| | |
页面
|
| |||
招股说明书补充文件
|
| | |||||
关于本招股说明书补充文件
|
| | | | s-ii | | |
在哪里可以找到更多信息;以引用方式合并
|
| | | | s-ii | | |
使用非公认会计准则财务信息
|
| | | | s-iv | | |
关于前瞻性陈述的警示声明
|
| | | | s-v | | |
摘要
|
| | | | S-1 | | |
报价
|
| | | | S-5 | | |
风险因素
|
| | | | S-9 | | |
收益的使用
|
| | | | S-30 | | |
股息政策
|
| | | | S-31 | | |
大写
|
| | | | S-32 | | |
稀释
|
| | | | S-33 | | |
美国联邦所得税和遗产税对非美国人的重大影响普通股持有人
|
| | | | S-34 | | |
并发交易
|
| | | | S-38 | | |
承保
|
| | | | S-40 | | |
普通股的有效期
|
| | | | S-49 | | |
专家
|
| | | | S-49 | | |
| | |
页面
|
| |||
招股说明书
|
| | |||||
关于这份招股说明书
|
| | | | ii | | |
关于前瞻性陈述的警示声明
|
| | | | iv | | |
招股说明书摘要
|
| | | | 1 | | |
风险因素
|
| | | | 2 | | |
收益的使用
|
| | | | 3 | | |
普通股的描述
|
| | | | 4 | | |
优先股描述
|
| | | | 7 | | |
存托股份的描述
|
| | | | 9 | | |
分配计划
|
| | | | 10 | | |
证券的有效性
|
| | | | 11 | | |
专家
|
| | | | 11 | | |
采用
整合某些信息
参考 |
| | | | 12 | | |
在哪里可以找到更多信息
|
| | | | 13 | | |
| | |
九个月已结束
|
| |
十二
个月 已结束 9 月 28 日, 2023 |
| |
截至 12 月 31 日的年度,
|
| |||||||||||||||||||||||||||
| | |
9 月 28 日,
2023 |
| |
9 月 29 日,
2022 |
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
(以百万计)
|
| |||||||||||||||||||||||||||||||||
合并运营报表: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净收入
|
| | | $ | 4,235.0 | | | | | $ | 3,709.5 | | | | | $ | 5,555.1 | | | | | $ | 5,029.6 | | | | | $ | 3,953.0 | | | | | $ | 3,404.8 | | |
销售成本 (1)
|
| | | | 4,320.2 | | | | | | 3,611.4 | | | | | | 5,689.8 | | | | | | 4,981.0 | | | | | | 4,070.8 | | | | | | 3,845.5 | | |
销售、一般和管理 (2)
|
| | | | 217.2 | | | | | | 203.8 | | | | | | 292.6 | | | | | | 279.2 | | | | | | 279.9 | | | | | | 237.4 | | |
重组成本
|
| | | | 7.2 | | | | | | 0.2 | | | | | | 7.2 | | | | | | 0.2 | | | | | | 8.2 | | | | | | 73.0 | | |
资产处置损失
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 22.9 | | |
研究与开发
|
| | | | 33.9 | | | | | | 36.5 | | | | | | 47.8 | | | | | | 50.4 | | | | | | 53.3 | | | | | | 38.8 | | |
其他指定费用 (3)
|
| | | | 5.7 | | | | |
|
—
|
| | | | | 5.7 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
营业损失
|
| | | | (349.2) | | | | | | (142.4) | | | | | | (488.0) | | | | | | (281.2) | | | | | | (459.2) | | | | | | (812.8) | | |
利息支出和融资费用摊销
|
| | | | (221.1) | | | | | | (170.8) | | | | | | (294.4) | | | | | | (244.1) | | | | | | (242.6) | | | | | | (195.3) | | |
其他(支出)收入,净额
|
| | | | (120.0) | | | | | | 30.2 | | | | | | (164.3) | | | | | | (14.1) | | | | | | 146.6 | | | | | | (77.8) | | |
所得税和权益前的亏损
关联公司的净亏损 |
| | | | (690.3) | | | | | | (283.0) | | | | | | (946.7) | | | | | | (539.4) | | | | | | (555.2) | | | | | | (1,085.9) | | |
所得税优惠(拨款)
|
| | | | (1.1) | | | | | | (18.4) | | | | | | 12.1 | | | | | | (5.2) | | | | | | 17.2 | | | | | | 220.2 | | |
关联公司净亏损中的权益
|
| | | | (0.2) | | | | | | (1.2) | | | | | | (0.6) | | | | | | (1.6) | | | | | | (2.8) | | | | | | (4.6) | | |
