Company Forecasts Paying Annual Cash Dividend of $1.84 per share in 2019
LAKE SUCCESS, N.Y., Nov. 07, 2018 (GLOBE NEWSWIRE) -- Newtek Business Services Corp. (“Newtek” or the “Company”) (Nasdaq: NEWT), an internally managed
business development company (“BDC”), announced today its financial and operating results for the three and nine months ended
September 30, 2018.
Third Quarter 2018 Highlights
- Total investment income of $12.4 million for the three months ended September 30, 2018; an increase of 29.0% over total
investment income of $9.6 million for the three months ended September 30, 2017.
- Net investment loss of $(1.4) million, or $(0.08) per share, for the three months ended September 30, 2018, compared to a net
investment loss of $(1.2) million, or $(0.07) per share, for the three months ended September 30, 2017.
- Adjusted net investment income (“ANII”)1 of $9.3 million, or $0.50 per share, for the three months ended September
30, 2018; an increase of 10% on a per share basis compared to ANII of $7.9 million, or $0.45 per share, for the three months
ended September 30, 2017.
- Net asset value (“NAV”) of $287.9 million, or $15.28 per share, at September 30, 2018; an increase of 1.3% over NAV of $15.08
per share at December 31, 2017.
- Debt-to-equity ratio of 104.9% at September 30, 2018.
- At September 30, 2018, proforma debt-to-equity ratio was 93.6% as a result of the settlement of government-guaranteed
portions of SBA 7(a) loans sold prior to September 30, 2018, settling subsequent to the balance sheet date.
- Total investment portfolio increased by 12.4% to $513.5 million at September 30, 2018, from $456.7 million at December 31,
2017.
Financial Highlights - Nine Months Ended September 30, 2018
- Total investment income of $34.9 million for the nine months ended September 30, 2018; an increase of 22.3% over total
investment income of $28.5 million for the nine months ended September 30, 2017.
- Net investment loss of $(6.4) million, or $(0.34) per share, for the nine months ended September 30, 2018, compared to a net
investment loss of $(5.0) million, or $(0.29) per share, for the nine months ended September 30, 2017.
- ANII of $25.6 million, or $1.37 per share, for the nine months ended September 30, 2018; an increase of 8.7% on a per share
basis, over ANII of $21.6 million, or $1.26 per share, for the nine months ended September 30, 2017.
2018 Dividend Payments and 2019 Dividend Guidance
- The Company paid a third quarter 2018 cash dividend of $0.48 per share on September 28, 2018 to shareholders of record as of
September 17, 2018.
- On October 29, 2018, the Company declared a fourth quarter 2018 cash dividend of $0.50 per share, payable on December 28,
2018 to shareholders of record December 18, 2018.
- The payment of the fourth quarter 2018 dividend is in line with the Company’s 2018 annual dividend guidance of $1.80 per
share, which represents an approximate 9.8% increase over the 2017 annual cash dividend of $1.64 per share.
- The Company forecasts paying an annual cash dividend of $1.842 per share in 2019, which would represent a 2.2%
increase over the 2018 annual dividend of $1.80 per share.
SBA Loan Highlights
- Newtek Small Business Finance, LLC (“NSBF”) funded $122.4 million of SBA 7(a) loans during the three months ended September
30, 2018; an increase of 18.1% over $103.6 million of SBA 7(a) loans funded for the three months ended September 30, 2017.
- NSBF forecasts full year 2018 SBA 7(a) loan fundings of between $465 million and $485 million, which would represent an
approximate 23% increase, at the midpoint of the range, over SBA 7(a) loan fundings for the year ended December 31, 2017.
- Newtek Business Credit (“NBC”) and Newtek Business Lending (“NBL”), wholly owned portfolio companies, forecast full year 2018
SBA 504 loan closings of between $75 million and $100 million.
- NBC and NBL forecast full year 2018 SBA 504 loan fundings of between $40 million and $50 million.
Subsequent Third Quarter Events
- On November 5, 2018, the Company announced the pricing of its ninth and largest small business loan securitization with the
offering of $108,551,000 of Unguaranteed SBA 7(a) Loan-Backed Notes, Series 2018-1, consisting of $82,876,000 of Class A Notes
and $25,675,000 Class B Notes (collectively, the “Notes”), rated “A” and “BBB-”, respectively, by Standard and Poor’s Financial
Services LLC.
