| |
特拉华州
|
| |
5712
|
| |
38-4012800
|
|
| |
(州或其他司法管辖区
公司或组织) |
| |
(一级标准工业
分类代码) |
| |
(国税局雇主
身份证号码。) |
|
| |
Roxane F. Reardon
玛丽莎·D·斯塔维纳斯 辛普森·撒切尔和巴特利特律师事务所 列克星敦大道425号 纽约,NY 10017 (212) 455-2000 |
| |
马克·D·贾菲
伊恩·D·舒曼 埃里卡·L·温伯格 莱瑟姆沃特金斯律师事务所 美洲大道1271号 纽约,NY 10020 (212) 906-1200 |
|
| | 大型加速过滤器 | | | 加速过滤器 | | | 非加速过滤器 | | | 较小的报告公司 新兴成长型公司 |
|
| | | ||||||||||||||
|
各类名称
待登记证券 |
| | |
建议的最大总量
发售价格(1)(2) |
| | |
数量
注册费 |
| ||||||
|
普通股,每股面值0.01美元
|
| | | | $ | | | | | | $ | | | ||
| | | | | | 三 | | | |
| | | | | | 三 | | | |
| | | | | | 四 | | | |
| | | | | | 四 | | | |
| | | | | | 六 | | | |
| | | | | | 八 | | | |
| | | | | | 1 | | | |
| | | | | | 21 | | | |
| | | | | | 48 | | | |
| | | | | | 49 | | | |
| | | | | | 50 | | | |
| | | | | | 51 | | | |
| | | | | | 53 | | | |
| | | | | | 78 | | | |
| | | | | | 96 | | | |
| | | | | | 100 | | | |
| | | | | | 122 | | | |
| | | | | | 124 | | | |
| | | | | | 126 | | | |
| | | | | | 129 | | | |
| | | | | | 134 | | | |
| | | | | | 136 | | | |
| | | | | | 139 | | | |
| | | | | | 146 | | | |
| | | | | | 146 | | | |
| | | | | | 146 | | | |
| | | | | | F-1 | | |
| | | |
财政年度结束
|
| |||||||||||||||
|
(以百万计,股票和每股数据除外)
|
| |
10月1日,
2019 |
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| |||||||||
|
净收入
|
| | | $ | 2,962.3 | | | | | $ | 3,256.6 | | | | | $ | 4,392.9 | | |
|
销售成本
|
| | | | 2,046.1 | | | | | | 2,142.6 | | | | | | 2,530.3 | | |
|
总毛利
|
| | | | 916.2 | | | | | | 1,114.0 | | | | | | 1,862.6 | | |
| 营业费用: | | | | | | | | | | | | | | | |||||
|
销售和营销费用
|
| | | | 708.9 | | | | | | 704.9 | | | | | | 950.0 | | |
|
一般及行政开支
|
| | | | 276.1 | | | | | | 247.2 | | | | | | 316.1 | | |
|
特别奖金和董事费
|
| | | | — | | | | | | — | | | | | | 151.9 | | |
|
无形资产减值
|
| | | | 568.9 | | | | | | — | | | | | | — | | |
|
商誉减值
|
| | | | 244.2 | | | | | | — | | | | | | 47.2 | | |
|
总营业费用
|
| | | | 1,798.1 | | | | | | 952.1 | | | | | | 1,465.2 | | |
|
(亏损)经营收入
|
| | | | (881.9) | | | | | | 161.9 | | | | | | 397.4 | | |
| 其他费用(收入): | | | | | | | | | | | | | | | | | | | |
|
利息支出,净额
|
| | | | 107.3 | | | | | | 122.3 | | | | | | 54.6 | | |
|
嵌入衍生工具的重新计量
|
| | | | 12.2 | | | | | | (131.7) | | | | | | — | | |
|
债务清偿损失
|
| | | | 8.5 | | | | | | — | | | | | | 490.3 | | |
|
所得税前的(亏损)收入
|
| | | | (1,009.9) | | | | | | 171.3 | | | | | | (147.5) | | |
|
所得税(福利)费用
|
| | | | (44.1) | | | | | | 45.7 | | | | | | 17.6 | | |
|
净(亏损)收入
|
| | | $ | (965.8) | | | | | $ | 125.6 | | | | | $ | (165.1) | | |
| (亏损)每股普通股收益: | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | $ | | | | | $ | | | | | $ | | | | ||
|
摊薄
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| 加权平均已发行普通股: | | | | | |||||||||||||||
|
基本
|
| | | | | | | | | | | | | | | | | | |
|
摊薄
|
| | | | | | | | | | | | | | | | | | |
|
(百万)
|
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||
|
现金及现金等价物
|
| | | $ | 504.6 | | | | | $ | 209.7 | | |
| 库存(1) | | | | | 216.4 | | | | | | 210.2 | | |
|
营运资金(2)
|
| | | | (7.4) | | | | | | (443.6) | | |
|
总资产
|
| | | | 3,797.7 | | | | | | 3,539.1 | | |
|
净长期债务(3)
|
| | | | 235.0 | | | | | | 1,199.6 | | |
|
股东权益总额
|
| | | | 1,441.6 | | | | | | 77.2 | | |
| | | |
财政年度结束
|
| |||||||||||||||
|
(百万)
|
| |
10月1日,
2019 |
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| |||||||||
|
经营活动提供的净现金(用于)
|
| | | $ | (9.3) | | | | | $ | 379.0 | | | | | $ | 543.1 | | |
|
投资活动所用现金净额
|
| | | $ | (41.1) | | | | | $ | (46.3) | | | | | $ | (102.2) | | |
|
(用于)筹资活动提供的现金净额
|
| | | $ | 209.3 | | | | | $ | (3.1) | | | | | $ | (735.8) | | |
| | | |
财政年度结束
|
| |||||||||||||||
|
(以百万计,百分比除外,商店数量在
年终和平均订单价值) |
| |
10月1日,
2019 |
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| |||||||||
| | | |
(未经审计)
|
| |||||||||||||||
|
可比销售额增长(2)
