| | |
每股
|
| |
合計
|
| ||||||
公開發行價
|
| | | $ | 33.00 | | | | | $ | 264,000,000 | | |
承保折扣和佣金(1)
|
| | | $ | 1.5675 | | | | | $ | 12,540,000 | | |
支付給我們,未計費用
|
| | | $ | 31.4325 | | | | | $ | 227,885,625 | | |
未扣除費用的銷售股東收益
|
| | | $ | 31.4325 | | | | | $ | 23,574,375 | | |
| 德意志銀行證券 | | |
Jefferies
|
|
| 美國銀行證券 | | |
Truist Securities
|
|
| 貝爾德 | | |
RBC資本市場
|
| |
Stifel
|
| |
瑞銀投資銀行
|
|
|
Canaccel Genuity
|
| |
SVB Leerink
|
| |
公民資本市場
|
| |
Regions Securities LLC
|
|
| 五三證券 | | |
詹尼·蒙哥馬利·斯科特
|
| |
KeyBanc資本市場
|
| | | |
|
有關前瞻性陳述的告誡
|
| | | | S-II | | |
|
招股説明書補充摘要
|
| | | | S-1 | | |
|
風險因素
|
| | | | S-19 | | |
|
收益使用情況
|
| | | | S-28 | | |
|
大寫
|
| | | | S-30 | | |
|
AdaptHealth Corp.未經審計的形式壓縮合並財務信息
|
| | | | S-32 | | |
|
A類普通股説明
|
| | | | S-45 | | |
|
出售股東
|
| | | | S-49 | | |
|
美國聯邦所得税對非美國持有者的重大後果
|
| | | | S-50 | | |
|
承銷
|
| | | | S-54 | | |
|
法律事務
|
| | | | S-61 | | |
|
專家
|
| | | | S-61 | | |
|
在哪裏可以找到更多信息
|
| | | | S-61 | | |
|
通過引用併入某些信息
|
| | | | S-62 | | |
|
關於本招股説明書
|
| | | | i | | |
|
有關前瞻性陳述的告誡
|
| | | | II | | |
|
常用術語
|
| | | | III | | |
|
公司
|
| | | | 1 | | |
|
風險因素
|
| | | | 6 | | |
|
收益使用情況
|
| | | | 7 | | |
|
股本説明
|
| | | | 8 | | |
|
債務證券説明
|
| | | | 13 | | |
|
認股權證説明
|
| | | | 18 | | |
|
單位説明
|
| | | | 25 | | |
|
出售證券持有人
|
| | | | 26 | | |
|
配送計劃
|
| | | | 30 | | |
|
法律事務
|
| | | | 33 | | |
|
專家
|
| | | | 33 | | |
|
在哪裏可以找到更多信息
|
| | | | 34 | | |
|
通過引用併入某些信息
|
| | | | 34 | | |
| | |
截至2010年12月31日的年度
|
| |
截至9個月
9月30日 |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
| | |
(審核)
|
| |
(未審核)
|
| ||||||||||||||||||||||||
合併業務報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(千) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收入
|
| | | $ | 192,559 | | | | | $ | 345,278 | | | | | $ | 529,644 | | | | | $ | 380,103 | | | | | $ | 707,960 | | |
營業收入(虧損)
|
| | | | 16,088 | | | | | | 31,091 | | | | | | 29,696 | | | | | | 28,982 | | | | | | 39,040 | | |
可歸因於AdaptHealth的淨收益(虧損)
公司 |
| | | | 9,687 | | | | | | 23,260 | | | | | | (14,996) | | | | | | (11,570) | | | | | | 1,386 | | |
現金流量數據合併表: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(千) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動提供的淨現金
|
| | | $ | 45,930 | | | | | $ | 68,427 | | | | | $ | 60,418 | | | | | $ | 43,174 | | | | | $ | 145,287 | | |
投資活動使用的淨現金
|
| | | | (15,077) | | | | | | (96,284) | | | | | | (84,870) | | | | | | (62,399) | | | | | | (627,097) | | |
融資活動提供(使用)的淨現金
|
| | | | (30,263) | | | | | | 48,768 | | | | | | 76,144 | | | | | | 2,862 | | | | | | 677,250 | | |
資產負債表數據(截至期末): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(千) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 4,274 | | | | | $ | 25,186 | | | | | $ | 76,878 | | | | | $ | 8,823 | | | | | $ | 272,318 | | |
總資產
|
| | | | 111,984 | | | | | | 368,957 | | | | | | 546,121 | | | | | | 427,987 | | | | | | 1,548,826 | | |
總負債
|
| | | | 112,621 | | | | | | 266,188 | | | | | | 575,370 | | | | | | 564,685 | | | | | | 1,109,111 | | |
長期債務總額,包括當期債務
|
| | | | 54,781 | | | | | | 134,185 | | | | | | 396,833 | | | | | | 419,432 | | | | | | 731,209 | | |
股東權益(赤字)總額/會員
權益(赤字) |
| | | | (637) | | | | | | 102,769 | | | | | | (29,249) | | | | | | (136,698) | | | | | | 439,715 | | |
其他財務數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(千) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA
|
| | | $ | 43,580 | | | | | $ | 77,569 | | | | | $ | 90,142 | | | | | $ | 71,938 | | | | | $ | 91,585 | | |
調整後的EBITDA
|
| | | | 45,035 | | | | | | 84,447 | | | | | | 123,021 | | | | | | 89,352 | | | | | | 126,254 | | |
調整後的EBITDA減少患者設備資本支出
|
| | | | 19,186 | | | | | | 45,083 | | | | | | 75,601 | | | | | | 53,763 | | | | | | 83,971 | | |
| | |
截至2010年12月31日的年度
|
| |
截至9個月
09月30日 |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
| | |
(審核)
|
| |
(未審核)
|
| ||||||||||||||||||||||||
非GAAP對賬: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(千) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可歸因於AdaptHealth Corp.的淨收益(虧損)
