|
IN THE HIGH COURT OF JUSTICE BUSINESS AND PROPERTY COURTS OF ENGLAND AND WALES COMPANIES COURT (ChD)
[NAME OF JUDGE]
|
| |
CLAIM NO. CR-2021-00
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 17 | | | |
| | | | 24 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 37 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 54 | | | |
| | | | 57 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 65 | | | |
| | | | 72 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 83 | | | |
| | | | 86 | | | |
| | | | 89 | | | |
| | | | 116 | | | |
| | | | 117 | | | |
| | | | 118 | | | |
| | | | 119 | | | |
| | | | 120 | | |
| | |
Page
|
| |||
| | | | 121 | | | |
| | | | 124 | | | |
| | | | 125 | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | |
Event
|
| |
Time and/or date(1)
|
|
Latest time for receipt of Court Meeting Proxy Cards for Shareholders of Record (Beneficial Holders should follow the deadlines provided by their broker, bank, trust or other nominee) | | |
[•] on [•], 2021(2)
|
|
Latest time for receipt of General Meeting Proxy Cards for Shareholders of Record (Beneficial Holders should follow the deadlines provided by their broker, bank, trust or other nominee) | | |
[•] on [•], 2021
|
|
Voting Record Time for Court Meeting and General Meeting | | |
[•], 2021(3)
|
|
Court Meeting | | |
[•] on [•], 2021
|
|
General Meeting | | |
[•] on [•], 2021(4)
|
|
Event
|
| |
Time and/or date(1)
|
|
Court hearing to sanction the Scheme | | |
A date expected to be in March or April, 2021, subject to the satisfaction or waiver of relevant conditions to the Acquisition (“D”)(5)
|
|
Scheme Record Time and Last Day of Trading | | |
6.00 p.m. (London time) on D+1 Business Day
|
|
Scheme Effective Time | | |
D+2 Business Days
|
|
Delisting by the Company of Shares from Nasdaq | | |
D+[•] Business Days
|
|
Settlement of the Consideration | | |
As soon as possible and within 14 days following the Scheme Effective Time
|
|
Long Stop Termination Date | | |
September 14, 2021(6)
|
|
Name
|
| |
Title
|
|
James R. Crossen | | | Manager | |
Efisio Follesa | | | Manager | |
Fabrice Jeusette | | | Manager | |
Fabrien Morelli | | | Manager | |
Katherine G. Newman | | | Manager | |
Name
|
| |
Title
|
|
Leon D. Black | | | Director & President | |
Elise Boyle | | | Vice President | |
Matthew Breitfelder | | | Vice President | |
Anthony Civale | | | Vice President, Co-Chief Operating Officer | |
John DeRosa | | | Vice President | |
James Elworth | | | Vice President, Assistant Secretary | |
Joseph D. Glatt | | | Vice President, Assistant Secretary | |
Joshua J. Harris | | | Director & Vice President | |
Name
|
| |
Title
|
|
Martin B. Kelly | | | Vice President, Chief Financial Officer & Co-Chief Operating Officer | |
Scott Kleinman | | | Vice President | |
William B. Kuesel | | | Vice President, Assistant Secretary | |
Maria Lennox | | | Vice President, Assistant Secretary | |
Jessica L. Lomm | | | Vice President, Assistant Secretary | |
Laurie D. Medley | | | Vice President, Assistant Secretary | |
Katherine G. Newman | | | Vice President, Assistant Secretary | |
Marc J. Rowan | | | Director & Vice President | |
John J. Suydam | | | Vice President, Secretary | |
Shari Verschell | | | Vice President, Assistant Secretary | |
Christian Weideman | | | Vice President, Assistant Secretary | |
James Zelter | | | Vice President | |
Name
|
| |
Title
|
|
