EX-99.1 2 d334201dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

TEAM, INC.

Unaudited Pro Forma Condensed Consolidated Statement of Operations

On August 14, 2022, Team, Inc. (the “Company”) entered into that certain Equity Purchase Agreement (the “Sale Agreement”) with Baker Hughes Holdings LLC, a Delaware limited liability company (“Buyer”), pursuant to which Buyer acquired all of the issued and outstanding equity interests of a wholly-owned subsidiary of the Company, TQ Acquisition, Inc., a Texas corporation (“TQ Acquisition”) (the “Transaction”). On November 1, 2022 and in accordance with the Sale Agreement, the Company completed the Transaction.

The following unaudited pro forma condensed consolidated statement of operations of the Company is derived from the Company’s historical consolidated financial statements and should be read in conjunction with the audited financial statements and notes thereto appearing in the Company’s Annual Report on Form 10-K for the years ended December 31, 2022 and 2021.

The unaudited condensed consolidated statement of operations and accompanying notes reflect the impact of the Transaction as if it had occurred on January 1, 2022.

The unaudited pro forma condensed consolidated statement of operations has been presented for the informational purposes only and is not indicative of any future results of operations or the results that might have occurred if the Transaction had actually been completed on the indicated dates. The unaudited pro forma condensed consolidated statement of operations is based on management’s estimate of the effects on the financial statements of the Transaction. Pro forma adjustments are based on currently available information, historical results and certain assumptions that management believes are reasonable and described in the accompanying notes.

TEAM, INC. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Statement of Operations

For the Year Ended December 31, 2022

(unaudited, in thousands, except per share data)

 

     Historical     Sale of TQ
Acquisition
(1)		     Pro Forma
Adjustments		           Pro Forma  

Revenues

    $ 941,626     $ 101,418     $ —         $ 840,208  

Operating expenses

      683,641       45,044       —           638,597  
  

 

 

    

 

 

    

 

 

      

 

 

  

Gross margin

      257,985       56,374       —           201,611  

Selling, general and administrative expenses

      273,627       32,230           241,397  

Restructuring

      16             16  
  

 

 

    

 

 

    

 

 

      

 

 

  

Operating income (loss)

      (15,658 )      24,144       —           (39,802 ) 

Interest income (expense)

      (85,160 )      (108 )      35,450       (2)       (49,602 ) 

Loss on debt extinguishment

      (30,083 )        (4,056 )      (3)       (34,139 ) 

Gain on sale of TQ Acquisition

      —         —         202,174       (4)       202,174  

Othre income (expense)

      3,766       (4,390 )      —           8,156  
  

 

 

    

 

 

    

 

 

      

 

 

  

Income (loss) before income taxes

      (127,135 )      19,646       233,567         86,786  

Provision for income taxes

      (6,136 )      (2,831 )      (861 )      (5)       (4,166 ) 
  

 

 

    

 

 

    

 

 

      

 

 

  

Net income (loss) from continuing operations

      (133,271 )      16,815       232,706         82,620  

Income from discontinued operations

      203,351         (203,351 )      (6)       —    
  

 

 

    

 

 

    

 

 

      

 

 

  

Net income

    $ 70,080     $ 16,815     $ 29,355       $ 82,620  
  

 

 

    

 

 

    

 

 

      

 

 

  

Income (loss) per common share:

           

Basic and dilluted

    $ 16.74     $ 4.02     $ 7.01       $ 19.73  

Weighted-average number of shares outstanding:

           

Basic and dilluted

      4,187       4,187       4,187         4,187  

 

1

Represents carving out historical income statement amounts associated with TQ Acquisition.

2

This amount consists of (a) $36,835 - a reduction of interest expense and amortization of debt issuance cost and debt discount after sale proceeds were applied to pay off a portion of debt at 1/1/2022 calculated as 95.3% of the actual interest expense (95.3% is calculated as a proportion of the debt payoff assumed at January 1, 2022) and (b) $1,385 - additional interest incurred after the sale of TQ Acquisition. Additional interest is estimated assuming additional borrowings on the revolver will be required to replace monthly cash sweeps from TQ Acquisition (average monthly interest rates on the revolvers are used).

3

This amount consists of (a) $34,139 - a write off of unamortized balances of debt issuance cost and debt discount after paying off a portion of debt at 1/1/2022 calculated as 95.3% of the actual balances (95.3% is calculated as a proportion of the debt payoff assumed at January 1, 2022) and (b) ($30,083) - a reversal of the actual loss on debt extinguishment recorded at 11/2/2022.

4

This adjustment represents a proforma gain on sale of TQ Acquisition assumed at 1/1/2022 calculated as follows:

 

Base purchase price

    $ 280,000  

Quest estimated cash at close

      9,619  

Net indebtedness

      (9,014 ) 

Estimated Quest IC

      (2,190 ) 

Working capital adjustment

      577  
  

 

 

  

Initial purchase price

    $ 278,992  

Assets

      81,036  

Liabilities

      (14,337 ) 
  

 

 

  

Net assets disposed of

      66,699  

Adjustment for transaction cost

      (7,327 ) 

Working capital and other adjustments

      (2,792 ) 
  

 

 

  

Proforma gain on disposal

    $ 202,174  
  

 

 

  

 

5

This adjustment represents a tax impact on the sale of TQ Acquisition.

6

This adjustment represents a reversal of the actual gain on sale of TQ Acquisition booked at 11/1/2022.