|
| | | | 7.5% | | | | | | 13.0% | | | | | | 36.1% | | |
|
每家商店的收入(3)
|
| | | $ | 1.0 | | | | | $ | 1.2 | | | | | $ | 1.7 | | |
|
年末门店数
|
| | | | 2,534 | | | | | | 2,419 | | | | | | 2,353 | | |
|
平均订单价值(4)
|
| | | $ | 999 | | | | | $ | 970 | | | | | $ | 1,111 | | |
|
网站访问者(5)
|
| | | | 27 | | | | | | 56 | | | | | | 62 | | |
|
经调整EBITDA(6)
|
| | | $ | 153.4 | | | | | $ | 256.3 | | | | | $ | 669.2 | | |
|
净利润率(7)
|
| | | | 纳米 | | | | | | 3.9% | | | | | | 纳米 | | |
|
调整后EBITDA利润率(6)
|
| | | | 5.2% | | | | | | 7.9% | | | | | | 15.2% | | |
|
调整后的净(亏损)收入(8)
|
| | | $ | (34.9) | | | | | $ | 71.5 | | | | | $ | 444.6 | | |
|
资本支出
|
| | | $ | 41.1 | | | | | $ | 47.4 | | | | | $ | 97.2 | | |
|
自由现金流(9)
|
| | | $ | (50.4) | | | | | $ | 331.6 | | | | | $ | 445.9 | | |
| | | |
财政年度结束
|
| |||||||||||||||
|
(以百万计,百分比除外)
|
| |
10月1日,
2019 |
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| |||||||||
|
净(亏损)收入
|
| | | $ | (965.8) | | | | | $ | 125.6 | | | | | $ | (165.1) | | |
|
利息支出,净额
|
| | | | 107.3 | | | | | | 122.3 | | | | | | 54.6 | | |
|
嵌入衍生工具的重新计量
|
| | | | 12.2 | | | | | | (131.7) | | | | | | — | | |
|
所得税(福利)费用
|
| | | | (44.1) | | | | | | 45.7 | | | | | | 17.6 | | |
|
折旧和摊销费用
|
| | | | 69.1 | | | | | | 57.6 | | | | | | 57.3 | | |
|
无形资产减值
|
| | | | 568.9 | | | | | | — | | | | | | — | | |
|
商誉减值
|
| | | | 244.2 | | | | | | — | | | | | | 47.2 | | |
|
财产和设备的减值和经营
租赁使用权资产及处置损失 财产和设备(一个) |
| | | | 12.5 | | | | | | 15.0 | | | | | | 8.6 | | |
|
债务清偿损失(b)
|
| | | | 8.5 | | | | | | — | | | | | | 490.3 | | |
|
股票和其他非现金补偿(C)
|
| | | | 8.2 | | | | | | 13.2 | | | | | | 3.7 | | |
|
库存重新配置计划(四)
|
| | | | 9.9 | | | | | | 8.6 | | | | | | — | | |
|
重组成本,净额(e)
|
| | | | 122.5 | | | | | | — | | | | | | — | | |
|
特别奖金和董事费(F)
|
| | | | — | | | | | | — | | | | | | 151.9 | | |
|
提供成本(G)
|
| | | | — | | | | | | — | | | | | | 3.1 | | |
|
经调整EBITDA
|
| | | $ | 153.4 | | | | | $ | 256.3 | | | | | $ | 669.2 | | |
|
净收入
|
| | | $ | 2,962.3 | | | | | $ | 3,256.6 | | | | | $ | 4,392.9 | | |
|
调整后EBITDA利润率
|
| | | | 5.2% | | | | | | 7.9% | | | | | | 15.2% | | |
| | | |
财政年度结束
|
| |||||||||||||||
|
(百万)
|
| |
10月1日,
2019 |
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| |||||||||
|
净(亏损)收入
|
| | | $ | (965.8) | | | | | $ | 125.6 | | | | | $ | (165.1) | | |
| 调整项: | | | | | | | | | | | | | | | | | | | |
|
嵌入衍生工具的重新计量
|
| | | | 12.2 | | | | | | (131.7) | | | | | | — | | |
|
无形资产减值
|
| | | | 568.9 | | | | | | — | | | | | | — | | |
|
商誉减值
|
| | | | 244.2 | | | | | | — | | | | | | 47.2 | | |
|
财产和设备减值和经营租赁使用权资产租赁和财产和设备处置损失(一个)
|
| | | | 12.5 | | | | | | 15.0 | | | | | | 8.6 | | |
|
债务清偿损失(b)
|
| | | | 8.5 | | | | | | — | | | | | | 490.3 | | |
|
股票和其他非现金补偿(C)
|
| | | | 8.2 | | | | | | 13.2 | | | | | | 3.7 | | |
|
库存重新配置计划(四)
|
| | | | 9.9 | | | | | | 8.6 | | | | | | — | | |
|
重组成本,净额(e)
|
| | | | 122.5 | | | | | | — | | | | | | — | | |
|
特别奖金和董事费(F)
|
| | | | — | | | | | | — | | | | | | 151.9 | | |
|
提供成本(G)
|
| | | | — | | | | | | — | | | | | | 3.1 | | |
|
总调整
|
| | | | 986.9 | | | | | | (94.9) | | | | | | 704.8 | | |
|
调整的净税(费用)收益(h)
|
| | | | (56.0) | | | | | | 25.2 | | | | | | (69.2) | | |
|
离散税项(i)
|
| | | | — | | | | | | 15.6 | | | | | | (25.9) | | |
|
调整后的净(亏损)收入
|
| | | $ | (34.9) | | | | | $ | 71.5 | | | | | $ | 444.6 | | |
| | | |
财政年度结束
|
| |||||||||||||||
|
(百万)
|
| |
10月1日,
2019 |
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| |||||||||
|
经营活动提供的净现金(用于)
|
| | | $ | (9.3) | | | | | $ | 379.0 | | | | | $ | 543.1 | | |
|
较少的:资本支出
|
| | | | 41.1 | | | | | | 47.4 | | | | | | 97.2 | | |
|
自由现金流
|
| | | $ | (50.4) | | | | | $ | 331.6 | | | | | $ | 445.9 | | |
|
(以百万计,每股数据除外)
|
| |
2021年9月28日
|
| |||
|
现金及现金等价物
|
| | | $ | 209.7 | | |
