- HAYN Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
DEFM14A Filing
Haynes International (HAYN) DEFM14AProxy related to merger
Filed: 18 Mar 24, 7:00am
| SUMMARY | | | | | i | | |
| | | | | i | | | |
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | iv | | | |
| | | | | iv | | | |
| | | | | v | | | |
| | | | | v | | | |
| | | | | v | | | |
| | | | | v | | | |
| | | | | vi | | | |
| | | | | vii | | | |
| | | | | vii | | | |
| | | | | viii | | | |
| | | | | viii | | | |
| | | | | viii | | | |
| | | | | viii | | | |
| | | | | ix | | | |
| | | | | 1 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 34 | | |
| | | | | 38 | | | |
| | | | | 43 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 54 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 59 | | | |
| | | | | 59 | | | |
| | | | | 59 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 60 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 65 | | | |
| | | | | 68 | | | |
| | | | | 71 | | | |
| | | | | 74 | | | |
| | | | | 74 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 77 | | | |
| | | | | 78 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 82 | | | |
| | | | | 82 | | | |
| | | | | 82 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 86 | | | |
| HOUSEHOLDING | | | | | 91 | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | |
| | | EV / EBITDA Multiple | | |||||||||
Financial Metric | | | Hi | | | Low | | | Mean | | | Median | |
CY 2024E EBITDA | | | 17.1x | | | 4.5x | | | 8.5x | | | 7.2x | |
CY 2025E EBITDA | | | 15.0x | | | 4.3x | | | 7.5x | | | 6.5x | |
Date Announced | | | Target | | | Acquiror | |
November 2019 | | | VDM Metals Holding GmbH | | | Acerinox, S.A. | |
August 2015 | | | Precision Castparts Corp. | | | Berkshire Hathaway Inc. | |
March 2015 | | | RTI International Metals, Inc. | | | Alcoa | |
November 2012 | | | Titanium Metals Corporation | | | Precision Castparts Corp. | |
January 2012 | | | Remmele Engineering, Inc. | | | RTI International Metals, Inc. | |
June 2011 | | | Latrobe Specialty Metals, Inc. | | | Carpenter Technology Corporation | |
November 2010 | | | Ladish Co., Inc. | | | Allegheny Technologies Incorporated | |
| | | Enterprise Value / LTM EBITDA Multiple | | |||||||||
Financial Metric | | | High | | | Low | | | Mean | | | Median | |
LTM EBITDA | | | 14.9x | | | 3.8x | | | 10.7x | | | 12.3x | |
($ in millions) | | | 2024P | | | 2025P | | | 2026P | | | 2027P | | | 2028P | | |||||||||||||||
Revenue | | | | $ | 640.0 | | | | | $ | 681.1 | | | | | $ | 719.9 | | | | | $ | 754.2 | | | | | $ | 779.4 | | |
Operating Profit(1) | | | | $ | 84.3 | | | | | $ | 102.2 | | | | | $ | 113.5 | | | | | $ | 122.1 | | | | | $ | 129.0 | | |
D&A | | | | $ | 18.9 | | | | | $ | 20.5 | | | | | $ | 22.7 | | | | | $ | 25.2 | | | | | $ | 27.7 | | |
EBITDA(2) | | | | $ | 103.2 | | | | | $ | 122.7 | | | | | $ | 136.1 | | | | | $ | 147.2 | | | | | $ | 156.7 | | |
Adjusted EBITDA(3) | | | | $ | 107.0 | | | | | $ | 126.7 | | | | | $ | 140.2 | | | | | $ | 151.4 | | | | | $ | 161.0 | | |
(Increase) / Decrease in NWC | | | | $ | 29.7 | | | | | $ | 21.9 | | | | | $ | (5.9) | | | | | $ | (18.5) | | | | | $ | (12.3) | | |
Capital Expenditures | | | | $ | (28.0) | | | | | $ | (35.0) | | | | | $ | (40.0) | | | | | $ | (40.0) | | | | | $ | (35.0) | | |
($ in millions) | | | 2024P | | | 2025P | | | 2026P | | | 2027P | | | 2028P | | |||||||||||||||
Revenue | | | | $ | 635.7 | | | | | $ | 681.1 | | | | | $ | 719.9 | | | | | $ | 754.2 | | | | | $ | 779.4 | | |
Operating Profit(1) | | | | $ | 76.4 | | | | | $ | 102.2 | | | | | $ | 113.5 | | | | | $ | 122.1 | | | | | $ | 129.0 | | |
D&A | | | | $ | 18.6 | | | | | $ | 20.5 | | | | | $ | 22.7 | | | | | $ | 25.2 | | | | | $ | 27.7 | | |
EBITDA(2) | | | | $ | 95.1 | | | | | $ | 122.7 | | | | | $ | 136.1 | | | | | $ | 147.2 | | | | | $ | 156.7 | | |