净亏损
|
| | | $ | (691.6) | | | | | $ | (302.6) | | | | | $ | (935.2) | | | | | $ | (546.2) | | | | | $ | (540.8) | | | | | $ | (870.3) | | |
减去子公司收益中的非控股权益
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.0 | | | | | | 0.0 | | |
归属于普通股股东的净亏损
|
| | | $ | (691.6) | | | | | $ | (302.6) | | | | | $ | (934.7) | | | | | $ | (545.7) | | | | | $ | (540.8) | | | | | $ | (870.3) | | |
| | |
九个月已结束
|
| |
十二
个月 已结束 9 月 28 日, 2023 |
| |
截至 12 月 31 日的年度,
|
| |||||||||||||||||||||||||||
| | |
9 月 28 日,
2023 |
| |
9 月 29 日,
2022 |
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
(以百万计)
|
| |||||||||||||||||||||||||||||||||
合并资产负债表数据(期末):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 374.1 | | | | | $ | 670.5 | | | | | $ | 374.1 | | | | | $ | 658.6 | | | | | $ | 1,478.6 | | | | | $ | 1,873.3 | | |
应收账款,净额
|
| | | | 610.3 | | | | | | 527.8 | | | | | | 610.3 | | | | | | 489.5 | | | | | | 461.6 | | | | | | 484.4 | | |
库存,净额
|
| | | | 1,690.0 | | | | | | 1,392.4 | | | | | | 1,690.0 | | | | | | 1,470.7 | | | | | | 1,382.6 | | | | | | 1,422.3 | | |
财产、厂房和设备,净值
|
| | | | 2,084.1 | | | | | | 2,215.4 | | | | | | 2,084.1 | | | | | | 2,205.9 | | | | | | 2,385.5 | | | | | | 2,503.8 | | |
总资产
|
| | | | 6,538.1 | | | | | | 6,713.6 | | | | | | 6,538.1 | | | | | | 6,666.2 | | | | | | 7,737.3 | | | | | | 8,383.9 | | |
总债务
|
| | | | 3,875.2 | | | | | | 3,783.4 | | | | | | 3,875.2 | | | | | | 3,868.6 | | | | | | 3,792.2 | | | | | | 3,873.6 | | |
长期债务
|
| | | | 3,811.0 | | | | | | 3,428.0 | | | | | | 3,811.0 | | | | | | 3,814.9 | | | | | | 3,742.7 | | | | | | 3,532.9 | | |
总净值
|
| | | | (855.7) | | | | | | (45.6) | | | | | | (855.7) | | | | | | (243.8) | | | | | | 448.8 | | | | | | 857.0 | | |
其他财务数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
用于经营活动的净现金
|
| | | $ | (339.5) | | | | | $ | (367.4) | | | | | $ | (366.7) | | | | | $ | (394.6) | | | | | $ | (63.2) | | | | | $ | (744.9) | | |
用于投资活动的净现金
|
| | | | (76.5) | | | | | | (88.8) | | | | | | (143.2) | | | | | | (155.5) | | | | | | (163.8) | | | | | | (502.0) | | |
由(用于)融资活动提供的净现金
|
| | | | 134.1 | | | | | | (334.5) | | | | | | 207.6 | | | | | | (261.0) | | | | | | (163.5) | | | | | | 769.5 | | |
购买不动产、厂房和设备
|
| | | | (76.5) | | | | | | (82.7) | | | | | | (115.4) | | | | | | (121.6) | | | | | | (150.6) | | | | | | (118.9) | | |
息税折旧摊销前利润 (4) | | | | | (111.4) | | | | | | 111.3 | | | | | | (166.1) | | | | | | 56.6 | | | | | | (129.6) | | | | | | (536.7) | | |
调整后的息税折旧摊销前利润 (4)
|
| | | | 295.4 | | | | | | 346.3 | | | | | | 365.7 | | | | | | 416.6 | | | | | | 159.8 | | | | | | 19.1 | | |
自由现金流 (5)
|
| | | | (416.0) | | | | | | (450.1) | | | | | | (482.1) | | | | | | (516.2) | | | | | | (213.8) | | | | | | (863.8) | | |
| | |
九个月已结束
|
| |
十二
个月 已结束 9 月 28 日, 2023 |
| |
