Close

Form 8-K GENWORTH FINANCIAL INC For: Sep 20

September 23, 2021 4:38 PM EDT

Exhibit 99.1

Genworth Financial, Inc.

Unaudited Pro Forma Condensed Consolidated Financial Statements

The following unaudited pro forma condensed consolidated financial statements and related notes are presented to show the effects of the initial public offering (“IPO”) of common shares of Enact Holdings, Inc. (“Enact Holdings”), an indirect subsidiary of Genworth Financial, Inc. (the “Company”), on the Company’s historical condensed consolidated financial statements. In addition, the unaudited pro forma condensed consolidated financial statements and related notes also present the effects of the purchase of common shares of Enact Holdings by certain investment funds managed by Bayview Asset Management, LLC in a concurrent private sale (“Private Sale”) and the underwriters 30-day option to purchase additional common shares (“Over-Allotment Option”) exercised by the underwriters on September 16, 2021. The net cash proceeds raised through the IPO, Private Sale and Over-Allotment Option (collectively the “Offering”) triggered a mandatory prepayment (“Note Prepayment”) under a provision of a secured promissory note owed to AXA S.A. (“AXA”). The unaudited pro forma condensed consolidated financial statements and related notes also gives effect to the contractually obligated Note Prepayment on the Company’s historical condensed consolidated financial statements. The Offering closed on September 20, 2021 and the secured promissory note, including the Note Prepayment but excluding future claims still being processed, was fully repaid by the Company on September 21, 2021.

The unaudited pro forma condensed consolidated balance sheet as of June 30, 2021 is based on the assumption that the Offering and Note Prepayment to AXA was completed on June 30, 2021. Although the remaining balance of the secured promissory note was paid in full, the Company was contractually obligated to prepay approximately $177 million in accordance with the Note Prepayment provision of the secured promissory note owed to AXA. The Note Prepayment provision requires the Company, or Genworth Holdings, Inc. (“Genworth Holdings”), a wholly owned subsidiary of the Company, to prepay the secured promissory note upon receipt of net cash proceeds in excess of $352 million from a qualifying equity issuance from Enact Holdings. Accordingly, the unaudited pro forma condensed consolidated balance sheet as of June 30, 2021 only includes the portion of the Note Prepayment that was contractually required as a result of the Offering. The unaudited pro forma condensed consolidated statements of income for the six months ended June 30, 2021 and for the year ended December 31, 2020 are based on the assumption that the Offering and the mandatory portion of the Note Prepayment to AXA were completed on January 1, 2020.

The unaudited pro forma financial statements as of and for the periods presented are for illustrative and informational purposes only and are not intended to represent, or be indicative of, what the Company’s financial position or results of operations would have been had the Offering or Note Prepayment been completed on the dates noted above. The unaudited pro forma condensed consolidated financial statements also should not be considered representative of the Company’s future financial position or results of operations. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

The pro forma adjustments are based upon currently available factual information and certain assumptions that the Company believes are reasonable under the circumstances. Actual amounts could differ materially from these estimates. The pro forma results should be read in conjunction with the financial statements and notes thereto in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020 and Quarterly Report on Form 10-Q for the six months ended June 30, 2021.

After the Offering, the assets and liabilities of Enact Holdings will continue to be fully consolidated by the Company as the majority shareholder and there will be a component in equity attributable to the noncontrolling interests of Enact Holdings.

 

5


GENWORTH FINANCIAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

(Amounts in millions, except par value and share amounts)

As of June 30, 2021

 

     Historical     Adjustments(a)     Pro Forma  

Assets

      

Investments:

      

Fixed maturity securities available-for-sale, at fair value (amortized cost of $53,111 and allowance for credit losses of $—)

   $ 61,649     $ —       $ 61,649  

Equity securities, at fair value

     147       —         147  

Commercial mortgage loans (net of unamortized balance of loan origination fees and costs of $4)

     6,912       —         6,912  

Less: Allowance for credit losses

     (33     —         (33
  

 

 

   

 

 

   

 

 

 