Adjusted EBITDA(3) | | | | $ | 98.8 | | | | | $ | 126.7 | | | | | $ | 140.2 | | | | | $ | 151.4 | | | | | $ | 161.0 | | |
(Increase) / Decrease in NWC | | | | $ | 27.3 | | | | | $ | 16.6 | | | | | $ | (5.9) | | | | | $ | (18.5) | | | | | $ | (12.3) | | |
Capital Expenditures | | | | $ | (28.0) | | | | | $ | (35.0) | | | | | $ | (40.0) | | | | | $ | (40.0) | | | | | $ | (35.0) | | |
Executive Officer | | | Options ($)(1) | | | RSAs ($) | | | PSAs ($) | | | Accrued Dividends ($) | | | Total ($) | | |||||||||||||||
Angela M. Kohlheim | | | | | 36,799 | | | | | | 169,275 | | | | | | 86,416 | | | | | | 312 | | | | | | 292,802 | | |
Susan M. Perry | | | | | 30,757 | | | | | | 115,900 | | | | | | 74,555 | | | | | | 269 | | | | | | 221,481 | | |
Lee M. Pike | | | | | 21,957 | | | | | | 94,550 | | | | | | 67,777 | | | | | | 244 | | | | | | 184,528 | | |
Gregory W. Tipton | | | | | 56,588 | | | | | | 224,419 | | | | | | 233,060 | | | | | | 4,003 | | | | | | 518,070 | | |
David S. Van Bibber | | | | | 51,894 | | | | | | 205,570 | | | | | | 213,533 | | | | | | 3,652 | | | | | | 474,649 | | |
Executive Officer | | | Total Retention Bonus ($) | | |||
Angela M. Kohlheim | | | | | 90,000 | | |
Susan M. Perry | | | | | 90,000 | | |
Lee M. Pike | | | | | 90,000 | | |
Gregory W. Tipton | | | | | 90,000 | | |
David S. Van Bibber | | | | | 100,000 | | |
Named Executive Officer | | | Cash($)(1) | | | Equity($)(2) | | | Perquisites/ Benefits ($)(3) | | | Tax Reimbursement ($)(4) | | | Total($) | | |||||||||||||||
Michael L. Shor | | | | | 2,044,000 | | | | | | 3,917,816 | | | | | | — | | | | | | — | | | | | | 5,961,816 | | |
Daniel W. Maudlin | | | | | 866,073 | | | | | | 1,095,379 | | | | | | 13,565 | | | | | | 10,382 | | | | | | 1,985,399 | | |
Marlin C. Losch III | | | | | 799,143 | | | | | | 806,826 | | | | | | 13,565 | | | | | | 10,293 | | | | | | 1,629,828 | | |
Scott R. Pinkham | | | | | 660,464 | | | | | | 762,736 | | | | | | 11,923 | | | | | | 9,191 | | | | | | 1,444,314 | | |
David L. Strobel | | | | | 765,864 | | | | | | 801,669 | | | | | | 13,565 | | | | | | 10,286 | | | | | | 1,591,384 | | |
Named Executive Officer | | | Severance Payment ($) | | | Prorated Bonus Payment ($)(a) | | | Retention Bonus Payment ($) | | | Life Insurance Payment ($) | | ||||||||||||
Michael L. Shor | | | | | 1,460,000 | | | | | | 584,000 | | | | | | — | | | | | | — | | |
Daniel W. Maudlin | | | | | 366,100 | | | | | | 237,965 | | | | | | 260,000 | | | | | | 2,008 | | |
Marlin C. Losch III | | | | | 342,042 | | | | | | 205,225 | | | | | | 250,000 | | | | | | 1,876 | | |
Scott R. Pinkham | | | | | 322,400 | | | | | | 161,200 | | | | | | 175,000 | | | | | | 1,864 | | |
David L. Strobel | | | | | 340,000 | | | | | | 204,000 | | | | | | 220,000 | | | | | | 1,864 | | |
Named Executive Officer | | | Options ($) | | | RSAs ($) | | | PSAs ($) | | | Accrued Dividends ($) | | | Total ($) | | |||||||||||||||
Michael L. Shor | | | | | 425,979 | | | | | | 1,698,240 | | | | | | 1,763,131 | | | | | | 30,466 | | | | | | 3,917,816 | | |
Daniel W. Maudlin | | | | | 119,200 | | | | | | 474,702 | | | | | | 493,000 | | | | | | 8,477 | | | | | | 1,095,379 | | |
Marlin C. Losch III | | | | | 87,623 | | | | | | 349,713 | | | | | | 363,267 | | | | | | 6,223 | | | | | | 806,826 | | |
Scott R. Pinkham | | | | | 82,882 | | | | | | 330,620 | | | | | | 343,327 | | | | | | 5,907 | | | | | | 762,736 | | |
David L. Strobel | | | | | 87,168 | | | | | | 347,456 | | | | | | 360,841 | | | | | | 6,204 | | | | | | 801,669 | | |
Name | | | Number | | | Percent(1) | | ||||||
BlackRock, Inc.(2) | | | | | 2,231,198 | | | | | | 17.5% | | |
T. Rowe Price Investment Management, Inc.(3) | | | | | 1,462,294 | | | | | | 11.4% | | |
Dimensional Fund Advisors LP(4) | | | | | 1,029,443 | | | | | | 8.1% | | |
Edenbrook Capital, LLC(5) | | | | | 920,945 | | | | | | 7.2% | | |
