| | |
|
|
|
|
| |
|
|
|
Steven C. Voorhees
Chief Executive Officer Rock-Tenn Company |
| |
John A. Luke, Jr.
Chairman and Chief Executive Officer MeadWestvaco Corporation |
|
|
Rock-Tenn Company
504 Thrasher Street Norcross, GA 30071 (678) 291-7456 Attn: Corporate Secretary |
| |
MeadWestvaco Corporation
501 South 5th Street Richmond, VA 23219 (804) 444-1000 Attn: Corporate Secretary |
|
| | |
Page
|
| |||
| | | | iv | | | |
SUMMARY | | | | | 1 | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 17 | | | |
| | | | 17 | | | |
| | | | 17 | | | |
| | | | 19 | | | |
| | | | 21 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 35 | | | |
| | | | 38 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 46 | | | |
| | | | 46 | | | |
| | | | 46 | | | |
| | | | 47 | | |
| | |
Page
|
| |||
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 49 | | | |
| | | | 49 | | | |
| | | | 56 | | | |
| | | | 60 | | | |
| | | | 63 | | | |
| | | | 86 | | | |
| | | | 112 | | | |
| | | | 118 | | | |
| | | | 127 | | | |
| | | | 129 | | | |
| | | | 130 | | | |
| | | | 133 | | | |
| | | | 134 | | | |
| | | | 134 | | | |
| | | | 136 | | | |
| | | | 136 | | | |
| | | | 137 | | | |
| | | | 138 | | | |
| | | | 138 | | | |
| | | | 138 | | | |
| | | | 138 | | | |
| | | | 138 | | | |
| | | | 139 | | | |
| | | | 141 | | | |
| | | | 145 | | | |
| | | | 145 | | | |
| | | | 164 | | | |
| | | | 165 | | | |
| | | | 167 | | | |
| | | | 172 | | | |
| | | | 178 | | | |
| | | | 180 | | | |
| | | | 183 | | | |
| | | | 195 | | | |
| | | | 195 | | | |
| | | | 195 | | | |
| | | | 197 | | |
| | |
Page
|
| |||
EXPERTS | | | | | 197 | | |
| | | | 197 | | | |
| | | | 197 | | | |
| | | | 197 | | | |
| | | | 197 | | | |
| | | | 197 | | | |
| | | | 198 | | | |
HOUSEHOLDING | | | | | 198 | | |
| | | | 198 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | | |
| | | | E-1 | | | |
| | | | F-1 | | | |
| | | | G-1 | | | |
| | | | H-1 | | | |
| | | | I-1 | | |
|
if you are a RockTenn shareholder:
|
| |
if you are a MWV stockholder:
|
|
|
Georgeson Inc.
480 Washington Blvd., 26th Floor Jersey City, NJ 07310 (866) 203-9401 (Toll Free) |
| |
Georgeson Inc.
480 Washington Blvd., 26th Floor Jersey City, NJ 07310 (866) 482-4931 (Toll Free) |
|
| | |
Year Ended September 30,
|
| |
Six Months Ended
March 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |
2010
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||
| | |
(In millions, except per share amounts)
|
| |||||||||||||||||||||||||||||||||||||||
Net sales
|
| | | $ | 9,895.1 | | | | | $ | 9,545.4 | | | | | $ | 9,207.6 | | | | | $ | 5,399.6 | | | | | $ | 3,001.4 | | | | | $ | 4,969.8 | | | | | $ | 4,756.2 | | |
Alternative fuel mixture credit, net of
expenses(a) |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 28.8 | | | | | $ | — | | | | | $ | — | | |
Pension lump sum settlement expense and retiree medical curtailment, net(b)
|
| | | $ | 47.9 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 11.9 | | | | | $ | — | | |
Restructuring and other costs, net
|
| | | $ | 55.6 | | | | | $ | 78.0 | | | | | $ | 75.2 | | | | | $ | 93.3 | | | | | $ | 7.4 | | | | | $ | 22.6 | | | | | $ | 31.8 | | |
Cellulosic biofuel producer credit, net(c)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 27.6 | | | | | $ | — | | | | | $ | — | | |
Net income attributable to Rock-Tenn Company shareholders(d)
|
| | | $ | 479.7 | | | | | $ | 727.3 | | | | | $ | 249.1 | | | | | $ | 141.1 | | | | | $ | 225.6 | | | | | $ | 234.9 | | | | | $ | 192.5 | | |
Diluted earnings per share attributable to Rock-Tenn Company shareholders
|
| | | $ | 3.29 | | | | | $ | 4.98 | | | | | $ | 1.72 | | | | | $ | 1.38 | | | | | $ | 2.85 | | | | | $ | 1.65 | | | | | $ | 1.32 | | |
Diluted weighted average shares outstanding
|
| | | | 146.0 | | | | | | 146.1 | | | | | | 144.1 | | | | | | 100.9 | | | | | | 78.2 | | | | | | 142.7 | | | | | | 146.3 | | |
Dividends paid per common share
|
| | | $ | 0.70 | | | | | $ | 0.525 | | | | | $ | 0.40 | | | | | $ | 0.40 | | | | | $ | 0.30 | | | | | $ | 0.5080 | | | | | $ | 0.35 | | |
Book value per common share
|
| | | $ | 30.76 | | | | | $ | 29.94 | | | | | $ | 24.02 | | | | | $ | 23.92 | | | | | $ | 13.00 | | | | | $ | 31.44 | | | | | $ | 30.69 | | |
Total assets
|
| | | $ | 11,039.7 | | | | | $ | 10,733.4 | | | | | $ | 10,687.1 | | | | | $ | 10,566.0 | | | | | $ | 2,914.9 | | | | | $ | 10,820.9 | | | | | $ | 10,549.0 | | |
Current portion of debt
|
| | | $ | 132.6 | | | | | $ | 2.9 | | | | | $ | 261.3 | | | | | $ | 143.3 | | | | | $ | 231.6 | | | | | $ | 126.4 | | | | | $ | 32.0 | | |
Long-term debt due after one year
|
| | | $ | 2,852.1 | | | | | $ | 2,841.9 | | | | | $ | 3,151.2 | | | | | $ | 3,302.5 | | | | | $ | 897.3 | | | | | $ | 2,623.0 | | | | | $ | 2,634.8 | | |
Total debt
|
| | | $ | 2,984.7 | | | | | $ | 2,844.8 | | | | | $ | 3,412.5 | | | | | $ | 3,445.8 | | | | | $ | 1,128.9 | | | | | $ | 2,749.4 | | | | | $ | 2,666.8 | | |
Total Rock-Tenn Company shareholders’ equity
|
| | | $ | 4,306.8 | | | | | $ | 4,312.3 | | | | | $ | 3,405.7 | | | | | $ | 3,371.6 | | | | | $ | 1,011.3 | | | | | $ | 4,426.5 | | | | | $ | 4,405.1 | | |
Net cash provided by operating activities
|
| | | $ | 1,151.8 | | | | | $ | 1,032.5 | | | | | $ | 656.7 | | | | | $ | 461.7 | | | | | $ | 377.3 | | | | | $ | 550.8 | | | | | $ | 531.1 | | |
Capital expenditures
|
| | | $ | 534.2 | | | | | $ | 440.4 | | | | | $ | 452.4 | | | | | $ | 199.4 | | | | | $ | 106.2 | | | | | $ | 235.2 | | | | | $ | 227.1 | | |
Cash (received) paid for business acquisitions, net of cash acquired
|
| | | $ | 474.4 | | | | | $ | 6.3 | | | | | $ | 125.6 | | | | | $ | 1,300.1 | | | | | $ | 23.9 | | | | | $ | (3.7) | | | | | $ | 60.0 | | |
| | |
Year ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
2014(a)
|
| |
2013(b)
|
| |
2012(c)
|
| |
2011(d)
|
| |
2010(e)
|
| |
2015(f)
|
| |
2014(g)
|
| |||||||||||||||||||||
| | |
(Dollars in millions, except per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Net sales
|
| | | $ | 5,631 | | | | | $ | 5,389 | | | | | $ | 5,287 | | | | | $ | 5,179 | | | | | $ | 4,794 | | | | | $ | 1,282 | | | | | $ | 1,322 | | |
Income from continuing operations attributable to the company
|
| | | $ | 262 | | | | | $ | 320 | | | | | $ | 153 | | | | | $ | 177 | | | | | $ | 137 | | | | | $ | 31 | | | | | $ | 31 | | |
Income (loss) from discontinued
operations |
| | | $ | 1 | | | | | $ | 519 | | | | | $ | 52 | | | | | $ | 69 | | | | | $ | (31) | | | | | $ | 2 | | | | | $ | 0 | | |
Net income attributable to the company
|
| | | $ | 263 | | | | | $ | 839 | | | | | $ | 205 | | | | | $ | 246 | | | | | $ | 106 | | | | | $ | 33 | | | | | $ | 31 | | |
Income from continuing operations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Per share – basic
|
| | | $ | 1.55 | | | | | $ | 1.81 | | | | | $ | 0.88 | | | | | $ | 1.04 | | | | | $ | 0.80 | | | | | $ | 0.19 | | | | | $ | 0.18 | | |
Per share – diluted
|
| | | $ | 1.53 | | | | | $ | 1.78 | | | | | $ | 0.87 | | | | | $ | 1.02 | | | | | $ | 0.79 | | | | | $ | 0.18 | | | | | $ | 0.18 | | |
Net income per share – basic
|
| | | $ | 1.55 | | | | | $ | 4.74 | | | | | $ | 1.18 | | | | | $ | 1.45 | | | | | $ | 0.62 | | | | | $ | 0.20 | | | | | $ | 0.18 | | |
Net income per share – diluted
|
| | | $ | 1.53 | | | | | $ | 4.66 | | | | | $ | 1.16 | | | | | $ | 1.42 | | | | | $ | 0.62 | | | | | $ | 0.19 | | | | | $ | 0.18 | | |
Depreciation, depletion and amortization expense
|
| | | $ | 370 | | | | | $ | 390 | | | | | $ | 366 | | | | | $ | 361 | | | | | $ | 354 | | | | | $ | 82 | | | | | $ | 93 | | |
Number of common shareholders
|
| | | | 17,000 | | | | | | 17,000 | | | | | | 18,000 | | | | | | 20,000 | | | | | | 21,000 | | | | | | 17,000 | | | | | | 17,000 | | |
Weighted average number of shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | 169 | | | | | | 177 | | | | | | 174 | | | | | | 170 | | | | | | 170 | | | | | | 168 | | | | | | 171 | | |
Diluted
|
| | | | 172 | | | | | | 180 | | | | | | 177 | | | | | | 174 | | | | | | 173 | | | | | | 171 | | | | | | 174 | | |
Dividends paid(a)
|
| | | $ | 344 | | | | | $ | 177 | | | | | $ | 173 | | | | | $ | 170 | | | | | $ | 160 | | | | | $ | 42 | | | | | $ | 218 | | |
Dividends declared (per share)(a)
|
| | | $ | 2.00 | | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 0.94 | | | | | $ | 0.25 | | | | | $ | 1.25 | | |
Book value (per share)
|
| | | $ | 19.46 | | | | | $ | 22.61 | | | | | $ | 19.04 | | | | | $ | 18.50 | | | | | $ | 19.40 | | | | | $ | 18.65 | | | | | $ | 20.86 | | |
Working capital
|
| | | $ | 945 | | | | | $ | 1,300 | | | | | $ | 960 | | | | | $ | 766 | | | | | $ | 1,220 | | | | | $ | 926 | | | | | $ | 889 | | |
Current ratio
|
| | | | 1.9 | | | | | | 2.1 | | | | | | 1.9 | | | | | | 1.5 | | | | | | 2.0 | | | | | | 2.0 | | | | | | 1.9 | | |
Property, plant, equipment and forestlands,
net |
| | | $ | 3,422 | | | | | $ | 3,647 | | | | | $ | 3,593 | | | | | $ | 3,276 | | | | | $ | 2,982 | | | | | $ | 3,306 | | | | | $ | 3,646 | | |
Total assets
|
| | | $ | 9,364 | | | | | $ | 10,285 | | | | | $ | 8,908 | | | | | $ | 8,810 | | | | | $ | 8,814 | | | | | $ | 9,133 | | | | | $ | 9,755 | | |
Long-term debt, excluding current maturities
|
| | | $ | 1,790 | | | | | $ | 1,816 | | | | | $ | 2,100 | | | | | $ | 1,880 | | | | | $ | 2,042 | | | | | $ | 1,810 | | | | | $ | 1,849 | | |
Shareholders’ equity
|
| | | $ | 3,254 | | | | | $ | 3,944 | | | | | $ | 3,340 | | | | | $ | 3,162 | | | | | $ | 3,266 | | | | | $ | 3,130 | | | | | $ | 3,500 | | |
Debt to total capital (shareholders’ equity and total debt)
|
| | | | 37% | | | | | | 32% | | | | | | 39% | | | | | | 40% | | | | | | 39% | | | | | | 38% | | | | | | 36% | | |
Primary production of paperboard (thousands, in tons)
|
| | | | 3,082 | | | | | | 2,998 | | | | | | 2,936 | | | | | | 2,848 | | | | | | 2,804 | | | | | | 737 | | | | | | 755 | | |
New investment in property, plant, equipment and forestlands on a continuing operations basis
|
| | | $ | 346 | | | | | $ | 506 | | | | | $ | 654 | | | | | $ | 652 | | | | | $ | 226 | | | | | $ | 65 | | | | | $ | 66 | | |
Acres of forestlands owned (thousands)
|
| | | | 135 | | | | | | 135 | | | | | | 135 | | | | | | 135 | | | | | | 135 | | | | | | 135 | | | | | | 135 | | |
Number of employees at period end
|
| | | | 15,000 | | | | | | 16,000 | | | | | | 16,000 | | | | | | 17,000 | | | | | | 18,000 | | | | | | 15,000 | | | | | | 16,000 | | |
| | |
As of or for the
Six Months Ended March 31, 2015 |
| |
As of or for the
Year Ended September 30, 2014 |
| ||||||||||||||||||
| | |
Pre-Spin
|
| |
Post-Spin
|
| |
Pre-Spin
|
| |
Post-Spin
|
| ||||||||||||
| | |
(in millions, except per share amounts)
|
| |||||||||||||||||||||
Pro Forma Condensed Combined Statement of Income Data
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 7,556.8 | | | | | $ | 7,076.8 | | | | | $ | 15,383.5 | | | | | $ | 14,342.7 | | |
Cost of goods sold
|
| | | $ | 6,076.7 | | | | | $ | 5,731.1 | | | | | $ | 12,219.4 | | | | | $ | 11,490.1 | | |
Gross profit
|
| | | $ | 1,480.1 | | | | | $ | 1,345.7 | | | | | $ | 3,164.1 | | | | | $ | 2,852.6 | | |
Income from continuing operations
|
| | | $ | 347.2 | | | | | $ | 312.9 | | | | | $ | 754.6 | | | | | $ | 666.8 | | |
Net income attributable to WestRock Company shareholders
|
| | | $ | 332.1 | | | | | $ | 299.8 | | | | | $ | 733.5 | | | | | $ | 649.7 | | |
Basic earnings per share attributable to WestRock Company shareholders from continuing operations
|
| | | $ | 1.26 | | | | | $ | 1.14 | | | | | $ | 2.77 | | | | | $ | 2.45 | | |
Diluted earnings per share attributable to WestRock Company shareholders from continuing operations
|
| | | $ | 1.24 | | | | | $ | 1.13 | | | | | $ | 2.73 | | | | | $ | 2.42 | | |
Pro Forma Condensed Combined Balance Sheet Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital
|
| | | $ | 2,355.6 | | | | | $ | 2,119.6 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 25,958.7 | | | | | $ | 22,452.3 | | | | | | | | | | | | | | |
Long-term debt due after one year
|
| | | $ | 5,740.6 | | | | | $ | 5,654.6 | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | $ | 12,241.7 | | | | | $ | 9,506.5 | | | | | | | | | | | | | | |
| | |
As of or for the
Six Months Ended March 31, 2015 |
| |
As of or for the
Year Ended September 30, 2014 |
| ||||||
RockTenn – Historical: | | | | | | | | | | | | | |
Book value per share
|
| | | $ | 31.44 | | | | | $ | 30.76 | | |
Cash dividends per share
|
| | | $ | 0.5080 | | | | | $ | 0.70 | | |
Diluted earnings per share attributable to RockTenn shareholders from
continuing operations |
| | | $ | 1.65 | | | | | $ | 3.29 | | |
Basic earnings per share attributable to RockTenn shareholders from continuing operations
|
| | | $ | 1.67 | | | | | $ | 3.34 | | |
| | |
As of or for the
Three Months Ended March 31, 2015 |
| |
As of or for the
Year Ended December 31, 2014 |
| ||||||
MWV – Historical: | | | | | | | | | | | | | |
Book value per share
|
| | | $ | 18.65 | | | | | $ | 19.46 | | |
Cash dividends per share
|
| | | $ | 0.25 | | | | | $ | 2.00(1) | | |
Diluted earnings per share attributable to MWV shareholders from continuing operations
