UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of
earliest event reported): June 10, 2020
WILLSCOT CORPORATION
(Exact name of registrant as
specified in its charter)
Delaware
|
001-37552
|
82-3430194
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification No.)
|
901 S. Bond Street, #600
Baltimore, Maryland 21231
(Address, including zip code, of principal executive offices)
(410) 931-6000
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing
is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
x
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
¨
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
¨
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
¨
|
Pre commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Class A common stock, par value $0.0001 per share
|
WSC
|
The Nasdaq Capital Market
|
Warrants to purchase Class A common stock(1)
|
WSCWW
|
OTC Markets Group Inc.
|
Warrants to purchase Class A common stock(2)
|
WSCTW
|
OTC Markets Group Inc.
|
(1) Issued in connection with
the initial public offering of Double Eagle Acquisition Corp., the registrant’s legal predecessor company, in September 2015,
which are exercisable for one-half of one share of the registrant’s Class A common stock for an exercise price of $5.75.
(2) Issued in connection with
the registrant’s acquisition of Modular Space Holdings, Inc. in August 2018, which are exercisable for one share of the registrant’s
Class A common stock at an exercise price of $15.50 per share.
Indicate by check mark whether the registrant is
an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of
the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ¨
As
previously disclosed, on March 1, 2020, WillScot Corporation, a Delaware corporation (“WillScot” or the “Company”),
Mobile Mini, Inc., a Delaware corporation (“Mobile Mini”), and Picasso Merger Sub, Inc., a Delaware corporation and
wholly-owned subsidiary of WillScot (“Merger Sub”), entered into an Agreement and Plan of Merger (as amended from
time to time, the “Merger Agreement”) pursuant to which, subject to the satisfaction or waiver of certain customary
closing conditions, Merger Sub will be merged with and into Mobile Mini, with Mobile Mini surviving as a wholly-owned subsidiary
of WillScot (the “Merger” or the “Proposed Transaction”).
In
connection with the Proposed Transaction, WillScot filed a registration statement on Form S-4 (No. 333-237746), originally filed
on April 17, 2020, which includes a prospectus of WillScot and a joint proxy statement of WillScot and Mobile Mini (the “Joint
Proxy Statement/Prospectus”). The registration statement was declared effective by the SEC on May 5, 2020, and WillScot
and Mobile Mini commenced mailing the Joint Proxy Statement/Prospectus on or about May 8, 2020. Set forth below are supplemental
disclosures relating to the Merger.
SUPPLEMENTAL
DISCLOSURES
Following
the announcement of the Merger Agreement, as of the date of this Current Report on Form 8-K, two purported class action complaints
and two individual complaints have been filed by purported Mobile Mini stockholders challenging the Merger; of those four complaints,
two were filed in the United States District Court for the District of Delaware and two were filed in the United States District
Court for the Southern District of New York. Two of those four complaints also name WillScot and Merger Sub as defendants. The
complaints are captioned as follows: Stein v. Mobile Mini, Inc., et al., No. 1:20-cv-00523 (D. Del.); Plumley v. Mobile
Mini, Inc., et al., No. 1:20-cv-00528 (D. Del.); Stillman v. Mobile Mini, Inc., et al., No. 1:20-cv-03359 (S.D.N.Y.);
and Main Line Capital Investments, LLC v. Mobile Mini, Inc. et al., No. 1:20-cv-03613 (S.D.N.Y.). We refer to these actions
collectively as the “Shareholder Actions.”
WillScot
and Mobile Mini believe that the Shareholder Actions are meritless. WillScot and Mobile Mini do not believe, with respect to the
complaints in which such company is named, that supplemental disclosures are required or necessary under applicable laws. However,
in order to minimize the expense of defending the Shareholder Actions, and without admitting any liability or wrongdoing, WillScot
and Mobile Mini are supplementing the Joint Proxy Statement/Prospectus with the information set forth below (the “Supplemental
Disclosures”). The Supplemental Disclosures contained below should be read in conjunction with the Joint Proxy Statement/Prospectus,
which is available on the SEC’s website at http://www.sec.gov. WillScot, Mobile Mini, and the other named defendants deny
that they have violated any laws or breached any duties to WillScot’s stockholders or Mobile Mini’s stockholders,
as applicable. WillScot and Mobile Mini are providing the Supplemental Disclosures solely to eliminate the burden and expense
of litigation. Nothing in the Supplemental Disclosures should be deemed an admission of the legal necessity or materiality of
any Supplemental Disclosures under applicable laws. To the extent that the information set forth below differs from or updates
information contained in the Joint Proxy Statement/Prospectus, the information set forth herein supersedes or supplements the
information in the Joint Proxy Statement/Prospectus. References to sections herein are references to the corresponding sections
of the Joint Proxy Statement/Prospectus; all page references are to pages in the Joint Proxy Statement/Prospectus; and any capitalized
terms that are used herein have the same meanings ascribed to them in the Joint Proxy Statement/Prospectus.
Under
the heading “SUMMARY—Interests of Mobile Mini’s Directors and Executive Officers in the Merger,” the second
complete paragraph on page 7 is amended and restated as follows (with new text in bold and underlined):
The
directors and executive officers of Mobile Mini have interests in the Merger that may be different from, or in addition to, the
interests of stockholders of Mobile Mini generally. The members of the Mobile Mini Board were aware of, and considered, these
interests, among other matters, in evaluating and negotiating the Merger Agreement and the Merger, and in recommending that the
stockholders of Mobile Mini adopt the Merger Agreement. Additional interests of the directors and executive officers of Mobile
Mini in the Merger include the treatment of Mobile Mini restricted stock awards held by one non-employee director, Erik
Olsson, and/or executive officers, as applicable, in accordance with the Merger Agreement, the payment of certain severance
and other benefits to the executive officers of Mobile Mini upon a qualifying termination of employment following the completion
of the Merger, the designation of (i) Kelly Williams, President and Chief Executive Officer of Mobile Mini, as President and Chief
Operating Officer of the Combined Company and (ii) Christopher Miner, General Counsel of Mobile Mini, as the Vice President, General
Counsel and Secretary of the Combined Company, in each case pursuant to the terms of an employment agreement with WillScot that
will become effective upon completion of the Merger and that, upon the completion of the Merger, the Combined Company Board will
consist of 11 directors, including five Mobile Mini Continuing Directors (as defined below), and the continued provision of indemnification
and directors' and officers' liability insurance for current and former directors and executive officers of Mobile Mini in accordance
with the Merger Agreement. Mobile Mini’s stockholders should take these interests into account in deciding whether to vote
“FOR” the Mobile Mini Merger Proposal and Mobile Mini Merger-Related Compensation Proposal.
Under
the heading “SUMMARY—Litigation Relating to the Merger,” the first sentence of the fifth paragraph on page 14
is amended and restated as follows (with new text in bold and underlined, and deleted text shown with a line through it):
As
of April 30 June 9, 2020, three four complaints have been
filed by purported Mobile Mini stockholders challenging the Merger.
