| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price(1)
|
| | | $ | | | | | $ | | | ||
Underwriting discount(2)
|
| | | $ | | | | | $ | | | ||
賣出股東的收益
|
| | | $ | | | | | $ | | | |
| | |
Page
|
| |||
關於本招股説明書副刊
|
| | | | S-ii | | |
EXPLANATORY NOTE
|
| | | | S-iii | | |
有關前瞻性陳述的披露
|
| | | | S-iv | | |
SUMMARY
|
| | | | S-1 | | |
RISK FACTORS
|
| | | | S-16 | | |
MARKET AND INDUSTRY DATA
|
| | | | S-23 | | |
USE OF PROCEEDS
|
| | | | S-24 | | |
SELLING STOCKHOLDERS
|
| | | | S-25 | | |
重要的美國聯邦所得税考慮因素
|
| | | | S-27 | | |
承銷(利益衝突)
|
| | | | S-31 | | |
LEGAL MATTERS
|
| | | | S-41 | | |
EXPERTS
|
| | | | S-41 | | |
您可以在哪裏找到更多信息
|
| | | | S-42 | | |
通過引用併入某些信息
|
| | | | S-42 | | |
| | |
Page
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
STAGWELL INC.
|
| | | | 2 | | |
RISK FACTORS
|
| | | | 3 | | |
有關前瞻性陳述的披露
|
| | | | 4 | | |
USE OF PROCEEDS
|
| | | | 6 | | |
SELLING STOCKHOLDERS
|
| | | | 7 | | |
我們的股本説明
|
| | | | 9 | | |
PLAN OF DISTRIBUTION
|
| | | | 14 | | |
LEGAL MATTERS
|
| | | | 17 | | |
EXPERTS
|
| | | | 17 | | |
引用合併
|
| | | | 18 | | |
您可以在哪裏找到更多信息
|
| | | | 19 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021(3)
|
| ||||||
| | |
(千元,每股除外)
|
| |||||||||
Operating Data | | | | | | | | | | | | | |
Revenues
|
| | | $ | 2,687,792 | | | | | $ | 1,469,363 | | |
Operating Expenses: | | | | | | | | | | | | | |
Cost of services
|
| | | | 1,673,576 | | | | | | 906,856 | | |
辦公室和一般費用
|
| | | | 601,536 | | | | | | 424,038 | | |
折舊及攤銷
|
| | | | 131,273 | | | | | | 77,503 | | |
減值及其他損失
|
| | | | 122,179 | | | | | | 16,240 | | |
| | | | | 2,528,564 | | | | | | 1,424,637 | | |
Operating income
|
| | | | 159,228 | | | | | | 44,726 | | |
Other Income (expenses): | | | | | | | | | | | | | |
利息費用和財務費用,淨額
|
| | | | (76,062) | | | | | | (31,894) | | |
Foreign exchange, net
|
| | | | (2,606) | | | | | | (3,332) | | |
Other, net
|
| | | | (7,059) | | | | | | 50,058 | | |
| | | | | (85,727) | | | | | | 14,832 | | |
非合併關聯公司的所得税前收益和權益收益
|
| | | | 73,501 | | | | | | 59,558 | | |
Income tax expense
|
| | | | 7,580 | | | | | | 23,398 | | |
非合併關聯公司收益中的權益前收益
|
| | | | 65,921 | | | | | | 36,160 | | |
未合併關聯公司的權益(收入)虧損
|
| | | | (79) | | | | | | (240) | | |
Net income
|
| | | | 65,842 | | | | | | 35,920 | | |
可歸因於非控股和可贖回非控股的淨收入
interests |
| | | | (38,573) | | | | | | (14,884) | | |
Stagwell Inc.普通股股東應佔淨收益
|
| | | $ | 27,269 | | | | | $ | 21,036 | | |
Income Per Common Share: | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | |
Stagwell Inc.普通股股東應佔淨收益(虧損)
|
| | | $ | 0.22 | | | | | $ | (0.04) | | |
Diluted | | | | | | | | | | | | | |
Stagwell Inc.普通股股東應佔淨收益(虧損)
|
| | | $ | 0.17 | | | | | $ | (0.04) | | |
已發行普通股加權平均數 | | | | | | | | | | | | | |
Basic
|
| | | | 124,262 | | | | | | 90,426 | | |
