UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C.
20549
SCHEDULE 14D-9
SOLICITATION/RECOMMENDATION
STATEMENT UNDER
SECTION 14(d)(4) OF THE
SECURITIES EXCHANGE ACT OF
1934
(AMENDMENT
NO. 2)
Burger King Holdings,
Inc.
(Name of Subject
Company)
Burger King Holdings,
Inc.
(Name of Person Filing
Statement)
COMMON STOCK, PAR VALUE $0.01 PER SHARE
(Title of Class of
Securities)
121208201
(CUSIP Number of Class of
Securities)
Anne Chwat, Esq.
General Counsel
Burger King Holdings, Inc.
5505 Blue Lagoon Drive
Miami, Florida 33126
(305) 378-3000
(Name, address and telephone
numbers of person authorized to receive notices and
communications on behalf of the persons filing
statement)
With
copies to:
|
|
|
Kara L. MacCullough, Esq.
|
|
Eileen T. Nugent, Esq.
|
Laurie L. Green, Esq.
|
|
Richard J. Grossman, Esq.
|
Holland & Knight LLP
|
|
Thomas W. Greenberg, Esq.
|
701 Brickell Avenue, Suite 3000
|
|
Skadden, Arps, Slate,
|
Miami, FL 33131
|
|
Meagher & Flom LLP
|
(305) 374-8500
|
|
4 Times Square
|
|
|
New York, New York 10036
|
|
|
(212) 735-3000
|
[ ] Check the box if the filing relates solely to
preliminary communications made before the commencement of a
tender offer.
Introduction
This Amendment No. 2 (this
Amendment
)
amends and supplements the Solicitation/Recommendation Statement
on
Schedule 14D-9
(as amended or supplemented from time to time, the
Statement
) originally filed with the
U.S. Securities and Exchange Commission (the
SEC
) by Burger King Holdings, Inc., a
Delaware corporation (the
Company
), on
September 16, 2010, and amended on September 29, 2010.
The Statement relates to the offer by Blue Acquisition Sub,
Inc., a Delaware corporation (
Purchaser
) and
a wholly-owned subsidiary of Blue Acquisition Holding
Corporation, a Delaware corporation (
Parent
),
to purchase all of the outstanding shares of common stock, par
value $0.01 per share, of the Company at a purchase price of
$24.00 per share, net to the sellers in cash, without interest
thereon and less any required withholding taxes, upon the terms
and subject to the conditions set forth in the Offer to
Purchase, dated September 16, 2010, and in the related
Letter of Transmittal, copies of which are attached to the
Tender Offer Statement on Schedule TO filed by Parent and
certain of its affiliates, including Purchaser, with the SEC on
September 16, 2010.
Except as otherwise set forth below, the information set forth
in the original Statement remains unchanged and is incorporated
herein by reference as relevant to the items in this Amendment.
Capitalized terms used but not defined herein have the meanings
ascribed to them in the Statement.
|
|
ITEM 3.
|
PAST
CONTACTS, TRANSACTIONS, NEGOTIATIONS AND
AGREEMENTS.
|
Item 3,
Arrangements with Current Executive
Officers and Directors of the Company,
is hereby
amended and supplemented by replacing the first paragraph under
the heading Equity Awards on page 6 of the
Statement with the following:
The following table shows the amount in cash that each
executive officer is expected to receive pursuant to the Merger
Agreement, based on equity awards held as of September 13,
2010 and accrued but unpaid dividend equivalents with respect to
unvested Restricted Stock Units and Performance Based Stock
Units, assuming the Acceleration Time occurs on October 15,
2010 as a result of the cancelation of all Stock Options,
Restricted Stock Units and Performance Based Stock Units held by
the Companys executive officers.
Item 3,
Arrangements with Current Executive
Officers and Directors of the Company,
is hereby
amended and supplemented by replacing the first table under the
heading Equity Awards on page 6 of the
Statement with the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued but
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unpaid
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance-
|
|
|
Dividends on
|
|
|
|
|
|
|
|
|
|
|
|
|
Based and
|
|
|
Performance
|
|
|
|
|
|
|
Vested Stock
|
|
|
Unvested Stock
|
|
|
Restricted
|
|
|
Based and Restricted
|
|
|
|
|
Executive Officer
|
|
Options ($)
|
|
|
Options ($)
|
|
|
Stock Units ($)
|
|
|
Stock Units ($)
|
|
|
Total ($)
|
|
|
John W. Chidsey
|
|
|
17,154,523
|
|
|
|
3,583,134
|
|
|
|
6,763,392
|
|
|
|
97,018
|
|
|
|
27,598,067
|
|
Ben K. Wells
|
|
|
1,274,398
|
|
|
|
834,230
|
|
|
|
1,547,688
|
|
|
|
11,594
|
|
|
|
3,667,910
|
|
Anne Chwat
|
|
|
1,175,140
|
|
|
|
581,122
|
|
|
|
968,856
|
|
|
|
10,015
|
|
|
|
2,735,133
|
|
Peter C. Smith
|
|
|
807,153
|
|
|
|
563,161
|
|
|
|
903,960
|
|
|
|
9,037
|
|
|
|
2,283,311
|
|
Charles M. Fallon, Jr.