Under
the heading “RISK FACTORS—Litigation relating to the Merger that has been filed or may be filed against the WillScot
Board, the WillScot Special Committee and/or the Mobile Mini Board that could prevent or delay the closing and/or result in the
payment of damages following the closing.” the first sentence of the second complete paragraph on page 36 is amended and
restated as follows (with new text in bold and underlined, and deleted text shown with a line through it):
As
of April 30 June 9, 2020, three four complaints have been
filed by purported Mobile Mini stockholders challenging the Merger.
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Morgan Stanley & Co.
LLC—Discounted Cash Flow Analysis—WillScot Discounted Cash Flow Analysis,” the fifth and sixth sentences of
the third complete paragraph on page 89 are amended and restated as follows (with new text in bold and underlined, and deleted
text shown with a line through it):
Morgan
Stanley then added the present value of tax savings from net operating losses (discounted by the applicable weighted average cost
of capital) and deducted the approximately $1.609 billion of net debt of WillScot from the resulting value to derive
equity value. Net debt was based on WillScot's management projections of net debtinformation provided by
and approved for Morgan Stanley’s use by the management of WillScot, as of June 30, 2020.
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Morgan Stanley & Co.
LLC—Discounted Cash Flow Analysis—Mobile Mini Discounted Cash Flow Analysis,” the fifth and sixth sentences
of the first partial paragraph on page 90 are amended and restated as follows (with new text in bold and underlined, and deleted
text shown with a line through it):
Morgan
Stanley then added the present value of tax savings from net operating losses and impact of accelerated depreciation and amortization
(discounted by the applicable weighted average cost of capital) and deducted the approximately $842 million of net
debt of Mobile Mini from the resulting value to derive equity value. Net debt was based on Mobile Mini's management projections
of net debtinformation provided by and approved for Morgan Stanley’s use by the management of WillScot,
as of June 30, 2020.
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Morgan Stanley & Co.
LLC—Discounted Equity Value Analysis—WillScot Discounted Equity Value—based on aggregate value to EBITDA multiple,”
the fifth sentence of the fourth complete paragraph on page 90 is amended and restated as follows (with new text in bold and underlined):
To
arrive at the implied equity value of WillScot, Morgan Stanley then deducted from the implied aggregate value approximately
$1.368 billion, reflecting WillScot’s estimated net debt based on information provided by and approved for
Morgan Stanley’s use by the management of WillScot, as of December 31, 2021.
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Morgan Stanley & Co.
LLC—Discounted Equity Value Analysis—Mobile Mini Discounted Equity Value—based on aggregate value to EBITDA
multiple,” the fifth sentence of the first complete paragraph on page 91 is amended and restated as follows (with new text
in bold and underlined):
To
arrive at the implied equity value of Mobile Mini, Morgan Stanley then deducted from the implied aggregate value approximately
$687 million, reflecting Mobile Mini’s estimated net debt based on information provided by and approved for
Morgan Stanley’s use by the management of WillScot, as of December 31, 2021.
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Morgan Stanley & Co.
LLC—Discounted Equity Value Analysis—WillScot Discounted Equity Value—based on aggregate value to EBITDA net
of capital expenditures multiple,” the fifth sentence of the third complete paragraph on page 91 is amended and restated
as follows (with new text in bold and underlined):
To
arrive at the implied equity value of WillScot, Morgan Stanley then deducted from the implied aggregate value approximately
$1.368 billion, reflecting WillScot’s estimated net debt based on information provided by and approved for
Morgan Stanley’s use by the management of WillScot, as of December 31, 2021.
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Morgan Stanley & Co.
LLC—Discounted Equity Value Analysis—Mobile Mini Discounted Equity Value—based on aggregate value to EBITDA
multiple,” the fifth sentence of the first complete paragraph on page 92 is amended and restated as follows (with new text
in bold and underlined):
To
arrive at the implied equity value of Mobile Mini, Morgan Stanley then deducted from the implied aggregate value approximately
$687 million, reflecting Mobile Mini’s estimated net debt based on information provided by and approved for
Morgan Stanley’s use by the management of WillScot, as of December 31, 2021.
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Morgan Stanley & Co.
LLC—Other Information—Precedent Premia Analysis,” the table following the sixth complete paragraph on page 93
is amended and restated as follows (with new text in bold and underlined):
Acquiror
|
|
Target
|
|
Equity
Value
(in billions)
|
|
|
Date
Announced
|
|
Premium
to
Unaffected
|
|
First Horizon National Corporation
|
|
IBERIABANK Corporation
|
|
$
|
4.2
|
|
|
November
2019
|
|
|
0
|
%
|
United Technologies Corporation
|
|
Raytheon Company
|
|
$
|
52.3
|
|
|
June 2019
|
|
|
0
|
%
|
Global Payments Inc.
|
|
Total System Services, Inc.
|
|
$
|
21.7
|
|
|
May 2019
|
|
|
20
|
%
|
Henderson Group plc
|
|
Janus Capital Group, Inc.
|
|
$
|
2.7
|
|
|
October 2016
|
|
|
2
|
%
|
Enbridge Inc.
|
|
Spectra Energy Corp.
|
|
$
|
28.5
|
|
|
September 2016
|
|
|
12
|
%
|
AmSurg Corp.
|
|
Envision Healthcare Holdings, Inc.
|
|
$
|
5.1
|
|
|
June 2016
|
|
|
(0
|
%)
|
FMC Technologies, Inc.
|
|
Technip SA
|
|
$
|
7.2
|
|
|
May 2016
|
|
|
20
|
%
|
BBCN Bancorp, Inc.
|
|
Wilshire Bancorp Inc.
|
|
$
|
1.0
|
|
|
December 2015
|
|
|
10
|
%
|
DENTSPLY International Inc.
|
|
Sirona Dental Systems Inc.
|
|
$
|
5.6
|
|
|
September 2015
|
|
|
(1
|
%)
|
Standard Pacific Corp.
|
|
Ryland Group Inc.
|
|
$
|
2.8
|
|
|
June 2015
|
|
|
0
|
%
|
Holly Corp
|
|
Frontier Oil Corp
|
|
$
|
2.9
|
|
|
February 2011
|
|
|
(4
|
%)
|
Northeast Utilities
|
|
NSTAR
|
|
$
|
4.5
|
|
|
October 2010
|
|
|
2
|
%
|
UAL Corporation
|
|
Continental Airlines, Inc.
|
|
$
|
4.1
|
|
|
May 2010
|
|
|
11
|
%
|
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Stifel, Nicolaus & Company,
Incorporated—Mobile Mini Financial Analysis – Selected Company Analysis” the final sentence of the first complete
paragraph on page 100 and the following table showing the list of selected publicly-traded companies is amended and restated,
and the table below is added, as follows (with new text in bold and underlined):
The
group of selected publicly-traded companies reviewed, along with their corresponding EV to Adj. EBITDA, EV to Adj. EBIT,
and EV to FCF (as such terms are defined below) for each of calendar year 2019 and estimated calendar year 2020, were
as follows:
|
|
EV
/ Adj. EBITDA
|
|
EV
/ Adj. EBIT
|
|
EV
/ FCF
|
|
Company
Name
|
|
CY
2019E
|
|
|
CY
2020E
|
|
CY
2019E
|
|
CY
2020E
|
|
CY
2019E
|
|
CY
2020E
|
|
United
Rentals, Inc.