|
| | | $ | 9,687 | | | | | $ | 23,260 | | | | | $ | (14,996) | | | | | $ | (11,570) | | | | | $ | 1,386 | | |
非控股權益收入
|
| | | | 580 | | | | | | 1,077 | | | | | | 2,111 | | | | | | 1,336 | | | | | | 2,222 | | |
不包括利率掉期公允價值變動的利息支出(收入) -
|
| | | | 5,041 | | | | | | 8,000 | | | | | | 27,878 | | | | | | 19,292 | | | | | | 27,826 | | |
利息支出(收入) - 利率掉期公允價值變動
|
| | | | — | | | | | | (547) | | | | | | 11,426 | | | | | | 12,359 | | | | | | — | | |
所得税費用(福利)
|
| | | | 249 | | | | | | (2,098) | | | | | | 1,156 | | | | | | 5,444 | | | | | | 2,290 | | |
折舊攤銷
|
| | | | 27,816 | | | | | | 47,877 | | | | | | 62,567 | | | | | | 45,077 | | | | | | 57,861 | | |
停產虧損,税後淨額
|
| | | | 207 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EBITDA | | | | $ | 43,580 | | | | | $ | 77,569 | | | | | $ | 90,142 | | | | | $ | 71,938 | | | | | $ | 91,585 | | |
債務清償損失,淨額(A)
|
| | | | 324 | | | | | | 1,399 | | | | | | 2,121 | | | | | | 2,121 | | | | | | 5,316 | | |
股權薪酬費用(B)
|
| | | | 49 | | | | | | 884 | | | | | | 11,070 | | | | | | 5,806 | | | | | | 10,969 | | |
交易成本(C)
|
| | | | — | | | | | | 2,514 | | | | | | 15,984 | | | | | | 8,232 | | | | | | 16,612 | | |
嚴重程度(D) | | | | | 826 | | | | | | 1,920 | | | | | | 2,301 | | | | | | 721 | | | | | | 3,245 | | |
其他非經常性(收入)費用(E)
|
| | | | 256 | | | | | | 161 | | | | | | 1,403 | | | | | | 534 | | | | | | (1,473) | | |
調整後的EBITDA
|
| | | $ | 45,035 | | | | | $ | 84,447 | | | | | $ | 123,021 | | | | | $ | 89,352 | | | | | $ | 126,254 | | |
減少:患者設備資本支出(F)
|
| | | | (25,849) | | | | | | (39,364) | | | | | | (47,420) | | | | | | (35,589) | | | | | | (42,283) | | |
調整後的EBITDA減少患者設備資本支出
|
| | | $ | 19,186 | | | | | $ | 45,083 | | | | | $ | 75,601 | | | | | $ | 53,763 | | | | | $ | 83,971 | | |
| | |
年終
12月31日 |
| |
截至9個月
09月30日 |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(審核)
|
| |
(未審核)
|
| ||||||||||||||||||
合併業務報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
(千) | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收入
|
| | | $ | 393,418 | | | | | $ | 533,649 | | | | | $ | 379,245 | | | | | $ | 497,664 | | |
營業收入(虧損)
|
| | | | 25,555 | | | | | | 47,199 | | | | | | 33,792 | | | | | | 60,895 | | |
淨收入
|
| | | | 15,889 | | | | | | 30,422 | | | | | | 22,031 | | | | | | 43,935 | | |
現金流量數據合併表: | | | | | | | | | | | | | | | | | | | | | | | | | |
(千) | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動提供的淨現金
|
| | | $ | 91,202 | | | | | $ | 110,982 | | | | | $ | 78,125 | | | | | $ | 125,012 | | |
投資活動使用的淨現金
|
| | | | (109,751) | | | | | | (134,138) | | | | | | (83,734) | | | | | | (128,073) | | |
融資活動提供(使用)的淨現金
|
| | | | 32,212 | | | | | | 13,897 | | | | | | (4,227) | | | | | | 18,828 | | |
資產負債表數據(截至期末): | | | | | | | | | | | | | | | | | | | | | | | | | |
(千) | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 25,709 | | | | | $ | 16,450 | | | | | | | | | | | $ | 32,217 | | |
總資產
|
| | | | 324,715 | | | | | | 410,641 | | | | | | | | | | | | 496,937 | | |
總負債
|
| | | | 319,310 | | | | | | 480,096 | | | | | | | | | | | | 522,982 | | |
長期債務總額,包括當期債務
|
| | | | 233,238 | | | | | | 367,170 | | | | | | | | | | | | 389,202 | | |
可贖回可轉換優先股合計
|
| | | | 37,179 | | | | | | 97,086 | | | | | | | | | | | | 103,092 | | |
股東權益總額(虧損)
|
| | | | (31,774) | | | | | | (166,541) | | | | | | | | | | | | (129,137) | | |
其他財務數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
(千) | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA
|
| | | $ | 83,750 | | | | | $ | 121,745 | | | | | $ | 86,810 | | | | | $ | 128,255 | | |
調整後的EBITDA
|
| | | | 87,042 | | | | | | 124,655 | | | | | | 89,407 | | | | | | 129,979 | | |
調整後的EBITDA減少患者設備資本支出
|
| | | | 21,190 | | | | | | 41,039 | | | | | | 27,987 | | | | | | 59,867 | | |
| | |
截至2010年12月31日的年度
|
| |
九個月
截至9月30日 |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(審核)
|
| |
(未審核)
|
| ||||||||||||||||||
非GAAP對賬:
(千) |
| | | | | | | | | | | | | | | | | | | | | | | | |
淨收入
|
