| | | |
Page
|
| |||
| SUMMARY | | | | | 1 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | |
Page
|
| |||
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 42 | | | |
| | | | | 46 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 61 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 65 | | | |
| | | | | 66 | | | |
| | | | | 66 | | | |
| | | | | 66 | | | |
| | | | | 66 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 69 | | | |
| | | | | 72 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | 77 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 80 | | | |
| | | | | 81 | | | |
| | | | | 82 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 85 | | | |
| | | | | 86 | | | |
| | | | | 86 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | |
Page
|
| |||
| | | | | 91 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| HOUSEHOLDING | | | | | 98 | | |
| | | | | 99 | | | |
| | | | | 100 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| |
Implied Equity Value
Per Share Reference Ranges Based On: |
| |
Merger Consideration
|
| |||
| |
2026E Revenue
|
| |
2026E Adjusted Unlevered
Free Cash Flow |
| | | |
| |
$6.75 – $22.00
|
| |
$7.00 – $24.00
|
| |
$13.05
|
|
| |
Announcement Date
|
| |
Acquiror
|
| |
Target
|
|
| |
August 2025
|
| |
•
Thoma Bravo, LLC
|
| |
•
Verint Systems Inc.
|
|
| |
October 2024
|
| |
•
Silver Lake Technology Management, L.L.C./GIC Pte. Ltd.
|
| |
•
Zuora, Inc.
|
|
| |
December 2023
|
| |
•
Insight Venture Management, LLC
|
| |
•
Alteryx, Inc.
|
|
| |
May 2023
|
| |
•
Crosspoint Capital Partners, LP
|
| |
•
Absolute Software Corporation
|
|
| |
May 2023
|
| |
•
Silver Lake Technology Management, L.L.C.
|
| |
•
Software AG
|
|
| |
April 2023
|
| |
•
Unikmind Holdings Limited
|
| |
•
Kape Technologies Plc
|
|
| |
November 2021
|
| |
•
Open Text Corporation
|
| |
•
Zix Corporation
|
|
| |
June 2021
|
| |
•
KKR & Co., Inc./Clayton Dublier & Rice LLC
|
| |
•
Cloudera Inc.
|
|
| |
September 2020
|
| |
•
Ivanti, Inc.
|
| |
•
MobileIron Inc.
|
|
| |
July 2020
|
| |
•
Advent International Corporation/Crosspoint Capital Partners, LP
|
| |
•
Forescout Technologies, Inc.
|
|
| |
December 2019
|
| |
•
Francisco Partners Management, L.P.
|
| |
•
LogMeIn, Inc.
|
|
| |
November 2019
|
| |
•
Open Text Corporation
|
| |
•
Carbonite, Inc.
|
|
| |
October 2019
|
| |
•
Thoma Bravo, LLC
|
| |
•
Sophos Group plc
|
|
| |
October 2018
|
| |
•
Thoma Bravo, LLC
|
| |
•
Imperva, Inc.
|
|
| |
November 2017
|
| |
•
Thoma Bravo, LLC
|
| |
•
Barracuda Networks, Inc.
|
|
| |
June 2016
|
| |
•
Thoma Bravo, LLC
|
| |
•
Qlik Technologies, Inc.
|
|
| |
Implied Equity Value
Per Share Reference Ranges Based On: |
| |
Merger Consideration
|
| |||
| |
NTM Revenue
|
| |
NTM Adjusted Unlevered
Free Cash Flow |
| | | |
| |
$8.50 – $24.50
|
| |
$9.00 – $25.00
|
| |
$13.05
|
|
| |
Implied Equity Value
Per Share Reference Range |
| |
Merger Consideration
|
|
| |
$9.00 – $13.50
|
| |
$13.05
|
|
|
(Amounts in millions)
|
| |
2025B
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| ||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 711 | | | | | $ | 775 | | | | | $ | 850 | | | | | $ | 942 | | | | | $ | 1,054 | | | | | $ | 1,162 | | | | | $ | 1,263 | | | | | $ | 1,353 | | | | | $ | 1,429 | | | | | $ | 1,486 | | |
|
Adjusted EBITDA (pre-SBC)(1)
|
| | | $ | 166 | | | | | $ | 209 | | | | | $ | 247 | | | | | $ | 290 | | | | | $ | 337 | | | | | $ | 374 | | | | | $ | 409 | | | | | $ | 441 | | | | | $ | 469 | | | | | $ | 490 | | |
|
Adjusted Unlevered Free Cash Flow(2)
|
| | | $ | 146 | | | | | $ | 186 | | | | | $ | 240 | | | | | $ | 271 | | | | | $ | 311 | | | | | $ | 332 | | | | | $ | 359 | | | | | $ | 383 | | | | | $ | 402 | | | | | $ | 416 | | |
|
(Amounts in millions)
|
| |