Commercial mortgage loans, net

     6,879       —         6,879  

Policy loans

     2,083       —         2,083  

Other invested assets

     2,260       —         2,260  
  

 

 

   

 

 

   

 

 

 

Total investments

     73,018       —         73,018  

Cash, cash equivalents and restricted cash

     2,214       352  (b)      2,566  

Accrued investment income

     573       —         573  

Deferred acquisition costs

     1,212       —         1,212  

Intangible assets

     151       —         151  

Reinsurance recoverable

     16,716       —         16,716  

Less: Allowance for credit losses

     (50     —         (50
  

 

 

   

 

 

   

 

 

 

Reinsurance recoverable, net

     16,666       —         16,666  

Other assets

     403       —         403  

Deferred tax asset

     211       48  (c)      259  

Separate account assets

     6,202       —         6,202  
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 100,650     $ 400     $ 101,050  
  

 

 

   

 

 

   

 

 

 

Liabilities and equity

      

Liabilities:

      

Future policy benefits

   $ 42,165     $ —       $ 42,165  

Policyholder account balances

     19,944       —         19,944  

Liability for policy and contract claims

     11,546       —         11,546  

Unearned premiums

     695       —         695  

Other liabilities

     1,664       —         1,664  

Long-term borrowings

     2,924       —         2,924  

Separate account liabilities

     6,202       —         6,202  

Liabilities related to discontinued operations

     346       (177 ) (d)      169  
  

 

 

   

 

 

   

 

 

 

Total liabilities

     85,486       (177     85,309  
  

 

 

   

 

 

   

 

 

 

Commitments and contingencies

      

Equity:

      

Class A common stock, $0.001 par value; 1.5 billion shares authorized; 596 million shares issued; 508 million shares outstanding

     1       —         1  

Additional paid-in capital

     12,018       (149 ) (e)      11,869  

Accumulated other comprehensive income (loss)

     3,834       (29 ) (f)      3,805  

Retained earnings

     2,011       —         2,011  

Treasury stock, at cost (88 million shares)

     (2,700     —         (2,700
  

 

 

   

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

     15,164       (178     14,986  

Noncontrolling interests

     —         755  (g)      755  
  

 

 

   

 

 

   

 

 

 

Total equity

     15,164       577       15,741  
  

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 100,650     $ 400     $ 101,050  
  

 

 

   

 

 

   

 

 

 

See Notes to Unaudited Pro Forma Condensed Consolidated Balance Sheet

 

6


Genworth Financial, Inc.

Notes to Unaudited Pro Forma

Condensed Consolidated Balance Sheet

 

(a)

Adjustments reflect the impact from the Offering of 29,962,560 common shares of Enact Holdings completed on September 20, 2021. Following completion of the Offering, the Company beneficially owns approximately 81.6% of the common shares of Enact Holdings.

(b)

Adjustment reflects the net proceeds of approximately $529 million received by the Company in conjunction with the completion of the Offering. Net proceeds received from the Offering after underwriter fees were $535 million, before other fees and expenses that are estimated to be approximately $6 million. Adjustment assumes a portion of the net proceeds received from the Offering were used to make a Note Prepayment of approximately $177 million to AXA. The Note Prepayment is a contractual obligation of the Company paid in accordance with a provision of a secured promissory note due to AXA. The Company assumes, for purposes of the unaudited pro forma condensed consolidated balance sheet, that all expenses and the Note Prepayment were paid in cash on June 30, 2021.

(c)

Adjustment represents a change in deferred taxes for the 18.4% noncontrolling interests in Enact Holdings reflected in connection with the Offering.

(d)

Adjustment assumes the Note Prepayment of approximately $177 million paid to AXA. A secured promissory note issued to AXA contains an amended provision that requires prepayment upon the Company, or Genworth Holdings, receiving net cash proceeds in excess of $352 million from a qualifying equity issuance from Enact Holdings.

