As confidentially submitted to the Securities and Exchange Commission on May 11, 2020
This draft registration statement has not been publicly filed with the Securities and Exchange Commission and all information herein remains strictly confidential.
Delaware | | | 7374 | | | 13-2740040 |
(State or Other Jurisdiction of Incorporation or Organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification Number) |
Alexander D. Lynch Corey R. Chivers Weil, Gotshal & Manges LLP 767 Fifth Avenue New York, New York 10153 (212) 310-8000 (Phone) (212) 310-8007 (Fax) | | | Lesley Bolger Thryv Holdings, Inc. 2200 West Airfield Drive P.O. Box 619810 DFW Airport, Texas 75261 (972) 453-7000 |
Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ |
Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☐ |
| | | | Emerging growth company | | | ☐ |
Title of Each Class of Securities to be Registered | | | Amount to be Registered | | | Proposed Maximum Offering Price Per Share | | | Proposed Maximum Aggregate Offering Price(1) | | | Amount of Registration Fee |
Common Stock, $0.01 par value per share | | | | | Not applicable | | | $ | | | $ |
(1) | Estimated solely for purposes of calculating the registration fee pursuant to Rule 457(a) of the Securities Act. Given that there is no proposed maximum offering price per share of common stock, the Registrant calculated the proposed maximum aggregate offering price by analogy to Rule 457(f)(2), based on the book value of $0.45 per share of the common stock the Registrant registered, which was calculated from its audited balance sheet as of December 31, 2019. Given that the Registrant’s common stock is not traded on an exchange or over-the-counter on a recent or sustained basis, the Registrant did not use the market prices of its common stock in accordance with Rule 457(c). |
| | Page | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
• | Print Yellow Pages. Print marketing solutions through our owned and operated Print Yellow Pages (“PYPs”), which carry “The Real Yellow Pages” tagline; |
• | Internet Yellow Pages. Digital marketing solutions through our proprietary Internet Yellow Pages (“IYPs”), including Yellowpages.com, Superpages.com and Dexknows.com; |
• | Search Engine Marketing. Search engine marketing (“SEM”) solutions that deliver business leads from Google, Yahoo!, Bing, Yelp and other major engines and directories; and |
• | Other Digital Media Solutions. Other digital media solutions, which include stand-alone websites, online display and social advertising, online presence and video and search engine optimization (“SEO”) tools. |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
Marketing Services | | | | | | | |||
PYP | | | $604,417 | | | $798,838 | | | $542,745 |
IYP | | | 340,257 | | | 379,687 | | | 259,526 |
SEM | | | 232,084 | | | 328,814 | | | 288,161 |
Other | | | 115,459 | | | 152,447 | | | 152,582 |
Total Marketing Services | | | $1,292,217 | | | $1,659,786 | | | $1,243,014 |
• | Thryv®. Thryv® our Thryv platform is our flagship SMB business management platform. Our Thryv platform capabilities include customer relationship management (“CRM”), email and text, appointment bookings, estimates, invoices, online presence, social media, reputation management and bill payment. The platform also helps SMBs to find and retain customers using online listings management and social media; and |
• | Thryv Leads® and add-ons. Thryv Leads is our integrated lead management solution, and we offer a range of add-ons that can be purchased in conjunction with our Thryv platform including, but not limited to, website development and SEO tools. |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
SaaS | | | | | | | |||
Thryv platform | | | $96,887 | | | $111,875 | | | $72,755 |
Thryv Leads and add-ons | | | 32,270 | | | 12,740 | | | 2,397 |
Total SaaS | | | $129,157 | | | $ 124,615 | | | $ 75,152 |
• | Rising Expectations of the Digital Consumer. Consumers have grown accustomed to sophisticated web platforms and mobile applications that deliver modern solutions. Large enterprises have optimized experiences such as one-click e-commerce, instant ride-sharing, and food delivery applications. Many SMBs are challenged to create these “frictionless” customer experiences by themselves. |
• | Increasingly Fragmented Consumer Marketplace. As a growing majority of consumers turn to digital platforms and applications for information, SMBs face challenges in finding ways to connect with their customers. Meanwhile, a subset of consumers still prefers traditional forms of media, such as print. We believe it is increasingly difficult for SMBs to target both of these consumer segments with a coherent strategy. |
• | Businesses Are Challenged to Determine Which Advertising Is Effective. The old John Wanamaker adage, “Half the money I spend on advertising is wasted; the trouble is, I don’t know which half,” is still true. We believe the print and digital advertising choices for SMBs have become overwhelming and that many SMBs benefit from assistance in identifying the most advantageous advertising medium. |
• | your ability to sell your common stock at or above the price you bought them for due to (i) our listing not having the same safeguards as an underwritten initial public offering, which may result in the public price of our shares of common stock being volatile and declining significantly and rapidly upon listing, or (ii) the failure of an active, liquid, and orderly market for our shares of common stock to develop or be sustained; |
• | none of our stockholders are party to any contractual lock-up agreement or other contractual restrictions on transfer. Following our listing, sales of substantial amounts of our common stock in the public markets or the perception that sales might occur, could cause the market price of our common stock to decline; |
• | significant competition for our Marketing Services solutions and SaaS offerings which include companies who use components of our SaaS offerings provided by third parties; |
• | we may not maintain profitability; |
• | we may not manage our growth effectively; |
• | we may not be able to transition our Marketing Services clients to our Thryv platform, sell our platform into new markets or further penetrate existing markets; |
• | the effect of COVID-19 (as defined below) on our business, including the measures to reduce its spread, and the impact on the economy and demand for our services, which may precipitate or exacerbate other risks and uncertainties; |
• | we may not maintain our strategic relationships with third-party service providers; |
• | internet search engines and portals potentially terminating or materially altering their agreements with us; |
• | we may not keep pace with rapid technological changes and evolving industry standards; |
• | our SMB clients potentially opting not to renew their agreements with us or renewing at lower spend; |
• | potential system interruptions or failures, including cyber-security breaches, identity theft, data loss, unauthorized access to data or other disruptions that could compromise our information; |
• | our potential failure in identifying and acquiring suitable acquisition candidates; and |
• | the potential loss of one or more key employees or our inability to attract and to retain highly skilled employees. |
| | Years Ended December 31, | |||||||
| | 2019(1)(2) | | | 2018(1)(2) | | | 2017(2) | |
| | (in thousands, except share and per share data) | |||||||
Revenue | | | $1,421,374 | | | $1,784,401 | | | $1,318,166 |
Operating expenses: | | | | | | ||||
Cost of services (exclusive of depreciation and amortization) | | | 476,355 | | | 647,288 | | | 553,293 |
Sales and marketing | | | 352,740 | | | 469,238 | | | 370,548 |
General and administrative | | | 179,956 | | | 238,554 | | | 223,887 |
Depreciation and amortization | | | 206,270 | | | 266,975 | | | 301,435 |
Total operating expenses | | | 1,215,321 | | | 1,622,055 | | | 1,449,163 |
Operating income (loss) | | | 206,053 | | | 162,346 | | | (130,997) |
Other income (expense): | | | | | | | |||
Interest expense | | | (92,951) | | | (82,697) | | | (67,815) |
Other components of net periodic pension costs | | | (53,161) | | | (516) | | | (40,804) |
(Loss) gain on early extinguishment of debt | | | (6,375) | | | (18,375) | | | 751 |
Income (loss) before (provision) benefit for income taxes | | | 53,566 | | | 60,758 | | | (238,865) |
(Provision) benefit for income taxes | | | (18,062) | | | (8,487) | | | 67,541 |
Net income (loss) | | | $35,504 | | | $52,271 | | | $(171,324) |
Net income (loss) per common share: | | | | | | ||||
Basic | | | $0.48 | | | $0.51 | | | $(1.69) |
Diluted | | | $0.45 | | | $0.49 | | | $(1.69) |
Weighted-average shares used in computing basic and diluted net income (loss) per common share: | | | | | | | |||
Basic | | | 73,521,230 | | | 103,196,920 | | | 101,586,026 |
Diluted | | | 78,221,765 | | | 107,336,152 | | | 101,586,026 |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
Other Financial Data: | | | | | | | |||
Adjusted EBITDA(3) | | | $ 480,498 | | | $ 546,714 | | | $ 253,256 |
Free Cash Flow(3) | | | 244,534 | | | 319,632 | | | 220,801 |
| | As of December 31, | ||||
| | 2019(1) | | | 2018(1) | |
| | (in thousands) | ||||
Cash and cash equivalents | | | $1,912 | | | $34,169 |
Adjusted working capital(4) | | | 221,128 | | | 321,714 |
Total assets(5) | | | 1,388,292 | | | 1,653,488 |
Long-term debt obligations | | | 714,392 | | | 545,861 |
Financing obligations | | | 56,117 | | | 57,343 |
Total liabilities(5) | | | 1,361,032 | | | 1,225,148 |
Total stockholders’ equity | | | 27,260 | | | 428,340 |
(1) | The Company’s operating results and financial position for the years ended December 31, 2019 and 2018 were impacted by the adoption of Accounting Standards Codification 606, Revenue from Contracts with Customers, (“ASC 606”). The Company used the modified retrospective method of adoption. Results for reporting periods beginning January 1, 2018 are presented under ASC 606, while prior period amounts are not adjusted and continue to be reported in accordance with the historical accounting guidance under Accounting Standards Codification 605, Revenue Recognition, (“ASC 605”). The adoption of ASC 606 resulted in a decrease to revenues of $8.6 million for the year ended December 31, 2018. See Note 1, Description of Business and Summary of Significant Accounting Policies, and Note 2, Revenue Recognition, to our consolidated financial statements included elsewhere in this prospectus for more information. |
(2) | The Company’s operating results for the years ended December 31, 2019, 2018 and 2017 are impacted by the YP Acquisition, which occurred on June 30, 2017. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” In addition, see Note 3, Acquisitions, to our consolidated financial statements included elsewhere in this prospectus for more information. |
(3) | Adjusted EBITDA and Free Cash Flow are non-GAAP financial measures. We define Adjusted EBITDA as Net income (loss) plus Interest expense, Provision (benefit) for income taxes, Depreciation and amortization expense, Loss/(gain) on early extinguishment of debt, Restructuring and integration charges, Stock-based compensation expense, Other components of net periodic pension cost, Non-cash gain from remeasurement of indemnification asset and certain unusual and non-recurring charges that might have been incurred. We define Free Cash Flow as Net cash provided by operating activities less cash expenditures for additions to fixed assets and capitalized software. For a discussion of Adjusted EBITDA and Free Cash Flow, please refer to “Non-GAAP Financial Measures” and “Selected Historical Consolidated Financial Data and Other Data – Non-GAAP Financial Measures,” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” The following is the reconciliation of Adjusted EBITDA to its most directly comparable GAAP measure, net income: |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
Reconciliation of Adjusted EBITDA | | | | | | | |||
Net income (loss) | | | $ 35,504 | | | $ 52,271 | | | $ (171,324) |
Interest expense | | | 92,951 | | | 82,697 | | | 67,815 |
Provision (benefit) for income taxes | | | 18,062 | | | 8,487 | | | (67,541) |
Depreciation and amortization expense | | | 206,270 | | | 266,975 | | | 301,435 |
Loss (gains) on early extinguishment of debt | | | 6,375 | | | 18,375 | | | (751) |
Restructuring and integration charges(a) | | | 45,960 | | | 87,307 | | | 65,645 |
Direct listing expenses(b) | | | 4,003 | | | — | | | — |
Stock-based compensation expense | | | 14,119 | | | 39,604 | | | 23,364 |
Other components of net periodic pension cost(c) | | | 53,161 | | | 516 | | | 40,804 |
Non-cash gain from remeasurement of indemnification asset(d) | | | 4,093 | | | (9,518) | | | (6,191) |
Adjusted EBITDA | | | $480,498 | | | $546,714 | | | $253,256 |
(a) | Restructuring and other integration charges include severance benefits, facility exit costs, system consolidation and integration costs, and professional consulting and advisory services costs related to the YP Acquisition. See Note 6, Restructuring and Integration Expenses, to our consolidated financial statements included elsewhere in this prospectus for more information. |
(b) | The Company incurred $4.0 million of expenses related to its direct listing, including accounting, legal, printing and other fees. |
(c) | Other components of net periodic pension cost is from our non-contributory defined benefit pension plans that are currently frozen and incur no additional service costs. The most significant component of other components of net periodic pension cost relates to the annual mark to market pension remeasurement. The Company recorded a remeasurement loss of $45.4 million during the year ended December 31, 2019, a remeasurement gain of $3.5 million during the year ended December 31, 2018 and a remeasurement loss of $40.3 million during the year ended December 31, 2017. See Note 12, Pensions, to our consolidated financial statements included elsewhere in this prospectus for more information. |
(d) | In connection with the YP Acquisition, the seller provided the Company indemnity for future potential losses associated with certain federal and state tax positions taken in tax returns filed by the seller prior to the Acquisition Date. The indemnity covers potential losses in excess of $8.0 million and is capped at an amount equal to the lesser of the uncertain tax position (“UTP”) liability or the current fair value of the 3,248,487 shares of the Company's common stock issued to the seller as part of the purchase consideration (the “Shares”). See Note 3, Acquisitions, to our consolidated financial statements included elsewhere in this prospectus for more information. |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
Reconciliation of Free Cash Flow | | | | | | | |||
Net cash provided by operating activities | | | $ 270,599 | | | $ 347,061 | | | $ 240,793 |
Cash expenditures for additions to fixed assets and capitalized software | | | (26,065) | | | (27,429) | | | (19,992) |
Free Cash Flow | | | $244,534 | | | $319,632 | | | $220,801 |
(4) | Adjusted working capital is defined as current assets minus current liabilities excluding current maturities of long-term debt obligations, as applicable. |
(5) | The Company’s financial position for the year ended December 31, 2019 was impacted by the adoption of Accounting Standards Codification 842, Leases (“ASC 842”). The Company used the modified retrospective method of adoption. For reporting periods beginning January 1, 2019, leases are presented under ASC 842, while prior period amounts are not adjusted and continue to be reported in accordance with the historical accounting guidance under Accounting Standards Codification 840, Leases (“ASC 840”). As of December 31, 2019, the consolidated balance sheet included an operating lease liability of $38.4 million and right-of-use assets of $39.0 million. See Note 1, Description of Business and Summary of Significant Accounting Policies and Note 10, Leases, to our consolidated financial statements included elsewhere in this prospectus for more information. |
• | other print media companies; |
• | cloud-based business automation providers; |
• | email marketing software vendors; |
• | sales force automation and CRM software vendors; |
• | website builders and providers of other digital tools, including low cost, less experienced do-it-yourself providers; |
• | marketing agencies and other providers of SEM, SEO, display and social advertising and other digital marketing services; and |
• | large-scale SaaS enterprise suites who are moving down market and targeting SMBs. |
• | changes due to rapid technological advances; |
• | additional qualification requirements related to technological challenges; and |
• | evolving industry standards and changes in the regulatory and legislative environment. |
• | difficulties in converting the clients of the acquired business onto our Thryv platform; |
• | difficulties in converting the clients of the acquired business to our Marketing Services offerings or to our contract terms; |
• | diversion of management’s attention; |
• | incurrence of significant amounts of additional debt; |
• | creation of significant contingent earn-out obligations or other financial liabilities; |
• | difficulties in the integration of acquired operations, including the integration of data and information solutions or other technologies; |
• | and retention of personnel; |
• | entry into unfamiliar segments; |
• | adverse effects to our existing business relationships with business partners and clients as a result of the acquisition; |
• | retaining key employees and maintaining the key business and client relationships of the businesses we acquire; |
• | cultural challenges associated with integrating employees from the acquired company into our organization; |
• | unanticipated problems or legal liabilities; and |
• | tax and accounting issues. |
• | loss or delayed market acceptance and sales; |
• | breach of warranty or other contractual claims for damages incurred by clients; |
• | loss of clients; |
• | diversion of development and client service resources; and |
• | injury to our reputation; |
• | prepare and distribute periodic public reports and other stockholder communications in compliance with our obligations under the federal securities laws and applicable stock exchange rules; |
• | create or expand the roles and duties of our Board and committees of the Board; |
• | institute more comprehensive financial reporting and disclosure compliance functions; |
• | enhance our investor relations function; and |
• | involve and retain to a greater degree outside counsel and accountants in the activities listed above. |
• | our ability to attract new clients; |
• | our ability to manage our declining Marketing Services revenue; |
• | the timing of recognition of revenues; |
• | the amount and timing of operating expenses related to the maintenance and expansion of our business, operations and infrastructure; |
• | network outages or security breaches; |
• | general economic, industry and market conditions; |
• | client renewals; |
• | increases or decreases in the number of elements of our services or pricing changes upon any renewals of client agreements; |
• | changes in our pricing policies or those of our competitors; |
• | seasonal variations in our client subscriptions; |
• | fluctuation in market interest rates, which impacts debt interest expense; |
• | any changes in the competitive dynamics of our industry, including consolidation among competitors, clients, or strategic partners; and |
• | the impact of new accounting rules. |
• | increase our vulnerability to adverse changes in general economic and industry conditions and competitive pressures; |
• | require us to dedicate a substantial portion of our cash flow from operations to make payments on our indebtedness, thereby reducing the availability of our cash flow to fund working capital, capital expenditures and other general corporate purposes; |
• | limit our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate; |
• | restrict us from pursuing business opportunities as they arise or from successfully carrying out plans to expand our business; |
• | make it more difficult to satisfy our financial obligations, including payments on our indebtedness; |
