|
開曼群島
(國家或其他管轄區的
(成立或組織地) |
| |
2300
(主要標準工業)
分類代碼編號) |
| |
Not Applicable
(IRS僱主
(標識號碼) |
|
|
邁克爾·卡普蘭
李和 羅什尼·班克爾·卡里洛 Davis Polk&Wardwell LLP 450 Lexington Avenue 紐約,NY 10017 +1 212 450-4000 |
| |
尤塔·卡爾松
總法律顧問 Siltasaarenkatu 8-10 FI-00530 赫爾辛基 芬蘭 +358 (0)20 712 2500 |
| |
Marc D. Jaffe
Ian D. Schuman 邁克爾·本傑明 亞當·J·格拉迪 Latham & Watkins LLP 美洲大道1271號 紐約,NY 10020 +1 212 906-1200 |
|
| | |
頁
|
| |||
| | | | 1 | | | |
| | | | 21 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 37 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 51 | | |
|
技術服裝
|
| |
戶外表演
|
| |
球類和球拍運動
|
| |||
|
|
| |
|
| |
|
| |||
|
|
| |
|
| |
|
| |||
|
|
| |
|
| |
|
| |
|
|
| | |
截至九個月結束
2024年9月30日 |
| |
截至12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(金額單位:百萬美元)
|
| |||||||||||||||||||||||||||
收入 | | | | $ | 3,547.8 | | | | | $ | 3,072.9 | | | | | $ | 4,368.4 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | |
營業成本
|
| | | | (1,593.5) | | | | | | (1,460.5) | | | | | | 2,092.3 | | | | | | (1,785.2) | | | | | | (1,560.9) | | |
毛利潤
|
| | | | 1,954.3 | | | | | | 1,612.4 | | | | | | 2,276.2 | | | | | | 1,763.6 | | | | | | 1,505.6 | | |
銷售、一般及管理費用
|
| | | | (1,698.1) | | | | | | (1,368.5) | | | | | | (1,982.5) | | | | | | (1,522.7) | | | | | | (1,327.0) | | |
減值損失
|
| | | | (2.5) | | | | | | (4.6) | | | | | | (2.4) | | | | | | (201.7) | | | | | | (0.7) | | |
非利息營業費用 其他 3,571 2,452 2,806 45.6% 27.3%
收入 |
| | | | 23.5 | | | | | | 3.3 | | | | | | 11.2 | | | | | | 11.4 | | | | | | 9.0 | | |
營業利潤
|
| | |
|
277.2
|
| | | |
|
242.6
|
| | | |
|
302.5
|
| | | |
|
50.6
|
| | | |
|
186.9
|
| |
金融收入
|
| | | | 6.3 | | | | | | 4.5 | | | | | | 6.4 | | | | | | 3.3 | | | | | | 2.3 | | |
金融成本
|
| | | | (178.9) | | | | | | (296.6) | | | | | | (413.4) | | | | | | (236.5) | | | | | | (279.0) | | |
債務攤銷虧損
|
| | | | (14.3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
淨財務費用
|
| | | | (186.9) | | | | | | (292.1) | | | | | | (407.0) | | | | | | (233.2) | | | | | | (276.7) | | |
稅前收入(虧損) 2,017 (15,039) (29,547) (30,661)
稅 |
| | |
|
90.3
|
| | | |
|
(49.5)
|
| | | |
|
(104.6)
|
| | | |
|
(182.6)
|
| | | |
|
(89.8)
|
| |
所得稅費用
|
| | | | (29.0) | | | | | | (64.4) | | | | | | (104.2) | | | | | | (48.3) | | | | | | (34.7) | | |
持續經營的收入(虧損)
運營 |
| | |
|
61.3
|
| | | |
|
(113.9)
|
| | | |
|
(208.8)
|
| | | |
|
(230.9)
|
| | | |
|
(124.5)
|
| |
停業損失
淨運營,減去 所得稅 |
| | | | — | | | | | | — | | | | | | — | | | | | | (21.8) | | | | | | (1.8) | | |
淨利潤(損失)
|
| | | $ | 61.3 | | | | | $ | (113.9) | | | | | $ | (208.8) | | | | | $ | (252.7) | | | | | $ | (126.3) | | |
淨利潤(損失)率
|
| | | | 1.6% | | | | | | (3.8)% | | | | | | (4.8)% | | | | | | (7.1)% | | | | | | (4.1)% | | |
歸屬於的淨收益(損失):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity holders of the
公司 |
| | | | 57.2 | | | | | | (115.6) | | | | | | (208.6) | | | | | | (252.7) | | | | | | (126.3) | | |
非控制權益
|
| | | | 4.1 | | | | | | 1.7 | | | | | | (0.2) | | | | | | — | | | | | | — | | |
