(c) inserting the following sentence after the last sentence of the carryover paragraph on page 28-29
of the Schedule 14D-9:
The Company is not aware of any fees paid to Houlihan Lokey for investment banking, financial advisory or other financial or
consulting services provided to the Company during the prior two years.
Certain Unaudited Prospective Financial Information.
Item 4 of the Schedule 14D-9 and the disclosure under Certain Unaudited Prospective Financial Information are hereby amended
and supplemented by:
(a) inserting the following text at the end of Footnote (1) to the Initial Company Projections and Updated Company
Projections Tables on page 37 of the Schedule 14D-9:
The Initial Company Projections and the Updated Company Projections did not reflect a
breakdown of the components of Adjusted EBITDA for the years ending December 31, 2020, 2021, 2022 or 2023. The projected Adjusted EBITDA in the Initial Company Projections for the year ending December 31, 2019 included a $9.5 million
adjustment for long-term compensation expense. The projected Adjusted EBITDA in the Updated Company Projections for the year ending December 31, 2019 included a $9.3 million adjustment for long-term compensation expense and a $0.2 million
adjustment for restructuring and asset impairment charges.
(b) replacing the third and fourth sentences of the paragraph immediately before
the section titled Important additional information regarding the Company Projections on page 37 of the Schedule 14D-9 with the following:
The Base Case calculated our terminal value Adjusted EBITDA based on average forecasted Adjusted EBITDA margins for each of the fiscal years ending
December 31, 2020, 2021, 2022 and 2023 and an assumed perpetual growth rate of 2%, resulting in a total of $226.9 million. The Midcycle Case calculated our terminal value Adjusted EBITDA based on the average forecasted Adjusted EBITDA for each
of the fiscal years ending December 31, 2019, 2020, 2021, 2022 and 2023, resulting in a total of $204.7 million.
Opinions of Financial
Advisors.
Opinion of J.P. Morgan
Item 4 of the Schedule 14D-9 and the disclosure under Opinions of Financial AdvisorsOpinion of J.P. Morgan are hereby
amended and supplemented by:
(a) replacing the text of the first parenthetical of the second sentence of the second paragraph in the section titled
Discounted Cash Flow Analysis on page 44 of the Schedule 14D-9 with the following:
(which range was provided by the management
of the Company based upon its view of industry trends)
(b) replacing the text of the last two sentences of the second paragraph in the section
titled Discounted Cash Flow Analysis on page 44 of the Schedule 14D-9 with the following:
J.P. Morgan also took into account the
value of additional tax savings from the usage of net operating losses and research and development credit carry forwards of the Company for the projections period, which were discounted, in each case, to present values using the same discount range
of 10.25% to 11.25%. The present values, in each case, were then adjusted to take into account the Companys net debt of $49 million and capitalized financing leases of $163 million (excluding after tax underfunded pension and other
post-employment benefits liabilities) as of March 31, 2019 to derive implied equity values for the Company.
(c) replacing the text of the
sentence after the caption Analyst Price Target. in the section titled Other Information on page 44 of the Schedule 14D-9 with the following:
For reference only and not as a component of its fairness analysis, J.P. Morgan reviewed the range of the two publicly available equity research analyst
price targets for the Companys common stock available as of July 8, 2019, and noted that such price target range was $28.00 per share to $40.00 per share, and compared that price target range to (a) the closing price per share of the
Companys common stock of $18.80 as of July 8, 2019, and (b) the proposed cash consideration of $31.00 per share of the Companys common stock.