Date of report (Date of earliest event reported): May 6, 2014 (April 30, 2014)
|
||
MSCI Inc.
|
||
(Exact Name of Registrant as Specified in Charter)
|
||
Delaware
|
001-33812
|
13-4038723
|
(State or Other Jurisdiction
of Incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
7 World Trade Center, 250 Greenwich St., 49th Floor, New York, NY 10007
|
||
(Address of Principal Executive Offices) (Zip Code)
|
||
(212) 804-3900
|
||
(Registrant’s telephone number, including area code)
|
||
NOT APPLICABLE
|
||
(Former Name or Former Address, if Changed Since Last Report)
|
||
|
|
¨
|
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))
|
|
•
|
the Unaudited Pro Forma Condensed Consolidated Statement of Financial Condition as of March 31, 2014 after giving effect to the Disposition as if it had occurred on March 31, 2014;
|
|
•
|
the Unaudited Pro Forma Condensed Consolidated Statements of Income for the years ended December 31, 2013, 2012 and 2011 after giving effect to the Disposition as if it had occurred on January 1, 2011; and
|
|
•
|
the accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.
|
|
•
|
audited historical consolidated financial statements of the Company as of and for the year ended December 31, 2013 and the related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2013; and
|
|
•
|
unaudited historical consolidated financial statements of the Company as of and for the three months ended March 31, 2014 and the related notes included in the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2014.
|
Historical MSCI
|
ISS (a)
|
Pro Forma Adjustments
|
Pro Forma MSCI
|
|||||||||||||
ASSETS
|
||||||||||||||||
Current assets:
|
||||||||||||||||
Cash and cash equivalents
|
$ | 260,450 | $ | — | $ | 367,355 | (b) | $ | 627,805 | |||||||
Accounts receivable, net of allowances
|
191,905 | — | — | 191,905 | ||||||||||||
Deferred taxes
|
75,931 | — | (30,591 | ) | (c) | 45,340 | ||||||||||
Prepaid income taxes
|
17,091 | — | — | 17,091 | ||||||||||||
Prepaid and other assets
|
27,810 | — | — | 27,810 | ||||||||||||
Assets held for sale
|
415,673 | (415,673 | ) | — | — | |||||||||||
Total current assets
|
988,860 | (415,673 | ) | 336,764 | 909,951 | |||||||||||
Property, plant and equipment, net of accumulated depreciation
|
79,758 | — | — | 79,758 | ||||||||||||
Goodwill
|
1,547,173 | — | — | 1,547,173 | ||||||||||||
Intangible assets, net of accumulated amortization
|
462,348 | — | — | 462,348 | ||||||||||||
Other non-current assets
|
15,679 | — | — | 15,679 | ||||||||||||
Total assets
|
$ | 3,093,818 | $ | (415,673 | ) | $ | 336,764 | $ | 3,014,909 |
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||||||
Current liabilities:
|
||||||||||||||||
Accounts payable
|
$
|
1,542
|
$
|
—
|
$
|
5,686
|
(d) |
$
|
7,228
|
|||||||
Accrued compensation and related benefits
|
42,635
|
—
|
—
|
42,635
|
||||||||||||
Other accrued liabilities
|
40,252
|
—
|
—
|
40,252
|
||||||||||||
Current maturities of long-term debt
|
19,775
|
—
|
—
|
19,775
|
||||||||||||
Deferred revenue
|
314,247
|
—
|
—
|
314,247
|
||||||||||||
Liabilities held for sale
|
128,200
|
(128,200
|
)
|
—
|
—
|
|||||||||||
Total current liabilities
|
546,651
|
(128,200
|
)
|
5,686
|
424,137
|
|||||||||||
Long-term debt, net of current maturities
|
783,065
|
—
|
—
|
783,065
|
||||||||||||
Deferred taxes
|
159,141
|
—
|
—
|
159,141
|
||||||||||||
Other non-current liabilities
|
41,230
|
—
|
—
|
41,230
|
||||||||||||
Total liabilities
|
1,530,087
|
(128,200
|
)
|
5,686
|
1,407,573
|
|||||||||||
Shareholders’ equity:
|
||||||||||||||||
Preferred stock
|
—
|
—
|
—
|
—
|
||||||||||||
Common stock
|
1,261
|
—
|
—
|
1,261
|
||||||||||||
Treasury shares, at cost
|
(345,550
|
)
|
—
|
—
|
(345,550
|
)
|
||||||||||
Additional paid in capital
|
1,057,386
|
—
|
—
|
1,057,386
|
||||||||||||
Retained earnings
|
850,655
|
—
|
47,099
|
(f) |
897,754
|
|||||||||||
Accumulated other comprehensive income (loss)
|
(21
|
)
|
—
|
(3,494
|
)
|
(e) |
(3,515
|
)
|
||||||||
Total shareholders’ equity
|
1,563,731
|
—
|
43,605
|
1,607,336
|
||||||||||||
Total liabilities and shareholders’ equity
|
$
|
3,093,818
|
$
|
(128,200
|
)
|
$
|
49,291
|
$
|
3,014,909
|
Historical MSCI
|
ISS
|
Pro Forma
Adjustments
|
Pro Forma
MSCI
|
|||||||||||||
Operating revenues
|
$ | 1,035,667 | $ | (122,303 | ) | $ | — | $ | 913,364 | |||||||
Operating expenses:
|
||||||||||||||||
Cost of services
|
328,311 | (52,908 | ) | — | 275,403 | |||||||||||
Selling, general and administrative
|
255,345 | (22,897 | ) | — | 232,448 | |||||||||||
Amortization of intangible assets
|
58,203 | (13,405 | ) | — | 44,798 | |||||||||||
Depreciation and amortization of property, equipment and leasehold improvements
|
22,302 | (1,918 | ) | — | 20,384 | |||||||||||
Total operating expenses
|
664,161 | (91,128 | ) | — | 573,033 | |||||||||||
Operating income
|
371,506 | (31,175 | ) | — | 340,331 | |||||||||||
Interest income
|
(1,031 | ) | 142 | — | (889 | ) | ||||||||||
Interest expense
|
26,265 | (9 | ) | — | 26,256 | |||||||||||
Other expense (income)
|
651 | 1,485 | — | 2,136 | ||||||||||||
Other expense (income), net
|
25,885 | 1,618 | — | 27,503 | ||||||||||||
Income before provision for income taxes
|
345,621 | (32,793 | ) | — | 312,828 | |||||||||||
Provision for income taxes
|
123,064 | (10,146 | ) | — | 112,918 | |||||||||||
Net income
|
$ | 222,557 | $ | (22,647 | ) | $ | — | $ | 199,910 | |||||||
Earnings per basic common share
|
$ | 1.85 | $ | — | $ | — | $ | 1.66 | ||||||||
Earnings per diluted common share
|
$ | 1.83 | $ | — | $ | — | $ | 1.64 | ||||||||
Weighted average shares outstanding used in computing earnings per share:
|
||||||||||||||||
Basic
|
120,100 | — | — | 120,100 | ||||||||||||
Diluted
|
121,074 | — | — | 121,074 |
Historical MSCI
|
ISS
|
Pro Forma Adjustments
|
Pro Forma MSCI
|
|||||||||||||
Operating revenues
|
$ | 950,141 | $ | (123,151 | ) | $ | — | $ | 826,990 | |||||||
Operating expenses:
|
||||||||||||||||
Cost of services
|
288,075 | (57,793 | ) | — | 230,282 | |||||||||||
Selling, general and administrative
|
233,183 | (21,278 | ) | — | 211,905 | |||||||||||
Restructuring
|
(51 | ) | 18 | — | (33 | ) | ||||||||||
Amortization of intangible assets
|
63,298 | (13,281 | ) | — | 50,017 | |||||||||||
Depreciation and amortization of property, equipment and leasehold improvements
|
18,700 | (2,116 | ) | — | 16,584 | |||||||||||
Total operating expenses
|
603,205 | (94,450 | ) | — | 508,755 | |||||||||||
Operating income
|
346,936 | (28,701 | ) | — | 318,235 | |||||||||||
Interest income
|
(954 | ) | 255 | — | (699 | ) | ||||||||||
Interest expense
|
56,428 | (27 | ) | — | 56,401 | |||||||||||
Other expense (income)
|
2,053 | (321 | ) | — | 1,732 | |||||||||||
Other expense (income), net
|
57,527 | (93 | ) | — | 57,434 | |||||||||||
Income before provision for income taxes
|
289,409 | (28,608 | ) | — | 260,801 | |||||||||||
Provision for income taxes
|
105,171 | (9,161 | ) | — | 96,010 | |||||||||||
Net income
|
$ | 184,238 | $ | (19,447 | ) | $ | — | $ | 164,791 | |||||||
Earnings per basic common share
|
$ | 1.50 | $ | — | $ | — | $ | 1.34 | ||||||||
Earnings per diluted common share
|
$ | 1.48 | $ | — | $ | — | $ | 1.32 | ||||||||
Weighted average shares outstanding used in computing earnings per share:
|
||||||||||||||||
Basic
|
122,023 | — | — | 122,023 | ||||||||||||
Diluted
|
123,204 | — | — | 123,204 |
Historical MSCI
|
ISS
|
Pro Forma Adjustments
|
Pro Forma MSCI
|
|||||||||||||
Operating revenues
|
$ | 900,941 | $ | (119,586 | ) | $ | — | $ | 781,355 | |||||||
Operating expenses:
|
||||||||||||||||
Cost of services
|
277,147 | (57,688 | ) | — | 219,459 | |||||||||||
Selling, general and administrative
|
212,972 | (20,114 | ) | — | 192,858 | |||||||||||
Restructuring
|
3,594 | (1,489 | ) | — | 2,105 | |||||||||||
Amortization of intangible assets
|
65,805 | (13,391 | ) | — | 52,414 | |||||||||||
Depreciation and amortization of property, equipment and leasehold improvements
|
19,425 | (2,068 | ) | — | 17,357 | |||||||||||
Total operating expenses
|
578,943 | (94,750 | ) | — | 484,193 | |||||||||||
Operating income
|
321,998 | (24,836 | ) | — | 297,162 | |||||||||||
Interest income
|
(848 | ) | 322 | — | (526 | ) | ||||||||||
Interest expense
|
55,819 | (146 | ) | — | 55,673 | |||||||||||
Other expense (income)
|
3,614 | 831 | — | 4,445 | ||||||||||||
Other expense (income), net
|
58,585 | 1,007 | — | 59,592 | ||||||||||||
Income before provision for income taxes
|
263,413 | (25,843 | ) | — | 237,570 | |||||||||||
Provision for income taxes
|
89,959 | (11,325 | ) | — | 78,634 | |||||||||||
Net income
|
$ | 173,454 | $ | (14,518 | ) | $ | — | $ | 158,936 | |||||||
Earnings per basic common share
|
$ | 1.43 | $ | — | $ | — | $ | 1.31 | ||||||||
Earnings per diluted common share
|
$ | 1.41 | $ | — | $ | — | $ | 1.29 | ||||||||
Weighted average shares outstanding used in computing earnings per share:
|
||||||||||||||||
Basic
|
120,717 | — | — | 120,717 | ||||||||||||
Diluted
|
122,276 | — | — | 122,276 |
(a)
|
The carrying amounts of the major classes of assets and liabilities of ISS were as follows:
|
As of
March 31,
2014
|
||||
(in thousands)
|
||||
ASSETS
|
||||
Cash and cash equivalents
|
$ | 4,408 | ||
Accounts receivable
|
16,947 | |||
Deferred taxes
|
3,070 | |||
Prepaid taxes
|
945 | |||
Prepaid and other assets
|
1,723 | |||
Total current assets
|
27,093 | |||
Property, equipment and leasehold improvements (net of accumulated depreciation and amortization of $4,200)
|
7,945 | |||
Goodwill
|
252,093 | |||
Intangible assets (net of accumulated amortization of $50,283)
|
121,269 | |||
Other non-current assets
|
7,273 | |||
Total non-current assets
|
388,580 | |||
Total assets held for sale
|
$ | 415,673 | ||
LIABILITIES
|
||||
Accrued compensation and related benefits
|
$ | 4,421 | ||
Other accrued liabilities
|
3,971 | |||
Deferred revenue
|
52,113 | |||
Total current liabilities
|
60,505 | |||
Deferred taxes
|
62,135 | |||
Other non-current liabilities
|
5,560 | |||
Total non-current liabilities
|
67,695 | |||
Total liabilities held for sale
|
$ | 128,200 |
(b)
|
To include the cash proceeds of $367.4 million received by MSCI resulting from the Disposition.
|
(c)
|
To reflect the utilization of a $30.6 million deferred tax asset established in the three months ended March 31, 2014 on the difference between the ISS book and tax basis.
|
(d)
|
To reflect an accrual of $5.7 million for transaction costs related to the Disposition, including $5.4 million related to success fees and $0.3 million related to other miscellaneous expenses.
|
(e)
|
The recognition of other comprehensive income items attributable to ISS, primarily related to currency translation adjustments.
|
(f)
|
To record the estimated net increase to retained earnings of $47.1 million, calculated as follows:
|
(in thousands)
|
||||
Cash proceeds
|
$ | 367,355 | ||
Less: Net book value of ISS’ assets and liabilities
|
(287,473 | ) | ||
Less: Transaction costs
|
(5,686 | ) | ||
Plus: Recognition of other comprehensive income items attributable to ISS
|
3,494 | |||
Gain on sale of ISS
|
77,690 | |||
Less: Utilization of a deferred tax asset
|
(30,591 | ) | ||
Net increase to retained earnings
|
$ | 47,099 |
99.1
|
Press Release dated April 30, 2014.
|
MSCI Inc.
|
|||||
Date:
|
May 6, 2014
|
By:
|
/s/ Robert Qutub
|
||
Name:
|
Robert Qutub
|
||||
Title:
|
Chief Financial Officer
|
Exhibit No.
|
|
Description
|
99.1
|
Press Release dated April 30, 2014.
|