UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
SCHEDULE 14A
Proxy
Statement Pursuant to Section 14(a) of
the Securities Exchange Act of 1934 (Amendment No. )
Filed by the Registrant ý | ||
Filed by a Party other than the Registrant o |
||
Check the appropriate box: |
||
o |
Preliminary Proxy Statement |
|
o |
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2)) |
|
o |
Definitive Proxy Statement |
|
ý |
Definitive Additional Materials |
|
o |
Soliciting Material Pursuant to §240.14a-12 |
Allied Capital Corporation | ||||
(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): |
||||
ý |
No fee required. |
|||
o |
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) 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: |
|||
o |
Fee paid previously with preliminary materials. |
|||
o |
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: |
Dear Fellow Stockholder:
We are writing to ask you to vote to approve the merger between Allied Capital and Ares Capital. If approved, Allied Capital stockholders will become Ares Capital stockholders and will receive 0.325 shares of Ares Capital common stock for each share of Allied Capital stock owned immediately prior to the merger.
On March 3, 2010, Allied Capital and Ares Capital announced Allied Capital's intention to declare a special dividend of $0.20 per share to Allied Capital stockholders in connection with the merger. On the date the merger is approved by the affirmative vote of the holders of two-thirds of the shares of Allied Capital common stock outstanding and entitled to vote thereon, Allied Capital's board of directors intends to declare a dividend to Allied Capital stockholders of record on such date. The dividend would be funded upon the closing of the merger. While there can be no assurance as to the exact timing, or that the merger will be completed at all, we are working to complete the merger around the end of the first quarter of 2010.
The expected benefits of the merger include:
On or about February 16, 2010, we mailed to you a detailed joint proxy statement/prospectus that contains a description of the proposed merger and other important information for you to consider in connection with the Allied Capital special meeting. The attached supplement contains information that supplements the joint proxy statement/prospectus. I urge you to read the enclosed materials carefully together with the joint proxy statement/prospectus.
After careful consideration, the board of directors of Allied Capital, including its independent directors, unanimously recommends that its stockholders vote "FOR" approval of the merger and the merger agreement and "FOR" approval of the proposal to adjourn the Allied Capital special meeting, if necessary or appropriate, to solicit additional proxies if there are not sufficient votes at the time of the Allied Capital special meeting to approve the foregoing proposal.
Your vote is extremely important. The majority of Allied Capital's approximately 180 million shares outstanding are held by individual investors. It is crucial that all of our stockholders participate in this vote, and we ask that you read the enclosed materials and vote your shares.
Whether or not you expect to attend the Allied Capital special meeting in person, Allied Capital urges you to submit your proxy as promptly as possible.
Sincerely,
William
L. Walton
Chairman of the Board of Directors
SUPPLEMENT TO THE JOINT PROXY
STATEMENT/PROSPECTUS
FOR THE SPECIAL MEETINGS OF STOCKHOLDERS
TO BE HELD ON MARCH 26, 2010
This document supplements the joint proxy statement/prospectus, dated February 11, 2010 (the "Proxy Statement"), provided to you in connection with the proposed merger (the "merger") of ARCC Odyssey Corp., a wholly owned subsidiary of Ares Capital Corporation ("Ares Capital"), with and into Allied Capital Corporation ("Allied Capital") pursuant to the Agreement and Plan of Merger, as such agreement may be amended from time to time (the "merger agreement"), dated as of October 26, 2009, among Ares Capital, Allied Capital and ARCC Odyssey Corp.
Except as described in this document, the information provided in the Proxy Statement continues to apply. To the extent that information in this document differs from, updates or conflicts with information contained in the Proxy Statement, the information in this document is more current. This is the case even if such section of the Proxy Statement is not specifically referenced in this document. Terms used but not defined in this document shall have the meanings given to such terms in the Proxy Statement.
This document is dated March 9, 2010 and is first being mailed to stockholders on or about March 11, 2010.
The following supplemental information should be read in conjunction with the Proxy Statement, which you are urged to read in its entirety.
Special Dividend
On March 3, 2010, Ares Capital and Allied Capital announced Allied Capital's intention to declare a special dividend of $0.20 per share to Allied Capital stockholders in the circumstances described below (the "Distribution").
On the date the merger is approved by the affirmative vote of the holders of two-thirds of the shares of Allied Capital common stock outstanding and entitled to vote thereon, Allied Capital's board of directors intends to declare a dividend to Allied Capital stockholders of record on such date. The dividend would be funded to the dividend paying agent on the closing of the merger with instructions to disburse such amounts to Allied Capital stockholders as of the record date as promptly as practicable after the effective time. Allied Capital has received consent from Ares Capital pursuant to the merger agreement in order to declare and pay this dividend. Allied Capital has also received consent under the senior secured term loan (the "Term Loan") to declare and pay this dividend.
Certain Material U.S. Federal Income Tax Consequences of the Distribution
The following information supplements the information provided in (1) the cover page of the Proxy Statement, (2) the third question on page 8 of "Question and Answers about the Special Meetings and the Merger" in the Proxy Statement, (3) "SummaryThe Merger Is Intended to Be Tax-Free to Allied Capital Common Stockholders as to the Shares of Ares Capital Common Stock They Receive" on page 17 of the Proxy Statement, (4) "SummaryReasons for the MergerAllied CapitalTax Free Treatment of Merger" on page 18 of the Proxy Statement, (5) "The Merger
1
Reasons for the MergerAllied CapitalTax Free Treatment of Merger" on page 131 of the Proxy Statement and (6) "Certain Material U.S. Federal Income Tax Consequences of the Merger" on pages 174 through 184 of the Proxy Statement:
The treatment of the Distribution for U.S. federal income tax purposes is uncertain. If the Distribution is not viewed as part of the consideration received by the stockholders of Allied Capital in the merger, then such stockholders will be taxed on the Distribution pursuant to Section 301 of the Internal Revenue Code of 1986, as amended. In that event, because Allied Capital does not believe that it has any "accumulated earnings and profits" and the management of Allied Capital does not expect that Allied Capital will have any current year earnings and profits as of the effective time, the Distribution will be applied against and reduce the adjusted tax basis of each share of the stockholder's Allied Capital stock and, to the extent the amount of the Distribution exceeds such adjusted tax basis, generally will be treated as a capital gain from the sale or exchange of each such share. For a discussion of the taxation of capital gains, please see the discussion in the Proxy Statement under the heading "Certain Material U.S. Federal Income Tax Consequences of the Merger."
Alternatively, if the Distribution is viewed as part of the consideration received by the stockholders of Allied Capital in the merger, then each stockholder will be treated as if it exchanged Allied Capital shares for a combination of cash and Ares Capital shares. In that event, each stockholder of Allied Capital generally will recognize capital gain in an amount equal to the lesser of (a) the amount of cash received (excluding any cash received in lieu of a fractional Ares Capital share) or (b) the sum of the fair market value of the Ares Capital shares received plus the amount of cash received (including any cash received in lieu of a fractional Ares Capital share), less the stockholder's adjusted tax basis in the Allied Capital shares exchanged. However, if the receipt of the Distribution has the effect of a distribution of a dividend for U.S. federal income tax purposes, each stockholder of Allied Capital could be treated as having received ordinary dividend income.
In determining whether the exchange described above has the effect of a distribution of a dividend, each stockholder of Allied Capital will be treated as if Ares Capital shares having a fair market value equal to the amount of the Distribution had been distributed to the stockholder as part of the merger, with such Ares Capital shares then being redeemed by Ares Capital in return for the cash actually received by the stockholder in the Distribution. The exchange will not have the effect of a distribution of a dividend if the deemed redemption is "substantially disproportionate" or "not essentially equivalent to a dividend." In general, the deemed redemption will be "substantially disproportionate" with respect to a stockholder of Allied Capital if such stockholder experiences a more than 20% reduction in its interest in Ares Capital (both by vote and value) as a result of the deemed redemption. In order for the hypothetical redemption to be "not essentially equivalent to a dividend," it must result in a "meaningful reduction" in the stockholder's deemed percentage ownership of Ares Capital shares.
The Internal Revenue Service has ruled that a minority shareholder in a publicly traded corporation whose relative stock interest is minimal and who exercises no control with respect to corporate affairs is considered to have a "meaningful reduction" generally if such shareholder has some reduction in its deemed percentage stock ownership. In applying the foregoing tests, a stockholder of Allied Capital will, under the constructive ownership rules, be deemed to own Ares Capital shares that are owned by certain related persons or entities or with respect to which the stockholder of Allied Capital owns options, in addition to the Ares Capital shares actually owned by the stockholder.
Although the issue is not free from doubt, Allied Capital intends to treat the Distribution for U.S. federal income tax reporting purposes as a distribution that is not part of the consideration received by the stockholders of Allied Capital in the merger. Because of the complex nature of this issue, however, stockholders of Allied Capital should consult their tax advisors regarding their treatment of the Distribution.
2
The foregoing discussion is for general information only and does not purport to be a complete analysis or listing of all potential tax effects that may apply to a stockholder of Allied Capital with respect to the Distribution. We strongly encourage all stockholders of Allied Capital to consult their tax advisors to determine the particular tax consequences to them of the merger and the Distribution, including the application and effect of federal, state, local, foreign and other tax laws.
Amendment to Allied Capital Term Loan
On March 2, 2010, Allied Capital amended its Term Loan by entering into Amendment No. 1 to the Second Amended and Restated Credit Agreement dated as of January 29, 2010 (the "Amendment"). Pursuant to the Amendment, Allied Capital is permitted to declare a one-time special cash dividend upon approval of the merger by the affirmative vote of the holders of two-thirds of the outstanding shares of Allied Capital common stock, so long as no default or event of default has occurred and is continuing or would result from the declaration and payment of the special dividend. Pursuant to the Amendment, the payment of the special dividend is contingent on the consummation of the merger and may not exceed the lesser of $0.20 per share or $40 million.
In addition, the Amendment makes modifications to certain of the mandatory repayment requirements under the Term Loan. The Amendment requires the use of a minimum of 75%, an increase from 56%, of all net cash proceeds from asset dispositions, subject to certain conditions and exclusions, to be used to repay the Term Loan prior to the consummation of the merger. Prior to the Amendment, Allied Capital was required to use 100% of available cash in excess of a $125 million cash floor at any month end (the "Cash Floor") to repay the Term Loan, and on April 30, 2010, the Cash Floor decreases to $100 million. In addition, the Amendment also includes a new prepayment provision, which requires Allied Capital to use 75% of principal collections (other than net cash proceeds from asset dispositions) received as of the 15th and last day of each month to repay the Term Loan, beginning with the period from March 1, 2010 to March 15, 2010. Upon consummation of the merger, the Cash Floor decreases to $0 and the percentage of principal collections and net cash proceeds from asset dispositions required to repay the Term Loan increases to 100%.
Annual Reports of Ares Capital and Allied Capital
Enclosed with this document, and incorporated herein by reference, are the Annual Report of Ares Capital on Form 10-K, filed with the Securities and Exchange Commission (the "SEC") on February 25, 2010 (the "Ares Capital 10-K"), and the Annual Report of Allied Capital on Form 10-K, filed with the SEC on February 26, 2010 (the "Allied Capital 10-K").
Comparative Fees and Expenses
The following information supplements the information provided in "Comparative Fees and Expenses" on pages 68 through 72 of the Proxy Statement, the second full question on page 7 of "Question and Answers about the Special Meetings and the Merger" in the Proxy Statement and "Risk FactorsRisks Relating to the MergerAres Capital may be unable to realize the benefits anticipated by the merger and subsequent combination, including estimated cost savings and synergies, or it may take longer than anticipated to achieve such benefits" on page 61 of the Proxy Statement:
COMPARATIVE FEES AND EXPENSES
The following tables are intended to assist you in understanding the costs and expenses that an investor in the common stock of Allied Capital and Ares Capital bears directly or indirectly and, based on the assumptions set forth below, the pro forma costs and expenses estimated to be incurred by the combined company in the first year following the merger. Allied Capital and Ares Capital caution you that some of the percentages indicated in the table below are estimates and may vary. Except where
3
the context suggests otherwise, whenever this document or the Proxy Statement contains a reference to fees or expenses paid or to be paid by "you," "Allied Capital" or "Ares Capital," stockholders will indirectly bear such fees or expenses as investors in Allied Capital or Ares Capital, as applicable.
|
Allied Capital |
Ares Capital |
Pro Forma Combined(1) |
||||
---|---|---|---|---|---|---|---|
Stockholder transaction expenses (as a percentage of offering price) |
|||||||
Sales load paid by Allied Capital and Ares Capital |
None | (1) | None | (1) | None | (1) | |
Offering expenses borne by Allied Capital and Ares Capital |
None | (1) | None | (1) | None | (1) | |
Dividend reinvestment plan expenses |
None | (2) | None | (2) | None | (2) | |
Total stockholder transaction expenses paid by Allied Capital and Ares Capital |
None | None | None | ||||
|
Allied Capital |
Ares Capital |
Pro Forma Combined(1) |
||||
---|---|---|---|---|---|---|---|
Estimated annual expenses (as a percentage of consolidated net assets attributable to common stock):(3)(4) |
|||||||
Management fees(5) |
| 2.76 | % | 2.74 | % | ||
Incentive fees(6) |
| 2.65 | % | 1.44 | % | ||
Interest payments on borrowed funds(7) |
14.27 | % | 1.93 | % | 8.44 | %(8) | |
Other expenses(9) |
6.98 | % | 1.85 | % | 2.95 | % | |
Acquired fund fees and expenses(10) |
0.22 | % | 0.03 | % | 0.13 | % | |
Total annual expenses (estimated)(11) |
21.47 | % | 9.22 | % | 15.70 | % | |
4
Capital Management and the pro forma combined company management fee has been calculated in a manner consistent with Ares Capital's investment advisory and management agreement. Ares Capital's management fee is currently 1.5% of its total assets other than cash and cash equivalents (which includes assets purchased with borrowed amounts). For the purposes of this table, Ares Capital has assumed that it maintains no cash or cash equivalents and that the management fee remains at 1.5% as set forth in its current investment advisory and management agreement. Ares Capital may from time to time decide it is appropriate to change the terms of such agreement. Under the Investment Company Act, any material change to its investment advisory and management agreement must be submitted to its stockholders for approval. The 2.76% reflected for Ares Capital in the table is calculated on Ares Capital's net assets (rather than its total assets). The 2.74% reflected for the pro forma combined company in the table is calculated on its net assets (rather than its total assets). Net assets is defined as total assets less indebtedness and before taking into account any incentive fees payable during the period. See "Management of Ares CapitalInvestment Advisory and Management Agreement" in the Proxy Statement.
The incentive fee consists of two parts:
The first, payable quarterly in arrears, equals 20% of Ares Capital's pre-incentive fee net investment income (including interest that is accrued but not yet received in cash), subject to a 2.00% quarterly (8% annualized) hurdle rate and a "catch-up" provision measured as of the end of each calendar quarter. Under this provision, in any calendar quarter, Ares Capital's investment adviser receives no incentive fee until Ares Capital's net investment income equals the hurdle rate of 2.00% but then receives, as a "catch-up," 100% of its pre-incentive fee net investment income with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the hurdle rate but is less than 2.50%. The effect of this provision is that, if pre-incentive fee net investment income exceeds 2.50% in any calendar quarter, Ares Capital's investment adviser will receive 20% of its pre-incentive fee net investment income as if a hurdle rate did not apply.
The second part, payable annually in arrears for each calendar year, equals 20% of Ares Capital's realized capital gains on a cumulative basis from inception through the end of the year, if any, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gain incentive fees.
Ares Capital will defer cash payment of any incentive fee otherwise earned by its investment adviser if, during the most recent four full calendar quarter period ending on or prior to the date such payment is to be made, the sum of (1) its aggregate distributions to its stockholders and (2) its change in net assets (defined as total assets less indebtedness and before taking into account any incentive fees payable during the period) is less than 8.0% of its net assets at the beginning of such period. These calculations will be adjusted for any share issuances or repurchases. See
5
"Management of Ares CapitalInvestment Advisory and Management Agreement" in the Proxy Statement.
