|
|
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
||
|
||
(Address of principal executive offices)
|
||
(
|
||
(Registrant’s telephone number, including area code)
|
||
Not Applicable
|
||
(Former name or former address, if changed since last report.)
|
|
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))
|
Title of each class
|
Trading Symbol
|
Name of each exchange on which registered
|
|
|
|
Emerging growth company
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any
new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
|
Exhibit No.
|
Description
|
|
Press Release issued by HC2, dated January 25, 2021, titled “HC2 Holdings Announces Launch of $300 Million Senior Secured Notes Offering and
Concurrent Convertible Notes Exchange.”
|
||
Certain information with respect to HC2 provided to investors in connection with the offering of the Notes.
|
||
Unaudited Pro Forma Condensed Consolidated Financial Statements.
|
||
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document).
|
HC2 Holdings, Inc.
(Registrant)
|
||
By:
|
/s/ Michael J. Sena
|
|
Name: Michael J. Sena
|
||
Title: Chief Financial Officer
|
•
|
Our historical unaudited consolidated financial statements, related notes, and the section entitled Management’s Discussion and Analysis of
Financial Condition and Results of Operations contained in our Quarterly Report on Form 10-Q as of and for the nine months ended September 30, 2020, filed on November 11, 2020.
|
•
|
Our historical audited consolidated financial statements, related notes, and the section entitled Management’s Discussion and Analysis of
Financial Condition and Results of Operations contained in our Annual Report on Form 10-K as of and for the year ended December 31, 2019, filed on March 16, 2020 and recasted on Form 8-K filed on October 7, 2020.
|
HC2 HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
As of September 30, 2020 (in millions)
|
|||||||||||||||||||||||||||
Pro Forma Adjustments
|
Total Pro Forma Adjustments
|
Financing Adjustments
|
Total Pro Forma
|
||||||||||||||||||||||||
HC2
|
ICS Sale
|
Ref.
|
Beyond6 Sale
|
Ref.
|
Continental Sale
|
Ref.
|
Ref.
|
||||||||||||||||||||
Assets
|
|||||||||||||||||||||||||||
Investments:
|
|||||||||||||||||||||||||||
Fixed maturity securities, available-for-sale at fair value
|
$
|
4,295.2
|
$
|
—
|
$
|
—
|
$
|
(4,294.7)
|
(b)
|
$
|
(4,294.7)
|
$
|
—
|
$
|
0.5
|
||||||||||||
Equity securities
|
74.2
|
—
|
—
|
(68.9)
|
(b)
|
(68.9)
|
—
|
5.3
|
|||||||||||||||||||
Mortgage loans
|
121.1
|
—
|
—
|
(121.1)
|
(b)
|
(121.1)
|
—
|
—
|
|||||||||||||||||||
Policy loans
|
18.2
|
—
|
—
|
(18.2)
|
(b)
|
(18.2)
|
—
|
—
|
|||||||||||||||||||
Other invested assets
|
60.7
|
—
|
—
|
(14.9)
|
(b)
|
(14.9)
|
—
|
45.8
|
|||||||||||||||||||
Total investments
|
4,569.4
|
—
|
—
|
(4,517.8)
|
(4,517.8)
|
—
|
51.6
|
||||||||||||||||||||
Cash and cash equivalents
|
163.6
|
(10.2)
|
(a)
|
60.5
|
(a)
|
(114.7)
|
(b)
|
(64.4)
|
(18.4)
|
(g)
|
80.8
|
||||||||||||||||
Accounts receivable, net
|
252.3
|
(50.7)
|
(b)
|
(15.0)
|
(b)
|
1.2
|
(64.5)
|
—
|
187.8
|
||||||||||||||||||
Recoverable from reinsurers
|