- The Company is in final negotiations to enter into an investment joint venture (the “JV”) with a global money manager to
equally invest up to $100 million in the funding of non-conforming conventional commercial and industrial (“C&I”) loans.
- The JV has entered into a letter of intent for a $100 million senior-secured revolving credit facility with an investment
bank, with a $100 million accordion feature, allowing the JV to increase the borrowing available under the JV’s credit facility
to $200 million, which will be used to finance and securitize non-conforming conventional loans.
- Premier Payments LLC and Newtek Merchant Solutions, two of the Company’s wholly owned payment processing portfolio companies,
expects to close a $35 million term loan and a $15 million revolving line of credit arranged by Webster Bank, which would reduce
its interest spread over LIBOR by 350 basis points compared to the interest rate on the term loan with their existing
lender.
Barry Sloane, Chairman, President and Chief Executive Officer said, “We are extremely pleased to report yet another strong
quarter, with double-digit year-over-year percentage growth in our ANII to $0.50 per share, exceeding analysts’ consensus
estimates3 by $0.03 per share. We continued to experience strong demand for our loan products, receiving
approximately $5.0 billion in loan referrals in the third quarter of 2018, close to double the amount we received during the same
quarter one year ago. We believe we are on track to receive between $18 billion and $19 billion in loan referrals in 2018,
which would represent tremendous growth over the $10.8 billion in loan referrals we received in 2017. This strong referral growth
in the third quarter, coupled with our continued technological and operational efficiencies in our lending process drove our SBA
7(a) loan fundings to $122.4 million in the third quarter of 2018, which brings our total year-to-date SBA 7(a) loan fundings
through September 30, 2018 to $320.2 million. We are maintaining our forecast for the full year 2018 SBA 7(a) loan fundings
of between $465 million and $485 million, which would represent an approximate 23% increase, at the midpoint of the range, over SBA
7(a) loan fundings for the year ended December 31, 2017. We expect to continue to experience growth in loan referrals in 2019,
which we believe will positively impact the growth in our SBA 7(a) loans, SBA 504 loans, and non-conforming conventional C&I
loans.”
Mr. Sloane continued, “As we previously reported, during the end of the third quarter we experienced pressure on the pricing on
our sale of the guaranteed portions of SBA 7(a) loans, however we also demonstrated that our business model is not dependent on one
income source. Our increased 7(a) loan originations and sales of guaranteed portions of the 7(a) loans during the quarter,
coupled with the receipt of dividends from certain of our diversified portfolio companies contributed to our strong third quarter
results. We endeavor to continue to invest in and grow our portfolio companies, with the goal of increasing their ability to
make distributions to the Company. In addition, with our shareholders’ approval we are now able to increase our debt-to-equity
ratio from 1:1 to 2:1, which we plan to do at a slow and measured pace. At September 30, 2018, our debt-to-equity ratio was
104.9%. Our proforma debt-to-equity ratio at September 30, 2018, however, was 93.6% as a result the settlement of
government-guaranteed SBA 7(a) loans sold prior to September 30, 2018, settling subsequent to the balance sheet date.”
Mr. Sloane further stated, “We forecast paying an annual cash dividend of $1.84 per share in 2019, which would represent a 2.2%
increase over the 2018 annual dividend forecast of $1.80 per share. Of note, our annual dividend payout has exceeded our
initial dividend forecast for the past four years, and it is our goal to continue that trend. Given our recent initiatives to
develop our non-conforming conventional lending program, we are pleased to be in final negotiations to enter into an investment JV
with a global money manager which would equally invest up to $100 million, as well as the JV securing a term sheet for $100 million
in financing with a $100 million accordion feature from an investment bank. We believe our non-conforming conventional loan program
JV will have a positive impact on our 2019 performance.”
Mr. Sloane concluded, “On November 11, 2018, we are going to mark our four-year anniversary since repositioning ourselves as a
BDC, and are extremely pleased with our growth and accomplishments since this conversion, all of which are attributable to our
management teams’ tenacity, talent and drive to successfully effectuate our distinct business model, as well as the continued
support of our shareholders.”
Investor Conference Call and Webcast
A conference call to discuss third quarter 2018 results will be hosted by Barry Sloane, Chairman and Chief
Executive Officer, and Jennifer Eddelson, Chief Accounting Officer, tomorrow, Thursday, November 8, 2018 at 8:30 a.m. ET. The
live conference call can be accessed by dialing (877) 303-6993 or (760) 666-3611.
