Item 8.01. Other Events
As previously
announced, on February 8, 2022, US Ecology, Inc., a Delaware corporation (“US Ecology” or the “Company”),
Republic Services, Inc., a Delaware corporation (“Republic Services”), and Bronco Acquisition Corp., a Delaware corporation
and a wholly-owned subsidiary of Republic Services (“Merger Sub”), entered into Agreement and Plan of Merger (as the
same may be amended, supplemented and modified from time to time, the “Merger Agreement”), which provides that, subject
to the conditions set forth in the Merger Agreement, Merger Sub will merge with and into US Ecology, with US Ecology continuing as the
surviving company and a wholly-owned subsidiary of Republic Services (such transactions, collectively, the “Merger”).
One of the conditions
to the Merger under the Merger Agreement is the approval of US Ecology’s stockholders. On March 11, 2022, in accordance with the
rules and regulations of the SEC, US Ecology filed a Preliminary Proxy Statement on Schedule 14A (the “Preliminary Proxy
Statement”) with the U.S. Securities and Exchange Commission (the “SEC”) in order to solicit proxies in connection
with an upcoming special meeting of US Ecology’s stockholders to approve the Merger Agreement (the “Special Meeting”).
US Ecology subsequently filed, and commenced mailing with respect to, a Definitive Proxy Statement on Schedule 14A (the “Definitive
Proxy Statement” and, together with the Preliminary Proxy Statement, the “Proxy Statement”) with the SEC
on March 29, 2022.
Commencing on
March 15, 2022, purported individual stockholders of US Ecology filed complaints in the United States District Courts for the Southern
District of New York, for the Eastern District of New York, and for the Eastern District of Pennsylvania, in the matters captioned Ryan
O’Dell v. US Ecology, Inc., et al, No. 22-cv-2131 (S.D.N.Y., filed Mar. 15, 2022) (“O’Dell”), Ray
Pizzaro v. US Ecology, Inc., et al, No. 22-cv-02144 (S.D.N.Y., filed Mar. 15, 2022) (“Pizzaro”), Matthew Whitfield
v. US Ecology, Inc., et al, No. 22-cv-01515 (E.D.N.Y., filed Mar. 18, 2022) (“Whitfield”), Lewis D. Baker v.
US Ecology, Inc., et al, No. 22-cv-01053 (E.D. Pa., filed Mar. 18, 2022) (“Baker”), and Teresa McCurdy v. US
Ecology, Inc. et al, No. 22-cv-01685 (E.D.N.Y., filed Mar. 25, 2022) (“McCurdy,” and together, the “Transaction
Litigation”). The complaints in the Transaction Litigation name as defendants the Company and the members of the Board.
The complaints
in the Transaction Litigation generally allege that the preliminary proxy statement filed by US Ecology with the SEC on March 11, 2022,
in connection with the Merger Agreement is materially incomplete and misleading by allegedly failing to disclose purportedly material
information relating to the sale process leading to the proposed transaction, the Company’s financial projections, and the analyses
performed by the Co-Financial Advisors. Each of the Complaints asserts violations of Section 14(a) of the Exchange Act, Rule 14a-9 promulgated
thereunder, and Section 20(a) of the Exchange Act. In addition, the complaint in the Pizzaro action also asserts a claim for breach of
fiduciary duty by the members of the Board in connection with the approval of the Merger Agreement and the disclosures in the preliminary
proxy statement, and a claim against US Ecology for aiding and abetting the alleged breaches of fiduciary duty. The Transaction Litigation
seeks, among other things, an injunction of the proposed transaction, rescission of the Merger Agreement, a declaratory judgment that
the Company and the Board violated the Exchange Act and Rule 14a-9 promulgated thereunder, damages, plaintiff’s attorneys’
fees and expenses, and any other relief the court may deem just and proper.
While US Ecology
cannot predict the outcome of each Transaction Litigation, US Ecology believes that the cases are without merit and US Ecology and its
directors intend to defend vigorously against the Transaction Litigation.
It is possible
that additional similar complaints could be filed in connection with the proposed transaction. If additional similar complaints are filed,
absent new or significantly different allegations, US Ecology will not necessarily disclose such additional complaints or filings.
In addition to
the Transaction Litigation, the Company has received letters from four purported stockholders of the Company demanding additional disclosures
related to the sale process leading to the proposed transaction, the Company's financial projections and the analyses performed by the
Co-Financial Advisors.
SUPPLEMENTAL DISCLOSURES
Without admitting
in any way that the disclosures below are material or otherwise required by law, the Company makes the following amended and supplemental
disclosures.