|
|
|
1,387,295
|
|
|
|
937,936
|
|
|
|
988,056
|
|
|
|
9,656
|
|
|
|
3,322,943
|
|
Julio A. Ramirez
|
|
|
205,229
|
|
|
|
510,234
|
|
|
|
1,104,384
|
|
|
|
16,863
|
|
|
|
1,836,710
|
|
Natalia Franco
|
|
|
|
|
|
|
181,468
|
|
|
|
344,448
|
|
|
|
1,326
|
|
|
|
527,242
|
|
Kevin Higgins
|
|
|
47,620
|
|
|
|
392,307
|
|
|
|
571,104
|
|
|
|
4,065
|
|
|
|
1,015,096
|
|
Item 3,
Arrangements with Current Executive
Officers and Directors of the Company,
is hereby
amended and supplemented by adding the following sentence to the
end of the second footnote under the heading Potential
Payments Upon a Change in Control on page 10 of the
Statement:
Such amounts do not include the pro rata amounts credited
at the time the Merger closes to the accounts of each executive
pursuant to the Companys Executive Retirement Program,
which amounts are as follows: $12,114 to Mr. Chidsey,
$6,099 to Mr. Wells, $5,238 to Ms. Chwat, $5,077 to
Mr. Smith, $5,808 to Mr. Fallon, $4,786 to
Mr. Ramirez, and $4,066 to Ms. Franco.
2
|
|
ITEM 4.
|
THE
SOLICITATION OR RECOMMENDATION.
|
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following sentence to the end of the fourth full
paragraph under the heading Background of the Offer and
Merger; Reasons for Recommendation Background of the
Offer and Merger on page 14 of the Statement:
The March 29th Proposal did not contain
information regarding potential compensation with respect to, or
post-Closing equity for, the current executives or employees of
the Company.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following sentence after the eighth sentence in the
fourth paragraph under the heading Background of the Offer
and Merger; Reasons for Recommendation Background of
the Offer and Merger on page 21 of the Statement:
The representatives of the Sponsors discussed with the
Company Board the possibility of the Sponsors entering into
customary tender agreements in connection with the proposed
transaction.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following sentence after the first sentence in the
second full paragraph under the heading Background of the
Offer and Merger; Reasons for Recommendation
Background of the Offer and Merger on page 22 of the
Statement:
The Company believed that the interests of the Sponsors in
a sale of all of their shares of Company Common Stock in a
transaction with 3G Capital would be aligned with the interests
of the public stockholders of the Company, and accordingly, no
special committee of the Company Board, which excluded the
representatives of the Sponsors, was appointed.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following sentence to the end of the second full
paragraph under the heading Background of the Offer and
Merger; Reasons for Recommendation Background of the
Offer and Merger on page 25 of the Statement:
The news articles did not materially affect the
discussions with 3G Capital. After release of the news articles,
the Company did not receive any unsolicited inquiries with
respect to any other potential third party acquisitions.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following sentence to the end of the fourth full
paragraph under the heading Background of the Offer and
Merger; Reasons for Recommendation Background of the
Offer and Merger on page 26 of the Statement:
Based on their familiarity with potential buyers,
including the strategic buyer that the Company identified as the
most likely strategic acquirer, the representatives of Morgan
Stanley and Goldman Sachs believed that the 21 buyers contacted
were the most likely to potentially pursue a transaction.
Item 4,
The Solicitat
ion
or
Recommendation,
is hereby amended and supplemented by
adding the following text after the first bullet point under the
heading Background of the Offer and Merger; Financial
Terms; Fairness Opinions; Certainty of Value on
page 27 of the Statement:
Represented a premium of 45.9%
over the closing price of the Company Common Stock on
August 31, 2010.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following sentence to the end of the paragraph titled
Securities Research Analysts Future Price
Targets under the heading Opinion of the
Companys Financial Advisors Morgan
Stanley on page 34 of the Statement:
The cost of equity discount rate used to derive the
present value of the securities research analysts future
price targets was 9.5%.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following to the end of the third paragraph of the
subsection titled Peer Group Comparison under the
heading Opinion of the Companys Financial
Advisors Morgan Stanley on page 35 of the
Statement:
Morgan Stanley observed the following multiples with
respect to the peer group companies:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio
|
|
Low
|
|
High
|
|
Median
|
|
Mean
|
|
Aggregate Value to Estimated Calendar 2010 EBITDA
|
|
|
5.5
|
x
|
|
|
10.2
|
x
|
|
|
8.5
|
x
|
|
|
8.2
|
x
|
Price to Estimated Calendar 2010 Earnings
|
|
|
9.9
|
x
|
|
|
18.3
|
x
|
|
|
14.5
|
x
|
|
|
14.3
|
x
|
Price to Estimated Calendar 2010 Earnings Growth
|
|
|
0.9
|
x
|
|
|
2.0
|
x
|
|
|
1.2
|
x
|
|
|
1.3
|
x
|
3
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following sentences to the end of the fourth
paragraph of the subsection titled Peer Group
Comparison under the heading Opinion of the
Companys Financial Advisors Morgan
Stanley on page 35 of the Statement:
Morgan Stanley observed the following multiples with
respect to the peer group companies:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Papa
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Johns
|
|
|
|
|
McDonalds
|
|
Tim Hortons
|
|
Yum! Brands,
|
|
Dominos
|
|
Sonic
|
|
Wendys Arbys
|
|
International
|
|
Jack in the
|
Ratio
|
|
Corporation
|
|
Inc.
|
|
Inc.
|
|
Pizza, Inc.
|
|
Corporation
|
|
Group Inc.
|
|
Inc.
|
|
Box Inc.
