defa14a
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
SCHEDULE 14A
Proxy Statement Pursuant to Section 14(a) of the Securities
Exchange Act of 1934 (Amendment No. 1)
Filed by the Registrant þ
Filed by a Party other than the Registrant o
Check the appropriate box:
o Preliminary Proxy Statement
o Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
o Definitive Proxy Statement
þ Definitive Additional Materials
o Soliciting Material Pursuant to §240.14a-12
ALLIANCE DATA SYSTEMS CORPORATION
(Name of Registrant as Specified In Its Charter)
N/A
(Name of Person(s) Filing Proxy Statement, if other than the Registrant)
Payment of Filing Fee (Check the appropriate box):
|
|
|
o |
|
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11. |
|
(1) |
|
Title of each class of securities to which transaction applies: |
|
|
(2) |
|
Aggregate number of securities to which transaction applies: |
|
|
(3) |
|
Per unit price or other underlying value of transaction
computed pursuant to Exchange Act Rule 0-11 (set forth the
amount on which the filing fee is calculated and state how it
was determined): |
|
|
(4) |
|
Proposed maximum aggregate value of transaction: |
|
|
(5) |
|
Total fee paid: |
|
|
|
þ |
|
Fee paid previously with preliminary materials. |
|
|
|
o |
|
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the
filing for which the offsetting fee was paid previously. Identify the previous filing by registration
statement number, or the Form or Schedule and the date of its filing. |
|
(1) |
|
Amount Previously Paid: |
|
|
(2) |
|
Form, Schedule or Registration Statement No.: |
|
|
(3) |
|
Filing Party: |
|
|
(4) |
|
Date Filed: |
ALLIANCE
DATA SYSTEMS CORPORATION
17655 Waterview Parkway
Dallas, Texas 75252
972-348-5100
July 27,
2007
To Our
Stockholders:
On or about July 9, 2007, Alliance Data Systems
Corporation, a Delaware corporation (the Company),
began mailing to you a definitive proxy statement, dated
July 5, 2007 (the Proxy Statement), regarding a
special meeting of the Companys stockholders. At the
special meeting, we will ask you to consider and vote upon a
proposal to adopt the Agreement and Plan of Merger (the
Merger Agreement), dated as of May 17, 2007, by
and among the Company, Aladdin Holdco, Inc., a Delaware
corporation (Parent), and Aladdin Merger Sub, Inc.,
a Delaware corporation and wholly owned subsidiary of Parent
(Merger Sub). Under the terms of the Merger
Agreement, Merger Sub will be merged with and into the Company,
with the Company continuing as the surviving corporation (the
Merger). The special meeting is scheduled for
August 8, 2007 at 10:00 a.m. local time, at our
corporate headquarters, 17655 Waterview Parkway, Dallas, Texas
75252.
As described in the Proxy Statement under the heading The
Merger Merger Related Litigation, the Company
is aware of four lawsuits filed in connection with the proposed
Merger. The three class actions brought concerning the proposed
Merger have been consolidated in the 68th Judicial District
Court of Dallas County, Texas under the caption In re
Alliance Data Corp. Class Action Litigation,
No. 07-04689.
On July 16, 2007, a consolidated class action petition was
filed in that action. The consolidated class action petition
seeks a declaration that the action is a proper class action, an
order preliminarily and permanently enjoining the proposed
Merger, a declaration that the director defendants have breached
their fiduciary duties and an award of fees, expenses and costs.
The derivative action filed by Levy Investments, Ltd.
(Levy) has been transferred to the
68th Judicial District Court of Dallas County, Texas. On
July 18, 2007, Levy filed an amended derivative petition
seeking an injunction preventing consummation of the Merger, an
order directing the director defendants to exercise their
fiduciary duties to obtain a transaction beneficial to the
Company and its stockholders, a declaration that the Merger
Agreement was entered into in breach of the director
defendants fiduciary duties and is unlawful and
unenforceable, an order rescinding the Merger Agreement, the
imposition of a constructive trust upon any benefits improperly
received by the director defendants and an award of costs and
disbursements, including reasonable attorneys and
experts fees.
