| | | | |||||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 9 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 45 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | |
Name
|
| |
Shares of
Common Stock (#)(1) |
| |
Cash
Consideration for Common Stock ($)(2) |
| |
Shares of
Preferred Stock (#)(3) |
| |
Cash
Consideration for Preferred Stock ($)(4) |
| |
Shares
Subject to In-the-Money Options (#)(5) |
| |
Cash
Consideration for In-the-Money Options ($)(6) |
| |
Aggregate
Cash Consideration ($) |
| |||||||||||||||||||||
Non-Employee Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tench Cox & affiliated entities
|
| | | | 3,634,734 | | | | | | 9,813,782 | | | | | | 1,008,907 | | | | | | 9,978,090 | | | | | | 10,000 | | | | | | 1,500 | | | | | | 19,793,372 | | |
Philip Dur
|
| | | | 52,275 | | | | | | 141,143 | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | 1,500 | | | | | | 142,643 | | |
Henry Feinberg
|
| | | | 198,177 | | | | | | 535,078 | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | 1,500 | | | | | | 536,578 | | |
John Kohler
|
| | | | 42,600 | | | | | | 115,020 | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | 1,500 | | | | | | 116,520 | | |
Michael Murray
|
| | | | 583,553 | | | | | | 1,575,593 | | | | | | 23,243 | | | | | | 229,873 | | | | | | 10,000 | | | | | | 1,500 | | | | | | 1,806,966 | | |
John Staley
|
| | | | 110,718 | | | | | | 298,939 | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | 1,500 | | | | | | 300,439 | | |
Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kelly Conway*
|
| | | | 972,091 | | | | | | 2,624,646 | | | | | | 3,862 | | | | | | 38,195 | | | | | | — | | | | | | — | | | | | | 2,662,841 | | |
David Mullen*(7)
|
| | | | 179,218 | | | | | | 483,889 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 483,889 | | |
David Gustafson
|
| | | | 313,413 | | | | | | 846,215 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 846,215 | | |
Christopher Danson
|
| | | | 152,954 | | | | | | 412,976 | | | | | | 2,356 | | | | | | 23,301 | | | | | | — | | | | | | — | | | | | | 436,277 | | |
| | | |
Name
|
| |
Number of
Shares Subject to Restricted Stock Awards that will be Converted into Converted Restricted Stock Awards |
| |
Number of
Converted Restricted Stock Awards(1) |
| ||||||
| | | |
Kelly Conway*
|
| | | | — | | | | | | — | | |
| | | |
David Mullen*
|
| | | | 288,832 | | | | | | 8,101 | | |
| | | |
David Gustafson
|
| | | | 229,589 | | | | | | 6,439 | | |
| | | |
Christopher Danson
|
| | | | 135,778 | | | | | | 3,808 | | |
| | |
Twelve Months Ending (in millions)
|
| |||||||||||||||||||||||||||
| | |
December 31,
2018 |
| |
December 31,
2019 |
| |
December 31,
2020 |
| |
December 31,
2021 |
| |
December 31,
2022 |
| |||||||||||||||
Total Revenue
|
| | | $ | 50.9 | | | | | $ | 53.6 | | | | | $ | 57.4 | | | | | $ | 61.4 | | | | | $ | 65.1 | | |
Net Income (Loss)
|
| | | $ | (12.4) | | | | | $ | (11.6) | | | | | $ | (11.3) | | | | | $ | (10.9) | | | | | $ | (10.3) | | |
Adjusted EBITDA
|
| | | $ | 1.9 | | | | | $ | 3.6 | | | | | $ | 4.9 | | | | | $ | 6.5 | | | | | $ | 8.1 | | |
Operating Income (EBIT)
|
| | | $ | (10.7) | | | | | $ | (9.6) | | | | | $ | (9.2) | | | | | $ | (8.7) | | | | | $ | (7.9) | | |
Net Operating Profit After Tax
|
| | | $ | (10.7) | | | | | $ | (9.6) | | | | | $ | (9.2) | | | | | $ | (8.7) | | | | | $ | (7.9) | | |
Plus: Depreciation and Amortization
|
| | | $ | 7.5 | | | | | $ | 8.1 | | | | | $ | 8.7 | | | | | $ | 9.3 | | | | | $ | 9.9 | | |
Less: (Increase)/Decrease in Working Capital
|
| | | | (6.5) | | | | | | (2.0) | | | | | | (2.9) | | | | | | (3.1) | | | | | | (2.8) | | |
Less: Capital Expenditures
|
| | | | (0.6) | | | | | | (0.3) | | | | | | (0.3) | | | | | | (0.3) | | | | | | (0.4) | | |
Unlevered Free Cash Flow
|
| | | $ | (10.3) | | | | | $ | (3.9) | | | | | $ | (3.8) | | | | | $ | (2.8) | | | | | $ | (1.2) | | |
|
Financial Statistic
|
| |
Selected Comparable
Companies Representative Multiple Range |
| |
Implied Value
Per Share of Common Stock |
|
Enterprise Value/2018E Revenue (Management Case)
|
| |
1.7x – 4.1x
|
| |
$1.91 – $5.41
|
|
Enterprise Value/2019E Revenue (Management Case)
|
| |
1.8x – 3.8x
|
| |
$2.15 – $5.28
|
|
|
Month/Year
Announced |
| |
Target
|
| |
Acquiror
|
|
|
October 2017
|
| |
Broadsoft, Inc.
