UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
------------------------------
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): October 13, 2000
024996
(Commission File Number)
------------------------------
INTERNET COMMERCE CORPORATION
(Exact name of registrant as specified in its charter)
Delaware 133645702
(State of Incorporation) (IRS Employer
Identification Number)
805 Third Avenue, Ninth Floor, New York, New York 10022
(Address of registrant's principal executive office)
(212) 271-7640
(Registrant's telephone number)
------------------------------
<PAGE>
ITEM 7. Pro Forma Financial Information
(a) Pro-Forma Financial Information.
<PAGE>
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, thereunto duly authorized.
INTERNET COMMERCE CORPORATION
By: /s/ Walter M. Psztur
--------------------------------
Name: Walter M. Psztur
Title: Chief Financial Officer
Date: October 13, 2000
<PAGE>
Exhibit Index
(a) Pro-Forma Financial Information.
<PAGE>
UNAUDITED PRO FORMA COMBINED
CONDENSED FINANCIAL STATEMENTS
The following unaudited pro forma combined condensed financial information
reflects the acquisition of Intercoastal Data Corporation, a Georgia corporation
("IDC"), by Internet Commerce Corporation, a Delaware corporation ("ICC") and
assumes the completion of the previously announced acquisition of Research
Triangle Commerce, Inc., a North Carolina corporation ("RTCI"), by ICC as
follows: combined condensed pro forma balance sheet combines ICC and RTCI
and IDC as of July 31, 2000, as if each acquisition had occurred on July 31,
2000. The pro forma statement of operations combines ICC's and RTCI's and IDC's
historical results of operations for the fiscal year ended July 31, 2000, as if
each acquisition had occurred on August 1, 1999.
The pro forma information is presented for illustrative purposes only and is not
necessarily indicative of the financial position or operating results that would
have occurred if the acquisitions had occurred as of the date or during the
periods presented nor is it necessarily indicative of future operating results
or financial positions. These pro forma financial statements are based on, and
should be read in conjunction with, the historical financial statements, and the
related notes thereto, of (i) IDC, which were filed with the Securities and
Exchange Commission (the "SEC") on ICC's current reports on form 8-K dated
August 11, 2000 and September 11, 2000, (ii) RTCI, which were filed with the SEC
on ICC's current report on form 8-K dated September 7, 2000 and (iii) ICC, which
were filed with the SEC on ICC's annual report on form 10-KSB for the fiscal
year ended July 31, 2000.
The acquisitions of RTCI and IDC will be accounted for using the
purchase method of accounting. The total purchase cost will be allocated to the
assets acquired and liabilities assumed based on their respective fair values.
The allocation of the total purchase cost reflected in the unaudited pro forma
combined financial information is preliminary. The actual purchase accounting
adjustment to reflect the fair values of the assets acquired and liabilities
assumed will be based upon appraisals that are currently in process. A
preliminary allocation of the purchase cost has been made to major categories of
assets and liabilities in the accompanying unaudited pro forma combined
condensed financial information based on our estimates. Accordingly, the
adjustments that have been included in the unaudited pro forma combined
condensed financial information may change based upon the final allocation of
the total purchase cost of the acquisitions of RTCI and IDC. The actual
allocation of the purchase cost and the resulting effect on income may differ
from the unaudited pro forma amounts included in this proxy statement. However,
based on current information, management does not expect the final allocation of
the purchase price to differ materially from that used in the accompanying
statement of operations.