The following
disclosures supplement the disclosures contained in the Proxy Statement and should be read in conjunction with the disclosures contained
in the Proxy Statement, which should be read in its entirety. To the extent that the information set forth herein differs from or updates
information contained in the Proxy Statement, the information set forth herein shall supersede or supplement the information in the Proxy
Statement. All page references are to pages in the Definitive Proxy Statement, and terms used in this Current Report on Form 8-K, unless
otherwise defined, have the meanings set forth in the Definitive Proxy Statement. For clarity, new text within restated disclosure from
the Definitive Proxy Statement is presented in underlined text.
The section of
the Definitive Proxy Statement entitled: “Background of Merger” is amended and supplemented as follows:
On page 30, the third full
paragraph is amended and restated in its entirety as follows (new language underlined):
Meanwhile, the Company began
to receive inbound indications of interest from potential transaction counterparties: On December 11, 2020, Party A, a private equity
firm, delivered an unsolicited letter expressing an interest in acquiring 100% of the Company’s common stock at a value of $46.60
per share, and on December 14, 2020, Party B, a strategic buyer, delivered an unsolicited letter expressing an interest in acquiring
100% of the Company’s common stock at a value range of $44.00-$46.00 per share.
On page 30, the fourth full
paragraph is amended and restated in its entirety as follows (new language underlined):
In light of the
inbound inquiries the Company had received regarding a potential strategic transaction, the Company engaged both Houlihan Lokey and Barclays,
to provide financial advisory services in connection with any such strategic transaction, including, in each case and if requested by
the Company, the delivery by Barclays or Houlihan Lokey (as applicable) of an opinion to the Board with respect to the fairness, from
a financial point of view, to the Company’s stockholders of the consideration to be offered in a particular strategic transaction
to such stockholders. Barclays and Houlihan Lokey were retained as Co-Financial Advisors to the Company in connection with a potential
strategic transaction involving the Company based on various factors, including each Co-Financial Advisor’s industry expertise,
qualifications and reputation with respect to financial advisory services and the Board’s determination that retaining two experienced
financial advisors would be in the best interests of US Ecology’s stockholders.
On page 31, the fourth full
paragraph is amended and restated in its entirety as follows (new language underlined):
On August 31, 2021, Party
D’s Executive Chairman and the Company’s Chief Executive Officer held a discussion at an industry event during which
Party D, a strategic buyer, disclosed receiving an unsolicited inbound communication from Party C presenting Party C’s investment
thesis on the Company and inquiring if Party D would have any interest in pursuing an acquisition of the Company. In this discussion,
Party D indicated to the Company’s Chief Executive Officer that Party D would not have an interest in pursuing a transaction with
the Company. The Company’s Chief Executive Officer later reported this communication to the Board.
On page 31, the fifth full
paragraph is amended and restated in its entirety as follows (new language underlined):
On September 7, 2021, the
Chief Executive Officer of Party B contacted the Company’s Chief Executive Officer to discuss current industry trends
and business challenges. During this discussion, Party B expressed continued interest in pursuing a transaction with the Company, but
noted that Party B would likely need to pay a significant portion of the transaction consideration using its stock instead of cash, given
Party B’s recent announcement of another transaction. The Company’s Chief Executive Officer later reported this communication
to the Board.
On page 32, the first full
paragraph is amended and restated in its entirety as follows (new language underlined):
On October 22, 2021, the Chief
Development Officer of Republic Services contacted one of the Company’s independent directors, Richard Burke, to inquire
who Republic Services should contact to initiate a discussion regarding exploring a strategic transaction. The Chief Development Officer
of Republic Services was a prior industry contact of Mr. Burke. Following this unsolicited outreach, Mr. Burke directed
that the proper channel of communication be through the Company’s Chief Executive Officer, and on October 23, 2021, the respective
Chief Executive Officers of the Company and Republic Services discussed, among other things, an overview of the Company’s businesses,
as well as the possible synergies that could result from an acquisition of the Company by Republic Services. The Company’s Chief
Executive Officer then communicated the content of the discussion to the Board by email on October 23, 2021.
On page 32, the sixth full
paragraph is amended and restated in its entirety as follows (new language underlined):
On November 16, 2021, the
Company had an introductory meeting with Party E, a private equity firm, another party which had expressed an interest (unsolicited)
in a potential transaction with the Company, to provide an overview of the Company’s business.
