| | 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 |
| |
|
|