截至 12 月 31 日的年度,
|
| |||||||||||||||||||||||||||
| | |
9 月 28 日,
2023 |
| |
9 月 29 日,
2022 |
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
(以百万计)
|
| |||||||||||||||||||||||||||||||||
归属于普通股股东的净亏损
|
| | | $ | (691.6) | | | | | $ | (302.6) | | | | | $ | (934.7) | | | | | $ | (545.7) | | | | | $ | (540.8) | | | | | $ | (870.3) | | |
添加(减去) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
子公司收益中的非控股权益
|
| | | | 0.0 | | | | | | 0.0 | | | | | | (0.5) | | | | | | (0.5) | | | | | | 0.0 | | | | | | 0.0 | | |
关联公司净亏损中的权益
|
| | | | 0.2 | | | | | | 1.2 | | | | | | 0.6 | | | | | | 1.6 | | | | | | 2.8 | | | | | | 4.6 | | |
所得税(福利)条款
|
| | | | 1.1 | | | | | | 18.4 | | | | | | (12.1) | | | | | | 5.2 | | | | | | (17.2) | | | | | | (220.2) | | |
其他(收入)支出,净额
|
| | | | 120.0 | | | | | | (30.2) | | | | | | 164.3 | | | | | | 14.1 | | | | | | (146.6) | | | | | | 77.8 | | |
利息支出和融资费用摊销
|
| | | | 221.1 | | | | | | 170.8 | | | | | | 294.4 | | | | | | 244.1 | | | | | | 242.6 | | | | | | 195.3 | | |
营业亏损
|
| | | $ | (349.2) | | | | | $ | (142.4) | | | | | $ | (488.0) | | | | | $ | (281.2) | | | | | $ | (459.2) | | | | | $ | (812.8) | | |
折旧和摊销
费用 |
| | | | 236.9 | | | | | | 253.2 | | | | | | 320.8 | | | | | | 337.1 | | | | | | 327.6 | | | | | | 277.6 | | |
摊销费用 (a)
|
| | | | 0.9 | | | | | | 0.5 | | | | | | 1.1 | | | | | | 0.7 | | | | | | 2.0 | | | | | | (1.5) | | |
息税折旧摊销前利润 | | | | $ | (111.4) | | | | | $ | 111.3 | | | | | $ | (166.1) | | | | | $ | 56.6 | | | | | $ | (129.6) | | | | | $ | (536.7) | | |
调整息税折旧摊销前利润 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
员工股票薪酬
|
| | | $ | 27.8 | | | | | $ | 28.7 | | | | | $ | 35.7 | | | | | $ | 36.6 | | | | | $ | 25.8 | | | | | $ | 24.2 | | |
正向损失费用
|
| | | | 315.8 | | | | | | 136.6 | | | | | | 429.5 | | | | | | 250.3 | | | | | | 241.5 | | | | | | 370.3 | | |
累计追赶调整
|
| | | | 49.4 | | | | | | 26.2 | | | | | | 50.9 | | | | | | 27.7 | | | | | | 5.0 | | | | | | 30.4 | | |
资产处置损失
|
| | | | 0.9 | | | | | | 0.8 | | | | | | 1.2 | | | | | | 1.1 | | | | | | 4.1 | | | | | | 26.4 | | |
俄罗斯制裁(不包括远期损失)
|
| | | | — | | | | | | 41.9 | | | | | | 1.0 | | | | | | 42.9 | | | | | | — | | | | | | — | | |
并购相关费用
|
| | | | — | | | | | | 0.6 | | | | | | 0.6 | | | | | | 1.2 | | | | | | 4.8 | | | | | | 31.5 | | |
重组成本
|
| | | | 7.2 | | | | | | 0.2 | | | | | | 7.2 | | | | | | 0.2 | | | | | | 8.2 | | | | | | 73.0 | | |
其他指定费用 (3)
|
| | | | 5.7 | | | | | | — | | | | | | 5.7 | | | | | | — | | | | | | — | | | | | | — | | |
调整后的息税折旧摊销前利润
|
| | | $ | 295.4 | | | | | $ | 346.3 | | | | | $ | 365.7 | | | | | $ | 416.6 | | | | | $ | 159.8 | | | | | $ | 19.1 | | |
| | |
九个月已结束
|
| |
十二
个月 已结束 9 月 28 日, 2023 |
| |
截至 12 月 31 日的年度,
|
| |||||||||||||||||||||||||||
| | |
9 月 29 日,
2022 |
| |
9 月 28 日,
2023 |
