Attached files

file filename
EX-99.3 - EX-99.3 - Exela Technologies, Inc.a17-19126_2ex99d3.htm
EX-99.2 - EX-99.2 - Exela Technologies, Inc.a17-19126_2ex99d2.htm
8-K/A - 8-K/A - Exela Technologies, Inc.a17-19126_28ka.htm

Exhibit 99.1

 



 

SourceHOV Holdings, Inc. and Subsidiaries

 

Condensed Consolidated Balance Sheets as of June 30, 2017 and December 31, 2016, Condensed Consolidated Statements of Operations and Comprehensive Loss for three and six months ended June 30, 2017 and 2016,  and Stockholders’ Deficit and Cash Flows for the six months ended June 30, 2017 and 2016

 



 

SourceHOV Holdings, Inc. and Subsidiaries

 

Index to Unaudited Condensed Consolidated Financial Statements

 

Page(s)

 

 

 

Condensed Consolidated Financial Statements

 

 

 

Condensed Consolidated Balance Sheets as of June 30, 2017 and December 31, 2016

1

 

 

Condensed Consolidated Statements of Operations for the three and six months ended

 

June 30, 2017 and 2016

2

 

 

Condensed Consolidated Statements of Comprehensive Loss for the three and six months ended June 30, 2017 and 2016

3

 

 

Condensed Consolidated Statements of Stockholders’ Deficit for the six months ended

 

June 30, 2017 and 2016

4

 

 

Condensed Consolidated Statements of Cash Flows for the six months ended

 

June 30, 2017 and 2016

5

 

 

Notes to the Condensed Consolidated Financial Statements

6-24

 



 

SourceHOV Holdings, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
As of June 30, 2017 and December 31, 2016

(in thousands of United States dollars except share and per share amounts)

 

 

 

June 30,
2017

 

December 31,
2016

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

23,973

 

$

8,361

 

Restricted cash

 

29,285

 

25,892

 

Accounts receivable, net of allowance for doubtful accounts of $3,351 and $3,219, respectively

 

137,618

 

138,421

 

Inventories, net

 

12,062

 

11,195

 

Prepaid expenses and other current assets

 

12,898

 

12,202

 

Total current assets

 

215,836

 

196,071

 

Property, plant and equipment, net

 

74,980

 

81,600

 

Goodwill

 

370,869

 

373,291

 

Intangible assets, net

 

277,494

 

298,739

 

Deferred income tax assets

 

8,495

 

9,654

 

Other noncurrent assets

 

9,875

 

10,131

 

Total assets

 

$

957,549

 

$

969,486

 

Liabilities and Stockholders’ Deficit

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

40,479

 

$

42,212

 

Related party payables

 

1,319

 

9,344

 

Income tax payable

 

1,652

 

1,031

 

Accrued liabilities

 

51,648

 

29,492

 

Accrued compensation and benefits

 

30,642

 

31,200

 

Customer deposits

 

18,322

 

18,729

 

Deferred revenue

 

18,798

 

17,235

 

Obligation for claim payment

 

29,285

 

25,892

 

Current portion of capital lease obligations

 

5,614

 

6,507

 

Current portion of long-term debt

 

73,623

 

55,833

 

Total current liabilities

 

271,382

 

237,475

 

Long-term debt, net of current maturities

 

950,879

 

983,502

 

Capital lease obligations, net of current maturities

 

16,732

 

18,439

 

Pension liability

 

29,328

 

28,712

 

Deferred income tax liabilities

 

26,852

 

26,223

 

Long-term income tax liability

 

3,063

 

3,063

 

Other long-term liabilities

 

11,585

 

11,973

 

Total liabilities

 

1,309,821

 

1,309,387

 

Commitment and Contingencies

 

 

 

 

 

Stockholders’ Deficit

 

 

 

 

 

Common stock, par value of $0.001 per share; 331,000 shares authorized; 157,249 shares issued and outstanding at June 30, 2017 and 144,400 shares issued and outstanding December 31, 2016;

 

 

 

 

 

Preferred stock, par value of $0.01 per share; 400,000 shares authorized and no shares issued or outstanding at June 30, 2017 and December 31, 2016

 

 

 

 

 

Additional paid in capital

 

(36,843

)

(57,389

)

Equity-based compensation

 

29,559

 

27,342

 

Accumulated deficit

 

(329,161

)

(293,968

)

Accumulated other comprehensive loss:

 

 

 

 

 

Foreign currency translation adjustment

 

(2,524

)

(3,547

)

Unrealized pension actuarial losses, net of tax

 

(13,303

)

(12,339

)

Total accumulated other comprehensive loss

 

(15,827

)

(15,886

)

Total stockholders’ deficit

 

(352,272

)

(339,901

)

Total liabilities and stockholders’ deficit

 

$

957,549

 

$

969,486

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

1



 

SourceHOV Holdings, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

For the Three and Six Months ended June 30, 2017 and 2016

(in thousands of United States dollars except share and per share amounts )

(Unaudited)

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

Revenue

 

209,382

 

191,464

 

427,642

 

391,154

 

Cost of revenue (exclusive of depreciation and amortization)

 

140,418

 

122,577

 

284,126

 

255,920

 

Gross profit

 

68,964

 

68,887

 

143,516

 

135,234

 

Selling, general and administrative expenses

 

34,998

 

33,528

 

70,578

 

64,556

 

Depreciation and amortization

 

21,406

 

20,943

 

42,727

 

39,702

 

Related party expense

 

2,456

 

2,589

 

4,841

 

4,924

 

Operating income

 

10,104

 

11,827

 

25,370

 

26,052

 

Other expense (income), net:

 

 

 

 

 

 

 

 

 

Interest expense, net

 

27,869

 

26,913

 

54,088

 

54,313

 

Sundry expense (income), net

 

(327

)

1,503

 

2,397

 

(428

)

Net loss before income taxes

 

(17,438

)

(16,589

)

(31,115

)

(27,833

)

Income tax (expense) benefit

 

(2,074

)

3,130

 

(4,078

)

6,212

 

Net loss

 

$

(19,512

)

$

(13,459

)

$

(35,193

)

$

(21,621

)

Net loss per share - basic and diluted

 

$

(124.08

)

$

(93.21

)

$

(223.80

)

$

(149.73

)

Shares used in computing basic and diluted net loss per share

 

157,249

 

144,400

 

157,249

 

144,400

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

2



 

SourceHOV Holdings, Inc. and Subsidiaries

Condensed Consolidated Statements of Comprehensive Loss

For the Three Months and Six Months ended June 30, 2017 and 2016

(in thousands of United States dollars)

(Unaudited)

 

 

 

Three months ended June 30, 

 

Six months ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(19,512

)

$

(13,459

)

$

(35,193

)

$

(21,621

)

Other comprehensive loss, net of tax

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

(1,391

)

(278

)

1,023

 

1,733

 

Unrealized pension actuarial (losses) gains, net of tax

 

(683

)

251

 

(964

)

361

 

Total other comprehensive loss, net of tax

 

