EX-99.3 8 d866971dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

 

LOGO

 

TEAM, INC.

Unaudited Pro Forma Condensed Consolidated Financial Information

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 will acquire 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 financial information 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 year ended December 31, 2021 and the unaudited financial statements and notes thereto appearing in the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2022.

The unaudited condensed consolidated financial statements and accompanying notes reflect the impact of the Transaction as if it had occurred on June 30, 2022 for the unaudited pro forma condensed consolidated balance sheet and on January 1, 2021, the beginning of the earliest period presented, for the unaudited pro forma condensed consolidated statements of operations.

The unaudited pro forma condensed consolidated financial information 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 financial information 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.

 

1


TEAM, INC. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Balance Sheet

As of June 30, 2022

(in thousands)

 

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

Cash and cash equivalents

   $ 67,446     $ 10,647      $ 33,222     (2)   $ 90,021  

Accounts receivable, net

     215,408       29,289        —           186,119  

Inventory

     36,179       287        —           35,892  

Income tax receivable

     4,351       —          361     (3)     4,712  

Prepaid expense and other current assets

     70,424       5,177        —           65,247  

Property, plant and equipment, net

     157,039       16,595        —           140,444  

Operating lease right of use assets

     52,925       1,979        —           50,946  

Intangible assets, net

     83,216       1,389        —           81,827  

Goodwill

     24,547       24,547        —           —    

Other assets

     12,261       93        —           12,168  
  

 

 

   

 

 

    

 

 

     

 

 

 

Total assets

     723,796       90,003        33,583         667,376  
  

 

 

   

 

 

    

 

 

     

 

 

 
LIABILITIES AND EQUITY            

Accounts payable

     38,407       2,545        —           35,862  

Current portion of long-term debt and lease obligations

     501,593       786        (208,845   (4)     291,962  

Other accrued liabilities

     128,757       12,774        —           115,983  

Long-term liabilities

     54,490       1,337        (1,265   (5)     51,888  
  

 

 

   

 

 

    

 

 

     

 

 

 

Total liabilities

     723,247       17,442        (210,110       495,695  
  

 

 

   

 

 

    

 

 

     

 

 

 

Common stock

     12,962       —          —           12,962  

Additional paid in capital

     445,210       —          —           445,210  

Accumulated deficit

     (425,774     72,561        243,693     (6)     (254,642

Accumulated other comprehensive loss

     (31,849            (31,849
  

 

 

   

 

 

    

 

 

     

 

 

 

Total stockholders’ equity

     549       72,561        243,693         171,681  
  

 

 

   

 

 

    

 

 

     

 

 

 

Total liabilities and stockholders’ equity

   $ 723,796     $ 90,003      $ 33,583       $ 667,376  
  

 

 

   

 

 

    

 

 

     

 

 

 

 

1

Represents carving out assets and liabilities associated with Quest Integrity.

2

Represents a combined effect of net sale proceeds of $271.6 million (calculated as gross sale proceeds of $279.0 million less cost to sell of $7.4 million which includes estimated commissions of $3.7 million and legal and professional fees of $3.7 million) and the actual amount of pay down on the Atlantic Park debt in the amount of $238.3 million.

3

Represents an increase of income tax receivable as a result of the Transaction.

4

Consists of (a) $238.3 million pay down of Atlantic Park debt and (b) $0.3 million—write off of the related portion (93.0%, calculated as $238.3 million of the total principal balance on Atlantic Park debt as of June 30, 2022 in the amount of $256.2 million) of unamortized debt issuance cost and debt and warrant discount.

5

Represents a reduction of deferred tax liabilities as a result of the Transaction.

6

Represents a combined effect of the adjustments on the retained earnings: net sale proceeds of $271.6 million, write off of an unamortized balance of debt issuance cost and debt discount of $29.5 million and income tax impact of $1.6 million (adjustments 3 and 5 above).

