Exhibit 99.1
|
| |
| SNL Financial LC and Subsidiaries Consolidated Financial Statements as of and for the year ended December 31, 2014 and the Independent Auditors’ Report |
SNL FINANCIAL LC AND SUBSIDIARIES
TABLE OF CONTENTS
Page
| |
INDEPENDENT AUDITORS’ REPORT | 1–2 |
CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR
THE YEAR ENDED DECEMBER 31, 2014:
Balance Sheet 3
Statement of Loss and Comprehensive Loss 4
Statement of Members’ Equity 5
Statement of Cash Flows 6
Notes to the Consolidated Financial Statements 7–30
INDEPENDENT AUDITORS’ REPORT
To the Board of Managers and Members of
SNL Financial LC and Subsidiaries
Charlottesville, Virginia
We have audited the accompanying consolidated financial statements of SNL Financial LC and its subsidiaries (the “Company”), which comprise the consolidated balance sheet as of December 31, 2014, and the related consolidated statements of loss and comprehensive loss, members’ equity and cash flows for the year then ended, and the related notes to the consolidated financial statements.
Management’s Responsibility for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company’s preparation and fair presentation of the consolidated financial statements in order to design 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. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of SNL Financial LC and its subsidiaries as of December 31, 2014, and the results of their operations and their cash flows for the year then ended in accordance with accounting principles generally accepted in the United States of America.
Other Matter
The accompanying financial statements are prepared in accordance with generally accepted accounting principles as applied to public business entities. On March 30, 2015, we issued an unmodified opinion on the financial statements of the Company in accordance with generally accepted accounting principles as applied to private companies.
/s/DELOITTE & TOUCHE LLP
Richmond, Virginia
March 30, 2015 (September 1, 2015 for Notes 2 and 5 as it relates to goodwill, Note 8 as it relates to the tax rate table, and the second paragraph in Note 14)
|
| | | |
SNL Financial LC and Subsidiaries | |
| |
Consolidated Balance Sheet | |
As of December 31, 2014 | |
(In thousands) | |
| |
| |
Assets | 2014 |
Current Assets: | |
Cash and cash equivalents | $ | 20,187 |
|
Accounts receivable, net | 15,888 |
|
Prepaid expenses | 6,349 |
|
Other current assets | 1,192 |
|
Total current assets | 43,616 |
|
| |
Property and equipment, net | 21,936 |
|
Capitalized software development costs, net | 4,879 |
|
Goodwill | 283,643 |
|
Intangible assets, net | 172,108 |
|
Other noncurrent assets | 11,915 |
|
| |
Total assets | $ | 538,097 |
|
| |
| |
Liabilities and Members’ Equity | |
Current Liabilities: | |
Accounts payable and accrued expenses | $ | 11,231 |
|
Current maturities of long-term debt | 2,084 |
|
Accrued compensation | 18,043 |
|
Current deferred revenue | 125,864 |
|
Total current liabilities | 157,222 |
|
| |
Long-term debt, net of discount | 266,484 |
|
Deferred rent | 2,365 |
|
Deferred tax liability | 3,658 |
|
Other long-term liabilities | 3,261 |
|
Total liabilities | 432,990 |
|
| |
Commitments and contingencies | |
| |
Members' Equity: | |
Retained losses | (96,707 | ) |
Accumulated other comprehensive losses | (3,936 | ) |
Members' interest | 205,750 |
|
Total members' equity | 105,107 |
|
| |
Total liabilities and members’ equity | $ | 538,097 |
|
| |
See notes to consolidated financial statements. | |
|
| | | | |
SNL Financial LC and Subsidiaries | | |
| | |
Consolidated Statement of Loss and Comprehensive Loss | | |
For the year ended December 31, 2014 | | |
(in thousands) | | |
| | |
| | |
| | 2014 |
| | |
Revenue, net | | $ | 224,131 |
|
| | |
Operating expenses: | | |
Cost of sales (excluding depreciation and amortization) | | 57,932 |
|
Selling, general, and administrative expenses | | 75,791 |
|
Product development | | 54,726 |
|
Depreciation and amortization | | 43,259 |
|
Total operating expenses | | 231,708 |
|
| | |
Loss from operations | | (7,577 | ) |
| | |
Loss on extinguishment of debt | | (3,435 | ) |
| | |
Interest income | | 13 |
|
Interest expense | | (15,551 | ) |
Other expense, net | | (1,380 | ) |
Net loss before income tax | | (27,930 | ) |
| | |
Income tax benefit (expense) | | 376 |
|
Net loss | | (27,554 | ) |
| | |
Other comprehensive loss: | | |
Foreign currency translation adjustments | | (142 | ) |
Total comprehensive loss | | $ | (27,696 | ) |
| | |
See notes to consolidated financial statements. | | |
|
| | | | | | | | | | | | | | | |
SNL Financial LC and Subsidiaries | | | | | | |
| | | | | | | |
Consolidated Statement of Members' Equity | | | | |
(in thousands) | | | | | | | |
| | | | | | | |
| | | | | Accumulated | | |
| | | | | Other | | |
| Members’ | | Retained | | Comprehensive | | Total Members' |
| Interest | | Losses | | Loss | | Equity |
Balance as of December 31, 2013 | $ | 210,540 |
| | $ | (69,153 | ) | | $ | (3,794 | ) | | $ | 137,593 |
|
| | | | | | | |
Net loss | — |
| | (27,554 | ) | | — |
| | (27,554 | ) |
Other comprehensive loss | — |
| | — |
| | (142 | ) | | (142 | ) |
Capital contribution | 98 |
| | — |
| | — |
| | 98 |
|
Distributions | (6,857 | ) | | — |
| | — |
| | (6,857 | ) |
Unit-based compensation expense | 1,969 |
| | — |
| | — |
| | 1,969 |
|
| | | | | | | |
Balance as of December 31, 2014 | $ | 205,750 |
| | $ | (96,707 | ) | | $ | (3,936 | ) | | $ | 105,107 |
|
| | | | | | | |
See notes to consolidated financial statements. | | | | |
|
| | | | |
SNL Financial LC and Subsidiaries | | |
| | |
Consolidated Statement of Cash Flows | | |
For the year ended December 31, 2014 |
(in thousands) | | |
| | |
| | 2014 |
| | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net loss | | $ | (27,554 | ) |
Adjustments to reconcile net loss to net cash provided by operating activities: | | |
Depreciation and amortization | | 43,259 |
|
Amortization of deferred loan costs | | 2,362 |
|
Loss on disposal of assets | | 133 |
|
Bad debt expense | | 278 |
|
Changes in long-term assets and liabilities | | (3,361 | ) |
Write-off of loan costs related to debt extinguishment | | 3,435 |
|
Unit-based compensation expense | | 1,969 |
|
Increase in deferred rent | | 243 |
|
Change in fair value of contingent consideration | | (930 | ) |
Changes in operating working capital: | | |
Receivables | | 697 |
|
Other current assets | | (1,232 | ) |
Accounts payable | | (2,870 | ) |
Accrued compensation expenses | | 1,890 |
|
Deferred revenue | | 15,617 |
|
Other current liabilities | | 972 |
|
Net cash provided by operating activities | | 34,908 |
|
| | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Expenditures for property, plant, and equipment | | (7,001 | ) |
Additions to capitalized software | | (1,380 | ) |
Proceeds from disposal of asset | | 20 |
|
Purchases of businesses | | (31,885 | ) |
Net cash used in investing activities | | (40,246 | ) |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Proceeds from revolving loan | | 28,000 |
|
Proceeds from long-term debt | | 10,000 |
|
Principal payments on long-term debt and revolving loan | | (44,353 | ) |
Distributions to members | | (6,857 | ) |
Proceeds from exercise of options | | 98 |
|
Payment of contingent consideration | | (1,922 | ) |
Net cash used in financing activities | | (15,034 | ) |
| | |
Effect of exhange rate changes on cash and cash equivalents | | 2,144 |
|
| | |
Decrease in cash and cash equivalents | | (18,228 | ) |
| | |
Beginning cash and cash equivalents | | 38,415 |
|
| | |
Ending cash and cash equivalents | | $ | 20,187 |
|
| | |
| | |
Supplemental disclosures of cash flow information: | | |
Interest paid | | $ | 12,147 |
|
Income taxes paid | | $ | 2,572 |
|
| | |
See notes to consolidated financial statements. | | |
SNL FINANCIAL LC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF AND FOR THE YEAR ENDED DECEMBER 31, 2014
(in thousands, except per unit data)
SNL Financial LC (the Company, SNL and collectively with its subsidiaries) is a global provider of news, data, and analytical tools to five sectors of the global economy: financial services, real estate, energy, media & communications, and metals & mining. The Company delivers information through its suite of web, Excel, mobile, and direct data feed platforms that helps clients, including investment and commercial banks, investors, corporations, and regulators, make decisions, improve efficiency and manage risk. The Company conducts its business through 20 global offices and is headquartered in Charlottesville, Virginia.