961.4
|
—
|
—
|
(961.4)
|
(b)
|
(961.4)
|
—
|
—
|
|||||||||||||||||||
Deferred tax asset
|
1.8
|
—
|
—
|
(0.4)
|
(b)
|
(0.4)
|
—
|
1.4
|
|||||||||||||||||||
Property, plant and equipment, net
|
213.8
|
(0.5)
|
(b)
|
(90.1)
|
(b)
|
(1.1)
|
(b)
|
(91.7)
|
—
|
122.1
|
|||||||||||||||||
Goodwill
|
112.7
|
—
|
(2.1)
|
(b)
|
—
|
(2.1)
|
—
|
110.6
|
|||||||||||||||||||
Intangibles, net
|
202.2
|
—
|
(9.8)
|
(b)
|
(2.5)
|
(b)
|
(12.3)
|
—
|
189.9
|
||||||||||||||||||
Assets held for sale
|
5.6
|
—
|
—
|
—
|
—
|
—
|
5.6
|
||||||||||||||||||||
Other assets
|
205.6
|
(11.6)
|
(b)
|
(4.0)
|
(b)
|
(14.9)
|
(c)
|
(30.5)
|
(2.0)
|
(h)
|
173.1
|
||||||||||||||||
Total assets
|
$
|
6,688.4
|
$
|
(73.0)
|
$
|
(60.5)
|
$
|
(5,611.6)
|
$
|
(5,745.1)
|
$
|
(20.4)
|
$
|
922.9
|
|||||||||||||
Liabilities, temporary equity and stockholders’ equity
|
|||||||||||||||||||||||||||
Life, accident and health reserves
|
4,622.9
|
—
|
—
|
(4,622.9)
|
(b)
|
(4,622.9)
|
—
|
—
|
|||||||||||||||||||
Annuity reserves
|
230.9
|
—
|
—
|
(230.9)
|
(b)
|
(230.9)
|
—
|
—
|
|||||||||||||||||||
Value of business acquired
|
205.0
|
—
|
—
|
(205.0)
|
(b)
|
(205.0)
|
—
|
—
|
|||||||||||||||||||
Accounts payable and other current liabilities
|
298.6
|
(73.5)
|
(b)
|
(15.4)
|
(b)
|
(26.8)
|
(b)
|
(115.7)
|
(13.1)
|
(i)
|
169.8
|
||||||||||||||||
Deferred tax liability
|
113.2
|
—
|
(2.1)
|
(b)
|
(105.5)
|
(b)
|
(107.6)
|
—
|
5.6
|
||||||||||||||||||
Debt obligations
|
646.4
|
—
|
(56.7)
|
(b)
|
—
|
(56.7)
|
(58.6)
|
(j)
|
531.1
|
||||||||||||||||||
Liabilities Held for Sale
|
0.1
|
—
|
—
|
—
|
—
|
—
|
0.1
|
||||||||||||||||||||
Other Liabilities
|
135.7
|
(0.2)
|
(b)
|
(9.1)
|
(b)
|
(12.3)
|
(b)
|
(21.6)
|
—
|
114.1
|
|||||||||||||||||
Total liabilities
|
6,252.8
|
(73.7)
|
(83.3)
|
(5,203.4)
|
(5,360.4)
|
(71.7)
|
820.7
|
||||||||||||||||||||
Commitments and contingencies
|
|||||||||||||||||||||||||||
Temporary equity
|
|||||||||||||||||||||||||||
Preferred stock
|
15.9
|
—
|
—
|
16.1
|
(d)
|
16.1
|
(5.6)
|
(k)
|
26.4
|
||||||||||||||||||
Redeemable noncontrolling interest
|
7.0
|
—
|
—
|
—
|
—
|
—
|
7.0
|
||||||||||||||||||||
Total temporary equity
|
22.9
|
—
|
—
|
16.1
|
16.1
|
(5.6)
|
33.4
|
||||||||||||||||||||
Stockholders’ equity
|
|||||||||||||||||||||||||||
Total HC2 Holdings, Inc. stockholders’ equity
|
371.8
|
0.7
|
(e)
|
37.3
|
(e)
|
(427.8)
|
(e)
|
(389.8)
|
56.9
|
(l)
|
38.9
|
||||||||||||||||
Noncontrolling interest
|
40.9
|
—
|
(14.5)
|
(f)
|
3.5
|
(f)
|
(11.0)
|
—
|
29.9
|
||||||||||||||||||
Total stockholders’ equity
|
412.7
|
0.7
|
22.8
|
(424.3)
|
(400.8)
|
56.9
|
68.8
|
||||||||||||||||||||
Total liabilities, temporary equity and stockholders’ equity
|
$
|
6,688.4
|
$
|
(73.0)
|
$
|
(60.5)
|
$
|
(5,611.6)
|
$
|
(5,745.1)
|
$
|
(20.4)
|
$
|
922.9
|
HC2 HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
For the Twelve Months Ended September 30, 2020
(in millions, except per share data amounts)
|
||||||||||||||||||||||||||||
Pro Forma Adjustments
|
Total Pro Forma Adjustments
|
Financing Adjustments
|
Total Pro Forma
|
|||||||||||||||||||||||||
HC2
|
ICS Sale
|
Beyond6 Sale
|
Continental Sale
|
Ref.
