arrangements that may be paid or become payable to Milacron’s named executive officers in connection with the merger contemplated by the merger agreement and “FOR” the proposal to proposal to approve the adjournment of the special meeting to a later date or dates, if necessary or appropriate, to solicit additional proxies in the event there are not sufficient votes at the time of the special meeting to approve the merger proposal.
Supplemental Disclosures to Proxy Statement/Prospectus in Connection with the Merger Litigation
The additional disclosures (the “supplemental disclosures”) in this Current Report on Form8-K supplement the disclosures contained in the Proxy Statement/Prospectus and should be read in conjunction with the disclosures contained in the Proxy Statement/Prospectus, which in turn should be read in its entirety. To the extent that information set forth in the supplemental disclosures differs from or updates information contained in the Proxy Statement/Prospectus, the information in this Current Report on8-K shall supersede or supplement the information contained in the Proxy Statement/Prospectus. All page references are to the Proxy Statement/Prospectus and capitalized terms used herein, but not otherwise defined, shall have the meanings ascribed to such terms in the Proxy Statement/Prospectus.
1. | The disclosure in the three sentences immediately preceding the table on page 75 (such table comprised of the row “Milacron Discounted Cash Flow Analysis”) of the Proxy Statement/Prospectus is hereby amended and restated as follows: |
“The Milacron after-tax unlevered free cash flows were calculated by taking the Consolidated Adjusted EBITDA for the six months ending December 31, 2019 and each of the fiscal years 2020 through 2023 as set forth in the Milacron forecasts described in the section “—Certain Unaudited Prospective Financial Information”, and utilizing extrapolations of such Milacron forecasts for fiscal year 2024, which were created in conjunction with Milacron management and determined by: (i) applying an annualized growth rate of 5.0% to revenue, (ii) using EBITDA margins of 21.5%, (iii) holding constant the percentage of revenue attributable to stock-based compensation and (iv) in Barclays’ professional judgment and experience, applying historical growth rates by business segment to capital expenditures and net working capital, in each case for fiscal year 2024, consistent with fiscal years 2020 through 2023, so as to be able to conduct a five year discounted cash flow analysis, and subtracting stock-based compensation expenses, depreciation and amortization, taxes at an assumed effective tax rate of 22.5% per Milacron management and capital expenditures, adding depreciation and amortization, and adjusting for changes in working capital (such calculation referred to herein as the Milacron after-tax unlevered free cash flows). The range ofafter-tax discount rates of 10.0% to 12.0% was selected based on an analysis of the weighted average cost of capital, which is referred to as WACC, of Milacron, the Milacron Core Comps and Hillenbrand. Barclays derived its WACC range for Milacron by reviewing certain metrics of Milacron, the Milacron Core Comps and Hillenbrand, including a five-year raw historical weekly beta per Bloomberg (as of July 9, 2019), book value of debt and market value of equity, each based on market data as of July 10, 2019, total capitalization, debt to equity ratio, debt in relation to debt plus equity, cost of debt, a 21% marginal tax rate for each of Milacron and Hillenbrand, marginal tax rates for comparable companies using an assumed marginal tax rate and unadjusted levered beta. Barclays then calculated a range of implied prices per share of Milacron, rounded to the nearest $0.50, by subtracting Milacron debt net of cash on hand as of March 31, 2019, which was an amount equal to approximately $634 million, as provided by Milacron management, from the estimated enterprise value using the discounted cash flow method and dividing such amount by the fully diluted number of shares of Milacron common stock as indicated in the table below. For purposes of Barclays’ discounted cash flow analysis, based on information provided by Milacron management, Barclays assumed there were approximately 73.3 million shares of Milacron common stock outstanding on a fully diluted basis.”
2. | The disclosure in the fourth, fifth and sixth sentences of the last paragraph (such paragraph beginning with “In order to estimate…”) on page 75, continuing to page 76, of the Proxy Statement/Prospectus is hereby amended and restated as follows: |
“The Hillenbrand after-tax unlevered free cash flows were calculated by taking Consolidated Adjusted EBITDA for the six months ending December 31, 2019 and each of the fiscal years 2020 through 2023 as set forth in the Hillenbrand forecasts described in the section “—Certain Unaudited Prospective Financial Information”, as adjusted for taxes, and subtracting capital expenditures and adjusting for changes in working capital and utilizing extrapolations of such Hillenbrand forecasts for fiscal year 2024, which were determined by: (i) applying an annualized growth rate of 2.8% to revenue, (ii) EBITDA margins of 19.6% and (iii) holding constant the percentage of revenue attributable to capital expenditures and changes in net working capital, in each case for fiscal year 2024, were consistent with fiscal years 2020 through 2023, so as to be able to conduct a five year discounted cash flow analysis, (such calculations being calendarized for a fiscal year end on December 31 to match Milacron’s fiscal year end and referred to herein as the Hillenbrand after-tax unlevered free cash flows). The range ofafter-tax discount rates of 10.0% to 12.0% was selected based on an analysis of the WACC of Hillenbrand, the Hillenbrand Comps and Milacron. Barclays derived its WACC range for Hillenbrand by reviewing certain metrics of Hillenbrand, the Hillenbrand Comps and Milacron, including a five-year raw historical weekly beta per Bloomberg (as of July 9, 2019), book value of debt and market value of equity, each based on market data as of July 10, 2019, total capitalization, debt to equity ratio, debt in relation to debt plus equity, cost of debt, a 21% marginal tax rate for each of Milacron and Hillenbrand, marginal tax rates for comparable companies using an assumed marginal tax rate and unadjusted levered beta. Barclays then calculated a range of implied prices per share of Hillenbrand, rounded to the nearest $0.50, by subtracting Hillenbrand debt net of cash on hand and noncontrolling interest as of March 31, 2019, which was an amount equal to approximately $303 million and $13 million, respectively, based on publicly available financial data that Barclays obtained from public filings, from the estimated enterprise
value using the discounted cash flow method and dividing such amount by the fully diluted number of shares of Hillenbrand common stock as indicated in the table below. For purposes of Barclays’ discounted cash flow analysis, based on information provided by Hillenbrand management, Barclays assumed there were approximately 63.8 million shares of Hillenbrand common stock outstanding on a fully diluted basis.”