The Company denies all of the allegations in the consolidated
class action petition and the amended derivative petition,
contends that the asserted claims are baseless, and strongly
believes that its disclosures in the Proxy Statement are
appropriate and adequate under applicable law. Nevertheless, in
order to lessen the risk of any delay of the closing of the
Merger as a result of the litigation, the Company has decided to
make available to its stockholders certain additional
information in connection with the proposed Merger. The
additional information is set forth below in this proxy
supplement and should be read as a part of, and in conjunction
with, the Proxy Statement, which we urge you to read in its
entirety.
THE COMPANYS BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS
THAT YOU VOTE FOR THE ADOPTION OF THE MERGER
AGREEMENT.
Your vote is very important, regardless of the number of
shares you own. The Merger cannot be completed unless
holders of a majority of the outstanding shares entitled to vote
at the special meeting of stockholders vote for the adoption of
the Merger Agreement. If you have already returned a validly
executed proxy card, your votes will be recorded unless you
submit a subsequent proxy or otherwise revoke your prior proxy.
If you wish to change your vote, please refer to the
instructions for doing so set forth in the Proxy Statement.
On behalf of the board of directors, thank you for your
continued support.
Sincerely,
J. Michael Parks
Chairman and Chief Executive Officer
THIS
SUPPLEMENT IS DATED JULY 27, 2007 AND IS FIRST BEING
MAILED TO STOCKHOLDERS ON OR ABOUT JULY 28, 2007.
INTRODUCTION
The following information supplements the Companys
definitive proxy statement dated July 5, 2007 (the
Proxy Statement), and should be read in conjunction
with the Proxy Statement and its annexes. All page references in
the information provided below refer to those page numbers in
the Proxy Statement and all capitalized terms used but not
defined in this proxy supplement (this Supplement)
shall have the meanings set forth in the Proxy Statement. To the
extent information in this Supplement differs from, updates or
conflicts with information contained in the Proxy Statement, the
information in this Supplement is the more current information.
If you need assistance in submitting your proxy or voting your
shares or need additional copies of this supplement, the Proxy
Statement or the proxy card, you should contact our proxy
solicitation agent, Innisfree M&A Incorporated, 501 Madison
Avenue, 20th Floor, New York, New York 10022, at
(888) 750-5834
(for stockholders) or
(212) 750-5833
(for banks and brokers). If your broker holds your shares, you
should call your broker for additional information. See
Where You Can Find Additional Information beginning
on page 95 of the Proxy Statement.
THE
MERGER
Background
of the Merger
The information below amends and restates
and/or
supplements, as indicated, the specified information under the
heading The Merger Background of the
Merger beginning on page 25 of the Proxy
Statement.
The following information amends and restates in its entirety
the second full paragraph on page 25 of the Proxy
Statement.
In October 2006, Lehman Brothers Inc., or Lehman Brothers,
informed management that it had received two unsolicited
informal inquiries regarding the Companys interest in a
potential strategic transaction. As a result of these inquiries,
each of Lehman Brothers and Banc of America Securities LLC, or
Bank of America Securities, discussed with management, upon
managements request, a range of possible strategic
alternatives for the Company (including continuing to operate
the Company as an independent entity or engaging in a leveraged
recapitalization, a strategic sale transaction or a leveraged
buyout), and as part of its ongoing review and assessment of the
Companys business strategy, on November 3, 2006, our
senior management decided to further investigate, and better
understand the process and alternatives involved in, on a
preliminary basis, the possibility of engaging in a business
combination or other strategic transaction. Our senior
management asked Banc of America Securities and Lehman Brothers
to informally assist it in this process. Our senior management
informally told members of our board of directors about this
decision, and informally kept members of our board apprised of
their activities during November and early December of 2006.