|
||||||||||||||||||||||||
(m)
|
(m)
|
(m)
|
||||||||||||||||||||||||||
Revenue
|
$
|
1,377.9
|
$
|
(617.7)
|
$
|
(50.7)
|
$
|
—
|
$
|
(668.4)
|
$
|
—
|
$
|
709.5
|
||||||||||||||
Life, accident and health earned premiums, net
|
115.0
|
—
|
—
|
(114.9)
|
(114.9)
|
—
|
0.1
|
|||||||||||||||||||||
Net investment income
|
198.3
|
—
|
—
|
(198.4)
|
(198.4)
|
—
|
(0.1)
|
|||||||||||||||||||||
Net realized and unrealized gains on investments
|
(20.2)
|
—
|
—
|
20.2
|
20.2
|
—
|
—
|
|||||||||||||||||||||
Net revenue
|
1,671.0
|
(617.7)
|
(50.7)
|
(293.1)
|
(961.5)
|
—
|
709.5
|
|||||||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||
Cost of revenue
|
1,208.3
|
(610.8)
|
(20.3)
|
—
|
(631.1)
|
—
|
577.2
|
|||||||||||||||||||||
Policy benefits, changes in reserves, and commissions
|
262.7
|
—
|
—
|
(262.7)
|
(262.7)
|
—
|
—
|
|||||||||||||||||||||
Selling, general and administrative
|
191.9
|
(5.7)
|
(6.2)
|
(36.2)
|
(48.1)
|
—
|
143.8
|
|||||||||||||||||||||
Depreciation and amortization
|
6.7
|
(0.3)
|
(8.3)
|
20.7
|
12.1
|
—
|
18.8
|
|||||||||||||||||||||
Other operating (income) expense, net
|
58.6
|
(3.1)
|
(0.1)
|
(47.3)
|
(50.5)
|
—
|
8.1
|
|||||||||||||||||||||
Total operating expenses
|
1,728.2
|
(619.9)
|
(34.9)
|
(325.5)
|
(980.3)
|
—
|
747.9
|
|||||||||||||||||||||
Income (loss) from operations
|
(57.2)
|
2.2
|
(15.8)
|
32.4
|
18.8
|
—
|
(38.4)
|
|||||||||||||||||||||
Interest expense
|
(83.9)
|
—
|
4.6
|
—
|
4.6
|
17.6
|
(p)
|
(61.7)
|
||||||||||||||||||||
Loss on early extinguishment or restructuring of debt
|
(13.4)
|
—
|
5.0
|
(0.8)
|
4.2
|
—
|
(9.2)
|
|||||||||||||||||||||
Loss from equity investees
|
(2.4)
|
—
|
—
|
—
|
—
|
—
|
(2.4)
|
|||||||||||||||||||||
Gain on bargain purchase
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
Other income (expenses), net
|
75.6
|
(2.5)
|
2.2
|
(2.7)
|
(3.0)
|
—
|
(n)
|
72.6
|
||||||||||||||||||||
Income (loss) before income taxes
|
(81.3)
|
(0.3)
|
(4.0)
|
28.9
|
24.6
|
17.6
|
(39.1)
|
|||||||||||||||||||||
Income tax (expense) benefit
|
22.1
|
—
|
(0.8)
|
(31.0)
|
(31.8)
|
—
|
(p)
|
(9.7)
|
||||||||||||||||||||
Income (loss) from continuing operations
|
$
|
(59.2)
|
$
|
(0.3)
|
$
|
(4.8)
|
$
|
(2.1)
|
$
|
(7.2)
|
$
|
17.6
|
$
|
(48.8)
|
HC2 HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2020
(in millions, except per share data amounts)
|
|||||||||||||||||||||||||||||
Pro Forma Adjustments
|
Total Pro Forma Adjustments
|
Financing Adjustments
|
Total Pro Forma
|
||||||||||||||||||||||||||
HC2
|
ICS Sale
|
Beyond6 Sale
|
Continental Sale
|
Ref.
|
Ref.
|
||||||||||||||||||||||||
(m)
|
(m)
|
(m)
|
|||||||||||||||||||||||||||
Revenue
|
$
|
1,000.0
|
$
|
(430.1)
|
$
|
(31.0)
|
$
|
—
|
$
|
(461.1)
|
$
|
—
|
$
|
538.9
|
|||||||||||||||
Life, accident and health earned premiums, net
|
86.8
|
—
|
—
|
(86.8)
|
(86.8)
|
—
|
—
|
||||||||||||||||||||||
Net investment income
|
147.1
|
—
|
—
|
(147.1)
|
(147.1)
|
—
|
—
|
||||||||||||||||||||||
Net realized and unrealized gains on investments
|
(18.8)
|
—
|
—
|
18.8
|
18.8
|
—
|
—
|
||||||||||||||||||||||
Net revenue
|
1,215.1
|
(430.1)
|
(31.0)
|
(215.1)
|
(676.2)
|
—
|
538.9
|
||||||||||||||||||||||
Operating expenses
|
|||||||||||||||||||||||||||||
Cost of revenue
|
886.9
|
(424.4)
|
(14.8)
|
—
|
(439.2)
|
—
|
447.7
|
||||||||||||||||||||||
Policy benefits, changes in reserves, and commissions
|
195.0
|
—
|
—
|
(195.0)
|
(195.0)
|
—
|
—
|
||||||||||||||||||||||
Selling, general and administrative
|
145.6
|
(4.0)
|
(4.5)
|
(27.3)
|
(35.8)
|
—
|
109.8
|
||||||||||||||||||||||
Depreciation and amortization
|
4.1
|
(0.3)
|
(6.3)
|
15.8
|
9.2
|
—
|
13.3
|
||||||||||||||||||||||
Other operating (income) expense, net
|
7.5
|
—
|
—
|
—
|
—
|
—
|
7.5
|
||||||||||||||||||||||
Total operating expenses
|
1,239.1
|
(428.7)
|
(25.6)
|
(206.5)
|
(660.8)
|
—
|
578.3
|
||||||||||||||||||||||
Income (loss) from operations
|
(24.0)
|
(1.4)
|
(5.4)
|
(8.6)
|
(15.4)
|
—
|
(39.4)
|
||||||||||||||||||||||
Interest expense
|
(62.4)
|
—
|
3.0
|
0.1
|
3.1
|
13.0
|
(p)
|
(46.3)
|
|||||||||||||||||||||
Loss on early extinguishment or restructuring of debt
|
(13.4)
|
—
|
5.0
|
(0.8)
|
4.2
|
—
|
(9.2)
|
||||||||||||||||||||||
Loss from equity investees
|
(4.0)
|
—
|
—
|
—
|
—