| 长期债务,包括当前到期日: | | | | | | | |
|
ABL设施(1)
|
| | | $ | — | | |
|
2021年定期贷款
|
| | | | 1,250.0 | | |
|
融资租赁
|
| | | | 2.7 | | |
|
长期债务总额,包括当前到期日
|
| | | | 1,252.7 | | |
| 股东权益: | | | | | | | |
|
优先股(每股面值0.01美元;授权股份;0股已发行和流通)
|
| | | | — | | |
|
普通股(每股面值0.01美元;授权股份;已发行和流通的股份)(2)
|
| | | | — | | |
|
额外实收资本
|
| | | | 4,748.1 | | |
|
累计赤字
|
| | | | (4,670.9) | | |
|
库存股票(按成本计算的股票)
|
| | | | — | | |
|
股东权益总额(2)
|
| | | | 77.2 | | |
|
总资本
|
| | | $ | 1,329.9 | | |
| |
假设每股首次公开发行价格
|
| | | $ | | | |
| |
本次发行前截至2021年的每股有形账面净值(亏损)
|
| | | $ | | | |
| |
由于新投资者在本次发行中购买普通股,调整后的每股有形账面净值增加
|
| | | | | | |
| |
作为本次发行后调整后的每股有形账面净值
|
| | | | | | |
| |
对在本次发行中购买普通股的新投资者的每股稀释
|
| | | $ | | | |
| | | |
购买的股份
|
| |
总考虑
|
| | ||||||||||||||
| | | |
数字
|
| |
百分
|
| |
数量
|
| |
百分
|
| |
每股平均价格
|
| ||||||
|
现有股东
|
| | | | | | | % | | | | | | | | | % | | | | | |
|
新投资者
|
| | | | | | | % | | | | | | | | | % | | | | | |
|
合计
|
| | | | | | | % | | | | | | | | | % | | | | | |
| | | |
2019财年
|
| |
2020财年
|
| |
2021财年
|
| |||||||||
|
商店,财政年度开始
|
| | | | 3,241 | | | | | | 2,534 | | | | | | 2,419 | | |
|
新店
|
| | | | 37 | | | | | | 10 | | | | | | 33 | | |
|
收购门店
|
| | | | 0 | | | | | | 3 | | | | | | 1 | | |
|
关闭的商店
|
| | | | (744) | | | | | | (128) | | | | | | (100) | | |
|
商店,财政年度结束
|
| | | | 2,534 | | | | | | 2,419 | | | | | | 2,353 | | |
| | | | | | | | | | | | | | | |
百分比
净收入 |
| |
基点
增加/ (减少) 百分比 净收入 |
| |
百分比
增加/ (减少) 美元金额 |
| |||||||||||||||
|
(以百万计,百分比除外)
|
| |
2020财年
|
| |
2021财年
|
| |
2020财年
|
| |
2021财年
|
| |
2021财年对比
2020财年 |
| |
2021财年对比
2020财年 |
| ||||||||||||||||||
|
净收入
|
| | | $ | 3,256.6 | | | | | $ | 4,392.9 | | | | | | 100.0% | | | | | | 100.0% | | | | | | — | | | | | | 34.9% | | |
|
销售成本
|
| | | | 2,142.6 | | | | | | 2,530.3 | | | | | | 65.8% | | | | | | 57.6% | | | | | | (820) | | | | | | 18.1% | | |
|
总毛利
|
| | | | 1,114.0 | | | | | | 1,862.6 | | | | | | 34.2% | | | | | | 42.4% | | | | | | 820 | | | | | | 67.2% | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销售和营销费用
|
| | | | 704.9 | | | | | | 950.0 | | | | | | 21.6% | | | | | | 21.6% | | | | | | — | | | | | | 34.8% | | |
|
一般及行政开支
|
| | | | 247.2 | | | | | | 316.1 | | | | | | 7.6% | | | | | | 7.2% | | | | | | (40) | | | | | | 27.9% | | |
|
特别奖金和董事费
|
| | | | — | | | | | | 151.9 | | | | | | —% | | | | | | 3.5% | | | | | | 350 | | | | | | 纳米 | | |
|
商誉减值
|
| | | | — | | | | | | 47.2 | | | | | | —% | | | | | | 1.1% | | | | | | 110 | | | | | | 纳米 | | |
|
总营业费用
|
| | | | 952.1 | | | | | | 1,465.2 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
经营收入
|
| | | | 161.9 | | | | | | 397.4 | | | | | | 5.0% | | | | | | 9.0% | | | | | | 400 | | | | | | 145.5% | | |
|
利息支出,净额
|
| | | | 122.3 | | | | | | 54.6 | | | | | | 3.8% | | | | | | 1.2% | | | | | | (260) | | | | | | (55.4)% | | |
|
嵌入衍生工具的重新计量
|
| | | | (131.7) | | | | | | — | | | | | | (4.0)% | | | | | | —% | | | | | | 400 | | | | | | (100.0)% | | |
|
债务清偿损失
|
| | | | — | | | | | | 490.3 | | | | | | —% | | | | | | 11.2% | | | | | | 1,120 | | | | | | 纳米 | | |
|
所得税前的收入(损失)
|
| | | | 171.3 | | | | | | (147.5) | | | | | | 5.3% | | | | | | (3.4)% | | | | | | (870) | | | | | | (186.1)% | | |
|
所得税费用
|
| | | | 45.7 | | | | | | 17.6 | | | | | | 1.4% | | | | | | 0.4% | | | | | | (100) | | | | | | (61.5)% | | |
|
净收入(亏损)
|
| | | $ | 125.6 | | | | | $ | (165.1) | | | | | | 3.9% | | | | | | (3.8)% | | | | | | (770) | | | | | | (231.4)% | | |
|
(以百万计,百分比、商店数量和平均订单价值除外)
|
| |
2020财年
|
| |
2021财年
|
| ||||||
|
可比销售额增长
|
| | | | 13.0% | | | | | | 36.1% | | |
|
年末门店数
|
| | | | 2,419 | | | | | | 2,353 | | |
|
平均订单价值(1)
|
| | | $ | 970 | | | | | $ | 1,111 | | |
|
网站访问者(2)
|
| | | | 56 | | | | | | 62 | | |
|
经调整EBITDA(3)
|