On page 33, the first full
paragraph is amended and restated in its entirety as follows (new language underlined):
On November 29, 2021, following
the initial discussions with Party E, the Board met and discussed Party E’s indication of interest. The Board authorized management
to negotiate a nondisclosure agreement with Party E, but only on a non-exclusive basis because the Company was at that time in active
discussions with other parties. At this meeting of the Board, the Board also established a transaction committee to oversee the Company’s
exploration of potential strategic alternatives, including, but not limited to, a potential transaction with Republic Services, Party
E or any other interested party. The members of the committee were each “independent” under applicable Nasdaq listing standards,
had no financial or other material relationships with any potential counterparty and were each selected by the Board based on their deep
experience with merger and acquisition transactions. The transaction committee (“Transaction Committee”) was comprised
of Daniel Fox, Richard Burke, Katina Dorton, and Glenn A. Einsenburg, with Richard Burke as chairman, and the goal of the Transaction
Committee was to allow the Board to expeditiously and efficiently explore a potential merger or sale of, or other strategic transaction
involving, the Company, to keep the Board fully informed and ultimately make a recommendation regarding any such transaction to
the full Board. The Transaction Committee was not established due to any conflict of interest with any potential counterparty.
At this meeting representatives of Dechert also made a preliminary report to the Board on their views of the potential antitrust risks
that would arise in attempting to complete a transaction with various proposed counterparties, including Republic Services, Party A, Party
B and Party E.
On page 33, the sixth full
paragraph is amended and restated in its entirety as follows (new language underlined):
On December 3, 2021, Republic
Services’ Chief Development Officer reached out to one of the Company’s independent directors, Richard Burke, seeking
more clarity on how Republic Services and the Company could potentially move forward towards a negotiated transaction. In response, on
December 8, 2021, at the direction of the Transaction Committee and in consultation with the Company’s Co-Financial Advisors,
the Company’s Chief Executive Officer contacted Republic Services’ Chief Development Officer and expressed the view that,
based on prior discussions with the Board, Republic Services would need to increase the valuation range stated in Republic Services’
November 3, 2021 offer to a price of $50.00 per share or more in order for the Company to seriously entertain Republic Services’
offer.
On page 34, the last sentence
of the first full paragraph is amended and restated in its entirety as follows (new language underlined):
The Transaction Committee
also reviewed the Company’s financial projections, which are the same Projections described and set forth on pages 58 to 61 of
this Definitive Proxy Statement under the heading “Projected Financial Information”.
On page 35, the first full
paragraph is amended and restated in its entirety as follows (new language underlined):
On January 11, 2022, the Company
and Republic Services executed a nondisclosure agreement, which, among other things, included a nine-month standstill obligation in favor
of the Company which would fall away upon the announcement by the Company of the Company’s entry into a definitive agreement
with respect to a strategic transaction with a party other than Republic Services. Other than Party E and Republic Services, the
Company did not enter into any other nondisclosure agreements during the period of time described in this section entitled “Background
of the Merger”.
On page 35, the first sentence
of the fifth full paragraph is amended and restated in its entirety as follows (new language underlined):
On January 25, 2022, the
Chief Executive Officer of Republic Services submitted verbally to the Chief Executive Officer of the Company a revised proposal
to acquire 100% of the Company’s common stock at a value of $48.00 per share on an all-cash basis.
The section of
the Definitive Proxy Statement entitled: “Opinions of Financial Advisors – Opinion and Financial Analysis of Barclays”
is amended and supplemented as follows:
On pages 46, the
table entitled “Enterprise Value as Multiple of Calendar Year 2022 Estimated EBITDA” is amended and restated in its entirety
as follows (new line items are underlined):
Enterprise Value as a Multiple of Calendar Year
2022 Estimated EBITDA
Selected Comparable Companies | |
EV / CY2022E EBITDA | |
Specialty Waste Companies | |
| | |
Stericycle, Inc. | |
| 14.0x | |
Clean Harbors, Inc. | |
| 9.5x | |
Harsco Corporation | |
| 8.2x | |
Heritage-Crystal Clean, Inc. | |
| 6.7x | |
Median | |
| 8.9x | |
Average | |
| 9.6x | |
Range | |
| 6.7x – 14.0x | |
Solid Waste Companies | |
| | |
Casella Waste Systems, Inc. | |