|
—
|
(4.0)
|
||||||||||||||||||||||
Gain on bargain purchase
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
Other income (expenses), net
|
74.1
|
(2.4)
|
0.8
|
(2.2)
|
(3.8)
|
—
|
(n)
|
70.3
|
|||||||||||||||||||||
Income (loss) before income taxes
|
(29.7)
|
(3.8)
|
3.4
|
(11.5)
|
(11.9)
|
13.0
|
(28.6)
|
||||||||||||||||||||||
Income tax (expense) benefit
|
(4.4)
|
—
|
—
|
(7.2)
|
(7.2)
|
—
|
(p)
|
(11.6)
|
|||||||||||||||||||||
Income (loss) from continuing operations
|
$
|
(34.1)
|
$
|
(3.8)
|
$
|
3.4
|
$
|
(18.7)
|
$
|
(19.1)
|
$
|
13.0
|
$
|
(40.2)
|
|||||||||||||||
(Loss) Income per common share - continuing operations
|
|||||||||||||||||||||||||||||
Basic
|
$
|
(0.94)
|
$
|
(0.67)
|
(q)
|
||||||||||||||||||||||||
Diluted
|
$
|
(0.94)
|
$
|
(0.67)
|
(q)
|
||||||||||||||||||||||||
Weighted average common shares outstanding
|
|||||||||||||||||||||||||||||
Basic
|
46.7
|
75.4
|
(o)
|
||||||||||||||||||||||||||
Diluted
|
46.7
|
75.4
|
(o)
|
HC2 HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2019
(in millions, except per share data amounts)
|
|||||||||||||||||||||||||||||
Pro Forma Adjustments
|
Total Pro Forma Adjustments
|
Financing Adjustments
|
Total Pro Forma
|
||||||||||||||||||||||||||
HC2
|
ICS Sale
|
Beyond6 Sale
|
Continental Sale
|
Ref.
|
Ref.
|
||||||||||||||||||||||||
(m)
|
(m)
|
(m)
|
|||||||||||||||||||||||||||
Revenue
|
$
|
1,112.3
|
$
|
(507.0)
|
$
|
(19.3)
|
$
|
—
|
$
|
(526.3)
|
$
|
—
|
$
|
586.0
|
|||||||||||||||
Life, accident and health earned premiums, net
|
88.7
|
—
|
—
|
(88.7)
|
(88.7)
|
—
|
—
|
||||||||||||||||||||||
Net investment income
|
152.6
|
—
|
—
|
(152.6)
|
(152.6)
|
—
|
—
|
||||||||||||||||||||||
Net realized and unrealized gains on investments
|
2.1
|
—
|
—
|
(2.1)
|
(2.1)
|
—
|
—
|
||||||||||||||||||||||
Net revenue
|
1,355.7
|
(507.0)
|
(19.3)
|
(243.4)
|
(769.7)
|
—
|
586.0
|
||||||||||||||||||||||
Operating expenses
|
|||||||||||||||||||||||||||||
Cost of revenue
|
976.4
|
(498.4)
|
(11.6)
|
—
|
(510.0)
|
—
|
466.4
|
||||||||||||||||||||||
Policy benefits, changes in reserves, and commissions
|
166.8
|
—
|
—
|
(166.8)
|
(166.8)
|
—
|
—
|
||||||||||||||||||||||
Selling, general and administrative
|
143.8
|
(5.2)
|
(3.2)
|
(26.8)
|
(35.2)
|
—
|
108.6
|
||||||||||||||||||||||
Depreciation and amortization
|
3.7
|
(0.3)
|
(4.9)
|
18.2
|
13.0
|
—
|
16.7
|
||||||||||||||||||||||
Other operating (income) expense, net
|
(1.7)
|
(1.4)
|
0.1
|
—
|
(1.3)
|
—
|
(3.0)
|
||||||||||||||||||||||
Total operating expenses
|
1,289.0
|
(505.3)
|
(19.6)
|
(175.4)
|
(700.3)
|
—
|
588.7
|
||||||||||||||||||||||
Income (loss) from operations
|
66.7
|
(1.7)
|
0.3
|
(68.0)
|
(69.4)
|
—
|
(2.7)
|
||||||||||||||||||||||
Interest expense
|
(58.0)
|
—
|
1.9
|
(0.3)
|
1.6
|
13.8
|
(p)
|
(42.6)
|
|||||||||||||||||||||
Loss on early extinguishment or restructuring of debt
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
Loss from equity investees
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
Gain on bargain purchase
|
1.1
|
—
|
—
|
(1.1)
|
(1.1)
|
—
|
—
|
||||||||||||||||||||||
Other income (expenses), net
|
4.7
|
(0.3)
|
(0.1)
|
(1.0)
|
(1.4)
|
—
|
(n)
|
3.3
|
|||||||||||||||||||||
Income (loss) before income taxes
|
14.5
|
(2.0)
|
2.1
|
(70.4)
|
(70.3)
|
13.8
|
(42.0)
|
||||||||||||||||||||||
Income tax (expense) benefit
|
(6.2)
|
—
|
—
|
3.3
|
3.3
|
—
|
(p)
|
(2.9)
|
|||||||||||||||||||||
Income (loss) from continuing operations
|
$
|
8.3
|
$
|
(2.0)
|
$
|
2.1
|
$
|
(67.1)
|
$
|
(67.0)
|
$
|
13.8
|
$
|
(44.9)
|
|||||||||||||||
(Loss) Income per common share - continuing operations
|
|||||||||||||||||||||||||||||
Basic
|
$
|
0.28
|
$
|
(0.56)
|
(q)
|
||||||||||||||||||||||||
Diluted
|
$
|
0.23
|
$
|
(0.56)
|
(q)
|
||||||||||||||||||||||||
Weighted average common shares outstanding
|
|||||||||||||||||||||||||||||
Basic
|
45.4
|
74.1
|
(o)
|
||||||||||||||||||||||||||
Diluted
|
60.1
|
74.1
|
(o)
|
HC2 HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2019
(in millions, except per share data amounts)
|
|||||||||||||||||||||||||||||
Pro Forma Adjustments
|
Total Pro Forma Adjustments
|
Financing Adjustments
|
Total Pro Forma
|
||||||||||||||||||||||||||
HC2
|
ICS Sale
|
Beyond6 Sale
|
Continental Sale
|
Ref.