• | place us at a disadvantage compared to our competitors that have less debt; and |
• | limit our ability to borrow additional funds for working capital, capital expenditures, acquisitions, debt service requirements, execution of our business strategy or other general corporate purposes. |
• | incur additional indebtedness; |
• | issue preferred stock; |
• | create, incur, assume or permit liens; |
• | consolidate, merge, liquidate, wind up or dissolve; |
• | make, purchase, hold or acquire investments, including acquisitions, loans and advances; |
• | pay dividends or make other distributions in respect of equity; |
• | make payments in respect of junior lien or subordinated debt; |
• | sell, transfer, lease, license or sublease or otherwise dispose of assets; |
• | enter into any sale and leaseback transactions; |
• | enter into any swap transactions; |
• | engage in transactions with affiliates; |
• | enter into any restrictive agreement; |
• | materially alter the business that we conduct; |
• | change our fiscal year for accounting and financial reporting purposes; |
• | permit any subsidiary to, make or commit to make any capital expenditure; and |
• | amend or otherwise change the terms of the documentation governing certain restricted debt. |
• | There are no underwriters. Consequently, prior to the opening of trading on Nasdaq, there will be no book building process and no price at which underwriters initially sold shares to the public to help inform efficient and sufficient price discovery with respect to the opening trades on Nasdaq. Therefore, buy and sell orders submitted prior to and at the opening of trading of our common stock on Nasdaq will not have the benefit of being informed by a published price range or a price at which the underwriters initially sold shares to the public, as would be the case in an underwritten initial public offering. Moreover, there will be no underwriters assuming risk in connection with the initial resale of shares of our common stock. In an underwritten initial public offering, the underwriters may engage in “covered” short sales in an amount of shares representing the underwriters’ option to purchase additional shares. To close a covered short position, the underwriters purchase shares in the open market or exercise the underwriters’ option to purchase additional shares. In determining the source of shares to close the covered short position, the underwriters typically consider, among other things, the price of shares available for purchase in the open market as compared to the price at which they may purchase shares through the underwriters’ option to purchase additional shares. Purchases in the open market to cover short positions, as well as other purchases underwriters may undertake for their own accounts, may have the effect of preventing a decline in the market price of shares. Given that there will be no underwriters’ option to purchase additional shares and no underwriters engaging in stabilizing transactions, there could be greater volatility in the public price of our common stock during the period immediately following the listing. See also “— Our shares of common stock have no prior public market, an active trading market may not develop or continue to be liquid and the market price of our shares of common stock may be volatile.” |
• | There is not a fixed or determined number of shares of common stock available for sale in connection with the registration and the listing. Therefore, there can be no assurance that any Registered Stockholders or other existing stockholders will sell any of their shares of common stock and there may initially be a lack of supply of, or demand for, shares of common stock on Nasdaq. Alternatively, we may have a large number of Registered Stockholders or other existing stockholders, who choose to sell their shares of common stock in the near term, resulting in potential oversupply of our common stock, which could adversely impact the public price of our common stock once listed on Nasdaq. |
• | None of our Registered Stockholders or other existing stockholders has entered into contractual lock-up agreements or other contractual restrictions on transfer. In an underwritten initial public offering, it is customary for an issuer’s officers, directors and most or all of its other stockholders to enter into a 180-day contractual lock-up arrangement with the underwriters to help promote orderly trading immediately after such initial public offering. Consequently, any of our stockholders, including our directors and officers who own our common stock and other significant stockholders, may sell any or all of their shares of common stock at any time (subject to any restrictions under applicable law), including immediately upon listing. If such sales were to occur in a significant volume in a short period of time following the listing, it may result in an oversupply of our common stock in the market, which |
• | We will not conduct a traditional “roadshow” with underwriters prior to the opening of trading of our common stock on Nasdaq. Instead, we intend to host an investor day and engage in certain other investor education meetings without our financial advisor. In advance of the investor day, we will announce the date for such day over financial news outlets in a manner consistent with typical corporate outreach to investors. We intend to prepare an electronic presentation for this investor day, which will have content similar to a traditional roadshow presentation and to make the presentation publicly available, without restrictions, on our website. There can be no guarantee that the investor day and other investor education meetings will have the same impact on investor education as a traditional “roadshow” conducted in connection with an underwritten initial public offering. As a result, there may not be efficient or sufficient price discovery with respect to our common stock or sufficient demand among potential investors immediately after our listing, which could result in a more volatile public price of our common stock. |
• | Such differences from an underwritten initial public offering could result in a volatile market price for our common stock and uncertain trading volume, which may adversely affect your ability to sell any shares of common stock that you may purchase. |
• | the number of shares of our common stock publicly owned and available for trading; |
• | overall performance of the equity markets and/or publicly-listed companies that offer marketing services and SaaS solutions; |
• | actual or anticipated fluctuations in our revenue or other operating metrics; |
• | our actual or anticipated operating performance and the operating performance of our competitors; |
• | changes in the financial projections we provide to the public or our failure to meet these projections; |
• | failure of securities analysts to initiate or maintain coverage of us, changes in financial estimates by any securities analysts who follow our company, or our failure to meet the estimates or the expectations of investors; |
• | any major change in our Board, management, or key personnel; |
• | the economy as a whole and market conditions in our industry; |
• | rumors and market speculation involving us or other companies in our industry; |
• | announcements by us or our competitors of significant innovations, new products, services, features, integrations or capabilities, acquisitions, strategic investments, partnerships, joint ventures, or capital commitments; |
• | new laws or regulations or new interpretations of existing laws or regulations applicable to our business, including those related to data privacy and cyber-security in the U.S. or globally; |
• | lawsuits threatened or filed against us; |
• | other events or factors, including those resulting from war, incidents of terrorism, or responses to these events; and |
• | sales or expected sales of our common stock by us and our officers, directors and principal stockholders. |
• | provide for a classified Board with staggered three-year terms; |
• | do not permit cumulative voting in the election of directors, which would otherwise allow less than a majority of stockholders to elect director candidates; |
• | delegate the sole power of a majority of the Board to fix the number of directors; |
• | provide the power of our Board to fill any vacancy on our Board, whether such vacancy occurs as a result of an increase in the number of directors or otherwise; |
• | eliminate the ability of stockholders to call special meetings of stockholders; and |
• | establish advance notice requirements for nominations for election to our Board or for proposing matters that can be acted on by stockholders at stockholder meetings. |
• | significant competition for our Marketing Services solutions and SaaS offerings which include companies who use components of our SaaS offerings provided by third parties; |
• | we may not maintain profitability; |
• | we may not manage our growth effectively; |
• | we may not be able to transition our Marketing Services clients to our Thryv platform, sell our platform into new markets or further penetrate existing markets; |
• | the effect of COVID-19 on our business, including the measures to reduce its spread, and the impact on the economy and demand for our services, which may precipitate or exacerbate other risks and uncertainties; |
• | we may not maintain our strategic relationships with third-party service providers; |
• | internet search engines and portals potentially terminating or materially altering their agreements with us; |
• | we may not keep pace with rapid technological changes and evolving industry standards; |
• | our SMB clients potentially opting not to renew their agreements with us or renewing at lower spend; |
• | potential system interruptions or failures, including cyber-security breaches, identity theft, data loss, unauthorized access to data or other disruptions that could compromise our information; |
• | our potential failure in identifying and acquiring suitable acquisition candidates; |
• | the potential loss of one or more key employees or our inability to attract and to retain highly skilled employees; |
• | we may not maintain the compatibility of our Thryv platform with third-party applications; |
• | we may not successfully expand our current offerings into new markets or further penetrate existing markets; |
• | our potential failure to provide new or enhanced functionality and features; |
• | our potential failure to comply with applicable privacy, security and data laws, regulations and standards; |
• | potential changes in regulations governing privacy concerns and laws or other domestic or foreign data protection regulations; |
• | our potential failure to meet service level commitments under our client contracts; |
• | our potential failure to offer high-quality or technical support services; |
• | our Thryv platform and add-ons potentially failing to perform properly; |
• | the potential impact of future labor negotiations; and |
• | we may not protect our intellectual property rights, proprietary technology, information, processes, and know-how. |
| | As of December 31, 2019 | |
| | (in thousands) | |
Cash and cash equivalents | | | $1,912 |
| | ||
Total debt(1) | | | $714,392 |
Stockholders’ equity: | | | |
Common stock - $0.01 par value per share, 250,000,000 shares authorized; 103,397,908 shares issued and 60,282,947 outstanding at December 31, 2019 | | | 1,034 |
Additional paid-in capital | | | 1,008,241 |
Treasury stock - $0.01 par value per share, 43,114,961 shares at December 31, 2019 | | | (437,962) |
Accumulated (deficit) | | | (544,053) |
Total stockholders’ equity | | | $27,260 |
Total capitalization | | | $741,652 |
(1) | For a discussion of our existing indebtedness, see “Description of Material Indebtedness” and Note 11, Debt Obligations, to our consolidated financial statements included elsewhere in this prospectus. |
| | Successor | | | Predecessor | |||||||||||||
| | Years Ended December 31, | | | Five Months Ended December 31, 2016 | | | Seven Months Ended July 31, 2016 | | | Year Ended December 31, 2015 | |||||||
| | 2019(1)(2) | | | 2018(1)(2) | | | 2017(2) | | |||||||||
| | (in thousands, except share and per share data) | ||||||||||||||||
Revenue | | | $1,421,374 | | | $1,784,401 | | | $1,318,166 | | | $230,341 | | | $712,628 | | | $1,498,074 |
Operating expenses: | | | | | | | | | | | | | ||||||
Cost of services (exclusive of depreciation and amortization) | | | 476,355 | | | 647,288 | | | 553,293 | | | 135,546 | | | 267,330 | | | 510,994 |
Sales and marketing | | | 352,740 | | | 469,238 | | | 370,548 | | | 87,429 | | | 176,954 | | | 345,630 |
General and administrative | | | 179,956 | | | 238,554 | | | 223,887 | | | 12,633 | | | 87,558 | | | 165,792 |
Depreciation and amortization | | | 206,270 | | | 266,975 | | | 301,435 | | | 128,947 | | | 150,454 | | | 410,415 |
Impairment charge(3) | | | — | | | — | | | — | | | 712,795 | | | — | | | — |
Total operating expenses | | | 1,215,321 | | | 1,622,055 | | | 1,449,163 | | | 1,077,350 | | | 682,296 | | | 1,432,831 |
Operating income (loss) | | | 206,053 | | | 162,346 | | | (130,997) | | | (847,009) | | | 30,332 | | | 65,243 |
Other income (expense): | | | | | | | | | | | | | ||||||
Interest expense | | | (92,951) | | | (82,697) | | | (67,815) | | | (27,584) | | | (134,753) | | | (354,612) |
Other components of net periodic pension cost | | | (53,161) | | | (516) | | | (40,804) | | | (35,702) | | | (1,475) | | | (14,961) |
(Loss) gain on early extinguishment of debt | | | (6,375) | | | (18,375) | | | 751 | | | 1,056 | | | — | | | 1,250 |
Reorganization items and fresh start adjustments, net(4) | | | — | | | — | | | — | | | — | | | 1,843,991 | | | — |
Income (loss) before (provision) benefit for income taxes | | | 53,566 | | | 60,758 | | | (238,865) | | | (909,239) | | | 1,738,095 | | | (303,080) |
(Provision) benefit for income taxes | | | (18,062) | | | (8,487) | | | 67,541 | | | 286,724 | | | (441,500) | | | 39,617 |
Net income (loss) | | | $35,504 | | | $52,271 | | | $(171,324) | | | $(622,515) | | | $1,296,595 | | | $(263,463) |
Net income (loss) per common share: | | | | | | | | | | | | | ||||||
Basic | | | $0.48 | | | $0.51 | | | $(1.69) | | | $(6.23) | | | $74.01 | | | $(14.98) |
Diluted | | | $0.45 | | | $0.49 | | | $(1.69) | | | $(6.23) | | | $74.01 | | | $(14.98) |
Weighted-average shares used in computing basic and diluted net income (loss) per common share: | | | | | | | | | | | | | ||||||
Basic | | | 73,521,230 | | | 103,196,920 | | | 101,586,026 | | | 99,948,433 | | | 17,518,888 | | | 17,584,843 |
Diluted | | | 78,221,765 | | | 107,336,152 | | | 101,586,026 | | | 99,948,433 | | | 17,518,888 | | | 17,584,843 |
| | Successor | | | Predecessor | ||||||||||
| | As of December 31, | | | As of December 31, | ||||||||||
| | 2019(1)(2) | | | 2018(1)(2) | | | 2017(2) | | | 2016(3)(4) | | | 2015 | |
| | (in thousands) | |||||||||||||
Cash and cash equivalents | | | $1,912 | | | $34,169 | | | $2,038 | | | $41,409 | | | $175,057 |
Adjusted working capital(5) | | | 221,128 | | | 321,714 | | | 69,906 | | | 204,958 | | | 260,406 |
Total assets(6) | | | 1,388,292 | | | 1,653,488 | | | 1,747,928 | | | 1,253,096 | | | 1,267,565 |
Current maturities of long-term debt | | | — | | | — | | | — | | | — | | | 2,301,167 |
Long-term debt obligations | | | 714,392 | | | 545,861 | | | 812,012 | | | 481,287 | | | |
Financing obligations | | | 56,117 | | | 57,343 | | | 60,460 | | | — | | | — |
Total liabilities(6) | | | 1,361,032 | | | 1,225,148 | | | 1,534,372 | | | 886,389 | | | 2,648,668 |
Total stockholders’ equity (deficit) | | | 27,260 | | | 428,340 | | | 213,556 | | | 366,707 | | | (1,381,103) |
(1) | The Company’s operating results and financial position for the years ended December 31, 2019 and 2018 were impacted by the adoption of ASC 606. The Company used the modified retrospective method of adoption. Results for reporting periods beginning January 1, 2018 are presented under ASC 606, while prior period amounts were not adjusted and continue to be reported in accordance with the historical accounting guidance under ASC 605. The adoption of ASC 606 resulted in a decrease to revenues of $8.6 million for the year ended December 31, 2018. See Note 1, Description of Business and Summary of Significant Accounting Policies, and Note 2, Revenue Recognition, to our consolidated financial statements included elsewhere in this prospectus for more information. |
(2) | The Company’s operating results and financial position for the years ended December 31, 2019, 2018 and 2017 were impacted by the YP Acquisition, which occurred on June 30, 2017. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” In addition, see Note 3, Acquisitions, to our consolidated financial statements included elsewhere in this prospectus for more information. |
(3) | During the five months ended December 31, 2016, the Company recorded a goodwill impairment charge of $712.8 million. |
(4) | In July 2016, the Predecessor successfully emerged from bankruptcy. As a result of fresh start accounting, the Company recorded a pre-tax net gain of $1,844.0 million for reorganization items, including pre-emergence gains of $630.2 million associated with the discharge of liabilities and $1,299.9 million associated with fresh start adjustments, offset by a charge of $86.1 million. |
(5) | Adjusted working capital is defined as current assets minus current liabilities excluding current maturities of long-term debt obligations, as applicable. |
(6) | The Company’s financial position for the year ended December 31, 2019 was impacted by the adoption of ASC 842. The Company used the modified retrospective method of adoption. For reporting periods beginning January 1, 2019, leases are presented under ASC 842, while prior period amounts are not adjusted and continue to be reported in accordance with the historical accounting guidance under ASC 840. As of December 31, 2019, the consolidated balance sheet included an operating lease liability of $38.4 million and right-of-use assets of $39.0 million. See Note 1, Description of Business and Summary of Significant Accounting Policies and Note 10, Leases, to our consolidated financial statements included elsewhere in this prospectus for more information. |
| | As of and for Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands, except for dollars) | |||||||
Clients: | | | | | | | |||
Marketing Services | | | 387 | | | 467 | | | 579 |
SaaS | | | 47 | | | 54 | | | 36 |
Total(1) | | | 403 | | | 484 | | | 589 |
ARPU (Monthly): | | | | | | | |||
Marketing Services | | | $ 235 | | | $ 250 | | | $ 262 |
SaaS | | | 219 | | | 201 | | | 210 |
Total(2) | | | $252 | | | $262 | | | $269 |
Monthly Active Users - SaaS (“MAUs”)(3) | | | 22 | | | 22 | | | — |
(1) | Marketing Services clients plus SaaS clients are greater than Total clients since clients that purchase both Marketing Services and SaaS are considered only one client in the Total client count when the accounts are managed by the same business entity or individual. |
(2) | Total monthly ARPU is higher than the individual monthly ARPUs for Marketing Services and SaaS due to clients that purchase both Marketing Services and SaaS solutions. |
(3) | We began tracking MAUs starting with our upgraded platform in 2018. |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
Reconciliation of Adjusted EBITDA | | | | | | | |||
Net income (loss) | | | $ 35,504 | | | $ 52,271 | | | $ (171,324) |
Interest expense | | | 92,951 | | | 82,697 | | | 67,815 |
Provision (benefit) for income taxes | | | 18,062 | | | 8,487 | | | (67,541) |
Depreciation and amortization expense | | | 206,270 | | | 266,975 | | | 301,435 |
Loss (gains) on early extinguishment of debt | | | 6,375 | | | 18,375 | | | (751) |
Restructuring and integration charges(a) | | | 45,960 | | | 87,307 | | | 65,645 |
Direct listing expenses(b) | | | 4,003 | | | — | | | — |
Stock-based compensation expense | | | 14,119 | | | 39,604 | | | 23,364 |
Other components of net periodic pension cost(c) | | | 53,161 | | | 516 | | | 40,804 |
Non-cash loss (gain) from remeasurement of indemnification asset(d) | | | 4,093 | | | (9,518) | | | (6,191) |
| | | | | | ||||
Adjusted EBITDA | | | $480,498 | | | $546,714 | | | $253,256 |
