| | |
頁面
|
| |||
招股説明書補充文件
|
| | |||||
關於本招股説明書補充文件
|
| | | | s-ii | | |
在哪裏可以找到更多信息;以引用方式合併
|
| | | | s-ii | | |
使用非公認會計準則財務信息
|
| | | | s-iv | | |
關於前瞻性陳述的警示聲明
|
| | | | s-v | | |
摘要
|
| | | | S-1 | | |
報價
|
| | | | S-5 | | |
風險因素
|
| | | | S-9 | | |
收益的使用
|
| | | | S-30 | | |
股息政策
|
| | | | S-31 | | |
大寫
|
| | | | S-32 | | |
稀釋
|
| | | | S-33 | | |
美國聯邦所得税和遺產税對非美國人的重大影響普通股持有人
|
| | | | S-34 | | |
併發交易
|
| | | | S-38 | | |
承保
|
| | | | S-40 | | |
普通股的有效期
|
| | | | S-49 | | |
專家
|
| | | | S-49 | | |
| | |
頁面
|
| |||
招股説明書
|
| | |||||
關於這份招股説明書
|
| | | | ii | | |
關於前瞻性陳述的警示聲明
|
| | | | iv | | |
招股説明書摘要
|
| | | | 1 | | |
風險因素
|
| | | | 2 | | |
收益的使用
|
| | | | 3 | | |
普通股的描述
|
| | | | 4 | | |
優先股描述
|
| | | | 7 | | |
存托股份的描述
|
| | | | 9 | | |
分配計劃
|
| | | | 10 | | |
證券的有效性
|
| | | | 11 | | |
專家
|
| | | | 11 | | |
採用
整合某些信息
參考 |
| | | | 12 | | |
在哪裏可以找到更多信息
|
| | | | 13 | | |
| | |
九個月已結束
|
| |
十二
個月 已結束 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
|
| |||||||||||||||||||||
| | |
(以百萬計)
|
| |||||||||||||||||||||||||||||||||
合併運營報表: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收入
|
| | | $ | 4,235.0 | | | | | $ | 3,709.5 | | | | | $ | 5,555.1 | | | | | $ | 5,029.6 | | | | | $ | 3,953.0 | | | | | $ | 3,404.8 | | |
銷售成本 (1)
|
| | | | 4,320.2 | | | | | | 3,611.4 | | | | | | 5,689.8 | | | | | | 4,981.0 | | | | | | 4,070.8 | | | | | | 3,845.5 | | |
銷售、一般和管理 (2)
|
| | | | 217.2 | | | | | | 203.8 | | | | | | 292.6 | | | | | | 279.2 | | | | | | 279.9 | | | | | | 237.4 | | |
重組成本
|
| | | | 7.2 | | | | | | 0.2 | | | | | | 7.2 | | | | | | 0.2 | | | | | | 8.2 | | | | | | 73.0 | | |
資產處置損失
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 22.9 | | |
研究與開發
|
| | | | 33.9 | | | | | | 36.5 | | | | | | 47.8 | | | | | | 50.4 | | | | | | 53.3 | | | | | | 38.8 | | |
其他指定費用 (3)
|
| | | | 5.7 | | | | |
|
—
|
| | | | | 5.7 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
營業損失
|
| | | | (349.2) | | | | | | (142.4) | | | | | | (488.0) | | | | | | (281.2) | | | | | | (459.2) | | | | | | (812.8) | | |
利息支出和融資費用攤銷
|
| | | | (221.1) | | | | | | (170.8) | | | | | | (294.4) | | | | | | (244.1) | | | | | | (242.6) | | | | | | (195.3) | | |
其他(支出)收入,淨額
|
| | | | (120.0) | | | | | | 30.2 | | | | | | (164.3) | | | | | | (14.1) | | | | | | 146.6 | | | | | | (77.8) | | |
所得税和權益前的虧損
關聯公司的淨虧損 |
| | | | (690.3) | | | | | | (283.0) | | | | | | (946.7) | | | | | | (539.4) | | | | | | (555.2) | | | | | | (1,085.9) | | |
所得税優惠(撥款)
|
| | | | (1.1) | | | | | | (18.4) | | | | | | 12.1 | | | | | | (5.2) | | | | | | 17.2 | | | | | | 220.2 | | |
關聯公司淨虧損中的權益
|
| | | | (0.2) | | | | | | (1.2) | | | | | | (0.6) | | | | | | (1.6) | | | | | | (2.8) | | | | | | (4.6) | | |
淨虧損
|
| | | $ | (691.6) | | | | | $ | (302.6) | | | | | $ | (935.2) | | | | | $ | (546.2) | | | | | $ | (540.8) | | | | | $ | (870.3) | | |
減去子公司收益中的非控股權益
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.0 | | | | | | 0.0 | | |
歸屬於普通股股東的淨虧損
|
| | | $ | (691.6) | | | | | $ | (302.6) | | | | | $ | (934.7) | | | | | $ | (545.7) | | | | | $ | (540.8) | | | | | $ | (870.3) | | |
| | |
九個月已結束
|
| |
十二
個月 已結束 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
|
| |||||||||||||||||||||
| | |
(以百萬計)
|
| |||||||||||||||||||||||||||||||||
合併資產負債表數據(期末):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 374.1 | | | | | $ | 670.5 | | | | | $ | 374.1 | | | | | $ | 658.6 | | | | | $ | 1,478.6 | | | | | $ | 1,873.3 | | |
應收賬款,淨額
|
| | | | 610.3 | | | | | | 527.8 | | | | | | 610.3 | | | | | | 489.5 | | | | | | 461.6 | | | | | | 484.4 | | |
庫存,淨額
|
| | | | 1,690.0 | | | | | | 1,392.4 | | | | | | 1,690.0 | | | | | | 1,470.7 | | | | | | 1,382.6 | | | | | | 1,422.3 | | |
財產、廠房和設備,淨值
|
| | | | 2,084.1 | | | | | | 2,215.4 | | | | | | 2,084.1 | | | | | | 2,205.9 | | | | | | 2,385.5 | | | | | | 2,503.8 | | |
總資產
|
| | | | 6,538.1 | | | | | | 6,713.6 | | | | | | 6,538.1 | | | | | | 6,666.2 | | | | | | 7,737.3 | | | | | | 8,383.9 | | |
總債務
|
| | | | 3,875.2 | | | | | | 3,783.4 | | | | | | 3,875.2 | | | | | | 3,868.6 | | | | | | 3,792.2 | | | | | | 3,873.6 | | |
長期債務
|
| | | | 3,811.0 | | | | | | 3,428.0 | | | | | | 3,811.0 | | | | | | 3,814.9 | | | | | | 3,742.7 | | | | | | 3,532.9 | | |
總淨值
|
| | | | (855.7) | | | | | | (45.6) | | | | | | (855.7) | | | | | | (243.8) | | | | | | 448.8 | | | | | | 857.0 | | |
其他財務數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
用於經營活動的淨現金
|
| | | $ | (339.5) | | | | | $ | (367.4) | | | | | $ | (366.7) | | | | | $ | (394.6) | | | | | $ | (63.2) | | | | | $ | (744.9) | | |
用於投資活動的淨現金
|
| | | | (76.5) | | | | | | (88.8) | | | | | | (143.2) | | | | | | (155.5) | | | | | | (163.8) | | | | | | (502.0) | | |
由(用於)融資活動提供的淨現金
|
| | | | 134.1 | | | | | | (334.5) | | | | | | 207.6 | | | | | | (261.0) | | | | | | (163.5) | | | | | | 769.5 | | |
購買不動產、廠房和設備
|
| | | | (76.5) | | | | | | (82.7) | | | | | | (115.4) | | | | | | (121.6) | | | | | | (150.6) | | | | | | (118.9) | | |
息税折舊攤銷前利潤 (4) | | | | | (111.4) | | | | | | 111.3 | | | | | | (166.1) | | | | | | 56.6 | | | | | | (129.6) | | | | | | (536.7) | | |
調整後的息税折舊攤銷前利潤 (4)
|
| | | | 295.4 | | | | | | 346.3 | | | | | | 365.7 | | | | | | 416.6 | | | | | | 159.8 | | | | | | 19.1 | | |
自由現金流 (5)
|
| | | | (416.0) | | | | | | (450.1) | | | | | | (482.1) | | | | | | (516.2) | | | | | | (213.8) | | | | | | (863.8) | | |
| | |
九個月已結束
|
| |
十二
個月 已結束 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
|
| |||||||||||||||||||||
| | |
(以百萬計)
|
| |||||||||||||||||||||||||||||||||
歸屬於普通股股東的淨虧損
|
| | | $ | (691.6) | | | | | $ | (302.6) | | | | | $ | (934.7) | | | | | $ | (545.7) | | | | | $ | (540.8) | | | | | $ | (870.3) | | |
添加(減去) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
子公司收益中的非控股權益
|
| | | | 0.0 | | | | | | 0.0 | | | | | | (0.5) | | | | | | (0.5) | | | | | | 0.0 | | | | | | 0.0 | | |
關聯公司淨虧損中的權益
|
| | | | 0.2 | | | | | | 1.2 | | | | | | 0.6 | | | | | | 1.6 | | | | | | 2.8 | | | | | | 4.6 | | |
所得税(福利)條款
|
| | | | 1.1 | | | | | | 18.4 | | | | | | (12.1) | | | | | | 5.2 | | | | | | (17.2) | | | | | | (220.2) | | |
其他(收入)支出,淨額
|
| | | | 120.0 | | | | | | (30.2) | | | | | | 164.3 | | | | | | 14.1 | | | | | | (146.6) | | | | | | 77.8 | | |
利息支出和融資費用攤銷
|
| | | | 221.1 | | | | | | 170.8 | | | | | | 294.4 | | | | | | 244.1 | | | | | | 242.6 | | | | | | 195.3 | | |
營業虧損
|
| | | $ | (349.2) | | | | | $ | (142.4) | | | | | $ | (488.0) | | | | | $ | (281.2) | | | | | $ | (459.2) | | | | | $ | (812.8) | | |
折舊和攤銷
費用 |
| | | | 236.9 | | | | | | 253.2 | | | | | | 320.8 | | | | | | 337.1 | | | | | | 327.6 | | | | | | 277.6 | | |
攤銷費用 (a)
|
| | | | 0.9 | | | | | | 0.5 | | | | | | 1.1 | | | | | | 0.7 | | | | | | 2.0 | | | | | | (1.5) | | |
息税折舊攤銷前利潤 | | | | $ | (111.4) | | | | | $ | 111.3 | | | | | $ | (166.1) | | | | | $ | 56.6 | | | | | $ | (129.6) | | | | | $ | (536.7) | | |
調整息税折舊攤銷前利潤 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
員工股票薪酬
|
| | | $ | 27.8 | | | | | $ | 28.7 | | | | | $ | 35.7 | | | | | $ | 36.6 | | | | | $ | 25.8 | | | | | $ | 24.2 | | |
正向損失費用
|
| | | | 315.8 | | | | | | 136.6 | | | | | | 429.5 | | | | | | 250.3 | | | | | | 241.5 | | | | | | 370.3 | | |
累計追趕調整
|
| | | | 49.4 | | | | | | 26.2 | | | | | | 50.9 | | | | | | 27.7 | | | | | | 5.0 | | | | | | 30.4 | | |
資產處置損失
|
| | | | 0.9 | | | | | | 0.8 | | | | | | 1.2 | | | | | | 1.1 | | | | | | 4.1 | | | | | | 26.4 | | |
俄羅斯制裁(不包括遠期損失)
|
| | | | — | | | | | | 41.9 | | | | | | 1.0 | | | | | | 42.9 | | | | | | — | | | | | | — | | |
併購相關費用
|
| | | | — | | | | | | 0.6 | | | | | | 0.6 | | | | | | 1.2 | | | | | | 4.8 | | | | | | 31.5 | | |
重組成本
|
| | | | 7.2 | | | | | | 0.2 | | | | | | 7.2 | | | | | | 0.2 | | | | | | 8.2 | | | | | | 73.0 | | |
其他指定費用 (3)
|
| | | | 5.7 | | | | | | — | | | | | | 5.7 | | | | | | — | | | | | | — | | | | | | — | | |
調整後的息税折舊攤銷前利潤
|
| | | $ | 295.4 | | | | | $ | 346.3 | | | | | $ | 365.7 | | | | | $ | 416.6 | | | | | $ | 159.8 | | | | | $ | 19.1 | | |
| | |
九個月已結束
|
| |
十二
個月 已結束 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
|
| |||||||||||||||||||||
| | |
(以百萬計)
|
| |||||||||||||||||||||||||||||||||
用於運營的淨現金
活動 |
| | | $ | (339.5) | | | | | $ | (367.4) | | | | |
$
|
(366.7)
|
| | | | $ | (394.6) | | | | | $ | (63.2) | | | | | $ | (744.9) | | |
減去 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購買不動產、廠房和設備
|
| | | | (76.5) | | | | | | (82.7) | | | | | | (115.4) | | | | | | (121.6) | | | | | | (150.6) | | | | | | (118.9) | | |
自由現金流
|
| | | $ | (416.0) | | | | | $ | (450.1) | | | | | $ | (482.1) | | | | | $ | (516.2) | | | | | $ | (213.8) | | | | | $ | (863.8) | | |
| | |
截至 2023 年 9 月 28 日
|
| |||||||||
(金額以百萬計,股份金額除外)
|
| |
實際的
|
| |
調整後的
|
| ||||||
現金及現金等價物 (1)
|
| | | $ | 374.1 | | | | | $ | | | |
信用協議
|
| | | | 589.5 | | | | | | 589.5 | | |
7.500% 2025 年到期的優先擔保第二留置權票據 (2)
|
| | | | 1,200.0 | | | | | | 0.0 | | |
2025 年到期的 5.500% 優先票據
|
| | | | 20.8 | | | | | | 20.8 | | |
2026 年到期的優先票據為 3.850%
|
| | | | 300.0 | | | | | | 300.0 | | |
2028 年到期的優先票據為 4.600%
|
| | | | 700.0 | | | | | | 700.0 | | |
2029 年到期的 9.375% 優先擔保第一留置權票據
|
| | | | 900.0 | | | | | | 900.0 | | |
第二留置權票據再融資債務 (3) (4)
|
| | | | 0.0 | | | | | | 1,200.0 | | |
% 2028 年到期的可交換優先票據 (3) (5)
|
| | | | 0.0 | | | | | | 200.0 | | |
融資租賃及其他 (6)
|
| | | | 204.6 | | | | | | 204.6 | | |
債務總額
|
| | | $ | 3,914.9 | | | | | $ | 4,114.9 | | |
股權: | | | | | | | | | | | | | |
A 類普通股,面值每股 0.01 美元;已授權 2 億股,
截至2023年9月28日已發行和流通的105,304,482股股票;股票 已發行和未償還按調整後的基準計算 (7) |
| | | | 1.1 | | | | | | | | |
額外的實收資本
|
| | | | 1,205.3 | | | | | | 1,205.3 | | |
留存收益
|
| | | | 540.9 | | | | | | 540.9 | | |
累計其他綜合虧損
|
| | | | (150.0) | | | | | | (150.0) | | |
總淨值
|
| | | $ | (855.7) | | | | | | | | |
總市值
|
| | | $ | 3,059.2 | | | | | $ | | | |
|
每股公開發行價格
|
| | | | | | |
|
截至2023年9月28日的每股歷史有形賬面淨值
|
| | | $ | (16.02) | | |
|
歸因於本次發行的調整後每股有形賬面淨值增加
|
| | | | | | |
|
本次發行後調整後的每股淨有形賬面價值
|
| | | | | | |
|
向在本次發行中購買普通股的新投資者每股攤薄
|
| | | | | | |
| |
您應諮詢您的税務顧問,瞭解在您的特定情況下收購、持有和處置普通股的美國聯邦所得税和遺產税後果,以及根據任何州、地方或非美國税收管轄區的法律可能產生的任何税收後果。
|
| |
名稱
|
| |
股票數量
|
|
摩根士丹利公司LLC
|
| | | |
高盛公司有限責任公司
|
| | | |
摩根大通證券有限責任公司
|
| | | |
BoFa Securities, Inc.
|
| | | |
花旗集團環球市場公司
|
| | | |
總計:
|
| | | |
| | | | | | | | |
總計
|
| |||||||||
| | |
Per
分享 |
| |
不是
練習 |
| |
full
練習 |
| |||||||||
公開發行價格
|
| | | $ | | | | | $ | | | | | $ | | | |||
承保折扣和佣金將通過以下方式支付:
我們 |
| | | $ | | | | | $ | | | | | $ | | | |||
扣除費用前的收益,歸我們所有
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
頁面
|
| |||
關於本招股説明書
|
| | | | ii | | |
關於前瞻性陳述的警示聲明
|
| | | | iv | | |
招股説明書摘要
|
| | | | 1 | | |
風險因素
|
| | | | 2 | | |
所得款項的使用
|
| | | | 3 | | |
普通股的描述
|
| | | | 4 | | |
優先股的描述
|
| | | | 7 | | |
存托股份的描述
|
| | | | 9 | | |
分配計劃
|
| | | | 10 | | |
證券的有效性
|
| | | | 11 | | |
專家
|
| | | | 11 | | |
通過引用納入某些信息
|
| | | | 12 | | |
在哪裏可以找到更多信息
|
| | | | 13 | | |