|
Ref.
|
||||||||||||||||||||||||
(m)
|
(m)
|
(m)
|
|||||||||||||||||||||||||||
Revenue
|
$
|
1,490.2
|
$
|
(694.6)
|
$
|
(39.0)
|
$
|
—
|
$
|
(733.6)
|
$
|
—
|
$
|
756.6
|
|||||||||||||||
Life, accident and health earned premiums, net
|
116.9
|
—
|
—
|
(116.8)
|
(116.8)
|
—
|
0.1
|
||||||||||||||||||||||
Net investment income
|
203.8
|
—
|
—
|
(203.9)
|
(203.9)
|
—
|
(0.1)
|
||||||||||||||||||||||
Net realized and unrealized gains on investments
|
0.7
|
—
|
—
|
(0.7)
|
(0.7)
|
—
|
—
|
||||||||||||||||||||||
Net revenue
|
1,811.6
|
(694.6)
|
(39.0)
|
(321.4)
|
(1,055.0)
|
—
|
756.6
|
||||||||||||||||||||||
Operating expenses
|
|||||||||||||||||||||||||||||
Cost of revenue
|
1,297.8
|
(684.8)
|
(17.1)
|
—
|
(701.9)
|
—
|
595.9
|
||||||||||||||||||||||
Policy benefits, changes in reserves, and commissions
|
234.5
|
—
|
—
|
(234.5)
|
(234.5)
|
—
|
—
|
||||||||||||||||||||||
Selling, general and administrative
|
190.1
|
(6.9)
|
(4.9)
|
(35.7)
|
(47.5)
|
—
|
142.6
|
||||||||||||||||||||||
Depreciation and amortization
|
6.3
|
(0.3)
|
(6.9)
|
23.1
|
15.9
|
—
|
22.2
|
||||||||||||||||||||||
Other operating (income) expense, net
|
49.4
|
(4.5)
|
—
|
(47.3)
|
(51.8)
|
—
|
(2.4)
|
||||||||||||||||||||||
Total operating expenses
|
1,778.1
|
(696.5)
|
(28.9)
|
(294.4)
|
(1,019.8)
|
—
|
758.3
|
||||||||||||||||||||||
Income (loss) from operations
|
33.5
|
1.9
|
(10.1)
|
(27.0)
|
(35.2)
|
—
|
(1.7)
|
||||||||||||||||||||||
Interest expense
|
(79.5)
|
—
|
3.5
|
(0.4)
|
3.1
|
18.4
|
(p)
|
(58.0)
|
|||||||||||||||||||||
Loss on early extinguishment or restructuring of debt
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
Income (loss) from equity investees
|
1.6
|
—
|
—
|
—
|
—
|
—
|
1.6
|
||||||||||||||||||||||
Gain on bargain purchase
|
1.1
|
—
|
—
|
(1.1)
|
(1.1)
|
—
|
—
|
||||||||||||||||||||||
Other income (expenses), net
|
6.2
|
(0.4)
|
1.3
|
(1.5)
|
(0.6)
|
—
|
(n)
|
5.6
|
|||||||||||||||||||||
Income (loss) before income taxes
|
(37.1)
|
1.5
|
(5.3)
|
(30.0)
|
(33.8)
|
18.4
|
(52.5)
|
||||||||||||||||||||||
Income tax (expense) benefit
|
20.3
|
—
|
(0.8)
|
(20.5)
|
(21.3)
|
—
|
(p)
|
(1.0)
|
|||||||||||||||||||||
Income (loss) from continuing operations
|
$
|
(16.8)
|
$
|
1.5
|
$
|
(6.1)
|
$
|
(50.5)
|
$
|
(55.1)
|
$
|
18.4
|
$
|
(53.5)
|
|||||||||||||||
(Loss) Income per common share - continuing operations
|
|||||||||||||||||||||||||||||
Basic
|
$
|
(0.32)
|
$
|
(0.67)
|
(q)
|
||||||||||||||||||||||||
Diluted
|
$
|
(0.32)
|
$
|
(0.67)
|
(q)
|
||||||||||||||||||||||||
Weighted average common shares outstanding
|
|||||||||||||||||||||||||||||
Basic
|
44.8
|
73.5
|
(o)
|
||||||||||||||||||||||||||
Diluted
|
44.8
|
73.5
|
(o)
|
(a)
|
This adjustment represents the expected receipt of cash consideration at the closing of the transactions, net of existing cash and cash equivalents
eliminated as part of the sold entity.