| 19.4x | |
Waste Connections, Inc. | |
| 17.2x | |
Waste Management, Inc. | |
| 13.9x | |
GFL Environmental Inc. | |
| 13.8x | |
Republic Services | |
| 13.5x | |
Median | |
| 13.9x | |
Average | |
| 15.6x | |
Range | |
| 13.5x – 19.4x | |
On page 48, the
first table is amended and restated in its entirety as follows (new line items are underlined):
Announcement Date | |
Specialty/Solid Waste | |
Acquiror | |
Target | |
EV / LTM EBITDA | |
January 2016 | |
Solid Waste | |
Waste Connections, Inc. | |
Progressive Waste Solutions Ltd. | |
| 8.8x | |
June 2018 | |
Specialty Waste | |
Hennessy Capital Acquisition Corp. III | |
NRC Group Holdings, LLC | |
| 8.6x | |
November 2018 | |
Specialty Waste | |
The Company | |
Ecoserv Industrial Disposal, LLC | |
| 9.2x | |
April 2019 | |
Solid Waste | |
Waste Management, Inc. | |
Advanced Disposal Services, Inc. | |
| 10.7x | |
May 2019 | |
Specialty Waste | |
Harsco Corporation | |
Clean Earth, Inc. | |
| 9.6x | |
June 2019 | |
Specialty Waste | |
The Company | |
NRC Group Holdings Corp. | |
| 10.6x | |
February 2020 | |
Specialty Waste | |
Harsco Corporation | |
Stericycle Environmental Solutions, Inc. | |
| 13.2x | |
June 2020 | |
Solid Waste | |
GFL Environmental Inc. | |
Waste Management, Inc. / Advanced Disposal Services, Inc. assets | |
| 8.8x | |
August 2020 | |
Solid Waste | |
GFL Environmental Inc. | |
WCA Waste Corporation | |
| 10.5x | |
March 2021 | |
Specialty Waste | |
GFL Environmental Inc. | |
Terrapure Environmental Ltd. | |
| 9.5x | |
July 2021 | |
Solid Waste | |
EQT AB | |
Covanta Holding Corporation | |
| 11.8x | |
August 2021 | |
Specialty Waste | |
Clean Harbors, Inc. | |
HydroChemPSC | |
| 10.9x | |
On page 48, the
second paragraph under the disclosure entitled “Discounted Cash Flow Analysis” is amended and restated in its entirety as
follows (new language is underlined):
Barclays first calculated
the estimated enterprise value of the Company using the discounted cash flow method, Barclays added (i) the Company’s projected
after-tax unlevered free cash flows for fiscal years 2022 through 2026, based on management projections, to (ii) the “terminal value”
of the Company and any tax savings from the use of net operating losses, and discounted such amount to its present value using a range
of selected discount rates. The utilization of net operating losses used by Barclays in this analysis is defined and set forth in the
section of this Proxy Statement titled “Projected Financial Information” on pages 58 to 61. The after-tax unlevered free
cash flows were calculated by taking the Adjusted EBITDA of the Company and (i) subtracting cash expenses, cash taxes and capital expenditures
and (ii) adjusting for changes in working capital, in each case based on the management projections. The after-tax unlevered free cash
flows used by Barclays in this analysis are defined and set forth in the section of this Proxy Statement titled “Projected Financial
Information” on pages 58 to 61. The residual value of the Company at the end of the forecast period, or “terminal value,”
was estimated by selecting a range of perpetuity growth rates of 2.0% to 3.0%, which were derived by Barclays utilizing its professional
judgment and experience. The range of after-tax discount rates of 8.5% to 9.5% was selected based on an analysis of the weighted average
cost of capital of the Company, which was derived by application of the Capital Asset Pricing Model and took into account certain metrics
including the unlevered beta of the Company and the capital structures of the selected comparable companies.
On page 49, the
third full paragraph under the section entitled: “Present Value of Future Share Price Analysis” is amended and restated in
its entirety as follows (new language is underlined):
Barclays then calculated a
range of implied prices per share of Company common stock by (i) subtracting the projected amount of the Company’s net debt as of
each respective fiscal year end based on management projections, (ii) adding to such amount estimated future investments of approximately
$12 million by the Company in a privately-held company, (iii) dividing such amount by the estimated fully diluted number of shares of
Company common stock derived from management projections and (iv) adding to such future equity values per share of Company common stock
the anticipated amount of annual dividends per share of Company common stock, as applicable, based on the management projections. The
annual dividends and fully diluted number of shares for each fiscal year used in Barclays’ analysis are defined and set forth in
the section of this Proxy Statement titled “Projected Financial Information” on pages 58 to 61.
The section of
the Definitive Proxy Statement entitled: “Opinions of Financial Advisors — Opinion and Financial Analysis of Houlihan Lokey”
is amended and supplemented as follows:
On page 55, the
second sentence of the paragraph entitled: “Enterprise” is amended and restated in its entirety as follows (new language is
underlined):
Enterprise.