| | | $ | 15,889 | | | | | $ | 30,422 | | | | | $ | 22,031 | | | | | $ | 43,935 | | |
利息支出
|
| | | | 7,610 | | | | | | 14,370 | | | | | | 9,766 | | | | | | 11,486 | | |
所得税費用(福利)
|
| | | | 3,036 | | | | | | 4,001 | | | | | | 2,694 | | | | | | 8,179 | | |
折舊攤銷費用
|
| | | | 57,215 | | | | | | 72,952 | | | | | | 52,319 | | | | | | 64,655 | | |
EBITDA | | | | $ | 83,750 | | | | | $ | 121,745 | | | | | $ | 86,810 | | | | | $ | 128,255 | | |
債務清償損失,淨額
|
| | | | 1,227 | | | | | | 1,509 | | | | | | 1,509 | | | | | | — | | |
股權薪酬費用
|
| | | | 2,065 | | | | | | 1,401 | | | | | | 1,088 | | | | | | 1,724 | | |
調整後的EBITDA
|
| | | $ | 87,042 | | | | | $ | 124,655 | | | | | $ | 89,407 | | | | | $ | 129,979 | | |
減少:患者設備資本支出
|
| | | | (65,852) | | | | | | (83,616) | | | | | | (61,420) | | | | | | (70,112) | | |
調整後的EBITDA減少患者設備資本支出
|
| | | $ | 21,190 | | | | | $ | 41,039 | | | | | $ | 27,987 | | | | | $ | 59,867 | | |
| | |
年終
12月31日 2019 |
| |
九個月
已結束 09月30日 2020 |
| ||||||
合併業務報表數據: | | | | | | | | | | | | | |
(千) | | | | | | | | | | | | | |
淨收入
|
| | | $ | 1,375,750 | | | | | $ | 1,288,779 | | |
營業收入
|
| | | | 56,933 | | | | | | 99,820 | | |
可歸因於AdaptHealth Corp.的淨收益(虧損)
|
| | | | (49,227) | | | | | | 9,245(a) | | |
資產負債表數據(截至期末): | | | | | | | | | | | | | |
(千) | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | | | $ | 374,653 | | |
總資產
|
| | | | | | | | | | 3,882,571 | | |
總負債
|
| | | | | | | | | | 2,175,630 | | |
AdaptHealth Corp.應佔股東權益總額
|
| | | | | | | | | | 1,715,856 | | |
|
資金來源
|
| |
資金使用情況
|
| ||||||||||||
|
(百萬美元)
|
| |||||||||||||||
|
新的高級擔保定期貸款(1)
|
| | | $ | 486.7 | | | | | | | | | | | |
|
無擔保優先票據
|
| | | | 500 | | | | | | | | | | | |
|
發行給航空護理股東的普通股(2)
|
| | | | 1,051 | | | |
向AeroCare股東發行普通股(2)
|
| | | $ | 1,051 | | |
|
特此發行的A類普通股(3)
|
| | | | 113.3 | | | |
支付給AeroCare股東的現金對價或償還現有AeroCare債務(4)
|
| | | | 1,100 | | |
|
資產負債表上的現金
|
| | | | 43.2 | | | |
交易費和費用(5)
|
| | | | 43.2 | | |
|
資金來源合計
|
| | | $ | 2,194.2 | | | |
資金使用總額
|
| | | $ | 2,194.2 | | |
| | |
2020年09月30日
|
| |||||||||||||||
(單位為千,共享數據除外)
|
| |
實際
|
| |
作為
調整後(1) |
| |
形式
調整後(1) |
| |||||||||
現金和現金等價物(2)
|
| | | $ | 272,318 | | | | | $ | 498,954 | | | | | $ | 374,653 | | |
債務: | | | | | | | | | | | | | | | | | | | |
長期債務,減少流動部分(3)
|
| | | $ | 722,730 | | | | | $ | 722,730 | | | | | $ | 1,671,345 | | |
長期債務的當前部分(3)
|
| | | | 8,479 | | | | | | 8,479 | | | | | | 13,346 | | |
總債務(3)
|
| | | $ | 731,209 | | | | | $ | 731,209 | | | | | $ | 1,684,691 | | |
股東權益: | | | | | | | | | | | | | | | | | | | |
A類普通股,每股面值0.0001美元,授權發行2.1億股;已發行和已發行股票62,680,967股(實際),已發行和已發行股票69,930,967股(調整後),已發行和已發行股票100,930,967股(預計調整後)(4)
|
| | | $ | 6 | | | | | $ | 7 | | | | | $ | 10 | | |
B類普通股,每股面值0.0001美元,授權發行35,000,000股;已發行和已發行股票25,874,704股(實際調整後,預計調整後)(5)
|
| | | | 3 | | | | | | 3 | | | | | | 3 | | |
優先股,每股面值0.0001美元,授權500萬股(實際調整後,預計調整後):
|
| | | | | | | | | | | | | | | | | | |
系列A優先股,0股已發行和流通股(實際,
調整後,預計調整後) |
| | | | — | | | | | | — | | | | | | — | | |
B-1系列優先股,183,560.02股已發行和已發行股票(實際調整後,預計調整後)(6)
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
系列B-2優先股,0股已發行和已發行股票(實際調整後,預計調整後)
|
| | | | — | | | | | | — | | | | | | — | | |
新增實收資本
|
| | | | 476,861 | | | | | | 703,496 | | | | | | 1,754,083 | | |
累計虧損
|
| | | | (23,130) | | | | | | (23,130) | | | | | | (33,130) | | |
累計其他綜合損失
|
| | | | (5,111) | | | | | | (5,111) | | | | | | (5,111) | | |
AdaptHealth Corp.應佔股東權益總額
|
| | | $ | 448,630 | | | | | $ | 675,266 | | | | | $ | 1,715,856 | | |
總市值
|
| | | $ | 1,179,839 | | | | | $ | 1,406,475 | | | | | $ | 3,400,547 | | |
(千)
|
| |
AdaptHealth
歷史 |
| |
AeroCare
重新分類(1) |
| |
形式
調整 |
| |
注3
|
| |
AdaptHealth
形式 |
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 272,318 | | | | | $ | 32,217 | | | | | $ | 70,118 | | | |
(a)
|
| | | $ | 374,653 | | |
應收賬款淨額
|
| | | | 147,335 | | | | | | 69,365 | | | | | | — | | | | | | | | | 216,700 | | |
庫存
|
| | | | 46,477 | | | | | | 28,200 | | | | | | — | | | | | | | | | 74,677 | | |