Reinhold Asamoa-Frimpong | | | Vice President | |
Robert Azerad | | | Vice President | |
Marc Becker | | | Vice President | |
Lawrence Berg | | | Vice President | |
Leon D. Black | | | President | |
John Bookout | | | Vice President | |
Elise Boyle | | | Vice President | |
Matthew Breitfelder | | | Vice President | |
Jonathan Cancro | | | Vice President | |
James R. Crossen | | | Vice President | |
John DeRosa | | | Vice President | |
Stephanie Drescher | | | Vice President | |
Christopher Edson | | | Vice President | |
James Elworth | | | Vice President, Assistant Secretary | |
Samuel Feinstein | | | Vice President | |
Joseph D. Glatt | | | Vice President, Assistant Secretary | |
Isabelle Gold | | | Vice President, Assistant Secretary | |
Wilson Handler | | | Vice President | |
Joshua J. Harris | | | Vice President | |
Christine Hommes | | | Vice President | |
Andrew Jhawar | | | Vice President | |
Julia Ji | | | Vice President | |
Robert Kalsow-Ramos | | | Vice President | |
Martin Kelly | | | Vice President | |
Scott Kleinman | | | Vice President | |
Name
|
| |
Title
|
|
William B. Kuesel | | | Vice President, Assistant Secretary | |
Theodore Kwon | | | Vice President | |
Maria Lennox | | | Vice President, Assistant Secretary | |
Jessica L. Lomm | | | Vice President, Assistant Secretary | |
Steve Martinez | | | Vice President | |
Laurie D. Medley | | | Vice President, Assistant Secretary | |
Matthew Michelini | | | Vice President | |
Trevor Mills | | | Vice President | |
Antoine Munfakh | | | Vice President | |
Pratik Mukhtiyar | | | Vice President | |
Katherine G. Newman | | | Vice President, Assistant Secretary | |
Matthew Nord | | | Vice President | |
Robert Pasteelnick | | | Vice President | |
Eric Press | | | Vice President | |
Reed Rayman | | | Vice President | |
Michael Reiss | | | Vice President | |
Marc J. Rowan | | | Vice President | |
Ephraim Rudman | | | Vice President | |
David Sambur | | | Vice President | |
Vishal Sheth | | | Vice President | |
Joshua Simpson | | | Vice President | |
Lee Solomon | | | Vice President | |
Justin Stevens | | | Vice President | |
Aaron Stone | | | Vice President | |
Geoffrey D. Strong | | | Vice President | |
John J. Suydam | | | Vice President, Secretary | |
Gareth Turner | | | Vice President | |
Shari Verschell | | | Vice President, Assistant Secretary | |
Alex Van Hoek | | | Vice President | |
Olivia Wassenaar | | | Vice President | |
Christian Weideman | | | Vice President, Assistant Secretary | |
(In millions)
|
| |
2019A
|
| |
2020E
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 1,349 | | | | | $ | 1,116 | | | | | $ | 1,245 | | | | | $ | 1,331 | | | | | $ | 1,421 | | | | | $ | 1,491 | | | | | $ | 1,563 | | |
Adjusted EBITDA(1)
|
| | | $ | 308 | | | | | $ | 251 | | | | | $ | 280 | | | | | $ | 328 | | | | | $ | 363 | | | | | $ | 389 | | | | | $ | 426 | | |
Adjusted EPS(2)
|
| | | $ | 2.52 | | | | | $ | 1.53 | | | | | $ | 1.88 | | | | | $ | 2.85 | | | | | $ | 3.72 | | | | | $ | 4.33 | | | | | $ | 4.93 | | |
CapEx(3)
|
| | | $ | 125 | | | | | $ | 91 | | | | | $ | 91 | | | | | $ | 100 | | | | | $ | 100 | | | | | $ | 100 | | | | | $ | 100 | | |
Adjusted EBITDA – CapEx
|
| | | $ | 183 | | | | | $ | 160 | | | | | $ | 189 | | | | | $ | 228 | | | | | $ | 263 | | | | | $ | 289 | | | | | $ | 326 | | |
Unlevered Free Cash Flows(4)
|
| | | | — | | | | | | — | | | | | $ | 136 | | | | | $ | 161 | | | | | $ | 187 | | | | | $ | 198 | | | | | $ | 218 | | |