(a) | Restructuring and other integration charges include severance benefits, facility exit costs, system consolidation and integration costs, and professional consulting and advisory services costs related to the YP Acquisition. See Note 6, Restructuring and Integration Expenses, to our consolidated financial statements included elsewhere in this prospectus for more information. |
(b) | The Company incurred $4.0 million of expenses related to its direct listing, including accounting, legal, printing and other fees. |
(c) | Other components of net periodic pension cost is from our non-contributory defined benefit pension plans that are currently frozen and incur no additional service costs. The increase in components of net periodic pension cost for the year ended December 31, 2019 was primarily due to a mark to market pension remeasurement loss of $45.4 million during the year ended December 31, 2019 compared to a pension remeasurement gain of $3.5 million during the year ended December 31, 2018. The decrease in components of net periodic pension cost for the year ended December 31, 2018 was primarily due to a mark to market pension remeasurement gain of $3.5 million during the year ended December 31, 2018 compared to a pension remeasurement loss of $40.3 million during the year ended December 31, 2017. See Note 12, Pensions, to our consolidated financial statements included elsewhere in this prospectus for more information. |
(d) | In connection with the YP Acquisition, the seller provided the Company indemnity for future potential losses associated with certain federal and state tax positions taken in tax returns filed by the seller prior to the Acquisition Date. The indemnity covers potential losses in excess of $8.0 million and is capped at an amount equal to the lesser of the UTP Liability or the current fair value of the 3,248,487 Shares. See Note 3, Acquisitions, to our consolidated financial statements included elsewhere in this prospectus for more information. |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
Reconciliation of Free Cash Flow | | | | | | | |||
Net cash provided by operating activities | | | $270,599 | | | $347,061 | | | $240,793 |
Cash expenditures for additions to fixed assets and capitalized software | | | (26,065) | | | (27,429) | | | (19,992) |
Free Cash Flow | | | $ 244,534 | | | $ 319,632 | | | $ 220,801 |
| | As of December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
Clients | | | | | | | |||
Marketing Services | | | 387 | | | 467 | | | 579 |
SaaS | | | 47 | | | 54 | | | 36 |
Total(1) | | | 403 | | | 484 | | | 589 |
(1) | Marketing Services clients plus SaaS clients are greater than Total clients since clients that purchase both Marketing Services and SaaS are considered only one client in the Total client count when the accounts are managed by the same business entity or individual. |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
ARPU (Monthly) | | | | | | | |||
Marketing Services | | | $235 | | | $250 | | | $262 |
SaaS | | | 219 | | | 201 | | | 210 |
Total(1) | | | $252 | | | $262 | | | $269 |
(1) | Total monthly ARPU is higher than the individual monthly ARPUs for Marketing Services and SaaS due to clients that purchase both Marketing Services and SaaS solutions. |
| | December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
Monthly Active Users – SaaS(1) | | | 22 | | | 22 | | | — |
(1) | We began tracking MAUs starting with our upgraded platform in 2018. |
| | Years Ended December 31, | ||||||||||||||||
| | 2019 | | | 2018 | | | 2017 | ||||||||||
| | (in thousands) | ||||||||||||||||
| | Amount | | | % of Revenue | | | Amount | | | % of Revenue | | | Amount | | | % of Revenue | |
Revenue | | | $1,421,374 | | | 100% | | | $1,784,401 | | | 100% | | | $1,318,166 | | | 100% |
Operating expenses: | | | | | | | | | | | | | ||||||
Cost of services (exclusive of depreciation and amortization) | | | 476,355 | | | 33.5 | | | 647,288 | | | 36.3 | | | 553,293 | | | 42.0 |
Sales and marketing | | | 352,740 | | | 24.8 | | | 469,238 | | | 26.3 | | | 370,548 | | | 28.1 |
General and administrative | | | 179,956 | | | 12.7 | | | 238,554 | | | 13.4 | | | 223,887 | | | 17.0 |
Depreciation and amortization | | | 206,270 | | | 14.5 | | | 266,975 | | | 15.0 | | | 301,435 | | | 22.9 |
Total operating expenses | | | 1,215,321 | | | 85.5 | | | 1,622,055 | | | 90.9 | | | 1,449,163 | | | 109.9 |
Operating income (loss) | | | 206,053 | | | 14.5 | | | 162,346 | | | 9.1 | | | (130,997) | | | (9.9) |
Other income (expense) | | | | | | | | | | | | | ||||||
Interest expense | | | (92,951) | | | (6.5) | | | (82,697) | | | (4.6) | | | (67,815) | | | (5.1) |
Other components of net periodic pension cost | | | (53,161) | | | (3.7) | | | (516) | | | — | | | (40,804) | | | (3.1) |
(Loss) / gain on early extinguishment of debt | | | (6,375) | | | (0.4) | | | (18,375) | | | (1.0) | | | 751 | | | — |
Income (loss) before (provision) benefit for income taxes | | | 53,566 | | | 3.8 | | | 60,758 | | | 3.4 | | | (238,865) | | | (18.1) |
(Provision) benefit for income taxes | | | (18,062) | | | (1.3) | | | (8,487) | | | (0.5) | | | 67,541 | | | 5.1 |
Net income (loss) | | | $35,504 | | | 2.5% | | | $52,271 | | | 2.9% | | | $(171,324) | | | (13.0)% |
Other Financial Data: | | | | | | | | | | |||||||||
Adjusted EBITDA | | | $ 480,498 | | | | | $ 546,714 | | | | | $ 253,256 | | |
| | Years Ended December 31, | | | Change | |||||||
| | 2019 | | | 2018 | | | Amount | | | % | |
| | (in thousands) | ||||||||||
Marketing Services | | | $1,292,217 | | | $1,659,786 | | | $(367,569) | | | (22.1)% |
SaaS | | | 129,157 | | | 124,615 | | | 4,542 | | | 3.6 |
Total revenues | | | $1,421,374 | | | $1,784,401 | | | $(363,027) | | | (20.3)% |
| | Years Ended December 31, | | | Change | |||||||
| | 2018 | | | 2017 | | | Amount | | | % | |
| | (in thousands) | ||||||||||
Marketing Services | | | $1,659,786 | | | $1,243,014 | | | $416,772 | | | 33.5% |
SaaS | | | 124,615 | | | 75,152 | | | 49,463 | | | 65.8 |
Total revenues | | | $1,784,401 | | | $1,318,166 | | | $466,235 | | | 35.4% |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
Cash flows provided by (used in): | | | | | | | |||
Operating activites | | | $270,599 | | | $347,061 | | | $240,793 |
Investing activities | | | (25,365) | | | (28,662) | | | (600,394) |
Financing activities | | | (277,491) | | | (286,268) | | | 320,230 |
(Decrease) increase in Cash and cash equivalents | | | $(32,257) | | | $32,131 | | | $(39,371) |
| | Total | | | Less than 1 Year | | | 1-3 Years | | | 3-5 Years | | | More than 5 Years | |
| | (in thousands) | |||||||||||||
Senior Term Loan | | | $609,407 | | | $— | | | $— | | | $609,407 | | | $— |
ABL Facility | | | 104,985 | | | — | | | — | | | 104,985 | | | — |
Interest payments(1) | | | 296,581 | | | 74,439 | | | 148,099 | | | 74,043 | | | — |
Operating leases(2) | | | 48,091 | | | 12,439 | | | 14,974 | | | 13,777 | | | 6,901 |
Other financing obligations(3) | | | 1,441 | | | 580 | | | 861 | | | — | | | — |
Purchase commitments(4) | | | 715 | | | 715 | | | — | | | — | | | — |
Unrecognized tax benefits(5) | | | 53,111 | | | 53,111 | | | — | | | — | | | — |
Total contractual obligations | | | $1,114,331 | | | $141,284 | | | $163,934 | | | $802,212 | | | $6,901 |
(1) | Represents the estimated interest payments associated with the amounts outstanding on our Senior Term Loan and ABL Facility as of December 31, 2019, assuming current interest rates and the amount of debt outstanding in the periods indicated in the table above. Refer to Note 11—Debt Obligations in the notes to our consolidated financial statements that are included in this filing. |
(2) | Represents the undiscounted future minimum lease payments under non-cancelable operating leases. |
(3) | Represents future minimum lease payments under financing obligations related to a failed sale-leaseback liability associated with property in Tucker, Georgia. |
(4) | Represents future purchase commitments from third-party service providers. Reasonable estimates of the period of cash outflows related to purchase commitments beyond one year cannot be made. |
(5) | In connection with the YP Acquisition, the Company recorded a UTP liability relating to certain federal and state tax positions regarding credits, deductions, and other apportionment items associated with income tax returns filed by the seller prior to the acquisition date. The seller provided the Company indemnity for future potential losses in excess of $8 million. The indemnity is capped at an amount equal to the lesser of the UTP liability or the current fair value of shares of the Company’s company stock issued to the seller as part of purchase consideration. The seller may elect to pay such amounts in cash and/or shares. The recorded value of the UTP liability, including interest and penalties, and the related indemnification asset were $53.1 million and $29.8 million, respectively, at December 31, 2019. See Note 3, Acquisitions, and Note 16, Contingent Liabilities. Additionally, for approximately $1.8 million of our unrecognized tax benefits, we are unable to reasonably estimate the timing of the cash outflow due to uncertainties in the timing of the effective settlement of tax positions. |
• | Print Yellow Pages. Print marketing solutions through our owned and operated PYPs, which carry “The Real Yellow Pages” tagline; |
• | Internet Yellow Pages. Digital marketing solutions through our proprietary IYPs, including Yellowpages.com, Superpages.com and Dexknows.com; |
• | Search Engine Marketing. SEM solutions that deliver business leads from Google, Yahoo!, Bing, Yelp and other major engines and directories; and |
• | Other Digital Media Solutions. Other digital media solutions, which include stand-alone websites, online display and social advertising, online presence and video and SEO tools. |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
Marketing Services | | | | | | | |||
PYP | | | $604,417 | | | $798,838 | | | $542,745 |
IYP | | | 340,257 | | | 379,687 | | | 259,526 |
SEM | | | 232,084 | | | 328,814 | | | 288,161 |
Other | | | 115,459 | | | 152,447 | | | 152,582 |
Total Marketing Services | | | $1,292,217 | | | $1,659,786 | | | $1,243,014 |
• | Thryv®. Thryv®, our Thryv platform is our flagship SMB business management platform. Our Thryv platform capabilities include CRM, email and text, appointment bookings, estimates, invoices, online presence, social media, reputation management and bill payment. The platform also helps SMBs to find and retain customers using online listings management and social media; and |
• | Thryv Leads® and add-ons. Thryv Leads is our integrated lead management solution, and we offer a range of add-ons that can be purchased in conjunction with our Thryv platform including, but not limited to, website development and SEO tools. |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
| | (in thousands) | |||||||
SaaS | | | | | | | |||
Thryv platform | | | $96,887 | | | $111,875 | | | $72,755 |
Thryv Leads and add-ons | | | 32,270 | | | 12,740 | | | 2,397 |
Total SaaS | | | $ 129,157 | | | $ 124,615 | | | $ 75,152 |
• | Rising Expectations of the Digital Consumer. Consumers have grown accustomed to sophisticated web platforms and mobile applications that deliver modern solutions. Large enterprises have optimized experiences such as one-click e-commerce, instant ride-sharing, and food delivery applications. Many SMBs are challenged to create these “frictionless” customer experiences by themselves. |
• | Increasingly Fragmented Consumer Marketplace. As a growing majority of consumers turn to digital platforms and applications for information, SMBs face challenges in finding ways to connect with their customers. Meanwhile, a subset of consumers still prefers traditional forms of media, such as print. We believe it is increasingly difficult for SMBs to target both of these consumer segments with a coherent strategy. |
• | Businesses Are Challenged to Determine Which Advertising Is Effective. The old John Wanamaker adage, “Half the money I spend on advertising is wasted; the trouble is, I don’t know which half,” is still true. We believe the print and digital advertising choices for SMBs have become overwhelming and that many SMBs benefit from assistance in identifying the most advantageous advertising medium. |
• | the advertiser’s bid price, and |
• | click-through rate (the rate at which users click through to the ad). |
• | Websites: Our websites leverage a third-party platform that we view as best-in-class and captivate our client’s audience through photos and personalized content. Our offering allows our clients to make an impactful online first impression by telling their company’s story through professionally designed and interactive pages. |
• | Online Display and Social Advertising: We enable our clients to promote their company’s image through online advertising that drives leads and brand recognition. |
• | Online Presence and Video: We help our client’s business look vibrant and engaging. We record videos on-site using a partner that we view as best-in-class, allowing clients to appeal to different audiences on different platforms. |
• | SEO: Works to improve rankings within search engines like Google, Yahoo! and Bing. We make our client’s website more visible and prominent. |
• | Acquire New Customers. Thryv Leads allows SMBs to acquire new customers by simply indicating how many new customers per month they want to reach. SMBs decide on the number of business leads per month that they need, and Thryv Leads recommends a budget based on the costs in the client’s category and geographical area. Thryv Leads then delineates the SMB’s spending across advertising solutions such as print, digital and social media allowing SMBs to avoid the confusion of determining a proper ad budget. |
• | Simplify Lead Tracking. Thryv Leads tracks and attributes each business lead that the SMB receives. |
• | Analyze Advertising Results. Thryv Leads provides the SMB with proof that the SMB’s advertising is effective and enables SMBs to leverage consumer respondent information by injecting data into the SMB’s Thryv platform, creating a usable database for SMBs. |
• | Automatically Answer Calls. Thryv Leads provides call answering services to assist SMBs in maintaining communication with new and existing customers. |
• | our nationwide, inside and outside sales forces; |
• | inbound telephone, driven by direct mail, online advertising and other lead generation activities; |
• | outbound mail channel; |
• | resellers and agencies; |
• | affiliates; and |
• | corporate partnerships. |
• | customized, integrated and tailored solution strategies; |
• | flexible technology that is compatible with third-party applications and data sources; |
• | quality; |
• | pricing; |
• | ease of use; |
• | brand recognition and word-of-mouth referrals; |
• | availability of onboarding programs and customer support; and |
• | nationwide and extensive, inside and outside sales forces. |
• | Point Solution Providers. We compete with single-point solution providers across many features. Many of these products are low-cost and some have been in the market longer than Thryv. |
• | Vertical Solutions. Vertical solutions exist in many categories including Home Services, Health & Wellness, Animal Services, Professional Services and Educational Services. Competitors have studied these categories and customized their product for that category. These companies offer a tailored solution with targeted appeal. Some also have consumer-facing apps that create demand for the SMB. |
• | All-In-One Competitors. Our most direct competitors are other all-in-one solutions. Several are priced above our price point or target larger companies with more employees. |
• | trademark protection on brands, taglines and products; |
• | proprietary roadmap and product stack with proprietary code; |
• | machine learning algorithms and techniques; |
• | notice of allowance on a patent related to systems and methods underlying Thryv Leads, which processes include the coordination among our lead estimator tool, lead scoring systems, budget allocation systems and the SMB’s CRM system; |
• | strategic alliances; |
• | branding via proprietary print and online assets; and |
• | copyright protections on work product. |
• | product features; |
• | customer FAQs; |
• | our ideal client profile; |
• | website images and content; |
• | vertical industry templates and taxonomy; |
• | how-to videos; and |
• | articles, blogs and guides on using and competing with digital marketing. |
Name | | | Age | | | Position |
Joseph A. Walsh | | | 56 | | | Chief Executive Officer, President and Director |
Paul D. Rouse | | | 61 | | | Chief Financial Officer, Executive Vice President and Treasurer |
Gordon Henry | | | 58 | | | Chief Strategy Officer and Executive Vice President |
James McCusker | | | 57 | | | Chief Revenue Officer and Executive Vice President |
Deb Ryan | | | 68 | | | Chief Human Resources Officer and Executive Vice President |
John Wholey | | | 55 | | | Executive Vice President of Operations |
Lesley Bolger | | | 41 | | | Chief Compliance Officer, Vice President of Corporate Counsel and Secretary |
Jason Mudrick | | | 45 | | | Chairman and Director |
Scott Galloway | | | 54 | | | Director |
Peter Glusker | | | 58 | | | Director |
Scott Kasen | | | 54 | | | Director |
Brian Kushner | | | 61 | | | Director |
Ross Levinsohn | | | 55 | | | Director |
John Slater | | | 46 | | | Director |
• | audits of our financial statements; |
• | the integrity of our financial statements; |
• | our process relating to risk management and the conduct and systems of internal control over financial reporting and disclosure controls and procedures; |
• | the qualifications, engagement, compensation, independence, and performance of our independent auditor; and |
• | the performance of our internal audit function. |
• | determining and approving the compensation of our executive officers; and |
• | reviewing and approving incentive compensation and equity compensation policies and programs. |
• | make recommendations to the Board regarding nomination of individuals as members of the Board and its committees; |
• | assist the Board with identifying individuals qualified to become Board members; and |
• | determine corporate governance practices and related matters. |
• | Joseph A. Walsh, who serves as President and Chief Executive Officer; |
• | Paul D. Rouse, who serves as Chief Financial Officer, Executive Vice President and Treasurer; |
• | Gordon Henry, who serves as Chief Strategy Officer and Executive Vice President; |
• | James McCusker, who serves as Chief Revenue Officer and Executive Vice President; and |
• | John Wholey, who serves as Executive Vice President of Operations. |
• | the performance of our NEOs in prior years; |
• | the roles and responsibilities of our NEOs; |
• | the individual experience and skills of our NEOs; |
• | for each named executive officer, other than our Chief Executive Officer, the evaluations and recommendations of our Chief Executive Officer; and |
• | the amounts of compensation being paid to our other NEOs. |
| | What it Does—How it Works | | | 2019 Plan Metrics—Weighting | |||||||
Base Salary | | | • | | | Basic element of competitive pay. | | | Not applicable. | |||
| | • | | | Influences annual incentive value (base salary × target annual incentive %). | | | | | |||
Short-Term Incentive Plan: Cash | | | • | | | Performance-based compensation element with a variable payout potential based on corporate and individual performance. | | | • | | | Adjusted EBITDA—50% |
| • | | | Adjusted Free Cash Flow—25% | ||||||||
| • | | | Individual Performance—25% | ||||||||
| | • | | | Intended to motivate and reward executive officers for the achievement of annual (short-term) business objectives. | | | | | |||
Over Performance Plan: Cash | | | • | | | Incremental incentive plan designed as an overachievement program to our Short-Term Incentive Plan. | | | • | | | Adjusted EBITDA—50% |
| • | | | Adjusted Free Cash Flow—50% | ||||||||
| | • | | | Performance-based compensation element with variable payout potential based on company financial performance. | | | | | |||
| | • | | | Intended to motivate and reward executive officers for the overachievement of annual business objectives. | | | | | |||
Stock Incentive Plan: Non-Qualified Stock Options | | | • | | | Options to acquire shares of stock that vest over a 3-year period beginning on January 1, 2020 for options granted in 2019. | | | Not applicable. | |||
