DELAWARE | 000-52049 | 06-1594540 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
200 Crossing Boulevard, 8th Floor Bridgewater, New Jersey | 08807 | |
(Address of principal executive offices) | (Zip Code) |
☐ | 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)) |
Exhibit No. | Description | |
99.1 | Unaudited pro forma condensed consolidated financial statements | |
SYNCHRONOSS TECHNOLOGIES, INC. | ||||
By: | /s/ Stephen G. Waldis | |||
Stephen G. Waldis | ||||
Chairman of the Board of Directors And Chief Executive Officer |
I. | The audited consolidated financial statements and the accompanying notes and Management’s Discussion and Analysis of the Financial Condition and Results of Operations included in Synchronoss' Annual Report on Form 10-K for the fiscal year ended December 31, 2015 and |
II. | The unaudited consolidated condensed financial statements and accompanying notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in Synchronoss’ Form 10-Q for the nine months ended September 30, 2016. |
September 30, 2016 | |||||||||||||||
Historical | BPO Business | Other Pro Forma Adjustments | Pro Forma Synchronoss | ||||||||||||
ASSETS | |||||||||||||||
Current assets: | |||||||||||||||
Cash and cash equivalents | $ | 123,319 | $ | — | $ | 17,335 | A | $ | 140,654 | ||||||
Marketable securities | 16,973 | — | — | 16,973 | |||||||||||
Accounts receivable, net of allowance for doubtful accounts | 217,307 | (51,308 | ) | 42,358 | B | 208,357 | |||||||||
Prepaid expenses & other assets | 48,242 | (406 | ) | 406 | C | 48,242 | |||||||||
Total current assets | 405,841 | (51,714 | ) | 60,099 | 414,226 | ||||||||||
Marketable securities | 3,968 | — | — | 3,968 | |||||||||||
Property and equipment, net | 168,083 | — | — | 168,083 | |||||||||||
Note receivable | — | — | 83,000 | D | 83,000 | ||||||||||
Goodwill | 315,185 | (36,805 | ) | — | 278,380 | ||||||||||
Intangible assets, net | 215,666 | — | — | 215,666 | |||||||||||
Deferred tax assets | 1,904 | — | — | 1,904 | |||||||||||
Other assets | 14,082 | — | — | 14,082 | |||||||||||
Equity method investment | — | — | 45,870 | E | 45,870 | ||||||||||
Total assets | $ | 1,124,729 | $ | (88,519 | ) | $ | 188,969 | $ | 1,225,179 | ||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||
Current liabilities: | |||||||||||||||
Account payable | $ | 28,724 | $ | (5,354 | ) | $ | 5,354 | C | $ | 28,724 | |||||
Accrued expenses | 54,066 | (6,415 | ) | 13,176 | C, F | 60,827 | |||||||||
Deferred revenue | 26,106 | — | — | 26,106 | |||||||||||
Contingent consideration obligation | 8,229 | — | — | 8,229 | |||||||||||
Short term debt | 38,000 | — | — | 38,000 | |||||||||||
Total current liabilities | 155,125 | (11,769 | ) | 18,530 | 161,886 | ||||||||||
Lease financing obligation - long-term | 13,082 | — | — | 13,082 | |||||||||||
Convertible debt | 225,938 | — | — | 225,938 | |||||||||||
Deferred tax liability | 26,397 | — | 46,724 | F | 73,121 | ||||||||||
Other liabilities - long term | 20,399 | — | — | 20,399 | |||||||||||
Redeemable noncontrolling interest | 52,616 | — | — | 52,616 | |||||||||||
Total stockholders' equity | 631,172 | (76,750 | ) | 123,715 | G | 678,137 | |||||||||
Total liabilities and stockholders' equity | $ | 1,124,729 | $ | (88,519 | ) | $ | 188,969 | $ | 1,225,179 |
Nine months ended September 30, 2016 | |||||||||||||||
Historical | BPO Business | Other Pro Forma Adjustments | Pro Forma Synchronoss | ||||||||||||
