12/23/2025 | Press release | Distributed by Public on 12/23/2025 15:31
| Item 8.01 |
Other Events.
|
| 1. |
The disclosure in the section of the Definitive Proxy Statement entitled "Proposal 1: Approval of the Merger Agreement-Background of the Merger" is amended by modifying the eighth paragraph beginning on page 27 to read in its entirety as follows:
|
| 2. |
The disclosure in the section of the Definitive Proxy Statement entitled "Proposal 1: Approval of the Merger Agreement-Background of the Merger" is amended by modifying the seventh paragraph on page 29 to read in its entirety as follows:
|
| 3. |
The disclosure in the section of the Definitive Proxy Statement entitled "Proposal 1: Approval of the Merger Agreement-Opinion of Hillenbrand's Financial Advisor-Summary of Evercore's Financial Analyses-Discounted Cash Flow Analysis" on page 38 is amended to read in its entirety as follows:
|
| 4. |
The disclosure in the section of the Definitive Proxy Statement entitled "Proposal 1: Approval of the Merger Agreement-Opinion of Hillenbrand's Financial Advisor-Summary of Evercore's Financial Analyses-Selected Public Company Trading Analysis" beginning on page 38 is amended to read in its entirety as follows:
|
|
|
• |
Alfa Laval AB
|
|
|
• |
Dover Corporation
|
|
|
• |
GEA Group Aktiengesellschaft
|
|
|
• |
JBT Corporation
|
|
|
• |
Kadant Inc.
|
|
|
• |
Krones Aktiengesellschaft
|
|
|
• |
The Middleby Corporation
|
|
|
• |
Helios Technologies, Inc.
|
|
|
• |
Kennametal Inc.
|
|
|
• |
Sulzer Ltd.
|
|
|
• |
The Timken Company
|
|
|
• |
Valmet Oyj
|
|
TEV / NTM Adjusted EBITDA
|
High
|
Low
|
Median
|
|||
|
Selected Public Process Equipment Companies
|
15.0x
|
6.6x
|
12.2x
|
|||
|
Selected Public Financial Characteristics Companies
|
11.7x
|
7.2x
|
8.2x
|
|
Company
|
TEV / NTM Adjusted
EBITDA
|
|||
|
Selected Public Process Equipment Companies
|
Alfa Laval AB
|
|
13.8x
|
|
|
Dover Corporation
|
|
12.2x
|
||
|
GEA Group Aktiengesellschaft
|
|
11.8x
|
||
|
JBT Corporation
|
|
13.9x
|
||
|
Kadant Inc.
|
|
15.0x
|
||
|
Krones Aktiengesellschaft
|
|
6.6x
|
||
|
The Middleby Corporation
|
|
10.5x
|
||
|
Selected Public Financial Characteristics Companies
|
Helios Technologies, Inc.
|
|
11.7x
|
|
|
Kennametal Inc.
|
|
7.2x
|
||
|
Sulzer Ltd.
|
|
8.2x
|
||
|
The Timken Company
|
|
8.5x
|
||
|
Valmet Oyj
|
|
7.9x
|
| 5. |
The disclosure in the section of the Definitive Proxy Statement entitled "Proposal 1: Approval of the Merger Agreement-Opinion of Hillenbrand's Financial Advisor-Summary of Evercore's Financial Analyses-Selected Transactions Analysis" beginning on page 39 is amended to read in its entirety as follows:
|
|
Month and Year
Announced
|
Acquiror
|
Target
|
TEV / Adjusted
EBITDA
|
|||
|
October 2024
|
Affiliates of Apollo Global Management, Inc.
|
Barnes Group Inc.
|
11.9x
|
|||
|
January 2024
|
JBT Corporation
|
Marel hf.
|
15.2x
|
|||
|
June 2023
|
Affiliates of KKR & Co. Inc.
|
CIRCOR International, Inc.
|
13.2x
|
|||
|
May 2023
|
Hillenbrand, Inc.
|
Schenck Process Food and Performance Materials
|
10.7x
|
|||
|
November 2022
|
Chart Industries, Inc.
|
Howden Group Holdings Ltd.