|
| | | $ | 0.19 | | | | | $ | 1.53 | | |
Basic earnings per share attributable to MWV shareholders from continuing operations
|
| | | $ | 0.20 | | | | | $ | 1.55 | | |
| | |
As of or for the
Six Months Ended March 31, 2015 |
| |
As of or for the
Year Ended September 30, 2014 |
| ||||||||||||||||||
| | |
Pre-Spin
|
| |
Post-Spin
|
| |
Pre-Spin
|
| |
Post-Spin
|
| ||||||||||||
Holdings Pro Forma Combined: | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share
|
| | | $ | 46.85 | | | | | $ | 36.38 | | | |
n/a
|
| |
n/a
|
| ||||||
Cash dividends per share
|
| | | $ | 0.5080(2) | | | | | $ | 0.5080(2) | | | | | $ | 0.70(2) | | | | | $ | 0.70(2) | | |
Diluted earnings per share attributable to WestRock Company shareholders from continuing operations
|
| | | $ | 1.24 | | | | | $ | 1.13 | | | | | $ | 2.73 | | | | | $ | 2.42 | | |
Basic earnings per share attributable to WestRock Company shareholders from continuing operations
|
| | | $ | 1.26 | | | | | $ | 1.14 | | | | | $ | 2.77 | | | | | $ | 2.45 | | |
| | |
As of or for the
Six Months Ended March 31, 2015 |
| |
As of or for the
Year Ended December 31, 2014 |
| ||||||||||||||||||
| | |
Pre-Spin
|
| |
Post-Spin
|
| |
Pre-Spin
|
| |
Post-Spin
|
| ||||||||||||
MWV Pro Forma – Equivalent: | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share
|
| | | $ | 36.55 | | | | | $ | 28.38 | | | |
n/a
|
| |
n/a
|
| ||||||
Cash dividends per share
|
| |
(2)
|
| |
(2)
|
| |
(2)
|
| |
(2)
|
| ||||||||||||
Diluted earnings per share attributable to MWV shareholders from
continuing operations |
| | | $ | 0.97 | | | | | $ | 0.88 | | | | | $ | 2.13 | | | | | $ | 1.89 | | |
Basic earnings per share attributable to MWV shareholders from continuing operations
|
| | | $ | 0.99 | | | | | $ | 0.89 | | | | | $ | 2.16 | | | | | $ | 1.91 | | |
TEV/2015E EBITDA
|
| |
Low
|
| |
High
|
| |
Mean
|
| |
Median
|
| ||||||||||||
MWV Selected Paperboard Companies
|
| | | | 8.8x | | | | | | 9.0x | | | | | | 8.9x | | | | | | 8.9x | | |
MWV Selected Dispensing Companies
|
| | | | 8.7x | | | | | | 9.6x | | | | | | 9.2x | | | | | | 9.2x | | |
MWV Selected Specialty Chemicals Companies
|
| | | | 7.6x | | | | | | 13.4x | | | | | | 9.7x | | | | | | 8.8x | | |
MWV Selected Containerboard Company
|
| |
9.3x
|
|
MWV Business Segment
|
| |
Representative
Range |
| |
Implied Value
(in millions) |
|
Food & Beverage
|
| |
8.5x – 9.0x
|
| |
$4,267 – $4,518
|
|
Industrial
|
| |
9.0x – 11.0x
|
| |
$1,026 – $1,254
|
|
Specialty Chemicals
|
| |
9.0x – 11.0x
|
| |
$2,268 – $2,772
|
|
Home, Health & Beauty
|
| |
8.5x – 9.5x
|
| |
$774 – $865
|
|
TEV/2015E EBITDA
|
| |
Low
|
| |
High
|
| |
Mean
|
| |
Median
|
| ||||||||||||
RockTenn Selected Containerboard Companies
|
| | | | 7.3x | | | | | | 8.4x | | | | | | 8.0x | | | | | | 8.2x | | |
RockTenn Selected Paperboard Companies
|
| | | | 8.5x | | | | | | 9.0x | | | | | | 8.8x | | | | | | 8.8x | | |
RockTenn Business Segment
|
| |
Representative
Range |
| |
Implied Value
(in millions) |
|
Consumer Packaging
|
| |
8.5x – 9.0x
|
| |
$2,566 – $2,717
|
|
Corrugated Packaging
|
| |
7.25x – 8.25x
|
| |
$8,893 – $10,120
|
|
Merchandising Displays
|
| |
7.5x – 8.5x
|
| |
$562 – $637
|
|
Recycling
|
| |
5.0x – 5.0x
|
| |
$117 – $117
|
|
CY 2015E Financial Metric
|
| |
Approximate
Percentage Contributed by RockTenn |
| |||
Revenue
|
| | | | 65% | | |
EBITDA*
|
| | | | 61% | | |
EBIT**
|
| | | | 60% | | |
Net Income
|
| | | | 61% | | |
Enterprise Value
|
| | | | 60% | | |
Equity Value
|
| | | | 54% | | |
| | |
CY2015E
(Including Incremental Synergies) |
| |
CY2015E
(Excluding Incremental Synergies) |
| ||||||
Accretion/Dilution to RockTenn Adjusted EPS
|
| | | | 0.6% | | | | | | (16.7)% | | |
Accretion/Dilution to RockTenn Adjusted FCF per share | | | | | | | | | | | | | |
Including Normalized Pension Funding Benefit*
|
| | | | 15.7% | | | | | | (6.0)% | | |
Excluding Normalized Pension Funding Benefit*
|
| | | | 3.5% | | | | | | (18.2)% | | |
Time Period/Date
|
| |
Share Price
|
| |||
30-Day VWAP
|
| | | $ | 44.49 | | |
60-Day VWAP
|
| | | $ | 44.35 | | |
6-Month VWAP
|
| | | $ | 42.85 | | |
12-Month VWAP
|
| | | $ | 40.51 | | |
Time Period/Date
|
| |
Share Price
|
| |||
30-Day VWAP
|
| | | $ | 60.85 | | |
60-Day VWAP
|
| | | $ | 57.92 | | |
6-Month VWAP
|
| | | $ | 52.93 | | |
12-Month VWAP
|
| | | $ | 52.00 | | |
Time Period/Date
|
| |
Implied Exchange Ratio
|
| |||
January 21, 2015
|
| | | | 0.71x | | |
30-Day Trading Average Exchange Ratio
|
| | | | 0.73x | | |
60-Day Trading Average Exchange Ratio
|
| | | | 0.77x | | |
6-Month Trading Average Exchange Ratio
|
| | | | 0.82x | | |
12-Month Trading Average Exchange Ratio
|
| | | | 0.79x | | |
| | |
Implied Exchange Ratio
(excluding synergies) |
| |
MWV
Exchange Ratio |
| ||||||
Street Cases
|
| | | | 0.609x – 0.835x | | | | | | 0.780x | | |
Management Cases
|
| | |
|
0.540x – 0.732x
|
| |
| | |
Implied Exchange Ratio
(including synergies) |
| |
MWV
Exchange Ratio |
| ||||||
Street Cases
|
| | | | 0.706x – 1.019x | | | | | | 0.780x | | |
Management Cases
|
| | |
|
0.632x – 0.907x
|
| |
Applicable Period
|
| |
Average
Exchange Ratio |
| |||
Average Closing Price for 12-Month Period
|
| | | | 0.793x | | |
Average Closing Price for 24-Month Period
|
| | | | 0.757x | | |
Average Closing Price for 36-Month Period
|
| | | | 0.805x | | |
| | |
Implied Ownership Based on Contribution
|
| | ||||||||||||||
Metric
|
| |
RockTenn
|
| |
MWV
|
| |
Implied Exchange Ratio
|
| |||||||||
Enterprise Value
|
| | | | 54% | | | | | | 46% | | | | | | 0.715x | | |
2014E Sales
|
| | | | 64% | | | | | | 36% | | | | | | 0.470x | | |
2015E Sales
|
| | | | 65% | | | | | | 35% | | | | | | 0.446x | | |
2014E EBITDA
|
| | | | 66% | | | | | | 34% | | | | | | 0.434x | | |
2015E EBITDA
|
| | | | 64% | | | | | | 36% | | | | | | 0.465x | | |
2014E FCF
|
| | | | 83% | | | | | | 17% | | | | | | 0.167x | | |
2015E FCF
|
| | | | 74% | | | | | | 26% | | | | | | 0.295x | | |
2014E Net Income
|
| | | | 61% | | | | | | 39% | | | | | | 0.542x | | |
2015E Net Income
|
| | | | 63% | | | | | | 37% | | | | | | 0.496x | | |
Metric
|
| |
“Has”
(stand-alone RockTenn) |
| |
“Gets”
(combined company, including synergies) |
|
Comparable Companies | | | | ||||
Street Cases
|
| |
$60.10 – $72.07
|
| |
$66.39 – $ 81.48
|
|
Management Cases
|
| |
$63.17 – $75.61
|
| |
$65.99 – $ 80.74
|
|
Discounted Cash Flow
|
| |
$81.31 – $97.74
|
| |
$82.04 – $100.60
|
|
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
June 10, 2013 | | | KapStone Paper and Packaging Corporation | | | Longview Fiber Paper and Packaging, Inc. | |
Jan. 17, 2012 | | | DS Smith plc | | | Svenska Cellulosa Aktiebolaget (packaging operations) |
|
Jun. 6, 2011 | | | International Paper Co. | | | Temple-Inland, Inc. | |
Jan. 23, 2011 | | | Rock-Tenn Company | | |
Smurfit-Stone Container Corporation
|
|
Mar. 17, 2008 | | | International Paper Co. | | | Weyerhaeuser Co. (containerboard, packaging and recycling operations) |
|
Jan. 10, 2008 | | | Rock-Tenn Company | | | Southern Container Corporation | |
Sep. 7, 2007 | | | Aldabra 2 Acquisition Corp. | | | Boise Cascade Company | |
Dec. 5, 2006 | | | Cascades, Inc. | | | Norampac Inc. | |
Nov. 13, 2005 | | | Koch Forest Products Inc. | | | Georgia-Pacific Corp. | |
Sep. 13, 2005 | | | Jefferson Smurfit Group | | | Kappa Packaging | |
Aug. 29, 2001 | | | Westvaco Corp. | | | Mead Corp. | |
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
Nov. 24, 2014 | | | Onex Corporation | | | SIG Combibloc Group AG | |
Sep. 16, 2013 | | |
Packaging Corporation of America
|
| | Boise Inc. | |
Jul. 5, 2009 | | | Bemis Co. Inc. | | | Alcan Packaging (Food Americas operations) |
|
Jul. 9, 2007 | | | Graphic Packaging Corp. | | | Altivity Packaging LLC | |
May 11, 2006 | | | Texas Pacific Group | | | Bluegrass Container Co. | |
Apr. 28, 2005 | | | Rock-Tenn Company | | | Gulf States Paper Corp. (pulp, paperboard and paperboard packaging operations) |
|
Jul. 1, 2004 | | | Madison Dearborn Partners | | | Boise Cascade Corp. (wood & paper operations) |
|
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
Sep. 19, 2014 | | | Arkema Inc. | | | Bostik, Inc. | |
Sep. 11, 2014 | | | Eastman Chemical Company | | | Taminco Corporation | |
Mar. 10, 2014 | | | Minerals Technologies Inc. | | | Amcol International Corporation | |
Oct. 7, 2013 | | | Solvay SA | | | Chemlogics Group, LLC | |
Nov. 7, 2012 | | | Hinduja Group (Gulf Oil Corp.) | | | Houghton International Inc. | |
Jun. 20, 2012 | | | Cabot Corporation | | | Norit NV | |
Jan. 27, 2012 | | | Eastman Chemical Company | | | Solutia Inc. | |
Jul. 11, 2011 | | | Lonza Group AG | | | Arch Chemicals Inc. | |
May 31, 2011 | | | Ashland Inc. | | | International Specialty Products Inc. | |
Feb. 16, 2011 | | | Clariant AG | | | Süd-Chemie AG | |
Jun. 23, 2010 | | | BASF SE | | | Cognis Holding GmbH | |
Sep. 15, 2008 | | | BASF SE | | | Ciba Holding AG | |
Jul. 11, 2008 | | | Ashland Inc. | | | Hercules Inc. | |
| | |
Enterprise Value / EBITDA
|
| |||
Corrugated Packaging
|
| | | | 6.0x – 11.4x | | |
Consumer Packaging
|
| | | | 6.1x – 11.4x | | |
Specialty Chemicals
|
| | | | 7.9x – 12.0x | | |
| | |
MWV
|
| |
RockTenn
|
| ||||||
2014 EV/EBITDA
|
| | | | 9.5x | | | | | | 8.0x | | |
Illustrative EV
as a multiple of estimated: |
| |
Selected Companies
|
| |
MWV
(per IBES) |
| |
MWV (per the
MWV Forecasts) |
| |
RockTenn
(per IBES) |
| |
RockTenn
(per the MWV-Derived RockTenn Forecasts) |
| ||||||||||||||||||
|
Range
|
| |
Median
|
| |||||||||||||||||||||||||||||
2015 EBITDA
|
| |
7.0x – 9.0x
|
| | | | 8.2x | | | | | | 8.8x | | | | | | 9.0x | | | | | | 7.2x | | | | | | 7.3x | | |
2016 EBITDA
|
| |
6.9x – 8.6x
|
| | | | 7.7x | | | | | | 8.3x | | | | | | 7.6x | | | | | | 6.9x | | | | | | 6.8x | | |
2015 EBITDA less Capex
|
| |
10.3x – 12.7x
|
| | | | 10.6x | | | | | | 12.7x | | | | | | 14.2x | | | | | | 10.5x | | | | | | 11.0x | | |
Illustrative P/E Ratio:
|
| |
Selected Companies
|
| |
MWV
(per IBES) |
| |
MWV (per the
MWV Forecasts) |
| |
RockTenn
(per IBES) |
| |
RockTenn
(per the MWV-Derived RockTenn Forecasts) |
| |||||||||||||||||||||
|
Range
|
| |
Median
|
| ||||||||||||||||||||||||||||||||
Estimated 2015
|
| | | | 13.6x – 18.1x | | | | | | 14.4x | | | | | | 20.5x | | | | | | 21.0x | | | | | | 14.9x | | | | | | 14.5x | | |
| | | | | | | | |
Illustrative MWV Contribution
|
| | ||||||||||||||
| | | | | | | | |
Illustrative Contribution
(Unlevered) |
| |
Illustrative Equity Contribution
(Levered) |
| |
Illustrative Exchange
Ratio |
| |||||||||
Revenue
|
| | | | 2014A | | | | | | 36.1% | | | | | | 36.1% | | | | | | 0.472x | | |
| | | 2015E | | | | | | 35.1% | | | | | | 34.9% | | | | | | 0.448x | | | ||
| | | 2016E | | | | | | 36.5% | | | | | | 36.6% | | | | | | 0.483x | | | ||
EBITDA
|
| | | | 2014A | | | | | | 40.0% | | | | | | 41.0% | | | | | | 0.578x | | |
| | | 2015E | | | | | | 39.1% | | | | | | 40.0% | | | | | | 0.555x | | | ||
| | | 2016E | | | | | | 41.3% | | | | | | 42.7% | | | | | | 0.620x | | | ||
EBIT
|
| | | | 2014A | | | | | | 41.0% | | | | | | 42.3% | | | | | | 0.611x | | |
| | | 2015E | | | | | | 41.1% | | | | | | 42.5% | | | | | | 0.614x | | | ||
| | | 2016E | | | | | | 43.7% | | | | | | 45.7% | | | | | | 0.698x | | | ||
Net Income
|
| | | | 2014A | | | | | | 36.3% | | | | | | 36.3% | | | | | | 0.476x | | |
| | | 2015E | | | | | | 38.1% | | | | | | 38.1% | | | | | | 0.513x | | | ||
| | | 2016E | | | | | | 42.7% | | | | | | 42.7% | | | | | | 0.619x | | | ||
EBITDA less Capex
|
| | | | 2014A | | | | | | 40.3% | | | | | | 41.4% | | | | | | 0.589x | | |
| | | 2015E | | | | | | 38.1% | | | | | | 38.6% | | | | | | 0.525x | | | ||
| | | 2016E | | | | | | 41.6% | | | | | | 43.0% | | | | | | 0.628x | | |
Contribution Analysis MWV Management Projections for MWV and RockTenn ($ in millions) |
| |||||||||
| | |
MWV
|
| |
RockTenn
|
| |
Total
|
|
Market Capitalization
|
| |
$7,776
|
| |
$8,994
|
| |
$16,769
|
|
| | |
(46%)
|
| |
(54%)
|
| | ||
2015 Net Income (estimate)
|
| |
$364
|
| |
$592
|
| |
$957
|
|
| | |
(38%)
|
| |
(62%)
|
| | ||
2016 Net Income (estimate)
|
| |
$493
|
| |
$662
|
| |
$1,155
|
|
| | |
(43%)
|
| |
(57%)
|
| | ||
Enterprise Value
|
| |
$10,460
|
| |
$11,782
|
| |
$22,242
|
|
| | |
(47%)
|
| |
(53%)
|
| | ||
2015 Revenue (estimate)
|
| |
$5,575
|
| |
$10,301
|
| |
$15,876
|
|
| | |
(35%)
|
| |
(65%)
|
| | ||
2016 Revenue (estimate)
|
| |
$6,063
|
| |
$10,546
|
| |
$16,609
|
|
| | |
(37%)
|
| |
(63%)
|
| | ||
2015 EBITDA (estimate)
|
| |
$1,030
|
| |
$1,602
|
| |
$2,632
|
|
| | |
(39%)
|
| |
(61%)
|
| | ||
2016 EBITDA (estimate)
|
| |
$1,219
|
| |
$1,731
|
| |
$2,950
|
|
| | |
(41%)
|
| |
(59%)
|
| |
Contribution Analysis MWV and RockTenn Broker Consensus Projections ($ in millions) |
| |||||||||
| | |
MWV
|
| |
RockTenn
|
| |
Total
|
|
Market Capitalization
|
| |
$7,776
|
| |
$8,994
|
| |
$16,769
|
|
| | |
(46%)
|
| |
(54%)
|
| | ||
2015 Net Income (estimate)
|
| |
$368
|
| |
$583
|
| |
$951
|
|
| | |
(39%)
|
| |
(61%)
|
| | ||
2016 Net Income (estimate)
|
| |
$410
|
| |
$631
|
| |
$1,041
|
|
| | |
(39%)
|
| |
(61%)
|
| | ||
Enterprise Value
|
| |
$10,460
|
| |
$11,782
