| Filed by the Registrant ☒ | Filed by a Party other than the Registrant ☐ |
| ☐ |
Preliminary Proxy Statement
|
| ☐ |
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
| ☐ |
Definitive Proxy Statement
|
| ☒ |
Definitive Additional Materials
|
|
☐
|
Soliciting Material Pursuant to §240.14a-12
|
|
☒
|
No fee required.
|
|
☐
|
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.
|
|
(1)
|
Title of each class of securities to which transaction applies:
|
|
(2)
|
Aggregate number of securities to which transaction applies:
|
|
(3)
|
|
|
(4)
|
Proposed maximum aggregate value of transaction:
|
|
(5)
|
Total fee paid:
|
|
|
☐
|
Fee paid previously with preliminary materials.
|
|
☐
|
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the
Form or Schedule and the date of its filing.
|
|
(1)
|
Amount Previously Paid:
|
|
(2)
|
Form, Schedule or Registration Statement No.:
|
|
(3)
|
Filing Party:
|
|
(4)
|
Date Filed:
|
|
| 1. |
The disclosure in the Definitive Proxy Statement in the section “Summary” beginning on page 1 is supplemented as follows:
|
| 2. |
The disclosure in the Definitive Proxy Statement in the section “Summary—The Merger Agreement” beginning on page 5 is supplemented as follows:
|
| 3. |
The disclosure in the Definitive Proxy Statement in the section “The Merger— Background of the Merger” beginning on page 21 is supplemented as follows:
|
| 4. |
The disclosure in the Definitive Proxy Statement in the section “The Merger— Opinion of E&E’s Financial Advisor” beginning on page 33 is supplemented as follows:
|
|
Enterprise Value/Adjusted
EBIDTA
|
Enterprise Value/Adjusted EBIT
|
|||||
|
Company Name
|
LTM
|
NTM
|
LTM
|
NTM
|
||
|
AECOM
|
9.0x
|
8.4x
|
12.5x
|
9.2x
|
||
|
Jacobs Engineering Group Inc.
|
11.7
|
11.0
|
13.5
|
12.7
|
||
|
NV5 Global, Inc.
|
14.6
|
11.5
|
23.3
|
17.3
|
||
|
Stantec Inc.
|
17.8
|
16.6
|
20.0
|
18.6
|
||
|
Tetra Tech, Inc.
|
12.2
|
8.3
|
21.7
|
13.7
|
||
|
WSP Global Inc.
|
12.0
|
9.5
|
15.8
|
14.9
|
||
|
Target
|
Acquiror
|
Completed
Date
|
Enterprise Value/LTM
Adjusted EBITDA
|
Enterprise Value/LTM
Adjusted EBIT
|
|
Berger Group Holdings, Inc.
|
WSP Global Inc.
|
12/18/18
|
8.9x
|
N/A
|
|
CH2M HILL Companies, Ltd.
|
Jacobs Engineering Group Inc.
|
12/15/17
|
10.1
|
N/A
|
|
TRC Companies, Inc.
|
New Mountain Capital, LLC
|
06/21/17
|
14.6
|
21.9x
|
|
WS Atkins plc
|
SNC-Lavalin Group Inc.
|
06/03/17
|
11.6
|
16.1
|
|
MWH Global, Inc.
|
Stantec Inc.
|
05/06/16
|
9.5
|
N/A
|
|
Stork Holding B.V.
|
Fluor Corporation
|
03/01/16
|
7.0
|
N/A
|
|
Coffey International Limited
|
Tetra Tech, Inc.
|
01/15/16
|
8.2
|
13.5
|
|
Selected Acquisition Transaction Implied Total
Purchase Price Multiples
|
Implied Transaction
Multiples |
||||
|
Low
|
Average
|
Median
|
High
|
||
|
Enterprise Value/LTM Adjusted EBITDA
|
7.0x
|
10.0x
|
9.5x
|
14.6x
|
23.3x
|
|
Enterprise Value/LTM Adjusted EBIT
|
13.5
|
17.2
|
16.1
|
21.9
|
41.4
|
| 5. |
The disclosure in the Definitive Proxy Statement in the section “The Merger— Certain Unaudited Financial Information” beginning on page 39 is supplemented as follows:
|
|
($ in millions)
|
||||||||||||||||||||||||
|
FY2019A
|
FY2020E
|
FY2021E
|
FY2022E
|
FY2023E
|
FY2024E
|
|||||||||||||||||||
|
Net Revenue
|
$
|
70.8
|
$
|
78.4
|
$
|
83.2
|
$
|
88.1
|
$
|
93.4
|
$
|
99.0
|
||||||||||||
|
Gross Profit
|
$
|
22.6
|
$
|
27.2
|
$
|
29.1
|
$
|
30.8
|
$
|
32.7
|
$
|
34.7
|
||||||||||||
|
Adjustments to EBIT/EBITDA
|
||||||||||||||||||||||||
|
Non-Recurring Severance/ Restatement Expenses (1)
|
$
|
2.0
|
$
|
0.0
|
$
|
0.0
|
$
|
0.0
|
$
|
0.0
|
$
|
0.0
|
||||||||||||
|
Transaction Expenses (2)
|
$
|
0.3
|
$
|
0.8
|
$
|
0.0
|
$
|
0.0
|
$
|
0.0
|
$
|
0.0
|
||||||||||||
|
Equity Investment Income
|
$
|
0.3
|
$
|
0.3
|
$
|
0.0
|
$
|
0.0
|
$
|
0.0
|
$
|
0.0
|
||||||||||||
|
Adjusted EBIT (3)
|
$
|
1.3
|
$
|
3.6
|
$
|
4.0
|
$
|
5.1
|
$
|
6.4
|
$
|
7.7
|
||||||||||||
|
Adjusted EBITDA (4)
|
$
|
2.3
|
$
|
4.4
|
$
|
5.0
|
$
|
6.2
|
$
|
7.5
|
$
|
8.9
|
||||||||||||
|
Capital Expenditures
|
$
|
0.9
|
$
|
0.9
|
$
|
1.0
|
$
|
1.1
|
$
|
1.1
|
$
|
1.2
|
||||||||||||
|
Operating Cash Flow (5)
|
$
|
1.5
|
$
|
3.6
|
$
|
4.0
|
$
|
5.1
|
$
|
6.4
|
$
|
7.7
|
||||||||||||
|
Change in Net Working Capital
|
$
|
(0.5
|
)
|
$
|
1.3
|
$
|
0.8
|
$
|
0.8
|
$
|
0.9
|
$
|
0.9
|
|||||||||||
|
Free Cash Flow (Pre-Tax) (6)
|
$
|
2.0
|
$
|
2.3
|
$
|
3.2
|
$
|
4.3
|
$
|
5.5
|
$
|
6.8
|
||||||||||||
| 6. |
The disclosure in the Definitive Proxy Statement in the section “The Merger— Interests of our Directors and Executive Officers in the Merger” beginning on page 42 is supplemented as follows:
|
| 7. |
The disclosure in the Definitive Proxy Statement in the section “Proposal 1—Merger Agreement Proposal—The Merger” beginning on page 21 is supplemented as follows:
|
| 8. |
The disclosure in the Definitive Proxy Statement in the section “The Merger Agreement—Restructuring” beginning on page 70 is supplemented as follows:
|
| 9. |
The disclosure in the Definitive Proxy Statement in the section “The Merger Agreement—Conditions to Completion of the Merger” beginning on page 70 is supplemented as follows:
|