4Q2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| | | | ||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 183 | | | | | $ | 769 | | | | | $ | 823 | | | | | $ | 880 | | | | | $ | 942 | | | | | $ | 1,003 | | | | | $ | 1,061 | | | | | $ | 1,117 | | | | | $ | 1,168 | | | | | $ | 1,215 | | | | | |
|
Adjusted EBITDA (pre-SBC)(1)
|
| | | $ | 42 | | | | | $ | 202 | | | | | $ | 240 | | | | | $ | 275 | | | | | $ | 306 | | | | | $ | 326 | | | | | $ | 347 | | | | | $ | 366 | | | | | $ | 384 | | | | | $ | 401 | | | | | |
|
Adjusted Unlevered Free Cash Flow (SBC as Cash
Expense)(2) |
| | | $ | (17) | | | | | $ | 79 | | | | | $ | 132 | | | | | $ | 166 | | | | | $ | 194 | | | | | $ | 200 | | | | | $ | 213 | | | | | $ | 226 | | | | | $ | 238 | | | | | $ | 249 | | | | ||
|
Name
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Perquisites/
Benefits ($)(3) |
| |
Total
($) |
| ||||||||||||
|
John Strosahl
|
| | | | 1,421,712 | | | | | | 15,166,788 | | | | | | 59,990 | | | | | | 16,648,490 | | |
|
David Rudow
|
| | | | 791,753 | | | | | | 4,452,647 | | | | | | 39,994 | | | | | | 5,284,394 | | |
|
Elizabeth Benz
|
| | | | 395,521 | | | | | | 4,531,599 | | | | | | 26,664 | | | | | | 4,953,784 | | |
|
Linh Lam
|
| | | | 553,071 | | | | | | 3,026,543 | | | | | | 10,266 | | | | | | 3,589,880 | | |
|
Beth Tschida
|
| | | | 577,836 | | | | | | 5,849,845 | | | | | | 1,568 | | | | | | 6,429,249 | | |
|
Ian Goodkind(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Name
|
| |
Salary Continuation
Payment ($) |
| |
Prorated Annual
Bonus Payment ($) |
| |
Earned But Unpaid
Annual Bonus Payment ($) |
| |||||||||
|
John Strosahl
|
| | | | 825,000 | | | | | | 46,712 | | | | | | 550,000 | | |
|
David Rudow
|
| | | | 450,000 | | | | | | 26,753 | | | | | | 315,000 | | |
|
Elizabeth Benz
|
| | | | 325,000 | | | | | | 5,521 | | | | | | 65,000 | | |
|
Linh Lam
|
| | | | 335,000 | | | | | | 17,071 | | | | | | 201,000 | | |
|
Beth Tschida
|
| | | | 350,000 | | | | | | 17,836 | | | | | | 210,000 | | |
|
Ian Goodkind(4)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Outstanding |
| ||||||
| Five Percent Stockholders | | | | | | | | | | | | | |
|
Vista Funds
|
| | | | 45,358,762(1) | | | | | | 33.8% | | |
|
The Vanguard Group
|
| | | | 8,756,608(2) | | | | | | 6.5% | | |
| Named Executive Officers and Directors | | | | | | | | | | | | | |
|
John Strosahl
|
| | | | 562,995(3) | | | | | | * | | |
|
David Rudow
|
| | | | 72,228 | | | | | | * | | |
|
Elizabeth Benz
|
| | | | 102,967(4) | | | | | | * | | |
|
Linh Lam
|
| | | | 18,389 | | | | | | * | | |
|
Beth Tschida
|
| | | | 29,271(5) | | | | | | * | | |
|
Ian Goodkind
|
| | | | 70,342(6) | | | | | | | | |
|
David Breach
|
| | | | — | | | | | | — | | |
|
Andre Durand
|
| | | | 112,330 | | | | | | * | | |
|
Michael Fosnaugh
|
| | | | — | | | | | | — | | |
|
Dean Hager
|
| | | | 1,902,366(7) | | | | | | 1.4% | | |
|
Kevin Klausmeyer
|
| | | | 41,367 | | | | | | * | | |
|
Vina Leite
|
| | | | 24,096 | | | | | | * | | |
|
Christina Lema
|
| | | | — | | | | | | — | | |
|
Martin Taylor
|
| | | | — | | | | | | — | | |
|
All executive officers and directors (17 individuals)
|
| | | | 3,517,985(8) | | | | | | 2.6% | | |
| | | |
Page
|
| |||
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-11 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-18 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | |
Page
|
| |||
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-38 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | |
Page
|
| |||
| | | | | A-47 | | | |
| | | | | A-49 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-67 | | | |
| | | | | A-67 | | | |
| | | | | A-67 | | | |
| | | | | A-67 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| | | |
Page
|
| |||
| | | | | A-70 | | | |
| | | | | A-70 | | | |
| | | | | A-70 | | | |
| | Exhibit A | | | Voting Agreement | |