$

(21,586)

 

$

(13,486

)

$

 (35,134

)

$

 (19,527

)

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

3



 

SourceHOV Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Stockholders’ Deficit
For the Six Months ended June 30, 2017 and 2016

(in thousands of United States dollars, except per share data)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Accumulated Other Comprehensive Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign Currency

 

Unrealized Pension

 

 

 

Total

 

 

 

Common Stock

 

Additional

 

Equity-Based

 

Translation

 

Actuarial Losses,

 

Accumulated

 

Stockholders’

 

 

 

Shares

 

Amount

 

Paid in Capital

 

Compensation

 

Adjustment

 

net of tax

 

Deficit

 

Deficit

 

Balances at December 31, 2015

 

144,400

 

$

 

$

(57,389

)

$

20,256

 

$

(3,415

)

$

(5,076

)

$

(245,865

)

$

(291,489

)

Net loss January 1 to June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

(21,621

)

(21,621)

 

Equity-based compensation

 

 

 

 

 

 

 

3,707

 

 

 

 

 

 

 

3,707

 

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

1,733

 

 

 

 

 

1,733

 

Net realized pension actuarial gains, net of tax

 

 

 

 

 

 

 

 

 

 

 

361

 

 

 

361

 

Balances at June 30, 2016

 

144,400

 

$

 

$

(57,389

)

$

23,963

 

$

(1,682

)

$

(4,715

)

$

(267,486

)

$

(307,309

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Other Comprehensive Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign Currency

 

Unrealized Pension

 

 

 

Total

 

 

 

Common Stock

 

Additional

 

Equity-Based

 

Translation

 

Actuarial Losses,

 

Accumulated

 

Stockholders’

 

 

 

Shares

 

Amount

 

Paid in Capital

 

Compensation

 

Adjustment

 

net of tax

 

Deficit

 

Deficit

 

Balances at December 31, 2016

 

144,400

 

$

 

$

 (57,389

)

$

 27,342

 

$

 (3,547

)

$

 (12,339

)

$

 (293,968

)

$

 (339,901

)

Net loss January 1 to June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

(35,193

)

(35,193

)

Equity-based compensation

 

 

 

 

 

 

 

2,217

 

 

 

 

 

 

 

2,217

 

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

1,023

 

 

 

 

 

1,023

 

Capital infusion from Shareholders

 

12,849

 

 

 

20,546

 

 

 

 

 

 

 

 

 

20,546

 

Net realized pension actuarial gains, net of tax

 

 

 

 

 

 

 

 

 

 

 

(964

)

 

 

(964

)

Balances at June 30, 2017

 

157,249

 

$

 

$

(36,843

)

$

29,559

 

$

(2,524

)

$

(13,303

)

$

(329,161

)

$

(352,272

)

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

4



 

SourceHOV Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
For the Six Months ended June 30, 2017 and 2016

(in thousands of United States dollars)
(Unaudited)

 

 

 

Six Months ended June 30,

 

 

 

2017

 

2016

 

Cash flows from operating activities

 

 

 

 

 

Net loss

 

$

(35,193

)

$

(21,621

)

Adjustments to reconcile net loss

 

 

 

 

 

Depreciation and amortization

 

42,727

 

39,702

 

Original issue discount and debt issuance cost amortization

 

7,027

 

6,725

 

Provision (recovery) for doubtful accounts

 

192

 

(661

)

Deferred income tax benefit (expense)

 

617

 

(7,219

)

Share-based compensation expense

 

2,217

 

3,707

 

Foreign currency remeasurement

 

972

 

174

 

Gain on sale of Meridian

 

(251

)

 

Loss on sale of property, plant and equipment

 

277

 

1,213

 

Change in operating assets and liabilities, net of effect from acquisitions:

 

 

 

 

 

Accounts receivable

 

(49

)

11,777

 

Prepaid expenses and other assets

 

(1,794

)

(3,563

)

Accounts payable and accrued liabilities

 

21,150

 

2,696

 

Related party payables

 

(8,025

)

(1,496

)

Net cash provided by operating activities

 

29,867

 

31,434

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

Purchases of property, plant and equipment

 

(3,409

)

(3,285

)

Additions to internally developed software

 

(4,731

)

(4,676

)

Additions to outsourcing contract costs

 

(6,038

)

(9,138

)

Proceeds from sale of Meridian

 

4,381

 

 

Proceeds from sale of property, plant and equipment

 

11

 

615

 

Net cash used in by investing activities

 

(9,786)

 

(16,484

)

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

Change in bank overdraft

 

(210

)

(1,080

)

Proceeds from financing obligations

 

3,008

 

4,704

 

Contribution from Shareholders

 

20,546

 

 

Borrowings from revolver and swing-line loan

 

72,600

 

35,000

 

Repayments on revolver and swing line loan

 

(72,500

)

(37,500

)

Principal payments on long-term obligations

 

(28,153

)

(23,728

)

Net cash used in financing activities

 

(4,709

)

(22,604

)

Effect of exchange rates on cash

 

240

 

(215

)

Net increase (decrease) in cash and cash equivalents

 

15,612

 

(7,869

)

Cash and cash equivalents

 

 

 

 

 

Beginning of period

 

8,361

 

16,619

 

End of period

 

$

23,973

 

$

8,750

 

 

 

 

 

 

 

Supplemental cash flow data:

 

 

 

 

 

Income tax payments, net of refunds received

 

$

2,032

 

$

1,722

 

Interest paid

 

32,566

 

56,091

 

Noncash investing and financing activities:

 

 

 

 

 

Assets acquired through capital lease arrangements

 

187

 

2,484

 

Leasehold improvements funded by lessor

 

 

322

 

Accrued capital expenditures

 

$

1,026

 

$

301

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

5



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

1.    Description of the Business

 

Organization

 

SourceHOV Holdings, Inc. and subsidiaries (collectively “the Company”) is a holding company with no operations, which owns 100% of SourceHOV LLC and its wholly owned subsidiaries (“SourceHOV LLC”). The Company provides mission-critical information and transaction processing solutions services to clients across three major industry verticals. The Company manages information and document driven business processes and offers solutions and services to fulfill specialized knowledge-based processing and consulting requirements, enabling clients to concentrate on their core competencies.

 

The Company consists of the following segments:

 

·                  Information & Transaction Processing Solutions (“ITPS”). ITPS provides industry solutions for banking and financial services, including lending solutions for mortgages and auto loans, and banking solutions for clearing, anti-money laundering, sanctions, and interbankcross-border settlement; property and casualty insurance solutions for origination, enrollments, claims processing, and benefits administration communications; public sector solutions for income tax processing, benefits administration, and record management; multi-industry solutions for payment processing and reconciliation, integrated receivable and payables management, document logistics and location services, records management and electronic storage of data / documents; and software, hardware, professional services and maintenance related to information and transaction processing automation, among others.

