Boardroom Alpha
Start trial
8-K primary document
NMFC · Current Report (Form 8-K) · Filed March 13, 2026

New Mountain Finance Corp — 8-K exhibit

newmountainfinance_ex99-1.htm
New Mountain Finance Corp on Boardroom Alpha

 

Exhibit 99.1

 

 

             
New Mountain Finance Corporation
Pro Forma Consolidated Statements of Assets and Liabilities
             
in thousands December 31, 2025   Pro Forma Adjustments (1)   Pro Forma December 31, 2025
Assets          
  Total investments at fair value                         2,742,013                             (467,980)   (2)                                2,274,033
  Cash and cash equivalents                             80,718                                60,355   (3)                                   141,073
  All other assets                             80,122                                       -                                          80,122
  Total assets  $                     2,902,853    $                       (407,625)    $                             2,495,228
             
Liabilities          
  Borrowings          
  Unsecured Notes                           991,585                                       -                                        991,585
  Holdings Credit Facility                           420,063                             (232,116)                                     187,947
  Other borrowings                           259,404                             (140,287)                                     119,117
  Net borrowings                         1,671,052                             (372,403)                                  1,298,649
  All other liabilities                             43,545                                       -                                          43,545
  Total liabilities                         1,714,597                             (372,403)                                  1,342,194
             
Net Assets          
  Paid in capital in excess of par                         1,354,726                                       -                                     1,354,726
  Accumulated overdistributed earnings                          (121,676)                               (35,222)                                    (156,898)
  Other                             (50,873)                                       -                                         (50,873)
       Total net assets of New Mountain Finance Corporation                         1,182,177                               (35,222)                                  1,146,955
  Non-controlling interest in New Mountain Net Lease Corporation                               6,079                                       -                                            6,079
       Total net assets                         1,188,256                               (35,222)                                  1,153,034
                                       -           
  Total liabilities and net assets                         2,902,853                             (407,625)                                  2,495,228
             
             
  (1) Pro forma adjustment represents the impact of the Asset Sale at 94% of December 31, 2025 fair value
  (2) Fair value of assets sold as of December 31, 2025, inclusive of partial paydown received by the Company and asset purchase made by the Company on 3/12
  (3) Includes estimated seller and transaction expenses

 

 
 

 

 

New Mountain Finance Corporation
             
Pro Forma Consolidated Statements of Operations 
             
    Year ended       Year ended
in thousands December 31, 2025   Pro Forma Adjustments (1)   Pro Forma December 31, 2025
             
Investment income          
  From non-controlled/non-affiliated investments  $                   236,589                                         -       $                               236,589
  From non-controlled/affiliated investments                           8,522                                         -                                           8,522
  From controlled investments                         81,973                                         -                                         81,973
  Total investment income                       327,084                                         -                                       327,084
             
Expenses          
  Total incentive fees                         30,761                                         -                                         30,761
  Management fee                         38,787                                         -                                         38,787
  Interest and other financing expenses                       123,718                                         -                                       123,718
  All other expenses                          (2,540)                                         -                                          (2,540)
  Net expenses including income tax expense                       190,726                                         -                                       190,726
  Net investment income                       136,358                                         -                                       136,358
             
  Net realized and unrealized losses                      (119,385)                                 (35,222)                                   (154,607)
  Net increase (decrease) in net assets resulting from operations                         16,973                                 (35,222)                                     (18,249)
  Less: Net increase in net assets resulting from operations related to non-controlling interests in New Mountain Net Lease Corporation                            (485)                                         -                                            (485)
  Net increase (decrease) in net assets resulting from operations related to New Mountain Finance Corporation  $                     16,488    $                           (35,222)    $                               (18,734)
             
  (1) Pro forma adjustment represents the impact of the Asset Sale at 94% of December 31, 2025 fair value

Disclaimer

The opinions and information contained herein have been obtained or derived from sources believed to be reliable, but Boardroom Alpha cannot guarantee its accuracy and completeness, and that of the opinions based thereon.

This report contains opinions and is provided for informational purposes only – it does not constitute investment, legal or tax advice. You should not rely solely upon the research herein for purposes of transacting securities or other investments, and you are encouraged to conduct your own research and due diligence, and to seek the advice of a qualified securities professional before you make any investment.

None of the information contained in this report constitutes, or is intended to constitute a recommendation by Boardroom Alpha of any particular security or trading strategy or a determination by Boardroom Alpha that any security or trading strategy is suitable for any specific person. To the extent any of the information contained herein may be deemed to be investment advice, such information is impersonal and not tailored to the investment needs of any specific person.

No representation or warranty, expressed or implied, is made on behalf of Boardroom Alpha as to the accuracy or completeness of the information contained herein. Boardroom Alpha does not accept any liability for any direct, indirect or consequential loss or damage suffered by any person as a result of relying on all or any part of this research and any liability is expressly disclaimed.

Full disclaimer