Attached files

file filename
8-K - 8-K - Hudson Global, Inc.a8-ksaleofrecruitmentandta.htm
Exhibit 99.1

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

On March 31, 2018, Hudson Global, Inc. (the "Company") completed the sale of its recruitment and talent management businesses (the "Businesses") in Europe, Belgium and Asia Pacific (the "Sale Transactions") as discussed in the Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.

The following unaudited pro forma condensed consolidated financial statements ("unaudited pro forma statements") are based on the Company’s historical consolidated financial statements adjusted to give effect to the Sale Transactions. The Unaudited Pro Forma Condensed Consolidated Statements of Operations for the years ended December 31, 2017, 2016 and 2015, have been prepared with the assumption that the Sale Transactions occurred as of January 1, 2015. The Unaudited Pro Forma Condensed Consolidated Balance Sheet as of December 31, 2017 has been prepared with the assumption that the Sale Transactions were completed as of the balance sheet date.

The unaudited pro forma statements do not necessarily reflect what the Company’s financial condition or results of operations would have been had the Sale Transactions occurred on the dates indicated, or which may result in the future. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors. The unaudited pro forma statements have been prepared by the Company based upon assumptions deemed appropriate by the Company's management. An explanation of certain assumptions is set forth under the Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

The unaudited pro forma statements should be read in conjunction with the audited financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017.
    

1


HUDSON GLOBAL, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
December 31, 2017
(in thousands, except per share data)
 
 
 
Pro Forma Adjustments
 
 
 
As Reported
 
Disposition of the Businesses (2a)
 
Other Adjustments
 
 
Pro Forma
ASSETS
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
21,040

 
$
(15,459
)
 
$
39,480

(2b)
 
$
45,061

Accounts receivable, net
71,878

 
(60,334
)
 
 
 
 
11,544

Prepaid and other
4,125

 
(3,738
)
 
 
 
 
387

Total current assets
97,043

 
(79,531
)
 
39,480

 
 
56,992

Property and equipment, net
6,251

 
(6,251
)
 
 
 
 

Deferred tax assets, non-current
6,404

 
(6,404
)
 
351

(2c)
 
351

Other assets, non-current
1,942

 
(1,579
)
 
 
 
 
363

Total assets
$
111,640

 
$
(93,765
)
 
$
39,831

 
 
$
57,706

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
Accounts payable
$
6,957

 
$
(5,765
)
 
 
 
 
$
1,192

Accrued expenses and other current liabilities
45,565

 
(38,503
)
 
 
 
 
7,062

Short-term borrowings
7,080

 
(7,080
)
 
 
 
 

Accrued business reorganization
919

 
(882
)
 
 
 
 
37

Current liabilities of discontinued operations
56

 
(56
)
 
 
 
 

Total current liabilities
60,577

 
(52,286
)
 
 
 
 
8,291

Deferred rent
1,833

 
(1,833
)
 
 
 
 

Income tax payable, non-current
2,231

 
(540
)
 
363

(2d)
 
2,054

Other non-current liabilities
3,847

 
(3,836
)
 
 
 
 
11

Total liabilities
68,488

 
(58,495
)
 
363

 
 
10,356

Commitments and contingencies
 
 
 
 
 
 
 
 
Stockholders' equity:
 

 
 
 
 
 
 
 
Preferred stock, $0.001 par value, 10,000 shares authorized; none issued or outstanding

 

 
 
 
 

Common stock, $0.001 par value, 100,000 shares authorized; issued 34,959 shares
34

 

 
 
 
 
34

Additional paid-in capital
483,558

 

 
200

(2e)
 
483,758

Accumulated deficit
(443,419
)
 
(35,270
)
 
16,055

(2f)
 
(462,634
)
Accumulated other comprehensive income
10,709

 

 
23,213

(2i)
 
33,922

Treasury stock, 3,800 shares, at cost
(7,730
)
 

 
 
 
 
(7,730
)
Total stockholders' equity
43,152

 
(35,270
)
 
39,468

 
 
47,350

Total liabilities and stockholders' equity
$
111,640

 
$
(93,765
)
 
$
39,831

 
 
$
57,706

See the accompanying notes which are an integral part of these unaudited pro forma condensed consolidated financial statements.