The following information amends and restates in its entirety
the last paragraph beginning on page 25 of the Proxy
Statement.
At a regularly scheduled board meeting held on December 7,
2006, J. Michael Parks, the Companys Chairman and Chief
Executive Officer, formally updated the board with respect to
the activities of the Companys senior management, Banc of
America Securities and Lehman Brothers to date regarding a
potential business combination transaction involving the
Company. The board then authorized management to continue to
work informally with Banc of America Securities and Lehman
Brothers to investigate possible opportunities and, through
them, to approach the seven strategic parties included in the
targeted group regarding their interest in a potential business
combination transaction with the Company. The board permitted
members of senior management to be directly involved in the
diligence process conducted by the potential business
combination partners due to their extensive knowledge about the
Company.
1
The following information amends and restates in its entirety
the first full paragraph on page 26 of the Proxy
Statement.
As authorized by the board, following the December 7 board
meeting, Mr. Parks and Edward J. Heffernan, the
Companys Executive Vice President and Chief Financial
Officer, directed Banc of America Securities and Lehman Brothers
to approach each of the seven strategic parties to determine if
they were interested in pursuing a potential business
combination transaction with the Company. Of the seven strategic
parties contacted, three declined almost immediately to pursue a
potential business combination transaction with the Company and,
over the course of the following few weeks, two others decided
not to do so as well, citing a variety of reasons, including the
potential size of the transaction, conflicts with strategic
direction and resistance to certain terms contained in the
confidentiality agreement distributed to them. The other two
strategic parties, referred to in this proxy statement as
Company 1 and Company 2, respectively, entered into
confidentiality agreements with the Company containing customary
confidentiality and standstill provisions, including
restrictions on the parties ability to discuss the
proposed transaction with any co-investor, financing source or
financial advisor without the Companys prior consent.
Company 1 and Company 2 were each provided with identical
executive summaries of the Companys operations, key
strengths, financial performance and growth strategy, and
meetings with Messrs. Parks and Heffernan were arranged for
early February.
The following information supplements the third full
paragraph on page 26 of the Proxy Statement and should be
read as following the last sentence of that paragraph.
Upon inquiry by Company 1 and Company 2, Messrs. Parks and
Heffernan expressed their belief that the Companys senior
management would be willing to continue to manage the Company
following completion of a transaction. Thereafter and through
the date on which the merger agreement was executed, no other
communications occurred between the Companys management
and either of the strategic parties regarding any member of
managements post-transaction employment terms or financial
interest in a transaction, including any member of
managements ability to contribute equity or otherwise
participate as an investor in a transaction between the Company
and either strategic party.
The following information supplements the first full
paragraph on page 27 of the Proxy Statement and should be
read as following the last sentence of that paragraph.
Upon inquiry by each of the six financial parties,
Messrs. Parks and Heffernan expressed their belief that the
Companys senior management would be willing to continue to
manage the Company following completion of a transaction.
Thereafter and through the date on which the merger agreement
was executed, no other communications occurred between the
Companys management and any of the financial parties
regarding any member of managements post-transaction
employment terms or financial interest in a transaction,
including any member of managements ability to contribute
equity or otherwise participate as an investor in a transaction
between the Company and any such financial party.
The following information amends and restates in its entirety
the third full paragraph on page 27 of the Proxy
Statement.
On April 3, 2007, our board held a special meeting. Members
of our senior management and representatives of Akin Gump
Strauss Hauer & Feld LLP, or Akin Gump, the Companys
regular outside counsel, participated in the meeting. Mr. Parks
first gave the board an update regarding the status of
discussions with the various parties potentially interested in a
transaction with the Company. Representatives of Akin Gump then
reviewed with our board a representative timeline and typical
sequence of events for a transaction of the type being
contemplated by the Company and the need for any such
transaction to be evaluated by independent and disinterested
directors. Thereafter, the board discussed the advantages and
disadvantages of forming a special committee to evaluate the
Companys strategic alternatives, as well as the
independence of each of the directors with respect to evaluating
a strategic transaction involving the Company in light of the
identity of the parties that had, to date, expressed an interest
in such a transaction. In particular, our board considered that,
in light of his dual roles as a director and chief executive
officer of the Company, Mr. Parks might be faced with a
potential conflict of interest in negotiations with certain
potentially interested parties, particularly financial parties.