·                  Healthcare Solutions (“HS”). HS offerings include revenue cycle solutions, integrated accounts payable and accounts receivable, and information management for both the healthcare payer and provider markets. Payer service offerings include claims processing, claims adjudication and auditing services, enrollment processing and policy management, and scheduling and prescription management. Provider service offerings include medical coding and insurance claim generation, underpayment audit and recovery, and medical records management.

·                  Legal and Loss Prevention Services (“LLPS”) Solutions. LLPS solutions include processing of legal claims for class action and mass action settlement administrations, involving project management support, notification and outreach to claimants, collection, analysis and distribution of settlement funds. Additionally, LLPS provides data and analytical services in the context of litigation consulting, economic and statistical analysis, expert witness services, and revenue recovery services for delinquent accounts receivable.

 

The Reorganization

 

Prior to October 31, 2014, SourceHOV LLC was wholly owned by Solaris Holding Corporation (“Solaris”).  On October 31, 2014, Solaris merged with SHC Merger Sub Inc. (“SHC”), a Delaware corporation (“First Merger”). Upon consummation of this First Merger, SHC ceased to exist and Solaris continued to be the sole surviving corporation of the First Merger. At this time, Solaris and SourceHOV Holdings, Inc. were merged, resulting in the common stock of Solaris becoming common stock of the Company.  Immediately following the First Merger, the Company, BT Merger Sub Inc. (“BT”) and Pangea Acquisitions, Inc. (“Pangea”) merged (“Second Merger”).  Upon consummation of the Second Merger, BT ceased to exist and Pangea became a wholly-owned subsidiary of the Company.  As part of the transaction, the Company redeemed all preferred shares owned directly, or indirectly, by The Rohatyn Group (“TRG”) for $357.5 million, of which $353.0 million was paid on October 31, 2014 and the remaining $4.5 million is payable over two years.  All remaining preferred holders in the Company converted their preferred shares into common shares of the Company, resulting in a change of control from a collaborative group to one affiliated group of entities.  Shareholders of Pangea received common shares of the Company in exchange for their Pangea shares. In addition, all existing debt facilities of Pangea and Solaris were refinanced as part of the reorganization (the “Reorganization”). Because Pangea was controlled by the same shareholders that now control the Company at the date of the Reorganization, the merger with Pangea was reflected at carrying value.

 

6



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

The TransCentra Acquisition

 

On September 28, 2016, SourceHOV LLC acquired TransCentra Inc. (“TransCentra”), a wholly-owned subsidiary of FTS Parent, Inc. (“FTS”), a Delaware corporation. TransCentra is an outsourced biller, outsourced payment processor, and a provider of insourced imaging and payment processing platforms and software. TransCentra’s outsourced business operated through wholly-owned subsidiary Regulus Holding Inc. provides printing and payment processing to its customers. The outsourced business utilizes internally developed software to provide printing and remittance services to customers and is the predominant revenue contributor for TransCentra. TransCentra’s insourced business operated through wholly-owned subsidiary J&B Software, Inc. provides imaging and payment processing software to customers who choose to process their own remittances. TransCentra was incorporated in the State of Delaware on May 12, 2011 as Columbus Acquisition Corporation, Inc. and changed its name to TransCentra, Inc. via an amended and restated certificate of incorporation in December 2011. The acquisition was accounted for as a business combination using the acquisition method of accounting.

 

Disposal of Meridian Consulting Group, LLC

 

On March 17, 2017, the Company sold certain assets and liabilities of Meridian Consulting Group, LLC (“Meridian”) business, a legal entity included in the LLPS segment, for $5.0 million to J.S. Held LLC, a Delaware limited liability company. Management concluded Meridian was providing no added benefit to the LLPS segment, resulting in a reorganization disposal of Meridian. The Company received net cash proceeds of $4.4 million. The transaction was accounted for as a sale of a business for accounting purposes. The Company recognized a gain of $0.3 million (net of a goodwill adjustment of $2.7 million) reported as part of Selling, general and administrative expenses in the condensed consolidated statement of operations.

 

2.              Basis of Presentation and Summary of Significant Accounting Policies

 

Unaudited Interim Financial Statements

 

The accompanying unaudited condensed consolidated financial statements have been prepared on the same basis as the audited consolidated financial statements and reflect all adjustments that, in the opinion of the Company, are necessary for a fair presentation of the results for the periods presented in accordance with accounting principles generally accepted in the United States of America (US GAAP) for interim financial reporting. No material changes have been made to the Company’s accounting policies from those that were disclosed in the Company’s audited financial statements for the year ended December 31, 2016.

 

The condensed consolidated financial statements and accompanying notes do not contain certain information included in the annual consolidated financial statements and accompanying notes of the Company. These interim consolidated financial statements should read in conjunction with the December 31, 2016 audited financial statements and related notes.

 

Principles of Consolidation

 

The accompanying consolidated financial statements and related notes to the consolidated financial statements include the accounts of the Company and subsidiaries. Newly acquired subsidiaries have been included in the consolidated financial statements from the date of acquisition. In addition, the Company evaluates its relationships with other entities to identify whether they are variable interest entities as defined by Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 810-10, Consolidation and whether the Company is the primary beneficiary. Consolidation is required if both of these criteria are met. All intercompany accounts and transactions have been eliminated in consolidation.

 

7



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

Use of Estimates

 

The preparation of consolidated financial statements in conformity with United States (“U.S.”) generally accepted accounting principles (“U.S. GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.

 

Key estimates and judgments relied upon in preparing these consolidated financial statements include revenue recognition for multiple element arrangements, allowance for doubtful accounts, income taxes, depreciation, amortization, employee benefits, equity-based compensation, contingencies, goodwill, intangible assets, fair value of assets and liabilities acquired in acquisitions, and liability valuations. The Company regularly assesses these estimates and records changes in estimates in the period in which they become known. The Company bases its estimates on historical experience and various other assumptions that the Company believes to be reasonable under the circumstances. Actual results could differ from those estimates.

 

Revenue Recognition

 

The majority of the Company’s revenues are comprised of: (1) ITPS, (2) HS offerings, (3) LLPS solutions, and (4) some combination thereof. Revenue is realized or realizable and earned when persuasive evidence of an arrangement exists, delivery has occurred, the sales price is fixed or determinable and collectability is probable. Delivery does not occur until services have been provided to the client, risk of loss has transferred to the client, and either client acceptance has been obtained, client acceptance provisions have lapsed, or the Company has objective evidence that the criteria specified in the client acceptance provisions have been satisfied. The sales price is not considered to be fixed or determinable until all contingencies related to the sale have been resolved.

 

ITPS revenues  are primarily generated from a transaction-based pricing model for the various types of volumes processed, licensing and maintenance fees for technology sales, and a mix of fixed management fee and transactional revenue for document logistics and location services. HS revenues are primarily generated from a transaction-based pricing model for the various types of volumes processed for healthcare payers and providers. LLPS revenues are primarily based on a time and materials pricing as well as through transactional services priced on a per item basis.

 

If a contract involves the provision of a single element, revenue is generally recognized when the product or service is provided and the amount earned is not contingent upon any future event. Revenue from time and materials arrangements is recognized as the services are performed.

