Delaware (State or other jurisdiction of incorporation) |
001-31648 (Commission File Number) |
74-2806888 (I.R.S. Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(a) | Financial statements of businesses acquired. | ||
The consolidated financial statements of RIA Envia, Inc. and its subsidiaries as of and for the years ended December 31, 2006 and 2005, together with the independent auditors reports thereon, are set forth in Exhibit 99.1 and incorporated by reference herein. | |||
(b) | Pro forma financial information. | ||
The accompanying unaudited pro forma condensed consolidated financial statements are set forth as Exhibit 99.2 and incorporated by reference herein. These unaudited pro forma condensed consolidated financial statements give effect to the acquisition of RIA Envia, Inc., which occurred on April 4, 2007. The acquisition of RIA Envia, Inc. is more fully described in Item 2 of Euronets Form 8-K filed on April 9, 2007. | |||
The accompanying unaudited pro forma condensed consolidated balance sheet as of December 31, 2006 gives effect to the Acquisition as if it had occurred on December 31, 2006. | |||
The accompanying unaudited pro forma condensed consolidated statement of income for the 12 months ended December 31, 2006 gives effect to the Acquisition as if it had occurred on January 1, 2006. | |||
The unaudited pro forma condensed combined financial statements were prepared using the purchase method of accounting in accordance with Statement of Financial Accounting Standards No. 141, Business Combinations. Under the purchase method of accounting, the total estimated purchase price is allocated to the net tangible and identifiable intangible assets of the acquired entity, based on their respective estimated fair values. The unaudited pro forma condensed combined financial information has been prepared based on a preliminary analysis of fair values performed by certain valuation experts. Therefore, the actual amounts recorded as of the completion of their analysis might differ materially from the information presented in the unaudited pro forma condensed combined financial statements. | |||
The unaudited pro forma condensed consolidated balance sheet and statement of income should be read in conjunction with Euronets Form 8-K filed on April 9, 2007, and historical financial statements and managements discussion and analysis of financial condition and results of operations in its annual report on Form 10-K. The unaudited pro forma financial information is presented for comparative purposes only and is not intended to be indicative of the results of continuing operations or financial position that would have been achieved had the Acquisition been consummated as of the dates indicated above, nor do they purport to indicate results which may be attained in the future. | |||
(d) | Exhibits. | ||
The following additional exhibits are filed herewith: |
2
Exhibit No. | Description | |
23.1
|
Consent of Stonefield Josephson, Inc. | |
23.2
|
Consent of Fàbregas, Mercadé & Co. | |
23.3
|
Consent of Baker Tilly Consulaudit S.p.A. | |
23.4
|
Consent of BDO Ortega & Asociados | |
99.1
|
Consolidated Financial Statements of RIA Envia, Inc. and its Subsidiaries | |
99.2
|
Pro Forma Unaudited Condensed Consolidated Financial Statements of Euronet Worldwide, Inc. |
3
EURONET WORLDWIDE, INC. |
||||
By: | /s/ Rick L. Weller | |||
Rick L. Weller | ||||
Executive Vice President - Chief Financial Officer | ||||
4
Exhibit | ||
Number | Description | |
23.1
|
Consent of Stonefield Josephson, Inc. | |
23.2
|
Consent of Fàbregas, Mercadé & Co. | |
23.3
|
Consent of Baker Tilly Consulaudit S.p.A. | |
23.4
|
Consent of BDO Ortega & Asociados | |
99.1
|
Consolidated Financial Statements of RIA Envia, Inc. and its Subsidiaries | |
99.2
|
Pro Forma Unaudited Condensed Consolidated Financial Statements of Euronet Worldwide, Inc. |
5
Page | ||||
Independent Auditors Report |
1 | |||
Consolidated Financial Statements |
||||
Consolidated Balance Sheets |
2 | |||
Consolidated Statements of Income |
3 | |||
Consolidated Statement of Changes in Shareholders Equity |
4 | |||
Consolidated Statements of Cash Flows |
5 | |||
Notes to Consolidated Financial Statements |
6-21 |
December 31, | December 31, | |||||||
2006 | 2005 | |||||||
Assets |
||||||||
Current Assets |
||||||||
Cash and cash equivalents |
$ | 51,366,425 | $ | 53,851,724 | ||||
Accounts
receivable, net of allowance for doubtful, accounts of $1,618,002 and $1,498,781, respectively |
27,217,907 | 33,272,537 | ||||||
Prepaid expenses and other current assets |
2,648,398 | 3,061,486 | ||||||
Receivable from related parties |
1,678,971 | 738,706 | ||||||
Total current assets |
82,911,701 | 90,924,453 | ||||||
Note receivable, related party |
| 578,151 | ||||||
Property and equipment, net |
10,372,417 | 8,211,772 | ||||||
Other assets |
1,473,167 | 1,736,182 | ||||||
$ | 94,757,285 | $ | 101,450,558 | |||||
Liabilities and Shareholders Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 5,789,684 | $ | 7,230,100 | ||||
Amounts payable to customers and correspondents |
24,428,101 | 39,244,506 | ||||||
Loan payable, bank |
24,000,000 | 15,150,000 | ||||||
Accrued expenses and other current liabilities |
8,730,944 | 7,031,710 | ||||||
Capital lease payable, current portion |
271,715 | 111,330 | ||||||
Payable to shareholders, current portion |
1,106,681 | 2,102,148 | ||||||
Payable to related parties |
259,711 | 5,066,702 | ||||||
Total current liabilities |
64,586,836 | 75,936,496 | ||||||
Long-term liabilities: |
||||||||
Loan payable, bank |
5,500,000 | 6,500,000 | ||||||
Payable to shareholders, less current portion |
| 1,400,000 | ||||||
Capital lease payable, less current portion |
337,956 | 232,744 | ||||||
Total liabilities |
70,424,792 | 84,069,240 | ||||||
Shareholders equity: |
||||||||
Common
stock, no par value, 3,000 shares authorized, 200 shares issued and outstanding |
677,491 | 677,491 | ||||||
Additional paid-in capital |
9,812,252 | 9,812,252 | ||||||
Retained earnings |
14,663,696 | 8,301,597 | ||||||
Accumulated other comprehensive loss |
(820,946 | ) | (1,410,022 | ) | ||||
Total shareholders equity |
24,332,493 | 17,381,318 | ||||||
$ | 94,757,285 | $ | 101,450,558 | |||||
The accompanying notes are an integral part of these consolidated financial statements.
