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)
VECTOR GROUP LTD.
(Name of Subject Company)
VECTOR GROUP LTD.
(Name of Person Filing Statement)
Common Stock, $0.10 par value per share
(Title of Class of Securities)
92240M108
(CUSIP Number of Class of Securities)
Marc N. Bell
Senior Vice President, General Counsel and Secretary
Vector Group Ltd.
4400 Biscayne Boulevard, 10th Floor
Miami, FL 33137
(305) 579-8000
(Name, Address and Telephone Number of Person Authorized to Receive Notices and Communications
on Behalf of the Person Filing Statement)
With copies to:
Alison S. Ressler
Alan J. Fishman
Sullivan & Cromwell LLP
125 Broad Street
New York, New York 10004
(212) 558-4000
☐ | Check the box if the filing relates solely to preliminary communications made before the commencement of a tender offer. |
This Amendment No. 2 (this Amendment) to Schedule 14D-9 amends and supplements the Solicitation/Recommendation Statement on Schedule 14D-9 previously filed by Vector Group Ltd., a Delaware corporation (Vector, the Company or, after the closing of the Transactions, the Surviving Corporation), with the Securities and Exchange Commission (the SEC) on September 4, 2024, as amended by Amendment No. 1 to the Solicitation/Recommendation Statement on Schedule 14D-9 filed with the SEC on September 18, 2024 (as amended, the Schedule 14D-9), relating to the tender offer by Vapor Merger Sub Inc., a Delaware corporation (Merger Sub) and a wholly owned subsidiary of JTI (US) Holding Inc., a Delaware corporation (Parent), which in turn is an Affiliate of JT International Holding B.V., a private company with limited liability (besloten vennootschap met beperkte aansprakelijkheid) organized and existing under the law of the Netherlands and an Affiliate of Parent (JTI), to purchase all of the outstanding shares of Vectors common stock, par value $0.10 per share (each such share, a Share and, collectively, the Shares) in exchange for $15.00 per Share in cash, subject to applicable withholding taxes and without interest (the Offer Price), on the terms and subject to the conditions set forth in the Offer to Purchase (as it may be amended, supplemented or otherwise modified from time to time, the Offer to Purchase) and in the related Letter of Transmittal (as it may be amended, supplemented or otherwise modified from time to time, the Letter of Transmittal) and the related Notice of Guaranteed Delivery (as it may be amended, supplemented or otherwise modified from time to time, the Notice of Guaranteed Delivery) (which three documents, together with other related materials, collectively constitute the Offer).
Except as otherwise set forth in this Amendment, the information set forth in the Schedule 14D-9 remains unchanged and is incorporated herein by reference to the extent relevant to the items in this Amendment. Capitalized terms used but not defined herein have the meanings ascribed to them in the Schedule 14D-9.
Item 4. The Solicitation or Recommendation.
The subsection of Item 4 of the Schedule 14D-9 entitled Background of the Offer and the Merger is hereby amended as follows:
Beginning on page 36, the fourth full paragraph is amended and restated as follows (new language underlined):
On July 15, 2024, the Company Board held a meeting to discuss and approve the Companys long-term operating plan and to receive an update on the status of the JTI due diligence review process, with members of Company senior management and representatives of Sullivan & Cromwell and Jefferies in attendance. Company senior management summarized the key drivers and assumptions underlying the long-term operating plan, together with the risk of intense competition, declining industry unit sales, increasing regulation, litigation risk and risk relating to the decreasing value of Liggetts Master Settlement Agreement benefit and excise and other taxes. Following this discussion, the Company Board approved the Companys long-term operating plan and related projections, which are summarized as the Company Management Projections (as defined and described in more detail in Projected Financial Information) and approved such projections for use by Jefferies for purposes of its financial analyses and opinion, and also to be provided to JTI in connection with the due diligence process. Following this approval, a representative of Sullivan & Cromwell reviewed the fiduciary duties of the Company Board in the context of a potential strategic transaction involving a sale of the Company and the Company Boards role in overseeing a strategic transaction process. The Company Board also again discussed the Companys strategic alternatives, including whether there were viable alternative acquirors for the Company and concluded that if an acceptable price could be agreed, the Company should pursue the transaction with JTI. At no time during the sale process were there any discussions between any member of the management of the Company and Parent regarding individual post-transaction employment or retention arrangements.
2
The subsection of Item 4 of the Schedule 14D-9 entitled Certain Projected Financial Information is hereby amended as follows:
Beginning on page 46, the following table and footnotes are amended and restated as follows (new language underlined; deleted language is struck through):
Company Management Projections (in millions)
Company Fiscal Year | 2024E(1) | 2H 2024E(2) |
2025E | 2026E | 2027E | 2028E | ||||||||||||||||||
Net Revenue |
$ | 1,376 | $ | 680 | $ | 1,340 | $ | 1,377 | $ | 1,421 | $ | 1,451 | ||||||||||||
Gross Profit |
$ | 480 | $ | 246 | $ | 493 | $ | 507 | $ | 502 | $ | 509 | ||||||||||||
Adjusted Operating Income |
$ | 359 | $ | 184 | $ | 367 | $ | 376 | $ | 366 | $ | 372 | ||||||||||||
Adjusted
EBITDA |
$ | 380 | $ | 194 | $ | 392 | $ | 401 | $ | 392 | $ | 397 | ||||||||||||
Unlevered Free Cash
Flows |
N/A | $ | 0 | $ | 268 | $ | 271 | $ | 262 | $ | 267 |
(1) | Full-year 2024 projections include actual results for the six months ended June 30, 2024, and projected
financial information for the six months ended December 31, 2024. |
(2) | Represents projected financial information for the six months ended December 31, 2024. |
Adjusted Operating Income is a non-GAAP measure defined as operating income, excluding the effect of litigation settlement and judgment expense and the MSA settlement. |
Adjusted EBITDA is a non-GAAP measure defined as earnings before interest, taxes, depreciation and amortization, and further excluding the effect of stock-based compensation expense, impact of MSA settlement, litigation settlement and judgment expense, equity in (earnings) losses from investments and real estate ventures and other items, net. |
(5) | Unlevered Free Cash Flows is a non-GAAP measure defined as Adjusted EBITDA less stock-based compensation expense, taxes, capital expenditures and changes in net working capital, including intrayear accrual and payment of MSA liabilities. Unlevered Free Cash Flows were calculated by the Companys financial advisor based on the Company Management Projections, and such calculations were reviewed and approved by Company management. Unlevered Free Cash Flow should not be considered an alternative to operating income or net income as a measure of operating performance or cash flow or as a measure of liquidity. |
The subsection of Item 4 of the Schedule 14D-9 entitled Opinion of the Companys Financial Advisor is hereby amended as follows:
Beginning on page 51, the disclosure that begins with Selected Public Companies Analysis is amended and restated as follows (new language underlined; deleted language is struck through):
Selected Public Companies Analysis
Jefferies reviewed publicly available financial, stock market and operating information of the Company and
the following seven selected publicly traded companies in the combustible tobacco industry that Jefferies considered generally relevant for purposes of its analysis, which are collectively referred to as the selected
companies.
The selected companies reviewed included the following:
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
Jefferies reviewed, among other information and to the extent publicly available, enterprise values (referred to in this section as EVs) of
the selected companies, calculated as fully diluted equity values based on closing stock prices on August 19, 2024, plus total debt, preferred equity and non-controlling interests, minus cash and cash equivalents and adjusted for certain
disclosed non-operating assets, as a multiple of each such companys estimated earnings before interest, taxes, depreciation and amortization (referred to in this section as EBITDA), for the calendar years 2024 and 2025, which we refer
to is referred to in this section as FY 2024E and FY 2025E, respectively. Financial data of the selected companies were based on publicly available research analysts estimates, public filings and other publicly available
information.
