UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): June 3, 2014 (March 21, 2014)
NV5 Holdings, INC.
(Exact name of registrant as specified in its charter)
Delaware |
001-35849 |
45-3458017 | ||||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) | ||||
200 South Park Road, Suite 350 |
33021 | |||||
(Address of principal executive offices) |
(Zip Code) |
Registrant’s telephone number, including area code: (954) 495-2112
N/A |
(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 follow provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Explanatory Note
This Current Report on Form 8-K/A (Amendment No. 1) amends the Current Report on Form 8-K filed with the Securities and Exchange Commission (the “SEC”) by NV5 Holdings, Inc. (the “Company”) on March 26, 2014 (the “Original 8-K”) announcing the completion on March 21, 2014 of the acquisition (the “Acquisition”) contemplated by the Membership Interest Purchase Agreement, dated March 21, 2014, by and among the Company, AK Environmental, LLC, a North Carolina limited liability company (“AK Environmental”), and Amy B. Gonzales and Kelly S. Caldwell, the sole members of AK Environmental.
In the Original 8-K, the Company indicated that it would file the historical and pro forma financial information required under Item 9.01 with respect to the Acquisition within 71 days of the due date of the Original 8-K, as permitted by the SEC rules. The Company is now filing this Amendment No. 1 to include the required financial statements and pro forma financial information as a result of the completion of the Acquisition.
Item 9.01 Financial Statements and Exhibits.
(a) Financial Statements of Businesses Acquired.
The audited historical financial statements of AK Environmental for the year ended December 31, 2013 are filed herewith as Exhibit 99.1 and are incorporated herein by reference.
(b) Pro Forma Financial Information.
The unaudited pro forma condensed combined financial statements of the Company for the year ended December 31, 2013, giving effect to the Acquisition, are filed herewith as Exhibit 99.2 and are incorporated herein by reference.
(d) Exhibits.
Exhibit No. | Description | |
23.1 |
|
Consent of McGladrey LLP. |
|
| |
99.1 |
|
The audited historical financial statements of AK Environmental for the year ended December 31, 2013. |
|
| |
99.2 |
|
The unaudited pro forma combined financial statements of the Company for the year ended December 31, 2013, giving effect to the Acquisition. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: June 3, 2014 |
NV5 HOLDINGS, INC. |
| ||
|
By: |
/s/ Michael P. Rama |
||
|
|
Name: |
Michael P. Rama |
|
|
|
Title: |
Vice President and Chief Financial Officer |
|
EXHIBIT INDEX
Exhibit No. | Description | |
23.1 |
|
Consent of McGladrey LLP. |
|
| |
99.1 |
|
The audited historical financial statements of AK Environmental for the year ended December 31, 2013. |
|
| |
99.2 |
|
The unaudited pro forma combined financial statements of the Company for the year ended December 31, 2013, giving effect to the Acquisition. |
Exhibit 23.1
CONSENT OF INDEPENDENT AUDITOR
The Board of Directors
NV5 Holdings, Inc.:
We hereby consent to the incorporation by reference in the Registration Statement (No. 333-187963) on Form S-8 of NV5 Holdings, Inc. of our report dated June 3, 2014, relating to our audit of the financial statements of AK Environmental, LLC as of and for the year ended December 31, 2013, included in this Current Report on Form 8-K/A.
/s/ McGladrey LLP
Raleigh, North Carolina
June 3, 2014
Exhibit 99.1
AK Environmental, LLC
Financial Report
December 31, 2013
Contents
Independent Auditor's Report |
1 - 2 |
|
|
Financial Statements |
|
|
|
Balance sheet |
3 |
|
|
Statement of income |
4 |
|
|
Statement of changes in members' equity |
5 |
Statement in cash flows | 6 |
Notes to Financial Statements | 7 - 11 |
Independent Auditor’s Report
NV5 Holdings, Inc.