Year Ended | Year Ended | |||||||
December 31, 2006 | December 31, 2005 | |||||||
Revenues: |
||||||||
Commission income |
$ | 129,215,044 | $ | 117,847,378 | ||||
Exchange income |
46,574,255 | 39,522,743 | ||||||
Other income |
2,889,093 | 2,417,098 | ||||||
Total revenues |
178,678,392 | 159,787,219 | ||||||
Operating expenses: |
||||||||
Direct operating expenses |
84,969,953 | 78,543,368 | ||||||
Salaries and benefits |
39,897,857 | 34,685,762 | ||||||
Depreciation and amortization |
2,700,505 | 2,535,288 | ||||||
Selling, general and administrative |
29,217,370 | 28,637,422 | ||||||
Total operating expenses |
156,785,685 | 144,401,840 | ||||||
Operating income |
21,892,707 | 15,385,379 | ||||||
Other income (expense): |
||||||||
Interest expense |
(1,498,156 | ) | (949,651 | ) | ||||
Non operating expenses |
(2,400,842 | ) | | |||||
(3,898,998 | ) | (949,651 | ) | |||||
Income
from continuing operations before income taxes |
17,993,709 | 14,435,728 | ||||||
Provision for income taxes |
2,396,501 | 1,148,394 | ||||||
Income from continuing operations |
15,597,208 | 13,287,334 | ||||||
Income
(loss) from discontinued operations, (net of tax) |
118,042 | (609,706 | ) | |||||
Net income |
15,715,250 | 12,677,628 | ||||||
Other
comprehensive gain (loss)-foreign currency translation adjustment |
589,076 | (402,025 | ) | |||||
Total comprehensive income |
$ | 16,304,326 | $ | 12,275,603 | ||||
The accompanying notes are an integral part of these consolidated financial statements.
Accumulated | ||||||||||||||||||||
Additional | Other | |||||||||||||||||||
Common | Paid-in | Retained | Comprehensive | |||||||||||||||||
Stock | Capital | Earnings | Loss | Total | ||||||||||||||||
RIA Envia, Inc. and Kim Phu Express, Inc. combined balance,
January 1, 2005, effect of the Kim Phu merger being recorded
at the beginning of the earliest period presented - restatement
(see Note 11) |
$ | 677,491 | $ | 9,812,252 | $ | 2,758,118 | $ | (1,007,997 | ) | $ | 12,239,865 | |||||||||
Distribution to shareholders |
| | (7,134,150 | ) | | (7,134,150 | ) | |||||||||||||
Net income |
| | 12,677,628 | | 12,677,628 | |||||||||||||||
Foreign currency translation |
| | | (402,025 | ) | (402,025 | ) | |||||||||||||
Balance at December 31, 2005 |
677,491 | 9,812,252 | 8,301,597 | (1,410,022 | ) | 17,381,318 | ||||||||||||||
Spin-off AFEX U.K. |
| | (77,770 | ) | | (77,770 | ) | |||||||||||||
Distribution to shareholders |
| | (9,275,380 | ) | | (9,275,380 | ) | |||||||||||||
Net income |
| | 15,715,250 | | 15,715,250 | |||||||||||||||
Foreign currency translation |
| | | 589,076 | 589,076 | |||||||||||||||
Balance at December 31, 2006 |
$ | 677,491 | $ | 9,812,252 | $ | 14,663,696 | $ | (820,946 | ) | $ | 24,332,493 | |||||||||
The accompanying notes are an integral part of these consolidated financial statements.