The potential conflict Mr. Parks faced was with respect to the
terms of potential post-transaction employment, as well as the
possibility that a bidder might want Mr. Parks to participate as
an
2
investor in a transaction. After consideration of these issues,
our board determined not to form a special committee at that
time. Instead, the board decided that the independent directors,
consisting of all the directors other than Mr. Parks, should
operate as an independent board to review and evaluate any
strategic alternatives, including a transaction with the
potential purchasers. Thereafter, representatives of Akin Gump
made certain suggestions to our board regarding instructions to
be given to management in connection with the strategic review
process, including a recommendation that management be
instructed not to discuss with any potential purchaser any
prospective employment arrangements or the possibility of
participating as an investor in the transaction. The Akin Gump
representatives then reviewed with the directors their fiduciary
duties, including the duty of care, the duty of loyalty and
their duties in the context of a change of control transaction
involving the Company. After our board formally resolved to
operate as an independent board for the purposes discussed above
and to adopt the recommendations of Akin Gump that management be
instructed not to discuss with any potential purchaser any
prospective employment arrangements or the possibility of
participating as an investor in the transaction, Mr. Parks and
members of management left the meeting. The independent board
then discussed the need for a lead director and, after
considering the qualifications of various directors for the
role, chose Robert Minicucci to serve in that capacity. The
members of the independent board thereafter discussed the need
to hire independent legal counsel and a financial advisor to
advise the independent board and identified various law firms
and investment banks, including Banc of America Securities and
Lehman Brothers, that could potentially serve in such roles.
The following information amends and restates in its entirety
the first full paragraph on page 28 of the Proxy
Statement.
On April 10, 2007, the independent board counsel informed
Mr. Minicucci that it would not be able to continue in that role
due to a conflicting representation of one of the potential
acquirers. Thereafter, Mr. Minicucci contacted representatives
of Kirkland & Ellis LLP, or Kirkland & Ellis, to see
if it could act as counsel to the independent board.
The following information amends and restates in its entirety
the sentence preceding the final paragraph beginning on
page 28 of the Proxy Statement.
The April 13 review of the Companys recent financial
performance and managements expectations regarding its
future performance was substantially identical to the February
28 review, except that it reflected more recent operating
results (that were consistent with managements
expectations). The board meeting was then concluded and
Messrs. Parks and Heffernan left the meeting.
The following information supplements the information on
page 29 of the Proxy Statement and should be read as the
last sentence of the paragraph preceding the first full
paragraph on that page.
Throughout the time Mr. Minicucci served as lead director of the
independent board and thereafter as chairman of the special
committee, he oversaw the sale process by, among other things,
communicating directly with Banc of America Securities and
Lehman Brothers.
The following information amends and restates in its entirety
the third full paragraph on page 31 of the Proxy
Statement.
On May 10, 2007:
|
|
|
|
|
Company 1 informed Lehman Brothers that, due to regulatory
issues that would prevent it from owning and operating one of
the Companys significant businesses, it was dropping out
of the sale process; and
|
|
|
|
the Independent Financial Buyer, having learned that the final
offers would continue to be due on May 14, 2007, indicated
that it would not be submitting an offer to acquire the Company.
|
Banc of America Securities and Lehman Brothers discussed with
Company 1 alternatives that Company 1 had explored that might
ameliorate the regulatory issues it expected. However, Company 1
did not believe it was able to resolve these issues and
therefore chose not to participate further.
