EX-99.1 3 financialstatements.htm FINANCIAL STATEMENTS LISTED IN ITEM 9.01(A) ABOVE Financial Statements listed in Item 9.01(a) above
Exhibit 99.1

 
 
inChord Communications, Inc. and Subsidiaries
 
Consolidated Financial Statements as of September 30, 2005 (Unaudited), December 31, 2004 and 2003, and for the Nine Month Periods Ended September 30, 2005 and 2004 (Unaudited) and Each of the Three Years in the Period Ended December 31, 2004, and Independent Auditors’ Report
 




 
INDEPENDENT AUDITORS’ REPORT
 
Board of Directors and Stockholders
inChord Communications, Inc.
Columbus, Ohio
 
We have audited the accompanying consolidated balance sheets of inChord Communications, Inc. and its subsidiaries (the “Company”) as of December 31, 2004 and 2003, and the related consolidated statements of income, retained earnings and cash flows for each of the three years in the period ended December 31, 2004. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
 
We conducted our audits 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 includes 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 Company’s 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, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
 
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of inChord Communications, Inc. and its subsidiaries as of December 31, 2004 and 2003, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2004, in conformity with accounting principles generally accepted in the United States of America.
 

 

 
May 26, 2005, except as to Note 10,
which is December 21, 2005
 

 



 
INCHORD COMMUNICATIONS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, 2005 (UNAUDITED) AND DECEMBER 31, 2004 AND 2003

   
(Unaudited)September 30,
           
 
   
2005 
   
December 31,
 
ASSETS
   
 
   
2004
   
2003
 
                     
CURRENT ASSETS:
                   
Cash and cash equivalents
 
$
7,438,403
 
$
5,623,392
 
$
4,715,885
 
Restricted Cash
   
57,621
             
Accounts receivable:
                   
Trade, net of allowance of $1,578,783, $0,
   
32,936,457
   
32,299,692
   
27,866,563
 
and $442,955 at September 30, 2005,
                   
December 31, 2004 and 2003, respectively
                   
Employees, officers and shareholders receivable
   
4,497,178
   
554,862
   
914,920
 
Miscellaneous receivable
   
300,727
   
519,355
   
192,214
 
Work in progress
   
14,002,370
   
11,813,907
   
8,390,322
 
Prepaid insurance
   
19,662
   
446,512
   
173,402
 
Prepaid expenses
   
272,318
   
583,971
   
583,120
 
Prepaid rent
   
97,071
   
104,547
   
92,374
 
                     
Total current assets
   
59,621,807
   
51,946,238
   
42,928,800
 
                     
PROPERTY AND EQUIPMENT:
                   
Leasehold improvements
   
3,395,236
   
3,251,389
   
2,272,537
 
Equipment
   
1,097,174
   
1,029,642
   
1,413,462
 
Furniture and fixtures
   
657,198
   
607,355
   
754,514
 
Motor vehicles
   
49,100
   
49,831
   
12,364
 
                     
Total property and equipment
   
5,198,708
   
4,938,217
   
4,452,877
 
                     
Less accumulated depreciation
   
(2,515,192
)
 
(2,030,554
)
 
(2,067,946
)
                     
Net property and equipment
   
2,683,516
   
2,907,663
   
2,384,931
 
                     
OTHER ASSETS:
                   
Equity Investments
   
5,209,260
   
572,033
   
368,717
 
Goodwill
   
1,329,983
   
1,360,498
       
Intangibles—net of amortization
   
101,997
   
167,342
   
261,623
 
Other
   
555,205
   
716,054
   
502,629
 
                     
Total other assets
   
7,196,445
   
2,815,927
   
1,132,969
 
                     
TOTAL
 
$
69,501,768
 
$
57,669,828
 
$
46,446,700
 

 

 
INCHORD COMMUNICATIONS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, 2005 (UNAUDITED) AND DECEMBER 31, 2004 AND 2003

   
(Unaudited)
         
   
September 30,
 
December 31,
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
2005
 
2004
 
2003
 
               
CURRENT LIABILITIES:
                   
Current portion of deferred compensation
 
$
2,335,817
 
$
490,358
 
$
510,438
 
Current portion of notes payable
   
26,132
   
143,727
   
143,727
 
Notes payable - shareholders
               
511,239
 
Accounts payable
   
4,808,258
   
1,333,136
   
1,294,838
 
Accrued wages
   
5,327,809
   
4,166,527
   
3,932,357
 
Accrued expenses
   
7,607,823
   
5,011,073
   
1,939,764
 
Unearned income
   
24,322,577
   
25,695,177
   
20,551,496
 
Accrued taxes (other than payroll)
   
557,353
   
40,620
   
18,515
 
                     
Total current liabilities
   
44,985,769
   
36,880,618
   
28,902,374
 
                     
LONG-TERM LIABILITIES—Excluding current portion:
                   
Deferred compensation
   
7,856,190
   
662,285
   
1,152,641
 
Notes payable
           
156,793
 
                     
Total long-term liabilities
   
7,856,190
   
662,285
   
1,309,434
 
                     
Total liabilities
   
52,841,959
   
37,542,903
   
30,211,808
 
                     
MINORITY INTERESTS:
                   
Minority interest in CHS
   
902,232
   
861,188
   
641,954
 
Minority interest in TSP
   
15,002
   
156,249
   
183,332
 
                     
Total minority interests
   
917,234
   
1,017,437
   
825,286
 
                     
STOCKHOLDERS’ EQUITY:
                   
Common stock without par value, 1,100,000 shares
                   
authorized, shares issued: 1,049,388;
                   
shares outstanding: 1,046,688
   
15,950,998
   
15,950,998
   
15,950,998
 
Treasury stock (2,700 shares)
   
(3,511,407
)
 
(3,511,407
)
 
(3,511,407
)
Retained earnings
   
6,934,159
   
10,339,033
   
5,956,136
 
Less: owners’ notes receivable
   
(3,631,175
)
 
(3,669,136
)
 
(2,986,121
)
                     
Total stockholders’ equity
   
15,742,575
   
19,109,488
   
15,409,606
 
                     
TOTAL
 
$
69,501,768
 
$
57,669,828
 
$
46,446,700
 

See notes to consolidated financial statements.                                                                         (Concluded)
 