Year Ended | Year Ended | |||||||
December 31, 2006 | December 31, 2005 | |||||||
Cash flows provided by (used for) operating activities: |
||||||||
Net income |
$ | 15,715,250 | $ | 12,677,628 | ||||
Adjustment to
reconcile net income to net cash provided by (used for) operating activities: |
||||||||
Depreciation and amortization |
2,841,324 | 2,673,060 | ||||||
Bad debts |
813,265 | 639,923 | ||||||
Loss on disposition of assets |
249,527 | 144,464 | ||||||
Changes in assets and liabilities: |
||||||||
Accounts receivable |
(12,594,166 | ) | (23,069,686 | ) | ||||
Receivable from affiliates |
(1,438,064 | ) | (619,900 | ) | ||||
Prepaid expenses/other current assets |
(8,685 | ) | 1,364,633 | |||||
Other assets |
1,086 | 103,145 | ||||||
Amount payable to customer and correspondent |
5,969,914 | 19,075,812 | ||||||
Payable to vendors |
(1,184,576 | ) | 961,197 | |||||
Payable to affiliates |
(4,736,063 | ) | 911,044 | |||||
Accrued expenses and other current liabilities |
2,400,929 | 1,195,828 | ||||||
Net cash provided by operating activities |
8,029,741 | 16,057,148 | ||||||
Cash flows provided by (used for) investing activities: |
||||||||
Purchase of property and equipment |
(5,195,513 | ) | (3,387,262 | ) | ||||
Collection of note receivable |
578,151 | 192,718 | ||||||
Net cash used for investing activities |
(4,617,362 | ) | (3,194,544 | ) | ||||
Cash flows provided by (used for) financing activities: |
||||||||
Bank loan proceeds, net |
10,850,000 | 13,650,000 | ||||||
Payment of capital lease obligation |
(111,332 | ) | (95,436 | ) | ||||
Payment of shareholders payable |
(2,395,467 | ) | (378,340 | ) | ||||
Cash provided to discontinued operation |
(5,554,575 | ) | | |||||
Cash distribution to shareholders |
(9,275,380 | ) | (7,134,150 | ) | ||||
Net cash provided by (used for) financing activities |
(6,486,754 | ) | 6,042,074 | |||||
Effect of exchange rate changes on cash |
589,076 | (402,025 | ) | |||||
Net (decrease) increase in cash |
(2,485,299 | ) | 18,502,654 | |||||
Cash and cash equivalents, beginning of year |
53,851,724 | 35,349,070 | ||||||
Cash and cash equivalents, end of year |
$ | 51,366,425 | $ | 53,851,724 | ||||
Supplemental disclosure of cash flow information: |
||||||||
Interest paid |
$ | 1,809,561 | $ | 1,361,043 | ||||
Tax paid |
$ | 1,621,157 | $ | 577,432 | ||||
Supplemental disclosure of non-cash flow information - |
||||||||
Equipment financed by capital lease |
$ | 372,532 | $ | | ||||
Spin-off of AFEX U.K. |
$ | 77,770 | $ | | ||||
(1) | Description of Business: |
Merger Agreement |
Discontinued Operations |
6
(1) | Description of Business (Continued): | |
Discontinued Operations (Continued) |
Assets |
||||
Cash |
$ | 5,554,574 | ||
Receivables |
17,835,530 | |||
Due from affiliates |
275,137 | |||
Other assets |
1,317,039 | |||
$ | 24,982,280 | |||
Liabilities |
||||
Payables |
$ | 21,722,437 | ||
Loan payable to bank |
3,000,000 | |||
Due to affiliates |
182,073 | |||
Distribution payable to parent |
77,770 | |||
$ | 24,982,280 | |||
(2) | Summary of Significant Accounting Policies: | |
Basis of Presentation |
7
(2) | Summary of Significant Accounting Policies (Continued): | |
Basis of Presentation (Continued) |
Cash and Cash Equivalents |
Accounts Receivable |
Allowance for Doubtful Accounts |
Property and Equipment |
8
(2) | Summary of Significant Accounting Policies (Continued): | |
Impairment of Long-Lived Assets |
Amounts Payable to Customers and Correspondents |
Revenue Recognition |
9
(2) | Summary of Significant Accounting Policies (Continued): | |
Income Taxes |
Concentration of Credit Risk |
Fair Value of Financial Instruments |
Use of Estimates |
10
(2) | Summary of Significant Accounting Policies (Continued): | |
Recent Accounting Pronouncements |
11
(3) | Foreign Currency Forward Contracts: | |
The Company sells foreign currency forward contracts that allow the customer to purchase or sell currency at a future date at a price determined at the date of the contract. The Company then purchases a similar forward contract from a bank to fund the foreign currency forward contract. In the event a customer defaults on the foreign currency forward contract, the Company is still required to fulfill the related contract with the bank or sell the contract back to the bank. The Company makes net settlements in U.S. dollars for foreign currencies at maturity, at rates agreed to at the inception of the contracts. These contracts and commitments to purchase foreign currencies are considered derivative instruments and, as such, are accounted for in accordance with Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging Activities. The Company accounts for these contracts and commitments as freestanding derivatives. | ||
At December 31, 2005 (none at December 31, 2006, due to AFEX U.S., AFEX U.K. and AFEX AU spin-off), deposits of $436,523, which are included in amounts payable to customers and correspondents on the consolidated balance sheet for 2005, were received from customers for the purchase of $11,268,718 in foreign currencies to fulfill such commitments. The Company generally matches the terms of foreign currency purchased by customers with the obligations the Company has to purchase foreign currency. This matching of terms results in no significant financial statement impact for the fair value of these commitments and obligations. The foreign currency contracts had various maturities through December 2006. | ||
(4) | Related Party Transactions: | |
In the ordinary course of business, certain transactions are executed between the Company and entities affiliated by common ownership. These transactions primarily involve armored car cash pickup services, the payment to beneficiaries of money transfer transactions, and payment of certain expenses incurred on behalf of the Company. These transactions are regularly settled and are short-term in nature. | ||
