|
注册费计算
|
| ||||||||||||||||||||||||||||
|
每类证券的名称为
已注册 |
| | |
金额为
已注册 |
| | |
建议的最大值
每件产品的发行价 共享 |
| | |
建议的最大值
聚合产品 价格 |
| | |
金额
注册费(1) |
| ||||||||||||
|
2031年到期的优先债券3.7500厘
|
| | | | $ | 350,000,000 | | | | | | | 100.000% | | | | | | $ | 350,000,000 | | | | | | $ | 38,185 | | |
|
担保2031年到期的3.7500%优先债券(2)
|
| | |
—
|
| | |
—
|
| | |
—
|
| | |
—
|
|
| | |
每张纸条
|
| |
合计
|
| ||||||
公开发行价(1)
|
| | | | 100.000% | | | | | $ | 350,000,000 | | |
承保折扣(2)
|
| | | | 1.000% | | | | | $ | 3,500,000 | | |
未扣除费用的收益给Hillenbrand
|
| | | | 99.000% | | | | | $ | 346,500,000 | | |
| 汇丰银行 | | |
摩根大通
|
| |
德国商业银行
|
|
| 蒙特利尔银行资本市场 | | |
公民资本市场
|
| |
富国银行证券
|
|
|
PNC Capital Markets LLC
|
| ||||||||||||||||||
|
SMBC日兴
|
| |
US Bancorp
|
| |||||||||||||||
|
五三证券
|
| |
Truist Securities
|
| |||||||||||||||
|
巴灵顿研究
|
| |
CJS证券
|
| |
D.A.戴维森公司
|
| |
DZ Financial Markets LLC
|
| |
桑坦德银行
|
| |
SEB
|
| |
Sidoti&Company,LLC
|
|
|
关于本招股说明书副刊
|
| | | | S-1 | | |
|
在哪里可以找到更多信息
|
| | | | S-2 | | |
|
通过引用合并某些文档
|
| | | | S-3 | | |
|
有关前瞻性陈述的警示声明
|
| | | | S-4 | | |
|
摘要
|
| | | | S-6 | | |
|
风险因素
|
| | | | S-16 | | |
|
收益使用情况
|
| | | | S-23 | | |
|
大写
|
| | | | S-24 | | |
|
其他债务说明
|
| | | | S-25 | | |
|
备注说明
|
| | | | S-28 | | |
|
针对非美国持有者的美国联邦所得税考虑因素
|
| | | | S-45 | | |
|
承销
|
| | | | S-47 | | |
|
法律事务
|
| | | | S-54 | | |
|
专家
|
| | | | S-54 | | |
|
关于本招股说明书
|
| | | | 1 | | |
|
在哪里可以找到更多信息
|
| | | | 2 | | |
|
通过引用合并某些文档
|
| | | | 3 | | |
|
有关前瞻性陈述的警示声明
|
| | | | 4 | | |
|
公司
|
| | | | 5 | | |
|
风险因素
|
| | | | 6 | | |
|
收益使用情况
|
| | | | 7 | | |
|
证券说明
|
| | | | 8 | | |
|
债务证券及担保说明
|
| | | | 9 | | |
|
股本说明
|
| | | | 12 | | |
|
认股权证说明
|
| | | | 18 | | |
|
配送计划
|
| | | | 19 | | |
|
法律事务
|
| | | | 23 | | |
|
专家
|
| | | | 24 | | |
| | |
截至2009年9月30日的年度
|
| |
截止三个月
12月31日 |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(未审核)
|
| |||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||||||||
合并报表数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净收入
|
| | | $ | 2,517.0 | | | | | $ | 1,807.3 | | | | | $ | 1,770.1 | | | | | $ | 692.5 | | | | | $ | 566.9 | | |
销货成本
|
| | | | 1,703.7 | | | | | | 1,184.3 | | | | | | 1,128.0 | | | | | | 448.3 | | | | | | 395.1 | | |
毛利
|
| | | | 813.3 | | | | | | 623.0 | | | | | | 642.1 | | | | | | 244.2 | | | | | | 171.8 | | |
运营费用
|
| | | | 538.2 | | | | | | 379.7 | | | | | | 378.9 | | | | | | 131.6 | | | | | | 157.4 | | |
资产剥离收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | (31.6) | | | | | | | | |
摊销费用
|
| | | | 71.9 | | | | | | 32.5 | | | | | | 30.2 | | | | | | 13.6 | | | | | | 14.8 | | |
减损费用(1)
|
| | | | 144.8 | | | | | | — | | | | | | 63.4 | | | | | | — | | | | | | — | | |
利息支出
|
| | | | 77.4 | | | | | | 27.4 | | | | | | 23.3 | | | | | | 21.2 | | | | | | 14.7 | | |
其他收入(费用),净额
|
| | | | 0.5 | | | | | | (6.7) | | | | | | 0.2 | | | | | | (0.4) | | | | | | 1.9 | | |
所得税前(亏损)收入
|
| | | | (18.5) | | | | | | 176.7 | | | | | | 146.5 | | | | | | 109.0 | | | | | | (13.2) | | |
所得税费用(福利)
|
