e8vkza
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
Current Report
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 31, 2007
TECHTEAM GLOBAL, INC.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
0-16284
|
|
38-2774613 |
(State or other jurisdiction of incorporation)
|
|
(Commission File Number)
|
|
(I.R.S. Employer Identification No.) |
|
|
|
|
|
27335 West 11 Mile Road, Southfield, MI
|
|
48033 |
(Address of principal executive offices)
|
|
(Zip Code) |
Registrants telephone number, including area code: (248) 357-2866
(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
See discussion in Item 2.01.
Item 2.01 Completion of Acquisition or Disposition of Assets
As previously reported in the Current Report on Form
8-K filed on June 4, 2007, effective May 31, 2007,
TechTeam Global, Inc. (the Company), through its
wholly-owned subsidiary TechTeam Government
Solutions, Inc., closed on its acquisition of all of
the outstanding membership interest in NewVectors
LLC (NewVectors) from NewVectors Holding LLC. The
Company is now submitting the financial statements
of the business acquired.
Item 9.01 Financial Statements and Exhibits
(a) Financial statements of businesses acquired.
(b) Pro forma financial information.
(c) Not applicable.
(d) Exhibits.
-2-
Item 9.01 Financial Statements and Exhibits
(a) Financial statements of business acquired.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors
NewVectors LLC (Formerly Known as Enterprise
Solutions Division of Altarum Institute)
We have audited the accompanying balance sheets of NewVectors LLC (Formerly Known as Enterprise
Solutions Division of Altarum Institute) as of September 30, 2006 and 2005, and the related
statements of income, changes in equity, and cash flows for each of the three years in the period
ended September 30, 2006. These financial statements are the responsibility of management. Our
responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audits in accordance with auditing standards generally accepted in the United
States. Those standards require that we plan and perform the audit to obtain reasonable assurance
about whether the financial statements are free of material misstatement. We were not engaged to
perform an audit of the Companys internal control over financial reporting. Our audit included
consideration of internal control over financial reporting as a basis for designing audit
procedures that are appropriate in the circumstances, but not for the purpose of expressing an
opinion on the effectiveness of the Companys internal control over financial reporting.
Accordingly, we express no such opinion. An audit also includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a reasonable basis for our
opinion.
In our opinion, the financial statements referred to above present fairly, in all material
respects, the financial position of NewVectors LLC (Formerly Known as Enterprise Solutions Division
of Altarum Institute) at September 30, 2006 and 2005, and the results of its operations and its
cash flows for each of the three years in the period ended September 30, 2006, in conformity with
accounting principles generally accepted in the United States.
/s/ ERNST & YOUNG LLP
June 11, 2007
Detroit, Michigan
-3-
NEWVECTORS LLC
(Formerly Known as Enterprise Solutions Division of Altarum Institute)
BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
2006 |
|
2005 |
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash |
|
$ |
3,774,126 |
|
|
$ |
|
|
Accounts receivable |
|
|
|
|
|
|
5,571,965 |
|
Accounts receivable from Altarum |
|
|
5,221,723 |
|
|
|
|
|
Cost and fees not yet billed |
|
|
443,516 |
|
|
|
406,290 |
|
Prepaid expenses |
|
|
63,230 |
|
|
|
71,045 |
|
Other |
|
|
6,717 |
|
|
|
13,385 |
|
|
|
|
Total current assets |
|
|
9,509,312 |
|
|
|
6,062,685 |
|
|
|
|
|
|
|
|
|
|
Equipment, net of accumulated depreciation |
|
|
234,407 |
|
|
|
201,880 |
|
Goodwill |
|
|
7,561,745 |
|
|
|
8,304,908 |
|
|
|
|
Total long term assets |
|
|
7,796,152 |
|
|
|
8,506,788 |
|
|
|
|
Total assets |
|
$ |
17,305,464 |
|
|
$ |
14,569,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,315,972 |
|
|
$ |
1,255,276 |
|
Accounts payable to Altarum |
|
|
436,692 |
|
|
|
|
|
Accrued wages and benefits |
|
|
2,573,260 |
|
|
|
2,071,479 |
|
Deferred revenue |
|
|
220,588 |
|
|
|
140,928 |
|
Current portion of capital lease obligation |
|
|
26,118 |
|
|
|
75,569 |
|
|
|
|
Total current liabilities |
|
|
4,572,630 |
|
|
|
3,543,252 |
|
|
|
|
|
|
|
|
|
|
Capital lease obligation, less current portion |
|
|
54,488 |
|
|
|
75,965 |
|
|
|
|
Total liabilities |
|
|
4,627,118 |
|
|
|
3,619,217 |
|
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
Paid-in capital |
|
|
10,540,985 |
|
|
|
|
|
Retained earnings |
|
|
2,137,361 |
|
|
|
10,950,256 |
|
|
|
|
Total equity |
|
|
12,678,346 |
|
|
|
10,950,256 |
|
|
|
|
Total liabilities and equity |
|
$ |
17,305,464 |
|
|
$ |
14,569,473 |
|
|
|
|
See accompanying notes.
-4-
NEWVECTORS LLC
(Formerly Known as Enterprise Solutions Division of Altarum Institute)
STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended September 30, |
|
|
2006 |
|
2005 |
|
2004 |
|
|
|
Revenue |
|
$ |
33,664,483 |
|
|
$ |
32,445,999 |
|
|
$ |
30,784,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Operating |
|
|
19,797,698 |
|
|
|
18,000,991 |
|
|
|
16,821,239 |
|
General, administrative and indirect costs |
|
|
10,301,822 |
|
|
|
10,714,796 |
|
|
|
9,818,173 |
|
Depreciation |
|
|
86,730 |
|
|
|
94,005 |
|
|
|
61,692 |
|
Amortization of goodwill |
|
|
743,726 |
|
|
|
1,487,452 |
|
|
|
1,487,452 |
|
|
|
|
Total expenses |
|
|
30,929,976 |
|
|
|
30,297,244 |
|
|
|
28,188,556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before interest, net |
|
|
2,734,507 |
|
|
|
2,148,755 |
|
|
|
2,595,914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest (expense) income |
|
|
(1,086 |
) |
|
|
410 |
|
|
|
9,241 |
|
|
|
|
Net income |
|
$ |
2,733,421 |
|
|
$ |
2,149,165 |
|
|
$ |
2,605,155 |
|
|
|
|
See accompanying notes.
-5-
NEWVECTORS LLC
(Formerly Known as Enterprise Solutions Division of Altarum Institute)
STATEMENTS OF CHANGES IN EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paid-in |
|
Retained |
|
|
|
|
Capital |
|
Earnings |
|
Total |
|
|
|
Balance at October 1, 2003 |
|
$ |
|
|
|
$ |
12,725,933 |
|
|
$ |
12,725,933 |
|
Distribution |
|
|
|
|
|
|
(2,783,770 |
) |
|
|
(2,783,770 |
) |
Net income |
|
|
|
|
|
|
2,605,155 |
|
|
|
2,605,155 |
|
|
|
|
Balance at September 30, 2004 |
|
|
|
|
|
|
12,547,318 |
|
|
|
12,547,318 |
|
Distribution |
|
|
|
|
|
|
(3,746,227 |
) |
|
|
(3,746,227 |
) |
Net income |
|
|
|
|
|
|
2,149,165 |
|
|
|
2,149,165 |
|
|
|
|
Balance at September 30, 2005 |
|
|
|
|
|
|
10,950,256 |
|
|
|
10,950,256 |
|
Paid-in capital |
|
|
10,540,985 |
|
|
|
(10,540,985 |
) |
|
|
|
|
Distribution |
|
|
|
|
|
|
(1,005,331 |
) |
|
|
(1,005,331 |
) |
Net income |
|
|
|
|
|
|
2,733,421 |
|
|
|
2,733,421 |
|
|
|
|
Balance at September 30, 2006 |
|
$ |
10,540,985 |
|
|
$ |
2,137,361 |
|
|
$ |
12,678,346 |
|
|
|
|
See accompanying notes.
-6-
NEWVECTORS LLC
(Formerly Known as Enterprise Solutions Division of Altarum Institute)
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended September 30, |
|
|
2006 |
|
2005 |
|
2004 |
|
|
|
Operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
2,733,421 |
|
|
$ |
2,149,165 |
|
|
$ |
2,605,155 |
|
Adjustments to reconcile net income to net cash
provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
86,730 |
|
|
|
94,005 |
|
|
|
61,692 |
|
Amortization of goodwill |
|
|
743,726 |
|
|
|
1,487,452 |
|
|
|
1,487,452 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable and costs and fees
not yet billed |
|
|
5,534,739 |
|
|
|
1,164,931 |
|
|
|
(2,517,691 |
) |
Prepaid expenses and other |
|
|
14,483 |
|
|
|
4,798 |
|
|
|
26,216 |
|
Accounts payable |
|
|
60,696 |
|
|
|
(497,613 |
) |
|
|
1,165,123 |
|
Accrued wages and benefits |
|
|
501,781 |
|
|
|
(303,770 |
) |
|
|
482,574 |
|
Due from Altarum, net |
|
|
(4,785,031 |
) |
|
|
|
|
|
|
|
|
Deferred revenue |
|
|
79,660 |
|
|
|
(221,464 |
) |
|
|
(320,671 |
) |
|
|
|
Net cash provided by operating activities |
|
|
4,970,205 |
|
|
|
3,877,504 |
|
|
|
2,989,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of equipment |
|
|
(142,794 |
) |
|
|
(5,677 |
) |
|
|
(67,028 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Distributions |
|
|
(1,005,330 |
) |
|
|
(3,746,227 |
) |
|
|
(2,783,770 |
) |
Payments of capital lease obligation |
|
|
(47,955 |
) |
|
|
(125,600 |
) |
|
|
(139,052 |
) |
|
|
|
Net cash provided by financing activities |
|
|
(1,053,285 |
) |
|
|
(3,871,827 |
) |
|
|
(2,922,822 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash |
|
|
3,774,126 |
|
|
|
|
|
|
|
|
|
Cash at beginning of year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at end of year |
|
$ |
3,774,126 |
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information |
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the year for interest |
|
$ |
6,174 |
|
|
$ |
6,403 |
|
|
$ |
3,656 |
|
|
|
|
Cash paid during the year for state income taxes |
|
$ |
53,221 |
|
|
$ |
31,628 |
|
|
$ |
22,665 |
|
|
|
|
Supplemental disclosure of noncash investing and financing activities
During 2006, 2005, and 2004, NewVectors LLC acquired certain equipment under capital lease agreements totaling $83,733,
$91,641, and $71,991, respectively.
See accompanying notes.
-7-
NEWVECTORS LLC
(Formerly Known as Enterprise Solutions Division of Altarum Institute)
NOTES TO FINANCIAL STATEMENTS
YEARS ENDED SEPTEMBER 30, 2006, 2005 AND 2004
Note 1 Description of Business
NewVectors LLC (formerly known as the Enterprise Solutions Division of Altarum Institute)
(the Company) is a for-profit limited liability company (LLC), initially owned by its parent
company, NewVectors Holding, which in turn is owned by Altarum Supporting Organization, Inc. (ASO)
and Altarum Institute (Altarum). The Company was formed on April 1, 2006, as a spin-off from
Altarum. Prior to its formation, the Companys employees comprised the former Enterprise Solutions
Division of Altarum. With the transaction from a not-for-profit division of Altarum to a for-profit
limited liability company, $10,540,985 of net assets were transferred over as paid-in capital. The
Company continues to serve as a long standing provider of independent research, analysis, and
consulting services in the government marketplace.
In forming the Company, NewVectors Key Employee Equity LLC (KEE) was also formed. KEE does not have
an equity interest in the Company, but does have an income interest. Eight key employees of the
Company, Altarum, and ASO share in the income of the Company (the members).
On April 11, 2007, a letter of intent was entered into with TechTeam Government Solutions, Inc. for
the sale of NewVectors LLC, which was completed on May 31, 2007.
Note 2 Significant Accounting Policies
Basis of Presentation
The financial statements have been prepared on the accrual basis of accounting.
Revenue Recognition
Contract revenue under fixed-fee and cost-plus-fixed-cost contracts is recognized using the
percentage-of-completion method of accounting based on cost incurred to determine percentage of
completion. Costs not recoverable under contracts are recognized in the period in which they become
evident. Contract revenue under time-and-materials contracts is recognized as the services are
performed.
Contract revenue and costs on government contracts are subject to audit by a designated agency of
the United States government. Management anticipates no material adjustments for fiscal 2006, 2005,
and 2004 for receivables, unbilled costs, and fees recorded.
Contract Costs
Contract costs include all direct expenses incurred in performing work under contracts and
an allocation of direct fringe expenses.
Allocation of Expenses
Prior to April 1, 2006, the majority of general administrative and indirect costs were
allocated to the Enterprise Solutions Division based on the percentage of total labor costs. The
remaining costs included were direct costs associated to the Enterprise Solutions Divison.
-8-
NEWVECTORS LLC
(Formerly Known as Enterprise Solutions Division of Altarum Institute)
NOTES TO FINANCIAL STATEMENTS (continued)
YEARS ENDED SEPTEMBER 30, 2006, 2005 AND 2004
Note 2 Significant Accounting Policies (continued)
Taxes
The Company is a single-member LLC formed under Michigan law and is taxed as a division of
its parent, NewVectors Holding, LLC for federal and state income tax purposes. NewVectors Holding,
LLC is recognized as a partnership for federal income tax purposes and, as such, income is
generally recognized by the partners of the parent, income and taxes are paid by the partners and
not by the Company. If the Company operated in any state which did not recognize the flow-through
nature of federal partnership taxation, income taxes would be recorded. All states in which the
Company currently operates require no company-level assessment of taxes against net income;
therefore, no such provision has been made within the accompanying financial statements. The
Company is subject to Michigan Single Business Taxes and other franchise taxes in certain states in
which the Company operates, and provisions for those taxes have been made against the Companys
operating income.
Prior to the formation of NewVectors LLC, the Enterprise Solutions Division, as part of Altarum,
was recognized by the Internal Revenue Service as exempt from Federal income taxes under Section
501(c)(3) of the Internal Revenue Code.
Due To and From Altarum
At September 30, 2006, Altarum owes the Company $5,221,723 for receivables billed to the
government on the Companys behalf. The Company in turn owes Altarum for accounts payable payments
made on its behalf of $436,692 at September 30, 2006. In 2005, there were no intercompany
receivables or payables as the Enterprise Solutions Division was part of Altarum.
Costs and Fees Not Yet Billed
Costs and fees not yet billed represent recoverable costs and include allocable indirect
expenses to the extent that such costs will be reimbursed, together with fees earned thereon.
Equipment
Equipment is stated at cost, if purchased or at the estimated fair market value at date of
acquisition, if donated. These assets are depreciated using the straight-line method over estimated
useful lives generally ranging from three to seven years for equipment and computers. Capital lease
amortization is included in depreciation expense.
Additions to equipment together with major renewals or betterments are capitalized. Maintenance,
repairs and minor renewals and betterments are expensed as incurred. When assets are sold or
otherwise disposed of, the cost and related accumulated depreciation is removed and any resulting
gain or loss is recognized.
-9-
NEWVECTORS LLC
(Formerly Known as Enterprise Solutions Division of Altarum Institute)
NOTES TO FINANCIAL STATEMENTS (continued)
YEARS ENDED SEPTEMBER 30, 2006, 2005 AND 2004
Note 2 Significant Accounting Policies (continued)
Equipment consists of the following components:
|
|
|
|
|
|
|
|
|
|
|
Year Ended September 30 |
|
|
2006 |
|
2005 |
|
|
|
Equipment |
|
$ |
397,526 |
|
|
$ |
407,320 |
|
Less accumulated depreciation and amortization |
|
|
(163,119 |
) |
|
|
(205,440 |
) |
|
|
|
|
|
$ |
234,407 |
|
|
$ |
201,880 |
|
|
|
|
Goodwill
On April 1, 2006, Altarum allocated $7,561,745 of the goodwill acquired from Altarums
original purchase of Vector Research to the Company. The allocation was based on the Companys
share of revenues. Goodwill is assessed for impairment at least annually or whenever events or
circumstances indicate a condition of impairment may exist. No impairment issues existed at
September 30, 2006. Prior to April 1, 2006, the Enterprise Solutions Division amortized goodwill as
it was a not-for-profit entity. Goodwill was amortized using the straight-line method over a period
of ten years. Accumulated amortization totaled $6,414,560, and $5,670,834, respectively, at
September 30, 2006 and 2005, and amortization expense was approximately $744,000, $1,487,000, and
$1,487,000 for the years ended September 30, 2006, 2005, and 2004, respectively.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally
accepted in the United States requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
-10-
NEWVECTORS LLC
(Formerly Known as Enterprise Solutions Division of Altarum Institute)
NOTES TO FINANCIAL STATEMENTS (continued)
YEARS ENDED SEPTEMBER 30, 2006, 2005 AND 2004
Note 3 Leases
The Company leases certain buildings and equipment under operating lease agreements and
certain computer equipment under a capital leases entered into during 2006 and 2005. The cost of
computer equipment held under the capital leases at September 30, 2006 and 2005, was $84,733 and
$237,320, respectively. Accumulated depreciation for the capital leases at September 30, 2006 and
2005, was $4,707 and $95,295, respectively. Rental expense under operating leases totaled
$1,124,747, $1,382,704, and $1,125,812 for the years ended September 30, 2006, 2005, and 2004,
respectively. Future commitments under noncancelable operating leases and capital leases at
September 30, 2006, are as follows:
|
|
|
|
|
|
|
|
|
|
|
Operating |
|
|
Capital |
|
|
|
Leases |
|
|
Lease |
|
|
|
|
2007 |
|
$ |
789,309 |
|
|
$ |
32,381 |
|
2008 |
|
|
412,329 |
|
|
|
32,382 |
|
2009 |
|
|
10,477 |
|
|
|
26,985 |
|
|
|
|
|
|
$ |
1,212,115 |
|
|
|
91,748 |
|
|
|
|
|
|
|
|
|
Less imputed interest |
|
|
|
|
|
|
(11,142 |
) |
Less current portion |
|
|
|
|
|
|
(26,118 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
54,488 |
|
|
|
|
|
|
|
|
|
Note 4 Employee Retirement Benefits
The Company supports defined contribution pension plans for substantially all of its
employees whereby participants may contribute a portion of their salary to the Altarum Institute
Employees Retirement and Savings Plan to be invested by the plans trustee. Employer contributions
are made to participant accounts equal to 5% of compensation. The Company contributed $301,712 to
this plan for the year ended September 30, 2006.
Note 5 Related-Party Transactions
The Company has agreed to pay Altarum an administrative fee for certain support services
including human resources, accounting, contracts, facilities, and network support. During the year
ended September 30, 2006, the amount paid for such services was $864,944. Prior to April 1, 2006,
the Enterprise Solutions Division was part of Altarum, and no such fee was paid.
Additionally, the Company leases its office space in Ann Arbor, Michigan from ASO and subleases
space in Arlington, Virginia from Altarum. During the year ended September 30, 2006, the Company
paid $149,835 and $199,322, respectively, in connection with the leased and subleased space.
The Companys Board of Managers also has two Board members that are employees and Board of
Directors of Altarum, who are not compensated for their services.
-11-
NEWVECTORS LLC
(Formerly Known as Enterprise Solutions Division of Altarum Institute)
NOTES TO FINANCIAL STATEMENTS (continued)
YEARS ENDED SEPTEMBER 30, 2006, 2005 AND 2004
Note 6 Contingent Liability
On June 21, 2006, the Company entered into a Continuing Guaranty agreement whereby it has
guaranteed all present and future indebtedness of Altarum with Fifth Third Bank (the Bank). The
Company also entered into a Security Agreement with the Bank, which grants a lien on all balances
of deposit accounts; all securities and other property in the custody, possession or control of the
Bank; and all property or securities declared or acknowledged to constitute security for any past,
present or future liability, direct or indirect from the Company to the Bank. At September 30,
2006, Altarums outstanding debt was $15,075,000.
Note 7 Economic Dependency
Sales to the U.S. government agencies or their contractors accounted for approximately 99%
of the Companys total revenue for the years ended September 30, 2006, 2005 and 2004.
Note 8 Subsequent Events
On October 5, 2006, the Company made a distribution to its members of $1,200,000.
-12-
(b) Pro forma financial information.
PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
The unaudited pro forma condensed combined financial information for TechTeam Global, Inc.
(TechTeam) set forth below gives effect to the acquisition of NewVectors LLC (NewVectors) using
the purchase method of accounting, after giving effect to the adjustments described in the
accompanying notes. The unaudited pro forma condensed combined statements of operations include
only the results of ongoing operations and excludes such impacts as nonrecurring items related to
the acquisition and synergies and related cost savings associated with the integration of the
acquisition.
The unaudited pro forma condensed combined statement of financial position as of March 31, 2007
gives effect to the acquisition of NewVectors as if it occurred on that date. The unaudited pro
forma condensed combined statements of operations for the three months ended March 31, 2007 and the
year ended December 31, 2006 give effect to the acquisition as if it occurred on January 1, 2006 by
combining the results for the three months ended March 31, 2007 of TechTeam with the results for
the same period of NewVectors, and combining the results for the year ended December 31, 2006 of
TechTeam with the results for the year ended September 30, 2006 of NewVectors. The unaudited pro
forma condensed combined financial information reflects certain adjustments.
The pro forma condensed combined financial information is for informational purposes only and does
not purport to represent what the consolidated financial position or results of operations of
TechTeam would actually have been if the NewVectors acquisition, in fact, had occurred on March 31,
2007, or at the beginning of 2006, or to project the consolidated financial position or results of
operations as of any future date or any future period. The unaudited pro forma financial
information should be read together with (i) the TechTeam Global, Inc. consolidated financial
statements as of December 31, 2006 and 2005, and for each of the three years in the period ended
December 31, 2006, including the notes thereto, included in TechTeams Annual Report on Form 10-K
for the fiscal year ended December 31, 2006.
-13-
TECHTEAM GLOBAL, INC. AND SUBSIDIARIES
PRO
FORMA CONDENSED COMBINED BALANCE SHEET
AS OF MARCH 31, 2007
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma |
|
|
|
TechTeam |
|
|
|
|
|
|
Pro Forma |
|
|
TechTeam |
|
|
|
Global |
|
|
NewVectors |
|
|
Adjustments |
|
|
Global |
|
|
|
(In thousands) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
25,472 |
|
|
$ |
2,830 |
|
|
$ |
(8,422 |
) (A) |
|
$ |
19,880 |
|
Accounts receivable, net |
|
|
44,449 |
|
|
|
7,903 |
|
|
|
|
|
|
|
52,352 |
|
Prepaid expenses and other |
|
|
5,746 |
|
|
|
73 |
|
|
|
|
|
|
|
5,819 |
|
Deferred income taxes |
|
|
136 |
|
|
|
|
|
|
|
|
|
|
|
136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
75,803 |
|
|
|
10,806 |
|
|
|
(8,422 |
) |
|
|
78,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, equipment and purchased software, net |
|
|
10,456 |
|
|
|
312 |
|
|
|
|
|
|
|
10,768 |
|
Goodwill and other intangible assets, net |
|
|
35,906 |
|
|
|
7,562 |
|
|
|
29,665 |
(A) |
|
|
73,133 |
|
Other assets |
|
|
588 |
|
|
|
|
|
|
|
|
|
|
|
588 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
122,753 |
|
|
$ |
18,680 |
|
|
$ |
21,243 |
|
|
$ |
162,676 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
95 |
|
|
$ |
41 |
|
|
$ |
|
|
|
$ |
136 |
|
Accounts payable |
|
|
11,948 |
|
|
|
1,411 |
|
|
|
|
|
|
|
13,359 |
|
Accrued payroll, related taxes and
withholdings |
|
|
9,508 |
|
|
|
2,945 |
|
|
|
|
|
|
|
12,453 |
|
Accrued expenses and other |
|
|
7,575 |
|
|
|
|
|
|
|
|
|
|
|
7,575 |
|
Deferred revenue |
|
|
1,623 |
|
|
|
462 |
|
|
|
|
|
|
|
2,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
30,749 |
|
|
|
4,859 |
|
|
|
|
|
|
|
35,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, less current portion |
|
|
2,219 |
|
|
|
64 |
|
|
|
35,000 |
(A) |
|
|
37,283 |
|
Other long-term liabilities |
|
|
2,092 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total long-term liabilities |
|
|
4,311 |
|
|
|
64 |
|
|
|
35,000 |
|
|
|
39,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
104 |
|
|
|
|
|
|
|
|
|
|
|
104 |
|
Additional paid-in capital |
|
|
72,032 |
|
|
|
10,541 |
|
|
|
(10,541 |
) (A) |
|
|
72,032 |
|
Retained earnings |
|
|
12,999 |
|
|
|
3,216 |
|
|
|
(3,216 |
) (A) |
|
|
12,999 |
|
Accumulated other comprehensive income |
|
|
2,558 |
|
|
|
|
|
|
|
|
|
|
|
2,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
87,693 |
|
|
|
13,757 |
|
|
|
(13,757 |
) |
|
|
87,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
122,753 |
|
|
$ |
18,680 |
|
|
$ |
21,243 |
|
|
$ |
162,676 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-14-
TECHTEAM GLOBAL, INC. AND SUBSIDIARIES
PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2007
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma |
|
|
|
TechTeam |
|
|
|
|
|
|
Pro Forma |
|
|
TechTeam |
|
|
|
Global |
|
|
NewVectors |
|
|
Adjustments |
|
|
Global |
|
|
|
(In thousands, except per share data) |
|
Revenue |
|
$ |
46,194 |
|
|
$ |
8,524 |
|
|
$ |
|
|
|
$ |
54,718 |
|
Cost of services delivered |
|
|
34,618 |
|
|
|
4,761 |
|
|
|
|
|
|
|
39,379 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
11,576 |
|
|
|
3,763 |
|
|
|
|
|
|
|
15,339 |
|
Selling, general, and administrative expense |
|
|
10,590 |
|
|
|
2,123 |
|
|
|
552 |
(B) |
|
|
13,265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
986 |
|
|
|
1,640 |
|
|
|
(552 |
) |
|
|
2,074 |
|
Other income (loss) |
|
|
264 |
|
|
|
3 |
|
|
|
(549 |
) (C) |
|
|
(282 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
1,250 |
|
|
|
1,643 |
|
|
|
(1,101 |
) |
|
|
1,792 |
|
Income tax provision |
|
|
346 |
|
|
|
52 |
|
|
|
159 |
(D) |
|
|
557 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
904 |
|
|
$ |
1,591 |
|
|
$ |
(1,260 |
) |
|
$ |
1,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.09 |
|
|
|
|
|
|
|
|
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.09 |
|
|
|
|
|
|
|
|
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares
and common share equivalents outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
10,290 |
|
|
|
|
|
|
|
|
|
|
|
10,290 |
|
Diluted |
|
|
10,424 |
|
|
|
|
|
|
|
|
|
|
|
10,424 |
|
-15-
TECHTEAM GLOBAL, INC. AND SUBSIDIARIES
PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2006
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma |
|
|
|
TechTeam |
|
|
|
|
|
|
Pro Forma |
|
|
TechTeam |
|
|
|
Global |
|
|
NewVectors |
|
|
Adjustments |
|
|
Global |
|
|
|
(In thousands, except per share data) |
|
Revenue |
|
$ |
167,364 |
|
|
$ |
33,664 |
|
|
$ |
|
|
|
$ |
201,028 |
|
Cost of services delivered |
|
|
125,987 |
|
|
|
19,798 |
|
|
|
|
|
|
|
145,785 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
41,377 |
|
|
|
13,866 |
|
|
|
|
|
|
|
55,243 |
|
Selling, general, and administrative expense |
|
|
39,217 |
|
|
|
11,132 |
|
|
|
1,464 |
(B) |
|
|
51,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
2,160 |
|
|
|
2,734 |
|
|
|
(1,464 |
) |
|
|
3,430 |
|
Other income (expense) |
|
|
590 |
|
|
|
(1 |
) |
|
|
(2,200 |
) (C) |
|
|
(1,611 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
2,750 |
|
|
|
2,733 |
|
|
|
(3,664 |
) |
|
|
1,819 |
|
Income tax provision |
|
|
873 |
|
|
|
|
|
|
|
(363 |
) (D) |
|
|
510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
1,877 |
|
|
|
2,733 |
|
|
|
(3,301 |
) |
|
|
1,309 |
|
Loss from discontinued operations |
|
|
(43 |
) |
|
|
|
|
|
|
|
|
|
|
(43 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,834 |
|
|
$ |
2,733 |
|
|
$ |
(3,301 |
) |
|
$ |
1,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
$ |
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.18 |
|
|
|
|
|
|
|
|
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares
and common share equivalents outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
10,092 |
|
|
|
|
|
|
|
|
|
|
|
10,092 |
|
Diluted |
|
|
10,176 |
|
|
|
|
|
|
|
|
|
|
|
10,176 |
|
-16-
TECHTEAM GLOBAL, INC. AND SUBSIDIARIES
NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Note 1 Pro Forma Adjustments
Pro forma adjustments for the unaudited pro forma condensed combined statement of financial
position as of March 31, 2007, and the condensed combined statements of operations for the year
ended December 31, 2006 and three months ended March 31, 2007, are as follows:
|
(A) |
|
To reflect (i) the payment of the initial purchase price of $40,161,000, including
acquisition costs of $279,000, for the acquisition of all of the outstanding membership
interest in NewVectors LLC with $5,161,000 in cash and $35,000,000 in long-term debt
borrowings, (ii) the fair value of identifiable intangible assets acquired less cash
retained by NewVectors, and (iii) goodwill as the excess of the purchase price paid over
the estimated fair value of the identified net assets acquired. |
|
|
(B) |
|
To reflect the estimated amortization of identifiable intangible assets resulting from
the acquisition, which are amortized on a straight-line basis over periods ranging from
four to seven years. As discussed in Note 2 below, the allocation of the purchase price
among the identifiable intangible assets and resulting amortization expense is based on
preliminary estimates of the fair market value and estimated useful lives of those assets. |
|
|
(C) |
|
To reduce interest income for the cash used in the acquisition of NewVectors and
increased interest expense for the long-term debt issued in the transaction. |
|
|
(D) |
|
To record the related tax effects of the pro forma adjustments to the condensed
combined statements of operations at the estimated effective tax rate of 39%. |
Note 2 Basis of Presentation
The total estimated purchase price for the acquisition has been allocated on a preliminary
basis to assets and liabilities based on managements best estimates of their fair values with the
excess purchase price over the net assets acquired allocated to goodwill. The allocation of the
purchase price among the identifiable intangible assets is based on preliminary estimates of the
fair market value of those assets. Final determination of the allocation of the purchase price will
be based on independent appraisals that are expected to be completed during TechTeams third
quarter of 2007.
-17-
(d) Exhibits
The following exhibit is filed with this report:
|
23.1 |
|
Consent of Independent Registered Public Accounting Firm |
-18-
SIGNATURE
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 thereunto duly authorized.
|
|
|
|
|
|
TECHTEAM GLOBAL, INC.
|
|
|
By: |
/s/ Michael A. Sosin
|
|
|
|
Michael A. Sosin |
|
|
|
Vice President, General Counsel
and Secretary |
|
|
Date: August 14, 2007
-19-