The Company has the following balances with related entities: |
2006 | 2005 | |||||||
Receivable from related parties |
$ | 1,678,971 | $ | 738,706 | ||||
Payable to related parties |
$ | (259,711 | ) | $ | (5,066,702 | ) | ||
Payable to shareholders |
$ | (1,106,681 | ) | $ | (3,502,148 | ) | ||
12
(4) | Related Party Transactions (Continued): | |
Note Receivable |
Note receivable related party, outstanding principal
and accrued interest paid in full in 2006, stated interest
rate of 4.5% |
$ | | $ | 578,151 | ||||
Management Fees and Correspondent Services | ||
For the years ended December 31, 2006 and 2005, the Company was charged management fees of $476,004 and $656,000, respectively, from entities affiliated by common ownership. | ||
The Company also charged fees of $228,000 and $252,000 for the years ended December 31, 2006 and 2005, respectively, to a company affiliated by common ownership. The charges shown in allocated overhead for 2006 and 2005 in the accompanying statements of income are net of $24,000 and $132,000 allocated to discontinued operations, respectively. | ||
(5) | Property and Equipment: | |
At December 31, property and equipment consist of the following: |
2006 | 2005 | |||||||
Auto and trucks |
$ | 383,230 | $ | 531,785 | ||||
Furniture and fixtures |
749,835 | 811,314 | ||||||
Capitalized lease equipment |
843,888 | 456,253 | ||||||
Leasehold improvements |
8,470,350 | 6,050,454 | ||||||
Office and computer equipment |
8,474,781 | 8,252,244 | ||||||
18,922,084 | 16,102,050 | |||||||
Less accumulated depreciation |
8,549,667 | 7,890,278 | ||||||
$ | 10,372,417 | $ | 8,211,772 | |||||
13
(6) | Loan Payable, Bank: | |
Revolving Loan | ||
The Company has a credit arrangement with a commercial bank that provides for borrowings up to $36,500,000 and $39,000,000 at December 31, 2006 and 2005, respectively (loans include a $2,000,000 sub-limit for letters of credit). From this facility, $29,000,000 and $34,000,000, respectively, is made available to the Company as a revolving loan for working capital at December 31, 2006 and 2005, with a maturity date of January 31, 2008. The Company has an additional $6,000,000 and $3,000,000 at December 31, 2006 and 2005, respectively, for revolving loans which may be drawn by the Company up to four business days before each holiday, with various payment restrictions (none borrowed at December 31, 2006 and 2005). | ||
The per annum interest rate for the revolving loan is a quarter percent (0.25%) in excess of the banks prime rate. As of December 31, 2006 and 2005, the interest rate was 8.50% and 7.50%, respectively. The balances outstanding at December 31, 2006 and 2005 were $28,000,000 ($4,000,000 long-term) and $19,650,000 ($5,000,000 long-term), respectively, | ||
Term Loan | ||
The commercial bank made available a $1,500,000 term loan with a maturity date of January 31, 2008. The per annum interest rate for this loan is a quarter percent (0.25%) in excess of the banks prime rate. As of December 31, 2006 and 2005, the interest rate was 8.50% and 7.50%, respectively, and the balance outstanding was $1,500,000 (long-term) and $2,000,000 ($1,500,000 long-term). | ||
Borrowings under the revolving loan and term loan agreements are collateralized by substantially all of the Companys assets. In addition, the borrowings have been guaranteed by the shareholders of the Company. Loan covenants in connection with the revolving loan include, among other things, the maintenance of certain financial ratios and other restrictions. The Company is in compliance with all the loan covenants as of December 31, 2006 (see Note 13). |
14
(7) | Income Taxes: | |
The income tax provision consists of foreign and state taxes currently payable, as follows: |
2006 | 2005 | |||||||
Provision for income taxes |
$ | 2,396,501 | $ | 1,148,394 | ||||
(8) | Commitments and Contingencies: | |
Operating Leases | ||
The Company leases office space under various operating leases expiring through the year 2013. The rental contract contains provisions for escalations based on certain increases in costs incurred by the lessor. At December 31, 2006, future minimum rentals under these leases are as follows: |
Year ending December 31, |
||||
2007 |
$ | 2,530,099 | ||
2008 |
1,745,581 | |||
2009 |
1,291,071 | |||
2010 |
646,399 | |||
2011 |
314,734 | |||
Thereafter |
463,393 | |||
$ | 6,991,277 | |||
Rent expense for the years ended December 31, 2006 and 2005 amounted to $5,203,411 and $4,997,066, respectively, of which $783,670 and $704,812 related to discontinued operations in the respective years. | ||
Capital Leases | ||
In 2006, the Company purchased equipment under capital leases, which expire through the year 2009. The capital leases require monthly payments of $11,436, with interest at 5.5%. The equipment is depreciated on the straight line basis over 5 years. | ||
In 2004, the Company purchased equipment under capital leases expiring through the year 2008. The capital leases require monthly payments of $10,820, with interest at 6.5%. The equipment is depreciated on the straight line basis over 10 years. |
15
(8) | Commitments and Contingencies (Continued): | |
Capital Leases (Continued) | ||
The future minimum lease payments required under the capital leases and the present value of the net minimum lease payments as of December 31, 2006, are as follows: |
Year ending December 31,
|
||||
2007 |
$ | 271,469 | ||
2008 |
245,431 | |||
2009 |
105,531 | |||
Total minimum lease payments |
622,431 | |||
Less amounts representing interest |
12,760 | |||
Present value of net minimum lease payments |
609,671 | |||
Less current maturities of capital lease obligations |
271,715 | |||
Capital lease obligations, excluding current maturities |
$ | 337,956 | ||
For the years ended December 31, 2006 and 2005, depreciation expense on assets under capital leases totaled $45,625 for each year. There was no depreciation taken on 2006 assets acquired due to the fact that they were purchased very late in the year. Accumulated depreciation on capital leases amounted to $95,052 and $49,427 for the years ended 2006 and 2005, respectively. | ||