|
|
Aggregate Value to Estimated Calendar 2010 EBITDA
|
|
|
10.2
|
x
|
|
|
10.1
|
x
|
|
|
9.7
|
x
|
|
|
9.0
|
x
|
|
|
8.1
|
x
|
|
|
6.8
|
x
|
|
|
5.9
|
x
|
|
|
5.5
|
x
|
Price to Estimated Calendar 2010 Earnings
|
|
|
16.1
|
x
|
|
|
18.3
|
x
|
|
|
16.8
|
x
|
|
|
9.9
|
x
|
|
|
14.5
|
x
|
|
|
|
|
|
|
13.2
|
x
|
|
|
11.6
|
x
|
Price to Estimated Calendar 2010 Earnings Growth
|
|
|
1.6
|
x
|
|
|
1.2
|
x
|
|
|
1.4
|
x
|
|
|
0.9
|
x
|
|
|
1.1
|
x
|
|
|
2.0
|
x
|
|
|
1.2
|
x
|
|
|
0.9
|
x
|
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following sentence to the end of the paragraph titled
Discounted Equity Value Analysis under the heading
Opinion of the Companys Financial
Advisors Morgan Stanley on page 36 of the
Statement:
In performing the discounted equity value analysis, Morgan
Stanley utilized a P/E multiple of 12.0x because it approximates
the Companys current P/E trading multiple and utilized a
P/E multiple of 15.0x because it approximates the Companys
historic P/E trading multiple since its initial public offering
in 2006. The cost of equity discount rate used to derive the
present value of the estimated future price per share was
9.5%.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
deleting the tables of domestic and international transactions
in the subsection titled Analysis of Selected Precedent
Transactions under the heading Opinion of the
Companys Financial Advisors Morgan
Stanley on page 36 of the Statement and replacing
them with the following tables:
Domestic
Transactions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate
|
|
|
|
|
|
|
|
Value to
|
|
|
|
|
|
Announcement
|
|
LTM EBITDA
|
|
Acquiror
|
|
Target
|
|
Date
|
|
Ratio
|
|
|
Oak Hill Capital Partners
|
|
Dave & Busters
|
|
5/3/10
|
|
|
7.6
|
x
|
Apollo Management
|
|
CKE Restaurants
|
|
4/24/10
|
|
|
6.1
|
x
|
Golden Gate Capital
|
|
On-The-Border Cafes, Inc.
|
|
3/23/10
|
|
|
|
|
Friedman Fleischer & Lowe
|
|
Churchs Chicken
|
|
6/9/09
|
|
|
7.7
|
x
|
Golden Gate Capital
|
|
Romanos Macaroni Grill
|
|
8/18/08
|
|
|
3.0
|
x
|
Triarc Companies, Inc.
|
|
Wendys International, Inc.
|
|
4/24/08
|
|
|
9.1
|
x
|
LNK Partners
|
|
ABP Corporation
|
|
1/16/08
|
|
|
|
|
Sun Capital Partners (Barbeque Integrated, Inc.)
|
|
Smokey Bones Barbeque and Grill (Darden)
|
|
12/4/07
|
|
|
4.3
|
x
|
Ruths Chris Steak House Inc.
|
|
Mitchells Fish Market
|
|
11/6/07
|
|
|
|
|
Darden Restaurants Inc.
|
|
RARE Hospitality International Inc.
|
|
8/16/07
|
|
|
11.8
|
x
|
Sun Capital Partners Inc.
|
|
Boston Market Corporation
|
|
8/6/07
|
|
|
|
|
IHOP Corp.
|
|
Applebees International, Inc.
|
|
7/16/07
|
|
|
10.4
|
x
|
Seminole Hard Rock Hotel & Casino
|
|
Hard Rock Café International, Inc.
|
|
12/7/06
|
|
|
|
|
Bain Capital Partners LLC & Catterton Partners
|
|
OSI Restaurant Partners, Inc.
|
|
11/6/06
|
|
|
8.8
|
x
|
Black Canyon and BRS
|
|
Logans Roadhouse
|
|
10/30/06
|
|
|
6.8
|
x
|
Catterton Partners & Oak Investment Partners
|
|
Cheddars Inc.
|
|
8/28/06
|
|
|
|
|
Buffets, Inc.
|
|
Ryans Restaurant Group, Inc.
|
|
7/24/06
|
|
|
10.9
|
x
|
CCMP Capital Advisors LLC
|
|
The Quiznos Corporation
|
|
3/20/06
|
|
|
|
|
Services Acquisition Corp. International
|
|
Jamba Juice Company
|
|
3/13/06
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate
|
|
|
|
|
|
|
|
Value to
|
|
|
|
|
|
Announcement
|
|
LTM EBITDA
|
|
Acquiror
|
|
Target
|
|
Date
|
|
Ratio
|
|
|
Carlyle Group, Bain Capital, THL Partners
|
|
Dunkin Brands Inc.
|
|
12/12/05
|
|
|
12.9
|
x
|
Trimaran Capital Partners, Inc.
|
|
El Pollo Loco, Inc.
|
|
9/28/05
|
|
|
12.5
|
x
|
Management
|
|
Au bon Pain, Inc.
|
|
5/18/05
|
|
|
|
|
Arcapita Inc.
|
|
Churchs Chicken
|
|
11/1/04
|
|
|
|
|
Catterton Partners
|
|
First Watch Restaurants, Inc.
|
|
9/1/04
|
|
|
|
|
Wendys International Inc.
|
|
Fresh Enterprises Inc. (Baja Fresh)
|
|
5/31/02
|
|
|
16.3x
|
|
International
Transactions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LTM
|
|
|
|
|
|
Announcement
|
|
AV/EBITDA
|
|
Acquiror
|
|
Target
|
|
Date
|
|
Multiple
|
|
|
Bridgepoint Capital Ltd.
|
|
Pret A Manger
|
|
2/22/08
|
|
|
|
|
Rome Bidco (Paladin Partners and Saratoga)
|
|
Caffe Nero Group PLC
|
|
12/7/06
|
|
|
15.1
|
x
|
CDC Capital Investissement
|
|
Quick Restaurant NV
|
|
10/25/06
|
|
|
10.0
|
x
|
Foodco Pastries
|
|
Tele Pizza SA
|
|
2/20/06
|
|
|
15.4
|
x
|
Investor Group
|
|
PizzaExpress PLC
|
|
5/13/03
|
|
|
6.2
|
x
|
TPG, Bain Capital, GS Capital Partners
|
|
Burger King Corp.