(i) The ICS Sale closed on October 31, 2020. Net Proceeds of $0.9 million were received by the Company.
(ii) The Beyond6 Sale closed on January 15, 2021. Net Proceeds of $70.0
(including intercompany transaction costs) million were received by the Company.
|
|
(b)
|
These adjustments represent the elimination of assets and liabilities attributable to entities sold, or probable sales.
|
|
(c)
|
This adjustment represents the elimination of other assets attributable to the probable Continental Sale, net of total consideration contemplated
based on the indication of interest received from MG Capital Management Ltd. for the purchase of Continental. Total Value of $90 Million in cash and Asset Consideration.
|
|
(d)
|
This adjustment reflects the previously eliminated preferred stock of HC2 Holdings, Inc. owned by CGI. Upon potential sale of the subsidiary, the
preferred stock will no longer be eliminated in consolidation.
|
|
(e)
|
This adjustment reflects the following:
(i) the gains or losses arising from the ICS Sale, the Beyond6 Sale and the potential Continental Sale. These estimated gains have not been
reflected in the pro forma consolidated statement of operations as it is considered to be nonrecurring in nature. No adjustment has been made to the sale proceeds to give effect to any potential post-closing adjustments under the terms of
the agreements.
(ii) The realization of AOCI, inclusive of unrealized gains on investments and foreign currency translation attributable to the Pro Forma
Transactions and the Continental Sale.
|
|
(f)
|
This adjustment reflects changes in Non-controlling interests which would result from the Pro Forma Transactions and the Continental Sale.
|
(g)
|
Adjustments to Cash and cash equivalents
|
|||||
Cash proceeds of the rights offering on November 20, 2020
|
$
|
59.6
|
||||
Estimated Cash proceeds of this offering
|
300.0
|
|||||
Estimated Deferred financing costs of the New Senior Secured Notes
|
(7.5)
|
|||||
Pay down of the Existing Senior Secured Notes with proceeds from debt refinancing and cash proceeds from the sale of entities.
|
(342.4)
|
|||||
Pay down of 2020 Revolving Credit Agreement, with proceeds from debt refinancing and cash proceeds from the sale of entities.
|
(15.0)
|
|||||
Payment of accrued interest related to the Existing Senior Secured Notes
|
(13.1)
|
|||||
$
|
(18.4)
|
(h)
|
Adjustments to Other assets
|
|||||
Costs of the rights offering previously accrued. Such costs are allocated to APIC when equity is issued
|
$
|
(1.9)
|
||||
Adjustment to reflect the write off of deferred financing fees of the 2020 Revolving Credit Agreement
|
(0.1)
|
|||||
$
|
(2.0)
|
|||||
(i)
|
Adjustments to Accounts payable and other current liabilities
|
|||||
Adjustment to reflect settlement of accrued interest of the Existing Senior Secured Notes
|
$
|
(13.1)
|
||||
(j)
|
Adjustments to Debt Obligations
|
|||||
Adjustment to reflect the issuance of the New Senior Secured Notes
|
$
|
300.0
|
||||
Adjustment to reflect estimated deferred financing fees related to the New Senior Secured Notes
|
(7.5)
|
|||||
Adjustment to reflect repayment of the Existing Senior Secured Notes
|
(342.4)
|
|||||
Adjustment to reflect repayment of the 2020 Revolving Credit Agreement
|
(15.0)
|
|||||
Adjustment to reflect the write off of deferred financing fees and original issuance discount of the Existing Senior Secured Notes
|
6.3
|
|||||
$
|
(58.6)
|
|||||
(k)
|
Adjustments to preferred stock to reflect the investment agreement with Lancer Capital LLC, whereby the preferred stock mandatorily converted upon
the successful rights offering
|
$
|
(5.6)
|
|||
(l)
|
Adjustments to Stockholders Equity
|
|||||
Additional paid-in-capital reflecting the successful rights offering on November 20, 2020, where the Company issued 28.7 million of common shares
|
$
|
63.3
|
||||
Adjustment to accumulated deficit reflecting the write off of original issuance discount deferred financing cost of the Existing Senior Secured
Notes
|
(6.4)
|
|||||
$
|
56.9
|
3. |
Unaudited Pro Forma Condensed Consolidated Statements of Operations Adjustments
|
(m)
|
To eliminate revenues and expenses, including the tax impact, related to the operations of the actual and probable dispositions for the periods
presented.
|
|
(n)
|
The gains (losses) directly attributable to the Pro Forma Transactions and the Continental Sale are not expected to have a continuing impact on the
Company’s operations, and therefore, are not reflected in the unaudited pro forma condensed consolidated statement of operations for the periods presented.