Surety Bonds | ||
The Company is regulated by various state banking regulators as a money transmitter and issuer of money orders. In connection with such banking regulations, the Company maintains $23,905,000 of surety bonds maturing on various dates in 2007, for the benefit of its customers. The proceeds from these bonds are to be used only in the event of the insolvency or bankruptcy of the Company. | ||
Litigation | ||
The Company is subject to legal actions that arise in the normal course of business. In the opinion of the Companys management, there are no legal actions pending or threatened which will have a material adverse effect on the Companys financial position, results of operations or cash flows. |
16
(9) | Employee Benefit Plans: | |
The Company sponsors a 401(k) plan covering substantially all its full-time employees. Employees who formally elect to become participants may contribute up to 50% of their gross annual compensation, not to exceed the mandatory limit placed by the Internal Revenue Code. | ||
The Company makes discretionary contributions up to 1.5% of the employees gross annual compensation. The cost of the Companys annual contribution, which was charged to operations, totaled $60,124 and $69,331 for the years ended December 31, 2006 and 2005, respectively. | ||
(10) | Payable to Shareholders: | |
At December 31, 2005, payable to shareholders (long-term) amounted $1,400,000. This amount was paid off in 2006. | ||
(11) | Restatement: | |
In accordance with the guidance in Emerging Issues Task Force (EITF) 99-19, Reporting Revenue Gross as Principal versus Net as an Agent, the Company should account for all fees received, including foreign exchange spread, as revenue during the period the Company provides the service, and recognize the amounts paid to origination and distribution agents as direct operating costs. In the previously issued financial statements for the year ended December 31, 2005, the Company incorrectly recognized commission revenues net of related payments to agents and correspondents (i.e., net). | ||
During the year ended December 31, 2006, the Company determined that, according to EITF 99-19, the Company should have been recognizing its revenues on a gross basis, not a net basis. Accordingly, the income statement for the year ended December 31, 2005 has been restated to correct for the previous misapplication in accounting principles. The effect of this restatement was to increase commission income by $78,541,765, agent costs by $48,126,679, and correspondent costs by $30,415,086 for the year ended December 31, 2005. There was no income tax effect and no effect on previously reported net income as a result of this restatement. |
17
(11) | Restatement (Continued): | |
Due to the discontinued operations of AFEX U.S. as a result of the assignment of assets and liabilities of the foreign exchange division of one of the Companys wholly-owned Subsidiaries in 2006 (Note 1), and spin-off of AFEX U.K. and Australia in 2006, the Companys statement of income for the year ended December 31, 2005 has been restated as shown below. | ||
As the effect of the merger with Kim Phu (change in reporting entity) is required to be reported at the beginning of the earliest period presented (2005), this also resulted in the restatement of the financial statements (Note 1) for the year ended December 31, 2005. | ||
The following tables show the effects of the restatements described above for the 2005 year that has been previously reported on. Certain expenses for 2005 have been reclassified to conform to the 2006 income statement presentation. |
December 31, | ||||||||||||
2005 | Adjustments | December 31, | ||||||||||
As Previously | For | 2005 | ||||||||||
Reported | Kim Phu | As Restated | ||||||||||
Assets |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
$ | 51,973,879 | $ | 1,877,845 | $ | 53,851,724 | ||||||
Accounts receivable, net of allowance
for doubtful accounts of $1,074,276 |
33,272,537 | | 33,272,537 | |||||||||
Prepaid expenses and other current assets |
3,027,489 | 33,997 | 3,061,486 | |||||||||
Receivables from affiliates |
367,056 | 371,650 | 738,706 | |||||||||
Total current assets |
88,640,961 | 2,283,492 | 90,924,453 | |||||||||
Note receivable, related party |
578,151 | | 578,151 | |||||||||
Property and equipment, net |
8,167,646 | 44,126 | 8,211,772 | |||||||||
Other assets |
1,659,439 | 76,745 | 1,736,182 | |||||||||
$ | 99,046,197 | $ | 2,404,363 | $ | 101,450,558 | |||||||
18
(11) | Restatement (Continued): |
December 31, | ||||||||||||
2005 | Adjustments | December 31, | ||||||||||
As Previously | For | 2005 | ||||||||||
Reported | Kim Phu | As Restated | ||||||||||
Liabilities and Shareholders Equity |
||||||||||||
Current liabilities: |
||||||||||||
Accounts payable |
$ | 7,229,944 | $ | 155 | $ | 7,230,100 | ||||||
Amount payable to customers and correspondents |
37,766,698 | 1,477,808 | 39,244,506 | |||||||||
Loan payable, bank |
15,150,000 | | 15,150,000 | |||||||||
Accrued expenses and other current liabilities |
6,948,829 | 82,885 | 7,031,710 | |||||||||
Capital lease payable, current portion |
111,330 | | 111,330 | |||||||||
Payable to shareholders, current portion |
2,102,148 | 2,102,148 | ||||||||||
Payable to affiliates |
5,066,701 | | 5,066,702 | |||||||||
Total current liabilities |
74,375,650 | 1,560,848 | 75,936,496 | |||||||||
Long-term liabilities: |
||||||||||||
Loans payable, bank |
6,500,000 | | 6,500,000 | |||||||||
Payable to shareholder |
1,400,000 | | 1,400,000 | |||||||||
Capital lease payable, less current portion |
232,744 | | 232,744 | |||||||||
Total liabilities |
82,508,394 | 1,560,848 | 84,069,240 | |||||||||
Shareholders equity: |
||||||||||||