Net revenues | $ | 476,658 | $ | (121,704 | ) | $ | — | $ | 354,954 | ||||||
Costs and expenses: | |||||||||||||||
Cost of services | 217,004 | (75,680 | ) | 2,498 | H,L | 143,822 | |||||||||
Research and development | 78,408 | — | — | 78,408 | |||||||||||
Selling, general and administrative | 89,799 | (17,704 | ) | 15,714 | I | 87,809 | |||||||||
Net change in contingent consideration obligation | 7,299 | — | — | 7,299 | |||||||||||
Restructuring charges | 5,139 | — | — | 5,139 | |||||||||||
Depreciation and amortization | 74,009 | (5,866 | ) | 5,866 | I | 74,009 | |||||||||
Total costs and expenses | 471,658 | (99,250 | ) | 24,078 | 396,486 | ||||||||||
Income (loss) from operations | 5,000 | (22,454 | ) | (24,078 | ) | (41,532 | ) | ||||||||
Interest income | 1,492 | — | — | 1,492 | |||||||||||
Interest expense | (5,006 | ) | — | — | (5,006 | ) | |||||||||
Other income (expense), net | (186 | ) | — | — | (186 | ) | |||||||||
Equity method investment earnings | — | — | 6,736 | J | 6,736 | ||||||||||
Income (loss) before income tax expense | 1,300 | (22,454 | ) | (17,342 | ) | (38,496 | ) | ||||||||
Income tax (expense) benefit | (14,853 | ) | 8,757 | 6,763 | K | 667 | |||||||||
Net (loss) | (13,553 | ) | (13,697 | ) | (10,579 | ) | (37,829 | ) | |||||||
Net loss attributable to noncontrolling interests | (8,836 | ) | — | — | (8,836 | ) | |||||||||
Net income loss attributable to Synchronoss | $ | (4,717 | ) | $ | (13,697 | ) | $ | (10,579 | ) | $ | (28,993 | ) | |||
Net income loss per share attributable to Synchronoss: | |||||||||||||||
Basic | $ | (0.11 | ) | $ | (0.67 | ) | |||||||||
Diluted | $ | (0.11 | ) | $ | (0.67 | ) | |||||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 43,488 | 43,488 | |||||||||||||
Diluted | 43,488 | 43,488 |
Year ended December 31, 2015 | |||||||||||||||
Historical | BPO Sale | Other Pro Forma Adjustments | Pro Forma Synchronoss | ||||||||||||
Net revenues | $ | 578,831 | $ | (150,714 | ) | $ | — | $ | 428,117 | ||||||
Costs and expenses: | |||||||||||||||
Cost of services | 239,074 | (95,020 | ) | 11,089 | H,L | 155,143 | |||||||||
Research and development | 91,430 | — | — | 91,430 | |||||||||||
Selling, general and administrative | 90,735 | (19,310 | ) | 16,986 | I | 88,411 | |||||||||
Net change in contingent consideration obligation | 760 | — | — | 760 | |||||||||||
Restructuring charges | 5,090 | — | — | 5,090 | |||||||||||
Depreciation and amortization | 72,152 | (8,111 | ) | 8,111 | I | 72,152 | |||||||||
Total costs and expenses | 499,241 | (122,441 | ) | 36,186 | 412,986 | ||||||||||
Income (loss) from operations | 79,590 | (28,273 | ) | (36,186 | ) | 15,131 | |||||||||
Interest income | 2,047 | — | — | 2,047 | |||||||||||
Interest expense | (5,711 | ) | — | — | (5,711 | ) | |||||||||
Other income (expense), net | 372 | — | — | 372 | |||||||||||
Equity method investment earnings | — | — | 8,482 | J | 8,482 | ||||||||||
Income (loss) before income tax expense | 76,298 | (28,273 | ) | (27,704 | ) | 20,321 | |||||||||
Income tax (expense) benefit | (29,616 | ) | 11,026 | 10,805 | K | (7,785 | ) | ||||||||
Net income attributable to noncontrolling interests | 6,052 | — | — | 6,052 | |||||||||||
Net income (loss) attributable to Synchronoss | 40,630 | (17,247 | ) | (16,899 | ) | 6,484 | |||||||||
Income effect for interest on convertible debt, net of tax | 1,920 | — | — | 1,920 | |||||||||||
