| | | THE TENDER OFFER, PRORATION PERIOD AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M., EASTERN TIME, ON APRIL 5, 2021, UNLESS THE TENDER OFFER IS EXTENDED. | | |
| | | | | | 1 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 9 | | | |
| | | | | | 12 | | | |
| | | | | | 14 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | | |
| | | | | | 28 | | | |
| | | | |
|
| | ||
| | | | | | 34 | | | |
| | | | | | 34 | | | |
| | | | | | 35 | | | |
| | | | | | 40 | | | |
| | | | | | 41 | | | |
| | | | |
|
| |
|
Fiscal Year Ended December 28, 2019
|
| |
High
|
| |
Low
|
| ||||||
|
December 30, 2018 to March 30, 2019
|
| | | $ | 53.32 | | | | | $ | 39.56 | | |
|
March 31, 2019 to June 29, 2019
|
| | | $ | 54.23 | | | | | $ | 34.24 | | |
|
June 30, 2019 to September 28, 2019
|
| | | $ | 44.69 | | | | | $ | 37.12 | | |
|
September 29, 2019 to December 28, 2019
|
| | | $ | 56.04 | | | | | $ | 40.28 | | |
| Fiscal Year Ended January 2, 2021 | | | | | | | | | | | | | |
|
December 29, 2019 to March 28, 2020
|
| | | $ | 58.19 | | | | | $ | 21.96 | | |
|
March 29, 2020 to June 27, 2020
|
| | | $ | 45.37 | | | | | $ | 30.52 | | |
|
June 28, 2020 to September 26, 2020
|
| | | $ | 47.89 | | | | | $ | 35.35 | | |
|
September 27, 2020 to January 2, 2021
|
| | | $ | 54.31 | | | | | $ | 36.32 | | |
| Fiscal Year Ending January 1, 2022 | | | | | | | | | | | | | |
|
January 3, 2021 to March 5, 2021
|
| | | $ | 67.80 | | | | | $ | 49.43 | | |
| | | |
January 2, 2021
|
| |||||||||||||||
| | | |
Actual
|
| |
Adjustments for
the Tender Offer |
| |
Pro Forma
|
| |||||||||
| | | |
(in thousands, except per share data)
|
| |||||||||||||||
|
ASSETS
|
| | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 45,677 | | | | | $ | — | | | | | $ | 45,677 | | |
|
Accounts receivable, net of allowances
|
| | | | 111,595 | | | | | | — | | | | | | 111,595 | | |
|
Unbilled services, net of allowances
|
| | | | 40,881 | | | | | | — | | | | | | 40,881 | | |
|
Prepaid expenses and other current assets
|
| | | | 7,068 | | | | | | — | | | | | | 7,068 | | |
|
Forgivable loans
|
| | | | 14,749 | | | | | | — | | | | | | 14,749 | | |
|
Total current assets
|
| | | | 219,970 | | | | | | — | | | | | | 219,970 | | |
|
Property and equipment, net
|
| | | | 62,878 | | | | | | — | | | | | | 62,878 | | |
|
Goodwill
|
| | | | 89,187 | | | | | | — | | | | | | 89,187 | | |
|
Intangible assets, net
|
| | | | 5,108 | | | | | | — | | | | | | 5,108 | | |
|
Right-of-use assets
|
| | | | 122,144 | | | | | | — | | | | | | 122,144 | | |
|
Deferred income taxes
|
| | | | 9,667 | | | | | | — | | | | | | 9,667 | | |
|
Forgivable loans, net of current portion
|
| | | | 46,864 | | | | | | — | | | | | | 46,864 | | |
|
Other assets
|
| | | | 2,692 | | | | | | — | | | | | | 2,692 | | |
|
Total assets
|
| | | $ | 558,510 | | | | | $ | — | | | | | $ | 558,510 | | |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 19,430 | | | | | $ | — | | | | | $ | 19,430 | | |
|
Accrued expenses(1)
|
| | | | 136,376 | | | | | | 458 | | | | | | 136,834 | | |
|
Deferred revenue and other liabilities
|
| | | | 9,866 | | | | | | — | | | | | | 9,866 | | |
|
Current portion of lease liabilities
|
| | | | 13,557 | | | | | | — | | | | | | 13,557 | | |
|
Current portion of deferred compensation
|
| | | | 20,902 | | | | | | — | | | | | | 20,902 | | |
|
Revolving credit facility(2)
|
| | | | — | | | | | | 25,000 | | | | | | 25,000 | | |
| Total current liabilities | | | | | 200,131 | | | | | | 25,458 | | | | | | 225,589 | | |
| Non-current liabilities: | | | | | | | | | | | | | | | | | | | |
|
Deferred compensation and other non-current liabilities
|
| | | | 7,075 | | | | | | — | | | | | | 7,075 | | |