3
The following information amends and restates in its entirety
the last paragraph beginning on page 32 of the Proxy
Statement.
At 6:30 a.m. EDT on May 17, 2007, the board of
directors held a special meeting to review the terms of the
agreement reached with Blackstone and the terms of the offer
made by the Consortium. Members of our senior management and
representatives of Banc of America Securities, Lehman Brothers,
Evercore and Kirkland & Ellis participated in the
meeting. Mr. Minicucci informed the board that on
May 15, 2007, Blackstone had agreed to raise its price per
share to $81.75, and that on May 16, 2007, the Consortium
had increased its offer price from $78.00 per share to $80.25
per share. The board then discussed the status of the offers and
the potential advantages and disadvantages of delaying entering
into an agreement with Blackstone in order to engage the
Consortium in further price negotiations. In weighing such
potential advantages and disadvantages, the board focused
particularly on the likelihood of the Consortium being able to
match or exceed Blackstones offer price and on the concern
that delaying the process could put the Blackstone offer in
jeopardy.
Opinions
of Financial Advisors
The information below amends and restates
and/or
supplements, as indicated, the specified information under the
heading The Merger Opinions of Financial
Advisors Financial Analyses of Banc of America
Securities and Lehman Brothers beginning on page 42
of the Proxy Statement.
Financial
Analyses of Banc of America Securities and Lehman
Brothers
The following information supplements the information on
page 44 of the Proxy Statement and should be read as
preceding the first sentence on that page.
In selecting the appropriate reference ranges for their
analysis, Banc of America Securities and Lehman Brothers took
into consideration the different growth and risk characteristics
of each operating segment of the Company. Banc of America
Securities and Lehman Brothers noted the following high, mean,
median and low multiples for EBITDA and Earnings Per Share for
each segment:
Marketing (CY 07E EBITDA Multiple)
High 12.7x
Median 9.6x
Mean 9.8x
Low 7.3x
Transaction Processing (CY 07E EBITDA Multiple)
High 12.2x
Median 10.2x
Mean 10.1x
Low 8.5x
Marketing (CY 07E Cash EPS Multiple)
High 20.8x
Median 18.3x
Mean 17.4x
Low 11.7x
Transaction Processing (CY 07E Cash EPS Multiple)
High 21.3x
Median 17.9x
Mean 18.7x
Low 15.8x
Credit Card Services (CY 07E EPS Multiple)
High 18.1x
Median 11.8x
Mean 12.6x
Low 8.7x
4
The following information amends and restates in its entirety
the third paragraph on page 44 of the Proxy Statement.
Discounted Cash Flow Analysis. Using
Company managements financial forecasts (discussed in this
proxy statement as Scenario A and Scenario B under the heading
Financial Projections beginning on
page 55) for the second half of calendar year 2007 and
calendar years 2008 to 2011, Banc of America Securities and
Lehman Brothers performed an analysis of the present value of
the free cash flows, discounted to June 30, 2007, that the
Company could generate from the second half of 2007 and beyond.
Banc of America Securities and Lehman Brothers discounted the
unlevered free cash flows of the Company at a range of estimated
weighted average costs of capital of 11.5% to 12.5%, whose
midpoint is 12%, derived by applying the capital asset pricing
model and the Companys current after-tax average debt
borrowing rate and capital structure. Banc of America Securities
and Lehman Brothers assumed terminal values based on a range of
multiples of 9.0x to 10.0x estimated 2011 Adjusted EBITDA, based
on a combination of multiples derived from the selected publicly
traded companies analysis described above.
The following information amends and restates in its entirety
the first full paragraph (following the last bullet point item)
on page 46 of the Proxy Statement.