Net income (loss) applicable to shares of common stock for earnings per share | $ | 42,550 | $ | (17,247 | ) | $ | (16,899 | ) | $ | 8,404 | |||||
Net income per share attributable to Synchronoss: | |||||||||||||||
Basic | $ | 0.96 | $ | 0.15 | |||||||||||
Diluted | $ | 0.89 | $ | 0.15 | |||||||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 42,284 | 42,284 | |||||||||||||
Diluted | 47,653 | 42,284 |
Year ended December 31, 2014 | |||||||||||||||
Historical | BPO Business | Other Pro Forma Adjustments | Pro Forma Synchronoss | ||||||||||||
Net revenues | $ | 457,314 | $ | (150,013 | ) | $ | — | $ | 307,301 | ||||||
Costs and expenses: | |||||||||||||||
Cost of services | 184,414 | (89,606 | ) | 7,578 | H,L | 102,386 | |||||||||
Research and development | 73,620 | — | — | 73,620 | |||||||||||
Selling, general and administrative | 79,227 | (21,937 | ) | 19,791 | I | 77,081 | |||||||||
Net change in contingent consideration obligation | 1,799 | — | — | 1,799 | |||||||||||
Depreciation and amortization | 55,956 | (8,938 | ) | 8,938 | 55,956 | ||||||||||
Total costs and expenses | 395,016 | (120,481 | ) | 36,307 | I | 310,842 | |||||||||
Income (loss) from operations | 62,298 | (29,532 | ) | (36,307 | ) | (3,541 | ) | ||||||||
Interest income | 1,265 | — | — | 1,265 | |||||||||||
Interest expense | (3,430 | ) | — | — | (3,430 | ) | |||||||||
Other income (expense), net | 441 | — | — | 441 | |||||||||||
Equity method investment earnings | — | — | 8,860 | 8,860 | |||||||||||
Income (loss) before income tax expense | 60,574 | (29,532 | ) | (27,447 | ) | J | 3,595 | ||||||||
Income tax (expense) benefit | (21,679 | ) | 11,517 | 10,704 | 542 | ||||||||||
Net income (loss) | 38,895 | (18,015 | ) | (16,743 | ) | K | 4,137 | ||||||||
Net loss attributable to noncontrolling interests | — | — | — | — | |||||||||||
Net income (loss) attributable to Synchronoss | 38,895 | (18,015 | ) | (16,743 | ) | 4,137 | |||||||||
Income effect for interest on convertible debt, net of tax | 754 | — | — | 754 | |||||||||||
Net income (loss) applicable to shares of common stock for earnings per share | $ | 39,649 | $ | (18,015 | ) | $ | (16,743 | ) | $ | 4,891 | |||||
Net income per share attributable to Synchronoss: | |||||||||||||||
Basic | $ | 0.96 | $ | 0.10 | |||||||||||
Diluted | $ | 0.92 | $ | 0.10 | |||||||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 40,418 | 40,418 | |||||||||||||
Diluted | 43,297 | 40,418 |
Year ended December 31, 2013 | |||||||||||||||
Historical | BPO Business | Other Pro Forma Adjustments | Pro Forma Synchronoss | ||||||||||||
Net revenues | $ | 349,047 | $ | (123,679 | ) | $ | — | $ | 225,368 | ||||||
Costs and expenses: | |||||||||||||||
Cost of services | 146,238 | (78,272 | ) | 10,338 | H,L | 78,304 | |||||||||
Research and development | 64,845 | — | — | 64,845 | |||||||||||
Selling, general and administrative | 62,096 | (18,042 | ) | 16,496 | I | 60,550 | |||||||||
Net change in contingent consideration obligation | (5,324 | ) | — | — | (5,324 | ) | |||||||||
Restructuring charges | 5,172 | — | — | 5,172 | |||||||||||
Depreciation and amortization | 41,126 | (12,558 | ) | 12,558 | I | 41,126 | |||||||||
Total costs and expenses | 314,153 | (108,872 | ) | 39,392 | 244,673 | ||||||||||
Income (loss) from operations | 34,894 | (14,807 | ) | (39,392 | ) | (19,305 | ) | ||||||||
Interest income | 2,646 | — | — | 2,646 | |||||||||||