 

The Company records deferred revenue when it receives payments or invoices in advance of the delivery of products or the performance of services. The deferred revenue is recognized into earnings when underlying performance obligations are achieved.

 

The Company includes reimbursements from clients, such as postage costs, in revenue, while the related costs are included in cost of revenue in the consolidated statement of operations.

 

Multiple Element Arrangements

 

Certain of the Company’s revenue is generated from multiple element arrangements involving various combinations. The deliverables within these arrangements are evaluated at contract inception to determine whether they represent separate units of accounting, and if so, contract consideration is allocated to each deliverable based on relative selling price. The relative selling price of each deliverable within these arrangements is determined using vendor specific objective evidence (“VSOE”) of fair value, third-party

 

8



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

evidence or best estimate of selling price. Revenue is then recognized in accordance with the appropriate revenue recognition guidance applicable to the respective elements.

 

If the multiple element arrangements criteria are not met, the arrangement is accounted for as one unit of accounting which would result in revenue being recognized on a straight-line basis over the period of delivery or being deferred until the earlier of when such criteria are met or when the last element is delivered.

 

Recently Adopted  Accounting Pronouncements

 

Effective January 1, 2017, the Company adopted Accounting Standards Update (“ASU”) no. 2015-11, Inventory (Topic 330): Simplifying the Measurement of Inventory. This amendment replaced the method of measuring inventories at lower of cost or market with a lower of cost and net realizable value method. The adoption had no material impact on the Company’s financial position, results of operations and cash flows.

 

Effective January 1, 2017, the Company adopted ASU no. 2016-09, Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting (ASU 2016-09). The ASU changes how companies account for certain aspects of equity-based payment awards to employees, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. The standard requires that all tax effects related to share-based payments be recorded as income tax expense or benefit in the income statement at settlement or expiration and, accordingly, excess tax benefits and tax deficiencies be presented as operating activities in the statement of cash flows. Upon adoption of this standard, the Company elected to continue its current practice of estimating expected forfeitures. The adoption had no material impact on the Company’s financial position, results of operations and cash flows.

 

Recently Issued Accounting Pronouncements

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued ASU no. 2014-09, Revenue from Contracts with Customers (ASC 606). Under the update, revenue will be recognized based on a five-step model. The core principle of the model is that revenue will be recognized when the transfer of promised goods or services to customers is made in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.  In July 2015, the FASB deferred the effective date by one year (ASU no. 2015-14). This ASU will now be effective for annual periods, and interim periods within those annual periods, beginning on or after December 15, 2017. Early adoption is permitted, but not before the original effective date of December 15, 2016. Since the issuance of the original standard, the FASB has issued several other subsequent updates including the following: 1) clarification of the implementation guidance on principal versus agent considerations (ASU 2016-08); 2) further guidance on identifying performance obligations in a contract as well as clarifications on the licensing implementation guidance (ASU 2016-10); 3) rescission of several SEC Staff Announcements that are codified in  ASC 605 (ASU 2016-11); 4) additional guidance and practical expedients in response to identified implementation issues (ASU 2016-12); and 5) technical corrections and improvements (ASU 2016-20). The new standard will be effective for us beginning January 1, 2018. The Company is currently evaluating the impact that adopting this standard will have on the consolidated financial statements.

 

In February 2016, the FASB issued ASU no. 2016-02, Leases (842). This ASU increases transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The amendments in this ASU are effective for fiscal years beginning after December 31, 2018 and interim periods within those fiscal years and early application is permitted. The Company is currently evaluating the impact that adopting this standard will have on the consolidated financial statements.

 

In June 2016, the FASB issued ASU no. 2016-13, Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, to replace the incurred loss impairment methodology under current U.S. GAAP with a methodology that reflects expected credit losses and requires

 

9



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The Company will be required to use a forward-looking expected credit loss model for accounts receivables, loans, and other financial instruments. Credit losses relating to available-for-sale debt securities will also be recorded through an allowance for credit losses rather than as a reduction in the amortized cost basis of the securities. The standard will be effective for fiscal years beginning after December 15, 2019, with early adoption permitted beginning after December 15, 2018. Adoption of the standard will be applied using a modified retrospective approach through a cumulative-effect adjustment to retained earnings as of the effective date. The Company is currently evaluating the impact that adopting this standard will have on the consolidated financial statements.

 

In August 2016, the FASB issued ASU no. 2016-15, Statement of Cash Flows: Classification of Certain Cash Receipts and Cash Payments (Topic 230), which adds or clarifies guidance on the presentation and classification of eight specific types of cash receipts and cash payments in the statement of cash flows such as debt prepayment or extinguishment costs, settlement of contingent consideration arising from a business combination, insurance settlement proceeds, and distributions from certain equity method investees, with the intent of reducing diversity in practice. For public entities, ASU 2016-15 is effective for fiscal years, including interim periods within those fiscal years, beginning after December 15, 2017, with early adoption permitted. Entities must apply the guidance retrospectively to all periods presented unless retrospective application is impracticable. The Company is currently evaluating the impact that adopting this standard will have on the consolidated financial statements.

 

In October 2016, the FASB issued ASU no. 2016-16, Income Taxes: Intra-Entity Transfers of Assets Other Than Inventory  (Topic 740), which eliminates the current prohibition on immediate recognition of the current and deferred income tax effects of intra-entity transfers of assets other than inventory, with the intent of reducing complexity and diversity in practice. Under ASU 2016-16, entities must recognize the income tax consequences when the transfer occurs rather than deferring recognition. For public entities, ASU 2016-16 is effective for fiscal years, including interim periods within those fiscal years, beginning after December 15, 2017, with early adoption permitted as of the beginning of a fiscal year (i.e., early adoption is permitted only in the first interim period). Entities must apply the guidance on a modified retrospective basis though a cumulative effect adjustment to retained earnings as of the beginning of the period of adoption.  The Company is currently evaluating the impact that adopting this standard will have on the consolidated financial statements.

 

In November 2016, the FASB issued ASU no. 2016-18, Statement of Cash Flows: Restricted Cash (Topic 230). The ASU addresses diversity in practice that exists in the classification and presentation of changes in restricted cash and requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. The ASU is effective retrospectively for fiscal years and interim periods within those years beginning after December 15, 2017. The Company is currently evaluating the impact that adopting this standard will have on the consolidated financial statements.

 

In January 2017, the FASB issued ASU no. 2017-01, Business Combinations: Clarifying the Definition of a Business (Topic 805). The ASU clarifies the definition of a business and provides guidance on evaluating as to whether transactions should be accounted for as acquisitions (or disposals) of assets or business combinations. The definition clarification as outlined in this ASU affects many areas of accounting including acquisitions, disposals, goodwill, and consolidation. The amendments of the ASU are effective for annual periods beginning after December 15, 2017, including interim periods within those annual periods. The Company is currently evaluating the impact that adopting this standard will have on the consolidated financial statements.

