UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): June 4, 2010
JACK HENRY & ASSOCIATES, INC.
Delaware |
0-14112 |
43-1128385 |
663 Highway 60, P.O. Box 807
Monett, Missouri 65708
(Address of principal executive office) (Zip Code)
(417) 235-6652
(Registrant's telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
¨ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
¨ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
¨ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
The undersigned Registrant previously reported the completed acquisition of iPay Technologies Holding Company, LLC, a Delaware limited liability company ("iPay") on its Current Report on Form 8-K filed on June 4, 2010 (the "Initial 8-K"). This Amendment Number 1 to Current Report on Form 8-K/A (this "Form 8-K/A") amends the Initial 8-K to include the financial statements and pro forma financial information required to be filed in connection with the acquisition pursuant to Item 9.01(a) and (b) of Form 8-K. The information previously reported under Item 2.01 in the Initial 8-K is hereby incorporated by reference into this Form 8-K/A.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.
(a) Financial statements of businesses acquired.
The following historical audited financial statements of iPay Technologies Holding Company, LLC and Subsidiary ("iPay") are filed as Exhibit 99.2 and are hereby incorporated herein by reference:
The following historical unaudited financial statements of iPay are filed as Exhibit 99.3 and are hereby incorporated herein by reference:
(b) Pro Forma Financial Information.
The following unaudited pro forma financial statements, including notes thereto, of Jack Henry & Associates, Inc. ("Jack Henry") are filed as Exhibit 99.4 and are hereby incorporated herein by reference:
Exhibit No. |
Description |
|
|
23.1 |
Consent of Grant Thornton LLP, independent auditors for iPay Technologies Holding Company, LLC and Subsidiary. |
|
|
99.2 |
Audited financial statements of iPay Technologies Holding Company, LLC and Subsidiary as of and for the years ended December 31, 2009 and December 31, 2008. |
99.3 |
Unaudited financial statements of iPay Technologies Holding Company, LLC as of March 31, 2010 and March 31, 2009 and for the three-months then ended. |
99.4 |
Unaudited pro forma financial statements of Jack Henry as of and for the nine months ended March 31, 2010 and for the year ended June 30, 2009. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized.
|
JACK HENRY & ASSOCIATES, INC. |
|
|
|
|
|
|
|
|
By: |
/s/ Kevin D. Williams |
|
|
Kevin D. Williams |
|
|
Chief Financial Officer |
Date: July 22, 2010
Exhibit No. |
Description |
|
|
23.1 |
Consent of Grant Thornton LLP, independent auditors for iPay Technologies Holding Company, LLC and Subsidiary. |
|
|
99.1 |
Press Release dated June 4, 2010 issued by Jack Henry & Associates, Inc.* |
99.2 |
Audited financial statements of iPay Technologies Holding Company, LLC and Subsidiary as of and for the years ended December 31, 2009 and December 31, 2008. |
99.3 |
Unaudited financial statements of iPay Technologies Holding Company, LLC as of March 31, 2010 and March 31, 2009 and for the three-months then ended. |
99.4 |
Unaudited pro forma financial statements of Jack Henry as of and for the nine months ended March 31, 2010 and for the year ended June 30, 2009. |
*Previously filed with the Initial 8-K |
Exhibit 23.1
CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
We have issued our report dated February 19, 2010, with respect to the consolidated financial statements of iPay Technologies Holding Company, LLC included in the Current Report of Jack Henry & Associates, Inc. on Form 8-K/A dated June 4, 2010. We hereby consent to the incorporation by reference of said report in the Registration Statements of Jack Henry & Associates, Inc. on Forms S-8 (File No. 33-65251, effective January 9, 1996; File No. 333-16989, effective November 27, 1996; File No. 333-63912, effective June 27, 2001; File No. 333-101680, effective December 6, 2002; File No. 333-130078, effective December 2, 2005; File No. 333-130079, effective December 2, 2005; and File No. 333-138891, effective November 22, 2006).
/s/ GRANT THORNTON LLP
Cincinnati, Ohio
July 22, 2010
Exhibit 99.2
Report of Independent Certified Public Accountants
To the Members
iPay Technologies Holding Company, LLC
We have audited the consolidated balance sheets of iPay Technologies Holding Company, LLC and Subsidiary as of December 31, 2009 and 2008, and the related consolidated statements of operations, members' equity, and cash flows for the years then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States of America as established by the American Institute of Certified Public Accountants. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provi de a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of iPay Technologies Holding Company, LLC and Subsidiary as of December 31, 2009 and 2008, and the results of their operations and their cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
/s/ GRANT THORNTON LLP
Cincinnati, Ohio
February 19, 2010
iPAY TECHNOLOGIES HOLDING COMPANY, LLC AND SUBSIDIARY |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
December 31, 2009 and 2008 |
|||||||
2009 |
2008 |
||||||
CURRENT ASSETS |
|||||||
Cash and cash equivalents |
$ |
8,640,805 |
$ |
4,763,360 |
|||
Accounts receivable |
381,903 |
344,784 |
|||||
Unbilled revenue |
160,146 |
6,262 |
|||||
Prepaid expenses and other current assets |
510,483 |
210,950 |
|||||
Deferred costs |
1,946,709 |
1,598,640 |
|||||
|
|
||||||
Total current assets |
11,640,046 |
6,923,996 |
|||||
PROPERTY AND EQUIPMENT, NET |
7,916,167 |
7,992,671 |
|||||
Goodwill |
48,923,131 |
48,923,131 |
|||||
Intangible assets |
15,945,833 |
18,395,833 |
|||||
Deferred costs, less current portion |
1,651,105 |
1,064,758 |
|||||
Unbilled revenue, less current portion |
1,255,203 |
49,082 |
|||||
Other assets |
204,199 |
299,147 |
|||||
|
|
||||||
$ |
87,535,684 |
