- CRAI Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
SC TO-I Filing
CRA International (CRAI) SC TO-IIssuer tender offer statement
Filed: 8 Mar 21, 9:39am
| | 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 | |