Interest expense | (3,178 | ) | — | — | (3,178 | ) | |||||||||
Other income (expense), net | 217 | — | — | 217 | |||||||||||
Equity method investment earnings | — | — | 4,442 | J | 4,442 | ||||||||||
Income (loss) before income tax expense | 34,579 | (14,807 | ) | (34,950 | ) | (15,178 | ) | ||||||||
Income tax (expense) benefit | (11,228 | ) | 5,775 | 13,631 | K | 8,178 | |||||||||
Net income (loss) | $ | 23,351 | $ | (9,032 | ) | $ | (21,319 | ) | $ | (7,000 | ) | ||||
Net loss attributable to noncontrolling interests | — | — | — | — | |||||||||||
Net (loss) attributable to Synchronoss | $ | 23,351 | $ | (9,032 | ) | $ | (21,319 | ) | $ | (7,000 | ) | ||||
Net income (loss) per share attributable to Synchronoss: | |||||||||||||||
Basic | $ | 0.60 | $ | (0.18 | ) | ||||||||||
Diluted | $ | 0.58 | $ | (0.18 | ) | ||||||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 38,891 | 38,891 | |||||||||||||
Diluted | 40,009 | 38,891 |
A. | Represents Synchronoss' cash distribution of approximately $17.3 million as part of the $100.3M consideration received in connection with the sale of 65.6%. Additionally, the buyer contributed assets for remaining 4.4% ownership in STI. Approximately $30 million has been set aside in escrow to cover certain conditions of the closing of the Sale, which is expected to be released and closed in the first half of 2017. |
B. | In connection with the Sale, the billed receivables of the BPO Business were excluded from the transfer to STI. Unbilled receivables in the amount of approximately $9.0 million were transferred as part of the Sale. |
C. | The total account balance will be retained by Synchronoss, in connection with the Sale. |
D. | Synchronoss received a Sellers Note of approximately $83.0 million as part of the proceeds in connection with the Sale, which can be reduced or paid back in full to Synchronoss during 2017. |
E. | Reflects the equity investment of 30% that Synchronoss retained in STI in connection with the Sale, which can be reduced during the course of 2017 through the exercise of a call or put option. |
F. | Reflects an estimated payable for income taxes of $6.7 million and a deferred tax liability of $46.8 million as a result of the Sale. |
G. | Includes the estimated after tax gain on the Sale of approximately $46.6 million as well as the impact of the balance sheet adjustments reflected in notes A through F. |
H. | Reflects the inclusion of cost of services which were historically allocated to the BPO Business and will remain with the Company's continuing operations. Certain of these costs will be recovered prospectively as part of our support services agreements with STI. |
I. | Reflects general corporate overhead costs, including depreciation, which were historically allocated to the BPO Business and will remain with the Company's continuing operations |
J. | Represents the Company's estimated share of earnings on the retained 30% investment in the BPO Business. |
K. | Reflects the pro forma tax adjustments related to the BPO Business, which were estimated using the applicable effective rate. |
L. | Amounts include stock based compensation directly attributable to the BPO Business as follows: |
Nine Months Ended | Year Ended December 31, | ||||||||||||||
September 30, 2016 | 2015 | 2014 | 2013 | ||||||||||||
(in thousands) | |||||||||||||||
Cost of Services | $ | 1,598 | $ | 1,988 | $ | 1,624 | $ | 1,576 |