Common stock, no par value, 3,000 shares
authorized, 200 shares issued and outstanding |
677,491 | | 677,491 | |||||||||
Paid-in capital |
9,549,045 | 263,207 | 9,812,252 | |||||||||
Retained earnings |
7,721,289 | 580,308 | 8,301,597 | |||||||||
Accumulated other comprehensive loss |
(1,410,022 | ) | | (1,410,022 | ) | |||||||
Total shareholders equity |
16,537,803 | 843,515 | 17,381,318 | |||||||||
$ | 99,046,197 | $ | 2,404,363 | $ | 101,450,558 | |||||||
19
(11) | Restatement (Continued): |
December 31, | ||||||||||||||||||||||||
December 31, | 2005 | |||||||||||||||||||||||
2005 | Adjustments for | Revised Before | Restatement | December 31, | ||||||||||||||||||||
As Previously | AFEX | Restatement | to Gross | 2005 | ||||||||||||||||||||
Reported | Kim Phu | (U.S./U.K./AU) | to Gross Basis | Basis | As Restated | |||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Commission income |
$ | 37,707,360 | $ | 2,123,190 | $ | 524,937 | $ | 39,305,613 | $ | 78,541,765 | $ | 117,847,378 | ||||||||||||
Exchange income |
46,716,040 | 6,145 | 7,199,442 | 39,522,743 | | 39,522,743 | ||||||||||||||||||
Other income |
2,441,755 | | 24,657 | 2,417,098 | | 2,417,098 | ||||||||||||||||||
Total revenues |
86,865,155 | 2,129,335 | 7,749,036 | 81,245,454 | 78,541,765 | 159,787,219 | ||||||||||||||||||
Operating expenses |
||||||||||||||||||||||||
Direct operating expenses |
| 1,603 | | 1,603 | 78,541,765 | 78,543,368 | ||||||||||||||||||
Salaries and benefits |
38,485,380 | 765,124 | 4,564,743 | 34,685,762 | | 34,685,762 | ||||||||||||||||||
Depreciation and amortization |
2,641,189 | 31,871 | 137,772 | 2,535,288 | | 2,535,288 | ||||||||||||||||||
Selling, general and administrative |
31,058,498 | 826,206 | 3,247,282 | 28,637,422 | | 28,637,422 | ||||||||||||||||||
Total operating expenses |
72,185,067 | 1,624,804 | 7,949,797 | 65,860,074 | 78,541,765 | 144,401,840 | ||||||||||||||||||
Operating income |
14,680,088 | 504,531 | (200,761 | ) | 15,385,379 | | 15,385,379 | |||||||||||||||||
Other income (expenses) |
||||||||||||||||||||||||
Interest expense |
(1,276,105 | ) | (84,938 | ) | (411,392 | ) | (949,651 | ) | | (949,651 | ) | |||||||||||||
Income from continuing operations
before income taxes |
13,403,983 | 419,593 | (612,153 | ) | 14,435,728 | | 14,435,728 | |||||||||||||||||
Provision for income taxes |
(1,129,855 | ) | (16,093 | ) | 2,446 | (1,148,394 | ) | | (1,148,394 | ) | ||||||||||||||
Income from continuing operations |
12,274,128 | 403,500 | (609,706 | ) | 13,287,334 | | 13,287,334 | |||||||||||||||||
Income (loss) from discontinued
operations |
| | (609,706 | ) | (609,706 | ) | (609,706 | ) | ||||||||||||||||
Net income |
$ | 12,274,128 | $ | 403,500 | $ | | $ | 12,677,628 | $ | | $ | 12,677,628 | ||||||||||||
(12) | Stock Purchase Agreement: | |
On November 21, 2006, the Fred Kunik Family Trust, a California trust, and the Irving Barr Living Trust, a California trust (the Sellers), entered into a Stock Purchase Agreement (Stock Purchase Agreement) to sell 100% of the outstanding common stock of the Company, to an affiliate of Euronet Worldwide, Inc. (Euronet). Under the Stock Purchase Agreement, an affiliate of Euronet will acquire the stock of the Company for $380 million in cash, $110 million in Euronets common stock, $0.02 par value, and certain contingent value rights and stock appreciation rights. The number of shares of Common Stock to be issued at the closing of the acquisition (Closing) will be based upon the average high and low prices of the Common Stock each trading day for the 30 trading days ending three trading days prior to the date of Closing. The Closing is subject to completion of the closing conditions under the Stock Purchase Agreement, including obtaining applicable government approvals and other customary closing conditions (See Note 13). | ||
20
(13) | Subsequent Events | |
On April 4. 2007, the sale of the Companys stock under the Stock Purchase Agreement, including two amendments to the Stock Purchase Agreement, was completed, resulting in the issuance of 4,053,606 shares of Euronet Common Stock to the Sellers. Concurrent with the sale, the Company repaid its Revolving Loan and Term Loan and cancelled those agreements, and was named as an authorized borrower under Euronets credit agreement. |
21
1. | We have audited the accompanying financial statements of the company ENVIA TELECOMUNICACIONES, S.A. that comprise the balance sheet as at 31st December 2006 and 2005, statement of income, and cash flow corresponding to the financial years closed on the said dates, the preparation of which is the responsibility of the Administrators of the company. | |
2. | Our responsibility is to express an opinion on the said financial statements as a whole based on the task carried out in accordance with the auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used ant significant estimates made by the management, as well as evaluating the overall financial statements presentation. We believe that our audits provide a reasonable basis for our opinion. | |
3. | In our opinion the enclosed financial statements of the financial years closed at 31st December 2006 and 2005 express, in all the significant aspects, the true and fair view of the patrimony and the financial situation of the company ENVIA TELECOMUNICACIONES, S.A. as at 31st December 2006 and 2005, and the results of their operations for each of the two financial years closed on the said dates and contain the necessary and sufficient information for their adequate interpretation and understanding in accordance with the accounting principles generally accepted in the United States of America (U.S. GAAP) and rules generally accepted applied with uniformity with those of the previous year. |