In addition, a live audio webcast of the call with the corresponding presentation will be available in the ‘Events &
Presentations’ section of the Investor Relations portion of Newtek’s website at http://investor.newtekbusinessservices.com/events-and-presentations. A replay of the webcast
with the corresponding presentation will be available on Newtek’s website shortly following the live presentation and will remain
available for 90 days following the live presentation.
1Use of Non-GAAP Financial Measures - Newtek Business Services Corp.
and Subsidiaries
In evaluating its business, Newtek considers and uses ANII as a measure of its operating performance. ANII includes
short-term capital gains from the sale of the guaranteed portions of SBA 7(a) loans and conventional loans, and beginning in 2016,
capital gain distributions from controlled portfolio companies, which are reoccurring events. The Company defines ANII as Net
investment income (loss) plus Net realized gains recognized from the sale of guaranteed portions of SBA 7(a) loan investments, less
realized losses on non-affiliate investments, plus or minus loss on lease adjustment, plus the net realized gains on controlled
investments, plus or minus the change in fair value of contingent consideration liabilities, plus loss on extinguishment of
debt.
The term ANII is not defined under U.S. generally accepted accounting principles, or U.S. GAAP, and is not a measure of
operating income, operating performance or liquidity presented in accordance with U.S. GAAP. ANII has limitations as an
analytical tool and, when assessing the Company’s operating performance, investors should not consider ANII in isolation, or as a
substitute for net investment income, or other consolidated income statement data prepared in accordance with U.S. GAAP.
Among other things, ANII does not reflect the Company’s actual cash expenditures. Other companies may calculate similar
measures differently than Newtek, limiting their usefulness as comparative tools. The Company compensates for these
limitations by relying primarily on its GAAP results supplemented by ANII.
2Note Regarding Dividend Payments
Amount and timing of dividends, if any, remain subject to the discretion of the Company’s Board of Directors. The
Company's Board of Directors expects to maintain a dividend policy with the objective of making quarterly distributions in an
amount that approximates 90 - 100% of the Company's annual taxable income. The determination of the tax attributes of the
Company's distributions is made annually as of the end of the Company's fiscal year based upon its taxable income for the full year
and distributions paid for the full year.
3Analyst Consensus Estimates
As per Bloomberg on November 2, 2018.
About Newtek Business Services Corp.
Newtek Business Services Corp., Your Business Solutions Company®, is an
internally managed BDC, which along with its controlled portfolio companies, provides a wide range of business services and
financial products under the Newtek® brand to the small- and medium-sized business (“SMB”) market. Since 1999,
Newtek has provided state-of-the-art, cost-efficient products and services and efficient business strategies to SMB accounts across
all 50 states to help them grow their sales, control their expenses and reduce their risk.
Newtek’s and its portfolio companies’ products and services include: Business Lending, SBA Lending Solutions, Electronic Payment Processing, Technology Solutions (Cloud Computing, Data Backup, Storage and Retrieval, IT Consulting),
eCommerce, Accounts Receivable Financing & Inventory Financing, The Newtek Advantage™, Insurance Solutions, Web Services, and Payroll and Benefits Solutions.
Newtek® and Your Business Solutions Company® are registered trademarks of Newtek Business Services
Corp.
Note Regarding Forward Looking Statements
This press release contains certain forward-looking statements. Words such as “believes,” “intends,”
“expects,” “projects,” “anticipates,” “forecasts,” “goal” and “future” or similar expressions are intended to identify
forward-looking statements. All forward-looking statements involve a number of risks and uncertainties that could cause
actual results to differ materially from the plans, intentions and expectations reflected in or suggested by the forward-looking
statements. Such risks and uncertainties include, among others, intensified competition, operating problems and their impact on
revenues and profit margins, anticipated future business strategies and financial performance, anticipated future number of
customers, business prospects, legislative developments and similar matters. Risk factors, cautionary statements and other
conditions, which could cause Newtek’s actual results to differ from management’s current expectations, are contained in Newtek’s
filings with the Securities and Exchange Commission and available through http://www.sec.gov/. Newtek cautions you that forward-looking
statements are not guarantees of future performance and that actual results or developments may differ materially from those
projected or implied in these statements.
SOURCE: Newtek Business Services Corp.