Houlihan Lokey performed a discounted cash flow analysis of the Company on an enterprise basis by calculating the estimated net present
value of the projected unlevered, after-tax free cash flows of the Company and the estimated net present value of the terminal value of
the Company, based on the Projections, in each case, including the Company’s ROI Initiatives that are forecasted to be started in
fiscal year 2022 and excluding net cash flows from the Company’s ROI Initiatives that are forecasted to be started in fiscal year
2023 or fiscal year 2024; for further information, please refer to “Unlevered Free Cash Flow (Enterprise)” in the section
of this Proxy Statement entitled “Projected Financial Information” beginning on page 58. Houlihan Lokey calculated terminal
values for the Company by applying a range of perpetuity growth rates of 2.5% to 3.0%, selected based on Houlihan Lokey’s professional
judgment and experience, to the Company’s fiscal year 2026 estimated unlevered, after-tax free cash flows. The net present values
of the Company’s projected future cash flows and terminal values were then calculated using discount rates ranging from 8.5% to
9.5%, based on an estimate of the Company’s weighted average cost of capital, to determine an implied enterprise value reference
range.
On page 55, the
second sentence of the subsection entitled: “ROI Initiatives” is amended and restated in its entirety as follows (new language
is underlined):
ROI Initiatives. Houlihan
Lokey performed a discounted cash flow analysis of the Company’s ROI Initiatives by calculating the estimated net present value
of the projected unlevered, after-tax free cash flows of the Company’s ROI Initiatives that are forecasted to be started in fiscal
year 2023 or fiscal year 2024 and the estimated net present value of the terminal value of such ROI Initiatives, based on the Projections
(the “ROI Initiatives Implied Value”); for further information, please refer to “Unlevered Free Cash Flow (ROI)”
in the section of this Proxy Statement entitled “Projected Financial Information” beginning on page 58. Houlihan Lokey calculated
terminal values for such ROI Initiatives by applying a range of perpetuity growth rates of 2.5% to 3.0%, selected based on Houlihan
Lokey’s professional judgment and experience, to such ROI Initiatives’ fiscal year 2026 normalized unlevered, after-tax
free cash flows. The net present values of such ROI Initiatives’ projected future cash flows and terminal values were then calculated
using discount rates ranging from 11.0% to 12.0%, based on an estimate of the cost of equity of (i) the Company and (ii) the selected
companies listed below, to determine an implied value.
On page 55, the second full
paragraph of the subsection entitled: “ROI Initiatives” is amended and restated in its entirety as follows (new language is
underlined):
Houlihan Lokey then added
the implied enterprise value reference range from the discounted cash flow analysis of the Company on an enterprise basis and the ROI
Initiatives Implied Value, to determine a total implied enterprise value reference range for the Company. Houlihan Lokey then subtracted
total debt and added cash and cash equivalents, the book value of the Company’s long-term investments, as provided by Company management
and each as of December 31, 2021, and the present value of the expected tax savings from the Company’s net operating losses,
as provided by Company management (calculated assuming a federal tax rate of 21.0% and using a discount rate range of 11.0% to 12.0%,
based on an estimate of the Company’s cost of equity), to derive an implied equity value reference range for the Company. The
Company’s cash and cash equivalents as of December 31, 2021, and the utilization of net operating losses of the Company are set
forth in the section of this Proxy Statement titled “Projected Financial Information” on pages 58 to 61. The figures in
the implied equity value reference range were then divided by the number of fully diluted shares of US Ecology common stock outstanding
to calculate a reference range of implied equity values per share. The discounted cash flow analysis indicated an implied per share equity
value reference range of $43.64-$60.63, as compared to the proposed merger consideration of $48.00 per share in cash.