For each transaction listed above, Banc of America Securities
and Lehman Brothers derived the enterprise value for each
transaction, divided by the last twelve months (LTM)
EBITDA of the target company, resulting in a reference range for
the selected transactions. The resulting ratio of enterprise
value to LTM EBITDA multiple range for the selected group of
transactions was 7.5x to 17.4x with a mean of 10.0x and median
of 9.9x. Banc of America Securities and Lehman Brothers selected
a representative ratio of enterprise value to LTM EBITDA
multiple range of 9.0x to 11.0x based on the precedent
transactions listed above and applied that range to the
estimated LTM Adjusted EBITDA of the Company (defined for this
purpose as LTM EBITDA excluding one-time items and stock-based
compensation). The Companys estimated LTM Adjusted EBITDA
was calculated using historical numbers for the period from
July 1, 2006 through March 31, 2007 and Company
managements projections for the period from April 1,
2007 through June 30, 2007. Based on the selected ratio of
enterprise value to LTM EBITDA multiple range, Banc of America
Securities and Lehman Brothers calculated an implied value per
share range of Company common stock of approximately $54.75 to
$69.00, as compared to the $81.75 per share in cash to be
received by holders of Company common stock pursuant to the
Merger Agreement.
The following information supplements the information on
page 46 of the Proxy Statement and should be read as
following the last full paragraph on that page.
Banc of America Securities and Lehman Brothers noted the
following high, mean, median and low valuation multiples for
this analysis:
Marketing (LTM 6/30/07 EBITDA Multiple)
High 17.4x
Median 9.8x
Mean 10.3x
Low 7.5x
Transaction Processing (LTM 6/30/07 EBITDA Multiple)
High 12.4x
Median 9.9x
Mean 10.0x
Low 7.5x
Overall
High 17.4
Median 9.9x
Mean 10.0x
Low 7.5x
5
The following information amends and restates in its entirety
the first full paragraph on page 47 of the Proxy
Statement.
Leveraged Buyout Analysis. Using the
Companys financial forecasts for the second half of
calendar year 2007 and calendar years 2008 to 2011, Banc of
America Securities and Lehman Brothers also analyzed the Company
from the perspective of a potential purchaser that was primarily
a financial buyer that would effect a leveraged buyout of the
Company using a debt capital structure consistent with those
transactions proposed by buyers, including the Merger. Banc of
America Securities and Lehman Brothers assumed that a buyer
would value its investment in the Company at December 31,
2011 at an enterprise value that represented a multiple of
calendar year 2011 Adjusted EBITDA of 9.5x, the midpoint in a
range of 8.5x to 10.5x. Banc of America Securities and Lehman
Brothers then calculated the Companys December 31,
2011 equity value range by adding the Companys forecasted
December 31, 2011 cash balance and subtracting the
Companys forecasted December 31, 2011 debt
outstanding. Based on the December 31, 2011 equity value
range for the Company calculated by Banc of America Securities
and Lehman Brothers and their assumption, based on their
collective experience, that financial sponsors would likely
target internal rates of return of approximately 17.5% to 25%,
Banc of America Securities and Lehman Brothers derived a range
of implied values per share that a financial sponsor might be
willing to pay to acquire the Company estimated at $76.00 to
$86.00, as compared to the $81.75 per share in cash to be
received by holders of Company common stock pursuant to the
Merger Agreement.
Opinion
of Evercore Group L.L.C.
The information below amends and restates the specified
information under the heading The Merger
Opinions of Financial Advisors Opinion of Evercore
Group L.L.C. beginning on page 48 of the Proxy
Statement.
The following information amends and restates in its entirety
the last paragraph beginning on page 53 of the Proxy
Statement.
Public Market Trading
Analysis. Evercore calculated and compared
enterprise value as a multiple of EBITDA for the Company and for
selected publicly-traded companies. Evercore calculated
multiples for the selected companies by dividing closing share
prices as of May 16, 2007 by calendarized estimates for
2007 and 2008 EBITDA for each respective company. All of these
calculations were based on publicly available filings and
financial data provided by Wall Street Research. The range of
implied multiples that Evercore calculated is summarized below:
The following information amends and restates in their
entirety the tables and related footnotes under the headings
Transaction Processors and Marketing
Services on page 54 of the Proxy Statement.