| |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Basis of Presentation — The accompanying consolidated financial statements reflect the consolidated accounts of the Company and its wholly owned domestic and foreign subsidiaries. The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America, (GAAP). All intercompany balances and transactions are eliminated in consolidation.
Use of Estimates — The preparation of consolidated financial statements in conformity with GAAP requires management to make assumptions and estimates that affect the reported amounts of assets, liabilities, revenue and expenses, and the disclosure of contingent assets and liabilities. Areas of the consolidated financial statements subject to such assumptions and estimates include, but not limited to, deferred taxes and fair value of assets acquired and liabilities assumed from acquisitions. These estimates and assumptions are based on information currently available and actual results experienced by the Company may differ from management’s estimates.
Fair Value Measurement — Fair value is defined as the exit price, which is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Assets and liabilities measured at fair value are classified based on the inputs to the valuation using the following hierarchy, which gives the highest priority to quoted market prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs:
Level 1 – Quoted market prices in active markets for identical assets or liabilities
Level 2 – Observable market-based inputs or unobservable inputs that are corroborated by market data
Level 3 – Unobservable inputs that reflect the Company’s own assumptions, which are not corroborated by market data
The classification of fair value measurements within the hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
Revenue Recognition — The Company recognizes revenue when all four of the following revenue recognition criteria have been met: persuasive evidence of an arrangement exists, products have been delivered or service has been performed, the fee is fixed or determinable, and collection is probable.
Fees for database subscriptions, publication, newsletter, and web hosting are deferred at the time of invoicing, and the revenue is recognized ratably over the terms of the subscriptions. Fees for consulting services are recognized at billable amounts on a time and material basis when such services are rendered. Fees for conferences are deferred at the time of invoicing and the revenue is recognized when services are rendered.
Certain contracts the Company enters into with its customers are multiple-element arrangements that contain software, professional services, and post-contract customer support service. For such arrangements, revenue related to the software and software-related elements is recognized in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 985-605, Software Revenue Recognition. The total price of the arrangement is allocated to each element based on the relative fair value of each element, which is determined by the vendor specific objective evidence (VSOE). As the Company cannot currently establish VSOE for any element in the arrangements due to limited sales history, these arrangements are accounted for as one unit of accounting and revenue is deferred and recognized ratably over the terms of the contracts until software is delivered, services are performed, and the only remaining undelivered element is the post-contract customer support service.
For products delivered through software as a service (SaaS), the total service subscription fees, including initial setup fees, are recognized ratably over the terms of the subscriptions.
The Company collects sales tax from customers and remits the amount to the respective governmental authorities. The Company’s accounting policy is to exclude the sales tax collected and remitted to governmental authorities from revenue.
Cash and Cash Equivalents — All highly liquid financial instruments with maturities at acquisition of three months or less are considered to be cash equivalents. The carrying value of cash and cash equivalents approximates fair value due to their short-term nature. The Company maintains its cash and cash equivalents in bank accounts that, at times, may exceed the federally insured limits. The Company has not experienced any losses in such accounts.
Accounts Receivable — Accounts receivable are carried at original invoice amounts, less an estimate made for doubtful accounts receivable. The Company determines its allowance for doubtful accounts by specifically analyzing individual accounts receivable, historical bad debts, customer creditworthiness, current economic conditions, and accounts receivable aging trends. The estimate made for doubtful accounts receivable is periodically reevaluated and adjusted as more information about the ultimate collectability of accounts receivable becomes available. Upon determination that an account receivable is uncollectible, the account receivable balance is written off. At December 31, 2014, the allowance for doubtful accounts was $5.
Capitalized Product Software Development Costs — The Company capitalizes costs associated with the development of application software incurred from the time technological feasibility is established until the software is substantially ready for release. Costs incurred prior to technological feasibility or after general release are expensed as incurred. Software costs capitalized by the Company are amortized over their estimated useful lives, typically three years, beginning when the asset is available for general release to customers. If it is no longer probable that a project will be completed, the Company stops capitalizing the costs associated with it, and conducts impairment testing on the costs already capitalized. During the year ended December 31, 2014, the Company reviewed the capitalized software and recognized $82 in impairment charges. Unamortized product software development costs were $4,679 as of December 31, 2014. During the year ended December 31, 2014, the amortization expense related to capitalized product software development costs was $1,327.
Capitalized Internal-Use Software — The Company capitalizes costs incurred to purchase and install internal-use software. External costs incurred in connection with the development of upgrades or enhancements that result in additional functionality are also capitalized. These capitalized costs are amortized on a straight-line basis over three years beginning when the asset is ready for its intended use. Unamortized capitalized internal-use software was $200 as of December 31, 2014. Internal-use software amortization expense was $108 for the year ended December 31, 2014.
Property and Equipment — Property and equipment are recorded at cost and presented net of depreciation. Depreciation and amortization are calculated on a straight-line basis over the estimated useful lives of assets. Leasehold improvements are amortized over the lesser of their estimated useful lives or the related lease terms. Depreciation is computed using the following estimated useful lives:
|
| |
| Years |
Buildings and improvements | 27-45 |
Furniture and fixtures | 7 |
Office equipment | 5 |
Vehicles | 5 |
Computer equipment and software | 3 |
When properties and equipment are sold or retired, their cost and related accumulated depreciation are eliminated from the accounts and the gain or loss is included in “Selling, general, and administrative expenses” in the Consolidated Statement of Loss and Comprehensive Loss.
Costs associated with repair and maintenance activities are expensed as incurred.
Goodwill — Goodwill is the amount by which the purchase price of acquired net assets in a business acquisition exceeds the fair value of net identifiable assets on the date of purchase. The Company assesses goodwill for impairment at the reporting unit level on December 31 of each year and whenever events or changes in circumstances indicate the carrying value of the asset may not be recoverable. In conjunction with performing the goodwill impairment test in 2014, the Company determined it has ten reporting units. Goodwill is allocated to the reporting units at acquisition date.
In performing the impairment test, the Company first considers the option of the qualitative approach provided by ASU 2011-08, Intangibles—Goodwill and Other (Topic 350): Testing Goodwill for Impairment. If the qualitative approach is determined to not be appropriate for the current year or it is more likely than not the fair value of a reporting unit is less than its respective carrying value, the Company will proceed with the traditional two-step goodwill impairment assessment. The first step is to compare the fair value of a reporting unit to its carrying value, including goodwill. If the fair value exceeds the carrying value, goodwill is not impaired and no further testing is performed. If the carrying value of a reporting unit exceeds its fair value, step two will be performed to determine the amount of the impairment loss. The loss recognized cannot exceed the carrying amount of goodwill.
The Company uses a discounted cash flow model to determine the fair value of its reporting units. The assumptions used in these models are consistent with those the Company believes hypothetical marketplace participants would use. Although the Company believes its assumptions are reasonable, actual results may vary significantly.
Intangible Assets — Intangible assets consist of acquired customer relationships, trade names, contract backlog, noncompete agreements, favorable lease agreement, and developed technology (see Note 5). Intangible assets are recorded at their estimated fair value on the purchase date. The Company uses third-party valuation specialists in evaluating newly acquired intangibles from significant acquisitions. The fair value estimates are based on available historical information and on future expectations and assumptions deemed reasonable by management at the time of valuation.
Intangible assets that are deemed to have definite lives are amortized to expense, primarily on a straight-line basis, over their estimated remaining useful lives. For intangible assets that are determined to have indefinite useful lives, the Company tests for impairment annually, or more frequently if events or circumstances indicate that such assets might be impaired. The impairment test consists of a comparison of the fair value of the indefinite-lived intangible asset with its carrying amount. If the carrying amount of the indefinite-lived intangible asset exceeds its fair value, an impairment loss is recognized in an amount equal to that excess. The fair value of the indefinite-lived intangible asset is determined using a discounted future cash flow analysis, and the Company uses assumptions that are consistent with internal projections and operating plans. The Company believes these assumptions are comparable to those that would be used by a market participant. There were no impairment charges recognized for the year ended December 31, 2014.
Valuation of Long-Lived Assets — The Company reviews its long-lived assets, including property and equipment and intangible assets with finite lives, for impairment whenever events or changes in circumstances indicate that the carrying amounts of the assets may not be fully recoverable. If the total of the expected undiscounted future net cash flows is less than the carrying amount of the asset, a loss is recognized for any excess of the carrying amount over the fair value of the asset. There were no impairment charges recognized for the year ended December 31, 2014.
Deferred Revenue — Deferred revenue consists of fees billed to customers in advance of the period in which products are provided and services are performed. The majority of the Company’s deferred revenue is for fees received for publications, newsletters, web hosting, database subscriptions and software. For these contracts, the Company recognizes the revenue ratably over the terms of the subscriptions.
Foreign Currency Translation — For all the Company’s foreign subsidiaries, the local currency is designated as the functional currency. Accordingly, assets and liabilities of such subsidiaries are translated into U.S. dollars at the exchange rate in effect at the consolidated balance sheet date, and equity accounts are translated at historical rates. Income and expense items are translated using the weighted-average exchange rate for the period in which those elements were recognized. The resulting translation adjustments are shown as “Foreign currency translation adjustments” in the Consolidated Statement of Loss and Comprehensive Loss. Foreign currency translation adjustments resulted in a decrease to members’ equity of $142 during the year ended December 31, 2014.
Gains and losses arising from foreign currency transactions are recorded in “Selling, general, and administrative expenses” in the Consolidated Statement of Loss and Comprehensive Loss unless related to intercompany loans, which are recorded in “Other (expense) income, net” in the Consolidated Statement of Loss and Comprehensive Loss. During the year ended December 31, 2014, the foreign currency transaction losses recorded in “Selling, general, and administrative expenses” and “Other (expense) income, net” were $536 and $1,380, respectively.
Share-Based Compensation — Share-based payments to employees are recognized in the Consolidated Statement of Loss and Comprehensive Loss based on their estimated grant date fair values, and the expense is recognized over the requisite service period. The Company uses the Black-Scholes option-pricing model to determine the fair value of its option awards at the time of the grant.
Income Taxes — The Company accounts for income taxes in accordance with ASC 740, Income Taxes. Deferred tax liabilities and assets, which are computed on the estimated income tax effect of temporary differences between financial and tax base in assets and liabilities, are determined using the respective country’s tax rate expected to be in effect when taxes are actually paid or recovered. ASC 740 outlines that a valuation allowance to reduce deferred tax assets is established when it is more likely than not that some portion or all of the deferred tax assets will not be realized (defined as a substantiated likelihood of more than 50%).
The Company establishes reserves for income taxes when, despite the belief that its tax positions are fully supportable, it believes that its positions may be challenged and disallowed by various tax authorities. The consolidated tax provisions and related accruals include the impact of such reasonably estimable disallowances as deemed appropriate. To the extent that the probable tax outcome of these matters changes, such changes in estimates will impact the income tax provision (benefit) in the period in which such determination is made. ASC 740 requires a company to recognize the financial statement effect of a tax position when it is more-likely-than-not that based on the technical merits of the position, the position will be sustained upon examination. See Note 8 for discussion on uncertain tax positions.
Tax filings for various periods are subject to audit by tax authorities in most jurisdictions where the Company conducts business. These audits may result in assessments of additional taxes that are resolved with the authorities or through the courts. The Company has provided for taxes for uncertain tax positions where assessments have been received and the more likely than not threshold is not met. The Company classifies interest and penalties related to uncertain tax positions as income taxes in the financial statements.
Concentrations — As of December 31, 2014, the top five customers with the highest accounts receivable balances represented 16% of net accounts receivable. The Company has not experienced significant losses related to accounts receivable.
The Company earned approximately 89% of its total revenue from customers based in the United States during the year ended December 31, 2014.
Comprehensive Loss — Comprehensive loss is the change in equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources. Accumulated other comprehensive loss for the year ended December 31, 2014 consisted of foreign currency translation losses.
Self-Funded Medical Plans — The Company maintains self-funded medical insurance for its employees based in the United States. Self-funded medical plans include a health maintenance organization, a preferred provider organization, and point-of-service health care. The Company records an incurred but unpaid claim liability for self-funded medical plans in the “Accounts payable and accrued expenses” line of the Consolidated Balance Sheets. This estimate is based on claims and enrollment data provided by the healthcare provider.
New Accounting Pronouncements — In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers, which outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers. For nonpublic entities, ASU 2014-09 is effective for annual reporting periods beginning after December 15, 2017, and interim reporting periods within annual reporting periods beginning after December 15, 2018. The Company is evaluating the impact that the update will have on the Company’s consolidated financial statements.
2014 Acquisitions
IntierraRMG Acquisition
On January 6, 2014, the Company acquired 100% of the outstanding shares of IntierraRMG Pty Limited (IntierraRMG) for $21,563 in cash. IntierraRMG is a provider of mining databases, mining reports, consulting services and mine maps to the global mining industry. The acquisition of IntierraRMG will expand the Company’s portfolio of products for the metals and mining industry. The IntierraRMG acquisition is considered to be a business based on the criteria outlined in ASC 805, Business Combinations. As a result, the Company is required to recognize the assets acquired and liabilities assumed at fair value as of January 6, 2014. The following table represents the purchase price allocation:
|
| | | | |
Current assets: | | |
Cash | | $ | 1,459 |
|
Accounts receivable | | 1,551 |
|
Other current assets | | 253 |
|
Fixed Assets | | 61 |
|
Deferred tax assets | | 623 |
|
Other assets | | 37 |
|
| | |
Current liabilities: | | |
Accounts payable | | (375 | ) |
Accrued expenses | | (271 | ) |
Unearned revenue | | (2,298 | ) |
Accrued compensation | | (785 | ) |
Other current liabilities | | (310 | ) |
Deferred tax liabilities | | (2,986 | ) |
| | |
Net Assets acquired | | (3,041 | ) |
| | |
Definite-lived intangible assets acquired | | 10,686 |
|
Goodwill | | 13,918 |
|
| | |
Total purchase price | | $ | 21,563 |
|
Identifiable intangibles include trade name of $313, customer relationships of $2,146, technology of $1,431, database of $5,812 and noncompete agreements of $984. The goodwill arising from the acquisition primarily consists of synergies expected from combining the operation of IntierraRMG and the Company. The goodwill recognized in the acquisition is deductible for tax purposes.
The Company recognized $766 of acquisition-related costs during the year ended December 31, 2014. These costs are included in “Selling, general, and administrative expenses” in the Consolidated Statement of Loss and Comprehensive Loss.
iPartners Acquisition
On January 9, 2014, the Company acquired the defined assets and liabilities associated with iPartners, LLC (iPartners) for $11,511 in cash and contingent payments up to $1,905. The fair value of the contingent consideration was determined to be $930 at the acquisition date. As the result of the acquisition, $5 of preexisting liability recognized by the Company was settled. iPartners is a provider of business intelligence solutions to property and casualty and life insurance companies. The acquisition further diversified the product offering of the Company. The iPartners acquisition is considered to be a business based on the criteria outlined in ASC 805, Business Combinations. As a result, the Company is required to recognize the assets acquired and liabilities assumed at fair value as of January 9, 2014. The following table represents the purchase price allocation:
|
| | | | |
Current assets: | | |
Accounts receivables | | $ | 539 |
|
Prepaids | | 97 |
|
Deposits | | 10 |
|
Fixed Assets | | 185 |
|
Current liabilities: | | |
Accrued expenses | | (13 | ) |
Unearned revenue | | (400 | ) |
| | |
Net Assets acquired | | 418 |
|
| | |
Definite-lived intangible assets acquired | | 3,150 |
|
Goodwill | | 8,868 |
|
| | |
Total purchase price | | $ | 12,436 |
|
Identifiable intangibles include trade name of $800, customer relationships of $700, technology of $450 and noncompete agreements of $1,200. The goodwill arising from the acquisition primarily consists of synergies expected from combining the operation of iPartners and the Company. The goodwill recognized in the acquisition is deductible for tax purposes.
The Company recognized $74 of acquisition-related costs during the year ended December 31, 2014. These costs are included in “Selling, general, and administrative expenses” in the Consolidated Statement of Loss and Comprehensive Loss.
Other 2014 Acquisitions
On July 18, 2014, the Company acquired the defined assets associated with the Bank Insight segment of Thomson Reuters (Markets) LLC (Bank Insight) for $200 in cash. Bank Insight provides data and analytics that cover the United States banking industry to financial institutions, community banks and related market segments.
On August 21, 2014, the Company acquired the defined assets associated with World Mine Cost Data Exchange, Inc. (Minecost) for $264 in cash, $71 of was paid in 2014 and the remaining to be paid during 2015. Minecost provides its customers in the mining industry with production cost data and economic models of mines and mining projects throughout the world.
Both acquisitions were accounted for as asset acquisitions as they do not meet the business combination criteria outlined in ASC 805, Business Combinations.
Property and equipment, as well as accumulated depreciation and amortization associated with leasehold improvements as of December 31, 2014, are as follows:
|
| | | | |
| | 2014 |
Leasehold improvements | | $ | 10,931 |
|
Computer equipment and software | | 13,656 |
|
Building and improvements | | 2,671 |
|
Land improvements | | 1,188 |
|
Furniture and fixtures | | 2,704 |
|
Office equipment | | 1,081 |
|
Vehicles | | 22 |
|
| | 32,253 |
|
Less accumulated depreciation and amortization | | (10,697 | ) |
| | 21,556 |
|
Construction in progress | | 380 |
|
Property and equipment, net | | $ | 21,936 |
|
Depreciation expense, including amortization expense of leasehold improvements, was $5,440 for the year ended December 31, 2014. Depreciation expense is included in “Depreciation and amortization” in the Consolidated Statement of Loss and Comprehensive Loss. For the year ended December 31, 2014, SNL recognized $51 of loss on disposal of assets. The loss on disposal of assets is included in “Selling, general, and administrative expenses” in the Consolidated Statement of Loss and Comprehensive Loss.
| |
5. | GOODWILL AND OTHER INTANGIBLE ASSETS |
Goodwill — The following table presents the Company’s goodwill as of December 31, 2014.
|
| | | | | | | | | | | | | | | | |
| | Goodwill as of 1/1/2014 | | Additions | | Effect of foreign currency translation | | Goodwill as of 12/31/2014 |
Financial Institutions | | $ | 178,920 |
| | $ | — |
| | $ | — |
| | $ | 178,920 |
|
Software | | 1,315 |
| | 8,868 |
| | — |
| | 10,183 |
|
Energy | | 35,129 |
| | — |
| | — |
| | 35,129 |
|
Real Estate | | 18,910 |
| | — |
| | — |
| | 18,910 |
|
Media and Communications | | 18,976 |
| | — |
| | — |
| | 18,976 |
|
European Financial Institutions | | 2,722 |
| | — |
| | — |
| | 2,722 |
|
Asia Financial Institutions | | — |
| | — |
| | — |
| | — |
|
LatAm Financial Institutions | | — |
| | — |
| | — |
| | — |
|
Knowledge Center | | 955 |
| | — |
| | — |
| | 955 |
|
Metals and Mining | | 5,552 |
| | 13,918 |
| | (1,622 | ) | | 17,848 |
|
Total | | $ | 262,479 |
| | $ | 22,786 |
| | $ | (1,622 | ) | | $ | 283,643 |
|
Goodwill additions in the table above relate to acquisitions discussed in Note 3, “Acquisitions”. Effect of foreign currency translation is related to the goodwill arising from the 2012 Metals Economics Group
acquisition and the IntierraRMG acquisition, which were recorded in Canadian dollars and Australian dollars, respectively.
For the 2014 goodwill impairment assessment, the Company performed qualitative analysis and quantitative analysis on the eight reporting units that have goodwill. Based on the result of the analysis, no impairment charges related to goodwill were recorded for the year ended December 31, 2014.
Other Intangible Assets — As outlined below, the Company’s trade name is considered to be an indefinite-lived intangible asset, due to the Company’s history of strong sales and cash flow performance, which are expected to continue for the foreseeable future.
The Company conducts impairment tests of intangible assets with indefinite lives annually on October 1 or when circumstances arise that indicate a possible impairment may exist. If the fair value of an evaluated asset is less than its book value, an impairment charge is recorded. The Company did not recognize any impairment charges related to the Company’s trade name during the year ended December 31, 2014.
Intangible assets and accumulated amortization, as of December 31, 2014, consist of the following:
|
| | | | | | | | | | | | | | |
| | Weighted-average | | Gross | | Accumulated | | Net |
| | Amortization Period | | Carrying Value | | Amortization | | Carrying Value |
Definite-lived intangible assets: | | | | | | | | |
Acquired trade name | | 6.1 years | | $ | 4,482 |
| | $ | (2,339 | ) | | $ | 2,143 |
|
Customer related intangibles | | 14.4 years | | 108,108 |
| | (24,054) |
| | 84,054 |
|
Technology related intangibles | | 4.8 years | | 120,780 |
| | (83,584) |
| | 37,196 |
|
Favorable lease | | 21.6 years | | 7,000 |
| | (1,094) |
| | 5,906 |
|
Non-compete agreement | | 4.3 years | | 2,749 |
| | (879) |
| | 1,870 |
|
Contract backlog | | 5 years | | 8,007 |
| | (5,403) |
| | 2,604 |
|
Content | | 9.1 years | | 9,342 |
| | (1,207) |
| | 8,135 |
|
Total definite-lived intangible assets: | 9.4 years | | 260,468 |
| | (118,560) |
| | 141,908 |
|
Indefinite-lived intangible assets: | | | | | | | | |
Trade name(1) | | Indefinite | | 30,200 |
| | — |
| | 30,200 |
|
Total Intangible assets | | | | $ | 290,668 |
| | $ | (118,560 | ) | | $ | 172,108 |
|
| | | | | | | | |
(1) Represents the Company's trade name. | | | | | | | |
The aggregate amortization expense recognized during the year ended December 31, 2014 was $36,384. Amortization expense is included in “Depreciation and amortization” in the Consolidated Statement of Loss and Comprehensive Loss.
The estimated aggregate amortization expense for each of the next five years and thereafter is as follows:
|
| | | | |
Years Ended December 31, | | |
| | |
2015 | | $ | 34,569 |
|
2016 | | 25,051 |
|
2017 | | 9,710 |
|
2018 | | 9,685 |
|
2019 | | 9,311 |
|
2020 and thereafter | | 53,582 |
|
| | $ | 141,908 |
|
Long-term debt as of December 31, 2014 consists of the following:
|
| | | | |
| | 2014 |
Term Loan | | $ | 268,568 |
|
Revolving Loan | | — |
|
Total | | 268,568 |
|
Less current portion of long-term debt | | (2,084 | ) |
Long-term debt, net of current portion | | $ | 266,484 |
|
2014 Credit Facility — On January 21, 2014, the Company amended and restated its credit facility entered into on October 23, 2012 (the Refinancing). The amended facility consists of a $279,236 term loan (New Term Loan) and a $30,000 revolving credit facility (New Revolver Loan). The proceeds from the Refinancing were used to pay off the outstanding old term loan of $269,236, unpaid interest expense and to finance the IntierraRMG acquisition. The New Term Loan matures on October 23, 2018 and the New Revolver Loan matures on October 23, 2017.
The New Term Loan consists of mandatory quarterly principal installments of 0.25% or $698. In addition, the Company is required to make a mandatory prepayment subsequent to the end of each fiscal year based on the Company’s excess cash flows, as defined by the amended and restated credit agreement. The excess cash flow principal prepayment for 2013 was paid on March 31, 2014 and was calculated as 50% of the Excess Cash Flows. The excess cash flow prepayment is applied against the scheduled first four quarterly principal installments following the date of prepayment and then pro rata to the remaining scheduled quarterly principal installments. During 2014, the Company made principal payments on the New Term Loan of $9,353, consisting of $698 of scheduled principal installment and $8,655 of excess cash flow principal prepayment, which will be applied first against the next four scheduled quarterly principal installments subsequent to March 31, 2014.
The Company can elect the borrowing type under the New Term Loan to be either ABR borrowing or Eurodollar borrowing. ABR borrowing bears interest at a rate equal to the Alternate Base Rate plus an applicable margin. Eurodollar borrowing bears interest at a rate equal to the adjusted London Interbank
Offered Rate (LIBOR) for the interest period plus an applicable margin. The Alternate Base Rate is determined by reference to the greatest of the Prime Rate, the federal funds effective rate plus 1/2 of 1.00% or one-month Adjusted LIBOR plus 1.00%. The Adjusted LIBOR is the product of the LIBOR for such interest period and Statutory Reserve subject to a floor of 1.00%. The applicable margin is 2.50% and 3.5% for ABR borrowing and Eurodollar borrowing, respectively. The weighted average interest rate for the borrowings under the New Term Loan was 4.50% for the year ended December 31, 2014.
The Company can elect the borrowing under the New Revolver Loan to be either ABR borrowing or Eurodollar borrowing. ABR borrowing bears interest at a rate equals to the Alternate Base Rate plus an applicable margin. Eurodollar borrowing bears interest at a rate equal to the adjusted London Interbank Offered Rate (LIBOR) for the interest period plus an applicable margin. The Alternate Base Rate is determined by reference to the greatest of the Prime Rate, the federal funds effective rate plus 1/2 of 1.00% or one-month Adjusted LIBOR plus 1.00%. The Adjusted LIBOR is the product of the LIBOR for such interest period and Statutory Reserve, subject to a floor of 1.00% to 1.25%. The applicable margin for ABR borrowing is 2.00% to 3.25%, based upon the leverage ratio as of the date of determination. The applicable margin for Eurodollar borrowing is 3.00% to 4.25%, based upon the leverage ratio as of the date of determination. The weighted average interest rate for the borrowings under the New Revolver Loan was 5.23% for the year ended December 31, 2014. There was no outstanding borrowing under the New Revolver Loan at December 31, 2014.
The Company is required to pay a commitment fee equal to 0.50% per annum on the daily unused commitments of the revolver loan during the preceding quarter, and an annual $125 administrative fee payable due on October 23 of each year.
The Company is subject to a Maximum Leverage Ratio, as defined by the credit agreement, if the Revolver Loan is outstanding for more than 15 days in a given quarter. The required Maximum Leverage Ratio was 5.25:1.00 at December 31, 2014. The Company calculated its Leverage Ratio to be 3.25:1.00 at December 31, 2014. Management believes the Company is in compliance with all loan covenants at December 31, 2014.
Principal payments (excluding excess cash flows payments) on long-term debt at December 31, 2014, are as follows:
|
| | | | |
Years Ending December 31, | | |
| | |
2015 | | $ | 2,094 |
|
2016 | | 2,792 |
|
2017 | | 2,792 |
|
2018 | | 262,205 |
|
Total | | $ | 269,883 |
|
Transaction costs incurred in connection with the Refinancing were accounted for in accordance with ASC 470, Debt. The total transaction costs incurred were $1,011, of which $810 was capitalized and recorded in “Other Assets” in the Consolidated Balance sheets. As a result of the Refinancing, the Company wrote off $3,435 of unamortized deferred transaction costs and original issuance discount associated with the 2012 credit facility. This write-off is included in “Loss on extinguishment of debt” in the Consolidated
Statement of Loss and Comprehensive Loss. The remaining $8,941 unamortized deferred transaction costs and $1,609 unamortized original issuance discount (OID) associated with the 2012 credit facility and the capitalized transaction costs associated with the Refinancing were allocated to the Term Loan and the Revolver Loan. The transaction costs and OID are being amortized to interest expense over the Term Loan’s and the Revolver Loan’s respective terms using the effective interest method and straight-line method, respectively.
Amortization of the transaction costs for the Refinancing was $1,925 for 2014, and is included in “Interest expense” in the Consolidated Statement of Loss and Comprehensive Loss. The unamortized deferred transaction costs were $7,826 as of December 31, 2014. Amortization of remaining OID associated with the 2012 credit facility was $295 for 2014, and is included in “Interest expense” in the Consolidated Statement of Loss and Comprehensive Loss. The unamortized OID was $1,314 as of December 31, 2014.
Amortization of the transaction costs and OID related to the 2012 credit facility during 2014 before the Refinancing was $120 and $22, respectively, and was included in “Interest expense” in the Consolidated Statement of Loss and Comprehensive Loss.
| |
7. | FAIR VALUE OF ASSETS AND LIABILITIES |
The carrying value of cash and cash equivalents, accounts receivable and accounts payable approximate fair value because of the short-term maturities of these instruments.
