Attached files
| file | filename |
|---|---|
| 8-K/A - 8-K/A - BLACKBAUD INC | amendmentno1toform8-kdec14.htm |
| EX-99.4 - EXHIBIT 99.4 - BLACKBAUD INC | exhibit994dec14.htm |
| EX-99.2 - EXHIBIT 99.2 - BLACKBAUD INC | exhibit992dec14.htm |
| EX-23.1 - EXHIBIT 23.1 - BLACKBAUD INC | exhibit231dec14.htm |
Exhibit 99.3
MicroEdge Holdings, LLC and Subsidiaries
Unaudited Consolidated Financial Statements
As of September 30, 2014 and for the Nine Months Ended September 30, 2014 and 2013
MicroEdge Holdings, LLC and Subsidiaries
Contents
Consolidated Financial Statements: | |
Balance Sheets as of September 30, 2014 (Unaudited) and December 31, 2013 | 3 |
Statements of Operations for the Nine Months Ended September 30, 2014 and 2013 (Unaudited) | 4 |
Statements of Members’ Deficit for the Nine Months Ended September 30, 2014 (Unaudited) | 5 |
Statements of Cash Flows for the Nine Months Ended September 30, 2014 and 2013 (Unaudited) | 6 |
Summary of Significant Accounting Policies (Unaudited) | 7-11 |
Notes to Consolidated Financial Statements (Unaudited) | 12-17 |
2
MicroEdge Holdings, LLC and Subsidiaries
Consolidated Balance Sheets
(in thousands, except share amounts)
September 30, 2014 | December 31, 2013 | ||||||
(Unaudited) | |||||||
Assets | |||||||
Current: | |||||||
Cash and cash equivalents | $ | 3,621 | $ | 7,391 | |||
Accounts receivable, net of allowance for doubtful accounts of $236 and $106 at September 30, 2014 and December 31, 2013, respectively | 6,427 | 8,212 | |||||
Prepaid expenses | 1,335 | 940 | |||||
Other current assets | 405 | 324 | |||||
Total Current Assets | 11,788 | 16,867 | |||||
Fixed Assets, Net | 1,320 | 1,142 | |||||
Intangible Assets, Net | 12,183 | 14,492 | |||||
Goodwill | 17,183 | 17,183 | |||||
Deferred Financing Costs, Net | 262 | 370 | |||||
Other Assets | 356 | 355 | |||||
Total Assets | $ | 43,092 | $ | 50,409 | |||
Liabilities and Members’ Deficit | |||||||
Current Liabilities: | |||||||
Accounts payable and accrued expenses | $ | 2,454 | $ | 2,471 | |||
Deferred revenue | 19,994 | 19,937 | |||||
Current portion of term loan, net of discount | 4,207 | 5,897 | |||||
Other current liabilities | 44 | 93 | |||||
Total Current Liabilities | 26,699 | 28,398 | |||||
Term Loan, Net of Current Portion and Discount | 29,944 | 36,810 | |||||
Deferred Revenue, Net of Current Portion | 1,606 | 1,281 | |||||
Other Long-Term Liabilities | 348 | 369 | |||||
Total Liabilities | 58,597 | 66,858 | |||||
Members’ Deficit: | |||||||
Members’ units, 10,222 shares authorized, issued and outstanding at September 30, 2014. 10,000 shares authorized, 9,784 issued and outstanding at December 31, 2013 | 27,000 | 27,000 | |||||
Distribution to shareholders | (44,891) | (43,526) | |||||
Retained earnings | 2,386 | 77 | |||||
Total Members’ Deficit | (15,505) | (16,449) | |||||
Total Liabilities and Members' Deficit | $ | 43,092 | $ | 50,409 | |||
See accompanying summary of significant accounting policies
and notes to consolidated financial statements.
and notes to consolidated financial statements.
