| | |
THE TENDER OFFER, THE PRORATION PERIOD AND WITHDRAWAL RIGHTS EXPIRE AT 12:00 MIDNIGHT, NEW YORK CITY TIME, AT THE END OF THE DAY ON AUGUST 28, 2023, UNLESS THE TENDER OFFER IS EXTENDED OR TERMINATED.
|
| |
| | Morgan Stanley | | |
BofA Securities
|
| |
Truist Securities
|
|
| | | | | | 2 | | | |
| | | | | | 12 | | | |
| | | | | | 14 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 19 | | | |
| | | | | | 22 | | | |
| | | | | | 26 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 31 | | | |
| | | | | | 36 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 50 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | | |
| | | | | | 54 | | |
| |
Morgan Stanley & Co. LLC
1585 Broadway New York, NY 10036 Toll-Free: 855-483-0952 |
| |
BofA Securities, Inc.
One Bryant Park New York, NY 10036 Toll-Free: (888) 803-9655 |
| |
Truist Securities, Inc.
3333 Peachtree Road NE, 11th Floor Atlanta, GA 30326 Toll-Free: (855) 382-6151 |
|
| | | |
Share Price
|
| |||||||||
| | | |
High
|
| |
Low
|
| ||||||
| 2021 | | | | | | | | | | | | | |
|
First Quarter
|
| | | $ | 87.60 | | | | | $ | 74.10 | | |
|
Second Quarter
|
| | | | 86.38 | | | | | | 70.20 | | |
|
Third Quarter
|
| | | | 96.77 | | | | | | 69.43 | | |
|
Fourth Quarter
|
| | | | 109.40 | | | | | | 89.45 | | |
| 2022 | | | | | | | | | | | | | |
|
First Quarter
|
| | | $ | 103.36 | | | | | $ | 80.04 | | |
|
Second Quarter
|
| | | | 100.06 | | | | | | 69.16 | | |
|
Third Quarter
|
| | | | 92.66 | | | | | | 70.57 | | |
|
Fourth Quarter
|
| | | | 76.95 | | | | | | 60.61 | | |
| 2023 | | | | | | | | | | | | | |
|
First Quarter
|
| | | $ | 91.41 | | | | | $ | 68.08 | | |
|
Second Quarter
|
| | | | 111.85 | | | | | | 79.00 | | |
|
Third Quarter (through July 31, 2023)
|
| | | $ | 111.85 | | | | | $ | 88.80 | | |
|
Commission Filings
|
| |
Date Filed
|
|
| Annual Report on Form 10-K | | | February 15, 2023 | |
| Quarterly Reports on Form 10-Q | | | April 26, 2023 and July 26, 2023 | |
| Current Reports on Form 8-K | | |
March 27, 2023, May 26, 2023,
May 30, 2023 and July 31, 2023 |
|
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in millions except per share data)
|
| |
As Reported
2022 |
| |
Pro Forma
Adjustments |
| |
Pro Forma
2022 |
| |||||||||
|
Professional service revenues
|
| | | $ | 754 | | | | | | | | | | | $ | 754 | | |
|
Insurance service revenues
|
| | |
|
4,131
|
| | | | | | | | | |
|
4,131
|
| |
|
Total revenues
|
| | | | 4,885 | | | | | | | | | | | | 4,885 | | |
|
Insurance costs
|
| | |
|
3,463
|
| | | | | | | | | |
|
3,463
|
| |
|
Cost of providing services
|
| | |
|
303
|
| | | | | | | | | |
|
303
|
| |
|
Sales and marketing
|
| | |
|
242
|
| | | | | | | | | |
|
242
|
| |
|
General and administrative
|
| | |
|
241
|
| | | | | | | | | |
|
241
|
| |
|
Systems development and programming
|
| | |
|
73
|
| | | | | | | | | |
|
73
|
| |
|
Depreciation and amortization of intangible assets
|
| | |
|
64
|
| | | | | | | | | |
|
64
|
| |
|
Total costs and operating expenses
|
| | | | 4,386 | | | | | | | | | | | | 4,386 | | |
|
Operating income
|