Investor Relations & Public Relations
Contact: Jayne Cavuoto
Telephone: (212) 273-8179 / jcavuoto@newtekone.com
NEWTEK BUSINESS SERVICES CORP. AND
SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES
(In Thousands, except for Per Share Data) |
|
September 30,
2018 |
|
December 31,
2017 |
ASSETS |
(Unaudited) |
|
|
Investments, at fair value |
|
|
|
SBA unguaranteed non-affiliate investments (cost of $333,070 and
$287,690, respectively; includes $236,225 and $265,174, respectively, related to securitization trusts) |
$ |
330,165 |
|
|
$ |
278,034 |
|
SBA guaranteed non-affiliate investments (cost of $13,565 and
$22,841, respectively) |
14,862 |
|
|
25,490 |
|
Controlled investments (cost of $72,623 and $59,898,
respectively) |
167,460 |
|
|
153,156 |
|
Non-control/affiliate investments (cost of $1,000 and $0,
respectively) |
1,000 |
|
|
— |
|
Investments in money market funds (cost of $9 and $9,
respectively) |
9 |
|
|
9 |
|
Total investments at fair value |
513,496 |
|
|
456,689 |
|
Cash |
2,646 |
|
|
2,464 |
|
Restricted cash |
27,518 |
|
|
18,074 |
|
Broker receivable |
39,259 |
|
|
8,539 |
|
Due from related parties |
5,012 |
|
|
2,255 |
|
Servicing assets, at fair value |
21,642 |
|
|
19,359 |
|
Other assets |
12,888 |
|
|
12,231 |
|
Total assets |
$ |
622,461 |
|
|
$ |
519,611 |
|
|
|
|
|
LIABILITIES AND NET ASSETS |
|
|
|
Liabilities: |
|
|
|
Bank notes payable |
$ |
79,558 |
|
|
$ |
— |
|
Notes due 2022 (Note 7) |
7,998 |
|
|
7,936 |
|
Notes due 2021 (Note 7) |
— |
|
|
39,114 |
|
Notes due 2023 (Note 7) |
55,445 |
|
|
— |
|
Notes payable - Securitization trusts (Note 7) |
130,326 |
|
|
162,201 |
|
Notes payable - related parties |
23,975 |
|
|
7,001 |
|
Due to related parties |
184 |
|
|
— |
|
Deferred tax liabilities |
8,581 |
|
|
8,164 |
|
Accounts payable, accrued expenses and other liabilities |
28,458 |
|
|
16,866 |
|
Total liabilities |
334,525 |
|
|
241,282 |
|
|
|
|
|
Commitment and contingencies (Note 8) |
|
|
|
Net assets: |
|
|
|
Preferred stock (par value $0.02 per share; authorized 1,000 shares,
no shares issued and outstanding) |
— |
|
|
— |
|
Common stock (par value $0.02 per share; authorized 200,000 shares,
18,849 and 18,457 issued and outstanding, respectively) |
377 |
|
|
369 |
|
Additional paid-in capital |
253,143 |
|
|
247,363 |
|
(Distributions in excess of)/undistributed net investment income |
(6,842 |
) |
|
14,792 |
|
Net unrealized appreciation, net of deferred taxes |
23,834 |
|
|
20,448 |
|
Net realized gains/(losses) |
17,424 |
|
|
(4,643 |
) |
Total net assets |
287,936 |
|
|
278,329 |
|
Total liabilities and net assets |
$ |
622,461 |
|
|
$ |
519,611 |
|
Net asset value per common share |
$ |
15.28 |
|
|
$ |
15.08 |
|
|
|
|
|
|
|
|
|
NEWTEK BUSINESS SERVICES CORP. AND
SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(In Thousands, except for Per Share Data) |
|
Three Months
Ended
September 30,
2018 |
|
Three Months
Ended
September 30,
2017 |
|
Nine Months
Ended
September 30,
2018 |
|
Nine Months
Ended
September 30,
2017 |
Investment income |
|
|
|
|
|
|
|
From non-affiliate investments: |
|
|
|
|
|
|
|
Interest income |
$ |
5,925 |
|
|
$ |
4,363 |