3
MicroEdge Holdings, LLC and Subsidiaries
Unaudited Consolidated Statements of Operations
(in thousands)
Nine Months Ended September 30, | 2014 | 2013 | |||||
Revenue | $ | 25,606 | $ | 24,272 | |||
Cost of Revenue | 5,350 | 4,957 | |||||
Gross Profit | 20,256 | 19,315 | |||||
Operating Expenses: | |||||||
Research and development | 5,139 | 4,711 | |||||
Sales and marketing | 5,767 | 5,571 | |||||
General and administrative | 4,096 | 3,235 | |||||
Total Operating Expenses | 15,002 | 13,517 | |||||
Operating Income | 5,254 | 5,798 | |||||
Other Expenses: | |||||||
Interest expense, net | 1,802 | 2,052 | |||||
Other expense | 1,077 | 1,289 | |||||
Total Other Expenses | 2,879 | 3,341 | |||||
Income Before Income Taxes | 2,375 | 2,457 | |||||
Income Taxes | 66 | 79 | |||||
Net Income | $ | 2,309 | $ | 2,378 | |||
See accompanying summary of significant accounting policies
and notes to consolidated financial statements.
and notes to consolidated financial statements.
4
MicroEdge Holdings, LLC and Subsidiaries
Unaudited Consolidated Statements of Members' Deficit
(in thousands)
Nine Months Ended September 30, 2014 | |||
Balance, December 31, 2013 | $ | (16,449 | ) |
Distribution | (1,365) | ||
Net income | 2,309 | ||
Balance, September 30, 2014 | $ | (15,505 | ) |
See accompanying summary of significant accounting policies
and notes to consolidated financial statements.
and notes to consolidated financial statements.
5
MicroEdge Holdings, LLC and Subsidiaries
Unaudited Consolidated Statements of Cash Flows
(in thousands)
Nine Months Ended September 30, | 2014 | 2013 | |||||
Cash Flows From Operating Activities: | |||||||
Net income | $ | 2,309 | $ | 2,378 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 2,854 | 2,873 | |||||
Change in allowance for doubtful accounts | 130 | 2 | |||||
Increase or decrease in certain assets and liabilities: | |||||||
Accounts receivable | 1,655 | (65) | |||||
Prepaid expenses and other assets | (486) | (448) | |||||
Accounts payable | 24 | (68) | |||||
Accrued compensation | (153) | (622) | |||||
Accrued liabilities and other liabilities | 42 | (284) | |||||
Deferred revenue | 382 | 2,636 | |||||
Net Cash Provided by Operating Activities | 6,757 | 6,402 | |||||
Cash Flows From Investing Activities: | |||||||
Purchase of fixed assets | (596) | (255) | |||||
Net Cash Used In Investing Activities | (596) | (255) | |||||
Cash Flows From Financing Activities: | |||||||
Repayment of bank borrowings | (8,566) | (1,689) | |||||
Capital distribution | (1,365) | (1,792) | |||||
Net Cash Used In Financing Activities | (9,931) | (3,481) | |||||
Net (Decrease) Increase in Cash and Cash Equivalents | (3,770) | 2,666 | |||||
Cash and Cash Equivalents, Beginning of Year | 7,391 | 2,870 | |||||
Cash and Cash Equivalents, End of Year | $ | 3,621 | $ | 5,536 | |||
Supplemental Disclosures of Cash Flow Information: | |||||||
Cash paid for: | |||||||
Interest | $ | 1,687 | $ | 1,934 | |||
Income taxes | 66 | 79 | |||||
See accompanying summary of significant accounting policies
and notes to consolidated financial statements.
and notes to consolidated financial statements.
6
MicroEdge Holdings, LLC and Subsidiaries
Unaudited Summary of Significant Accounting Policies
(in thousands)
Ownership Structure
MicroEdge Holdings, LLC (“Parent” or “Holdings”) is a Delaware limited liability company. MicroEdge, LLC (“MicroEdge” or the “Company”), a New York limited liability company, was formed on July 21, 2009 as MicroEdge Merger Sub, LLC (“Merger Sub”) and subsequently renamed MicroEdge, LLC, a wholly-owned subsidiary of Holdings. Upon inception, an initial contribution of $27,000 was made by Vista Foundation Fund I AIV I, L.P. (“VEP”) to capitalize the Company. In exchange for this contribution, VEP was issued 9,300 members’ units.
On October 1, 2009, Holdings completed the purchase of MicroEdge, Inc., a wholly-owned subsidiary of Advent Software, Inc. (“Advent”), a Delaware corporation, pursuant to an agreement and plan of merger (the “Agreement”) entered into on July 27, 2009 by and among Advent, Merger Sub and MicroEdge, Inc., a New York corporation. Pursuant to the Agreement, MicroEdge, Inc. merged with and into Merger Sub and was renamed MicroEdge, LLC.