6
calculating this percentage was based on average net assets of $1.1 billion for the year ended December 31, 2009.
Example
The following example demonstrates the projected dollar amount of total cumulative expenses over various periods with respect to a hypothetical investment in Allied Capital, Ares Capital or, following the merger, the combined company's common stock. In calculating the following expense amounts, each of Allied Capital and Ares Capital has assumed that it would have no additional leverage, that none of its assets are cash or cash equivalents and that its annual operating expenses would remain at the levels set forth in the table above. Transaction expenses related to the merger are not included in the following example.
|
1 year | 3 years | 5 years | 10 years | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
You would pay the following expenses on a $1,000 investment, assuming a 5% annual return in(1): |
|||||||||||||
Allied Capital |
$ | 208 | $ | 595 | $ | 948 | $ | 1,699 | |||||
Ares Capital |
$ | 67 | $ | 199 | $ | 325 | $ | 628 | |||||
The pro forma combined company following the merger |
$ | 146 | $ | 398 | $ | 603 | $ | 967 |
The foregoing table is to assist you in understanding the various costs and expenses that an investor in Allied Capital, Ares Capital or, following the merger, the combined company's common stock will bear directly or indirectly. While the example assumes, as required by the SEC, a 5% annual return, performance will vary and may result in a return greater or less than 5%. In the case of Ares Capital, the incentive fee under the investment advisory and management agreement, which, assuming a 5% annual return, would either not be payable or have an insignificant impact on the expense amounts
7
shown above, is not included in the example. If Ares Capital were to achieve sufficient returns on its investments, including through the realization of capital gains, to trigger an incentive fee of a material amount, its expenses, and returns to its investors, would be higher.
In addition, while the example assumes reinvestment of all dividends and distributions at net asset value, if Ares Capital's board of directors authorizes and Ares Capital declares a cash dividend, participants in its dividend reinvestment plan who have not otherwise elected to receive cash will receive a number of shares of its common stock determined by dividing the total dollar amount of the dividend payable to a participant by the market price per share of Ares Capital common stock at the close of trading on the valuation date for the dividend. See "Ares Capital Dividend Reinvestment Plan" in the Proxy Statement for additional information regarding Ares Capital's dividend reinvestment plan.
This example and the expenses in the table above should not be considered a representation of Allied Capital, Ares Capital or, following the merger, the combined company's future expenses as actual expenses (including the cost of debt, if any, and other expenses) may be greater or less than those shown.
8
Unaudited Selected Pro Forma Consolidated Financial Data
The following information supplements the information provided in "Unaudited Selected Pro Forma Consolidated Financial Data" on page 79 of the Proxy Statement:
The following tables set forth unaudited pro forma condensed consolidated financial data for Ares Capital and Allied Capital as a consolidated entity. The information as of December 31, 2009 is presented as if the merger had been completed on December 31, 2009 and after giving effect to certain transactions that occurred subsequent to December 31, 2009. The unaudited pro forma condensed consolidated operating data for the year ended December 31, 2009 is presented as if the merger had been completed on January 1, 2009. In the opinion of management, all adjustments necessary to reflect the effect of these transactions have been made. The merger will be accounted for under the acquisition method of accounting as provided by Accounting Standards Codification ("ASC") 805-10 (previously Statement of Financial Accounting Standards ("SFAS") No. 141(R)), Business Combinations.
The unaudited pro forma condensed consolidated financial data should be read together with the respective historical audited and unaudited consolidated financial statements and financial statement notes of Allied Capital and Ares Capital in the Allied Capital 10-K and the Ares Capital 10-K, respectively, and the Proxy Statement. The unaudited pro forma condensed consolidated financial data is presented for comparative purposes only and does not necessarily indicate what the future operating results or financial position of Ares Capital will be following completion of the merger. The unaudited pro forma condensed consolidated financial data does not include adjustments to reflect any cost savings or other operational efficiencies that may be realized as a result of the merger or any future merger related restructuring or integration expenses.
(dollar amounts in thousands, except per share data and as otherwise indicated)
|
For the Year Ended December 31, 2009 |
|||
---|---|---|---|---|
Total Investment Income |
$ | 563,958 | ||
Total Expenses |
373,164 | |||
Net Investment Income Before Income Taxes |
190,794 | |||
Income Tax Expense |
6,152 | |||
Net Investment Income |
184,642 | |||
Net Realized and Unrealized Gains (Losses) on Investments, Foreign Currencies and Extinguishment of Debt |
(507,774 | ) | ||
Net Increase (Decrease) in Stockholders' Equity Resulting from Operations |
$ | (323,132 | ) | |
|
As of December 31, 2009 |
|||
---|---|---|---|---|
Total Assets |
$ | 4,245,361 | ||
Total Debt |
$ | 1,758,097 | ||
Total Stockholders' Equity |
$ | 2,321,128 |
9
Unaudited Pro Forma Per Share Data
The following information supplements the information provided in "Unaudited Pro Forma Per Share Data" on page 80 of the Proxy Statement:
The following selected unaudited pro forma combined per share information for the year ended December 31, 2009 reflects the merger and related transactions as if they had occurred on January 1, 2009. The unaudited pro forma combined net asset value per common share outstanding reflects the merger and related transactions as if they had occurred on December 31, 2009 and certain other transactions that occurred subsequent to December 31, 2009.
Such unaudited pro forma combined per share information is based on the historical financial statements of Ares Capital and Allied Capital and on publicly available information and certain assumptions and adjustments as discussed in the section entitled "Unaudited Pro Forma Condensed Consolidated Financial Statements." This unaudited pro forma combined per share information is provided for illustrative purposes only and is not necessarily indicative of what the operating results or financial position of Ares Capital or Allied Capital would have been had the merger and related transactions been completed at the beginning of the periods or on the dates indicated, nor are they necessarily indicative of any future operating results or financial position.
The following should be read in connection with the section entitled "Unaudited Pro Forma Condensed Consolidated Financial Statements" in this document and in the Proxy Statement and other information included in or incorporated by reference into the Proxy Statement.
|
As of and For the Year Ended December 31, 2009 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Ares Capital | Allied Capital | Pro forma CombinedAres |
Per Equivalent Allied Share(3) |
|||||||||
Net Increase (Decrease) in Stockholders' Equity Resulting from Operations: |
|||||||||||||
Basic |
$ | 1.99 | $ | (2.91 | ) | $ | (2.02 | ) | $ | (0.66 | ) | ||
Diluted |
$ | 1.99 | $ | (2.91 | ) | $ | (2.02 | ) | $ | (0.66 | ) | ||
Cash Dividends Declared(1) |
$ | 1.47 | $ | | $ | 1.47 | $ | 0.48 | |||||
Net Asset Value per Share(2) |
$ | 11.44 | $ | 6.68 | $ | 13.78 | $ | 4.48 |
10
Unaudited Pro Forma Condensed Consolidated Financial Statements
The following information supplements the information provided in "Unaudited Pro Forma Condensed Consolidated Financial Statements" on pages 89 through 116 of the Proxy Statement and in "Accounting Treatment" on page 173 of the Proxy Statement:
The merger agreement provides that the holders of Allied Capital common stock will be entitled to receive 0.325 shares of Ares Capital common stock for each share of Allied Capital common stock held by them immediately prior to the effective time. This is estimated to result in approximately 58.5 million shares of Ares Capital common stock being issued in connection with the merger (assuming that holders of all "in-the-money" Allied Capital stock options elect to be cashed out). 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 both Allied Capital and Ares Capital, which are included in the Allied Capital 10-K and the Ares Capital 10-K, respectively, and the Proxy Statement. See "Financial Statements and Supplementary Data" in the Allied Capital 10-K, "Index to Consolidated Financial Statements" in the Ares Capital 10-K and "Index to Financial Statements" in the Proxy Statement.
The following unaudited pro forma condensed consolidated financial information and explanatory notes illustrate the effect of the merger on Ares Capital's financial position and results of operations based upon the companies' respective historical financial positions and results of operations under the acquisition method of accounting with Ares Capital treated as the acquirer.
In accordance with GAAP, the assets and liabilities of Allied Capital will be recorded by Ares Capital at their estimated fair values as of the date the merger is completed. The unaudited pro forma condensed consolidated financial information of Ares Capital and Allied Capital reflects the unaudited pro forma condensed consolidated balance sheet as of December 31, 2009 and the unaudited pro forma condensed consolidated income statement for the year ended December 31, 2009. The unaudited pro forma condensed consolidated balance sheet as of December 31, 2009 assumes the acquisition took place on that date. The unaudited pro forma condensed consolidated income statement for the year ended December 31, 2009 assumes the acquisition took place on January 1, 2009. The unaudited pro forma condensed consolidated balance sheet also reflects the impact of certain transactions that occurred subsequent to December 31, 2009.
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 merger and subsequent combination 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 merger.
11
Ares Capital Corporation and Subsidiaries
Pro Forma Condensed Consolidated Balance Sheet
As of December 31, 2009
Unaudited
(in thousands, except share and per share data)
|
Ares Capital |
|
Adjusted Allied Capital (A)* |
|
Pro Forma Adjustments |
|
Ares Capital Pro Forma Combined |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets and Liabilities Data: |
||||||||||||||||||||||
Investments |
$ | 2,171,814 | $ | 1,975,046 | $ | (140,587 | ) | B* | $ | 4,006,273 | ||||||||||||
Cash and cash equivalents |
99,227 | 138,418 | (45,086 | ) | C | 85,546 | ||||||||||||||||
|
(107,013 | ) | B | |||||||||||||||||||
Other assets |
42,474 | 124,698 | (13,630 | ) | B | 153,542 | ||||||||||||||||
Total assets |
$ | 2,313,515 | $ | 2,238,162 | $ | (306,316 | ) | $ | 4,245,361 | |||||||||||||
Debt |
$ | 969,465 | $ | 995,544 | $ | (111,115 | ) | B | $ | 1,758,097 | ||||||||||||
|
(95,797 | ) | B | |||||||||||||||||||
Other liabilities |
86,162 | 41,284 | 38,690 | B | 166,136 | |||||||||||||||||
Total liabilities |
1,055,627 | 1,036,828 | (168,222 | ) | 1,924,233 | |||||||||||||||||
Stockholders' equity |
1,257,888 | 1,201,334 | (140,587 | ) | B | 2,321,128 | ||||||||||||||||
|
(45,086 | ) | C | |||||||||||||||||||
|
(49,906 | ) | B | |||||||||||||||||||
|
(13,630 | ) | B | |||||||||||||||||||
|
111,115 | B | ||||||||||||||||||||
Total liabilities and stockholders' equity |
$ | 2,313,515 | $ | 2,238,162 | $ | (306,316 | ) | $ | 4,245,361 | |||||||||||||
Total shares outstanding |
109,944,674 | 179,940,040 | 58,480,513 | I | 168,425,187 | |||||||||||||||||
Net assets per share |
$ | 11.44 | $ | 6.68 | $ | (2.40 | ) | $ | 13.78 | |||||||||||||
12
Ares Capital Corporation and Subsidiaries
Pro Forma Condensed Consolidated Income Statement
For the Year Ended December 31, 2009
Unaudited
(in thousands, except share and per share data)
|
Actual Ares Capital |
Actual Allied Capital |
Pro Forma Adjustments |
|
Ares Capital Pro Forma Combined |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Performance Data: |
||||||||||||||||
Interest and dividend income |
$ | 229,169 | $ | 290,986 | $ | | D* | $ | 520,155 | |||||||
Fees and other income |
16,103 | 27,700 | | 43,803 | ||||||||||||
Total investment income |
245,272 | 318,686 | | 563,958 | ||||||||||||
Interest and credit facility fees |
24,262 | 171,068 | | E | 195,330 | |||||||||||
Base management fees |
30,409 | | 43,039 | F | 73,448 | |||||||||||
Incentive management fees |
33,332 | | | G | 33,332 | |||||||||||
Other expenses |
23,287 | 86,479 | (38,711 | ) | H | 71,055 | ||||||||||
Total expenses |
111,290 | 257,547 | 4,327 | 373,164 | ||||||||||||
Net investment income before taxes |
133,982 | 61,139 | (4,327 | ) | 190,794 | |||||||||||
Income tax expense |
576 | 5,576 | | 6,152 | ||||||||||||
Net investment income |
133,406 | 55,563 | (4,327 | ) | 184,642 | |||||||||||
Net realized gains (losses) |
(45,963 | ) | (361,128 | ) | | (407,091 | ) | |||||||||
Net unrealized gains (losses) |
88,707 | (176,689 | ) | | (87,982 | ) | ||||||||||
Net realized and unrealized gains (losses) |