See notes to unaudited pro forma combined condensed financial statements
1
<PAGE>
INTERNET COMMERCE CORPORATION
UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEET
July 31, 2000
(in thousands)
<TABLE>
<CAPTION>
Historical Historical Historical Pro Forma Pro Forma
ICC IDC RTCI Adjustments Combined
------------ ----------- ------------- ---------------- ------------
<S> <C> <C> <C> <C> <C>
ASSETS
Current Assets:
Cash and cash equivalents $14,003 $ 361 $ 3,266 $ (3,266) (E), (L) $14,364
Marketable securities 988 988
Accounts receivable, net 629 122 873 1,624
Note receivable 5,000 (5,000) (K)
Other current assets 209 395 (48) 556
------------ ----------- ------------- ------------ ------------
Total current assets 19,841 1,471 4,534 (8,314) 17,532
Property and equipment, net 926 375 1,197 (298) (F) 2,200
Intangible assets, net 658 62 50,146 (A), (B), (C) 50,866
Other assets 907 36 943
------------ ----------- ------------- ------------ ------------
$22,332 $1,846 $ 5,829 $41,534 $71,541
============ =========== ============= ============ ============
LIABILITIES AND
STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable $ 639 $ 223 $ 862
Dividends payable 276 276
Current portion of long-term debt 308 $ 5 82 395
Note payable 5,000 $ (5,000) (K)
Convertible debenture 2,106 (2,106) (E)
Deferred revenue 250 45 45 340
Deferred Taxes 272 272
Other current liabilities 538 68 511 1,087 (A), (B) 2,204
------------ ----------- ------------- ------------ ------------
2,011 390 7,967 (6,019) 4,349
Long term debt, net of current portion 231 15 295 541
Deferred taxes 21 4,498 (G) 4,519
------------ ----------- ------------- ------------ ------------
Total liabilities 2,242 426 8,262 (1,521) 9,409
Redeemable preferred stock 3,093 (3,093) (H)
Stockholders' Equity:
Preferred stock
Common stock 64 22 (A), (B), (D) 86
Additional paid-in capital 59,181 4 42,016 (A),(B),(D),(E), 101,201
(L)
Accumulated other comprehensive
income 721 (721) (D)
Accumulated earnings (deficit) (39,155) 673 (5,526) 4,853 (D) (39,155)
------------ ----------- ------------- ------------ ------------
Total stockholders' equity 20,090 1,420 (5,526) 46,148 62,132
------------ ----------- ------------- ------------ ------------
$ 22,332 $1,846 $5,829 $ 41,534 $ 71,541
============ =========== ============= ============ ============
</TABLE>
See notes to unaudited pro forma combined condensed financial statements
-2-
<PAGE>
INTERNET COMMERCE CORPORATION
UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
Year ended July 31, 2000
(in thousands, except per share amounts)
<TABLE>
<CAPTION>
Historical Historical Historical Pro Forma Pro Forma
ICC IDC RTCI Adjustments Combined
------------ ----------- ------------- ---------------- ------------
<S> <C> <C> <C> <C> <C>
Revenues:
Services $ 1,303 $ 1,324 $ 6,525 $ (86) (I) $ 9,066
Software sales 168 768 936
------------ ----------- ------------- ---------------- ------------
Total revenues 1,303 1,492 7,293 (86) 10,002
Expenses:
Cost of services 2,514 429 5,689 (86) (I) 8,546
Cost of software 9 617 626
Research and development 702 702
Selling and marketing 3,273 210 3,409 6,892
General and administrative 4,814 756 1,730 5,893 (C) 13,193
Non cash charges in connection with
options, compensation and services 5,161 10 5,171
------------ ----------- ------------- ---------------- ------------
Total costs and expenses 16,464 1,414 11,445 5,807 35,130
------------ ----------- ------------- ---------------- ------------
Income (loss) from continuing (15,161) 78 (4,152) (5,893) (25,128)
operations
Interest income (expense), net 675 33 (398) 310
------------ ----------- ------------- ---------------- ------------
Income (loss) from continuing
operations
before income taxes (14,486) 111 (4,550) (5,893) (24,818)
Income taxes (benefit) 87 (37) (845) (J) (795)
------------ ----------- ------------- ---------------- ------------
Net income (loss) $ (14,486) $ 24 $ (4,513) $(5,048) $ (24,023)
============ =========== ============= ================ ============
Dividends attributable to preferred stock (5,007) (255) 255 (H) (5,007)
------------ ----------- ------------- ---------------- ------------
Loss attributable to common shareholders $ (19,493) $ 24 $ (4,768) $(4,793) $ (29,030)
============ =========== ============= ================ ============
Basic and diluted loss per common share $ (4.49) $ (4.49)
============ ============
Weighted average number of common
shares outstanding - basic and diluted 4,337 2,130 6,467
============ ================ ============
</TABLE>
See notes to unaudited pro forma combined condensed financial statements
-3-
<PAGE>
Notes to Unaudited Pro Forma Combined Condensed Financial Statements
1. Basis of Presentation
The unaudited pro forma combined condensed balance sheet of ICC at July
31, 2000 has been prepared on the assumptions that the acquisition of RTCI will
take place as of July 31, 2000 and that the acquisition of IDC, which was
completed on August 3, 2000, had been consummated at July 31, 2000. The
unaudited pro forma combined condensed statements of operations for the year
ended July 31, 2000 has been prepared as if the acquisitions of RTCI and IDC had
been consummated on August 1, 1999.
In management's opinion, all material adjustments necessary to reflect the
effects of the acquisitions have been made and are factually supportable. The
unaudited pro forma financial statements are not necessarily indicative of the
financial position of the consolidated company at July 31, 2000, or what the
actual results of operation of the consolidated company would have been assuming
the acquisition had been completed as of August 1, 1999, nor are they indicative
of the financial position or results of operations for future periods. The pro
forma financial statements should be read in conjunction with the historical
financial statements and notes thereto of ICC and IDC incorporated by reference
and the historical financial statements for RTCI included in this proxy
statement beginning on page F-1.