On November 30, 2011, the Company acquired AngelPoints, Inc., which was converted to AngelPoints, LLC (“AngelPoints”) on January 3, 2012. AngelPoints is a wholly-owned subsidiary of the Company as of December 31, 2012.
On September 1, 2012, Holdings completed a reorganization of the MicroEdge structure, pursuant to a Contribution and Exchange Agreement (the “Contribution Agreement”) entered into by and between MicroEdge Intermediate Holdings, LLC (“Intermediate”), a Delaware limited liability company, and Holdings, by which Holdings contributed 100% of its ownership in MicroEdge to Intermediate in exchange for 10 Class A units and 990 Class B units of Intermediate. Pursuant to a redemption agreement (the “Redemption Agreement”) entered into on September 1, 2012 by and among Intermediate, Holdings and VEP, Holdings issued to VEP 10 Class A units of Intermediate in consideration for the redemption of 100 units of Holdings held by VEP.
On December 27, 2012, Holdings, which was wholly owned by VEP, completed the sale of 3,612.50 members’ units of Holdings to BRC Hold I, Inc. (“Bregal”), pursuant to a unit purchase agreement (the “Purchase Agreement”) entered into by and among Holdings, Bregal and VEP.
Business Activities
MicroEdge is a leading provider of software and related services designed specifically for the grant making community. MicroEdge’s products and services enable nonprofit organizations to increase donations, reduce fundraising costs, improve communications with constituents, manage their finances, optimize internal operations and offer solutions for employee and corporate giving.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All intercompany account balances and transactions have been eliminated in consolidation.
Basis of Presentation
The unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information. Accordingly, certain information and footnote disclosures normally included in the annual consolidated fianncial statements have been condensed or omitted.
7
MicroEdge Holdings, LLC and Subsidiaries
Unaudited Summary of Significant Accounting Policies
(in thousands)
In the opinion of management, the unaudited consolidated financial statements contain all adjustments necessary to present fairly the consolidated financial position of MicroEdge Holdings, LLC and Subsidiaries as of September 30, 2014 and the results of operations and cash flows for the nine months ended September 30, 2014 and 2013.
Use of Estimates
The preparation of these consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses during the reporting period and disclose any contingent assets and liabilities at the date of the consolidated financial statements. The most significant estimates include accounts receivable allowances, goodwill and intangible assets acquired. Actual results could differ from those estimates.
Cash and Cash Equivalents
The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash equivalents consist of investments in bank balances and investments in money market funds representing overnight investments with a high degree of liquidity.
Fixed Assets
Fixed assets are stated at cost, less accumulated depreciation and amortization. The Company calculates depreciation and amortization using the straight-line method over the assets’ estimated useful lives. Amortization of leasehold improvements is computed using the straight-line method over the shorter of the estimated useful life of the assets or the remaining lease term. The cost and related accumulated depreciation applicable to fixed assets sold or no longer in service are eliminated from the accounts and any gains or losses are generally included in other income (expenses).
Useful lives by principal classifications are as follows:
Furniture and fixtures | 5 years |
Computer equipment/hardware | 3 years |
Software | 3 years |
Other equipment | 5 years |
Leasehold improvements | Lesser of remaining useful life or term of the lease |
Repairs and maintenance expenditures, which are not considered improvements and do not extend the useful life of the fixed assets, are expensed as incurred.
8
MicroEdge Holdings, LLC and Subsidiaries
Unaudited Summary of Significant Accounting Policies
(in thousands)
Goodwill and Intangible Assets
Goodwill is subject to an annual impairment analysis. The Company tests for goodwill impairment at the reporting unit level. The Company only has one reporting unit. The Company is not required to calculate the fair value of its reporting units unless it concludes that it is more likely than not (likelihood of more than 50%) that the carrying value of its reporting units is greater than the fair value of such units based on its assessment of events and circumstances. If such events and circumstances indicate goodwill may be impaired, the Company compares the fair value of the reporting unit with its carrying amount, including goodwill. There were no indicators of impairment of goodwill identified and no impairment was recorded as of September 30, 2014 and December 31, 2013.