| | | | 499 | | | | | | | | | | | | 499 | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | |
|
Interest expense, bank fees and other
|
| | |
|
(39)
|
| | | |
|
(49)
|
| | | |
|
(88)(a)
|
| |
|
Interest income
|
| | |
|
22
|
| | | |
|
(10)
|
| | | |
|
12(b)
|
| |
|
Income before provision for income taxes
|
| | | | 482 | | | | | | (59) | | | | | | 423 | | |
|
Income taxes
|
| | |
|
127
|
| | | |
|
(16)
|
| | | |
|
111(c)
|
| |
|
Net income
|
| | | $ | 355 | | | | | | (44) | | | | | $ | 311 | | |
|
Other comprehensive (loss) income, net of income taxes
|
| | |
|
(4)
|
| | | | | | | | | |
|
(4)
|
| |
|
Comprehensive income
|
| | | $ | 351 | | | | | | | | | | | $ | 307 | | |
| Net income per share: | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 5.66 | | | | | | | | | | | $ | 5.82 | | |
|
Diluted
|
| | | $ | 5.61 | | | | | | | | | | | $ | 5.77 | | |
| Weighted average shares: | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | |
|
63
|
| | | | | | | | | |
|
53
|
| |
|
Diluted
|
| | |
|
64
|
| | | | | | | | | |
|
54
|
| |
| Other Financial Data: | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by operating activities
|
| | | | 562 | | | | | | (46) | | | | | | 516 | | |
|
Net cash used in investing activities
|
| | | | (226) | | | | | | | | | | | | (226) | | |
|
Net cash used in financing activities
|
| | | | (536) | | | | | | (300) | | | | | | (836)(d) | | |
| | | |
Six Months Ended June 30,
|
| |||||||||||||||
|
(in millions except per share data)
|
| |
As Reported
2023 |
| |
Pro Forma
Adjustments |
| |
Pro Forma
2023 |
| |||||||||
|
Professional service revenues
|
| | | $ | 382 | | | | | | | | | | | $ | 382 | | |
|
Insurance service revenues
|
| | |
|
2,073
|
| | | | | | | | | |
|
2,073
|
| |
|
Total revenues
|
| | | | 2,455 | | | | | | — | | | | | | 2,455 | | |
|
Insurance costs
|
| | |
|
1,720
|
| | | | | | | | | |
|
1,720
|
| |
|
Cost of providing services
|
| | |
|
156
|
| | | | | | | | | |
|
156
|
| |
|
Sales and marketing
|
| | |
|
139
|
| | | | | | | | | |
|
139
|
| |
|
General and administrative
|
| | |
|
103
|
| | | | | | | | | |
|
103
|
| |
|
Systems development and programming
|
| | |
|
34
|
| | | | | | | | | |
|
34
|
| |
|
Depreciation and amortization of intangible assets
|
| | |
|
36
|
| | | | | | | | | |
|
36
|
| |
|
Total costs and operating expenses
|
| | | | 2,188 | | | | | | | | | | | | 2,188 | | |
|
Operating income
|
| | | | 267 | | | | | | — | | | | | | 267 | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | |
|
Interest expense, bank fees and other
|
| | |
|
(13)
|
| | | |
|
(24)
|
| | | |
|
(37)(a)
|
| |
|
Interest income
|
| | |
|
38
|
| | | |
|
(14)
|
| | | |
|
24(b)
|
| |
|
Income before provision for income taxes
|
| | | | 292 | | | | | | (39) | | | | | | 253 | | |
|
Income taxes
|
| | |
|
78
|
| | | |
|
(10)
|
| | | |
|
68(c)
|
| |
|
Net income
|
| | | $ | 214 | | | | | | (28) | | | | | $ | 186 | | |
|
Other comprehensive loss, net of income taxes
|
| | |
|
(1)
|
| | | | | | | | | |
|
(1)
|
| |
|
Comprehensive income
|
| | | $ | 213 | | | | | | | | | | | $ | 185 | | |