| | • | | | Designed to retain executives and align their interests with those of the Company’s stockholders. | | | | |
| | What it Does—How it Works | | | 2019 Plan Metrics—Weighting | |||||||
Executive Physical | | | • | | | Executive officers receive annual reimbursement for a comprehensive medical examination up to $1,800 for EVP and the actual cost of the executive physical for the CEO. | | | Not applicable. | |||
Retirement Benefits | | | • | | | A 401(k) retirement savings plan enables all employees, including executive officers, to contribute a portion of their compensation with a company matching contribution. | | | Not applicable. | |||
Employment and Severance Benefits | | | • | | | CEO Employment Agreement provides for salary, incentive opportunities and severance benefits. | | | Not applicable. | |||
| | • | | | Thryv, Inc. Severance Plan—Executive Vice Presidents and Above (“EVP Severance Plan”) provides for severance benefits equal to a multiple of salary and target short-term incentive award in the event of certain qualifying terminations of employment. | | | | | |||
Relocation Lump Sum | | | • | | | EVP NEOs who commute from another state to Texas are eligible for an annual lump sum payment each December for the upcoming year in lieu of all relocation benefits. | | | Not applicable. | |||
Stipend Allowance | | | • | | | A stipend allowance to cover cell phone expenses is paid out each payroll at $25 per pay period. | | | Not applicable. |
Named Executive Officers | | | Base Salary Prior to March 31, 2019 | | | Base Salary Following March 31, 2019 |
| | | | |||
Joseph A. Walsh | | | $1,000,000 | | | $1,030,000 |
Paul D. Rouse | | | $491,727 | | | $506,479 |
Gordon Henry | | | $393,382 | | | $405,183 |
James McCusker | | | $393,382 | | | $405,183 |
John Wholey | | | $371,527 | | | $382,673 |
Named Executive Officers | | | Target Annual Incentive (STI) |
| | ||
Joseph A. Walsh | | | 100% |
Paul D. Rouse | | | 70% |
Gordon Henry | | | 70% |
James McCusker | | | 70% |
John Wholey | | | 70% |
1. | Adjusted EBITDA (50%). This performance metric supports our focus on improving revenue trends and reflects the public budget released on February 26, 2019, which represents the budget guiding principles and financial projections of the Company for fiscal year 2019. Adjusted EBITDA is adjusted for certain investments in growth opportunities. |
2. | Adjusted Free Cash Flow (“Adjusted FCF”) (25%). This performance metric supports our goal of generating cash to build the business, while continuing to meet our debt requirements. Free Cash Flow has been adjusted to reflect the public budget release of February 26, 2019, which represents the budget guiding principles and financial projections of the Company for fiscal year 2019. Adjusted FCF does not include certain tax liabilities, settlement of liability stock option awards and certain investments in growth opportunities, including merger and acquisitions and relisting activities. |
3. | Individual Performance (25%). This performance metric supports our goal of pay for performance. It is determined based on individual performance assessment by our CEO. In fiscal year 2019, the Company established a minimum EBITDA threshold of $470 million for this performance metric. This means that if EBITDA for fiscal year 2019 was below $470 million, no incentive award would be earned for the Individual Performance metric (i.e. 25% of the STI payout opportunity would not be funded). |
EBITDA (in millions) | | | % of EBITDA Component Payout | | | | | Adjusted FCF (in millions) | | | % of Adjusted FCF Component Payout | |
$ 491.00 | | | 25% | | | Threshold | | | $211.00 | | | 25% |
$ 492.00 | | | 33% | | | | | $ 212.00 | | | 33% | |
$ 493.00 | | | 42% | | | | | $ 213.00 | | | 42% | |
$ 494.00 | | | 50% | | | | | $ 214.00 | | | 50% | |
$ 495.00 | | | 58% | | | | | $ 215.00 | | | 58% | |
$ 496.00 | | | 67% | | | | | $ 216.00 | | | 67% | |
$ 497.00 | | | 75% | | | | | $ 217.00 | | | 75% | |
$ 498.00 | | | 83% | | | | | $ 218.00 | | | 83% | |
$ 499.00 | | | 92% | | | | | $ 219.00 | | | 92% | |
$ 500.00 | | | 100% | | | Target | | | $ 220.00 | | | 100% |
$ 501.50 | | | 104% | | | | | $ 221.00 | | | 104% | |
$ 503.00 | | | 108% | | | | | $ 222.00 | | | 108% | |
$ 504.50 | | | 113% | | | | | $ 223.00 | | | 113% | |
$ 506.00 | | | 117% | | | | | $ 224.00 | | | 117% | |
$ 507.50 | | | 121% | | | | | $ 225.00 | | | 121% | |
$ 509.00 | | | 125% | | | Maximum | | | $ 226.00 | | | 125% |
| | | | | | | |
Named Executive Officers | | | 2019 STI Paid on April 1, 2020 |
| | ||
Joseph A. Walsh | | | $1,080,213 |
Paul D. Rouse | | | $371,819 |
Gordon Henry | | | $297,455 |
James McCusker | | | $297,455 |
John Wholey | | | $280,930 |
Named Executive Officers | | | Target Annual Incentive (OPP) |
| | ||
Joseph A. Walsh | | | 100% |
Paul D. Rouse | | | 70% |
Gordon Henry | | | 70% |
James McCusker | | | 70% |
John Wholey | | | 70% |
1. | Adjusted EBITDA (50%). This performance metric supports our focus on improving revenue trends and reflects the public budget released on February 26, 2019, which represents the budget guiding principles and financial projections of the Company for fiscal year 2019. Adjusted EBITDA is adjusted for certain investments in growth opportunities. |
2. | Adjusted FCF (50%). This performance metric supports our goal of generating cash to build the business, while continuing to meet our debt requirements. Free Cash Flow has been adjusted to reflect the public budget release of February 26, 2019, which represents the budget guiding principles and financial projections of the Company for fiscal year 2019. Adjusted FCF does not include certain tax liabilities, settlement of liability stock option awards and certain investments in growth opportunities, including merger and acquisitions and relisting activities.. |
EBITDA (in millions) | | | % of EBITDA Component Payout | | | | | Adjusted FCF (in millions) | | | % of Adjusted FCF Component Payout | |
$ 509.00 | | | | | Threshold | | | $ 226.00 | | | ||
$ 511.00 | | | 10% | | | | | $228.00 | | | 10% | |
$ 513.00 | | | 20% | | | | | $230.00 | | | 20% | |
$ 515.00 | | | 30% | | | | | $ 232.00 | | | 30% | |
$ 517.00 | | | 40% | | | | | $ 234.00 | | | 40% | |
$ 519.00 | | | 50% | | | | | $ 236.00 | | | 50% | |
$ 521.00 | | | 60% | | | | | $ 238.00 | | | 60% | |
$ 523.00 | | | 70% | | | | | $ 240.00 | | | 70% | |
$ 525.00 | | | 80% | | | | | $ 242.00 | | | 80% | |
$ 527.00 | | | 90% | | | | | $ 244.00 | | | 90% | |
$ 529.00 | | | 100% | | | | | $ 246.00 | | | 100% | |
$ 531.00 | | | 110% | | | | | $ 248.00 | | | 110% | |
$ 533.00 | | | 120% | | | | | $ 250.00 | | | 120% | |
$ 535.00 | | | 130% | | | | | $ 252.00 | | | 130% | |
$ 537.00 | | | 140% | | | | | $ 254.00 | | | 140% | |
$ 539.00+ | | | 150%+ | | | No Cap | | | $256.00+ | | | 150%+ |
Named Executive Officers | | | 2019 OPP Paid on April 1, 2020 |
| | ||
Joseph A. Walsh | | | $581,950 |
Paul D. Rouse | | | $200,312 |
Gordon Henry | | | $160,250 |
James McCusker | | | $160,250 |
John Wholey | | | $151,347 |
Named Executive Officers | | | Stock Options(1) | | | Stock Options Grant Date Value ($)(2) |
| | | | |||
Joseph A. Walsh | | | 2,000,000 | | | 10,793,400 |
Paul D. Rouse | | | 200,000 | | | 1,079,340 |
Gordon Henry | | | 200,000 | | | 1,079,340 |
James McCusker | | | 200,000 | | | 1,079,340 |
John Wholey | | | 200,000 | | | 1,079,340 |
(1) | On November 18, 2019, Mr. Walsh received an award of stock options to acquire 2,000,000 shares of the Company’s common stock at an exercise price of $9.00, with vesting occurring in equal monthly installments over a three-year period beginning January 1, 2020. On November 18, 2019, Messrs. Rouse, Henry, McCusker and Wholey each received an award of stock options to acquire 200,000 shares of the Company’s common stock at an exercise price of $9.00, with one-third vesting each January 1, 2021, 2022 and 2023. |
(2) | The fair market value of the November 18, 2019 grants, based on the Black-Scholes valuation model, is $5.3967. |
Name and Principal Position | | | Fiscal Year | | | Salary ($)(a) | | | Non-Equity Incentive Plan Compensation ($)(b) | | | Option Awards ($)(c) | | | All Other Compensation ($)(d) | | | Total ($) |
Joseph A. Walsh | | | 2019 | | | 1,021,923 | | | 1,662,163 | | | 10,793,400 | | | 16,869,514 | | | 30,347,000 |
President & CEO | | |||||||||||||||||
Paul D. Rouse | | | 2019 | | | 502,507 | | | 572,131 | | | 1,079,340 | | | 1,814,368 | | | 3,968,346 |
Chief Financial Officer, EVP & Treasurer | | |||||||||||||||||
Gordon Henry | | | 2019 | | | 402,006 | | | 457,705 | | | 1,079,340 | | | 1,696,790 | | | 3,635,841 |
Chief Strategy Officer & EVP | | |||||||||||||||||
James McCusker | | | 2019 | | | 402,006 | | | 457,705 | | | 1,079,340 | | | 1,696,790 | | | 3,635,841 |
Chief Revenue Officer & EVP | | |||||||||||||||||
John Wholey | | | 2019 | | | 379,672 | | | 432,277 | | | 1,079,340 | | | 1,696,790 | | | 3,588,079 |
EVP of Operations | | | | | | | | | | | | |
(a) | Amounts reported in this column represent the actual salary earned by each of our NEOs during 2019, taking into account the increase in annual base salary rates for the NEOs, which was effective March 31, 2019. |
(b) | Amounts reported in this column represent the cash incentive awards paid under our STI and OPP for 2019 performance, which were approved on March 3, 2020 and paid on April 1, 2020. |
(c) | Amounts reported in this column reflect the grant date value of awards calculated in accordance with Financial Accounting Standards Board Accounting Standards Codification Topic 718 (“FASB ASC Topic 718”) without regard to estimated forfeitures related to service-based vesting conditions. The assumptions used in calculating the grant date fair value are set forth in Note 4, Fair value measurements to our consolidated financial statements included elsewhere in this prospectus. |
(d) | All Other Compensation for fiscal year 2019 consisted of the following (all amounts in dollars): |
Name | | | 401(k) Matching Contributions ($)(1) | | | Relocation Expenses (and Gross Up) ($)(2) | | | Allowance ($)(3) | | | Stock Option Tender Offer - Cash Payment ($)(4) | | | Total |
Joseph A. Walsh | | | 13,440 | | | — | | | 30,825 | | | 16,825,249 | | | 16,869,514 |
Paul D. Rouse | | | 13,440 | | | 117,578 | | | 825 | | | 1,682,525 | | | 1,814,368 |
Gordon Henry | | | 13,440 | | | — | | | 825 | | | 1,682,525 | | | 1,696,790 |
James McCusker | | | 13,440 | | | — | | | 825 | | | 1,682,525 | | | 1,696,790 |
John Wholey | | | 13,440 | | | — | | | 825 | | | 1,682,525 | | | 1,696,790 |
(1) | Amounts reported in this column represent the matching contribution made by the Company under the Company’s tax-qualified 401(k) retirement plan. |
(2) | Amount reported in this column reflects an annual lump sum allowance of $60,000 and a related tax gross-up payment of $57,578 made to Mr. Rouse in lieu of all relocation benefits for the upcoming fiscal year 2020 for expenses associated with his commute from New York to Texas. |
(3) | Amounts reported in this column reflect a stipend to cover cell phone expenses of the NEOs. In addition to the cell phone stipend, Mr. Walsh receives an additional expense allowance of $30,000 for maintenance of a remote office and miscellaneous expenses incurred. |
(4) | Represents a one-time cash payment that occurred as a result of a tender offer (the “Tender Offer”) made by the Company to all stockholders and option holders. Vested options were repurchased by the Company at $10.15 per option less the exercise price of $2.04 for a cash payment made on May 1, 2019. The Company purchased 62.239% of the NEOs’ vested options which equated to 2,074,630 options from Mr. Walsh and 207,463 options each from Messrs. Rouse, Henry, McCusker and Wholey. See “Certain Relationships and Related Party Transactions — Stock Repurchases.” |
| | | | | | Estimated Future Payouts Under Non- Equity Incentive Plan Awards | | | All Other Option/ SAR Awards: Number of Securities Underlying Options/ SARs (#)(2) | | | Exercise or Base Price of Option/ SAR Awards ($/Share) (2) | | | Grant Date Fair Value of Stock and Option/ SAR Awards(2) | |||||||||
Name | | | | | Grant Date | | | Threshold ($)(1) | | | Target ($)(1) | | | Maximum ($)(1) | | |||||||||
Joseph A. Walsh | | | STI | | | 1/1/2019 | | | 450,625 | | | 1,030,000 | | | 1,351,875 | | | | | | | |||
| OPP | | | 1/1/2019 | | | 51,500 | | | 1,030,000 | | | | | | | | | ||||||
| SIP | | | 11/18/2019 | | | | | | | | | 2,000,000 | | | 5.397 | | | 10,793,400 | |||||
Paul D. Rouse | | | STI | | | 1/1/2019 | | | 155,109 | | | 354,535 | | | 465,328 | | | | | | | |||
| OPP | | | 1/1/2019 | | | 17,727 | | | 354,535 | | | | | | | | | ||||||
| SIP | | | 11/18/2019 | | | | | | | | | 200,000 | | | 5.397 | | | 1,079,340 | |||||
Gordon Henry | | | STI | | | 1/1/2019 | | | 124,087 | | | 283,628 | | | 372,262 | | | | | | | |||
| OPP | | | 1/1/2019 | | | 14,181 | | | 283,628 | | | | | | | | | ||||||
| SIP | | | 11/18/2019 | | | | | | | | | 200,000 | | | 5.397 | | | 1,079,340 | |||||
James McCusker | | | STI | | | 1/1/2019 | | | 124,087 | | | 283,628 | | | 372,262 | | | | | | | |||
| OPP | | | 1/1/2019 | | | 14,181 | | | 283,628 | | | | | | | | | ||||||
| SIP | | | 11/18/2019 | | | | | | | | | 200,000 | | | 5.397 | | | 1,079,340 | |||||
John Wholey | | | STI | | | 1/1/2019 | | | 117,194 | | | 267,871 | | | 351,581 | | | | | | | |||
| OPP | | | 1/1/2019 | | | 13,394 | | | 267,871 | | | | | | | | | ||||||
| SIP | | | 11/18/2019 | | | | | | | | | 200,000 | | | 5.397 | | | 1,079,340 |
(1) | Amounts shown represent threshold, target and maximum payouts under our STI; there is no defined target or maximum on our OPP. For fiscal year 2019, an award is only paid out pursuant to our OPP if Adjusted EBITDA exceeds $509.0 million and Adjusted FCF exceeds $226.0 million as our OPP is a top-off program to our STI. The threshold calculation for OPP included herein reflects an Adjusted EBITDA of $509.1 million and Adjusted FCF of $226.1 million, which equates to a 0.05% payout award. The target calculation for OPP included herein was calculated based off actual performance in 2018 (a 106.75% payout award). |
(2) | Grant date fair value calculated in accordance with FASB ASC Topic 718 without regard to estimated forfeitures related to service-based vesting conditions. The assumptions used in calculating the grant date fair value are set forth in Note 4, Fair Value measurements to our consolidated financial statements included elsewhere in this prospectus. |
| | | | Option Awards | |||||||||||
Name | | | Grant Date | | | Number of Securities Underlying Unexercised Options Exercisable (#) | | | Number of Securities Underlying Unexercised Options Unexercisable (#) | | | Option Exercise Price ($) | | | Option Expiration Date |
Joseph A. Walsh | | | 9/26/2016(1) 11/18/2019(1) | | | 2,786,482 — | | | 138,888 2,000,000 | | | 2.04 9.00 | | | 9/26/2026 11/18/2029 |
Paul D. Rouse | | | 11/14/2016(2) 11/18/2016(2) | | | 125,871 — | | | 166,666 200,000 | | | 2.04 9.00 | | | 11/14/2026 11/18/2029 |
Gordon Henry | | | 9/26/2016(2) 11/18/2019(2) | | | 125,871 — | | | 166,666 200,000 | | | 2.04 9.00 | | | 9/26/2026 11/18/2029 |
James McCusker | | | 9/26/2016(2) 11/18/2019(2) | | | 125,871 — | | | 166,666 200,000 | | | 2.04 9.00 | | | 9/26/2026 11/18/2029 |
John Wholey | | | 9/26/2016(2) 11/18/2019(2) | | | 125,871 — | | | 166,666 200,000 | | | 2.04 9.00 | | | 9/26/2026 11/18/2029 |
(1) | Stock option grants awarded to Mr. Walsh on September 26, 2016 vest in equal monthly installments over a three-year period beginning on January 1, 2017, provided Mr. Walsh remains in continuous service with the Company, and subject to accelerated vesting in the event of Mr. Walsh’s termination without cause or resignation for good reason (in each case) within 6 months prior to or 12 months following a change in control. Stock option grants awarded to Mr. Walsh on November 18, 2019 vest in equal monthly installments over a three-year period beginning January 1, 2020, provided Mr. Walsh remains in continuous service with the Company, and subject to accelerated vesting in the event of Mr. Walsh’s termination without cause or resignation for good reason (in each case) within 6 months prior to or 12 months following a change in control. |
(2) | Stock option grants awarded to Mr. Rouse on November 14, 2016 and stock option grants awarded to Messrs., Henry, McCusker and Wholey on September 26, 2016 vest in three equal installments on each of January 1, 2018, January 1, 2019 and January 1, 2020, provided such NEO remains in continuous service with the Company. Stock option grants awarded to Messrs. Rouse, Henry, McCusker and Wholey on November 18, 2019 vest in three equal installments on each of January 1, 2021, January 1, 2022 and January 1, 2023, provided such NEO remains in continuous service with the Company. |
Name | | | Grant Date | | | Offer Price ($) | | | Exercise Price ($) | | | Payout Price ($) | | | Total Vested Options Repurchased (#) | | | Total Payment ($) |
Joseph A. Walsh | | | 9/26/2016 | | | 10.15 | | | 2.04 | | | 8.11 | | | 2,074,630 | | | 16,825,249 |
Paul D. Rouse | | | 11/14/2016 | | | 10.15 | | | 2.04 | | | 8.11 | | | 207,463 | | | 1,682,525 |
Gordon Henry | | | 9/26/2016 | | | 10.15 | | | 2.04 | | | 8.11 | | | 207,463 | | | 1,682,525 |
James McCusker | | | 9/26/2016 | | | 10.15 | | | 2.04 | | | 8.11 | | | 207,463 | | | 1,682,525 |
John Wholey | | | 9/26/2016 | | | 10.15 | | | 2.04 | | | 8.11 | | | 207,463 | | | 1,682,525 |
Name & Event | | | Cash Severance ($) | | | STI Awards ($)(3) | | | Benefits Continuation ($)(4) | | | Accelerated Vesting of Stock Options ($) | | | Outplacement ($)(5) | | | Total ($) |
Joseph A. Walsh | | | | | | | | | | | | | ||||||
Resignation without Good Reason or Termination for Cause | | | — | | | — | | | — | | | — | | | — | | | — |
Resignation for Good Reason or Termination without Cause(1) | | | 2,060,000 | | | 1,080,213 | | | — | | | — | | | — | | | 3,140,213 |
Death(1) | | | 2,060,000 | | | 1,080,213 | | | — | | | — | | | — | | | 3,140,213 |
Disability(1) | | | 2,060,000 | | | 1,080,213 | | | — | | | — | | | — | | | 3,140,213 |
Resignation for Good Reason, Termination without Cause in connection with a Change in Control(1) | | | 4,120,000 | | | 1,080,213 | | | — | | | 1,033,049(6) | | | — | | | 6,233,262 |
| | | | | | | | | | | | |||||||
Paul D. Rouse | | | | | | | | | | | | | ||||||
Resignation without Good Reason or Termination for Cause | | | — | | | — | | | — | | | — | | | — | | | — |
Resignation for Good Reason or Termination without Cause(2) | | | 1,291,521 | | | 371,819 | | | 1,647 | | | — | | | 7,250 | | | 1,672,237 |
Death | | | — | | | — | | | — | | | — | | | — | | | — |
Disability | | | — | | | — | | | — | | | — | | | — | | | — |
Resignation for Good Reason or Termination without Cause in connection with a Change in Control(2) | | | 1,722,029 | | | 371,819 | | | 1,647 | | | — | | | 7,250 | | | 2,102,745 |
| | | | | | | | | | | | |||||||
Gordon Henry | | | | | | | | | | | | | ||||||
Resignation without Good Reason or Termination for Cause | | | — | | | — | | | — | | | — | | | — | | | — |
Resignation for Good Reason or Termination without Cause(2) | | | 1,033,217 | | | 297,455 | | | 1,318 | | | — | | | 7,250 | | | 1,339,240 |
Death | | | — | | | — | | | — | | | — | | | — | | | — |
Disability | | | — | | | — | | | — | | | — | | | — | | | — |
Resignation for Good Reason or Termination without Cause in connection with a Change in Control(2) | | | 1,377,622 | | | 297,455 | | | 1,318 | | | — | | | 7,250 | | | 1,683,645 |
Name & Event | | | Cash Severance ($) | | | STI Awards ($)(3) | | | Benefits Continuation ($)(4) | | | Accelerated Vesting of Stock Options ($) | | | Outplacement ($)(5) | | | Total ($) |
James McCusker | | | | | | | | | | | | | ||||||
Resignation without Good Reason or Termination for Cause | | | — | | | — | | | — | | | — | | | — | | | — |
Resignation for Good Reason or Termination without Cause(2) | | | 1,033,217 | | | 297,455 | | | 1,245 | | | — | | | 7,250 | | | 1,339,167 |
Death | | | — | | | — | | | — | | | — | | | — | | | — |
Disability | | | — | | | — | | | — | | | — | | | — | | | — |
Resignation for Good Reason or Termination without Cause in connection with a Change in Control(2) | | | 1,377,622 | | | 297,455 | | | 1,245 | | | — | | | 7,250 | | | 1,683,572 |
| | | | | | | | | | | | |||||||
John Wholey | | | | | | | | | | | | | ||||||
Resignation without Good Reason or Termination for Cause | | | — | | | — | | | — | | | — | | | — | | | — |