預付及其他流動資產
|
| | | | 18,255 | | | | | | 6,638 | | | | | | — | | | | | | | | | 24,893 | | |
流動資產總額
|
| | | | 484,385 | | | | | | 136,420 | | | | | | 70,118 | | | | | | | | | 690,923 | | |
設備和其他固定資產,淨額
|
| | | | 101,656 | | | | | | 148,578 | | | | | | — | | | | | | | | | 250,234 | | |
商譽
|
| | | | 810,480 | | | | | | 208,182 | | | | | | 1,707,409 | | | |
(b)
|
| | | | 2,726,071 | | |
無形資產淨值
|
| | | | 94,725 | | | | | | 1,296 | | | | | | 105,704 | | | |
(c)
|
| | | | 201,725 | | |
其他資產
|
| | | | 6,466 | | | | | | 2,461 | | | | | | — | | | | | | | | | 8,927 | | |
遞延税金資產
|
| | | | 51,114 | | | | | | — | | | | | | (46,423) | | | |
(d)
|
| | | | 4,691 | | |
總資產
|
| | | $ | 1,548,826 | | | | | $ | 496,937 | | | | | $ | 1,836,808 | | | | | | | | $ | 3,882,571 | | |
負債和股東權益(赤字) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 192,337 | | | | | $ | 79,812 | | | | | $ | — | | | | | | | | $ | 272,149 | | |
資本租賃當期部分
義務 |
| | | | 19,699 | | | | | | — | | | | | | — | | | | | | | | | 19,699 | | |
長期債務的當前部分
|
| | | | 8,479 | | | | | | 18,000 | | | | | | (13,133) | | | |
(e)
|
| | | | 13,346 | | |
合同責任
|
| | | | 13,231 | | | | | | 26,026 | | | | | | — | | | | | | | | | 39,257 | | |
其他負債
|
| | | | 81,059 | | | | | | 4,405 | | | | | | — | | | | | | | | | 85,464 | | |
流動負債總額
|
| | | | 314,805 | | | | | | 128,243 | | | | | | (13,133) | | | | | | | | | 429,915 | | |
長期債務,減少流動部分
|
| | | | 722,730 | | | | | | 371,202 | | | | | | 577,413 | | | |
(f)
|
| | | | 1,671,345 | | |
其他長期負債
|
| | | | 71,576 | | | | | | 23,537 | | | | | | (20,743) | | | |
(d)
|
| | | | 74,370 | | |
總負債
|
| | | $ | 1,109,111 | | | | | $ | 522,982 | | | | | $ | 543,537 | | | | | | | | $ | 2,175,630 | | |
股東權益總額(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可歸因於AdaptHealth Corp.的股東權益(虧損)總額
|
| | | | 448,630 | | | | | | (26,045) | | | | | | 1,293,271 | | | |
(g)
|
| | | $ | 1,715,856 | | |
子公司非控股權益
|
| | | | (8,915) | | | | | | — | | | | | | — | | | | | | | | | (8,915) | | |
股東權益總額(虧損)
|
| | | | 439,715 | | | | | | (26,045) | | | | | | 1,293,271 | | | | | | | | | 1,706,941 | | |
總負債和股東權益(赤字)
|
| | | $ | 1,548,826 | | | | | $ | 496,937 | | | | | $ | 1,836,808 | | | | | | | | $ | 3,882,571 | | |
|
(單位為千,每股數據除外)
|
| |
AdaptHealth
歷史 |
| |
索拉拉
重新分類(1) |
| |
AeroCare
重新分類(1) |
| |
形式
調整 |
| |
注3
|
| |
AdaptHealth
形式 |
| |||||||||||||||
淨收入
|
| | | $ | 707,960 | | | | | $ | 83,155 | | | | | $ | 497,664 | | | | | $ | — | | | | | | | | $ | 1,288,779 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收入成本
|
| | | | 604,777 | | | | | | 70,834 | | | | | | 413,294 | | | | | | — | | | | | | | | | 1,088,905 | | |
一般和行政費用
|
| | | | 57,745 | | | | | | 17,998 | | | | | | 14,738 | | | | | | (15,129) | | | |
(h)
|
| | | | 75,352 | | |
折舊和攤銷,不包括患者設備折舊
|
| | | | 6,398 | | | | | | 3,587 | | | | | | 6,055 | | | | | | 8,662 | | | |
(i)
|
| | | | 24,702 | | |
總成本和費用
|
| | | | 668,920 | | | | | | 92,419 | | | | | | 434,087 | | | | | | (6,467) | | | | | | | | | 1,188,959 | | |
營業收入(虧損)
|
| | | | 39,040 | | | | | | (9,264) | | | | | | 63,577 | | | | | | 6,467 | | | | | | | | | 99,820 | | |
利息費用淨額
|
| | | | 27,826 | | | | | | 7,367 | | | | | | 11,463 | | | | | | 24,654 | | | |
(j)
|
| | | | 71,310 | | |
債務清償損失,淨額
|
| | | | 5,316 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 5,316 | | |
所得税前收入(虧損)
|
| | | | 5,898 | | | | | | (16,631) | | | | | | 52,114 | | | | | | (18,187) | | | | | | | | | 23,194 | | |
所得税費用
|
| | | | 2,290 | | | | | | — | | | | | | 8,179 | | | | | | (4,902) | | | |
(k)
|
| | | | 5,567 | | |
淨收益(虧損)
|
| | | | 3,608 | | | | | | (16,631) | | | | | | 43,935 | | | | | | (13,285) | | | | | | | | | 17,627 | | |
非控股權益收入
|
| | | | 2,222 | | | | | | — | | | | | | — | | | | | | 6,160 | | | |
(l)
|
| | | | 8,382 | | |
可歸因於AdaptHealth Corp.的淨收益(虧損)
|
| | | $ | 1,386 | | | | | $ | (16,631) | | | | | $ | 43,935 | | | | | $ | (19,445) | | | | | | | | $ | 9,245 | | |