2


HUDSON GLOBAL, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
Year Ended December 31, 2017
(in thousands, except per share data)
 
 
 
Pro Forma Adjustments
 
 
As Reported
 
Disposition of the Businesses (2(g))
 
Other Adjustments
 
Pro Forma
Revenue
$
456,721

 
$
(396,841
)
 
 
 
$
59,880

Direct costs
269,985

 
(252,276
)
 
 
 
17,709

Gross margin
186,736

 
(144,565
)
 
 
 
42,171

Operating expenses:
 
 
 
 
 
 
 
Salaries and related
142,651

 
(106,961
)
 
 
 
35,690

Other selling, general and administrative
38,439

 
(29,627
)
 
 
 
8,812

Depreciation and amortization
2,748

 
(2,387
)
 
 
 
361

Business reorganization
712

 
(815
)
 
 
 
(103
)
Goodwill impairment
1,909

 
(1,909
)
 
 
 

Operating income (loss)
277

 
(2,866
)
 
 
 
(2,589
)
Non-operating income (expense):
 
 
 
 
 
 
 
Interest income (expense), net
(403
)
 
440

 
 
 
37

Other income (expense), net
(510
)
 
352

 
 
 
(158
)
Net income (loss) before provision for income taxes
(636
)
 
(2,074
)
 
 
 
(2,710
)
Provision for income taxes
2,284

 
(1,819
)
 
1,279

(2h)
1,744

Net income (loss)
$
(2,920
)
 
$
(255
)
 
$
(1,279
)
 
$
(4,454
)
Basic and diluted earnings (loss) per share:
 
 
 
 
 
 
 
Basic and diluted earnings (loss) per share
$
(0.09
)
 
 
 
 
 
$
(0.14
)
Weighted-average shares outstanding:
 
 
 
 
 
 
 
Basic
32,106

 
 
 
 
 
32,106

Diluted
32,106

 
 
 
 
 
32,106


See the accompanying notes which are an integral part of these unaudited pro forma condensed consolidated financial statements.


3


HUDSON GLOBAL, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
Year Ended December 31, 2016
(in thousands, except per share data)
 
 
 
Pro Forma Adjustments
 
 
As Reported
 
Disposition of the Businesses (2(g))
 
Other Adjustments
 
Pro Forma
Revenue
$
422,744

 
$
(359,071
)
 
 
 
$
63,673

Direct costs
248,327

 
(225,253
)
 
 
 
23,074

Gross margin
174,417

 
(133,818
)
 
 
 
40,599

Operating expenses:
 
 
 
 
 
 
 
Salaries and related
139,848

 
(103,581
)
 
 
 
36,267

Other selling, general and administrative
37,486

 
(29,744
)
 
 
 
7,742

Depreciation and amortization
3,090

 
(2,636
)
 
 
 
454

Business reorganization
1,580

 
(1,508
)
 
 
 
72

Operating income (loss)
(7,587
)
 
3,651

 
 
 
(3,936
)
Non-operating income (expense):
 
 
 
 
 
 
 
Interest income (expense), net
(357
)
 
348

 
 
 
(9
)
Other income (expense), net
(247
)
 
180

 
 
 
(67
)
Net income (loss) before provision for income taxes
(8,191
)
 
4,179

 
 
 
(4,012
)
Provision for income taxes
742

 
(759
)
 
1,351

(2h)
1,334

Net income (loss)
$
(8,933
)
 
$
4,938

 
$
(1,351
)
 
$
(5,346
)
Basic and diluted earnings (loss) per share:
 
 
 
 
 
 
 
Basic and diluted earnings (loss) per share
$
(0.27
)
 
 
 
 
 
$
(0.16
)
Weighted-average shares outstanding:
 
 
 
 
 
 
 
Basic
33,174

 
 
 
 
 
33,174

Diluted
33,174

 
 
 
 
 
33,174


See the accompanying notes which are an integral part of these unaudited pro forma condensed consolidated financial statements.


4


HUDSON GLOBAL, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
Year Ended December 31, 2015
(in thousands, except per share data)
 
 
 
Pro Forma Adjustments
 
 
As Reported
 
Disposition of the Businesses (2(g))
 
Other Adjustments
 
Pro Forma
Revenue
$
463,197

 
$
(365,205
)
 
 
 
$
97,992

Direct costs
275,487

 
(223,518
)
 
 
 
51,969

Gross margin
187,710

 
(141,687
)
 
 
 
46,023

Operating expenses:
 
 
 
 
 
 
 
Salaries and related
149,442

 
(106,785
)
 
 
 
42,657

Other selling, general and administrative
45,189

 
(33,722
)
 
 
 
11,467

Depreciation and amortization
3,845

 
(2,698
)
 
 
 
1,147

Business reorganization
5,828

 
(2,842
)
 
 
 
2,986

Total Operating expenses
204,304

 
(146,047
)
 
 
 
58,257

Gain (loss) on sale and exit of businesses
19,835

 
132

 
 
 
19,967

Operating income (loss)
3,241

 
4,492

 
 
 
7,733

Non-operating income (expense):
 
 
 
 
 
 
 
Interest income (expense), net
(722
)
 
364

 
 
 
(358
)
Other income (expense), net
(266
)
 
261

 
 
 
(5
)
Net income (loss) before provision for income taxes
2,253

 
5,117

 
 
 
7,370

Provision for income taxes
646

 
(606
)
 
1,339

(2h)
1,379

Net income (loss)
$
1,607

 
$
5,723

 
$
(1,339
)
 
$
5,991

Basic and diluted earnings (loss) per share:
 
 
 
 
 
 
 
Basic and diluted earnings (loss) per share
$
0.05

 
 
 
 
 
$
0.18

Weighted-average shares outstanding:
 
 
 
 
 
 
 
Basic
33,869

 
 
 
 
 
33,869

Diluted
34,084

 
 
 
 
 
34,084


See the accompanying notes which are an integral part of these unaudited pro forma condensed consolidated financial statements.