|
| |
$22,242
|
|
| | |
(47%)
|
| |
(53%)
|
| | ||
2015 Revenue (estimate)
|
| |
$5,825
|
| |
$10,225
|
| |
$16,050
|
|
| | |
(36%)
|
| |
(64%)
|
| | ||
2016 Revenue (estimate)
|
| |
$5,923
|
| |
$10,490
|
| |
$16,412
|
|
| | |
(36%)
|
| |
(64%)
|
| | ||
2015 EBITDA (estimate)
|
| |
$1,061
|
| |
$1,634
|
| |
$2,695
|
|
| | |
(39%)
|
| |
(61%)
|
| | ||
2016 EBITDA (estimate)
|
| |
$1,118
|
| |
$1,707
|
| |
$2,825
|
|
| | |
(40%)
|
| |
(60%)
|
| |
Contribution Analysis MWV Management Estimates and RockTenn Broker Consensus Estimates ($ in millions) |
| |||||||||
| | |
MWV
|
| |
RockTenn
|
| |
Total
|
|
Market Capitalization
|
| |
$7,776
|
| |
$8,994
|
| |
$16,769
|
|
| | |
(46%)
|
| |
(54%)
|
| | ||
2015 Net Income (estimate)
|
| |
$364
|
| |
$583
|
| |
$948
|
|
| | |
(38%)
|
| |
(62%)
|
| | ||
2016 Net Income (estimate)
|
| |
$493
|
| |
$631
|
| |
$1,124
|
|
| | |
(44%)
|
| |
(56%)
|
| | ||
Enterprise Value
|
| |
$10,460
|
| |
$11,782
|
| |
$22,242
|
|
| | |
(47%)
|
| |
(53%)
|
| | ||
2015 Revenue (estimate)
|
| |
$5,575
|
| |
$10,225
|
| |
$15,800
|
|
| | |
(35%)
|
| |
(65%)
|
| | ||
2016 Revenue (estimate)
|
| |
$6,063
|
| |
$10,490
|
| |
$16,553
|
|
| | |
(37%)
|
| |
(63%)
|
| | ||
2015 EBITDA (estimate)
|
| |
$1,030
|
| |
$1,634
|
| |
$2,665
|
|
| | |
(39%)
|
| |
(61%)
|
| | ||
2016 EBITDA (estimate)
|
| |
$1,219
|
| |
$1,707
|
| |
$2,927
|
|
| | |
(42%)
|
| |
(58%)
|
| |
|
Average EV / NTM EBITDA
|
| ||||||||||||||||||
| | | |
MWV
|
| |
RockTenn
|
| |
Premium
(Discount) |
| |||||||||
| Current | | | | | 9.6x | | | | | | 7.2x | | | | | | 2.4x | | |
| 3-month | | | | | 9.6x | | | | | | 6.9x | | | | | | 2.7x | | |
| 6-month | | | | | 9.5x | | | | | | 6.6x | | | | | | 2.9x | | |
| 1-year | | | | | 9.1x | | | | | | 6.4x | | | | | | 2.8x | | |
| 2-year | | | | | 8.6x | | | | | | 6.3x | | | | | | 2.3x | | |
| 3-year | | | | | 8.0x | | | | | | 6.1x | | | | | | 1.9x | | |
| 5-year | | | | | 7.2x | | | | | | 5.9x | | | | | | 1.4x | | |
Average EV / NTM EBITDA
|
| ||||||||||||||||||
| | |
MWV
|
| |
Specialty Comps
|
| |
Premium
(Discount) |
| |||||||||
Current | | | | | 9.6x | | | | | | 8.8x | | | | | | 0.8x | | |
3-month | | | | | 9.6x | | | | | | 8.5x | | | | | | 1.1x | | |
6-month | | | | | 9.5x | | | | | | 8.3x | | | | | | 1.2x | | |
1-year | | | | | 9.1x | | | | | | 8.3x | | | | | | 0.8x | | |
2-year | | | | | 8.6x | | | | | | 8.1x | | | | | | 0.5x | | |
3-year | | | | | 8.0x | | | | | | 7.8x | | | | | | 0.3x | | |
5-year | | | | | 7.2x | | | | | | 7.4x | | | | | | (0.1)x | | |
Average EV / NTM EBITDA
|
| ||||||||||||||||||
| | |
RockTenn
|
| |
Commodity Comps
|
| |
Premium
(Discount) |
| |||||||||
Current | | | | | 7.2x | | | | | | 7.4x | | | | | | (0.2)x | | |
3-month | | | | | 6.9x | | | | | | 7.5x | | | | | | (0.6)x | | |
6-month | | | | | 6.6x | | | | | | 7.4x | | | | | | (0.8)x | | |
1-year | | | | | 6.4x | | | | | | 7.4x | | | | | | (1.0)x | | |
2-year | | | | | 6.3x | | | | | | 7.2x | | | | | | (0.9)x | | |
3-year | | | | | 6.1x | | | | | | 7.0x | | | | | | (0.9)x | | |
5-year
|
| | | | 5.9x | | | | | | 6.4x | | | | | | (0.6)x | | |
As of January 23, 2015
|
| ||||||||||||||||||
| | |
RockTenn
|
| |
MWV
|
| |
MWV Exchange Ratio
|
| |||||||||
1-Day
|
| | | $ | 63.69 | | | | | $ | 45.40 | | | | | | 0.71x | | |
1-Week
|
| | | $ | 63.16 | | | | | $ | 45.02 | | | | | | 0.71x | | |
10-Day
|
| | | $ | 62.86 | | | | | $ | 44.84 | | | | | | 0.71x | | |
1-Month
|
| | | $ | 61.92 | | | | | $ | 44.57 | | | | | | 0.72x | | |
3-Month
|
| | | $ | 58.06 | | | | | $ | 44.12 | | | | | | 0.76x | | |
6-Month
|
| | | $ | 53.22 | | | | | $ | 42.85 | | | | | | 0.81x | | |
Metric
|
| |
Per Share Value −
Low |
| |
Per Share Value −
High |
| ||||||
2015E EBITDA − MWV Management Projections
|
| | | $ | 38 | | | | | $ | 44 | | |
2015E EBITDA − Consensus Estimates
|
| | | $ | 40 | | | | | $ | 46 | | |
2016E EBITDA − MWV Management Projections
|
| | | $ | 41 | | | | | $ | 52 | | |
2016E EBITDA − Consensus Estimates
|
| | | $ | 36 | | | | | $ | 46 | | |
|
Comparable Category
|
| |
Announcement
Date |
| |
Target
|
| |
Acquirer
|
| |
EBITDA
Multiple |
| |||
| Commodity Packaging | | |
September 2013
|
| | Boise | | | PCA | | | | | 6.7x | | |
| Commodity Packaging | | | June 2013 | | | Longview | | | KapStone | | | | | 8.7x | | |
| Commodity Packaging | | | January 2012 | | | SCA Packaging | | | DS Smith | | | | | 6.0x | | |
| Commodity Packaging | | | June 2011 | | | Temple-Inland | | | International Paper |
| | | | 11.4x | | |
| Commodity Packaging | | | January 2011 | | | Smurfit-Stone | | | RockTenn | | | | | 7.3x | | |
| Commodity Packaging | | | March 2008 | | | Weyerhaeuser’s Packaging Business |
| | International Paper |
| | | | 9.1x | | |
| Commodity Packaging | | | April 2000 | | | Champion | | | International Paper |
| | | | 12.7x | | |
| Commodity Packaging | | | November 1998 | | | Union Camp | | | International Paper |
| | | | 13.5x | | |
| Specialty Packaging | | | November 2014 | | | SIG Combibloc | | | Onex | | | | | 8.4x | | |
| Specialty Packaging | | | November 2014 | | | Packaging Dynamics |
| | Novolex | | | | | 8.2x | | |
| Specialty Packaging | | | August 2014 | | | Ranpak | | | Rhone Capital | | | | | N/A | | |
| Specialty Packaging | | | August 2014 | | | Berlin Packaging | | | Oak Hill Capital Partners |
| | | | 14.0x | | |
| Specialty Packaging | | | June 2011 | | | Graham Packaging | | |
Reynolds Group
|
| | | | 7.8x | | |
| Specialty Packaging | | | April 2006 | | |
Saint-Gobain Calmar
|
| | MeadWestvaco | | | | | 8.8x | | |
|
Paper and Packaging Mergers
|
| | January 2007 | | | Abitibi-Consolidated | | | Bowater | | | | | 8.1x | | |
|
Paper and Packaging Mergers
|
| | August 2006 | | | Weyerhaeuser | | | Domtar | | | | | N/A | | |
|
Paper and Packaging Mergers
|
| | August 2001 | | | Mead | | | Westvaco | | | | | 8.7x | | |
Metric
|
| |
Per Share Value −
Low |
| |
Per Share Value −
High |
| ||||||
2015E EBITDA – MWV Management Projections for RockTenn
|
| | | $ | 65 | | | | | $ | 76 | | |
2015E EBITDA – Consensus Estimates
|
| | | $ | 66 | | | | | $ | 78 | | |
2016E EBITDA – MWV Management Projections for RockTenn
|
| | | $ | 65 | | | | | $ | 84 | | |
2016E EBITDA – Consensus Estimates
|
| | | $ | 64 | | | | | $ | 82 | | |
|
Comparable Category
|
| |
Announcement Date
|
| |
Target
|
| |
Acquirer
|
| | EBITDA Multiple |
| |||
| Commodity Packaging | | |
September 2013
|
| | Boise | | | PCA | | | | | 6.7x | | |
| Commodity Packaging | | | June 2013 | | | Longview | | | KapStone | | | | | 8.7x | | |
| Commodity Packaging | | | January 2012 | | | SCA Packaging | | | DS Smith | | | | | 6.0x | | |
| Commodity Packaging | | | June 2011 | | | Temple-Inland | | | International Paper | | | | | 11.4x | | |
| Commodity Packaging | | | January 2011 | | | Smurfit-Stone | | | RockTenn | | | | | 7.3x | | |
| Commodity Packaging | | | March 2008 | | | Weyerhaeuser’s Packaging Business | | | International Paper | | | | | 9.1x | | |
| Commodity Packaging | | | April 2000 | | | Champion | | | International Paper | | | | | 12.7x | | |
| Commodity Packaging | | | November 1998 | | | Union Camp | | | International Paper | | | | | 13.5x | | |
| Specialty Packaging | | | November 2014 | | | SIG Combibloc | | | Onex | | | | | 8.4x | | |
| Specialty Packaging | | | November 2014 | | | Packaging Dynamics | | | Novolex | | | | | 8.2x | | |
| Specialty Packaging | | | August 2014 | | | Ranpak | | | Rhone Capital | | | | | N/A | | |
| Specialty Packaging | | | August 2014 | | | Berlin Packaging | | | Oak Hill Capital Partners |
| | | | 14.0x | | |
| Specialty Packaging | | | June 2011 | | | Graham Packaging | | |
Reynolds Group
|
| | | | 7.8x | | |
| Specialty Packaging | | | April 2006 | | |
Saint-Gobain Calmar
|
| | MeadWestvaco | | | | | 8.8x | | |
|
Paper and Packaging Mergers
|
| | January 2007 | | | Abitibi-Consolidated | | | Bowater | | | | | 8.1x | | |
|
Paper and Packaging Mergers
|
| | August 2006 | | | Weyerhaeuser | | | Domtar | | | | | N/A | | |
|
Paper and Packaging Mergers
|
| | August 2001 | | | Mead | | | Westvaco | | | | | 8.7x | | |
Name
|
| |
Equity
($)(2) |
| |
Total
($)(3) |
| ||||||
Executive Officers | | | | ||||||||||
Steven C. Voorhees
|
| | | | 16,153,229 | | | | | | 16,153,229 | | |
Ward H. Dickson
|
| | | | 3,763,395 | | | | | | 3,763,395 | | |
Michael E. Kiepura
|
| | | | 8,489,446 | | | | | | 8,489,446 | | |
James B. Porter III(1)
|
| | | | 9,992,812 | | | | | | 9,992,812 | | |
Robert B. McIntosh
|
| | | | 3,226,318 | | | | | | 3,226,318 | | |
| | |
Unvested RockTenn Options That
Vest Automatically Upon the Combination |
| |
Unvested RockTenn Options That
Vest Upon a Qualifying Termination |
| ||||||||||||||||||
Name
|
| |
Number of
RockTenn Options |
| |
Value
($) |
| |
Number of
RockTenn Options |
| |
Value
($) |
| ||||||||||||
Named Executive Officers | | | | | | ||||||||||||||||||||
Steven C. Voorhees
|
| | | | 42,720 | | | | | | 633,879 | | | | | | 22,347 | | | | | | 479,151 | | |
Ward H. Dickson
|
| | | | 9,360 | | | | | | 138,884 | | | | | | 796 | | | | | | 540 | | |
Michael E. Kiepura
|
| | | | 15,670 | | | | | | 232,511 | | | | | | 21,569 | | | | | | 519,124 | | |
James B. Porter III
|
| | | | 18,580 | | | | | | 275,690 | | | | | | 25,235 | | | | | | 609,109 | | |
Robert B. McIntosh
|
| | | | 5,980 | | | | | | 88,731 | | | | | | 8,155 | | | | | | 196,529 | | |
| | |
Service-Vested RockTenn
RSUs |
| |
Performance-Vested
RockTenn RSUs |
| ||||||||||||||||||
Name
|
| |
Number of
Units |
| |
Value
($) |
| |
Target
Number of Units |
| |
Value
($) |
| ||||||||||||
Named Executive Officers | | | | | | ||||||||||||||||||||
Steven C. Voorhees
|
| | | | — | | | | | | — | | | | | | 167,500 | | | | | | 15,039,265 | | |
Ward H. Dickson
|
| | | | 22,500 | | | | | | 1,475,505 | | | | | | 27,475 | | | | | | 2,148,466 | | |
Michael E. Kiepura
|
| | | | — | | | | | | — | | | | | | 78,375 | | | | | | 7,737,811 | | |
James B. Porter III
|
| | | | — | | | | | | — | | | | | | 91,125 | | | | | | 9,107,079 | | |
Robert B. McIntosh
|
| | | | — | | | | | | — | | | | | | 29,590 | | | | | | 2,940,124 | | |
Executive Officers
|
| |
Potential Shares
Issuable Upon Exercise of RockTenn ESPP Purchase Rights |
| |
Consideration
Payable in Respect of Shares Issued Upon Exercise of RockTenn ESPP Purchase Rights ($) |
| ||||||
Steven C. Voorhees
|
| | | | 95 | | | | | | 934 | | |
James B. Porter III
|
| | | | 95 | | | | | | 934 | | |
Robert B. McIntosh
|
| | | | 95 | | | | | | 934 | | |
Name
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Pension/
NQDC(3) |
| |
Perquisites/
Benefits ($)(4) |
| |
Tax
Reimbursement ($)(5) |
| |
Total
($)(6) |
| ||||||||||||||||||
John A. Luke Jr. Chairman & Chief Executive Officer |
| | | | 0 | | | | | | 8,536,351 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 8,536,351 | | |
E. Mark Rajkowski Senior Vice President, Chief Financial Officer |
| | | | 2,709,122 | | | | | | 4,325,432 | | | | | | 655,258 | | | | | | 62,271 | | | | | | 0 | | | | | | 7,752,084 | | |
Robert K. Beckler
Executive Vice President |
| | | | 1,587,182 | | | | | | 2,665,146 | | | | | | 1,806,066 | | | | | | 47,635 | | | | | | 0 | | | | | | 6,106,029 | | |
Robert A. Feeser
Executive Vice President |
| | | | 1,620,288 | | | | | | 3,053,713 | | | | | | 4,398,597 | | | | | | 45,081 | | | | | | 0 | | | | | | 9,117,679 | | |
Wendell L. Willkie, II Senior Vice President, General Counsel & Secretary |
| | | | 2,122,396 | | | | | | 1,001,071 | | | | | | 0 | | | | | | 66,103 | | | | | | 0 | | | | | | 3,189,570 | | |
Named Executive Officer
|
| |
Prorated
Bonus ($) |
| |
Severance
Payment ($) |
| ||||||
John A. Luke Jr.
|
| | | | 0 | | | | | | 0 | | |
E. Mark Rajkowski
|
| | | | 82,841 | | | | | | 2,626,281 | | |
Robert K. Beckler
|
| | | | 55,888 | | | | | | 1,531,293 | | |
Robert A. Feeser
|
| | | | 66,512 | | | | | | 1,553,775 | | |
Wendell L. Willkie, II
|
| | | | 56,975 | | | | | | 2,065,421 | | |
Named Executive Officer
|
| |
Number of
MWV Options |
| |
Value
($) |
| |
Number of
MWV RSUs |
| |
Value
($) |
| ||||||||||||
John A. Luke Jr.
|
| | | | 0 | | | | | | 0 | | | | | | 168,370 | | | | | | 8,536,351 | | |
E. Mark Rajkowski
|
| | | | 70,867 | | | | | | 1,320,813 | | | | | | 59,263 | | | | | | 3,004,620 | | |
Robert K. Beckler
|
| | | | 40,199 | | | | | | 677,678 | | | | | | 39,201 | | | | | | 1,987,468 | | |
Robert A. Feeser
|
| | | | 47,584 | | | | | | 848,422 | | | | | | 43,497 | | | | | | 2,205,291 | | |
Wendell L. Willkie, II
|
| | | | 0 | | | | | | 0 | | | | | | 19,745 | | | | | | 1,001,071 | | |
Named Executive Officer
|
| |
Accelerated Vesting of
Pension ($) |
| |
Pension Benefit Accrued Over
Next Three Years ($) |
| ||||||
John A. Luke Jr.
|
| | | | 0 | | | | | | 0 | | |
E. Mark Rajkowski
|
| | | | 0 | | | | | | 655,258 | | |
Robert K. Beckler
|
| | | | 0 | | | | | | 1,806,066 | | |
Robert A. Feeser
|
| | | | 2,902,902 | | | | | | 1,495,695 | | |
Wendell L. Willkie, II
|
| | | | 0 | | | | | | 0 | | |
Named Executive Officer
|
| |
Value of Health
Benefits ($) |
| |
Value of Outplacement
Services ($) |
| |
Value of Financial
Counseling ($) |
| |||||||||
John A. Luke Jr.