 

In January 2017, the FASB issued Accounting Standards Update (“ASU”) no. 2017-04, Intangibles  Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment, which eliminates Step 2 of

 

10



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

the goodwill impairment test that had required a hypothetical purchase price allocation. Rather, entities should apply the same impairment assessment to all reporting units and recognize an impairment loss for the amount by which a reporting unit’s carrying amount exceeds its fair value, without exceeding the total amount of goodwill allocated to that reporting unit. Entities will continue to have the option to perform a qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. ASU 2017-04 will be effective prospectively for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2019, or those beginning after January 1, 2017 if early adopted. The Company is currently evaluating the impact that adopting this standard will have on the consolidated financial statements.

 

In March 2017, the FASB issued ASU no. 2017-07, Compensation  Retirement Benefits (Topic 715); Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost. The amendments to this ASU require the service cost component of net periodic benefit cost be reported in the same income statement line or lines as other compensation costs for employees. The other components of net periodic benefit cost are required to be reported separately from service costs and outside a subtotal of income from operations. Only the service cost component is eligible for capitalization. The guidance is effective for annual periods beginning after December 15, 2017. The amendments should be applied retrospectively for the income statement presentations and prospectively for the capitalization of service costs. The Company is currently evaluating the impact that adopting this standard will have on the consolidated financial statements.

 

In May 2017, the FASB issued ASU no. 2017-09, Compensation — Stock Compensation (Topic 718): Scope of Modification Accounting. The amendments in ASU 2017-09 provide guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in Topic 718. ASU 2017-09 is effective for fiscal years beginning after December 15, 2017 with early adoption permitted. The amendments in this update will be applied on a prospective basis to an award modified on or after the adoption date. The Company is currently evaluating the impact that adopting this standard will have on the consolidated financial statements.

 

3.              Accounts Receivable

 

Accounts receivable, net consist of the following:

 

 

 

June 30,
2017

 

December 31,
2016

 

Billed receivables

 

$

117,142

 

$

116,148

 

Unbilled receivables

 

20,352

 

20,982

 

Other

 

3,475

 

4,510

 

Less: Allowance for doubtful accounts

 

(3,351

)

(3,219

)

 

 

$

137,618

 

$

138,421

 

 

Unbilled receivables represent balances recognized as revenue that have not been billed to the customer. The Company’s allowance for doubtful accounts is based on a policy developed by historical experience and management judgment. Adjustments to the allowance for doubtful accounts may occur based on market conditions or specific client circumstances.

 

11



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

4.         Prepaid Expenses and Other Current Assets

 

Prepaid expenses and other current assets consist of the following:

 

 

 

June 30,

 

December 31,

 

 

 

2017

 

2016

 

Prepaids

 

$

11,715

 

$

10,906

 

Deposits

 

1,183

 

1,296

 

 

 

$

12,898

 

$

12,202

 

 

12



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

5.         Property, Plant and Equipment, Net

 

Property, plant, and equipment, which include assets recorded under capital leases, are stated at cost less accumulated depreciation and amortization, and consist of the following:

 

 

 

Estimated Useful
Lives (in Years)

 

June 30,
2017

 

December 31,
2016

 

Land

 

N/A

 

$

7,743

 

$

7,637

 

Buildings and improvements

 

7 - 40

 

16,889

 

16,989

 

Leasehold improvements

 

Lesser of the useful life or lease term

 

32,487

 

31,342

 

Vehicles

 

5 - 7

 

630

 

784

 

Machinery and equipment

 

5 - 15

 

24,258

 

23,297

 

Computer equipment and software

 

3 - 8

 

102,328

 

98,544

 

Furniture and fixtures

 

5 - 15

 

4,980

 

5,007

 

 

 

 

 

189,315

 

183,600

 

Less: Accumulated depreciation and amortization

 

 

 

(114,335

)

(102,000

)

Property, plant and equipment, net

 

 

 

$

74,980

 

$

81,600

 

 

13



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

6.         Intangibles Assets and Goodwill

 

Intangibles

 

Intangible assets are stated at cost or acquisition-date fair value less accumulated amortization and consists of the following:

 

 

 

June 30, 2017

 

 

 

Gross Carrying
Amount

 

Accumulated
Amortization

 

Intangible
Asset, net

 

Customer relationships

 

274,643

 

(115,989

)

$

158,654

 

Outsource contract costs

 

34,362

 

(12,300

)

22,062

 

Developed technology

 

89,076

 

(68,416

)

20,660

 

Internally developed software

 

21,473

 

(2,792

)

18,681

 

Trademarks

 

5,370

 

(403

)

4,967

 

Trade names

 

52,470

 

 

52,470

 

 

 

$

477,394

 

$

(199,900

)

$

277,494

 

 

 

 

December 31, 2016

 

 

 

Gross Carrying
Amount

 

Accumulated
Amortization

 

Intangible
Asset, net

 

Customer relationships

 

$

274,643

 

$

(100,172

)

$

174,471

 

Outsource contract costs

 

27,619

 

(7,378

)

20,241

 

Developed technology

 

89,076

 

(59,539

)

29,537

 

Internally developed software

 

16,742

 

(858

)

15,884

 

Trademarks

 

5,370

 

(134

)

5,236

 

Trade names

 

53,370

 

 

53,370

 

 

 

$

466,820

 

$

(168,081

)

$

298,739

 

 

Goodwill

 

Goodwill by reporting segment consists of the following:

 

 

 

Goodwill

 

Additions

 

Reductions

 

Currency
translation
adjustments

 

Goodwill

 

ITPS

 

$

145,562

 

$

13,558

 

$

 

$

274

 

$

159,394

 

HS

 

86,786

 

 

 

 

86,786

 

LLPS

 

127,111

 

 

 

 

127,111

(a)

Balance as of December 31, 2016

 

$

359,459

 

$

13,558

 

$

 

$

274

 

$

373,291

 

ITPS

 

159,394

 

 

 

 

 

299

 

159,693

 

HS

 

86,786

 

 

 

 

 

 

 

86,786

 

LLPS

 

127,111

 

 

(2,721

)(b)

 

124,390

(a)

Balance as of June 30, 2017

 

$

373,291

 

$

 

$

(2,721

)

$

299

 

$

370,869

 

 

14



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

7.         Accrued Liabilities and Other Long-Term Liabilities

 

Accrued liabilities consist of the following:

 

 

 

June 30,

 

December 31,

 

 

 

2017

 

2016

 

Accrued taxes (exclusive of income taxes)

 

$

3,285

 

$

3,309

 

Accrued lease exit obligations

 

1,577

 

3,949

 

Accrued professional and legal fees

 

16,118

 

8,289

 

Deferred rent

 

1,076

 

989

 

Accrued interest

 

23,180

 

8,459

 

Other accruals

 

6,412

 

4,497

 

 

 

$

51,648

 

$

29,492

 

 

Other Long-term liabilities consist of the following:

 

 

 

June 30,

 

December 31,

 

 

 

2017

 

2016

 

Deferred revenue

 

$

163

 