| | | | 34.9 | | | | | | 50.5 | | | | | | 65.3 | | | | | | 31.3 | | | | | | (12.4) | | |
合并净(亏损)收入
|
| | | | (53.4) | | | | | | 126.2 | | | | | | 81.2 | | | | | | 77.7 | | | | | | (0.8) | | |
减去:可归因于非控股权益的净收入
|
| | | | 6.7 | | | | | | 4.8 | | | | | | 4.6 | | | | | | 1.3 | | | | | | 2.3 | | |
可归因于Hillenbrand的净(亏损)收入
|
| | | $ | (60.1) | | | | | $ | 121.4 | | | | | $ | 76.6 | | | | | $ | 76.4 | | | | | $ | (3.1) | | |
其他数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后的EBITDA(4)
|
| | | $ | 464.4 | | | | | $ | 295.3 | | | | | $ | 294.3 | | | | | $ | 138.0(2) | | | | | $ | 91.9(3) | | |
| | |
截至9月30日
|
| |
截至12月31日
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |||
| | |
(百万美元)
|
| |||||||||||||||
选择合并资产负债表数据: | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 302.2 | | | | | $ | 399.0 | | | | | $ | 265.8 | | |
总资产
|
| | | | 3,987.4 | | | | | | 2,228.6 | | | | | | 4,015.3 | | |
总负债
|
| | | | 2,908.0 | | | | | | 1,458.8 | | | | | | 2,809.0 | | |
| | |
截至2009年9月30日的年度
|
| |
截止三个月
12月31日 |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(未审核)
|
| |||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||||||||
选择现金流量合并表数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动提供的净现金
|
| | | $ | 354.8 | | | | | $ | 178.9 | | | | | $ | 248.3 | | | | | $ | 66.2 | | | | | $ | 17.8 | | |
投资活动提供的净现金(用于)
|
| | | | (1,295.9) | | | | | | (51.2) | | | | | | (23.4) | | | | | | 53.8 | | | | | | (1,496.1) | | |
融资活动提供(使用)的净现金
|
| | | | 854.9 | | | | | | 217.5 | | | | | | (232.5) | | | | | | (174.1) | | | | | | 1,221.4 | | |
| | |
截至2009年9月30日的年度
|
| |
截止三个月
12月31日 |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(未审核)
|
| |||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||||||||
调整后EBITDA对账至合并净(亏损)收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合并净(亏损)收入
|
| | | $ | (53.4) | | | | | $ | 126.2 | | | | | $ | 81.2 | | | | | $ | 77.7 | | | | | $ | (0.8) | | |
利息收入
|
| | | | (3.2) | | | | | | (1.1) | | | | | | (1.4) | | | | | | (0.6) | | | | | | (1.3) | | |
利息支出
|
| | | | 77.4 | | | | | | 27.4 | | | | | | 23.3 | | | | | | 21.2 | | | | | | 14.7 | | |
所得税费用(福利)
|
| | | | 34.9 | | | | | | 50.5 | | | | | | 65.3 | | | | | | 31.3 | | | | | | (12.4) | | |
折旧摊销
|
| | | | 130.6 | | | | | | 58.5 | | | | | | 56.5 | | | | | | 29.3 | | | | | | 25.9 | | |
EBITDA
|
| | | $ | 186.3 | | | | | $ | 261.5 | | | | | $ | 224.9 | | | | | $ | 158.9 | | | | | $ | 26.1 | | |
减值费用
|
| | | | 144.8 | | | | | | — | | | | | | 63.4 | | | | | | — | | | | | | — | | |
| | |
截至2009年9月30日的年度
|
| |
截止三个月
12月31日 |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(未审核)
|
| |||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||||||||
业务收购、处置和整合成本
|
| | | | 77.2 | | | | | | 16.6 | | | | | | 3.5 | | | | | | 9.1 | | | | | | 53.8 | | |
重组和重组相关费用
|
| | | | 9.3 | | | | | | 10.6 | | | | | | 2.5 | | | | | | 1.5 | | | | | | 2.4 | | |
利率掉期结算亏损
|
| | | | — | | | | | | 6.4 | | | | | | — | | | | | | — | | | | | | — | | |
库存增加
|
| | | | 40.7 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | 9.6 | | |
资产剥离净亏损(收益)