 

- -

 
INCHORD COMMUNICATIONS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
NINE MONTHS ENDED SEPTEMBER 30, 2005 AND 2004 (UNAUDITED)
AND FOR THE YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002

   
(Unaudited) 
                   
 
   
Nine Months Ended 
                   
 
   
September 30, 
                   
                                 
     
2005
   
2004
   
2004
   
2003
   
2002
 
REVENUE:
                               
Time and production
 
$
45,002,783
 
$
41,504,613
 
$
52,486,593
 
$
41,515,575
 
$
27,629,861
 
Retainers
   
38,363,228
   
30,358,147
   
41,121,890
   
44,517,673
   
45,551,007
 
Other income
   
788,897
   
1,041,571
   
1,491,976
   
1,351,109
   
1,072,660
 
Reimbursable expenses and media
   
54,562,277
   
44,031,023
   
56,175,885
   
42,565,284
   
43,829,365
 
                                 
Total revenue
   
138,717,185
   
116,935,354
   
151,276,344
   
129,949,641
   
118,082,893
 
                                 
COST OF REVENUE:
                         
Reimbursable expenses and media
   
57,027,333
   
46,626,819
   
56,968,575
   
42,529,344
   
39,439,619
 
                                 
Total cost of revenue
   
57,027,333
   
46,626,819
   
56,968,575
   
42,529,344
   
39,439,619
 
                           
GROSS PROFIT
   
81,689,852
   
70,308,535
   
94,307,769
   
87,420,297
   
78,643,274
 
                           
GENERAL AND ADMINISTRATIVE EXPENSES:
                         
Payroll, taxes and benefits
   
60,207,826
   
46,411,829
   
62,072,243
   
53,830,211
   
50,408,730
 
Occupancy
   
2,808,675
   
3,241,632
   
4,537,557
   
4,009,688
   
3,927,235
 
Operating expenses
   
13,854,146
   
12,398,587
   
18,627,061
   
15,743,910
   
12,974,650
 
                                 
Total general and administrative expenses
   
76,870,647
   
62,052,048
   
85,236,861
   
73,583,809
   
67,310,615
 
                           
INCOME FROM OPERATIONS
   
4,819,205
   
8,256,487
   
9,070,908
   
13,836,488
   
11,332,659
 
                           
OTHER INCOME (EXPENSE):
                         
Interest expense
   
(17,200
)
 
(61,335
)
 
(72,752
)
 
(54,419
)
 
(182,991
)
Interest income
   
231,567
   
171,676
   
248,640
   
135,498
   
63,636
 
Loss on disposal of assets
   
(261,695
)
 
(66,237
)
 
(75,175
)
 
(3,282
)
 
(43,797
)
                                 
Total other income
   
(47,328
)
 
44,104
   
100,713
   
77,797
   
(163,152
)
                           
INCOME BEFORE INCOME TAXES, MINORITY
                               
INTERESTS AND EQUITY EARNINGS
   
4,771,877
   
8,300,591
   
9,171,621
   
13,914,285
   
11,169,507
 
                           
(BENEFIT) PROVISION FOR INCOME TAXES
   
120,091
   
(8,441
)
 
(5,034
)
 
74,989
   
(123,654
)
                           
INCOME BEFORE MINORITY INTERESTS
                               
AND EQUITY EARNINGS
   
4,651,786
   
8,309,032
   
9,176,655
   
13,839,296
   
11,293,161
 
                           
MINORITY INTEREST IN CHS
   
(577,935
)
 
(1,425,967
)
 
(1,190,253
)
 
(991,820
)
 
(754,595
)
                                 
MINORITY INTEREST IN TSP
   
(705,811
)
 
(895,542
)
 
(1,144,519
)
 
(1,409,385
)
 
(153,943
)
                                 
EQUITY EARNINGS IN INVESTMENTS
   
78,694
   
110,205
   
157,825
   
127,595
   
152,124
 
                                 
INCOME BEFORE CHANGE IN ACCOUNTING
                               
PRINCIPLE
   
3,446,734
   
6,097,728
   
6,999,708
   
11,565,686
   
10,536,747
 
                                 
CHANGE IN ACCOUNTING PRINCIPLE
                   
81,459
 
                           
NET INCOME
 
$
3,446,734
 
$
6,097,728
 
$
6,999,708
 
$
11,565,686
 
$
10,618,206
 

See notes to consolidated financial statements.
 

- -

 
INCHORD COMMUNICATIONS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
NINE MONTHS ENDED SEPTEMBER 30, 2005 (UNAUDITED) AND
YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
 
 

BALANCE—January 1, 2002
 
$
1,118,564
 
Net income
   
10,618,206
 
Cash distributions
   
(8,231,183
)
BALANCE—December 31, 2002
   
3,505,587
 
Net income
   
11,565,686
 
Cash distributions
   
(9,115,137
)
BALANCE—December 31, 2003
   
5,956,136
 
Net income
   
6,999,708
 
Cash distributions
   
(2,616,811
)
BALANCE—December 31, 2004
 
$
10,339,033
 
Net income (unaudited)
   
3,446,734
 
Cash distributions (unaudited)
   
(6,851,608
)
BALANCE—September 30, 2005 (unaudited)
 
$
6,934,159
 
 

 
See notes to consolidated financial statements.
 

 

- -

 
INCHORD COMMUNICATIONS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2005 AND 2004 (UNAUDITED) AND
YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002

   
(Unaudited) 
                   
 
   
Nine Months Ended 
                   
 
   
September 30, 
                   
     
2005
   
2004
   
2004
   
2003
   
2002
 
CASH FLOWS FROM OPERATING ACTIVITIES:
                               
Net income
 
$
3,446,734
 
$
6,097,728
 
$
6,999,708
 
$
11,565,686
   
10,618,206
 
Adjustments to reconcile net income to net cash provided by
                               
operating activities:
                               
Depreciation and amortization
   
568,964
   
505,020
   
677,600
   
842,711
   
683,396
 
Loss on disposal of assets
   
2,494
   
66,237
   
75,175
   
3,282
   
43,797
 
Earnings of equity investments
   
(78,694
)
 
(110,205
)
 
(157,825
)
 
(127,595
)
 
(152,124
)
Minority interest in income of CHS
   
577,935
   
1,425,967
   
1,190,253
   
991,820
   
754,595
 
Minority interest in income of TSP
   
705,812
   
895,542
   
1,144,519
   
1,409,385
   
153,943
 
Cumulative effect of change in accounting principle
                           
(81,459
)
Deferred compensation
   
9,426,140
             
1,042,898
   
2,704,388
 
Minority interest of Blue Diesel purchased
                           
312,358
 
Changes in assets and liabilities:
                               
Accounts receivable
   
(360,453
)
 
1,505,403
   
(4,444,614
)
 
(3,979,126
)
 
(530,287
)
Work in progress
   
(2,188,463
)
 
(5,184,505
)
 
(3,350,359
)
 
(2,668,508
)
 
(1,805,537
)
Prepaid expenses
   
745,979
   
531,084
   
(190,767
)
 
470,772
   
(366,358
)
Other assets
   
160,849
   
(8,771
)
 
43,975
   
(68,131
)
 
(11,048
)
Deferred compensation
   
(386,776
)
 
(228,372
)
 
(510,436
)
 
645,818
       
Accounts payable
   
3,475,122
   
3,351,853
   
6,315
   
(633,921
)
 
49,823
 
Accrued wages
   
1,161,282
   
438,807
   
145,352
 
 
(1,783,087
)
 
2,008,124
 
Unearned income
   
(1,372,600
)
 
3,344,221
   
5,063,068
   
3,012,879
   
3,291,825
 
Other liabilities
   
(886,517
)
 
(589,040
)
 
1,872,090
   
2,176,059
   
(712,049
)
                                 
Net cash provided by operating activities
   
14,997,808
   
12,040,969
   
8,564,054
   
12,900,942
   
16,961,593
 
                                 
CASH FLOWS FROM INVESTING ACTIVITIES:
                               
Buyout of Blue Diesel minority interest
                           
(145,000
)
Increase in restricted cash
   
(57,621
)
                       
Increase in intangibles
   
30,515
             
(10,000
)
     
Increase in equity investments
   
(4,558,533
)
 
70,259
   
(45,491
)
 
26,209
   
274,220
 
Proceeds from sale of fixed assets
               
7,661
       
37,917
 
Purchase of fixed assets
   
(281,966
)
 
(49,488
)
 
(355,121
)
 
(136,270
)
     
Acquisition of Junction 11
           
(1,664,356
)
     
(654,837
)
                                 
Net cash used in investing activities
   
(4,867,605
)
 
20,771
   
(2,057,307
)
 
(120,061
)
 
(487,700
)
                                 
CASH FLOWS FROM FINANCING ACTIVITIES:
                               
Repayment of loan from stockholder
                           
(1,516,732
)
Principal payments on notes payable and long-term debt
   
(117,595
)
 
(117,595
)
 
(156,793
)
 
(156,794
)
 
(280,125
)
Payment for stock redemption
                           
(7,287,184
)
(Increase) decrease in owners’ notes receivable
   
37,961
   
(644,504
)
 
(683,015
)
 
(2,986,121
)
     
Distributions to minority interests in affiliated partnerships
   
(1,383,950
)
 
(1,833,637
)
 
(2,142,621
)
 
(1,882,973
)
 
(1,254,330
)
Distributions paid to stockholders
   
(6,851,608
)
 
(2,605,310
)
 
(2,616,811
)
 
(9,115,137
)
 
(8,231,183
)
                                 
Cash used in financing activities
   
(8,315,192
)
 
(5,201,046
)
 
(5,599,240
)
 
(14,141,025
)
 
(18,569,554
)
                                 
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
   
1,815,011
   
6,860,694
   
907,507
   
(1,360,144
)
 
(2,095,661
)
                                 
CASH AND CASH EQUIVALENTS—Beginning of period
   
5,623,392
   
4,715,885
   
4,715,885
   
6,076,029
   
8,171,690
 
                                 
CASH AND CASH EQUIVALENTS—End of period
 
$
7,438,403
 
$
11,576,579
 
$
5,623,392
 
$
4,715,885
 
$
6,076,029
 
                                 
SUPPLEMENTAL DISCLOSURES OF CASH FLOWS AND
                               
NON-CASH INVESTING ACTIVITIES:
                               
Interest paid
 
$
55,552
 
$
72,752
 
$
72,752
 
$
54,419
 
$
182,991
 
 
                               
Income taxes (refunded) paid
 
$
120,091
 
$
(5,034
)
$
(5,034
)
$
74,989
 
$
61,400
 
                                 
Stock issued to employees under growth equity plan
       
$
$
       
$
$ 8,028,983
 
$
 
                                 
Leasehold improvements paid for by lessor
       
$
$ 710,085
 
$
710,085
       
$
$
 
                                 
Acquisition accrued liabilities and shareholder receivables
 
$
4,000,000
       
$
$
       
$
$
 
                                 
Conversion of trade receivable to equity investment
       
$
$ 257,400
 
$
257,400
       
$
$
 

See notes to consolidated financial statements.

 
- -



INCHORD COMMUNICATIONS, INC. AND SUBSIDIARIES
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTH PERIODS ENDED SEPTEMBER 30, 2005 AND 2004 (UNAUDITED) AND FOR EACH OF THE THREE YEARS IN THE PERIOD ENDED DECEMBER 31, 2004
 
1.
SIGNIFICANT ACCOUNTING POLICIES
 
Organization and Operations—inChord Communications, Inc. (“inChord” or the “Company”) was incorporated July 19, 1977 under the name Gerbig, Snell/Weisheimer & Associates, Inc. and under the laws of the State of Ohio for the purpose of providing advertising, marketing and public relations services. In July 2001, Gerbig, Snell/Weisheimer & Associates, Inc. changed its name to inChord Communications, Inc. and transferred the assets and liabilities pertaining solely to the advertising agency (now renamed Gerbig, Snell/Weisheimer Advertising, LLC) to a newly formed, single-member Ohio Limited Liability Company, with inChord as its sole member (“GSW Advertising”).
 
On July 21, 1997 inChord entered into an agreement to form Next Generation Digital Advertising, LLC, an Ohio Limited Liability Company. On August 24, 1999, Next Generation Digital Advertising, LLC filed an amendment to its Articles of Organization to change its name to NGDA Interactive Communications, LLC. On February 12, 2001, NGDA Interactive Communications, LLC filed an amendment to its Articles of Organization to change its name to Blue Diesel, LLC (“Blue Diesel”). inChord contributed start-up capital in exchange for 60 of the 100 total issued and outstanding units in Blue Diesel. The purchase method was used to account for the acquisition, and the results of operations for Blue Diesel have been included in the Company’s consolidated statements of income since the date of the acquisition. On December 31, 2002, inChord purchased the 40 minority units for $145,000, giving inChord 100% ownership as of December 31, 2002. Blue Diesel, is engaged in the business of providing general computer software programming services, Internet and Intranet design services and related computer advertising services.
 
On December 14, 1998, inChord entered into an agreement to form Creative Healthcare Solutions, LLC, an Ohio Limited Liability Company (“CHS”). inChord contributed start-up capital in exchange for 200 of the 300 total issued and outstanding units in CHS. The purchase method was used to account for the acquisition, and the results of operations for CHS have been included in the Company’s consolidated statements of income since the date of the acquisition. CHS is engaged in the business of providing healthcare marketing consulting services and (through its Palio Communications division) providing advertising, marketing and public relations services. CHS maintains offices in New York and Arizona.
 
On July 20, 1999, inChord formed GSW Capital LLC (“GSW Capital”), organized as a single member Ohio Limited Liability Company, with inChord as its sole member. GSW Capital entered into an agreement on July 28, 1999, to form Olde Worthington Road LLC, an Ohio Limited Liability Company. GSW Capital contributed $260,000 for 50% ownership in Olde Worthington Road LLC and received a reimbursement of $25,000. Olde Worthington Road LLC owns and operates the office building which currently serves as the Company’s headquarters facility in Westerville, Ohio.
 
On November 1, 1999, inChord formed inChord Limited (formerly known as GSWA Limited) as a private limited company with the Registrar of Companies for England and Wales. inChord contributed £1,000 for the entire 1,000 issued and outstanding shares of inChord Limited. inChord Limited’s UK office—originally located in Cambridge—moved to London in July 2001. This office was opened for the purpose of providing advertising, marketing and public relations services to clients throughout Europe. On November 25, 2004, for £919,483 or approximately $1,664,000, inChord Limited purchased substantially all of the operating assets of an existing England-based advertising agency, Junction 11. The majority of the purchase price (approximately $1.3 million) was allocated to goodwill. The purchase method was used to account for the acquisition and the results of operations for Junction 11 have been included in the Company’s consolidated statements of operations from the effective date of the acquisition. inChord Ltd. operates as one combined agency today (doing business as “GSW/Junction 11” under the formal legal entity of inChord Limited) and operates out of inChord Limited’s London location.
 
On October 16, 2000, inChord formed S.G. Madison & Associates, LLC (“S.G. Madison”) as a single member Ohio Limited Liability Company, with inChord as its sole member. S.G. Madison entered into an agreement on December 1, 2000 to purchase substantially all of the assets of S.G. Madison & Associates, Inc., Goldstar Productions, Inc., and Freeport Travel Services, Inc. (all incorporated in Texas) for $1,300,000. The purchase method was used to account for the acquisition, and the results of operations for S.G. Madison have been included in the consolidated statements of operations of inChord and its subsidiaries (the “Company”) since the date of the acquisition. S.G. Madison, rebranded as “Cadent Medical Communications” in 2003, is primarily engaged in the business of providing oncology and immunology educational and communications programs for healthcare professionals. The name was formally changed in 2004 to Cadent Medical Communications, LLC (“Cadent”) and a new entity, The Center for Biomedical Continuing Education, LLC (the “CBCE”), was formed to separate Cadent’s medical education practice into its own legal entity.
 
On December 11, 2000, the Company formed Taylor Search Partners, LLC, an Ohio Limited Liability Company (“TSP”), and an Operating Agreement was entered into with four other individual members effective January 1, 2001. The Company contributed $400,000 as its original capital contribution to TSP for a 51% interest in the 100 member units issued and outstanding. The TSP Operating Agreement provides that the Company will provide working capital advances up to $500,000 (bearing interest at a variable rate equal to inChord’s Line of Credit interest rate) for five years following January 1, 2001. In October 2003, inChord’s ownership in TSP increased to 53% with the departure of one of TSP’s minority members. TSP is engaged in the business of executive search and recruiting, specializing in placements for healthcare marketing and interactive computer advertising and applications.
 
On April 30, 2001, inChord formed Health Process Management LLC (“HPM”), organized as a single member Ohio Limited Liability Company, with inChord as its sole member. HPM is a data analytics firm that specializes in providing analysis and data modeling of pharmaceutical products to interested clients. Based in Doylestown, Pennsylvania, HPM functions primarily as a consulting firm. Effective November 2004, inChord opted to close operations of HPM to focus on its core pharmaceutical advertising business.
 
In 2002, inChord formed Y Brand Outlook LLC (“Y Brand”) organized as a single member Ohio Limited Liability Company, with inChord as its sole member. Y Brand, located in midtown Manhattan, New York, is a specialized consulting group providing fundamentally inspired branding solutions for products, product science and technologies, therapeutic franchises and corporations.
 
In December 2003, inChord contributed $50,000 for a 50% ownership in RxPedite, LLC, a service organization that outsources pharmaceutical commercialization services to its members. The other 50% member is a related party to the Company.
 
In May 2004, the Company formed Stonefly Communications Group, LLC (“Stonefly”) organized as a single member Ohio Limited Liability Company with inChord Communications, Inc. as its sole member. Stonefly, located at inChord’s headquarters in Westerville, Ohio, was formed for the purpose of conducting advertising, marketing, and public relations services.
 
In October 2004, the Company formed The Navicor Group, LLC (“Navicor”) organized as a single member Ohio Limited Liability Company with inChord Communications, Inc. as its sole member. Navicor, located at inChord’s headquarters in Westerville, Ohio, specializes in oncology expertise and was formed for the purpose of conducting advertising, marketing, and public relations services primarily to pharmaceutical clients. Operations began on January 1, 2005.
 

As discussed in Note 10, 100% of the Company’s stock was acquired by Ventiv Health, Inc. (“Ventiv”) in October, 2005.
 
Principles of Consolidation—The Company’s consolidated financial statements include the accounts of: inChord; inChord’s 66.67% owned subsidiary, CHS (which includes Palio Communications and Creative Healthcare Solutions); inChord’s 53% owned subsidiary, TSP, and inChord’s wholly owned subsidiaries: Blue Diesel, GSW Capital, inChord Limited, GSW Advertising, Cadent, the CBCE, HPM, Y Brand and Stonefly. All intercompany transactions have been eliminated in consolidation.
 
Investments— In October 2004, the Company purchased a 15% ownership interest in Heart Reklambyra AB (“Heart”), an advertising agency located in Sweden for SEK 850,000 (approximately $114,000).
 
In January 2005, the Company purchased a 44% ownership interest in Angela Liedler GmbH (“Liedler”), a service provider of communication and marketing tools for technical, medical and pharmaceutical products, located in Germany, for EUR 3,250,000 (approximately $4,346,000). The investment will be accounted for using the equity method of accounting.
 
inChord accounts for its investments in Olde Worthington Road, LLC, RxPedite, LLC, Heart and Liedler, using the equity method of accounting.
 
Condensed financial information for Olde Worthington Road, LLC as of and for the nine month period ended September 30, 2005 and 2004 and as of and for the years ended December 31, 2004, 2003 and 2002 is as follows:
 
 
 
(Unaudited) 
                 
   
9/30/2005
   
9/30/2004
   
12/31/2005
   
12/31/2003
   
12/31/2002
 
                           
Investment property
$
7,011,512
 
$
7,180,282
 
$
7,138,087
 
$
7,306,858
  $
7,475,628
Other assets
  705,410      590,826     824,535     694,556     525,807
                             
Total assets
$
7,716,922
   $ 7,771,108    $ 7,962,622  
$
8,001,414   $ 8,001,435
 
 
 
   
 
   
 
   
 
   
 
Liabilities
$
6,790,435
   $
6,779,473
   $
6,928,448
  $
6,941,121
  $
6,996,332
Members' equity
 
926,487
 
 
991,635
 
 
1,034,174
 
 
1,060,293
 
 
1,005,103
 
 
 
   
 
   
 
   
 
   
 
Total liabilities and members' equity
$
7,716,922
   $
7,771,108
   $
7,962,622
 
$
8,001,414
 
$
8,001,435
 
                         
 
Revenues
$
1,118,954
   $ 1,118,463    $ 1,476,997   $
1,440,509
 
$ 
1,489,444
 
                         
 
Net income
$
212,313
   $ 251,343    $ 293,881  
$ 
255,190  
$
304,248
 
 
Condensed financial information for Angela Liedler GmbH, as of and for the nine month period ending September 30, 2005 is as follows:
 
 
 
 
 
9/30/2005
 
Current Assets
 $
2,773,766
 
Fixed Assets
 
 370,693
 
Shares in affiliated companies
   
110,686
 
 
   
 
 
Total assets        
 $
 
3,255,145
 
 
   
 
 
Liabilities
 $
 
1,767,387
 
Members' equity     1,487,758   
 
   
 
 
Total liabilities and members' equity 
 $
  3,255,145   
         
 Revenues
 $
  8,813,252   
         
Net income
 $
 
1,230,783
 
 

 
Revenue and Cost Recognition—Revenues are generated from retainers, time and production billings, reimbursable client advertising and reimbursable expenses. Retainer revenue is recognized under the percentage-of-completion method, by relating the actual hours of work performed to date to the current estimated total hours of the respective projects. Any anticipated losses on projects are recognized when such losses are anticipated. During 2004 the Company modified it expected revenues from a major customer and recorded an approximate $2.9 million reduction to revenues. Time and production billings are billed as incurred for actual time and expenses. Where appropriate for its meeting and event services business, the Company uses either the completed contract method or bases revenue recognition on defined milestones, depending on the terms of the specific contracts. Reimbursable expenses are the cost of outside purchases billed back to the client. Revenues are recognized when billed for time and production billings and reimbursable expenses. Such revenue is recognized in accordance with Emerging Issues Task Force (“EITF”) EITF Issue 99-19, Reporting Revenue Gross as a Principal versus Net as an Agent and EITF Issue 01-14, Income Statement Characterization of Reimbursements Received for “Out-of-Pocket’ Expenses Incurred dependent upon the facts and circumstances of the client and vendor arrangements.
 
Cost of revenues is comprised of client advertising costs, reimbursable expenses and client merchandise. Other major expenses of the Company include payroll, payroll taxes, employee benefits, occupancy costs and other operating expenses.
 
Work in process represents client reimbursable expenses for projects that have not been completed and billed. Unearned income represents billings in excess of revenues earned.
 
Included in trade receivables at September 30, 2005, December 31, 2004 and 2003 is $10,498,521, $7,641,915 and $5,781,864 of accrued receivables for services rendered that have not yet been billed to the Company’s customers.
 
Cash and Cash Equivalents—The Company considers all highly liquid debt instruments purchased with a maturity of three months or less and certificates of deposit to be cash equivalents.
 
The Company maintains its cash in bank deposit accounts at high credit quality financial institutions. The balances, at times, may exceed federally insured limits.
 

The Company maintains a restricted cash balance to cover certain healthcare costs.
 
Allowance for Doubtful Accounts—The Company uses the specific identification method when determining additions to the allowance. At September 30, 2005, the Company reserved approximately $1.6 million related to doubtful collection of a trade receivable.
 
Depreciation—Property and equipment are stated at cost. Maintenance and repairs are expensed in the period incurred. Leasehold improvements on leases that expire in the near term are expensed as incurred. For the years ended December 31, 2004, 2003 and 2002 and the nine month periods ended September 30, 2005 and 2004, depreciation is reported using the straight-line method over the useful lives of individual assets. Prior to that, the Company used the applicable Federal income tax methods; primarily the accelerated cost recovery system (“ACRS”) and modified accelerated cost recovery systems (“MACRS") instead of the straight-line method over the estimated useful lives of individual assets. The Company reported a cumulative effect of a change in accounting principle of $81,459 in 2002 related to the change in depreciation methods . Estimated lives are as follows:
 
 
 Equipment                      3-7 years
 Furniture and fixtures  7 years
 Motor Vehicles  5 years
 Leasehold improvements  Lease period or shorter useful life
 
    
Asset Impairments—Annually, or more frequently if events or circumstances change, a determination is made by management to ascertain whether property and equipment, goodwill and other intangibles have been impaired based on the sum of expected future undiscounted cash flows from operating activities. If the estimated net cash flows are less than the carrying amount of such assets, the Company will recognize an impairment loss in an amount necessary to write down the assets to a fair value. Based on its most recent analysis, the Company believes that such assets are not impaired.
 
Income Taxes—On January 1, 1996, the stockholders of inChord elected to have inChord be subject to the provisions of Subchapter S of the Internal Revenue Code. Consequently, the accompanying consolidated statements do not reflect Federal and State income tax expense because all income taxes are the responsibility of the individual stockholders. Local taxes are paid by the Company.
 
CHS and TSP are majority owned Limited Liability Companies and are treated as partnerships for Federal income tax purposes. Therefore, the accompanying consolidated financial statements do not reflect Federal and State income tax expense for CHS and TSP because all income taxes are the responsibility of the individual members. Because inChord is a Subchapter S entity, its share of the taxable income of these entities is the responsibility of inChord’s individual stockholders. Local taxes, if applicable, are paid by the Limited Liability Companies.
 
Blue Diesel, GSW Capital, inChord Limited, GSW Advertising, Cadent, the CBCE, HPM, Y Brand and Stonefly are wholly owned, single member Limited Liability Companies. Income taxes are reported with inChord and are the responsibility of the individual stockholders. Local taxes, if applicable, are paid by the Company.
 
Advertising Costs—The Company expenses all advertising costs, including direct response advertising costs, as they are incurred. Advertising expense was $347,760, $453,796, $559,837, $673,280, and $403,611 for the nine month periods ended September 30, 2005 and 2004, and the years ended 2004, 2003 and 2002, respectively.
 
Management Estimates—The preparation of 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 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 reported periods. Actual results could differ from these estimates.
 

Commitments and Contingencies—The Company is involved in various claims and legal proceedings arising from the normal course of business. While the ultimate liability, if any, from these proceedings is presently indeterminable, in the opinion of management, these matters should not have a material adverse effect on the consolidated financial statements of the Company.
 
Recently Issued Financial Accounting Standards — In 2003, the Financial Accounting Standards Board (“FASB”) issued Interpretation 46R (“FIN 46R”), Consolidation of Variable Interest Entities, an Interpretation of Accounting Research Bulletin (“ARB”) No. 51. FIN 46R addresses consolidation by business enterprises of certain variable interest entities (“VIEs”) and is effective for VIEs created after December 31, 2003 in 2004 and for the first annual period in 2005 for entities created prior to December 31, 2003. FIN 46R also requires disclosures about VIEs that the Company is not required to consolidate but in which it has significant variable interest. The Company is still determining the impact, if any, the adoption of this pronouncement will have on the Company’s consolidated financial statements.
 
In December 2004, the FASB issued Statement of Financial Accounting Standards (“SFAS”) No. 123R, Share-Based Payment, which supersedes Accounting Principle Board (“APB”) Opinion No. 25, Accounting for Stock Issued to Employees, and SFAS No. 123, Accounting for Stock-Based Compensation. This pronouncement eliminates the ability to account for share-based compensation transactions using APB Opinion No. 25 and requires share-based compensation to employees, including employee stock options and similar awards, to be measured at their fair value on the awards’ grant date using either the Black-Scholes or a binomial option-pricing model. The value of the awards is recognized as compensation expense in the statement of operations over the vesting period of the awards. SFAS No. 123R is effective for the beginning of the first fiscal year after December 15, 2005. Management is currently evaluating the impact the adoption of this accounting standard will have on its consolidated financial statements.
 
Basis of Presentation—The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America, except the unaudited consolidated financial statements do not include all information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. However, in the opinion of the Company, all adjustments (consisting of normal recurring accruals) considered necessary to present fairly the consolidated financial statements have been included. The results of operations for the nine months ended September 30, 2005 are not necessarily indicative of the results to be expected for the year ending December 31, 2005.
 
Reclassifications—Certain reclassifications have been made to the historical consolidated financial statements to conform to the 2004 presentation.
 
2.
INTANGIBLES AND GOODWILL
 
Intangibles are presented at their net book value of $101,997, $167,342 and $261,623 as of September 30, 2005, and December 31, 2004 and 2003, respectively. Intangibles consist of a Covenant not to Compete from the Cadent acquisition, inChord Limited goodwill, and the Palio website address rights. On December 31, 2002, the Company entered into an amendment to the Non-Compete Agreement related to the Cadent acquisition which expires on December 31, 2006. Beginning on January 1, 2003, the Company began amortizing the asset related to the Non-Compete Agreement over the remaining four years. Accumulated amortization for intangible assets at September, 30, 2005, December 31, 2004 and 2003 was $292,886, $227,542 and $146,601, respectively. Amortization expense was $65,345, $65,345, $94,281, $86,959 and $26,400 for the nine month period end September 30, 2005 and 2004, and the years ended December 31, 2004, 2003 and 2002, respectively. The Company, in 2004, also recorded approximately $1.3 million of goodwill related to the Junction 11 purchase which is not being amortized in accordance with SFAS No. 142, Goodwill and Other Intangible Assets.
 

Estimated future amortization expense is as follows:
 
 
 December 31, 2004    
     
 Year      
 2005  $
 84,656
 
 2006  
 77,657
 
 2007     667  
 2008     667  
 2009     667  
 
 September 30, 2005    
     
 Year      
 2005  $
19,311
 
 2006  
 77,657
 
 2007     667  
 2008     667  
 2009     667  
 
 
3.
NOTES PAYABLE
 
The note payable (principal balance $26,132, $143,727 and $300,520 at September 30, 2005, December 31, 2004 and 2003, respectively) bears interest at a variable rate of 1.50% plus the one month LIBOR rate (total of 5.4%, 3.9% and 2.62% at September 30, 2005, December 31, 2004 and 2003, respectively). Principal payments of $13,066 plus interest are paid monthly through December 31, 2005, the date of maturity.
 
The Company has available a $6,000,000 Secured Revolving Credit and Loan Agreement (Agreement) maturing June 15, 2006 with a variable interest rate of, at the Company’s option, the one, two, three or six month LIBOR rate or the Prime Rate minus ¾%, collateralized by the Company’s assets. This line of credit provides short-term financing for operations. No amounts were outstanding at September 30, 2005, December 31, 2004 and 2003, but standby letters of credit totaling approximately $739,000 were issued under the Agreement at September 30, 2005 and December 31, 2004. 
 
4.
EMPLOYEE BENEFIT PLANS
 
Company employees are covered by the inChord Communications, Inc. Savings Plan (the “Plan”). All employees over 21 years of age that work at least 1,000 hours per year are eligible to participate in the Plan. Eligible employees may contribute up to 15% of their eligible compensation. The Plan also allows for discretionary Company matching contributions based on length of service with the Company, up to a maximum of 6% of an employee’s eligible compensation. The employer’s matching percentages are as follows:
 
 
 
Company Match of Pre-tax Contributions up to 6% of
 
Eligible Compensation
   
 1st year of employment
 30%
 2nd year of employment
 40%
 3rd year of employment
 50%
 
Total expense for the Plan for the nine month periods ended September 30, 2005 and 2004 and the years ended December 31, 2004, 2003 and 2002 was $762,311, $693,57, $848,119, $682,305 and $663,431, respectively.
 

In December of 1998, the Board of Directors of the Company approved the Gerbig, Snell/Weisheimer & Associates, Inc. Group Key Employees Equity Value Growth Share Plan (“Growth Share Plan”) with an effective date of January 1, 1999. The Growth Share Plan rewarded key employees with cash or Company stock based on set percentages of the growth in gross profit of the Company from year to year, as determined by the Board. The Growth Share Plan consisted of both annual cash bonus and deferred compensation components. The cash bonus component was paid out each year, following the end of the Company’s fiscal year. The deferred compensation component was payable in equal annual (or more frequent) installments over a ten year period or, at the Board’s discretion, in the form of Company stock following the December 31, 2002 Growth Share Plan completion date. The Company’s net contribution to the Growth Share Plan for the year ended December 31, 2002 was $2,692,325 (net of Growth Share Plan forfeitures of $240,989). The value of the deferred compensation related to the Plan at December 31, 2002 was $7,486,360. Effective May 27, 2003, inChord adjusted its base value to award additional shares to two Growth Share Plan participants. This change resulted in $1,042,898 of additional expense to the Company. On June 4, 2003, the Company exercised a dual option to pay this liability: $8,028,983 of stock was issued to its Growth Share Plan participants, and the majority of the remaining deferred compensation of $432,846 is payable in ten equal annual installments. The outstanding balance at period ended September 30, 2005, December 31, 2004 and 2003 is $271,468, $304,581 and $342,654, respectively.
 
In connection with the Growth Share Plan, the Company loaned amounts to employees to pay taxes on the stock issued (as described above) in exchange for notes receivable. The notes are full recourse promissory notes bearing interest at the prime rate of 4.25% as of the date of the note if paid prior to the maturity date or at the prime rate in effect at maturity or default plus 2% and are collateralized by the inChord stock issued. The notes are due on demand by inChord, at its sole and absolute discretion.
 
The Company’s 2001 Key Personnel Stock Appreciation Rights (“SAR”) Plan allows the Board of Directors to grant SAR shares through April 6, 2011. Currently, there is no maximum number of shares that can be granted under the SAR Plan. A SAR share is designed to permit the holders to participate in incremental appreciation in the value of the Company’s stock. Upon occurrence of a payment event, as defined, the Company shall pay the appreciation of vested SAR shares either in (1) cash without interest, (2) partially in cash and partially in shares of the Company’s stock, or (3) entirely in shares of the Company’s stock. SARs granted in 2001 vest 50% on January 1, 2004 and 50% on January 1, 2005. SARs granted in 2002 vest 50% on January 1, 2005 and 50% on January 1, 2006. SARs granted in 2003 vest 50% on January 1, 2006 and 50% on January 1, 2007.
 
 
   
 December 31,
 
 September 30, 2005
 2004
 2003
 Outstanding SAR shares        
 46,482
 43,253
 28,507
 SAR Price
 $212-$250
 $212-$250
 $216-$250
 
At September 30, 2005, the Company's Board of Directors approved a SAR share valuation which resulted in a total liability of $1,925,820 recorded at September 30, 2005. Pursuant to the Plan document, prior to the purchase transaction (See Note 10), this liability was paid to the holders on October 4, 2005.
 
No compensation expense was accrued at December 31, 2004 and 2003 because the SAR price per share exceeds the fair value price per share at each respective period.
 
5.
EMPLOYMENT AGREEMENT AND DEFERRED COMPENSATION
 
In July 1998, the Company entered into a separation agreement with a former stockholder. The agreement includes a deferred compensation agreement that requires $724,109 to be paid to the former stockholder in equal monthly installments of $8,620 over 84 months. The liability was paid in full during 2005. The present value of the Company’s remaining obligation (discounted at 20%) under this agreement, included in deferred compensation, was $56,510 and $133,100 at December 31, 2004 and 2003, respectively.
 

On December 1, 2000, Cadent (formerly S.G. Madison) entered into an employment/consulting agreement with Stephen G. Madison. Under the terms of this agreement, Mr. Madison was employed by Cadent through December 31, 2003 (the “Madison Employment Term”) and was to serve as a consultant to Cadent thereafter through December 31, 2006 (the “Madison Consulting Term”). During the Madison Employment Term, Mr. Madison was eligible to receive an annual base salary of $360,000 and an annual performance bonus (the “Madison Performance Bonus”) equal to: (a) 100% of the first $400,000 of S.G. Madison’s earnings before taxes (“Madison EBT”); plus (b) 30% of Madison’s EBT in excess of $400,000. Based on the agreement signed on December 31, 2003, Mr. Madison’s employment has been terminated. Beginning in 2004, Mr. Madison receives monthly bonus payments of $32,703 equal to 1/36th of the aggregate Madison Performance Bonus of $1,177,292 earned during the Madison Employment Term, subject to his adherence to the December 31, 2003 agreement. Interest accrues at the rate of 3.5% per annum on the declining principal balance. Mr. Madison is also subject to a non-compete agreement which continues during the term of Mr. Madison’s performance bonus payout term.
 
In September, 2005, inChord executed a Special Bonus Plan for designated inChord executives. The Special Bonus Plan is based upon prior service rendered by the executives to inChord and was to become effective immediately upon the closing of a sale of all or substantially all of the capital stock of inChord to a third party on or prior to September 1, 2006. The total potential bonus is $15 million and is based upon inChord achieving specified financial targets during 2005 through 2007. Based on the announcement of the expected sale of the Company (See Note 10) on September 6, 2005 and the probability of inChord attaining the specified financial targets an accrual of $7.5 million (50% of the total $15 million potential bonus) was recorded and is included as a long-term deferred compensation liability as of September 30, 2005 in the consolidated financial statements.
 
The current portion of all the Company’s deferred compensation agreements is as follows:
 
 
 (Unaudited)
 December 31,
 
 September 30, 2005   
 2004
 2003
 Total
 $10,192,007
 $1,152,643
 $1,663,079
 Less current portion
 (2,335,817)
 (490,358)
 (510,438)
       
 Net long-term deferred compensation
 $7,856.190
 $662,285
 $1,152,641
 
6.
RETAINED EARNINGS
 
Retained earnings at December 31, 1997 included $297,648 of C-Corporation earnings prior to the election under Subchapter S of the Internal Revenue Code.
 
7.
MAJOR CUSTOMERS
 
For the nine month periods ended September 30, 2005 and 2004, and the years December 31, 2004, 2003 and 2002, 50%, 53%, 52%, 63% and 56%, respectively, of the Company’s revenue was derived from four of its core customers. Accounts receivable for these customers comprised 33%, 23%, and 60%, of the Company’s total accounts receivable at September 30, 2005, December 31, 2004 and 2003, respectively. Although such concentrations are not unusual in the industry in which the Company operates, it is reasonably possible that the loss of one or more of these core customers would have a significant impact on operations.
 
8.
LEASES
 
The Company leases its office facilities, in part from Olde Worthington Road, LLC, a 50% investee, and also leases certain equipment. Total expense associated with these operating leases was approximately $3,546,805, $3,716,857, $5,110,274, $4,711,000 and $4,513,000 for the nine month periods ended September 30, 2005 and 2004, and the years ended December 31, 2004, 2003 and 2002, respectively. Future obligations under the primary terms (excluding building operating costs) of the Company’s long-term leases are:
 
December 31, 2004
 
Equipment
 
Facilities
 
Total
 
               
Year
                   
2005
 
$
1,920,161
 
$
3,015,901
 
$
4,936,062
 
2006
   
1,686,026
   
2,925,879
   
4,611,905
 
2007
    1,034,739     2,895,879  
3,930,618
 
2008
   
324,534
   
2,606,443
   
2,930,977
 
2009
   
29,436
   
2,036,313
   
2,065,749
 
Thereafter
   
 
   
2,037,489
   
2,037,489
 
 
   
 
   
 
   
 
 
 
   
 
   
 
   
 
 
Total
   $
4,994,896
   $
15,517,904
   $
20,512,800
 
                     
September 30, 2005
                   
2005
   $
479,141
   $
859,982
   $
1,339,123
 
2006
    1,694,985   3,213,572  
4,908,557
 
2007      1,037,867    3,176,702    4,214,569  
2008
   
321,264
   
2,951,604
   
3,272,868
 
2009     45,658      2,390,798    2,436,456  
Thereafter
   
 
   
2,037,489
   
2,037,489
 
                     
Total
   $ 3,578,915    $ 14,630,147     18,209,062   
 
 
9. RELATED PARTY LEASES
 
On July 28, 1999, the Company entered into a lease with Olde Worthington Road LLC for the Company’s current headquarters facility in Westerville, Ohio. The Company is a 50% member in Olde Worthington Road LLC. The term of the lease is fifteen years, and expires on September 30, 2015 (subject to an early termination option effective as of September 30, 2010 in favor of inChord). The remaining annual base rents payable, monthly in advance, by the Company are as follows: 2005-2007—$1,013,650, 2008-2015—$1,110,650. In addition to the base rent, the lease requires inChord to pay additional rent to cover operating expenses for the building. The Company’s rent expense was $2,381,757, $2,731,567, $3,737,697, $3,336,307 and $3,124,043 for the nine month periods ended September 30, 2005 and 2004, and the years ended December 31, 2004, 2003 and 2002, respectively. Included in prepaid expenses at September 30, 2005, December 31, 2004 and 2003 is $124,235, $95,663 and $124,181, respectively, in connection with this lease.
 
10. SUBSEQUENT EVENTS
 
On October 5, 2005, 100% of inChord stock was purchased by Ventiv Health, Inc. (“Ventiv”), a publicly traded company headquartered in Somerset, NJ. The transaction was made pursuant to a definitive Acquisition Agreement, dated September 6, 2005. The total consideration consisted of approximately $193.8 million, including $177.2 million in net cash received and 500,496 in unregistered shares of common stock of Ventiv valued at $12.5 million. The purchase price also includes an earn-out provision pursuant to which inChord’s shareholders will become entitled to additional consideration, which may be material, if inChord achieves specified financial targets during 2005 through 2007. A portion of this additional consideration, may, at Ventiv’s option, be satisfied by the issuance of unregistered shares of Common Stock. As a result of the transaction, as of the purchase date, the legal form of inChord changed from an S-Corporation to a C-Corporation.
 
 
Just prior to the sale, inChord purchased the 100 minority shares of CHS in exchange for 40,000 shares of inChord giving inChord 100% ownership of CHS as of October 3, 2005. Additionally, inChord effected a pre-closing distribution of its 50% interest in Olde Worthington Road, LLC ($227,520) to the inChord Shareholders.
 
In connection with the anticipated sale of the Company, $4,000,000 in expenses were incurred by the Company and are included in accrued expenses at September 30, 2005. Such expenses were reimbursed by the inChord shareholders at the time of the Closing and therefore an equivalent shareholder receivable was recorded at September 30, 2005.
 
 
 
 
 


 


 
 

 
 

 

 

 

 
 
 

 
******