|
|
(o)
|
The weighted average shares of the Company for the nine months ended September 30, 2020 and the year ended December 31, 2019 were increased by 28.7
million shares, as a result of the rights offering issuance of common shares, as if the rights offering had occurred on January 1, 2019.
|
Nine Months Ended September 30, 2020
|
Year Ended December 31, 2019
|
||||||||||
(p)
|
Interest Expense
|
||||||||||
Adjustment to reflect interest expense on the Existing Senior Secured Notes at 11.5% per annum
|
$
|
32.8
|
$
|
45.2
|
|||||||
Adjustment to reflect amortization expense of original issue discount and deferred financing fees of the Existing Senior Secured
Notes at 11.5% per annum
|
4.0
|
4.8
|
|||||||||
Adjustment to reflect interest expense on the New Senior Secured Notes at an estimated 10.0% per annum
|
(22.5)
|
(30.0)
|
|||||||||
Adjustment to reflect amortization expense of estimated deferred financing fees of the New Senior Secured Notes
|
(1.3)
|
(1.6)
|
|||||||||
$
|
13.0
|
$
|
18.4
|
||||||||
To reflect the income tax impact of the financing adjustments using blended federal and state tax rate.
|
—
|
—
|
|||||||||
Total financing adjustments to Interest Expense
|
$
|
13.0
|
$
|
18.4
|
(q)
|
Basic and Diluted Income per Share
|
Nine Months Ended September 30, 2020
|
|||||||||||||||||
As Filed
|
Pro forma Adjustments
|
Financing Adjustments
|
Total Pro Forma
|
||||||||||||||
Loss from continuing operations
|
$
|
(34.1)
|
$
|
(19.1)
|
$
|
13.0
|
$
|
(40.2)
|
|||||||||
Loss attributable to noncontrolling interest and redeemable noncontrolling interest
|
(8.5)
|
(0.7)
|
—
|
$
|
(9.2)
|
||||||||||||
Loss income from continuing operations attributable to the Company
|
(42.6)
|
(19.8)
|
13.0
|
(49.4)
|
|||||||||||||
Less: Preferred dividends, deemed dividends and repurchase gains
|
1.2
|
—
|
—
|
1.2
|
|||||||||||||
Loss from continuing operations attributable to HC2 common stockholders
|
$
|
(43.8)
|
$
|
(19.8)
|
$
|
13.0
|
$
|
(50.6)
|
|||||||||
Earnings allocable to common shares:
|
|||||||||||||||||
Participating shares at end of period:
|
|||||||||||||||||
Weighted-average common stock outstanding
|
46.7
|
28.7
|
75.4
|
||||||||||||||
Unvested restricted stock
|
—
|
—
|
|||||||||||||||
Preferred stock (as-converted basis)
|
0.1
|
0.1
|
|||||||||||||||
Total
|
46.8
|
75.5
|
|||||||||||||||
Percentage of income (loss) allocated to:
|
|||||||||||||||||
Common stock
|
99.8
|
%
|
99.9
|
%
|
|||||||||||||
Unvested restricted stock
|
—
|
%
|
—
|
%
|
|||||||||||||
Preferred stock
|
0.2
|
%
|
0.1
|
%
|
|||||||||||||
Numerator for earnings per share, basic:
|
|||||||||||||||||
Net loss from continuing operations attributable to common stock, basic
|
$
|
(43.7)
|
$
|
(50.5)
|
|||||||||||||
Earnings allocable to common shares, diluted:
|
|||||||||||||||||
Numerator for earnings per share, diluted
|
|||||||||||||||||
Effect of assumed shares for stock options, restricted shares and convertible instruments
|
$
|
—
|
$
|
—
|
|||||||||||||
Net loss from continuing operations attributable to common stock, diluted
|
$
|
(43.7)
|
$
|
(50.5)
|
|||||||||||||
Denominator for basic and dilutive earnings per share:
|
|||||||||||||||||
Weighted average common shares outstanding - basic
|
46.7
|
75.4
|
|||||||||||||||
Effect of assumed shares for stock options, restricted shares and convertible instruments
|
—
|
—
|
|||||||||||||||
Weighted average common shares outstanding - diluted
|
46.7
|
75.4
|
|||||||||||||||
Loss per share - continuing operations
|
|||||||||||||||||
Basic:
|
$
|
(0.94)
|
$
|
(0.67)
|
|||||||||||||
Diluted:
|
$
|
(0.94)
|
$
|
(0.67)
|
Year Ended December 31, 2019
|
|||||||||||||||||
As Filed
|
Pro forma Adjustments
|
Financing Adjustments
|
Total Pro Forma
|
||||||||||||||
Loss from continuing operations
|
$
|
(16.8)
|
$
|
(55.1)
|
$
|
18.4
|
$
|
(53.5)
|
|||||||||
Loss attributable to noncontrolling interest and redeemable noncontrolling interest
|
2.4
|
1.6
|
—
|
$
|
4.0
|
||||||||||||
Loss income from continuing operations attributable to the Company
|
(14.4)
|
(53.5)
|
18.4
|
(49.5)
|
|||||||||||||
Less: Preferred dividends, deemed dividends and repurchase gains