|
|
5.0
|
x
|
|
|
4.9
|
x
|
10.2
|
x
|
9.6
|
x
|
7.6
|
x
|
9.0
|
x
|
Herc
Holdings Inc.
|
|
4.6
|
|
|
|
4.4
|
|
13.4
|
|
12.4
|
|
22.2
|
|
16.4
|
|
H&E
Equipment Services, Inc.
|
|
4.8
|
|
|
|
4.8
|
|
11.7
|
|
11.6
|
|
22.3
|
|
17.4
|
|
McGrath
RentCorp
|
|
8.8
|
|
|
|
8.3
|
|
14.7
|
|
14.2
|
|
NA
|
|
NA
|
|
General
Finance Corporation
|
|
7.4
|
|
|
|
NA
|
|
12.3
|
|
NA
|
|
12.5
|
|
NA
|
|
Waste
Management, Inc.
|
|
13.1
|
|
|
|
12.4
|
|
20.5
|
|
19.0
|
|
22.4
|
|
20.2
|
|
Republic
Services, Inc.
|
|
12.9
|
|
|
|
12.2
|
|
21.0
|
|
19.7
|
|
21.7
|
|
20.4
|
|
Cintas
Corporation
|
|
18.9
|
|
|
|
17.8
|
|
24.6
|
|
22.4
|
|
23.1
|
|
21.8
|
|
Waste
Connections, Inc.
|
|
17.8
|
|
|
|
16.6
|
|
32.4
|
|
28.7
|
|
29.4
|
|
25.0
|
|
Stericycle,
Inc.
|
|
14.4
|
|
|
|
13.8
|
|
18.5
|
|
17.4
|
|
21.6
|
|
19.5
|
|
ServiceMaster
Global Holdings, Inc.
|
|
15.0
|
|
|
|
14.5
|
|
20.4
|
|
19.6
|
|
16.3
|
|
15.7
|
|
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Stifel, Nicolaus & Company,
Incorporated—Mobile Mini Financial Analysis – Selected Precedent Transaction Analysis” the final sentence of
the third complete paragraph and the table that follows under such heading on page 101 is amended and restated, as follows (with
new text in bold and underlined):
The
group of selected transactions reviewed and their corresponding EV to Adj. EBITDA, EV to Adj. EBIT and EV to FCF for the
LTM were as follows:
Announcement
Date
|
|
Enterprise
Value
(in millions)
|
|
Acquirer
|
|
Target
|
|
EV/LTM
Adj.
EBITDA
|
|
|
EV/LTM
Adj. EBIT
|
|
|
EV/LTM
FCF
|
|
6/10/19
|
|
$
|
625.0
|
|
Harsco
Corporation
|
|
CEHI Acquisition
Corporation
|
|
|
12.4
|
x
|
|
|
23.8
|
x
|
|
|
15.2
|
x
|
4/15/19
(Not yet closed)
|
|
$
|
4,836.1
|
|
Waste
Management, Inc.
|
|
Advanced Disposal Services,
Inc.
|
|
|
10.9
|
x
|
|
|
35.6
|
x
|
|
|
19.3
|
x
|
11/13/18
|
|
$
|
1,311.0
|
|
Platinum
Eagle Acquisition Corp.
|
|
Algeco US Holdings,
LLC
|
|
|
8.8
|
x
|
|
|
12.3
|
x
|
|
|
25.0
|
x
|
9/10/18
|
|
$
|
2,100.0
|
|
United
Rentals, Inc.
|
|
Vander Holding Corporation
|
|
|
6.7
|
x
|
|
|
20.4
|
x
|
|
|
NA
|
|
7/2/18
|
|
$
|
715.0
|
|
United
Rentals, Inc.
|
|
BakerCorp International
Holdings, Inc.
|
|
|
9.1
|
x
|
|
|
37.6
|
x
|
|
|
NA
|
|
6/22/18
|
|
$
|
1,163.1
|
|
WillScot
|
|
Modular Space Holdings,
Inc.
|
|
|
11.0
|
x
|
|
|
25.3
|
x
|
|
|
15.0
|
x
|
8/21/17
|
|
$
|
1,100.0
|
|
Double
Eagle Acquisition Corp.
|
|
Algeco
Scotsman Global S.à.r.l.
|
|
|
9.0
|
x
|
|
|
23.4
|
x
|
|
|
23.4
|
x
|
8/17/17
|
|
$
|
1,317.0
|
|
United
Rentals, Inc.
|
|
Neff Corporation
|
|
|
6.4
|
x
|
|
|
12.3
|
x
|
|
|
NA
|
|
1/25/17
|
|
$
|
965.0
|
|
United
Rentals, Inc.
|
|
NES Rentals Holdings
II, Inc.
|
|
|
6.2
|
x
|
|
|
16.8
|
x
|
|
|
NA
|
|
8/16/16
|
|
$
|
2,169.8
|
|
Cintas
Corporation
|
|
G&K Services, Inc.
|
|
|
13.6
|
x
|
|
|
17.7
|
x
|
|
|
19.1
|
x
|
7/15/15
|
|
$
|
2,300.0
|
|
Stericycle,
Inc.
|
|
Shred-It International
ULC
|
|
|
10.0
|
x
|
|
|
14.7
|
x
|
|
|
11.5
|
x
|
11/13/14
|
|
$
|
405.0
|
|
Mobile
Mini
|
|
Gulf Tanks Holdings,
Inc.
|
|
|
9.0
|
x
|
|
|
26.5
|
x
|
|
|
11.9
|
x
|
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Stifel, Nicolaus & Company,
Incorporated—Mobile Mini Financial Analysis – Discounted Cash Flow Analysis” the second bullet in the first
partial paragraph and the first complete paragraph on page 103 are amended and restated, as follows (with new text in bold and
underlined):
|
•
|
Applying
a range of perpetuity growth percentages Stifel deemed relevant to Mobile Mini's estimated
2024 unlevered free cash flow, based primarily on the management projections, the
selected public companies growth expectations and market expectations regarding long-term
real growth of gross domestic product and inflation, which percentages ranged
from 1.75% to 2.25%.
|
Stifel
calculated projected unlevered free cash flow for the calendar year 2020 through calendar year 2024, as reviewed and approved
by WillScot management for Stifel's use, as set forth below in the section entitled "Certain Mobile Mini Unaudited Prospective
Financial Information", using net debt (defined as debt less cash) of $872 million as of December 31, 2019,
and discounted these cash flows and the terminal value to present values using discount rates of 8.7%–9.7%, based on Mobile
Mini's weighted average cost of capital ("WACC") using the Capital Asset Pricing Model ("CAPM").