On pages 55 -
56, the disclosure that begins with “The selected companies included the following:” and ends with “Selected Companies
Analysis” is amended and restated in its entirety as follows (new line items and new language are underlined):
The selected companies and
the financial data reviewed included the following:
Enterprise Value Multiples
Selected Companies | |
Enterprise
Value / CY 2021E Adjusted EBITDA | | |
Enterprise
Value / CY 2022E Adjusted EBITDA | | |
Enterprise
Value / CY 2023E Adjusted
EBITDA | |
Clean Harbors, Inc. | |
| 9.8x | | |
| 9.0x | | |
| 8.6x | |
Harsco Corporation | |
| 9.9x | | |
| 9.1x | | |
| 8.6x | |
Heritage-Crystal Clean, Inc. | |
| 6.1x | | |
| 7.2x | | |
| 7.2x | |
Stericycle, Inc. | |
| 15.4x | | |
| 14.7x | | |
| 12.7x | |
Financial Metric | |
Low | | |
High | | |
Median | | |
Mean | |
CY 2021E Adjusted EBITDA | |
| 6.1x | | |
| 15.4x | | |
| 9.8x | | |
| 10.3x | |
CY 2022E Adjusted EBITDA | |
| 7.2x | | |
| 14.7x | | |
| 9.1x | | |
| 10.0x | |
CY 2023E Adjusted EBITDA | |
| 7.2x | | |
| 12.7x | | |
| 8.6x | | |
| 9.3x | |
Taking into account the results
of the selected companies analysis and based on its professional judgment and experience, Houlihan Lokey applied the selected multiple
ranges set forth in the table below to corresponding financial data for the Company based on the Projections, to calculate an implied
enterprise value reference range. Houlihan Lokey then subtracted total debt and added cash and cash equivalents, the book value of the
Company’s long-term investments, as provided by Company management, with balance sheet information as of December 31, 2021, and
the ROI Initiatives Implied Value, to derive an implied equity value reference range. The figures in the implied equity value reference
range were then divided by the number of fully diluted shares of US Ecology common stock outstanding to calculate a reference range of
implied values per share. The selected companies analysis indicated the implied per share equity value reference ranges set forth in the
table below, as compared to the proposed merger consideration of $48.00 per share in cash.
On pages 56 -
57, the disclosure that begins with “The selected transactions included the following:” and ends with “Selected Transactions
Analysis” is amended and restated in its entirety as follows (new line items and new language are underlined):
The selected transactions
and the financial data reviewed included the following:
Transaction Value Multiples
Date Announced | |
Target | |
Acquiror | |
Transaction
Value / LTM
Adjusted EBITDA | |
8/4/2021 | |
HydroChemPSC | |
Clean Harbors, Inc. | |
| 10.9x | |
7/14/2021 | |
Covanta Holding Corporation | |
EQT Partners AB; EQT Infrastructure V
| |
| 12.8x | |
3/15/2021 | |
Terrapure Environmental Ltd. (Solid Waste and Environmental Solutions Business)
| |
GFL Environmental Inc. | |
| 9.5x | |
2/7/2020 | |
Stericycle Environmental Solutions, Inc. (Domestic Environmental Solutions Business) | |
Harsco Corporation | |
| 13.2x | |
5/9/2019 | |
CEHI Acquisition Corporation | |
Harsco Corporation | |
| 9.6x | |
3/1/2018 | |
Newalta Corporation | |
Tervita Corporation | |
| 10.8x | |
1/23/2018 | |
Veolia Environmental Solutions Services North America Corp. (U.S. Industrial Cleaning Services division) | |
Clean Harbors, Inc. | |
| NA | |
Note: “NA” refers to Not Available
Financial Metric | |
Low | | |
High | | |
Median | | |
Mean | |
LTM Adjusted EBITDA* | |
| 9.5x | | |
| 13.2x | | |
| 10.8x | | |
| 11.1x | |
| |
| | | |
| | | |
| | | |
| | |
| * | Summary statistics do not include the LTM Adjusted EBITDA multiple for the Veolia Environmental Solutions
Services North America Corp. / Clean Harbors, Inc. transaction, which was not available. |
Taking into account the results
of the selected transactions analysis and based on its professional judgment and experience, Houlihan Lokey applied the selected
multiple range set forth in the table below to the Company’s LTM Adjusted EBITDA as of December 31, 2021, to calculate an implied
enterprise value reference range. Houlihan Lokey then subtracted total debt and added cash and cash equivalents, the book value of the
Company’s long-term investments, as provided by Company management, with balance sheet information as of December 31, 2021, and
the ROI Initiatives Implied Value, to derive an implied equity value reference range. The figures in the implied equity value reference
range were then divided by the number of fully diluted shares of US Ecology common stock outstanding to calculate a reference range of
implied equity values per share. The selected transactions analysis indicated an implied per share equity value reference range set forth
in the table below, as compared to the proposed merger consideration of $48.00 per share in cash.