每股普通股淨收益(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | 0.03 | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.09 | | |
稀釋
|
| | | $ | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.09 | | |
AdaptHealth Corp.淨收益(虧損)的加權平均流通股:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 47,986 | | | | | | | | | | | | | | | | | | 50,066 | | | |
(m)
|
| | | | 98,052 | | |
稀釋
|
| | | | 50,848 | | | | | | | | | | | | | | | | | | 50,066 | | | |
(m)
|
| | | | 100,914 | | |
(單位為千,每股數據除外)
|
| |
AdaptHealth
歷史 |
| |
PCS
重新分類(1) |
| |
索拉拉
重新分類(1) |
| |
AeroCare
重新分類(1) |
| |
形式
調整 |
| |
注3
|
| |
AdaptHealth
形式 |
| ||||||||||||||||||
淨收入
|
| | | $ | 529,644 | | | | | $ | 132,885 | | | | | $ | 179,572 | | | | | $ | 533,649 | | | | | $ | — | | | | | | | | $ | 1,375,750 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收入成本
|
| | | | 440,386 | | | | | | 163,772 | | | | | | 142,627 | | | | | | 460,376 | | | | | | — | | | | | | | | | 1,207,161 | | |
一般和行政費用
|
| | | | 56,493 | | | | | | 5,563 | | | | | | 4,043 | | | | | | 16,127 | | | | | | — | | | | | | | | | 82,226 | | |
折舊和攤銷,不包括患者設備折舊
|
| | | | 3,068 | | | | | | 235 | | | | | | 7,110 | | | | | | 6,868 | | | | | | 12,149 | | | |
(n)
|
| | | | 29,430 | | |
總成本和費用
|
| | | | 499,947 | | | | | | 169,570 | | | | | | 153,780 | | | | | | 483,371 | | | | | | 12,149 | | | | | | | | | 1,318,817 | | |
營業收入(虧損)
|
| | | | 29,697 | | | | | | (36,685) | | | | | | 25,792 | | | | | | 50,278 | | | | | | (12,149) | | | | | | | | | 56,933 | | |
利息費用淨額
|
| | | | 39,305 | | | | | | (90) | | | | | | 13,261 | | | | | | 14,346 | | | | | | 32,296 | | | |
(o)
|
| | | | 99,118 | | |
債務清償損失,淨額
|
| | | | 2,121 | | | | | | — | | | | | | — | | | | | | 1,509 | | | | | | (1,509) | | | |
(p)
|
| | | | 2,121 | | |
所得税前收入(虧損)
|
| | | | (11,729) | | | | | | (36,595) | | | | | | 12,531 | | | | | | 34,423 | | | | | | (42,936) | | | | | | | | | (44,306) | | |
所得税費用
|
| | | | 1,156 | | | | | | — | | | | | | 294 | | | | | | 4,001 | | | | | | (1,084) | | | |
(k)
|
| | | | 4,367 | | |
淨收益(虧損)
|
| | | | (12,885) | | | | | | (36,595) | | | | | | 12,237 | | | | | | 30,422 | | | | | | (41,852) | | | | | | | | | (48,673) | | |
非控股權益收入
|
| | | | 2,111 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,557) | | | |
(l)
|
| | | | 554 | | |
可歸因於AdaptHealth Corp.的淨收益(虧損)
|
| | | $ | (14,996) | | | | | $ | (36,595) | | | | | $ | 12,237 | | | | | $ | 30,422 | | | | | $ | (40,295) | | | | | | | | $ | (49,227) | | |
每股普通股淨收益(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本稀釋
|
| | | $ | (0.66) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.63) | | |
AdaptHealth Corp.淨收益(虧損)的加權平均流通股:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本稀釋
|
| | | | 22,557 | | | | | | | | | | | | | | | | | | | | | | | | 55,974 | | | |
(m)
|
| | | | 78,531 | | |
(單位為千,每股數據除外)
|
| |
AdaptHealth
歷史 |
| |
PCS
重新分類(1) |
| |
索拉拉
重新分類(1) |
| |
AeroCare
重新分類(1) |
| |
形式
調整 |
| |
注3
|
| |
AdaptHealth
形式 |
| ||||||||||||||||||
淨收入
|
| | | $ | 380,103 | | | | | $ | 99,217 | | | | | $ | 126,537 | | | | | $ | 379,245 | | | | | $ | — | | | | | | | | $ | 985,102 | | |
成本和費用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收入成本
|
| | | | 317,174 | | | | | | 122,843 | | | | | | 100,542 | | | | | | 327,426 | | | | | | — | | | | | | | | | 867,985 | | |
一般和行政費用
|
| | | | 31,508 | | | | | | 4,165 | | | | | | 3,625 | | | | | | 10,993 | | | | | | — | | | | | | | | | 50,291 | | |
折舊和攤銷,不包括患者設備折舊
|
| | | | 2,439 | | | | | | 727 | | | | | | 5,331 | | | | | | 4,846 | | | | | | 9,180 | | | |
(q)
|
| | | | 22,523 | | |
總成本和費用
|
| | | | 351,121 | | | | | | 127,735 | | | | | | 109,498 | | | | | | 343,265 | | | | | | 9,180 | | | | | | | | | 940,799 | | |
營業收入(虧損)
|
| | | | 28,982 | | | | | | (28,518) | | | | | | 17,039 | | | | | | 35,980 | | | | | | (9,180) | | | | | | | | | 44,303 | | |
利息費用淨額
|
| | | | 31,651 | | | | | | (73) | | | | | | 9,207 | | | | | | 9,746 | | | | | | 25,863 | | | |
(r)
|
| | | | 76,394 | | |
債務清償損失,淨額
|