| | | $ | 256.3 | | | | | $ | 669.2 | | |
|
净利润率(4)
|
| | | | 3.9% | | | | | | 纳米 | | |
|
调整后EBITDA利润率(3)
|
| | | | 7.9% | | | | | | 15.2% | | |
|
(以百万计,百分比除外)
|
| |
2020财年
|
| |
2021财年
|
| ||||||
| 调整后EBITDA: | | | | | | | | | | | | | |
|
净收入(亏损)
|
| | | $ | 125.6 | | | | | $ | (165.1) | | |
|
利息支出,净额
|
| | | | 122.3 | | | | | | 54.6 | | |
|
嵌入衍生工具的重新计量
|
| | | | (131.7) | | | | | | — | | |
|
所得税费用
|
| | | | 45.7 | | | | | | 17.6 | | |
|
折旧和摊销费用
|
| | | | 57.6 | | | | | | 57.3 | | |
|
商誉减值
|
| | | | — | | | | | | 47.2 | | |
|
财产和设备及经营租赁使用权资产减值及财产和设备处置损失(一个)
|
| | | | 15.0 | | | | | | 8.6 | | |
|
债务清偿损失(b)
|
| | | | — | | | | | | 490.3 | | |
|
股票和其他非现金补偿(C)
|
| | | | 13.2 | | | | | | 3.7 | | |
|
库存重新配置计划(四)
|
| | | | 8.6 | | | | | | — | | |
|
特别奖金和董事费(e)
|
| | | | — | | | | | | 151.9 | | |
|
提供成本(F)
|
| | | | — | | | | | | 3.1 | | |
|
经调整EBITDA
|
| | | $ | 256.3 | | | | | $ | 669.2 | | |
|
净收入
|
| | | $ | 3,256.6 | | | | | $ | 4,392.9 | | |
|
调整后EBITDA利润率(G)
|
| | | | 7.9% | | | | | | 15.2% | | |
|
(百万)
|
| |
2020财年
|
| |
2021财年
|
| ||||||
|
利息支出
|
| | | $ | 83.0 | | | | | $ | 40.1 | | |
|
原始发行折扣和贷款成本的摊销
|
| | | | 42.4 | | | | | | 15.0 | | |
|
利息收入
|
| | | | (3.1) | | | | | | (0.5) | | |
|
利息支出,净额
|
| | | $ | 122.3 | | | | | $ | 54.6 | | |
| | | | | | | | | | | | | | | |
百分比
占净收入的百分比 |
| |
基点
增加/ (减少) 百分比 净收入 |
| |
百分比
增加/ (减少) 美元 金额 |
| |||||||||||||||
|
(以百万计,百分比除外)
|
| |
财政
2019 |
| |
财政
2020 |
| |
财政
2019 |
| |
财政
2020 |
| |
财政
2020年对比 2019财年 |
| |
财政
2020年对比 2019财年 |
| ||||||||||||||||||
|
净收入
|
| | | $ | 2,962.3 | | | | | $ | 3,256.6 | | | | | | 100.0% | | | | | | 100.0% | | | | | | — | | | | | | 9.9% | | |
|
销售成本
|
| | | | 2,046.1 | | | | | | 2,142.6 | | | | | | 69.1% | | | | | | 65.8% | | | | | | (330) | | | | | | 4.7% | | |
|
总毛利
|
| | | | 916.2 | | | | | | 1,114.0 | | | | | | 30.9% | | | | | | 34.2% | | | | | | 330 | | | | | | 21.6% | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销售和营销费用
|
| | | | 708.9 | | | | | | 704.9 | | | | | | 23.9% | | | | | | 21.6% | | | | | | (230) | | | | | | (0.6)% | | |
|
一般和行政
花费 |
| | | | 276.1 | | | | | | 247.2 | | | | | | 9.3% | | | | | | 7.6% | | | | | | (170) | | | | | | (10.5)% | | |
|
无形资产减值
|
| | | | 568.9 | | | | | | — | | | | | | 19.2% | | | | | | — | | | | | | (1,920) | | | | | | (100.0)% | | |
|
商誉减值
|
| | | | 244.2 | | | | | | — | | | | | | 8.2% | | | | | | — | | | | | | (820) | | | | | | (100.0)% | | |
|
总营业费用
|
| | | | 1,798.1 | | | | | | 952.1 | | | | | | 60.7% | | | | | | 29.2% | | | | | | (3,150) | | | | | | (47.0)% | | |
|
经营收入(亏损)
|
| | | | (881.9) | | | | | | 161.9 | | | | | | (29.8)% | | | | | | 5.0% | | | | | | 3,480 | | | | | | 纳米 | | |
|
利息支出,净额
|
| | | | 107.3 | | | | | | 122.3 | | | | | | 3.6% | | | | | | 3.8% | | | | | | 20 | | | | | | 14.0% | | |
|
嵌入衍生工具的重新计量
|
| | | | 12.2 | | | | | | (131.7) | | | | | | 0.4% | | | | | | (4.0)% | | | | | | (440) | | | | | | 纳米 | | |
|
债务清偿损失
|
| | | | 8.5 | | | | | | — | | | | | | 0.3% | | | | | | — | | | | | | (30) | | | | | | (100.0)% | | |
|
所得税前的收入(损失)
|
| | | | (1,009.9) | | | | | | 171.3 | | | | | | (34.1)% | | | | | | 5.3% | | | | | | 3,940 | | | | | | 纳米 | | |
|
所得税费用(收益)
|
| | | | (44.1) | | | | | | 45.7 | | | | | | (1.5)% | | | | | | 1.4% | | | | | | 290 | | | | | | 纳米 | | |
|
净收入(亏损)
|
| | | $ | (965.8) | | | | | $ | 125.6 | | | | | | (32.6)% | | | | | | 3.9% | | | | | | 3,650 | | | | | | 纳米 | | |
|
(以百万计,百分比、商店数量和平均订单价值除外)
|
| |
财政
2019 |
| |
财政
2020 |
| ||||||
|
可比销售额增长
|
| | | | 7.5% | | | | | | 13.0% | | |
|
年末门店数
|
| | | | 2,534 | | | | | | 2,419 | | |
|
平均订单价值(1)
|
| | | $ | 999 | | | | | $ | 970 | | |
|
网站访问者(2)
|
| | | | 27 | | | | | | 56 | | |
|
经调整EBITDA(3)
|
| | | $ | 153.4 | | | | | $ | 256.3 | | |