The Company has intangible assets that consist of trademarks, developed technology, customer relationships, non-competition agreements and in-process research and development. The intangible assets are amortized over the following useful lives:
Trademarks | 5 – 7 years |
Developed technology | 5 years |
Customer relationships | 12 - 15 years |
Non-competition agreements | 3 years |
In-process research and development | 3 years |
The Company continually evaluates whether events or changes in circumstances have occurred that indicate that the carrying value of its long-lived assets, including intangible assets, may be impaired. When such events occur, the Company compares the expected future net cash flows (undiscounted and without interest charges) of the assets to the carrying value. If this comparison indicates that there may be impairment, the amount of the impairment is calculated as the difference between the carrying value and fair value. To date, the Company believes that no impairments have occurred, and no impairment charge was recorded as of September 30, 2014 and December 31, 2013.
Revenue Recognition
The Company sells software licenses, maintenance on its software licenses, subscriptions to hosted software, and varying levels of professional services. For multiple-element software arrangements, total revenue is allocated to each element based on the residual method or the relative fair value method when applicable. Under the residual value method, the Company allocates revenue to delivered components, normally the license component of the arrangement, based on vendor-specific objective evidence (“VSOE”) of undelivered elements, which is specific to the Company. Under the relative fair value method, the total revenue is allocated among the elements based upon the relative fair value of each element as determined through the fair value hierarchy.
Software License Fees
MicroEdge recognizes revenue from the licensing of software when persuasive evidence of an arrangement exists, the product has been delivered, the fee is fixed and determinable and collection of the resulting receivable is probable. MicroEdge generally uses a signed license agreement as evidence of an arrangement. Revenue is recognized once shipment to the customer has taken place and when all other revenue recognition criteria have been met.
9
MicroEdge Holdings, LLC and Subsidiaries
Unaudited Summary of Significant Accounting Policies
(in thousands)
Services
The Company generally bills consulting, installation and training services based on hourly rates plus reimbursable travel-related expenses. Revenue is recognized for these services during the period the services are performed.
Maintenance and Support
The Company recognizes revenue from maintenance and support services ratably over the contract term. Maintenance agreements entitle customers to receive technical support and product updates. Maintenance agreements are generally between one and seven years in length.
Subscriptions
The Company provides hosting services to customers who have purchased services related to certain of its software products for various terms. Revenue recognized from hosting services varies by service and client usage. In certain situations, the Company charges an upfront fee related to implementation. The Company defers these implementation fees and recognizes them ratably over the shorter of the contract or the expected term of the client relationship upon commencement of the hosting services. The Company allocates revenue for such arrangements based on the relative selling prices of the elements applying the following hierarchy: first VSOE, then third-party evidence (“TPE”) of the selling price if VSOE is not available, and finally its estimate of the selling price if neither VSOE nor TPE is available. VSOE exists when the Company sells the deliverables separately and represents the actual price charged by the Company for each deliverable. Estimated selling price reflects the Company’s best estimate of what the selling prices of each deliverable would be if it were sold regularly on a standalone basis taking into consideration the cost structure of the Company’s business, technical skill required, customer location and other market conditions. Each element that has standalone value is accounted for as a separate unit of accounting. Revenue allocated to each unit of accounting is recognized when the service is provided or the product is delivered.
If amounts are received in advance of the services being performed, the amounts are recorded and presented as deferred revenue. Revenue is recognized net of any related state sales taxes charged, and sales taxes payable are recorded in accrued expenses.
Income Taxes
The Company is a limited liability company and treated as a division for income tax purposes. Accordingly, taxable income or loss is passed through to the income tax returns of the Company’s members; consequently, no provision for Federal taxes is required. The consolidated financial statements include expenses for various state taxes. Deferred income taxes are not material to the Company’s financial position and results of operations.
The Company did not have any unrecognized tax benefits at September 30, 2014 and December 31, 2013. The Company files state income tax returns in jurisdictions with varying statutes of limitations and may be subject to tax examinations. The Company is subject to examination by state tax authorities generally for the period mandated by statute. The Company’s practice is to recognize interest and/or penalties related to income tax matters in income tax expense. At September 30, 2014 and December 31, 2013, the Company had no accrued interest or penalties.