每股普通股的淨收益(損失)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本
|
| | | | 0.12 | | | | | | (0.30) | | | | | | (0.54) | | | | | | (0.66) | | | | | | (0.33) | | |
稀釋
|
| | | | 0.12 | | | | | | (0.30) | | | | | | (0.54) | | | | | | (0.66) | | | | | | (0.33) | | |
基本每股平均已發行普通股數加權平均
|
| | | | 490,972,248 | | | | | | 384,499,607 | | | | | | 384,499,607 | | | | | | 384,304,322 | | | | | | 383,327,897 | | |
稀釋
|
| | | | 493,776,517 | | | | | | 384,499,607 | | | | | | 384,499,607 | | | | | | 384,304,322 | | | | | | 383,327,897 | | |
| | |
截至
9月30日, 2024 |
| |
截至
12月31日 2023 |
| ||||||
| | |
(金額單位:百萬美元)
|
| |||||||||
總資產
|
| | | $ | 8,828.4 | | | | | $ | 8,373.8 | | |
總負債
|
| | | $ | 4,716.1 | | | | | $ | 8,530.6 | | |
總股本(赤字)
|
| | | $ | 4,112.3 | | | | | $ | (156.8) | | |
| | |
截至九個月結束
2024年9月30日 |
| |
截至12月31日止年度
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(金額單位:百萬美元)
|
| |||||||||||||||||||||||||||
經營活動現金流淨額總額
|
| | | $ | 17.9 | | | | | $ | (80.9) | | | | | $ | 199.0 | | | | | $ | (91.7) | | | | | $ | 268.0 | | |
投資活動產生的淨現金流量(淨額)
|
| | | $ | (178.9) | | | | | $ | (95.6) | | | | | $ | (154.8) | | | | | $ | (118.6) | | | | | $ | 295.4 | | |
籌資活動產生的現金淨流量
|
| | | $ | (14.3) | | | | | $ | 72.2 | | | | | $ | 35.0 | | | | | $ | 81.1 | | | | | $ | (369.7) | | |
| | |
截至九個月結束
2024年9月30日 |
| |
截至12月31日年底
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(金額單位:百萬美元)
|
| |||||||||||||||||||||||||||
不變貨幣收入(2)
|
| | | $ | 3,576.7 | | | | | $ | 3,072.9 | | | | | $ | 4,403.7 | | | | | $ | 3,771.1 | | | | | $ | 2,982.9 | | |
EBITDA(3)
|
| | | $ | 473.7 | | | | | $ | 401.1 | | | | | $ | 523.4 | | | | | $ | 225.5 | | | | | $ | 388.7 | | |
調整後的EBITDA(3)
|
| | | $ | 518.3 | | | | | $ | 422.1 | | | | | $ | 610.7 | | | | | $ | 453.0 | | | | | $ | 416.8 | | |
調整後的EBITDA利潤率(3)
|
| | | | 14.6% | | | | | | 13.7% | | | | | | 14.0% | | | | | | 12.8% | | | | | | 13.6% | | |
調整後的淨收益/(虧損)歸屬股東
持有人(4) |
| | | $ | 146.0 | | | | | $ | (72.0) | | | | | $ | (103.3) | | | | | $ | 1.8 | | | | | $ | (61.6) | | |
| | |
截至九個月結束
2024年9月30日 |
| |
For the Year Ended
十二月31日, |
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(金額單位:百萬美元)
|
| |||||||||||||||||||||||||||
收入 | | | | $ | 3,547.8 | | | | | $ | 3,072.9 | | | | | $ | 4,368.4 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | |
Net income/(loss) attributable to equity
持有者指以自己的名義註冊的債券的所有者,其登記簿由我們或適當的受託人維護,不包括以街頭名稱註冊的債券的受益所有者或者通過一個或多個存管機構發行的債券。 |
| | | $ | 57.2 | | | | | $ | (115.6) | | | | | $ | (208.6) | | | | | $ | (252.7) | | | | | $ | (126.3) | | |
淨收益/(虧損)歸屬於非控制股東
|
| | | | 4.1 | | | | | | 1.7 | | | | | | (0.2) | | | | | | — | | | | | | — | | |
所得稅費用(a)
|
| | | | 29.0 | | | | | | 64.4 | | | | | | 104.2 | | | | | | 48.5 | | | | | | 31.9 | | |
財務成本(b)
|
| | | | 178.9 | | | | | | 296.6 | | | | | | 413.4 | | | | | | 236.0 | | | | | | 279.3 | | |
債務攤銷虧損
|
| | | | 14.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
折舊與攤銷(c)
|
