UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

NAVISITE, INC.

Delaware (State or other jurisdiction of incorporation)		000-27597 (Commission File No.)		52-2137343 (IRS Employer Identification No.)

400 Minuteman Road Andover, Massachusetts (Address of principal executive offices)		01810 (Zip Code)

(978) 682-8300
(Registrant’s telephone number, including area code)

Not Applicable
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

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))

 

 

Item 1.01 Entry into a Material Definitive Agreement.

On February 19, 2010 (the “Effective Date”), NaviSite, Inc. (“NaviSite”) and four of its domestic subsidiaries, netASPx, LLC (“netASPx”), netASPx Acquisition, Inc. (“netASPx Acquisition”), Network Computing Services, Inc. (“Network”), and NCS Holding Company (“NCS”, and collectively with netASPx, netASPx Acquisition and Network, the “Sellers” and each, a “Seller”) entered into an Asset Purchase Agreement (the “Asset Purchase Agreement”) with Velocity Technology Solutions II, Inc. (the “Buyer”), pursuant to which NaviSite and the Sellers sold to the Buyer, at a closing occurring on the Effective Date (the “Closing”) substantially all of the assets of NaviSite and the Sellers solely related to the netASPx business, which is composed solely of the Lawson and Kronos application management and consulting business and the application management of and consulting with respect to ancillary software applications which provide additional functionality, features and/or benefits to the extent such ancillary software applications are used in conjunction with Lawson and/or Kronos applications (collectively the “Business”).

The purchase price for the assets sold by NaviSite and the Sellers to the Buyer was Fifty-Six Million Dollars ($56,000,000) (the “Cash Amount”), and is subject to adjustment pursuant to a working capital adjustment mechanism set forth in the Asset Purchase Agreement. The Buyer also assumed certain liabilities of NaviSite and the Sellers related to the Business, including accounts payable, customer credits and liabilities with respect to certain agreements assumed by the Buyer at the Closing. As security for the indemnification obligations of NaviSite and the Sellers set forth in the Asset Purchase Agreement, the Buyer retained from the Cash Amount at the Closing an amount of cash equal to Four Million Dollars ($4,000,000) (collectively, the “Escrow Amount”). Two Million Dollars ($2,000,000) of such Escrow Amount was deposited in escrow at the Closing and will be held until the six month anniversary of the Closing, and the remaining Two Million Dollars ($2,000,000) shall be held by Buyer and shall be deposited by Buyer in escrow in Two Hundred Thousand Dollar ($200,000) monthly installments beginning on April 1, 2010 and continuing until January 3, 2011, which amounts shall be held in escrow until the first anniversary of the Closing.

NaviSite intends to use the net proceeds of the transactions contemplated by the Asset Purchase Agreement to repay certain principal obligations under the Amended and Restated Credit Agreement, dated as of September 12, 2007, by and among NaviSite, certain of its subsidiaries, Canadian Imperial Bank of Commerce, CIBC World Markets Corp., CIT Lending Services Corporation, and certain affiliated entities.

The above description of the Asset Purchase Agreement is qualified in its entirety by reference to the terms of the Asset Purchase Agreement, attached hereto as Exhibit 2.1 and incorporated herein by reference.

Item 2.01 Completion of Acquisition or Disposition of Assets.

The information set forth in Item 1.01 of this Form 8-K is hereby incorporated in this Item 2.01 by reference.

Item 9.01 Financial Statements and Exhibits.

(b) Pro forma financial information.

The following unaudited pro forma condensed consolidated financial statements present the pro forma financial position and results of operations of NaviSite and its subsidiaries (the “Company”) based upon historical financial information after giving effect to the sale of substantially all of the assets of the Business to the Buyer, pursuant to the Asset Purchase Agreement.

The unaudited pro forma condensed consolidated financial statements presented herein have been prepared in accordance with Article 11 of Regulations S-X and are based upon the Company’s audited consolidated financial statements for the years ended July 31, 2009 and 2008, and the unaudited consolidated financial

statements as of and for the three months ended October 31, 2009 and 2008, and certain assumptions, as set forth in the related notes, that the Company believes are reasonable. The unaudited pro forma condensed consolidated balance sheet is presented as if the sale had been completed on October 31, 2009, and the unaudited pro forma condensed consolidated statements of operations are presented as if the sale had been completed as of the beginning of the reporting period. The pro forma adjustments presented herein are based on estimates and certain information that is currently available and may change as additional information becomes available. The unaudited pro forma condensed consolidated financial statements are not necessarily indicative of the results of operations or the financial position that would have been achieved had the sale been completed at the beginning of or as of the periods presented, nor are they indicative of the future results of operations or future financial position of the Company.