42,744 | (537,817 | ) | | (495,073 | ) | ||||||||||
Gain on extinguishment of debt |
26,543 | 83,532 | | 110,075 | ||||||||||||
Loss on extinguishment of debt |
| (122,776 | ) | | (122,776 | ) | ||||||||||
Net increase (decrease) in stockholders' equity |
$ | 202,693 | $ | (521,498 | ) | $ | (4,327 | ) | $ | (323,132 | ) | |||||
Weighted average shares outstanding |
101,719,800 | 178,994,228 | 58,480,513 | I | 160,200,313 | |||||||||||
Earnings (loss) per share |
$ | 1.99 | $ | (2.91 | ) | $ | (0.07 | ) | $ | (2.02 | ) | |||||
13
Pro Forma Schedule of Investments
As of December 31, 2009
Unaudited
(Dollar Amounts in Thousands)
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
Financial | ||||||||||||||||||||||||
AGILE Fund I, LLC(4) | Investment company | Member interest | $ | 637 | $ | 449 | $ | 637 | $ | 449 | ||||||||||||||
AllBridge Financial, LLC(4) | Investment company | Senior secured loan (6.3%, due 4/10) | 1,500 | 1,500 | 1,500 | 1,500 | ||||||||||||||||||
Common equity | 40,118 | 15,805 | 40,118 | 15,805 | ||||||||||||||||||||
BB&T Capital Partners/Windsor Mezzanine Fund, LLC(5) | Investment company | Member interest | 11,789 | 10,379 | 11,789 | 10,379 | ||||||||||||||||||
Callidus Capital Corporation(4) | Investment company | Senior subordinated note (18.0%, due 8/13)(2) | 21,782 | 19,108 | 21,782 | 19,108 | ||||||||||||||||||
Common stock (100 shares) | | | | | ||||||||||||||||||||
Guaranty ($3,189) | | | | | ||||||||||||||||||||
Callidus Debt Partners CDO Fund I, Ltd. | Investment company | Class C notes (12.9%, due 12/13)(3) | 19,527 | 2,163 | 19,527 | 2,163 | ||||||||||||||||||
Class D notes (17.0%, due 12/13)(3) | 9,454 | | 9,454 | | ||||||||||||||||||||
Callidus Debt Partners CLO Fund III, Ltd. | Investment company | Preferred stock (23,600,000 shares) | 20,138 | 4,112 | 20,138 | 4,112 | ||||||||||||||||||
Callidus Debt Partners CLO | Investment company | Class D notes (4.8%, due 4/20) | 2,206 | 1,710 | 2,206 | 1,710 | ||||||||||||||||||
Fund IV, Ltd. | Income notes (0.0%) | 14,859 | 5,433 | 14,859 | 5,433 | |||||||||||||||||||
Callidus Debt Partners CLO Fund V, Ltd. | Investment company | Income notes (1.4%) | 13,432 | 5,012 | 13,432 | 5,012 | ||||||||||||||||||
Callidus Debt Partners CLO | Investment company | Class D notes (6.3%, due 10/21) | 7,809 | 4,256 | 7,809 | 4,256 | ||||||||||||||||||
Fund VI, Ltd. | Income notes (0.0%) | 29,144 | 4,978 | 29,144 | 4,978 | |||||||||||||||||||
Callidus Debt Partners CLO Fund VII, Ltd. | Investment company | Income notes (0.0%) | 24,824 | 7,148 | 24,824 | 7,148 | ||||||||||||||||||
Callidus MAPS CLO | Investment company | Class E notes (5.8%, due 12/17) | 17,000 | 11,695 | 17,000 | 11,695 | ||||||||||||||||||
Fund I LLC | Income notes (0.0%) | 38,509 | 14,119 | 38,509 | 14,119 | |||||||||||||||||||
Callidus MAPS CLO | Investment company | Class D notes (4.5%, due 7/22) | 3,880 | 3,215 | 3,880 | 3,215 | ||||||||||||||||||
Fund II, Ltd. | Income notes (2.5%) | 17,824 | 6,310 | 17,824 | 6,310 | |||||||||||||||||||
Carador PLC(5) | Investment company | Ordinary shares (7,110,525 shares) | $ | 9,033 | $ | 2,489 | 9,033 | 2,489 | ||||||||||||||||
Catterton Partners VI, L.P. | Investment partnership | Limited partnership interest | 3,327 | 2,014 | 3,327 | 2,014 | ||||||||||||||||||
CIC Flex, LP | Investment partnership | Limited partnership units (0.69 units) | 41 | 41 | 41 | 41 | ||||||||||||||||||
Ciena Capital LLC(4) | Investment banking services | Senior secured loan (5.5%, due 3/09)(3) | 319,031 | 100,051 | 319,031 | 100,051 | ||||||||||||||||||
Class B equity interest | 119,436 | | 119,436 | | ||||||||||||||||||||
Class C equity interest | 109,097 | | 109,097 | | ||||||||||||||||||||
Guaranty ($5,000) | | | | |
14
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
Commercial Credit Group, Inc. | Commercial equipment finance and leasing | Senior subordinated note (15.0%, due 6/15) | 21,970 | 21,970 | 21,970 | 21,970 | ||||||||||||||||||
company | Preferred stock (64,679 shares) | 15,543 | 6,005 | 15,543 | 6,005 | |||||||||||||||||||
Warrants | | | | | ||||||||||||||||||||
Cortec Group Fund IV, L.P. | Investment partnership | Limited partnership interest | 6,390 | 3,917 | 6,390 | 3,917 | ||||||||||||||||||
Covestia Capital Partners, LP | Investment partnership | Limited partnership units | 1,059 | 1,059 | 1,059 | 1,059 | ||||||||||||||||||
Direct Capital Corporation(4) | Commercial equipment finance and leasing | Senior secured loan (8.0%, due 1/14)(3) | 8,175 | 8,744 | 8,175 | 8,744 | ||||||||||||||||||
company | Senior subordinated note (16.0%, due 3/13)(3) | 55,496 | 6,797 | 55,496 | 6,797 | |||||||||||||||||||
Common stock (2,317,020 shares) | 25,732 | | 25,732 | | ||||||||||||||||||||
Dryden XVIII Leveraged Loan 2007 Limited | Investment company | Class B notes (4.8%, due 10/19)(3) | 7,497 | 2,115 | 7,497 | 2,115 | ||||||||||||||||||
Income notes (0.0%) | 23,164 | 2,427 | 23,164 | 2,427 | ||||||||||||||||||||
Dynamic India Fund IV | Investment company | Common equity | 9,350 | 8,224 | 9,350 | 8,224 | ||||||||||||||||||
eCentury Capital Partners, L.P. | Investment partnership | Limited partnership interest | 7,274 | | 7,274 | | ||||||||||||||||||
Fidus Mezzanine Capital, L.P. | Investment partnership | Limited partnership interest | 14,720 | 9,921 | 14,720 | 9,921 | ||||||||||||||||||
Financial Pacific Company(4) | Commercial property and | Senior subordinated loan (17.0%, due 2/12)(2) | 58,870 | 34,780 | 58,870 | 34,780 | ||||||||||||||||||
casualty insurance provider | Junior subordinated loan (20.0% due 8/12)(2) | 10,010 | | 10,010 | | |||||||||||||||||||
Preferred stock (9,458 shares) | 8,865 | | 8,865 | | ||||||||||||||||||||
Common stock (12,711 shares) | 12,783 | | 12,783 | | ||||||||||||||||||||
Firstlight Financial Corporation(5) | Investment company | Senior subordinated note (1.0%, due 12/16)(2) | 73,032 | 54,808 | 73,032 | 54,808 | ||||||||||||||||||
Common stock (40,000 shares) | 40,000 | | 40,000 | | ||||||||||||||||||||
HCI Equity, LLC(4) | Investment company | Member interest | 1,100 | 877 | 1,100 | 877 | ||||||||||||||||||
Ivy Hill Asset Management, L.P.(4) | Investment manager | Member interest | 37,176 | 48,321 | 37,176 | 48,321 | ||||||||||||||||||
Ivy Hill Middle Market Credit Fund, Ltd.(4) | Investment company | Class B deferrable interest notes (6.3%, due 11/18) | 40,000 | 36,800 | 40,000 | 36,800 | ||||||||||||||||||
Subordinated notes (18.0%, due 11/18) | 15,681 | 14,583 | 15,681 | 14,583 | ||||||||||||||||||||
Imperial Capital Group, LLC and Imperial | Investment banking services | Limited partnership interest | 6,094 | 5,663 | 6,094 | 5,663 | ||||||||||||||||||
Capital Private Opportunities, LP(5) | Common units (10,551 units) | 15,000 | 18,403 | 15,000 | 18,403 | |||||||||||||||||||
Knightsbridge CLO | Investment company | Class E notes (9.3%, due 1/22) | 18,700 | 11,360 | 18,700 | 11,360 | ||||||||||||||||||
2007-1 Ltd.(4) | Income notes (4.4%) | 39,174 | 16,220 | 39,174 | 16,220 | |||||||||||||||||||
Knightsbridge CLO | Investment company | Class C notes (7.8%, due 6/18) | 12,800 | 12,289 | 12,800 | 12,289 | ||||||||||||||||||
2008-1 Ltd.(4) | Class D notes (8.8%, due 6/18) | 8,000 | 7,160 | 8,000 | 7,160 | |||||||||||||||||||
Class E notes (5.3%, due 6/18) | 11,291 | 10,091 | 11,291 | 10,091 | ||||||||||||||||||||
Income notes (20.8%) | 21,893 | 20,637 | 21,893 | 20,637 | ||||||||||||||||||||
Kodiak Fund LP | Investment partnership | Limited partnership interest | 9,323 | 1,917 | 9,323 | 1,917 | ||||||||||||||||||
Novak Biddle Venture Partners III, L.P. | Investment partnership | Limited partnership interest | 2,018 | 1,070 | 2,018 | 1,070 | ||||||||||||||||||
Pangaea CLO 2007-1 Ltd. | Investment company | Class D notes (5.0%, due 1/21) | 12,119 | 6,651 | 12,119 | 6,651 | ||||||||||||||||||
Partnership Capital Growth Fund I, LP | Investment partnership | Limited partnership interest | 3,045 | 3,045 | 3,045 | 3,045 |
15
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
SPP Mezzanine Funding II, L.P. | Investment partnership | Limited partnership interest | 7,476 | 7,145 | 7,476 | 7,145 | ||||||||||||||||||
Senior Secured Loan Fund LLC(4) | Investment partnership | Subordinated certificates (16.2%, due 12/15) | 165,000 | 165,000 | 165,000 | 165,000 | ||||||||||||||||||
Trivergence Capital Partners, LP | Investment partnership | Limited partnership interest | 2,016 | 2,016 | 2,016 | 2,016 | ||||||||||||||||||
VSC Investors LLC | Investment company | Member interest | 648 | 648 | 648 | 648 | ||||||||||||||||||
Webster Capital II, L.P. | Investment partnership | Limited partnership interest | 1,742 | 1,235 | 1,742 | 1,235 | ||||||||||||||||||
Total | 407,825 | 352,876 | 1,276,798 | 421,009 | 1,684,623 | 773,885 | ||||||||||||||||||
Business Services | ||||||||||||||||||||||||
BenefitMall Holdings, Inc. | Employee benefits broker services company | Senior subordinated note (18.0%, due 6/14)(2) | 40,254 | 40,254 | 40,254 | 40,254 | ||||||||||||||||||
Common stock (39,274,290 shares) | 39,274 | 68,822 | 39,274 | 68,822 | ||||||||||||||||||||
Warrants | | | | | ||||||||||||||||||||
Booz Allen Hamilton, Inc. | Strategy and technology consulting services | Senior secured loan (7.5%, due 7/15) | 727 | 741 | 727 | 741 | ||||||||||||||||||
Senior subordinated loan (13.0%, due 7/16)(2) | 12,541 | 12,650 | 12,541 | 12,650 | ||||||||||||||||||||
CitiPostal Inc.(4) | Document storage and management services | Senior secured revolving loan (3.7%, due 12/13) | 683 | 683 | 683 | 683 | ||||||||||||||||||
Senior secured loan (12.0%, due 12/13)(2) | 50,633 | 50,633 | 50,633 | 50,633 | ||||||||||||||||||||
Senior subordinated note (16.0%, due 12/15)(2) | 10,685 | 10,685 | 10,685 | 10,685 | ||||||||||||||||||||
Common stock (37,024 shares) | 12,726 | 1,432 | 12,726 | 1,432 | ||||||||||||||||||||
Cook Inlet Alternative Risk, LLC | Risk management services | Senior secured loan (13.0%, due 4/13) | 87,309 | 62,100 | 87,309 | 62,100 | ||||||||||||||||||
Member interest | 552 | | 552 | | ||||||||||||||||||||
Digital VideoStream, LLC | Media content supply chain services company | Senior secured loan (11.0%, due 2/12)(2) | 12,940 | 12,811 | 12,940 | 12,811 | ||||||||||||||||||
Convertible subordinated note (10.0%, due 2/16)(2) | 5,006 | 5,006 | 5,006 | 5,006 | ||||||||||||||||||||
Diversified Mercury Communications, LLC | Business media consulting services | Senior secured loan (6.8%, due 3/13) | 2,657 | 2,391 | 2,657 | 2,391 | ||||||||||||||||||
Impact Innovations Group, LLC(4) | Management consulting services | Member interest | | 215 | | 215 | ||||||||||||||||||
Investor Group Services, LLC(5) | Financial consulting services | Member interest | | 500 | | 500 | ||||||||||||||||||
Market Track Holdings, LLC | Business media consulting services company | Senior secured revolving loan (8.0%, due 6/14) | 2,450 | 2,412 | 2,450 | 2,412 | ||||||||||||||||||
Junior subordinated loan (15.9%, due 6/14)(2) | 24,509 | 23,680 | 24,509 | 23,680 | ||||||||||||||||||||
Multi-Ad Services, Inc.(5) | Marketing services and software provider | Senior secured loan (11.3%, due 11/11) | 2,485 | 2,491 | 2,485 | 2,491 | ||||||||||||||||||
Preferred equity | 1,737 | 1,418 | 1,737 | 1,418 |
16
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
MVL Group, Inc.(4) | Marketing research provider | Senior secured loan (12.0%, due 7/12) | 25,256 | 25,260 | 25,256 | 25,260 | ||||||||||||||||||
Senior subordinated loan (14.5%, due 7/12)(2) | 35,578 | 34,306 | 35,578 | 34,306 | ||||||||||||||||||||
Junior subordinated note (8.0%, due 7/12)(3) | 139 | | 139 | | ||||||||||||||||||||
Common stock (560,716 shares) | 555 | | 555 | | ||||||||||||||||||||
PC Helps Support, LLC | Technology support provider | Senior secured loan (4.3%, due 12/13) | 8,092 | 7,756 | 8,092 | 7,756 | ||||||||||||||||||
Junior subordinated loan (12.8%, due 12/13) | 26,633 | 26,490 | 26,633 | 26,490 | ||||||||||||||||||||
Pendum Acquisition, Inc.(5) | Outsourced provider of ATM services | Common stock (8,872 shares) | | 200 | | 200 | ||||||||||||||||||
Pillar Holdings LLC and PHL Holding Co.(5) | Mortgage services | Senior secured revolving loan (5.8%, due 11/13) | 1,313 | 1,313 | 1,313 | 1,313 | ||||||||||||||||||
Senior secured loan (14.5%, due 5/14) | 7,375 | 7,375 | 7,375 | 7,375 | ||||||||||||||||||||
Senior secured loan (5.8%, due 11/13) | 27,208 | 27,208 | 27,208 | 27,208 | ||||||||||||||||||||
Common stock (84.78 shares) | 3,768 | 7,818 | 3,768 | 7,818 | ||||||||||||||||||||
Primis Marketing Group, Inc. and Primis Holdings, LLC(5) | Database marketing services | Senior subordinated note (15.5%, due 2/13)(2)(3) | 10,222 | 511 | 10,222 | 511 | ||||||||||||||||||
Preferred units (4,000 units) | 3,600 | | 3,600 | | ||||||||||||||||||||
Common units (4,000,000 units) | 400 | | 400 | | ||||||||||||||||||||
Prommis Solutions LLC, E-Default Statewide Tax and | Bankruptcy and foreclosure Services, LLC, | Senior subordinated note (13.5%, due 2/14)(2) | 53,156 | 53,156 | 53,156 | 53,156 | ||||||||||||||||||
Title Services, LLC | and processing services | Preferred stock (30,000 shares) | 3,000 | 6,221 | 3,000 | 6,221 | ||||||||||||||||||
Statewide Publishing Services, LLC (formerly known as MR Processing Holding Corp.) | ||||||||||||||||||||||||
Promo Works, LLC | Marketing services | Senior secured loan (16.0%, due 12/12) | 19,859 | 12,557 | 19,859 | 12,557 | ||||||||||||||||||
R2 Acquisition Corp. | Marketing services | Common stock (250,000 shares) | 250 | 250 | 250 | 250 | ||||||||||||||||||
SGT India Private Limited(5) | Technology consulting services | Common stock (150,596 shares) | 4,161 | | 4,161 | | ||||||||||||||||||