$ |
83,648,618 |
||||
|
|||||||
LIABILITIES AND MEMBERS' EQUITY |
|||||||
CURRENT LIABILITIES |
|||||||
Accounts payable and accrued expenses |
$ |
3,492,970 |
$ |
2,717,753 |
|||
Deferred revenue |
6,487,366 |
6,108,665 |
|||||
Current maturities of long-term debt |
4,575,033 |
4,575,033 |
|||||
|
|
||||||
Total current liabilities |
14,555,369 |
13,401,451 |
|||||
Deferred revenue, less current portion |
1,191,716 |
1,450,214 |
|||||
Long-term debt, less current maturities |
9,150,067 |
13,725,100 |
|||||
Other liabilities |
184,320 |
- |
|||||
|
|
||||||
Total liabilities |
25,081,472 |
28,576,765 |
|||||
|
|
||||||
MEMBERS' EQUITY |
|||||||
Members' units - 64,859,011 units authorized; |
|||||||
58,483,248 units issued and outstanding |
53,100,000 |
53,100,000 |
|||||
Retained earnings |
9,354,212 |
1,971,853 |
|||||
|
|
||||||
Total members' equity |
62,454,212 |
55,071,853 |
|||||
|
|
||||||
$ |
87,535,684 |
$ |
83,648,618 |
||||
The accompanying notes are an integral part of these statements. |
iPAY TECHNOLOGIES HOLDING COMPANY, LLC AND SUBSIDIARY |
||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||
Years Ended December 31, 2009 and 2008 |
||||||
2009 |
2008 |
|||||
REVENUES |
$ |
43,153,488 |
$ |
35,190,852 |
||
OPERATING EXPENSES |
||||||
Personnel |
12,182,526 |
12,516,217 |
||||
Selling and marketing expenses |
6,622,839 |
5,620,947 |
||||
Occupancy and equipment |
247,987 |
255,826 |
||||
Telecommunications |
242,105 |
241,601 |
||||
Technology |
326,316 |
361,428 |
||||
Professional |
614,477 |
631,340 |
||||
Processing |
4,807,906 |
4,363,545 |
||||
Other operating expenses |
1,116,116 |
1,078,431 |
||||
Depreciation and amortization |
4,183,596 |
3,887,044 |
||||
|
|
|||||
Total operating expenses |
30,343,868 |
28,956,379 |
||||
|
|
|||||
OPERATING INCOME |
12,809,620 |
6,234,473 |
||||
OTHER INCOME (EXPENSE) |
||||||
Interest expense |
(834,977) |
(1,460,425) |
||||
Interest income |
36,415 |
27,959 |
||||
|
|
|||||
Total other expense, net |
(798,562) |
(1,432,466) |
||||
INCOME BEFORE INCOME TAXES |
12,011,058 |
4,802,007 |
||||
Income tax expense |
151,905 |
71,578 |
||||
|
|
|||||
NET INCOME |
$ |
11,859,153 |
$ |
4,730,429 |
||
The accompanying notes are an integral part of these statements. |
CONSOLIDATED STATEMENTS OF MEMBERS' EQUITY |
||||||||||||
Years Ended December 31, 2009 and 2008 |
||||||||||||
Members' |
Retained |
|||||||||||
Units |
Earnings |
Total |
||||||||||
|
|
|
||||||||||
Balance, December 31, 2007 |
$ |
53,100,000 |
$ |
(554,316) |
$ |
52,545,684 |
||||||
Distributions to members |
- |
(2,443,342) |
(2,443,342) |
|||||||||
Redemption of incentive units |
- |
(47,834) |
(47,834) |
|||||||||
Unit-based compensation expense |
- |
286,916 |
286,916 |
|||||||||
Net income |
- |
4,730,429 |
4,730,429 |
|||||||||
|
|
|
||||||||||
Balance, December 31, 2008 |
53,100,000 |
1,971,853 |
55,071,853 |
|||||||||
Distributions to members |
- |
(4,793,587) |
(4,793,587) |
|||||||||
Redemption of incentive units |
- |
(10,996) |
(10,996) |
|||||||||
Unit-based compensation expense |
- |
327,789 |
327,789 |
|||||||||
Net income |
- |
11,859,153 |
11,859,153 |
|||||||||
|
|
|
||||||||||
Balance, December 31, 2009 |
$ |
53,100,000 |
$ |
9,354,212 |
$ |
62,454,212 |
||||||
The accompanying notes are an integral part of these statements. |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||
Years ended December 31, 2009 and 2008 |
|||||||||
2009 |
2008 |
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|||||||||
Net income |
$ |
11,859,153 |
$ |
4,730,429 |
|||||
Adjustments to reconcile net income to net |
|||||||||
cash provided by operating activities |
|||||||||
Depreciation and amortization |
4,297,544 |
4,000,992 |
|||||||
Unit-based compensation expense |
327,789 |
286,916 |
|||||||
Loss on disposal of assets |
28,572 |
27,155 |
|||||||
Changes in operating assets and liabilities: |
|||||||||
Accounts receivable |
(37,119) |
(23,247) |
|||||||
Prepaid expenses and other current assets |
(299,533) |
(107,190) |
|||||||
Deferred costs |
(934,416) |
(555,383) |
|||||||
Unbilled revenue |
(1,360,005) |
(55,344) |
|||||||
Other assets |
1,000 |
(69,922) |
|||||||
Accounts payable and accrued expenses |
314,064 |
407,818 |
|||||||
Deferred revenue |
120,203 |
1,493,310 |
|||||||
Other liabilities |
184,320 |
- |
|||||||
|
|
||||||||
Net cash provided by operating activities |
14,501,572 |
10,135,534 |
|||||||
|
|
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
|||||||||
Purchase of property and equipment |
(108,599) |
(315,936) |
|||||||
Capitalization of internally developed software |
(1,577,065) |
(1,194,678) |
|||||||
|
|
||||||||
Net cash used in investing activities |
(1,685,664) |
(1,510,614) |
|||||||
|
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
|||||||||
Payments on long term debt |
(4,575,033) |
(3,899,868) |
|||||||
Payment of loan costs |
(20,000) |
(20,000) |
|||||||
Redemption of incentive units |
(10,996) |
(47,834) |
|||||||
Distributions to members |
(4,332,434) |
(2,203,431) |
|||||||
|
|
||||||||
Net cash used in financing activities |
(8,938,463) |
(6,171,133) |
|||||||
|
|
||||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS |
3,877,445 |
2,453,787 |
|||||||
CASH AND CASH EQUIVALENTS, Beginning of Year |
4,763,360 |
2,309,573 |
|||||||
|
|
||||||||
CASH AND CASH EQUIVALENTS, End of Year |
$ |
8,640,805 |
$ |
4,763,360 |
|||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|||||||||
Cash paid for interest |
$ |
711,992 |
$ |
1,349,136 |
|||||
Cash paid for income taxes |
$ |
64,008 |
$ |
37,678 |
|||||
Distributions payable to members |
$ |
1,231,436 |
$ |
770,283 |
|||||
The accompanying notes are an integral part of these statements. |
NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
1. Nature of Operations
iPay Technologies Holding Company, LLC (the "Company") is a limited liability company that provides a high quality internet and telephone bill payment service at a cost effective price to financial institutions nationwide.
