| | | |
PAGE
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 13 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 41 | | | |
| | | | | I-1 | | | |
| | | | | II-1 | | | |
|
Name
|
| |
Number of
Shares (#) |
| |
Cash Consideration
for Shares ($) |
| ||||||
| Executive Officers | | | | ||||||||||
|
Benjamin Wolin, Chief Executive Officer and Director(1)
|
| | | | 700,021 | | | | | $ | 7,350,221 | | |
|
Michael du Toit, President(2)
|
| | | | 71,212 | | | | | | 747,726 | | |
|
Miki Kapoor, President
|
| | | | 36,209 | | | | | | 380,195 | | |
|
Brian Cooper, Executive Vice President and Chief Financial Officer
|
| | | | 22,186 | | | | | | 232,953 | | |
|
Alan Shapiro, Executive Vice President and General Counsel
|
| | | | 4,726 | | | | | | 49,623 | | |
| Directors | | | | ||||||||||
|
Douglas McCormick(3)
|
| | | | 89,238 | | | | | | 936,999 | | |
|
Dana L. Evan
|
| | | | 2,008 | | | | | | 21,084 | | |
|
David Golden(4)
|
| | | | 15,646 | | | | | | 164,283 | | |
|
Habib Kairouz(5)
|
| | | | 3,944,801 | | | | | | 41,420,411 | | |
|
Laizer Kornwasser
|
| | | | 3,007 | | | | | | 31,574 | | |
|
Myrtle Potter
|
| | | | 2,008 | | | | | | 21,084 | | |
|
Sharon Wienbar(6)
|
| | | | 2,008 | | | | | | 21,084 | | |
|
All of our current directors and executive officers as a group (12 persons)
|
| | | | 4,893,070 | | | | | $ | 51,337,237 | | |
| | | |
Cashed Out Options
|
| |
Accelerated RSUs
|
|||||||||||||||||||||||
|
Name
|
| |
Number of
Shares Subject to Cashed Out Options (#) |
| |
Weighted
Average Exercise Price Per Share ($) |
| |
Cash
Consideration for Cashed Out Options ($) |
| |
Number of
Shares Subject to Accelerated RSUs (#) |
| |
Cash
Consideration for Accelerated RSUs ($) |
||||||||||||||
|
Benjamin Wolin
|
| | | | 657,772 | | | | | $ | 7.13 | | | | | $ | 2,213,920 | | | | | | 168,172 | | | | | $ | 1,765,806 |
|
Michael du Toit
|
| | | | — | | | | | | — | | | | | | — | | | | | | 82,000 | | | | | | 861,000 |
|
Miki Kapoor
|
| | | | — | | | | | | — | | | | | | — | | | | | | 48,260 | | | | | | 506,730 |
|
Brian Cooper
|
| | | | 331,605 | | | | | | 7.30 | | | | | | 1,061,830 | | | | | | 123,357 | | | | | | 1,295,249 |
|
Alan Shapiro
|
| | | | 151,245 | | | | | | 8.23 | | | | | | 342,665 | | | | | | 59,618 | | | | | | 625,989 |
|
Douglas McCormick
|
| | | | 279,719 | | | | | | 8.37 | | | | | | 595,032 | | | | | | 21,288 | | | | | | 223,524 |
|
Dana L. Evan
|
| | | | 150,332 | | | | | | 5.94 | | | | | | 684,935 | | | | | | 16,375 | | | | | | 171,938 |
|
David Golden
|
| | | | — | | | | | | — | | | | | | — | | | | | | 16,375 | | | | | | 171,938 |
| | | |
Cashed Out Options
|
| |
Accelerated RSUs
|
|||||||||||||||||||||||
|
Name
|
| |
Number of
Shares Subject to Cashed Out Options (#) |
| |
Weighted
Average Exercise Price Per Share ($) |
| |
Cash
Consideration for Cashed Out Options ($) |
| |
Number of
Shares Subject to Accelerated RSUs (#) |
| |
Cash
Consideration for Accelerated RSUs ($) |
||||||||||||||
|
Habib Kairouz
|
| | | | — | | | | | | — | | | | | | — | | | | | | 16,375 | | | | | | 171,938 |
|
Laizer Kornwasser
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,374 | | | | | | 182,427 |
|
Myrtle Potter
|
| | | | 74,644 | | | | | | 7.63 | | | | | | 213,996 | | | | | | 16,375 | | | | | | 171,938 |
|
Sharon Wienbar
|
| | | | — | | | | | | — | | | | | | — | | | | | | 16,375(1) | | | | | | 171,938 |
|
Name(1)
|
| |
Cash(2)
|
| |
Equity(3)
|
| |
Perquisites/Benefits(4)
|
| |
Total
|
| ||||||||||||
|
Benjamin Wolin
|
| | | $ | 800,000 | | | | | $ | 1,765,806 | | | | | $ | 21,134 | | | | | $ | 2,586,940 | | |
|
Michael du Toit
|
| | | $ | 850,000 | | | | | $ | 861,000 | | | | | $ | 11,450 | | | | | $ | 1,722,450 | | |
|
Miki Kapoor
|
| | | $ | 395,000 | | | | | $ | 506,730 | | | | | $ | 10,498 | | | | | $ | 912,228 | | |
| | | |
2016E
|
| |
2017E
|
| |
2018E
|
| |
2019E
|
| |
2020E
|
| |
2021E(4)
|
| ||||||||||||||||||
|
Revenue
|
| | | $ | 256* | | | | | $ | 286* | | | | | $ | 325* | | | | | $ | 359 | | | | | $ | 395 | | | | | $ | 434 | | |
|
Adjusted EBITDA(1)
|
| | | | 45* | | | | | | 53* | | | | | | 67* | | | | | | 77 | | | | | | 89 | | | | | | 98 | | |
|
Adjusted EBITDA (ex. Cap. Expenses)(2)
|
| | | | 28 | | | | | | 35 | | | | | | 48 | | | | | | 57 | | | | | | 68 | | | | | | 75 | | |
|
Unlevered Free Cash Flow(3)
|
| | | | 15 | | | | | | 14 | | | | | | 40 | | | | | | 48 | | | | | | 42 | | | | | | 35 | | |
| | | |
2016E
|
| |
2017E
|
| |
2018E
|
||||||||
|
Revenue
|
| | | $ | 260 | | | | | $ | 312 | | | | | $ | 371 |
|
Adjusted EBITDA(1)
|
| | | | 48 | | | | | | 67 | | | | | | 96 |
| | | |
2016E
|
| |
2017E
|
| |
2018E
|
||||||||
|
Revenue
|
| | | $ | 267 | | | | | $ | 314 | | | | | $ | 373 |
|
Adjusted EBITDA(1)
|
| | | | 51 | | | | | | 70 | | | | | | 96 |
| | | |
2016E
|
| |
2017E
|
| |
2018E
|
| |
2019E
|
| |
2020E
|
| |||||||||||||||
|
Adjusted EBITDA (ex. Cap. Expenses)
|
| | | $ | 28 | | | | | $ | 35 | | | | | $ | 48 | | | | | $ | 57 | | | | | $ | 68 | | |
|
Plus: Capitalized expenses
|
| | | | 17 | | | | | | 18 | | | | | | 19 | | | | | | 20 | | | | | | 21 | | |
|
Adjusted EBITDA
|
| | | | 45 | | | | | | 53 | | | | | | 67 | | | | | | 77 | | | | | | 89 | | |
| Less: | | | | | | | |||||||||||||||||||||||||
|
Depreciation and amortization
|
| | | | 23 | | | | | | 23 | | | | | | 24 | | | | | | 25 | | | | | | 26 | | |
|
Interest expense, net
|
| | | | 6 | | | | | | 4 | | | | | | 3 | | | | | | 3 | | | | | | 2 | | |
|
Income tax provision
|
| | | | 3 | | | | | | 2 | | | | | | 2 | | | | | | 2 | | | | | | 3 | | |
|
Acquisition-related charges
|
| | | | 18 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| | | | 14 | | | | | | 14 | | | | | | 15 | | | | | | 16 | | | | | | 17 | | |
|
Net (Loss) Income
|
| | | $ | (18) | | | | | $ | 10 | | | | | $ | 23 | | | | | $ | 32 | | | | | $ | 41 | | |
| | |||||||||||||||||||||||||||||||
| | | |
2016E
|
| |
2017E
|
| |
2018E
|
| |||||||||
|
Adjusted EBITDA
|
| | | | 48 | | | | | | 67 | | | | | | 96 | | |
| Less: | | | | | |||||||||||||||
|
Depreciation and amortization
|
| | | | 23 | | | | | | 23 | | | | | | 24 | | |
|
Interest expense, net
|
| | | | 6 | | | | | | 4 | | | | | | 3 | | |
|
Income tax provision
|
| | | | 3 | | | | | | 2 | | | | | | 2 | | |
|
Acquisition-related charges
|
| | | | 18 | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| | | | 14 | | | | | | 14 | | | | | | 15 | | |
|
Net (Loss) Income
|
| | | $ | (16) | | | | | $ | 24 | | | | | $ | 52 | | |
| | |||||||||||||||||||
| | | |
2016E
|
| |
2017E
|
| |
2018E
|
| |||||||||
|
Adjusted EBITDA
|
| | | | 51 | | | | | | 70 | | | | | | 96 | | |
| Less: | | | | | |||||||||||||||
|
Depreciation and amortization
|
| | | | 23 | | | | | | 23 | | | | | | 24 | | |
|
Interest expense, net
|
| | | | 5 | | | | | | 4 | | | | | | 3 | | |
|
Income tax provision
|
| | | | 2 | | | | | | 2 | | | | | | 2 | | |
|
Acquisition-related charges
|
| | | | 18 | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| | | | 13 | | | | | | 14 | | | | | | 15 | | |
|
Net (Loss) Income
|
| | | $ | (9) | | | | | $ | 27 | | | | | $ | 52 | | |
| | |||||||||||||||||||
|
Announcement Date
|
| |
Target
|
| |
Acquiror
|
|
| August 9, 2016 | | | Monster Worldwide, Inc. | | | Randstad North America, Inc. | |
| July 25, 2016 | | | Yahoo Holdings, Inc.(1) | | | Verizon Communications Inc. | |
| May 12, 2015 | | | AOL Inc. | | | Verizon Communications Inc. | |
| October 22, 2012 | | | Ancestry.com Inc. | | | Permira Advisers LLC | |
| |
Exhibit
No. |
| |
Description
|
|
| | (a)(1) | | | Offer to Purchase, dated November 2, 2016 (incorporated by reference to Exhibit (a)(1)(A) to the Schedule TO of j2 Global, Inc., Ziff Davis, LLC and Project Echo Acquisition Corp., filed with the SEC on November 2, 2016 (the “Schedule TO”)). | |
| | (a)(2) | | | Form of Letter of Transmittal (incorporated by reference to Exhibit (a)(1)(B) to the Schedule TO). | |
| | (a)(3) | | | Press Release issued by Everyday Health, Inc., dated October 21, 2016 (incorporated by reference to Everyday Health, Inc.’s Form 8-K (No. 001-36371) filed with the SEC on October 21, 2016). | |
| | (a)(4) | | | Letter to Everyday Health employees, first sent on October 21, 2016 (incorporated by reference to Everyday Health, Inc.’s Schedule 14D-9C (No. 005-88533) filed with the SEC on October 21, 2016). | |
| | (a)(5) | | | Employee FAQs, first used on October 21, 2016 (incorporated by reference to Everyday Health, Inc.’s Schedule 14D-9C (No. 005-88533) filed with the SEC on October 21, 2016). | |
| | (a)(6) | | | Press Release issued by j2 Global, Inc., dated October 21, 2016 (incorporated by reference to j2 Global, Inc.’s Form 8-K (No. 001-36371) filed with the SEC on October 21, 2016). | |
| | (a)(7) | | | Summary Advertisement as published in The New York Times on November 2, 2016 (incorporated by reference to Exhibit (a)(1)(F) to the Schedule TO). | |
| | (a)(8) | | | Opinion of Qatalyst Partners LP, dated October 21, 2016 (included as Annex I to this Schedule 14D-9). | |
| | (e)(1) | | | Agreement and Plan of Merger, dated October 21, 2016, among Everyday Health, Inc., Ziff Davis LLC, Project Echo Acquisition Corp. and, solely with respect to Section 9.11, j2 Global, Inc. (incorporated by reference to Exhibit 2.1 to Everyday Health, Inc.’s Current Report on Form 8-K (No. 001-36371) filed with the SEC on October 21, 2016). | |
| | (e)(2) | | | Confidentiality Agreement, by and between Everyday Health, Inc. and Ziff Davis LLC, dated June 2, 2016 (incorporated by reference to Exhibit (d)(3) to the Schedule TO). | |
| | (e)(3) | | | Form of Indemnification Agreement between Everyday Health, Inc. and each of its directors (incorporated by reference to Everyday Health, Inc.’s Registration Statement on Form S-1 (No. 333-194097) filed February 24, 2014). | |
| | (e)(4) | | | Form of Tender Agreement between Everyday Health, Inc. and each Committed Stockholder (incorporated by reference to Exhibit (d)(2) to the Schedule TO). | |
| | (e)(5) | | | 2003 Stock Option Plan, as amended, and related documents (incorporated by reference to Everyday Health, Inc.’s Registration Statement on Form S-1 (No. 333-194097) filed February 24, 2014). | |
| | (e)(6) | | | Amendment to 2003 Stock Option Plan, dated March 22, 2013 (incorporated by reference to Everyday Health, Inc.’s Registration Statement on Form S-1 (No. 333-194097) filed February 24, 2014). | |
| | (e)(7) | | | Amendment to 2003 Stock Option Plan, dated March 12, 2014 (incorporated by reference to Everyday Health, Inc.’s Registration Statement on Form S-1 (No. 333-194097) filed February 24, 2014). | |
| | (e)(8) | | | 2014 Equity Incentive Plan and related documents (incorporated by reference to Everyday Health, Inc.’s Registration Statement on Form S-1 (No. 333-194097) filed February 24, 2014). | |
| |
Exhibit
No. |
| |
Description
|
|
| | (e)(9) | | | Everyday Health, Inc. 2014 Employee Stock Purchase Plan (incorporated by reference to Everyday Health, Inc.’s Registration Statement on Form S-1 (No. 333-194097) filed February 24, 2014). | |
| | (e)(10) | | | Employment Agreement, dated November 22, 2010, between Everyday Health, Inc. and Benjamin Wolin (incorporated by reference to Everyday Health, Inc.’s Registration Statement on Form S-1 (No. 333-194097) filed February 24, 2014). | |
| | (e)(11) | | | Employment Agreement, dated November 22, 2010, between Everyday Health, Inc. and Brian Cooper (incorporated by reference to Everyday Health, Inc.’s Registration Statement on Form S-1 (No. 333-194097) filed February 24, 2014). | |
| | (e)(12) | | | Offer Letter, dated October 18, 2007, between Everyday Health, Inc. and Alan Shapiro (incorporated by reference to Everyday Health, Inc.’s Registration Statement on Form S-1 (No. 333-194097) filed February 24, 2014). | |
| | (e)(13) | | | Letter Agreement, dated January 18, 2015, between Everyday Health, Inc. and Michael du Toit (incorporated by reference to Everyday Health, Inc.’s Quarterly Report on Form 10-Q (No. 001-36371) filed May 12, 2015). | |
| | (e)(14) | | | Offer Letter, dated July 30, 2014, between Everyday Health, Inc. and Miki Kapoor (incorporated by reference to Everyday Health, Inc.’s Annual Report on Form 10-K (No. 001-36371) filed February 24, 2014). | |