The contingent consideration relates to the Company’s acquisition of iPartners on January 9, 2014 was recorded at fair value on the acquisition date. The fair value of the contingent consideration was determined based on the unobservable input of the estimated post-acquisition financial results of iPartners through certain dates. The Company recalculates the fair value of the contingent consideration at each reporting date. At December 31, 2014, the fair value of the contingent consideration was determined to be zero due to the likelihood of meeting certain targets as outlined in the purchase agreement being remote. The $930 decrease in fair value was included in “Selling, general, and administrative expenses” in the Consolidated Statement of Loss and Comprehensive Loss.
The Company also measures certain assets, including indefinite intangible assets and long-lived assets, at fair value on a nonrecurring basis. These assets are recognized at fair value when initially valued and when deemed impaired.
The provision for income taxes is comprised of the following as of December 31, 2014:
|
| | | | | | |
| | | | 2014 |
Current: | | | | |
U.S. | | | | $ | (215 | ) |
Foreign | | | | (1,472 | ) |
Total current | | | | (1,687 | ) |
Deferred: | | | | |
U.S. | | | | 425 |
|
Foreign | | | | 1,638 |
|
Total deferred | | | | 2,063 |
|
| | | | |
Total income tax benefit (expense) | | | | $ | 376 |
|
The geographic sources of net loss before income taxes are as follows for the year ended December 31, 2014:
|
| | | | | | |
| | | | 2014 |
U.S. | | | | $ | (27,405 | ) |
Foreign | | | | (525 | ) |
Net loss before income taxes | | | | $ | (27,930 | ) |
A reconciliation of the U.S. federal statutory income tax rate to the Company’s effective income tax rate for financial reporting purposes is as follows for the year ended December 31, 2014:
|
| | | | |
U.S. federal statutory income tax rate | | | 35.0% |
Income passed to members | | | | (33.8) |
Foreign operations | | | | 0.9 |
Other | | | | (0.8) |
Effective income tax rate for continuing operations | | | 1.3% |
The Company is a limited liability company taxed as a partnership and as such federal taxable income and other items are passed through to its members. The Company is only subject to certain local U.S. income taxes. The Company’s subsidiaries are pass-through entities for federal income tax purposes with the exception of three subsidiaries. One U.S. subsidiary is subject to corporate income tax and two foreign subsidiaries are not disregarded for deferral income tax purpose. The Company recognized a total tax benefit of $166 during the year ended December 31, 2014 related to its foreign subsidiaries. This tax benefit is related to foreign subsidiaries subject to income taxes in their respective local jurisdictions.
The Company’s operations in Pakistan benefit from a tax holiday. The tax holiday is renewed annually through the year 2016. As such, the Company’s local Pakistan taxable income derived from export activities in support of operations around the world is not taxed. The tax holiday impact was approximately $400 using a corporate tax rate of 34% for the year ended December 31, 2014. After the tax holiday expires, taxable income generated by the Company’s Pakistan operations will be taxed at the normal corporate tax rate of 34%.
Deferred income taxes — Deferred income taxes reflect the net tax effects (using the enacted tax rate as stipulated by the tax legislation of the respective countries) of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax
purposes. The deferred income tax assets and liabilities included in the Consolidated Balance Sheet as of December 31, 2014 are as below:
|
| | | | | | |
| | | | 2014 |
Deferred tax assets: | | | | |
PP&E | | | | $ | 53 |
|
Debt and equity restructuring fees | | | | 113 |
|
Unrealized Foreign Exchange | | | | �� 162 |
|
Capital loss carryforward | | | | 16 |
|
Loss carryforward | | | | 684 |
|
Other | | | | 253 |
|
Total deferred tax assets | | | | $ | 1,281 |
|
Deferred tax liabilities: | | | | |
PP&E | | | | $ | 391 |
|
Intangibles | | | | 3,011 |
|
Deferred Rent | | | | 104 |
|
Unrealized Foreign Exchange | | | | 29 |
|
Loan acquisition costs | | | | 99 |
|
Debt and equity restructuring fees | | | | 0 |
|
Other | | | | 24 |
|
Total deferred tax liabilities | | | | 3,658 |
|
| | | | |
Total net deferred tax liabilities | | | | $ | 2,377 |
|
The Company records a valuation allowance when it is more likely than not that some portion of the deferred tax assets will not be realized. The ultimate realization of the deferred tax assets depends on the ability to generate sufficient taxable income of the appropriate character in the future and in the appropriate taxing jurisdictions. As of December 31, 2014, the Company has a valuation allowance of $654.
As of December 31, 2014, the Company had $636 of tax liabilities related to uncertain tax positions for one of the Company’s foreign subsidiaries. The foreign subsidiary received a notification from the local taxing authority related to its transfer pricing policy among other items. Management is currently appealing the proposed adjustments to its transfer pricing policy with a ruling expected during 2015. The tax liability includes estimated taxes, interests and penalties and was recorded in the “Accounts payable and accrued expenses” line item in the accompanying Consolidated Balance Sheets. The accrual of for penalties and interest decreased in 2014 by $38 due to a favorable ruling on a portion of the uncertain tax position.
Due to the Intierra acquisition in 2014, the Company recorded $186 of tax liabilities related to uncertain tax positions concerning Intierra’s transfer pricing policy prior to the acquisition, terms on intercompany loans between Intierra subsidiaries, and withholdings on deemed dividends among the Intierra subsidiaries. Total penalties and interest accrued was $34 as of December 31, 2014. The tax liability includes estimated taxes, interests and penalties and was recorded in the “Accounts payable and accrued expenses” line item in the accompanying Consolidated Balance Sheets.
The Company operates in 10 countries and is subject to income taxes in most taxing jurisdictions in which it operates. The following table summarizes the earliest tax years that remain subject to examination by
the major taxing jurisdictions in which the Company operates. The major tax jurisdictions have the following tax years open to examination:
|
| | | | | | |
Jurisdiction | Earliest Open Tax Year | | Jurisdiction | | Earliest Open Tax Year |
India | 2008 | | | United Kingdom | | 2008 |
Canada | 2011 | | | U.S. | | 2011 |
Pakistan | 2008 | | | Sweden | | 2009 |
Australia | 2010 | | | Philippines | | 2013 |
9. COMMITMENTS AND CONTINGENCIES
Leases — The Company leases office space and rental equipment under various non-cancelable operating lease agreements, which expire between April 30, 2015, and March 31, 2033, and require various minimum annual payments.
Future minimum rental commitments as of December 31, 2014, are as follows:
|
| | | |
Years Ending December 31, | |
| |
2015 | $ | 4,862 |
|
2016 | 4,756 |
|
2017 | 4,202 |
|
2018 | 2,987 |
|
2019 | 2,064 |
|
2020 and thereafter | 12,641 |
|
Total | $ | 31,512 |
|
The Company has subleased a portion of a building under a cancelable agreement which expires June 30, 2018. The preceding minimum rent commitment amounts have not been reduced by the minimum rents totaling $470, which are to be received in the future under the sublease.
Under the terms of the lease for its Charlottesville, Virginia, headquarters office, the Company has received and will continue to receive abatements (Rent Credits) to be applied against future cash rent payments. At December 31, 2014, the total cumulative Rent Credits earned were approximately $10,503. The Company will continue to earn additional Rent Credits for certain landlord approved building improvements, including maintenance and repair projects. The Company records a deferred rent liability reflecting the difference between actual monthly cash rent payments and the straight-line rent expense. Straight-line rent expense is the total of the projected cash payments net of projected Rent Credits and is allocated on a straight-line basis over the term of the lease. As of December 31, 2014, the total deferred rent liability recorded in the Consolidated Balance Sheet for the Charlottesville, Virginia, headquarters office lease was approximately $789.
Rent expense is included in the Consolidated Statement of Loss and Comprehensive Loss line item entitled “Selling, general, and administrative expenses”. Rent expense, net of sublease rental income, was $5,983 for the year ended December 31, 2014. The sublease rental income was $128 for the year ended December 31, 2014. The terms of the lease for the Charlottesville headquarters office provide for annual rent escalations based on the lesser of 3% or 50% of the change in the Consumer Price Index (CPI), as defined by the lease. The rent escalation terms are considered contingent rents and not included as part of the rent expense until the escalation amount is known.
Distribution Agreement — On January 31, 2007, the Company entered into a distribution agreement with the owner of a proprietary database that contains a compilation of certain data on insurance companies. Under the terms of the distribution agreement, the Company is granted a nonexclusive license to use the database for product development and market distribution for an eight-year period. The licensing fee related to the distribution agreement was $5,400 for the fiscal year ended December 31, 2014. These costs were reported in the Consolidated Statement of Loss and Comprehensive Loss as “Costs of sales”. The distribution agreement was renewed in 2011 and will expire in 2019. Future minimum commitments under the contract are as follows:
|
| | | |
Years Ending December 31, | |
| |
2015 | $ | 5,600 |
|
2016 | 5,800 |
|
2017 | 6,000 |
|
2018 | 6,200 |
|
2019 | 6,400 |
|
Total | $ | 30,000 |
|
Other — Various legal claims also arise from time to time in the normal course of business, which, in the opinion of management, will have no material effect on the Company’s consolidated financial statements.
On August 17, 2011, the Company entered into the sixth amended and restated operating agreement (Operating Agreement) which provides certain provisions for the governance of the Company as well as the transfer, issuance and redemption of members’ interests (represented by units). The Company was authorized by the Operating Agreement and the Board of Directors (the Board) to issue up to 3,034 Class A voting units, 201 Class A nonvoting units and 208 Class P units.
At December 31, 2014, 2 Class A voting units, 200 Class A nonvoting units and 6 Class P units were available for future grants.
The holders of Class A voting units are entitled to one vote per unit and have rights to the profits and losses of the Company and distributions from the Company as defined by the Operating Agreement. The holders of Class A nonvoting units have no voting rights but have rights to the profits and losses of the Company and distributions from the Company similar to the Class A voting units. The holders of Class P units have no voting rights and receive distributions when there is a liquidation or sale of substantially all of the assets of the Company. The Class P units are convertible into Class A nonvoting units when any of the following events occur:
| |
• | sale of substantially all the assets of the Company, |
| |
• | the Company conducts an initial public offering, or |
| |
• | the Company converts to a corporation. |
The conversion is calculated based on the ratio of the estimated fair value of the Class P units to estimated fair value of the Class A voting and nonvoting units at the time of the event.
During the year ended December 31, 2014, the Company distributed $6,857 to its members for tax purposes.
Total compensation expense for unit-based members’ interests by type of unit for the year ended December 31, 2014 is as follows:
|
| | |
| 2014 |
Class A voting units | 1,438 |
|
Class P units | 95 |
|
Total unit-based members' interest expense | 1,533 |
|
Class A voting units — The following summarizes the activities of Class A voting units for the year ended December 31, 2014:
|
| | | | |
| Class A Voting Units | Weighted-Average Grant Date Fair Value |
Nonvested at January 1, 2014 | 39 |
| $ 93.04 |
|
Granted | — |
| — |
|
Vested | (16) |
| 93.64 |
|
Forfeited | — |
| — |
|
Nonvested at December 31, 2014 | 23 |
| $ 92.58 |
|
Class A voting units are service-based awards. The fair value of Class A voting unit is based on the estimated grant date valuation of the Company per unit. Class A voting units issued before the 2011 Recapitalization were revalued using the Recapitalization date valuation of the Company per unit. No Class A voting units were issued during the year ended December 31, 2014.
The compensation expense for Class A voting units is recognized on a straight-line basis over the vesting period, which is generally five years, and is based on the number of awards ultimately expected to vest. As of December 31, 2014, the total remaining unrecognized compensation expense related to non-vested Class A voting units net of estimated forfeitures was $1,311, which will be recognized over a weighted-average remaining requisite service period of 1.41 years.
Class P units — The following summarizes the Class P unit activities during the year ended December 31, 2014:
|
| | | | |
| Class P Units | Weighted-Average Grant Date Fair Value |
Nonvested at January 1, 2014 | 41 |
| $6.94 |
|
Granted | — |
| — |
|
Vested | (14) |
| 6.94 |
|
Forfeited | (1) |
| 6.94 |
|
Nonvested at December 31, 2014 | 26 |
| $6.94 |
|
Class P units are service-based awards that may only be issued to members of management. The Company determined that Class P units are very similar to options and the grant date fair value of Class A nonvoting options granted during the same time could approximate the fair value of Class P units. No Class P units were issued during the year ended December 31, 2014.
The compensation expense for Class P units is recognized on a straight-line basis over the vesting period, which is generally five years, and is based on the number of awards ultimately expected to vest. As of December 31, 2014, the total remaining unrecognized compensation expense related to nonvested Class P units, net of estimated forfeitures, was $144, which will be recognized on a straight-line basis over a weighted-average remaining requisite service period of 1.65 years.
| |
11. | UNIT-BASED INCENTIVE PLAN |
On August 17, 2011, the Company adopted a unit-based incentive plan (Unit Incentive Plan) allowing the Board to grant Class A nonvoting units options to its employees, directors, and consultants up to 335 units minus the number of Class P units issued under the Operating Agreement. On December 11, 2014, the Board amended the Unit Incentive Plan to increase the authorized units by replacing the aforementioned 335 units with 406 units. Under the amended plan, when calculating the total number of units available for the granting of options, each option unit actually granted on or after November 1, 2014 is counted as two units if its strike price equals market value at the grant date. In addition, each Class P unit actually granted on or after November 1, 2014 is also counted as two units.
Forfeited options and Class P units are placed back into the option pool. All options issued under the Unit Incentive Plan are service-based and vest over five years. If an option holder ceases to be an employee of the Company or its subsidiaries for any reason prior to vesting of the units, all unvested units at the date of termination are forfeited. The vested units expire 180 days after termination if not exercised. In addition, options fully vest if there is a change in control of the Company.
Total compensation expense for options for the year ended December 31, 2014 is as follows:
|
| |
| 2014 |
Class A nonvoting options | 436 |
Total unit-based compensation expense | 436 |
Class A Unit Options — The Board have full and final authority to establish the terms and conditions of options, provided that the exercise price must not be less than the estimated fair market value of the Company’s Class A unit on the date of grant and the term must not exceed ten years.
The following summarizes the Class A option activity during the year ended December 31, 2014:
|
| | | | | | | | |
| Class A Options | Weighted-Average Exercise Price | Weighed-Average Contractual Term | Aggregate Intrinsic Value |
Outstanding balance at January 1, 2014 | 93 | $ | 93.92 |
| | |
Granted | 43 | 250.17 |
| | |
Forfeited/expired | (1) | 124.26 |
| | |
Exercised | (1) | 80.45 |
| | |
Outstanding balance at December 31, 2014 | 134 | $ | 144.69 |
| 7.95 | $ | 7,855 |
|
Vested or expected to vest at December 31, 2014 | 129 | $ | 143.76 |
| 7.94 | 7,669 |
|
Exercisable at December 31, 2014 | 42 | $ | 84.98 |
| 6.96 | $ | 4,034 |
|
The weighted average grant date fair value of the Class A option awards granted during the year ended December 31, 2014 was estimated at $21.63, using the Black-Scholes option-pricing model with the following weighted-average assumptions:
|
| |
| 2014 |
Expected term | 4.58 years |
Risk-free rate | 1.52% |
Expected volatility | 27.98% |
Dividend yield | 1.19% |
Expected volatility is based on historical volatility of the Company’s unit price based on valuations determined by the Company’s management. The expected term represents the contractual maturity of the
option agreements and the estimated future exercise of the options. The risk-free rate is based on the yield curve rate of the U.S. Treasury bonds with a remaining term that approximates the expected life of the options being valued. The dividend yield is based on the recent distributions paid by the Company.
As of December 31, 2014, the total remaining unrecognized compensation expense related to nonvested Class A options, net of estimated forfeitures, was $1,551. The compensation expense will be recognized on a straight-line basis over a remaining weighted-average requisite service period of 3.59 years. The total intrinsic value of Class A options exercised during 2014 was $122.
Defined Benefit Plans
In accordance with Indian law, the Company sponsors a gratuity plan, which is a defined benefit retirement plan, covering qualified employees in India. In addition, in accordance with Pakistani law, the Company also sponsors a gratuity plan covering qualified employees in Pakistan. Under both plans, the Company provides for a lump-sum payment to eligible employees, at retirement or termination of employment based on the last drawn salary and years of employment with the Company.
During the year ended December 31, 2012, the Company amended the Pakistan gratuity plan so that all employees who completed at least six months of service as of December 31, 2012 were eligible for the plan. Starting from January 1, 2013, the plan is no longer available to new participants and existing participants no longer earn additional defined benefits for future services.
The plan assets and the present value of the defined benefit obligations of both plans were valued using the projected unit credit method.
Reconciliation of the beginning and ending balances of the benefit obligations, fair value of the plan assets and the funded status for all defined benefit plans as of December 31, 2014 are as follows:
|
| | | |
Changes in Benefit Obligation | |
Benefit obligation at beginning of year | $ | 940 |
|
Service cost | 65 |
|
Interest cost | 23 |
|
Net actuarial loss | 77 |
|
Benefits paid | (105 | ) |
Currency translation adjustments | 26 |
|
Benefit obligation at end of year | $ | 1,026 |
|
|
| | | |
Change in Plan Assets | |
Fair value of plan assets at beginning of year | $ | 307 |
|
Expected return on plan assets | 34 |
|
Employer contributions | 139 |
|
Benefits paid | (105 | ) |
Net actuarial gain | 3 |
|
Currency translation adjustments | (4 | ) |
Fair value of plan assets at end of year | $ | 374 |
|
Funded status at end of year | $ | 652 |
|
|
| | | |
Amounts Recognized in Balance Sheet | |
Accrued pension liability — current | $ | (2 | ) |
Accrued pension liability — long-term | (650 | ) |
Total | $ | (652 | ) |
The net periodic benefit cost of the pension plans for the year ended December 31, 2014 was as follows:
|
| | | |
Net Periodic Benefit Cost | |
| |
Service cost | $ | 65 |
|
Interest cost on projected benefit obligation | 23 |
|
Expected return on plan assets | (34) |
|
Net actuarial loss recognized | 75 |
|
Total net periodic benefit cost | $ | 129 |
|
The weighted average actuarial assumptions used to determine benefit obligations and net periodic gratuity cost are:
|
| |
Projected Benefit Obligation | |
Discount rate | 8.5% |
| |
Net Periodic Benefit Cost | |
Discount rate | 8.5% |
Expected rate of return on plan assets | 9.4% |
Rate of compensation increase | 7.0% |
The benefits expected to be paid in each of the next five fiscal years, and in the aggregate for the five fiscal years thereafter are as follows:
|
| | | |
2015 | $ | 99 |
|
2016 | 85 |
|
2017 | 74 |
|
2018 | 66 |
|
2019 | 59 |
|
2020-2024 | 271 |
|
Total | $ | 654 |
|
The Company plans to make contributions of $96 to the India gratuity plan in 2015. The Company will make no additional contributions to the Pakistan gratuity plan as a result of the 2012 amendment.
Plan Assets
The India gratuity plan is a funded plan that is managed and administered by Life Insurance Corporation (LIC) of India, a corporation fully owned by the Government of India, which calculates the annual contribution required to be made by the Company and manages the investment as well as payouts under the plan. The plan assets held by LIC totaled $292 at December 31, 2014, and are primarily in the form of Indian government securities and high-quality corporate bonds as allowed by the Government of India.
The plan assets under the Pakistan gratuity plan totaled $81 at December 31, 2014. The majority of the plan assets are in the form of Pakistani government securities and money market funds that are traded on open market.
The fair values of Company’s plan assets as of December 31, 2014 by asset category are as follows:
|
| | | | | | | | | | | |
| Fair Value as of December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) |
| | | | |
Cash | $ | 5 |
| $ | 5 |
| — |
| — |
|
Government securities | 77 |
| 77 |
| — |
| — |
|
Insurer managed funds | 292 |
| — |
| — |
| 292 |
|
Total | $ | 374 |
| $ | 82 |
| — |
| $ | 292 |
|
If the unobservable inputs are significant to the overall fair value measurement of a plan asset, this plan asset will be classified under Level 3 of the valuation hierarchy. The plan assets with LIC are managed on a cash accumulation basis. The fair value of the plan assets is determined using the cash balance of the fund plus the expected return on plan assets as of December 31, 2014. The expected rate of return on assets was determined based on consideration of available market information and historical returns. Due to the actual return on plan assets for 2014 is unknown as of December 31, 2014, the Company determined the expected interest return on LIC-managed assets was unobservable Level 3 input and, therefore, classified the LIC-managed assets as level 3 assets.
The following table presents the reconciliation of the beginning and ending balances of those plan assets classified within Level 3 of the valuation hierarchy:
|
| | | |
Balance at December 31, 2013 | $ | 241 |
|
Actual return on plan assets | 25 |
|
Purchases, sales, and settlements, net | 26 |
|
Transfer in and/or out | — |
|
Balance at December 31, 2014 | $ | 292 |
|
Defined Contribution Plans
The Company sponsors defined contribution plans covering all eligible U.S. employees and international employees. Under the plans, employees may authorize the Company to withhold a certain percentage of their compensation and the Company may make matching contributions depending on the local country’s requirements. Expense recorded for matching contributions made during the year ended December 31, 2014 was $641 under the U.S. plan and $984 under the international plans.
| |
13. | RELATED PARTY TRANSACTIONS |
One of the members of the Company holds equity interests in an accounting firm that provides certain tax services to the Company. The Company recognized tax fees of $298 related to this accounting firm for the year ended December 31, 2014. These costs are included in “Selling, general, and administrative expenses” in the Company’s Consolidated Statement of Loss and Comprehensive Loss.
During May 2012, certain executives of the Company along with other investors became members of a holding company that purchased a $46,800 note (Note) from the Company’s majority Class A voting unit holders. The Note pays interest at the greater of an average LIBOR rate, as defined by the Note agreement, at the end of each calendar quarter, or 1.50% plus a margin of 6.75%. Principal and interest payments are not required until the Note’s maturity date on May 30, 2018.
Perr&Knight Acquisition –– On April 16, the Company acquired the defined assets and liabilities associated with Perr&Knight, Inc., an insurance support service provider, for $19,500 in cash. The Perr&Knight, Inc. acquisition further diversified the product offering of the Company.
Merger with McGraw Hill Financial Inc. –– On July 24, 2015, the Company entered into an agreement and plan of merger (Merger Agreement) with McGraw Hill Financial Inc. (MHFI) to sell all of the issued and outstanding equity interests in the Company for $2.225 billion in cash, subject to working capital adjustments. The Merger Agreement closed on September 1, 2015.
The Company performed a review for subsequent events through September 1, 2015, the date the consolidated financial statements were available for issuance.
******