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
E. Mark Rajkowski
|
| | | | 51,571 | | | | | | 5,700 | | | | | | 5,000 | | |
Robert K. Beckler
|
| | | | 36,935 | | | | | | 5,700 | | | | | | 5,000 | | |
Robert A. Feeser
|
| | | | 34,381 | | | | | | 5,700 | | | | | | 5,000 | | |
Wendell L. Willkie, II
|
| | | | 55,403 | | | | | | 5,700 | | | | | | 5,000 | | |
| | |
Year Ended September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| ||||||||||||||||||
| | |
(dollars in millions, except percentage data)
|
| |||||||||||||||||||||||||||||||||
Total Revenue
|
| | | $ | 9,895 | | | | | $ | 10,236 | | | | | $ | 10,638 | | | | | $ | 10,999 | | | | | $ | 11,187 | | | | | $ | 11,380 | | |
Revenue Growth Rate
|
| | | | | | | | | | 3.4% | | | | | | 3.9% | | | | | | 3.4% | | | | | | 1.7% | | | | | | 1.7% | | |
Gross Profit
|
| | | $ | 1,934 | | | | | $ | 1,938 | | | | | $ | 2,206 | | | | | $ | 2,501 | | | | | $ | 2,621 | | | | | $ | 2,690 | | |
Percentage of Revenue
|
| | | | 19.5% | | | | | | 18.9% | | | | | | 20.7% | | | | | | 22.7% | | | | | | 23.4% | | | | | | 23.6% | | |
Operating Profit
|
| | | $ | 854 | | | | | $ | 940 | | | | | $ | 1,230 | | | | | $ | 1,468 | | | | | $ | 1,616 | | | | | $ | 1,679 | | |
Percentage of Revenue
|
| | | | 8.6% | | | | | | 9.2% | | | | | | 11.6% | | | | | | 13.3% | | | | | | 14.4% | | | | | | 14.8% | | |
Adjusted EBITDA(2)
|
| | | $ | 1,576 | | | | | $ | 1,627 | | | | | $ | 1,891 | | | | | $ | 2,176 | | | | | $ | 2,294 | | | | | $ | 2,369 | | |
Percentage of Revenue
|
| | | | 15.9% | | | | | | 15.9% | | | | | | 17.8% | | | | | | 19.8% | | | | | | 20.5% | | | | | | 20.8% | | |
Capital Expenditures
|
| | | $ | (534) | | | | | $ | (535) | | | | | $ | (550) | | | | | $ | (550) | | | | | $ | (547) | | | | | $ | (498) | | |
Percentage of Revenue
|
| | | | 5.4% | | | | | | 5.2% | | | | | | 5.2% | | | | | | 5.0% | | | | | | 4.9% | | | | | | 4.4% | | |
Constant Price Sensitivity Forecast | | | | | | | | ||||||||||||||||||||||||||||||
Adjusted EBITDA(2)
|
| | | | | | | | | $ | 1,627 | | | | | $ | 1,745 | | | | | $ | 1,880 | | | | | $ | 1,995 | | | | | $ | 2,065 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| ||||||||||||||||||
| | |
(dollars in millions, except percentage data)
|
| |||||||||||||||||||||||||||||||||
RockTenn adjusted MWV forecasts | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA
|
| | | $ | 972 | | | | | $ | 1,026 | | | | | $ | 1,215 | | | | | $ | 1,339 | | | | | $ | 1,450 | | | | | $ | 1,476 | | |
RockTenn adjusted MWV ex-specialty chemicals forecasts
|
| | | | | | | ||||||||||||||||||||||||||||||
Revenue
|
| | | | | | | | | $ | 5,575 | | | | | $ | 4,886 | | | | | $ | 5,145 | | | | | $ | 5,434 | | | | | $ | 5,421 | | |
Revenue Growth Rate
|
| | | | | | | | | | (1.0)% | | | | | | N/A | | | | | | 5.3% | | | | | | 5.6% | | | | | | (0.2)% | | |
EBITDA
|
| | | | | | | | | $ | 1,026 | | | | | $ | 890 | | | | | $ | 992 | | | | | $ | 1,057 | | | | | $ | 1,035 | | |
Net Income
|
| | | | | | | | | $ | 364 | | | | | $ | 297 | | | | | $ | 376 | | | | | $ | 416 | | | | | $ | 395 | | |
Change in Working Capital
|
| | | | | | | | | $ | 50 | | | | | $ | (103) | | | | | $ | (27) | | | | | $ | (50) | | | | | $ | (15) | | |
Capital Expenditures
|
| | | | | | | | | $ | (376) | | | | | $ | (299) | | | | | $ | (289) | | | | | $ | (258) | | | | | $ | (258) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| ||||||||||||||||||
| | |
(dollars in millions, except percentage data)
|
| |||||||||||||||||||||||||||||||||
MWV forecasts | | | | | | | | ||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 5,631 | | | | | $ | 5,575 | | | | | $ | 6,063 | | | | | $ | 6,415 | | | | | $ | 6,834 | | | | | $ | 6,958 | | |
Revenue Growth Rate
|
| | | | 4.5% | | | | | | (1.0)% | | | | | | 8.8% | | | | | | 5.8% | | | | | | 6.5% | | | | | | 1.8% | | |
EBITDA
|
| | | $ | 979 | | | | | $ | 1,030 | | | | | $ | 1,219 | | | | | $ | 1,343 | | | | | $ | 1,454 | | | | | $ | 1,481 | | |
Net Income
|
| | | $ | 317 | | | | | $ | 364 | | | | | $ | 493 | | | | | $ | 585 | | | | | $ | 654 | | | | | $ | 664 | | |
Change in Net Working Capital
|
| | | $ | (98) | | | | | $ | 50 | | | | | $ | (101) | | | | | $ | (42) | | | | | $ | (50) | | | | | $ | (15) | | |
Capital Expenditures
|
| | | $ | (346) | | | | | $ | (376) | | | | | $ | (379) | | | | | $ | (369) | | | | | $ | (338) | | | | | $ | (338) | | |
Free Cash Flow Post-Dividends(a)
|
| | | $ | 45 | | | | | $ | 134 | | | | | $ | 119 | | | | | $ | 310 | | | | | $ | 434 | | | | | $ | 470 | | |
MWV ex-specialty chemicals forecasts | | | | | | | | ||||||||||||||||||||||||||||||
Revenue
|
| | | | | | | | | | | | | | | $ | 4,884 | | | | | $ | 5,146 | | | | | $ | 5,434 | | | | | $ | 5,421 | | |
Revenue Growth
|
| | | | | | | | | | | | | | | | — | | | | | | 5.4% | | | | | | 5.6% | | | | | | (0.2)% | | |
EBITDA
|
| | | | | | | | | | | | | | | $ | 948 | | | | | $ | 1,050 | | | | | $ | 1,114 | | | | | $ | 1,093 | | |
Net Income
|
| | | | | | | | | | | | | | | $ | 374 | | | | | $ | 455 | | | | | $ | 495 | | | | | $ | 474 | | |
Change in Net Working Capital
|
| | | | | | | | | | | | | | | $ | (103) | | | | | $ | (27) | | | | | $ | (28) | | | | | $ | 8 | | |
Capital Expenditures
|
| | | | | | | | | | | | | | | $ | (299) | | | | | $ | (289) | | | | | $ | (249) | | | | | $ | (241) | | |
Free Cash Flow Post-Dividends(a)
|
| | | | | | | | | | | | | | | $ | 80 | | | | | $ | 274 | | | | | $ | 381 | | | | | $ | 392 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| ||||||||||||
| | |
(dollars in millions, except percentage data)
|
| |||||||||||||||||||||
Specialty Chemicals | | | | | | ||||||||||||||||||||
Revenue
|
| | | $ | 1,179 | | | | | $ | 1,269 | | | | | $ | 1,400 | | | | | $ | 1,537 | | |
Revenue Growth
|
| | | | — | | | | | | 7.6% | | | | | | 10.3% | | | | | | 9.8% | | |
EBITDA(a)
|
| | | $ | 300 | | | | | $ | 322 | | | | | $ | 368 | | | | | $ | 416 | | |
Net Income
|
| | | $ | 150 | | | | | $ | 163 | | | | | $ | 194 | | | | | $ | 227 | | |
Change in Net Working Capital
|
| | | $ | 2 | | | | | $ | (15) | | | | | $ | (22) | | | | | $ | (23) | | |
Capital Expenditures
|
| | | $ | (80) | | | | | $ | (80) | | | | | $ | (88) | | | | | $ | (97) | | |
Free Cash Flow Post-Dividends(b)
|
| | | $ | 76 | | | | | $ | 76 | | | | | $ | 95 | | | | | $ | 121 | | |
| | |
Calendar Year
|
| |||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| ||||||||||||||||||
| | |
(dollars in millions, except percentage data)
|
| |||||||||||||||||||||||||||||||||
RockTenn | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 9,981 | | | | | $ | 10,301 | | | | | $ | 10,546 | | | | | $ | 10,750 | | | | | $ | 10,935 | | | | | $ | 11,124 | | |
Revenue Growth
|
| | | | 3.6% | | | | | | 3.2% | | | | | | 2.4% | | | | | | 1.9% | | | | | | 1.7% | | | | | | 1.7% | | |
EBITDA
|
| | | $ | 1,472 | | | | | $ | 1,602 | | | | | $ | 1,731 | | | | | $ | 1,836 | | | | | $ | 1,970 | | | | | $ | 2,036 | | |
Net Income
|
| | | $ | 557 | | | | | $ | 592 | | | | | $ | 662 | | | | | $ | 745 | | | | | $ | 804 | | | | | $ | 833 | | |
Change in Net Working Capital
|
| | | $ | (19) | | | | | $ | 11 | | | | | $ | (16) | | | | | $ | (26) | | | | | $ | (15) | | | | | $ | (15) | | |
Capital Expenditures
|
| | | $ | (534) | | | | | $ | (539) | | | | | $ | (550) | | | | | $ | (549) | | | | | $ | (535) | | | | | $ | (500) | | |
|
Aggregate Stock
Electing Shares as a Percentage of Outstanding RockTenn Common Stock |
| |
Before Proration
|
| |
After Proration(2)
|
| ||||||||||||||||||||||||||||||
|
Stock
Electing Shares |
| |
Cash
Electing Shares |
| |
RockTenn
Stock Consideration (shares)(1) |
| |
RockTenn
Cash Consideration (assuming current VWAP) |
| |
RockTenn
Cash Consideration (assuming 5% decrease from current VWAP) |
| |
RockTenn
Cash Consideration (assuming 5% increase from current VWAP) |
| |||||||||||||||||||||
|
95%
|
| | | | 100 | | | | | | 0 | | | | | | 97 | | | | | $ | 172.36 | | | | | $ | 163.75 | | | | | $ | 180.98 | | |
|
80%
|
| | | | 100 | | | | | | 0 | | | | | | 100 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
|
65%
|
| | | | 100 | | | | | | 0 | | | | | | 100 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
|
50%
|
| | | | 100 | | | | | | 0 | | | | | | 100 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
|
Aggregate Stock
Electing Shares as a Percentage of Outstanding RockTenn Common Stock |
| |
Before Proration
|
| |
After Proration(2)
|
| ||||||||||||||||||||||||||||||
|
Stock
Electing Shares |
| |
Cash
Electing Shares |
| |
RockTenn
Stock Consideration (shares) (1) |
| |
RockTenn
Cash Consideration (assuming current VWAP) |
| |
RockTenn
Cash Consideration (assuming 5% decrease from current VWAP) |
| |
RockTenn
Cash Consideration (assuming 5% increase from current VWAP) |
| |||||||||||||||||||||
|
95%
|
| | | | 0 | | | | | | 100 | | | | | | 0 | | | | | $ | 6,243.80 | | | | | $ | 5,931.61 | | | | | $ | 6,555.99 | | |
|
80%
|
| | | | 0 | | | | | | 100 | | | | | | 49 | | | | | $ | 3,172.90 | | | | | $ | 3,014.26 | | | | | $ | 3,331.55 | | |
|
65%
|
| | | | 0 | | | | | | 100 | | | | | | 74 | | | | | $ | 1,586.45 | | | | | $ | 1,507.13 | | | | | $ | 1,665.77 | | |
|
50%
|
| | | | 0 | | | | | | 100 | | | | | | 83 | | | | | $ | 1,057.63 | | | | | $ | 1,004.75 | | | | | $ | 1,110.52 | | |
| | |
RockTenn
|
| |
MWV
|
| |
Reclass
|
| |
Pro Forma
Adjustments |
| |
Sub-Total
|
| |
Specialty
Chemicals Spin-off(s) |
| |
Condensed
Pro Forma Combined |
|||||||||||||||||||||||||||
ASSETS: | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 39.7 | | | | | $ | 262.0 | | | | | $ | — | | | | | $ | (34.6)(f) | | | | | $ | 267.1 | | | | | $ | — | | | | | $ | 267.1 | |||||||
Restricted cash
|
| | | | 8.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8.8 | | | | | | — | | | | | | 8.8 | |||||||
Accounts receivable
|
| | | | 974.0 | | | | | | 688.0 | | | | | | — | | | | | | (7.2)(g) | | | | | | 1,654.8 | | | | | | (129.0) | | | | | | 1,525.8 | |||||||
Inventories
|
| | | | 1,013.7 | | | | | | 681.0 | | | | | | — | | | | | | 341.3(h) | | | | | | 2,036.0 | | | | | | (221.1) | | | | | | 1,814.9 | |||||||
Other current assets
|
| | | | 236.9 | | | | | | 139.0 | | | | | | 93.0(a) | | | | | | — | | | | | | 468.9 | | | | | | (6.0) | | | | | | 462.9 | |||||||
Assets held for sale
|
| | | | — | | | | | | 93.0 | | | | | | (93.0)(a) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | |||||||
Total current assets
|
| | | | 2,273.1 | | | | | | 1,863.0 | | | | | | — | | | | | | 299.5 | | | | | | 4,435.6 | | | | | | (356.1) | | | | | | 4,079.5 | |||||||
Net property, plant, equipment and forestlands
|
| | | | 5,785.1 | | | | | | 3,306.0 | | | | | | — | | | | | | 1,434.1(i) | | | | | | 10,525.2 | | | | | | (543.5) | | | | | | 9,981.7 | |||||||
Goodwill
|
| | | | 1,916.1 | | | | | | 680.0 | | | | | | — | | | | | | 3,684.6(j) | | | | | | 6,280.7 | | | | | | (1,519.8) | | | | | | 4,760.9 | |||||||
Intangibles, net
|
| | | | 644.8 | | | | | | — | | | | | | 226.0(b) | | | | | | 1,484.0(k) | | | | | | 2,354.8 | | | | | | (1,080.0) | | | | | | 1,274.8 | |||||||
Prepaid pension asset
|
| | | | — | | | | | | 1,401.0 | | | | | | (884.1)(c) | | | | | | — | | | | | | 516.9 | | | | | | — | | | | | | 516.9 | |||||||
Restricted assets held by special purpose
entities |
| | | | — | | | | | | 1,258.0 | | | | | | — | | | | | | — | | | | | | 1,258.0 | | | | | | — | | | | | | 1,258.0 | |||||||
Other assets
|
| | | | 201.8 | | | | | | 625.0 | | | | | | (226.0)(b) | | | | | | (13.3)(l) | | | | | | 587.5 | | | | | | (7.0) | | | | | | 580.5 | |||||||
TOTAL ASSETS
|
| | | $ | 10,820.9 | | | | | $ | 9,133.0 | | | | | $ | (884.1) | | | | | $ | 6,888.9 | | | | | $ | 25,958.7 | | | | | $ | (3,506.4) | | | | | $ | 22,452.3 | |||||||
LIABILITIES AND EQUITY: | ||||||||||||||||||||||||||||||||||||||||||||||||
Current portion of debt
|
| | | $ | 126.4 | | | | | $ | 74.0 | | | | | $ | — | | | | | $ | (122.3)(m) | | | | | $ | 78.1 | | | | | $ | (11.0) | | | | | $ | 67.1 | |||||||
Accounts payable
|
| | | | 789.8 | | | | | | 519.0 | | | | | | — | | | | | | (7.2)(g) | | | | | | 1,301.6 | | | | | | (87.0) | | | | | | 1,214.6 | |||||||
Accrued compensation and benefits
|
| | | | 212.6 | | | | | | — | | | | | | 131.0(d) | | | | | | — | | | | | | 343.6 | | | | | | (8.0) | | | | | | 335.6 | |||||||
Other current liabilities
|
| | | | 190.4 | | | | | | 322.0 | | | | | | (109.0)(a,d) | | | | | | (46.7)(n) | | | | | | 356.7 | | | | | | (14.1) | | | | | | 342.6 | |||||||
Liabilities held for sale
|
| | | | — | | | | | | 22.0 | | | | | | (22.0)(a) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | |||||||
Total current liabilities
|
| | | | 1,319.2 | | | | | | 937.0 | | | | | | — | | | | | | (176.2) | | | | | | 2,080.0 | | | | | | (120.1) | | | | | | 1,959.9 | |||||||
Long-term debt due after one year
|
| | | | 2,623.0 | | | | | | 1,810.0 | | | | | | — | | | | | | 1,307.6(m) | | | | | | 5,740.6 | | | | | | (86.0) | | | | | | 5,654.6 | |||||||
Pension liabilities, net of current portion
|
| | | | 1,026.3 | | | | | | — | | | | | | (699.1)(c,e) | | | | | | — | | | | | | 327.2 | | | | | | — | | | | | | 327.2 | |||||||
Postretirement benefit liabilities, net of current portion
|
| | | | 94.6 | | | | | | — | | | | | | 64.0(e) | | | | | | — | | | | | | 158.6 | | | | | | — | | | | | | 158.6 | |||||||
Non-recourse liabilities held by special purpose entities
|
| | | | — | | | | | | 1,112.0 | | | | | | — | | | | | | — | | | | | | 1,112.0 | | | | | | — | | | | | | 1,112.0 | |||||||
Deferred income taxes
|
| | | | 1,152.8 | | | | | | 1,319.0 | | | | | | — | | | | | | 1,062.8(o) | | | | | | 3,534.6 | | | | | | (551.3) | | | | | | 2,983.3 | |||||||
Other long-term liabilities
|
| | | | 164.6 | | | | | | 672.0 | | | | | | (249.0)(e) | | | | | | 7.8(t) | | | | | | 595.4 | | | | | | (10.8) | | | | | | 584.6 | |||||||
Redeemable noncontrolling interests
|
| | | | 13.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13.4 | | | | | | — | | | | | | 13.4 | |||||||
Class A common stock
|
| | | | 1.4 | | | | | | 2.0 | | | | | | — | | | | | | (0.8)(p) | | | | | | 2.6 | | | | | | — | | | | | | 2.6 | |||||||
Capital in excess of par value
|
| | | | 2,870.1 | | | | | | 2,902.0 | | | | | | — | | | | | | 5,403.3(p) | | | | | | 11,175.4 | | | | | | (1,130.3) | | | | | | 10,045.1 | |||||||
Retained earnings
|
| | | | 2,096.2 | | | | | | 857.0 | | | | | | — | | | | | | (1,348.3)(p) | | | | | | 1,604.9 | | | | | | (1,604.9) | | | | | | — | |||||||
Accumulated other comprehensive (loss) income
|
| | | | (541.2) | | | | | | (631.0) | | | | | | — | | | | | | 631.0(q) | | | | | | (541.2) | | | | | | — | | | | | | (541.2) | |||||||
Total shareholders’ equity
|
| | | | 4,426.5 | | | | | | 3,130.0 | | | | | | — | | | | | | 4,685.2 | | | | | | 12,241.7 | | | | | | (2,735.2) | | | | | | 9,506.5 | |||||||
Noncontrolling interests
|