|
|
7/25/02
|
|
|
|
|
Item 4,
The Solicita
tion
or
Recommendation,
is hereby amended and supplemented by
adding the following sentence to the end of the paragraph titled
Discounted Equity Value Analysis under the heading
Opinion of the Companys Financial
Advisors Morgan Stanley on page 36 of the
Statement:
In performing the discounted equity value analysis, Morgan
Stanley utilized a P/E multiple of 12.0x because it approximates
the Companys current P/E trading multiple and utilized a
P/E multiple of 15.0x because is approximates the Companys
historic P/E trading multiple since its initial public offering
in 2006. The cost of equity discount rate used to derive the
present value of the estimated future price per share was
9.5%.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following to end of the third paragraph of the
subsection titled Analysis of Selected Precedent
Transactions under the heading Opinion of the
Companys Financial Advisors Morgan
Stanley on page 37 of the Statement:
Morgan Stanley observed the following multiples with
respect to the selected precedent transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio
|
|
Low
|
|
|
High
|
|
|
Median
|
|
|
Mean
|
|
|
Aggregate Value to LTM EBITDA
|
|
|
3.0
|
x
|
|
|
16.3
|
x
|
|
|
9.0
|
x
|
|
|
9.2x
|
|
Item 4,
The S
olicitation
or
Recommendation
, is hereby amended and supplemented by
adding the following sentences as the ninth and tenth sentences
of the paragraph titled Discounted Cash Flow
Analysis under the heading Opinion of the
Companys Financial Advisors Morgan
Stanley on page 37 of the Statement:
The range of terminal multiples was selected based on an
analysis of trading multiples for companies in the quick service
restaurant sector and on the experience and judgment of Morgan
Stanley. For purposes of this analysis, Morgan Stanley included
stock-based compensation expense.
Item 4,
The S
olicitation
or
Recommendation,
is hereby amended and supplemented by
adding the following sentences as the last sentence of the
paragraph titled Discounted Cash Flow Analysis under
the heading Opinion of the Companys Financial
Advisors Morgan Stanley on page 37 of the
Statement:
In performing the discounted cash flow analysis for the
five cases described above, Morgan Stanley observed that there
was substantial overlap with respect to (i) the ReFranchise
Case and the Moderate Growth Case, and (ii) the Economic
Expansion Case and the Risk Neutral Case, and therefore
presented the overlapping cases in a range.
5
Item 4,
The S
olicitation
or
Recommendation,
is hereby amended and supplemented by
adding the following sentence as the last sentence of the
paragraph titled Leverage Buyout Analysis under the
heading Opinion of the Companys Financial
Advisors Morgan Stanley on page 38 of the
Statement:
In performing the leveraged buyout analysis for the five
cases described above, Morgan Stanley observed that there was
substantial overlap with respect to (i) the ReFranchise
Case and the Moderate Growth Case, and (ii) the Economic
Expansion Case and the Risk Neutral Case, and therefore
presented the overlapping cases in a range.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
deleting the second sentence of the paragraph titled
Leveraged Buyout Analysis under the heading
Opinion of the Companys Financial
Advisors Morgan Stanley on page 38 of the
Statement and replacing it with the following:
For purposes of this analysis, Morgan Stanley assumed that
the capital structure of the Company that would result from the
theoretical transaction would be similar to the capital
structure proposed by Parent and the Purchaser (with respect to
both debt and equity) and that such a financial buyer would
attempt to realize a return on its investment in fiscal year
2015.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following sentence as the fifth sentence of the
paragraph titled Leveraged Buyout Analysis under the
heading Opinion of the Companys Financial
Advisors Morgan Stanley on page 38 of the
Statement:
Morgan Stanley assumed a required internal rate of return
ranging from 17.5% to 22.5% for purposes of this analysis based
on its experience and judgment with respect to the likely
requirements of a financial buyer pursing a leverage buyout
transaction.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
deleting all references to Forecast or
ReFranchise Plan under the heading Opinion of
the Companys Financial Advisors Goldman
Sachs on pages 39 to 43 of the Statement and, in each
case, replacing it with Refranchise Case.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
deleting the parenthetical (such ReFranchise Plan being
referred to as the Forecast) in the final
bullet point in the third paragraph under the heading
Opinion of the Companys Financial
Advisors Goldman Sachs on page 39 of the
Statement.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
deleting the third sentence of the third full paragraph under
the heading Opinion of the Companys Financial
Advisors Goldman Sachs Selected Public
Companies Analysis on page 41 of the Statement and
replacing it with the following:
With respect to the Company and the selected companies,
Goldman Sachs calculated (1) enterprise value, which is the
market value of common equity (and preferred stock, if any) plus
the book value of debt less cash, as a multiple of earnings
before interest, taxes, depreciation and amortization, or
EBITDA, for the latest twelve months ended August 30, 2010;
and (2) enterprise value as a multiple of EBITDA for
estimated calendar years 2010 and 2011, respectively, based on
IBES estimates
and/or
other
Wall Street research.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
deleting the range of 9.6x 10.0x with
respect to LTM for Large Cap Index public companies and
replacing it with a range of 9.6x 10.4x
in the first table under the heading Opinion of the
Companys Financial Advisors Goldman
Sachs Selected Public Companies Analysis on
page 42 of the Statement.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
deleting the range of 9.1x 122.2x with
respect to CY2011E for QSR Index public companies and replacing
it with a range of 9.1x 22.2x in the
second table under the heading Opinion of the
Companys Financial Advisors Goldman
Sachs Selected Public Companies Analysis on
page 42 of the Statement.