On December 6, 2006 a consortium of private equity investment funds associated with SEI V iPay AIV, L.P., Spectrum V Investment Managers' Fund, L.P., and BV Investors I, Inc. acquired iPay Technologies, LLC (the "Predecessor") (the "Transaction"). The Transaction was accomplished through the creation of iPay Technologies Holding Company, LLC.
Pursuant to the terms of the Company's operating agreement, no member shall be liable for any debt, obligation or liability of the Company. Additionally, no member shall be required to loan any funds to the Company or to pay any contributions, assessments, or payments to the Company.
2. Principles of Consolidation
The consolidated financial statements include the accounts of iPay Technologies Holding Company, LLC and its wholly owned subsidiary. All significant intercompany accounts and transactions have been eliminated.
3. Cash and Cash Equivalents
The Company considers investments purchased with a maturity of three months or less to be cash equivalents. The Company maintains cash and cash equivalents, which, at times, exceed federally insured limits.
4. Accounts Receivable
Accounts receivable consists of implementation fees for new customers, monthly maintenance fees and monthly transaction and user fees. Accounts receivable for these fees are collected by electronic withdrawal from the accounts of the financial institution customers. The Company has not experienced any bad debts to date and has not recorded an allowance for doubtful accounts.
5. Revenue Recognition
The Company recognizes revenues from service fees when all of the following criteria are met: a) persuasive evidence of an arrangement exists; b) delivery has occurred or services have been rendered; c) the seller's price to the buyer is fixed or determinable; and d) collectability is reasonably assured.
The Company recognizes monthly maintenance fees and monthly transaction and user fees as revenue when services are performed. For contracts with escalating monthly payments, the Company generally recognizes revenue ratably over the term of the contract, which results in the recording of unbilled revenue. The Company defers annual maintenance fees and compliance fees and recognizes these fees as revenue ratably throughout the year. Implementation fees for new customers are not considered separate deliverables. Accordingly, the new user implementation fees are deferred and recognized as revenues on a straight-line basis over the period from the date that the new user implementation work concludes through the end of the contract.
In addition, the direct costs associated with providing implementation services have been capitalized and are amortized over the same period as the deferred implementation fees. These costs are recorded in deferred implementation costs on the consolidated balance sheets.
The Company collects funds from end-users and aggregates them in clearing accounts, which are not included in the consolidated balance sheets, as the Company does not have ownership of these funds. For certain transactions, funds may remain in the clearing accounts until a payment check is deposited or other payment transmission is accepted by the receiving merchant. In 2008, the Company earned interest on these funds for the period they remained in the clearing accounts. The interest totaled $1,093,870 for the year ended December 31, 2008, and is recorded as revenue on the consolidated statements of operations.
6. Property and Equipment
Property and equipment are stated at cost less accumulated depreciation. Depreciation expense is calculated on the straight-line method over the estimated useful lives of the assets.
Asset Classification |
Estimated Useful Life |
||
Building |
40 years |
||
Computer hardware and software |
3-4 years |
||
Office furniture and equipment |
5-7 years |
The Company capitalizes the cost of computer software developed or obtained for internal use. Capitalized computer software costs consist primarily of payroll and consulting costs incurred during the development stage. The Company expenses costs related to preliminary project assessments, research and development, training and application maintenance as they are incurred. Upgrades and enhancements to the software once developed are capitalized when the modifications result in additional functionality of the software. Capitalized software costs are being amortized on the straight-line method over a period of three years upon being placed in service.
7. Impairment of Long-Lived Assets
The Company reviews for the impairment of long-lived assets whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. An impairment loss would be recognized when estimated future cash flows expected to result from the use of the asset and its disposition are less than its carrying amount.
8. Loan Fees
Loan fees are being amortized over the term of the loan. Loan fees net accumulated amortization were $198,399 and $292,347 as of December 31, 2009 and 2008, respectively, and are recorded as other assets on the consolidated balance sheets.
9. Intangible Assets
Customer relationships represent customer contracts and relationships obtained as part of the Transaction and are being amortized on a straight-line basis over their estimated useful life, which is a period of ten years.
Developed technology represents the value of information technology internally developed by the Predecessor and acquired as part of the Transaction, and is being amortized on a straight-line basis over an estimated useful life of ten years.
The trade name intangible asset represents the fair value of the iPay Technologies trade name obtained as part of the Transaction and is being amortized on a straight-line basis over its estimated useful life of five years.
10. Goodwill
Goodwill represents the excess of cost over the fair value of net assets acquired. When circumstances change, or at least annually, management compares the carrying value of the Company (a single reporting unit) to its estimated fair value. If the carrying value is greater than the respective estimated fair value, management then determines if the goodwill is impaired and whether some or all of the goodwill should be written off as a current period expense. The estimate of fair value requires various assumptions including the use of projections of future cash flows and discount rates that reflect the risks associated with achieving the future cash flows.
11. Unit-based Compensation
The Company measures and recognizes compensation cost at fair value for all share-based payments, including incentive units.
The Company applies the Black-Scholes valuation model in determining the fair value of incentive units, which are amortized on the straight-line basis over the requisite service period as a component of personnel operating expenses in the consolidated statements of operations.
12. Income Taxes
The Company is taxed as a partnership for U.S. income tax purposes. Accordingly, the members will report their share of the Company's taxable income on their U.S. Federal tax returns. A provision for state and local income taxes has been recorded on the consolidated statements of operations for the amounts of such taxes the Company is obligated to pay. At December 31, 2009 and 2008, amounts accrued for income taxes totaled $121,797 and $33,900, respectively.