|
| |
Cisco Systems, Inc.
|
|
|
July 2017
|
| |
ShoreTel, Inc.
|
| |
Mitel Networks Corporation
|
|
|
May 2017
|
| |
Jive Software, Inc.
|
| |
Aurea (ESW Capital, LLC)
|
|
|
August 2016
|
| |
Interactive Intelligence Inc.
|
| |
Genesys Telecommunications Laboratories, Inc.
|
|
|
July 2016
|
| |
TouchCommerce Inc.
|
| |
Nuance Communications, Inc.
|
|
|
July 2016
|
| |
Sabio Ltd
|
| |
Lyceum Capital Partners LLP
|
|
|
May 2016
|
| |
inContact, Inc.
|
| |
NICE Ltd.
|
|
|
May 2016
|
| |
Nexmo, Inc.
|
| |
Vonage Holdings Corp.
|
|
|
April 2016
|
| |
HP Inc.’s Customer Experience Assets
|
| |
Open Text Corporation
|
|
|
January 2016
|
| |
Nexidia Inc.
|
| |
NICE Ltd.
|
|
|
February 2015
|
| |
Saba Software Inc.
|
| |
Vector Capital
|
|
|
November 2014
|
| |
Contact at Once!, LLC
|
| |
LivePerson, Inc.
|
|
|
March 2014
|
| |
LiveVox, Inc.
|
| |
Golden Gate Capital
|
|
|
January 2014
|
| |
Parature Inc.
|
| |
Microsoft Corporation
|
|
|
January 2014
|
| |
KANA Software, Inc.
|
| |
Verint Systems Inc.
|
|
|
July 2013
|
| |
Voxeo Corporation
|
| |
Aspect Software Inc.
|
|
|
Month/Year
Announced |
| |
Target
|
| |
Acquiror
|
|
|
May 2013
|
| |
SoundBite Communications, Inc.
|
| |
Genesys Telecommunications Laboratories, Inc.
|
|
|
February 2013
|
| |
Angel.com Incorporated
|
| |
Genesys Telecommunications Laboratories, Inc.
|
|
|
August 2012
|
| |
Adeptra Ltd.
|
| |
Fair Isaac Corporation
|
|
|
March 2012
|
| |
Transcend Services, Inc.
|
| |
Nuance Communications, Inc.