| | | | 2,121 | | | | | | — | | | | | | — | | | | | | 1,509 | | | | | | (1,509) | | | |
(p)
|
| | | | 2,121 | | |
所得税前收入(虧損)
|
| | | | (4,790) | | | | | | (28,445) | | | | | | 7,832 | | | | | | 24,725 | | | | | | (33,534) | | | | | | | | | (34,212) | | |
所得税費用
|
| | | | 5,444 | | | | | | — | | | | | | — | | | | | | 2,694 | | | | | | (4,766) | | | |
(k)
|
| | | | 3,372 | | |
淨收益(虧損)
|
| | | | (10,234) | | | | | | (28,445) | | | | | | 7,832 | | | | | | 22,031 | | | | | | (28,768) | | | | | | | | | (37,584) | | |
非控股權益收入
|
| | | | 1,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1,336 | | |
可歸因於AdaptHealth Corp.的淨收益(虧損)
|
| | | $ | (11,570) | | | | | $ | (28,445) | | | | | $ | 7,832 | | | | | $ | 22,031 | | | | | $ | (28,768) | | | | | | | | $ | (38,920) | | |
每股普通股淨收益(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本稀釋
|
| | | $ | (0.60) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.52) | | |
AdaptHealth Corp.淨收益(虧損)的加權平均流通股:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本稀釋
|
| | | | 19,130 | | | | | | | | | | | | | | | | | | | | | | | | 55,974 | | | |
(m)
|
| | | | 75,104 | | |
|
現金對價
|
| | | $ | 1,100,000 | | |
|
A類普通股經濟等值股數
|
| | | | 31,000 | | |
|
AdaptHealth Corp.A類普通股價格
|
| | | $ | 33.89 | | |
|
股權對價
|
| | | $ | 1,050,590 | | |
|
預計購買總代價
|
| | | $ | 2,150,590 | | |
股價變動
|
| |
股價
|
| |
股權對價
|
| ||||||
增加20%
|
| | | $ | 40.67 | | | | | $ | 1,260,770 | | |
降價20%
|
| | | $ | 27.11 | | | | | $ | 840,410 | | |
(千)
|
| |
根據
財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
資產: | | | | | | | | | | | | | | | | | | | |
其他應收賬款
|
| | | $ | 1,277 | | | | | $ | (1,277) | | | | | $ | — | | |
預付及其他流動資產
|
| | | $ | 5,361 | | | | | $ | 1,277 | | | | | $ | 6,638 | | |
負債: | | | | | | | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | — | | | | | $ | 79,812 | | | | | $ | 79,812 | | |
應付帳款
|
| | | $ | 51,646 | | | | | $ | (51,646) | | | | | $ | — | | |
應計費用和其他流動負債
|
| | | $ | 28,166 | | | | | $ | (28,166) | | | | | $ | — | | |
由於賣家的原因
|
| | | | 4,405 | | | | | | (4,405) | | | | | | — | | |
其他負債
|
| | | $ | — | | | | | $ | 4,405 | | | | | $ | 4,405 | | |
利率互換
|
| | | | 2,794 | | | | | | (2,794) | | | | | | — | | |
遞延納税義務
|
| | | | 20,743 | | | | | | (20,743) | | | | | | — | | |
其他長期負債
|
| | | $ | — | | | | | $ | 23,537 | | | | | $ | 23,537 | | |
可贖回可轉換優先股: | | | | | | | | | | | | | | | | | | | |
可贖回可轉換優先股合計
|
| | | $ | 103,092 | | | | | $ | (103,092) | | | | | $ | — | | |
股東權益總額(虧損): | | | | | | | | | | | | | | | | | | | |
可歸因於AdaptHealth Corp.的股東權益(虧損)總額
|
| | | $ | — | | | | | $ | (26,045) | | | | | $ | (26,045) | | |
股東虧損總額
|
| | | $ | (129,137) | | | | | $ | 129,137 | | | | | $ | — | | |
(千)
|
| |
根據
財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
成本和費用: | | | | | | | | | | | | | | | | | | | |
銷售成本
|
| | | $ | 201,907 | | | | | $ | 211,387 | | | | | $ | 413,294 | | |
一般和行政費用
|
| | | $ | — | | | | | $ | 14,738 | | | | | $ | 14,738 | | |
銷售、一般和行政費用
|
| | | $ | 228,807 | | | | | $ | (228,807) | | | | | $ | — | | |
利息支出(收入)
|
| | | $ | 11,486 | | | | | $ | (23) | | | | | $ | 11,463 | | |
其他收入
|
| | | $ | (2,705) | | | | | $ | 2,705 | | | | | $ | — | | |
(千)
|
| |
根據
財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
成本和費用: | | | | | | | | | | | | | | | | | | | |
淨收入成本
|
| | | $ | 218,369 | | | | | $ | 242,007 | | | | | $ | 460,376 | | |
一般和行政費用
|
| | | $ | — | | | | | $ | 16,127 | | | | | $ | 16,127 | | |
銷售、一般和行政費用
|
| | | $ | 261,213 | | | | | $ | (261,213) | | | | | $ | — | | |
利息支出(收入)
|
| | | $ | 14,370 | | | | | $ | (24) | | | | | $ | 14,346 | | |
其他收入
|
| | | $ | (3,103) | | | | | $ | 3,103 | | | | | $ | — | | |
(千)
|
| |
根據
財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
成本和費用: | | | | | | | | | | | | | | | | | | | |
銷售成本
|
| | | $ | 152,675 | | | | | $ | 174,751 | | | | | $ | 327,426 | | |
一般和行政費用
|
| | | $ | — | | | | | $ | 10,993 | | | | | $ | 10,993 | | |
銷售、一般和行政費用
|
| | | $ | 187,932 | | | | | $ | (187,932) | | | | | $ | — | | |