1. | We have audited the accompanying balance sheet of RIA ITALIA S.r.l (an italian company) as of December 31, 2006 and related statement of income, changes, in stockholders equity and cash flow statement of the year in the period ended expressed in Euro. These financial statements, prepared only for consolidation purpose, are the responsibility of the companys management. Our responsibility is to expressed an opinion on these financial statements based on our audits. | |
2. | We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. This report is intended solely for use in connection with the RIA ENVIA, Inc. consolidation process and may not be used for any other purpose. | |
3. | In our opinion, based on our audits the financial statements referred to above present fairly in all material respects, the financial position of RIA ITALIA S.r.l. as of December 31, 2006 and the results of his operation and his cash flow for the year in the period ended in accordance with the accounting principles generally accepted in the United States of America (U.S. GAAP). |
/s/ Baker Tilly | ||
Consulaudit S.p.A. | ||
Marco Sacchetta | ||
(Partner) |
Historical | ||||||||||||||||||
Euronet | Historical | Pro Forma | Pro Forma | |||||||||||||||
Worldwide | Ria Envia | Adjustments | Euronet | |||||||||||||||
(A) | (B) | (C) | Worldwide | |||||||||||||||
ASSETS |
||||||||||||||||||
Current assets: |
||||||||||||||||||
Cash and cash equivalents |
$ | 321,058 | $ | 51,367 | $ | (176,468 | ) | (D) | (E) | $ | 195,957 | |||||||
Restricted cash |
80,703 | | | 80,703 | ||||||||||||||
Inventory PINs and other |
49,511 | | | 49,511 | ||||||||||||||
Trade accounts receivable, net |
212,631 | 27,218 | | 239,849 | ||||||||||||||
Deferred income taxes, net |
9,356 | | | 9,356 | ||||||||||||||
Prepaid expenses and other current assets |
15,212 | 4,327 | | 19,539 | ||||||||||||||
Total current assets |
688,471 | 82,912 | (176,468 | ) | 594,915 | |||||||||||||
Property and equipment, net |
55,174 | 10,372 | | 65,546 | ||||||||||||||
Goodwill |
278,743 | | 383,241 | (D) | 661,984 | |||||||||||||
Acquired intangible assets, net |
47,539 | | 111,850 | (D) | 159,389 | |||||||||||||
Deferred income taxes |
19,004 | | | 19,004 | ||||||||||||||
Other assets, net |
19,208 | 1,473 | 3,463 | (E) | 24,144 | |||||||||||||
Total assets |
$ | 1,108,139 | $ | 94,757 | $ | 322,086 | $ | 1,524,982 | ||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||
Current liabilities: |
||||||||||||||||||
Trade accounts payable |
$ | 269,212 | $ | 30,218 | $ | | $ | 299,430 | ||||||||||
Accrued expenses and other current liabilities |
99,039 | 10,097 | | 109,136 | ||||||||||||||
Current installments on capital lease obligations |
6,592 | 272 | | 6,864 | ||||||||||||||
Short-term debt obligations and current maturities of long-term debt obligations |
4,378 | 24,000 | | 28,378 | ||||||||||||||
Income taxes payable |
9,463 | | | 9,463 | ||||||||||||||
Deferred
income taxes, net |
4,108 | | 2,148 | (D) | 6,256 | |||||||||||||
Deferred revenue |
11,318 | | | 11,318 | ||||||||||||||
Total current liabilities |
404,110 | 64,587 | 2,148 | 470,845 | ||||||||||||||
Debt obligations, net of current portion |
349,073 | 5,500 | 190,000 | (E) | 544,573 | |||||||||||||
Capital lease obligations, excluding current installments |
13,409 | 338 | | 13,747 | ||||||||||||||
Deferred income taxes |
43,071 | | 13,294 | (D) | 56,365 | |||||||||||||
Other long-term liabilities |
1,811 | | | 1,811 | ||||||||||||||
Minority interest |
8,350 | | | 8,350 | ||||||||||||||
Total liabilities |
819,824 | 70,425 | 205,442 | 1,095,691 | ||||||||||||||
Stockholders equity: |
||||||||||||||||||
Common stock and additional paid in capital |
338,965 | 10,489 | 130,487 | (D) | (F) | 479,941 | ||||||||||||
Retained earnings (accumulated deficit) |
(58,480 | ) | 14,664 | (14,664 | ) | (F) | (58,480 | ) | ||||||||||
Other
stockholders (deficit)/equity |
7,830 | (821 | ) | 821 | (F) | 7,830 | ||||||||||||
Total stockholders equity |
288,315 | 24,332 | 116,644 | 429,291 | ||||||||||||||
Total liabilities and stockholders equity |
$ | 1,108,139 | $ | 94,757 | $ | 322,086 | $ | 1,524,982 | ||||||||||
1
Historical | ||||||||||||||||||
Euronet | Historical | Pro Forma | Pro Forma | |||||||||||||||
Worldwide | Ria Envia | Adjustments | Euronet | |||||||||||||||
(A) | (B) | (G) | Worldwide | |||||||||||||||
Revenues: |
||||||||||||||||||
EFT Processing Segment |
$ | 158,320 | $ | | $ | | $ | 158,320 | ||||||||||
Prepaid Processing Segment |
467,651 | | | 467,651 | ||||||||||||||
Money Transfer Segment |
3,210 | 178,953 | | 182,163 | ||||||||||||||
Total revenues |
629,181 | 178,953 | | 808,134 | ||||||||||||||
Operating expenses: |
||||||||||||||||||
Direct operating costs |
435,476 | 84,970 | | 520,446 | ||||||||||||||
Salaries and benefits |
74,256 | 39,898 | 725 | (H) | 114,879 | |||||||||||||
Selling, general and administrative |
38,101 | 29,217 | (531 | ) | (H) | 66,787 | ||||||||||||
Depreciation and amortization |
29,050 | 2,700 | 13,332 | (I) | 45,082 | |||||||||||||
Total operating expenses |
576,883 | 156,785 | 13,526 | 747,194 | ||||||||||||||
Operating income |
52,298 | 22,168 | (13,526 | ) | 60,940 | |||||||||||||
Other income (expense): |
||||||||||||||||||
Interest income |
13,750 | | (9,353 | ) | (J) | 4,397 | ||||||||||||
Interest expense |
(14,747 | ) | (1,498 | ) | (14,130 | ) | (K) | (30,375 | ) | |||||||||
Other income (expense) |
| (2,401 | ) | 1,458 | (L) | (943 | ) | |||||||||||
Income from unconsolidated affiliates |
660 | | | 660 | ||||||||||||||
Foreign currency exchange gain (loss), net |
10,166 | (275 | ) | | 9,891 | |||||||||||||
Other income (expense), net |
9,829 | (4,174 | ) | (22,025 | ) | (16,370 | ) | |||||||||||
Income (loss) from continuing operations before income
taxes and minority interest |
62,127 | 17,994 | (35,551 | ) | 44,570 | |||||||||||||
Income tax expense |
(14,843 | ) | (2,397 | ) | 1,766 | (M) | (15,474 | ) | ||||||||||
Minority interest |
(977 | ) | | | (977 | ) | ||||||||||||
Income (loss) from continuing operations before
nonrecurring charges or credits directly attributable to the transaction |