Summit Business Media, LLC | Business media consulting services | Junior secured loan (15.0%, due 7/14)(2)(3) | 10,018 | 554 | 10,018 | 554 | ||||||||||||||||||
Summit Energy Services, Inc. | Energy management consulting services | Common stock (415,982 shares) | 1,861 | 2,200 | 1,861 | 2,200 | ||||||||||||||||||
Venturehouse-Cibernet Investors, LLC | Financial settlement services for intercarrier wireless roaming | Equity interest | | | | | ||||||||||||||||||
VSS-Tranzact Holdings, LLC(5) | Management consulting services | Member interest | 10,000 | 7,850 | 10,000 | 7,850 | ||||||||||||||||||
Total | 143,578 | 126,147 | 416,034 | 393,802 | 559,612 | 519,949 | ||||||||||||||||||
Healthcare | ||||||||||||||||||||||||
Air Medical Group Holdings LLC(5) | Medical escort services | Senior secured revolving loan (2.8%, due 3/11) | 6,056 | 5,845 | 6,056 | 5,845 | ||||||||||||||||||
Preferred stock | 2,993 | 19,500 | 2,993 | 19,500 |
17
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
American Renal Associates, Inc. | Dialysis provider | Senior secured loan (8.5%, due 12/10) | 902 | 902 | 902 | 902 | ||||||||||||||||||
Senior secured loan (8.5%, due 12/11) | 10,389 | 10,389 | 10,389 | 10,389 | ||||||||||||||||||||
Axium Healthcare Pharmacy, Inc. | Specialty pharmacy provider | Senior subordinated note (8.0%, due 3/15)(2) | 3,036 | 2,641 | 3,036 | 2,641 | ||||||||||||||||||
Capella Healthcare, Inc. | Acute care hospital operator | Junior secured loan (13.0%, due 2/16) | 42,500 | 42,500 | 42,500 | 42,500 | ||||||||||||||||||
CT Technologies Intermediate Holdings, Inc. and | Healthcare analysis services | Preferred stock (14.0%, 7,427 shares)(2) | 8,467 | 8,043 | 8,467 | 8,043 | ||||||||||||||||||
CT Technologies Holdings, LLC(5) | Common stock (11,225 shares) | 4,000 | 8,114 | 4,000 | 8,114 | |||||||||||||||||||
DSI Renal, Inc. | Dialysis provider | Senior secured revolving loan (7.3%, due 3/11) | 7,668 | 7,285 | 7,668 | 7,285 | ||||||||||||||||||
Senior secured loan (7.3%, due 3/13) | 12,591 | 16,476 | 12,591 | 16,476 | ||||||||||||||||||||
Senior subordinated note (16.0%, due 4/14)(2) | 80,426 | 76,791 | 80,426 | 76,791 | ||||||||||||||||||||
GC Merger Sub I, Inc. | Drug testing services | Senior secured loan (4.3%, due 12/14) | 22,379 | 20,997 | 22,379 | 20,997 | ||||||||||||||||||
HCP Acquisition Holdings, LLC(4) | Healthcare compliance advisory services | Class A units (10,044,176 units) | 10,044 | 4,256 | 10,044 | 4,256 | ||||||||||||||||||
Heartland Dental Care, Inc. | Dental services | Senior subordinated note (14.3%, due 8/13)(2) | 32,717 | 32,717 | 32,717 | 32,717 | ||||||||||||||||||
Insight Pharmaceuticals Corporation(4) | OTC drug products manufacturer | Senior subordinated note (15.0%, due 9/12)(2) | 54,385 | 54,023 | 54,385 | 54,023 | ||||||||||||||||||
Common stock (155,000 shares) | 40,413 | 9,400 | 40,413 | 9,400 | ||||||||||||||||||||
Magnacare Holdings, Inc., Magnacare Administrative Services, LLC, and Magnacare, LLC | Healthcare professional provider | Senior subordinated note (14.8%, due 1/13)(2) | 3,363 | 4,670 | 3,363 | 4,670 | ||||||||||||||||||
MPBP Holdings, Inc., Cohr | Healthcare equipment | Senior secured loan (due 1/13) | 489 | 628 | 489 | 628 | ||||||||||||||||||
Holdings, Inc., and MPBP Acquisition Co., Inc. | services | Junior secured loan (6.5%, due 1/14) | 32,049 | 8,000 | 32,049 | 8,000 | ||||||||||||||||||
Common stock (50,000 shares) | 5,000 | | 5,000 | | ||||||||||||||||||||
MWD Acquisition Sub, Inc. | Dental services | Junior secured loan (6.5%, due 5/12) | 5,000 | 4,350 | 5,000 | 4,350 | ||||||||||||||||||
OnCURE Medical Corp. | Radiation oncology care provider | Senior secured loan (3.8%, due 6/12) | 3,068 | 2,761 | 3,068 | 2,761 | ||||||||||||||||||
Senior subordinated note (12.5%, due 8/13)(2) | 32,664 | 29,378 | 32,664 | 29,378 | ||||||||||||||||||||
Common stock (857,143 shares) | 3,000 | 3,000 | 3,000 | 3,000 | ||||||||||||||||||||
Passport Health Communications, Inc., | Healthcare technology provider | Senior secured loan (10.5%, due 5/14) | 24,346 | 24,346 | 24,346 | 24,346 | ||||||||||||||||||
Passport Holding Corp, and Prism Holding Corp. | Series A preferred stock (1,594,457 shares) | 9,900 | 9,900 | 9,900 | 9,900 | |||||||||||||||||||
Common stock (16,106 shares) | 100 | 100 | 100 | 100 | ||||||||||||||||||||
PG Mergersub, Inc. | Provider of patient surveys, management | Senior subordinated note (12.5%, due 3/16) | 3,938 | 4,000 | 3,938 | 4,000 | ||||||||||||||||||
reports and national | Preferred stock (333 shares) | 333 | 333 | 333 | 333 | |||||||||||||||||||
databases for the | Common stock (16,667 shares) | 167 | 167 | 167 | 167 | |||||||||||||||||||
integrated healthcare | ||||||||||||||||||||||||
delivery system |
18
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
Reed Group, Ltd. | Medical disability management | Senior secured loan (6.0%, due 12/13) | 11,903 | 10,186 | 11,903 | 10,186 | ||||||||||||||||||
services provider | Senior subordinated loan (15.8%, due 12/13)(2) | 19,199 | 15,260 | 19,199 | 15,260 | |||||||||||||||||||
Common equity | 1,800 | 28 | 1,800 | 28 | ||||||||||||||||||||
Regency Healthcare Group, LLC(5) | Hospice provider | Preferred member interest | 1,302 | 1,898 | 1,302 | 1,898 | ||||||||||||||||||
The Schumacher Group of Delaware, Inc. | Outsourced physician service provider | Senior subordinated note (12.1%, due 7/13)(2) | 36,172 | 36,138 | 36,172 | 36,138 | ||||||||||||||||||
Soteria Imaging Services, LLC(5) | Outpatient medical imaging provider | Junior secured loan (11.3%, due 11/10) | 4,216 | 4,210 | 4,216 | 4,210 | ||||||||||||||||||
Preferred member interest | 1,881 | 1,279 | 1,881 | 1,279 | ||||||||||||||||||||
Univita Health, Inc. | Outsourced services provider | Senior subordinated loan (15.0%, due 12/14) | 20,500 | 20,500 | 20,500 | 20,500 | ||||||||||||||||||
VOTC Acquisition Corp. | Radiation oncology care provider | Senior secured loan (13.0%, due 7/12)(2) | 17,417 | 17,417 | 17,417 | 17,417 | ||||||||||||||||||
Preferred stock (3,888,222 shares) | 8,748 | 3,800 | 8,748 | 3,800 | ||||||||||||||||||||
Total | 438,337 | 397,958 | 147,184 | 124,270 | 585,521 | 522,228 | ||||||||||||||||||
ServicesOther | ||||||||||||||||||||||||
3SI Security Systems, Inc. | Cash protection systems provider | Senior subordinated note (16.0%, due 8/13)(3) | 20,443 | 9,542 | 20,443 | 9,542 | ||||||||||||||||||
Subordinated loan (18.0%, due 8/13)(2)(3) | 9,030 | | 9,030 | | ||||||||||||||||||||
American Residential Services, LLC | Plumbing, heating and air-conditioning services | Junior secured loan (12.0%, due 4/15)(2) | 20,608 | 20,195 | 20,608 | 20,195 | ||||||||||||||||||
Avborne, Inc.(4) | Maintenance, repair and overhaul service provider | Common stock (27,500 shares) | | 39 | | 39 | ||||||||||||||||||
Aviation Properties Corporation(4) | Aviation services | Common stock (100 shares) | 123 | | 123 | | ||||||||||||||||||
Coverall North America, Inc.(4) | Commercial janitorial service provider | Senior secured loan (12.0%, due 7/11) | 31,573 | 31,573 | 31,573 | 31,573 | ||||||||||||||||||
Senior subordinated note (15.0%, due 7/11)(2) | 5,555 | 5,555 | 5,555 | 5,555 | ||||||||||||||||||||
Common stock (763,333 shares) | 14,361 | 11,386 | 14,361 | 11,386 | ||||||||||||||||||||
Diversified Collection Services, Inc. | Collections services | Senior secured loan (9.50%, due 2/11) | 13,027 | 14,276 | 13,027 | 14,276 | ||||||||||||||||||
Senior secured loan (13.8%, due 8/11) | 9,423 | 9,423 | 9,423 | 9,423 | ||||||||||||||||||||
Preferred stock (14,927 shares) | 169 | 269 | 169 | 269 | ||||||||||||||||||||
Common stock (592,820 shares) | 295 | 402 | 734 | 1,400 | 1,029 | 1,802 | ||||||||||||||||||
Driven Brands, Inc.(5)(6) | Automotive aftermarket service provider | Junior subordinated notes (15.0%, due 7/15) | 42,848 | 43,024 | 42,848 | 43,024 | ||||||||||||||||||
Subordinated loan (18.0%, due 7/15)(2) | 48,799 | 48,875 | 48,799 | 48,875 | ||||||||||||||||||||
Common stock (3,772,098 shares) | 9,516 | 3,000 | 9,516 | 3,000 | ||||||||||||||||||||
GCA Services Group, Inc. | Custodial services | Senior secured loan (12.0%, due 12/11) | 37,802 | 37,889 | 37,802 | 37,889 | ||||||||||||||||||
Growing Family, Inc. and GFH | Photography services | Senior secured revolving loan (due 8/11)(2)(3) | 1,513 | 303 | 1,513 | 303 |
19
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
Holdings, LLC | Senior secured loan (due 8/11)(2)(3) | 15,282 | 3,056 | 15,282 | 3,056 | |||||||||||||||||||
Common stock (552,430 shares) | 872 | | 872 | | ||||||||||||||||||||
NPA Acquisition, LLC | Powersport vehicle auction operator | Junior secured loan (7.0%, due 2/13) | 12,000 | 12,000 | 12,000 | 12,000 | ||||||||||||||||||
Common units (1,709 shares) | 1,000 | 2,570 | 1,000 | 2,570 | ||||||||||||||||||||
PODS Funding Corp. | Storage and warehousing provider | Senior subordinated loan (15.0%, due 6/15) | 25,125 | 25,125 | 25,125 | 25,125 | ||||||||||||||||||
Subordinated loan (16.7%, due 12/15) | 5,079 | 5,070 | 5,079 | 5,070 | ||||||||||||||||||||
Tradesmen International, Inc. | Construction labor support | Junior secured loan (15.0%, due 12/12) | 39,793 | 11,532 | 39,793 | 11,532 | ||||||||||||||||||
Trover Solutions, Inc. | Healthcare collections services | Junior subordinated loan (12.0%, due 11/12)(2) | 53,674 | 51,270 | 53,674 | 51,270 | ||||||||||||||||||
United Road Towing, Inc. | Towing company | Junior secured loan (11.8%, due 1/14) | 18,993 | 18,367 | 18,993 | 18,367 | ||||||||||||||||||
Web Services Company, LLC | Laundry service and equipment provider | Senior secured loan (7.0%, due 8/14) | 4,607 | 4,938 | 4,607 | 4,938 | ||||||||||||||||||
Senior subordinated loan (14.0%, due 8/16)(2) | 44,023 | 41,821 | 44,023 | 41,821 | ||||||||||||||||||||
Total | 190,825 | 177,337 | 295,442 | 235,563 | 486,267 | 412,900 | ||||||||||||||||||
Consumer ProductsNon-Durable | ||||||||||||||||||||||||
Blacksmith Brands Holdings, Inc. and Blacksmith Brands, Inc. | Consumer products and Personal care manufacturer | Senior secured loan (12.5%, due 12/14) | 32,500 | 32,500 | 32,500 | 32,500 | ||||||||||||||||||
Bushnell, Inc. | Sports optics manufacturer | Junior secured loan (6.8%, due 2/14) | 40,217 | 30,456 | 40,217 | 30,456 | ||||||||||||||||||
Gilchrist & Soames, Inc. | Personal care manufacturer | Senior subordinated loan (13.4%, due 10/13) | 24,310 | 23,181 | 24,310 | 23,181 | ||||||||||||||||||
The Homax Group, Inc. | Home improvement products manufacturer | Senior secured revolver (8.0% due 10/12)(2) | 653 | 648 | 653 | 648 | ||||||||||||||||||
Senior subordinated note (14.5%, due 4/14)(2) | 13,649 | 9,804 | 13,649 | 9,804 | ||||||||||||||||||||
Preferred stock (76 shares) | 76 | | 76 | | ||||||||||||||||||||
Common stock (24 shares) | 5 | | 5 | | ||||||||||||||||||||
Warrants | 954 | | 954 | | ||||||||||||||||||||
Innovative Brands, LLC | Consumer products and personal care manufacturer | Senior secured loan (15.5%, due 9/11) | 17,079 | 17,079 | 17,079 | 17,079 | ||||||||||||||||||
Making Memories Wholesale, Inc.(4) | Scrapbooking branded products manufacturer | Senior secured loan (10.0%, due 8/14) | 7,770 | 9,750 | 7,770 | 9,750 | ||||||||||||||||||
Senior secured loan (15.0%, due 8/14)(2) | 4,062 | 514 | 4,062 | 514 | ||||||||||||||||||||
Common stock (100 shares) | | | | | ||||||||||||||||||||
The Step2 Company, LLC | Toy manufacturer | Senior secured loan (11.0%, due 4/12)(2) | 93,937 | 89,614 | 93,937 | 89,614 | ||||||||||||||||||
Equity interests | 2,156 | 705 | 2,156 | 705 | ||||||||||||||||||||
The Thymes, LLC(4) | Cosmetic products manufacturer | Preferred stock (8.0%, 6,283 shares)(2) | 6,785 | 6,107 | 6,785 | 6,107 | ||||||||||||||||||
Common stock (5,400 shares) | | | | |
20
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
Woodstream Corporation(6) | Pest control, wildlife caring and control | Senior subordinated note (12.0%, due 2/15) | 89,693 | 77,400 | 89,693 | 77,400 | ||||||||||||||||||
products manufacturer | Common stock (6,960 shares) | 6,961 | 2,700 | 6,961 | 2,700 | |||||||||||||||||||
Total | 68,196 | 65,950 | 272,611 | 234,508 | 340,807 | 300,458 | ||||||||||||||||||
Restaurants and Food Services | ||||||||||||||||||||||||
ADF Capital, Inc. and ADF Restaurant Group, LLC | Restaurant owner and operator | Senior secured revolving loan(6.5%, due 11/12) (2) | 3,418 | 3,418 | 3,418 | 3,418 | ||||||||||||||||||
Senior secured loan (12.5%, due 11/13)(2) | 34,629 | 34,623 | 34,629 | 34,623 | ||||||||||||||||||||
Promissory note (12.0%, due 11/16)(2) | 13,093 | 13,105 | 13,093 | 13,105 | ||||||||||||||||||||
Warrants to purchase 0.61 shares | | 2,719 | | 2,719 | ||||||||||||||||||||
Encanto Restaurants, Inc. | Restaurant owner and operator | Junior secured loan (11.0%, due 8/13)(2) | 24,996 | 23,746 | 24,996 | 23,746 | ||||||||||||||||||
Hot Light Brands, Inc.(4) | Restaurant owner and operator | Senior secured loan (9.0%, due 2/11)(3) | 29,257 | 9,116 | 29,257 | 9,116 | ||||||||||||||||||
Common stock (93,500 shares) | 5,151 | | 5,151 | | ||||||||||||||||||||
Hot Stuff Foods, LLC(4) | Convenience food service retailer | Senior secured loan (3.7%, due 2/12) | 44,602 | 44,697 | 44,602 | 44,697 | ||||||||||||||||||
Junior secured loan (7.2% due 8/12)(3) | 31,237 | 35,549 | 31,237 | 35,549 | ||||||||||||||||||||
Senior subordinated note (15.0%, due 2/13)(2)(3) | 31,401 | 12,691 | 31,401 | 12,691 | ||||||||||||||||||||
Subordinated note (16.0%, due 2/13)(2)(3) | 20,749 | | 20,749 | | ||||||||||||||||||||
Common stock (1,147,453 shares) | 56,187 | | 56,187 | | ||||||||||||||||||||
Huddle House, Inc.(4) | Restaurant owner and operator | Senior subordinated note (15.0%, due 12/15)(2) | 19,646 | 19,646 | 19,646 | 19,646 | ||||||||||||||||||