|
|
$ |
16,602 |
|
|
$ |
13,233 |
|
Servicing income |
2,177 |
|
|
1,794 |
|
|
6,250 |
|
|
5,163 |
|
Other income |
1,128 |
|
|
705 |
|
|
3,291 |
|
|
2,266 |
|
Total investment income from non-affiliate investments |
9,230 |
|
|
6,862 |
|
|
26,143 |
|
|
20,662 |
|
From Non-control/affiliate investments |
|
|
|
|
|
|
|
Dividend income |
26 |
|
|
— |
|
|
36 |
|
|
— |
|
Total investment income from non-control/affiliate investments |
26 |
|
|
— |
|
|
36 |
|
|
— |
|
From controlled investments: |
|
|
|
|
|
|
|
Interest income |
204 |
|
|
188 |
|
|
553 |
|
|
456 |
|
Dividend income |
2,925 |
|
|
2,551 |
|
|
8,125 |
|
|
7,326 |
|
Other income |
— |
|
|
— |
|
|
— |
|
|
54 |
|
Total investment income from controlled investments |
3,129 |
|
|
2,739 |
|
|
8,678 |
|
|
7,836 |
|
Total investment income |
12,385 |
|
|
9,601 |
|
|
34,857 |
|
|
28,498 |
|
Expenses: |
|
|
|
|
|
|
|
Salaries and benefits |
5,469 |
|
|
4,776 |
|
|
15,559 |
|
|
14,407 |
|
Interest |
4,110 |
|
|
2,986 |
|
|
11,414 |
|
|
8,133 |
|
Depreciation and amortization |
122 |
|
|
107 |
|
|
358 |
|
|
292 |
|
Professional fees |
642 |
|
|
605 |
|
|
2,169 |
|
|
2,054 |
|
Origination and servicing |
1,983 |
|
|
1,433 |
|
|
5,756 |
|
|
4,086 |
|
Change in fair value of contingent consideration liabilities |
6 |
|
|
(748 |
) |
|
23 |
|
|
(748 |
) |
Loss on extinguishment of debt |
— |
|
|
— |
|
|
1,059 |
|
|
— |
|
Other general and administrative costs |
1,499 |
|
|
1,634 |
|
|
4,872 |
|
|
5,239 |
|
Total expenses |
13,831 |
|
|
10,793 |
|
|
41,210 |
|
|
33,463 |
|
Net investment loss |
(1,446 |
) |
|
(1,192 |
) |
|
(6,353 |
) |
|
(4,965 |
) |
Net realized and unrealized gains (losses): |
|
|
|
|
|
|
|
Net realized gain on non-affiliate investments - SBA 7(a) loans |
10,554 |
|
|
9,938 |
|
|
30,754 |
|
|
27,537 |
|
Net realized gain on non-affiliate investments - conventional
loan |
278 |
|
|
— |
|
|
278 |
|
|
— |
|
Net realized gain on controlled investments |
— |
|
|
— |
|
|
52 |
|
|
— |
|
Net unrealized (depreciation) appreciation on SBA guaranteed
non-affiliate investments |
(1,177 |
) |
|
1,151 |
|
|
(1,352 |
) |
|
1,201 |
|
Net unrealized appreciation (depreciation) on SBA unguaranteed
non-affiliate investments |
4,057 |
|
|
(1,023 |
) |
|
6,751 |
|
|
238 |
|
Net unrealized appreciation (depreciation) on controlled
investments |
1,659 |
|
|
(500 |
) |
|
1,579 |
|
|
(2,243 |
) |
Change in deferred taxes |
(444 |
) |
|
335 |
|
|
(417 |
) |
|
745 |
|
Net unrealized depreciation on servicing assets |
(1,097 |
) |
|
(632 |
) |
|
(3,175 |
) |
|
(1,601 |
) |
Net realized and unrealized gains |
$ |
13,830 |
|
|
$ |
9,269 |
|
|
$ |
34,470 |
|
|
$ |
25,877 |
|
Net increase in net assets resulting from operations |
$ |
12,384 |
|
|
$ |
8,077 |
|
|
$ |
28,117 |
|
|
$ |
20,912 |
|
Net increase in net assets resulting from operations per share |
$ |
0.66 |
|
|
$ |
0.46 |
|
|
$ |
1.51 |
|
|
$ |
1.22 |
|
Net investment loss per share |
$ |
(0.08 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.34 |
) |
|
$ |
(0.29 |
) |
Dividends and distributions declared per common share |
$ |
0.48 |
|
|
$ |
0.44 |
|
|
$ |
1.30 |
|
|
$ |
1.20 |
|