|
净利润率(4)
|
| | | | 纳米 | | | | | | 3.9% | | |
|
调整后EBITDA利润率(3)
|
| | | | 5.2% | | | | | | 7.9% | | |
|
(以百万计,百分比除外)
|
| |
2019财年
|
| |
2020财年
|
| ||||||
| 调整后EBITDA: | | | | | | | | | | | | | |
|
净收入(亏损)
|
| | | $ | (965.8) | | | | | $ | 125.6 | | |
|
利息支出,净额
|
| | | | 107.3 | | | | | | 122.3 | | |
|
嵌入衍生工具的重新计量
|
| | | | 12.2 | | | | | | (131.7) | | |
|
所得税(福利)费用
|
| | | | (44.1) | | | | | | 45.7 | | |
|
折旧和摊销费用
|
| | | | 69.1 | | | | | | 57.6 | | |
|
无形资产减值
|
| | | | 568.9 | | | | | | — | | |
|
商誉减值
|
| | | | 244.2 | | | | | | — | | |
|
财产和设备及经营租赁使用权资产减值及财产和设备处置损失(一个)
|
| | | | 12.5 | | | | | | 15.0 | | |
|
债务清偿损失(b)
|
| | | | 8.5 | | | | | | — | | |
|
股票和其他非现金补偿(C)
|
| | | | 8.2 | | | | | | 13.2 | | |
|
库存重新配置计划(四)
|
| | | | 9.9 | | | | | | 8.6 | | |
|
重组成本,净额(e)
|
| | | | 122.5 | | | | | | — | | |
|
经调整EBITDA
|
| | | $ | 153.4 | | | | | $ | 256.3 | | |
|
净收入
|
| | | $ | 2,962.3 | | | | | $ | 3,256.6 | | |
|
调整后EBITDA利润率(F)
|
| | | | 5.2% | | | | | | 7.9% | | |
|
(百万)
|
| |
2019财年
|
| |
2020财年
|
| ||||||
|
利息支出
|
| | | $ | 102.9 | | | | | $ | 83.0 | | |
|
原始发行折扣和贷款成本的摊销
|
| | | | 6.7 | | | | | | 42.4 | | |
|
利息收入
|
| | | | (2.3) | | | | | | (3.1) | | |
|
利息支出,净额
|
| | | $ | 107.3 | | | | | $ | 122.3 | | |
|
(百万)
|
| |
财政
2019 |
| |
财政
2020 |
| |
财政
2021 |
| |||||||||
|
经营活动提供的净现金(用于)
|
| | | $ | (9.3) | | | | | $ | 379.0 | | | | | $ | 543.1 | | |
|
投资活动所用现金净额
|
| | | | (41.1) | | | | | | (46.3) | | | | | | (102.2) | | |
|
(用于)筹资活动提供的现金净额
|
| | | | 209.3 | | | | | | (3.1) | | | | | | (735.8) | | |
|
(百万)
|
| |
财政
2019 |
| |
财政
2020 |
| |
财政
2021 |
| |||||||||
|
现有商店和配送中心投资
|
| | | $ | 9.7 | | | | | $ | 7.2 | | | | | $ | 48.5 | | |
|
战略举措
|
| | | | 24.3 | | | | | | 36.0 | | | | | | 36.0 | | |
|
新店建设
|
| | | | 7.1 | | | | | | 4.2 | | | | | | 12.7 | | |
|
总资本支出
|
| | | $ | 41.1 | | | | | $ | 47.4 | | | | | $ | 97.2 | | |
| | | |
2019财年
|
| |
2020财年
|
| |
2021财年
|
| |||||||||
|
商店,财政年度开始
|
| | | | 3,241 | | | | | | 2,534 | | | | | | 2,419 | | |
|
新店
|
| | | | 37 | | | | | | 10 | | | | | | 33 | | |
|
收购门店
|
| | | | — | | | | | | 3 | | | | | | 1 | | |
|
关闭的商店
|
| | | | (744) | | | | | | (128) | | | | | | (100) | | |
|
商店,财政年度结束
|
| | | | 2,534 | | | | | | 2,419 | | | | | | 2,353 | | |
|
姓名
|
| |
年龄
|
| |
职务
|
|
| 行政人员 | | | | | | | |
| John W. Eck | | |
62
|
| | 总裁、首席执行官兼董事 | |
| Maarten O. Jager | | |
56
|
| | 首席财务官 | |
| 兰迪·卡林 | | |
64
|
| | 首席房地产官 | |
| 安妮·达门特 | | |
55
|
| | 首席营销官兼执行Vice President | |
| Larry L. Fultz | | |
67
|
| | 首席人力资本官 | |
| 乔迪·W·普特南 | | |
45
|
| | 首席零售官 | |
| 乔纳森·L·西德 | | |
42
|
| | 电子商务首席信息官兼首席运营官 | |
| 小理查德·J·宾格尔 | | |
53
|
| | 供应链执行Vice President | |
| 苏米特·戈亚尔 | | |
37
|
| | 产品和全技术执行Vice President | |
| Kindel L. Nu ñ o | | |
41
|
| | 执行Vice President,法律,总法律顾问兼秘书 | |
|
成分
|
| |
客观的
|
|
|
基本工资.........................................................................................................................................................。
|
| | 提供反映高管角色、职责和个人绩效的合理且具有市场竞争力的固定薪酬。 | |
|
年度短期激励奖.....................................................................................................................。
|
| | 基于我们业绩的年度现金奖励,旨在促进和奖励我们年度财务和战略目标的实现。年度短期激励计划(“STIP”)下的奖金在我们发布经审计的财务报表后的每个财政年度的第一季度支付,以奖励执行官在上一财政年度所做的努力。调整后的EBITDA(定义如下)目标是根据STIP支付的年度现金奖金,这与我们对本财政年度的预算预期一致,设置在上一财政年度的第四季度,以向执行官提供有关董事会对本财政年度业绩预期的明确指导。 | |
|
长期激励现金奖励.....................................................................................................................。
|
| | 授予虚拟PIK贷款奖励(定义见下文),旨在复制2018年PIK贷款下的应付金额,旨在促进偿还2018年PIK贷款并留住高管人才。 | |
|
股权奖励.....................................................................................................................................................。
|