$

235

 

Deferred rent

 

6,043

 

6,110

 

Accrued lease exit obligations

 

1,713

 

672

 

Accrued compensation expense

 

2,866

 

3,783

 

Other

 

800

 

1,173

 

 

 

$

11,585

 

$

11,973

 

 

15



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

8.         Long-Term Debt and Credit Facilities

 

 

 

June 30,
2017

 

December 31,
2016

 

First lien revolving credit facility (a)

 

$

63,837

 

$

63,337

 

First lien secured term loan (b)

 

673,251

 

687,884

 

Second lien secured term loan (c)

 

238,005

 

236,344

 

Transcentra revolving credit facility

 

5,000

 

5,000

 

Transcentra term loan

 

17,750

 

19,250

 

FTS unsecured term loan

 

15,911

 

15,911

 

Other (d)

 

10,748

 

11,609

 

Total debt

 

1,024,502

 

1,039,335

 

Less: Current portion of long-term debt

 

(73,623

)

(55,833

)

Long-term debt, net of current maturities

 

$

950,879

 

$

983,502

 

 


(a)  Net of unamortized debt issuance costs of $1.8 million and $2.3 million as of June 30, 2017 and December 31 2016, respectively.

(b)  Net of unamortized original issue discount and debt issance costs of $12.1 million and $11.8 million and $14.6 million and $14.2 million as of June 30, 2017 and December 31 2016, respectively.

(c)  Net of unamortized original issue discount and debt issance costs of $6.4 million and $5.6 million and $7.3 million and $6.3 million as of June 30, 2017 and December 31 2016, respectively.

(d)  Other debt represents the Company’s outstanding loan balances associated with various hardware and software purchases along with loans entered into by subsidiaries of the Company.

 

Credit Facilities

 

As of both June 30, 2017 and December 31, 2016, the Company had outstanding irrevocable letters of credit totaling approximately $9.3 million under the revolving credit facility. As of June 30, 2017, these letters of credit consisted of approximately $7.1 million related to security for the Company’s self-insured workers’ compensation program and approximately $2.2 million for the landlord in Irving.

 

9.         Income Taxes

 

The Company applies an estimated annual effective tax rate (“ETR”) approach for calculating a tax provision for interim periods, as required under GAAP. The Company recorded an income tax expense of $2.1 million and an income tax benefit of $3.1 million for the three months ended June 30, 2017 and 2016, respectively. The Company recorded an income tax expense of $4.1 million and an income tax benefit of $6.2 million for the six months ended June 30, 2017 and 2016, respectively.

 

The Company’s ETR of (11.89%) and (13.10%) for the three months and six months ended June 30, 2017, respectively, differed from the expected U.S. statutory tax rate of 35.0%, and was primarily impacted by permanent tax adjustments, Meridian goodwill impairment, foreign operations, Indian prior year tax expense true-up, and a valuation allowance against certain domestic deferred tax assets that are not more-likely-than-not to be realized.

 

16



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

The Company’s ETR of 18.87% and 22.32% for the three months and six months ended June 30, 2016, respectively, differed from the expected U.S. statutory tax rate of 35.0%, and was impacted by permanent tax adjustments, foreign operations, FIN48 liability release due to statute of limitation expiration, and a valuation allowance against certain domestic and foreign deferred tax assets that are not more-likely-than-not to be realized.

 

As of June 30, 2017, there were no material changes to either the nature or the amounts of the uncertain tax positions previously determined for the year ended December 31, 2016.

 

10.                     Employee Benefit Plans

 

German Pension Plan

 

The Company’s subsidiary in Germany provides pension benefits to retirees. Employees eligible for participation includes all employees who started working for the Company prior to September 30, 1987 and have finished a qualifying period of at least 10 years. The Company accrues the cost of these benefits over the service lives of the covered employees based on an actuarial calculation. The Company uses a December 31 measurement date for this plan.

 

U.K. Pension Plan

 

The Company’s subsidiary in the United Kingdom provides pension benefits to retirees and eligible dependents. Employees eligible for participation included all full-time regular employees who were more than three years from retirement prior to October 2001. A retirement pension or a lump-sum payment may be paid dependent upon length of service at the mandatory retirement age. The Company accrues the cost of these benefits over the service lives of the covered employees based on an actuarial calculation. The Company uses a December 31 measurement date for this plan.

 

The Germany plan is an unfunded plan and therefore has no plan assets. The expected rate of return assumptions for plan assets relate solely to the UK plan and are based mainly on historical performance achieved over a long period of time (15 to 20 years) encompassing many business and economic cycles. The Company assumed a weighted average expected long-term rate on plan assets for the overall scheme of 5.16%.

 

Tax Effect on Accumulated Other Comprehensive Loss

 

As of June 30, 2017 and December 31, 2016, the Company recorded actuarial losses of $13.3 million and $12.3 million in accumulated other comprehensive loss on the condensed consolidated balance sheets, respectively, which is net of a deferred tax benefit of $2.3 million and $2.5 million, respectively.

 

Pension and Post Retirement Expense

 

The components of the net periodic benefit cost are as follows:

 

 

 

Three Months ended June 30,

 

Six Months ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

Service cost

 

$

2

 

$

3

 

$

4

 

$

6

 

Interest cost

 

571

 

667

 

1,124

 

1,334

 

Expected return on plan assets

 

(595

)

(656

)

(1,172

)

(1,312

)

Amortization:

 

 

 

 

 

 

 

 

 

Amortization of prior service cost

 

(33

)

(35

)

(65

)

(70

)

Amortization of net loss

 

516

 

223

 

1,016

 

446

 

Net periodic benefit cost

 

$

461

 

$

202

 

$

907

 

$

404

 

 

17



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

Employer Contributions

 

The Company’s funding is based on governmental requirements and differs from those methods used to recognize pension expense. The Company made contributions of $0.8 million and $1.1 million to its pension plans during the six months ended June 30, 2017 and 2016, respectively. The Company expects to contribute $0.9 million to the pension plans during the remainder of 2017, based on current plan provisions.

 

Executive Deferred Compensation Plan

 

The Company has individual arrangements with seven former executive in the U.S. which provide for fixed payments to be made to each individual beginning at age 65 and continuing for 20 years. This is an unfunded plan with payments to be from operating cash of the Company. Benefit payments of $0.1 million for both three months ended June 30, 2017 and 2016. Benefit payments of $0.1 million were made during both six months ended June 30, 2017 and 2016 respectively. There was no expense for both three months ended June 30, 2017 and 2016. The expense for both the six months ended June 30, 2017 and 2016 was $0.2 million. Benefit payments expected to be paid to plan participants during the remainder of 2017 are $0.1 million.