Resignation for Good Reason or Termination without Cause (2) | | | 975,816 | | | 280,930 | | | 1,245 | | | — | | | 7,250 | | | 1,265,241 |
Death | | | — | | | — | | | — | | | — | | | — | | | — |
Disability | | | — | | | — | | | — | | | — | | | — | | | — |
Resignation for Good Reason or Termination without Cause in connection with a Change in Control(2) | | | 1,301,088 | | | 280,930 | | | 1,245 | | | — | | | 7,250 | | | 1,590,513 |
(1) | Pursuant to the Walsh Employment Agreement, in the event that Mr. Walsh’s employment is terminated by the Company without cause, by reason of Mr. Walsh’s resignation for good reason, by reason of Mr. Walsh’s death or disability, or as a result of the Company’s non-renewal of the employment term, Mr. Walsh is entitled to a lump sum cash severance amount equal to one times (1x) the sum of his annual base salary and target STI award. Mr. Walsh would also be entitled to a pro-rated STI award for the year in which his employment terminates (based on actual performance). In the event that Mr. Walsh’s employment is terminated by the Company without cause, by reason of his resignation for good reason, or as a result of the Company’s non-renewal of the employment term, in each case, within 6 months prior to and 12 months following a change in control, his lump sum cash severance amount would be increased to two times (2x) the sum of his annual base salary and target STI award. |
(2) | Pursuant to the EVP Severance Plan, in the event that Messrs. Rouse’s, Henry’s, McCusker’s or Wholey’s employment is terminated by the Company without cause or by reason of their resignation for good reason, they would be entitled to a cash severance amount equal to (i) 78 weeks’ of base pay, payable in equal installments on the Company’s regular payroll schedule over the 78 weeks, and (ii) one and one-half (1.5) times their target STI award payable in equal installments on the Company’s regular payroll over a period of 78 weeks. They would also be entitled to a pro-rated STI award for the year in which their employment terminates (based on actual performance). In the event that Messrs. Rouse’s, Henry’s, McCusker’s or Wholey’s employment is terminated by the Company without cause or by reason of their resignation for good reason, in each case, within 2 years following a change in control, their cash severance amount would be increased to (i) 104 weeks’ of base pay, payable in equal installments on the Company’s regular payroll schedule over 104 weeks, and (ii) two (2) times their target STI award payable in equal installments on the Company’s regular payroll period over a period of 104 weeks. |
(3) | Amounts reported in this column were calculated on the basis of short-term cash incentive awards paid under our STI for 2019 performance, which were approved on March 3, 2020 and paid on April 1, 2020. |
(4) | For Messrs. Rouse, Henry, McCusker, and Wholey, represents continuation of Company-paid life insurance coverage for up to 18 months in the event that their employment is terminated by the Company without cause or by reason of their resignation for good reason, pursuant to the terms of the EVP Severance Program. |
(5) | For Messrs. Rouse, Henry, McCusker and Wholey, represents 12 months of Company-paid outplacement benefits in the event their employment is terminated by the Company without cause or by reason of their resignation for good reason pursuant to the terms of the EVP Severance Program. |
(6) | Pursuant to the term of Mr. Walsh’s stock option grants, in the event that Mr. Walsh’s employment is terminated by the Company without cause, or Mr. Walsh resigns for good reason, in either case within six months prior to or twelve months following a “change in control”, all outstanding unvested stock options held by Mr. Walsh will immediately vest and become exercisable as of the date of such termination (or change in control, if later). Amount reflects Mr. Walsh’s outstanding unvested stock as of December 31, 2019 valued at a market price of $7.438 as of December 31, 2019. |
Service | | | Fee Amount |
Annual Retainer for Board Service | | | $100,000 |
Annual Board and Committee Meeting Fee | | | $20,000 |
Name(1) | | | Fees Earned or Paid in Cash ($)(2) | | | Stock Option Awards ($) | | | All Other Compensation ($) | | | Total ($) |
Scott Galloway | | | 120,000 | | | — | | | — | | | 120,000 |
Peter Glusker | | | 120,000 | | | — | | | — | | | 120,000 |
Scott Kasen | | | 120,000 | | | — | | | — | | | 120,000 |
Brian Kushner | | | 120,000 | | | — | | | — | | | 120,000 |
Ross Levinsohn | | | 120,000 | | | — | | | — | | | 120,000 |
Jason Mudrick(3) | | | 60,000 | | | — | | | — | | | 60,000 |
John Slater | | | 115,000 | | | — | | | — | | | 115,000 |
(1) | Mr. Walsh, our President and Chief Executive Officer, is not included in this table because he was employed by the Company during fiscal year 2019 and did not receive compensation for his services as a director. See “Compensation Tables – Summary Compensation Table” for a discussion of the compensation earned by Mr. Walsh during fiscal year 2019. |
(2) | Reflects the annual retainer for Board service and annual Board and committee meeting fees. |
(3) | At his request, Mr. Mudrick, an executive officer at Mudrick Capital, our largest stockholder, has elected to receive half of the approved annual non-management director compensation. |
• | certain information with respect to the beneficial ownership of our common stock for each of our executive officers, each of our directors, all of our directors and executive officers as a group and each person we know to be the beneficial owner of more than 5% of our common stock; and |
• | the number of shares of our common stock held by and registered for resale by means of this prospectus for the Registered Stockholders. |
Name and address of Beneficial Owner | | | Number of Shares | | | Percentage of Shares | | | Number of Shares Being Registered |
5% Stockholders: | | | | | | | |||
Affiliates of Mudrick(1) | | | | | | | |||
Affiliates of GoldenTree(2) | | | | | | | |||
Affiliates of Paulson(3) | | | | | | | |||
Yosemite Sellers Representative LLC (“Yosemite”)(4) | | | | | | | |||
Affiliates of Grosvenor Capital Management, L.P. (“Grosvenor”)(5) | | | | | | | |||
Named Executive Officers and Directors: | | | | | | | |||
Joseph A. Walsh(6) | | | | | | | |||
Paul D. Rouse(7) | | | | | | | |||
Gordon Henry(8) | | | | | | | |||
James McCusker(9) | | | | | | | |||
John Wholey(10) | | | | | | | |||
Scott Galloway(11) | | | | | | | |||
Peter Glusker(12) | | | | | | | |||
Scott Kasen(13) | | | | | | | |||
Brian Kushner(14) | | | | | | | |||
Ross Levinsohn(15) | | | | | | | |||
Jason Mudrick(16) | | | | | | | |||
John Slater | | | | | | | |||
All Directors and Executive Officers as a Group (11 persons) | | | | | | | |||
Other Registered Stockholders: | | | | | | | |||
All Other Employees(17) | | | | | | | |||
All Other Registered Stockholders(18) | | | | | | |
* | Represents beneficial ownership of less than 1% of total shares of common stock outstanding |
(1) | Consists of shares of common stock and shares issuable pursuant to options that are exercisable within 60 days of , held of record by Blackwell Partners LLC Series A, shares of common stock and shares issuable pursuant to options that are exercisable within 60 days of , held of record by Boston Patriot Batterymarch St. LLC, shares of common stock held of record by Mercer QIF Fund PLC, shares of common stock held of record by Mudrick Distressed Opportunity Drawdown Fund II, L.P., shares of common stock and shares issuable pursuant to options that are exercisable within 60 days of , held of record by Mudrick Distressed Opportunity Drawdown Fund, L.P., shares of common stock and shares issuable pursuant to options that are exercisable within 60 days of , held of record by Mudrick Distressed Opportunity Fund Global, L.P., shares of common stock and shares issuable pursuant to options that are exercisable within 60 days of , held of record by Mudrick Distressed Opportunity Specialty Fund, L.P., shares of common stock and shares issuable pursuant to options that are exercisable within 60 days of , held of record by P. Mudrick LTD, shares of common stock held of record by Trustees of Grinnell College, shares of common stock held of record by Verto Direct Opportunity GP, LLC, shares of common stock held of record by Verto Direct Opportunity II, L.P., shares issuable pursuant to options that are exercisable within 60 days of , held of record by Verto Direct Opportunity, L.P. In addition, shares of common stock are held by former investors in Verto Direct Opportunity Fund, which were distributed in kind to such investors in 2019 and where such investors have requested that Verto Direct Opportunity GP, LLC sell such shares on their behalf. Jason Mudrick is the founder, general partner and Chief Investment Officer of Mudrick Capital. Mr. Mudrick through Mudrick Capital, is responsible for the voting and investment decisions relating to such shares of common stock. Each of the aforementioned entities and individuals disclaims beneficial ownership of the shares of the common stock held of record by any other entity or individual explicitly named in this footnote except to the extent of such entity or individual’s pecuniary interest therein, if any. The address of each of the entities and individuals explicitly named in this footnote is c/o Mudrick Capital Management, L.P., 527 Madison Avenue, 6th Floor, New York, NY 10022. |
(2) | Consists of shares of common stock held of record by GoldenTree 2004 Trust, shares of common stock held of record by GoldenTree VI Master Fund L.P., shares of common stock held of record by GoldenTree Distressed Master Fund 2014 L.P., shares of common stock held of record by GoldenTree Insurance Fund Series Interests of the Sali Multi-Series Fund L.P., shares of common stock held of record by GoldenTree Master Fund, Ltd., shares of common stock held of record by GN3 SIP Limited, shares of common stock held of record by San Bernadino County Employees’ Retirement Association, shares of common stock held of record by High Yield and Bank Loan Series Trust, shares of common stock held of record by GT NM, LP, shares of common stock held of record by Louisiana State Employees’ Retirement System and shares of common stock held of record by Crown Managed Accounts SPC – Crown/GT Segregated Portfolio. The shares are beneficially owned by certain funds and accounts (the “GTAM Funds”) that are managed by GoldenTree Asset Management LP (“GTAM LP”). GoldenTree Asset Management LLC (“GTAM LLC”) is the General Partner of GTAM LP. Steven A. Tananbaum is the Sole Managing Member of GTAM LLC. GTAM LP has discretionary authority to trade the shares and make voting and investment decisions relating to such shares via an investment management agreement with the relevant GTAM Funds. GTAM LP is not the beneficial owner of the shares. The business address for each of the funds explicitly named in this footnote is 300 Park Avenue, 21st Floor, New York, NY 10022. |
(3) | Consists of shares of common stock and shares issuable pursuant to options that are exercisable within 60 days of , held of record by Paulson Credit Opportunities Master LTD and shares of common stock and shares issuable pursuant to options that are exercisable within 60 days of , held of record by Paulson Credit Opportunities Master II LTD. Paulson, an investment advisor that is registered under the Investment Advisers Act of 1940, furnishes investment advice to and manages the listed investment companies or funds. In its role as investment advisor, or manager, Paulson possesses voting and investment power over the securities that are owned by the listed investment companies and funds. John Paulson is the controlling person of Paulson. Each of Paulson and John Paulson may be deemed to indirectly beneficially own the securities directly owned by the listed investment companies and funds. The address of each of the entities and individuals explicitly named in this footnote is c/o Paulson & Co. Inc., 1133 Avenue of the Americas, New York, NY 10036. |
(4) | Mr. Stephen A. Feinberg indirectly controls Yosemite. Mr. Feinberg disclaims any beneficial ownership of the shares held by Yosemite, except to the extent of his pecuniary interest therein. Pursuant to a Pledge Agreement, dated as of June 30, 2017 (the “Indemnification Agreement”), Yosemite has granted a pledge over the shares to secure payment of certain taxes relating to UTPs for which Yosemite has indemnified the Company pursuant to the Indemnification Agreement. If Yosemite is required to pay the Company any amounts pursuant to the Indemnification Agreement, Yosemite may elect to pay such amounts in cash and/or shares. The address of the entity explicitly named in this footnote is c/o Cerberus Capital Management L.P, ATTN: Office of the General Counsel, 875 Third Ave., 11th Floor, New York, NY 10022. |
(5) | Consists of shares of common stock held of record by Grosvenor Opportunistic Credit Master Fund III, Ltd., shares of common stock held of record by Grosvenor Opportunistic Credit Master Fund III (TI) L.P., shares of common stock held of record by GCM Grosvenor Special Opportunities Master Fund, Ltd., shares of common stock held of record by SC Absolute Return Fund, LLC, shares of common stock held of record by LSM II, L.P., shares of common stock held of record by Grosvenor See Blue Fund, Ltd. Grosvenor Capital Management, L.P., an investment advisor that is registered under the Investment Advisers Act of 1940, furnishes investment advice to and manages the funds. Grosvenor Capital’s investment committee has the power to vote or to direct the vote of, and to dispose of, or to direct the disposition of, the common stock held by the funds. The members of Grosvenor Capital’s investment committee are Frederick Pollock, David Richter, Brad Meyers and David Small. Grosvenor Capital may be deemed to indirectly beneficially own the securities directly owned by the listed investment companies and funds. The address of each of the entities explicitly named in this footnote is ATTN Investment Implementation, 900 N Michigan Ave. STE 1100, Chicago, IL, 60611. |
(6) | Consists of shares issuable pursuant to options that are exercisable within 60 days of , . |
(7) | Consists of shares issuable pursuant to options that are exercisable within 60 days of , . |
(8) | Consists of shares issuable pursuant to options that are exercisable within 60 days of , . |
(9) | Consists of shares issuable pursuant to options that are exercisable within 60 days of , . |
(10) | Consists of shares issuable pursuant to options that are exercisable within 60 days of , . |
(11) | Consists of shares of common stock and of shares issuable pursuant to options that are exercisable within 60 days of , . |
(12) | Consists of shares issuable pursuant to options that are exercisable within 60 days of , . |
(13) | Consists of shares issuable pursuant to options that are exercisable within 60 days of , . |
(14) | Consists of shares issuable pursuant to options that are exercisable within 60 days of , . |
(15) | Consists of shares issuable pursuant to options that are exercisable within 60 days of , . |
(16) | Consists of shares issuable pursuant to options that are exercisable within 60 days of , and shares held of record by the affiliates of Mudrick Capital. Mr. Mudrick through Mudrick Capital, is responsible for the voting and investment decisions relating to such shares of common stock held by the affiliates of Mudrick Capital. The total shares represented for Mr. Mudrick includes shares of common stock held by the affiliates of Mudrick Capital. |
(17) | Consists of shares and shares issuable pursuant to options that are exercisable within 60 days of , held of record by certain of our employees not listed above who, as a group, own % of our total outstanding shares, with no single holder owning more than 1% of our total outstanding shares. |
(18) | Consists of shares and shares issuable pursuant to options that are exercisable within 60 days of , held of record by Registered Stockholders not listed above who, as a group, own less than 1% of our total outstanding ordinary shares. |
Stockholder | | | Shares Purchased | | | Options Purchased | | | Aggregate Purchase Price |
5% Stockholders: | | | | | | | |||
Affiliates of Mudrick Capital(1) | | | | | | | |||
Affiliates of GoldenTree(2) | | | | | | | |||
Affiliates of Paulson(3) | | | | | | | |||
Directors and Executive Officers: | | | | | | | |||
Joseph A. Walsh | | | | | | | |||
Paul D. Rouse | | | | | | | |||
Gordon Henry | | | | | | | |||
James McCusker | | | | | | | |||
Deb Ryan | | | | | | | |||
John Wholey | | | | | | | |||
Lesley Bolger | | | | | | | |||
Peter Glusker | | | | | | | |||
Ross Levinsohn | | | | | | |
(1) | options were repurchased from Verto Direct Opportunity, L.P. shares and shares were repurchased from Trustees of Grinnell College and Verto Direct Opportunity, L.P. |
(2) | shares, shares, shares, shares, shares and shares were repurchased from GN3 SIP Limited, GoldenTree Insurance Fund Series Interests of the Sali Multi-Series Fund, L.P., GoldenTree 2004 Trust, GT NM, LP, Louisiana State Employees’ Retirement System and San Bernadino County Employees’ Retirement Association, respectively. |
(3) | shares and shares were repurchased from Paulson Credit Opportunities Master Ltd. and Paulson Credit Opportunities Master, respectively. |
• | 85% of our eligible billed accounts, |
• | 60% of our eligible installment accounts, plus |
• | 85% of our eligible credit card accounts, plus |
• | 85% of the amount of eligible alpha accounts, minus |
• | any reserves established by the administrative agent for the ABL facility in its reasonable business judgment. |
• | in the case of borrowings denominated in U.S. dollars on any day (a) at our election, either (i) an amount (in the case of the Senior Term Loan, not less than 2.00%) equal to the greater of (A) a base rate determined by reference to the rate of interest per annum announced by The Wall Street Journal as its prime rate on such day, (B) the federal funds effective rate on such day plus 1/2 of 1.00% and (C) LIBOR plus 1.00% or (ii) if available, LIBOR for U.S. dollars determined by reference to the applicable Reuters screen page two business days prior to the commencement of the interest period relevant to the subject borrowing, adjusted for certain additional costs, which may not, with respect to the Senior Term Loan only, be less than 1.00%, plus (b) an applicable margin; and |
• | the case of borrowings under the ABL Facility denominated in U.S. Dollars on any day, (a) at our election, either (i) an amount equal to the greater of (A) a base rate determined by reference to the rate |
• | a customary annual administration fee to the Senior Term Loan administrative agent. |
• | a customary annual administration fee to the ABL Facility administrative agent; |
• | a letter of credit fee to the ABL Facility administrative agent for the issuing banks; and |
• | an unused line fee to the ABL Facility administrative agent for the lenders. |
• | with 100% of excess cash flow (determined in accordance with the terms of the documentation governing the Senior Term Loan) for each fiscal quarter, minus, at the option of the Company, the amount of certain voluntary prepayments under the Senior Term Loan (subject to stepdowns to (i) 75% if the adjusted first lien leverage ratio is 1.50:1.00 or less and (ii) 50% if the adjusted first lien leverage ratio is 1.00:1.00 or less); |
• | with 100% of the (i) cash proceeds received in respect of any debt or equity received, insurance proceeds, condemnation awards, net of any fees, expenses, and taxes, and (ii) amount of any reserves for any contingent liability determined to be reversed; or |
• | upon the occurrence of a change in control. |
• | the amount drawn on the revolver exceeds the lesser of (i) the borrowing base or (ii) the trailing 90-day collections. |
• | incur additional indebtedness; |
• | issue preferred stock; |
• | create, incur, assume or permit liens; |
• | consolidate, merge, liquidate, wind up or dissolve; |
• | make, purchase, hold or acquire investments, including acquisitions, loans and advances; |
• | pay dividends or make other distributions in respect of equity; |
• | make payments in respect of junior lien or subordinated debt; |