利息支出(收入)
|
| | | $ | 9,766 | | | | | $ | (20) | | | | | $ | 9,746 | | |
其他收入
|
| | | $ | (2,208) | | | | | $ | 2,208 | | | | | $ | — | | |
(千)
|
| |
根據
財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
淨收入
|
| | | $ | 84,878 | | | | | $ | (1,723) | | | | | $ | 83,155 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | |
銷售成本
|
| | | $ | 53,013 | | | | | $ | 17,821 | | | | | $ | 70,834 | | |
一般和行政費用
|
| | | $ | — | | | | | $ | 17,998 | | | | | $ | 17,998 | | |
折舊和攤銷,不包括患者設備折舊
|
| | | $ | — | | | | | $ | 3,587 | | | | | $ | 3,587 | | |
銷售、一般和行政費用
|
| | | $ | 41,190 | | | | | $ | (41,190) | | | | | $ | — | | |
利息支出(收入)
|
| | | $ | 7,369 | | | | | $ | (2) | | | | | $ | 7,367 | | |
其他收入
|
| | | $ | (63) | | | | | $ | 63 | | | | | $ | — | | |
(千)
|
| |
根據
財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
淨收入
|
| | | $ | 183,352 | | | | | $ | (3,780) | | | | | $ | 179,572 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | |
銷售成本
|
| | | $ | 113,335 | | | | | $ | 29,292 | | | | | $ | 142,627 | | |
一般和行政費用
|
| | | $ | — | | | | | $ | 4,043 | | | | | $ | 4,043 | | |
折舊和攤銷,不包括患者設備折舊
|
| | | $ | — | | | | | $ | 7,110 | | | | | $ | 7,110 | | |
銷售、一般和行政費用
|
| | | $ | 44,360 | | | | | $ | (44,360) | | | | | $ | — | | |
其他收入
|
| | | $ | (135) | | | | | $ | 135 | | | | | $ | — | | |
(千)
|
| |
根據內部情況
財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
淨收入
|
| | | $ | 129,236 | | | | | $ | (2,699) | | | | | $ | 126,537 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | |
銷售成本
|
| | | $ | 79,643 | | | | | $ | 20,899 | | | | | $ | 100,542 | | |
一般和行政費用
|
| | | $ | — | | | | | $ | 3,625 | | | | | $ | 3,625 | | |
折舊和攤銷,不包括患者設備折舊
|
| | | $ | — | | | | | $ | 5,331 | | | | | $ | 5,331 | | |
銷售、一般和行政費用
|
| | | $ | 32,651 | | | | | $ | (32,651) | | | | | $ | — | | |
其他收入
|
| | | $ | (97) | | | | | $ | 97 | | | | | $ | — | | |
(千)
|
| |
根據內部情況
財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
成本和費用: | | | | | | | | | | | | | | | | | | | |
銷售成本
|
| | | $ | 82,263 | | | | | $ | 81,509 | | | | | $ | 163,772 | | |
一般和行政費用
|
| | | $ | — | | | | | $ | 5,563 | | | | | $ | 5,563 | | |
折舊和攤銷,不包括患者設備折舊
|
| | | $ | — | | | | | $ | 235 | | | | | $ | 235 | | |
銷售、分銷和管理費用
|
| | | $ | 82,483 | | | | | $ | (82,483) | | | | | $ | — | | |
重組費用
|
| | | $ | 4,838 | | | | | $ | (4,838) | | | | | $ | — | | |
利息支出(收入)
|
| | | $ | — | | | | | $ | (90) | | | | | $ | (90) | | |
其他費用,淨額
|
| | | $ | (104) | | | | | $ | 104 | | | | | $ | — | | |
(千)
|
| |
根據內部情況
財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
成本和費用: | | | | | | | | | | | | | | | | | | | |
銷售成本
|
| | | $ | 60,310 | | | | | $ | 62,533 | | | | | $ | 122,843 | | |
一般和行政費用
|
| | | $ | — | | | | | $ | 4,165 | | | | | $ | 4,165 | | |
折舊和攤銷,不包括患者設備折舊
|
| | | $ | — | | | | | $ | 727 | | | | | $ | 727 | | |
銷售、分銷和管理費用
|
| | | $ | 63,346 | | | | | $ | (63,346) | | | | | $ | — | | |
重組費用
|
| | | $ | 4,090 | | | | | $ | (4,090) | | | | | $ | — | | |
利息支出(收入)
|
| | | $ | — | | | | | $ | (73) | | | | | $ | (73) | | |
其他費用,淨額
|
| | | $ | (84) | | | | | $ | 84 | | | | | $ | — | | |
出售股東
|
| |
個共享
受益 擁有 之前的 產品 |
| |
個共享
提供 |
| |
個共享
受益 之後擁有的 產品 |
| |
%(3)
|
| ||||||||||||
象限管理有限責任公司(1)(2)
|
| | | | 936,189 | | | | | | 750,000 | | | | | | 186,189 | | | | | | * | | |
承銷商
|
| |
股份數量
|
| |||
德意志銀行證券公司
|
| | | | 2,147,368 | | |
Jefferies LLC
|
| | | | 1,684,211 | | |
美國銀行證券公司
|
| | | | 757,895 | | |
Truist Securities,Inc.
|
| | | | 757,895 | | |
羅伯特·W·貝爾德公司
|
| | | | 454,737 | | |
RBC Capital Markets有限責任公司
|
| | | | 454,737 | | |
Stifel,Nicolaus&Company,Inc.
|
| | | | 454,737 | | |
瑞銀證券有限責任公司
|
| | | | 454,737 | | |
Canaccel Genuity LLC
|
| | | | 189,474 | | |
SVB Leerink LLC
|
| | | | 189,474 | | |
公民資本市場公司
|
| | | | 113,684 | | |
Regions Securities LLC
|
| | | | 113,684 | | |
Five Third Securities,Inc.
|
| | | | 75,789 | | |
詹尼·蒙哥馬利·斯科特有限責任公司
|
| | | | 75,789 | | |
KeyBanc Capital Markets Inc.