| Net income per share: | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 3.58 | | | | | | | | | | | $ | 3.68 | | |
|
Diluted
|
| | | $ | 3.56 | | | | | | | | | | | $ | 3.66 | | |
| Weighted average shares: | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | |
|
60
|
| | | | | | | | | |
|
50
|
| |
|
Diluted
|
| | |
|
60
|
| | | | | | | | | |
|
51
|
| |
| Other Financial Data: | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by operating activities
|
| | | | 67 | | | | | | (22) | | | | | | 45 | | |
|
Net cash used in investing activities
|
| | | | (31) | | | | | | | | | | | | (31) | | |
|
Net cash used in financing activities
|
| | | | (100) | | | | | | (300) | | | | | | (400)(d) | | |
|
(in millions, except share and per share data)
|
| |
As Reported
June 30, 2023 |
| |
Pro Forma
Adjustments |
| |
Pro Forma
June 30, 2023 |
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 482 | | | | | | (85) | | | | | $ | 397 (d) | | |
|
Investments
|
| | | | 69 | | | | | | (69) | | | | | $ | 0 | | |
|
Restricted cash, cash equivalents and investments
|
| | |
|
1,074
|
| | | | | | | | | |
$
|
1,074
|
| |
|
Accounts receivable, net
|
| | |
|
18
|
| | | | | | | | | |
$
|
18
|
| |
|
Unbilled revenue, net
|
| | |
|
363
|
| | | | | | | | | |
$
|
363
|
| |
|
Prepaid expenses, net
|
| | |
|
72
|
| | | | | | | | | |
$
|
72
|
| |
|
Other payroll assets
|
| | |
|
54
|
| | | | | | | | | |
$
|
54
|
| |
|
Other current assets
|
| | |
|
45
|
| | | | | | | | | |
|
45
|
| |
|
Total current assets
|
| | |
|
2,177
|
| | | |
|
(154)
|
| | | |
|
2,023
|
| |
|
Restricted cash, cash equivalents and investments, noncurrent
|
| | |
|
157
|
| | | | | | | | | |
|
157
|
| |
|
Investments, noncurrent
|
| | |
|
146
|
| | | |
|
(146)
|
| | | |
|
0
|
| |
|
Property and equipment, net
|
| | |
|
29
|
| | | | | | | | | |
|
29
|
| |
|
Operating lease right-of-use asset
|
| | |
|
27
|
| | | | | | | | | |
|
27
|
| |
|
Goodwill
|
| | |
|
462
|
| | | | | | | | | |
|
462
|
| |
|
Software and other intangible assets, net
|
| | |
|
156
|
| | | | | | | | | |
|
156
|
| |
|
Other assets
|
| | |
|
136
|
| | | | | | | | | |
|
136
|
| |
|
Total assets
|
| | | $ | 3,290 | | | | | $ | (300) | | | | | $ | 2,990 | | |
| Liabilities and stockholders’ equity | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and other current liabilities
|
| | | $ | 100 | | | | | $ | 21 | | | | | $ | 121(e) | | |
|
Client deposits and other client liabilities
|
| | |
|
78
|
| | | | | | | | | |
$
|
78
|
| |
|
Accrued wages
|
| | |
|
437
|
| | | | | | | | | |
$
|
437
|
| |
|
Accrued health insurance costs, net
|
| | |
|
170
|
| | | | | | | | | |
$
|
170
|
| |
|
Accrued workers’ compensation costs, net
|
| | |
|
51
|
| | | | | | | | | |
$
|
51
|
| |
|
Payroll tax liabilities and other payroll withholdings
|
| | |
|
846
|
| | | | | | | | | |
$
|
846
|
| |
|
Operating lease liabilities
|
| | |
|
15
|
| | | | | | | | | |
$
|
15
|
| |
|
Insurance premiums and other payables
|
| | |
|
10
|
| | | | | | | | | |
|
10
|
| |
|
Total current liabilities
|
| | | | 1,707 | | | | | | 21 | | | | | | 1,728 | | |
|
Long-term debt, noncurrent
|
| | |
|
496
|
| | | |
|
692
|
| | | |
|
1,188 (f)
|
| |
|
Accrued workers’ compensation costs, noncurrent, net
|
| | |
|
122
|
| | | | | | | | | |
|
122
|
| |
|
Deferred taxes
|
| | |
|
7
|
| | | | | | | | | |
|
7
|
| |
|
Operating lease liabilities, noncurrent
|
| | |
|
33
|
| | | | | | | | | |
|
33
|
| |
|
Other non-current liabilities
|
| | |
|
10
|
| | | | | | | | | |
|
10
|
| |
|
Total liabilities
|
| | |
|
2,375
|
| | | |
|
713
|
| | | |
|
3,088
|
| |
| Commitments and contingencies (see Note 6) | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Preferred stock
|
| | |
|
0
|
| | | | | | | | | |
|
0
|
| |
|
Common stock and additional paid-in capital
|
| | |
|
934
|
| | | | | | | | | |
|
934
|
| |
|
Accumulated deficit
|
| | |
|
(13)
|
| | | |
|
(1,013)
|
| | | |
|
(1,026)
|
| |
|
Accumulated other comprehensive loss
|
| | |
|
(6)
|
| | | | | | | | | |
|
(6)
|
| |
|
Total stockholders’ equity
|
| | |
|
915
|
| | | |
|
(1,013)
|
| | | |
|
(98)
|
| |
|
Total liabilities & stockholders’ equity
|
| | | $ | 3,290 | | | | | $ | (300) | | | | | $ | 2,990 | | |
|
Name
|
| |
Total Shares
Beneficially Owned |
| |
Percent(1)
|
| ||||||
| Non-Director Executive Officers | | | | | | | | | | | | | |
|
Jay Venkat(2)
|
| | | | 5,933 | | | | | | 0.0% | | |
|
Alex Warren(3)
|
| | | | 3,499 | | | | | | 0.0% | | |
|
Kelly Tuminelli(4)
|
| | | | 32,078 | | | | | | 0.1% | | |
|
Samantha Wellington(5)
|
| | | | 50,012 | | | | | | 0.1% | | |
| Directors | | | | | | | | | | | | | |
|
Burton M. Goldfield(6)
|
| | | | 521,209 | | | | | | 0.9% | | |
|
David C. Hodgson(7)
|
| | | | 22,148 | | | | | | 0.0% | | |
|
Jacqueline Kosecoff(8)
|
| | | | 10,659 | | | | | | 0.0% | | |
|
Maria Contreras-Sweet(9)
|
| | | | 5,596 | | | | | | 0.0% | | |
|
Michael J. Angelakis(10)
|
| | | | 21,477,538 | | | | | | 36.0% | | |
|
Myrna Soto(11)
|
| | | | 4,251 | | | | | | 0.0% | | |
|
Paul Chamberlain(12)
|
| | | | 35,659 | | | | | | 0.1% | | |
|
Ralph Clark(13)
|
| | | | 5,934 | | | | | | 0.0% | | |
|
Name
|
| |
Total Shares
Beneficially Owned |
| |
Percent(1)
|
| ||||||
|
Wayne Lowell(14)
|
| | | | 94,766 | | | | | | 0.2% | | |
|
All directors and executive officers as a group (13 persons)
|
| | | | 22,269,282 | | | | | | 37.2% | | |
|
Name and Address of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percent(1)
|
| ||||||
|
Atairos Group, Inc.(2)
|
| | | | 21,450,259 | | | | | | 36.0% | | |
|
Wellington Management Group LLP(3)
|
| | | | 3,799,548 | | | | | | 6.3% | | |
|
The Vanguard Group(4)
|
| | | | 3,700,831 | | | | | | 6.2% | | |
|
Cantillon Capital Management LLC(5)
|
| | | | 3,851,703 | | | | | | 6.4% | | |
|
Name of Reporting Person
|
| |
Date of
Transaction |
| |
Acquisition or
Disposition |
| |
Number of
Shares |
| |
Disposition or
Grant Price as Applicable |
| ||||||||||||
|
Burton M. Goldfield
|
| | | | 6/23/2023 | | | | | | A | | | | | | 2,786 | | | | | $ | 10.98 | | |
| | | | | | | | | | | | D | | | | | | 2,786 | | | | | $ | 95.9449 | | |
| | | | | | | | | | | | A | | | | | | 7,000 | | | | | $ | 33.51 | | |