Common stock (358,428 shares) | 36,348 | 3,919 | 36,348 | 3,919 | ||||||||||||||||||||
OTG Management, Inc. | Airport restaurant operator | Junior secured loan (20.5%, due 6/13)(2) | 16,149 | 16,149 | 16,149 | 16,149 | ||||||||||||||||||
Warrants to purchase 89,000 shares | | 1,102 | | 1,102 | ||||||||||||||||||||
S.B. Restaurant Company | Restaurant owner and operator | Senior secured loan (11.8%, due 4/11) | 38,207 | 32,693 | 38,207 | 32,693 | ||||||||||||||||||
Preferred stock (46,690 shares) | 117 | | 117 | | ||||||||||||||||||||
Warrants | 534 | | 534 | | ||||||||||||||||||||
Vistar Corporation and Wellspring Distribution | Food service distributor | Senior subordinated note (13.5%, due 5/15) | 73,625 | 69,944 | 73,625 | 69,944 | ||||||||||||||||||
Corporation | Class A non-voting common stock (1,366,120 shares) | 7,500 | 4,050 | 7,500 | 4,050 | |||||||||||||||||||
Total | 173,410 | 168,856 | 313,436 | 158,311 | 486,846 | 327,167 | ||||||||||||||||||
Beverage, Food and Tobacco | ||||||||||||||||||||||||
3091779 Nova Scotia Inc. | Baked goods manufacturer | Senior secured revolving loan (8.0%, due 1/10) | 2,401 | 2,463 | 2,401 | 2,463 | ||||||||||||||||||
Junior secured loan (14.0%, due 1/10)(2) | 15,147 | 10,292 | 15,147 | 10,292 | ||||||||||||||||||||
Warrants to purchase 57,545 shares | | | | |
21
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
Apple & Eve, LLC and US Juice Partners, LLC(5) | Juice manufacturer | Senior secured revolving loan (12.0%, due 10/13) | 3,000 | 3,000 | 3,000 | 3,000 | ||||||||||||||||||
Senior secured loan (12.0%, due 10/13) | 33,900 | 33,900 | 33,900 | 33,900 | ||||||||||||||||||||
Senior units (50,000 units) | 5,000 | 5,000 | 5,000 | 5,000 | ||||||||||||||||||||
Best Brands Corporation | Baked goods manufacturer | Senior secured loan (7.5%, due 12/12)(2) | 11,359 | 13,358 | 11,359 | 13,358 | ||||||||||||||||||
Junior secured loan (16.0%, due 6/13)(2) | 48,376 | 49,036 | 48,376 | 49,036 | ||||||||||||||||||||
Border Foods, Inc.(4) | Green chile and jalapeno products manufacturer | Senior secured loan (12.9%, due 3/12) | 29,064 | 34,126 | 29,064 | 34,126 | ||||||||||||||||||
Preferred stock (100,000 shares) | 12,721 | 20,901 | 12,721 | 20,901 | ||||||||||||||||||||
Common stock (260,467 shares) | 3,847 | 9,663 | 3,847 | 9,663 | ||||||||||||||||||||
Bumble Bee Foods, LLC and BB Co-Invest LP | Canned seafood manufacturer | Common stock (4,000 shares) | 4,000 | 6,760 | 4,000 | 6,760 | ||||||||||||||||||
Charter Baking Company, Inc. | Baked goods manufacturer | Senior subordinated note (13.0%, due 2/13)(2) | 5,883 | 5,883 | 5,883 | 5,883 | ||||||||||||||||||
Preferred stock (6,258 shares) | 2,500 | 1,725 | 2,500 | 1,725 | ||||||||||||||||||||
Distant Lands Trading Co. | Coffee manufacturer | Senior secured revolving loan (8.3%, due 11/11) | 8,284 | 7,852 | 8,284 | 7,852 | ||||||||||||||||||
Senior secured loan (13.0%, due 11/11) | 43,509 | 43,026 | 43,509 | 43,026 | ||||||||||||||||||||
Common stock (3,451 shares) | 3,451 | 1,046 | 3,451 | 1,046 | ||||||||||||||||||||
Ideal Snacks Corporation | Snacks manufacturer | Senior secured loan (8.5%, due 6/11) | 967 | 958 | 967 | 958 | ||||||||||||||||||
Total | 131,566 | 131,417 | 101,843 | 117,572 | 233,409 | 248,989 | ||||||||||||||||||
Education | ||||||||||||||||||||||||
Campus Management Corp. and Campus Management | Education software developer | Senior secured loan (13.0%, due 8/13)(2) | 42,486 | 42,486 | 42,486 | 42,486 | ||||||||||||||||||
Acquisition Corp.(5) | Preferred stock (8.0%, 493,147 shares)(2) | 9,668 | 13,750 | 9,668 | 13,750 | |||||||||||||||||||
Community Education Centers, Inc. | Offender re-entry and in-prison treatment services provider | Senior subordinated loan (21.5%, due 11/13)(2) | 37,307 | 35,869 | 37,307 | 35,869 | ||||||||||||||||||
eInstruction Corporation | Developer, manufacturer and retailer of | Junior secured loan (7.8%, due 7/14) | 16,942 | 15,475 | 16,942 | 15,475 | ||||||||||||||||||
educational products | Subordinated loan (16.0%, due 1/15)(2) | 19,795 | 18,699 | 19,795 | 18,699 | |||||||||||||||||||
Common stock (2,406 shares) | 2,500 | 1,050 | 2,500 | 1,050 | ||||||||||||||||||||
ELC Acquisition Corporation | Developer, manufacturer and retailer of | Senior secured loan (3.5%, due 11/12) | 162 | 157 | 162 | 157 | ||||||||||||||||||
educational products | Junior secured loan (7.2%, due 11/13) | 8,333 | 8,167 | 8,333 | 8,167 | |||||||||||||||||||
Instituto de Banca y Comercio, Inc. | Private school operator | Senior secured loan (8.5%, due 3/14) | 11,700 | 11,700 | 11,700 | 11,700 | ||||||||||||||||||
Leeds IV Advisors, Inc. | Senior subordinated loan (16.0%, due 6/14)(2) | 30,877 | 30,877 | 30,877 | 30,877 | |||||||||||||||||||
Preferred stock (306,388 shares) | 1,456 | 3,925 | 1,456 | 3,925 | ||||||||||||||||||||
Common stock (354,863 shares) | 89 | 4,546 | 89 | 4,546 | ||||||||||||||||||||
JTC Education Holdings, Inc. | Postsecondary school operator | Senior secured loan (12.5%, due 12/14) | 31,250 | 31,250 | 31,250 | 31,250 |
22
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
Lakeland Finance, LLC | Private school operator | Junior secured loan (11.5%, due 12/12) | 26,654 | 26,654 | 26,654 | 26,654 | ||||||||||||||||||
R3 Education, Inc. | Medical school operator | Senior secured loan (9.0%, due 6/10) | 791 | 1,101 | 791 | 1,101 | ||||||||||||||||||
Senior secured loan (9.0%, due 12/12) | 21,388 | 29,773 | 21,388 | 29,773 | ||||||||||||||||||||
Senior secured loan (13.0%, due 4/13)(2) | 1,244 | 3,186 | 1,244 | 3,186 | ||||||||||||||||||||
Preferred stock (8,800 shares) | 2,200 | 1,100 | 2,200 | 1,100 | ||||||||||||||||||||
Warrants to purchase 27,890 shares | | | | | ||||||||||||||||||||
Member interest | 15,800 | 11,515 | 15,800 | 11,515 | ||||||||||||||||||||
Total | 204,098 | 220,187 | 76,544 | 71,093 | 280,642 | 291,280 | ||||||||||||||||||
Manufacturing | ||||||||||||||||||||||||
Arrow Group Industries, Inc. | Residential and outdoor shed manufacturer | Senior secured loan (5.3%, due 4/10) | 5,653 | 4,437 | 5,653 | 4,437 | ||||||||||||||||||
Component Hardware Group, Inc. | Commercial equipment manufacturer | Senior subordinated note (13.5%, due 1/13)(2)(3) | 18,947 | 16,695 | 18,947 | 16,695 | ||||||||||||||||||
Emerald Performance Materials, LLC | Polymers and performance materials manufacturer | Senior secured loan (8.3%, due 5/11) | 8,928 | 8,839 | 8,928 | 8,839 | ||||||||||||||||||
Senior secured loan (8.5%, due 5/11) | 626 | 620 | 626 | 620 | ||||||||||||||||||||
Senior secured loan (10.0%, due 5/11) | 1,604 | 1,556 | 1,604 | 1,556 | ||||||||||||||||||||
Senior secured loan (16.0%, due 5/11)(2) | 4,937 | 4,838 | 4,937 | 4,838 | ||||||||||||||||||||
Jakel, Inc.(4) | Electric motor manufacturer | Senior subordinated loan (15.5%, due 3/08)(2)(3) | 748 | | 748 | | ||||||||||||||||||
NetShape Technologies, Inc. | Metal precision engineered components manufacturer | Senior secured loan (4.0%, due 2/13) | 972 | 335 | 972 | 335 | ||||||||||||||||||
Penn Detroit Diesel Allison, LLC(4) | Diesel engine manufacturer | Member interest | 20,081 | 15,258 | 20,081 | 15,258 | ||||||||||||||||||
Postle Aluminum Company, LLC(5) | Aluminum distribution provider | Senior secured loan (6.0%, due 10/12)(2)(3) | 34,876 | 16,054 | 34,876 | 16,054 | ||||||||||||||||||
Senior subordinated loan (3.0%, due 10/12)(2)(3) | 23,868 | | 23,868 | | ||||||||||||||||||||
Member interest | 2,174 | | 2,174 | | ||||||||||||||||||||
Reflexite Corporation(4) | Developer and manufacturer of | Senior subordinated loan (18.0%, due 11/14)(2) | 16,785 | 16,785 | 16,785 | 16,785 | ||||||||||||||||||
high-visibility reflective products | Common stock (1,821,860 shares) | 27,435 | 24,595 | 27,435 | 24,595 | |||||||||||||||||||
Saw Mill PCG Partners LLC | Precision components | Common units (1,000 units) | 1,000 | | 1,000 | | ||||||||||||||||||
manufacturer | ||||||||||||||||||||||||
Service Champ, Inc.(4)(6) | Automotive aftermarket components supplier | Senior subordinated loan (15.5%, due 4/12)(2) | 27,696 | 27,696 | 27,696 | 27,696 | ||||||||||||||||||
Common stock (55,112 shares) | 11,145 | 28,071 | 11,145 | 28,071 | ||||||||||||||||||||
Stag-Parkway, Inc.(4) | Automotive aftermarket components supplier | Junior subordinated loan (10.0%, due 7/12) | 19,004 | 19,004 | 19,004 | 19,004 | ||||||||||||||||||
Common stock (25,000 shares) | 32,686 | 14,226 | 32,686 | 14,226 | ||||||||||||||||||||
STS Operating, Inc. | Hydraulic systems equipment and supplies provider | Senior subordinated note (11.0%, due 1/13) | 30,318 | 28,695 | 30,318 | 28,695 |
23
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
Tappan Wire & Cable Inc. | Specialty wire and cable manufacturer | Senior secured loan (15.0%, due 8/14)(3) | 22,248 | 5,331 | 22,248 | 5,331 | ||||||||||||||||||
Common stock (12,940 shares) | 2,043 | | 2,043 | | ||||||||||||||||||||
Warrant | | | | | ||||||||||||||||||||
UL Holding Co., LLC | Petroleum product manufacturer | Senior secured loan (9.2%, due 12/12) | 13,896 | 13,200 | 13,896 | 13,200 | ||||||||||||||||||
Senior secured loan (14.0%, due 12/12) | 6,949 | 6,600 | 6,949 | 6,600 | ||||||||||||||||||||
Common units (100,000 units) | 500 | 500 | 500 | 500 | ||||||||||||||||||||
Universal Trailer Corporation | Livestock and specialty | Common stock (74,920 shares) | 7,930 | | 7,930 | | ||||||||||||||||||
trailer manufacturer | ||||||||||||||||||||||||
Total | 96,243 | 81,970 | 246,806 | 171,365 | 343,049 | 253,335 | ||||||||||||||||||
Retail | ||||||||||||||||||||||||
Apogee Retail, LLC | For-profit thrift retailer | Senior secured loan (5.2%, due 3/12) | 43,168 | 40,578 | 43,168 | 40,578 | ||||||||||||||||||
Senior secured loan (16.0%, due 9/12)(2) | 22,480 | 22,480 | 22,480 | 22,480 | ||||||||||||||||||||
Dufry AG | Retail newsstand operator | Common stock (39,056 shares) | 3,000 | 2,638 | 3,000 | 2,638 | ||||||||||||||||||
Savers, Inc. and SAI Acquisition Corp. | For-profit thrift retailer | Senior subordinated note (12.0%, due 8/14)(2) | 25,847 | 25,847 | 25,847 | 25,847 | ||||||||||||||||||
Common stock (1,170,182 shares) | 4,500 | 5,840 | 4,500 | 5,840 | ||||||||||||||||||||
Things Remembered, Inc. and TRM Holdings Corporation | Personalized gift retailer | Senior secured loan (6.5%, due 9/12)(2) | 39,409 | 31,544 | 39,409 | 31,544 | ||||||||||||||||||
Preferred stock (153 shares) | 1,800 | | 1,800 | | ||||||||||||||||||||
Common stock (800 shares) | 200 | | 200 | | ||||||||||||||||||||
Warrants to purchase 859 common shares | | | | | ||||||||||||||||||||
Total | 140,404 | 128,927 | | | 140,404 | 128,927 | ||||||||||||||||||
Consumer ProductsDurable | ||||||||||||||||||||||||
Carlisle Wide Plank Floors, Inc. | Hardwood floor manufacturer | Senior secured loan (12.0%, due 6/11) | 1,638 | 1,544 | 1,638 | 1,544 | ||||||||||||||||||
Common stock (345,056 shares) | 345 | | 345 | | ||||||||||||||||||||
Direct Buy Holdings, Inc. and Direct Buy Investors, LP(5) | Membership based buying club franchisor and | Senior secured loan (6.8%, due 11/12) | 2,052 | 1,803 | 2,052 | 1,803 | ||||||||||||||||||
operator | Senior subordinated note (16.0%, due 5/13)(2) | 78,181 | 71,856 | 78,181 | 71,856 | |||||||||||||||||||
Limited partnership interest | 8,000 | 1,500 | 8,000 | 1,500 | ||||||||||||||||||||
Limited partnership interest | 10,000 | 3,000 | 10,000 | 3,000 | ||||||||||||||||||||
Havco Wood Products LLC | Laminated oak and fiber-reinforced composite flooring manufacturer for trailers | Member interest | 910 | | 910 | | ||||||||||||||||||
Total | 12,052 | 4,803 | 89,074 | 74,900 | 101,126 | 79,703 | ||||||||||||||||||
Computers and Electronics | ||||||||||||||||||||||||
Network Hardware Resale, Inc. | Networking equipment resale provider | Senior secured loan (12.0%, due 12/11)(2) | 16,088 | 16,031 | 16,088 | 16,031 | ||||||||||||||||||
Convertible subordinated loan (9.8%, due 12/15)(2) | 15,998 | 15,998 | 15,998 | 15,998 | ||||||||||||||||||||
RedPrairie Corporation | Software manufacturer | Junior secured loan (6.8%, due 1/13) | 15,300 | 14,535 | 15,300 | 14,535 |
24
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
TZ Merger Sub, Inc. | Computers and electronics | Senior secured loan (7.5%, due 7/15) | 4,711 | 4,818 | 4,711 | 4,818 | ||||||||||||||||||
X-rite, Incorporated | Artwork software manufacturer | Junior secured loan (14.4%, due 7/13) | 10,906 | 10,906 | 10,906 | 10,906 | ||||||||||||||||||
Total | 30,917 | 30,259 | 32,086 | 32,029 | 63,003 | 62,288 | ||||||||||||||||||
Printing, Publishing and Media | ||||||||||||||||||||||||
Canon Communications LLC | Print publications services | Junior secured loan (13.8%, due 11/11)(2) | 24,147 | 19,331 | 24,147 | 19,331 | ||||||||||||||||||
EarthColor, Inc. | Printing management services | Subordinated note (15.0%, due 11/13)(2)(3) | 123,385 | | 123,385 | | ||||||||||||||||||
Common stock (63,438 shares) | 63,438 | | 63,438 | | ||||||||||||||||||||
Warrants | | | | | ||||||||||||||||||||
LVCG Holdings LLC(4) | Commercial printer | Member interest | 6,600 | 330 | 6,600 | 330 | ||||||||||||||||||
National Print Group, Inc. | Printing management services | Senior secured revolving loan (9.0%, due 3/12) | 1,611 | 870 | 1,611 | 870 | ||||||||||||||||||
Senior secured loan (16.0%, due 3/12)(2) | 8,095 | 4,422 | 8,095 | 4,422 | ||||||||||||||||||||
Preferred stock (9,344 shares) | 2,000 | | 2,000 | | ||||||||||||||||||||
The Teaching Company, LLC and The Teaching Company | Education publications provider | Senior secured loan (10.5%, due 9/12) | 28,000 | 28,000 | 28,000 | 28,000 | ||||||||||||||||||
Holdings, Inc. | Preferred stock (29,969 shares) | 2,997 | 3,872 | 2,997 | 3,872 | |||||||||||||||||||
