|
/s/ Philip Wieland
Philip Wieland,
Chief Executive Officer and Director |
| |
/s/ Eric Foss
Eric Foss,
Non-Executive Chair of the Board |
|
|
May 15, 2023
|
| | On behalf of the Board of Directors, | |
| | | |
/s/ Michael Chapman
Michael Chapman
Secretary |
|
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 12 | | | |
| | | | | 18 | | | |
| | | | | 18 | | | |
| | | | | 27 | | | |
| | | | | 27 | | | |
| | | | | 34 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 48 | | | |
| | | | | 48 | | | |
| | | | | 51 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 58 | | | |
| | | | | 60 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 63 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 64 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 67 | | | |
| | | | | 67 | | | |
| | | | | 67 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 69 | | | |
| | | | | 69 | | | |
| | | | | 70 | | |
| | | | | 71 | | | |
| | | | | 71 | | | |
| | | | | 73 | | | |
| | | | | 74 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
| | | | | 80 | | | |
| | | | | 82 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 86 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | 95 | | | |
| | | | | 95 | | | |
| | | | | 97 | | | |
| | | | | 98 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 105 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 111 | | | |
| | | | | 113 | | | |
| | | | | 114 | | |
| | | | | 116 | | | |
| | | | | 117 | | | |
| | | | | 118 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | | |
| | | | | F-1 | | | |
| | | | | G-1 | | | |
| | | | | H-1 | | |
Selected Company
|
| |
TEV / 2023E EBITDA
|
| |||
Ashland Global Specialty Chemicals Inc.
|
| | | | 10.5x | | |
Avient Corporation
|
| | | | 11.9x | | |
Axalta Coating Systems Ltd.
|
| | | | 11.3x | | |
ChampionX Corporation
|
| | | | 9.4x | | |
H.B. Fuller Company
|
| | | | 9.5x | | |
Ingevity Corporation
|
| | | | 8.8x | | |
Innospec Inc.
|
| | | | 11.3x | | |
ISS A/S
|
| | | | 7.5x | | |
Quaker Chemical Corporation
|
| | | | 15.3x | | |
Sensient Technologies Corporation
|
| | | | 14.5x | | |
Stepan Corporation
|
| | | | 9.7x | | |
Benchmark
|
| |
High
|
| |
Low
|
| |
Median
|
| |
3rd Quartile
|
| ||||||||||||
TEV / 2023E EBITDA
|
| | | | 15.3x | | | | | | 7.5x | | | | | | 10.5x | | | | | | 11.9x | | |
Month and Year
Announced |
| |
Acquiror
|
| |
Target
|
| |
TEV
($mm) |
| |
EBITDA
($mm) |
| |
TEV / LTM
EBITDA |
| |||||||||
June 2011 | | | Sealed Air Corporation | | | Diversey Holdings, Inc. | | | | $ | 4,355 | | | | | $ | 449 | | | | | | 9.7x | | |
April 2015 | | | New Mountain Capital, L.L.C. | | | Zep Inc. | | | | $ | 692 | | | | | $ | 59 | | | | | | 11.8x | | |
March 2017 | | |
Bain Capital, LLC
|
| | Sealed Air Corporation—Diversey Care Division | | | | $ | 3,200 | | | | | $ | 251 | | | | | | 12.7x | | |
October 2017 | | |
Diversey Holdings,
Inc. |
| | Zenith Hygiene Group plc | | | | $ | 131 | | | | | $ | 9 | | | | | | 14.0x | | |
April 2020 | | | EQT | | | Schülke & Mayr GmbH | | | | $ | 1,088 | | | | | $ | 82 | | | | | | 13.3x | | |
May 2020 | | | Kersia Group | | | Holchem Group Limited | | | | $ | 107 | | | | | | * | | | | | | * | | |
October 2020 | | | IK Investment Partners | | | Kersia Group | | | | | * | | | | | | * | | | | | | * | | |
November 2020 | | | Kersia Group | | | Sopura S.A. | | | | | * | | | | | | * | | | | | | * | | |
February 2021 | | |
(1)
Bain Capital Private Equity
(2)
Cinven
|
| | Lonza Group AG—Specialty Ingredients business | | | | $ | 4,672 | | | | | $ | 358 | | | | | | 13.0x | | |
August 2021 | | | Lanxess AG | | |
International Flavors &
Fragrances Inc. (IFF)—Microbial Control business |
| | | $ | 1,300 | | | | | $ | 100 | | | | | | 13.0x | | |
Benchmark
|
| |
High
|
| |
Low
|
| ||||||
TEV / LTM EBITDA
|
| | | | 14.0x | | | | | | 9.7x | | |
| | |
1 Day
Closing Price |
| |
1M
VWAP |
| ||||||
25th Percentile
|
| | | | 19% | | | | | | 16% | | |
Median
|
| | | | 28% | | | | | | 31% | | |
75th Percentile
|
| | | | 41% | | | | | | 49% | | |
| | |
Management
Projections |
| |
Market Rate Estimates(1)
|
| ||||||||||||||||||||||||||||||
| | |
2022E – 2027E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| ||||||||||||||||||
Currency Pair | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EUR/USD
|
| | | | 1.082 | | | | | | 1.10 | | | | | | 1.12 | | | | | | 1.13 | | | | | | 1.09 | | | | | | 1.11 | | |
CAD/USD
|
| | | | 0.739 | | | | | | 0.760 | | | | | | 0.770 | | | | | | 0.750 | | | | | | 0.780 | | | | | | 0.740 | | |
TRY/USD
|
| | | | 0.045 | | | | | | 0.049 | | | | | | 0.045 | | | | | | 0.03 | | | | | | 0.034 | | | | | | 0.034 | | |
GBP/USD
|
| | | | 1.246 | | | | | | 1.25 | | | | | | 1.28 | | | | | | 1.29 | | | | | | 1.24 | | | | | | 1.26 | | |
INR/USD
|
| | | | 0.0119 | | | | | | 0.0123 | | | | | | 0.0123 | | | | | | 0.0122 | | | | | | 0.0126 | | | | | | 0.0126 | | |
| | |
Company Management Forecasts
|
| |||||||||||||||||||||||||||
Dollars in millions, unless otherwise stated
|
| |
2023F
|
| |
2024F
|
| |
2025F
|
| |
2026F
|
| |
2027F
|
| |||||||||||||||
Net Sales
|
| | | $ | 3,023.2 | | | | | $ | 3,147.8 | | | | | $ | 3,352.6 | | | | | $ | 3,569.9 | | | | | $ | 3,794.0 | | |
YoY % change
|
| | | | N/A | | | | | | 4.1% | | | | | | 6.5% | | | | | | 6.5% | | | | | | 6.3% | | |
Gross Profit
|
| | | $ | 1,192.5 | | | | | $ | 1,261.1 | | | | | $ | 1,351.3 | | | | | $ | 1,448.1 | | | | | $ | 1,547.6 | | |
% Margin
|
| | | | 39.4% | | | | | | 40.1% | | | | | | 40.3% | | | | | | 40.6% | | | | | | 40.8% | | |
EBITDA(1) | | | | $ | 370.4 | | | | | $ | 397.6 | | | | | $ | 445.4 | | | | | $ | 499.5 | | | | | $ | 554.3 | | |
% Margin
|
| | | | 12.3% | | | | | | 12.6% | | | | | | 13.3% | | | | | | 14.0% | | | | | | 14.6% | | |
EBIT(2) | | | | $ | 274.7 | | | | | $ | 301.9 | | | | | $ | 349.7 | | | | | $ | 403.8 | | | | | $ | 458.6 | | |
% Margin
|
| | | | 9.1% | | | | | | 9.6% | | | | | | 10.4% | | | | | | 11.3% | | | | | | 12.1% | | |
Cash Taxes
|
| | | -$ | 46.8 | | | | | -$ | 50.2 | | | | | -$ | 56.2 | | | | | -$ | 63.0 | | | | | -$ | 69.8 | | |
NOPAT(3) | | | | $ | 227.9 | | | | | $ | 251.6 | | | | | $ | 293.4 | | | | | $ | 340.8 | | | | | $ | 388.8 | | |
Depreciation and amortization
|
| | | $ | 95.7 | | | | | $ | 95.7 | | | | | $ | 95.7 | | | | | $ | 95.7 | | | | | $ | 95.7 | | |
Capital Expenditures
|
| | | -$ | 106.0 | | | | | -$ | 111.0 | | | | | -$ | 109.5 | | | | | -$ | 109.5 | | | | | -$ | 109.5 | | |
Change in NWC
|
| | | -$ | 14.4 | | | | | -$ | 13.6 | | | | | -$ | 19.1 | | | | | -$ | 19.5 | | | | | -$ | 18.2 | | |
Other Adhoc Operating Costs
|
| | | -$ | 65.0 | | | | | -$ | 45.0 | | | | | -$ | 40.0 | | | | | -$ | 35.0 | | | | | -$ | 35.0 | | |
Other Operating Cash Flow Items
|
| | | $ | 30.0 | | | | | $ | 10.0 | | | | | $ | 10.0 | | | | | $ | 10.0 | | | | | $ | 10.0 | | |
M&A
|
| | | -$ | 10.0 | | | | | -$ | 50.0 | | | | | -$ | 50.0 | | | | | -$ | 50.0 | | | | | -$ | 50.0 | | |
Tax Receivable Agreement
|
| | | -$ | 1.6 | | | | | -$ | 4.4 | | | | | -$ | 14.7 | | | | | -$ | 14.7 | | | | | -$ | 14.7 | | |
Unlevered FCF(4)
|
| | | $ | 156.5 | | | | | $ | 133.3 | | | | | $ | 165.8 | | | | | $ | 217.8 | | | | | $ | 267.1 | | |
| | |
Cash Severance ($)(1)
|
| |
Equity ($)(2)
|
| |
Continued Health Benefits ($)
|
| |
Total ($)
|
| ||||||||||||
Philip Wieland
|
| | | | 1,819,576 | | | | | | 8,269,170 | | | | | | — | | | | | | 10,088,746 | | |
Todd Herndon
|
| | | | 1,168,124 | | | | | | 1,729,114 | | | | | | 36,290(3) | | | | | | 2,933,528 | | |
Gaetano Redaelli
|
| | | | 1,714,814 | | | | | | 546,889 | | | | | | — | | | | | | 2,261,703 | | |
Sinéad Kwant
|
| | | | 879,955 | | | | | | 2,554,448 | | | | | | — | | | | | | 3,434,403 | | |
Rudolf Verheul
|
| | | | 565,295 | | | | | | 1,053,242 | | | | | | — | | | | | | 1,618,537 | | |
| | |
Base Salary ($)
|
| |
Target Annual Incentive
Opportunity ($) |
| |
Average Annual Incentive
Payment Amount for Last Three Fiscal Years ($) |
| |||||||||
Philip Wieland
|
| | | | 909,788 | | | | | | 909,788 | | | | | | N/A | | |
Todd Herndon
|
| | | | 648,958 | | | | | | 519,166 | | | | | | N/A | | |
Gaetano Redaelli
|
| | | | 428,703 | | | | | | 214,352 | | | | | | N/A | | |
Sinéad Kwant
|
| | | | 549,972 | | | | | | 329,983 | | | | | | N/A | | |
Rudolf Verheul
|
| | | | 401,058 | | | | | | N/A | | | | | | 164,238 | | |
Named Executive Officer
|
| |
Restricted
Ordinary Shares (Single Trigger) ($) |
| |
2022
Bonus RSUs (Single Trigger) ($) |
| |
Unvested
IPO RSUs (Double Trigger) ($) |
| |
Unvested
Company PSUs (Double Trigger) ($) |
| |
Unvested
Closing RSUs (Double Trigger) ($) |
| |
TRA
RSUs (Double Trigger) ($) |
| |
Unvested
Non-IPO RSUs (Double Trigger) ($) |
| |
Total ($)
|
| ||||||||||||||||||||||||
Philip Wieland
|
| | | | 4,414,007 | | | | | | — | | | | | | 559,994 | | | | | | 1,766,352 | | | | | | 525,000 | | | | | | 415,027 | | | | | | 588,790 | | | | | | 8,269,170 | | |
Todd Herndon
|
| | | | — | | | | | | — | | | | | | 559,994 | | | | | | 706,541 | | | | | | 227,060 | | | | | | — | | | | | | 235,519 | | | | | | 1,729,114 | | |
Gaetano Redaelli
|
| | | | — | | | | | | — | | | | | | 139,994 | | | | | | 196,325 | | | | | | 58,430 | | | | | | 86,696 | | | | | | 65,444 | | | | | | 546,889 | | |
Sinéad Kwant
|
| | | | 1,288,787 | | | | | | 120,389 | | | | | | 559,994 | | | | | | 312,194 | | | | | | 122,497 | | | | | | 46,519 | | | | | | 104,068 | | | | | | 2,554,448 | | |
Rudolf Verheul
|
| | | | — | | | | | | — | | | | | | 559,994 | | | | | | 263,903 | | | | | | 89,174 | | | | | | 52,206 | | | | | | 87,965 | | | | | | 1,053,242 | | |