| | ||||||||||||||||||||||||||||
各類證券名稱
待註冊 |
| | |
待登記金額
|
| | |
建議的最大值
發行價 每台 |
| | |
建議的最大值
聚合產品 價格 |
| | |
金額
註冊費 |
| ||||||||||||
普通股,每股面值0.01美元
|
| | | | | 3,593,750(1) | | | | | | $ | 56.00 | | | | | | $ | 201,250,000 | | | | | | $ | 21,956.38(2) | | |
|
招股説明書補充摘要
|
| | | | S-1 | | |
|
風險因素
|
| | | | S-6 | | |
|
有關前瞻性陳述的告誡
|
| | | | S-11 | | |
|
收益使用情況
|
| | | | S-13 | | |
|
大寫
|
| | | | S-14 | | |
|
股利政策
|
| | | | S-17 | | |
|
負債説明
|
| | | | S-18 | | |
|
美國聯邦所得税對非美國持有者的重大後果
|
| | | | S-19 | | |
|
併發服務
|
| | | | S-23 | | |
|
承銷
|
| | | | S-24 | | |
|
在哪裏可以找到更多信息
|
| | | | S-30 | | |
|
某些文檔引用併入
|
| | | | S-30 | | |
|
法律事務
|
| | | | S-31 | | |
|
專家
|
| | | | S-31 | | |
|
關於本招股説明書
|
| | | | 1 | | |
|
您可以在這裏找到更多信息;通過引用合併
|
| | | | 2 | | |
|
公司
|
| | | | 5 | | |
|
風險因素
|
| | | | 6 | | |
|
收益使用情況
|
| | | | 7 | | |
|
股本説明
|
| | | | 8 | | |
|
債務證券説明
|
| | | | 10 | | |
|
環球證券
|
| | | | 17 | | |
|
配送計劃
|
| | | | 21 | | |
|
法律事務
|
| | | | 22 | | |
|
專家
|
| | | | 22 | | |
| | |
會計年度
|
| |||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |
1Q2020
|
| |
1Q2021
|
| |||||||||||||||
運營現金流(1)
|
| | | | 291 | | | | | | 219 | | | | | | 3 | | | | | | (33) | | | | | | 22 | | |
資本支出/投資
|
| | | | 128 | | | | | | 99 | | | | | | 50 | | | | | | 16 | | | | | | 8 | | |
自由現金流(非GAAP)
|
| | | | 163 | | | | | | 119 | | | | | | (47) | | | | | | (49) | | | | | | 13 | | |
| | |
會計年度
|
| |||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |
1Q2020
|
| |
1Q2021
|
| |||||||||||||||
淨收益(GAAP)
|
| | | | 99 | | | | | | 127 | | | | | | (277) | | | | | | (136) | | | | | | (1) | | |
税費
|
| | | | 8 | | | | | | 13 | | | | | | (103) | | | | | | (55) | | | | | | 2 | | |
利息和其他費用,淨額
|
| | | | 7 | | | | | | 2 | | | | | | 9 | | | | | | 2 | | | | | | 3 | | |
折舊攤銷費用
|
| | | | 96 | | | | | | 88 | | | | | | 91 | | | | | | 24 | | | | | | 22 | | |
在未合併子公司的投資收益
|
| | | | 5 | | | | | | (39) | | | | | | — | | | | | | — | | | | | | — | | |
A系列優先股股息
|
| | | | — | | | | | | — | | | | | | 13 | | | | | | — | | | | | | 5 | | |
直接和增量A系列優先股發行成本
|
| | | | — | | | | | | — | | | | | | 10 | | | | | | — | | | | | | — | | |
EBITDA(非GAAP)
|
| | | | 215 | | | | | | 192 | | | | | | (256) | | | | | | (166) | | | | | | 31 | | |
資產減值和租賃終止
|
| | | | 18 | | | | | | 18 | | | | | | 219 | | | | | | 192 | | | | | | 1 | | |
收購相關成本
|
| | | | — | | | | | | 5 | | | | | | 3 | | | | | | 1 | | | | | | — | | |
與收購相關的或有對價和攤銷費用
|
| | | | — | | | | | | 1 | | | | | | (4) | | | | | | (4) | | | | | | | | |
新冠肺炎相關成本
|
| | | | — | | | | | | — | | | | | | 23 | | | | | | 3 | | | | | | 5 | | |
調整後EBITDA(非GAAP)
|
| | | | 233 | | | | | | 216 | | | | | | (15) | | | | | | 25 | | | | | | 38 | | |