• | sell, transfer, lease, license or sublease or otherwise dispose of assets; |
• | enter into any sale and leaseback transactions; |
• | enter into any swap agreement; |
• | engage in transactions with affiliates; |
• | enter into any restrictive agreement; |
• | materially alter the business that we conduct; |
• | change its fiscal year for accounting and financial reporting purposes; |
• | permit any subsidiary to, make or commit to make any capital expenditure; and |
• | amend or otherwise change the terms of the documentation governing certain restricted debt. |
• | incur additional indebtedness; |
• | issue or sell its stock; |
• | create, incur, assume or permit liens; |
• | consolidate, merge, liquidate, wind up or dissolve; |
• | make, purchase, hold or acquire investments, including acquisitions, loans and advances; |
• | pay dividends or make other distributions in respect of equity; |
• | make payments in respect of junior lien or subordinated debt; |
• | engage in transactions with affiliates; |
• | enter into any restrictive agreement; and |
• | amend or otherwise change the terms of the documentation governing certain restricted debt. |
(a) | Fixed Charge Coverage Ratio. The fixed charge coverage ratio, measured on a quarter-end basis, must be at least 1.00 to 1.00 as of the last day of each fiscal quarter. |
(b) | Excess Availability. Excess availability under the ABL Facility must be at least $14.0 million at all times. |
• | 1% of the number of shares of our common stock then outstanding, which will equal approximately shares immediately after the effectiveness of the registration statement of which this prospectus forms a part; or |
• | the average weekly trading volume of our common stock during the four calendar weeks preceding the filing of a notice on Form 144 with respect to that sale. |
• | Board Appointment Rights: The right to appoint or nominate directors to the Board survives termination of the Stockholders’ Agreement to the extent necessary to meet applicable listing requirements of any securities exchange or quotation system on which our common stock is expected to be listed or quoted. |
• | Demand Registration Rights: The Stockholders’ Agreement provides any 5% stockholder the right to request the Company to effect the registration of all or a portion of the registrable securities beneficially owned by such stockholder. We will give prompt written notice of any such registration demand to each of the other 5% stockholders, so they may request to include registrable shares in the registration demand. We shall use best efforts to file and effect the registration of such securities and have it remain effective for at least 180 days. Stockholders are collectively limited to three registration demands under Form S-1, and subject to certain limitations, unlimited registration demands under Form S-3 should we become eligible to use that form. Any such registration demands may be “shelf” registrations. No 5% stockholder may make a registration demand until the earliest to occur of (i) the “Exchange Act Reporting Date”, (ii) the six-month anniversary of the Company’s initial public offering of shares of common stock, and (iii) the date on which the Board approves the making of a registration demand pursuant to the Stockholders Agreement. |
• | Piggyback Registration Rights: In the event that we propose to file a registration statement with respect to Company securities, whether or not for sale for our own account, with the exception of certain types of registrations, we shall provide each stockholder with written notice of our intention to do so at least 30 days prior to filing such registration statement. Any stockholder may elect to include registrable securities beneficially owned by it in the registration statement to which notice relates, by submitting a written request to us within 15 days after the date of such notice. |
• | Expenses: We will pay all expenses with respect to registration; provided, that each selling holder shall bear its pro rata share of expenses on the basis of the number of shares, as applicable, sold in such registration, of all underwriting discounts, selling commissions and stock transfer taxes, and each such selling holder shall be responsible for any fees and expenses of any persons retained by such selling holder. |
• | an individual who is a citizen or resident of the U.S.; |
• | a corporation (or other entity taxable as a corporation for U.S. federal income tax purposes) that is created or organized in or under the laws of the U.S., any state thereof or the District of Columbia; |
• | an estate the income of which is subject to U.S. federal income taxation regardless of its source; or |
• | a trust if (i) a court within the U.S. is able to exercise primary supervision over the administration of the trust and one or more U.S. persons have the authority to control all substantial decisions of the trust or (ii) it has a valid election in effect under applicable U.S. Treasury regulations to be treated as a domestic trust. |
• | the gain (i) is effectively connected with the conduct by the non-U.S. holder of a U.S. trade or business and (ii) if required by an applicable income tax treaty, is attributable to a permanent establishment (or, in certain cases involving individual holders, a fixed base) maintained by the non-U.S. holder in the U.S. (in which case the special rules described below apply); |
• | the non-U.S. holder is an individual who is present in the U.S. for 183 or more days in the taxable year of such disposition and certain other conditions are met (in which case the gain would be subject to a flat 30% tax, or such reduced rate as may be specified by an applicable income tax treaty, which may be offset by certain U.S. source capital losses, provided the non-U.S holder has timely filed U.S. federal income tax returns with respect to such losses); or |
• | we are, or become, a “United States real property holding corporation” (a “USRPHC”), for U.S. federal income tax purposes at any time during the shorter of the five-year period ending on the date of disposition of our common stock and the non-U.S. holder’s holding period for our common stock. |
| | Page | |
| | ||
| | ||
| | ||
| | ||
| | ||
| |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Revenue | | | $1,421,374 | | | $1,784,401 | | | $1,318,166 |
Operating expenses: | | | | | | ||||
Cost of services (exclusive of depreciation and amortization) | | | 476,355 | | | 647,288 | | | 553,293 |
Sales and marketing | | | 352,740 | | | 469,238 | | | 370,548 |
General and administrative | | | 179,956 | | | 238,554 | | | 223,887 |
Depreciation and amortization | | | 206,270 | | | 266,975 | | | 301,435 |
Total operating expenses | | | 1,215,321 | | | 1,622,055 | | | 1,449,163 |
| | | | | |||||
Operating income (loss) | | | 206,053 | | | 162,346 | | | (130,997) |
Other income (expense): | | | | | | ||||
Interest expense | | | (68,181) | | | (53,851) | | | (38,536) |
Interest expense, related party | | | (24,770) | | | (28,846) | | | (29,279) |
Other components of net periodic pension cost | | | (53,161) | | | (516) | | | (40,804) |
(Loss) gain on early extinguishment of debt | | | (6,375) | | | (18,375) | | | 751 |
Income (loss) before (provision) benefit for income taxes | | | 53,566 | | | 60,758 | | | (238,865) |
(Provision) benefit for income taxes | | | (18,062) | | | (8,487) | | | 67,541 |
Net income (loss) | | | $35,504 | | | $52,271 | | | $(171,324) |
| | | | | |||||
Net income (loss) per common share: | | | | | | | |||
Basic | | | $0.48 | | | $0.51 | | | $(1.69) |
Diluted | | | $0.45 | | | $0.49 | | | $(1.69) |
Weighted-average shares used in computing basic and diluted net income (loss) per common share: | | | | | | ||||
Basic | | | 73,521,230 | | | 103,196,920 | | | 101,586,026 |
Diluted | | | 78,221,765 | | | 107,336,152 | | | 101,586,026 |
| | December 31, 2019 | | | December 31, 2018 | |
Assets | | | | | ||
Current assets | | | | |||
Cash and cash equivalents | | | $1,912 | | | $34,169 |
Accounts receivable, net of allowance of $26,828 and $22,571 | | | 369,690 | | | 440,735 |
Contract assets | | | 11,682 | | | 13,197 |
Accrued tax receivable | | | 37,460 | | | 40,328 |
Deferred costs | | | 15,321 | | | 16,867 |
Prepaid expenses and other | | | 12,715 | | | 17,924 |
Indemnification asset | | | 29,789 | | | — |
Total current assets | | | 478,569 | | | 563,220 |
Fixed assets and capitalized software, net | | | 101,512 | | | 122,157 |
Operating lease right-of-use assets, net | | | 39,046 | | | — |
Goodwill | | | 609,457 | | | 609,457 |
Intangible assets, net | | | 147,480 | | | 312,242 |
Debt issuance costs | | | 3,451 | | | 3,676 |
Indemnification asset | | | — | | | 33,882 |
Other assets | | | 8,777 | | | 8,854 |
Total assets | | | $1,388,292 | | | $1,653,488 |
Liabilities and Shareholders' Equity | | | | | ||
Current liabilities | | | | |||
Accounts payable | | | $16,067 | | | $24,576 |
Accrued liabilities | | | 140,261 | | | 177,521 |
Current portion of financing obligations | | | 580 | | | 1,226 |
Current portion of operating lease liability | | | 9,579 | | | — |
Current portion of reserve for facility exit costs | | | — | | | 4,392 |
Accrued interest | | | 13,164 | | | 2,721 |
Current portion of unrecognized tax benefits | | | 53,111 | | | — |
Contract liabilities | | | 24,679 | | | 31,070 |
Total current liabilities | | | 257,441 | | | 241,506 |
Senior Term Loan, net of debt issuance costs of $593 and $716 | | | 420,036 | | | 399,284 |
Senior Term Loan, related party | | | 189,371 | | | — |
ABL Facility | | | 104,985 | | | 146,577 |
Financing obligations, net of current portion | | | 55,537 | | | 56,117 |
Pension obligations, net | | | 193,533 | | | 170,919 |
Stock option liability | | | 43,026 | | | 64,250 |
Long-term disability insurance | | | 10,874 | | | 12,406 |
Deferred tax liabilities | | | 54,738 | | | 78,905 |
Unrecognized tax benefits, net of current portion | | | 1,833 | | | 51,372 |
Operating lease liability, net of current portion | | | 28,783 | | | — |
Reserve for facility exit costs, net of current portion | | | — | | | 3,451 |
Other liabilities | | | 875 | | | 361 |
Total long-term liabilities | | | 1,103,591 | | | 983,642 |
| | December 31, 2019 | | | December 31, 2018 | |
Commitments and contingencies (see Note 10 and Note 16) | | | | | ||
Shareholders' equity | | | | |||
Common stock - $0.01 par value, 250,000,000 shares authorized; 103,397,908 shares issued and 60,282,947 shares outstanding at December 31, 2019; and 103,196,920 shares issued and outstanding at December 31, 2018 | | | 1,034 | | | 1,032 |
Additional paid-in capital | | | 1,008,241 | | | 1,006,363 |
Treasury stock - 43,114,961 shares at December 31, 2019 and 0 shares at December 31, 2018 | | | (437,962) | | | — |
Accumulated deficit | | | (544,053) | | | (579,055) |
Total shareholders' equity | | | 27,260 | | | 428,340 |
Total liabilities and shareholders' equity | | | $1,388,292 | | | $1,653,488 |
| | Common Stock | | | | | Treasury Stock | | | | |||||||||||
| | Common Shares Issued | | | Par Value | | | Additional Paid-in Capital | | | Shares | | | Amount | | | Accumulated (Deficit) | | | Total Shareholders' Equity | |
Balance as of January 1, 2017 | | | 99,948,433 | | | $999 | | | $988,223 | | | — | | | $— | | | $(622,515) | | | $366,707 |
Issuance of common stock and additional paid-in-capital for acquisition | | | 3,248,487 | | | 33 | | | 18,140 | | | — | | | — | | | — | | | 18,173 |
Net (loss) | | | — | | | — | | | — | | | — | | | — | | | (171,324) | | | (171,324) |
Balance as of December 31, 2017 | | | 103,196,920 | | | $1,032 | | | $1,006,363 | | | — | | | $— | | | $(793,839) | | | $213,556 |
Cumulative effect of adoption of new revenue recognition standard (Note 2) | | | — | | | — | | | — | | | — | | | — | | | 162,513 | | | 162,513 |
Net income | | | — | | | — | | | — | | | — | | | — | | | 52,271 | | | 52,271 |
Balance as of December 31, 2018 | | | 103,196,920 | | | $1,032 | | | $1,006,363 | | | — | | | $— | | | $(579,055) | | | $428,340 |
Purchase of treasury stock (Note 13) | | | — | | | — | | | — | | | (43,114,961) | | | (437,962) | | | — | | | (437,962) |
Exercise of stock options | | | 200,988 | | | 2 | | | 1,878 | | | — | | | — | | | — | | | 1,880 |
Cumulative effect of adoption of new lease standard (Note 10) | | | — | | | — | | | — | | | — | | | — | | | (502) | | | (502) |
Net income | | | — | | | — | | | — | | | — | | | — | | | 35,504 | | | 35,504 |
Balance as of December 31, 2019 | | | 103,397,908 | | | $ 1,034 | | | $1,008,241 | | | (43,114,961) | | | $ (437,962) | | | $(544,053) | | | $27,260 |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Cash flows from operating activities | | | | | | | |||
Net income (loss) | | | $35,504 | | | $52,271 | | | $(171,324) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | |||
Depreciation and amortization | | | 206,270 | | | 266,975 | | | 301,435 |
Amortization of debt issuance costs | | | 1,123 | | | 1,576 | | | 1,048 |
Deferred income taxes | | | (25,118) | | | (22,745) | | | (141,996) |
Provision for bad debt | | | 30,092 | | | 24,214 | | | 19,670 |
Provision for service credits | | | 25,467 | | | 31,491 | | | 29,417 |
Stock-based compensation expense | | | 14,119 | | | 39,604 | | | 23,364 |
Other components of net periodic pension cost | | | 53,161 | | | 516 | | | 40,804 |
Loss (gain) on early extinguishment of debt | | | 6,375 | | | 18,375 | | | (751) |
Loss on disposal/write-off of fixed assets and capitalized software | | | 5,942 | | | 11,464 | | | 2,758 |
Impairment of operating lease right-of-use assets | | | 5,670 | | | — | | | — |
Non-cash loss (gain) from remeasurement of indemnification asset | | | 4,093 | | | (9,518) | | | (6,191) |
Changes in assets and liabilities: | | | | | | | |||
Accounts receivable | | | 16,457 | | | 14,456 | | | 232,163 |
Contract assets | | | 1,515 | | | (4,834) | | | — |
Deferred costs | | | 1,931 | | | 682 | | | (56,850) |
Prepaid and other assets | | | 3,745 | | | (3,701) | | | 16,389 |
Accounts payable and accrued liabilities | | | (69,244) | | | (72,112) | | | (49,382) |
Accrued income taxes, net | | | 4,376 | | | (12,797) | | | (22,257) |
Operating lease liability | | | (10,587) | | | — | | | — |
Contract liabilities | | | (6,391) | | | 11,144 | | | — |
Deferred revenue | | | — | | | — | | | 22,496 |
Settlement of stock option liability (see Note 13) | | | (33,901) | | | — | | | — |
Net cash provided by operating activities | | | 270,599 | | | 347,061 | | | 240,793 |
Cash flows from investing activities | | | | | | | |||
Additions to fixed assets and capitalized software | | | (26,065) | | | (27,429) | | | (19,992) |
Proceeds from the sale of building and fixed assets | | | 847 | | | 17 | | | 7,332 |
Acquisition of a business, net of cash acquired | | | (147) | | | (1,250) | | | (587,734) |
Net cash (used in) investing activities | | | (25,365) | | | (28,662) | | | (600,394) |
Cash flows from financing activities | | | | | | ||||
Proceeds from Senior Term Loan, net | | | 193,625 | | | 381,625 | | | — |
Proceeds from Senior Term Loan, related party | | | 225,000 | | | — | | | — |
Payments of Senior Term Loan | | | (148,256) | | | — | | | — |
Payments of Senior Term Loan, related party | | | (66,744) | | | — | | | — |
Proceeds from Original Term Facility | | | — | | | — | | | 278,026 |
Proceeds from Original Term Facility, related party | | | — | | | — | | | 271,974 |
Payments of Original Term Facility, upon extinguishment | | | — | | | (198,973) | | | — |
Payments of Original Term Facility, upon extinguishment, related party | | | — | | | (155,368) | | | — |
Payments of Original Term Facility, prior to extinguishment | | | — | | | (166,774) | | | (126,119) |
Payments of Original Term Facility, prior to extinguishment, related party | | | — | | | (130,226) | | | (152,416) |
Proceeds from ABL Facility | | | 1,142,717 | | | 1,823,207 | | | 1,427,498 |
Payments of ABL Facility | | | (1,184,310) | | | (1,836,642) | | | (1,367,485) |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Payments of financing obligations | | | (1,226) | | | (3,117) | | | (7,073) |
Debt issuance costs | | | (774) | | | — | | | (4,175) |
Purchase of treasury stock (see Note 13) | | | (437,962) | | | — | | | — |
Proceeds from exercise of stock options | | | 439 | | | — | | | — |
Net cash (used in) provided by financing activities | | | (277,491) | | | (286,268) | | | 320,230 |
| | | | | |||||
(Decrease) increase in cash and cash equivalents | | | (32,257) | | | 32,131 | | | (39,371) |
Cash and cash equivalents, beginning of period | | | 34,169 | | | 2,038 | | | 41,409 |
Cash and cash equivalents, end of period | | | $1,912 | | | $34,169 | | | $2,038 |
| | | | | |||||
Supplemental information | | | | | | | |||
Cash paid for interest | | | $81,543 | | | $80,972 | | | $64,628 |
Cash paid for income taxes, net | | | $38,091 | | | $44,029 | | | $96,712 |
Note 1 | Description of Business and Summary of Significant Accounting Policies |
• | Identify the customer contract; |
• | Identify the performance obligations in the contract; |
• | Determine the transaction price; |
• | Allocate the transaction price to the performance obligations in the contract; and |
• | Recognize revenue as the performance obligations are satisfied. |
| | December 31, | ||||
| | 2019 | | | 2018 | |
Accounts receivable | | | $ 129,953 | | | $ 154,479 |
Unbilled accounts receivable | | | 266,565 | | | 308,827 |
Total accounts receivable | | | 396,518 | | | 463,306 |
Less: allowance for doubtful accounts | | | (26,828) | | | (22,571) |
Accounts receivable, net of allowance | | | $369,690 | | | $440,735 |
| | Estimated Useful Lives | |
Buildings and building improvements | | | 8 - 30 years |
Leasehold improvements(1) | | | 1 - 8 years |
Computer and data processing equipment | | | 3 years |
Furniture and fixtures | | | 7 years |
Capitalized software | | | 1.5 - 7 years |
Other | | | 3 - 7 years |
(1) | Leasehold improvements are depreciated at the shorter of their estimated useful lives or the lease term. See Note 8, Fixed Assets and Capitalized Software. |
| | Estimated Useful Lives | |
Client relationships | | | 3.5 - 4 years |
Trademarks and domain names | | | 2.5 - 6 years |
Patented technologies | | | 3 - 3.5 years |
Covenants not to compete | | | 3 years |
Note 2 | Revenue Recognition |
| | December 31, | | | January 1, 2018 | ||||
| | 2019 | | | 2018 | | |||
Contract assets | | | $11,682 | | | $13,197 | | | $8,363 |
Contract liabilities | | | 24,679 | | | 31,070 | | | 19,926 |
• | Change in timing of print revenue recognition: The Company recognizes print advertising revenue at the point in time in which the performance obligation is satisfied and control transfers to the client which is upon delivery to the intended market. Previously, revenue earned from print advertising services was recognized ratably over the life of each directory. |
• | Change in accounting for costs to fulfill: Costs incurred to fulfill print services are capitalized and charged to expense at the time of delivery to the intended market, consistent with the recognition of revenue. Previously, these costs were amortized over the average life, in months, of the directories, under the deferral and amortization method of accounting. |
• | Change in accounting for commissions: The portion of commissions incurred to obtain an initial contract in excess of renewal commissions are capitalized and recognized over the period of benefit, which is determined to be two years. Commissions for renewals of existing contracts are expensed as incurred. Prior to the Company's adoption of ASC 606, sales commissions incurred were deferred and expensed over the relevant fulfillment cycle. |
• | Change in presentation: The Company reclassified amounts related to accrued service credits to clients from the allowance for doubtful accounts, to Accrued liabilities on its consolidated balance sheet. |
| | Year Ended December 31, 2018 | |||||||
Consolidated Statements of Operations | | | Under ASC 605 | | | Effect of Adoption of ASC 606 | | | Under ASC 606 |
Revenue | | | $1,792,953 | | | $(8,552) | | | $1,784,401 |
| | | | | | ||||
Operating expenses | | | | | | | |||
Cost of services (exclusive of depreciation and amortization) | | | 644,085 | | | 3,203 | | | 647,288 |
Sales and marketing | | | 480,624 | | | (11,386) | | | 469,238 |
General and administrative | | | 238,710 | | | (156) | | | 238,554 |
| | | | | | ||||
Income before (provision) for income taxes | | | 60,971 | | | (213) | | | 60,758 |