| | | | 196.5 | | | | | | 158.5 | | | | | | 220.9 | | | | | | 197.0 | | | | | | 206.1 | | |
財務收入(d)
|
| | | | (6.3) | | | | | | (4.5) | | | | | | (6.4) | | | | | | (3.3) | | | | | | (2.3) | | |
EBITDA
|
| | |
|
473.7
|
| | | |
|
401.1
|
| | | |
|
523.4
|
| | | |
|
225.5
|
| | | |
|
388.7
|
| |
終止經營業務的損益
經營(e) |
| | | | — | | | | | | — | | | | | | — | | | | | | 19.4 | | | | | | (6.1) | | |
重組費用(f)
|
| | | | 12.2 | | | | | | 2.3 | | | | | | 2.3 | | | | | | 5.8 | | | | | | 33.6 | | |
商譽和無形資產的減值損失(g)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | |
與交易活動相關的費用(h)
|
| | | | 20.3 | | | | | | 18.7 | | | | | | 33.9 | | | | | | 0.3 | | | | | | 0.6 | | |
與某些法律訴訟相關的費用(i)
|
| | | | 1.4 | | | | | | — | | | | | | 3.3 | | | | | | 3.9 | | | | | | — | | |
股份支付(j)
|
| | | | 10.7 | | | | | | — | | | | | | 47.9 | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 518.3 | | | | | $ | 422.1 | | | | | $ | 610.7 | | | | | $ | 453.0 | | | | | $ | 416.8 | | |
淨利潤/(損失)利潤率
|
| | | | 1.6% | | | | | | (3.8)% | | | | | | (4.8)% | | | | | | (7.1)% | | | | | | (4.1)% | | |
調整後的EBITDA利潤率
|
| | | | 14.6% | | | | | | 13.7% | | | | | | 14.0% | | | | | | 12.8% | | | | | | 13.6% | | |
| | |
截至九個月結束
2024年9月30日 |
| |
For the Year Ended
十二月31日, |
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(金額單位:百萬美元)
|
| |||||||||||||||||||||||||||
歸屬於股東的淨利潤/(虧損)
|
| | | $ | 57.2 | | | | | $ | (115.6) | | | | | $ | (208.6) | | | | | $ | (252.7) | | | | | $ | (126.3) | | |
PPA(a)
|
| | | | 32.2 | | | | | | 32.1 | | | | | | 42.7 | | | | | | 42.3 | | | | | | 49.5 | | |
終止經營業務的虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | 21.6 | | | | | | 4.6 | | |
重組費用(b)
|
| | | | 12.2 | | | | | | 2.3 | | | | | | 2.3 | | | | | | 5.8 | | | | | | 33.6 | | |
商譽和無形資產減值損失(c)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | |
與交易活動相關的費用(d)
|
| | | | 40.6 | | | | | | 18.6 | | | | | | 33.9 | | | | | | 0.3 | | | | | | 0.6 | | |
與某些法律訴訟有關的費用(e)
|
| | | | 1.4 | | | | | | — | | | | | | 3.3 | | | | | | 3.9 | | | | | | — | | |
債務中止損失
|
| | | | 14.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股份支付(f)
|
| | | | 10.7 | | | | | | — | | | | | | 47.9 | | | | | | — | | | | | | — | | |
所得稅費用(g)
|
| | | | (22.6) | | | | | | (9.4) | | | | | | (24.8) | | | | | | (17.5) | | | | | | (23.6) | | |
歸屬於股東的調整後淨利潤/(虧損)
|
| | | $ | 146.0 | | | | | $ | (72.0) | | | | | $ | (103.3) | | | | | $ | 1.8 | | | | | $ | (61.6) | | |
| | |
截至九個月結束
2024年9月30日 |
| |
For the Year Ended
十二月31日, |
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(金額單位:百萬美元)
|
| |||||||||||||||||||||||||||
電力購買協議 | | | | $ | (8.0) | | | | | $ | (8.0) | | | | | $ | (10.7) | | | | | $ | (10.6) | | | | | $ | (12.4) | | |
終止經營業務的虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | (2.8) | | |
重組費用
|
| | | | (3.1) | | | | | | (0.5) | | | | | | (0.5) | | | | | | (1.5) | | | | | | (8.4) | | |
商譽和無形資產減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4.7) | | | | | | — | | |
與交易活動相關的費用