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Stifel, Nicolaus & Company,
Incorporated—WillScot Financial Analysis—Selected Company Analysis” the final sentence of the last complete
paragraph on page 103 and the following table showing the list of selected publicly-traded companies is amended and restated,
and the table below is added, as follows (with new text in bold and underlined):
The
group of selected publicly-traded companies reviewed, along with their corresponding EV to Adj. EBITDA, EV to Adj. EBIT,
and EV to FCF for each of calendar year 2019 and estimated calendar year 2020, were
as follows:
|
|
EV
/ Adj. EBITDA
|
|
EV
/ Adj. EBIT
|
|
EV
/ FCF
|
|
Company
Name
|
|
CY
2019E
|
|
CY
2020E
|
|
CY
2019E
|
|
CY
2020E
|
|
CY
2019E
|
|
CY
2020E
|
|
United Rentals, Inc.
|
|
5.0
|
x
|
|
4.9
|
x
|
10.2
|
x
|
9.6
|
x
|
7.6
|
x
|
9.0
|
x
|
Herc Holdings Inc.
|
|
4.6
|
|
|
4.4
|
|
13.4
|
|
12.4
|
|
22.2
|
|
16.4
|
|
H&E Equipment Services, Inc.
|
|
4.8
|
|
|
4.8
|
|
11.7
|
|
11.6
|
|
22.3
|
|
17.4
|
|
McGrath RentCorp
|
|
8.8
|
|
|
8.3
|
|
14.7
|
|
14.2
|
|
NA
|
|
NA
|
|
General Finance Corporation
|
|
7.4
|
|
|
NA
|
|
12.3
|
|
NA
|
|
12.5
|
|
NA
|
|
Waste Management, Inc.
|
|
13.1
|
|
|
12.4
|
|
20.5
|
|
19.0
|
|
22.4
|
|
20.2
|
|
Republic Services, Inc.
|
|
12.9
|
|
|
12.2
|
|
21.0
|
|
19.7
|
|
21.7
|
|
20.4
|
|
Cintas Corporation
|
|
18.9
|
|
|
17.8
|
|
24.6
|
|
22.4
|
|
23.1
|
|
21.8
|
|
Waste Connections, Inc.
|
|
17.8
|
|
|
16.6
|
|
32.4
|
|
28.7
|
|
29.4
|
|
25.0
|
|
Stericycle, Inc.
|
|
14.4
|
|
|
13.8
|
|
18.5
|
|
17.4
|
|
21.6
|
|
19.5
|
|
ServiceMaster Global Holdings, Inc.
|
|
15.0
|
|
|
14.5
|
|
20.4
|
|
19.6
|
|
16.3
|
|
15.7
|
|
Under
the heading “THE MERGER—Opinions of WillScot’s Financial Advisors—Opinion of Stifel, Nicolaus & Company,
Incorporated—WillScot Financial Analysis – Discounted Cash Flow Analysis” the second bullet in the first partial
paragraph and the first complete paragraph on page 105 are amended and restated, as follows (with new text in bold and underlined):
|
•
|
Applying
a range of perpetuity growth percentages Stifel deemed relevant to WillScot's estimated
normalized 2024 unlevered free cash flow, based primarily on the management projections,
the selected public companies’ growth expectations, and market expectations regarding
long-term real growth of gross domestic product and inflation, which percentages
ranged from 1.75% to 2.25%.
|
Stifel
calculated projected unlevered free cash flow for the calendar year 2020 through calendar year 2024, as reviewed and approved
by WillScot management for Stifel's use, as set forth below in the section entitled "Certain WillScot Unaudited Prospective
Financial Information", using net debt of $1,630 million and minority interest of $65 million as of February 28, 2020,
and discounted these cash flows and the terminal value to present values using discount rates of (i) 8.3%–9.3% for
the calendar year 2020 through calendar year 2024 cash flows and (ii) 7.7%–8.7% for the terminal value, based on WillScot's
WACC using the CAPM.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Barclays Capital Inc.—Selected
Comparable Company Analysis,” the table and footnotes following the first complete paragraph on page 110 are amended and
restated as follows (with new text in bold and underlined, and deleted text shown with a line through it):
|
|
Management
projections(1)
|
|
FactSet
data(2)
|
|
Financial ratio
|
|
Mobile
Mini
|
|
Mobile
Mini
|
|
WillScot
|
|
Selected
comparable
companies
|
|
EV/Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
(expected)
|
|
|
10.7
|
x
|
|
10.4
|
x
|
|
9.3
|
x
|
|
7.4
|
x(3)
|
2021
(expected)
|
|
|
10.0
|
x
|
|
9.8
|
x
|
|
8.3
|
x
|
|
7.1
|
x(34)
|
EV/Adjusted
EBITDA + cost synergies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
(expected)
|
|
|
9.0
|
x
|
|
8.7
|
x
|
|
—
|
|
|
—
|
|
2021
(expected)
|
|
|
8.5
|
x
|
|
8.3
|
x
|
|
—
|
|
|
—
|
|
(1)
|
The projected EV of Mobile Mini
was derived by Barclays as described in the preceding paragraph.
|
|
|
(2)
|
The projected EV and Adjusted EBITDA
of each of Mobile Mini, WillScot and the selected comparable companies was based on publicly
available market information sourced from FactSet data. The Adjusted EBITDA sourced from FactSet
data is based on consensus equity research estimates and may not reflect the same adjustments
as the Adjusted EBITDA of Mobile Mini sourced from the management projections as described above.
|
(3)
|
Reflects the average of the
financial ratio of McGrath Rentcorp. because data for the year 2021 (expected)
was not available for General Finance Corporation on FactSet as of February
28, 2020.(6.5x) and McGrath Rentcorp. (8.2x).
|
|
|
(4)
|
Reflects the
average of the financial ratio of General Finance Corporation (6.3x) and McGrath Rentcorp.
(7.9x).
|
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Barclays Capital Inc.—Selected
Precedent Transaction Analysis,” the table following the first complete paragraph on page 111 is amended and restated as
follows (with new text in bold and underlined):
Acquiror
|
|
Target
|
|
Announcement
date
|
|
EV
(in millions)
|
|
|
EV/LTM
Adj. EBITDA
multiple
|
|
Permira
Holdings Limited
|
|
BakerCorp
International Holdings, Inc.
|
|
April
2011
|
|
$
|
960
|
|
|
|
9.5
|
x
|
Aggreko
plc
|
|
Companhia
Brasileira de Locações (POIT Energia)
|
|
March
2012
|
|
£
|
140
|
|
|
|
9.2
|
x
|
Algeco
Scotsman
|
|
Target
Logistics Management LLC
|
|
February
2013
|
|
$
|
625
|
|
|
|
11.0
|
x
|
United
Rentals, Inc.
|
|
National
Pump & Compressor, Ltd., Canadian Pump and Compressor Ltd., GulfCo Industrial Equipment, LP and LD Services, LLC
|
|
March
2014
|
|
$
|
780
|
|
|
|
7.6
|
x
|
General
Finance Corporation
|
|
Lone
Star Tank Rental LP and KHM Rentals, LLC
|
|
March
2014
|
|
$
|
95
|
|
|
|
5.8
|
x
|
Mobile
Mini
|
|
Evergreen
Tank Solutions
|
|
November
2014
|
|
$
|
405
|
|
|
|
9.0
|
x
|
Acton
Mobile
|
|
The
wood mobile office units of Mobile Mini
|
|
April
2015
|
|
$
|
92
|
|
|
|
6.6
|
x
|
ACON
Investments, L.L.C., Fairfax Financial Holdings Limited and Albright Capital Management
|
|
APR
Energy plc
|
|
October
2015
|
|
$
|
855
|
|
|
|
8.9
|
x
|
Double
Eagle Acquisition Corp.