| | | | | | | | | | | | D | | | | | | 6,200 | | | | | $ | 94.9006 | | |
| | | | | | | | | | | | D | | | | | | 800 | | | | | $ | 95.6904 | | |
| | | | | | 6/26/2023 | | | | | | A | | | | | | 7,000 | | | | | $ | 33.51 | | |
| | | | | | 7/28/23 | | | | | | A | | | | | | 2,786 | | | | | $ | 10.98 | | |
| | | | | | | | | | | | D | | | | | | 2,756 | | | | | $ | 101.0081 | | |
| | | | | | | | | | | | D | | | | | | 30 | | | | | $ | 101.7142 | | |
| | | | | | 7/31/23 | | | | | | A | | | | | | 7,000 | | | | | $ | 33.51 | | |
| | | | | | | | | | | | D | | | | | | 5,600 | | | | | $ | 104.4826 | | |
| | | | | | | | | | | | D | | | | | | 1,400 | | | | | $ | 104.9676 | | |
|
Jay Venkat
|
| | | | 7/15/2023 | | | | | | D | | | | | | 1,653 | | | | | $ | 95.20 | | |
| | | |
Annual
Retainer (Chair) |
| |
Annual
Retainer (non-Chair) |
| ||||||
|
Board of Directors
|
| | | $ | 85,000 | | | | | $ | 60,000 | | |
|
Finance and Audit Committee
|
| | | $ | 35,000 | | | | | $ | 15,000 | | |
|
Compensation & HCM Committee
|
| | | $ | 30,000 | | | | | $ | 15,000 | | |
|
Nominating and Corporate Governance Committee
|
| | | $ | 20,000 | | | | | $ | 10,000 | | |
|
Risk Committee
|
| | | $ | 20,000 | | | | | $ | 10,000 | | |
| | | |
Monthly
Retainer (Chair) |
| |
Monthly
Retainer (non-Chair) |
| ||||||
|
Board of Directors
|
| | | $ | 7,083.33 | | | | | $ | 5,000.00 | | |
|
Finance and Audit Committee
|
| | | $ | 2,916.67 | | | | | $ | 1,250.00 | | |
|
Compensation & HCM Committee
|
| | | $ | 2,500.00 | | | | | $ | 1,250.00 | | |
|
Nominating and Corporate Governance Committee
|
| | | $ | 1,666.67 | | | | | $ | 833.33 | | |
|
Risk Committee
|
| | | $ | 1,666,67 | | | | | $ | 833.33 | | |
|
Name
|
| |
Position(s)
|
|
| Officers | | | | |
| Burton M. Goldfield | | | President and Chief Executive Officer | |
| Kelly Tuminelli | | | Executive Vice President and Chief Financial Officer | |
| Jay Venkat | | |
Executive Vice President,
Chief Digital and Innovation Officer |
|
| Samantha Wellington | | | Executive Vice President, Business Affairs, Chief Legal Officer and Secretary | |
| Alex Warren | | | Chief Revenue Officer | |
| Directors | | | | |
| David C. Hodgson | | | Director | |
| Burton M. Goldfield | | | Director | |
| Jacqueline Kosecoff | | | Director | |
| Maria Contreras-Sweet | | | Director | |
| Michael J. Angelakis | | | Director | |
| Myrna Soto | | | Director | |
| Paul Chamberlain | | | Director | |
| Ralph Clark | | | Director | |
| Wayne Lowell | | | Director | |
| |
By First Class, Registered or Certified Mail:
Computershare Trust Company, N.A. c/o Voluntary Corporate Actions PO Box 43011 Providence, RI 02940-3011 |
| |
By Express or Overnight Delivery:
Computershare Trust Company, N.A. c/o Voluntary Corporate Actions 150 Royall Street, Suite V Canton, MA 02021 |
|
| |
Morgan Stanley & Co. LLC
1585 Broadway
New York, NY 10036 Toll-Free: 855-483-0952 |
| |
BofA Securities, Inc.
One Bryant Park
New York, NY 10036 Toll-Free: (888) 803-9655 |
| |
Truist Securities, Inc.
3333 Peachtree Road NE,
11th Floor Atlanta, GA 30326 Toll-Free: (855) 382-6151 |
|