| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price(1)
|
| | | $ | | | | | $ | | | ||
Underwriting discount(2)
|
| | | $ | | | | | $ | | | ||
売り株主の収益
|
| | | $ | | | | | $ | | | |
| | |
Page
|
| |||
本募集説明書の副刊
について
|
| | | | S-ii | | |
EXPLANATORY NOTE
|
| | | | S-iii | | |
前向き陳述に関する開示
|
| | | | S-iv | | |
SUMMARY
|
| | | | S-1 | | |
RISK FACTORS
|
| | | | S-16 | | |
MARKET AND INDUSTRY DATA
|
| | | | S-23 | | |
USE OF PROCEEDS
|
| | | | S-24 | | |
SELLING STOCKHOLDERS
|
| | | | S-25 | | |
重要なアメリカ連邦所得税考慮要素
|
| | | | S-27 | | |
引受(利益衝突)
|
| | | | S-31 | | |
LEGAL MATTERS
|
| | | | S-41 | | |
EXPERTS
|
| | | | S-41 | | |
どこでもっと情報を見つけることができますか
|
| | | | S-42 | | |
参照によっていくつかの情報
を組み込む
|
| | | | S-42 | | |
| | |
Page
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
STAGWELL INC.
|
| | | | 2 | | |
RISK FACTORS
|
| | | | 3 | | |
前向き陳述に関する開示
|
| | | | 4 | | |
USE OF PROCEEDS
|
| | | | 6 | | |
SELLING STOCKHOLDERS
|
| | | | 7 | | |
私たちの株説明
|
| | | | 9 | | |
PLAN OF DISTRIBUTION
|
| | | | 14 | | |
LEGAL MATTERS
|
| | | | 17 | | |
EXPERTS
|
| | | | 17 | | |
引用統合
|
| | | | 18 | | |
どこでもっと情報を見つけることができますか
|
| | | | 19 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021(3)
|
| ||||||
| | |
(千元、1株を除く)
|
| |||||||||
Operating Data | | | | | | | | | | | | | |
Revenues
|
| | | $ | 2,687,792 | | | | | $ | 1,469,363 | | |
Operating Expenses: | | | | | | | | | | | | | |
Cost of services
|
| | | | 1,673,576 | | | | | | 906,856 | | |
オフィスと一般料金
|
| | | | 601,536 | | | | | | 424,038 | | |
減価償却及び償却
|
| | | | 131,273 | | | | | | 77,503 | | |
減値およびその他の損失
|
| | | | 122,179 | | | | | | 16,240 | | |
| | | | | 2,528,564 | | | | | | 1,424,637 | | |
Operating income
|
| | | | 159,228 | | | | | | 44,726 | | |
Other Income (expenses): | | | | | | | | | | | | | |
利息費用と財務費用、純額
|
| | | | (76,062) | | | | | | (31,894) | | |
Foreign exchange, net
|
| | | | (2,606) | | | | | | (3,332) | | |
Other, net
|
| | | | (7,059) | | | | | | 50,058 | | |
| | | | | (85,727) | | | | | | 14,832 | | |
非合併関連会社の所得税前収益と権益収益
|
| | | | 73,501 | | | | | | 59,558 | | |
Income tax expense
|
| | | | 7,580 | | | | | | 23,398 | | |
非合併関連会社の収益における権益前収益
|
| | | | 65,921 | | | | | | 36,160 | | |
未合併関連会社の権益(収入)損失
|
| | | | (79) | | | | | | (240) | | |
Net income
|
| | | | 65,842 | | | | | | 35,920 | | |
Brは、非持ち株および償還可能な非持ち株の純収入に起因することができる
interests |
| | | | (38,573) | | | | | | (14,884) | | |
Stagwell Inc.普通株主は純収益
を占めるべきである
|
| | | $ | 27,269 | | | | | $ | 21,036 | | |
Income Per Common Share: | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | |
Stagwell Inc.普通株主は純収益(損失)
を占めるべきである
|
| | | $ | 0.22 | | | | | $ | (0.04) | | |
Diluted | | | | | | | | | | | | | |
Stagwell Inc.普通株主は純収益(損失)
を占めるべきである
|
| | | $ | 0.17 | | | | | $ | (0.04) | | |
発行済み普通株式加重平均 | | | | | | | | | | | | | |
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 | | |
延期買収考慮事項
|
| | | | 161,323 | | |
Total liabilities
|
| | | | 3,009,587 | | |
償還可能な非持株権益
|
| | | | 39,111 | | |
Total Shareholders’ Equity
|
| | | | 944,634 | | |
| | |
Year Ended December 31,
|
| | | |||||||||||||
| | |
2022
|
| |
2021
|
| | | ||||||||||
| | |
(In thousands)
|
| |||||||||||||||
Net income
|
| | | $ | 65,842 | | | | | $ | 35,920 | | | | | ||||
非持株と非持株権益の償還可能な純収入
|
| | | | (38,573) | | | | | | (14,884) | | | | | ||||
Stagwell Inc.普通株主は純収益を占めるべきである
|
| | | | 27,269 | | | | | | 21,036 | | | | | ||||
非経営的プロジェクト(1)
|
| | | | 131,959 | | | | | | 23,690 | | | | | ||||
営業収入
|
| | | | 159,228 | | | | | | 44,726 | | | | | ||||
減価償却と償却
|
| | | | 131,273 | | | | | | 77,503 | | | | | ||||
減値とその他の損失
|
| | | | 122,179 | | | | | | 16,240 | | | | | ||||
株の報酬
|
| | | | 33,152 | | | | | | 75,032 | | | | | ||||
買収延期の考え
|
| | | | (13,405) | | | | | | 18,721 | | | | | ||||
Other items, net
|
| | | | 18,691 | | | | | | 21,430 | | | | | ||||
調整後のEBITDA
|
| | | $ | 451,118 | | | | | $ | 253,652 | | | | | ||||
支払いの現金利息
|
| | | | (70,935) | | | | | | | | | | | ||||
資本支出とソフトウェア支出(2)
|
| | | | (34,912) | | | | | | | | | | | ||||
少数者の権益に割り当てる
|
| | | | (13,408) | | | | | | | | | | | ||||
Cash taxes paid
|
| | | | (72,064) | | | | | | | | | | | ||||
運営資金変動
|
| | | | 9,867 | | | | | | | | | | | ||||
Free Cash Flow
|
| | | $ | 269,646 | | | | | | | | | | |
| | |
Unaudited
Combined Net Revenue – 現在までの年度 十二月三十一日 2021 |
| |
変更内容(監査されていない)
|
| |
Net Revenue –
現在までの年度 十二月三十一日 2022 |
| |
Change (Unaudited)
|
| ||||||||||||||||||||||||||||||||||||
| | |
Foreign
Currency |
| |
Net
Acquisitions (Divestitures) |
| |
Organic
|
| |
Total
Change |
| |
Organic
|
| |
Total
|
| ||||||||||||||||||||||||||||||
| | |
(単位は千,百分率を除く)
|
| |||||||||||||||||||||||||||||||||||||||||||||
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% | | |
| | |
今回発売前の利益所有権(1)
|
| |
Class A
Shares to Be Sold in the Offering |
| |
今回発行後の受益所有権(1)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
販売株主名
|
| |
Class A
|
| |
Class C
|
| |
% of Total
Voting Power(2) |
| |
Class A
|
| |
Class C
|
| |
% of Total
Voting Power(2) |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||||
スタグウェルグループ有限責任会社に所属するエンティティ(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 | | |
高盛付属実体(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
|
| | | |
富国証券有限責任会社
|
| | | |
ローゼンブラット証券会社です
|
| | | |
Total
|
| | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per
Share |
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
Public offering price(1)
|
| | | $ | | | | | $ | | | | | $ | | | |||
引受割引と手数料は売却株主が支払う(2)
|
| | | $ | | | | | $ | | | | | $ | | | |||
売却株主に費用を差し引く前の収益
|
| | | $ | | | | | $ | | | | | $ | | | |
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
STAGWELL INC.
|
| | | | 2 | | |
|
RISK FACTORS
|
| | | | 3 | | |
|
前向き陳述に関する開示
|
| | | | 4 | | |
|
USE OF PROCEEDS
|
| | | | 6 | | |
|
SELLING STOCKHOLDERS
|
| | | | 7 | | |
|
私たちの株説明
|
| | | | 9 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 14 | | |
|
LEGAL MATTERS
|
| | | | 17 | | |
|
EXPERTS
|
| | | | 17 | | |
|
引用統合
|
| | | | 18 | | |
|
どこでもっと情報を見つけることができますか
|
| | | | 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 | | | | | | — | | | | | | — | | |