Diluted
|
| | | | 296,596 | | | | | | 90,426 | | |
Adjusted EBITDA(1)
|
| | | $ | 451,118 | | | | | $ | 253,652 | | |
Free Cash Flow(2)
|
| | | $ | 269,646 | | | |
| | |
As of
December 31, 2022 |
| |||
| | |
(In thousands)
|
| |||
Financial Position Data
|
| | | | | | |
Cash and cash equivalents
|
| | | $ | 220,589 | | |
Total assets
|
| | | | 3,993,332 | | |
Long-term debt
|
| | | | 1,184,707 | | |
延期收購考慮因素
|
| | | | 161,323 | | |
Total liabilities
|
| | | | 3,009,587 | | |
可贖回的非控股權益
|
| | | | 39,111 | | |
Total Shareholders’ Equity
|
| | | | 944,634 | | |
| | |
Year Ended December 31,
|
| | | |||||||||||||
| | |
2022
|
| |
2021
|
| | | ||||||||||
| | |
(In thousands)
|
| |||||||||||||||
Net income
|
| | | $ | 65,842 | | | | | $ | 35,920 | | | | | ||||
非控股和可贖回非控股權益的淨收入
|
| | | | (38,573) | | | | | | (14,884) | | | | | ||||
Stagwell Inc.普通股股東應佔淨收益
|
| | | | 27,269 | | | | | | 21,036 | | | | | ||||
非經營性項目(1)
|
| | | | 131,959 | | | | | | 23,690 | | | | | ||||
營業收入
|
| | | | 159,228 | | | | | | 44,726 | | | | | ||||
折舊和攤銷
|
| | | | 131,273 | | | | | | 77,503 | | | | | ||||
減值和其他損失
|
| | | | 122,179 | | | | | | 16,240 | | | | | ||||
股票薪酬
|
| | | | 33,152 | | | | | | 75,032 | | | | | ||||
延期收購的考慮因素
|
| | | | (13,405) | | | | | | 18,721 | | | | | ||||
Other items, net
|
| | | | 18,691 | | | | | | 21,430 | | | | | ||||
調整後的EBITDA
|
| | | $ | 451,118 | | | | | $ | 253,652 | | | | | ||||
支付的現金利息
|
| | | | (70,935) | | | | | | | | | | | ||||
資本支出和軟件支出(2)
|
| | | | (34,912) | | | | | | | | | | | ||||
分配給少數人權益
|
| | | | (13,408) | | | | | | | | | | | ||||
Cash taxes paid
|
| | | | (72,064) | | | | | | | | | | | ||||
營運資金變動
|
| | | | 9,867 | | | | | | | | | | | ||||
Free Cash Flow
|
| | | $ | 269,646 | | | | | | | | | | |
| | |
Unaudited
Combined Net Revenue – 截至的年度 十二月三十一日, 2021 |
| |
變更內容(未經審計)
|
| |
Net Revenue –
截至的年度 十二月三十一日, 2022 |
| |
Change (Unaudited)
|
| ||||||||||||||||||||||||||||||||||||
| | |
Foreign
Currency |
| |
Net
Acquisitions (Divestitures) |
| |
Organic
|
| |
Total
Change |
| |
Organic
|
| |
Total
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Integrated Agencies
Network |
| | | $ | 1,142,636 | | | | | $ | (8,327) | | | | | $ | 2,838 | | | | | $ | 110,221 | | | | | $ | 104,732 | | | | | $ | 1,247,368 | | | | | | 9.6% | | | | | | 9.2% | | |
Brand Performance
Network |
| | | | 543,376 | | | | | | (12,305) | | | | | | 38,434 | | | | | | 98,377 | | | | | | 124,506 | | | | | | 667,882 | | | | | | 18.1% | | | | | | 22.9% | | |
Communications Network
|
| | | | 214,829 | | | | | | (970) | | | | | | 2,682 | | | | | | 70,400 | | | | | | 72,112 | | | | | | 286,941 | | | | | | 32.8% | | | | | | 33.6% | | |
All Other
|