2. Pro Forma Adjustments and Assumptions
(A) The purchase price for ICC's pending acquisition of IDC was determined by
multiplying 190,861 shares of ICC's Class A Common Stock issued to IDC
shareholders by the fair market value of $17.34 per share. The number of
shares was determined by dividing $2,000,000 plus the IDC portfolio market
value of $1,308,754, as calculated based on the formula set forth in the
definitive merger agreement, divided by $17.34, the value of the ICC Class
A Common Stock on the Effective Date (as defined in the definitive merger
agreement) (such value as determined by taking the average of the average
high and low trading prices for ICC common stock for the 10 trading days
ending four days prior to July 31, 2000, the "closing date"). The
estimated direct transaction costs to be incurred by the combined company
include fees paid for attorneys, accountants, due diligence and other
related charges. The purchase price for the completion of the acquisition
is summarized below (in thousands):
Purchase Price:
Acquisition cost $ 3,309
Estimated transaction costs 125
--------------
Total purchase price $ 3,434
==============
Fair value of net assets acquired:
Fixed assets $ 77
Other assets 1,471
Liabilities assumed (426)
--------------
Fair value of net assets acquired 1,122
--------------
Cost in excess of net assets acquired $ 2,312
==============
Payment of Purchase Price:
Common stock and additional paid-in capital $ 3,309
Other current liabilities - transaction costs 125
--------------
$ 3,434
==============
-4-
<PAGE>
Notes to Unaudited Pro Forma Combined Condensed Financial Statements
(B) The purchase price for ICC's pending acquisition of RTCI was determined by
the following formula:
ICC shall pay to holders of RTCI common stock, RTCI Series A Preferred
Stock and options an aggregate amount consisting of (i) the cash at closing (up
to a maximum of $4,000,000) and (ii) ICC shares equal to the number of shares
obtained by dividing $42,000,000 minus the cash at closing ($3,266,000 as of
July 31, 2000) by the market price ($17.37) as determined based on the formula
in the definitive merger agreement (the average of the closing prices per share
of ICC Class A Common Stock for the ten trading days ending three trading days
prior to July 31, 2000). A total of 2,229,830 shares will be reduced by 257,740
shares reserved for assumption of the RTCI stock option plan and 32,763 shares
reserved for assumption of RTCI warrants, resulting in 1,939,327 shares issued
at consummation of the acquisition. The estimated direct transaction costs to be
incurred by the combined company include fees for investment bankers, attorneys,
accountants, financial printing, due diligence and other related charges. The
purchase price for the completion of the acquisition is summarized below (in
thousands):
Purchase Price:
Acquisition cost $ 38,733
Conversion of note 5,000
Estimated transaction costs 1,010
--------------
Total purchase price $ 44,743
==============
Fair value of net assets acquired:
Fixed assets $ 1,197
Other assets 1,366
Identifiable intangible 9,996
Liabilities assumed (1,156)
--------------
Fair value of net assets acquired 11,403
Excess of purchase price over fair value of net
assets acquired 33,340
Deferred tax effect of purchase accounting 4,498
--------------
Cost in excess of net assets acquired $ 37,838
==============
Payment of Purchase Price:
Common stock and fair value of options assumed $ 38,733
Conversion of note 5,000
Other current liabilities - transaction costs 1,010
--------------
$ 44,743
==============
(C) The pro forma financial statements assume that the goodwill and the
intangible assets related to the RTCI and IDC acquisitions will be
amortized on a straight-line basis over the number of years indicated in
the table below:
IDC RTCI
-------- ---------
Goodwill 10 10
Workforce 5
Mapping technology 5
Customer list 10
Amortization of intangibles will be included in the general and administrative
expenses in the combined company's statement of operations. These estimated
useful lives are based on valuations currently in process.
(D) Elimination of IDC and RTCI shareholders' equity amounts.
5
<PAGE>
Notes to Unaudited Pro Forma Combined Condensed Financial Statements
(E) Immediately prior to the RTCI acquisition, the convertible debenture and
certain warrants will be converted into shares of RTCI common stock.
(F) Immediately prior to the IDC acquisition, the IDC building will be
distributed at net book value to another company whose shareholders were
the shareholders of IDC prior to the acquisition of IDC by ICC.
(G) Deferred tax liability from acquisition of intangible assets from RTCI.
(H) Elimination of accretion and conversion of mandatorily redeemable
preferred stock.
(I) Elimination of revenue transactions between ICC and RTCI and between ICC
and IDC.
(J) Tax benefit relating to identifiable intangible assets.
(K) Elimination of intercompany balances.
(L) Cash distributed to RTCI stockholders immediately prior to acquisition of
RTCI by ICC.
3. Shares Issued for RTCI Acquisition
The transaction between ICC and RTCI is structured so that a minimum of
1,800,000 shares of ICC's Class A Common Stock and a maximum of 3,315,890 shares
of ICC's Class A Common Stock are issuable in connection with the RTCI merger
based upon the market price of ICC's Class A Common Stock and the cash on hand
of RTCI at closing.
6