Transaction
Processors
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Public Market
|
|
|
Trading
|
|
|
Multiples(1)
|
|
|
Mean
|
|
Median
|
|
High
|
|
Low
|
|
Total Enterprise Value/2007E EBITDA
|
|
|
10.9
|
x
|
|
|
10.3
|
x
|
|
|
15.3
|
x
|
|
|
9.0
|
x
|
Total Enterprise Value/2008E EBITDA
|
|
|
9.7
|
x
|
|
|
9.5
|
x
|
|
|
13.5
|
x
|
|
|
7.7
|
x
|
|
|
|
(1) |
|
Companies included were Automatic Data Processing, Inc.,
Ceridian Corp., CheckFree Corp., DST Systems Inc., eFunds Corp.,
Euronet Worldwide, Inc., Fidelity National Information Services
Inc., Fiserv, Inc., Global Payments Inc., Heartland Payment
Systems, Inc., MoneyGram International, Inc., Net1 UEPS
Technologies, Inc., Paychex, Inc., Total System Services, Inc.,
The Western Union Company, and Wright Express Corp. |
6
Marketing
Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Public Market
|
|
|
Trading
|
|
|
Multiples(1)
|
|
|
Mean
|
|
Median
|
|
High
|
|
Low
|
|
Total Enterprise Value/2007E EBITDA
|
|
|
12.5
|
x
|
|
|
10.1
|
x
|
|
|
30.7
|
x
|
|
|
6.3
|
x
|
Total Enterprise Value/2008E EBITDA
|
|
|
10.7
|
x
|
|
|
9.5
|
x
|
|
|
18.7
|
x
|
|
|
6.3
|
x
|
|
|
|
(1) |
|
Companies included were Acxiom Corp., ChoicePoint Inc., CoStar
Group Inc., Dun & Bradstreet Corp., Equifax Inc.,
Experian Group Ltd., Factset Research Systems Inc., Fair Isaac
Inc., First Advantage Corp.,
Harte-Hanks
Inc., Interactive Data Corp., Moodys Corp., and Valassis
Inc. |
The following information amends and restates in their
entirety the tables preceding the paragraph entitled
Research Analyst Stock Price Targets on page 54
of the Proxy Statement.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management
|
|
|
Management
|
|
|
|
|
|
|
Case Organic
|
|
|
Case Acquisition
|
|
|
|
Wall Street Case
|
|
|
Scenario
|
|
|
Scenario
|
|
|
Adjusted 2007E
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
Low
|
|
$
|
59.29
|
|
|
$
|
62.41
|
|
|
$
|
63.62
|
|
High
|
|
$
|
74.37
|
|
|
$
|
78.14
|
|
|
$
|
79.60
|
|
Operating 2007E
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
Low
|
|
$
|
62.80
|
|
|
$
|
65.86
|
|
|
$
|
67.06
|
|
High
|
|
$
|
78.62
|
|
|
$
|
82.32
|
|
|
$
|
83.78
|
|
Financial
Projections
The information below amends and restates the specified
information under the heading The Merger
Financial Projections beginning on page 55 of the
Proxy Statement.
