EX-99.1 2 v413631_ex99-1.htm EXHIBIT 99.1

 

EXHIBIT 99.1

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

 

The following unaudited pro forma condensed consolidated balance sheet and statements of operations are based upon the historical consolidated financial statements of Hudson Global, Inc. (the “Company”). The unaudited pro forma condensed consolidated financial statements have been prepared to illustrate the effect of the sale (the “Sale”) by the Company of its Hudson Information Technology (US) business (the “US IT business”) to Mastech, Inc. (the "Purchaser"). The Sale was pursuant to an Asset Purchase Agreement (the “Agreement”), dated as of May 8, 2015, by and among the Company, Hudson Global Resources Management, Inc. and the Purchaser. At the closing of the Sale, the Company received from the Purchaser pursuant to the Agreement the purchase price of $17.0 million in cash.

 

The unaudited pro forma condensed consolidated balance sheet as of March 31, 2015 reflects the pro forma effect as if the US IT business disposition had been consummated on that date. The unaudited pro forma condensed consolidated statements of operations for the year ended December 31, 2014 and three months ended March 31, 2015 included the Company’s historical statements of operations, adjusted to reflect the pro forma effect as if the US IT business had been consummated on January 1, 2014 (the first day of the Company's 2014 fiscal year). The historical consolidated financial statements referred to above for the Company were included in its Quarterly Report on Form 10-Q for the quarter ended March 31, 2015 and Annual Report on Form 10-K for the year ended December 31, 2014. The accompanying unaudited pro forma condensed consolidated financial information and the historical consolidated financial information presented herein should be read in conjunction with the historical consolidated financial statements and notes thereto for the Company.

 

The unaudited pro forma condensed consolidated balance sheet and statement of operations include pro forma adjustments which reflect transactions and events that (a) are directly attributable to the sale, (b) are factually supportable and (c) with respect to the statement of operations, have a continuing impact on consolidated results. The pro forma adjustments are described in the accompanying notes to the unaudited pro forma condensed consolidated financial statements.

 

The unaudited pro forma condensed consolidated financial information does not reflect future events that may occur after the sale, including potential general and administrative cost savings. The unaudited pro forma condensed consolidated financial information is provided for informational purposes only and is not necessarily indicative of the results of operations that would have occurred if the US IT business disposition had occurred on January 1, 2014 nor is it necessarily indicative of the Company's future operating results. The pro forma adjustments are subject to change and are based upon currently available information.

 

 
 

 

HUDSON GLOBAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

March 31, 2015

(in thousands)

 

   As Reported   Pro Forma Adjustments   Pro Forma 
ASSETS               
Current assets:               
Cash and cash equivalents  $13,894   $16,977(a)  $30,871 
Accounts receivable   79,509        79,509 
Prepaid and other   7,805        7,805 
Current assets of discontinued operations   476        476 
Total current assets   101,684    16,977    118,661 
Property and equipment, net   8,895        8,895 
Deferred tax assets, non-current   6,033        6,033 
Other assets, non-current   4,559        4,559 
Total assets  $121,171   $16,977   $138,148 
LIABILITIES AND STOCKHOLDERS’ EQUITY               
Current liabilities:               
Accounts payable  $6,529   $1,026(a)  $7,555 
Accrued expenses and other current liabilities   46,025    11(a)   46,036 
Accrued business reorganization expenses   3,440        3,440 
Current liabilities of discontinued operations   2,928        2,928 
Total current liabilities   58,922    1,037    59,959 
Deferred rent and tenant improvement contributions   5,240        5,240 
Income tax payable, non-current   2,292        2,292 
Other non-current liabilities   4,265        4,265 
Total liabilities   70,719    1,037    71,756 
Commitments and contingencies               
Total stockholders’ equity   50,452    15,940(b)   66,392 
Total liabilities and stockholders' equity  $121,171   $16,977   $138,148 

 

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

 
 

 

HUDSON GLOBAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

Year Ended December 31, 2014

(in thousands)

 

   As Reported   Pro Forma Adjustments (c)   Pro Forma 
Revenue  $581,192   $(36,186)  $545,006 
Direct costs   358,347    (27,224)   331,123 
Gross margin   222,845    (8,962)   213,883 
Operating expenses:               
Selling, general and administrative expenses   230,321    (6,765)   223,556 
Depreciation and amortization   5,559    (30)   5,529 
Business reorganization expenses   3,789        3,789 
Goodwill and other impairment charges   662        662 
Operating income (loss)   (17,486)   (2,167)   (19,653)
Non-operating income (expense):               
Interest income (expense), net   (661)       (661)
Other income (expense), net   202        202 
Income (loss) from continuing operations before provision for income taxes   (17,945)   (2,167)   (20,112)
Provision for (benefit from) income taxes   (2,159)   (13)   (2,172)
Net income (loss) from continuing operations  $(15,786)  $(2,154)  $(17,940)
                
Basic and diluted earnings (loss) per share:               
Income (loss) from continuing operations  $(0.48)       $(0.55)
Weighted-average shares outstanding:               
Basic   32,843         32,843 
Diluted   32,843         32,843 

 

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

 
 

 

HUDSON GLOBAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

Three Months Ended March 31, 2015

(in thousands)

 

   As Reported   Pro Forma Adjustments (c)   Pro Forma 
Revenue  $124,317   $(7,503)  $116,814 
Direct costs   76,413    (5,729)   70,684 
Gross margin   47,904    (1,774)   46,130 
Operating expenses:               
Selling, general and administrative expenses   52,166    (1,931)   50,235 
Depreciation and amortization   1,111    (6)   1,105 
Business reorganization expenses   1,343        1,343 
Operating income (loss)   (6,716)   163    (6,553)
Non-operating income (expense):               
Interest income (expense), net   (80)       (80)
Other income (expense), net   13        13 
Income (loss) from continuing operations before provision for income taxes   (6,783)   163    (6,620)
Provision for (benefit from) income taxes   (129)   (7)   (136)
Net income (loss) from continuing operations  $(6,654)  $170   $(6,484)
                
Basic and diluted earnings (loss) per share:               
Income (loss) from continuing operations  $(0.20)       $(0.20)
Weighted-average shares outstanding:               
Basic   33,053         33,053 
Diluted   33,053         33,053 

 

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

 
 

 

HUDSON GLOBAL, INC.

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(in thousands)

 

Description of Transaction and Basis of Presentation

 

The unaudited pro forma condensed consolidated balance sheet and statements of operations are based upon the historical consolidated financial statements of the Company, which were included in its Quarterly Report on Form 10-Q for the quarter ended March 31, 2015 and Annual Report on Form 10-K for the year ended December 31, 2014. The unaudited pro forma condensed consolidated statement of operation reflect the sale by the Company of its US IT business as if the sale had been consummated on January 1, 2014 (the first day of the Company's 2014 fiscal year). The unaudited pro forma condensed consolidated balance sheet as of March 31, 2015 reflect such sale as if it had been consummated on that date.

 

Pro Forma Adjustments

 

The following pro forma adjustments are included in the unaudited pro forma condensed consolidated balance sheet and/or the unaudited pro forma condensed consolidated statement of operations:

 

(a)Reflects anticipated gross cash proceeds of $17.0 million adjusted for the following: (i) purchase price reduction of $0.0 million, the aggregate amount of deferred revenues minus the amount of certain prepaid items as of the closing date (ii) transaction costs of $1.0 million, and (iii) estimated income tax on gain of $0.0 million.

 

(b)Reflects the estimated gain on sale, net of income tax where applicable.

 

(c)Reflects elimination of historical revenues and expenses included in the US IT business.