(In millions)
|
| |
2019A
|
| |
2020E
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 1,349 | | | | | $ | 1,110 | | | | | $ | 1,222 | | | | | $ | 1,271 | | | | | $ | 1,323 | | | | | $ | 1,364 | | | | | $ | 1,407 | | |
Adjusted EBITDA(1)
|
| | | $ | 308 | | | | | $ | 267 | | | | | $ | 281 | | | | | $ | 296 | | | | | $ | 311 | | | | | $ | 320 | | | | | $ | 339 | | |
Adjusted EPS(2)
|
| | | $ | 2.52 | | | | | $ | 1.73 | | | | | $ | 1.90 | | | | | $ | 2.29 | | | | | $ | 2.79 | | | | | $ | 3.14 | | | | | $ | 3.48 | | |
CapEx(3)
|
| | | $ | 125 | | | | | $ | 90 | | | | | $ | 98 | | | | | $ | 102 | | | | | $ | 106 | | | | | $ | 109 | | | | | $ | 113 | | |
Adjusted EBITDA – CapEx
|
| | | $ | 183 | | | | | $ | 176 | | | | | $ | 184 | | | | | $ | 194 | | | | | $ | 205 | | | | | $ | 211 | | | | | $ | 226 | | |
Unlevered Free Cash Flows(4)
|
| | | | — | | | | | | — | | | | | $ | 127 | | | | | $ | 147 | | | | | $ | 150 | | | | | $ | 149 | | | | | $ | 158 | | |
| | |
Implied Premium
Represented by $35.00 in cash per Share |
| |||
Reference Price Per Share: | | | | | | | |
Unaffected Share Price of $25.87
|
| | | | 35.3% | | |
30-Day VWAP of $21.93
|
| | | | 59.6% | | |
90-Day VWAP of $21.51
|
| | | | 62.7% | | |
180-Day VWAP of $21.85
|
| | | | 60.2% | | |
Pre-COVID VWAP of $23.62
|
| | | | 48.2% | | |
52-Week High of $46.94
|
| | | | (25.4)% | | |
52-Week Low of $15.93
|
| | | | 119.7% | | |
| | |
Multiples
|
| |||
Implied Enterprise Value as a Multiple of: | | | | | | | |
2020E Adjusted EBITDA
|
| | | | 8.6x | | |
2021E Adjusted EBITDA
|
| | | | 8.1x | | |
2022E Adjusted EBITDA
|
| | | | 7.7x | | |
| | |
Multiples
|
| |||
Implied Price as a Multiple of: | | | | | | | |
2020E Adjusted EPS
|
| | | | 20.2x | | |
2021E Adjusted EPS
|
| | | | 18.4x | | |
2022E Adjusted EPS
|
| | | | 15.3x | | |
Announced
|
| |
Acquiror
|
| |
Target
|
| |
EV / LTM EBITDA
|
|
Nov-15 | | |
Diebold, Incorporated
|
| | Wincor Nixdorf Aktiengesellschaft | | |
11.0x
|
|
Jul-16 | | | AGM | | | Outerwall, Inc. | | |
3.5x
|
|
Oct-16 | | | Cardtronics plc | | | DirectCash Payments Inc. | | |
7.7x
|
|
Jul-17 | | | Blackstone, CVC | | | Paysafe Group | | |
12.7x
|
|
Apr-18 | | | Francisco Partners | | | Verifone Systems, Inc. | | |
12.5x
|
|
Feb-20 | | |
The Brink’s Company
|
| | G4S plc | | |
5.5x
|
|
| | |
Premium to
1-Trading Day |
| |
Premium to
30-Trading Day |
| |
Premium to
90-Trading Day |
| |
Premium/(Discount)
to 52-Week High |
| ||||||||||||
Entire Period | | | | | | | | | | | | | | | | | | | | | | | | | |
25th Percentile
|
| | | | 9.9% | | | | | | 20.5% | | | | | | 23.8% | | | | | | (2.5)% | | |
75th Percentile
|
| | | | 37.9% | | | | | | 50.1% | | | | | | 61.0% | | | | | | 16.6% | | |
Calendar Years | | | | | | | | | | | | | | | | | | | | | | | | | |
2015 median
|
| | | | 17.4% | | | | | | 34.9% | | | | | | 35.2% | | | | | | 10.2% | | |
2016 median
|
| | | | 21.2% | | | | | | 39.2% | | | | | | 49.0% | | | | | | 3.5% | | |
2017 median
|
| | | | 14.4% | | | | | | 29.7% | | | | | | 32.5% | | | | | | 8.0% | | |
2018 median
|
| | | | 17.2% | | | | | | 25.1% | | | | | | 35.5% | | | | | | 5.6% | | |
2019 median
|
| | | | 20.1% | | | | | | 37.2% | | | | | | 42.8% | | | | | | 6.9% | | |
2020 year to date median
|
| | | | 26.8% | | | | | | 47.9% | | | | | | 64.1% | | | | | | 12.2% | | |
Name
|
| |
Cash(1)
|
| |
Equity(2)
|
| |
Perquisites /
Benefits(3) |
| |