| | | | 25,973 | | | | | | (835) | | | | | | (4,633) | | | | | | (543) | | | | | | (6,011) | | | | | | 19,962 | | | | | | (2.1)% | | | | | | (23.1)% | | |
Total
|
| | | $ | 1,926,814 | | | | | $ | (22,437) | | | | | $ | 39,321 | | | | | $ | 278,455 | | | | | $ | 295,339 | | | | | $ | 2,222,153 | | | | | | 14.5% | | | | | | 15.3% | | |
| | |
本次發售之前的受益所有權(1)
|
| |
Class A
Shares to Be Sold in the Offering |
| |
本次發行後的受益所有權(1)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
銷售股東名稱
|
| |
Class A
|
| |
Class C
|
| |
% of Total
Voting Power(2) |
| |
Class A
|
| |
Class C
|
| |
% of Total
Voting Power(2) |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||||
隸屬於斯塔格韋爾集團有限責任公司的實體(3)
|
| | | | 26,502,414 | | | | | | 20.1 | | | | | | 160,909,058 | | | | | | 100.0 | | | | | | 64.1 | | | | | | 12,000,000 | | | | | | 14,502,414 | | | | | | 11.0 | | | | | | 160,909,058 | | | | | | 100.0 | | | | | | 60.0 | | |
高盛附屬實體(4)
|
| | | | 20,948,746 | | | | | | 15.9 | | | | | | — | | | | | | — | | | | | | 7.2 | | | | | | 4,000,000 | | | | | | 16,948,746 | | | | | | 12.9 | | | | | | — | | | | | | — | | | | | | 5.8 | | |
Name
|
| |
Number
of Shares |
|
Morgan Stanley & Co. LLC
|
| |
|
|
Goldman Sachs & Co. LLC
|
| | | |
SVB Securities LLC
|
| | | |
富國證券有限責任公司
|
| | | |
羅森布拉特證券公司。
|
| | | |
Total
|
| | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per
Share |
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
Public offering price(1)
|
| | | $ | | | | | $ | | | | | $ | | | |||
承銷折扣和佣金由出售股東支付(2)
|
| | | $ | | | | | $ | | | | | $ | | | |||
向出售股東扣除費用前的收益
|
| | | $ | | | | | $ | | | | | $ | | | |
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
STAGWELL INC.
|
| | | | 2 | | |
|
RISK FACTORS
|
| | | | 3 | | |
|
有關前瞻性陳述的披露
|
| | | | 4 | | |
|
USE OF PROCEEDS
|
| | | | 6 | | |
|
SELLING STOCKHOLDERS
|
| | | | 7 | | |
|
我們的股本説明
|
| | | | 9 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 14 | | |
|
LEGAL MATTERS
|
| | | | 17 | | |
|
EXPERTS
|
| | | | 17 | | |
|
引用合併
|
| | | | 18 | | |
|
您可以在哪裏找到更多信息
|
| | | | 19 | | |
| | |
Type of
Shareholding |
| |
Shares of Class A
Common Sock Beneficially Owned Prior to the Offering |
| |
Number of
Shares Offered |
| |
Shares of Class A
Common Stock Beneficially Owned After the Offering |
| |||||||||||||||
Name
|
| |
Number
|
| |
Percent
|
| |||||||||||||||||||||
Mark J. Penn
|
| |
Direct
|
| | | | 589,051(1) | | | | | | 589,051 | | | | | | — | | | | | | — | | |
| | |
Indirect
|
| | | | 206,472,465(2) | | | | | | 206,472,465 | | | | | | — | | | | | | — | | |
The Stagwell Group LLC(2)
|
| | | | | | | 206,472,465(2) | | | | | | 206,472,465 | | | | | | — | | | | | | — | | |
Goldman Sachs(3)
|
| | | | | | | 20,961,554(3) | | | | | | 20,948,746 | | | | | | — | | | | | | — | | |