Concentration of Credit Risk
Financial instruments which potentially subject the Company to concentration of credit risk consist of sales, accounts receivable, and cash deposits. Cash balances are held principally at one financial institution and may, at times, exceed insurable amounts. Management periodically assesses the financial condition of the banking institutions and believes that any potential credit loss is minimal.
The Company believes concentration of credit risk with respect to sales and accounts receivable is limited due to the large number of customers comprising the Company’s customer base and their dispersion across geographic
10
MicroEdge Holdings, LLC and Subsidiaries
Unaudited Summary of Significant Accounting Policies
(in thousands)
areas and the fact that no single customer represents greater than 10% of its accounts receivable at September 30, 2014 and December 31, 2013, or greater than 10% of its sales for the nine months ended September 30, 2014 and 2013.
Fair Value of Financial Instruments
The carrying amount of cash and cash equivalents, receivables and accounts payable approximate fair value due to the short maturity of these assets and liabilities. The interest rate on the Company’s term loan and revolving credit agreement is adjusted regularly to reflect current market rates. Accordingly, the carrying amount approximates fair value.
Shipping and Handling Costs
The Company occasionally incurs shipping and handling costs in its operations. These costs are not billed to customers and are included in cost of goods sold.
Advertising Expenses
The Company expenses all advertising costs during the year in which they are incurred. Total net advertising expense incurred for nine months ended September 30, 2014 and 2013 was $81 and $87, respectively.
Product Development
Product development expenses consist primarily of salary and benefits for the Company’s development and technical support staff, contractors' fees and other costs associated with the enhancements of existing products and services. Development of new products and services are expensed as incurred unless criteria for capitalization are met. Costs incurred for software development prior to technological feasibility are expensed as product development costs in the period incurred. Once the point of technological feasibility is reached, which is generally the completion of a working prototype that has no critical bugs and is a release candidate, development costs are capitalized until the product is ready for general release and are classified as “other intangibles, net” on the consolidated balance sheet. The Company amortizes capitalized software development costs using the greater of the ratio of the products’ current gross revenues to the total of current expected gross revenues or on a straight-line basis over the estimated economic life of the related product, which is typically three years. As of September 30, 2014 and December 31, 2013, the Company did not capitalize any product development costs.
Allowance for Doubtful Accounts
The Company reviews the collectability of accounts receivable based on an assessment of historic experience, current economic conditions, and other collection indicators. When accounts are determined to be uncollectable, they are written off against the reserve balance and the reserve is reassessed.
11
MicroEdge Holdings, LLC and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements
(in thousands)
1. Fixed Assets, Net
Fixed assets, net consist of the following:
September 30, 2014 | December 31, 2013 | ||||||
Description: | |||||||
Software | $ | 1,535 | $ | 1,480 | |||
Computer equipment/hardware | 1,627 | 1,345 | |||||
Other equipment | 357 | 138 | |||||
Furniture and fixtures | 228 | 187 | |||||
Leasehold improvements | 278 | 278 | |||||
4,025 | 3,428 | ||||||
Less: Accumulated depreciation and amortization | (2,705) | (2,286) | |||||
$ | 1,320 | $ | 1,142 | ||||
Depreciation and amortization expense of fixed assets for the nine months ended September 30, 2014 and 2013 was approximately $419 and $430, respectively.
2. Intangible Assets, Net
The Company recorded intangible assets in connection with the purchase of MicroEdge, Inc. from Advent of $23,551 and its purchase of AngelPoints of $3,740. The value of these intangible assets is amortized over their estimated useful lives.
Intangible assets, net consist of the following:
September 30, 2014 | December 31, 2013 | ||||||||||||||||||
Description | Cost | Accumulated Amortization | Net Value | Cost | Accumulated Amortization | Net Value | |||||||||||||
Customer relationships | $ | 18,700 | $ | 7,350 | $ | 11,350 | $ | 18,700 | $ | 6,205 | $ | 12,495 | |||||||
Developed technology | 6,511 | 5,848 | 663 | 6,511 | 4,874 | 1,637 | |||||||||||||
Trademarks | 1,324 | 1,156 | 168 | 1,324 | 970 | 354 | |||||||||||||
In-process research and development | 736 | 736 | — | 736 | 736 | — | |||||||||||||
Non-compete agreements | 20 | 18 | 2 | 20 | 14 | 6 | |||||||||||||
$ | 27,291 | $ | 15,108 | $ | 12,183 | $ | 27,291 | $ | 12,799 | $ | 14,492 | ||||||||
Amortization expense for intangible assets for the nine months ended September 30, 2014 and 2013 was $2,309. The estimate of future annual amortization expense, based on current intangible balances, for the three months ended December 31, 2014 would approximate $467, for the year 2015 will approximate $1,861, for the year 2016 will approximate $1,861, for the year 2017 will approximate $1,566, for the year 2018 will approximate $1,566, and thereafter will approximate $4,862.
12
MicroEdge Holdings, LLC and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements
(in thousands)
Customer relationships, developed technology, trademarks, in-process research and development and non-compete agreements were established through business acquisitions.
3. Goodwill
The Company recorded goodwill in the amount of $10,699 due to the purchase of MicroEdge, Inc. from Advent and $6,484 due to the purchase of AngelPoints. Goodwill is not amortized, but is tested for impairment on an annual basis, or more often if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. For the nine months ended September 30, 2014 and 2013, no impairment charge was recorded for goodwill.
4. Term Loan and Revolving Credit Facility
The Company entered into a $13,500 senior secured credit facility on October 1, 2009 with Silicon Valley Bank (“SVB”). The facility is made up of a $12,000 term loan and a $1,500 revolver which can be used to secure letters of credit, foreign exchange forward contracts and cash management services (“Original Credit Agreement”). The facility was set to expire on September 30, 2014, at which time all outstanding balances are due. On May 23, 2011, the Company amended the Original Credit Agreement (“First Amendment”), at which time the Company prepaid $8,000 of the outstanding balance on the term loan without penalty. No revisions were made to the revolving line of credit or term of the debt. The Company wrote off the proportionate deferred financing costs and discount associated with the prepaid balance through interest expense. On November 30, 2011, the Company entered into a second amendment of the Original Credit Agreement (“Second Amendment”), at which time outstanding principal on the term loan was increased to $12,000 in order to fund the AngelPoints acquisition. No revisions were made on the revolving line of credit at the time of the Second Amendment. Under the Second Amendment, the facility expires on November 30, 2016, at which time all outstanding balances are due. On September 1, 2012, the Company entered into a third amendment of the Original Credit Agreement (“Third Amendment”), at which time the Company entered into a corporate restructuring and requested that certain terms and conditions of the Original Credit Agreement be modified. No revisions that have an impact on the financial statements were made on either the term loan or the revolving line of credit at the time of the Third Amendment. On December 14, 2012, the Company entered into a fourth amendment of the Original Credit Agreement (“Fourth Amendment”), at which time outstanding principal on the term loan was increased to $45,000. At this time, the revolving line of credit was increased to $2,500. Under the Fourth Amendment, the facility expires on December 14, 2017, at which time all outstanding balances are due. On December 27, 2012, the Company entered into a fifth amendment of the Original Credit Agreement (“Fifth Amendment”), at which time the Vista sponsor sold some of its equity interests of the Parent to Bregal. No revisions that have an impact on the financial statements were made on either the term loan or the revolving line of credit at the time of the Fifth Amendment.
The interest rate under the Fourth Amendment is equal to the Eurodollar rate plus 4.5% for Eurodollar loans or prime plus 2.75% for alternative base loans if the consolidated leverage ratio is >=3.25:1.00. If the consolidated leverage ratio is greater than or equal to 2.50:1.00<3.25:1.00, then the interest rate is 4.25% on a Eurodollar loan or prime plus 2.5% for alternative base loans. If the consolidated leverage ratio is less than 2.50:1.00, then the interest rate is 4.0% on a Eurodollar loan or prime plus 2.25% for alternative base loans. The interest rates at September 30, 2014 and December 31, 2013 were 5.50% and 5.75%, respectively.
The Company recognized $1,674 and $1,917 of interest expense for the nine months ended September 30, 2014 and 2013, respectively.
