Opinion of the Company’s Financial Advisor
The disclosure under the heading “The Merger—Opinion of the Company’s Financial Advisor” and under the subheading “Summary of Financial Analyses—Precedent Transactions Analysis—Precedent Premiums Paid Analysis” is hereby supplemented by amending and restating the first sentence under such subheading to read as follows:
Morgan Stanley considered, based on publicly available information, premiums paid in all bids for control of U.S. public targets with an aggregate value of $1.0 billion or more announced on or before March 31, 2019 involving all cash, all stock and cash/stock mix consideration, but excluding outliers, terminated transactions, ESOPs, self-tenders, spin-offs, share repurchases, minority interest transactions, exchange offers, recapitalizations and restructurings.
The disclosure under the heading “Opinion of the Company’s Financial Advisor” and under the subheading “Summary of Financial Analyses—Discounted Cash Flow Analysis” is hereby supplemented as follows:
| 1. | by adding the following disclosure to the end of the fifth sentence of the final paragraph on page 50: |
and taking into account, among other factors, the Management Projections
| 2. | by adding the following disclosure to the end of the final paragraph on page 50: |
The discounted ranges of terminal values were (i) $1.647 billion – $2.185 billion with respect to the Case A Projections and (ii) $1.844 billion – $2.445 billion with respect to the Case B Projections. Morgan Stanley derived such discount rates by application of the capital asset pricing model, which requires certain company-specific inputs, including the Company’s target capital structure weightings, the cost of long-term debt, future applicable marginal cash tax rate and a beta for the company, as well as certain financial metrics for the U.S. financial markets generally.
| 3. | by amending and restating the first sentence on page 51 to read: |
Based on the above-described analysis and approximately 34 million fully diluted outstanding shares of the Company as of August 5, 2019, which number of outstanding shares of the Company was provided by the Company, Morgan Stanley derived the following ranges of implied values per share of Company Common Stock, rounded to the nearest $1.00:
The disclosure under the heading “Opinion of the Company’s Financial Advisor” and under the subheading “Other Information—Illustrative Leveraged Buyout Analysis” is hereby supplemented by adding the following disclosure to the end of the penultimate sentence under that subheading on page 51:
and taking into consideration, among other things, current market conditions at the time of Morgan Stanley’s analysis and the Company’s debt capacity
The disclosure under the heading “Opinion of the Company’s Financial Advisor” and under the subheading “Other Information—Equity Research Analysts’ Price Targets” is hereby supplemented by amending and restating the third sentence under that subheading on page 51:
The undiscounted analyst price targets for the shares of Company Common Stock, rounded to the nearest $1.00, were $44.00, $45.00, $52.00 and $55.00.
The disclosure under the heading “Opinion of the Company’s Financial Advisor” and under the subheading “General” is hereby supplemented by amending and restating the second full paragraph on page 53 to read:
Under the terms of its engagement letter entered into with the Company on February 13, 2018, Morgan Stanley provided the Company financial advisory services and a financial opinion, described in this section and attached to this proxy statement as Annex B, in connection with the Merger, and the Company has agreed, pursuant to such engagement letter, to pay Morgan Stanley a fee of approximately $20.5 million for its financial advisory services, approximately $1.5 million of which was payable in connection with the delivery of the fairness opinion and approximately $19.0 million of which is contingent upon consummation of the Merger. Morgan Stanley did not receive separate compensation for its service during the Company’s 2018 strategic process described in the section of this proxy statement captioned “The Merger—Background of the Merger.” The Company has also agreed to reimburse Morgan Stanley for its reasonable and documented expenses incurred from time to time in connection with this engagement. In addition, the Company has agreed to indemnify Morgan Stanley and its affiliates, its and their respective directors, officers, employees and agents and each other person, if any, controlling Morgan Stanley or any of its affiliates, against any losses, claims, damages or liabilities, relating to, arising out of or in connection with Morgan Stanley’s engagement and to reimburse certain expenses relating to such indemnity.