(e)

The Offering resulted in a decrease in the Company’s ownership of Enact Holdings without a loss of control, accordingly the Offering was accounted for as an equity transaction with no gain or loss recognized through earnings. The adjustment reflects the difference between the net proceeds received, less 18.4% ownership interest attributable to noncontrolling interests in Enact Holdings’ equity, including accumulated other comprehensive income (loss), and deferred taxes.

(f)

Adjustment represents the 18.4% noncontrolling interests in Enact Holdings’ net unrealized investment gains reflected in connection with the Offering.

(g)

Adjustment represents the 18.4% ownership interest attributable to noncontrolling interests in Enact Holdings’ equity reflected in connection with the Offering.

 

7


GENWORTH FINANCIAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME

For the Six Months Ended June 30, 2021

(Amounts in millions, except per share amounts)

 

     Historical      Adjustments(a)     Pro Forma  

Revenues:

       

Premiums

   $ 1,915      $ —       $ 1,915  

Net investment income

     1,645        —         1,645  

Net investment gains (losses)

     103        —         103  

Policy fees and other income

     363        —         363  
  

 

 

    

 

 

   

 

 

 

Total revenues

     4,026        —         4,026  
  

 

 

    

 

 

   

 

 

 

Benefits and expenses:

       

Benefits and other changes in policy reserves

     2,379        —         2,379  

Interest credited

     258        —         258  

Acquisition and operating expenses, net of deferrals

     579        —         579  

Amortization of deferred acquisition costs and intangibles

     163        —         163  

Interest expense

     94        —         94  
  

 

 

    

 

 

   

 

 

 

Total benefits and expenses

     3,473        —         3,473  
  

 

 

    

 

 

   

 

 

 

Income from continuing operations before income taxes

     553        —         553  

Provision for income taxes

     134        —         134  
  

 

 

    

 

 

   

 

 

 

Income from continuing operations

     419        —         419  

Income from discontinued operations, net of taxes

     16        —   (b)      16  
  

 

 

    

 

 

   

 

 

 

Net income

     435        —         435  

Less: net income from continuing operations attributable to noncontrolling interests

     —          47  (c)      47  

Less: net income from discontinued operations attributable to noncontrolling interests

     8        —         8  
  

 

 

    

 

 

   

 

 

 

Net income available to Genworth Financial, Inc.’s common stockholders

   $ 427      $ (47   $ 380  
  

 

 

    

 

 

   

 

 

 

Net income available to Genworth Financial, Inc.’s common stockholders:

       

Income from continuing operations available to Genworth Financial, Inc.’s common stockholders

   $ 419      $ (47   $ 372  

Income from discontinued operations available to Genworth Financial, Inc.’s common stockholders

     8        —         8  
  

 

 

    

 

 

   

 

 

 

Net income available to Genworth Financial, Inc.’s common stockholders

   $ 427      $ (47   $ 380  
  

 

 

    

 

 

   

 

 

 

Income from continuing operations available to Genworth Financial, Inc.’s common stockholders per share:

       

Basic

   $ 0.83      $ (0.09   $ 0.74  
  

 

 

    

 

 

   

 

 

 

Diluted

   $ 0.82      $ (0.09   $ 0.73  
  

 

 

    

 

 

   

 

 

 

Net income available to Genworth Financial, Inc.’s common stockholders per share:

       

Basic

   $ 0.84      $ (0.09   $ 0.75  
  

 

 

    

 

 

   

 

 

 

Diluted

   $ 0.83      $ (0.09   $ 0.74  
  

 

 

    

 

 

   

 

 

 

Weighted-average common shares outstanding:

       

Basic

     506.5        506.5       506.5  
  

 

 

    

 

 

   

 

 

 

Diluted

     514.4        514.4       514.4  
  

 

 

    

 

 

   

 

 

 

See Notes to Unaudited Pro Forma Condensed Consolidated Statements of Income

 

8


GENWORTH FINANCIAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME

For the Year Ended December 31, 2020

(Amounts in millions, except per share amounts)

 

     Historical     Adjustments(a)     Pro Forma  

Revenues:

      

Premiums

   $ 4,110     $ —       $ 4,110  

Net investment income

     3,260       —         3,260  

Net investment gains (losses)