NaviSite, Inc.
Unaudited Pro Forma Condensed Consolidated Balance Sheet
As of October 31, 2009
(In Thousands)

						Disposition
						and Pro
		NaviSite				Forma				NaviSite
		Historical				Adjustments				Pro Forma
ASSETS
Current assets:
Cash and cash equivalents		$	4,178			$	—	(a)		$	4,178
Accounts receivable, net			14,850				(2,002	)(b)			12,848
Unbilled accounts receivable			1,335				(30	)(b)			1,305
Prepaid expenses and other current assets			7,703				(729	)(b)			6,974
Total current assets			28,066				(2,761	)			25,305
Non-current assets			128,490				(33,220	)(b)			95,270
Total assets		$	156,556			$	(35,981	)		$	120,575
LIABILITIES, PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
Notes payable, current portion		$	4,202			$	—			$	4,202
Capital lease obligations, current portion			3,325				(512	)(b)			2,813
Accounts payable			3,940				(218	)(b)			3,722
Accrued expenses, deferred revenue, deferred other income and customer deposits			18,331				(1,784	)(b)			16,547
Transaction related obligations			—				7,294	(c)			7,294
Total current liabilities			29,798				4,780				34,578
Total non-current liabilities			131,998				(45,840	)(d)			86,158
Total liabilities			161,796				(41,060	)			120,736
Preferred stock			31,778				—				31,778
Total stockholders’ equity (deficit)			(37,018	)			5,079	(e)			(31,939	)
Total liabilities, preferred stock and stockholders’ equity (deficit)		$	156,556			$	(35,981	)		$	120,575

NaviSite, Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the Three Months Ended October 31, 2009
(In Thousands, except share amounts)

						Disposition
						and Pro
		NaviSite				Forma				NaviSite
		Historical				Adjustments				Pro Forma
Revenue		$	36,808			$	(5,293	)(f)		$	31,515
Cost of revenue			18,682				(2,560	)(f)			16,122
Depreciation and amortization			5,554				(1,394	)(f)			4,160
Total cost of revenue			24,236				(3,954	)			20,282
Gross profit			12,572				(1,339	)			11,233
Operating expenses:
Selling and marketing			4,990				(282	)(f)			4,708
General and administrative			5,692				(52	)(f)			5,640
Total operating expenses			10,682				(334	)			10,348
Income from operations			1,890				(1,005	)			885
Net other income (expense)			(3,735	)			(6	)(f)(g)			(3,741	)
Loss from operations before income taxes			(1,845	)			(1,011	)			(2,856	)
Income taxes			(539	)			182	(f)			(357	)
Net loss			(2,384	)			(829	)			(3,213	)
Accretion of preferred stock dividends			(899	)			—				(899	)
Net loss attributable to common stockholders		$	(3,283	)		$	(829	)		$	(4,112	)
Basic and diluted net loss per common share:
Net loss attributable to common stockholders		$	(0.09	)						$	(0.11	)
Basic and diluted weighted average number of common shares outstanding			36,004								36,004

NaviSite, Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the Three Months Ended October 31, 2008
(In Thousands, except share amounts)

						Disposition
						and Pro
		NaviSite				Forma				NaviSite
		Historical				Adjustments				Pro Forma
Revenue		$	40,165			$	(6,423	)(f)		$	33,742
Cost of revenue			21,802				(3,105	)(f)			18,697
Depreciation and amortization			5,732				(1,229	)(f)			4,503
Restructuring charge			214				—				214
Total cost of revenue			27,748				(4,334	)			23,414
Gross profit			12,417				(2,089	)			10,328
Operating expenses:
Selling and marketing			5,661				(259	)(f)			5,402
General and administrative			5,963				(84	)(f)			5,879
Restructuring charge			262				—				262
Total operating expenses			11,886				(343	)			11,543
Income (loss) from operations			531				(1,746	)			(1,215	)
Net other income (expense)			(2,579	)			—	(f)(g)			(2,579	)
Loss from operations before income taxes			(2,048	)			(1,746	)			(3,794	)
Income taxes			(499	)			192	(f)			(307	)
Net loss			(2,547	)			(1,554	)			(4,101	)
Accretion of preferred stock dividends			(802	)			—				(802	)
Net loss attributable to common stockholders		$	(3,349	)		$	(1,554	)		$	(4,903	)

NaviSite, Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the Year Ended July 31, 2009
(In Thousands, except share amounts)

						Disposition
						and Pro
		NaviSite				Forma				NaviSite
		Historical				Adjustments				Pro Forma
Revenue		$	152,672			$	(23,171	)(f)		$	129,501
Cost of revenue			79,340				(11,966	)(f)			67,374
Depreciation and amortization			22,948				(5,203	)(f)			17,745
Restructuring charge			209				—				209
Total cost of revenue			102,497				(17,169	)			85,328
Gross profit			50,175				(6,002	)			44,173
Operating expenses:
Selling and marketing			20,279				(1,073	)(f)			19,206
General and administrative			23,781				(252	)(f)			23,529
Loss on settlement			5,736				—				5,736
Restructuring charge			180				—				180
Total operating expenses			49,976				(1,325	)			48,651
Income (loss) from operations			199				(4,677	)			(4,478	)
Net other income (expense)			(13,416	)			(15	)(f)(g)			(13,431	)
Loss from operations before income taxes			(13,217	)			(4,692	)			(17,909	)
Income taxes			(1,894	)			654	(f)			(1,240	)
Net loss			(15,111	)			(4,038	)			(19,149	)
Accretion of preferred stock dividends			(3,350	)			—				(3,350	)
Net loss attributable to common stockholders		$	(18,461	)		$	(4,038	)		$	(22,499	)
Basic and diluted net loss per common share:
Net loss attributable to common stockholders		$	(0.52	)						$	(0.63	)
Basic and diluted weighted average number of common shares outstanding			35,528								35,528

NaviSite, Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the Year Ended July 31, 2008
(In Thousands, except share amounts)

						Disposition
						and Pro
		NaviSite				Forma				NaviSite
		Historical				Adjustments(h)				Pro Forma
Revenue		$	154,879			$	(19,130	)(f)		$	135,749
Cost of revenue			87,355				(9,275	)(f)			78,080
Depreciation and amortization			20,360				(4,169	)(f)			16,191
Total cost of revenue			107,715				(13,444	)			94,271
Gross profit			47,164				(5,686	)			41,478
Operating expenses:
Selling and marketing			20,116				(1,084	)(f)			19,032
General and administrative			22,773				(362	)(f)			22,411
Total operating expenses			42,889				(1,446	)			41,443
Income from operations			4,275				(4,240	)			35
Net other income (expense)			(11,125	)			—	(f)(g)			(11,125	)
Loss from operations before income taxes			(6,850	)			(4,240	)			(11,090	)
Income taxes			(1,834	)			682	(f)			(1,152	)
Net loss			(8,684	)			(3,558	)			(12,242	)
Accretion of preferred stock dividends			(2,656	)			—				(2,656	)
Net loss attributable to common stockholders		$	(11,340	)		$	(3,558	)		$	(14,898	)
Basic and diluted net loss per common share:
Net loss attributable to common stockholders		$	(0.33	)						$	(0.43	)
Basic and diluted weighted average number of common shares outstanding			34,731								34,731

NaviSite, Inc.
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

1		Pro Forma Adjustments
(a)		Net cash proceeds of $44.2 million assumed to be used to pay down existing debt, as required under the Company’s Credit Agreement.
(b)		To eliminate substantially all historical assets and liabilities of the Business.
(c)		To account for estimated accrued liabilities related to the sale; including transaction related costs and income taxes payable on the gain on sale.
(d)		To reflect pay down of $44.2 million in debt, as required under the Company’s Credit Agreement and eliminate deferred tax liability attributable to the Business.
(e)		To reflect transaction related gain, based upon management’s estimated transaction related accruals and estimated income taxes payable.
(f)		To eliminate the historical revenues and expenses of the Business.
(g)		Impact of the reduction in Pro Forma interest expense for the period, as a result of assumed debt reduction, has not been reflected in the Pro Forma adjustments.
(h)		Statement of Operations for the year ending July 31, 2008 reflect operating results for the Business from the period September 12, 2007 through July 31, 2008. NaviSite acquired the Business on September 12, 2007.

(d)

Exhibits

The exhibits listed in the Exhibit Index below are filed or furnished, as applicable, with this report.

     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

EXHIBIT INDEX

Exhibit No.		Description
2.1		Asset Purchase Agreement dated as of February 19, 2010, by and among NaviSite, Inc., netASPx, LLC, netASPx Acquisition, Inc., Network Computing Services, Inc., NCS Holding Company and Velocity Technology Solutions II, Inc.
99.1		Press Release of NaviSite, Inc. dated as of February 22, 2010.