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
(以百万计)
|
| |||||||||||||||||||||||||||||||||
用于运营的净现金
活动 |
| | | $ | (339.5) | | | | | $ | (367.4) | | | | |
$
|
(366.7)
|
| | | | $ | (394.6) | | | | | $ | (63.2) | | | | | $ | (744.9) | | |
减去 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
购买不动产、厂房和设备
|
| | | | (76.5) | | | | | | (82.7) | | | | | | (115.4) | | | | | | (121.6) | | | | | | (150.6) | | | | | | (118.9) | | |
自由现金流
|
| | | $ | (416.0) | | | | | $ | (450.1) | | | | | $ | (482.1) | | | | | $ | (516.2) | | | | | $ | (213.8) | | | | | $ | (863.8) | | |
| | |
截至 2023 年 9 月 28 日
|
| |||||||||
(金额以百万计,股份金额除外)
|
| |
实际的
|
| |
调整后的
|
| ||||||
现金及现金等价物 (1)
|
| | | $ | 374.1 | | | | | $ | | | |
信用协议
|
| | | | 589.5 | | | | | | 589.5 | | |
7.500% 2025 年到期的优先担保第二留置权票据 (2)
|
| | | | 1,200.0 | | | | | | 0.0 | | |
2025 年到期的 5.500% 优先票据
|
| | | | 20.8 | | | | | | 20.8 | | |
2026 年到期的优先票据为 3.850%
|
| | | | 300.0 | | | | | | 300.0 | | |
2028 年到期的优先票据为 4.600%
|
| | | | 700.0 | | | | | | 700.0 | | |
2029 年到期的 9.375% 优先担保第一留置权票据
|
| | | | 900.0 | | | | | | 900.0 | | |
第二留置权票据再融资债务 (3) (4)
|
| | | | 0.0 | | | | | | 1,200.0 | | |
% 2028 年到期的可交换优先票据 (3) (5)
|
| | | | 0.0 | | | | | | 200.0 | | |
融资租赁及其他 (6)
|
| | | | 204.6 | | | | | | 204.6 | | |
债务总额
|
| | | $ | 3,914.9 | | | | | $ | 4,114.9 | | |
股权: | | | | | | | | | | | | | |
A 类普通股,面值每股 0.01 美元;已授权 2 亿股,
截至2023年9月28日已发行和流通的105,304,482股股票;股票 已发行和未偿还按调整后的基准计算 (7) |
| | | | 1.1 | | | | | | | | |
额外的实收资本
|
| | | | 1,205.3 | | | | | | 1,205.3 | | |
留存收益
|
| | | | 540.9 | | | | | | 540.9 | | |
累计其他综合亏损
|
| | | | (150.0) | | | | | | (150.0) | | |
总净值
|
| | | $ | (855.7) | | | | | | | | |
总市值
|
| | | $ | 3,059.2 | | | | | $ | | | |
|
每股公开发行价格
|
| | | | | | |
|
截至2023年9月28日的每股历史有形账面净值
|
| | | $ | (16.02) | | |
|
归因于本次发行的调整后每股有形账面净值增加
|
| | | | | | |
|
本次发行后调整后的每股净有形账面价值
|
| | | | | | |
|
向在本次发行中购买普通股的新投资者每股摊薄
|
| | | | | | |
| |
您应咨询您的税务顾问,了解在您的特定情况下收购、持有和处置普通股的美国联邦所得税和遗产税后果,以及根据任何州、地方或非美国税收管辖区的法律可能产生的任何税收后果。
|
| |
名称
|
| |
股票数量
|
|
摩根士丹利公司LLC
|
| | | |
高盛公司有限责任公司
|
| | | |
摩根大通证券有限责任公司
|
| | | |
BoFa Securities, Inc.
|
| | | |
花旗集团环球市场公司
|
| | | |
总计:
|
| | | |
| | | | | | | | |
总计
|
| |||||||||
| | |
Per
分享 |
| |
不是
练习 |
| |
full
练习 |
| |||||||||
公开发行价格
|
| | | $ | | | | | $ | | | | | $ | | | |||
承保折扣和佣金将通过以下方式支付:
我们 |
| | | $ | | | | | $ | | | | | $ | | | |||
扣除费用前的收益,归我们所有
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
页面
|
| |||
关于本招股说明书
|
| | | | ii | | |
关于前瞻性陈述的警示声明
|
| | | | iv | | |
招股说明书摘要
|
| | | | 1 | | |
风险因素
|
| | | | 2 | | |
所得款项的使用
|
| | | | 3 | | |
普通股的描述
|
| | | | 4 | | |
优先股的描述
|
| | | | 7 | | |
存托股份的描述
|
| | | | 9 | | |
分配计划
|
| | | | 10 | | |
证券的有效性
|
| | | | 11 | | |
专家
|
| | | | 11 | | |
通过引用纳入某些信息
|
| | | | 12 | | |
在哪里可以找到更多信息
|
| | | | 13 | | |