Under the revolver portion of the agreement, the lender will guarantee standby letters of credit up to $2,500. The terms of the amended agreement include various restrictions which, among other things, include use of funds,
13
MicroEdge Holdings, LLC and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements
(in thousands)
other indebtedness, and financial covenants. The Company has not drawn on the revolver as of September 30, 2014.
Borrowings outstanding were $34,183 and $42,750 on September 30, 2014 and December 31, 2013, respectively. The facility requires quarterly principal payments which are due on the last day of each calendar quarter and monthly interest payments. In June 2014, the Company made an additional principal payment of $3,500.
The Company paid a 2.5% commitment fee ($388) to SVB at closing. This fee is being treated as a discount on loan proceeds and is being amortized over the term of the facility into interest expense. The Company recognized interest expense of $10 during the nine months ended September 30, 2014 and 2013.
Deferred financing costs included in other assets represent the direct costs of entering into the Company’s credit facility in October 2009. These costs are amortized as interest expense using the effective interest method. The deferred financing fees are being amortized over the term of the credit facility. The Company capitalized $577 of fees incurred amending their credit facilities in fiscal 2012 related to the Fourth Amendment. Additional deferred financing costs, along with the remaining balance from the original debt, will be amortized over the remaining term of the modified debt. The Company recorded $118 and $123 of expense for the nine months ended September 30, 2014 and 2013, respectively, in interest expense.
September 30, 2014 | December 31, 2013 | ||||||
Current portion of term loan | $ | 4,218 | $ | 5,910 | |||
Current portion of discount on term loan | (11 | ) | (13 | ) | |||
$ | 4,207 | $ | 5,897 | ||||
Long-term portion of term loan | $ | 29,965 | $ | 36,840 | |||
Long-term portion of discount on term loan | (21 | ) | (30 | ) | |||
$ | 29,944 | $ | 36,810 | ||||
5. Related Party Transactions
The Company entered into a Management Agreement on October 1, 2009 with VEP, where VEP agrees to provide management and consulting services including, but not limited to, management, finance, marketing, operational and strategic planning, relationship access, corporate development and analysis of potential mergers and acquisitions for the Company and its subsidiaries as agreed upon by VEP and the Company’s Board of Directors.
As of September 30, 2014 and December 31, 2013, the Company had accrued payables to VEP of $125 and $125, respectively. For the nine months ended September 30, 2014 and 2013, the Company had $458 and $594, respectively, of expenses related to transactions with VEP.
In addition, the Company pays Vista Consulting Group (“VCG”), a division of VEP, consulting and travel expenses that they perform on behalf of their subsidiary companies. For the nine months ended September 30, 2014 and 2013, the Company had $482 and $106, respectively, of expenses related to transactions with VCG.
The Company entered into a Management Agreement on December 27, 2012 with Bregal, where Bregal agrees to provide management and consulting services including, but not limited to, management, finance, marketing, operational and strategic planning, relationship access, corporate development and analysis of potential mergers and acquisitions for the Company and its subsidiaries as agreed upon by Bregal and the Company’s Board of Directors. For the nine month periods ended September 30, 2014 and 2013, the Company recorded $201 and $188 of expenses related to Bregal, respectively.
14
MicroEdge Holdings, LLC and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements
(in thousands)
The Company also made payments to Bregal and others with ownership interest in order to pay their tax obligations arising from MicroEdge, LLC income. These payments were treated as equity distributions that were meant to reduce the payout upon the sale of the company. During the nine months ended September 30, 2014 and 2013, the Company made distributions to shareholders of $1,365 and $1,792, respectively.