| | 根据2019年计划授予基于时间和基于绩效的限制性股票单位,旨在通过专注于长期价值创造和流动性事件的实现,使执行官的利益与我们股东的利益保持一致。 | |
|
福利和待遇.............................................................................................................................................。
|
| | 提供反映行业和最佳实践的市场竞争利益和待遇。 | |
|
姓名
|
| |
基本工资
|
| |||
|
约翰·埃克
|
| | | $ | 850,000 | | |
|
马丁·雅格
|
| | | $ | 600,000 | | |
|
乔迪·普特南
|
| | | $ | 400,000 | | |
|
Larry Fultz
|
| | | $ | 350,000 | | |
|
乔恩·西德
|
| | | $ | 350,000 | | |
| | | |
以下
阈值 |
| |
阈值
|
| |
目标
|
| |
最大值
|
| |
2021财年
实际的 |
|
|
调整后EBITDA($)
|
| |
< 2.7亿美元
|
| |
2.7亿美元
|
| |
3亿美元
|
| |
3.30亿美元
|
| |
6.692亿美元
|
|
|
奖金支付占目标现金奖金的百分比
|
| |
没有奖金
|
| |
50%
|
| |
100%
|
| |
200%
|
| |
200%
|
|
|
姓名
|
| |
适用的
阈值 百分比 |
| |
适用的
目标 百分比 |
| |
适用的
最大值 百分比 |
| |||||||||
|
约翰·埃克
|
| | | | 50% | | | | | | 100% | | | | | | 200% | | |
|
马丁·雅格
|
| | | | 25% | | | | | | 50% | | | | | | 100% | | |
|
乔迪·普特南
|
| | | | 25% | | | | | | 50% | | | | | | 100% | | |
|
Larry Fultz
|
| | | | 25% | | | | | | 50% | | | | | | 100% | | |
|
乔恩·西德
|
| | | | 25% | | | | | | 50% | | | | | | 100% | | |
|
姓名
|
| |
目标
奖金 机会 ($) |
| |
2021
加权 成就 因素(%) |
| |
实际的
支付 ($) |
| |||||||||
|
约翰·埃克
|
| | | | 850,000 | | | | | | 200 | | | | | | 1,700,000 | | |
|
马丁·雅格
|
| | | | 300,000 | | | | | | 200 | | | | | | 600,000 | | |
|
乔迪·普特南
|
| | | | 200,000 | | | | | | 200 | | | | | | 400,000 | | |
|
Larry Fultz
|
| | | | 175,000 | | | | | | 200 | | | | | | 350,000 | | |
|
乔恩·西德
|
| | | | 175,000 | | | | | | 200 | | | | | | 350,000 | | |
|
姓名
|
| |
百分比
分配 2019年 计划(1) |
| |
一次性
表现 奖金 |
| ||||||
|
约翰·埃克
|
| | | | 29.78% | | | | | $ | 39,183,172 | | |
|
马丁·雅格
|
| | | | 8.94% | | | | | $ | 11,754,952 | | |
|
乔迪·普特南
|
| | | | 5.96% | | | | | $ | 7,836,634 | | |
|
Larry Fultz
|
| | | | 6.40% | | | | | $ | 8,424,382 | | |
|
乔恩·西德
|
| | | | 5.96% | | | | | $ | 7,836,634 | | |
|
姓名
|
| |
校长
数量 |
| |
授予日期
|
| |||
|
约翰·埃克
|
| | | $ | 337,838 | | | |
2020年10月20日
|
|
|
乔迪·普特南
|
| | | $ | 118,243 | | | |
2020年10月20日
|
|
|
乔恩·西德
|
| | | $ | 118,243 | | | |
2020年10月20日
|
|
|
姓名
|
| |
校长
数量(1) |
| |||
|
约翰·埃克
|
| | | $ | 1,520,270 | | |
|
马丁·雅格
|
| | | $ | 253,378 | | |
|
乔迪·普特南
|
| | | $ | 278,716 | | |
|
Larry Fultz
|
| | | $ | 363,176 | | |
|
乔恩·西德
|
| | | $ | 278,716 | | |
|
姓名
|
| |
未投资
校长 数量 |
| |||
|
约翰·埃克
|
| | | $ | 1,858,108 | | |
|
马丁·雅格
|
| | | $ | 760,135 | | |
|
乔迪·普特南
|
| | | $ | 396,959 | | |
|
Larry Fultz
|
| | | $ | 363,176 | | |
|
乔恩·西德
|
| | | $ | 396,959 | | |
| |
企业价值
|
| |
小于
$900,000,000 |
| | | $ | 900,000,000 | | | | | $ | 1,200,000,000 | | | | | $ | 1,500,000,000 | | |
| |
绩效百分比-
授予的基于RSU |
| |
0%
|
| | | | 50% | | | | | | 75% | | | | | | 100% | | |
|
姓名
|
| |
数量
受限制股份单位(1) |
| |
授予日期
|
| |||
|
约翰·埃克
|
| | | | 45.6260 | | | |
2020年10月20日
|
|
|
乔迪·普特南
|
| | | | 15.9691 | | | |
2020年10月20日
|
|
|
乔恩·西德
|
| | | | 15.9691 | | | |
2020年10月20日
|
|
|
姓名
|
| |
基于时间的数量
RSU 满意的基于时间的 归属于 2021财年 |
| |
基于时间的数量
RSU 将以股份结算 收盘时的普通股 本次发行(1) |
| |
数量
基于性能 RSU将是 以股份结算 普通股在 结束这个 提供(2) |
| |||
|
约翰·埃克
|
| | | | 102.6590 | | | | | | | ||
|
马丁·雅格
|
| | | | 17.1098 | | | | | | | ||
|
乔迪·普特南
|
| | | | 18.8207 | | | | | | | ||
|
Larry Fultz
|
| | | | 24.5240 | | | | | | | ||
|
乔恩·西德
|
| | | | 18.8207 | | | | | | | ||
|
姓名和主要职位
|
| |
年
|
| |
薪水
($)(1) |
| |
奖金
($)(2) |
| |
库存
奖项 ($)(3) |
| |
非-
公平 激励 计划 Compensation ($)(4) |
| |
改变
在养老金 价值和 不合格 延期 Compensation 收益 ($) |
| |
全部
其他 Compensation ($)(5) |
| |
合计
($) |
| ||||||||||||||||||||||||
|
约翰·埃克首席执行官
|
| | | | 2021 | | | | | | 850,000 | | | | | | 39,183,172 | | | | | | — | | | | | | 1,700,000 | | | | | | — | | | | | | 20,767 | | | | | | 41,753,939 | | |
|
马丁·雅格首席财务官
|
| | | | 2021 | | | | | | 600,000 | | | | | | 11,754,952 | | | | | | — | | | | | | 600,000 | | | | | | — | | | | | | 6,062 | | | | | | 12,961,014 | | |
|
乔迪·普特南首席零售官
|
| | | | 2021 | | | | | | 383,333 | | | | | | 7,836,634 | | | | | | — | | | | | | 400,000 | | | | | | — | | | | | | 5,292 | | | | | | 8,625,259 | | |
|
Larry Fultz,首席人力资本
官 |
| | | | 2021 | | | | | | 350,000 | | | | | | 8,424,382 | | | | | | — | | | | | | 350,000 | | | | | | — | | | | | | — | | | | | | 9,124,382 | | |
|
乔恩·西德电子商务首席信息官兼首席运营官
|
| | | | 2021 | | | | | | 350,000 | | | | | | 7,836,634 | | | | | | — | | | | | | 350,000 | | | | | | — | | | | | | 6,357 | | | | | | 8,542,991 | | |
|
姓名
|
| |
授予日期
|
| |
预计未来支出
在非股权激励下 计划奖 |
| |
预计未来支出
股权激励下 计划奖 |
| |
所有其他
库存 奖项: 数字 股份 库存 或单位 (#) |
| |
授予
日期 公允价值 库存 奖项(5) |
| |||||||||||||||||||||||||||||||||||||||
| |
阈值
($) |
| |
目标
($) |
| |
最大值
($) |
| |
阈值
(#) |
| |
目标
(#) |
| |
最大值
(#) |
| ||||||||||||||||||||||||||||||||||||||
|
约翰·埃克
|
| | | | —(1) | | | | | | 425,000 | | | | | | 850,000 | | | | | | 1,700,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | 10/20/2020(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.8130 | | | | | | 0 | | |
| | | | | | 10/20/2020(3) | | | | | | | | | | | | | | | | | | | | | | | | 11.4065 | | | | | | 17.10975 | | | | | | 22.8130 | | | | | | | | | | | | 0 | | |
| | | | | | 10/20/2020(4) | | | | | | | | | | | | 337,838 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
马丁·雅格
|
| | | | —(1) | | | | | | 150,000 | | | | | | 300,000 | | | | | | 600,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
乔迪·普特南
|
| | | | —(1) | | | | | | 100,000 | | | | | | 200,000 | | | | | | 400,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | 10/20/2020(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.9846 | | | | | | 0 | | |
| | | | | | 10/20/2020(3) | | | | | | | | | | | | | | | | | | | | | | | | 3.9923 | | | | | | 5.9884 | | | | | | 7.9846 | | | | | | | | | | | | 0 | | |
| | | | | | 10/20/2020(4) | | | | | | | | | | | | 118,243 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Larry Fultz
|
| | | | —(1) | | | | | | 87,500 | | | | | | 175,000 | | | | | | 350,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
乔恩·西德
|
| | | | —(1) | | | | | | 87,500 | | | | | | 175,000 | | | | | | 350,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | 10/20/2020(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.9846 | | | | | | 0 | | |
| | | | | | 10/20/2020(3) | | | | | | | | | | | | | | | | | | | | | | | | 3.9923 | | | | | | 5.9884 | | | | | | 7.9846 | | | | | | | | | | | | 0 | | |
| | | | | | 10/20/2020(4) | | | | | | | | | | | | 118,243 | | | | | | | | | ||||||||||||||||||||||||||||||
| | | |
股票奖励
|
| |||||||||||||||||||||||||||
|
姓名
|
| |
授予日期
|
| |
数量
股份或 库存单位 有 未归属 (#) |
| |
市场
的价值 股份或 单位 库存那个 没有 归属 ($)(2) |
| |
股权激励计划
奖项:数量 未赚取的股份、单位或 其他权利 没有归属 (#) |
| |
股权激励计划
奖项:市场或 支付价值 未赚取的股份, 单位或其他权利 尚未归属的 ($)(4) |
| |||||||||||||||
|
约翰·埃克
|
| | | | 12/1/2019 | | | | | | 205.3170(1) | | | | | | 59,624,057 | | | | | | 205.3170(3) | | | | | | 59,624,057 | | |
| | | | | | 10/20/2020 | | | | | | 22.8130(1) | | | | | | 6,624,895 | | | | | | 22.8130(3) | | | | | | 6,624,895 | | |
|
马丁·雅格
|
| | | | 2/10/2020 | | | | | | 68.4390(1) | | | | | | 19,874,686 | | | | | | 68.4390(3) | | | | | | 19,874,686 | | |
|
乔迪·普特南
|
| | | | 7/8/2019 | | | | | | 37.6415(1) | | | | | | 10,931,092 | | | | | | 37.6415(3) | | | | | | 10,931,092 | | |
| | | | | | 10/20/2020 | | | | | | 7.9846(1) | | | | | | 2,318,728 | | | | | | 7.9846(3) | | | | | | 2,318,728 | | |
|
Larry Fultz
|
| | | | 7/8/2019 | | | | | | 49.0480(1) | | | | | | 14,243,539 | | | | | | 49.0480(3) | | | | | | 14,243,539 | | |
|
乔恩·西德
|
| | | | 7/8/2019 | | | | | | 37.6415(1) | | | | | | 10,931,092 | | | | | | 37.6415(3) | | | | | | 10,931,092 | | |