|
|
Williams
Scotsman
|
|
August
2017
|
|
$
|
1,100
|
|
|
|
9.0
|
x
|
WillScot
|
|
Modular
Space Holdings, Inc.
|
|
June
2018
|
|
$
|
1,150
|
|
|
|
9.9
|
x
|
United
Rentals, Inc.
|
|
BakerCorp
International Holdings, Inc.
|
|
July
2018
|
|
$
|
715
|
|
|
|
9.0
|
x
|
Platinum
Eagle Acquisition Corp.
|
|
Target
Logistics Management, LLC and RL Signor Holdings, LLC
|
|
November
2018
|
|
$
|
1,311
|
|
|
|
10.4
|
x
|
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Barclays Capital Inc.—Discounted
Cash Flow Analyses—Mobile Mini Standalone Discounted Cash Flow Analysis,” the fourth sentence of the third complete
paragraph on page 112 is amended and restated as follows (with new text in bold and underlined):
The
residual value of Mobile Mini 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,
based primarily on the management projections, key comparable companies growth expectations and market expectations regarding
long-term real growth of gross domestic product and inflation.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Barclays Capital Inc.—Discounted
Cash Flow Analyses—Mobile Mini Standalone Discounted Cash Flow Analysis,” the first sentence of the fourth complete
paragraph on page 112 is amended and restated as follows (with new text in bold and underlined):
Barclays
then subtracted from the estimated EV of Mobile Mini calculated using the discounted cash flow method the approximately
$872 million of net debt (defined as debt less cash) of Mobile Mini as of December 31, 2019.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Barclays Capital Inc.—Discounted
Cash Flow Analyses—Combined Company Discounted Cash Flow Analysis,” the fourth sentence of the first partial paragraph
on page 113 is amended and restated as follows (with new text in bold and underlined):
The
residual value of the Combined Company at the end of the forecast period, or "terminal value," was estimated by selecting
a range of perpetuity growth rates of 2.25% to 3.25%, which were derived by Barclays utilizing its professional judgment and experience
based primarily on the management projections, key comparable companies growth expectations, and market expectations regarding
long-term real growth of gross domestic product and inflation.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Barclays Capital Inc.—Discounted
Cash Flow Analyses—Combined Company Discounted Cash Flow Analysis,” the first sentence of the first complete paragraph
on page 113 is amended and restated as follows (with new text in bold and underlined):
Barclays
then subtracted from the estimated EV of the Combined Company (calculated using the discounted cash flow method)
the approximately $2,532 million of pro forma net debt (defined as debt less cash) of the Combined Company
as of December 31, 2019 and estimated transaction fees in connection with the Merger, in each case based on the management projections.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Barclays Capital Inc.—Discounted
Cash Flow Analyses—Combined Company Discounted Cash Flow Analysis,” the first sentence of the second complete paragraph
on page 113 is amended and restated as follows (with new text in bold and underlined):
Barclays
then divided the estimated equity value of the Combined Company by approximately 235.1 million, reflecting the estimated
number of fully diluted outstanding shares of Combined Company Common Stock following the Merger, based on information approved
for Barclays' use by the management of Mobile Mini, to obtain an implied price per share of Combined Company Common Stock.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Barclays Capital Inc.—Present
Value of Future Share Price Analyses—Mobile Mini Standalone Present Value of Future Share Price Analysis,” the fourth
sentence of the first partial paragraph on page 114 is amended and restated as follows (with new text in bold and underlined):
Barclays
then determined the per share future values of future share price for each of 2020, 2021 and 2022 by dividing the future equity
value in respect of each such year by approximately 44.9 million, reflecting the number of fully diluted outstanding
shares of Mobile Mini Common Stock, as provided by the management of Mobile Mini.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Barclays Capital Inc.—Present
Value of Future Share Price Analyses—Combined Company Present Value of Future Share Price Analysis,” the first sentence
of the second partial paragraph on page 114 is amended and restated as follows (with new text in bold and underlined):
To
determine the per share future value of future share price for Mobile Mini Common Stock, Barclays multiplied the undiscounted
future equity values of the Combined Company by 46.2%, which reflect the proportion of expected relative ownership of the Combined
Company by Mobile Mini stockholders following the Merger, and divided such amount by approximately 44.9 million, reflecting
the number of fully diluted outstanding shares of Mobile Mini as provided by and approved for Barclays' use by the management
of Mobile Mini.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Barclays Capital Inc.—Illustrative
Pro Forma Merger Analysis,” the second sentence of the fifth complete paragraph on page 117 is amended and restated as follows
(with new text in bold and underlined):
Barclays
first divided the projected adjusted net income of the Combined Company for 2021 (including the run-rate cost synergies and excluding
the cost to achieve such cost synergies), based on the management projections, by approximately 235.1 million, reflecting
the estimated number of fully diluted outstanding shares of Combined Company Common Stock following the Merger, based
on information approved for Barclays' use by the management of Mobile Mini, to obtain the Combined Company adjusted earnings per
share.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Goldman Sachs & Co.
LLC—Illustrative Discounted Cash Flow Analyses—Mobile Mini Standalone Discounted Cash Flow Analysis,” the sixth
sentence of the third complete paragraph on page 122 is amended and restated as follows (with new text in bold and underlined):
Goldman
Sachs then subtracted from the range of illustrative enterprise values it derived for Mobile Mini approximately $872 million,
reflecting the amount of Mobile Mini's net debt (defined as gross financial debt less cash) as of December 31, 2019, as
provided by the management of Mobile Mini, to derive a range of illustrative equity values for Mobile Mini.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Goldman Sachs & Co.
LLC—Illustrative Discounted Cash Flow Analyses—Combined Company Pro Forma Discounted Cash Flow Analysis,” the
sixth and seventh sentences of the first partial paragraph on page 123 are amended and restated as follows (with new text in bold
and underlined, and deleted text shown with a line through it):
Goldman
Sachs then subtracted from the range of illustrative enterprise values it derived for the Combined Company the amount
ofapproximately $2,532 million, reflecting the Combined Company's pro forma net debt (defined as gross
financial debt less cash) as of December 31, 2019 and estimated transaction fees in connection with the Merger, as provided by
the management of Mobile Mini, to derive a range of illustrative equity values for the Combined Company. Goldman Sachs then divided
the range of illustrative equity values it derived by approximately 235.1 million, reflecting the estimated number
of fully diluted outstanding shares of WillScot Common Stock following the Merger, based on information and assumptions approved
for Goldman Sachs' use by the management of Mobile Mini.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Goldman Sachs & Co.
LLC—Illustrative Present Value of Future Share Price Analyses—Mobile Mini Standalone Present Value of Future Share
Price Analysis,” the second sentence of the first complete paragraph on page 124 is amended and restated as follows (with
new text in bold and underlined, and deleted text shown with a line through it):
Goldman
Sachs then divided the results by approximately 44.9 million, reflecting the number of fully diluted outstanding
shares of Mobile Mini Common Stock, based on assumptions and information approved for Goldman Sachs' use by the management of
Mobile Mini, to derive a range of implied future share prices per share of Mobile Mini Common Stock, excluding dividends.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Opinion of Goldman Sachs & Co.
LLC—Illustrative Present Value of Future Share Price Analyses—Pro Forma Present Value to be Received per Share of
Mobile Mini Common Stock,” the first sentence of the second partial paragraph on page 124 is amended and restated as follows
(with new text in bold and underlined, and deleted text shown with a line through it):
To
determine the future values of the consideration to be received per share of Mobile Mini Common Stock following the Merger, Goldman
Sachs then divided the range of illustrative implied future equity values for the Combined Company by approximately 235.1
million, reflecting the estimated number of fully diluted outstanding shares of WillScot Common Stock following the Merger,
based on information and assumptions approved for Goldman Sachs' use, and multiplied the resulting implied per share value by
the Exchange Ratio of 2.4050x.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Goldman Sachs & Co. LLC—Selected
Transactions Multiples Analysis,” the table following the first complete paragraph on page 125 is amended and restated as
follows (with new text in bold and underlined):
Acquiror
|
|
Target
|
|
Announcement
date
|
|
EV
(in millions)
|
|
|
EV/LTM
Adj. EBITDA
multiple
|
|
Permira
Holdings Limited
|
|
BakerCorp
International Holdings, Inc.
|
|
April
2011
|
|
$
|
960
|
|
|
|
9.5
|
x
|
Aggreko
plc
|
|
Companhia
Brasileira de Locações (POIT Energia)
|
|
March
2012
|
|
£
|
140
|
|
|
|
9.2
|
x
|
Algeco
Scotsman
|
|
Target
Logistics Management LLC
|
|
February
2013
|
|
$
|
625
|
|
|
|
11.0
|
x
|
United
Rentals, Inc.
|
|
National
Pump & Compressor, Ltd., Canadian Pump and Compressor Ltd., GulfCo Industrial Equipment, LP and LD Services, LLC
|
|
March
2014
|
|
$
|
780
|
|
|
|
7.6
|
x
|
General
Finance Corporation
|
|
Lone
Star Tank Rental LP and KHM Rentals, LLC
|
|
March
2014
|
|
$
|
95
|
|
|
|
5.8
|
x
|
Mobile
Mini
|
|
Evergreen
Tank Solutions
|
|
November
2014
|
|
$
|
405
|
|
|
|
9.0
|
x
|
Acton
Mobile
|
|
The
wood mobile office units of Mobile Mini
|
|
April
2015
|
|
$
|
92
|
|
|
|
6.6
|
x
|
ACON
Investments, L.L.C., Fairfax Financial Holdings Limited and Albright Capital Management
|
|
APR
Energy plc
|
|
October
2015
|
|
$
|
855
|
|
|
|
8.9
|
x
|
Double
Eagle Acquisition Corp.
|
|
Williams
Scotsman
|
|
August
2017
|
|
$
|
1,100
|
|
|
|
9.0
|
x
|
WillScot
|
|
Modular
Space Holdings, Inc.
|
|
June
2018
|
|
$
|
1,150
|
|
|
|
9.9
|
x
|
United
Rentals, Inc.
|
|
BakerCorp
International Holdings, Inc.
|
|
July
2018
|
|
$
|
715
|
|
|
|
9.0
|
x
|
Platinum
Eagle Acquisition Corp.
|
|
Target
Logistics Management, LLC and RL Signor Holdings, LLC
|
|
November
2018
|
|
$
|
1,311
|
|
|
|
10.4
|
x
|
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Goldman Sachs & Co. LLC—Illustrative
Contribution Analysis,” the first partial paragraph on page 126 and the related table on page 127 are amended and restated
as follows (with new text in bold and underlined, and deleted text shown with a line through it):
Goldman
Sachs then compared the relative contributions of each of Mobile Mini and WillScot in respect of each financial metric analyzed
to 46.2%, the portion of the Combined Company expected to be owned by the Mobile Mini stockholders following the closing of the
Merger assuming approximately 44.9 million shares of Mobile Mini Common Stock and 126.6 million shares of WillScot Common
Stock outstanding on a fully diluted basis, based on information approved for Goldman Sachs’ use by the management of Mobile
Mini. The following table presents the results of this analysisimplied equity contribution and
implied exchange ratio resulting from the above described analyses:
|
|
Implied
equity contribution
(rounded to nearest 1.0%)
|
|
|
|
|
Financial
metric
|
|
Mobile
Mini
|
|
|
WillScot
|
|
|
Implied
exchange ratio
|
|
Market
Capitalization
|
|
44
|
%
|
|
56
|
%
|
|
2.2229
|
x
|
Discounted
Cash Flows
|
|
44
|
%
|
|
56
|
%
|
|
2.1991
|
x
|
Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
|
2020E
|
|
40
|
%
|
|
60
|
%
|
|
1.8667
|
x
|
2021E
|
|
39
|
%
|
|
61
|
%
|
|
1.7691
|
x
|
2022E
|
|
37
|
%
|
|
63
|
%
|
|
1.6403
|
x
|
2023E
|
|
35
|
%
|
|
65
|
%
|
|
1.5287
|
x
|
2024E
|
|
35
|
%
|
|
65
|
%
|
|
1.4935
|
x
|
Under the heading “THE
MERGER—Opinions of Mobile Mini’s Financial Advisors—Goldman Sachs & Co. LLC—Illustrative Pro Forma
Merger Analysis,” the second complete paragraph on page 127 is amended and restated as follows (with new text in bold and
underlined):
Based
on the management forecasts (including the expected cost synergies), Goldman Sachs calculated the expected net financial leverage
of the Combined Company pro forma for the Merger by adding together the net debt (defined as gross financial debt less cash) of
each of Mobile Mini and WillScot as of December 31, 2019, of approximately $2,532 million and dividing that sum
by the sum of the projected last twelve months' Adjusted EBITDA as of June 30, 2020 for each of Mobile Mini and WillScot (including
the run-rate cost synergies and excluding the cost to achieve such cost synergies), therefore obtaining an expected pro forma
net financial leverage ratio of 3.8x.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors—Goldman Sachs & Co. LLC—Illustrative
Pro Forma Merger Analysis,” the first and second sentences of the third complete paragraph on page 127 are amended and restated
as follows (with new text in bold and underlined):
Goldman
Sachs then calculated an expected 2021 adjusted earnings per share accretion to the Mobile Mini stockholders of 2.4%, and to the
WillScot stockholders of 26.2%, pro forma for the Merger. In order to obtain such result, Goldman Sachs divided the adjusted net
income of the Combined Company for 2021 pro forma for the Merger (including the run-rate cost synergies and excluding the cost
to achieve such cost synergies), based on the management forecasts, by approximately 235.1 million, reflecting the
estimated number of fully diluted outstanding shares of Combined Company Common Stock following the Merger, based on information
approved for Goldman Sachs' use by the management of Mobile Mini, to obtain the Combined Company adjusted earnings per share.
