Attached files

file filename
8-K/A - FORM 8-K/A - EBIX INCc94453e8vkza.htm
EX-23.1 - EXHIBIT 23.1 - EBIX INCc94453exv23w1.htm
EX-99.3 - EXHIBIT 99.3 - EBIX INCc94453exv99w3.htm
EX-99.2 - EXHIBIT 99.2 - EBIX INCc94453exv99w2.htm
Exhibit 99.4
Unaudited Pro Forma Condensed and Combined Financial Information
The following unaudited pro forma condensed and combined financial statements have been prepared to give effect to the acquisition by Ebix, Inc. (“Ebix” or the “Company”) of E-Z Data, Inc. (“EZ Data”). These pro forma combined financial statements are derived from the historical consolidated financial statements of Ebix which are incorporated by reference into this document, Facts Services, Inc. (“Facts”) acquired in May 2009, Peak Performance Solutions, Inc. (“Peak”) acquired in October 2009, and the historical financial statements of EZ Data which is included with this current report as Exhibits 99.2, 99.3, 99.4. The pro forma condensed and combined statement of for the year ended December 31, 2008 include twelve months of operating results for EZ Data, Peak , and Facts. These historical financial statements have been adjusted as described in the notes to the unaudited pro forma combined financial statements.
The unaudited pro forma combined balance sheet has been prepared assuming the acquisition of EZ Data occurred on September 30, 2009. The unaudited pro forma combined statements of income have been prepared assuming the acquisition of EZ Data, Peak, and Facts occurred on January 1, 2008. In all cases the purchase method, which requires an allocation of the purchase price to assets acquired and liabilities assumed at their fair value, has been applied to the accounting for the acquisition of EZ Data. Basic and diluted earnings per share and weighted average shares outstanding have retroactively adjusted to reflect the 3-for-1 stock split that was effective on October 9, 2008.
The purchase price allocation for the acquisition of EZ Data reflected in the unaudited pro forma combined financial statements is preliminary and is subject to revision. The final purchase price allocation will be based on a formal third-party valuation of identifiable intangible assets, and an in-depth analysis of the value of other assets acquired and liabilities assumed. Actual results may differ from these unaudited pro forma combined financial statements once the valuation studies necessary to finalize the required purchase price allocation are completed. Therefore, the unaudited pro forma combined financial statements are for informational purposes only and are not intended to represent or be indicative of the consolidated results of operations or financial position that would be reported had the acquisition of EZ Data been completed as of the dates presented. No effect has been given in these pro forma financial statements for future synergistic benefits that may be realized through the combination of the two companies including cross selling opportunities and cost reductions that may be realized by integrating their operations. Furthermore, the historical statement of income for EZ Data for the year ended December 31, 2008 includes $1.74 million of operating revenue and $1.66 million of associated operating expenses which will not be sustainable due to non-recurring nature of these revenue components. The unaudited pro forma condensed and combined financial statements should not be considered representative of the Company’s future consolidated results of operation or financial position nor should the historical results operations be indicative of our future expected results of operations.

 

 


 

Ebix, Inc. and Subsidiaries
Unaudited Pro Forma Condensed and Combined Statements of Income
December 31, 2008

(In thousands, except per share data)
                                             
            Facts/Peak                         Ebix/EZ-Data  
            Combined     EZ-Data                 Combined &  
    As Reported     Unaudited     Audited                 Adjusted  
    Ebix, Inc.     Historical     Historical     Adjustments         Pro Forma  
Operating Revenue
  $ 74,752     $ 10,240     $ 22,181     $         $ 107,173  
 
                                           
Operating expenses:
                                           
Cost of services provided
    14,161       342       5,653                 20,156  
Product development
    8,962       66       3,619                 12,647  
Sales and marketing
    4,344       485       1,745                 6,574  
General and administrative
    14,715       6,837       10,120                 31,672  
Amortization and depreciation
    3,306       507       672       1,699     (D)     6,184  
 
                                 
Total operating expenses
    45,488       8,237       21,809       1,699           77,233  
 
                                 
 
                                           
Operating income
    29,264       2,003       372       (1,699 )         29,940  
Interest income
    475       5                       480  
Interest expense
    (1,626 )     (196 )     (150 )     346     (F)     (2,064 )
 
                            (438 )   (M)        
Foreign exchange gain (loss)
    586       (23 )                     563  
 
                                 
 