The following information amends and restates in its entirety
the table on page 56 of the Proxy Statement.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2008
|
|
|
2009
|
|
|
2010
|
|
|
2011
|
|
|
|
(In millions, except per share numbers)
|
|
|
Revenue
|
|
$
|
2,291
|
|
|
$
|
2,528
|
|
|
$
|
2,790
|
|
|
$
|
3,069
|
|
|
$
|
3,390
|
|
Adjusted EBITDA(1)
|
|
$
|
650
|
|
|
$
|
727
|
|
|
$
|
816
|
|
|
$
|
920
|
|
|
$
|
1,044
|
|
Operating EBITDA(2)
|
|
$
|
680
|
|
|
$
|
762
|
|
|
$
|
854
|
|
|
$
|
960
|
|
|
$
|
1,089
|
|
Depreciation and amortization
|
|
$
|
91
|
|
|
$
|
108
|
|
|
$
|
119
|
|
|
$
|
131
|
|
|
$
|
145
|
|
Interest expense (income)
|
|
$
|
62
|
|
|
$
|
45
|
|
|
$
|
20
|
|
|
$
|
(1
|
)
|
|
$
|
(29
|
)
|
Income taxes
|
|
$
|
143
|
|
|
$
|
172
|
|
|
$
|
210
|
|
|
$
|
253
|
|
|
$
|
306
|
|
Cash earnings
|
|
$
|
307
|
|
|
$
|
353
|
|
|
$
|
418
|
|
|
$
|
488
|
|
|
$
|
573
|
|
Cash earnings per share
|
|
$
|
3.73
|
|
|
$
|
4.27
|
|
|
$
|
5.02
|
|
|
$
|
5.82
|
|
|
$
|
6.80
|
|
Capex
|
|
$
|
110
|
|
|
$
|
121
|
|
|
$
|
134
|
|
|
$
|
147
|
|
|
$
|
163
|
|
Acquisition Capital
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
7
The following information amends and restates in its entirety
the table on page 57 of the Proxy Statement.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2008
|
|
|
2009
|
|
|
2010
|
|
|
2011
|
|
|
|
(In millions, except per share numbers)
|
|
|
Revenue from base business
|
|
$
|
2,291
|
|
|
$
|
2,528
|
|
|
$
|
2,790
|
|
|
$
|
3,069
|
|
|
$
|
3,390
|
|
Revenue from acquired business
|
|
|
38
|
|
|
|
187
|
|
|
|
352
|
|
|
|
534
|
|
|
|
696
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
2,329
|
|
|
$
|
2,715
|
|
|
$
|
3,142
|
|
|
$
|
3,603
|
|
|
$
|
4,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA from base business
|
|
$
|
650
|
|
|
$
|
727
|
|
|
$
|
816
|
|
|
$
|
920
|
|
|
$
|
1,044
|
|
Adjusted EBITDA from acquired
business
|
|
|
11
|
|
|
|
53
|
|
|
|
100
|
|
|
|
153
|
|
|
|
200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(1)
|
|
$
|
661
|
|
|
$
|
780
|
|
|
$
|
916
|
|
|
$
|
1,073
|
|
|
$
|
1,244
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating EBITDA(2)
|
|
$
|
691
|
|
|
$
|
815
|
|
|
$
|
954
|
|
|
$
|
1,113
|
|
|
$
|
1,289
|
|
Depreciation and amortization
|
|
$
|
92
|
|
|
$
|
111
|
|
|
$
|
119
|
|
|
$
|
136
|
|
|
$
|
156
|
|
Interest expense
|
|
$
|
68
|
|
|
$
|
67
|
|
|
$
|
61
|
|
|
$
|
60
|
|
|
$
|
51
|
|
Income taxes
|
|
$
|
145
|
|
|
$
|
179
|
|
|
$
|
224
|
|
|
$
|
274
|
|
|
$
|
331
|
|
Cash earnings
|
|
$
|
309
|
|
|
$
|
371
|
|
|
$
|
454
|
|
|
$
|
541
|
|
|
$
|
641
|
|
Cash earnings per share
|
|
$
|
3.75
|
|
|
$
|
4.48
|
|
|
$
|
5.46
|
|
|
$
|
6.46
|
|
|
$
|
7.60
|
|
Capex
|
|
$
|
112
|
|
|
$
|
130
|
|
|
$
|
151
|
|
|
$
|
173
|
|
|
$
|
196
|
|
Acquisition Capital
|
|
$
|
420
|
|
|
$
|
420
|
|
|
$
|
420
|
|
|
$
|
420
|
|
|
$
|
420
|
|
8