|
|
Selected Precedent Transactions Financial Statistic
|
| |
Representative
Range |
| |
Implied Value
Per Share of Our Common Stock |
|
Enterprise Value/LTM Revenue (03/31/18)
|
| |
2.4x – 3.7x
|
| |
$2.78 – $4.65
|
|
Enterprise Value/NTM Revenue (Management Case, 03/31/19)
|
| |
1.8x – 3.5x
|
| |
$1.92 – $4.31
|
|
Time Period Prior to Announcement
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||
1 Calendar Day
|
| | | | 14% | | | | | | 41% | | |
30 Calendar Days (Average)
|
| | | | 16% | | | | | | 43% | | |
90 Calendar Days (Average)
|
| | | | 18% | | | | | | 47% | | |
Name
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Perquisites/
Benefits ($)(3) |
| |
Total
($) |
| ||||||||||||
Kelly Conway
|
| | | | 1,200,000 | | | | | | 221,935 | | | | | | 32,022 | | | | | | 1,453,957 | | |
David Mullen
|
| | | | 273,594 | | | | | | 342,004 | | | | | | — | | | | | | 615,598 | | |
David Gustafson
|
| | | | 565,703 | | | | | | 454,734 | | | | | | 17,580 | | | | | | 1,038,017 | | |
Christopher Danson
|
| | | | 557,000 | | | | | | 302,694 | | | | | | 13,308 | | | | | | 873,002 | | |
| | | |
Name
|
| |
Restricted Stock
Award Consideration for Shares of Restricted Stock Accelerating in the Merger ($) |
| |
Value of Converted
Restricted Stock Awards that Accelerate Upon a Qualifying Termination ($) |
| ||||||
| | | |
Kelly Conway
|
| | | | 221,935 | | | | | | — | | |
| | | |
David Mullen
|
| | | | 5,400 | | | | | | 336,604 | | |
| | | |
David Gustafson
|
| | | | 5,400 | | | | | | 449,334 | | |
| | | |
Christopher Danson
|
| | | | 5,400 | | | | | | 297,294 | | |
| | | | | | |
Incorporated by Reference
|
| | | | | | | ||||||
|
Exhibit No.
|
| |
Exhibit
|
| |
Form
|
| |
File Date
|
| |
Exhibit or
File No. |
| |
Filed
Herewith |
| |
Furnished
Herewith |
|
| (a)(1)(A) | | | Offer to Purchase, dated May 10, 2018. | | |
Schedule TO
|
| |
May 10,
2018 |
| |
(a)(1)(A)
|
| | | | | | |
| (a)(1)(B) | | | Form of Letter of Transmittal. | | |
Schedule TO
|
| |
May 10,
2018 |
| |
(a)(1)(B)
|
| | | | | | |
| (a)(5)(A) | | | Press Release issued by Mattersight Corporation, dated April 26, 2018. | | |
8-K
|
| |
April 26,
2018 |
| |
99.1
|
| | | | | | |
| (a)(5)(B) | | | Opinion of Union Square Advisors LLC, dated April 25, 2018 (included as Annex A to this Schedule 14D-9) | | | | | | | | | | | |
X
|
| | | |
| (e)(1) | | | Agreement and Plan of Merger, dated as of April 25, 2018, by and among Mattersight Corporation, NICE, Parent and Purchaser. | | |
8-K
|
| |
April 26,
2018 |
| |
2.1
|
| | | | | | |
| (e)(2) | | | Confidentiality Agreement, dated February 8, 2018, by and between Mattersight Corporation and NICE. | | |
Schedule TO
|
| |
May 10,
2018 |
| |
(d)(4)
|
| | | | | | |
| (e)(3) | | | Exclusivity Agreement, dated March 17, 2018, by and between Mattersight Corporation and NICE. | | |
Schedule TO
|
| |
May 10,
2018 |
| |
(d)(5)
|
| | | | | | |
| (e)(4) | | | Form of Tender and Support Agreement, dated April 25, 2018, by and among Parent, Purchaser, and certain directors, executive officers, and stockholders of Mattersight Corporation. | | |
8-K
|
| |
April 26,
2018 |
| |
99.2
|
| | | | | | |
| (e)(5) | | | 1999 Stock Incentive Plan, as amended. | | |
10-K
|
| |
March 12,
2015 |
| |
10.1
|
| | | | | | |
| (e)(6) | | | Form of Restricted Stock Award Agreement between applicable participant and Mattersight Corporation. | | |
10-K
|
| |
March 25,
2005 |
| |
10.23
|
| | | | | | |
| (e)(7) | | | Current Form of Restricted Stock Award Agreement between applicable participant and Mattersight Corporation. | | |
10-K
|
| |
March 11,
2016 |
| |
10.4
|
| | | | | | |
| (e)(8) | | | Form of Installment Stock Award Agreement between applicable participant and Mattersight Corporation. | | |
10-K
|
| |
March 25,
2005 |
| |
10.24
|
| | | | | | |
| | | | | | |
Incorporated by Reference
|
| | | | | | | ||||||
|
Exhibit No.
|
| |
Exhibit
|
| |
Form
|
| |
File Date
|
| |
Exhibit or
File No. |
| |
Filed
Herewith |
| |
Furnished
Herewith |
|
| (e)(9) | | | Form of Option Award Agreement between applicable participant and Mattersight Corporation. | | |
10-K
|
| |
March 13,
2007 |
| |
10.7
|
| | | | | | |
| (e)(10) | | | Current Form of Option Award Agreement between applicable participant and Mattersight Corporation. | | |
10-K
|
| |
March 11,
2016 |
| |
10.7
|
| | | | | | |
| (e)(11) | | | 1999 Employee Stock Purchase Plan, as amended. | | |
10-K
|
| |
March 11,
2016 |
| |
10.2
|
| | | | | | |
| (e)(12) | | | Certificate of Incorporation of Mattersight Corporation, as amended. | | |
S-1/A
|
| |
February 1,
2000 |
| |
3.2
|
| | | | | | |
| (e)(13) | | | Certificate of Amendment to Mattersight Corporation’s Certificate of Incorporation. | | |
10-K
|
| |
December 29,
2001 |
| |
3.3
|
| | | | | | |
| (e)(14) | | | Certificate of Amendment to Mattersight Corporation’s Certificate of Incorporation. | | |
10-K
|
| |
December 29,
2001 |
| |
3.4
|
| | | | | | |
| (e)(15) | | | Certificate of Amendment to Mattersight Corporation’s Certificate of Incorporation. | | |
8-K
|
| |
May 31,
2011 |
| |
3.1
|
| | | | | | |
| (e)(16) | | | Amended and Restated Bylaws of Mattersight Corporation. | | |
8-K
|
| |
April 26,
2018 |
| |
3.1
|
| | | | | ||
| (e)(17) | | | Certificate of Designations of 7% Series B Convertible Preferred Stock of Mattersight Corporation. | | |
10-K
|
| |
March 28,
2002 |
| |
3.6
|
| | | | | ||
| (e)(18) | | | Form of Indemnification Agreement by and between Mattersight Corporation and each of its directors and executive officers. | | |
10-K
|
| |
March 14,
2013 |
| |
10.12
|
| | | | | ||
| (e)(19) | | | Second Amended and Restated Employment Agreement, effective as of April 19, 2011 between Kelly D. Conway and Mattersight Corporation. | | |
10-Q
|
| |
May 12,
2011 |
| |
10.3
|
| | | | | ||
| (e)(20) | | | First Amendment to Second Amended and Restated Employment Agreement, dated March 17, 2015, between Kelly D. Conway and Mattersight Corporation. | | |
10-Q
|
| |
May 7,
2015 |
| |
10.1
|
| | | | |
| | | | | | |
Incorporated by Reference
|
| | | | | | | ||||||
|
Exhibit No.
|
| |
Exhibit
|
| |
Form
|
| |
File Date
|
| |
Exhibit or
File No. |
| |
Filed
Herewith |
| |
Furnished
Herewith |
|
| (e)(21) | | | Amended and Restated Executive Employment Agreement, effective as of September 8, 2008, between Christopher Danson and Mattersight Corporation. | | |
10-K
|
| |
March 11,
2009 |
| |
10.31
|
| | | | | ||
| (e)(22) | | | Executive Employment Agreement, effective as of May 23, 2012, between David Gustafson and Mattersight Corporation. | | |
10-K
|
| |
March 14,
2013 |
| |
10.22
|
| | | | | ||
| (e)(23) | | | First Amendment to Executive Employment Agreement, dated July 1, 2013, between David Gustafson and Mattersight Corporation. | | |
8-K
|
| |
July 3,
2013 |
| |
10.1
|
| | | | | ||
| (e)(24) | | | Second Amendment to Executive Employment Agreement, dated August 8, 2013, between David Gustafson and Mattersight Corporation. | | |
8-K
|
| |
August 13,
2013 |
| |
10.1
|
| | | | | ||
| (e)(25) | | | Amendment to Employment Agreement, dated April 25, 2018, between Mattersight Corporation, NICE Systems, Inc. and David Gustafson. | | |
8-K
|
| |
April 26,
2018 |
| |
10.4
|
| | | | | ||
| (e)(26) | | | Non-Competition Agreement, dated April 25, 2018, between Kelly Conway and Mattersight Corporation. | | | | | | | | | | | |
X
|
| | ||
| (e)(27) | | | Summary of Director Compensation. | | |
10-K
|
| |
March 12,
2018 |
| |
10.25
|
| | | | | ||
| (e)(28) | | | Summary of 2018 Executive Officer Compensation. | | |
10-K
|
| |
March 12,
2018 |
| |
10.26
|
| | | | |
| | | | Very best regards, | |
| | | | UNION SQUARE ADVISORS LLC | |