The multiple ranges for the selected companies were as follows and the financial data
reviewed included the following:
|
||||||||||||
|
||||||||||||
|
Selected Public Companies Analysis
Company |
Enterprise Value / FY 2024E EBITDA |
Enterprise Value / FY 2025E EBITDA |
||||||
Altria Group, Inc. |
8.3x | 8.0x | ||||||
British American Tobacco p.l.c. |
7.3x | 7.1x | ||||||
Imperial Brands PLC |
7.1x | 6.9x | ||||||
Japan Tobacco Inc. |
8.6x | 8.2x | ||||||
Phillip Morris International, Inc. |
14.8x | 13.8x | ||||||
Scandinavian Tobacco Group A/S |
6.7x | 6.4x | ||||||
Turning Point Brands, Inc. |
9.7x | 9.2x |
Jefferies applied a selected range of enterprise value to estimated EBITDA multiples of 7.1x to 9.7x and 6.9x to 9.2x, based on its professional judgment and experience, to corresponding data of the Company based on the Company Management Projections for estimated Adjusted EBITDA for FY 2024E and FY 2025E, respectively, to determine ranges of implied enterprise values for the Company. Jefferies then subtracted the Companys net debt of $796 million and added the book value of the Companys real estate investments (net of deferred tax liability) of $96 million, each as of June 30, 2024 and as provided by Company management, to calculate a range of implied equity values, and divided the result by the number of fully diluted Shares outstanding of 157.5 million as of June 30, 2024 and as provided by Company management, to calculate a range of implied per share equity values for the Company. This analysis indicated reference ranges of implied per share equity values of $12.75 to $18.85 and $12.85 to $18.55 (rounded to the nearest $0.05) based on estimated Adjusted EBITDA for FY 2024E and FY 2025E, respectively, as compared to the Offer Price of $15.00 per share.
No company utilized in the selected public companies analysis is identical to the Company. In evaluating the selected public companies, Jefferies made judgments and assumptions with regard to industry performance, general business, economic, market and financial conditions and other matters, many of which are beyond the Companys and Jefferies control.
4
Beginning on page 52, the disclosure that begins with Discounted Cash Flow Analyses is amended and replaced in its entirety as follows:
Discounted Cash Flow Analyses
Jefferies performed discounted cash flow analyses of the Company by calculating the estimated present value of the stand-alone unlevered,
after-tax free cash flows that the Company was forecasted to generate during the second half of calendar year 2024 and the calendar years ending December 31, 2025 through December 31, 2028 based on the Company Management Projections. The
terminal values of the Company were calculated by applying a selected range of perpetuity growth rates of (2)% to 0% to the Companys estimated unlevered free cash flows for the calendar year ending December 31, 2028 (including normalized
levels of capital expenditures, working capital and depreciation and amortization), based on the Company Management Projections, and by applying a selected range of terminal value multiples of 6.5x to 7.5x, based on Jefferies professional
judgment and experience, to the Companys estimated adjusted EBITDA for the calendar year ending December 31, 2028. The present values of the unlevered free cash flows and terminal values were then calculated using a selected discount
rate range of 8.5% to 10.0%, based on an estimate of the Companys weighted average cost of capital, to determine a range of implied enterprise values for the Company. Jefferies then subtracted the Companys net debt of
$796 million as of June 30, 2024, and added the book value of the Companys real estate investments (net of deferred tax liability), pension surplus and cash value of life insurance, each as which were $96
million, $46 million and $23 million, respectively, each as of June 30, 2024 and as provided by Company management, to calculate a range of implied equity values, and divided the result by the number of fully diluted shares outstanding
of 157.5 million as of June 30, 2024 and as provided by Company management, to calculate a range of implied per share equity values for the Company. This analysis indicated reference ranges of implied per share equity values of
$10.90 to $16.10 based on the perpetuity growth rate method, and $12.10 to $14.70 based on the terminal value multiple method (each rounded to the nearest $0.05), as compared to the Offer Price of $15.00 per share.
5
SIGNATURES
After due inquiry and to the best of my knowledge and belief, I certify that the information set forth in this statement is true, complete and correct.
VECTOR GROUP LTD. | ||||||
Date: September 27, 2024 | By: | /s/ J. Bryant Kirkland III | ||||
Name: J. Bryant Kirkland III | ||||||
Title: Senior Vice President, Treasurer and Chief Financial Officer |