 

11.                     Fair Value Measurement

 

Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis

 

The carrying amount of assets and liabilities including cash and cash equivalents, accounts receivable and accounts payable approximated their fair value as of June 30, 2017 and December 31, 2016 due to the relative short maturity of these instruments. Management estimates the fair values of the first and second lien debt at approximately 99.3% and 100.0% respectively, of the respective principal balance outstanding as of June 30, 2017. The carrying value approximates the fair value for the long-term debt related to TransCentra and the other debt. TransCentra’s debt was recently issued in 2016 and represents the most updated rates that would be offered for similar debt maturities. Other debt represents the Company’s outstanding loan balances associated with various hardware and software purchases along with loans entered into by subsidiaries of the Company and as such, the cost incurred would approximate fair value. Property and equipment, intangible assets, and goodwill, are not required to be re-measured to fair value on a recurring basis. These assets are evaluated for impairment if certain triggering events occur. If such evaluation indicates that impairment exists, the respective asset is written down to its fair value.

 

The Company determined the fair value of its long-term debt using Level 2 inputs including the recent issue of the debt, June 2017 trades of the Company’s debt on an inactive market, the Company’s credit rating, and the current risk-free rate. The Company’s contingent liabilities related to prior acquisitions are re-measured each period and represent a Level 2 measurement as it is based on using an earn out method based on the agreement terms.

 

The following table provides the carrying amounts and estimated fair values of the Company’s financial instruments as of June 30, 2017 and December 31, 2016:

 

18



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

 

 

Carrying

 

Fair

 

Fair Value Measurements

 

As of June 30, 2017

 

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Recurring and nonrecurring assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Acquisition contingent liability

 

$

721

 

$

721

 

$

 

$

 

$

721

 

Long-term debt

 

950,879

 

983,383

 

 

983,383

 

 

 

 

$

951,600

 

$

984,104

 

$

 

$

983,383

 

$

721

 

 

 

 

Carrying

 

Fair

 

Fair Value Measurements

 

As of December 31, 2016

 

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Recurring and nonrecurring assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Acquisition contingent liability

 

$

721

 

$

721

 

$

 

$

 

$

721

 

Long-term debt

 

983,502

 

$

1,009,913

 

 

1,009,913

 

 

 

 

 

$

984,223

 

$

1,010,634

 

$

 

$

1,009,913

 

$

721

 

 

The significant unobservable inputs used in the fair value of the Company’s acquisition contingent liabilities are the discount rate, growth assumptions, and revenue thresholds. Significant increases (decreases) in the discount rate would have resulted in a lower (higher) fair value measurement. Significant increases (decreases) in the forecasted financial information would have resulted in a higher (lower) fair value measurement. For all significant unobservable inputs used in the fair value measurement of the Level 3 liabilities, a change in one of the inputs would not necessarily result in a directionally similar change in the other based on the current level of billings.

 

The following table reconciles the beginning and ending balances of net assets and liabilities classified as Level 3 for which a reconciliation is required:

 

Balance as of January 1, 2016

 

$

1,513

 

Payments/Reductions

 

(792

)

Balance as of December 31, 2016

 

$

721

 

Payments/Reductions

 

 

Balance as of June 30, 2017

 

$

721

 

 

12.       Equity-Based Compensation

 

Under the Company’s 2013 Long Term Incentive Plan (“2013 Plan”), the Board of Directors may grant equity-based awards to certain employees, officers, directors, consultants and advisors of the Company. Compensation expense for equity-based awards is measured at the fair value on the grant date and recognized as compensation expense on a straight-line basis over the vesting period.

 

Stock Options

 

No stock options were granted under the 2013 Plan.

 

19



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

Restricted Stock Units

 

RSUs granted to employees contain service requirements that must be met for the shares to vest. Stock awards granted to non-employee directors as part of the compensation for service on the Board are unrestricted on the grant date. No RSUs were granted in the first six months of 2017.

 

The compensation expense for stock incentive plans was $1.9 million and $1.7 million for the three months ended June 30, 2017 and 2016, and $2.2 million and $3.7 million for the six months ended June 30, 2017 and 2016.

 

During the three and six months ended June 30, 2017 and 2016, no shares were issued.

 

13.                     Related-Party Transactions

 

Leasing Transactions

 

Certain operating companies lease their operating facilities from previous owners of the businesses who remained as employees. These leases are for various lengths and annual amounts. No rental expense was incurred for the three and six months ended June 30, 2017 and 2016 for these operating leases.

 

In addition, certain operating companies lease their operating facilities from HOV RE, LLC an affiliate through common interest held by certain shareholders. The rental expense for these operating leases was $0.2 million for both the three months ended June 30, 2017 and 2016, and $0.3 million for both the six months ended June 30, 2017 and 2016.

 

Relationship with HandsOn Global Management

 

The Company incurred management fees to HGM of $1.5 million for both the three months ended June 30, 2017 and 2016, and $3.0 million for both the six months ended June 30, 2017 and 2016.

 

The Company incurred travel expenses to HGM of $0.3 million and $0.4 million for the three months ended June 30, 2017 and 2016, and $0.5 million and $0.6 million for the six months ended June 30, 2017 and 2016.

 

The Company incurred marketing fees to Rule 14 of $0.1 million for both the three months ended June 30, 2017 and 2016, and $0.1 million and $0.2 million for the six months ended June 30, 2017 and 2016, respectively.

 

Relationship with HOV Services, Ltd.

 

HOV Services, Ltd. provides the Company data capture and technology services. HOV Services, Ltd owns shareholding interests in HOV Services, LLC. The expense recognized for these services was approximately $0.5 million and $0.4 million for the three months ended June 30, 2017 and 2016, and $0.9 million and $0.8 million for the six months ended June 30, 2017 and 2016, respectively and is included in cost of revenue in the consolidated statements of operations.

 

The Company licenses the use of the trademark “HOV” on a nonexclusive basis from an affiliate through common interest held by certain shareholders.

 

20



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

Payable Balances with Affiliates

 

Payable balances with affiliates as of June 30, 2017 and December 31, 2016 are as follows:

 

 

 

June 30,
2017

 

December 31,
2016

 

HOV Services, Ltd

 

$

505

 

$

352

 

Rule 14

 

35

 

134

 

HGM

 

779

 

8,858

 

 

 

$

1,319

 

$

9,344

 

 

14.                     Segment and Geographic Area Information

 

The Company’s operating segments are significant strategic business units that align its products and services with how it manages its business, approach the markets and interacts with its clients. The Company is organized into three segments: ITPS, HS, and LLPS.

 

ITPS: Our ITPS segment provides a wide range of solutions and services designed to aid businesses in information capture, processing, decisioning and distribution to customers primarily in the financial services, commercial, public sector and legal industries.

 

HS: Our HS segment operates and maintains a consulting and outsourcing business specializing in both the healthcare provider and payer markets.

 

LLPS: Our LLPS segment provides a broad and active array of legal services in connection with class action, bankruptcy labor, claims adjudication and employment and other legal matters.

 

The chief operating decision maker reviews operating segment revenue and gross profit. The Company does not allocate SG&A, depreciation and amortization, interest expense and sundry, net. The Company manages assets on a total company basis, not by operating segment, and therefore asset information and capital expenditures by operating segments are not presented.