Under
the heading “THE MERGER—Opinions of Mobile Mini’s Financial Advisors— Goldman Sachs & Co. LLC—Illustrative
Pro Forma Merger Analysis,” the second sentence of the first complete paragraph on page 128 is amended and restated as follows
(with new text in bold and underlined, and deleted text shown with a line through it):
The
foregoing calculation resulted in a pro forma equity value of Mobile Mini of $2,000 million, rounded to the nearest million, or,
based on the number of fully diluted approximately 45.1 million outstanding shares on a fully
diluted basis of Mobile Mini Common Stock assuming a price per share of Mobile Mini Common Stock equal to the implied
exchange ratio value, as of February 28, 2020, as provided by the management of Mobile Mini, a value per share of Mobile
Mini Common Stock of $44.00, rounded to the nearest $1.00.
Under
the heading “THE MERGER—Certain Unaudited Prospective Financial Information— Certain Unaudited Prospective Financial
Information Provided by Mobile Mini Management,” the first complete paragraph and the related table and the corresponding
footnotes on pages 134 and 135 are amended and restated as follows (with new text in bold and underlined, and deleted text shown
with a line through it):
The
following is a summary of the metrics included in the Mobile Mini Forecasts (amounts may reflect rounding):
|
|
Fiscal
Year
(in millions, and all amounts in USD)
|
|
|
|
2020E
|
|
|
2021E
|
|
2022E
|
|
2023E
|
|
2024E
|
|
Mobile
Mini
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
642
|
|
|
675
|
|
706
|
|
735
|
|
765
|
|
Adjusted
EBITDA(1)
|
|
258
|
|
|
278
|
|
294
|
|
311
|
|
328
|
|
Adjusted
EBIT(2)
|
|
175
|
|
|
190
|
|
203
|
|
216
|
|
229
|
|
Unlevered
Free Cash Flow(3)
|
|
157
|
|
|
160
|
|
164
|
|
169
|
|
175
|
|
Unlevered
Free Cash Flow(4)
|
|
149
|
|
|
152
|
|
163
|
|
174
|
|
185
|
|
Aggregate
Annual Cash Dividend on Mobile Mini Common Stock
|
|
54
|
|
|
59
|
|
65
|
|
72
|
|
79
|
|
WillScot
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
(5)
|
|
1,161
|
|
|
1,238
|
|
1,320
|
|
1,400
|
|
1,457
|
|
Adjusted
EBITDA(5)
|
|
426
|
|
|
473
|
|
526
|
|
580
|
|
621
|
|
Adjusted
EBIT(2)
|
|
210
|
|
|
260
|
|
305
|
|
352
|
|
400
|
|
Unlevered
Free Cash Flow(3)
|
|
159
|
|
|
176
|
|
204
|
|
230
|
|
258
|
|
Unlevered
Free Cash Flow(4)
|
|
154
|
|
|
173
|
|
199
|
|
225
|
|
254
|
|
(1)
|
A non-GAAP
financial measure defined as earnings before income tax expense, net interest expense, depreciation and amortization, excluding
any non-cash items considered non-core to business operations.
|
|
|
(2)
|
A non-GAAP financial
measure defined as earnings before income tax expense and net interest expense, excluding any non-cash items considered non-core
to business operations and as burdened by share-based compensation.
|
|
|
(3)
|
A non-GAAP financial
measure calculated by Barclays as Adjusted EBITDA less share-based compensation, non-cash items considered non-core to business
operations, cash taxes (excluding any tax savings from the use of net operating losses), net capital expenditures (defined
as capital expenditures in excess of dispositions), net property, plant and equipment (defined as additions of property, plant
and equipment in excess of dispositions), gain on sale of fleet and property, plant and equipment, plus the provision for
doubtful accounts and adjusting for changes in net working capital, in each case, as set forth in the Mobile Mini Forecasts.
This measure of Unlevered Free Cash Flow was reviewed and approved by Mobile Mini management for Barclays’ use in connection
with its illustrative discounted cash flow analyses described in the section entitled “Opinions of Mobile Mini’s
Financial Advisors—Opinion of Barclays Capital Inc.” in this joint proxy statement/prospectus.
|
|
|
(4)
|
A non-GAAP financial
measure calculated by Goldman Sachs as Adjusted EBITDA less share-based compensation, non-operating expenses considered non-core
to business operations, taxes (excluding any tax savings from the use of net operating losses), net capital expenditures (including
net property, plant and equipment, and defined as capital expenditures in excess of dispositions), and gain on sale of fleet
and property, plant and equipment, plus the provision for doubtful accounts, and adjusting for changes in net working capital,
in each case, as set forth in the Mobile Mini Forecasts. This measure of Unlevered Free Cash Flow was reviewed and approved
by Mobile Mini management for Goldman Sachs’ use in connection with its illustrative discounted cash flow analyses described
in the section entitled “Opinions of Mobile Mini’s Financial Advisors—Opinion of Goldman Sachs & Co.
LLC” in this joint proxy statement/prospectus.
|
|
|
(5)
|
Provided by WillScot
management to Mobile Mini management, calculated as described above in the section entitled “—Certain Unaudited
Prospective Financial Information Provided by WillScot Management,” as reviewed and approved by Mobile Mini management
for Barclays’ and Goldman Sachs’ use in connection with their respective analyses and opinions as described in
the sections entitled “Opinions of Mobile Mini’s Financial Advisors—Opinion of Barclays Capital Inc.”
and “Opinions of Mobile Mini’s Financial Advisors—Opinion of Goldman Sachs & Co. LLC,” respectively,
in this joint proxy statement/prospectus.
|
Under
the heading “THE MERGER—Interests of Mobile Mini’s Directors and Executive Officers in the Merger – Certain
Assumptions,” the first sentence of the second complete paragraph on page 147 is amended and restated as follows (with new
text in bold and underlined):
As
a result of these assumptions, which may or may not actually occur or be accurate on the relevant date, the actual amounts, if
any, to be received by Mobile Mini’s executive officers and one non-employee director, Erik Olsson, may materially
differ from the amounts set forth in this section.
Under
the heading “THE MERGER—Interests of Mobile Mini’s Directors and Executive Officers in the Merger – Mobile
Mini Restricted Stock Awards,” the final partial paragraph on page 147 and the first partial paragraph on page 148 is amended
and restated as follows (with new text in bold and underlined, and deleted text shown with a line through it):
See
the section entitled “Quantification of Potential Payments and Benefits to Mobile Mini’s Named Executive Officers
in Connection with the Merger” for the estimated value of unvested Mobile Mini equity awards held by Mobile Mini’s
named executive officers. Based on the assumptions described above under “Certain Assumptions”, the estimated aggregate
amount that would be realized by one Mobile Mini non-employee director Mr. Olsson in respect of
his unvested legacy Mobile Mini restricted stock awards as a result of a change in control is $2,154,797, which represents 2.2%
of his total outstanding equity awards. The estimated aggregate amount that would be realized by the executive officers in respect
of their unvested Mobile Mini restricted stock awards awards as a result of a change in control basis (assuming
that any applicable performance goals are achieved at target) is $6,370,423. As of the date hereof, there are no unvested Mobile
Mini option awards outstanding.
Under
the heading “THE MERGER—Litigation Relating to the Merger,” the final complete paragraph on page 160 is amended
and restated as follows (with new text in bold and underlined, and deleted text shown with a line through it):
As
of April 30 June 9, 2020, three four complaints have been
filed by purported Mobile Mini stockholders challenging the Merger. Two of these actions were filed in the United States District
Court for the District of Delaware and are captioned Stein v. Mobile Mini, Inc., et al., No. 1:20-cv-00523 (D. Del.) and
Plumley v. Mobile Mini, Inc., et al., No. 1:20-cv-00528 (D. Del.). The remaining action was actions
were filed in the United States District Court for the Southern District of New York and is are
captioned Stillman v. Mobile Mini, Inc., et al., No. 1:20-cv-03359 (S.D.N.Y.) and Main Line Capital Investments,
LLC v. Mobile Mini, Inc. et al., No. 1:20-cv-03613 (S.D.N.Y.). The complaints in each of the actions name Mobile Mini
and the members of the Mobile Mini Board as defendants. In addition, the Plumley complaint and Main
Line complaints also names name WillScot and Merger Sub as defendants. The complaints
generally assert claims under Sections 14(a) and 20(a) of the Exchange Act challenging the adequacy of certain disclosures made
in the joint proxy statement/prospectus which forms part of the registration statement on Form S-4 filed with the SEC on April
17, 2020. The Stein action asserts and Main Line actions assert claims individually,
while the Plumley and Stillman actions assert claims on behalf of a purported class of Mobile Mini stockholders.
The complaints seek, among other relief, an injunction preventing Mobile Mini from consummating the transaction, damages in the
event that the Merger is consummated, and attorneys’ fees. Mobile Mini and WillScot believe the claims asserted in the complaints
are without merit.
Forward
Looking Statements
This
Current Report on Form 8-K contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform
Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended. The words “estimates,” “expects,”
“anticipates,” “believes,” “forecasts,” “plans,” “intends,” “may,”
“will,” “should,” “shall,” “outlook” and variations of these words and similar
expressions identify forward-looking statements, which are generally not historical in nature. Certain of these forward-looking
statements relate to the Proposed Transaction, including: expected scale; operating efficiency; stockholder, employee and customer
benefits; key assumptions; timing of closing; the amount and timing of revenue and expense synergies; future financial benefits
and operating results; and integration spend, which reflects management's beliefs, expectations and objectives as of the date
hereof. Forward-looking statements are subject to a number of risks, uncertainties, assumptions and other important factors, many
of which are outside our control, which could cause actual results or outcomes to differ materially from those discussed in the
forward-looking statements. Although WillScot believes that these forward-looking statements are based on reasonable assumptions,
it can give no assurance that any such forward-looking statement will materialize. Important factors that may affect actual results
or outcomes include, among others, our ability to acquire and integrate new assets and operations; our ability to achieve planned
synergies related to acquisitions; our ability to manage growth and execute our business plan; our estimates of the size of the
markets for our products; the rate and degree of market acceptance of our products; the success of other competing modular space
and portable storage solutions that exist or may become available; rising costs adversely affecting our profitability (including
cost increases resulting from tariffs); potential litigation involving our company; general economic and market conditions impacting
demand for our products and services; implementation of tax reform; our ability to implement and maintain an effective system
of internal controls; and such other risks and uncertainties described in the periodic reports we file with the SEC from time
to time (including our Form 10-K for the year ending December 31, 2019 and our Form 10-Q for the quarter ended March 31, 2020),
which are available through the SEC’s EDGAR system at www.sec.gov and on our website. Any forward-looking statement speaks
only at the date on which it is made, and WillScot disclaims any obligation to update or revise 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
Additional
information about WillScot can be found on its investor relations website: https://investors.willscot.com.
Important
Information About the Proposed Transaction
In
connection with the Proposed Transaction, the Company filed a registration statement on Form S-4 (No. 333-237746), originally
filed on April 17, 2020, which includes the Joint Proxy Statement/Prospectus. The registration statement was declared effective
by the SEC on May 5, 2020, and the Company and Mobile Mini commenced mailing the Joint Proxy Statement/Prospectus on or about
May 8, 2020. Each party will file other documents regarding the Proposed Transaction with the SEC. No offering of securities shall
be made, except by means of a prospectus meeting the requirements of Section 10 of the U.S. Securities Act of 1933, as amended.
INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS AND OTHER RELEVANT DOCUMENTS FILED WITH
THE SEC CAREFULLY AND IN THEIR ENTIRETY, IF AND WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION THAT
STOCKHOLDERS SHOULD CONSIDER BEFORE MAKING ANY DECISION REGARDING THE PROPOSED TRANSACTION. Investors and security holders will
be able to obtain these documents (if and when available) free of charge from the SEC's website at www.sec.gov. The documents
filed by the Company with the SEC may also be obtained free of charge from the Company by requesting them by mail at WillScot
Corporation, 901 S. Bond Street, Suite 600, Baltimore, Maryland 21231. The documents filed by Mobile Mini may also be obtained
free of charge from Mobile Mini by requesting them by mail at Mobile Mini, Inc. 4646 E. Van Buren Street, Suite 400, Phoenix,
Arizona 85008.
Participants
in the Solicitation
The
Company, Mobile Mini, their respective directors and executive officers and other members of management and employees and certain
of their respective significant stockholders may be deemed to be participants in the solicitation of proxies in respect of the
Proposed Transaction. Information about the Company’s directors and executive officers is available in the Company's proxy
statement, dated March 20, 2020, as supplemented by the supplement dated April 13, 2020, for the 2020 Annual Meeting and the Company's
Annual Report on Form 10-K for the fiscal year ended December 31, 2019, which was filed with the SEC on March 2, 2020. Information
about Mobile Mini’s directors and executive officers is available in Mobile Mini’s proxy statement, dated March 16,
2020 as supplemented by the supplement dated April 10, 2020, for its 2020 Annual Meeting of Stockholders and Mobile Mini’s
Annual Report on Form 10-K for the fiscal year ended December 31, 2019, which was filed with the SEC on February 3, 2020. Information
regarding the persons who may, under the rules of the SEC, be deemed participants in the proxy solicitation and a description
of their direct and indirect interests, by security holding or otherwise, will be contained in the Joint Proxy Statement/Prospectus
and other relevant materials to be filed with the SEC regarding the Proposed Transaction when they become available. Investors
should read the Joint Proxy Statement/Prospectus carefully when it becomes available before making any voting or investment decisions.
You may obtain free copies of these documents from the SEC, the Company or Mobile Mini as indicated above.
No
Offer or Solicitation
This
Current Report on Form 8-K shall not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall
there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration
or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made except by means of
a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.
SIGNATURE
Pursuant
to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed
on its behalf by the undersigned, hereunto duly authorized.
|
|
WillScot Corporation
|
|
|
|
Dated: June 10, 2020
|
By:
|
/s/
HEZRON TIMOTHY LOPEZ
|
|
|
|
|
|
Name: Hezron Timothy Lopez
|
|
|
Title: Vice President, General Counsel &
Corporate Secretary
|
Mobile Mini (NASDAQ:MINI)
과거 데이터 주식 차트
부터 12월(12) 2024 으로 1월(1) 2025
Mobile Mini (NASDAQ:MINI)
과거 데이터 주식 차트
부터 1월(1) 2024 으로 1월(1) 2025