The Company has evaluated the application of accounting for uncertainty in income taxes, which it adopted on January 1, 2009, and has determined the adoption does not have an impact on the Company's financial statements. If a future liability does arise related to uncertainty in income taxes, the Company has elected an accounting policy to classify interest and penalties, if any, as interest expense. Accordingly, a loss contingency is recognized when it is probable that a liability has been incurred as of the date of the financial statements and the amount of the loss can be reasonably estimated. The amount recognized is subject to estimate and management judgment with respect to the likely outcome of each uncertain tax position. The amount that is ultimately sustained for an individual uncertain tax position or for all uncertain tax positions in the aggregate could differ from the amount recognized.
13. Advertising
Advertising costs are expensed as incurred. Advertising expense for the years ended December 31, 2009 and 2008 was $417,289 and $89,907, respectively.
14. Fair Value of Financial Instruments
The carrying amounts for current assets and liabilities approximate their fair value due to their short maturity. The carrying amounts of long-term debt approximate their fair values based upon current rates available for similar types of instruments.
15. Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
16. Reclassifications
Certain 2008 amounts have been reclassified to conform to 2009 presentation.
17. Subsequent Events
For the year ended December 31, 2009, the Company has evaluated subsequent events for potential recognition and disclosure through February 19, 2010.
NOTE B - PROPERTY AND EQUIPMENT
Property and equipment consists of the following:
2009 |
2008 |
|
Land |
$ 1,264,492 |
$ 1,264,492 |
Building |
3,074,218 |
3,088,218 |
Computer hardware |
1,218,442 |
1,179,826 |
Computer software |
4,412,623 |
3,266,001 |
Office furniture and equipment |
1,946,300 |
1,941,523 |
|
|
|
11,916,075 |
10,740,060 |
|
Less accumulated depreciation and amortization |
(3,999,908) |
(2,747,389) |
|
|
|
$ 7,916,167 |
$ 7,992,671 |
|
Depreciation and amortization expense for the years ended December 31, 2009 and 2008 was $1,733,596 and $1,437,044, respectively.
NOTE C - INTANGIBLE ASSETS
Intangible assets consist of the following:
2009 |
2008 |
|
Customer relationships |
$ 18,400,000 |
$ 18,400,000 |
Developed technology |
4,100,000 |
4,100,000 |
Trade name |
1,000,000 |
1,000,000 |
|
|
|
23,500,000 |
23,500,000 |
|
Less accumulated amortization |
(7,554,167) |
(5,104,167) |
|
|
|
$ 15,945,833 |
$ 18,395,833 |
|
Amortization expense for each of the years ended December 31, 2009 and 2008 was $2,450,000. Estimated amortization for the years 2010 to 2014 is as follows:
Year Ending December 31 |
|
2010 |
$ 2,450,000 |
2011 |
2,433,333 |
2012 |
2,250,000 |
2013 |
2,250,000 |
2014 |
2,250,000 |
At December 31, 2009, the remaining amortization period of customer relationships, developed technology and trade name is approximately 7 years, 7 years, and 2 years, respectively.
NOTE D - LINE OF CREDIT
The Company has a line of credit which provides for borrowings up to the lesser of $2,000,000 or the last calendar year's EBITDA times the maximum Total Leverage Ratio less the outstanding principal balance on term loans. Borrowings under this line of credit bear interest at adjustable rates and are collateralized by the Company's assets. The line of credit expires on December 1, 2011. No amounts were outstanding under the line of credit at December 31, 2009 and 2008.
NOTE E - LONG-TERM DEBT
Long-term debt consists of the following:
2009 |
2008 |
||
Note payable to CIT Lending Services Corporation in quarterly |
$13,725,100 |
$18,300,133 |
|
Less current maturities |
(4,575,033) |
(4,575,033) |
|
|
|
||
$ 9,150,067 |
$13,725,100 |
||
The loan agreement, covering the note payable and the line of credit, as discussed in Note D, with CIT Lending Services Corporation contain various covenants pertaining to maintenance of certain levels of interest coverage, total leverage and fixed charge coverage ratios. As of December 31, 2009, the Company was in compliance with these covenants.
CIT Lending Services Corporation owns member units of the Company and thus qualifies as a related party.
Future principal maturities of long-term debt are as follows:
Year Ending December 31 |
|
2010 |
$ 4,575,033 |
2011 |
9,150,067 |
NOTE F - MEMBERS' EQUITY
The Company is authorized to issue a single class of units. Profits and losses are allocated between the members based on their respective ownership interests. Qualified members have the right of first refusal to purchase any additional units issued by the Company.
NOTE G - LEASES
The Company has several agreements to lease office equipment. These leases are classified as operating leases with terms expiring at various dates through 2010.
The Company has various operating lease agreements to lease office space with terms expiring in 2013.
Approximate future minimum annual lease payments are as follows at year end:
2010 |
$ 34,127 |
2011 |
20,400 |
2012 |
20,400 |
2013 |
20,400 |
Rent expense for the years ended December 31, 2009 and 2008 was $63,095 and $68,168, respectively.
NOTE H - RETIREMENT PLAN
The Company has a defined contribution retirement plan which is available to eligible employees. The Company makes a matching contribution equal to 100% of each participant's contribution through salary deferral elections that do not exceed 3% of compensation, plus 50% of contributions through salary deferral elections between 3% and 5% of compensation. The expense for this plan was $306,921 and $343,674 for the years ended December 31, 2009 and 2008, respectively.
NOTE I - INCENTIVE UNITS
The Company has an equity award plan which provides for the issuance of 7,281,209 Incentive Units to key executives. The Incentive Units are units of partnership profits interest, as defined in the Equity Award Agreement ("EA Agreement") and the Amended and Restated Limited Liability Company Agreement ("LLC Agreement").