Common stock (15,393 shares) | 3 | 4 | 3 | 4 | ||||||||||||||||||||
Total | 73,453 | 56,829 | 186,823 | | 260,276 | 56,829 | ||||||||||||||||||
Aerospace & Defense | ||||||||||||||||||||||||
AP Global Holdings, Inc. | Safety and security equipment manufacturer | Senior secured loan (4.8%, due 10/13) | 7,295 | 6,969 | 7,295 | 6,969 | ||||||||||||||||||
ILC Industries, Inc. | Industrial products provider | Junior secured loan (11.5%, due 6/14) | 12,000 | 12,000 | 12,000 | 12,000 | ||||||||||||||||||
Thermal Solutions LLC and TSI Group, Inc. | Thermal management and electronics packaging | Senior secured loan (4.0%, due 3/11) | 462 | 444 | 462 | 444 | ||||||||||||||||||
manufacturer | Senior secured loan (4.5%, due 3/12) | 2,732 | 2,486 | 2,732 | 2,486 | |||||||||||||||||||
Senior subordinated notes (14.0%, due 3/13)(2) | 2,747 | 2,554 | 2,747 | 2,554 | ||||||||||||||||||||
Senior subordinated notes (14.3%, due 3/13)(2) | 5,583 | 5,191 | 5,583 | 5,191 | ||||||||||||||||||||
Preferred stock (71,552 shares) | 716 | 529 | 716 | 529 | ||||||||||||||||||||
Common stock (1,460,246 shares) | 15 | 11 | 15 | 11 | ||||||||||||||||||||
Wyle Laboratories, Inc. and Wyle Holdings, Inc. | Provider of specialized engineering, scientific and | Junior secured loan (15.0%, due 1/15) | 28,000 | 28,000 | 28,000 | 28,000 | ||||||||||||||||||
technical services | Senior preferred stock (8.0%, 775 shares)(2) | 96 | 80 | 96 | 80 | |||||||||||||||||||
Common stock (1,616,976 shares) | 2,004 | 1,600 | 2,004 | 1,600 | ||||||||||||||||||||
Total | 61,650 | 59,864 | | | 61,650 | 59,864 | ||||||||||||||||||
Telecommunications | ||||||||||||||||||||||||
American Broadband Communications, LLC | Broadband communication services | Senior subordinated loan (18.0%, due 11/14)(2) | 39,952 | 39,952 | 39,952 | 39,952 | ||||||||||||||||||
and American Broadband Holding Co. | Warrants to purchase 166 shares | | | | |
25
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
Startec Equity, LLC (4) | Communication services | Member interest | 211 | 65 | 211 | 65 | ||||||||||||||||||
Total Telecommunications | 39,952 | 39,952 | 211 | 65 | 40,163 | 40,017 | ||||||||||||||||||
Oil and Gas | ||||||||||||||||||||||||
Geotrace Technologies, Inc. | Reservoir processing, development services, and data management services | Warrants | 2,027 | 2,075 | 2,027 | 2,075 | ||||||||||||||||||
IAT Equity, LLC and Affiliates d/b/a Industrial Air Tool(4) | Industrial products distributor | Senior subordinated note (9.0%, due 6/14) | 6,000 | 6,000 | 6,000 | 6,000 | ||||||||||||||||||
Member interest | 7,500 | 5,485 | 7,500 | 5,485 | ||||||||||||||||||||
Total | | | 15,527 | 13,560 | 15,527 | 13,560 | ||||||||||||||||||
Environmental Services | ||||||||||||||||||||||||
AWTP, LLC | Water treatment services | Junior secured loan (due 12/12)(3) | 13,682 | 5,472 | 13,682 | 5,472 | ||||||||||||||||||
Mactec, Inc. | Engineering and | Class B-4 stock (16 shares) | | | | | ||||||||||||||||||
environmental | Class C stock (5,556 shares) | | 150 | | 150 | |||||||||||||||||||
services | ||||||||||||||||||||||||
Sigma International Group, Inc. | Water treatment parts manufacturer | Junior secured loan (16.0%, due 10/13) | 17,500 | 12,250 | 17,500 | 12,250 | ||||||||||||||||||
Universal Environmental Services, LLC(5) | Hydrocarbon recycling and related waste management services and products | Preferred member interest | 1,599 | | 1,599 | | ||||||||||||||||||
Waste Pro USA, Inc. | Waste management services | Preferred Class A common stock (14.0%, 611,615 shares)(2) | 12,263 | 13,263 | 12,263 | 13,263 | ||||||||||||||||||
Wastequip, Inc.(5) | Waste management equipment | Senior subordinated loan (12.5%, due 2/15)(2) | 13,030 | 1,968 | 13,030 | 1,968 | ||||||||||||||||||
manufacturer | Common stock (13,889 shares) | 1,389 | | 1,389 | | |||||||||||||||||||
Total | 57,864 | 33,103 | 1,599 | | 59,463 | 33,103 | ||||||||||||||||||
Cargo Transport | ||||||||||||||||||||||||
The Kenan Advantage Group, Inc. | Fuel transportation provider | Senior secured loan (3.0%, due 12/11) | 2,400 | 2,304 | 2,400 | 2,304 | ||||||||||||||||||
Senior subordinated note (13.0%, due 12/13)(2) | 26,125 | 25,603 | 26,125 | 25,603 | ||||||||||||||||||||
Preferred stock (8.0%, 10,984 shares)(2) | 1,454 | 1,932 | 1,454 | 1,932 | ||||||||||||||||||||
Common stock (30,575 shares) | 31 | 41 | 31 | 41 | ||||||||||||||||||||
Total | 30,010 | 29,880 | | | 30,010 | 29,880 | ||||||||||||||||||
Health Clubs | ||||||||||||||||||||||||
Athletic Club Holdings, Inc. | Premier health club operator | Senior secured loan (4.7%, due 10/13) | 14,234 | 12,526 | 14,234 | 12,526 | ||||||||||||||||||
Senior secured loan (6.8%, due 10/13) | 12,516 | 11,014 | 12,516 | 11,014 | ||||||||||||||||||||
Total | 26,750 | 23,540 | | | 26,750 | 23,540 | ||||||||||||||||||
Buildings and Real Estate | ||||||||||||||||||||||||
10th Street, LLC(5) | Document storage and management services | Senior subordinated note (13.0%, due 11/14)(2) | 22,234 | 22,325 | 22,234 | 22,325 | ||||||||||||||||||
Member interest | 422 | 475 | 422 | 475 | ||||||||||||||||||||
Option | 25 | 25 | 25 | 25 | ||||||||||||||||||||
Total | | | 22,681 | 22,825 | 22,681 | 22,825 | ||||||||||||||||||
26
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
ContainersPackaging | ||||||||||||||||||||||||
Industrial Container Services, LLC (5) | Industrial container manufacturer | Senior secured revolving loan (5.8%, due 9/11) | 950 | 922 | 950 | 922 | ||||||||||||||||||
reconditioner and servicer | Senior secured loan (4.3%, due 9/11) | 11,807 | 11,453 | 11,807 | 11,453 | |||||||||||||||||||
Senior secured loan (5.8%, due 9/11) | 437 | 424 | 437 | 424 | ||||||||||||||||||||
Common stock (1,800,000 shares) | 1,800 | 8,550 | 1,800 | 8,550 | ||||||||||||||||||||
Total | 14,994 | 21,349 | | | 14,994 | 21,349 | ||||||||||||||||||
Grocery | ||||||||||||||||||||||||
Planet Organic Health Corp. | Organic grocery store operator | Junior secured loan (15.0%, due 7/13) | 11,291 | 10,746 | 11,291 | 10,746 | ||||||||||||||||||
Senior subordinated loan (17.0%, due 7/12)(2) | 12,572 | 9,416 | 12,572 | 9,416 | ||||||||||||||||||||
Total | 23,863 | 20,162 | | | 23,863 | 20,162 | ||||||||||||||||||
Hotels, Motels, Inns & Gaming | ||||||||||||||||||||||||
Crescent Equity Corporation(4) | Hospitality management services | Senior secured loan (10.0%, due 6/10) | 433 | 433 | 433 | 433 | ||||||||||||||||||
Subordinated notes (11.0%, due 9/11)(3) | 2,107 | | 2,107 | | ||||||||||||||||||||
Subordinated notes (11.0%, due 1/12)(3) | 7,189 | 1,020 | 7,189 | 1,020 | ||||||||||||||||||||
Subordinated notes (11.0%, due 9/12)(3) | 10,769 | 1,434 | 10,769 | 1,434 | ||||||||||||||||||||
Subordinated notes (11.0%, due 6/17)(3) | 12,007 | 1,678 | 12,007 | 1,678 | ||||||||||||||||||||
Common stock (174 shares) | 82,818 | | 82,818 | | ||||||||||||||||||||
Guaranty ($900) | | | | | ||||||||||||||||||||
Total | | | 115,323 | 4,565 | 115,323 | 4,565 | ||||||||||||||||||
HousingBuilding Materials | ||||||||||||||||||||||||
HB&G Building Products | Synthetic and wood product manufacturer | Senior subordinated loan (due 3/11)(2)(3) | 8,991 | 448 | 8,991 | 448 | ||||||||||||||||||
Common stock (2,743 shares) | 753 | | 753 | | ||||||||||||||||||||
Warrants to purchase 4,464 shares | 653 | | 653 | | ||||||||||||||||||||
Total | 10,397 | 448 | | | 10,397 | 448 | ||||||||||||||||||
Commercial Real Estate Finance | ||||||||||||||||||||||||
Commercial Mortgage Loans | 3 loans | Up to 6.99% | 29,660 | 28,372 | 29,660 | 28,372 | ||||||||||||||||||
2 loans | 7.00% - 8.99% | 1,845 | 1,819 | 1,845 | 1,819 | |||||||||||||||||||
1 loan | 9.00% - 10.99% | 6,480 | 3,281 | 6,480 | 3,281 | |||||||||||||||||||
2 loans | 15.00% and above | 3,970 | 1,943 | 3,970 | 1,943 | |||||||||||||||||||
Real Estate Owned | 5,962 | 6,405 | 5,962 | 6,405 | ||||||||||||||||||||
Real Estate Equity Interests | 27,263 | 13,987 | 27,263 | 13,987 | ||||||||||||||||||||
Total | | | 75,180 | 55,807 | 75,180 | 55,807 | ||||||||||||||||||
Other | ||||||||||||||||||||||||
Other Companies | Other debt investments | (130 | ) | (134 | ) | (130 | ) | (134 | ) | |||||||||||||||
Other equity investments | 41 | 8 | 41 | 8 | ||||||||||||||||||||
Total | | | (89 | ) | (126 | ) | (89 | ) | (126 | ) | ||||||||||||||
27
|
|
|
Ares Capital | Allied Capital | Pro Forma Ares Capital | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Company
|
Description | Investment | Cost | Fair Value |
Cost | Fair Value |
Cost | Fair Value |
||||||||||||||||
Pro Forma Adjustments: | ||||||||||||||||||||||||
Actual sales of Allied Capital investments subsequent to December 31, 2009(6) | (172,468 | ) | (156,072 | ) | (172,468 | ) | (156,072 | ) | ||||||||||||||||
Estimated Purchase Price Allocation Adjustment(1) | | | | (140,587 | ) | |||||||||||||||||||
Total Investments | $ | 2,376,384 | $ | 2,171,814 | $ | 3,512,645 | $ | 1,975,046 | $ | 5,889,029 | $ | 4,006,273 | ||||||||||||
See accompanying notes to pro forma condensed consolidated financial statements on the next page.
28
Ares Capital 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 merger is included as of and for the year ended December 31, 2009. On October 26, 2009, Ares Capital and Allied Capital entered into the merger agreement. For the purposes of the pro forma condensed consolidated financial statements, the purchase price is currently estimated at approximately $817 million, which is based upon a price of $13.44 per share (closing price as of March 1, 2010) of Ares Capital common stock and an implied value per share of Allied Capital common stock of $4.37. The pro forma adjustments included herein reflect the conversion of Allied Capital common stock into Ares Capital common stock using an exchange ratio of 0.325 of a share of Ares Capital common stock for each of the approximately 179.9 million shares of Allied Capital common stock outstanding as of December 31, 2009.
The merger will be accounted for as an acquisition of Allied Capital by Ares Capital in accordance with the acquisition method of accounting as detailed in ASC 805-10 (previously SFAS No. 141(R)), Business Combinations. The acquisition method of accounting requires an acquirer to recognize the assets acquired, the liabilities assumed and any noncontrolling interest in the acquiree based on their fair values as of the date of acquisition. As described in more detail in ASC 805-10, goodwill, if any, will be recognized as of the acquisition date, for the excess of the consideration transferred over the fair value of identifiable net assets acquired. If the total acquisition date fair value of the identifiable net assets acquired exceeds the fair value of the consideration transferred, the excess will be recognized as a gain. In connection with the merger and subsequent combination, the estimated fair value of the net assets to be acquired is currently anticipated to exceed the purchase price, and based on Ares Capital's preliminary purchase price allocation, a gain of approximately $291 million is currently expected to be recorded by Ares Capital in the period the merger and subsequent combination are completed.
Under the Investment Company Act rules, the regulations pursuant to Article 6 of Regulation S-X and the American Institute of Certified Public Accountants' Audit and Accounting Guide for Investment Companies, Ares Capital is precluded from consolidating any entity other than another investment company or an operating company that provides substantially all of its services and benefits to Ares Capital. Ares Capital's financial statements include its accounts and the accounts of all its consolidated subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.
In determining the value of the assets to be acquired, Ares Capital uses ASC 820-10 (previously SFAS No. 157), Fair Value Measurements, which expands the application of fair value accounting. ASC 820-10 defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles and expands disclosure of fair value measurements. ASC 820-10 determines fair value to be the price that would be received for an investment in a current sale, which assumes an orderly transaction between market participants on the measurement date. ASC 820-10 requires Ares Capital to assume that the portfolio investment is sold in a principal market to market participants, or in the absence of a principal market, the most advantageous market, which may be a hypothetical market. Market participants are defined as buyers and sellers in the principal or most advantageous market that are independent, knowledgeable, and willing and able to transact. In accordance with ASC 820-10, Ares Capital has considered its principal market as the market in which Ares Capital exits its portfolio investments with the greatest volume and level of activity. ASC 820-10
29
specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. In accordance with ASC 820-10, these inputs are summarized in the three broad levels listed below:
In addition to using the above inputs in investment valuations, Ares Capital continues to employ the relevant provisions of its valuation policy, which policy is consistent with ASC 820-10. Consistent with Ares Capital's valuation policy, the source of inputs, including any markets in which Ares Capital's investments are trading (or any markets in which securities with similar attributes are trading), are evaluated in determining fair value. Ares Capital's valuation policy considers the fact that because there is not a readily available market value for most of the investments in Ares Capital's portfolio, the fair value of its investments must typically be determined using unobservable inputs.
Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of Ares Capital's investments may fluctuate from period to period. Additionally, the fair value of Ares Capital's investments may differ significantly from the values that would have been used had a ready market existed for such investments and may differ materially from the values that Ares Capital may ultimately realize. Further, such investments are generally subject to legal and other restrictions on resale or otherwise are less liquid than publicly traded securities. If Ares Capital were required to liquidate a portfolio investment in a forced or liquidation sale, Ares Capital may realize significantly less than the value at which Ares Capital has recorded it.
The following table presents fair value measurements of investments for the pro forma combined company as of December 31, 2009:
|
|
Fair Value Measurements Using |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Total | Level 1 | Level 2 | Level 3 | |||||||||
Investments |
$ | 4,006,273 | $ | | $ | 5,127 | $ | 4,001,146 |
The following tables present changes in investments that use Level 3 inputs between the actual December 31, 2009 amounts and those presented for the pro forma combined company as of December 31, 2009:
|
Ares Capital | Allied Capital | Pro Forma Adjustments |
Ares Capital Pro Forma Combined |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Actual balance as of December 31, 2009 |
$ | 2,171,814 | $ | 2,131,118 | $ | | $ | 4,302,932 | |||||
Estimated purchase price allocation adjustment |
| | (140,587 | ) | (140,587 | ) | |||||||
Actual sales of Allied Capital investments subsequent to December 31, 2009 |
| (156,072 | ) | | (156,072 | ) | |||||||
Net transfers in and/or out of Level 3 |
| | | | |||||||||
Pro Forma Balance as of December 31, 2009 |
$ | 2,171,814 | $ | 1,975,046 | $ | (140,587 | ) | $ | 4,006,273 | ||||
As of December 31, 2009, the net unrealized loss on the investments that use Level 3 inputs for the pro forma combined company was $1.8 billion.
30
In addition, changes in the market environment and other events that may occur over the life of the investments may cause the gains or losses ultimately realized on these investments to be different than would be realized based on the valuations currently assigned.
Certain other transactions that affect the purchase price that occurred subsequent to December 31, 2009 have been adjusted for in the unaudited pro forma condensed consolidated balance sheet. These primarily include sales of investments and receivables of $157 million for Allied Capital, the paydown of Allied Capital's $714 million of senior secured private debt and the $250 million of proceeds obtained from the Term Loan.
The unaudited pro forma condensed consolidated financial information includes preliminary estimated purchase price allocation adjustments to record the assets and liabilities of Allied Capital at their respective estimated fair values and represents Ares Capital's management's estimates based on available information. The pro forma adjustments included herein may be revised as additional information becomes available and as additional analyses are performed. The final allocation of the purchase price will be determined after the merger and subsequent combination are completed and after completion of a final analysis to determine the estimated fair values of Allied Capital's assets and liabilities. Accordingly, the final purchase accounting adjustments and integration charges may be materially different from the pro forma adjustments presented in this document. Increases or decreases in the estimated fair values of the net assets, commitments, and other items of Allied Capital as compared to the information shown in this document may change the amount of the purchase price allocated to goodwill or recognized as income in accordance with ASC 805-10.
Ares Capital has elected to be treated as a RIC under subchapter M of the Code and operates in a manner so as to qualify for the tax treatment applicable to RICs. In order to qualify as a RIC, among other things, Ares Capital is required to timely distribute to its stockholders generally at least 90% of its investment company taxable income, as defined by the Code, for each year. The unaudited pro forma condensed consolidated financial information reflects that Ares Capital has made and intends to continue to make the requisite distributions to its stockholders, which will generally relieve Ares Capital from U.S. federal income taxes.
The unaudited pro forma condensed consolidated financial information presented in this document is for illustrative purposes only and does not necessarily indicate the results of operations or the combined financial position that would have resulted had the merger and subsequent combination been completed at the beginning of the applicable period presented, nor the impact of expense efficiencies, asset dispositions, share repurchases and other factors. The unaudited pro forma condensed consolidated financial information is not indicative of the results of operations in future periods or the future financial position of the combined company.
2. PRELIMINARY PURCHASE ACCOUNTING ALLOCATIONS
The unaudited pro forma condensed consolidated financial information for the merger and subsequent combination includes the unaudited pro forma condensed consolidated balance sheet as of December 31, 2009 assuming the merger and subsequent combination were completed on December 31, 2009. The unaudited pro forma condensed consolidated income statement for the year ended December 31, 2009 was prepared assuming the merger and subsequent combination were completed on January 1, 2009.
The unaudited pro forma condensed consolidated financial information reflects the issuance of approximately 58.5 million shares of Ares Capital common stock in connection with the merger but does not reflect (1) the issuance of approximately 23 million shares of common stock pursuant to Ares Capital's public add-on equity offering in February 2010 (the "February Add-on Offering") or (2) Ares Capital's dividend declared on February 25, 2010 to stockholders of record as of March 15, 2010 and to be distributed on March 31, 2010. The February Add-on Offering was completed at a price of $12.75
31
per share less an underwriting discount totaling approximately $0.6375 per share. Total proceeds received from the February Add-on Offering, net of underwriters' discount and offering costs, were approximately $277.5 million. The Ares Capital Pro Forma Combined net assets per share as of December 31, 2009 would have been $13.58 if the February Add-on Offering were reflected. Additionally, the unaudited pro forma condensed consolidated financial information does not reflect Allied Capital's intention to declare a special dividend of $0.20 per share to Allied Capital stockholders on the date the merger is approved by the affirmative vote of the holders of two-thirds of the shares of Allied Capital common stock outstanding and entitled to vote thereon. Allied Capital will fund the payment of the special dividend to the dividend paying agent on the closing of the merger with instructions to disburse such amounts to Allied Capital stockholders as of the record date as promptly as practicable.
The merger and subsequent combination will be accounted for using the purchase method of accounting; accordingly, Ares Capital's cost to acquire Allied Capital will be allocated to the assets and liabilities of Allied Capital at their respective fair values estimated by Ares Capital as of the acquisition date. The amount of the total acquisition date fair value of the identifiable net assets acquired that exceeds the total purchase price, if any, will be recognized as a gain. Accordingly, the pro forma purchase price has been allocated to the assets to be acquired and the liabilities to be assumed based on Ares Capital's currently estimated fair values as summarized in the following table:
Common stock issued |
$ | 785,978 | |||
Payment of "in-the-money" Allied Capital stock options |
31,405 | (1) | |||
Total purchase price |
$ | 817,383 | |||
Assets acquired: |
|||||
Investments |
$ | 1,834,459 | |||
Cash and cash equivalents |
31,405 | ||||
Other assets |
111,068 | ||||
Total assets acquired |
1,976,932 | ||||
Debt and other liabilities assumed |
(868,606 | ) | |||
Net assets acquired |
1,108,326 | ||||
Gain on acquisition of Allied Capital |
(290,943 | ) | |||
|
$ | 817,383 | |||
32
3. PRELIMINARY PRO FORMA ADJUSTMENTS
The preliminary pro forma purchase accounting allocation included in the unaudited pro forma condensed consolidated financial information is as follows:
|
Allied Capital Actual December 31, 2009 |
Pro Forma Adjustments(1) |
Adjusted Allied Capital December 31, 2009 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Investments |
$ | 2,131,118 | $ | (156,072 | ) | $ | 1,975,046 | |||
Cash and cash equivalents |
401,702 | (263,284 | ) | 138,418 | ||||||
Other assets |
132,677 | (7,979 | ) | 124,698 | ||||||
Total assets |
$ | 2,665,497 | $ | (427,335 | ) | $ | 2,238,162 | |||
Debt |
$ | 1,426,011 | $ | (430,467 | ) | 995,544 | ||||
Other liabilities |
41,284 | | 41,284 | |||||||
Total liabilities |
1,467,295 | (430,467 | ) | 1,036,828 | ||||||
Net assets |
1,198,202 | 3,132 | 1,201,334 | |||||||
Total liabilities and net assets |
$ | 2,665,497 | $ | (427,335 | ) | $ | 2,238,162 | |||
33
Ares Capital's current estimate of the fair value of assets to be acquired and liabilities to be assumed:
Components of purchase price:
|
Adjusted Allied Capital December 31, 2009 |
Pro Forma Adjustments |
Pro Forma | ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Common stock issued |
$ | 785,978 | $ | | $ | 785,978 | |||||
Payment of "in-the-money" Allied Capital stock options(4) |
31,405 | | 31,405 | ||||||||
Total purchase price |
$ | 817,383 | $ | | $ | 817,383 | |||||
Assets acquired: |
|||||||||||
Investments |
$ | 1,975,046 | $ | (140,587 | )(1) | $ | 1,834,459 | ||||
Cash and cash equivalents |
138,418 | (107,013 | )(2)(3) | 31,405 | |||||||
Other assets |
124,698 | (13,630 | )(1) | 111,068 | |||||||
Total assets acquired |
2,238,162 | (261,230 | ) | 1,976,932 | |||||||
Debt and other liabilities assumed |
(1,036,828 | ) | 168,222 | (1)(2)(3) | (868,606 | ) | |||||
Net assets acquired |
1,201,334 | (93,008 | )(1)(2) | 1,108,326 | |||||||
Gain on acquisition of Allied Capital |
(383,951 | ) | 93,008 | (290,943 | ) | ||||||
Total |
$ | 817,383 | $ | | $ | 817,383 | |||||
34
well as the assumed cash payment of $31.4 million of the "in-the-money" Allied Capital stock options.
Ares Capital shares outstanding as of December 31, 2009 |
109,944,674 | |||
Estimated shares issued in connection with the merger reflected as outstanding for the period presented |
58,480,513 | |||
Ares Capital adjusted shares outstanding as of December 31, 2009 |
168,425,187 | * | ||
Weighted average shares for the year ended December 31, 2009 have been adjusted to reflect the following:
|
For the Year Ended December 31, 2009 |
|||
---|---|---|---|---|
Ares Capital weighted average shares outstanding |
101,719,800 | |||
Estimated shares issued in connection with the merger reflected as outstanding for the period presented |
58,480,513 | |||
Ares Capital adjusted weighted average shares outstanding |
160,200,313 | |||
35
The following information supplements the information provided in the cover page of the Proxy Statement and "Capitalization" on page 117 of the Proxy Statement:
The following table sets forth (1) Ares Capital's and Allied Capital's actual capitalization at December 31, 2009 and (2) Ares Capital's capitalization as adjusted to reflect the effects of the merger. You should read this table together with Ares Capital's and Allied Capital's balance sheets and the pro forma financial information included elsewhere in this document, in the Proxy Statement and in the Ares Capital 10-K and the Allied Capital 10-K, respectively.
|
As of December 31, 2009 | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
(dollar amounts in thousands except share and per share data) |
||||||||||
|
Actual Ares Capital |
Actual Allied Capital |
As Adjusted for the Merger |
||||||||
|
|
|
(unaudited) |
||||||||
Cash and cash equivalents |
$ | 99,227 | (1) | $ | 20,682 | $ | 85,546 | (2) | |||
Debt |
|||||||||||
Total debt |
969,465 | 1,426,011 | 1,758,097 | ||||||||
Stockholders' Equity |
|||||||||||
Ares Capital common stock, par value $.001 per share, 300,000,000 common shares authorized, 109,944,674 common shares issued and outstanding, actual; 300,000,000 common shares authorized, 168,425,187 common shares issued and outstanding, as adjusted(1); Allied Capital common stock, $0.0001 par value, 400,000,000 shares authorized; 179,940,040 shares issued and outstanding |
110 | 18 | 168 | ||||||||
Capital in excess of par value |
1,490,458 | 3,037,513 | 2,553,640 | ||||||||
Accumulated undistributed net investment loss |
3,143 | (159,250 | ) | 3,143 | |||||||
Accumulated net realized gain (loss) on investments, foreign currency transactions and extinguishment of debt |
(31,115 | ) | | (31,115 | ) | ||||||
Notes receivable from sale of common stock |
| (301 | ) | | |||||||
Net unrealized loss on investments and foreign currency transactions |
(204,708 | ) | (1,679,778 | ) | (204,708 | ) | |||||
Total stockholders' equity |
1,257,888 | 1,198,202 | 2,321,128 | ||||||||
Total capitalization |
$ | 2,227,353 | $ | 2,624,213 | $ | 4,079,225 | |||||
36
Litigation Relating to the Merger
The following information supplements the information provided in (1) "Litigation Related to the Merger" on pages 153 and 154 of the Proxy Statement, (2) "Business of Ares CapitalLegal Proceedings" on page 204 of the Proxy Statement and (3) the first full paragraph of "Business of Allied CapitalLegal Proceedings" on page 278 of the Proxy Statement:
A number of lawsuits have been filed by stockholders of Allied Capital challenging the merger. These include: (1) In re Allied Capital Corporation Litigation, Case No. 324584V (Circuit Court for Montgomery County, Maryland); (2) Sandler v. Walton, et al., Case No. 2009 CA 008123 B (Superior Court for the District of Columbia); (3) Wienecki v. Allied Capital Corporation, et al., Case No. 2009 CA 008541 B (Superior Court for the District of Columbia); and (4) Ryan v. Walton, et al., Case No. 1:10-CV-000145-RMC (United States District Court for the District of Columbia). The suits were filed after the announcement of the merger on October 26, 2009 either as putative stockholder class actions, shareholder derivative actions or both. All of the actions assert similar claims against the members of Allied Capital's board of directors alleging that the merger agreement is the product of a flawed sales process and that Allied Capital's directors breached their fiduciary duties by agreeing to a structure that was not designed to maximize the value of Allied Capital's stockholders, by failing to adequately value and obtain fair consideration for Allied Capital's shares and by improperly rejecting competing offers by Prospect Capital. They also claim that Ares Capital (and, in several cases, Merger Sub, and, in several other cases, Allied Capital) aided and abetted the directors' alleged breaches of fiduciary duties. In addition, in Ryan v. Walton, et al., the plaintiffs also allege violations of Rule 14a-9(a) under the Securities Exchange Act of 1934. All of the actions demand, among other things, a preliminary and permanent injunction enjoining the merger and rescinding the transaction or any part thereof that may be implemented.
On March 2, 2010, the Maryland plaintiffs, Allied Capital and Ares Capital reached an agreement in principle to settle the consolidated Maryland action. Although Ares Capital and Allied Capital believe that the disclosures already provided were thorough and complete, in connection with the settlement Allied Capital and Ares Capital agreed to make certain additional disclosures that are contained in this document and pay plaintiffs' counsel for certain of their fees and expenses. The settlement is subject to final settlement documentation and approval by the court, after, among other things, notice is provided to the stockholders of Allied Capital. The terms of the merger agreement are not affected by the proposed settlement. As of the date of this document, the state and federal actions in the District of Columbia remain pending.
There can be no assurance that the settlement will be finalized or that the Maryland court will approve the settlement. The settlement terms, which require court approval, provide that the Maryland suits will be dismissed with prejudice against all defendants.
Allied Capital, Ares Capital, and the other defendants vigorously deny all liability with respect to the facts and claims alleged in the Maryland lawsuits and specifically deny that any further supplemental disclosure was required under any applicable law. The settlement is not, and should not be construed as, an admission of wrongdoing or liability by any defendant. However, to provide additional information to Allied Capital stockholders at a time and in a manner that would not cause any delay of the merger, Ares Capital and Allied Capital and its directors agreed to the settlement described above. The parties considered it desirable that the action be settled to avoid the expense, risk, inconvenience and distraction of continued litigation and to fully resolve the settled claims.