 

 

 

Three months ended June 30, 2017

 

 

 

ITPS

 

HS

 

LLPS

 

Total

 

Revenue

 

129,741

 

58,065

 

21,576

 

209,382

 

Cost of revenue

 

89,246

 

37,872

 

13,300

 

140,418

 

Gross profit

 

40,495

 

20,193

 

8,276

 

68,964

 

Selling, general and administrative expenses

 

 

 

 

 

 

 

34,998

 

Depreciation and amortization

 

 

 

 

 

 

 

21,406

 

Related party expense

 

 

 

 

 

 

 

2,456

 

Interest expense, net

 

 

 

 

 

 

 

27,869

 

Sundry expense, net

 

 

 

 

 

 

 

(327

)

Net loss before income taxes

 

 

 

 

 

 

 

$

(17,438

)

 

21



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

 

 

Three months ended June 30, 2016

 

 

 

ITPS

 

HS

 

LLPS

 

Total

 

Revenue

 

105,294

 

60,982

 

25,188

 

191,464

 

Cost of revenue

 

69,729

 

36,910

 

15,938

 

122,577

 

Gross profit

 

35,565

 

24,072

 

9,250

 

68,887

 

Selling, general and administrative expenses

 

 

 

 

 

 

 

33,528

 

Depreciation and amortization

 

 

 

 

 

 

 

20,943

 

Related party expense

 

 

 

 

 

 

 

2,589

 

Interest expense, net

 

 

 

 

 

 

 

26,913

 

Sundry expense, net

 

 

 

 

 

 

 

1,503

 

Net loss before income taxes

 

 

 

 

 

 

 

$

(16,589

)

 

 

 

Six months ended June 30, 2017

 

 

 

ITPS

 

HS

 

LLPS

 

Total

 

Revenue

 

265,538

 

117,143

 

44,961

 

427,642

 

Cost of revenue

 

180,846

 

75,700

 

27,580

 

284,126

 

Gross profit

 

84,692

 

41,443

 

17,381

 

143,516

 

Selling, general and administrative expenses

 

 

 

 

 

 

 

70,578

 

Depreciation and amortization

 

 

 

 

 

 

 

42,727

 

Related party expense

 

 

 

 

 

 

 

4,841

 

Interest expense, net

 

 

 

 

 

 

 

54,088

 

Sundry expense, net

 

 

 

 

 

 

 

2,397

 

Net loss before income taxes

 

 

 

 

 

 

 

$

(31,115

)

 

 

 

Six months ended June 30, 2016

 

 

 

ITPS

 

HS

 

LLPS

 

Total

 

Revenue

 

211,710

 

128,389

 

51,055

 

391,154

 

Cost of revenue

 

141,910

 

81,972

 

32,038

 

255,920

 

Gross profit

 

69,800

 

46,417

 

19,017

 

135,234

 

Selling, general and administrative expenses

 

 

 

 

 

 

 

64,556

 

Depreciation and amortization

 

 

 

 

 

 

 

39,702

 

Related party expense

 

 

 

 

 

 

 

4,924

 

Interest expense, net

 

 

 

 

 

 

 

54,313

 

Sundry expense, net

 

 

 

 

 

 

 

(428

)

Net loss before income taxes

 

 

 

 

 

 

 

$

(27,833

)

 

The following table presents revenues by principal geographic area where the Company’s customers are located for the three and six months ended June 30, 2017 and 2016:

 

22



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

(Unaudited)

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

United States

 

$

177,215

 

$

156,617

 

$

366,024

 

$

324,179

 

Europe

 

31,130

 

33,845

 

59,431

 

65,116

 

Other

 

1,037

 

1,002

 

2,187

 

1,859

 

Total Consolidated Revenue

 

$

209,382

 

$

191,464

 

$

427,642

 

$

391,154

 

 

15.                     Subsequent Events

 

On July 12, 2017, Exela Technologies, Inc. (formerly known as Quinpario Acquisition Corp. 2) completed its acquisition of the Company and Novitex Holdings, Inc. pursuant to the (“Business Combination”) agreement dated February 21, 2017.  The Business Combination, which was structured as a stock purchase, was approved at a special meeting of shareholders of Quinpario Acquisition Corp. 2 on July 11, 2017, and subsequently Quinpario Acquisition Corp. 2 was renamed as Exela Technologies, Inc. A new capital structure consisting of $1.35 billion in new debt was put in place at Exela along with a $100.0 million senior secured revolving facility. The proceeds of the new debt financing was used to refinance the existing debt of SourceHOV and Novitex, pay fees and expenses incurred in connection with the Business Combination, and for general corporate purposes. The new capital structure at Exela includes a $350.0 million senior secured term loan, $100.0 million senior secured revolving facility, and $1.0 billion in Senior Secured Notes.

 

The Business Combination was accounted for as a reverse merger for which SourceHOV was determined to be the accounting acquirer based on the following predominate factors: New SourceHOV LLC will have the largest portion of voting rights in the newly formed entity, the largest minority shareholder of the combined entity is a current SourceHOV shareholder, the Board will have more individuals coming from SourceHOV than either Quinpario or Novitex, and SourceHOV is the largest entity by revenue and by assets.

 

As SourceHOV was determined to be the accounting acquirer in the reverse merger with Quinpario, the accounting for the merger is similar to that of a capital infusion as the only pre-combination asset of Quinpario is cash held in the Trust Account. The assets and liabilities of Quinpario will be carried at historical cost and the Company will not record any step-up in basis or any intangible assets or goodwill as a result of the merger with Quinpario. The acquisition of Novitex will be treated as a business combination under ASC 805 and will be accounted for using the acquisition method. SourceHOV will record the fair value of assets and liabilities acquired from Novitex.

 

The following pro forma results for the three and six months ended June 30, 2017 and 2016 assumes the Business Combination occurred as of the January 1, 2016 and are inclusive of preliminary estimates for purchase price adjustments. The Company is currently evaluating the purchase price allocation following the consummation of the Merger. Given the short period of time between the date of the Business Combination and the issuance of these unaudited condensed consolidated financial statements, it is not practicable to disclose the purchase price allocation.

 

Additionally, the following pro forma results are inclusive of the TransCentra Acquisition for the three and six month periods ended June 30, 2016. These pro forma results were based on estimates and assumptions, which the Company believe are reasonable. They are not the results that would have been realized had the Company been a combined company during the periods presented and are not necessarily indicative of the Company’s consolidated results of operations in future periods.

 

23



 

SourceHOV Holdings, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(in thousands of United States dollars unless otherwise stated)

 

 

 

Three months ended June 30

 

Six months ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

Net Sales

 

$

349,965

 

$

357,745

 

$

711,826

 

$

731,515

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

(18,079

)

(13,146

)

(33,092

)

(30,783

)

 

The unaudited pro forma results have been prepared to illustrate the effect of the Business Combination and related financing transactions and have been prepared for informational purposes only and should not be relied upon.

 

The Company performed its subsequent event procedures through dd mm 2017, the date these consolidated financial statements were made available for issuance.

 

24