The section of
the Definitive Proxy Statement entitled: “Projected Financial Information – Summary of the Projections” is amended and
supplemented as follows:
On page 60 and
61, the table and accompanying footnotes are amended and restated in their entirety as follows (new line items and new language are underlined):
($ and shares in millions) | |
2022 | | |
2023 | | |
2024 | | |
2025 | | |
2026 | |
Revenue | |
| 1,040 | | |
| 1,123 | | |
| 1,224 | | |
| 1,297 | | |
| 1,373 | |
Adjusted EBITDA (1) | |
| 181 | | |
| 224 | | |
| 268 | | |
| 294 | | |
| 320 | |
Adjusted EBITDA (excluding SBC and ROI) (2) | |
| 174 | | |
| 214 | | |
| 252 | | |
| 274 | | |
| 299 | |
Unlevered Cash Flows (3) | |
| 66 | | |
| 77 | | |
| 104 | | |
| 135 | | |
| 167 | |
Unlevered Free Cash Flows (Enterprise) (4) | |
| 62 | | |
| 87 | | |
| 114 | | |
| 118 | | |
| 151 | |
Unlevered Free Cash Flows (ROI) (5) | |
| 0 | | |
| (15 | ) | |
| (17 | ) | |
| 9 | | |
| 9 | |
CapEx (6) | |
| 97 | | |
| 93 | | |
| 91 | | |
| 82 | | |
| 75 | |
Utilization of Net Operating Losses (7) | |
| 30 | | |
| 29 | | |
| 0 | | |
| 0 | | |
| 0 | |
Annual Dividends(8) | |
| 0 | | |
| 23 | | |
| 23 | | |
| 23 | | |
| 23 | |
Fully Diluted Shares(9) | |
| 32 | | |
| 32 | | |
| 32 | | |
| 32 | | |
| 32 | |
| (1) | EBITDA, a non-GAAP financial measure, means net (loss) income from continuing operations adjusted for
interest, taxes, depreciation and amortization. Adjusted EBITDA, a non-GAAP financial measure, means EBITDA adjusted to exclude non-cash
and non-recurring items, as well as other adjustments permitted in calculating covenant compliance under the agreements governing US Ecology’s
outstanding debt securities and credit facilities. US Ecology excludes acquisition and development costs and stock-based compensation
in its calculation of Adjusted EBITDA. US Ecology believes Adjusted EBITDA is useful to evaluate performance because it eliminates the
effects of financing and income taxes and the accounting effects of capital spending, as well as certain items that are not indicative
of US Ecology’s performance on an ongoing basis. |
| (2) | Adjusted EBITDA (excluding SBC and ROI), a non-GAAP financial measure, means Adjusted EBITDA less stock-based
compensation expense and the EBITDA contribution from ROI Initiatives that are forecasted to be started in fiscal year 2023 or fiscal
year 2024. The measure of Adjusted EBITDA (excluding SBC and ROI) was calculated by Houlihan Lokey based on information provided by US
Ecology’s senior management as set forth in the Projections, and was reviewed and approved by US Ecology’s senior management
for Houlihan Lokey’s use in connection with its financial analyses described in the section entitled “Opinions of Financial
Advisors—Opinion and Financial Analyses of Houlihan Lokey” beginning on page 51 of this Proxy Statement. |
| (3) | Unlevered Cash Flows is a non-GAAP financial measure calculated by Barclays as Adjusted EBITDA less expenses,
cash taxes and capital expenditures and adjusted for changes in working capital, in each case, as set forth in the Projections. The measure
of Unlevered Cash Flows was reviewed and approved by US Ecology’s senior management for Barclays’ use in connection with its
illustrative discounted cash flows analyses described in the section entitled “Opinions of Financial Advisors—Opinion and
Financial Analyses of Barclays” beginning on page 43 of this Proxy Statement. |
| (4) | Unlevered Free Cash Flows (Enterprise) is a non-GAAP financial measure calculated by Houlihan Lokey as
Adjusted EBITDA (excluding SBC and ROI), less business development expense, less depreciation, amortization and accretion expense, less
taxes, plus depreciation, amortization and accretion expense, less closing and post-closing payments, less capital expenditures and adjusted
for changes in working capital, in each case based on information provided by US Ecology senior management as set forth in the Projections,
and was reviewed and approved by US Ecology senior management for Houlihan Lokey’s use in connection with its financial analyses
described in the section entitled “Opinions of Financial Advisors--Opinion and Financial Analyses of Houlihan Lokey”
beginning on page 51 of this Proxy Statement. |
| (5) | Unlevered Free Cash Flows (ROI) is a non-GAAP financial measure calculated by Houlihan Lokey as EBITDA
contribution from ROI Initiatives that are forecasted to be started in fiscal year 2023 or fiscal year 2024, less depreciation expense,
less taxes, plus depreciation expense, less capital expenditures, in each case based on information provided by US Ecology’s
senior management as set forth in the Projections, and was reviewed and approved by US Ecology’s senior management for Houlihan
Lokey’s use in connection with its financial analyses described in the section entitled “Opinions of Financial Advisors—Opinion
and Financial Analyses of Houlihan Lokey” beginning on page 51 of this Proxy Statement. |
| (6) | CapEx means capital expenditures for maintenance activities including equipment replacement, infrastructure
improvements and other routine capital projects, landfill airspace expansion and growth capital from ROI Initiatives that are expected
to result in increased revenue or reduced expenses. |
| (7) | Utilization of Net Operating Losses means the amount of potential tax deductions that the Company would
be entitled to as a result of the expected use of net operating losses for the relevant fiscal year. |
| (8) | Annual Dividends means dividend payments to stockholders of record for each year assuming the dividend
of $0.18 per share, on a quarterly basis, were reinstated in 2023. |
| (9) | Fully Diluted Shares are calculated based on the treasury stock method. |
On page 61, a new table will
be added following footnote (9), as set forth below:
($ in millions) | |
As of December 31, 2021 | |
Cash and Cash Equivalents | |
| 67.5 | |
INFORMATION REGARDING FORWARD-LOOKING
STATEMENTS
This Report contains
certain forward-looking information about US Ecology that is intended to be covered by the safe harbor for “forward-looking statements”
provided by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical facts.