     558       —         558  

Policy fees and other income

     730       —         730  
  

 

 

   

 

 

   

 

 

 

Total revenues

     8,658       —         8,658  
  

 

 

   

 

 

   

 

 

 

Benefits and expenses:

      

Benefits and other changes in policy reserves

     5,391       —         5,391  

Interest credited

     549       —         549  

Acquisition and operating expenses, net of deferrals

     988       —         988  

Amortization of deferred acquisition costs and intangibles

     492       —         492  

Goodwill impairment

     5       —         5  

Interest expense

     202       —         202  
  

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     7,627       —         7,627  
  

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     1,031       —         1,031  

Provision for income taxes

     270       —         270  
  

 

 

   

 

 

   

 

 

 

Income from continuing operations

     761       —         761  

Loss from discontinued operations, net of taxes

     (549     (b)      (546
  

 

 

   

 

 

   

 

 

 

Net income

     212       3       215  

Less: net income from continuing operations attributable to noncontrolling interests

     34       70  (c)      104  

Less: net income from discontinued operations attributable to noncontrolling interests

     —         —         —    
  

 

 

   

 

 

   

 

 

 

Net income available to Genworth Financial, Inc.’s common stockholders

   $ 178     $ (67   $ 111  
  

 

 

   

 

 

   

 

 

 

Net income (loss) available to Genworth Financial, Inc.’s common stockholders:

      

Income from continuing operations available to Genworth Financial, Inc.’s common stockholders

   $ 727     $ (70   $ 657  

Loss from discontinued operations available to Genworth Financial, Inc.’s common stockholders

     (549     3       (546
  

 

 

   

 

 

   

 

 

 

Net income available to Genworth Financial, Inc.’s common stockholders

   $ 178     $ (67   $ 111  
  

 

 

   

 

 

   

 

 

 

Income from continuing operations available to Genworth Financial, Inc.’s common stockholders per share:

      

Basic

   $ 1.44     $ (0.14   $ 1.30  
  

 

 

   

 

 

   

 

 

 

Diluted

   $ 1.42     $ (0.14   $ 1.28  
  

 

 

   

 

 

   

 

 

 

Net income available to Genworth Financial, Inc.’s common stockholders per share:

      

Basic

   $ 0.35     $ (0.13   $ 0.22  
  

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.35     $ (0.13   $ 0.22  
  

 

 

   

 

 

   

 

 

 

Weighted-average common shares outstanding:

      

Basic

     505.2       505.2       505.2  
  

 

 

   

 

 

   

 

 

 

Diluted

     511.6       511.6       511.6  
  

 

 

   

 

 

   

 

 

 

See Notes to Unaudited Pro Forma Condensed Consolidated Statements of Income

 

9


Genworth Financial, Inc.

Notes to Unaudited Pro Forma

Condensed Consolidated Statements of Income

 

(a)

Adjustment reflects the impact from the Offering of 29,962,560 common shares of Enact Holdings completed on September 20, 2021. Following completion of the Offering, the Company beneficially owns approximately 81.6% of the common shares of Enact Holdings.

(b)

Adjustment represents a reduction in interest expense reported as discontinued operations resulting from an assumed Note Prepayment of approximately $177 million paid to AXA. The Company assumes, for purposes of the unaudited pro forma condensed consolidated statements of income, that the Note Prepayment was paid on January 1, 2020. There was no adjustment reflected for the six months ended June 30, 2021 due to a mandatory principal payment of approximately $245 million resulting from the sale of Genworth Mortgage Insurance Australia Limited (“Genworth Australia”), a previous majority owned subsidiary of the Company. The mandatory principal payment made in connection with the Genworth Australia sale retroactively reduced the interest rate on the promissory note to 2.75%, which resulted in no amounts recognized for interest expense reported as discontinued operations for the six months ended June 30, 2021.

(c)

Adjustment represents 18.4% of Enact Holdings’ net income attributable to noncontrolling interests for the six months ended June 30, 2021 and the year ended December 31, 2020 reflected in connection with the Offering.

 

10



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings