8-K/A 1 c82299e8vkza.htm FORM 8-K/A Form 8-K/A
 
 

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): December 19, 2008

National Research Corporation
(Exact name of registrant as specified in its charter)
         
Wisconsin   0-29466   47-0634000
(State or other Jurisdiction of Incorporation)   (Commission File Number)   (IRS Employer Identification No.)
     
1245 Q Street, Lincoln, Nebraska
  68508
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s telephone number, including area code: (402) 475-2525
 
 
(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 following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 
 

1


 

The undersigned registrant hereby amends Item 9.01 of its Current Report on Form 8-K dated December 19, 2008 to provide in its entirety as follows:
Item 9.01. Financial Statements and Exhibits.
  (a)   Financial Statements of Business Acquired — My InnerView, Inc. and Affiliate
  (i)   Independent Auditor’s Report
 
  (ii)   Audited Financial Statements:
Consolidated Balance Sheets as of December 31, 2007 and 2006
Consolidated Statements of Income and Accumulated Deficit for the years ended December 31, 2007 and 2006
Consolidated Statements of Cash Flows for the years ended December 31, 2007 and 2006
  (iii)   Notes to Consolidated Financial Statements
 
  (iv)   Unaudited Interim Financial Statements:
Condensed Consolidated Balance Sheet as of September 30, 2008
Condensed Consolidated Statement of Income for the nine months ended September 30, 2008 and 2007
Condensed Consolidated Statement of Cash Flow for the nine months ended September 30, 2008 and 2007
  (v)   Notes to Consolidated Financial Statements

 

 


 

My InnerView, Inc. and Affiliate
Wausau, Wisconsin
Consolidated Financial Statements
Years Ended December 31, 2007 and 2006

 

 


 

My InnerView, Inc. and Affiliate
Consolidated Financial Statements
Years Ended December 31, 2007 and 2006
Table of Contents
         
Independent Auditor’s Report
    1  
 
       
Consolidated Financial Statements
       
 
       
Consolidated Balance Sheets
    2  
 
       
Consolidated Statements of Income and Accumulated Deficit
    4  
 
       
Consolidated Statements of Cash Flows
    5  
 
       
Notes to Consolidated Financial Statements
    6  

 

 


 

WIPFLI LLP LOGO
Independent Auditor’s Report
Board of Directors
My InnerView, Inc.
Wausau, Wisconsin
We have audited the accompanying consolidated balance sheets of My InnerView, Inc. and Affiliate as of December 31, 2007 and 2006, and the related consolidated statements of income and accumulated deficit and cash flows for the years then ended. These consolidated financial statements are the responsibility of My InnerView, Inc. and Affiliate’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States. 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 examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes 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 My InnerView, Inc. and Affiliate as of December 31, 2007 and 2006, and the results of their operations and their cash flows for the years then ended in conformity with accounting principles generally accepted in the United States.
(WIPFLI LLP)
Wipfli LLP
May 28, 2008
Wausau, Wisconsin

 

1


 

My InnerView, Inc. and Affiliate
Consolidated Balance Sheets

December 31, 2007 and 2006
                 
    2007     2006  
 
Assets
               
 
               
Current assets:
               
Cash
  $ 30,015     $ 102,596  
Accounts receivable:
               
Trade — Less allowance for doubtful accounts of $36,000 in 2007
    922,835       422,683  
Related party
    3,416        
Deferred income taxes
          40,000  
Prepaid expenses
    114,197       47,090  
 
           
 
               
Total current assets
    1,070,463       612,369  
 
           
 
               
Furniture and equipment
    503,623       172,026  
Less — Accumulated depreciation
    120,478       68,278  
 
           
 
               
Total furniture and equipment
    383,145       103,748  
 
           
 
Capitalized development costs
    2,432,540       1,576,224  
Less — Accumulated amortization
    1,424,294       882,923  
 
           
 
               
Total capitalized development costs
    1,008,246       693,301  
 
           
 
               
TOTAL ASSETS
  $ 2,461,854     $ 1,409,418  
 
           

 

2


 

                 
    2007     2006  
 
               
Liabilities and Stockholders’ and Members’ Equity
               
 
Current liabilities:
               
Current maturities:
               
Note payable
  $ 17,492     $  
Capital lease obligations
    37,044        
Line of credit
    345,219        
Accounts payable:
               
Trade
    313,912       168,744  
Related party
    14,250        
Deferred revenue
    25,167        
Accrued and other liabilities
    342,125       368,044  
Accrued income taxes
    6,865       27,500  
Deferred income taxes
    2,000        
 
           
 
               
Total current liabilities
    1,104,074       564,288  
 
           
 
               
Long-term liabilities:
               
Note payable
    78,329        
Capital lease obligations
    81,312        
Deferred income taxes
    51,000       17,000  
 
           
 
               
Total long-term liabilities
    210,641       17,000  
 
           
 
               
Total liabilities
    1,314,715       581,288  
 
           
 
               
Minority interest in consolidated affiliate
    81,896        
 
           
 
               
Stockholders’ and members’ equity (deficit):
               
Preferred stock — $.01 par value:
               
Authorized — 1,500,000 Shares
               
Issued and outstanding —1,490,278 shares
    14,903       14,903  
Common stock — $.01 par value
               
Authorized — 19,418,400 shares
               
Issued and outstanding — 2,300,002 shares
    23,000       23,000  
Additional paid — in capital
    1,379,137       1,379,137  
Accumulated deficit
    (351,797 )     (588,910 )
 
           
 
               
Total stockholders’ and members’ equity
    1,065,243       828,130  
 
           
 
               
TOTAL LIABILITIES AND STOCKHOLDERS’ AND MEMBERS’ EQUITY
  $ 2,461,854     $ 1,409,418  
 
           
See accompanying notes to consolidated financial statements.

 

3


 

My InnerView, Inc. and Affiliate
Consolidated Statements of Income and Accumulated Deficit
Years Ended December 31, 2007 and 2006
                 
    2007     2006  
 
               
Revenue:
               
Skilled nursing facility
  $ 2,836,235     $ 2,724,519  
Assisted living facility
    298,071       277,415  
Survey
    2,568,892       1,375,907  
Other
    601,848       23,969  
 
           
 
               
Total revenue
    6,305,046       4,401,810  
 
           
 
               
Expenses:
               
IT development
    476,586       407,170  
Survey operations
    1,025,843       694,579  
Research
    564,072       399,396  
Product support
    911,613       440,097  
Marketing and strategic relations
    1,389,892       788,244  
Administration
    427,451       626,331  
Employee benefits
    438,640       290,731  
General office
    175,059       107,711  
Amortization
    541,370       398,251  
Depreciation
    52,200       21,797  
Interest
    28,475       8,413  
 
           
 
               
Total expenses
    6,031,201       4,182,720  
 
           
 
               
Income from operations
    273,845       219,090  
 
               
Other income
          7,623  
 
           
 
               
Income before provision for income taxes and minority interest
    273,845       226,713  
Provision for income taxes
    95,000       62,500  
 
           
 
               
Income before minority interest
    178,845       164,213  
Minority interest share of loss of affiliate
    58,268        
 
           
 
               
Net income
    237,113       164,213  
Accumulated deficit at beginning
    (588,910 )     (753,123 )
 
           
 
               
Accumulated deficit at end
  $ (351,797 )   $ (588,910 )
 
           
See accompanying notes to consolidated financial statements.

 

4


 

My InnerView, Inc. and Affiliate
Consolidated Statements of Cash Flows
Years Ended December 31, 2007 and 2006
                 
    2007     2006  
 
               
Increase (decrease) in cash:
               
Cash flows from operating activities:
               
Net income
  $ 237,113     $ 164,213  
 
           
Adjustments to reconcile net income to net cash provided by operating activities:
               
Provision for depreciation and amortization
    593,570       420,048  
Provision (credit) for bad debts
    34,979       (2,944 )
Provision for deferred income taxes
    76,000       35,000  
Increase in minority interest in consolidated affiliate
    81,896        
Changes in operating assets and liabilities:
               
Accounts receivable
    (538,547 )     (246,617 )
Prepaid expenses
    (67,107 )     (8,051 )
Accounts payable
    159,418       106,031  
Accrued and other liabilities
    (21,387 )     159,692  
 
           
 
               
Total adjustments
    318,822       463,159  
 
           
 
               
Net cash provided by operating activities
    555,935       627,372  
 
           
 
               
Net cash flows from investing activities:
               
Payment for development costs
    (856,665 )     (472,788 )
Payment for purchase of furniture and equipment
    (198,584 )     (68,715 )
 
           
 
               
Net cash used in investing activities
    (1,055,249 )     (541,503 )
 
           
 
               
Net cash flows from financing activities:
               
Increase (decrease) in line of credit
    345,219       (100,000 )
Principal payments on long-term debt
    (4,179 )      
Proceeds from issuance of long-term debt
    100,000        
Payments on capital lease obligations
    (14,307 )      
 
           
 
               
Net cash flows provided by (used in) financing activities
    426,733       (100,000 )
 
           
 
               
Net decrease in cash
    (72,581 )     (14,131 )
Cash at beginning
    102,596       116,727  
 
           
 
               
Cash at end
  $ 30,015     $ 102,596  
 
           
 
               
Supplemental cash flow information
               
Cash paid during the year for interest
  $ 28,475     $ 8,413  
Capital lease obligations entered into for equipment
    132,663        
See accompanying notes to consolidated financial statements.

 

5


 

My InnerView, Inc. and Affiliate
Notes to Consolidated Financial Statements
Note 1 Summary of Significant Account Policies
Principal Business Activity
My InnerView, Inc. (MIV) provides evidence-based management services throughout the United States to skilled nursing facilities (SNF), assisted living facilities (ALF), and the senior housing profession. MlV’s three main products are Quality ProfileTM, Risk MonitorTM, and Satisfaction SurveysTM. MIV is a web-based system that enables providers to measure, benchmark, and improve their performance.
My InnerView Center for Applied Leadership, LLC (CAL), which is 55% owned by My InnerView, Inc., provides strategic planning services, including consulting and web-based tools.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of MIV and CAL, which commenced operations January 1, 2007. All significant intercompany accounts and transactions have been eliminated.
Use of Estimates in Preparation of Financial Statements
The preparation of the accompanying financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that directly 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 revenue and expenses during the reporting period. Actual results may differ from these estimates.
Management considers critical accounting estimates to be those that require more significant judgments and include the valuation of accounts receivable, including provision for doubtful accounts, future survey cost reserves, and capitalized development costs.

 

6


 

My InnerView, Inc. and Affiliate
Notes to Consolidated Financial Statements
Note 1 Summary of Significant Account Policies (Continued)
Stock Compensation
Prior to January 1, 2006, MIV used the intrinsic value method of accounting for its stock option plans. Since the number of options is fixed and the exercise price of the stock options equaled the fair value on the date of grant, no compensation expense was recognized. Effective January 1, 2006, MIV follows the fair value-based method of recognizing expense for options granted subsequent to January 1, 2006 in the income statement for stock-based employee compensation.
Accounts Receivable
Accounts receivable are stated at the amount management expects to collect from balances outstanding at year-end. The carrying amounts of accounts receivable are reduced by an allowance which reflects management’s best estimate of the amounts that will not be collected. Management provides for probable uncollectible amounts through a charge to operations and a credit to a valuation allowance based on its assessment of historical collection likelihood and the current status of individual accounts. Balances that are still outstanding after management has used reasonable collection efforts are written off through a charge to the valuation allowance and a credit to accounts receivable. Based on management’s assessment of the credit history with customers having outstanding balances and current relationships with them, it has concluded that realization losses on balances outstanding at year-end will be immaterial.
Accounts receivable are recorded in the accompanying consolidated balance sheets net of allowances for doubtful accounts.
Property, Equipment, and Depreciation
Property and equipment are valued at cost and include equipment under leases which have been capitalized. Maintenance and repair costs are charged to expense as incurred. Gains or losses on disposition of property and equipment are reflected in income. Depreciation is computed on the straight-line method for financial reporting purposes, based on the estimated useful lives of the assets or terms of the lease, whichever is required. Estimated useful lives range from ten to fifteen years for leasehold improvements and from three to twenty years for furniture and equipment.

 

7


 

My InnerView, Inc. and Affiliate
Notes to Consolidated Financial Statements
Note 1 Summary of Significant Account Policies (Continued)
Capitalized Development Costs and Amortization
Certain development costs are capitalized when incurred. Capitalization of these costs begins upon the establishment of technological feasibility. The establishment of technological feasibility and the ongoing assessment of recoverability of these costs requires considerable judgment by management with respect to certain external factors, including, but not limited to, technological feasibility, anticipated future gross revenue, estimated economic life, and changes in software and hardware technologies.
The amortization of development costs is 36 months.
All other development and support expenditures are charged to expense in the period incurred.
Impairment of Long-Lived Assets
In accordance with Statement of Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, equipment and furniture improvements and capitalized development costs are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If the sum of the expected undiscounted cash flows is less than the carrying value of the related asset or group of assets, a loss is recognized for the difference between the fair value and carrying value of the asset or group of assets.
Such analyses necessarily involve judgment. MIV evaluated the ongoing value of its long-lived assets as of December 31, 2007, and believes there is no impairment.
Revenue Recognition
Revenue consists primarily of fees for SNFs and ALFs to use MIV’s interactive website, which includes Quality ProfileTM, Risk MonitorTM, and Satisfaction SurveysTM.
Revenue from annual contracts is recognized monthly and billed on a monthly or quarterly basis.
Revenue for customized surveys is recognized as progress is completed.

 

8


 

My InnerView, Inc. and Affiliate
Notes to Consolidated Financial Statements
Note 1 Summary of Significant Account Policies (Continued)
Advertising Costs
Advertising costs are expensed as incurred and approximated $174,000 and $110,000 in 2007 and 2006, respectively.
Income Taxes
Deferred income taxes have been provided under the liability method. Deferred tax assets and liabilities are determined based upon the difference between the financial statement and tax bases of assets and liabilities, as measured by the enacted tax rates which will be in effect when these differences are expected to reverse. Deferred tax expense is the result of changes in the deferred tax asset and liability.
Note 2 Line of Credit
MIV has a $500,000 line of credit which is secured by all business assets. At December, 31, 2007, $345,219 was borrowed against the line of credit. There were no borrowings against the line of credit at December 31, 2006. The interest rate is at prime, which was 7.25% as of December 31, 2007, The line of credit is secured by personal guarantees of two stockholders of MIV.
Note 3 Note Payable
In 2007, MIV entered into a note payable which consisted of the following at December 31, 2007:
         
7.46% note payable, due in monthly installments of $2,007, including interest, with final payment due September 9, 2012
  $ 95,821  
 
       
Less — Current maturities
    17,492  
 
     
 
       
Long-term portion
  $ 78,329  
 
     

 

9


 

My InnerView, Inc. and Affiliate
Notes to Consolidated Financial Statements
Note 4 Income Taxes
The provision for income taxes consisted of the following:
                 
    2007     2006  
 
               
Current tax expense:
               
Federal
  $ 9,000     $ 16,500  
State
    10,000       11,000  
 
           
 
               
Total current
    19,000       27,500  
 
           
 
               
Deferred tax expense:
               
Federal
    50,100       22,300  
State
    25,900       12,700  
 
           
 
               
Total deferred
    76,000       35,000  
 
           
 
               
Total provision for income taxes
  $ 95,000     $ 62,500  
 
           
Deferred income taxes are provided for the temporary differences between the financial reporting basis and the tax basis of MIV’s assets and liabilities. The major temporary differences that give rise to the deferred tax liabilities and assets are depreciation, bonus accruals, and net operating losses.
The total deferred tax assets (liabilities) are as follows:
                 
    2007     2006  
 
               
Deferred tax assets
  $ 14,000     $ 40,000  
Deferred tax liabilities
    (67,000 )     (17,000 )
 
           
 
               
Net deferred tax asset (liability)
  $ (53,000 )   $ 23,000  
 
           

 

10


 

My InnerView, Inc. and Affiliate
Notes to Consolidated Financial Statements
Note 5 Leases
During 2007, MIV entered into various leases for office equipment under capital leases which expire in 2011. In addition, MIV leases various items of equipment and office facilities, expiring during the next three years, which are classified as noncancelable operating leases.
Furniture and equipment includes $132,663 for capital leases, net of $13,067 of accumulated amortization. Lease amortization is included in depreciation expense.
Future minimum payments, by year and in the aggregate, under the capital leases and noncancelable operating leases with initial or remaining terms in excess of one year consisted of the following:
                 
    Capital     Operating  
    Leases     Leases  
 
               
2008
  $ 37,044     $ 229,906  
2009
    37,044       206,489  
2010
    37,044       174,994  
2011
    30,681       166,069  
2012
          144,881  
Thereafter
          135,817  
 
           
 
               
Total minimum lease payments
    141,813     $ 1,058,156  
 
             
Amount representing interest
    23,457          
 
             
 
               
Present value of future minimum lease payments
    118,356          
Less — Current maturities
    37,044          
 
             
 
               
Long-term obligations under capital leases
  $ 81,312          
 
             
Total rent expense under all leases totaled $145,159 and $64,957 in 2007 and 2006, respectively.

 

11


 

My InnerView, Inc. and Affiliate
Notes to Consolidated Financial Statements
Note 6 Retirement Plan
MIV maintains a qualified cash or deferred compensation plan under section 401 (k) of the Internal Revenue Code. Under the plan, employees may elect to defer up to 100% of their salary, subject to the Internal Revenue Service limits. Employees must have attained the age of 21 and have 6 months of employment to participate and be eligible for MIV matching contributions. MIV’s contributions represent 100% of elective deferrals up to 5% and totaled $84,860 and $61,696 for 2007 and 2006, respectively.
Note 7 Stock Compensation
Stock Options
MIV stockholders approved the 2004 Stock Option Plan (the “Plan”), authorizing a total of 691,600 shares of common stock for granting incentive or nonqualified stock options. Stock options are granted at the discretion of the Board of Directors. The Plan terminates in 2014.
On January 1, 2006, MIV adopted Statement of Financial Accounting Standards (SFAS) 123(R), Share Based Payments, which generally requires MIV to recognize the cost of its employee stock option awards in its income statement. The minimum value method previously used by MIV to value its shares is not an acceptable valuation method to record compensation expense under SFAS 123(R). SFAS 123(R) does not require a nonpublic entity to revalue its options granted prior to January 1, 2006, under an acceptable method. MIV has included the pro forma disclosures as if MIV had applied the fair value recognition provisions of SFAS 123(R). No options have been issued since January 1, 2006. Accordingly, no stock compensation expense was recognized by MIV in 2007 and 2006.
There were no stock options granted in 2007 and 2006, and no options were exercised or expired in 2007 and 2006.
At December 31, 2007 and 2006, 80,000 and 50,000, respectively, of the 90,000 stock options granted in 2005 were exercisable, and 601,600 stock options remained available for grant in accordance with the Plan. All granted options will vest by 2008.

 

12


 

My InnerView, Inc. and Affiliate
Notes to Consolidated Financial Statements
Note 7 Stock Compensation (Continued)
Stock Options (Continued)
Had MIV been required to, or elected to, recognize the fair value of the stock options grants over the service period, compensation expense of $3,000 and $5,600, net of tax, would have been recognized in 2007 and 2006, respectively.
Phantom Stock Plan
During 2007, MIV established a Phantom Stock Plan (the “Stock Plan”) providing for up to 1,000,000 phantom share units to be granted to eligible individuals. The Stock Plan entitles the plan participants, upon separation of service with MIV, to receive cash compensation equal to the number of vested phantom shares granted multiplied by the excess of the unit value per share over the initial unit value per share. At December 31, 2007, 440,000 units had been issued of which none were vested. During 2007, no compensation expense was recognized related to this plan because the December 31, 2007 market value per share was less than the initial unit value per share per the Stock Plan.
Warrants
As of December 31, 2007 and 2006, MIV has fully exercisable warrants representing the authorization to purchase 160,000 shares of MIV’s common stock at a purchase price of $1.00. Warrants to purchase 25,000 shares expire in 2009, and warrants to purchase 135,000 shares expire in 2014. No warrants were granted, exercised, or expired in 2007 and 2006.
Note 8 Related-Party Transactions
The UPS Store provided services to MIV at a cost of $59,531 and $32,276 in 2007 and 2006, respectively. The UPS Store is owned by two stockholders and managed by their son. At December 31, 2007 and 2006, MIV owed the UPS Store $2,547 and $2,953, respectively. In addition, the UPS Store owed MIV $3,893 as of December 31, 2006.
MIV purchases consulting services from Alternative Living Solutions totaling $79,480 in 2007. The owner of Alternative Living Solutions is a Board member of MIV. At December 31, 2007, MIV owed Alternative Living Solutions $2,044.

 

13


 

My InnerView, Inc. and Affiliate
Notes to Consolidated Financial Statements
Note 8 Related-Party Transactions (Continued)
MIV provides services to Sun Healthcare Group totaling $100,960 and $74,528 in 2007 and 2006, respectively. The president of Sun Healthcare Group is a Board member of MIV.
Note 9 Major Customers
In 2007, one major customer accounted for 10% of gross revenue aggregating $624,000.
In 2006, one major customer accounted for 14% of gross revenue aggregating $627,000.
Note 10 Concentration of Credit Risk
Financial instruments that potentially subject MIV to possible credit risk consist principally of cash deposits in excess of insured limits. MIV maintains a depository relationship with an area financial institution. Operating cash requirements frequently require that amounts on deposit exceed Federal Depository Insurance Corporation limits. Management believes this financial institution has a strong credit rating and that credit risk related to these deposits is minimal. At December 31, 2007, MIV exceeded the insured limits by approximately $21,000.
Note 11 Reclassifications
Certain reclassifications have been made to the 2006 consolidated financial statements to conform to the 2007 classifications.

 

14


 

INTERIM FINANCIAL STATEMENTS
Basis of Presentation
The unaudited interim condensed financial statements of My InnerView, Inc. and Affilate have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) and, in the opinion of management, reflect all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial position at September 30, 2008 and the results of operations and its cash flows for the nine months in the periods ended September 30, 2008 and 2007. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such SEC rules and regulations. Results of operations for the interim period are not necessarily indicative of those to be achieved for the full fiscal year. These condensed consolidated financial statements should be read in conjunction with the audited financial statements included herein for the years ended December 31, 2007 and 2006.

 

 


 

My InnerView, Inc. and Affiliate
Interim Financial Statements
Unaudited Condensed Consolidated Balance Sheet

September 30, 2008
         
    (unaudited)  
Assets
       
         
Current assets
       
Cash and cash equivalents
  $ 49,047  
Trade accounts receivable, net
    1,160,218  
Prepaid expenses and other
    184,843  
 
     
Total current assets
    1,394,108  
 
       
Property and equipment, net
    442,569  
Intangible assets, net
    854,723  
Other long term assets
    29,656  
 
     
 
       
Total assets
  $ 2,721,056  
 
     
 
       
Liabilities and Stockholders’ Equity
       
         
Current liabilities
       
Current portion of notes payable
  $ 388,920  
Accounts payable
    224,982  
Accrued wages, bonus and profit sharing
    87,599  
Accrued expenses
    298,238  
Billings in excess of revenues earned
    501,836  
 
     
Total current liabilities
    1,501,575  
 
     
 
       
Notes payable, net of current portion
    64,102  
Deferred income taxes
    53,000  
 
     
Total liabilities
    1,618,677  
 
     
 
       
 
     
Stockholders’ equity
    1,102,379  
 
     
 
       
Total liabilities and stockholders’ equity
  $ 2,721,056  
 
     

 

 


 

My InnerView, Inc. and Affiliate
Interim Financial Statements
Unaudited Condensed Consolidated Income Statements
For the nine months ended September 30, 2008 and 2007
                 
    2008     2007  
    (unaudited)     (unaudited)  
 
       
Revenue
  $ 5,114,190     $ 4,168,999  
 
           
 
               
Operating expenses
               
Direct expenses
    2,404,133       1,222,032  
Selling, general and administrative
    2,061,876       2,433,093  
Depreciation and amortization
    559,769       387,727  
 
           
 
               
Total operating expenses
    5,025,778       4,042,852  
 
           
 
               
Operating income
    88,412       126,147  
 
               
Other income (expense), net
    (33,226 )     (18,931 )
 
           
 
               
Income before income taxes
    55,186       107,216  
 
               
Income tax expense
    18,000       46,000  
 
           
 
               
Net income
  $ 37,186     $ 61,216  
 
           

 

 


 

My InnerView, Inc. and Affiliate
Interim Financial Statements
Unaudited Condensed Statement of Cash Flows
For the nine months ended September 30, 2008 and 2007
         
    2008     2007  
    (unaudited)     (unaudited)  
 
               
Cash flows from operating activities:
               
Net income
  $ 37,186     $ 61,216  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation
    68,519       27,727  
Amortization
    491,250       360,000  
Changes in assets and liabilities
               
Accounts receivable
    (348,890 )     (263,779 )
Prepaid expenses and other
    21,292       (70,669 )
Accounts payable and accrued expenses
    439,314       210,129  
 
           
 
               
Net cash provided by operating activities
    708,671       324,624  
 
           
 
               
Cash used in investing activities
    (611,764 )     (966,633 )
 
           
 
               
Cash used in financing activities
    (77,875 )     594,183  
 
           
 
               
Net increase in cash
    19,032       (47,826 )
 
               
Cash at beginning of period
    30,015       102,596  
 
           
 
               
Cash at end of period
  $ 49,047     $ 54,770  
 
           
 
               
Supplemental disclosure of cash flow information — interest paid
  $ 62,610     $ 18,542  
income taxes paid
    46,790       26,500  
 
           

 

 


 

  (b)  
Pro Forma Financial Information.
PRO FORMA FINANCIAL STATEMENTS
UNAUDITED CONDENSED PRO FORMA CONSOLIDATED BALANCE SHEETS AND INCOME STATEMENTS
Basis of Presentation
YEAR ENDED DECEMBER 31, 2007 AND NINE MONTHS ENDED SEPTEMBER 30, 2008
The accompanying pro forma condensed consolidated balance sheet as of September 30, 2008, is derived from the unaudited condensed consolidated balance sheet of National Research Corporation (NRC) and the unaudited condensed consolidated balance sheet of My InnerView, Inc. and Affiliate (MIV) contained elsewhere in this filing. The adjustments to the pro forma condensed consolidated balance sheet have been determined as if the acquisition of MIV occurred on September 30, 2008.
The accompanying pro forma condensed consolidated income statements for the year ended December 31, 2007, and for the nine months ended September 30, 2008, have been derived from NRC’s audited historical consolidated statement of income for the year ended December 31, 2007, NRC’s unaudited historical consolidated statement of income for the nine months ended September 30, 2008, MIV’s audited historical consolidated statement of income for the year ended December 31, 2007 (included elsewhere in this filing) and MIV’s unaudited condensed consolidated income statement for the nine months ended September 30, 2008 (included elsewhere in this filing). The adjustments to the accompanying pro forma condensed consolidated income statements give effect to the acquisition of MIV as if the transaction occurred as of the first day of the financial periods presented.

 

 


 

National Research Corporation
Pro Forma Condensed Consolidated Balance Sheet
September 30, 2008 (Unaudited)
                                         
                                    Pro Forma  
    National     My     Pro Forma             National  
    Research     InnerView,     Adjust-     Note     Research  
    Corporation     Inc.     ments     Ref.     Corporation  
Assets
                                       
 
                                       
Current assets
                                       
Cash & cash equivalents
  $ 677,108     $ 49,047                     $ 726,155  
Investments in marketable securities
    237                             237  
Trade accounts receivable, net
    9,442,141       1,160,218                       10,602,359  
Unbilled revenue
    696,625       16,965                       713,590  
Prepaid expenses and other
    1,003,389       145,953                       1,149,342  
Income taxes recoverable
    54,987       21,925                       76,912  
Deferred income taxes
    79,315                               79,315  
 
                             
Total current assets
    11,953,802       1,394,108                       13,347,910  
Property and equipment, net
    12,595,334       442,569     $ 308,207       2 (a)     13,346,110  
Goodwill, net
    30,882,292               8,039,638       2 (b)     38,921,930  
Intangible assets, net
    5,272,169       854,723       1,704,491       2 (b)     7,831,383  
Other long term assets
    60,205       29,656                       294,573  
 
                             
Total assets
  $ 60,763,802     $ 2,721,056     $ 10,025,336             $ 73,537,194  
 
                             
 
                                       
Liabilities and Shareholders’ Equity
                                       
 
                                       
Current Liabilities
                                       
Current portion of notes payable
  $ 239,292     $ 388,920     $ 3,047,498       2 (d)   $ 3,675,710  
Accounts payable
    1,041,326       224,982                       1,266,308  
Accrued wages
    1,457,492       87,599                       1,545,091  
Accrued expenses
    1,109,123       298,238                       1407,361  
Billings in excess of revenue earned
    14,970,332       501,836                       15,472,168  
 
                             
Total current liabilities
    18,817,565       1,501,575       3,047,498               23,366,638  
Notes payable, net of current portion
          64,102       8,311,929       2 (d)     8,376,031  
Deferred income taxes
    2,338,900       53,000       (204,712 )     2 (c)     2,391,900  
 
                             
Total liabilities
    21,156,465       1,618,677       11,154,715               33,929,857  
Shareholders’ equity
                                       
Common and preferred stock
    7,949       37,903       (37,903 )     2 (e)     7,949  
Additional paid in capital
    25,807,413       1,379,137       (1,379,137 )     2 (e)     25,807,413  
Retained earnings
    32,711,673       (314,661 )     314,661       2 (e)     32,711,673  
Cumulative translation adjustment
    694,140                               694,140  
Treasury stock, at cost
    (19,613,838 )                             (19,613,838 )
 
                             
Total shareholders’ equity
    39,607,337       1,102,379       (1,102,379 )             39,607,337  
 
                             
Total liabilities and shareholders’ equity
  $ 60,763,802     $ 2,721,056     $ 10,052,336             $ 73,537,194  
 
                             
See accompanying notes to audited and pro forma condensed consolidated financial statements.

 

 


 

National Research Corporation
Pro Forma Condensed Consolidated Income Statement
Year ended December 31, 2007 (Unaudited)
                                         
    National     My                     Pro Forma  
    Research     InnerView,     Pro Forma             National  
    Corporation     Inc.     Adjust-     Note     Research  
    Total     Total     ments     Ref.     Corporation  
 
                                       
Revenues
  $ 48,922,884     $ 6,305,046                     $ 55,228,290  
 
                             
 
                                       
Operating expenses
                                       
Direct expenses
    21,801,039       3,445,229                       25,246,268  
Selling, general and administrative
    13,173,431       1,992,402                       15,165,833  
Depreciation and amortization
    2,582,866       593,570     $ 196,863       3       3,373,299  
 
                                       
 
                             
 
                                       
Total operating expenses
    37,557,336       6,031,201       196,863               43,785,400  
 
                             
 
                                       
Operating income
    11,365,548       273,845       (196,863 )             11,442,530  
 
                                       
Other income (expense), net
    (248,164 )     (58,268 )     (538,759 )     4       (845,186 )
 
                             
 
                                       
Income before income taxes
    11,117,384       332,113       (735,622 )             10,713,875  
 
                                       
Income Tax expense
    4,278,372       95,000       (245,390 )     5       4,127,982  
 
                             
 
                                       
Net income
  $ 6,839,012     $ 237,113     $ (490,232 )           $ 6,585,893  
 
                             
 
                                       
Pro forma net income per share
                                       
Basic
  $ 1.00                             $ 0.96  
Diluted
  $ 0.98                             $ 0.94  
 
                                       
Weighted common shares and common shares equivalents
                                       
Basic
    6,849,717                               6,849,717  
Diluted
    7,011,271                               7,011,271  
See accompanying notes to audited and pro forma condensed consolidated financial statements.

 

 


 

National Research Corporation
Pro Forma Condensed Consolidated Income Statement
For the nine months ended September 30, 2008
                                         
                                    Pro Forma  
    National     My     Pro Forma             National  
    Research     InnerView,     Adjust-     Note     Research  
    Corporation     Inc.     ments     Ref.     Corporation  
 
                                       
Revenues
  $ 38,823,616     $ 5,114,190                     $ 43,937,806  
 
                             
 
                                       
Operating expenses
                                       
Direct expenses
    17,844,682       2,404,133                       20,248,815  
Selling, general and administrative
    9,960,160       2,061,876                       12,022,036  
Depreciation and amortization
    2,003,080       559,769       122,922       3       2,685,771  
 
                             
 
                                       
Total operating expenses
    29,807,922       5,025,778       122,922               34,956,622  
 
                             
 
                                       
Operating income
    9,015,694       88,412       (122,922 )             8,981,184  
 
                                       
Other income (expense), net
    (75,922 )     (33,226 )     (382,952 )     4       (492,100 )
 
                             
 
                                       
Income before income taxes
    8,939,772       55,186       (505,874 )             8,489,084  
 
                                       
Income tax expense
    3,389,925       18,000       (166,622 )     5       3,241,303  
 
                             
 
                                       
Net income
  $ 5,549,847     $ 37,186     $ (339,252 )           $ 5,247,781  
 
                             
 
                                       
Pro forma net income per share
                                       
Basic
  $ 0.83                             $ 0.78  
Diluted
  $ 0.81                             $ 0.77  
 
                                       
Weighted common shares and common shares equivalents
                                       
Basic
    6,699,493                               6,699,493  
Diluted
    6,845,447                               6,845,447  
See accompanying notes to audited and pro forma condensed consolidated financial statements.

 

 


 

NATIONAL RESEARCH CORPORATION
Notes to Pro Forma Condensed Consolidated Financial Statements
December 31, 2007 and September 30, 2008
  (1)  
Acquisition of My InnerView, Inc.
 
     
Effective December 19, 2008, National Research Corporation (NRC) acquired My InnerView, Inc. and Affiliate (MIV) through a merger. Consideration paid by NRC at closing included a payment of cash of $11,500,000 and $440,183 of direct expenses capitalized as purchase price. The merger agreement under which NRC acquired MIV provided for contingent earn-out payments not included in the discussion of purchase price below.
 
  (2)  
Allocation of Purchase Price
 
     
The preliminary allocation of purchase price is based upon management’s best estimate of the fair values of identifiable assets and liabilities of MIV at the date of acquisition. Adjustment to the pro forma condensed consolidated balance sheet resulting from the net consideration of $11,500,000 and $440,183 of direct expenses capitalized as purchase price issued in the acquisition of MIV is as follows:
  (a)  
Property and Equipment
 
     
An adjustment of $308,207 has been made to record fixed assets acquired for MIV to their estimated fair value of $750,776.
 
  (b)  
Intangible Assets and Goodwill
 
     
Adjustments of $8,039,638 and $1,704,491 have been made to record goodwill and intangible assets consisting of the following items for MIV to their estimated fair value of $10,745,041.
                 
    Fair Value     Estimated Useful Life  
Customer relationships
  $ 2,559,214     13 years
Goodwill
    8,039,638       N/A  
 
             
Total
  $ 10,745,041          
 
             
  (c)  
Deferred Taxes
 
     
An adjustment of $204,712 has been made to record deferred tax on the adjusted value of the property and equipment and the customer relationships.
 
  (d)  
Notes Payable
 
     
An adjustment has been made to include the new NRC notes payable issued on the date of the acquisition in the amount of $11,359,427 of which $3,047,498 is the current portion and $8,311,929 is the non-current portion.
 
  (e)  
Stockholders’ Equity
 
     
An adjustment of $1,102,379 has been made to eliminate the net assets of MIV in consolidation, consisting of ($37,903) to common and preferred stock, ($1,379,137) to additional paid in capital and $314,661 to accumulated deficit.

 

 


 

  (3)  
Depreciation and Amortization
 
     
For purposes of the pro forma condensed consolidated statements of operations for the year ended December 31, 2007, and for the nine months ended September 30, 2008, adjustments have been made to give effect to amortization of intangible assets acquired. The depreciation and amortization adjustments were $196,863 and $122,922 for the year ended December 31, 2007, and for the nine months ended September 30, 2008, respectively.
 
  (4)  
Pro Forma Interest Expense
 
     
For the purposes of the pro forma condensed consolidated statements of operations for the year ended December 31, 2007 and for the nine months ended September 30, 2008, adjustments have been made to give effect to interest expense on the acquisition debt in the amounts of $538,759 and $382,952 for the year ended December 31, 2007 and for the nine months ended September 30, 2008, respectively. The effective interest rate is 5.2% for $9,000,000 and 2.75% for the balance of the debt.
 
  (5)  
Income Tax Expense
 
     
For purposes of the pro forma condensed consolidated statements of operation for the year ended December 31, 2007 and for the nine months ended September 30, 2008, adjustments of $245,390 and $166,622, respectively, have been made to record income tax benefits for tax effects of the foregoing adjustments to depreciation, amortization and interest expense at the effective rate of 38%.

 

 


 

  (c)  
Not applicable.
 
  (d)  
Exhibits.
The following exhibits are being filed herewith
  (4.1)  
Installment or Single Payment Note, dated as of December 19, 2008, from National Research Corporation to U.S. Bank National Association.*
 
  (4.2)  
Addendum, dated December 19, 2008, to the Revolving Credit Agreement, dated May 26, 2006, by and between National Research Corporation and U.S. Bank National Association.*
 
  (23.1)  
Consent of WIPFLi LLP
 
  (99.1)  
Press Release of National Research Corporation, dated December 19, 2008.*
 
     
*  
Previously filed.

 

 


 

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Amendment to be signed on its behalf by the undersigned hereunto duly authorized.
Date: March 9, 2009
         
  NATIONAL RESEARCH CORPORATION
 
 
  By:    /s/ Patrick E. Beans  
    Patrick E. Beans   
    Vice President, Treasurer, Secretary and
Chief Financial Officer 
 

 

 


 

NATIONAL RESEARCH CORPORATION
Exhibit Index to Amendment No. 1 to Current Report on Form 8-K
Dated December 19, 2008
         
Exhibit
Number
       
 
  (4.1 )  
Installment or Single Payment Note, dated as of December 19, 2008, from National Research Corporation to U.S. Bank National Association.*
       
 
  (4.2 )  
Addendum, dated December 19, 2008, to the Revolving Credit Agreement, dated May 26, 2006, by and between National Research Corporation and U.S. Bank National Association.*
       
 
  (23.1 )  
Consent of WIPFLi LLP
       
 
  (99.1 )  
Press Release of National Research Corporation, dated December 19, 2008.*
 
     
*  
Previously filed.