|
| | | | 3.5 | | | | | | — | | | | | | — | | | | | | (31.6) | | | | | | — | | |
其他
|
| | | | 2.6 | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | — | | |
调整后的EBITDA
|
| | | $ | 464.4 | | | | | $ | 295.3 | | | | | $ | 294.3 | | | | | $ | 138.0 | | | | | $ | 91.9 | | |
|
| | |
截至2020年12月31日
|
| |||||||||
| | |
实际
|
| |
调整后的
|
| ||||||
| | |
(未审核)
(百万美元) |
| |||||||||
现金和现金等价物
|
| | | $ | 265.8 | | | | | $ | 260.8 | | |
债务: | | | | | | | | | | | | | |
定期贷款工具(1)
|
| | | $ | 467.5 | | | | | $ | 117.5 | | |
转盘(2)
|
| | | | 63.0 | | | | | | 63.0 | | |
2024年到期的4.600%高级债券(3)
|
| | | | 99.8 | | | | | | 99.8 | | |
2026年到期的4.500%高级债券(4)
|
| | | | 370.9 | | | | | | 370.9 | | |
2025年到期的5.7500%高级债券(5)
|
| | | | 395.0 | | | | | | 395.0 | | |
兹提供2031年到期的票据
|
| | | | — | | | | | | 350.0 | | |
其他
|
| | | | 0.2 | | | | | | 0.2 | | |
总债务
|
| | | $ | 1,396.4 | | | | | $ | 1,396.4 | | |
股东权益
|
| | | $ | 1,206.3 | | | | | $ | 1,206.3 | | |
总市值
|
| | | $ | 2,602.7 | | | | | $ | 2,602.7 | | |
期间
|
| |
赎回价格
|
| |||
2026
|
| | | | 101.875% | | |
2027
|
| | | | 101.250% | | |
2028
|
| | | | 100.625% | | |
2029及以后
|
| | | | 100.000% | | |
承销商
|
| |
主体
备注数量 |
| |||
汇丰证券(美国)有限公司
|
| | | $ | 121,363,000 | | |
摩根大通证券有限责任公司
|
| | | $ | 45,763,000 | | |
德国商业市场有限责任公司
|
| | | $ | 28,262,000 | | |
蒙特利尔银行资本市场公司
|
| | | $ | 23,275,000 | | |
公民资本市场公司
|
| | | $ | 23,275,000 | | |
富国证券有限责任公司
|
| | | $ | 23,275,000 | | |
PNC Capital Markets LLC
|
| | | $ | 14,962,000 | | |
SMBC日兴证券美国公司
|
| | | $ | 13,300,000 | | |
U.S.Bancorp Investments,Inc.
|
| | | $ | 13,300,000 | | |
五三证券股份有限公司
|
| | | $ | 9,975,000 | | |
Truist Securities,Inc.
|
| | | $ | 9,975,000 | | |
Barrington Research Associates,Inc.
|
| | | $ | 3,325,000 | | |
CJS证券公司
|
| | | $ | 3,325,000 | | |
D.A.戴维森公司
|
| | | $ | 3,325,000 | | |
DZ Financial Markets LLC
|
| | | $ | 3,325,000 | | |
桑坦德投资证券公司
|
| | | $ | 3,325,000 | | |
Skandianaviska Enskilda Banken AB(Publ)
|
| | | $ | 3,325,000 | | |
Sidoti&Company,LLC
|
| | | $ | 3,325,000 | | |
合计
|
| | | $ | 350,000,000 | | |
每张纸条
|
| |
合计
|
| |||
1.000% | | | | $ | 3,500,000 | | |
| | |
第
页
|
| |||
关于本招股说明书
|
| | | | 1 | | |
在哪里可以找到更多信息
|
| | | | 2 | | |
通过引用合并某些文档
|
| | | | 3 | | |
有关前瞻性陈述的警示声明
|
| | | | 4 | | |
公司
|
| | | | 5 | | |
风险因素
|
| | | | 6 | | |
收益使用情况
|
| | | | 7 | | |
证券说明
|
| | | | 8 | | |
债务证券及担保说明
|
| | | | 9 | | |
股本说明
|
| | | | 12 | | |
认股权证说明
|
| | | | 18 | | |
配送计划
|
| | | | 19 | | |
法律事务
|
| | | | 23 | | |
专家
|
| | | | 24 | | |
| 意向 | | | 相信 | | | 计划 | | | 预期 | | | 可能 | | | 目标 | | | 将 | |
| 成为 | | | 追求 | | | 预估 | | | 将 | | | 预测 | | | 继续 | | | 可以 | |
| 目标 | | | 鼓励 | | | 承诺 | | | 改进 | | | 进度 | | | 潜力 | | | 应该 | |
| 汇丰银行 | | |
摩根大通
|
| |
德国商业银行
|
|
|
蒙特利尔银行资本市场
|
| |
公民资本市场
|
| |
富国银行证券
|
|
|
PNC Capital Markets LLC
|
| ||||||||||||||||||
|
SMBC日兴
|
| |
US Bancorp
|
| |||||||||||||||
|
五三证券
|
| |
Truist Securities
|
| |||||||||||||||
|
巴灵顿研究
|
| |
CJS证券
|
| |
D.A.戴维森保险公司
|
| |
DZ Financial Markets LLC
|
| |
桑坦德银行
|
| |
SEB
|
| |
Sidoti&Company,LLC
|
|