6. Management Incentive Units
The Company has granted Management Incentive Units (“MIU”, “MIUs” or “Units”) to certain of its executive members as share-based compensation through a Management Incentive Plan (the “Plan”). The Plan offers both Incentive Service Units (“ISU”) and Incentive Performance Units (“PSU”) with vesting terms. ISUs generally vest 25% at the first anniversary, and 6.25% each quarter thereafter. The vesting of the ISUs is conditioned upon continued employment of the individual. Upon an Approved Sale (a “Trigger Event”), the remaining units vest but are not paid until certain service conditions are met (generally, the employee must be employed by the Company through the first anniversary date of the Approved Sale, or have been terminated without cause within that one year period). PSUs vest when recurring revenue and EBITDA achieve certain thresholds on a trailing 12 month basis or upon an Approved Sale if an established Equity Return Multiple is met. Vested MIUs provide the MIU holder with the right to participate in any return of VEP’s investment through distributions at the time of an Approved Sale of the Company, or intermediate distributions (“distributions”), provided the MIU holder is employed by the Company at that time. If the MIU holder leaves the Company without cause or is terminated for cause the vested MIUs are to be repurchased by the Company at cost, which is $0. There are certain instances whereby the MIUs will be repurchased by the Company at fair market value. Compensation expense is recorded when the MIU holders participate in any returns to shareholders. When distributions are approved and communicated to the MIU holders, the amounts are recorded to compensation expense at the fair value of the vested Units at that time.
There are 922 MIU’s authorized under the Plan. A summary of the activity of the Units for nine months ended September 30, 2014 and the year ended December 31, 2013 is as follows:
Total Management Incentive Units | Management Incentive Units | |
(000's except units) | ||
Management Incentive Units - January 1, 2013 | 584 | |
Granted | — | |
Repurchased | — | |
Management Incentive Units - December 31, 2013 | 584 | |
Granted | 375 | |
Forfeited | (37) | |
Management Incentive Units - September 30, 2014 | 922 | |
15
MicroEdge Holdings, LLC and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements
(in thousands)
As of September 30, 2014, there are 456 Management Incentive Service Units and 466 Management Performance Incentive Units issued. There were 905 MIUs vested as of September 30, 2014 and 229 vested as of December 31, 2013.
On October 1, 2014, the holders of the outstanding equity interests of the Company executed an agreement (the “Purchase Agreement”) with Blackbaud Inc. to sell all of the outstanding equity interests of the Company to Blackbaud Inc. For additional discussion of this subsequent event which did not impact the financial statements as of and for the nine months ended September 30, 2014, refer to Note 10.
The amount of stock compensation expense associated with the MIUs will be recorded by the Company subsequent to September 30, 2014 and could be material.
7. Commitments and Contingencies
Future minimum rental payments required under noncancellable operating leases that have initial or remaining terms in excess of one year as of September 30, 2014 are as follows:
Year ending December 31, | |||
2014 - remaining | $ | 135 | |
2015 | 550 | ||
2016 | 565 | ||
2017 | 580 | ||
2018 | 558 | ||
Thereafter | 67 | ||
$ | 2,455 | ||
Certain operating leases contain escalation clauses with respect to real estate taxes and related operating costs. Accordingly, the Company has accounted for the rent expense under the straight-line method. Rent expense incurred for the nine months ended September 30, 2014 and 2013 was approximately $376 and $344, respectively. Renewal options exist with respect to several of the operating leases.
8. Litigation
The Company is subject to various actions and proceedings, including employee relations and other matters incidental to its business. Management is not aware of any pending procedures that will have a material impact on the Company’s financial condition, results of operations, or liquidity.
9. 401(k) Plan
The Company has adopted the MicroEdge, Inc. 401(k) Savings Plan (the “401(k) Plan”), which qualifies under Section 401(k) of the Internal Revenue Code of 1986, as amended. The 401(k) Plan is a defined contribution plan established to provide retirement benefits for employees. The 401(k) Plan is employee funded up to an elective annual deferral and also provides for the Company to make matching contributions to the 401(k) Plan.
The 401(k) Plan is available for all employees on the first day of the month following their start date. The Company did not provide an employer match to the employees’ contributions in either 2014 or 2013.
16
MicroEdge Holdings, LLC and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements
(in thousands)
10. Subsequent Events
The Company has evaluated subsequent events through December 15, 2014, the date the consolidated financial statements were available for issuance.
On October 1, 2014, the holders of the outstanding equity interests of the Company executed the Purchase Agreement with Blackbaud Inc. to sell all of the outstanding equity interests of the Company to Blackbaud Inc. for total cash consideration of approximately $160 million, from which the payment of indebtedness and transaction expenses was made. The consideration was paid to the former stockholders of the Company in accordance with the terms of the Purchase Agreement and is subject to customary post-closing adjustment based on net working capital. As a result of the transaction, MicroEdge became a wholly owned subsidiary of Blackbaud Inc.
17