37
The following information supplements the information provided in "The MergerBackground of the Merger" on pages 118 through 129 of the Proxy Statement:
Investment Bankers
Relationships between BofA Merrill Lynch, Allied Capital and Ares Capital are disclosed in detail in Annex B-1 (pages B-11- B-12) to the Proxy Statement. BofA Merrill Lynch and its affiliates in the past have provided investment banking, commercial banking and other financial services to Allied Capital and have received compensation for the rendering of these services, including (1) having acted as arranger, book manager and administrative agent for, and lender under, certain credit facilities of Allied Capital, (2) having acted as manager, agent and/or book runner for certain debt and equity offerings and trades by Allied Capital and (3) having provided certain foreign exchange and treasury management products and services to Allied Capital. In addition, BofA Merrill Lynch and its affiliates in the past have provided investment banking, commercial banking and other financial services to Ares Capital and its affiliates and have received compensation for the rendering of these services, including having acted as (1) underwriter or dealer manager for certain equity offerings of Ares Capital (including Ares Capital's initial public offering and Ares Capital's equity offering in February 2010), (2) syndication agent for, and lender under, certain credit facilities of Ares Capital and (3) financial advisor to certain of Ares Capital's affiliates in connection with certain mergers and acquisitions transactions. After BofA Merrill Lynch rendered its fairness opinion to Allied Capital's board of directors on October 25, 2009, two affiliates of BofA Merrill Lynch were engaged by Ares Capital to participate in and/or provide advice and services with respect to amendments to Ares Capital's credit facility that were implemented in January 2010. The affiliates of BofA Merrill Lynch received compensation from Ares Capital in respect of that engagement.
Allied Capital and its board of directors decided to engage BofA Merrill Lynch to provide a fairness opinion in connection with the merger because of its experience in transactions similar to the merger, its reputation in the investment community and its familiarity with Allied Capital and its business. Allied Capital and its board of directors also decided to engage Sandler O'Neill to provide a fairness opinion to Allied Capital's board of directors in connection with the merger because unlike BofA Merrill Lynch, Sandler O'Neill did not have any past or current relationship to Allied Capital or Ares Capital prior to their engagement.
Allied Capital's Exploration of Strategic Alternatives
Allied Capital's board of directors carefully considered whether it was the appropriate time to engage in a business combination with Ares Capital and whether Allied Capital should pursue other alternatives simultaneously. As described in detail in the Proxy Statement (pages 118-129), both in 2008 and in early 2009, Allied Capital explored a variety of strategic alternatives and held various discussions regarding potential transactions. In reaching the determination to proceed with Ares Capital, Allied Capital's board of directors considered, with the assistance and advice of its external financial and legal advisors, whether it would be appropriate to run a process soliciting other potential buyers or merger partners. Based on the prior exploration of alternatives, Allied Capital's board of directors and its advisors were cognizant of the limited universe of capable, interested buyers for Allied Capital. Allied Capital's board of directors concluded that the risks and uncertainties associated with such a process outweighed the potential benefits and would have likely resulted in Ares Capital being unwilling to proceed with its proposal because of, among other things, the time and expense involved. In rendering its advice, Allied Capital's advisors at BofA Merrill Lynch noted that at the request of Allied Capital they had contacted several parties deemed most likely to be interested in and capable of acquiring Allied Capital, but none of the parties demonstrated serious interest in pursuing an acquisition.
38
Exclusivity Period
Allied Capital decided to enter into an exclusivity period for a limited period of time with Ares Capital in order to encourage both parties to negotiate a merger agreement that was agreeable to both parties.
Fixed Exchange Ratio
As described in detail in the Proxy Statement, Ares Capital's offer to Allied Capital included a fixed exchange ratio of the right to receive 0.325 shares of common stock of Ares Capital for each share of Allied Capital common stock. The agreement presented to Allied Capital did not include a collar and Allied Capital did not request a collar. Allied Capital's board of directors determined that a fixed exchange ratio was in the best interests of Allied Capital stockholders as it would permit them to benefit from any appreciation in the price of Ares Capital's common stock.
The following information supplements the information provided in Annex C-1, "Sandler O'Neill & Partners, L.P.Description of Process in Rendering Opinion," of the Proxy Statement:
Sandler O'Neill did not draw any conclusions concerning its analysis of the relative contributions of the two companies, nor with respect to any of the other analyses they undertook in preparing their fairness opinion. Sandler O'Neill did not attribute any particular weight to any analysis or factor that it considered. Rather Sandler O'Neill made its own qualitative judgments as to the significance and relevance of each analysis and factor. Sandler O'Neill believes that its analyses and the summary of its analyses must be considered as a whole and that selecting portions of its analysis and factors or focusing on only some of the information presented, without considering all the analyses and factors or the full narrative description of the financial analyses, including methodologies and assumptions underlying the analyses, could create a misleading or incomplete view of the process underlying its analysis and opinion.
In performing its analysis, Sandler O'Neill considered all BDCs that are publicly traded in the U.S. with a market capitalization in the excess of $100 million. Given that Allied Capital and Ares Capital both meet that qualification, the same group of companies was used for both Allied Capital and Ares Capital. Sandler O'Neill did not apply any multiples from the comparable companies to Allied Capital and therefore did not come up with any indicated values for Allied Capital.
Sandler O'Neill used information from SNL Financial, a widely recognized data service, to provide the multiples. Sandler O'Neill selected only one transaction because only one transaction occurred in the last few years. Sandler O'Neill did not believe that other transactions in a different environment were applicable.
With respect to the discounted cash flow analyses, Sandler O'Neill determined the terminal value multiple ranges based on its review of the historical trading multiples of the companies and their peers. Sandler O'Neill determined the discount rates based on its review of, and judgments concerning, the returns that a reasonable investor would expect from companies with similar financial characteristics in the current market environment.
The following information supplements the information provided in Annex B-1, "Bank of America/Merrill Lynch, Pierce, Fenner & Smith IncorporatedDescription of Process in Rendering Opinion," of the Proxy Statement:
The relative contribution analysis prepared by BofA Merrill Lynch was one of many inputs into the overall financial analysis BofA Merrill Lynch provided to the Allied Capital board. No single input or model was determinative of the views and analysis performed by BofA Merrill Lynch.
BofA Merrill Lynch performed a financial analysis of companies comparable to Allied Capital and Ares Capital by selecting the universe of companies that, in BofA Merrill Lynch's opinion, represented
39
the companies with the most similar financial, operating and regulatory governance attributes (including leverage and other limitations imposed through operation as a BDC).
BofA Merrill Lynch performed an analysis of selected precedent transactions compared to the proposed Allied Capital/Ares Capital transaction. BofA Merill Lynch presented one precedent transaction in this analysis because only one transaction that is relevant, representing a target company operating as a BDC, with similar financial, operating and regulatory governance attributes, has occurred in the sector over the past five years.
BofA Merrill Lynch performed a discounted cash flow analysis of the two companies. The methodology employed by BofA Merrill Lynch utilized projected cash flows and discounted these to present day values after applying a discount rate. Discount rates were selected following an analysis of historical dividend yields and spreads on corporate bonds, amongst other factors.
The following information supplements the information provided in "The MergerThe Unsolicited Offer from Prospect Capital" on pages 137 through 146 of the Proxy Statement:
On January 14, 2010, Allied Capital received an unsolicited non-binding offer from Prospect Capital to acquire all of the issued and outstanding shares of Allied Capital in a stock-for-stock merger with a proposed share exchange ratio of 0.385 Prospect Capital shares for each Allied Capital share. On January 19, 2010, Allied Capital's board of directors unanimously rejected the offer after determining that such offer did not constitute a Superior Proposal and reaffirmed its recommendation that Allied Capital's stockholders vote for the transaction with Ares Capital announced on October 26, 2009.
On January 26, 2010, Prospect Capital renewed its unsolicited non-binding proposal and increased its proposed share exchange ratio from 0.385 Prospect Capital shares for each Allied Capital share to 0.40. On February 3, 2010, Allied Capital's board of directors unanimously rejected the offer after determining that such offer did not constitute, and was not reasonably likely to result in, a Superior Proposal and reaffirmed its recommendation that Allied Capital's stockholders vote for the transaction with Ares Capital announced on October 26, 2009.
On February 9, 2010, Prospect Capital issued a third unsolicited non-binding proposal and increased its proposed share exchange ratio from 0.40 Prospect Capital shares for each Allied Capital share to 0.4416 Prospect Capital shares for each Allied Capital share which expired on February 17, 2010. On February 11, 2010, Allied Capital's board of directors unanimously rejected the offer after determining that such offer did not constitute, and was not reasonably likely to result in, a Superior Proposal and reaffirmed its recommendation that Allied Capital's stockholders vote for the transaction with Ares Capital announced on October 26, 2009.
The reasons for the determination of Allied Capital's board are set forth in detail in its letters to Prospect Capital contained in the Proxy Statement.
On March 5, 2010, Prospect Capital issued a press release announcing it had terminated its solicitation of Allied Capital stockholders in opposition to the proposed merger with Ares Capital.
Solicitation of Proxies
The following information supplements the information provided on pages 85 and 88 of the Proxy Statement:
Ares Capital, Allied Capital and their respective directors, executive officers and certain other members of management and employees, including employees of Ares Capital's investment adviser and its affiliates, without special compensation therefor, may be soliciting proxies (by telephone, by electronic mail or by facsimile, telegram or other electronic means or in person) from Ares Capital and
40
Allied Capital stockholders in favor of the proposals to be considered and voted upon at the Ares Capital special meeting and the Allied Capital special meeting.
Allied Capital Dividend Reinvestment Plan
The following information supplements the information provided in "Allied Capital Dividend Reinvestment Plan" on page 405 of the Proxy Statement:
Allied Capital's dividend reinvestment plan will be suspended in connection with the special dividend of $0.20 per share which Allied Capital's board of directors intends to declare to Allied Capital stockholders of record on the date the merger is approved by the affirmative vote of the holders of two-thirds of the shares of Allied Capital common stock outstanding and entitled to vote thereon. As a result, the dividend reinvestment plan will not apply this special dividend and Allied Capital stockholders who participate in the dividend reinvestment plan will receive the dividend in cash.
Allied Capital's dividend reinvestment plan will be terminated immediately prior to the effective time.
41
INFORMATION CONCERNING THE ALLIED CAPITAL SPECIAL MEETING
For those Allied Capital stockholders entitled to vote at the Allied Capital special meeting, a new white proxy card and postage-paid return envelope have been included with this document. There is no need to return the proxy card or grant your proxy authorization by telephone or the Internet if you have already done so; however, if you wish to, you can revoke any proxy you previously submitted, or change your vote, at any time before your proxy is exercised at the Allied Capital special meeting by submitting a later-dated, signed proxy card or a written revocation of your proxy or proxy authorization. Allied Capital has set out below instructions on how to vote or change your vote.
YOUR VOTE IS VERY IMPORTANT. WHETHER OR NOT YOU EXPECT TO VOTE IN PERSON AT THE ALLIED CAPITAL SPECIAL MEETING, IF YOU HAVE NOT YET VOTED OR IF YOU WISH TO CHANGE YOUR VOTE, PLEASE COMPLETE, SIGN AND DATE THE ENCLOSED WHITE PROXY CARD AND RETURN IT IN THE ENCLOSED POSTAGE-PAID ENVELOPE AS SOON AS POSSIBLE. YOU MAY ALSO GRANT YOUR PROXY AUTHORIZATION BY TELEPHONE OR ON THE INTERNET AS DESCRIBED ON THE ENCLOSED WHITE PROXY CARD. Giving your proxy now will not affect your right to vote in person if you wish to attend the Allied Capital special meeting and vote personally.
How You Can Vote
If your shares are held in a bank or brokerage account:
If your shares are held in a bank or broker account and you plan on voting at the Allied Capital special meeting you must obtain a Legal Proxy from your bank or broker which will enable you to vote your shares in the correct manner. If you only have your Voting Instruction Form, it will not be sufficient for voting your shares. You must have a Legal Proxy provided by your bank or broker.
If you are a Registered Holder:
How to Revoke or Change Your Vote
Submitting a proxy does not preclude a stockholder from voting in person at the Allied Capital special meeting. A stockholder may revoke a proxy at any time before it is voted by filing with Allied Capital a duly executed revocation of proxy, by submitting a duly executed proxy to Allied Capital with
42
a later date, by instructing the proxy solicitor to change their vote either by calling the proxy solicitor or via the Internet pursuant to the instructions shown on the proxy card or by appearing at the Allied Capital special meeting and voting in person. Stockholders may revoke a proxy by any of these methods, regardless of the method used to deliver a stockholder's previous proxy. Attendance at the Allied Capital special meeting without voting will not itself revoke a proxy.
Obtaining Additional Information
If you would like additional copies, without charge, of this document or the Proxy Statement or if you have questions about the proposals, including the procedures for voting your shares, you should contact Georgeson, which is assisting Allied Capital in the solicitation of proxies, as follows:
Georgeson
199 Water Street, 26th Floor
New York, New York 10038
Banks and Brokers Call (212) 440-9800
All Others Call Toll-Free (866) 695-6072
43
INFORMATION CONCERNING THE ARES CAPITAL SPECIAL MEETING
For those Ares Capital stockholders entitled to vote at the Ares Capital special meeting, a new proxy card and postage-paid return envelope have been included with this document. There is no need to return the proxy card or grant your proxy authorization by telephone or the Internet if you have already done so; however, if you wish to, you can revoke any proxy you previously submitted, or change your vote, at any time before your proxy is exercised at the Ares Capital special meeting by submitting a later-dated, signed proxy card or a written revocation of your proxy or proxy authorization. Ares Capital has set out below instructions on how to vote or change your vote.
YOUR VOTE IS VERY IMPORTANT. WHETHER OR NOT YOU EXPECT TO VOTE IN PERSON AT THE ARES CAPITAL SPECIAL MEETING, IF YOU HAVE NOT YET VOTED OR IF YOU WISH TO CHANGE YOUR VOTE, PLEASE COMPLETE, SIGN AND DATE THE ENCLOSED PROXY CARD AND RETURN IT IN THE ENCLOSED POSTAGE-PAID ENVELOPE AS SOON AS POSSIBLE. YOU MAY ALSO GRANT YOUR PROXY AUTHORIZATION BY TELEPHONE OR ON THE INTERNET AS DESCRIBED ON THE ENCLOSED PROXY CARD. Giving your proxy now will not affect your right to vote in person if you wish to attend the Ares Capital special meeting and vote personally.
How You Can Vote
You may also attend the Ares Capital special meeting and vote in person. If your broker holds your shares, please bring a letter from your broker identifying you as the beneficial owner of the shares and authorizing you to vote your shares at the Ares Capital special meeting.
How to Revoke or Change Your Vote
Any Ares Capital stockholder "of record" (i.e., you hold shares directly in your name) giving a valid proxy for the Ares Capital special meeting may revoke it before it is exercised by giving a later-dated properly executed proxy, by giving notice of revocation to Ares Capital in writing before or at the Ares Capital special meeting, by instructing the proxy solicitor to change their vote either by calling the proxy solicitor or via the Internet pursuant to the instructions shown on the proxy card or by attending the Ares Capital special meeting and voting in person. However, the mere presence at the Ares Capital special meeting by the stockholder does not revoke the proxy.
Obtaining Additional Information
If you would like additional copies, without charge, of this document or the Proxy Statement or if you have questions about the proposals, including the procedures for voting your shares, you should contact D. F. King & Co., Inc., which is assisting Ares Capital in the solicitation of proxies, as follows:
D. F. King & Co., Inc.
48 Wall Street, 22nd Floor
New York, New York 10005
Toll-Free: 1-800-967-7635
Call-Collect: 1-212-269-5550
44
Statements included in this document and the Proxy Statement may constitute "forward-looking statements," which relate to future events or the future performance or financial condition of Ares Capital or Allied Capital or the combined company following the merger. Ares Capital and Allied Capital caution readers that any forward-looking information is not a guarantee of future performance, condition or results and involves a number of risks and uncertainties. Actual results and condition may differ materially from those in the forward-looking statements as a result of a number of factors. Such forward-looking statements include, but are not limited to, statements about the benefits of the merger, including, among others, future financial and operating results, plans, objectives, expectations and intentions and other statements that are not historical facts.
Factors that may affect future results and condition are described in "Special Note Regarding Forward-Looking Statements" in the Proxy Statement and in Ares Capital's and Allied Capital's other filings with the SEC, each of which are available at the SEC's web site http://www.sec.gov or http://www.arescapitalcorp.com or http://www.alliedcapital.com, respectively. Ares Capital and Allied Capital disclaim any obligation to update and revise statements made herein or in the Proxy Statement based on new information or otherwise.
45