200 South Park Road, Suite 350
Hollywood, Florida 33021
Report on the Financial Statements
We have audited the accompanying financial statements of AK Environmental, LLC (the “Company”) which comprise the balance sheet as of December 31, 2013 and the related statements of income, changes in members’ equity and cash flows for the year then ended and the related notes to the financial statements.
Management’s Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit 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 involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of AK Environmental, LLC as of December 31, 2013, and the results of its operations and its cash flows for the year then ended in accordance with accounting principles generally accepted in the United States of America.
Emphasis of Matter
As discussed in Note 1 to the financial statements, the Company’s members sold 100% of their membership interest subsequent to December 31, 2013. Our opinion is not modified with respect to this matter.
/s/ McGladrey LLP
Raleigh, North Carolina
June 3, 2014
AK Environmental, LLC
Balance Sheet
December 31, 2013
2013 |
||||
Assets |
||||
Current Assets |
||||
Cash |
$ | 15,724 | ||
Trade receivables: |
||||
Billed services |
2,117,302 | |||
Unbilled services |
348,181 | |||
Prepaid expenses |
40,013 | |||
Total current assets |
2,521,220 | |||
Property and equipment, net |
106,444 | |||
Other assets |
6,027 | |||
Total assets |
$ | 2,633,691 | ||
Liabilities and Members' Equity |
||||
Current Liabilities |
||||
Line of credit |
$ | - | ||
Accounts payable |
116,798 | |||
Accrued liabilities: |
||||
Salaries and wages |
285,645 | |||
Sub-consultant services |
48,797 | |||
Other |
23,878 | |||
Total liabilities |
475,118 | |||
Commitment and Contingencies (Notes 4 and 6) |
||||
Members' Equity |
2,158,573 | |||
Total liabilities and members' equity |
$ | 2,633,691 |
See Notes to Financial Statements.
AK Environmental, LLC
Statement of Income
Year Ended December 31, 2013
2013 |
||||
Gross Revenues |
||||
Consulting revenue |
$ | 17,500,567 | ||
Reimbursable expenses |
6,504,441 | |||
24,005,008 | ||||
Direct Costs (excluding depreciation) |
||||
Salaries and wages |
12,448,594 | |||
Reimbursable expenses |
6,067,628 | |||
Sub-consultant services |
503,907 | |||
19,020,129 | ||||
Gross profit |
4,984,879 | |||
Operating Expenses |
||||
Salaries and wages, payroll taxes and benefits |
3,339,350 | |||
General and administrative |
585,368 | |||
Facilities and facilities related |
106,127 | |||
Depreciation |
57,912 | |||
4,088,757 | ||||
Operating income |
896,122 | |||
Other income (expenses) |
||||
Other income |
1,815 | |||
Interest expense |
(43,155 | ) | ||
(41,340 | ) | |||
Net income |
$ | 854,782 |
See Notes to Financial Statements.
AK Environmental, LLC
Statement of Changes in Members' Equity
Year Ended December 31, 2013
Contributed |
Retained |
Total |
||||||||||
Capital |
Earnings |
Members' Equity |
||||||||||
Balance, January 1, 2013 |
$ | 6,600 | $ | 1,822,600 | $ | 1,829,200 | ||||||
Net income |
- | 854,782 | 854,782 | |||||||||
Distributions |
- | (525,409 | ) | (525,409 | ) | |||||||
Balance, December 31, 2013 |
$ | 6,600 | $ | 2,151,973 | $ | 2,158,573 |
See Notes to Financial Statements.
AK Environmental, LLC
Statement of Cash Flows
Year Ended December 31, 2013
2013 |
||||
Cash Flows From Operating Activities |
||||
Net income |
$ | 854,782 | ||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||
Depreciation |
57,912 | |||
Changes in assets and liabilities: |
||||
(Increase) decrease in: |
||||
Billed services |
490,335 | |||
Unbilled services |
470,591 | |||
Prepaid expenses |
(25,982 | ) | ||
Other assets |
9,104 | |||
Decrease in: |
||||
Accounts payable |
(194,772 | ) | ||
Accrued liabilities |
(68,226 | ) | ||
Net cash provided by operating activities |
1,593,744 | |||
Cash Flows From Investing Activities |
||||
Purchases of property and equipment |
(61,850 | ) | ||
Net cash used in investing activates |
(61,850 | ) | ||
Cash Flows From Financing Activities |
||||
Borrowings from line of credit |
18,747,611 | |||
Payments on line of credit |
(19,738,372 | ) | ||
Members' distributions |
(525,409 | ) | ||
Net cash used in financing activities |
(1,516,170 | ) | ||
Net increase in cash |
15,724 | |||
Cash: |
||||
Beginning |
- | |||
Ending |
$ | 15,724 | ||
Supplemental Disclosures of Cash Flow Information |
||||
Interest Paid |
$ | 44,672 |
See Notes to Financial Statements.
AK Environmental, LLC
Notes to Financial Statements
Note 1. |
Nature of Business and Significant Accounting Policies |
Nature of business: AK Environmental, LLC (the Company) is a natural gas pipeline inspection, construction management and environmental consulting firm, primarily servicing the Northeast, Mid-Atlantic and Southeast United States. The Company was organized on March 20, 2002 when the Company’s two owners (the Members) contributed capital amounts of $4,000 and $2,600 in exchange for an equity interest of 60% and 40%, respectively. The Company shall not be dissolved until January 1, 2032, unless it is dissolved earlier in accordance with its operating agreement. On March 21, 2014, the Company’s members sold 100% of their membership interest to NV5 Holdings, Inc. (see Note 7).
A summary of significant accounting policies follows:
Use of 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 for the reporting period. Actual results could differ from those estimates.
Cash: The Company maintains its cash balance with one financial institution and utilizes a sweep arrangement. Under this arrangement, available cash balances are applied against and overdrafts are drawn from the Company’s lines of credit. At times, the Company maintains deposits in excess of federal depository insurance limits. The company has not experienced any losses and does not believe such amounts represent significant credit risk.
Revenue recognition: The Company provides its services under time and materials contracts. Customers are billed based on hourly rates in accordance with the terms of the individual job contracts and revenue is recognized as applicable based upon time and materials costs actually incurred. Contract costs include all direct labor, consultant costs and direct expenses, and those indirect costs related to the specific performance of the contract. Contract costs are presented in the Company’s statement of income as salaries and wages and sub-consultant services.
The Company records expenses reimbursed by customers as revenues in accordance with FASB ASC 605, Revenue Recognition, which requires reimbursed costs to be included in gross revenues.
Trade receivable: Receivables are carried at original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding invoices. Management determines the necessity of an allowance for doubtful accounts by regularly evaluating individual customer receivables and considering a customer’s financial condition and current economic conditions. Receivables are written off when deemed uncollectible. The Company does not charge interest on past due accounts. The Company does not believe it is necessary to record any provision for an allowance for doubtful accounts at December 31, 2013.
Unbilled services on the balance sheet represent revenues recognized in the statement of income for services performed for the year ending December 31, 2013, which were not billed until subsequent to year end.
Property and equipment: Property and equipment are recorded at cost, less accumulated depreciation. Depreciation is calculated using the straight-line method over the estimated lives of the individual assets, which range from three to ten years.
When property and equipment is retired or sold, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in income. Maintenance and repairs are charged to expense as incurred and major replacements and betterments are capitalized.
AK Environmental, LLC
Notes to Financial Statements
Note 1. |
Nature of Business and Significant Accounting Policies (Continued) |
Impairment of long-lived assets: The Company reviews its long-lived assets, including property and equipment, for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable. To determine the recoverability of its long-lived assets, the Company evaluates the probability that future estimated undiscounted net cash flows will be less than the carrying amount of the assets. If such estimated cash flows are less than the carrying amount of the long-lived assets, then such assets are written down to their fair value. No impairment losses were recognized during the year ended December 31, 2013. The Company's estimates of anticipated cash flows and the remaining estimated useful lives of long-lived assets could be reduced in the future. As a result, the carrying amount of long-lived assets could be reduced in the future.
Guaranteed payments to members: Guaranteed payments to Members are designed to represent reasonable compensation for employee services rendered and are included within salaries and wages in operating expenses on the Company’s statement of income.
Advertising: Advertising costs are expensed as incurred. Advertising expense totaled $18,959 for the year ended December 31, 2013.
Fair value of financial instruments: Financial instruments included cash, trade receivables, accounts payable, accrued liabilities, and line of credit. Due to the short term or variable rate nature of these instruments, carrying value also approximates fair value.
Income tax status: The Company is organized as a partnership for federal and state income tax purposes and generally does not incur income taxes. Instead, the Company’s earnings and losses are included in the income tax returns of the members. Therefore, no provision or liability for federal or state income taxes has been included in these financial statements. Income or loss allocated to the Company’s Members for income tax reporting purposes differs from the Company’s income or loss for financial reporting purposes as a result of permanent and temporary differences in the recognition of certain revenue and expense items.
The Financial Accounting Standards Board has issued guidance on accounting for uncertainty in income taxes. Management evaluated the Company’s tax positions and concluded that the Company had taken no uncertain tax positions that require adjustment to the financial statements to comply with the provisions of this guidance.
AK Environmental, LLC
Notes to Financial Statements
Note 1. |
Nature of Business and Significant Accounting Policies (Continued) |
Allocation of distributions: All profits, losses, gains or losses on a sale or liquidation and other distributions are allocated to the members pursuant to the Operating Agreement of AK Environmental, LLC (the “Agreement”). Pursuant to the Agreement, net profits and net losses are allocated to the members pro rata in proportion to their membership interest. Pursuant to the Agreement, any gain recognized by the Company in connection with a Capital Transaction, as defined in the Agreement, or upon the liquidation or termination of the Company, after giving effect to all events occurring prior to such sale or other disposition, or liquidation and termination, and the allocation of net profits and net losses arising as a result of such events, shall be allocated as follows: a) first, to eliminate any deficit in the members’ capital accounts in proportion to such deficit capital accounts; b) second, to the members in proportion to the difference between each member’s net capital contribution and his/ her positive capital account balance until each member has been allocated an amounts equal to the excess, if any, of his/ her net capital contribution over his/ her positive capital account balance, and; c) third, to be allocated among the members pro rata in proportion to their respective membership interests. Pursuant to the Agreement, any loss recognized by the Company in connection with a Capital Transaction, as defined in the Agreement, or upon the liquidation or termination of the Company, after giving effect to all events occurring prior to such sale or other disposition, or liquidation and termination, and the allocation of net profits and net losses arising as a result of such events, shall be allocated among the members pro rata in proportion to their respective membership interests. Pursuant to the Agreement, net cash from operations, if any, shall be distributed at such times as the majority of the members may determine from time to time, pro rata in accordance with the membership interest. However, the Company will make a distribution of cash from net cash from operations to the members, pro rata in accordance with the membership interest, no less than annually, in an amount at least equal to the federal and state and local income taxes associated with the earnings of the Company to be reported by each member on each member’s respective tax returns, at the then highest tax rate in effect.
Subsequent Events: The Company has evaluated subsequent events through June 3, 2014, which represents the date the financial statements were available to be issued.
Note 2. |
Property and Equipment |
Property and equipment at December 31, 2013 is as follows:
Range of Lives |
||||||||
in Years |
2013 |
|||||||
Furniture and fixtures |
7 | $ | 15,654 | |||||
Equipment |
3 - 10 | 303,935 | ||||||
Software |
3 | 22,427 | ||||||
342,016 | ||||||||
Less accumulated depreciation |
(235,572 | ) | ||||||
$ | 106,444 |
Depreciation expense for the year ended December 31, 2013 was $57,912.
AK Environmental, LLC
Notes to Financial Statements
Note 3. |
Major Customers |
A major customer is defined as a customer to whom revenue exceeded 10% of the total revenues for the year. For the year ended December 31, 2013, the Company had the following major customers:
Percentage |
Trade Receivables |
Percentage |
||||||||||||||
of |
at December 31, |
of Trade |
||||||||||||||
Revenues |
Revenues |
2013 |
Receivables |
|||||||||||||
Customer 1 |
$ | 10,588,831 | 44.1 |
% |
$ | 1,021,732 | 41.4 |
% | ||||||||
Customer 2 |
7,827,004 | 32.6 | 376,968 | 15.3 | ||||||||||||
$ | 18,415,835 | 76.7 |
% |
$ | 1,398,700 | 56.7 |
% |
Note 4. |
Line of Credit |
The Company maintains a revolving line of credit agreement with a bank with a total maximum principal amount of $3,500,000 with certain borrowing limitations with a maturity date of June 10, 2014. Availability is based on 85% of eligible accounts receivable. At December 31, 2013, the available borrowings under the terms of the revolving line of credit were approximately $1,700,000 of which $0 was outstanding. Interest is paid monthly at the prime rate plus 0.25% (3.5% as of December 31, 2013). The line of credit is collateralized by all assets of the Company and requires the Company to meet certain financial covenants. The line of credit is guaranteed by the Company’s Members. The line of credit was repaid in full and cancelled, and the guarantees of the Members’ were also cancelled in connection with the sale of the Company (See Note 7).
Note 5. |
Retirement Plan |
The Company has established a salary deferral plan under Section 401(k) of the Internal Revenue Code. The plan allows eligible employees to defer a portion of their compensation to the plan. Such deferrals accumulate on a tax deferred basis until the employee withdraws the funds. The Company makes matching contributions equal to 100% of the first 4% of employee contributions. The total expense recorded for the Company’s match was $273,213 for year ended December 31, 2013. The Company may also make non-elective contributions to the plan at the discretion of the Company. For the year ended December 31, 2013, the Company did not elect to make a non-elective discretionary contribution.
Note 6. |
Commitments and Contingencies |
Lease commitments: The Company leases office space with original terms of two to four years that expire on various dates through 2017. Future minimum payments under noncancellable operating lease agreements for years subsequent to December 31, 2013 are as follows:
Year |
Amount |
|||
2014 |
$ | 69,800 | ||
2015 |
69,486 | |||
2016 |
40,926 | |||
2017 |
8,752 | |||
$ | 188,964 |
Total rent expense charged to operations was $113,886 during the year ended December 31, 2013.
Legal proceedings: The Company is involved in various legal matters in the ordinary course of business. In the opinion of management, the ultimate resolution of these matters will not have a material effect on the Company’s financial position or results of operations.
AK Environmental, LLC
Notes to Financial Statements
Note 7. |
Subsequent Event |
On March 21, 2014, the Company’s members sold 100% of their membership interest to NV5 Holdings, Inc. The purchase price was approximately $7.0 million and included a cash payment at closing, notes payable and NV5 Holdings, Inc. common stock.
11
Exhibit 99.2
PRO FORMA FINANCIAL INFORMATION
On March 21, 2014, NV5 Holdings, Inc. (“NV5” or “the Company”) acquired AK Environmental, LLC (“AK”), a natural gas pipeline inspection, construction management and environmental consulting firm, primarily servicing the Northeast, Mid-Atlantic and Southeast United States (the “Acquisition”).
The following unaudited pro forma combined statement of income for the year ended December 31, 2013 is based on the historical financial statements of NV5, after giving effect to the Acquisition using the acquisition method of accounting.
In accordance with Rule 11-02(c)(1) under the Securities Exchange Act of 1934, as amended, of Regulation S-X, an unaudited pro forma combined balance sheet as of the end of the most recent period for which a consolidated balance sheet of the registrant is required by Rule 3-01 shall be filed unless the transaction is already reflected in such balance sheet. The Acquisition was included in the consolidated balance sheet of the Company as of March 31, 2014 as reported in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2014 filed with the Securities and Exchange Commission (“SEC”) on May 15, 2014, and, therefore an unaudited pro forma combined balance sheet reflecting the Acquisition is not required to be included herein.
The unaudited pro forma combined statement of income for the year ended December 31, 2013 is presented as if the Acquisition had been completed on January 1, 2013. For additional information, see the assumptions and adjustments described in the accompanying notes to the unaudited pro forma combined statement of income.
The unaudited pro forma combined statement of income is presented for illustrative purposes only and, therefore, is not necessarily indicative of the operating results that might have been achieved had the transaction occurred as of an earlier date, nor is it necessarily indicative of the operating results that may be achieved in the future.
The unaudited pro forma combined statement of income, including the notes thereto, should be read in conjunction with NV5’s audited historical consolidated financial statements for the year ended December 31, 2013 included in our Annual Report on Form 10-K for the year ended December 31, 2013, as well as AK’s audited financial statements for the year ended December 31, 2013 included in Exhibit 99.1 to this Form 8-K/A.
NV5 HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED COMBINED PRO FORMA STATEMENT OF INCOME
(UNAUDITED)
FOR THE YEAR ENDED DECEMBER 31, 2013
(in thousands, except share data)
(1) | (2) | |||||||||||||||
NV5 Holdings, |
AK Environmental, |
Pro forma Adjustments |
Pro forma Combined |
|||||||||||||
Gross revenues |
$ | 68,232 | $ | 24,005 | $ | - | $ | 92,237 | ||||||||
Direct costs (excluding depreciation and amortization): |
||||||||||||||||
Salaries and wages |
19,619 | 12,448 | - | 32,067 | ||||||||||||
Sub-consultant services |
12,337 | 504 | - | 12,841 | ||||||||||||
Other direct costs |
1,460 | 6,068 | - | 7,528 | ||||||||||||
Total direct costs |
33,416 | 19,020 | - | 52,436 | ||||||||||||
Gross Profit |
34,816 | 4,985 | - | 40,298 | ||||||||||||
Operating Expenses: |
||||||||||||||||
Salaries and wages, payroll taxes and benefits |
19,373 | 3,340 | (200 | ) | (A) | 22,513 | ||||||||||
General and administrative |
6,708 | 585 | - | 7,293 | ||||||||||||
Facilities and facilities related |
3,325 | 106 | - | 3,431 | ||||||||||||
Depreciation and amortization |
1,514 | 58 | 716 | (B) | 2,288 | |||||||||||
Total operating expenses |
30,920 | 4,089 | 716 | 35,525 | ||||||||||||
Income from operations |
3,896 | 896 | (516 | ) | 4,276 | |||||||||||
Other expense: |
||||||||||||||||
Interest expense, net |
(263 | ) | (41 | ) | (90 | ) | (C) | (394 | ) | |||||||
Total other expense |
(263 | ) | (41 | ) | (90 | ) | (394 | ) | ||||||||
Income before income tax expense |
3,633 | 855 | (606 | ) | 3,882 | |||||||||||
Income tax expense |
(874 | ) | - | (96 | ) | (D) | (970 | ) | ||||||||
Net income |
$ | 2,759 | $ | 855 | $ | (702 | ) | $ | 2,912 | |||||||
Earnings Per Share: |
||||||||||||||||
Basic |
$ | 0.75 | $ | 0.78 | ||||||||||||
Diluted |
$ | 0.70 | $ | 0.72 | ||||||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
3,660,289 | 64,137 | 3,724,426 | |||||||||||||
Diluted |
3,967,056 | 64,137 | 4,031,193 |
______________________
(1) As reported in NV5’s Annual Report on Form 10-K for the year ended December 31, 2013 filed with the Securities and Exchange Commission (“SEC”) on March 28, 2014.