The key terms of the Incentive Units, as defined in both agreements, are as follows:
The expected forfeiture rate is 17% based on Management's past experience and expectations of future turnover. A summary of the status of the Company's nonvested units as of December 31, 2009 and 2008 and changes during the years then ended, is presented below.
|
Weighted- |
|||
|
|
|||
Nonvested as of December 31, 2007 |
3,729,393 |
$ 0.19 |
||
Granted |
3,942,698 |
0.43 |
||
Vested |
(1,398,522) |
0.19 |
||
Forfeited |
(496,578) |
0.19 |
||
|
|
|||
Nonvested as of December 31, 2008 |
5,776,991 |
0.35 |
||
Granted |
1,972,933 |
0.49 |
||
Vested |
(1,542,355) |
0.29 |
||
Forfeited |
(3,333,826) |
0.46 |
||
|
|
|||
Nonvested as of December 31, 2009 |
2,873,743 |
$ 0.36 |
||
The fair value of the options was estimated on the date of grant based on the Black-Scholes option pricing model assuming, among other things, the following:
Fiscal year ended December 31, |
|||
2009 |
2008 |
||
Market price |
$1.80 - $2.12 |
$0.96 - $1.22 |
|
Exercise price |
$1.80 - $2.12 |
$0.96 |
|
Risk-free interest rate |
2.15% - 2.20% |
2.74% - 3.42% |
|
Expected volatility |
29.0% - 31.0% |
29.0% - 31.0% |
|
Dividend yield |
0% |
0% |
|
Expected lives |
4 years |
4 years |
The expected life represents the period of time the option for the Incentive Units are expected to be outstanding. The risk-free rate is based on the spot rates for U.S. Treasury strips with maturities similar to the Incentive Units. The expected volatility was determined using historical and implied volatility for a group of comparable public companies. The dividend yield was determined to be 0%, as the Company has not paid a dividend since the Transaction and currently does not intend to pay dividends to unit holders.
As of December 31, 2009, there were 2,607,461 vested Incentive Units with a total fair value of $645,084. For the years ended December 31, 2009 and 2008, the Company recognized $327,789 and $286,916, respectively, in compensation expense related to the units granted. The Company expects to recognize an additional $832,349 in compensation expense over 2.6 years, the remaining weighted average vesting period of the units.
Exhibit 99.3
iPay Technologies Holding Company, LLC and Subsidiary |
|||||
Consolidated Balance Sheets |
|||||
March 31, 2010 and 2009 |
|||||
ASSETS |
|||||
3/31/2010 |
3/31/2009 |
||||
CURRENT ASSETS |
|||||
Cash and cash equivalents |
$ |
9,642,682 |
$ |
5,721,375 |
|
Accounts receivable |
1,059,180 |
280,632 |
|||
Unbilled revenue |
161,022 |
63,743 |
|||
Prepaid expenses and other current assets |
1,090,551 |
568,080 |
|||
Deferred costs |
1,927,828 |
1,581,817 |
|||
|
|
||||
Total current assets |
13,881,263 |
8,215,647 |
|||
PROPERTY AND EQUIPMENT, NET |
7,964,651 |
7,888,535 |
|||
Goodwill |
48,923,131 |
48,923,131 |
|||
Intangible assets |
15,333,333 |
17,783,333 |
|||
Deferred costs, less current portion |
1,599,427 |
1,114,475 |
|||
Unbilled revenue, less current portion |
1,368,719 |
61,444 |
|||
Other assets |
195,769 |
270,660 |
|||
|
|
||||
Total assets |
$ |
89,266,293 |
$ |
84,257,225 |
|
LIABILITIES AND MEMBERS' EQUITY |
|||||
CURRENT LIABILITIES |
|||||
Accounts payable and accrued expenses |
5,679,507 |
2,803,523 |
|||
Deferred revenue |
6,280,708 |
6,246,144 |
|||
Current maturities of long-term debt |
5,718,791 |
4,575,033 |
|||
|
|
||||
Total current liabilities |
17,679,006 |
13,624,700 |
|||
Deferred revenue, less current portion |
1,133,733 |
1,440,140 |
|||
Long-term debt, less current maturities |
6,862,550 |
12,581,341 |
|||
Other liabilities |
203,235 |
0 |
|||
|
|
||||
Total liabilties |
25,878,524 |
27,646,181 |
|||
|
|
||||
MEMBERS' EQUITY |
|||||
Members' units - 64,859,011 units authorized; |
53,100,000 |
53,100,000 |
|||
58,483,248 units issued and outstanding |
|||||
Retained earnings |
10,287,769 |
3,511,044 |
|||
|
|
||||
Total members' equity |
63,387,769 |
56,611,044 |
|||
|
|
||||
Total liabilities and members' equity |
$ |
89,266,293 |
$ |
84,257,225 |
|
iPay Technologies Holding Company, LLC and Subsidiary |
|||||
Consolidated Statements of Operations |
|||||
For Three Months ended March 31, 2010 and 2009 |
|||||
3/31/2010 |
3/31/2009 |
||||
REVENUES |
$ |
12,461,944 |
$ |
9,916,709 |
|
OPERATING EXPENSES |
|||||
Personnel |
3,134,352 |
3,134,967 |
|||
Selling and marketing expenses |
1,883,228 |
1,429,426 |
|||
Occupancy and equipment |
78,392 |
64,287 |
|||
Telecommunications |
77,376 |
57,798 |
|||
Technology |
87,490 |
75,990 |
|||
Professional |
177,012 |
153,223 |
|||
Processing |
1,409,108 |
1,157,044 |
|||
Other operating expenses |
817,348 |
292,170 |
|||
Depreciation and amortization |
1,082,135 |
986,097 |
|||
|
|
||||
Total operating expenses |
8,746,441 |
7,351,002 |
|||
|
|
||||
OPERATING INCOME |
3,715,503 |
2,565,707 |
|||
OTHER INCOME (EXPENSE) |
|||||
Interest Expense |
(139,834) |
(242,278) |
|||
Interest Income |
8,794 |
5,162 |
|||
|
|
||||
Total other expense, net |
(131,040) |
(237,116) |
|||
|
|
||||
INCOME BEFORE TAXES |
3,584,463 |
2,328,591 |
|||
Income tax expense |
195,683 |
28,600 |