5


HUDSON GLOBAL, INC.
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)


1. SALE TRANSACTIONS

On March 31, 2018, the Company completed the transactions contemplated by agreements described below, each relating to the sale of certain of the Company’s subsidiaries in Europe, Belgium and Asia Pacific ("APAC").

Europe Sale Agreement
The Europe sale agreement relates to the sale of the Company's European operations and is dated as of December 17, 2017 and was amended on January 25, 2018. This transaction excludes the Company's operations in Belgium and Recruitment Process Outsourcing ("RPO") business in Europe. The Europe purchaser made a cash payment at closing of $7,711, subject to adjustment.

Belgium Sale Agreement
The Belgium Sale Agreement relates to the sale of the Company's Belgium operations and is dated as of December 17, 2017 and was amended on January 25, 2018. This transaction, excludes the Company's RPO business in Belgium. The Belgium purchaser made a cash payment at closing of $24,813, subject to adjustment.

APAC Sale Agreement
The APAC Sale Agreement relates to the sale of the Company's APAC operations and is dated as of December 17, 2017 and was amended on January 25, 2018. This transaction excludes the Company's RPO business in the APAC region. The APAC purchaser made a cash payment at closing of $6,436, subject to adjustment.

2. UNAUDITED PRO FORMA ADJUSTMENTS

The following notes describe the basis for and/or assumptions regarding the pro forma adjustments included in the Company’s unaudited pro forma statements:

(a) Recording of the disposition of the Businesses. The amounts include the assets and liabilities attributable to the businesses being sold.

(b)  Recording of the sale proceeds, net of estimated transaction related expenses:
Cash proceeds
$
40,897

Less: estimated transaction costs
(1,417
)
 Net adjustment to cash and cash equivalents
$
39,480


(c) Adjustment for deferred tax asset allocated to entities retained by the Company engaged in the RPO business.

(d) Adjustment for estimated tax expense on the gain (loss) recognized on the sale of the businesses.

(e) Additional compensation expense related to the acceleration of vesting of stock-based compensation awards based on a change of control event.

(f) Adjustments to accumulated deficit are comprised of:
Net sales consideration (Note (b))
$
39,480

Deferred tax asset allocated to RPO (Note (c))
351

Estimated tax expense on gain (loss) (Note (d))
(363
)
Change in control stock-based compensation expense (Note (e))
(200
)
Release of cumulative translation adjustment (Note (i))
(23,213
)
 Net adjustment to accumulated deficit
$
16,055


(g) The amounts being eliminated represent the revenues, direct costs, operating and other expenses that are attributable to the sale of the Businesses.


6


HUDSON GLOBAL, INC.
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)


(h) The provision for income taxes presented is adjusted for the retained RPO business applicable statutory rates

(i) The estimated gain (loss) on the sale of businesses to be recorded as an adjustment to stockholder’s equity is as follows:
Net sales consideration (Note (b))
$
39,480

Assets and liabilities of the disposed businesses (Note (a))
(35,270
)
Release of cumulative translation adjustment
(23,213
)
Deferred tax asset allocated to RPO (Note (c))
351

Change in control stock-based compensation expense (Note (e))
(200
)
    Pre-tax loss on sale of businesses
(18,852
)
Tax expense (Note (d))
363

   After tax loss on sale of businesses
$
(19,215
)

This estimated loss has not been reflected in the pro forma condensed consolidated statement of operations as it is considered to be nonrecurring in nature. No adjustment has been made to the sale proceeds to give effect to any potential post-closing adjustments under the terms of the Sale Transactions.

Transition Services Agreement

As part of the sale of the Businesses, the Company entered into a transitional services agreement ("TSA") with certain subsidiaries to be acquired by the purchasers of the Businesses, including a subsidiary to be acquired by the Europe purchaser, pursuant to which such subsidiary of the Europe purchaser will provide temporary office space, IT infrastructure and other support services, for a period of less than 12 months to help ensure an orderly transition following the completion of the sale. Due to the short-term nature of the services adjustments have not been made to the pro-forma consolidated statement of operations.

The TSA also provides as part of the APAC sale, a subsidiary of the APAC Purchaser will provide temporary office space, IT infrastructure and other support services, as outlined in the TSA, for a period of less than 12 months to help ensure an orderly transition following the completion of the sale. Due to the short-term nature of the services adjustments have not been made to the pro-forma consolidated statement of operations. 

The TSA may be amended by mutual agreement and the length of the TSA depends on how quickly the transition of such services is completed.

7