|
12.9x
|
|||
|
December 2021
|
Affiliates of Lone Star Fund XI, L.P.
|
SPX FLOW, Inc.
|
16.9x
|
|||
|
July 2019
|
Hillenbrand, Inc.
|
Milacron Holdings Corp.
|
10.4x
|
|||
|
May 2019
|
KPS Capital Partners, LP
|
Howden Group Holdings Ltd.
|
9.0x
|
|||
|
December 2017
|
Crown Holdings, Inc.
|
Signode Industrial Group Holdings (Bermuda) Ltd.
|
10.2x
|
|||
|
January,2016
|
China National Chemical Corporation Ltd.
|
KraussMaffei Group GmbH
|
7.3x
|
|||
|
March,2013
|
Affiliates of KKR & Co. Inc.
|
Gardner Denver, Inc.
|
8.4x
|
|||
|
February,2013
|
Milacron LLC
|
Mold-Masters Limited
|
11.9x
|
|||
|
October,2012
|
Hillenbrand, Inc.
|
Coperion Capital GmbH
|
9.0x
|
|||
|
September,2012
|
Onex Corporation
|
KraussMaffei Group GmbH
|
5.7x
|
|
Benchmark
|
High
|
Low
|
Mean
|
Median
|
||||
|
LTM Adjusted EBITDA
|
16.9x
|
5.7x
|
10.9x
|
10.6x
|
| 6. |
The disclosure in the section of the Definitive Proxy Statement entitled "Proposal 1: Approval of the Merger Agreement-Opinion of Hillenbrand's Financial Advisor-Other Factors-Illustrative Present Value of Future Share Price" on page 41 is amended to read in its entirety as follows:
|
| 7. |
The disclosure in the section of the Definitive Proxy Statement entitled "Proposal 1: Approval of the Merger Agreement-Certain Financial Projections" is amended by modifying the sixth paragraph beginning on page 44 as follows:
|
|
2026E
|
|
2027E
|
|
2028E
|
|
2029E
|
|
2030E
|
|
|||||||||||
|
Net Revenue
|
$
|
2,425
|
$
|
2,654
|
$
|
2,913
|
$
|
3,076
|
$
|
3,262
|
||||||||||
|
Adjusted EBITDA(1)
|
$
|
391
|
$
|
472
|
$
|
573
|
$
|
627
|
$
|
689
|
||||||||||
|
Adjusted EBITDA margin(2)
|
16.1
|
%
|
17.8
|
%
|
19.7
|
%
|
20.4
|
%
|
21.1
|
%
|
||||||||||
|
Taxes
|
$
|
102
|
$
|
125
|
$
|
154
|
$
|
169
|
$
|
186
|
||||||||||
|
Capital expenditures
|
$
|
42
|
$
|
45
|
$
|
48
|
$
|
50
|
$
|
53
|
||||||||||
|
Change in net working capital
|
$
|
(18
|
)
|
$
|
36
|
$
|
(10
|
)
|
$
|
(5
|
)
|
$
|
(7
|
)
|
||||||
|
Unlevered free cash flow(3)
|
$
|
230
|
$
|
338
|
$
|
362
|
$
|
403
|
$
|
443
|
| (1) |
Adjusted EBITDA, a non-GAAP financial measure, refers to net income plus net interest expense, income tax expense, depreciation and amortization, excluding business acquisition, divestiture and integration costs and restructuring and restructuring-related charges.
|
|
|
(2) |
Adjusted EBITDA margin, a non-GAAP financial measure, represents adjusted EBITDA as a percentage of net revenue.
|
|
|
(3) |
Unlevered free cash flow, a non-GAAP financial measure, refers to Adjusted EBITDA, less taxes and capital expenditures, plus/minus the change in net working capital.
|
|
intend
|
believe
|
plan
|
expect
|
may
|
goal
|
would
|
|
project
|
position
|
future
|
outlook
|
become
|
pursue
|
estimate
|
|
will
|
forecast
|
continue
|
could
|
anticipate
|
remain
|
likely
|
|
target
|
encourage
|
promise
|
improve
|
progress
|
potential
|
should
|
|
impact
|
strategy
|
assume
|