Weighted average number of shares outstanding |
18,791 |
|
|
17,487 |
|
|
18,656 |
|
|
17,076 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NEWTEK BUSINESS SERVICES CORP. AND
SUBSIDIARIES
NON-GAAP FINANCIAL MEASURES-
ADJUSTED NET INVESTMENT INCOME RECONCILIATION: |
|
|
|
|
|
(in thousands, except per share amounts) |
Three months
ended
September 30,
2018 |
|
Per share |
|
Three months
ended
September 30,
2017 |
|
Per share |
|
|
|
|
|
|
|
|
Net investment loss |
$ |
(1,446 |
) |
|
$ |
(0.08 |
) |
|
$ |
(1,192 |
) |
|
$ |
(0.07 |
) |
Net realized gain on non-affiliate investments - SBA 7(a) loans |
|
10,554 |
|
|
|
0.56 |
|
|
|
9,938 |
|
|
|
0.57 |
|
Net realized gain on non-affiliate investments - conventional loans |
|
278 |
|
|
|
0.01 |
|
|
|
- |
|
|
|
- |
|
Loss on lease |
|
(76 |
) |
|
|
(0.00 |
) |
|
|
(74 |
) |
|
|
(0.00 |
) |
Change in fair value of contingent consideration liabilities |
|
6 |
|
|
|
0.00 |
|
|
|
(748 |
) |
|
|
(0.04 |
) |
Adjusted Net investment income |
$ |
9,316 |
|
|
$ |
0.50 |
|
|
$ |
7,924 |
|
|
$ |
0.45 |
|
|
|
|
|
|
|
|
|
Note: Per share amounts may not foot due to rounding |
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except per share amounts) |
Nine months
ended
September 30,
2018 |
|
Per share |
|
Nine months
ended
September 30,
2017 |
|
Per share |
|
|
|
|
|
|
|
|
Net investment loss |
$ |
(6,353 |
) |
|
$ |
(0.34 |
) |
|
$ |
(4,965 |
) |
|
$ |
(0.29 |
) |
Net realized gain on non-affiliate investments - SBA 7(a) loans |
|
30,754 |
|
|
|
1.65 |
|
|
|
27,537 |
|
|
|
1.61 |
|
Net realized gain on non-affiliate investments - conventional loans |
|
278 |
|
|
|
0.01 |
|
|
|
- |
|
|
|
- |
|
Net realized gain on controlled investments |
|
52 |
|
|
|
0.00 |
|
|
|
- |
|
|
|
- |
|
Loss on lease |
|
(228 |
) |
|
|
(0.01 |
) |
|
|
(249 |
) |
|
|
(0.01 |
) |
Change in fair value of contingent consideration liabilities |
|
23 |
|
|
|
0.00 |
|
|
|
(748 |
) |
|
|
(0.04 |
) |
Loss on debt extinguishment |
|
1,059 |
|
|
|
0.06 |
|
|
|
- |
|
|
|
- |
|
Adjusted Net investment income |
$ |
25,585 |
|
|
$ |
1.37 |
|
|
$ |
21,575 |
|
|
$ |
1.26 |
|
|
|
|
|
|
|
|
|
Note: Per share amounts may not foot due to rounding |
|
|
|
|
|
|
|
|
|
|
|
|
NEWTEK BUSINESS SERVICES CORP. AND
SUBSIDUARIES |
|
|
DEBT TO EQUITY RATIO-PROFORMA AT SEPTEMBER 30,
2018 |
|
|
|
|
|
(in thousands): |
|
|
|
Broker receivable,
including premium income receivable |
$ |
39,259 |
|
|
|
Less: premium income included in broker
receivable |
|
(3,103 |
) |
|
|
Broker receivable |
|
36,156 |
|
|
|
|
|
|
|
90% advance rate on
SBA guaranteed non-affiliate portions of loans sold, not settled |
$ |
32,540 |
|
|
|
|
|
|
|
Proforma debt
adjustments: |
|
|
|
Total Senior Debt as of September 30, 2018 |
$ |
302,167 |
|
|
|
Proforma adjustment for broker receivable as of September 30,
2018, as calculated above |
|
(32,540 |
) |
|
|
Total proforma debt at September 30,
2018 |
$ |
269,627 |
|
|
|
|
|
|
|
Proforma Debt to
Equity ratio at September 30, 2018: |
|
|
|
Total proforma debt |
$ |
269,627 |
|
|
|
Total equity |
$ |
287,936 |
|
|
|
Debt to equity ratio -
proforma at September 30, 2018 |
|
93.6 |
% |
|
|
|
|
|
|
|
|
|
|
|