| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-3 | | | |
| | | | | S-4 | | | |
| | | | | S-11 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-21 | | | |
| | | | | S-35 | | | |
| | | | | S-43 | | | |
| | | | | S-50 | | | |
| | | | | S-51 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 24 | | | |
| | | | | | 34 | | | |
| | | | | | 35 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 39 | | | |
| | | | | | 41 | | | |
| | | | | | 41 | | |
| | | |
For the Three Months
Ended March 31, |
| |
For the Years
Ended December 31, |
| ||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | | |
(U.S. $ in millions)
|
| |||||||||||||||||||||||||||
| Statements of operations and comprehensive income data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net sales
|
| | | $ | 999.6 | | | | | $ | 865.9 | | | | | $ | 3,764.8 | | | | | $ | 3,017.8 | | | | | $ | 2,957.2 | | |
|
Operating income
|
| | | | 145.8 | | | | | | 157.1 | | | | | | 636.9 | | | | | | 461.4 | | | | | | 432.5 | | |
|
Net income from continuing operations
|
| | | | 118.5 | | | | | | 131.1 | | | | | | 556.0 | | | | | | 357.1 | | | | | | 361.7 | | |
| Balance sheet data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 4,975.9 | | | | | $ | 4,384.1 | | | | | $ | 4,753.6 | | | | | $ | 4,197.2 | | | | | $ | 4,139.5 | | |
|
Total debt
|
| | | | 1,091.1 | | | | | | 932.4 | | | | | | 894.1 | | | | | | 839.6 | | | | | | 1,029.1 | | |
|
Total equity
|
| | | | 2,503.9 | | | | | | 2,193.8 | | | | | | 2,421.9 | | | | | | 2,106.3 | | | | | | 1,953.9 | | |
| Other financial information: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by (used for) operating activities
|
| | | $ | (131.5) | | | | | $ | (19.0) | | | | | $ | 613.2 | | | | | $ | 573.6 | | | | | $ | 353.0 | | |
|
Net cash used for investing activities
|
| | | | (19.1) | | | | | | (9.8) | | | | | | (390.7) | | | | | | (117.9) | | | | | | (331.9) | | |
|
Net cash provided by (used for) financing activities
|
| | | | 153.8 | | | | | | 34.6 | | | | | | (222.2) | | | | | | (435.9) | | | | | | (17.1) | | |
|
Free cash flow(1)
|
| | | $ | (149.2) | | | | | $ | (28.8) | | | | | $ | 556.9 | | | | | $ | 511.5 | | | | | $ | 295.1 | | |
| | | |
For the Three Months
Ended March 31, |
| |
For the Years
Ended December 31, |
| ||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | | |
(U.S. $ in millions)
|
| |||||||||||||||||||||||||||
|
Net cash provided by (used for) operating activities of continuing
operations |
| | | $ | (131.5) | | | | | $ | (18.8) | | | | | $ | 613.6 | | | | | $ | 574.2 | | | | | $ | 345.2 | | |
|
Capital expenditures of continuing operations
|
| | | | (17.7) | | | | | | (13.2) | | | | | | (60.2) | | | | | | (62.2) | | | | | | (58.5) | | |
|
Proceeds from sale of property and equipment of continuing operations
|
| | | | — | | | | | | 3.4 | | | | | | 3.9 | | | | | | 0.1 | | | | | | 0.6 | | |
|
Free cash flow from continuing operations
|
| | | $ | (149.2) | | | | | $ | (28.6) | | | | | $ | 557.3 | | | | | $ | 512.1 | | | | | $ | 287.3 | | |
|
Net cash provided by (used for) operating activities of discontinued operations
|
| | | | — | | | | | | (0.2) | | | | | | (0.4) | | | | | | (0.6) | | | | | | 7.8 | | |
|
Free cash flow
|
| | | $ | (149.2) | | | | | $ | (28.8) | | | | | $ | 556.9 | | | | | $ | 511.5 | | | | | $ | 295.1 | | |
| | | |
As of
March 31, 2022 |
| |||||||||||||||||||||
| | | |
Actual
|
| |
As Adjusted
for the Offering(1) |
| |
As Further
Adjusted for the Term Loan Financing(1) |
| |
As Further
Adjusted for the Use of Proceeds(1) |
| ||||||||||||
| | | |
(U.S. $ in millions)
|
| |||||||||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 102.3 | | | | | $ | | | | | $ | | | | | $ | | | |||
| Long-term debt: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revolving credit facility
|
| | | $ | 395.0 | | | | | $ | 395.0 | | | | | $ | 395.0 | | | | | $ | | | |
|
Existing term loans
|
| | | | 200.0 | | | | | | 200.0 | | | | | | 200.0 | | | | | | 200.0 | | |
|
Existing senior notes
|
| | | | 507.6 | | | | | | 507.6 | | | | | | 507.6 | | | | | | 507.6 | | |
|
Term loan financing
|
| | | | — | | | | | | — | | | | | | 1,000.0 | | | | | | 1,000.0 | | |
|
Notes offered hereby
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
|
Total long-term debt
|
| | | $ | 1,102.6 | | | | | $ | | | | | $ | | | | | $ | | | |||
|
Total equity
|
| | | $ | 2,503.9 | | | | | $ | 2,503.9 | | | | | $ | 2,503.9 | | | | | $ | 2,503.9 | | |
|
Total capitalization
|
| | | $ | 3,606.5 | | | | | $ | | | | | $ | | | | | $ | | | | ||
|
Underwriters
|
| |
Principal Amount
of Notes |
| |||
|
J.P. Morgan Securities LLC
|
| | | $ | | | |
|
BofA Securities, Inc.
|
| | | | | | |
|
Citigroup Global Markets Inc.
|
| | | | | | |
|
Total
|
| | |
$
|
|
| |
| | | |
Paid by us
|
| |||
|
Per note
|
| | | | % | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 24 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | J.P. Morgan | | |
BofA Securities
|
| |
Citigroup
|
|