Words such as “guidance,” “expect,” “will,” “may,” “anticipate,” “plan,”
“estimate,” “project,” “intend,” “should,” “can,” “likely,” “could,”
“outlook” and similar expressions are intended to identify forward-looking statements. These statements include information
about US Ecology’s plans, strategies and prospects. Forward-looking statements are not guarantees of performance. These statements
are based upon the current beliefs and expectations of management and are subject to risk and uncertainties that could cause actual results
to differ materially from those expressed in, or implied or projected by, the forward-looking information and statements. Although US
Ecology believes that the expectations reflected in the forward-looking statements are reasonable, there can be no assurances that the
expectations will prove to be correct. Among the factors that could cause actual results to differ materially from the expectations expressed
in the forward-looking statements are the effects of the COVID-19 pandemic and actions taken in response thereto, acts of war (including
the ongoing war in Ukraine), riots or terrorism, and the impact of these acts on economic, financial and social conditions in the United
States, the risk that the transaction may not be completed in a timely manner, if at all, the failure to satisfy the conditions of the
consummation of the transaction, the effect of the announcement or pendency of the transaction on US Ecology’s business relationships,
operating results, and business generally, the risk that the proposed transaction disrupts current plans and operations of US Ecology,
including by diverting management’s attention from ongoing business operations, and the outcome of any legal or regulatory proceedings
related to the merger agreement or the transaction. More information on factors that could cause actual results or events to differ materially
from those anticipated is included from time to time in US Ecology’s reports filed with the SEC, including its Annual Reports on
Form 10-K for the fiscal year ended December 31, 2021, particularly under Part II, Item 1A - Risk Factors. Additionally, new risk factors
emerge from time to time and it is not possible for US Ecology to predict all such risk factors, or to assess the impact such risk factors
might have on its businesses. US Ecology undertakes no obligation to update publicly any forward-looking statements whether as a result
of new information, future events or otherwise, except as required by law.
ADDITIONAL INFORMATION AND WHERE
TO FIND IT
This Report may
be deemed to be solicitation material in respect of the Merger. US Ecology has filed with the SEC a Definitive Proxy Statement in connection
with the contemplated Merger. The Definitive Proxy Statement contains important information about the contemplated Merger. INVESTORS AND
SECURITY HOLDERS ARE URGED TO READ CAREFULLY AND IN THEIR ENTIRETY THE DEFINITIVE PROXY STATEMENT AND ANY OTHER RELEVANT DOCUMENTS FILED
WITH THE SEC WHEN THEY BECOME AVAILABLE. Investors and security holders may obtain a free copy of the definitive proxy statement and other
documents filed with the SEC at the SEC’s website at www.sec.gov, or without charge, contacting US Ecology’s Investor Relations,
Alison Ziegler at aziegler@darrowir.com.
CERTAIN INFORMATION CONCERNING
PARTICIPANTS
US Ecology and
its directors and executive officers may be deemed to be participants in the solicitation of proxies from US Ecology’s stockholders
in connection with the contemplated transaction. Information about US Ecology’s directors and executive officers is set forth in
its proxy statement for its 2021 Annual Meeting of Stockholders, which may be obtained for free at the SEC’s website at www.sec.gov.
Additional information regarding the interests of participants in the solicitation of proxies in connection with the contemplated transactions
is included in the definitive proxy statement that US Ecology has filed with the SEC.