|
Facility-related non-current liabilities
|
| | | | 2,113 | | | | | | — | | | | | | 2,113 | | |
|
Non-current portion of lease liabilities
|
| | | | 139,447 | | | | | | — | | | | | | 139,447 | | |
|
Deferred income taxes
|
| | | | 725 | | | | | | — | | | | | | 725 | | |
| Total non-current liabilities | | | | | 149,360 | | | | | | — | | | | | | 149,360 | | |
| | | |
January 2, 2021
|
| | |||||||||||||||||
| | | |
Actual
|
| |
Adjustments for
the Tender Offer |
| |
Pro Forma
|
| | |||||||||||
| | | |
(in thousands, except per share data)
|
| | |||||||||||||||||
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | ||
| Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | ||
|
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | ||
|
Common stock(3)(4)(6)
|
| | | | 503 | | | | | | (503) | | | | | | — | | | | ||
|
Retained earnings(5)(6)
|
| | | | 216,999 | | | | | | (24,955) | | | | | | 192,044 | | | | ||
|
Accumulated other comprehensive loss
|
| | | | (8,483) | | | | | | — | | | | | | (8,483) | | | | ||
|
Total shareholders’ equity
|
| | | | 209,019 | | | | | | (25,458) | | | | | | 183,561 | | | | ||
|
Total liabilities and shareholders’ equity
|
| | | $ | 558,510 | | | | | $ | — | | | | | $ | 558,510 | | | | ||
|
Shares outstanding(3)
|
| | | | 7,693 | | | | | | (377) | | | | | | 7,316 | | | | ||
|
Book value per share
|
| | | $ | 27.17 | | | | | | | | | | | $ | 25.09 | | | | | |
| | ||||||||||||||||||||||
| | | |
For the Fiscal Year Ended January 2, 2021
|
| |||||||||||||||
| | | |
Actual
|
| |
Adjustments for
the Tender Offer |
| |
Pro Forma
|
| |||||||||
| | | |
(in thousands, except per share data)
|
| |||||||||||||||
|
Revenues
|
| | | $ | 508,373 | | | | | $ | — | | | | | $ | 508,373 | | |
|
Costs of services (exclusive of depreciation and amortization)
|
| | | | 370,709 | | | | | | — | | | | | | 370,709 | | |
|
Selling, general and administrative expenses
|
| | | | 90,028 | | | | | | — | | | | | | 90,028 | | |
|
Depreciation and amortization
|
| | | | 12,840 | | | | | | — | | | | | | 12,840 | | |
|
Income from operations
|
| | | | 34,796 | | | | | | — | | | | | | 34,796 | | |
|
Interest expense, net(1)
|
| | | | (1,216) | | | | | | (301) | | | | | | (1,517) | | |
|
Foreign currency gains (losses), net
|
| | | | 42 | | | | | | — | | | | | | 42 | | |
|
Income before provision for income taxes
|
| | | | 33,622 | | | | | | (301) | | | | | | 33,321 | | |
|
Provision for income taxes(2)
|
| | | | 9,115 | | | | | | (81) | | | | | | 9,034 | | |
|
Net income
|
| | | $ | 24,507 | | | | | $ | (220) | | | | | $ | 24,287 | | |
| | | |
For the Fiscal Year Ended January 2, 2021
|
| | ||||||||||||||
| | | |
Actual
|
| |
Adjustments for
the Tender Offer |
| |
Pro Forma
|
| | ||||||||
| | | |
(in thousands, except per share data)
|
| | ||||||||||||||
| Net income per share: | | | | | | | | | | | | | | | | | | ||
| Basic(3) | | | | $ | 3.14 | | | | | | | | $ | 3.27 | | | | | |
| Diluted(3) | | | | $ | 3.07 | | | | | | | | $ | 3.20 | | | | | |
| Weighted average number of shares outstanding: | | | | | | | | | | | | | | | | | | ||
| Basic(3) | | | | | 7,768 | | | | | | | | | 7,391 | | | | | |
| Diluted(3) | | | | | 7,948 | | | | | | | | | 7,571 | | | | | |
| | |||||||||||||||||||
| | | |
Shares beneficially owned
|
| | | | | | | |||||||||||||||||||||
|
Name of beneficial owner
|
| |
Outstanding
|
| |
Right to
acquire |
| |
Total
|
| |
Percent
|
| |
Percent after
Tender Offer (with above stated assumptions) |
| |||||||||||||||
|
FMR LLC(1)
|
| | | | 937,209 | | | | | | — | | | | | | 937,209 | | | | | | 12.3% | | | | | | 12.8% | | |
|
BlackRock, Inc.(2)
|
| | | | 673,361 | | | | | | — | | | | | | 673,361 | | | | | | 8.8% | | | | | | 9.2% | | |
|
Dimensional Fund Advisors LP(3)
|
| | | | 649,090 | | | | | | — | | | | | | 649,090 | | | | | | 8.5% | | | | | | 8.9% | | |
|
Renaissance Technologies LLC(4)
|
| | | | 417,075 | | | | | | — | | | | | | 417,075 | | | | | | 5.5% | | | | | | 5.7% | | |
|
The Vanguard Group – 23-1945930(5)
|
| | | | 400,489 | | | | | | — | | | | | | 400,489 | | | | | | 5.2% | | | | | | 5.5% | | |
|
Paul A. Maleh(6)
|
| | | | 144,933 | | | | | | 80,900 | | | | | | 225,833 | | | | | | 1.9% | | | | | | 2.0% | | |
|
William F. Concannon(7)
|
| | | | 24,715 | | | | | | — | | | | | | 24,715 | | | | | | * | | | | | | * | | |
|
Chad W. Holmes(8)
|
| | | | 26,528 | | | | | | 24,720 | | | | | | 51,248 | | | | | | * | | | | | | * | | |
|
Robert W. Holthausen(9)
|
| | | | 16,637 | | | | | | — | | | | | | 16,637 | | | | | | * | | | | | | * | | |
|
Nancy Hawthorne(9)
|
| | | | 15,996 | | | | | | — | | | | | | 15,996 | | | | | | * | | | | | | * | | |
|
Thomas Avery(9)
|
| | | | 14,268 | | | | | | — | | | | | | 14,268 | | | | | | * | | | | | | * | | |
|
Richard Booth(9)
|
| | | | 4,303 | | | | | | — | | | | | | 4,303 | | | | | | * | | | | | | * | | |
|
Christine Detrick(9)
|
| | | | 4,007 | | | | | | — | | | | | | 4,007 | | | | | | * | | | | | | * | | |
|
Daniel Mahoney(10)
|
| | | | — | | | | | | 3,189 | | | | | | 3,189 | | | | | | * | | | | | | * | | |
|
Jonathan D. Yellin(11)
|
| | | | 13,197 | | | | | | 9,930 | | | | | | 23,127 | | | | | | * | | | | | | * | | |
|
All current directors and executive officers as a group (10 persons as of March 1, 2021)
|
| | | | 264,584 | | | | | | 118,739 | | | | | | 383,323 | | | | | | 4.9% | | | | | | 5.2% | | |
|
Plan category
|
| |
Number of
shares to be issued upon exercise of outstanding options, warrants and rights (#) (a) |
| |
Weighted-average
exercise price of outstanding options, warrants and rights ($) (b) |
| |
Number of shares
remaining available for future issuance under equity compensation plans (excluding shares reflected in column (a)) (#) (c) |
| |||||||||
|
Equity compensation plans approved by shareholders
|
| | | | 484,906(1) | | | | | | 29.05(2) | | | | | | 666,274(3) | | |
|
Equity compensation plans not approved by
shareholders |
| | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | | 484,906 | | | | | | 29.05 | | | | | | 666,274(3) | | |
|
Executive
Officer |
| |
Non-
GAAP Net Revenue |
| |
Performance
Compensation EBITDA |
| |
Individual
Performance |
| |||||||||
|
Mr. Maleh
|
| | | | 35% | | | | | | 35% | | | | | | 30% | | |
|
Mr. Holmes
|
| | | | 25% | | | | | | 25% | | | | | | 50% | | |
|
Mr. Yellin
|
| | | | 15% | | | | | | 15% | | | | | | 70% | | |
|
Mr. Mahoney
|
| | | | 25% | | | | | | 25% | | | | | | 50% | | |
|
Executive
Officer |
| |
Target
|
| |
Maximum
|
| ||||||
|
Mr. Maleh
|
| | | $ | 1,000,000 | | | | | $ | 1,820,000 | | |
|
Mr. Holmes
|
| | | $ | 350,000 | | | | | $ | 595,000 | | |
|
Mr. Yellin
|
| | | $ | 300,000 | | | | | $ | 474,000 | | |
|
Mr. Mahoney
|
| | | $ | 275,000 | | | | | $ | 467,500 | | |
|
Executive
Officer |
| |
Base Salary
|
| |
Target LTIP
Award Value |
| ||||||
|
Mr. Maleh
|
| | | $ | 850,000 | | | | | $ | 1,500,000 | | |
|
Mr. Holmes
|
| | | $ | 425,000 | | | | | $ | 350,000 | | |
|
Mr. Yellin
|
| | | $ | 425,000 | | | | | $ | 275,000 | | |
|
Mr. Mahoney
|
| | | $ | 400,000 | | | | | $ | 250,000 | | |
| |
By First Class Mail
|
| |
By Registered or Overnight Delivery
|
|
| |
Computershare Trust Company, N.A.
c/o Voluntary Corporate Actions P.O. Box 43011 Providence, RI 02940-3011 |
| |
Computershare Trust Company, N.A.
c/o Voluntary Corporate Actions 150 Royall Street, Suite V Canton, MA 02021 |
|