|||
|
|
||||
NET INCOME |
$ |
3,388,780 |
$ |
2,299,991 |
|
IPay Technologies Holding Company, LLC and Subsidiary |
|||||
Consolidated Statements of Cash Flows |
|||||
For Three Months ended March 31, 2010 and 2009 |
|||||
3/31/2010 |
3/31/2009 |
||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|||||
Net income |
$ |
3,388,780 |
$ |
2,299,991 |
|
Adjustments to reconcile net income to |
|||||
net cash provided by operating activities: |
|||||
Depreciation and amortization |
1,110,622 |
1,014,583 |
|||
Unit-based compensation expense |
86,263 |
133,386 |
|||
Loss on disposal of assets |
439 |
406 |
|||
Changes in operating assets and liabilities: |
|||||
Accounts receivable |
(791,668) |
(5,691) |
|||
Prepaid expenses and other current assets |
(533,729) |
(322,770) |
|||
Deferred costs |
(20,511) |
(67,254) |
|||
Other assets |
24,673 |
- |
|||
Accounts payable and accrued expenses |
682,327 |
(75,400) |
|||
Deferred revenue |
(267,869) |
127,405 |
|||
Other liabilities |
22,144 |
- |
|||
|
|
||||
Net cash provided by operating activities |
3,701,471 |
3,104,656 |
|||
|
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES |
|||||
Purchase of property and equipment |
(518,559) |
(269,867) |
|||
|
|
||||
Net cash used in investing activities |
(518,559) |
(269,867) |
|||
|
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES |
|||||
Payments on long term debt |
(1,143,758) |
(1,143,758) |
|||
Distributions to members |
(1,037,277) |
(733,016) |
|||
|
|
||||
Net cash used in financing activities |
(2,181,035) |
(1,876,774) |
|||
|
|
||||
NET INCREASE IN CASH AND CASH EQUIVALENTS |
1,001,877 |
958,015 |
|||
CASH AND CASH EQUIVALENTS, Beginning of Period |
8,640,805 |
4,763,360 |
|||
|
|
||||
CASH AND CASH EQUIVALENTS, End of Period |
$ |
9,642,682 |
$ |
5,721,375 |
|
iPay Technologies Holding Company, LLC and Subsidiary |
||||||
Consolidated Statements of Members' Equity |
||||||
For Three Months ended March 31, 2010 and 2009 |
||||||
Members' |
Retained |
|||||
Units |
Earnings |
Total |
||||
|
|
|
||||
Balance, December 31, 2008 |
$ |
53,100,000 |
$ |
1,971,853 |
$ |
55,071,853 |
Distributions to members |
- |
(883,191) |
(883,191) |
|||
Redemption of incentive units |
- |
(10,996) |
(10,996) |
|||
Unit-based compensation expense |
- |
133,387 |
133,387 |
|||
Net income |
- |
2,299,991 |
2,299,991 |
|||
|
|
|
||||
Balance, March 31, 2009 |
53,100,000 |
3,511,044 |
56,611,044 |
|||
Balance, December 31, 2009 |
53,100,000 |
8,614,515 |
61,714,515 |
|||
Distributions to members |
- |
(1,801,789) |
(1,801,789) |
|||
Unit-based compensation expense |
- |
86,263 |
86,263 |
|||
Net income |
- |
3,388,780 |
3,388,780 |
|||
|
|
|
||||
Balance, March 31, 2010 |
$ |
53,100,000 |
$ |
10,287,769 |
$ |
63,387,769 |
Exhibit 99.4
JACK HENRY & ASSOCIATES, INC. AND SUBSIDIARIES |
||||||||||
PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET |
||||||||||
MARCH 31, 2010 |
||||||||||
(In thousands) |
||||||||||
(Unaudited) |
||||||||||
Historical |
Historical |
Pro Forma |
Pro Forma |
|||||||
JKHY |
iPay |
Adjustments |
Combined |
|||||||
|
|
|
|
|||||||
(Note 3) |
||||||||||
ASSETS |
||||||||||
CURRENT ASSETS: |
||||||||||
Cash and cash equivalents |
$ |
35,779 |
$ |
9,643 |
$ |
(18,376) |
A |
$ |
27,046 |
|
Investments, at amortized cost |
1,000 |
- |
1,000 |
|||||||
Receivables |
122,457 |
1,220 |
(75) |
B |
123,602 |
|||||
Prepaid expenses and other |
29,142 |
1,091 |
30,233 |
|||||||
Prepaid cost of product |
20,878 |
1,928 |
(656) |
C |
22,150 |
|||||
Deferred income taxes |
882 |
- |
882 |
|||||||
|
|
|
|
|||||||
Total current assets |
210,138 |
13,882 |
(19,107) |
204,913 |
||||||
PROPERTY AND EQUIPMENT, net |
256,692 |
7,965 |
264,657 |
|||||||
OTHER ASSETS: |
||||||||||
Prepaid cost of product |
8,447 |
1,599 |
(544) |
C |
9,502 |
|||||
Computer software, net of amortization |
97,828 |
2,733 |
15,970 |
D |
116,531 |
|||||
Debt Acquisition Costs, net |
- |
170 |
7,430 |
E |
7,600 |
|||||
Other non-current assets |
15,986 |
1,395 |
17,381 |
|||||||
Customer relationships, net of amortization |
108,373 |
12,267 |
80,211 |
D |
200,851 |
|||||
Trade names |
5,853 |
333 |
4,772 |
D |
10,958 |
|||||
Goodwill |
344,921 |
48,923 |
140,553 |
F |
534,397 |
|||||
|
|
|
|
|||||||
Total other assets |
581,408 |
67,420 |
248,392 |
897,220 |
||||||
|
|
|
|
|||||||
Total assets |
$ |
1,048,238 |
$ |
89,267 |
$ |
229,285 |
$ |
1,366,790 |
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||||
CURRENT LIABILITIES: |
||||||||||
Accounts payable |
$ |
7,663 |
$ |
479 |
$ |
(75) |
B |
$ |
8,067 |
|
Accrued expenses |
38,342 |
5,200 |
43,542 |
|||||||
Accrued income taxes |
171 |
- |
171 |
|||||||
Current Revolving Facility and current maturities of capital leases |
73,791 |
- |
50,000 |
E |
123,791 |
|||||
New Current Financing |
100,000 |
E |
100,000 |
|||||||
Current portion of long term debt |
- |
5,719 |
(5,719) |
E |
- |
|||||
Deferred revenues |
110,307 |
6,281 |
(1,884) |
C |
114,704 |
|||||
|
|
|
|
|||||||
Total current liabilities |
230,274 |
17,679 |
142,322 |
390,275 |
||||||
LONG TERM LIABILITIES: |
||||||||||
Deferred revenues |
10,269 |
1,134 |
(386) |
C |
11,017 |
|||||
Deferred income taxes |
73,547 |
- |
7,600 |
G |
81,147 |
|||||
Long term debt, net of current portion |
- |
6,863 |
143,137 |
E |
150,000 |
|||||
Other long-term liabilites, net of current maturities |
10,560 |
203 |
10,763 |
|||||||
|
|
|
|
|||||||
Total long term liabilities |
94,376 |
8,200 |
150,351 |
252,927 |
||||||
|
|
|
|
|||||||
Total liabilities |
324,650 |
25,879 |
295,073 |
645,602 |
||||||
STOCKHOLDERS' EQUITY |
||||||||||
Preferred stock |
- |
- |
- |
|||||||
Common stock |
996 |
- |
996 |
|||||||
Members units |
- |
53,100 |
(53,100) |
H |
- |
|||||
Additional paid-in capital |
329,911 |
- |
329,911 |
|||||||
Retained earnings (accumulated deficit) |
702,266 |
10,288 |
(10,288) |
H |
702,266 |
|||||
Less treasury stock at cost |
(309,585) |
- |
(309,585) |
|||||||
|
|
|
|
|||||||
Total stockholders' equity |
723,588 |
63,388 |
(63,388) |
723,588 |
||||||
|
|
|
|
|||||||
Total liabilities and stockholders' equity |
$ |
1,048,238 |
$ |
89,267 |
$ |
229,285 |
$ |
1,366,790 |
||
JACK HENRY & ASSOCIATES, INC. AND SUBSIDIARIES |
||||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS |
||||||||||
NINE MONTHS ENDED MARCH 31, 2010 |
||||||||||
(In thousands) |
||||||||||
(Unaudited) |
||||||||||
Historical |
Historical |
Pro Forma |
Pro Forma |
|||||||
JKHY |
IPay |
Adjustments |
Combined |
|||||||
|
|
|
|
|||||||
(Note 3) |
||||||||||
REVENUE |
||||||||||
License |
$ |
39,806 |
$ |
- |
$ |
$ |
39,806 |
|||
Support and service |
522,159 |
34,757 |
(1,384) |
I |
555,532 |
|||||
Hardware |
46,776 |
- |
46,776 |
|||||||
|
|
|
|
|||||||
Total |
608,741 |
34,757 |
(1,384) |
642,114 |
||||||
COST OF SALES |
||||||||||
Cost of license |
4,015 |
- |
4,015 |
|||||||
Cost of support and service |
320,503 |
15,593 |
2,301 |
J |
338,397 |
|||||
Cost of hardware |
34,239 |
34,239 |
||||||||
|
|
|
|
|||||||
Total |
358,757 |
15,593 |
2,301 |
376,651 |
||||||
|
|
|
|
|||||||
GROSS PROFIT |
249,984 |
19,164 |
(3,685) |
265,463 |
||||||
OPERATING EXPENSES |
||||||||||
Selling and marketing |
43,756 |
2,290 |
46,046 |
|||||||
Research and development |
36,488 |
821 |
37,309 |
|||||||
General and administrative |
36,781 |
5,665 |
42,446 |
|||||||
|
|
|
|
|||||||
Total |
117,025 |
8,776 |
- |
125,801 |
||||||
|
|
|
|
|||||||
OPERATING INCOME |
132,959 |
10,388 |
(3,685) |
139,662 |
||||||
INTEREST INCOME (EXPENSE) |
||||||||||
Interest income |
54 |
30 |
84 |
|||||||
Interest expense |
(419) |
(504) |
(6,859) |
K |
(7,782) |
|||||
|
|
|
|
|||||||
Total |
(365) |
(474) |
(6,859) |
(7,698) |
||||||
|
|
|
|
|||||||
INCOME FROM |
||||||||||
OPERATIONS BEFORE INCOME TAXES |
132,594 |
9,914 |
(10,544) |
131,964 |
||||||
PROVISION FOR INCOME TAXES |
44,708 |
298 |
1,181 |
L |
46,187 |
|||||
|
|
|
|
|||||||
NET INCOME |
$ |
87,886 |
$ |
9,616 |
$ |
(11,725) |
$ |
85,777 |
||
JACK HENRY & ASSOCIATES, INC. AND SUBSIDIARIES |
||||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS |
||||||||||
YEAR ENDED JUNE 30, 2009 |
||||||||||
(In thousands) |
||||||||||
(Unaudited) |
||||||||||
Historical |
Historical |
Pro Forma |
Pro Forma |
|||||||
JKHY |
IPay |
Adjustments |
Combined |
|||||||
|
|
|
|
|||||||
(Note 3) |
||||||||||
REVENUE |
||||||||||
License |
$ |
58,434 |
$ |
- |
$ |
$ |
58,434 |
|||
Support and service |
614,242 |
39,335 |
(1,800) |
I |
651,777 |
|||||
Hardware |
72,917 |
- |
72,917 |
|||||||
|
|
|
|
|||||||
Total |
745,593 |
39,335 |
(1,800) |
783,128 |
||||||
|
|
|
|
|||||||
COST OF SALES |
||||||||||
Cost of license |
6,885 |
- |
6,885 |
|||||||
Cost of support and service |
385,837 |
18,223 |
3,114 |
J |
407,174 |
|||||
Cost of hardware |
53,472 |
- |
53,472 |
|||||||
|
|
|
|
|||||||
Total |
446,194 |
18,223 |
3,114 |
467,531 |
||||||
|
|
|
|
|||||||
GROSS PROFIT |
299,399 |
21,112 |
(4,914) |
315,597 |
||||||
OPERATING EXPENSES |
||||||||||
Selling and marketing |
54,931 |
2,618 |
57,549 |
|||||||
Research and development |
42,901 |
818 |
43,719 |
|||||||
General and administrative |
43,681 |
7,338 |
51,019 |
|||||||
|
|
|
|
|||||||
Total |
141,513 |
10,774 |
- |
152,287 |
||||||
|
|
|
|
|||||||
OPERATING INCOME |
157,886 |
10,338 |
(4,914) |
163,310 |
||||||
INTEREST INCOME (EXPENSE) |
||||||||||
Interest income |
781 |
23 |
804 |
|||||||
Interest expense |
(1,357) |
(1,128) |
(10,444) |
K |
(12,929) |
|||||
|
|
|
|
|||||||
Total |
(576) |
(1,105) |
(10,444) |
(12,125) |
||||||
|
|
|
|
|||||||
INCOME FROM |
||||||||||
OPERATIONS BEFORE INCOME TAXES |
157,310 |
9,233 |
(15,358) |
151,185 |
||||||
PROVISION FOR INCOME TAXES |
54,208 |
98 |
(1,391) |
L |
52,915 |
|||||
|
|
|
|
|||||||
NET INCOME |
$ |
103,102 |
$ |
9,135 |
$ |
(13,967) |
$ |
98,270 |
||
Notes to Pro Forma Condensed Consolidated Financial Statements
(In Thousands)
(Unaudited)
Note 1: Basis of Pro Forma Presentation
The unaudited pro forma condensed consolidated financial statements are based on the historical financial statements of Jack Henry and iPay after giving effect to the cash to be paid by Jack Henry to consummate the iPay acquisition, as well as certain pro forma adjustments.
The unaudited pro forma condensed consolidated balance sheet data assumes that the acquisition of iPay occurred on March 31, 2010. As Jack Henry has a fiscal year ending on June 30 and iPay had a fiscal year ending on December 31, the pro forma condensed consolidated balance sheet combines the historical balances of Jack Henry as of March 31, 2010 with the historical balances of iPay as of March 31, 2010, plus pro forma adjustments.
The unaudited pro forma condensed consolidated statements of operations data assumes that the acquisition of iPay occurred on July 1, 2008. As Jack Henry has a fiscal year ending on June 30 and iPay had a fiscal year ending on December 31, the pro forma condensed consolidated financial statements include a pro forma statement of operations combining the historical results of Jack Henry for the year ended June 30, 2009 with the historical results of iPay for the twelve months ended June 30, 2009, plus pro forma adjustments In addition, they include a pro forma statement of operations combining the historical results of Jack Henry for the nine months ended March 31, 2010 with the historical results of iPay for the same period, plus pro forma adjustments. iPay's data has been calculated by combining its interim data for each month within the period.
The unaudited pro forma condensed consolidated financial statements assume that the acquisition is accounted for in accordance with generally accepted accounting principles for business combinations and represents the current pro forma information based upon available information of the combining companies' results of operations during the periods presented. As of the date of this document, Jack Henry has not completed the detailed valuation studies necessary to arrive at the required estimates of the fair value of the iPay assets acquired and liabilities assumed and the related allocations of the purchase price. However, Jack Henry has made certain adjustments to the historical book values of the assets and liabilities of iPay, based on currently available information, to reflect certain preliminary estimates of fair value in preparing the unaudited pro forma condensed consolidated financial data. The preliminary purchase price allocation assigns values to certain identifiable intangib le assets, including customer relationships and core technology. Actual results may differ materially from this unaudited pro forma condensed consolidated data once Jack Henry has completed the detailed valuation studies necessary to finalize the required purchase price allocation.
The unaudited pro forma condensed consolidated financial statements are presented for illustrative purposes only and do not purport to be indicative of the results of operations or financial position for future periods or the results that actually would have been realized had the acquisition described above been consummated as of March 31, 2010 or July 1, 2008.
Note 2: Preliminary Purchase Price Allocation.
The purchase price was $301,143, paid in cash. The purchase price was funded primarily by approximately $300,000 borrowed under a new credit agreement.
The purchase price will be allocated to iPay tangible and intangible assets acquired and liabilities assumed, based on their estimated fair values as of the acquisition date. The excess of the purchase price over the net tangible and identifiable intangible assets will be recorded as goodwill. Based upon a preliminary valuation, the purchase price was allocated as follows:
Current assets |
$ 3,691 |
||
Non-current assets |
6,389 |
||
Intangible assets |
116,286 |
||
Goodwill |
191,906 |
||
|
|||
Total assets acquired |
318,272 |
||
Liabilities assumed |
(17,129) |
||
|
|||
Net assets acquired |
$ 301,143 |
||
The preliminary allocation of the purchase price is based upon management's estimates. As noted below, these estimates and assumptions are subject to change upon final valuation.
Deferred Revenues: For the purpose of these pro forma condensed consolidated statements, the fair value of deferred revenue, defined as fulfillment costs plus profit margin, has been assumed to approximate 70% of its carrying value. The pro forma condensed consolidated balance sheet and statements of operations reflect the estimated impact on deferred revenue and revenue that would occur as a result of this adjustment.
Cash and other net tangible assets/liabilities: Cash and other net tangible assets and liabilities were recorded at their respective carrying amounts for the purpose of these unaudited pro forma condensed consolidated statements. It was assumed that these carrying values approximate their fair values.
Goodwill: Goodwill represents the excess of the purchase price over the estimated fair value of tangible and identifiable intangible net assets acquired.
Identifiable intangible assets: Identifiable intangible assets acquired include developed software. In-process research and development, customer relationships and tradenames.
The fair value of intangible assets is based on management's preliminary valuation.
Deferred tax balances: For the purpose of these pro forma statements, the deferred taxes arising from the acquisition have been estimated using a rate of 37%. The final valuation of the deferred tax assets may have a material impact on the final purchase price allocation, and could result in an allocation of goodwill materially different from that indicated herein.
Pre-acquisition contingencies: Jack Henry has not identified any pre-acquisition contingencies where a liability is probable and where the amount of the liability can be reasonably estimated. If information becomes available prior to the end of the purchase price measurement period that would indicate that it was probable that a liability existed at the acquisition date, such items will be included in the purchase price allocation to the extent that can be reasonably estimated. These amounts identified, if any, would result in additional goodwill.
Note 3: Reclassifications and Pro Forma Adjustments
The following adjustments have been reflected in the unaudited pro forma condensed consolidated financial statements:
Estimated Useful Life |
||||||
|
||||||
Acquired technology-based intangible assets |
$ 16,440 |
6 years |
||||
In-process research and development |
2,263 |
* |
||||
Acquired customer-based intangible assets |
92,478 |
20 years |
||||
Acquired tradenames |
5,105 |
* |
||||
|
||||||
Total |
116,286 |
|||||
Elimination of iPay historical intangible assets |
(15,333) |
|||||
|
||||||
$ 100,953 |
||||||
* In-process research and development will not be amortized until the underlying development projects are completed. Acquired tradenames are assumed to have an indefinite life.
|
Nine |
||
|
|
||
Estimated amortization on acquired intangible assets |
$ 7,364 |
$ 5,523 |
|
Elimination of historical iPay amortization expense |
(2,450) |
(1,838) |
|
Elimination of intercompany costs (see item I) |
(1,800) |
(1,384) |
|
|
|
||
$ 3,114 |
$ 2,301 |
||