$ | 46,307 | $ | 15,597 | $ | (33,785 | ) | $ | 28,119 | |||||||||
Earnings per share from continuing operations basic |
$ | 1.25 | n/m | n/m | $ | 0.68 | ||||||||||||
Basic weighted average shares outstanding |
37,037,435 | | 4,053,606 | (N) | 41,091,041 | |||||||||||||
Earnings per share from continuing operations diluted |
$ | 1.17 | n/m | n/m | $ | 0.66 | ||||||||||||
Diluted weighted average shares outstanding |
42,456,137 | | 4,680,762 | (O) | 47,136,899 |
2
A. | Reflects the historical financial position and results of operations of Euronet Worldwide, Inc. (Euronet). Certain immaterial revenue amounts have been reclassified to conform to the current presentation. |
B. | Reflects the historical financial position and results of operations of Ria Envia, Inc. (RIA). Certain immaterial revenue amounts have been reclassified to conform to the current presentation. |
C. | To record the effects of the acquisition of RIA as if the transaction had occurred on December 31, 2006. |
D. | The following table summarizes the consideration paid for RIA (in thousands of U.S. dollars): |
Cash paid at closing |
$ | 358,309 | ||
Euronet common stock: 4,053,606 shares |
108,920 | |||
Estimated value of contingent value rights and share appreciation rights |
32,056 | |||
Total paid to shareholders |
499,285 | |||
Transaction costs and share registration fees |
4,696 | |||
Total cost of acquisition |
$ | 503,981 | ||
Under the purchase method of accounting, the total purchase price is allocated to acquired tangible and intangible assets based on a preliminary estimate of their fair values as determined by management and a third-party appraisal at the completion of the acquisition. The preliminary allocation of the purchase price is follows (in thousands of U.S. dollars): |
Agent and correspondent relationships |
$ | 73,210 | ||
Trademarks and trade names |
36,760 | |||
Developed software technology |
1,610 | |||
Non-compete agreements |
270 | |||
Goodwill |
383,241 | |||
Total intangible assets |
495,091 | |||
Current assets |
82,912 | |||
Non-current assets |
1,473 | |||
Fixed assets |
10,372 | |||
Current liabilities |
(64,587 | ) | ||
Non-current liabilities |
(5,838 | ) | ||
Deferred income tax |
(15,442 | ) | ||
Total cost of acquisition |
$ | 503,981 | ||
Of the total purchase price, $24.3 million has been allocated to net tangible assets and working capital acquired, which represents the amounts recorded as of December 31, 2006, and approximately $111.9 million has been allocated to amortizable intangible assets acquired. The amortization related to the amortizable intangible assets is reflected as a pro forma adjustment to the unaudited pro forma condensed combined consolidated statements of income see Note I below. | ||
Of the total estimated purchase price, approximately $383.2 million has been allocated to goodwill. Goodwill represents the excess of the purchase price of an acquired business over the fair value of the underlying net tangible and intangible assets. | ||
In accordance with Statement of Financial Accounting Standards No. 142 Goodwill and Other Intangible Assets, goodwill is not amortized but instead is tested for impairment on an annual basis and whenever events or circumstances dictate. In the event that the management of the combined company determines that the value of goodwill has become impaired, the combined company will incur an accounting charge for the amount of impairment during the fiscal quarter in which the determination is made. | ||
E. | To record the proceeds of a secured syndicated credit facility used in the financing of the acquisition of RIA. The following table summarizes the cash received in connection with this term loan: |
Gross amount of term loan |
$ | 190,000 | ||
Debt issuance costs |
(4,293 | ) | ||
Net proceeds from term loan |
$ | 185,707 | ||
3
F. | To record the elimination of RIAs capital for consolidated reporting. | |
G. | To record the effects of the acquisition of RIA to continuing operations as if the transaction had occurred on January 1, 2006. | |
H. | To record the acquisition-related expense associated with the use of equity-based incentives included in the compensation of key RIA executives and to record the acquisition-related benefits of lower insurance rates and elimination of RIA corporate overhead allocations. | |
I. | To record annual amortization on the identifiable intangible assets acquired with the purchase of RIA. Amortization of the identifiable intangible assets is based on the straight-line method over a weighted average life of approximately 8 years. See Note D above. | |
J. | To remove interest income earned on cash used in the acquisition of RIA. | |
K. | To record interest expense on the term loan used in the financing of the acquisition of RIA. See Note E above. While the term loan includes an amortization requirement, this pro forma assumes no payments toward debt were made during the period. The term loan bears interest at LIBOR plus 200 basis points or prime plus 100 basis points. As of the acquisition date the LIBOR rate was 5.36%. A 1/8 percentage point change in the applicable interest rate would result in an adjustment to net income of $237,500. | |
L. | To remove the impact of non-recurring, transaction related expenses included in RIAs results. | |
M. | To record tax expense for RIA under a C-corporation tax status in the U.S. as compared to its historical S-corporation status, in which the taxable income was passed through to RIAs shareholders, and to record the tax benefit of the amortization of the intangible assets acquired. | |
N. | To record the common stock issued in the acquisition of RIA. See Note D above. | |
O. | To record the common stock issued in the acquisition of RIA plus the contingently issuable shares related to the Contingent Value Rights and the Stock Appreciation Rights. See Note D above. |
4