|
| | | | 75,789 | | |
合計
|
| | | | 8,000,000 | | |
| | | | | | | | |
合計
|
| |||||||||
| | |
每股
|
| |
不帶選項
購買 其他 個共享 |
| |
帶選項
購買 其他 個共享 |
| |||||||||
公開發行價
|
| | | $ | 33.00 | | | | | $ | 264,000,000 | | | | | $ | 303,600,000 | | |
承保折扣和佣金由我們支付
|
| | | $ | 1.5675 | | | | | $ | 11,364,375 | | | | | $ | 13,245,375 | | |
支付給我們,未計費用
|
| | | $ | 31.4325 | | | | | $ | 227,885,625 | | | | | $ | 265,604,625 | | |
承銷折扣和佣金由銷售股東支付
|
| | | $ | 1.5675 | | | | | $ | 1,175,625 | | | | | $ | 1,175,625 | | |
賣出股東收益
|
| | | $ | 31.4325 | | | | | $ | 23,574,375 | | | | | $ | 23,574,375 | | |
|
關於本招股説明書
|
| | | | i | | |
|
有關前瞻性陳述的注意事項
|
| | | | II | | |
|
常用術語
|
| | | | III | | |
|
公司
|
| | | | 1 | | |
|
風險因素
|
| | | | 6 | | |
|
收益使用情況
|
| | | | 7 | | |
|
股本説明
|
| | | | 8 | | |
|
債務證券説明
|
| | | | 13 | | |
|
認股權證説明
|
| | | | 18 | | |
|
單位説明
|
| | | | 25 | | |
|
出售證券持有人
|
| | | | 26 | | |
|
配送計劃
|
| | | | 30 | | |
|
法律事務
|
| | | | 33 | | |
|
專家
|
| | | | 33 | | |
|
在哪裏可以找到更多信息
|
| | | | 34 | | |
|
通過引用合併某些信息
|
| | | | 34 | | |
贖回日期
(截止時間 私募認股權證) |
| |
A類普通股公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
$18.00
|
| |||||||||||||||||||||||||||||
57個月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.365 | | |
54個月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.365 | | |
51個月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.365 | | |
48個月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.365 | | |
45個月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.365 | | |
42個月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.364 | | |
39個月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.364 | | |
36個月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.364 | | |
33個月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.364 | | |
30個月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.364 | | |
27個月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.364 | | |
24個月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.364 | | |
21個月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.364 | | |
18個月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.363 | | |
15個月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.363 | | |
12個月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.363 | | |
9個月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.362 | | |
6個月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.362 | | |
3個半月
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0個月
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
銷售證券持有人
|
| |
股份
A類 常見 庫存 受益 擁有 之前的 提供服務 |
| |
私人
放置 認股權證 受益 擁有 之前的 提供服務 |
| |
股份
A類 普通股 提供 |
| |
私人
放置 認股權證 提供 |
| |
股份
A類 常見 庫存 受益 擁有 之後的 提供的 共享是 已售出 |
| |
%
|
| |
私人
放置 認股權證 受益 擁有 在 之後 提供 私人 放置 認股權證 銷售 |
| |
%
|
| ||||||||||||||||||||||||
與鹿場管理有關聯的實體或個人(1)
|
| | | | 20,634,702 | | | | | | 1,640,981 | | | | | | 20,634,702 | | | | | | 1,640,981 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2014 Barasch家族信託#1(2)
|
| | | | 510,010 | | | | | | — | | | | | | 510,010 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Richard Barasch
|
| | | | 872,234(3) | | | | | | 527,314 | | | | | | 853,217 | | | | | | 527,314 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蘇珊·韋弗博士(4)
|
| | | | 29,509 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
格雷戈裏·索倫森博士(5)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
克里斯托弗·沃爾夫
|
| | | | 375,089(6) | | | | | | 132,085 | | | | | | 375,089 | | | | | | 132,085 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Luke McGee(7)
|
| | | | 4,108,171(8) | | | | | | 224,121 | | | | | | 3,958,171 | | | | | | 224,121 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
約書亞·帕恩斯
|
| | | | 223,125(9) | | | | | | — | | | | | | 73,125 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shaw Rietkerk
|
| | | | 301,763(10) | | | | | | 11,617 | | | | | | 213,827 | | | | | | 11,617 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
克里斯托弗·默裏(11)
|
| | | | 14,000 | | | | | | — | | | | | | 14,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
克利夫頓灣離岸投資公司
|
| | | | 15,025,135(12) | | | | | | 665,628 | | | | | | 15,025,135 | | | | | | 665,628 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlueMountain Foinaven Master Fund L.P.
|
| | | | 347,383 | | | | | | — | | | | | | 347,383 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BMSB L.P.
|
| | | | 1,057,986 | | | | | | — | | | | | | 1,057,986 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
藍山芙蓉基金L.P.
|
| | | | 425,149 | | | | | | — | | | | | | 425,149 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
藍山峯會機會基金II(美國)L.P.
|
| | | | 75,290 | | | | | | — | | | | | | 75,290 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlueMountain Summit Trading L.P.
|
| | | | 10,126 | | | | | | — | | | | | | 10,126 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ocean Rock NJ LLC
|
| | | | 5,430,413(13) | | | | | | 240,568 | | | | | | 5,430,413 | | | | | | 240,568 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Plains Capital LLC
|
| | | | 709,024(14) | | | | | | 31,410 | | | | | | 709,024 | | | | | | 31,410 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Blue River NJ LLC
|
| | | | 6,405,438(15) | | | | | | 274,768 | | | | | | 6,405,438 | | | | | | 274,768 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Quad Cap LLC
|
| | | | 1,012,410(16) | | | | | | 129,221 | | | | | | 1,012,410 | | | | | | 129,221 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
絕地企業有限責任公司
|
| | | | 1,020,541 | | | | | | — | | | | | | 1,020,541 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
跨駿管理公司
|
| | | | 936,189(17) | | | | | | 41,473 | | | | | | 936,189 | | | | | | 41,473 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
McLarty Capital Partners SBIC L.P.
|
| | | | 4,526,189 | | | | | | — | | | | | | 4,526,189 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mayaid2001 LLC
|
| | | | 205,228(18) | | | | | | 12,903 | | | | | | 205,228 | | | | | | 12,903 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
安東尼·岡薩雷斯
|
| | | | 150,551(19) | | | | | | 7,745 | | | | | | 150,551 | | | | | | 7,745 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arimar,LLC
|
| | | | 2,652,153 | | | | | | — | | | | | | 2,652,153 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
OEP AHCO投資控股有限責任公司
|
| | | | 13,818,180 | | | | | | — | | | | | | 13,818,180 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |