| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-14 | | | |
| | | | | S-23 | | | |
| | | | | S-29 | | | |
| | | | | S-41 | | | |
| | | | | S-44 | | | |
| | | | | S-45 | | | |
| | | | | S-48 | | | |
| | | | | S-64 | | | |
| | | | | S-65 | | | |
| | | | | S-106 | | | |
| | | | | S-110 | | | |
| | | | | S-118 | | | |
| | | | | S-120 | | | |
| | | | | S-126 | | | |
| | | | | S-127 | | | |
| | | | | S-127 | | | |
| | | | | S-128 | | | |
| | | | | S-128 | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | v | | | |
| | | | | v | | | |
| | | | | v | | | |
| | | | | vii | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| Experts | | | | | 13 | | |
(in thousands,
except percentages) |
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| |
Six Months
Ended June 30, 2021 |
| |
Twelve Months
Ended June 30, 2021 |
| ||||||||||||
Net income
|
| | | $ | 67,564 | | | | | $ | 77,001 | | | | | $ | 50,772 | | | | | $ | 83,353 | | |
Income tax expense
|
| | | $ | 22,179 | | | | | $ | 25,083 | | | | | $ | 16,654 | | | | | $ | 27,324 | | |
Interest expense
|
| | | $ | 356 | | | | | $ | 211 | | | | | $ | 323 | | | | | $ | 710 | | |
Depreciation and amortization
|
| | | $ | 44,466 | | | | | $ | 44,074 | | | | | $ | 19,490 | | | | | $ | 41,722 | | |
EBITDA
|
| | | $ | 134,565 | | | | | $ | 146,369 | | | | | $ | 87,239 | | | | | $ | 153,109 | | |
Revenues
|
| | | $ | 549,997 | | | | | $ | 612,390 | | | | | $ | 335,923 | | | | | $ | 611,866 | | |
EBITDA Margin
|
| | | | 24.5% | | | | | | 23.9% | | | | | | 26.0% | | | | | | 25.0% | | |
($ in thousands)
|
| |
Fiscal Year
Ended April 3, 2021 |
| |
Fiscal Year
Ended March 28, 2020 |
| |
Fiscal Year
Ended March 30, 2019 |
| |||||||||
Net sales
|
| | | $ | 608,984 | | | | | $ | 727,461 | | | | | $ | 702,516 | | |
Operating income
|
| | | $ | 111,458 | | | | | $ | 156,785 | | | | | $ | 132,035 | | |
Adjusted EBITDA(1)
|
| | | $ | 174,255 | | | | | $ | 209,220 | | | | | $ | 195,504 | | |
Adjusted EBITDA Margin(1)
|
| | | | 28.6% | | | | | | 28.8% | | | | | | 27.8% | | |
($ in thousands)
|
| |
Fiscal Year
Ended April 3, 2021 |
| |
Fiscal Year
Ended March 28, 2020 |
| |
Fiscal Year
Ended March 30, 2019 |
| |||||||||
Cash provided by operating activities
|
| | | $ | 152,453 | | | | | $ | 155,621 | | | | | $ | 108,547 | | |
Capital Expenditures
|
| | | | (11,772) | | | | | | (37,297) | | | | | | (41,346) | | |
Free Cash Flow(1), (2), (3)
|
| | | $ | 140,681 | | | | | $ | 118,324 | | | | | $ | 67,201 | | |
Adjusted Net Income(1), (2)
|
| | | | 96,888 | | | | | | 126,398 | | | | | | 119,681 | | |
Free Cash Flow Conversion(1), (3)
|
| | | | 145.2% | | | | | | 93.6% | | | | | | 56.2% | | |
| | |
RBC Historical
|
| |
Pro Forma Combined
|
| ||||||||||||||||||
(in thousands, except share and per share
data) |
| |
Year Ended
April 3, 2021 |
| |
Three Months
Ended July 3, 2021 |
| |
Year Ended
April 3, 2021 |
| |
Three Months
Ended July 3, 2021 |
| ||||||||||||
Statement of Operations Information | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 608,984 | | | | | $ | 156,205 | | | | | $ | 1,158,981 | | | | | $ | 323,163 | | |
Cost of sales
|
| | | | 374,878 | | | | | | 92,432 | | | | | | 759,084 | | | | | | 198,993 | | |
Gross margin
|
| | | | 234,106 | | | | | | 63,773 | | | | | | 399,897 | | | | | | 124,170 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 106,000 | | | | | | 29,802 | | | | | | 184,289 | | | | | | 54,196 | | |
Other, net
|
| | | | 16,648 | | | | | | 3,248 | | | | | | 123,611 | | | | | | 18,171 | | |
Total operating expenses
|
| | | | 122,648 | | | | | | 33,050 | | | | | | 307,900 | | | | | | 72,367 | | |
Operating income (loss)
|
| | | | 111,458 | | | | | | 30,723 | | | | | | 91,997 | | | | | | 51,803 | | |
Interest expense, net
|
| | | | 1,430 | | | | | | 319 | | | | | | 54,338 | | | | | | 13,509 | | |
Other non-operating (income)/expense
|
| | | | (31) | | | | | | (465) | | | | | | 359 | | | | | | (401) | | |
Income (loss) before income taxes
|
| | | | 110,059 | | | | | | 30,869 | | | | | | 37,300 | | | | | | 38,695 | | |
Provision (benefit) for income taxes
|
| | | | 20,426 | | | | | | 4,870 | | | | | | 5,694 | | | | | | 6,974 | | |
Net income (loss)
|
| | | $ | 89,633 | | | | | $ | 25,999 | | | | | $ | 31,606 | | | | | $ | 31,721 | | |
Dividends on Preferred Stock
|
| | | | — | | | | | | — | | | | | | (20,000) | | | | | | (5,000) | | |
Net income (loss) available to the stockholders
|
| | | $ | 89,633 | | | | | $ | 25,999 | | | | | $ | 11,606 | | | | | $ | 26,721 | | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 3.61 | | | | | $ | 1.04 | | | | | $ | 0.42 | | | | | $ | 0.95 | | |
Diluted
|
| | | $ | 3.58 | | | | | $ | 1.03 | | | | | $ | 0.41 | | | | | $ | 0.94 | | |
(in thousands)
|
| |
RBC Historical
As of July 3, 2021 |
| |
Pro Forma Combined
As of July 3, 2021 |
| ||||||
Balance Sheet Information | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 175,771 | | | | | $ | 139,668 | | |
Marketable securities
|
| | | | 120,320 | | | | | | — | | |
Total current assets
|
| | | | 786,124 | | | | | | 861,848 | | |
Total assets
|
| | | | 1,490,599 | | | | | | 4,726,093 | | |
Total current liabilities
|
| | | | 95,502 | | | | | | 296,909 | | |
Long-term debt, less current portion
|
| | | | 10,249 | | | | | | 1,726,444 | | |
Total liabilities
|
| | | | 216,223 | | | | | | 2,503,368 | | |
Total stockholders’ equity
|
| | | | 1,274,376 | | | | | | 2,222,725 | | |
Total liabilities and stockholders’ equity
|
| | | | 1,490,599 | | | | | | 4,726,093 | | |
(in thousands,
except percentages) |
| |
Year Ended
April 3, 2021 |
| |
Year Ended
March 28, 2020 |
| |
Year Ended
March 30, 2019 |
| |
Three Months
Ended July 3, 2021 |
| |
Twelve Months
Ended July 3, 2021 |
| |||||||||||||||
Adjusted EBITDA
|
| | | $ | 174,255 | | | | | $ | 209,220 | | | | | $ | 195,504 | | | | | $ | 45,264 | | | | | $ | 175,752 | | |
Adjusted EBITDA Margin
|
| | | | 28.6% | | | | | | 28.8% | | | | | | 27.8% | | | | | | 29.0% | | | | | | 28.9% | | |
Adjusted Net Income
|
| | | $ | 96,888 | | | | | $ | 126,398 | | | | | $ | 119,681 | | | | | $ | 26,319 | | | | | $ | 99,586 | | |
Free Cash Flow
|
| | | $ | 140,681 | | | | | $ | 118,324 | | | |
$67,201
|
| | | $ | 49,926 | | | | | $ | 146,123 | | | |||
Free Cash Flow Conversion
|
| | | | 145.2% | | | | | | 93.6% | | | | | | 56.2% | | | | | | 189.7% | | | | | | 146.7% | | |
(in thousands)
|
| |
Year Ended
April 3, 2021 |
| |
Year Ended
March 28, 2020 |
| |
Year Ended
March 30, 2019 |
| |
Three Months
Ended July 3, 2021 |
| |
Twelve Months
Ended July 3, 2021 |
| |||||||||||||||
Operating Income
|
| | | $ | 111,458 | | | | | $ | 156,785 | | | | | $ | 132,035 | | | | | $ | 30,723 | | | | | $ | 113,367 | | |
Restructuring and consolidation
|
| | | | 7,247 | | | | | | 1,036 | | | | | | 1,180 | | | | | | 557 | | | | | | 6,685 | | |
Depreciation and amortization
|
| | | | 32,744 | | | | | | 31,420 | | | | | | 29,658 | | | | | | 8,212 | | | | | | 32,560 | | |
Share-based stock compensation expense
|
| | | | 21,299 | | | | | | 20,150 | | | | | | 16,087 | | | | | | 5,772 | | | | | | 21,633 | | |
Inventory purchase accounting adjustment
|
| | | | — | | | | | | 368 | | | | | | — | | | | | | — | | | | | | — | | |
Net gain on sale of Houston
building(1) |
| | | | — | | | | | | (1,440) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss on sale of Miami division(2)
|
| | | | — | | | | | | — | | | | | | 16,544 | | | | | | — | | | | | | — | | |
Acquisition costs
|
| | | | — | | | | | | 901 | | | | | | — | | | | | | — | | | | | | — | | |
Cyber event costs(3)
|
| | | | 1,507 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,507 | | |
Adjusted EBITDA
|
| | | $ | 174,255 | | | | | $ | 209,220 | | | | | $ | 195,504 | | | | | $ | 45,264 | | | | | $ | 175,752 | | |
(in thousands)
|
| |
Year Ended
April 3, 2021 |
| |
Year Ended
March 28, 2020 |
| |
Year Ended
March 30, 2019 |
| |
Three Months
Ended July 3, 2021 |
| |
Twelve Months
Ended July 3, 2021 |
| |||||||||||||||
Net Income
|
| | | $ | 89,633 | | | | | $ | 126,036 | | | | | $ | 105,193 | | | | | $ | 25,999 | | | | | $ | 92,943 | | |
Inventory purchase accounting adjustment
|
| | | | — | | | | | | 303 | | | | | | — | | | | | | — | | | | | | — | | |
Net gain on sale of Houston
building(1) |
| | | | — | | | | | | (1,132) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss on sale of Miami division(2)
|
| | | | — | | | | | | — | | | | | | 12,496 | | | | | | — | | | | | | — | | |
Acquisition costs
|
| | | | — | | | | | | 769 | | | | | | — | | | | | | — | | | | | | — | | |
Cyber event costs(3)
|
| | | | 1,269 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,269 | | |
Restructuring and consolidation
|
| | | | 5,848 | | | | | | 827 | | | | | | 1,012 | | | | | | 469 | | | | | | 5,421 | | |
Foreign exchange translation loss
|
| | | | 187 | | | | | | 738 | | | | | | (111) | | | | | | 11 | | | | | | 137 | | |
Loss on extinguishment of long-term debt
|
| | | | — | | | | | | — | | | | | | 815 | | | | | | — | | | | | | — | | |
Withholding tax associated with repatriation of cash
|
| | | | — | | | | | | — | | | | | | 943 | | | | | | — | | | | | | — | | |
Discrete and other tax items
credit (benefit) |
| | | | (49) | | | | | | (1,143) | | | | | | (667) | | | | | | (160) | | | | | | (184) | | |
Adjusted Net Income
|
| | | $ | 96,888 | | | | | $ | 126,398 | | | | | $ | 119,681 | | | | | $ | 26,319 | | | | | $ | 99,586 | | |
(in thousands)
|
| |
Year Ended
April 3, 2021 |
| |
Year Ended
March 28, 2020 |
| |
Year Ended
March 30, 2019 |
| |
Three Months
Ended July 3, 2021 |
| |
Twelve Months
Ended July 3, 2021 |
| |||||||||||||||
Cash provided by operating
activities |
| | | $ | 152,453 | | | | | $ | 155,621 | | | | | $ | 108,547 | | | | | $ | 53,293 | | | | | $ | 157,387 | | |
Capital expenditures
|
| | | | (11,772) | | | | | | (37,297) | | | | | | (41,346) | | | | | | (3,367) | | | | | | (11,264) | | |
Free Cash Flow
|
| | | $ | 140,681 | | | | | $ | 118,324 | | | |
$67,201
|
| | | $ | 49,926 | | | | | $ | 146,123 | | |
| | |
Dodge Historical
|
| |||||||||
(in thousands)
|
| |
Six Months Ended
June 30, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
Statement of Income Information | | | | | | | | | | | | | |
Revenues
|
| | | $ | 335,923 | | | | | $ | 549,997 | | |
Cost of sales
|
| | | | (221,815) | | | | | | (381,736) | | |
Gross profit
|
| | | | 114,108 | | | | | | 168,261 | | |
Operating expenses: | | | | | | | | | | | | | |
Selling, general and administrative expenses
|
| | | | (41,374) | | | | | | (70,850) | | |
| | |
Dodge Historical
|
| |||||||||
(in thousands)
|
| |
Six Months Ended
June 30, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
Non-order related research and development expenses
|
| | | | (6,250) | | | | | | (7,439) | | |
Other income (expense), net
|
| | | | 885 | | | | | | (449) | | |
Interest and other finance expense
|
| | | | 57 | | | | | | 220 | | |
Income from operations, before income taxes
|
| | | | 67,426 | | | | | | 89,743 | | |
Income tax expense
|
| | | | (16,654) | | | | | | (22,179) | | |
Net income
|
| | | $ | 50,772 | | | | | $ | 67,564 | | |
|
(in thousands)
|
| |
Dodge Historical
As of June 30, 2021 |
| |||
Balance Sheet Information | | | | | | | |
Receivables, net
|
| | | $ | 90,744 | | |
Inventories, net
|
| | | | 117,485 | | |
Total current assets
|
| | | | 208,840 | | |
Total assets
|
| | | | 1,363,106 | | |
Total current liabilities
|
| | | | 136,407 | | |
Total liabilities
|
| | | | 214,279 | | |
Total equity
|
| | | | 1,148,827 | | |
Total liabilities and stockholders’ equity
|
| | | | 1,363,106 | | |
| | |
As of
July 3, 2021 |
| |||||||||
(In thousands, except share and per share data)
|
| |
Actual
|
| |
Pro Forma
Combined(1) |
| ||||||
Cash, cash equivalents and marketable securities
|
| | | $ | 296,091 | | | | | $ | 139,668 | | |
Debt: | | | | | | | | | | | | | |
Principal amount of existing revolving and term loan facilities(2)
|
| | | $ | 6,188 | | | | | $ | 6,188 | | |
Principal amount of mortgage payable(2)
|
| | | | 5,678 | | | | | | 5,678 | | |
Senior Notes(2)(3)
|
| | | | — | | | | | | 500,000 | | |
Term Facility(2)(3)
|
| | | | — | | | | | | 1,300,000 | | |
Total debt
|
| | | | 11,866 | | | | | | 1,811,866 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value per share; 10,000,000 shares authorized, no shares outstanding, actual; 4,600,000 shares designated as Series A Mandatory Convertible Preferred Stock, pro forma and 4,000,000 shares outstanding, pro forma(4)
|
| | | | — | | | | | | 40 | | |
Common stock, $0.01 par value per share; 60,000,000 shares
authorized, 26,336,894 and 25,420,621 shares issued and outstanding, respectively, actual; 29,336,894 and 28,420,621 shares issued and outstanding, respectively, pro forma(4) |
| | | | 263 | | | | | | 293 | | |
Additional paid-in capital(4)
|
| | | | 467,524 | | | | | | 1,460,207 | | |
Accumulated other comprehensive loss
|
| | | | (8,172) | | | | | | (8,172) | | |
Retained earnings
|
| | | | 884,851 | | | | | | 840,447 | | |
Treasury stock, at cost; 916,273 shares, actual and pro forma
|
| | | | (70,090) | | | | | | (70,090) | | |
Total stockholders’ equity
|
| | | | 1,274,376 | | | | | | 2,222,725 | | |
Total capitalization
|
| | | $ | 1,286,242 | | | | | $ | 4,034,591 | | |
| | |
Three Months
Ended June 30, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Revenues
|
| | | $ | 166,958 | | | | | $ | 126,704 | | |
Net income
|
| | | | 24,354 | | | | | | 14,186 | | |
Net income as a percentage of revenues
|
| | | | 14.6% | | | | | | 11.2% | | |
| | |
Six Months
Ended June 30, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Revenues
|
| | | $ | 335,923 | | | | | $ | 274,054 | | |
Net income
|
| | | | 50,772 | | | | | | 34,983 | | |
Net income as a percentage of revenues
|
| | | | 15.1% | | | | | | 12.8% | | |
| | |
Three Months
Ended June 30, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Gross profit
|
| | | $ | 56,188 | | | | | $ | 37,120 | | |
Gross profit as a percentage of revenues
|
| | | | 33.7% | | | | | | 29.3% | | |
| | |
Six Months
Ended June 30, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Gross profit
|
| | | $ | 114,108 | | | | | $ | 85,792 | | |
Gross profit as a percentage of revenues
|
| | | | 34.0% | | | | | | 31.3% | | |
| | |
Three Months
Ended June 30, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Selling, general and administrative expenses
|
| | | $ | 21,409 | | | | | $ | 16,445 | | |
Selling, general and administrative expenses as a percentage of revenues
|
| | | | 12.8% | | | | | | 13.0% | | |
| | |
Six Months
Ended June 30, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Selling, general and administrative expenses
|
| | | $ | 41,374 | | | | | $ | 35,693 | | |
Selling, general and administrative expenses as a percentage of revenues
|
| | | | 12.3% | | | | | | 13.0% | | |
| | |
Three Months
Ended June 30, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Non-order related research and development expenses
|
| | | $ | 2,985 | | | | | $ | 1,894 | | |
Non-order related research and development expenses as a percentage
of revenues |
| | | | 1.8% | | | | | | 1.5% | | |
| | |
Six Months
Ended June 30, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Non-order related research and development expenses
|
| | | $ | 6,250 | | | | | $ | 3,629 | | |
Non-order related research and development expenses as a percentage
of revenues |
| | | | 1.9% | | | | | | 1.3% | | |
| | |
Three Months
Ended June 30, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Income from operations, before income taxes
|
| | | $ | 32,342 | | | | | $ | 18,854 | | |
Income tax expense
|
| | | | 7,988 | | | | | | 4,668 | | |
Effective tax rate
|
| | | | 24.7% | | | | | | 24.8% | | |
| | |
Six Months
Ended June 30, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Income from operations, before income taxes
|
| | | $ | 67,426 | | | | | $ | 46,492 | | |
Income tax expense
|
| | | | 16,654 | | | | | | 11,509 | | |
Effective tax rate
|
| | | | 24.7% | | | | | | 24.8% | | |
| | |
Fiscal Year
Ended December 31, |
| |||||||||
($ in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Revenues
|
| | | $ | 549,997 | | | | | $ | 612,390 | | |
Net income
|
| | | | 67,564 | | | | | | 77,001 | | |
Net income as a percentage of revenues
|
| | | | 12.3% | | | | | | 12.6% | | |
| | |
Fiscal Year
Ended December 31, |
| |||||||||
($ in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Gross profit
|
| | | $ | 168,261 | | | | | $ | 189,267 | | |
Gross profit as a percentage of revenues
|
| | | | 30.6% | | | | | | 30.9% | | |
| | |
Fiscal Year Ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Selling, general and administrative expenses
|
| | | $ | 70,850 | | | | | $ | 78,672 | | |
Selling, general and administrative expenses as a percentage of revenues
|
| | | | 12.9% | | | | | | 12.8% | | |
| | |
Fiscal Year Ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Non-order related research and development expenses
|
| | | $ | 7,439 | | | | | $ | 8,539 | | |
Non-order related research and development expenses as a percentage of revenues
|
| | | | 1.4% | | | | | | 1.4% | | |
| | |
Fiscal Year Ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Income from operations, before income taxes
|
| | | $ | 89,743 | | | | | $ | 102,084 | | |
Income tax expense
|
| | | | 22,179 | | | | | | 25,083 | | |
Effective tax rate
|
| | | | 24.7% | | | | | | 24.6% | | |
| | |
Six Months Ended
June 30, |
| |
Fiscal Year Ended
December 31, |
| ||||||||||||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 71,776 | | | | | $ | 42,839 | | | | | $ | 101,670 | | | | | $ | 101,868 | | |
Investing activities
|
| | | | (8,916) | | | | | | (10,503) | | | | | | (20,169) | | | | | | (15,085) | | |
Financing activities
|
| | | | (62,860) | | | | | | (32,336) | | | | | | (81,501) | | | | | | (86,783) | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net change in cash and cash equivalents
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Six Months Ended
June 30, |
| |
Fiscal Year Ended
December 31, |
| ||||||||||||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net cash provided by (used in):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Receivables, net
|
| | | $ | (29,528) | | | | | $ | 707 | | | | | $ | 4,453 | | | | | $ | (4,628) | | |
Inventories, net
|
| | | | 985 | | | | | | (12,089) | | | | | | (3,193) | | | | | | (267) | | |
Accounts payable
|
| | | | 17,662 | | | | | | 679 | | | | | | (4,996) | | | | | | (2,776) | | |
Accrued liabilities
|
| | | | 10,030 | | | | | | (2,405) | | | | | | (2,170) | | | | | | (4,212) | | |
Other assets and liabilities, net
|
| | | | 5,656 | | | | | | 1,736 | | | | | | 883 | | | | | | (1,703) | | |
Total change in operating assets and liabilities
|
| | | $ | 4,805 | | | | | $ | (11,372) | | | | | $ | (5,023) | | | | | $ | (13,586) | | |
|
Factories and office buildings
|
| |
30 – 40 years
|
|
|
Other facilities
|
| |
15 years
|
|
|
Machinery and equipment
|
| |
3 – 15 years
|
|
|
Furniture and office equipment
|
| |
3 – 8 years
|
|
|
Customer relationships
|
| |
21 years
|
|
|
Tradename
|
| |
10 years
|
|
|
Product-related technology
|
| |
8 years
|
|
Hypothetical Mandatory
Conversion Stock Price |
| |
Mandatory Conversion Rate
|
| |
Assumed Conversion Value per
Share of Mandatory Convertible Preferred Stock |
|
$ | | | | | | $ | |
$ | | | | | | $ | |
$ | | | | | | $ | |
$ | | | | | | $ | |
$ | | | | | | $ | |
$ | | | | | | $ | |
$ | | | | | | $ | |
$ | | | | | | $ | |
$ | | | | | | $ | |
$ | | | | | | $ | |
$ | | | | | | $ | |
$ | | | | | | $ | |
$ | | | | | | $ | |
| | |
Make-Whole Fundamental Change Stock Price
|
| |||||||||||||||||||||
Effective Date
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
|
, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | |
October 15, 2022
|
| | | | | | | | | | | | | | | | | | | | | | | | |
October 15, 2023
|
| | | | | | | | | | | | | | | | | | | | | | | | |
October 15, 2024
|
| | | | | | | | | | | | | | | | | | | | | | | | |
CR0
|
=
|
such boundary conversion rate in effect immediately before the close of business on the “record date” (as defined below under the caption “— Definitions”) for such dividend or distribution, or immediately before the close of business on the effective date of such stock split or stock combination, as applicable; |
CR1
|
=
|
such boundary conversion rate in effect immediately after the close of business on such record date or effective date, as applicable; |
OS0
|
=
|
the number of shares of our common stock outstanding immediately before the close of business on such record date or effective date, as applicable, without giving effect to such dividend, distribution, stock split or stock combination; and |
OS1
|
=
|
the number of shares of our common stock outstanding immediately after giving effect to such dividend, distribution, stock split or stock combination. |
CR0
|
=
|
such boundary conversion rate in effect immediately before the close of business on such record date; |
CR1
|
=
|
such boundary conversion rate in effect immediately after the close of business on such record date; |
OS
|
=
|
the number of shares of our common stock outstanding immediately before the close of business on such record date; |
X
|
=
|
the total number of shares of our common stock issuable pursuant to such rights, options or warrants; and |
Y
|
=
|
a number of shares of our common stock obtained by dividing (x) the aggregate price payable to exercise such rights, options or warrants by (y) the average of the last reported sale prices per share of our common stock for the 10 consecutive trading days ending on, and including, the trading day immediately before the date such distribution is announced. |
CR0
|
=
|
such boundary conversion rate in effect immediately before the close of business on the record date for such distribution; |
CR1
|
=
|
such boundary conversion rate in effect immediately after the close of business on such record date; |
SP
|
=
|
the average of the last reported sale prices per share of our common stock for the 10 consecutive trading days ending on, and including, the trading day immediately before the “ex-dividend date” (as defined below under the caption “— Definitions”) for such distribution; and |
FMV
|
=
|
the fair market value (as determined by our board of directors), as of such record date, of the shares of capital stock, evidences of indebtedness, assets, property, rights, options or warrants distributed per share of our common stock pursuant to such distribution. |
CR0
|
=
|
such boundary conversion rate in effect immediately before the close of business on the last trading day of the “spin-off valuation period” (as defined below) for such spin-off; |
CR1
|
=
|
such boundary conversion rate in effect immediately after the close of business on the last trading day of the spin-off valuation period; |
FMV
|
=
|
the product of (x) the average of the last reported sale prices per share or unit of the capital stock or equity interests distributed in such spin-off over the 10 consecutive trading day period (the “spin-off valuation period”) beginning on, and including, the ex-dividend date for such spin-off (such average to be determined as if references to our common stock in the definitions of “last reported sale price,” “trading day” and “market disruption event” were instead references to such capital stock or equity interests); and (y) the number of shares or units of such capital stock or equity interests distributed per share of our common stock in such spin-off; and |
SP
|
=
|
the average of the last reported sale prices per share of our common stock for each trading day in the spin-off valuation period. |
CR0
|
=
|
such boundary conversion rate in effect immediately before the close of business on the record date for such dividend or distribution; |
CR1
|
=
|
such boundary conversion rate in effect immediately after the close of business on such record date; |
SP
|
=
|
the last reported sale price per share of our common stock on the trading day immediately before the ex-dividend date for such dividend or distribution; and |
D
|
=
|
the cash amount distributed per share of our common stock in such dividend or distribution. |
CR0
|
=
|
such boundary conversion rate in effect immediately before the close of business on the last trading day of the “tender/exchange offer valuation period” (as defined below) for such tender or exchange offer; |
CR1
|
=
|
such boundary conversion rate in effect immediately after the close of business on the last trading day of the tender/exchange offer valuation period; |
AC
|
=
|
the aggregate value (determined as of the time (the “expiration time”) such tender or exchange offer expires by our board of directors) of all cash and other consideration paid for shares of our common stock purchased or exchanged in such tender or exchange offer; |
OS0
|
=
|
the number of shares of our common stock outstanding immediately before the expiration time (including all shares of our common stock accepted for purchase or exchange in such tender or exchange offer); |
OS1
|
=
|
the number of shares of our common stock outstanding immediately after the expiration time (excluding all shares of our common stock accepted for purchase or exchange in such tender or exchange offer); and |
SP
|
=
|
the average of the last reported sale prices per share of our common stock over the 10 consecutive trading day period (the “tender/exchange offer valuation period”) beginning on, and including, the trading day immediately after the expiration date; |
| | |
Aggregate
Liquidation Preference |
| |||
Goldman Sachs & Co. LLC
|
| | | | | | |
Wells Fargo Securities, LLC
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Citigroup Capital Markets, Inc.
|
| | | | | | |
Truist Securities, Inc.
|
| | | | | | |
Citizens Capital Markets, Inc.
|
| | | | | | |
Fifth Third Securities, Inc.
|
| | | | | | |
KeyBanc Capital Markets Inc.
|
| | | | | | |
Regions Securities LLC
|
| | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | |
Academy Securities, Inc.
|
| | | | | | |
William Blair & Company, L.L.C.
|
| | | | | | |
Total
|
| | | $ | 400,000,000 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | v | | | |
| | | | v | | | |
| | | | v | | | |
| | | | vii | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 13 | | |