| | | | 0.5 | | | | | | 153.0 | | | | | | — | | | | | | 1.7(r) | | | | | | 155.2 | | | | | | (3.0) | | | | | | 152.2 | |||||||
Total Equity
|
| | | | 4,427.0 | | | | | | 3,283.0 | | | | | | — | | | | | | 4,686.9 | | | | | | 12,396.9 | | | | | | (2,738.2) | | | | | | 9,658.7 | |||||||
TOTAL LIABILITIES AND EQUITY
|
| | | $ | 10,820.9 | | | | | $ | 9,133.0 | | | | | $ | (884.1) | | | | | $ | 6,888.9 | | | | | $ | 25,958.7 | | | | | $ | (3,506.4) | | | | | $ | 22,452.3 | |||||||
|
| | |
RockTenn
|
| |
MWV
|
| |
Reclass
|
| |
Pro Forma
Adjustments |
| |
Sub-Total
|
| |
Specialty
Chemicals Spin-off(i) |
| |
Condensed
Pro Forma Combined |
|||||||||||||||||||||||||||
Net sales
|
| | | $ | 9,895.1 | | | | | $ | 5,631.0 | | | | | $ | — | | | | | $ | (142.6)(b) | | | | | $ | 15,383.5 | | | | | $ | (1,040.8) | | | | | $ | 14,342.7 | |||||||
Cost of goods sold
|
| | | | 7,961.5 | | | | | | 4,465.0 | | | | | | (30.0)(a) | | | | | | (142.6)(b) | | | | | | 12,219.4 | | | | | | (716.8) | | | | | | 11,490.1 | |||||||
| | | | | — | | | | | | — | | | | | | — | | | | | | (28.0)(c) | | | | | | | | | | | | (15.6) | | | | | | | |||||||
| | | | | — | | | | | | — | | | | | | — | | | | | | (6.5)(d) | | | | | | | | | | | | 3.1 | | | | | | | |||||||
Gross profit
|
| | | | 1,933.6 | | | | | | 1,166.0 | | | | | | 30.0 | | | | | | 34.5 | | | | | | 3,164.1 | | | | | | (311.5) | | | | | | 2,852.6 | |||||||
Selling, general and administrative expenses
|
| | | | 975.7 | | | | | | 607.0 | | | | | | (44.0)(a) | | | | | | 88.0(c,e) | | | | | | 1,626.7 | | | | | | (163.8) | | | | | | 1,462.9 | |||||||
Pension lump sum settlement expense
|
| | | | 47.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | 47.9 | | | | | | — | | | | | | 47.9 | |||||||
Restructuring and other costs, net
|
| | | | 55.6 | | | | | | — | | | | | | 96.0(a) | | | | | | — | | | | | | 151.6 | | | | | | — | | | | | | 151.6 | |||||||
Operating profit
|
| | | | 854.4 | | | | | | 559.0 | | | | | | (22.0) | | | | | | (53.5) | | | | | | 1,337.9 | | | | | | (147.7) | | | | | | 1,190.2 | |||||||
Interest expense
|
| | | | (95.3) | | | | | | (213.0) | | | | | | — | | | | | | 39.6(f) | | | | | | (268.7) | | | | | | 12.0 | | | | | | (256.7) | |||||||
Interest income and other income (expense), net
|
| | | | 2.4 | | | | | | 51.0 | | | | | | 22.0(a) | | | | | | — | | | | | | 75.4 | | | | | | (8.0) | | | | | | 67.4 | |||||||
Equity in income of unconsolidated entities
|
| | | | 8.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8.8 | | | | | | — | | | | | | 8.8 | |||||||
Income from continuing operations before income taxes
|
| | | | 770.3 | | | | | | 397.0 | | | | | | — | | | | | | (13.9) | | | | | | 1,153.4 | | | | | | (143.7) | | | | | | 1,009.7 | |||||||
Income tax (expense) benefit
|
| | | | (286.5) | | | | | | (117.0) | | | | | | — | | | | | | 4.7(g) | | | | | | (398.8) | | | | | | 55.9 | | | | | | (342.9) | |||||||
Income from continuing operations
|
| | | | 483.8 | | | | | | 280.0 | | | | | | — | | | | | | (9.2) | | | | | | 754.6 | | | | | | (87.8) | | | | | | 666.8 | |||||||
Income from discontinued operations, net of tax
|
| | | | — | | | | | | 1.0 | | | | | | — | | | | | | — | | | | | | 1.0 | | | | | | — | | | | | | 1.0 | |||||||
Consolidated net income
|
| | | | 483.8 | | | | | | 281.0 | | | | | | — | | | | | | (9.2) | | | | | | 755.6 | | | | | | (87.8) | | | | | | 667.8 | |||||||
Less: Net income attributable to noncontrolling interests
|
| | | | (4.1) | | | | | | (18.0) | | | | | | — | | | | | | — | | | | | | (22.1) | | | | | | 4.0 | | | | | | (18.1) | |||||||
Net income attributable to WestRock Company shareholders
|
| | | $ | 479.7 | | | | | $ | 263.0 | | | | | $ | — | | | | | $ | (9.2) | | | | | $ | 733.5 | | | | | $ | (83.8) | | | | | $ | 649.7 | |||||||
Basic weighted average shares outstanding
|
| | | | 143.6 | | | | | | | | | | | | | | | | | | 120.8(h) | | | | | | 264.4 | | | | | | | | | | | | 264.4 | |||||||
Diluted weighted average shares outstanding
|
| | | | 146.0 | | | | | | | | | | | | | | | | | | 121.9(h) | | | | | | 267.9 | | | | | | | | | | | | 267.9 | |||||||
Basic earnings per share attributable to WestRock Company shareholders from continuing operations
|
| | | $ | 3.34 | | | | | | | | | | | | | | | | | | | | | | | $ | 2.77 | | | | | | | | | | | $ | 2.45 | |||||||
Diluted earnings per share attributable to
WestRock Company shareholders from continuing operations |
| | | $ | 3.29 | | | | | | | | | | | | | | | | | | | | | | | $ | 2.73 | | | | | | | | | | | $ | 2.42 | |||||||
|
| | |
RockTenn
|
| |
MWV
|
| |
Reclass
|
| |
Pro Forma
Adjustments |
| |
Sub-Total
|
| |
Specialty
Chemicals Spin-off(i) |
| |
Condensed
Pro Forma Combined |
| ||||||||||||||||||||||||||||
Net sales
|
| | | $ | 4,969.8 | | | | | $ | 2,656.0 | | | | | $ | — | | | | | $ | (69.0)(b) | | | | | $ | 7,556.8 | | | | | $ | (480.0) | | | | | $ | 7,076.8 | | | |||||||
Cost of goods sold
|
| | | | 4,043.2 | | | | | | 2,151.0 | | | | | | (30.0)(a) | | | | | | (69.0)(b) | | | | | | 6,076.7 | | | | | | (340.0) | | | | | | 5,731.1 | | | |||||||
| | | | | — | | | | | | — | | | | | | — | | | | | | (3.4)(c) | | | | | | | | | | | | (7.2) | | | | | | | | | |||||||
| | | | | — | | | | | | — | | | | | | — | | | | | | (15.1)(d) | | | | | | | | | | | | 1.6 | | | | | | | | | |||||||
Gross profit
|
| | | | 926.6 | | | | | | 505.0 | | | | | | 30.0 | | | | | | 18.5 | | | | | | 1,480.1 | | | | | | (134.4) | | | | | | 1,345.7 | | | |||||||
Selling, general and administrative expenses
|
| | | | 496.3 | | | | | | 301.0 | | | | | | (17.5)(a) | | | | | | 45.4(c,e) | | | | | | 825.2 | | | | | | (83.3) | | | | | | 741.9 | | | |||||||
Pension lump sum settlement and retiree
medical curtailment, net |
| | | | 11.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11.9 | | | | | | — | | | | | | 11.9 | | | |||||||
Restructuring and other costs, net
|
| | | | 22.6 | | | | | | — | | | | | | 54.5(a) | | | | | | (25.1)(j) | | | | | | 52.0 | | | | | | 0.4 | | | | | | 52.4 | | | |||||||
Operating profit
|
| | | | 395.8 | | | | | | 204.0 | | | | | | (7.0) | | | | | | (1.8) | | | | | | 591.0 | | | | | | (51.5) | | | | | | 539.5 | | | |||||||
Interest expense
|
| | | | (46.3) | | | | | | (105.0) | | | | | | — | | | | | | 19.2(f) | | | | | | (132.1) | | | | | | 7.0 | | | | | | (125.1) | | | |||||||
Interest income and other income (expense), net
|
| | | | (0.3) | | | | | | 42.0 | | | | | | 7.0(a) | | | | | | — | | | | | | 48.7 | | | | | | (7.0) | | | | | | 41.7 | | | |||||||
Equity in income of unconsolidated entities
|
| | | | 4.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.6 | | | | | | — | | | | | | 4.6 | | | |||||||
Income from continuing operations before income taxes
|
| | | | 353.8 | | | | | | 141.0 | | | | | | — | | | | | | 17.4 | | | | | | 512.2 | | | | | | (51.5) | | | | | | 460.7 | | | |||||||
Income tax (expense) benefit
|
| | | | (117.8) | | | | | | (41.0) | | | | | | — | | | | | | (6.2)(g) | | | | | | (165.0) | | | | | | 17.2 | | | | | | (147.8) | | | |||||||
Income from continuing operations
|
| | | | 236.0 | | | | | | 100.0 | | | | | | — | | | | | | 11.2 | | | | | | 347.2 | | | | | | (34.3) | | | | | | 312.9 | | | |||||||
Income from discontinued operations, net of tax
|
| | | | — | | | | | | 2.0 | | | | | | — | | | | | | — | | | | | | 2.0 | | | | | | — | | | | | | 2.0 | | | |||||||
Consolidated net income
|
| | | | 236.0 | | | | | | 102.0 | | | | | | — | | | | | | 11.2 | | | | | | 349.2 | | | | | | (34.3) | | | | | | 314.9 | | | |||||||
Less: Net income attributable to noncontrolling interests
|
| | | | (1.1) | | | | | | (16.0) | | | | | | — | | | | | | — | | | | | | (17.1) | | | | | | 2.0 | | | | | | (15.1) | | | |||||||
Net income attributable to WestRock Company shareholders
|
| | | $ | 234.9 | | | | | $ | 86.0 | | | | | $ | — | | | | | $ | 11.2 | | | | | $ | 332.1 | | | | | $ | (32.3) | | | | | $ | 299.8 | | | |||||||
Basic weighted average shares outstanding
|
| | | | 140.5 | | | | | | | | | | | | | | | | | | 120.8(h) | | | | | | 261.3 | | | | | | | | | | | | 261.3 | | | |||||||
Diluted weighted average shares outstanding
|
| | | | 142.7 | | | | | | | | | | | | | | | | | | 122.6(h) | | | | | | 265.3 | | | | | | | | | | | | 265.3 | | | |||||||
Basic earnings per share attributable to WestRock Company shareholders from continuing operations
|
| | | $ | 1.67 | | | | | | | | | | | | | | | | | | | | | | | $ | 1.26 | | | | | | | | | | | $ | 1.14 | | | |||||||
Diluted earnings per share attributable to WestRock Company shareholders from continuing operations
|
| | | $ | 1.65 | | | | | | | | | | | | | | | | | | | | | | | $ | 1.24 | | | | | | | | | | | $ | 1.13 | | | |||||||
|
|
Merger consideration for MWV’s outstanding common stock
|
| | | $ | 8,259.7 | | | |
|
Fair value of MWV equity awards issued
|
| | | | 244.4 | | | |
|
Total preliminary merger consideration
|
| | | $ | 8,504.1 | | | |
|
|
Cash and cash equivalents
|
| | | $ | 262.0 | | | |
|
Working capital excluding cash and cash equivalents
|
| | | | 1,105.0 | | | |
|
Property, plant, equipment and forestlands
|
| | | | 4,740.1 | | | |
|
Goodwill
|
| | | | 4,364.6 | | | |
|
Intangible assets
|
| | | | 1,710.0 | | | |
|
Other long-term assets
|
| | | | 3,046.4 | | | |
|
Other long-term liabilities
|
| | | | (4,173.6) | | | |
|
Fair market value of debt
|
| | | | (2,395.7) | | | |
|
Noncontrolling interests
|
| | | | (154.7) | | | |
|
Total preliminary merger consideration
|
| | | $ | 8,504.1 | | | |
|
Item
|
| |
Common Stock
|
| |
Capital in
Excess of Par |
| |
Retained
Earnings |
| ||||||||||||
| | |
(in millions)
|
| ||||||||||||||||||
(i)
Issuance of Holdings common stock
|
| | | $ | 1.3 | | | | | $ | 8,258.4 | | | | | $ | — | | | |||
(ii)
Elimination of MWV historical equity and accelerated awards
|
| | | $ | (2.0) | | | | | $ | (2,911.0) | | | | | $ | (797.8) | | | |||
(iii)
Issuance of share-based awards
|
| | | $ | — | | | | | $ | 244.4 | | | | | $ | — | | | |||
(iv)
RockTenn cash consideration
|
| | | $ | (0.1) | | | | | $ | (209.2) | | | | | $ | (452.3) | | | |||
(v)
Transaction costs and debt extinguishment
|
| | | $ | — | | | | | $ | — | | | | | $ | (75.3) | | | |||
(vi)
Acceleration of awards and severance and other benefits
|
| | | $ | — | | | | | $ | 20.7 | | | | | $ | (22.9) | | | |||
Totals
|
| | | $ | (0.8) | | | | | $ | 5,403.3 | | | | | $ | (1,348.3) | | | |||
|
| | |
RKT Common Stock
|
| |
MWV Common Stock
|
| ||||||||||||||||||||||||||||||
Date
|
| |
High
|
| |
Low
|
| |
Close
|
| |
High
|
| |
Low
|
| |
Close
|
| ||||||||||||||||||
January 23, 2015
|
| | | $ | 64.34 | | | | | $ | 62.97 | | | | | $ | 62.99 | | | | | $ | 45.75 | | | | | $ | 44.98 | | | | | $ | 45.04 | | |
May 19, 2015
|
| | | $ | 66.08 | | | | | $ | 65.11 | | | | | $ | 66.08 | | | | | $ | 51.30 | | | | | $ | 50.60 | | | | | $ | 51.24 | | |
| | |
RKT Common Stock
|
| |
MWV Equivalent Per Share Data
|
|||||||||||||||||||||||||||||
Date
|
| |
High
|
| |
Low
|
| |
Close
|
| |
High
|
| |
Low
|
| |
Close
|
|||||||||||||||||
January 23, 2015
|
| | | $ | 64.34 | | | | | $ | 62.97 | | | | | $ | 62.99 | | | | | $ | 50.19 | | | | | $ | 49.12 | | | | | $ | 49.13 |
May 19, 2015
|
| | | $ | 66.08 | | | | | $ | 65.11 | | | | | $ | 66.08 | | | | | $ | 51.54 | | | | | $ | 50.79 | | | | | $ | 51.54 |
| | |
High
|
| |
Low
|
| |
Dividend
Declared |
| |||||||||
2012 | | ||||||||||||||||||
First Quarter
|
| | | $ | 37.08 | | | | | $ | 28.32 | | | | | $ | 0.10 | | |
Second Quarter
|
| | | $ | 34.02 | | | | | $ | 24.62 | | | | | $ | 0.10 | | |
Third Quarter
|
| | | $ | 37.00 | | | | | $ | 26.39 | | | | | $ | 0.10 | | |
Fourth Quarter
|
| | | $ | 38.09 | | | | | $ | 30.63 | | | | | $ | 0.225 | | |
2013 | | ||||||||||||||||||
First Quarter
|
| | | $ | 46.47 | | | | | $ | 35.32 | | | | | $ | 0.00 | | |
Second Quarter
|
| | | $ | 54.00 | | | | | $ | 41.70 | | | | | $ | 0.15 | | |
Third Quarter
|
| | | $ | 63.03 | | | | | $ | 48.91 | | | | | $ | 0.15 | | |
Fourth Quarter
|
| | | $ | 55.10 | | | | | $ | 46.06 | | | | | $ | 0.175 | | |
2014 | | ||||||||||||||||||
First Quarter
|
| | | $ | 58.20 | | | | | $ | 47.52 | | | | | $ | 0.175 | | |
Second Quarter
|
| | | $ | 54.27 | | | | | $ | 47.04 | | | | | $ | 0.175 | | |
Third Quarter
|
| | | $ | 53.49 | | | | | $ | 46.70 | | | | | $ | 0.175 | | |
Fourth Quarter
|
| | | $ | 62.50 | | | | | $ | 43.32 | | | | | $ | 0.1875 | | |
2015 | | ||||||||||||||||||
First Quarter
|
| | | $ | 71.47 | | | | | $ | 59.35 | | | | | $ | 0.3205 | | |
Second Quarter (through May 19, 2015)
|
| | | $ | 66.08 | | | | | $ | 59.25 | | | | | $ | 0.3205 | | |
| | |
High
|
| |
Low
|
| |
Dividend
Declared |
| |||||||||
2012 | | ||||||||||||||||||
First Quarter
|
| | | $ | 32.13 | | | | | $ | 29.13 | | | | | $ | 0.25 | | |
Second Quarter
|
| | | $ | 32.50 | | | | | $ | 26.15 | | | | | $ | 0.50 | | |
Third Quarter
|
| | | $ | 31.12 | | | | | $ | 26.97 | | | | | $ | 0.00 | | |
Fourth Quarter
|
| | | $ | 31.93 | | | | | $ | 27.93 | | | | | $ | 0.25 | | |
2013 | | ||||||||||||||||||
First Quarter
|
| | | $ | 38.39 | | | | | $ | 31.14 | | | | | $ | 0.25 | | |
Second Quarter
|
| | | $ | 36.74 | | | | | $ | 33.47 | | | | | $ | 0.50 | | |
Third Quarter
|
| | | $ | 39.38 | | | | | $ | 33.95 | | | | | $ | 0.00 | | |
Fourth Quarter
|
| | | $ | 39.33 | | | | | $ | 33.38 | | | | | $ | 0.25 | | |
2014 | | ||||||||||||||||||
First Quarter
|
| | | $ | 37.99 | | | | | $ | 33.59 | | | | | $ | 1.25 | | |
Second Quarter
|
| | | $ | 44.59 | | | | | $ | 37.31 | | | | | $ | 0.50 | | |
Third Quarter
|
| | | $ | 44.72 | | | | | $ | 40.83 | | | | | $ | 0.00 | | |
Fourth Quarter
|
| | | $ | 45.43 | | | | | $ | 37.28 | | | | | $ | 0.25 | | |
2015 | | ||||||||||||||||||
First Quarter
|
| | | $ | 55.15 | | | | | $ | 42.49 | | | | | $ | 0.25 | | |
Second Quarter (through May 19, 2015)
|
| | | $ | 51.30 | | | | | $ | 45.85 | | | | | $ | 0.25 | | |
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
|
Organizational Documents
|
| ||||||
| The rights of RockTenn shareholders are currently governed by RockTenn’s Articles of Incorporation, as amended, referred to as RockTenn’s Charter, its Bylaws, as amended, referred to as RockTenn’s Bylaws, and Georgia law, including the GBCC. | | | The rights of MWV stockholders are currently governed by its Certificate of Incorporation, as amended, referred to as MWV’s Charter, its Bylaws, as amended, referred to as MWV’s Bylaws, and Delaware law, including the DGCL. | | | Upon consummation of the combination, the rights of Holdings stockholders will be governed by Holdings Charter, the Holdings Bylaws and Delaware law, including the DGCL. | |
|
Authorized Capital Stock
|
| ||||||
|
The authorized capital stock of RockTenn is 225,000,000 shares of capital stock, consisting of (i) 175,000,000 shares of common stock, par value $0.01 per share, and (ii) 50,000,000 shares of preferred stock, par value $0.01 per share.