The Vanguard Group(6) | | | | | 854,239 | | | | | | 6.7% | | |
AllianceBernstein L.P.(7) | | | | | 802,344 | | | | | | 6.3% | | |
Royce & Associates, LP(8) | | | | | 669,330 | | | | | | 5.2% | | |
Name | | | Number | | | Percent(1) | | ||||||
Michael L. Shor(2) | | | | | 291,015 | | | | | | 2.3% | | |
Robert H. Getz(3) | | | | | 39,008 | | | | | | * | | |
Dawne S. Hickton(4) | | | | | 22,219 | | | | | | * | | |
Alicia B. Masse(5) | | | | | 3,875 | | | | | | * | | |
Brian R. Shelton | | | | | 3,875 | | | | | | * | | |
Larry O. Spencer(6) | | | | | 14,433 | | | | | | * | | |
Daniel W. Maudlin(7) | | | | | 108,714 | | | | | | * | | |
Marlin C. Losch III(8) | | | | | 69,311 | | | | | | * | | |
Scott R. Pinkham(9) | | | | | 66,208 | | | | | | * | | |
David L. Strobel(10) | | | | | 69,836 | | | | | | * | | |
All directors and executive officers as a group (15 persons)(11) | | | | | 776,936 | | | | | | 5.9% | | |
| | | Page | | |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-11 | | | |
| | | | A-13 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-16 | | | |
| | | | A-17 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | |
| | | Page | | |||
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-39 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | |
| | | Page | | |||
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-64 | | |
Term | | | Section Reference | |
Agreement | | | Preamble | |
Alternative Acquisition Agreement | | | 5.3(a) | |
Anti-Discrimination Laws | | | 3.18(b) | |
Capitalization Date | | | 3.7(a) | |
Certificate of Merger | | | 2.2 | |
Certificates | | | 2.9(c) | |
Chosen Courts | | | 9.9(a) | |
Closing | | | 2.3 | |
Closing Date | | | 2.3 | |
Collective Bargaining Agreement | | | 3.17(c) | |
Company | | | Preamble | |
Company Board Recommendation | | | 3.3(a) | |
Term | | | Section Reference | |
Company Board Recommendation Change | | | 5.3(c)(i) | |
Company Disclosure Letter | | | Article III | |
Company Related Parties | | | 8.3(e) | |
Company SEC Documents | | | Article III | |
Company Securities | | | 3.7(c) | |
Company Stockholder Meeting | | | 6.4(a) | |
Conduct Remedy | | | 6.2(c) | |
Continuation Period | | | 6.9(b) | |
Copyright | | | 1.1(yy) | |
D&O Insurance | | | 6.8(c) | |
DGCL | | | Recitals | |
Dissenting Company Shares | | | 2.7(c) | |
DOL | | | 3.17(b) | |
DTC | | | 2.9(d) | |
DTC Payment | | | 2.9(d) | |
Effective Time | | | 2.2 | |
Electronic Delivery | | | 9.13 | |
Enforceability Exceptions | | | 3.2 | |
ERISA Affiliate | | | 3.17(e) | |
Guaranteed Obligations | | | 9.14(a) | |
Guarantor | | | Preamble | |
Indemnified Persons | | | 6.8(a) | |
IRS | | | 3.17(b) | |
IT Assets | | | 3.15(d) | |
Lease | | | 3.13 | |
Leased Real Property | | | 3.13 | |
Marks | | | 1.1(yy) | |
Maximum Annual Premium | | | 6.8(c) | |
Merger | | | Recitals | |
Merger Sub | | | Preamble | |
Multiemployer Plan | | | 3.17(a) | |
New Plan | | | 6.9(c) | |
Notice Period | | | 5.3(d)(ii)(1) | |
Old Plans | | | 6.9(c) | |
Option Consideration | | | 2.8(a) | |
Other Indemnified Persons | | | 6.8(e) | |
Owned Company Shares | | | 2.7(a)(iii) | |
Owned Real Property | | | 3.13 | |
PBGC | | | 3.17(b) | |
Parent | | | Preamble | |
Parent Material Adverse Effect | | | 7.3(a) | |
Payment Agent | | | 2.9(a) | |
Payment Fund | | | 2.9(b) | |
Term | | | Section Reference | |
Payoff Letter | | | 6.17 | |
Per Share Price | | | 2.7(a)(ii) | |
Privacy Agreements | | | 3.20 | |
Proxy Statement | | | 6.3(a) | |
Real Property | | | 3.13 | |
Requisite Stockholder Approval | | | 3.4 | |
Surviving Corporation | | | 2.1 | |
Tax Proceeding | | | 3.16(e) | |
Termination Date | | | 8.1(c) | |
Uncertificated Shares | | | 2.9(c) | |
Union | | | 3.17(c) | |
WARN Act | | | 3.18(b) | |
| | | | ![]() | |
| February 4, 2024 The Board of Directors Haynes International, Inc. 1020 West Park Avenue Kokomo, IN 46904 | | | ![]() | |