|
—
|
—
|
—
|
—
|
|||||||||||||
Loss from continuing operations attributable to HC2 common stockholders
|
$
|
(14.4)
|
$
|
(53.5)
|
$
|
18.4
|
$
|
(49.5)
|
|||||||||
Earnings allocable to common shares:
|
|||||||||||||||||
Participating shares at end of period:
|
|||||||||||||||||
Weighted-average common stock outstanding
|
44.8
|
28.7
|
73.5
|
||||||||||||||
Unvested restricted stock
|
—
|
—
|
|||||||||||||||
Preferred stock (as-converted basis)
|
—
|
—
|
|||||||||||||||
Total
|
44.8
|
73.5
|
|||||||||||||||
Percentage of income (loss) allocated to:
|
|||||||||||||||||
Common stock
|
100.0
|
%
|
100.0
|
%
|
|||||||||||||
Unvested restricted stock
|
—
|
%
|
—
|
%
|
|||||||||||||
Preferred stock
|
—
|
%
|
—
|
%
|
|||||||||||||
Numerator for earnings per share, basic:
|
|||||||||||||||||
Net loss from continuing operations attributable to common stock, basic
|
$
|
(14.4)
|
$
|
(49.5)
|
|||||||||||||
Earnings allocable to common shares, diluted:
|
|||||||||||||||||
Numerator for earnings per share, diluted
|
|||||||||||||||||
Effect of assumed shares for stock options, restricted shares and convertible instruments
|
$
|
—
|
$
|
—
|
|||||||||||||
Net loss from continuing operations attributable to common stock, diluted
|
$
|
(14.4)
|
$
|
(49.5)
|
|||||||||||||
Denominator for basic and dilutive earnings per share:
|
|||||||||||||||||
Weighted average common shares outstanding - basic
|
44.8
|
73.5
|
|||||||||||||||
Effect of assumed shares for stock options, restricted shares and convertible instruments
|
—
|
—
|
|||||||||||||||
Weighted average common shares outstanding - diluted
|
44.8
|
73.5
|
|||||||||||||||
Loss per share - continuing operations
|
|||||||||||||||||
Basic:
|
$
|
(0.32)
|
$
|
(0.67)
|
|||||||||||||
Diluted:
|
$
|
(0.32)
|
$
|
(0.67)
|
Nine Months Ended September 30, 2019
|
|||||||||||||||||
As Filed
|
Pro forma Adjustments
|
Financing Adjustments
|
Total Pro Forma
|
||||||||||||||
Loss from continuing operations
|
$
|
8.3
|
$
|
(67.0)
|
$
|
13.8
|
$
|
(44.9)
|
|||||||||
Loss attributable to noncontrolling interest and redeemable noncontrolling interest
|
3.8
|
(0.9)
|
—
|
$
|
2.9
|
||||||||||||
Loss income from continuing operations attributable to the Company
|
12.1
|
(67.9)
|
13.8
|
(42.0)
|
|||||||||||||
Less: Preferred dividends, deemed dividends and repurchase gains
|
(0.4)
|
—
|
—
|
(0.4)
|
|||||||||||||
Loss from continuing operations attributable to HC2 common stockholders
|
$
|
12.5
|
$
|
(67.9)
|
$
|
13.8
|
$
|
(41.6)
|
|||||||||
Earnings allocable to common shares:
|
|||||||||||||||||
Participating shares at end of period:
|
|||||||||||||||||
Weighted-average common stock outstanding
|
45.4
|
28.7
|
74.1
|
||||||||||||||
Unvested restricted stock
|
—
|
—
|
|||||||||||||||
Preferred stock (as-converted basis)
|
—
|
—
|
|||||||||||||||
Total
|
45.4
|
74.1
|
|||||||||||||||
Percentage of income (loss) allocated to:
|
|||||||||||||||||
Common stock
|
100.0
|
%
|
100.0
|
%
|
|||||||||||||
Unvested restricted stock
|
—
|
%
|
—
|
%
|
|||||||||||||
Preferred stock
|
—
|
%
|
—
|
%
|
|||||||||||||
Numerator for earnings per share, basic:
|
|||||||||||||||||
Net loss from continuing operations attributable to common stock, basic
|
$
|
12.5
|
$
|
(41.6)
|
|||||||||||||
Earnings allocable to common shares, diluted:
|
|||||||||||||||||
Numerator for earnings per share, diluted
|
|||||||||||||||||
Effect of assumed shares for stock options, restricted shares and convertible instruments
|
$
|
1.6
|
$
|
—
|
|||||||||||||
Net loss from continuing operations attributable to common stock, diluted
|
$
|
14.1
|
$
|
(41.6)
|
|||||||||||||
Denominator for basic and dilutive earnings per share:
|
|||||||||||||||||
Weighted average common shares outstanding - basic
|
45.4
|
74.1
|
|||||||||||||||
Effect of assumed shares for stock options, restricted shares and convertible instruments
|
14.7
|
—
|
|||||||||||||||
Weighted average common shares outstanding - diluted
|
60.1
|
74.1
|
|||||||||||||||
Loss per share - continuing operations
|
|||||||||||||||||
Basic:
|
$
|
0.28
|
$
|
(0.56)
|
|||||||||||||
Diluted:
|
$
|
0.23
|
$
|
(0.56)
|