As of the date of this joint proxy statement/prospectus, RockTenn does not have outstanding any shares of preferred stock.
|
| |
The authorized capital stock of MWV is 630,000,000 shares of capital stock, consisting of (i) 600,000,000 shares of common stock, par value $.01 per share, and (ii) 30,000,000 shares of preferred stock, par value $.01 per share.
As of the date of this joint proxy statement/prospectus, MWV does not have outstanding any shares of preferred stock.
|
| |
The authorized capital stock of Holdings is 630,000,000 shares of capital stock, consisting of (i) 600,000,000 shares of common stock, par value $.01 per share, and (ii) 30,000,000 shares of preferred stock, par value $.01 per share.
As of the date of this joint proxy statement/prospectus, Holdings does not have outstanding any shares of preferred stock.
|
|
|
Common Stock
|
| ||||||
| With respect to all such matters upon which shareholders are entitled to vote or give consent, each holder of common stock shall be entitled to one vote for each share of common stock held by such holder on the record date for the determination of shareholders entitled to vote. | | | Each holder of a share of common stock is entitled to one vote for each share upon all questions presented to the stockholders, and the common stock shall have the exclusive right to vote for the election of directors and for all other purposes (subject to the express terms of the MWV preferred stock). | | | Each holder of a share of common stock is entitled to one vote for each share upon all questions presented to the stockholders, and the common stock shall have the exclusive right to vote for the election of directors and for all other purposes (subject to the express terms of the Holdings preferred stock). | |
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
|
Preferred Stock
|
| ||||||
| The RockTenn board is authorized to issue preferred stock from time to time as shares of one or more series, with terms to be set forth in resolutions adopted by the RockTenn board. | | |
The MWV board is authorized to issue shares of preferred stock in series and to establish from time to time the terms of such series.
The MWV board has created one series of preferred stock, the Series A Junior Participating Preferred Stock, referred to as Series A Preferred Stock. If issued, the holders of Series A Preferred Stock, in preference to the holders of MWV common stock, are entitled to (i) an amount per share equal to the greater of (a) $1 or (b) 100 times the per share amount of all cash dividends, non-cash dividends or other distributions declared on common stock and (ii) 100 votes, subject to adjustment, on all matters submitted to a vote of MWV stockholders. Dividends accrue and are cumulative on outstanding shares of Series A Preferred Stock and accrued but unpaid dividends will not bear interest. The holders of shares of common stock and the holders of shares of Series A Preferred Stock will vote together as one class on all matters submitted to a vote of MWV stockholders.
Upon any liquidation, dissolution, or winding up of MWV, no distribution shall be made to holders of stock ranking junior to the Series A Preferred Stock, if any are issued, unless the holders of shares of Series A Preferred Stock have received $100 per share, plus an amount equal to accrued and unpaid dividends and distributions.
|
| | The Holdings board is authorized to issue shares of preferred stock in series and to establish from time to time the terms of such series. | |
|
Number and Qualification of Directors
|
| ||||||
|
The GBCC provides that a corporation must have a board of directors consisting of one or more individuals, with the number specified in or fixed in accordance with the articles of incorporation or bylaws. The GBCC further provides that directors need not be residents of the State of Georgia nor shareholders of the corporation unless the corporation’s articles of incorporation so require.
The RockTenn board currently consists of 10 members. RockTenn’s Charter and RockTenn’s Bylaws provide that the number of directors constituting the RockTenn board shall be fixed from time
|
| |
The DGCL provides that a corporation’s board of directors must consist of one or more individuals, with the number fixed by, or in the manner provided in, the bylaws, unless the certificate of incorporation fixes the number of directors, in which case a change in the number of directors may be made only by amendment of the certificate. The DGCL further provides that directors need not be stockholders of the corporation unless the corporation’s certificate of incorporation or bylaws so provide.
The MWV board currently consists of nine members. MWV’s Charter and
|
| |
The DGCL provides that a corporation’s board of directors must consist of one or more individuals, with the number fixed by, or in the manner provided in, the bylaws, unless the certificate of incorporation fixes the number of directors, in which case a change in the number of directors may be made only by amendment of the certificate. The DGCL further provides that directors need not be stockholders of the corporation unless the corporation’s certificate of incorporation or bylaws so provide.
In accordance with the terms of the combination agreement, the Holdings board will consist of 14 members at the
|
|
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
| to time exclusively by resolution of the RockTenn board. | | | MWV’s Bylaws provide that the MWV board shall consist of a number of directors to be determined only by resolution adopted by the MWV board. | | | time the combination is consummated. The Holdings Charter and the Holdings Bylaws provide that the Holdings board shall consist of a number of directors to be determined only by resolution adopted by the Holdings board. | |
|
Structure of Board of Directors; Term of Directors; Election of Directors
|
| ||||||
|
The RockTenn board is currently classified, divided into three classes, with each director holding office for three years. However, RockTenn’s Charter provides that beginning with the 2015 annual meeting, directors whose terms expire at the meeting will be elected for a one-year term. Directors are elected by plurality vote and cumulative voting is not permitted in the election of directors.
RockTenn’s Corporate Governance Guidelines further provide that if in an election for directors in which the only nominees are persons nominated by the RockTenn board, a director does not receive more votes cast for his or her election than against his or her election or re-election, then that director must, within five days following the certification of the shareholder vote, tender his or her written resignation to RockTenn’s non-executive chairman for consideration by RockTenn’s nominating and corporate governance committee. The RockTenn board must make a final decision whether to accept the director’s resignation within 90 days of the shareholders’ meeting where the election occurred.
|
| |
The MWV board is not staggered. MWV’s Bylaws provide that each director of MWV shall hold office for a one-year term expiring at the next succeeding annual meeting of stockholders.
MWV’s Bylaws provide that in the case of uncontested elections, directors shall be elected by the vote of the majority of the votes cast. However, if the number of nominees exceeds the number of directors to be elected, the directors shall be elected by the vote of a plurality of the shares represented in person or by proxy and entitled to vote on the election of directors. Cumulative voting is not permitted.
|
| |
The Holdings board is not staggered. The Holdings Bylaws provide that each director of Holdings shall hold office for a one-year term expiring at the next succeeding annual meeting of stockholders.
The Holdings Bylaws provide that in the case of uncontested elections, directors shall be elected by the vote of the majority of the votes cast. However, if the number of nominees exceeds the number of directors to be elected, the directors shall be elected by the vote of a plurality of the shares represented in person or by proxy and entitled to vote on the election of directors. Cumulative voting is not permitted.
|
|
|
Removal of Directors
|
| ||||||
| RockTenn’s Bylaws provide that the entire RockTenn board or any individual director may be removed only for cause and only at a shareholders’ meeting. In accordance with the GBCC, a director may only be removed by a majority of the votes entitled to be cast. | | | MWV’s Bylaws provide that any director may be removed without cause, at any time, by the affirmative vote of the holders of at least a majority of the combined voting power of the then-outstanding shares of all stock entitled to vote generally in the election of a directors, voting as a single class, at a special meeting of stockholders duly called and held for that purpose or at an annual meeting of stockholders. | | | The Holdings Bylaws provide that any director may be removed without cause, at any time, by the affirmative vote of the holders of at least a majority of the combined voting power of the then-outstanding shares of all stock entitled to vote generally in the election of a directors, voting as a single class, at a special meeting of stockholders duly called and held for that purpose or at an annual meeting of stockholders. Until the third anniversary of the consummation of the combination, the affirmative vote of at least three-fourths of the Holdings board will be required for the removal of John A. Luke, Jr. or Steven C. Voorhees as director. | |
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
|
Vacancies on the Board of Directors
|
| ||||||
| RockTenn’s Bylaws provide that any vacancy occurring in the RockTenn board or any newly created directorship may be filled by the affirmative vote of a majority of the remaining directors, whether or not such a majority is less than a quorum of the board. A director elected to fill a vacancy shall serve until the next election of directors by the shareholders. | | | MWV’s Bylaws provide that any vacancies on the MWV board and any newly created directorships resulting from an increase in the authorized number of directors may be filled only by a majority of the directors then in office, even though less than a quorum, at any regular or special meeting of the MWV board, and any director so elected shall hold office for the remainder of the term that was being served by the director whose absence created the vacancy or, in the case of a vacancy created by an increase in the numbers of directors, for a term expiring at the next annual meeting of stockholders. | | | The Holdings Bylaws provide that any vacancies on the Holdings board and any newly created directorships resulting from an increase in the authorized number of directors may be filled only by a majority of the directors then in office, even though less than a quorum, at any regular or special meeting of the Holdings board, and any director so elected shall hold office for the remainder of the term that was being served by the director whose absence created the vacancy or, in the case of a vacancy created by an increase in the numbers of directors, for a term expiring at the next annual meeting of stockholders. | |
|
Shareholder or Stockholder Action by Written Consent
|
| ||||||
| Under the GBCC, action required or permitted to be taken at a shareholders’ meeting may be taken without a meeting and without prior notice only if the action is taken by all the shareholders entitled to vote on the action. | | | MWV’s Charter provides that any action required or permitted to be taken by the stockholders must be effected at a duly called annual or special meeting of stockholders and may not be effected by any consent in writing in lieu of a meeting of such stockholders. | | | The Holdings Charter provides that any action required or permitted to be taken by the stockholders must be effected at a duly called annual or special meeting of stockholders and may not be effected by any consent in writing in lieu of a meeting of such stockholders. | |
|
Quorum
|
| ||||||
| RockTenn’s Bylaws provide that a quorum for action on any subject matter at any annual or special meeting of shareholders shall exist when the holders of shares entitled to vote a majority of the votes entitled to be cast on such subject matter are represented in person or by proxy at such meeting. | | | MWV’s Bylaws provide that the holders of shares of the outstanding stock of MWV representing a majority of the total votes entitled to be cast at a meeting of stockholders constitute a quorum for the transaction of business whether present in person or by proxy. | | | The Holdings Bylaws provide that the holders of shares of the outstanding stock of Holdings representing a majority of the total votes entitled to be cast at a meeting of stockholders constitute a quorum for the transaction of business whether present in person or by proxy. | |
|
Special Meetings of Shareholders or Stockholders
|
| ||||||
| RockTenn’s Bylaws provide that only the following may call special meetings of shareholders: (i) a majority of the Board; (ii) the Chairman of the Board; (iii) the Chief Executive Officer; or (iv) the holders of at least 50% of the outstanding voting power of RockTenn’s common stock. Only business within the purpose or purposes described in the meeting notice required by the GBCC may be conducted at the special meeting of shareholders. | | |
The DGCL provides that special meetings of the stockholders may be called by the board of directors or by such persons as may be authorized by the certificate of incorporation or by the bylaws.
MWV’s Charter provides that a special meeting may be called only by (i) a resolution adopted by a majority of the total number of directors which MWV would have if there were no vacancies or (ii) the Chairman of the Board. Because the stockholders are not expressly authorized to call special meetings in MWV’s Charter or MWV’s Bylaws, they are not permitted to do so, consistent with Section 211(d) of the DGCL.
|
| |
The DGCL provides that special meetings of the stockholders may be called by the board of directors or by such persons as may be authorized by the certificate of incorporation or by the bylaws.
The Holdings Bylaws provide that a special meeting may be called only by (i) a majority of the total number of directors which Holdings would have if there were no vacancies; (ii) the Non-Executive Chairman of the Board; (iii) the Chief Executive Officer; or (iv) the holders of at least 50% of the outstanding voting power of Holdings common stock. Business transacted at any special meeting shall be limited to the purposes specified in the notice calling such meeting.
|
|
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
| | | | Business transacted at any special meeting shall be limited to the purposes specified in the notice calling such meeting. | | | | |
|
Notice of Shareholder or Stockholder Meetings
|
| ||||||
| As required under the GBCC, RockTenn’s Bylaws require that, at least 10 and not more than 60 days before each meeting of shareholders, each shareholder of RockTenn be given written notice of the place, day and hour of the meeting, and in the case of a special meeting, the purpose for which the meeting is called. | | | In accordance with the DGCL, MWV’s Bylaws provide that at least 10 and not more than 60 days before each meeting of the stockholders, the Secretary or Assistant Secretary of MWV must cause written notice of the place, date and time for the meeting to be delivered by mail to each stockholder entitled to vote at such meeting. Notice of each special meeting must contain a statement of the purpose or the purposes for which the meeting is called. | | | In accordance with the DGCL, the Holdings Bylaws provide that at least 10 and not more than 60 days before each meeting of the stockholders, the Secretary or Assistant Secretary of Holdings must cause written notice of the place, date and time for the meeting to be delivered by mail to each stockholder entitled to vote at such meeting. Notice of each special meeting must contain a statement of the purpose or the purposes for which the meeting is called. | |
|
Advance Notice Requirements for Shareholder or Stockholder Nominations and Other Provisions
|
| ||||||
|
RockTenn’s Bylaws provide that no business may be transacted at an annual meeting of shareholders, except such business that is (a) brought by or at the director of the RockTenn board; (b) brought by any shareholder of RockTenn who (i) was a shareholder of record at the time of giving notice, (ii) is entitled to vote at the meeting and (iii) complies with the notice procedures set forth in RockTenn’s Bylaws (i.e., the shareholder must have given timely notice thereof in proper written form to the Secretary of RockTenn).
To be timely, a shareholder’s notice for such business must be delivered to the Secretary of RockTenn at the principal executive offices of RockTenn in proper written form not less than 90 days and not more than 120 days prior to the first anniversary of the preceding year’s annual meeting of shareholders; provided, however, that if and only if the annual meeting is not scheduled to be held within a period that commences 30 days before such anniversary date and ends 30 days after such anniversary date, such shareholder’s notice must be delivered by the later of (a) the tenth day following the day of the Public Announcement (as defined in RockTenn’s Bylaws) of the date of the annual meeting or (b) the date which is 90 days prior to the date of the annual meeting.
|
| |
MWV’s Bylaws provide that, for a matter of business to be transacted at a meeting of the stockholders, the stockholder must have given timely notice thereof in writing to the Secretary of MWV and such other business must otherwise be a proper matter for stockholder action.
To be timely, a stockholder’s notice shall be delivered to the Secretary at the principal executive offices of MWV not later than the close of business on the 90th day nor earlier than the close of business on the 120th day prior to the first anniversary of the preceding year’s annual meeting; provided, however, that in the event that the date of the annual meeting is more than 30 days before or more than 60 days after such anniversary date, notice by the stockholder to be timely must be delivered not earlier than the close of business on the 120th day prior to such annual meeting and not later than the close of business on the later of the 90th day prior to such annual meeting or the seventh day following the day on which public announcement of the date of such meeting is first made by MWV.
|
| |
The Holdings Bylaws provide that, for a matter of business to be transacted at a meeting of the stockholders, the stockholder must have given timely notice thereof in writing to the Secretary of Holdings and such other business must otherwise be a proper matter for stockholder action.
To be timely, a stockholder’s notice shall be delivered to the Secretary at the principal executive offices of Holdings not later than the close of business on the 90th day nor earlier than the close of business on the 120th day prior to the first anniversary of the preceding year’s annual meeting; provided, however, that in the event that the date of the annual meeting is more than 30 days before or more than 60 days after such anniversary date, notice by the stockholder to be timely must be delivered not earlier than the close of business on the 120th day prior to such annual meeting and not later than the close of business on the later of the 90th day prior to such annual meeting or the seventh day following the day on which public announcement of the date of such meeting is first made by Holdings.
|
|
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
|
Charter Amendments
|
| ||||||
|
The GBCC provides that certain relatively technical amendments to a corporation’s articles of incorporation may be adopted by the directors without shareholder action. Generally, the GBCC requires a majority vote of the outstanding shares of each voting group entitled to vote to amend the articles of incorporation, unless the GBCC, the articles of incorporation, or a bylaw adopted by the shareholders requires a greater number of affirmative votes.
RockTenn’s Charter provides that the affirmative vote of the holders of at least 75% of the outstanding voting power of the common stock is required to amend, modify, or repeal (or opt out of any provision inconsistent with) the articles of incorporation with respect to the liability of the board of directors, supermajority voting requirements, amendment of RockTenn’s Bylaws, director liability, or board consideration of other constituencies; provided, however, that any amendment or repeal, or adoption of any provision inconsistent with, Article IV of RockTenn’s Charter (dealing with the release of directors from personal liability to RockTenn and its shareholders for any monetary damages for any action or failure to take any action as director) shall not eliminate or adversely affect any right or protection of a director of RockTenn existing immediately prior to such amendment, repeal or adoption.
|
| |
The DGCL provides that an amendment to a corporation’s certificate of incorporation requires that (i) the board of directors adopt a resolution setting forth the proposed amendment and either call a special meeting of the stockholders entitled to vote in respect thereof for consideration of such amendment or direct that the amendment be considered at the next annual meeting of the stockholders and (ii) the stockholders approve the amendment by a majority of outstanding shares entitled to vote (and a majority of the outstanding shares of each class entitled to vote, if any).
MWV’s Charter provides that MWV reserves the right at any time to amend, alter, change or repeal any provision contained in MWV’s Charter, and to add any other provisions authorized by Delaware law; provided, however, that any amendment or repeal of Article VIII of MWV’s Charter (dealing with the release of directors from personal liability to MWV or its stockholders for monetary damages for breach of fiduciary duty as a director) shall not adversely affect any right or protection existing with respect to any act or omission occurring prior to such amendment or repeal.
|
| |
The DGCL provides that an amendment to a corporation’s certificate of incorporation requires that (i) the board of directors adopt a resolution setting forth the proposed amendment and either call a special meeting of the stockholders entitled to vote in respect thereof for consideration of such amendment or direct that the amendment be considered at the next annual meeting of the stockholders and (ii) the stockholders approve the amendment by a majority of outstanding shares entitled to vote (and a majority of the outstanding shares of each class entitled to vote, if any).
The Holdings Charter provides that Holdings reserves the right at any time to amend, alter, change or repeal any provision contained in the Holdings Charter, and to add any other provisions authorized by the Delaware law; provided, however, that any amendment or repeal of Article VIII of the Holdings Charter (dealing with the release of directors from personal liability to Holdings or its stockholders for monetary damages for breach of fiduciary duty as a director) shall not adversely affect any right or protection existing with respect to any act or omission occurring prior to such amendment or repeal.
|
|
|
Amendment of Bylaws
|
| ||||||
| RockTenn’s Bylaws may be altered, amended, or repealed, or new bylaws may be adopted, by the RockTenn board by the affirmative vote of a majority of all directors then holding office. The shareholders may alter, amend, or repeal any such bylaws adopted by the board, and the shareholders may add new bylaws, subject to certain restrictions under the GBCC, when notice of any such proposed alteration, amendment, repeal, or addition has been given in the notice of such shareholder meeting, by the affirmative vote of a majority of the total votes cast by the holders of RockTenn common stock present in person or represented by proxy at a meeting at which a quorum is present. The shareholders may prescribe | | |
Under the DGCL, the power to adopt, amend or repeal bylaws shall be in the stockholders entitled to vote. Notwithstanding the foregoing, a corporation may, in its certificate of incorporation, confer the power to adopt, amend or repeal bylaws upon the directors. The fact that such power has been so conferred upon the directors will not divest the stockholders or members of the power, nor limit their power, to adopt, amend or repeal bylaws.
MWV’s Charter provides that the MWV board is expressly authorized and empowered to adopt, amend or repeal MWV’s Bylaws, but that bylaws adopted by the MWV board under such power
|
| |
Under the DGCL, the power to adopt, amend or repeal bylaws shall be in the stockholders entitled to vote. Notwithstanding the foregoing, a corporation may, in its certificate of incorporation, confer the power to adopt, amend or repeal bylaws upon the directors. The fact that such power has been so conferred upon the directors will not divest the stockholders or members of the power, nor limit their power, to adopt, amend or repeal bylaws.
The Holdings Charter provides that the Holdings board is expressly authorized and empowered to adopt, amend or repeal the Holdings Bylaws, but that bylaws adopted by the Holdings board under
|
|
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
| that any bylaw or bylaws adopted by them shall not be altered, amended, or repealed by the RockTenn board. Notwithstanding the foregoing, the shareholders of RockTenn may not amend, modify, or repeal, or adopt any provision inconsistent with, any provision of Article I, Section 2 (Special Meeting of Shareholders) or Article II (Directors) of RockTenn’s Bylaws, unless approved by the affirmative vote of the holders of at least 75% of the outstanding voting power of the RockTenn common stock and preferred stock at a shareholders’ meeting. Furthermore, the RockTenn board is not permitted to amend, modify, or repeal, or to adopt any provision inconsistent with, any provision of Article I, Section 2 (Special Meeting of Shareholders) or Article II (Directors) of RockTenn’s Bylaws unless approved by the affirmative vote of a majority of the directors then in office, given in person, at a meeting of the RockTenn board. |
| | may be amended or repealed by the MWV board or by the stockholders having sufficient voting power with respect thereto. MWV’s Bylaws may be amended by MWV’s stockholders upon the affirmative vote of the holders of at least 75 percent of the voting power of the then outstanding shares of capital stock of MWV entitled to vote generally in the election of directors. | | |
such power may be amended or repealed by the Holdings board or by the stockholders having sufficient voting power with respect thereto. The Holdings Bylaws may be amended by Holdings’ stockholders upon the affirmative vote of a majority of the shares present in person or represented by proxy at a meeting at which a quorum is present, when notice of any such proposed addition, alteration, amendment or repeal has been given in the notice of such stockholder meeting. Notwithstanding the foregoing, the stockholders of Holdings may not amend, modify or repeal, or adopt any provision inconsistent with, any provision of Section 1.3 (Special Meetings), Section 2.1 (General Powers, Number, Qualifications and Term of Office), Section 2.2 (Age Limitation), the last sentence of Section 2.3 (Election of Directors; Vacancies; New Directorships), Section 2.4 (Removal of Directors), Section 2.7 (Regular Meetings), Section 2.8 (Special Meetings), Section 2.9 (Notice of Special Meetings), Section 2.12 (Compensation), Section 3.1 (Committees of Directors), Section 3.2 (Removal; Vacancies), Section 3.3 (Compensation) or the last sentence of Section 7.7 (Amendments) of the Holdings Bylaws, unless approved by the holders of at least 75 percent of the voting power of the then outstanding shares of Holdings’ capital stock entitled to vote generally in the election of directors.
Certain provisions of the Holdings Bylaws relating to the positions of Steven C. Voorhees and John A. Luke, Jr. may only be amended by the Holdings board by the affirmative vote of three-fourths of the whole Holdings board.
|
|
|
Limitation on Director Liability
|
| ||||||
| RockTenn’s Charter provides that no director of RockTenn shall be personally liable to RockTenn or its shareholders for monetary damages for breach of the duty of care or other duty as a director, except for liability (i) for any appropriation, in violation of the director’s duties, of any business opportunity of RockTenn, (ii) for omissions involving intentional misconduct or a knowing violation of law, (iii) for the types of liabilities set forth under Section 14-2-832 of the GBCC (relating to a director’s personal liability | | | The DGCL provides that a corporation may include in its certificate of incorporation a provision eliminating the liability of a director to the corporation or its stockholders for monetary damages for a breach of the director’s fiduciary duties, except liability for any breach of the director’s duty of loyalty to the corporation’s stockholders, for acts or omissions not in good faith or that involve intentional misconduct or knowing violation of law, under Section 174 of the DGCL (which | | | The DGCL provides that a corporation may include in its certificate of incorporation a provision eliminating the liability of a director to the corporation or its stockholders for monetary damages for a breach of the director’s fiduciary duties, except liability for any breach of the director’s duty of loyalty to the corporation’s stockholders, for acts or omissions not in good faith or that involve intentional misconduct or knowing violation of law, under Section 174 of the DGCL (which deals generally with | |
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
| for certain corporate distributions), or (iv) for any transaction from which the director derived an improper personal benefit. Further, such articles of incorporation provide that if the GBCC is amended to authorize corporate action further eliminating or limiting the personal liability of a director, then the liability of a director of RockTenn shall be eliminated or limited to the fullest extent permitted by the GBCC, as amended. | | |
deals generally with unlawful payments of dividends, stock repurchases and redemptions) and for any transaction from which the director derived an improper personal benefit.
MWV’s Charter provides that no director of MWV shall be personally liable to MWV or its stockholders for monetary damages for breach of fiduciary duty as a director, except to the extent such exemption from liability is not permitted under the DGCL.
|
| |
unlawful payments of dividends, stock repurchases and redemptions) and for any transaction from which the director derived an improper personal benefit.
The Holdings Charter provides that no director of Holdings shall be personally liable to Holdings or its stockholders for monetary damages for breach of fiduciary duty as a director, except to the extent such exemption from liability is not permitted under the DGCL.
|
|
|
Indemnification
|
| ||||||
|
RockTenn’s Bylaws require that RockTenn indemnify, to the fullest extent permitted under the GBCC, any individual who is made a party to a proceeding because he or she is or was a director or officer against liability incurred in the proceeding, if such individual (a) conducted himself or herself in good faith; (b) reasonably believed (i) in the case of conduct in his or her official capacity, that such conduct was in the best interests of RockTenn and (ii) in all other cases that such conduct was at least not opposed to the best interests of RockTenn; and (c) in the case of any criminal proceeding, that the individual had no reasonable cause to believe such conduct was unlawful.
RockTenn has the authority to advance expenses before the final disposition of any proceeding upon receipt of a written affirmation from the indemnified person of such person’s good-faith belief that such person has met the applicable standard of conduct, is not ineligible for indemnification, and will repay such amount if it is ultimately determined that he or she is not entitled to be indemnified by RockTenn.
|
| |
MWV’s Bylaws provide that MWV will indemnify and hold harmless, to the fullest extent authorized by the DGCL, each person who was or is made a party or is threatened to be made a party to or is otherwise involved in any action, suit or proceeding, whether civil, criminal, administrative or investigative, by reason of the fact that he or she is or was a director or officer of MWV at any time during which MWV’s Bylaws were in effect. Such a person will be indemnified against all expense, liability, and loss (including attorneys’ fees, judgments, fines, ERISA excise taxes, or penalties and amounts paid or to be paid in settlement) reasonably incurred or suffered.
MWV will not indemnify any such person seeking indemnification in connection with a proceeding initiated by such person unless the proceeding was (i) authorized by the MWV board or (ii) to prosecute a claim against MWV for an unpaid written claim for indemnification.
The right to indemnification includes the right to be paid by MWV the expenses incurred in defending any such proceeding in advance of its final disposition.
|
| |
The Holdings Bylaws provide that Holdings will indemnify and hold harmless, to the fullest extent authorized by the DGCL, each person who was or is made a party or is threatened to be made a party to or is otherwise involved in any action, suit or proceeding, whether civil, criminal, administrative or investigative, by reason of the fact that he or she is or was a director or officer of Holdings at any time during which the Holdings Bylaws were in effect. Such a person will be indemnified against all expense, liability, and loss (including attorneys’ fees, judgments, fines, ERISA excise taxes, or penalties and amounts paid or to be paid in settlement) reasonably incurred or suffered.
Holdings will not indemnify any such person seeking indemnification in connection with a proceeding initiated by such person unless the proceeding was (i) authorized by the Holdings board or (ii) to prosecute a claim against Holdings for an unpaid written claim for indemnification.
The right to indemnification includes the right to be paid by Holdings the expenses incurred in defending any such proceeding in advance of its final disposition.
|
|
|
Preemptive Rights
|
| ||||||
| RockTenn’s shareholders do not have preemptive rights. Thus, if additional shares of RockTenn common stock are issued, the current holders of RockTenn common stock will own a proportionately smaller interest in a larger number of outstanding shares of common stock to | | | MWV’s stockholders do not have preemptive rights. Thus, if additional shares of MWV common stock are issued, the current holders of MWV common stock will own a proportionately smaller interest in a larger number of outstanding shares of | | | Holdings’ stockholders do not have preemptive rights. Thus, if additional shares of Holdings common stock are issued, the current holders of Holdings common stock will own a proportionately smaller interest in a larger number of outstanding shares of common stock to | |
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
| the extent that they do not participate in the additional issuance. | | | common stock to the extent that they do not participate in the additional issuance. | | | the extent that they do not participate in the additional issuance. | |
|
Dividends and Share Repurchases
|
| ||||||
| Under the GBCC, a corporation may not make a distribution to shareholders if, after giving effect to such distribution, the corporation would not be able to pay its debts as they become due in the usual course of business, or the corporation’s total assets would be less than the sum of its total liabilities (unless the corporation’s articles of incorporation permit otherwise) plus the amount that would be needed, if the corporation were dissolved at the time of the distribution, to satisfy the preferential rights upon dissolution of shareholders whose preferential rights are superior to those receiving the distribution. This provision of the GBCC governs all distributions to shareholders, including redemptions. RockTenn’s Charter provides that the RockTenn’s board may declare dividends or other distributions, subject to the GBCC. |
| |
The DGCL provides that, subject to any restrictions in a corporation’s certificate of incorporation, dividends may be declared from the corporation’s surplus, or if there is no surplus, from its net profits for the fiscal year in which the dividend is declared and for the preceding fiscal year. Dividends may not be declared out of net profits, however, if the corporation’s capital has been diminished to an amount less than the aggregate amount of all capital represented by the issued and outstanding stock of all classes having a preference upon the distribution of assets until the deficiency in the amount of capital represented by the issued and outstanding stock of all classes having a preference upon the distribution of assets is repaired. Furthermore, the DGCL generally provides that a corporation may redeem or repurchase its shares only if the redemption or repurchase would not impair the capital of the corporation.
MWV’s Charter provides that the holders of Series A Preferred Stock, if issued, in preference to the holders of common stock, are entitled to an amount per share equal to the greater of (a) $1 or (b) 100 times the per share amount of all cash dividends, non-cash dividends or other distributions declared on common stock.
On January 27, 2014, the MWV board approved approximately $394 million of share repurchases. On February 7, 2014, MWV repurchased and retired approximately 7.5 million shares of common stock. This stock repurchase program was completed in 2014.
|
| | The DGCL provides that, subject to any restrictions in a corporation’s certificate of incorporation, dividends may be declared from the corporation’s surplus, or if there is no surplus, from its net profits for the fiscal year in which the dividend is declared and for the preceding fiscal year. Dividends may not be declared out of net profits, however, if the corporation’s capital has been diminished to an amount less than the aggregate amount of all capital represented by the issued and outstanding stock of all classes having a preference upon the distribution of assets until the deficiency in the amount of capital represented by the issued and outstanding stock of all classes having a preference upon the distribution of assets is repaired. Furthermore, the DGCL generally provides that a corporation may redeem or repurchase its shares only if the redemption or repurchase would not impair the capital of the corporation. | |
|
Shareholder or Stockholder Rights Plan
|
| ||||||
| RockTenn does not currently have a shareholders’ rights plan in effect. | | | MWV does not currently have a stockholders’ rights plan in effect. | | | Holdings does not currently have a stockholders’ rights plan in effect. | |
|
Business Combination or Antitakeover Statutes
|
| ||||||
| RockTenn has elected to be governed by the “business combination” and “fair price” provisions of the GBCC that could | | | Section 203 of the DGCL generally prohibits “business combinations”, including mergers, sales and leases of | | | Section 203 of the DGCL generally prohibits “business combinations”, including mergers, sales and leases of | |
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
| be viewed as having the effect of discouraging an attempt to obtain control of RockTenn. Additionally, RockTenn’s Bylaws provide for the staggered election of directors (this is, however, being phased out, as described above) and contain certain provisions requiring shareholders to give advance written notice to RockTenn of a proposal or director nomination in order to have the proposal or the nominee considered at an annual meeting of shareholders. These provisions could discourage or make more difficult a change in control of RockTenn without the support of the board. In addition, RockTenn’s Charter authorizes the RockTenn board to issue, without shareholder consent, shares of preferred stock, which in some cases could discourage or make more difficult a change in control. | | |
assets, issuances of securities and similar transactions by a corporation or a subsidiary with an interested stockholder who beneficially owns 15% or more of a corporation’s voting stock, within three years after the person or entity becomes an interested stockholder, unless: (i) the board of directors of the target corporation has approved, before the acquisition time, either the business combination or the transaction that resulted in the person becoming an interested stockholder, (ii) upon consummation of the transaction that resulted in the person becoming an interested stockholder, the person owns at least 85% of the corporation’s voting stock (excluding shares owned by directors who are officers and shares owned by employee stock plans in which participants do not have the right to determine confidentially whether shares will be tendered in a tender or exchange offer) or (iii) after the person or entity becomes an interested stockholder, the business combination is approved by the board of directors and authorized at a meeting of stockholders by the affirmative vote of at least 66-2/3% of the outstanding voting stock not owned by the interested stockholder.
MWV has not opted out of the protections of Section 203 of the DGCL. As a result, the statute applies to MWV.
|
| |
assets, issuances of securities and similar transactions by a corporation or a subsidiary with an interested stockholder who beneficially owns 15% or more of a corporation’s voting stock, within three years after the person or entity becomes an interested stockholder, unless: (i) the board of directors of the target corporation has approved, before the acquisition time, either the business combination or the transaction that resulted in the person becoming an interested stockholder, (ii) upon consummation of the transaction that resulted in the person becoming an interested stockholder, the person owns at least 85% of the corporation’s voting stock (excluding shares owned by directors who are officers and shares owned by employee stock plans in which participants do not have the right to determine confidentially whether shares will be tendered in a tender or exchange offer) or (iii) after the person or entity becomes an interested stockholder, the business combination is approved by the board of directors and authorized at a meeting of stockholders by the affirmative vote of at least 66-2/3% of the outstanding voting stock not owned by the interested stockholder.
Holdings has not opted out of the protections of Section 203 of the DGCL. As a result, the statute applies to Holdings.
|
|
|
Other Restrictions on Interested Shareholder Transactions
|
| ||||||
| RockTenn has elected to be governed by the “business combination” and “fair price” provisions of the GBCC. Section 14-2-1132(a) of the GBCC restricts a corporation from entering into certain mergers with an “Interested Shareholder” (i.e., a beneficial owner of 10% or more of a corporation’s voting stock) for a period of five years from the date on which the shareholder became an Interested Shareholder, unless: (i) prior to becoming an Interested Shareholder, the board of directors of the corporation approved either the merger or the transaction by which the shareholder became an Interested Shareholder; (ii) in the transaction in which the shareholder became an Interested Shareholder, the Interested Shareholder became the | | | None. | | | None. | |
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
| beneficial owner of at least 90% of the voting stock outstanding or (iii) subsequent to becoming an Interested Shareholder, such shareholder acquired additional shares resulting in the Interested Shareholder being the beneficial owner of at least 90% of the outstanding voting shares and the transaction was approved at an annual or special meeting of the shareholders by the holders of a majority of the voting stock entitled to vote thereon. | | | | | | | |
|
Appraisal Rights
|
| ||||||
|
The GBCC provides that shareholders who comply with certain procedural requirements of the GBCC are entitled to dissent from and obtain payment of the fair value of their shares in the event of mergers, share exchanges, sales, or exchanges of all or substantially all of the corporation’s assets, amendments to the articles of incorporation that materially adversely affect certain rights in respect of a dissenter’s shares, and certain other actions taken pursuant to a shareholder vote to the extent provided for under the GBCC, the articles of incorporation, the bylaws, or a resolution of the board of directors. However, unless the corporation’s articles of incorporation provide otherwise, appraisal rights are not available:
•
to holders of shares of any class of shares not entitled to vote on the transaction;
•
in a sale of all or substantially all of the property of the corporation pursuant to a court order;
•
in a sale of all or substantially all of the corporation’s assets for cash, where all or substantially all of the net proceeds of such sale will be distributed to the shareholders within one year; or
•
to holders of shares which at the record date were either listed on a national securities exchange or held of record by more than 2,000 shareholders, unless: (1) in the case of a plan of merger or share exchange, the holders of the shares of the class or series are required under the plan of merger or share exchange to accept for their shares anything except shares of the surviving
|
| |
Under the DGCL, a stockholder may dissent from, and receive payments in cash for, the fair value of his or her shares as appraised by the Delaware Chancery Court in the event of certain mergers and consolidations. However, stockholders do not have appraisal rights if the shares of stock they hold, at the record date for determination of stockholders entitled to vote at the meeting of stockholders to act upon the merger or consolidation, or on the record date with respect to action by written consent, are either (i) listed on a national securities exchange or (ii) held of record by more than 2,000 holders. Further, no appraisal rights are available to stockholders of the surviving corporation if the merger did not require the vote of the stockholders of the surviving corporation. Notwithstanding the foregoing, appraisal rights are available if stockholders are required by the terms of the merger agreement to accept for their shares anything other than (a) shares of stock of the surviving corporation, (b) shares of stock of another corporation that will either be listed on a national securities exchange or held of record by more than 2,000 holders, (c) cash instead of fractional shares or (d) any combination of clauses (a) – (c). Appraisal rights are also available under the DGCL in certain other circumstances, including in certain parent-subsidiary corporation mergers and in certain circumstances where the certificate of incorporation so provides.
MWV’s Charter does not provide for appraisal rights in any additional circumstance.
|
| |
Under the DGCL, a stockholder may dissent from, and receive payments in cash for, the fair value of his or her shares as appraised by the Delaware Chancery Court in the event of certain mergers and consolidations. However, stockholders do not have appraisal rights if the shares of stock they hold, at the record date for determination of stockholders entitled to vote at the meeting of stockholders to act upon the merger or consolidation, or on the record date with respect to action by written consent, are either (i) listed on a national securities exchange or (ii) held of record by more than 2,000 holders. Further, no appraisal rights are available to stockholders of the surviving corporation if the merger did not require the vote of the stockholders of the surviving corporation. Notwithstanding the foregoing, appraisal rights are available if stockholders are required by the terms of the merger agreement to accept for their shares anything other than (a) shares of stock of the surviving corporation, (b) shares of stock of another corporation that will either be listed on a national securities exchange or held of record by more than 2,000 holders, (c) cash instead of fractional shares or (d) any combination of clauses (a) – (c). Appraisal rights are also available under the DGCL in certain other circumstances, including in certain parent-subsidiary corporation mergers and in certain circumstances where the certificate of incorporation so provides.
The Holdings Charter does not provide for appraisal rights in any additional circumstance.
|
|
|
Rock-Tenn Company
|
| |
MeadWestvaco Corporation
|
| |
WestRock Company
|
|
|
corporation or a publicly held corporation which at the effective date of the merger or share exchange are either listed on a national securities exchange or held of record by more than 2,000 shareholders, except for scrip or cash payments in lieu of fractional shares; or (2) the articles of incorporation or a resolution of the board of directors approving the transaction provides otherwise.
Neither RockTenn’s Charter nor RockTenn’s Bylaws provide for additional rights of appraisal or dissenters’ rights.
|
| | | | | | |
|
Forum for Adjudication of Disputes
|
| ||||||
| Neither RockTenn’s Charter nor RockTenn’s Bylaws contains a provision designating a sole and exclusive forum for shareholder claims. | | | MWV’s Bylaws provide that, unless MWV consents in writing to the selection of an alternative forum, the sole and exclusive forum for (i) any derivative action or proceeding brought on behalf of MWV, (ii) any action asserting a claim of breach of a fiduciary duty owed by any director or officer or other employee of MWV to MWV or MWV’s stockholders, (iii) any action asserting a claim against MWV or any director or officer or other employee of MWV arising pursuant to any provision of the DGCL or MWV’s Charter or MWV’s Bylaws (as either may be amended from time to time), or (iv) any action asserting a claim against MWV or any director or officer or other employee of MWV governed by the internal affairs doctrine shall be a state court located within the State of Delaware (or, if no state court located within the State of Delaware has jurisdiction, the federal district court for the District of Delaware). | | | The Holdings Bylaws provide that, unless Holdings consents in writing to the selection of an alternative forum, the sole and exclusive forum for (i) any derivative action or proceeding brought on behalf of Holdings, (ii) any action asserting a claim of breach of a fiduciary duty owed by any director or officer or other employee of Holdings to Holdings or Holdings’ stockholders, (iii) any action asserting a claim against Holdings or any director or officer or other employee of Holdings arising pursuant to any provision of the DGCL or the Holdings Charter or the Holdings Bylaws (as either may be amended from time to time), or (iv) any action asserting a claim against Holdings or any director or officer or other employee of Holdings governed by the internal affairs doctrine shall be a state court located within the State of Delaware (or, if no state court located within the State of Delaware has jurisdiction, the federal district court for the District of Delaware). | |
| | |
Page
|
| |||
Article I
THE MERGERS |
| ||||||
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
Article II
CERTAIN GOVERNANCE MATTERS |
| ||||||
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
Article III
EFFECT OF THE MERGER ON THE CAPITAL STOCK OF ROCKTENN AND MWV; EXCHANGE OF CERTIFICATES |
| ||||||
| | | | A-7 | | | |
| | | | A-10 | | | |
| | | | A-13 | | | |
| | | | A-14 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
Article IV
REPRESENTATIONS AND WARRANTIES |
| ||||||
| | | | A-15 | | | |
| | | | A-28 | | | |
Article V
COVENANTS RELATING TO CONDUCT OF BUSINESS |
| ||||||
| | | | A-39 | | | |
| | | | A-44 | | | |
| | | | A-46 | | |
| | |
Page
|
| |||
Article VI
ADDITIONAL AGREEMENTS |
| ||||||
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
Article VII
CONDITIONS PRECEDENT |
| ||||||
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
Article VIII
TERMINATION, AMENDMENT AND WAIVER |
| ||||||
| | | | A-56 | | | |
| | | | A-57 | | | |
| | | | A-58 | | | |
| | | | A-59 | | | |
Article IX
GENERAL PROVISIONS |
| ||||||
| | | | A-59 | | | |
| | | | A-59 | | | |
| | | | A-60 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | |
| | | | | A-20 | | | |
| | | | | A-60 | | | |
| | | | | A-3 | | | |
| | | | | A-16 | | | |
| | | | | A-20 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-10 | | | |
| | | | | A-54 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-10 | | | |
| | | | | A-4 | | | |
| | | | | A-4 | | | |
| | | | | A-20 | | | |
| | | | | A-3 | | | |
| | | | | A-45 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-4 | | | |
| | | | | A-10 | | | |
| | | | | A-4 | | | |
| | | | | A-61 | | | |
| | | | | A-4 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-53 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-25 | | | |
| | | | | A-60 | | | |
| | | | | A-61 | | | |
| | | | | A-9 | | | |
| | | | | A-12 | | | |
| | | | | A-17 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-26 | | | |
| | | | | A-13 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-4 | | | |
| | | | | A-16 | | | |
| | | | | A-26 | | |
| | | | | A-13 | | | |
| | | | | A-16 | | | |
| | | | | A-51 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-6 | | | |
| | | | | A-24 | | | |
| | | | | A-20 | | | |
| | | | | A-17 | | | |
| | | | | A-61 | | | |
| | | | | A-16 | | | |
| | | | | A-61 | | | |
| | | | | A-7 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-3 | | | |
| | | | | A-45 | | | |
| | | | | A-61 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-16 | | | |
| | | | | A-4 | | | |
| | | | | A-3 | | | |
| | | | | A-5 | | | |
| | | | | A-15 | | | |
| | | | | A-61 | | | |
| | | | | A-9 | | | |
| | | | | A-61 | | | |
| | | | | A-7 | | | |
| | | | | A-15 | | | |
| | | | | A-27 | | | |
| | | | | A-18 | | | |
| | | | | A-5 | | | |
| | | | | A-25 | | | |
| | | | | A-52 | | | |
| | | | | A-3 | | | |
| | | | | A-25 | | | |
| | | | | A-3 | | | |
| | | | | A-61 | | | |
| | | | | A-19 | | | |
| | | | | A-17 | | | |
| | | | | A-57 | | | |
| | | | | A-53 | | | |
| | | | | A-61 | | |
| | | | | A-62 | | | |
| | | | | A-45 | | | |
| | | | | A-24 | | | |
| | | | | A-49 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-3 | | | |
| | | | | A-45 | | | |
| | | | | A-27 | | | |
| | | | | A-21 | | | |
| | | | | A-62 | | | |
| | | | | A-53 | | | |
| | | | | A-7 | | | |
| | | | | A-22 | | | |
| | | | | A-17 | | | |
| | | | | A-53 | | | |
|
Original Agreement
|
| | | | A-0 | | |
|
Original Signing Date
|
| | | | A-0 | | |
| | | | | A-56 | | | |
| | | | | A-21 | | | |
| | | | | A-27 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-26 | | | |
| | | | | A-62 | | | |
| | | | | A-50 | | | |
| | | | | A-54 | | | |
| | | | | A-29 | | | |
| | | | | A-55 | | | |
| | | | | A-3 | | | |
| | | | | A-47 | | | |
| | | | | A-28 | | | |
| | | | | A-62 | | | |
| | | | | A-10 | | | |
| | | | | A-7 | | | |
| | | | | A-10 | | | |
| | | | | A-4 | | | |
| | | | | A-3 | | | |
| | | | | A-28 | | | |
| | | | | A-8 | | | |
| | | | | A-62 | | | |
| | | | | A-28 | | | |
| | | | | A-38 | | | |
| | | | | A-30 | | | |
| | | | | A-34 | | |
| | | | | A-36 | | | |
| | | | | A-51 | | | |
| | | | | A-3 | | | |
| | | | | A-7 | | | |
| | | | | A-3 | | | |
| | | | | A-62 | | | |
| | | | | A-7 | | | |
| | | | | A-32 | | | |
| | | | | A-29 | | | |
| | | | | A-58 | | | |
| | | | | A-53 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-30 | | | |
| | | | | A-36 | | | |
| | | | | A-49 | | | |
| | | | | A-7 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-7 | | | |
| | | | | A-47 | | | |
| | | | | A-38 | | | |
| | | | | A-33 | | | |
| | | | | A-18 | | | |
| | | | | A-15 | | | |
| | | | | A-38 | | | |
| | | | | A-18 | | | |
| | | | | A-15 | | | |
| | | | | A-7 | | | |
| | | | | A-14 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-14 | | | |
| | | | | A-62 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-58 | | | |
| | | | | A-14 | | | |
| | | | | A-3 | | | |
| | | | | A-5 | | | |
| | | | | A-3 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | |
| MEADWESTVACO CORPORATION | | |||
| By: | | |
/s/ John A. Luke, Jr.
|
|
| | | |
Name:
John A. Luke, Jr.
|
|
| | | |
Title:
Chairman and Chief
Executive Officer
|
|
| ROCK-TENN COMPANY | | |||
| By: | | |
/s/ Steven C. Voorhees
|
|
| | | |
Name:
Steven C. Voorhees
|
|
| | | |
Title:
Chief Executive Officer
|
|
| ROME-MILAN HOLDINGS, INC. | | |||
| By: | | |
/s/ Steven C. Voorhees
|
|
| | | |
Name:
Steven C. Voorhees
|
|
| | | |
Title:
Chief Executive Officer
|
|
| MILAN MERGER SUB, LLC | | |||
| By: | | |
/s/ Steven C. Voorhees
|
|
| | | |
Name:
Steven C. Voorhees
|
|
| | | |
Title:
Chief Executive Officer
|
|
| ROME MERGER SUB, INC. | | |||
| By: | | |
/s/ Steven C. Voorhees
|
|
| | | |
Name:
Steven C. Voorhees
|
|
| | | |
Title:
Chief Executive Officer
|
|
| MEADWESTVACO CORPORATION | | |||
| By: | | |
/s/ John A. Luke
|
|
| | | |
Name:
John A. Luke, Jr.
|
|
| | | |
Title:
Chairman and Chief
Executive Officer
|
|
| ROCK-TENN COMPANY | | |||
| By: | | |
/s/ Steven C. Voorhees
|
|
| | | |
Name:
Steven C. Voorhees
|
|
| | | |
Title:
Chief Executive Officer
|
|
| ROME-MILAN HOLDINGS, INC. | | |||
| By: | | |
/s/ Steven C. Voorhees
|
|
| | | |
Name:
Steven C. Voorhees
|
|
| | | |
Title:
Chief Executive Officer
|
|
| MILAN MERGER SUB, LLC | | |||
| By: | | |
/s/ Steven C. Voorhees
|
|
| | | |
Name:
Steven C. Voorhees
|
|
| | | |
Title:
Chief Executive Officer
|
|
| ROME MERGER SUB, INC. | | |||
| By: | | |
/s/ Steven C. Voorhees
|
|
| | | |
Name:
Steven C. Voorhees
|
|
| | | |
Title:
Chief Executive Officer
|
|
| Very truly yours, | |
|
/s/ Blackstone Advisory Partners L.P.
Blackstone Advisory Partners L.P.
|
|
| Very truly yours, | |
| LAZARD FRERES & CO. LLC | |
|
By
/s/ Donald Fawcett
Donald Fawcett
Managing Director |
|
| Very best regards, | | ||||||
| GREENHILL & CO., LLC | | ||||||
| By | | | /s/ Richard J. Lieb | | |||
| | | | Name: | | | Richard J. Lieb | |
| | | | Title: | | | Managing Director | |
| | |
Page
|
| |||
| | | | H-3 | | | |
| | | | H-3 | | | |
| | | | H-3 | | | |
| | | | H-3 | | | |
| | | | H-3 | | | |
| | | | H-3 | | | |
| | | | H-3 | | | |
| | | | H-4 | | | |
| | | | H-4 | | | |
| | | | H-4 | | | |
| | | | H-4 | | | |
| | | | H-4 | | | |
| | | | H-6 | | | |
| | | | H-6 | | | |
| | | | H-6 | | | |
| | | | H-6 | | | |
| | | | H-6 | | | |
| | | | H-6 | | | |
| | | | H-8 | | | |
| | | | H-8 | | | |
| | | | H-8 | | | |
| | | | H-8 | | | |
| | | | H-8 | | | |
| | | | H-8 | | | |
| | | | H-9 | | | |
| | | | H-9 | | | |
| | | | H-11 | | | |
| | | | H-11 | | | |
| | | | H-13 | | | |
| | | | H-13 | | | |
| | | | H-13 | | | |
| | | | H-13 | | | |
| | | | H-14 | | | |
| | | | H-14 | | | |
| | | | H-14 | | | |
| | | | H-14 | | | |
| | | | H-14 | | | |
| | | | H-14 | | | |
| | | | H-14 | | | |
| | | | H-14 | | | |
| | | | H-15 | | |
| | |
Page
|
| |||
| | | | H-15 | | | |
| | | | H-15 | | | |
| | | | H-15 | | | |
| | | | H-15 | | | |
| | | | H-15 | | | |
| | | | H-16 | | | |
| | | | H-16 | | | |
| | | | H-16 | | | |
| | | | H-16 | | | |
| | | | H-16 | | | |
| | | | H-16 | | | |
| | | | H-16 | | | |
| | | | H-17 | | | |
| | | | H-17 | | | |
| | | | H-17 | | | |
| | | | H-17 | | | |
| | | | H-17 | | | |
| | | | H-17 | | | |
| | | | H-18 | | | |
| | | | H-18 | | | |
| | | | H-18 | | | |
| | | | H-18 | | | |
| | | | H-18 | | | |
| | | | H-18 | | | |
| | | | H-18 | | | |
| | | | H-18 | | | |
| | | | H-18 | | |