                                           
Income before income taxes
    28,699       1,789       222       (1,791 )         28,919  
Income tax (expense)/benefit
    (1,385 )     (618 )     (26 )     90     (N)     (2,026 )
 
                            (87 )   (O)        
 
                                 
Net income
  $ 27,314     $ 1,171     $ 196     $ (1,788 )       $ 26,893  
 
                                 
 
                                           
Basic earnings per common share
  $ 2.78                                 $ 2.60  
 
                                           
Diluted earnings per common share
  $ 2.28                                 $ 2.11  
 
                                           
Basic weighted average shares outstanding
    9,838                       496     (H)     10,334  
 
                                           
Diluted weighted average shares outstanding
    12,260                       496     (H)     12,756  

 

 


 

Ebix, Inc. and Subsidiaries
Unaudited Pro Forma Condensed and Combined Statements of Income
September 30, 2009

(In thousands, except per share data)
                                             
            Facts/Peak                         Ebix/EZ-Data  
            Combined     EZ-Data                 Combined &  
    As Reported     Unaudited     Unaudited                 Adjusted  
    Ebix, Inc.     Historical     Historical     Adjustments         Pro Forma  
Operating Revenue
  $ 66,381     $ 5,885     $ 14,860     $         $ 87,126  
 
                                           
Operating expenses:
                                           
Cost of services provided
    13,298       147       3,485                 16,930  
Product development
    8,258       22       3,808                 12,088  
Sales and marketing
    3,553       214       1,509                 5,276  
General and administrative
    11,355       3,759       7,889                 23,003  
Amortization and depreciation
    2,517       220       539       1,234     (D)     4,510  
 
                                 
Total operating expenses
    38,981       4,362       17,230       1,234           61,807  
 
                                 
 
                                           
Operating income/(loss)
    27,400       1,523       (2,370 )     (1,234 )         25,319  
Interest income
    147                             147  
Interest expense
    (791 )     (162 )     (117 )     279     (F)     (1,078 )
 
                            (287 )   (M)        
Debt forgiveness
                (887 )     887     (E)      
Foreign exchange gain (loss)
    894                             894  
 
                                 
 
                                           
Income before income taxes
    27,650       1,361       (3,374 )     (355 )         25,282  
Income tax (expense)/benefit
    (925 )     (489 )     27       19     (N)     (77 )
 
                            1,291     (O)        
 
                                 
Net income
  $ 26,725     $ 872     $ (3,347 )   $ 955         $ 25,205  
 
                                 
 
                                           
Basic earnings per common share
  $ 2.63                                 $ 2.36  
 
                                           
Diluted earnings per common share
  $ 2.17                                 $ 1.94  
 
                                           
Basic weighted average shares outstanding
    10,177                       496     (H)     10,673  
 
                                           
Diluted weighted average shares outstanding
    12,490                       496     (H)     12,986  

 

 


 

Ebix, Inc. and Subsidiaries
Pro Forma Condensed and
Combined Balance Sheet
as of September 30, 2009

(In thousands, except share amounts)
(Unaudited)
                                             
                                        Ebix/EZ-Data  
                                        Combined &  
    As Reported     EZ-Data     Peak                 Adjusted  
    Ebix, Inc.     Unaudited     Unaudited     Adjustments         Pro Forma  
ASSETS
                                           
Current assets:
                                           
Cash and cash equivalents
  $ 30,857     $ 206     $ 187     $ (22,126 )   (A)   $ 9,124  
Short-term investments
    1,369                             1,369  
Accounts receivable, net of allowance
    18,660       2,211       1,129       (3,340 )   (J)     18,660  
Advanced deposits on pending business acquisitions
    11,880                   (11,880 )   (A)      
Other current assets
    1,860       424       231       (195 )   (C)     2,320  
 
                                 
Total current assets
    64,626       2,841       1,547       (37,541 )         31,473  
 
                                           
Property and equipment, net
    5,142       1,295       422                 6,859  
Goodwill
    104,339                   48,996     (B)     159,931  
                              6,596     (Q)        
Indefinite-lived intangibles
    14,790                             14,790  
Other intangible assets, net
    12,222             1,859       18,284     (B)     30,507  
 
                            (1,858 )   (C)        
Other assets
    700       152       804       (804 )   (C)     852  
 
                                 
 
                                           
Total assets
  $ 201,819     $ 4,288     $ 4,632     $ 33,673         $ 244,412  
 
                                 
 
                                           
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                           
Current liabilities:
                                           