| | |
截至2021年3月30日
|
| |||||||||||||||||||||
| | |
實際
|
| |
調整後的
|
| |
進一步
調整後 |
| |
形式
進一步 調整後 |
| ||||||||||||
| | |
(千,不包括每股和每股數據)
|
| |||||||||||||||||||||
現金和現金等價物
|
| | | $ | 181,345 | | | | | $ | 348,258 | | | | | $ | 639,258 | | | | | $ | 181,873 | | |
債務: | | | | | | | | | | | | | | | | | | | | | | | | | |
循環信貸安排(1)(2)
|
| | | $ | 280,000 | | | | | $ | 280,000 | | | | | $ | 280,000 | | | | | $ | 280,000 | | |
根據同時發售的(3)
,我們將發售2026年到期的0.375%可轉換優先債券的本金金額
|
| | | | — | | | | | | — | | | | | | 300,000 | | | | | | 300,000 | | |
總債務
|
| | | | 280,000 | | | | | | 280,000 | | | | | | 580,000 | | | | | | 580,000 | | |
A系列可轉換優先股,每股面值0.01美元;授權發行20萬股,已發行和流通股20萬股,實際調整和進一步調整;未發行和流通股,預計進一步調整
|
| | | | 213,485 | | | | | | 213,485 | | | | | | 213,485 | | | | | | — | | |
股東權益: | | | | | | | | | | | | | | | | | | | | | | | | | |
優先股,每股面值0.01美元,其他
比A系列可轉換優先股; 480萬股授權,未發行股票 調整後的未償還實際金額為 進一步調整和形式為進一步 調整後 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
普通股,每股面值0.01美元;
250,000,000股授權;99,508,470股 實際流通股;102,633,470股 調整後的已發行股票 進一步調整;105,034,334股 未償還,預計進一步調整的(4) |
| | | | 995 | | | | | | 1,026 | | | | | | 1,026 | | | | | | 1,050 | | |
新增實收資本(3)
|
| | | | 904,045 | | | | | | 1,070,927 | | | | | | 1,070,927 | | | | | | 1,124,274 | | |
留存收益(5)
|
| | | | 1,114,047 | | | | | | 1,114,047 | | | | | | 1,114,047 | | | | | | 1,274,161 | | |
庫存股,53,101,293股,按成本計算,實際調整後,進一步調整後,預計進一步調整後
|
| | | | (1,700,700) | | | | | | (1,700,700) | | | | | | (1,700,700) | | | | | | (1,700,700) | | |
累計其他綜合損失
|
| | | | (1,873) | | | | | | (1,873) | | | | | | (1,873) | | | | | | (1,873) | | |
股東權益總額(3)(5)
|
| | | | 316,514 | | | | | | 483,427 | | | | | | 483,427 | | | | | | 696,912 | | |
總市值(3)(5)
|
| | | $ | 809,999 | | | | | $ | 976,912 | | | | | $ | 1,276,912 | | | | | $ | 1,276,912 | | |
承銷商
|
| |
股份數量
|
| |||
摩根大通證券有限責任公司
|
| | | | 1,726,949 | | |
法國巴黎銀行證券公司
|
| | | | 392,488 | | |
美國銀行證券公司
|
| | | | 392,488 | | |
富國證券有限責任公司
|
| | | | 392,488 | | |
BTIG,LLC
|
| | | | 73,529 | | |
Rabo Securities USA,Inc.
|
| | | | 73,529 | | |
道明證券(美國)有限責任公司
|
| | | | 73,529 | | |
合計
|
| | | | 3,125,000 | | |
| | |
芝士蛋糕廠付款
公司 |
| |||||||||
| | |
否
|
| |
已滿
|
| ||||||
| | |
練習
|
| |
練習
|
| ||||||
每股
|
| | | $ | 2.38 | | | | | $ | 2.38 | | |
合計
|
| | | $ | 7,437,500 | | | | | $ | 8,553,125 | | |
|
關於本招股説明書
|
| | | | 1 | | |
|
您可以在這裏找到更多信息;通過引用合併
|
| | | | 2 | | |
|
公司
|
| | | | 5 | | |
|
風險因素
|
| | | | 6 | | |
|
收益使用情況
|
| | | | 7 | | |
|
股本説明
|
| | | | 8 | | |
|
債務證券説明
|
| | | | 10 | | |
|
環球證券
|
| | | | 17 | | |
|
配送計劃
|
| | | | 21 | | |
|
法律事務
|
| | | | 22 | | |
|
專家
|
| | | | 22 | | |