6
Item 4,
The
Solici
tation or
Recommendation,
is hereby amended and supplemented by
deleting the bullet point list of transactions under the heading
Opinion of the Companys Financial
Advisors Goldman Sachs Selected
Transactions Analysis on pages 42 to 43 of the Statement
and replacing it with the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LTM
|
|
|
|
Enterprise Value
|
|
|
EV/EBITDA
|
|
Transaction
|
|
($ in millions)
|
|
|
Multiple
|
|
|
Oak Hill Capital Partners, L.P. / Dave &
Busters, Inc. (May 2010)
|
|
$
|
570
|
|
|
|
7.6
|
x
|
Apollo Management, L.P. / CKE Restaurants, Inc. (April 2010)
|
|
|
694
|
|
|
|
6.6
|
|
Tilman J. Fertitta / Landrys Restaurants, Inc. (June 2008)
|
|
|
1,183
|
|
|
|
6.7
|
|
Triarc Companies, Inc. / Wendys International, Inc. (April
2008)
|
|
|
2,677
|
|
|
|
8.9
|
|
Darden Restaurants, Inc. / RARE Hospitality International, Inc.
(August 2007)
|
|
|
1,400
|
|
|
|
11.7
|
|
IHOP Corp. / Applebees International, Inc. (June 2007)
|
|
|
2,100
|
|
|
|
10.5
|
|
Bain Capital Partners LLC and Catterton Partners and Company /
OSI Restaurant Partners, LLC (November 2006)
|
|
|
3,001
|
|
|
|
10.6
|
|
Merrill Lynch Global Private Equity, Inc. / NPC International,
Inc. (March 2006)
|
|
|
615
|
|
|
|
6.7
|
|
JP Morgan Partners LLC / Quiznos Master LLC (March 2006)
|
|
|
1,438
|
|
|
|
10.6
|
|
Bain Capital Partners LLC, the Carlyle Group and Thomas H. Lee
Partners LP / Dunkin Brands, Inc. (December 2005)
|
|
|
2,425
|
|
|
|
13.3
|
|
Caxton-Iseman Capital, Inc. / Buffets Holdings, Inc. (June 2000)
|
|
|
575
|
|
|
|
5.0
|
|
Sbarro Family / Sbarro, Inc. (January 1999)
|
|
|
585
|
|
|
|
7.4
|
|
Bain Capital, Inc. / Dominos Pizza, Inc. (September 1998)
|
|
|
1,075
|
|
|
|
8.2
|
|
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
deleting the third sentence of the paragraph under the heading
Opinion of the Companys Financial
Advisors Goldman Sachs Illustrative
Present Value of Future Share Price Analysis on
page 43 of the Statement and replacing it with the
following:
Goldman Sachs calculated the implied present values per
share by applying price to forward earnings per share multiples
ranging from 12.3x to 14.8x earnings per share of Company Common
Stock for each of the fiscal years 2011 to 2015 based on the
Refranchise Case. These illustrative price to earnings multiple
estimates were derived by Goldman Sachs utilizing its
professional judgment and experience, taking into account
historical average price to earnings multiples for the
Companys Common Stock during the period beginning with the
date of the initial public offering of the shares of Company
Common Stock (May 18, 2006) through August 30,
2010. In conducting its illustrative present value of future
stock price analysis, Goldman Sachs then used a discount rate of
10%, derived by utilizing a cost of equity analysis based on the
capital asset pricing model and taking into account certain
financial metrics, including betas, for the Company, as well as
certain financial metrics for the United States equity markets
generally, and assumed a yearly dividend of $0.25 with a
constant dividend payout yield of 1.5% over such time period.
This applied discount rate of 10% was based upon Goldman
Sachs judgment of an illustrative rate based upon the
above analysis.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
deleting the first paragraph under the heading Opinion of
the Companys Financial Advisors Goldman Sachs
Illustrative Discounted Cash Flow Analysis on
page 43 of the Statement and replacing it with the
following:
Goldman Sachs performed an illustrative discounted cash
flow analysis on the Company using the Refranchise Case. Goldman
Sachs calculated indications of the net present value of free
cash flows for the Company for the years 2011 through 2015.
Stock based compensation expenses were treated as a cash expense
for purposes of determining these unlevered free cash flows.
Goldman Sachs then calculated illustrative value indications per
share of Company Common Stock using the Refranchise Case and
selected terminal one-year forward EBITDA multiples ranging from
6.0x 2015 EBITDA to 7.5x 2015 EBITDA in order to calculate the
terminal value based upon several factors, including analysis of
the one-year forward EBITDA multiples of selected companies
which exhibited similar business characteristics to the Company.
Goldman Sachs then discounted these terminal values to
illustrative present values using a range of discount rates from
8.0% to 10.0%, which were derived by utilizing a weighted
average cost of capital analysis based on the capital asset
pricing model and taking into account certain financial metrics,
including betas, for the Company, as well as certain financial
metrics for the United States equity markets generally. The
applied discount rates ranging from 8.0% to 10.0% were based
upon Goldman Sachs judgment of an illustrative range based
upon the above analysis. This analysis resulted in a range of
illustrative per share of Company Common Stock values of $20.73
to $27.74.
7
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
adding the following sentence after the second sentence in the
second paragraph under the heading Opinion of the
Companys Financial Advisors Goldman
Sachs Illustrative Discounted Cash Flow
Analysis on page 43 of the Statement:
The range of projected annual EBITDA growth rates were
derived by Goldman Sachs utilizing its professional judgment and
experience, based upon historical earnings growth rates for the
Company and guidance on different possible outcomes provided by
the Companys management.
Item 4,
The Solicitation or
Recommendation,
is hereby amended and supplemented by
deleting the last sentence of the first paragraph on
page 44 under the heading Opinion of the
Companys Financial Advisors Goldman
Sachs Illustrative Discounted Cash Flow
Analysis on page 44 of the Statement and replacing it
with the following:
This analysis, assuming a 9% discount rate and 6.6x 2015
EBITDA multiple, representing the average of the range of
discount rates and 2015 EBITDA multiples applied in the
illustrative discounted cash flow analysis above, resulted in an
implied present value per share of Company Common Stock range of
$17.76 to $26.59.
|
|
ITEM 5.
|
PERSONS/ASSETS
RETAINED, EMPLOYED, COMPENSATED OR USED.
|
Item 5,
Persons/Assets Retained, Employed,
Compensated or Used,
is hereby amended and
supplemented by inserting the following sentence at the end of
the first paragraph under the heading Persons/Assets
Retained, Employed, Compensated or Used on page 46 of
the Statement:
It is the Companys understanding that during the two
year period prior to September 2, 2010, Morgan Stanley has
not been engaged by 3G Capital to provide investment banking
services for which its has received compensation.
Item 5,
Persons/Assets Retained, Employed,
Compensated or Used,
is hereby amended and
supplemented by inserting the following sentence at the end of
the first full paragraph under the heading Persons/Assets
Retained, Employed, Compensated or Used on page 46 of
the Statement:
Other than such expense reimbursements and indemnification
obligations, the Company will not owe Goldman Sachs any fees or
other amounts if the transaction is not consummated and the
Company does not receive the termination fee described in (ii),
so long as in connection therewith, the Company does not enter
into another transaction.
Item 5,
Persons/Assets Retained, Employed,
Compensated or Used,
is hereby amended and
supplemented by inserting the following sentence after the
eighth sentence in the second full paragraph under the heading
Persons/Assets Retained, Employed, Compensated or
Used on page 46 of the Statement:
However, during the two year period prior to
September 2, 2010, Goldman Sachs has not been engaged by
the Company to provide investment banking services unrelated to
the transaction for which its Investment Banking Division has
received compensation.
Item 5,
Persons/Assets Retained, Employed,
Compensated or Used,
is hereby amended and
supplemented by inserting the following sentence at the end of
the second full paragraph under the heading Persons/Assets
Retained, Employed, Compensated or Used on page 46 of
the Statement:
It is the Companys understanding that during the two
year period prior to September 2, 2010, Goldman Sachs has
not been engaged by 3G Capital to provide investment banking
services for which its Investment Banking Division has received
compensation.
|
|
ITEM 6.
|
INTEREST
IN SECURITIES OF THE SUBJECT COMPANY.
|
Item 6,
Interest in the Securities of the Subject
Company
, is hereby amended and supplemented by
deleting all references to Performance Based Restricted
Stock Units and, in each case, replacing them with
Performance Based Stock Units.
|
|
ITEM 8.
|
ADDITIONAL
INFORMATION.
|
Item 8,
Additional
Information-Litigation,
is hereby amended and
supplemented by adding the following as the third paragraph
under the heading Litigation on page 52 of the
Statement:
On September 27, 2010, another putative stockholder class
action suit captioned
Robert DeBardelaben v. Burger King
Holdings, Inc., et al
., C.A.
No. 5850-
was filed in the Delaware Court of Chancery against the
8
Individual Defendants, Burger King, 3G, 3G Capital, Parent, and
Purchaser. The complaint generally alleges that the Individual
Defendants breached their fiduciary duty to maximize stockholder
value by entering into the proposed transaction via an unfair
process and at an unfair price, and that the Merger Agreement
contains provisions that unreasonably dissuade potential suitors
from making competing offers. The complaint further alleges that
the Individual Defendants engaged in self-dealing and obtained
for themselves personal benefits not shared equally by the
stockholders. Specifically, the complaint includes allegations
that the
Top-Up
will likely lead to a short form merger without obtaining
stockholder approval, that the termination fees are unreasonable
that the no shop restriction impermissibly
constrains the Companys ability to communicate with
potential acquirers, and that the consideration to be received
by the Companys stockholders is unfair and inadequate. The
complaint also contains allegations related to purported
deficiencies in the Companys public disclosures. The
complaint further alleges that the Company and 3G aided and
abetted these alleged breaches of fiduciary duty. The complaint
seeks class certification, injunctive relief, including
enjoining the Merger and rescinding the Merger Agreement,
unspecified damages, and costs of the action as well as
attorneys and experts fees. On September 29,
2010, the Delaware Court of Chancery consolidated the Quieroz
and DeBardelaben actions into one action, captioned
In re
Burger King Holdings, Inc. Shareholders Litigation
, Consol.
C.A.
No. 5808-VCP.
Item 8,
Additional
Information-Litigation,
is hereby amended and
supplemented by adding the following paragraph to the end of
such subsection:
The Companys counsel, on behalf of the Company and
3G Capital, has reached an agreement in principle regarding
supplemental disclosures contained in this Amendment with both
the plaintiffs to the Florida and Delaware purported class
action lawsuits in connection with the transactions contemplated
by the Merger Agreement. The Company and 3G Capital are in the
process of negotiating appropriate settlement documents with
such plaintiffs and their counsels, including the fees payable
to plaintiffs counsels.
Item 8,
Additional Information,
is
hereby amended and supplemented by deleting the parenthetical
(the
Five-Year Projections
) in
the second full sentence of the first paragraph under the
heading Additional Information Certain Company
Projections on page 53 of the Statement and replacing
it with (the
Five-Year Projections
or
the
Refranchise Case
)
Item 8,
Additional Information,
is
hereby amended and supplemented by inserting before the second
to last sentence of the first paragraph under the heading
Additional Information Certain Company
Projections on page 53 of the Statement the following:
Such other projections assumed that (i) the Company
would operate in a continued recessionary economic environment
(the
Recessionary Projections
), (ii) the
Company would operate in a moderately improved economic
environment (the
Moderate Growth Projections
)
(iii) the Company would operate in a significantly improved
economic environment (the
Economic Expansion
Projections
) and (iv) the Company would operate
in an economic environment without any macroeconomic risks to
pricing and costs (e.g., commodities, labor, inflation, etc.)
(the
Risk Neutral Projections
). A summary of
the Recessionary Case, the Moderate Growth Case, the Economic
Expansion Case and the Risk Neutral Case have been included by
the Company below. None of the Recessionary Case, the Moderate
Growth Case, the Economic Expansion Case or the Risk Neutral
Case were provided to Parent or Purchaser.
Item 8,
Additional Information,
is
hereby amended and supplemented by replacing the fifth bullet
point following the table titled Five-Year
Projections under the heading Additional
Information Certain Company Projections on
page 56 of the Statement with the following:
EPS assumes 36% Estimated Tax Rate
for all years presented.
Item 8,
Additional Information,
is
hereby amended and supplemented by adding the following before
the first full paragraph under the heading Additional
Information Certain Company Projections on
page 56 of the Statement with the following:
The following key assumptions underlie the Recessionary
Case, the Moderate Growth Case and the Economic Expansion Case:
|
|
|
|
|
Fixed cost growth with inflation of 2 4% across all
regions
|
|
|
|
Debt refinancing in early fiscal year 2012
|
|
|
|
Additional capital expenditures for reimaging in fiscal years
2012 2014
|
|
|
|
EPS assumes 36% Estimated Tax Rate for all years presented
|
9
Recessionary
Projections
The following is a summary of the Recessionary Projections
(dollars in millions, except per share information):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2011
|
|
|
FY 2012
|
|
|
FY 2013
|
|
|
FY 2014
|
|
|
FY 2015
|
|
|
Revenue
|
|
$
|
2,571
|
|
|
$
|
2,607
|
|
|
$
|
2,704
|
|
|
$
|
2,803
|
|
|
$
|
2,903
|
|
EBIT
|
|
|
344
|
|
|
|
353
|
|
|
|
392
|
|
|
|
436
|
|
|
|
488
|
|
EPS
|
|
|
1.39
|
|
|
|
1.37
|
|
|
|
1.57
|
|
|
|
1.79
|
|
|
|
2.07
|
|
EBITDA(1)
|
|
|
463
|
|
|
|
485
|
|
|
|
529
|
|
|
|
574
|
|
|
|
621
|
|
Free Cash Flow
|
|
|
293
|
|
|
|
329
|
|
|
|
358
|
|
|
|
391
|
|
|
|
424
|
|
The key assumptions underlying the summary Recessionary
Projections include:
|
|
|
|
|
Comparable Sales of -0.2% in fiscal year 2011, 2.3% in fiscal
year 2012, 2.4% in fiscal year 2013, 2.4% in fiscal year 2014
and 2.4% in fiscal year 2015
|
|
|
|
Comparable Traffic of 1.3% in fiscal year 2011, -0.12% in fiscal
year 2012, 0.02% in fiscal year 2013, 0.12% in fiscal year 2014
and 0.22% in fiscal year 2015
|
|
|
|
General and Administrative Expense growth rate of 2
3% per year
|
|
|
|
Royalty Rate of 4.5%
|
|
|
|
137.3 million weighted average shares outstanding for all
years presented and no dilutive effect of compensation grants
|
Moderate
Growth Projections
The following is a summary of the Moderate Growth Projections
(dollars in millions, except per share information):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2011
|
|
|
FY 2012
|
|
|
FY 2013
|
|
|
FY 2014
|
|
|
FY 2015
|
|
|
Revenue
|
|
$
|
2,571
|
|
|
$
|
2,657
|
|
|
$
|
2,755
|
|
|
$
|
2,856
|
|
|
$
|
2,958
|
|
EBIT
|
|
|
344
|
|
|
|
380
|
|
|
|
420
|
|
|
|
464
|
|
|
|
518
|
|
EPS
|
|
|
1.39
|
|
|
|
1.50
|
|
|
|
1.70
|
|
|
|
1.93
|
|
|
|
2.22
|
|
EBITDA(1)
|
|
|
463
|
|
|
|
511
|
|
|
|
556
|
|
|
|
603
|
|
|
|
651
|
|
Free Cash Flow
|
|
|
293
|
|
|
|
343
|
|
|
|
376
|
|
|
|
410
|
|
|
|
444
|
|
The key assumptions underlying the summary Moderate Growth
Projections include:
|
|
|
|
|
Comparable Sales of 1.6% in fiscal year 2011, 2.3% in fiscal
year 2012, 2.4% in fiscal year 2013, 2.4% in fiscal year 2014
and 2.4% in fiscal year 2015
|
|
|
|
Comparable Traffic of 1.3% in fiscal year 2011, -0.12% in fiscal
year 2012, 0.02% in fiscal year 2013, 0.12% in fiscal year 2014
and 0.22% in fiscal year 2015
|
|
|
|
General and Administrative Expense growth rate of 2
3% per year
|
|
|
|
Royalty Rate of 4.5%
|
|
|
|
137.3 million weighted average shares outstanding for all
years presented and no dilutive effect of compensation grants
|
Economic
Expansion Projections
The following is a summary of the Economic Expansion Projections
(dollars in millions, except per share information):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2011
|
|
|
FY 2012
|
|
|
FY 2013
|
|
|
FY 2014
|
|
|
FY 2015
|
|
|
Revenue
|
|
$
|
2,571
|
|
|
$
|
2,673
|
|
|
$
|
2,803
|
|
|
$
|
2,940
|
|
|
$
|
3,082
|
|
EBIT
|
|
|
344
|
|
|
|
392
|
|
|
|
452
|
|
|
|
515
|
|
|
|
585
|
|
EPS
|
|
|
1.39
|
|
|
|
1.55
|
|
|
|
1.85
|
|
|
|
2.17
|
|
|
|
2.55
|
|
EBITDA(1)
|
|
|
463
|
|
|
|
524
|
|
|
|
590
|
|
|
|
656
|
|
|
|
722
|
|
Free Cash Flow
|
|
|
293
|
|
|
|
353
|
|
|
|
401
|
|
|
|
450
|
|
|
|
497
|
|
10
The key assumptions underlying the summary Economic Expansion
Projections include:
|
|
|
|
|
Comparable Sales of 1.6% in fiscal year 2011, 2.3% in fiscal
year 2012, 2.4% in fiscal year 2013, 2.5% in fiscal year 2014
and 2.6% in fiscal year 2015
|
|
|
|
Comparable Traffic of 1.3% in fiscal year 2011, -0.12% in fiscal
year 2012, 0.02% in fiscal year 2013, 0.12% in fiscal year 2014
and 0.22% in fiscal year 2015
|
|
|
|
Flat General and Administrative Expense growth
|
|
|
|
Royalty Rate of 4.5%
|
|
|
|
137.3 million weighted average shares outstanding for all
years presented and no dilutive effect of compensation grants
|
Risk
Neutral Projections
The following is a summary of the Risk Neutral Projections
(dollars in millions, except per share information):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2011
|
|
|
FY 2012
|
|
|
FY 2013
|
|
|
FY 2014
|
|
|
FY 2015
|
|
|
Revenue
|
|
$
|
2,573
|
|
|
$
|
2,694
|
|
|
$
|
2,816
|
|
|
$
|
2,939
|
|
|
$
|
3,064
|
|
EBIT
|
|
|
350
|
|
|
|
431
|
|
|
|
489
|
|
|
|
546
|
|
|
|
619
|
|
Profit Before Tax
|
|
|
298
|
|
|
|
368
|
|
|
|
432
|
|
|
|
496
|
|
|
|
577
|
|
EPS
|
|
|
1.39
|
|
|
|
1.71
|
|
|
|
2.01
|
|
|
|
2.31
|
|
|
|
2.69
|
|
EBITDA(1)
|
|
|
463
|
|
|
|
556
|
|
|
|
618
|
|
|
|
677
|
|
|
|
747
|
|
The key assumptions underlying the summary Risk Neutral
Projections include:
|
|
|
|
|
Comparable Sales of 1.6% in fiscal year 2011, 2.7% in fiscal
year 2012, 2.8% in fiscal year 2013, 2.9% in fiscal year 2014
and 2.8% in fiscal year 2015
|
|
|
|
Comparable Traffic of 1.3% for all years presented
|
|
|
|
General and Administrative Expense growth rate of 1
2% per year
|
|
|
|
EPS assumes 36% Estimated Tax Rate for all years presented
|
|
|
|
Royalty Rate of 4.5%
|
|
|
|
137.3 million weighted average shares outstanding for all
years presented and no dilutive effect of compensation grants
|
|
|
|
(1)
|
|
EBITDA is a non-GAAP financial measure. EBITDA is defined as
earnings (net income) before interest, taxes, depreciation and
amortization, and is used by management to measure operating
performance of the business. The Company also uses EBITDA as a
measure to calculate certain incentive based compensation and
certain financial covenants related to the Companys credit
facility and as a factor in the Companys tangible and
intangible asset impairment test. Management believes EBITDA is
a useful measure as it reflects certain operating drivers of the
Companys business, such as sales growth, operating costs,
selling, general and administrative expenses and other operating
income and expense.
|
Item 8,
Additional Information,
is
hereby amended by adding the following:
As part of its efforts to complete the financing of the
Merger, on October 1, 2010, the Purchaser priced its
offering of $800 million in aggregate principal of senior
notes due 2018. The closing of the notes offering and the
payment of the proceeds to the Purchaser, as well as the other
aspects of the Purchasers financing of the Merger, remain
subject to satisfaction or waiver of conditions. The senior
notes and related guarantees will be offered in the United
States to qualified institutional buyers pursuant to
Rule 144A under the Securities Act and outside the United
States pursuant to Regulation S under the Securities Act.
The notes and the related guarantees have not been registered
under the Securities Act and may not be offered or sold in the
United States absent registration or an applicable exemption
from the registration requirements.
The foregoing description shall not constitute an offer to sell
nor the solicitation of an offer to buy the senior notes or any
other securities and shall not constitute an offer, solicitation
or sale in any jurisdiction in which, or to any person to whom,
such an offer, solicitation or sale is unlawful. Any offers of
the senior notes will be made only by means of a private
offering memorandum.
11
SIGNATURE
After due inquiry and to the best of its knowledge and belief,
the undersigned certifies that the information set forth in this
Statement is true, complete and correct.
BURGER KING HOLDINGS, INC.
Name: John W. Chidsey
|
|
|
|
Title:
|
Chairman and Chief Executive Officer
|
Dated: October 4, 2010
12
Burger King Holdings (NYSE:BKC)
Historical Stock Chart
From Jan 2025 to Feb 2025
Burger King Holdings (NYSE:BKC)
Historical Stock Chart
From Feb 2024 to Feb 2025