| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-1 | | | |
| | | | | S-13 | | | |
| | | | | S-17 | | | |
| | | | | S-23 | | | |
| | | | | S-29 | | | |
| | | | | S-32 | | | |
| | | | | S-33 | | | |
| | | | | S-36 | | | |
| | | | | S-52 | | | |
| | | | | S-53 | | | |
| | | | | S-57 | | | |
| | | | | S-61 | | | |
| | | | | S-65 | | | |
| | | | | S-71 | | | |
| | | | | S-72 | | | |
| | | | | S-72 | | | |
| | | | | S-73 | | | |
| | | | | S-73 | | |
| | | | | 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% | | |
(in thousands, except share and per share
data) |
| |
RBC Historical
|
| |
Pro Forma Combined
|
| ||||||||||||||||||
|
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) | | | | ||
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
|
|
| | |
Number of Shares
|
| |||
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
|
| | | | 3,000,000 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | v | | | |
| | | | v | | | |
| | | | v | | | |
| | | | vii | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 13 | | |