(Provision) for income taxes | | | (9,920) | | | 1,433 | | | (8,487) |
Net income | | | $51,051 | | | $1,220 | | | $52,271 |
| | | | | | ||||
Net income per common share: | | | | | | | |||
Basic | | | $0.50 | | | $0.01 | | | $0.51 |
Diluted | | | $0.48 | | | $0.01 | | | $0.49 |
| | December 31, 2018 | |||||||
Consolidated Balance Sheet | | | Under ASC 605 | | | Effect of Adoption of ASC 606 | | | Under ASC 606 |
Assets | | | | | | | |||
Current assets | | | | | | | |||
Accounts receivable, net of allowance | | | $160,484 | | | $280,251 | | | $440,735 |
Contract assets | | | — | | | 13,197 | | | 13,197 |
Deferred costs | | | 130,761 | | | (113,894) | | | 16,867 |
Long-term assets | | | | | | | |||
Other assets | | | 5,329 | | | 3,525 | | | 8,854 |
| | | | | | ||||
Liabilities and Shareholders' Equity | | | | | | | |||
Current liabilities | | | | | | | |||
Accrued liabilities | | | 170,171 | | | 7,350 | | | 177,521 |
Deferred revenue | | | 68,347 | | | (68,347) | | | — |
Contract liabilities | | | — | | | 31,070 | | | 31,070 |
Long-term liabilities | | | | | | | |||
Deferred tax liabilities | | | 29,632 | | | 49,273 | | | 78,905 |
| | | | | | ||||
Shareholders' equity | | | | | | | |||
Accumulated (deficit) | | | $(742,788) | | | $163,733 | | | $(579,055) |
| | Year Ended December 31, 2018 | |||||||
Consolidated Statements of Cash Flows | | | Under ASC 605 | | | Effect of Adoption of ASC 606 | | | Under ASC 606 |
Cash Flows from Operating Activities | | | | | | | |||
Net income | | | $51,051 | | | $1,220 | | | $52,271 |
Deferred income taxes | | | (21,312) | | | (1,433) | | | (22,745) |
Provision for bad debt | | | 24,370 | | | (156) | | | 24,214 |
Provision for service credits | | | 31,528 | | | (37) | | | 31,491 |
Accounts receivable | | | 12,176 | | | 2,280 | | | 14,456 |
Contract assets | | | — | | | (4,834) | | | (4,834) |
Deferred costs | | | 5,535 | | | (4,853) | | | 682 |
Prepaid and other assets | | | (176) | | | (3,525) | | | (3,701) |
Contract liabilities | | | — | | | 11,144 | | | 11,144 |
Accounts payable, accrued liabilities and refund liability | | | $(72,306) | | | $194 | | | $(72,112) |
Note 3 | Acquisitions |
Total cash consideration | | | $600,699 |
Total share consideration | | | 18,173 |
Total purchase consideration, as allocated below: | | | $618,872 |
Cash and cash equivalents | | | $12,965 |
Accounts receivable and other current assets | | | 334,275 |
Fixed assets and capitalized software | | | 135,479 |
Intangible assets: | | | |
Client relationships (useful life of 3.5 years) | | | 193,100 |
Trademarks and domain names (useful life of 3.5 years) | | | 62,900 |
Patented technologies (useful life of 2.5 years) | | | 7,500 |
Indemnification asset | | | 18,173 |
Other assets | | | 1,009 |
Accounts payable and other current liabilities | | | (228,501) |
Financing obligations, including current portion | | | (67,532) |
Pension obligations | | | (38,140) |
Deferred tax liabilities | | | (43,352) |
Unrecognized tax benefits, subject to indemnification | | | (49,187) |
Other unrecognized tax benefits | | | (3,281) |
Total identifiable net assets | | | $335,408 |
Goodwill | | | 283,464 |
Total net assets acquired | | | $618,872 |
| | Year Ended December 31, 2017 | |
| | Pro Forma Results | |
Revenue | | | $ 1,872,342 |
Net (loss) | | | $(324,508) |
Note 4 | Fair Value Measurements |
| | 2019 | | | 2018 | |
Balance as of January 1 | | | $ 33,882 | | | $ 24,364 |
Change in fair value | | | (4,093) | | | 9,518 |
Balance as of December 31 | | | $29,789 | | | $33,882 |
| | 2019 | | | 2018 | |
Balance as of January 1 | | | $ 64,250 | | | $ 24,646 |
Settlement of stock option liability | | | (33,901) | | | — |
Exercise of stock options | | | (1,442) | | | — |
Change in fair value | | | 8,356 | | | 34,287 |
Amortization of grant date fair value(1) | | | 5,763 | | | 5,317 |
Balance as of December 31 | | | $43,026 | | | $64,250 |
(1) | Includes approximately $0.7 million of amortization associated with new stock options granted during the 4th quarter of 2019. See Note 13, Stock-Based Compensation. |
| | December 31, 2019 | | | December 31, 2018 | |||||||
| | Carrying Amount | | | Fair Value | | | Carrying Amount | | | Fair Value | |
Senior Term Loan, net | | | $ 609,407 | | | $ 610,000 | | | $ 399,284 | | | $ 400,000 |
Note 5 | Goodwill and Intangible Assets |
| | Marketing Services | | | SaaS | | | Total | |
Balance as of January 1, 2018 | | | $— | | | $— | | | $609,457 |
Additions | | | — | | | — | | | — |
Impairments | | | — | | | — | | | — |
Balance as of December 31, 2018 | | | $— | | | $— | | | $609,457 |
Reallocations | | | 390,573 | | | 218,884 | | | 609,457 |
Additions | | | — | | | — | | | — |
Impairments | | | — | | | — | | | — |
Balance as of December 31, 2019 | | | $390,573 | | | $218,884 | | | $609,457 |
| | Year Ended December 31, 2019 | ||||||||||
| | Gross | | | Accumulated Amortization | | | Net | | | Weighted Average Remaining Amortization Period in Years | |
Client relationships | | | $701,802 | | | $616,187 | | | $85,615 | | | 1.0 |
Trademarks and domain names | | | 200,300 | | | 139,767 | | | 60,533 | | | 2.6 |
Patented technologies | | | 19,600 | | | 19,600 | | | — | | | — |
Covenants not to compete | | | 1,588 | | | 256 | | | 1,332 | | | 2.5 |
Total intangible assets | | | $923,290 | | | $775,810 | | | $147,480 | | | 1.7 |
| | Year Ended December 31, 2018 | ||||||||||
| | Gross | | | Accumulated Amortization | | | Net | | | Weighted Average Remaining Amortization Period in Years | |
Client relationships | | | $701,802 | | | $489,991 | | | $211,811 | | | 2.0 |
Trademarks and domain names | | | 200,300 | | | 103,763 | | | 96,537 | | | 3.4 |
Patented technologies | | | 19,600 | | | 15,706 | | | 3,894 | | | 1.0 |
Total intangible assets | | | $921,702 | | | $609,460 | | | $312,242 | | | 2.4 |
| | Year Ended December 31, 2019 | |||||||||||||
| | Client relationships | | | Trademarks and domain names | | | Patented technologies | | | Covenants not to compete | | | Total Intangible assets | |
Balance as of January 1 | | | $211,811 | | | $96,537 | | | $3,894 | | | $ — | | | $312,242 |
Additions(1) | | | — | | | — | | | — | | | 1,588 | | | 1,588 |
Amortization expense | | | (126,196) | | | (36,004) | | | (3,894) | | | (256) | | | (166,350) |
Balance as of December 31 | | | $85,615 | | | $60,533 | | | $— | | | $1,332 | | | $147,480 |
(1) | The Company acquired covenants not to compete during the year ended December 31, 2019. |
| | Year Ended December 31, 2018 | |||||||||||||
| | Client relationships | | | Trademarks and domain names | | | Patented technologies | | | Total Intangible assets | | |||
Balance as of January 1 | | | $381,073 | | | $ 141,496 | | | $9,825 | | | $532,394 | | ||
Additions(1) | | | 702 | | | — | | | — | | | 702 | | ||
Amortization expense | | | (169,964) | | | (44,959) | | | (5,931) | | | (220,854) | | ||
Balance as of December 31 | | | $211,811 | | | $96,537 | | | $3,894 | | | $312,242 | |
(1) | See Note 3, Acquisitions. |
Fiscal Year | | | Estimated Future Amortization Expense |
2020 | | | $ 115,639 |
2021 | | | 17,008 |
2022 | | | 14,833 |
Total | | | $147,480 |
Note 6 | Restructuring and Integration Expenses |
| | Years Ended December 31, | | | Year Ended December 31, 2019 | |||||||
| | 2019 | | | 2018 | | | 2017 | | | Cumulative | |
Severance costs | | | $9,487 | | | $ 18,326 | | | $ 30,313 | | | $58,126 |
Facility exit costs | | | 6,532 | | | 13,519 | | | 7,317 | | | 27,368 |
System consolidation costs (1) | | | 11,603 | | | 20,859 | | | 4,927 | | | 37,389 |
Legal costs | | | 5,550 | | | 3,956 | | | 4,420 | | | 13,926 |
Tax and accounting advisory services | | | 1,918 | | | 14,851 | | | 10,589 | | | 27,358 |
Other costs (2) | | | 10,870 | | | 15,796 | | | 8,079 | | | 34,745 |
Total restructuring and integration expenses | | | $45,960 | | | $87,307 | | | $65,645 | | | $ 198,912 |
(1) | System consolidation costs primarily represents costs related to YP integration efforts and incurred with contractors engaged to assist the Company with reducing duplicate software applications and licenses, obtaining new maintenance and network contracts, consolidating data centers, and eliminating telecom contracts. |
(2) | Other costs primarily include the write-off of fixed assets and capitalized software costs.. |
| | Severance costs | | | Facility exit costs | | | System consolidation costs | | | Legal costs | | | Tax and accounting advisory services | | | Other costs | | | Total | |
Balance as of January 1, 2019 | | | $5,528 | | | $7,621 | | | $1,064 | | | $3,519 | | | $— | | | $ 13,216 | | | $30,948 |
Expense | | | 9,487 | | | 6,532 | | | 11,603 | | | 5,550 | | | 1,918 | | | 10,870 | | | 45,960 |
Payments | | | (11,638) | | | (7,367) | | | (12,653) | | | (4,256) | | | (1,904) | | | (5,781) | | | (43,599) |
Balance as of December 31, 2019 | | | $3,377 | | | $6,786 | | | $14 | | | $4,813 | | | $14 | | | $18,305 | | | $33,309 |
| | Severance costs | | | Facility exit costs | | | System consolidation costs | | | Legal costs | | | Tax and accounting advisory services | | | Other costs | | | Total | |
Balance as of January 1, 2018 | | | $12,364 | | | $6,024 | | | $938 | | | $3,565 | | | $5,082 | | | $3,002 | | | $30,975 |
Expense | | | 18,326 | | | 13,519 | | | 20,859 | | | 3,956 | | | 14,851 | | | 15,796 | | | 87,307 |
Payments | | | (25,162) | | | (11,922) | | | (20,733) | | | (4,002) | | | (19,933) | | | (5,582) | | | (87,334) |
Balance as of December 31, 2018 | | | $5,528 | | | $7,621 | | | $1,064 | | | $3,519 | | | $— | | | $ 13,216 | | | $30,948 |
Note 7 | Allowance for Doubtful Accounts |
| | 2019 | | | 2018 | | | 2017 | |
Balance as of January 1 | | | $22,571 | | | $31,193 | | | $7,708 |
Impact from adoption of ASC 606 (1) | | | — | | | (7,129) | | | — |
Additions (2) | | | 30,092 | | | 24,214 | | | 49,087 |
Deductions (3) | | | (25,835) | | | (25,707) | | | (25,602) |
Balance as of December 31 | | | $26,828 | | | $22,571 | | | $31,193 |
(1) | Upon the adoption of ASC 606, the Company reclassified amounts related to accrued service credits to clients from the allowance for doubtful accounts to Accrued liabilities on its consolidated balance sheet. |
(2) | For the years ended December 31, 2019 and 2018, represents provision for bad debt expense of $30.1 million and $24.2 million, respectively, which is included in General and administrative expense. For the year ended December 31, 2017, represents provision for bad debt expense of $19.7 million and provision for service credits of $29.4 million. |
(3) | For the years ended December 31, 2019 and 2018, represents amounts written off as uncollectible, net of recoveries. For the year ended December 31, 2017, represents amounts written off as uncollectible, net of recoveries, and service credits provided to clients. |
Note 8 | Fixed Assets and Capitalized Software |
| | Years Ended December 31, | ||||
| | 2019 | | | 2018 | |
Capitalized software | | | $71,128 | | | $83,803 |
Assets under financing obligations (1) | | | 54,676 | | | 54,676 |
Computer and data processing equipment | | | 34,792 | | | 39,458 |
Land, buildings and building improvements | | | 6,744 | | | 8,201 |
Furniture and fixtures | | | 3,282 | | | 5,462 |
Leasehold improvements | | | 6,502 | | | 4,321 |
Other | | | 4,230 | | | 1,197 |
Fixed assets and capitalized software | | | 181,354 | | | 197,118 |
Less: accumulated depreciation and amortization | | | 79,842 | | | 74,961 |
Total fixed assets and capitalized software, net | | | $ 101,512 | | | $ 122,157 |
(1) | Consists of a failed sale-leaseback liability related to a building and land in Tucker, Georgia. See Note 11, Debt Obligations. |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Amortization of capitalized software | | | $25,913 | | | $29,584 | | | $18,653 |
Depreciation of fixed assets (1) | | | 14,007 | | | 16,537 | | | 14,688 |
Total depreciation and amortization expense | | | $39,920 | | | $46,121 | | | $33,341 |
(1) | Includes depreciation associated with assets held under financing obligations of $1.7 million for the years ended December 31, 2019 and 2018, respectively, and $0.8 million for the year ended December 31, 2017. |
Note 9 | Accrued Liabilities |
| | Years Ended December 31, | ||||
| | 2019 | | | 2018 | |
Accrued salaries and related expenses | | | $43,155 | | | $55,815 |
Accrued severance | | | 3,377 | | | 5,528 |
Accrued taxes | | | 27,232 | | | 36,618 |
Accrued expenses | | | 57,474 | | | 72,431 |
Accrued service credits | | | 9,023 | | | 7,129 |
Accrued liabilities | | | $ 140,261 | | | $ 177,521 |
Note 10 | Leases |
| | Year Ended December 31, 2019 | |
Operating lease cost | | | $ 12,484 |
Short-term lease cost | | | 1,144 |
Sublease income | | | (680) |
Total lease cost | | | $12,948 |
| | Year Ended December 31, 2019 | |
Cash flows from operating activities | | | |
Cash paid for amounts included in the measurement of operating lease liabilities: | | | |
Operating cash flows from operating leases | | | $ 16,733 |
| | ||
Supplemental lease cash flow disclosure | | | |
Right-of-use assets obtained in exchange for new operating lease liabilities | | | $54,667 |
| | December 31, 2019 | |
Assets | | | |
Operating lease right-of-use assets, net | | | $ 39,046 |
| | ||
Liabilities | | | |
Current portion of operating lease liability | | | $9,579 |
Operating lease liability, net of current portion | | | 28,783 |
Total operating lease liability | | | $38,362 |
| | December 31, 2019 | |
Weighted-average remaining lease term - Operating leases (years) | | | 4.9 |
Weighted-average discount rate - Operating leases | | | 9.0% |
| | Operating Leases | |
2020 | | | $ 12,439 |
2021 | | | 7,962 |
2022 | | | 7,012 |
2023 | | | 6,932 |
2024 | | | 6,845 |
Thereafter | | | 6,901 |
Total undiscounted lease payments | | | $48,091 |
Less: imputed interest | | | (9,729) |
Present value of operating lease liability | | | $38,362 |
| | Minimum Rental Obligations | |
2019 | | | $9,680 |
2020 | | | 9,153 |
2021 | | | 7,125 |
2022 | | | 7,015 |
2023 and thereafter | | | 20,632 |
Total | | | $ 53,605 |
Note 11 | Debt Obligations |
| | | | | | December 31, | ||||||
| | Maturity | | | Interest Rate | | | 2019 | | | 2018 | |
Senior Term Loan, related party, net (1) | | | December 31, 2023 | | | LIBOR + 9.00% | | | $609,407 | | | $399,284 |
ABL Facility | | | September 30, 2023 | | | 3-month LIBOR + 4.00% | | | 104,985 | | | 146,577 |
Total debt obligations | | | | | | | $714,392 | | | $545,861 |
(1) | Net of debt issuance costs of $0.6 million and $0.7 million as of December 31, 2019 and 2018, respectively. |
Leverage Ratio | | | Repurchase amount of ECF % |
> 1.50:1.00 | | | 100% |
1.50:1.00 > and >1.00:1.00 | | | 75% |
<1.00:1.00 | | | 50% |
Period | | | Maximum Revolver Amount |
January 1, 2019 through December 31, 2019 | | | $ 225,000 |
January 1, 2020 through June 30, 2020 | | | 200,000 |
July 1, 2020 through December 31, 2020 | | | 175,000 |
January 1, 2021 through June 30, 2021 | | | 150,000 |
July 1, 2021 through December 31, 2021 | | | 125,000 |
January 1, 2022 and thereafter | | | 100,000 |
| | December 31, | ||||
| | 2019 | | | 2018 | |
Non-cash residual value of Tucker, Georgia lease | | | $54,676 | | | $54,676 |
Future cash maturities associated with the Tucker, Georgia failed sale-leaseback liability | | | 1,441 | | | 1,877 |
All other financing obligations | | | — | | | 790 |
Reserve for facility exit costs, including current portion (1) | | | — | | | 7,843 |
Total other financing obligations | | | $56,117 | | | $65,186 |
(1) | Upon implementation of ASC 842, liabilities previously recognized under ASC 420, Exit or Disposal Cost Obligations were subsumed into operating lease right-of-use assets. |
| | Debt Obligations | |
2020 | | | $580 |
2021 | | | 740 |
2022 | | | 121 |
2023 | | | 714,392 |
Total future cash commitments | | | $715,833 |
Note 12 | Pensions |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Interest cost | | | $22,146 | | | $20,946 | | | $18,983 |
Expected return on assets | | | (15,044) | | | (16,716) | | | (19,191) |
Settlement loss/(gain) | | | 693 | | | (204) | | | 708 |
Remeasurement loss/(gain) | | | 45,366 | | | (3,510) | | | 40,304 |
Net periodic pension cost | | | $53,161 | | | $516 | | | $40,804 |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Pension benefit obligations discount rate | | | 4.30% | | | 3.63% | | | 4.00% |
Interest cost discount rate | | | 3.93% | | | 3.23% | | | 3.32% |
Expected return on plan assets, net of administrative expenses | | | 3.68% | | | 3.58% | | | 4.27% |
Rate of compensation expense increase | | | N/A | | | N/A | | | N/A |
| | Years Ended December 31, | ||||
| | 2019 | | | 2018 | |
Pension benefit obligations discount rate | | | 3.16% | | | 4.30% |
Rate of compensation increase | | | N/A | | | N/A |
Interest crediting rate | | | 3.36% | | | 3.59% |
| | 2019 | | | 2018 | |
Change in Benefit Obligations | | | | | ||
Balance as of January 1 | | | $597,077 | | | $678,147 |
Acquisition | | | — | | | — |
Interest cost | | | 22,146 | | | 20,946 |
Actuarial loss/(gain), net | | | 76,161 | | | (41,518) |
Benefits paid | | | (51,423) | | | (60,498) |
Balance as of December 31 | | | $643,961 | | | $597,077 |
| | | | |||
Change in Plan Assets | | | | | ||
Balance as of January 1 | | | $424,927 | | | $502,597 |
Acquisition | | | — | | | — |
Plan contributions | | | 30,369 | | | 3,918 |
Actual return on plan assets, net of administrative expenses | | | 45,146 | | | (21,090) |
Benefits paid | | | (51,423) | | | (60,498) |
Balance as of December 31 | | | $449,019 | | | $424,927 |
| | | | |||
Funded Status as of December 31 (plan assets less benefit obligations) | | | $(194,942) | | | $(172,150) |
| | Years Ended December 31, | ||||
| | 2019 | | | 2018 | |
Current liabilities | | | $(1,409) | | | $(1,231) |
Long-term liabilities | | | (193,533) | | | (170,919) |
Total pension liability as of December 31 | | | $(194,942) | | | $(172,150) |
| | Years Ended December 31, | ||||
| | 2019 | | | 2018 | |
Accumulated benefit obligations | | | $643,961 | | | $597,077 |
Projected benefit obligations | | | 643,961 | | | 597,077 |
Plan assets | | | $449,019 | | | $424,927 |
| | Expected Future Pension Benefit Payments | |
2020 | | | $59,727 |
2021 | | | 51,326 |
2022 | | | 46,852 |
2023 | | | 43,708 |
2024 | | | 42,158 |
2025 to 2029 | | | $182,046 |
| | December 31, 2019 | ||||||||||
| | Total | | | Level 1 (quoted market prices in active markets) | | | Level 2 (significant observable input) | | | Level 3 (Unobservable inputs) | |
Cash and cash equivalents | | | $8,029 | | | $8,029 | | | $— | | | $ — |
Equity funds | | | 99,963 | | | 99,963 | | | — | | | — |
U.S. treasuries and agencies | | | 29,610 | | | — | | | 29,610 | | | — |
Corporate bond funds | | | 187,272 | | | 187,272 | | | — | | | — |
Total | | | $324,874 | | | $295,264 | | | $29,610 | | | $— |
Hedge funds-investments measured at NAV as a practical expedient | | | 124,145 | | | | | | | |||
Total plan assets | | | $449,019 | | | | | | |
| | December 31, 2018 | ||||||||||
| | Total | | | Level 1 (quoted market prices in active markets | | | Level 2 (significant observable input) | | | Level 3 (Unobservable inputs) | |
Cash and cash equivalents | | | $6,927 | | | $3,455 | | | $3,472 | | | $ — |
Equity funds | | | 81,152 | | | 81,152 | | | — | | | — |
U.S. treasuries and agencies | | | 37,085 | | | — | | | 37,085 | | | — |
Corporate bond funds | | | 164,545 | | | 164,545 | | | — | | | — |
Total | | | $289,709 | | | $249,152 | | | $40,557 | | | $— |
Hedge funds-investments measured at NAV as a practical expedient | | | 135,218 | | | | | | | |||
Total plan assets | | | $424,927 | | | | | | |
| | December 31 | ||||
| | 2019 | | | 2018 | |
Cash and cash equivalents | | | 1.8% | | | 1.6% |
U.S. treasuries and agencies, corporate bond funds, and other fixed income | | | 48.3% | | | 47.5% |
Equity funds | | | 22.3% | | | 19.1% |
Hedge funds | | | 27.6% | | | 31.8% |
Total | | | 100.0% | | | 100.0% |
Note 13 | Stock-Based Compensation |
• | Due to the lack of trading volume of the Company's common stock, expected volatility is based on the debt-leveraged historical volatility of the Company's peer companies; |
• | The risk-free interest rate is determined using the U.S. Treasury zero-coupon issue with a remaining term equal to the expected life option; |
• | Expected life is calculated using the simplified method based on the average life of the vesting term and the contractual life of each award; and |