(2) Derived from the audited historical financial statements included in Exhibit 99.1 to this Form 8-K/A.
See accompanying notes to unaudited condensed combined pro forma financial information.
NOTES TO CONDENSED COMBINED PRO FORMA FINANCIAL INFORMATION (dollars in thousands)
(UNAUDITED)
1. Basis of Pro Forma Presentation
On March 21, 2014, NV5 Holdings, Inc. (“NV5” or “the Company”) acquired AK Environmental, LLC (“AK”), a natural gas pipeline inspection, construction management and environmental consulting firm, primarily servicing the Northeast, Mid-Atlantic and Southeast United States (the “Acquisition”). The purchase price was $7,000 in cash, notes and our common stock, consisting of $3,500 in cash, a $3,000 promissory note (bearing interest at a rate of 3.0% per annum) that is payable in three payments of $1,000 plus accrued and unpaid interest each and due on the first, second and third anniversaries of the closing date of March 21, 2014, and $500 of our common stock (64,137 shares) as of the closing date.
2. Pro Forma Adjustments
The accompanying unaudited pro forma combined statement of income has been prepared as if the Acquisition was completed on January 1, 2013 for statement of income purposes and reflects the following pro forma adjustments:
(A) This pro forma adjustment reflects the agreed upon reduction in annual executive salaries in connection with the Acquisition.
(B) The Acquisition has been accounted for under the acquisition method of accounting. Under the acquisition method of accounting, the total acquisition consideration price was allocated to the assets acquired and liabilities assumed based on their preliminary estimated fair values. The fair value measurements utilize estimates based on key assumptions of the Acquisition, and historical and current market data. The excess of the purchase price over the total of estimated fair values assigned to tangible and identifiable intangible assets acquired and liabilities assumed is recognized as goodwill. In order to ultimately determine the fair values of tangible and intangible assets acquired and liabilities assumed for AK, we engaged a third party independent valuation specialist, however as of the date of this report, the valuation was not complete. The Company has estimated the preliminary purchase price allocations based on historical inputs and data as of March 21, 2014. The preliminary allocation of the purchase price is based on the best information available and is pending, amongst other things: (i) the finalization of the valuation of the fair values and useful lives of property and equipment acquired; (ii) finalization of the valuations and useful lives for intangible assets; (iii) finalization of the valuation of accounts payable and accrued expenses; and (iv) finalization of the fair value of noncash consideration. During the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to conclude that such information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there could be changes to the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of those assets or liabilities as of that date. The Company expects the purchase price allocations for the acquisition of AK to be completed by the end of the second quarter of 2014. NV5 estimated the fair value of the NV5 shares issued on a preliminary basis based on quoted market value on the closing date, net of an approximately 10% discount to recognize the legal restrictions imposed by the United States federal securities laws.
Trade names are amortized on a straight-line basis over their estimated lives of one year. Customer backlog and customer relationships are amortized based on the future expected revenues, with weighted average amortization periods ranging from 1 to 7 years. Non-compete agreements are amortized over their contractual lives of four years.
This pro forma adjustment reflects the amortization of intangible assets acquired in the Acquisition, based on the preliminary estimates of the fair values of the intangible assets acquired, and the estimated amortization periods:
Year ended December 31, 2013 |
||||
Customer relationships |
$ | 223 | ||
Trade name |
207 | |||
Customer backlog |
222 | |||
Non-compete |
65 | |||
Total amortization |
$ | 716 |
(C) This pro forma adjustment reflects interest expense on the $3,000 uncollateralized promissory note issued to the former owners of AK (bearing interest at a rate of 3.0% per annum), payable in three payments of $1,000 plus accrued and unpaid interest each and due on the first, second and third anniversaries of the closing date of March 21, 2014.
(D) This pro forma adjustment reflects the income tax effect of the operations of AK and of the pro forma adjustments using the statutory income tax rate of NV5 of 39%. Prior to the Acquisition, AK was organized as a partnership for federal and state income tax purposes and generally did not incur income taxes.