Accounts payable and accrued expenses
  $ 4,184     $ 942     $ 4     $         $ 5,130  
Accrued payroll and related benefits
    2,408             553                 2,961  
Short term debt
    23,850                             23,850  
 
                                           
Current portion of convertible debt, net of discount of $811 and $0, respectively
    39,881                             39,881  
Current portion of long term debt and capital lease obligations
    181       206                       387  
Deferred revenue
    6,763       922       205                 7,890  
Advance payment on pending sale of intellectual property
          3,800             (3,800 )   (P)      
Other current liabilities
    321                             321  
 
                                 
 
                                           
Total current liabilities
    77,588       5,870       762       (3,800 )         80,420  
Long term debt and capital lease obligation, less current portion
    398             875       (875 )   (F)     398  
Other liabilities
    2,204             27       6,820     (G)     17,147  
 
                            1,500     (L)        
 
                            6,596     (Q)        
Deferred revenue
    53                             53  
Deferred rent
    702                             702  
 
                                 
 
                                           
Total liabilities
    80,945       5,870       1,664       10,241           98,720  
 
                                 
 
                                           
Commitments and Contingencies, Note 8
                                           
 
                                           
Stockholders’ equity:
                                           
Common stock, $.10 par value
    1,049       4             50     (K)     1,099  
 
                            (4 )   (I)        
Additional paid-in capital
    123,835       522       938       24,768     (K)     148,603  
 
                            (1,460 )   (I)        
Treasury
    (76 )           (168 )     168     (M)     (76 )
Accumulated deficit
    (3,474 )     (2,108 )     2,198       (90 )   (M)     (3,474 )
Accumulated other comprehensive loss
    (460 )                           (460 )
 
                                 
Total stockholders’ equity
    120,874       (1,582 )     2,968       23,432           145,692  
 
                                 
 
                                           
Total liabilities and stockholders’ equity
  $ 201,819     $ 4,288     $ 4,632     $ 33,673         $ 244,412  
 
                                 

 

 


 

Notes to Unaudited Pro Forma Condensed Combined Financial Statements
1. Basis of Presentation
Effective October 1, 2009, Ebix, Inc. (“Ebix” or the “Company”) acquired E-Z Data, Inc. (“EZ Data”), a leading industry provider of on-demand CRM solutions for insurance companies, brokers, agents, investment dealers, and financial advisors, for $50.4 million, consisting of cash consideration in the amount of $25.4 million paid at closing and $25.0 million in shares of Ebix common stock valued at the average market closing price for the three most recent days prior to September 30, 2009. Ebix funded the cash portion of the purchase price for this business acquisition using the proceeds from the Company’s two convertible promissory notes that it issued in late August 2009.
The accompanying unaudited condensed financial statements present the pro forma results of operations and the financial position of Ebix and EZ Data on a combined basis and are based on the historical financial information of each company after giving effect to the acquisition. The unaudited pro forma combined balance sheet has been prepared assuming the acquisition of EZ Data occurred on September 30, 2009. The unaudited pro forma combined statements of income have been prepared assuming the acquisition of EZ Data occurred on January 1, 2008.
The unaudited pro forma condensed and combined financial statements are based on estimates and assumptions which are preliminary and have been made solely for the purposes of developing such pro forma information. The estimated pro forma adjustments arising from the merger are derived from the preliminary estimated fair value of assets acquired and liabilities assumed, and the related allocation of the purchase price consideration. The final determination of the purchase price allocation will be based on the established fair value of the assets acquired, including the fair value of the identifiable intangible assets, and liabilities assumed as of October 1, 2009. The excess of the purchase price over the fair value of net assets acquired is allocated to goodwill. The final determination of the purchase consideration, fair values, and resulting goodwill may differ significantly from what is reflected in these unaudited pro forma condensed and combined financial statements. A summary of the estimated purchase price allocation to the fair value of assets acquired and liabilities assumed is as follows (in thousands):
         
Purchase Price:
       
Cash consideration
  $ 25,350  
Common stock consideration
    25,000  
 
     
 
  $ 50,350  
 
     
 
       
Preliminary Allocation of Purchase Price as of September 30, 2009:
       
Tangible assets (net)
  $ (199 )
Contingent liability in connection with put option on the stock component of the purchase consideration
    (6,596 )
Identifiable intangible assets
    15,756  
Goodwill
    41,389  
 
     
 