| | Exhibit B | | | Voting Agreement | |
| | Exhibit C | | | Certificate of Incorporation of the Company | |
|
Term
|
| |
Section Reference
|
|
| Agreement | | | Preamble | |
| Acquisition Proposal Notice Period | | | 5.3(d)(ii)(1) | |
| Alternative Acquisition Agreement | | | 5.3(a) | |
| Capitalization Date | | | 3.7(a) | |
| Certificate of Merger | | | 2.2 | |
|
Term
|
| |
Section Reference
|
|
| Certificates | | | 2.9(c) | |
| Chosen Courts | | | 9.10 | |
| Closing | | | 2.3 | |
| Closing Date | | | 2.3 | |
| Company | | | Preamble | |
| Company Board Recommendation | | | 3.3(a) | |
| Company Board Recommendation Change | | | 5.3(c)(i) | |
| Company Disclosure Letter | | | Article III | |
| Company Related Parties | | | 8.3(f)(i) | |
| Company SEC Documents | | | Article III | |
| Company Securities | | | 3.7(c) | |
| Company Stockholder Meeting | | | 6.4(a) | |
| Continuation Period | | | 6.12(c) | |
| Converted Cash Award | | | 2.8(b)(ii) | |
| Copyrights | | | 1.1(bbb) | |
| D&O Insurance | | | 6.10(c) | |
| Debt Financing | | | 4.12(a) | |
| DGCL | | | Recitals | |
| Dissenting Company Shares | | | 2.7(c) | |
| DTC | | | 2.9(d) | |
| Effective Time | | | 2.2 | |
| Electronic Delivery | | | 9.14 | |
| Enforceability Exceptions | | | 3.2 | |
| Equity Commitment Letter | | | 4.12(a) | |
| Equity Financing | | | 4.12(a) | |
| Fee Letter | | | 4.12(a) | |
| Final Exercise Date | | | 2.8(e) | |
| Guarantee | | | Recitals | |
| Guarantors | | | Recitals | |
| Indemnified Persons | | | 6.10(a) | |
| Intervening Event Notice Period | | | 5.3(d)(i)(1) | |
| Lease | | | 3.14 | |
| Leased Real Property | | | 3.14 | |
| Marks | | | 1.1(bbb) | |
| Maximum Annual Premium | | | 6.10(c) | |
| Merger | | | Recitals | |
| Merger Sub | | | Preamble | |
| New Plan | | | 6.12(d) | |
| Old Plans | | | 6.12(d) | |
| Option Consideration | | | 2.8(a) | |
| Other Indemnified Persons | | | 6.10(e) | |
| Other Required Company Filing | | | 6.3(b) | |
| Owned Company Shares | | | 2.7(a)(iii) | |
|
Term
|
| |
Section Reference
|
|
| Parent | | | Preamble | |
| Parent Material Adverse Effect | | | 7.3(a) | |
| Party | | | Preamble | |
| Patents | | | 1.1(bbb) | |
| Payment Agent | | | 2.9(a) | |
| Payment Fund | | | 2.9(b) | |
| Per Share Price | | | 2.7(a)(ii) | |
| Proxy Statement | | | 6.3(a) | |
| Real Property | | | 3.14 | |
| Representative | | | 1.1(sss) | |
| Requisite Stockholder Approval | | | 3.4 | |
| Surviving Corporation | | | 2.1 | |
| Termination Date | | | 8.1(c) | |
| Uncertificated Shares | | | 2.9(c) | |
| Unvested Company RSU | | | 2.8(b)(ii) | |
| Vested Equity Award Consideration | | | 2.8(b)(i) | |
| Vested RSU Consideration | | | 2.8(b)(i) | |
| Vested Company RSU | | | 2.8(b)(i) | |
| Vested Equity Award Holders | | | 2.8(d) | |
| Voting Agreement | | | Recitals | |
| | | | | JAWBREAKER PARENT, INC. | | ||||||
| | | | | By: | | |
/s/ Brian Decker
|
| |||
| | | | | | | | Name: | | | Brian Decker | |
| | | | | | | | Title: | | | Authorized Signatory | |
| | | | | JAWBREAKER MERGER SUB, INC. | | ||||||
| | | | | By: | | |
/s/ Brian Decker
|
| |||
| | | | | | | | Name: | | | Brian Decker | |
| | | | | | | | Title: | | | Authorized Signatory | |
| | | | | JAMF HOLDING CORP. | | ||||||
| | | | | By: | | |
/s/ John Strosahl
|
| |||
| | | | | | | | Name: | | | John Strosahl | |
| | | | | | | | Title: | | | Chief Executive Officer | |
|
Stockholder
|
| |
Owned
Shares |
| |||
|
Vista Equity Partners Fund VI, L.P.
|
| | | | 24,312,715 | | |
|
Vista Equity Partners Fund VI-A, L.P.
|
| | | | 14,687,388 | | |
|
VEPF VI FAF, L.P.
|
| | | | 295,855 | | |
|
Vista Co-Invest Fund 2017-1, L.P.
|
| | | | 4,490,966 | | |
|
VEPF VI Co-Invest 1, L.P.
|
| | | | 1,571,838 | | |
|
Stockholder
|
| |
Owned Shares
|
| |||
|
Dean Hager
|
| | | | 284,538 | | |
|
John Strosahl
|
| | | | 1,480,451 | | |