• | Due to the lack of historical turnover information relating to the option holder group, the Company has estimated a forfeiture rate of zero. |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Weighted-average fair value | | | $5.69 | | | $8.57 | | | $5.90 |
Dividend yield | | | — | | | — | | | — |
Volatility | | | 39.37% | | | 47.39% | | | 57.48% |
Risk-free interest rate | | | 1.68% | | | 2.47% | | | 2.18% |
Expected life (in years) | | | 4.47 | | | 4.03 | | | 4.86 |
| | 2019 | ||||||||||
| | Number of Stock Option Awards | | | Weighted- Average Exercise Price | | | Weighted- Average Remaining Contractual Term (years) | | | Aggregate Intrinsic Value | |
Outstanding stock option awards at January 1 | | | 10,925,833 | | | $2.15 | | | 6.79 | | | $90,463,239 |
Granted | | | 4,599,200 | | | 9.00 | | | 9.88 | | | — |
Exercises (net cash settled, see Tender Offer below) | | | (4,186,834) | | | 2.05 | | | 6.75 | | | 33,901,447 |
Exercises (issuance of shares) | | | (200,988) | | | 2.18 | | | 6.78 | | | 1,420,239 |
Forfeitures/expirations | | | (560,714) | | | 2.32 | | | 6.81 | | | 3,745,889 |
Outstanding stock option awards at December 31, 2019 | | | 10,576.497 | | | $5.16 | | | 8.15 | | | $42,433,615 |
| | | | | | | | |||||
Options exercisable as of December 31 | | | 4,214,148 | | | $2.11 | | | 6.78 | | | $29,029,972 |
| | 2018 | ||||||||||
| | Number of Stock Option Awards | | | Weighted- Average Exercise Price | | | Weighted- Average Remaining Contractual Term (years) | | | Aggregate Intrinsic Value | |
Outstanding stock option awards at January 1 | | | 11,100,000 | | | $2.16 | | | 8.79 | | | $59,324,500 |
Granted | | | — | | | — | | | — | | | — |
Exercises | | | (1,667) | | | 2.04 | | | — | | | — |
Forfeitures/expirations | | | (172,500) | | | 2.49 | | | — | | | — |
Outstanding stock option awards at December 31, 2018 | | | 10,925,833 | | | $2.15 | | | 7.79 | | | $90,463,239 |
| | | | | | | | |||||
Options exercisable as of December 31 | | | 5,078,979 | | | $2.04 | | | 7.75 | | | $42,612,634 |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Cost of services | | | $381 | | | $4,156 | | | $2,492 |
Sales and marketing | | | 1,649 | | | 4,276 | | | 2,369 |
General and administrative | | | 12,089 | | | 31,172 | | | 18,503 |
Stock-based compensation expense | | | $14,119 | | | $39,604 | | | $23,364 |
Note 14 | Earnings per Share |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Basic net income (loss) per share: | | | | | | | |||
Net income (loss) | | | $35,504 | | | $52,271 | | | $(171,324) |
Weighted-average common shares outstanding during the period | | | 73,521,230 | | | 103,196,920 | | | 101,586,026 |
Basic net income (loss) per share | | | $0.48 | | | $0.51 | | | $(1.69) |
Diluted net income (loss) per share: | | | | | | | |||
Net income (loss) | | | $35,504 | | | $52,271 | | | $(171,324) |
Basic shares outstanding during the period | | | 73,521,230 | | | 103,196,920 | | | 101,586,026 |
Plus: Common stock equivalents associated with liability-based stock option awards | | | 4,700,535 | | | 4,139,232 | | | — |
Diluted shares outstanding | | | 78,221,765 | | | 107,336,152 | | | 101,586,026 |
Diluted net income (loss) per share | | | $0.45 | | | $0.49 | | | $(1.69) |
Note 15 | Income Taxes |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Current tax (provision): | | | | | | | |||
Federal | | | $(37,319) | | | $(23,848) | | | $(64,861) |
State and local | | | (5,861) | | | (7,384) | | | (9,594) |
Total current tax (provision) | | | (43,180) | | | (31,232) | | | (74,455) |
Deferred tax benefit: | | | | | | | |||
Federal | | | 32,327 | | | 7,474 | | | 123,903 |
State and local | | | (7,209) | | | 15,271 | | | 18,093 |
Total deferred tax benefit | | | 25,118 | | | 22,745 | | | 141,996 |
Total (provision) benefit for income taxes | | | $(18,062) | | | $(8,487) | | | $67,541 |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Statutory federal tax rate | | | 21.0% | | | 21.0% | | | 35.0% |
State and local taxes, net of federal tax benefit | | | 19.1 | | | (16.4) | | | (1.8) |
Non-deductible and non-includable items | | | 3.1 | | | (2.8) | | | (0.8) |
Subsidiary basis adjustment | | | — | | | — | | | 0.3 |
Change in federal valuation allowance | | | (14.5) | | | 7.6 | | | (27.8) |
Change in unrecognized tax benefits (including FBOS(1)) | | | 5.3 | | | 2.7 | | | 0.1 |
Impact of federal tax reform legislation | | | — | | | — | | | 7.1 |
Taxable reorganization items | | | — | | | — | | | 15.3 |
Other, net | | | (0.3) | | | 1.9 | | | 0.9 |
Effective tax rate | | | 33.7% | | | 14.0% | | | 28.3% |
(1) | Federal benefit of state |
| | Years Ended December 31, | ||||
| | 2019 | | | 2018 | |
Deferred tax assets | | | | | ||
Allowance for doubtful accounts | | | $9,098 | | | $4,876 |
Deferred and other compensation | | | 18,165 | | | 26,761 |
Capital investments | | | 3,780 | | | 3,754 |
Debt, capitalized fees, and other interest | | | 4,644 | | | 4,655 |
Pension and other post-employment benefits | | | 52,219 | | | 46,466 |
Operating lease liability | | | 9,736 | | | — |
Reserve for facility exit costs | | | 1,875 | | | 1,975 |
Net operating loss and credit carryforwards | | | 27,019 | | | 29,872 |
Fixed assets and capitalized software | | | 130 | | | 237 |
Non-compete and other agreements | | | 30,250 | | | 2,990 |
Deferred costs | | | — | | | 27,788 |
Other, net | | | 11,239 | | | 12,250 |
Total deferred tax assets | | | 168,155 | | | 161,624 |
Valuation allowance | | | (126,321) | | | (127,294) |
Net deferred tax assets | | | $41,834 | | | $34,330 |
Deferred tax liabilities | | | | | ||
Goodwill and other intangibles | | | (1,658) | | | (13,682) |
Deferred revenue | | | (71,943) | | | (94,004) |
Deferred costs | | | (3,453) | | | — |
Investment in subsidiaries | | | (4,676) | | | (1,586) |
Operating lease right-of-use assets | | | (10,643) | | | — |
Other, net | | | (4,199) | | | (3,963) |
Total deferred tax liabilities | | | (96,572) | | | (113,235) |
Net deferred tax liability | | | $(54,738) | | | $(78,905) |
| | 2019 | | | 2018 | | | 2017 | |
Balance as of January 1 | | | $ 127,294 | | | $ 136,766 | | | $55,384 |
Impact from adoption of ASC 606 | | | — | | | (4,365) | | | — |
Net change in valuation allowance | | | (973) | | | (5,107) | | | 81,382 |
Balance as of December 31 | | | $126,321 | | | $127,294 | | | $ 136,766 |
| | 2019 | | | 2018 | | | 2017 | |
Balance as of January 1 | | | $ 48,469 | | | $ 49,521 | | | $3,246 |
Gross additions for tax positions related to the current year | | | — | | | 146 | | | 1,569 |
Gross additions for tax positions related to prior years | | | — | | | 550 | | | 47,937 |
Gross reductions for tax positions related to prior years | | | — | | | (665) | | | (851) |
Gross reductions for tax positions related to the lapse of applicable statute of limitations | | | (164) | | | (311) | | | (2,380) |
Gross reductions for tax positions related to current year settlements | | | — | | | (772) | | | — |
Balance as of December 31 | | | $48,305 | | | $48,469 | | | $ 49,521 |
Note 16 | Contingent Liabilities |
Note 17 | Segment Information |
| | Year Ended December 31, 2019 | |||||||
| | Marketing Services | | | SaaS | | | Total | |
Revenue | | | $1,292,217 | | | $129,157 | | | $1,421,374 |
Segment EBITDA | | | 459,251 | | | 21,848 | | | 481,099 |
| | Year Ended December 31, 2018 | |||||||
| | Marketing Services | | | SaaS | | | Total | |
Revenue | | | $1,659,786 | | | $124,615 | | | $1,784,401 |
Segment EBITDA | | | 597,029 | | | (10,524) | | | 586,505 |
| | Year Ended December 31, 2017 | |||||||
| | Marketing Services | | | SaaS | | | Total | |
Revenue | | | $1,243,014 | | | $75,152 | | | $1,318,166 |
Segment EBITDA | | | 485,546 | | | (7,291) | | | 478,255 |
| | Years Ended December 31 | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Total Segment EBITDA | | | $481,099 | | | $586,505 | | | $478,255 |
Impact of ASC 842 | | | 534 | | | — | | | — |
Impact of ASC 606 | | | — | | | (213) | | | — |
Interest expense | | | (92,951) | | | (82,697) | | | (67,815) |
Depreciation and amortization | | | (206,270) | | | (266,975) | | | (301,435) |
Other components of net periodic pension cost | | | (53,161) | | | (516) | | | (40,804) |
(Loss) gain on early extinguishment of debt | | | (6,375) | | | (18,375) | | | 751 |
Adjustments for acquisition accounting, fresh start accounting, and other one-time adjustments including accounting conformity adjustments(1) | | | — | | | (28,587) | | | (218,084) |
Restructuring and integration expenses | | | (45,960) | | | (87,307) | | | (65,645) |
Transaction costs(2) | | | (6,081) | | | — | | | — |
Stock-based compensation expense | | | (14,119) | | | (39,604) | | | (23,364) |
Other | | | (3,150) | | | (1,473) | | | (724) |
Income (loss) before (provision) benefit for income taxes | | | $53,566 | | | $60,758 | | | $(238,865) |
(1) | The Company's segment results include the recognition of contract liabilities (deferred revenue) and deferred costs associated with deferred balances that were written off in acquisition accounting and fresh start accounting. The Company's consolidated results do not include these amounts. |
(2) | Consists of direct listing and other transaction costs. |
| | Years Ended December 31, | |||||||
| | 2019 | | | 2018 | | | 2017 | |
Marketing Services | | | | | | | |||
PYP | | | $604,417 | | | $798,838 | | | $542,745 |
IYP | | | 340,257 | | | 379,687 | | | 259,526 |
SEM | | | 232,084 | | | 328,814 | | | 288,161 |
Other | | | 115,459 | | | 152,447 | | | 152,582 |
Total Marketing Services | | | 1,292,217 | | | 1,659,786 | | | 1,243,014 |
SaaS | | | | | | | |||
Thryv platform | | | 96,887 | | | 111,875 | | | 72,755 |
Thryv Leads and Add-ons | | | 32,270 | | | 12,740 | | | 2,397 |
Total SaaS | | | 129,157 | | | 124,615 | | | 75,152 |
Total Revenue | | | $1,421,374 | | | $1,784,401 | | | $1,318,166 |
Note 18 | Subsequent Events |
| | Amount Paid or to be Paid | |
SEC registration fee | | | $ * |
FINRA filing fee | | | * |
Nasdaq listing fee | | | * |
Blue sky qualification fees and expenses | | | * |
Printing fees and expenses | | | * |
Legal fees and expenses | | | * |
Accounting fees and expenses | | | * |
Transfer agent and registrar fees and expenses | | | * |
Miscellaneous expenses | | | * |
Total | | | * |
* | To be provided by amendment |
• | From March 1, 2017 to February 19, 2020, we granted options to 150 employees to purchase an aggregate of 4,897,450 shares of our common stock under the Stock Incentive Plan with exercise prices ranging from $2.04 to $9.00 per share. |
• | From March 1, 2017 to September 4, 2019, we issued 200,988 shares of our common stock to a total of eight employees or former employees upon the exercise of options previously granted under the Stock Incentive Plan at exercise prices ranging from $2.04 to $6.44 per share. |
• | From March 1, 2017 to March 13, 2020, we issued 37,190 shares of common stock to a total of one non-employee board member upon the exercise of options previously granted under the SIP at an exercise price of $2.04 per share. |
• | In August 2016, we entered into the Warrant Agreement that governs the terms and rights of our warrants to purchase shares of common stock at the initial exercise price of such warrants. Each warrant represents the right to purchase one share of common stock at an initial exercise price of $13.55 per share. The warrants were issued in connection with the extinguishment of certain outstanding indebtedness in connection with our Restructuring. As of December 31, 2019, 10,459,141 warrants are outstanding and holders of such warrants are entitled to purchase in the aggregate, up to 10,459,141 shares of common stock. |
Exhibit No. | | | Description |
3.1* | | | Form of Fourth Amended and Restated Certificate of Incorporation of Thryv Holdings, Inc. to be in effect prior to the listing made under this Registration Statement. |
3.2* | | | Form of Second Amended and Restated Bylaws of Thryv Holdings, Inc. to be in effect prior to the listing made under this Registration Statement. |
4.1* | | | Form of Certificate of Common Stock. |
4.2* | | | Amended and Restated Credit Agreement, dated June 30, 2017, by and among Thryv, Inc., certain other Credit Parties, certain other Subsidiaries of Thryv, Inc., the lenders party thereto and Wells Fargo Bank, National Association. |
4.3* | | | First Amendment to Amended and Restated Credit Agreement, dated January 31, 2019, among Thryv, Inc., as borrower, the lenders party thereto and Wells Fargo Bank, National Association, as administrative agent. |
4.4* | | | Second Amendment to Amended and Restated Credit Agreement, dated March 21, 2019, among Thryv, Inc., as borrower, Thryv Holdings, Inc., the lenders party thereto and Wells Fargo Bank, National Association, as administrative agent. |
4.5* | | | Third Amendment to Amended and Restated Credit Agreement, dated August 20, 2019, among Thryv, Inc., as borrower, Thryv Holdings, Inc., the lenders party thereto and Wells Fargo Bank, National Association, as administrative agent. |
4.6* | | | Fourth Amendment to Amended and Restated Credit Agreement, dated January 28, 2020, among Thryv, Inc., as borrower, Thryv Holdings, Inc., the lenders party thereto and Wells Fargo Bank, National Association, as administrative agent. |
4.7* | | | Amended and Restated Credit Agreement, dated December 31, 2018, among Thryv, Inc., as borrower, the lenders party thereto and Wilmington Trust, National Association, as administrative agent. |
4.8* | | | First Amendment to Amended and Restated Credit Agreement, dated January 28, 2020, among Thryv, Inc., as borrower, the lenders party thereto and Wilmington Trust, National Association, as administrative agent. |
4.9* | | | Second Amended and Restated Collateral Agreement, dated December 31, 2018 between Thryv Holdings, Inc., Thryv, Inc. and each Subsidiary Guarantor, if any, and Wilmington Trust, National Association, as administrative agent. |
4.10* | | | Form of Amended and Restated Stockholders Agreement, by and among Thryv, Inc. and the Stockholders party thereto to be entered into prior to the listing made under this Registration Statement. |
4.11* | | | Warrant Agreement, dated August 15, 2016, among Thryv, Inc., Computershare Inc. and Computershare Trust Company, N.A. |
4.12* | | | Officer’s Certificate delivered pursuant to the Warrant Agreement, dated November 17, 2016, among Thryv, Inc., Computershare Inc. and Computershare Trust Company, N.A. |
4.13* | | | Pledge Agreement, dated June 30, 2017, by and between Yosemite Sellers’ Representative LLC and Thryv Holdings, Inc. |
5.1* | | | Opinion of Weil, Gotshal & Manges, LLP. |
10.1* | | | Amended and Restated Employment Agreement, dated May 13, 2016, by and between Thryv, Inc. and Joe Walsh. |
10.2* | | | Form of 2016 Thryv, Inc. Stock Incentive Plan, dated September 26, 2016. |
10.3* | | | Form of Stock Option Agreement, dated September 26, 2016. |
10.4* | | | Form of 2019 Over Performance Plan. |
10.5* | | | Form of 2019 Short Term Incentive Plan. |
21.1* | | | List of subsidiaries of Thryv Holdings, Inc. |
23.1* | | | Consent of Ernst & Young LLP, Independent Registered Public Accounting Firm. |
23.2* | | | Consent of Weil, Gotshal & Manges, LLP (included in Exhibit 5.1). |
24.1* | | | Power of Attorney (included on signature page). |
* | To be filed by amendment |
(1) | To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: |
(i) | To include any prospectus required by Section 10(a)(3) of the Securities Act, as amended, or the Securities Act. |
(ii) | To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement; |
(iii) | To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement. |
(2) | That, for the purpose of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(3) | To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering. |
(4) | That, for the purpose of determining liability under the Securities Act to any purchaser, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use. |
(1) | For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective. |
(2) | For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
Exhibit No. | | | Description |
3.1* | | | Form of Fourth Amended and Restated Certificate of Incorporation of Thryv Holdings, Inc. to be in effect prior to the listing made under this Registration Statement. |
3.2* | | | Form of Second Amended and Restated Bylaws of Thryv Holdings, Inc. to be in effect prior to the listing made under this Registration Statement. |
4.1* | | | Form of Certificate of Common Stock. |
4.2* | | | Amended and Restated Credit Agreement, dated June 30, 2017, by and among Thryv, Inc., certain other Credit Parties, certain other Subsidiaries of Thryv, Inc., the lenders party thereto and Wells Fargo Bank, National Association. |
4.3* | | | First Amendment to Amended and Restated Credit Agreement, dated January 31, 2019, among Thryv, Inc., as borrower, the lenders party thereto and Wells Fargo Bank, National Association, as administrative agent. |
4.4* | | | Second Amendment to Amended and Restated Credit Agreement, dated March 21, 2019, among Thryv, Inc., as borrower, Thryv Holdings, Inc., the lenders party thereto and Wells Fargo Bank, National Association, as administrative agent. |
4.5* | | | Third Amendment to Amended and Restated Credit Agreement, dated August 20, 2019, among Thryv, Inc., as borrower, Thryv Holdings, Inc., the lenders party thereto and Wells Fargo Bank, National Association, as administrative agent. |
4.6* | | | Fourth Amendment to Amended and Restated Credit Agreement, dated January 28, 2020, among Thryv, Inc., as borrower, Thryv Holdings, Inc., the lenders party thereto and Wells Fargo Bank, National Association, as administrative agent. |
4.7* | | | Amended and Restated Credit Agreement, dated Decembers 31, 2018, among Thryv, Inc., as borrower, the lenders party thereto and Wilmington Trust, National Association, as administrative agent. |
4.8* | | | First Amendment to Amended and Restated Credit Agreement, dated January 28, 2020, among Thryv, Inc., as borrower, the lenders party thereto and Wilmington Trust, National Association, as administrative agent. |
4.9* | | | Second Amended and Restated Collateral Agreement, dated December 31, 2018 between Thryv Holdings, Inc., Thryv, Inc. and each Subsidiary Guarantor, if any, and Wilmington Trust, National Association, as administrative agent. |
4.10* | | | Form of Amended Stockholders Agreement, by and among Thryv, Inc. and the Stockholders party thereto to be entered into prior to the listing made under this Registration Statement. |
4.11* | | | Warrant Agreement, dated August 15, 2016, among Thryv, Inc., Computershare Inc. and Computershare Trust Company, N.A. |
4.12* | | | Officer’s Certificate delivered pursuant to the Warrant Agreement, dated November 17, 2016, among Thryv, Inc., Computershare Inc. and Computershare Trust Company, N.A. |
4.13* | | | Pledge Agreement, dated June 30, 2017, by and between Yosemite Sellers’ Representative LLC and Thryv Holdings, Inc. |
5.1* | | | Opinion of Weil, Gotshal & Manges, LLP. |
10.1* | | | Amended and Restated Employment Agreement, dated September 26, 2016, by and between Thryv, Inc. and Joe Walsh. |
10.2* | | | Form of 2016 Thryv, Inc. Stock Incentive Plan, dated September 26, 2016. |
10.3* | | | Form of Stock Option Agreement, dated September 26, 2016. |
10.4* | | | Form of 2019 Over Performance Plan. |
10.5* | | | Form of 2019 Short Term Incentive Plan. |
10.6* | | | Thryv, Inc. Severance Plan—Executive Vice Presidents and Above. |
21.1* | | | List of subsidiaries of Thryv Holdings, Inc. |
23.1* | | | Consent of Ernst & Young LLP, Independent Registered Public Accounting Firm. |
23.2* | | | Consent of Weil, Gotshal & Manges, LLP (included in Exhibit 5.1). |
24.1* | | | Power of Attorney (included on signature page). |
* | To be filed by amendment. |
| | THRYV HOLDINGS, INC. | ||||
| | | | |||
| | By: | | | ||
| | | | Name: Joseph A. Walsh | ||
| | | | Title: Chief Executive Officer |
Signature | | | Title |
| | ||
| | Chief Executive Officer, President and Director (Principal Executive Officer) | |
Joseph A. Walsh | | ||
| | ||
| | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | |
Paul D. Rouse | | ||
| | ||
| | Chairman and Director | |
Jason Mudrick | | | |
| | ||
| | Director | |
Scott Galloway | | | |
| | ||
| | Director | |
Peter Glusker | | | |
| | ||
| | Director | |
Scott Kasen | | | |
| | ||
| | Director | |
Brian Kushner | | | |
| | ||
| | Director | |
Ross Levinsohn | | | |
| | ||
| | Director | |
John Slater | |