  $ 50,350  
 
     
The amount allocated to the intangible assets represents the Company’s preliminary estimate of the identifiable intangible assets acquired from EZ Data, which include customer relationships and developed technology. The recording of the identifiable intangible assets results in the establishment of a deferred tax liability of $5.9 million.
2. Pro Forma Adjustments — related to the acquisitions of EZ Data and Peak in October 2009, and Facts in May 2009
Pro forma adjustments reflect only those adjustments that are factually supportable and do not include the impact of contingencies that will not be known until the resolution of the contingency. The following are brief descriptions of each of the referenced pro forma adjustments included in these unaudited condensed and combined financial statements.
  (A)   Reflects the impact of the combined cash consideration paid for the purchase of EZ Data ($25.4 million) and Peak ($8.6 million) for a total of $34.0 million

 

 


 

  (B)   Includes the establishment of goodwill and other intangible assets in the amounts of $49.0 million and $18.3 million respectively in connection with the combined acquisitions of EZ Data and Peak. The preliminary estimated identifiable intangible assets and their related estimated useful lives are as follows:
                         
Intangible           Percent of     Remaining  
Assets (in thousands)   Fair Value     Purchase Price     Useful Life  
 
                       
Developed Technology
  $ 2,866   4.79 %     3-5 years  
Customer Relationships
  $ 15,418       25.76 %     12-15 years  
  (C)   Includes the elimination of pre-existing tangible and intangible assets of Peak in the net aggregate amount of $2.9 million primarily in connection with prior business acquisitions of Peak. Such assets will not be utilized in the subsequent combined operations of Peak and Ebix.
 
  (D)   Includes assumed amortization expense of $1.7 million for the year ended December 31, 2008, and $1.2 million for the nine months ended September 30, 2009, respectively, in connection with the recognition of acquired amortizable intangible assets
 
  (E)   Includes the elimination of a loss in the amount of $887 thousand pertaining to the forgiveness of advances made to a related party to EZ Data. This related party (Premier Technology Group or “PTG”) had provided programming services to EZ Data. These services will not be required by Ebix after its acquisition of EZ Data. As partial compensation for this loss of future business for PTG, EZ Data and Ebix mutually agreed to forgive the repayment of these outstanding advances.
 
  (F)   Reflects the removal of liability balances in the amount of $875 thousand and associated interest expense related to the bank debt and advances from shareholders from the income statements of the acquired businesses as these obligations were fully satisfied prior the acquisitions by Ebix. Accordingly interest expense was reduced by $346 thousand and $279 thousand respectively in the December 31, 2008 and September 30, 2009 pro forma income statements.

 

 


 

  (G)   Includes a deferred tax liability in the amount of $6.8 million thousand for the book versus tax differences attributable to acquired intangible assets.
 
  (H)   Increases the number of basic and diluted shares of common stock by 496,000 shares to give effect to the shares issued as purchase consideration in connection with the acquisition of EZ Data
 
  (I)   Includes the elimination of the equity balances for EZ Data and Peak.
 
  (J)   Includes the elimination $3.3 million of acquired accounts receivable from Peak and EZ Data, as the cash proceeds from such receivables will be retained by the sellers.
 
  (K)   Includes additional equity resulting from the shares of common stock that were issued as purchase consideration for the acquisition of EZ Data
 
  (L)   Includes a liability in the amount of $1.5 million with respect to potential future contingent consolidation to be paid in connection with the acquisition of Peak.
 
  (M)   Adds imputed interest expense (at a rate of 1.75% per annum) in the amounts of $438 thousand for the year ended December 31, 2008, and $287 thousand for the nine months ended September 30, 2009, respectively, in connection with the proceeds of the $25 million of convertible debt financing issued in August 2009 which were used to the fund the cash portion of the EZ Data acquisition price.
 
  (N)   Includes the tax effect of the pro forma adjustments which resulted in tax benefits in the amounts of $90 thousand and $19 thousand for the year ended December 31, 2008, and the nine months ending September 30, 2009, respectively
 
  (O)   Imputed federal and state income tax expense for E-Z Data (previously an S-Corp) using a marginal effective tax rate of 39.83%, resulting in $87 thousand of tax expense for the year ended December 31, 2008, and a $1.3 million tax benefit for the nine months ended September 30, 2009.
 
  (P)   Reflects the elimination of a liability in the amount of $3.8 million which pertains to an advance payment for intellectual property made by Ebix Singapore PTE LTD to EZ Data prior to its acquisition by Ebix. The transaction was subsequently consummated on October 1, 2009.
 
  (Q)   Reflects the fair value of the put option as part of the purchase price allocation in connection with the acquisition of EZ Data.