 

2


TEAM, INC. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Statement of Operations

For the Six Months Ended June 30, 2022

(unaudited, in thousands, except per share data)

 

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

Revenues

   $ 469,841     $ 59,264     $ —         $ 410,577  

Operating expenses

     344,790       27,456       —           317,334  
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross margin

     125,051       31,808       —           93,243  

Selling, general and administrative expenses

     144,034       17,590           126,444  
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating income (loss)

     (18,983     14,218       —           (33,201

Interest expense, net

     (37,085     (30     17,083       (2)       (19,972

Other income (expense)

     4,178       (2,258     —           6,436  
  

 

 

   

 

 

   

 

 

     

 

 

 

Income (loss) before income taxes

     (51,890     11,930       17,083         (46,737

Provision for income taxes

     (2,124     (543     (1,137     (3)       (2,718
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss)

   $ (54,014   $ 11,387     $ 15,946       $ (49,455
  

 

 

   

 

 

   

 

 

     

 

 

 

Income (loss) per common share:

          

Basic and diluted

   $ (1.34   $ 0.28     $ 0.40       $ (1.22

Weighted-average number of shares outstanding:

          

Basic and diluted

     40,454       40,454       40,454         40,454  

 

1

Represents carving out historical income statement amounts associated with Quest Integrity.

2

Consist of (a) $17.6 million - a reduction of interest expense and amortization of debt issuance cost and debt discount after applying the net sale proceeds to pay down a portion of debt as of January 1, 2021, calculated as 95.3% of the actual interest expense (95.3% of debt pay down is calculated as a proportion of the Atlantic Park debt outstanding as of January 1, 2021) and (b) $0.5 million - additional interest incurred after the transaction due to additional borrowing needed on the revolver to cover the reduced cash flow (calculated using average interest rate on the revolver).

3

Represents an income tax impact of the Transaction.

 

3


TEAM, INC. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Statement of Operations

For the Year Ended December 31, 2021

(unaudited, in thousands, except per share data)

 

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

Revenues

   $ 874,553     $ 80,356     $ —         $ 794,197  

Operating expenses

     660,118       43,617       —           616,501  
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross margin

     214,435       36,739       —           177,696  

Selling, general and administrative expenses

     275,785       24,078       —           251,707  

Goodwill impairment charge

     64,632       8,795       —           55,837  
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating loss

     (125,982     3,866       —           (129,848

Interest income (expense), net

     (46,308     (230     28,119       (2)       (17,959

Gain on sale of TQ Acquisition

     —         —         193,619       (3)       193,619  

Other income (expense)

     (2,520     (2,375     —           (145
  

 

 

   

 

 

   

 

 

     

 

 

 

Income (loss) before income taxes

     (174,810     1,261       221,738         45,667  

Provision for income taxes

     (11,209     (2,413     149       (4)       (8,647
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss)

   $ (186,019   $ (1,152   $ 221,887       $ 37,020  
  

 

 

   

 

 

   

 

 

     

 

 

 

Income (loss) per common share:

          

Basic and diluted

   $ (6.01   $ (0.04   $ 7.16       $ 1.20  

Weighted-average number of shares outstanding:

          

Basic and diluted

     30,975       30,975       30,975         30,975  

 

1

Represent carving out historical income statement amounts associated with Quest Integrity.

2

This amount consist of (a) $28.7 million - a reduction of interest expense and amortization of debt issuance cost and debt discount after paying off sale proceeds were applied to pay off a portion of debt at 1/1/2021 calculated as 95.3% of the actual interest expense (95.3% is calculated as a proportion of the debt payoff assumed at January 1, 2021) and (b) $0.5 million - additional interest incurred after the transaction due to additional borrowing needed on the revolver to cover the reduced cash flow (calculated using average interest rate on the revolver).

3

Represents a proforma gain on the Transaction as of January 1, 2021 calculated as follows (in thousands):

 

Gross purchase price

     280,000  

Quest Integrity cash balance

     9,619  

Net indebtedness

     (9,014

Quest intercompany settlement

     (2,190

Working capital adjustment

     577  
  

 

 

 

Net consideration

     278,992  

Assets

     95,841  

Liabilities

     (17,902
  

 

 

 

Net assets disposed of

     77,939  

Adjustment for transaction cost

     (7,434

Proforma gain on disposal

     193,619  

 

4

Represents a tax impact on the Transaction.

 

4