|
| | | | (5.6) | | | | | | (0.8) | | | | | | (0.8) | | | | | | — | | | | | | — | | |
與某些法律訴訟相關的費用
|
| | | | (0.3) | | | | | | — | | | | | | (0.8) | | | | | | (0.9) | | | | | | — | | |
債務攤銷虧損
|
| | | | (2.9) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股份的支付
|
| | | | (2.7) | | | | | | — | | | | | | (12.0) | | | | | | — | | | | | | — | | |
所得稅總費用
|
| | | $ | (22.6) | | | | | $ | (9.4) | | | | | $ | (24.8) | | | | | $ | (17.5) | | | | | $ | (23.6) | | |
| | |
截至2024年9月30日。
|
| |||||||||
| | |
實際情況
|
| |
調整後(4)
|
| ||||||
| | |
(金額單位:百萬美元)
|
| |||||||||
現金及現金等價物
|
| | | $ | 312.0 | | | | | $ | 312.0 | | |
Debt | | | | | | | | | | | | | |
循環信貸計劃(「授信計劃」)共計
|
| | | | 128.8 | | | | | | 128.8 | | |
美元貸款計劃(3)
|
| | | | 425.1 | | | | | | — | | |
歐元貸款設施(1)
|
| | | | 773.7 | | | | | | 328.1 | | |
截止2031年到期的6.750%高級擔保票據
|
| | | | 790.4 | | | | | | 790.4 | | |
其他債務(2)
|
| | | | 152.8 | | | | | | 152.8 | | |
股本 | | | | | | | | | | | | | |
普通股,面值爲0.0300580119630888歐元;2,495,175,000股
已授權,505,559,667已發行和流通,實際上,已發行和流通539,559,667 已調整的已發行和流通 |
| | | | 16.9 | | | | | | 18.0 | | |
股本溢價
|
| | | | 2,135.8 | | | | | | 3,005.4 | | |
儲量
|
| | | | 2,749.8 | | | | | | 2,749.8 | | |
累積逆差和其他
|
| | | | (797.7) | | | | | | (797.7) | | |
歸屬於股東的權益(虧損)
|
| | | | 4,104.8 | | | | | | 4,975.5 | | |
非控制權益
|
| | | | 7.5 | | | | | | 7.5 | | |
總股本
|
| | | | 4,112.3 | | | | | | 4,983.0 | | |
總市值
|
| | | $ | 6,383.1 | | | | | $ | 6,383.1 | | |
|
每股普通股的擬定公開發行價格
|
| | | | | | | | | $ | 26.33 | | |
|
2024年9月30日每股普通股的淨有形賬面價值
|
| | | $ | (1.81) | | | | | | | | |
|
新投資者可歸屬於普通股每股淨有形賬面價值的增長
|
| | | | 1.73 | | | | | | | | |
|
2024年9月30日調整後每普通股的淨有形賬面價值
在此發行後生效 |
| | | | (0.09) | | | | | | | | |
|
每普通股份對新投資者的稀釋
|
| | | | | | | | | $ | 26.42 | | |
承銷商
|
| |
數量
普通股 |
| |||
美銀美林證券公司
|
| | | | | | |
摩根大通證券公司
|
| | | | | | |
高盛公司
|
| | | | | | |
摩根士丹利及公司有限責任公司
|
| | | | | | |
花旗集團全球市場公司
|
| | | | | | |
瑞銀證券有限責任公司
|
| | | | | | |
總計
|
| | | | 34,000,000 | | |
| | |
No
行使 |
| |
全
行使 |
| ||||||
每股普通股
|
| | | $ | | | | | $ | | | ||
總計
|
| | | $ | | | | | $ | | | |
費用
|
| |
金額
|
| |||
美國證券交易委員會註冊費
|
| | | $ | 156,839 | | |
FINRA申報費
|
| | | | 154,163 | | |
印刷和雕刻費用
|
| | | | 25,000 | | |
法律費用和支出
|
| | | | 650,000 | | |
轉移代理和登記費用
|
| | | | 7,150 | | |
會計費用和支出
|
| | | | 150,000 | | |
雜項費用
|
| | | | 1,000,000 | | |
總計
|
| | | $ | 2,143,152 | | |
| 23.2 | | | | |
| 24.1 | | | | |
| 107 | | | |
|
名稱
|
| |
標題
|
|
|
/s/ 鄭潔(James)
鄭潔(James)
|
| |
首席執行官和董事
(主要執行官) |
|
|
/s/ Andrew E. Page
安德魯·E·佩奇
|
| |
首席財務官(首席財務官兼首席會計官)
|
|
|
/s/ 明偉·畢
明偉·畢
|
| |
導演
|
|
|
/s/ 丁世忠
丁世忠
|
| |
董事長
|
|
|
/s/ Bruno Sälzer
Bruno Sälzer
|
| |
導演
|
|
|
Catherine(Trina)Spear
Catherine(Trina)Spear
|
| |
導演
|
|
|
/s/唐弗蘭克
唐弗蘭克
|
| |
導演
|
|
|
/s/ 陶德恩(丹尼斯)陶
陶德恩(丹尼斯)陶
|
| |
導演
|
|
|
名稱
|
| |
標題
|
|
|
/s/ Carrie Teffner
Carrie Teffner
|
| |
導演
|
|
|
/s/ Dennis J. (Chip) Wilson
Dennis J.(Chip)威爾遜
|
| |
導演
|
|
|
/s/ 熊玲
凌雄
|
| |
導演
|
|
|
/s/ 嚴建華
Kin Wah Stephen Yiu
|
| |
董事
|
|