| | | | | | 10/20/2020 | | | | | | 7.9846(1) | | | | | | 2,318,728 | | | | | | 7.9846(3) | | | | | | 2,318,728 | | |
|
姓名
|
| |
行政人员
贡献 2021财年 ($) |
| |
注册人
贡献 2021财年 ($) |
| |
聚合的
收益在 2021财年 ($) |
| |
聚合的
提款/ 分布 ($) |
| |
聚合的
余额在 9/28/21 ($) |
| |||||||||||||||
|
乔迪·普特南
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 2,858 | | | | | | — | | |
|
姓名
|
| |
益处
|
| |
的变化
控制($)(d) |
| |
没有
原因($)(e) |
| |
死亡($)(e)
|
| |
失能
($)(e) |
| ||||||||||||
|
约翰·埃克
|
| | 现金遣散费(a) | | | | | 850,000 | | | | | | 850,000 | | | | | | 850,000 | | | | | | 850,000 | | |
| | | | 基于时间的RSU ——归属 | | | | | 29,812,028 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
基于时间的RSU ——未归属/加速(b)
|
| | | | 36,436,924 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | 基于性能的RSU(二)(三) | | | | | 66,248,952 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | 幻影PIK贷款奖-归属 | | | | | 1,520,270 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
幻影PIK贷款奖-未归属/加速(b)
|
| | | | 1,858,108 | | | | | | — | | | | | | — | | | | | | — | | |
|
马丁·雅格
|
| | 现金遣散费(a) | | | | | 600,000 | | | | | | 600,000 | | | | | | 600,000 | | | | | | 600,000 | | |
| | | | 基于时间的RSU ——归属 | | | | | 4,968,671 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
基于时间的RSU ——未归属/加速(b)
|
| | | | 14,906,014 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | 基于性能的RSU(二)(三) | | | | | 19,874,686 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | 幻影PIK贷款奖-归属 | | | | | 253,378 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
幻影PIK贷款奖-未归属/加速(b)
|
| | | | 760,135 | | | | | | — | | | | | | — | | | | | | — | | |
|
乔迪·普特南
|
| | 现金遣散费(a) | | | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | |
| | | | 基于时间的RSU ——归属 | | | | | 5,465,539 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
基于时间的RSU ——未归属/加速(b)
|
| | | | 7,784,252 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | 基于性能的RSU(二)(三) | | | | | 13,249,790 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | 幻影PIK贷款奖-归属 | | | | | 278,716 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
幻影PIK贷款奖-未归属/加速(b)
|
| | | | 396,959 | | | | | | — | | | | | | — | | | | | | — | | |
|
Larry Fultz
|
| | 现金遣散费(a) | | | | | 350,000 | | | | | | 350,000 | | | | | | 350,000 | | | | | | 350,000 | | |
| | | | 基于时间的RSU ——归属 | | | | | 7,121,762 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
基于时间的RSU ——未归属/加速(b)
|
| | | | 7,121,762 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | 基于性能的RSU(二)(三) | | | | | 14,243,525 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | 幻影PIK贷款奖-归属 | | | | | 363,176 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
幻影PIK贷款奖-未归属/加速(b)
|
| | | | 363,176 | | | | | | — | | | | | | — | | | | | | — | | |
|
乔恩·西德
|
| | 现金遣散费(a) | | | | | 350,000 | | | | | | 350,000 | | | | | | 350,000 | | | | | | 350,000 | | |
| | | | 基于时间的RSU ——归属 | | | | | 5,465,539 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
基于时间的RSU ——未归属/加速(b)
|
| | | | 7,784,252 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | 基于性能的RSU(二)(三) | | | | | 13,249,790 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | 幻影PIK贷款奖-归属 | | | | | 278,716 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
幻影PIK贷款奖-未归属/加速(b)
|
| | | | 396,959 | | | | | | — | | | | | | — | | | | | | — | | |
|
姓名
|
| |
赚取的费用
或付费 现金 ($)(1) |
| |
选项
奖项 ($)(2)(3) |
| |
所有其他
Compensation ($) |
| |
合计
($) |
| ||||||||||||
|
保罗·索尔达托斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | —(4) | | |
|
Kevin Conroy
|
| | | | 3,845,000 | | | | | | — | | | | | | — | | | | | | 3,845,000 | | |
|
Chris Cook
|
| | | | 3,845,000 | | | | | | — | | | | | | — | | | | | | 3,845,000 | | |
|
鲍勃·赫尔
|
| | | | 3,845,000 | | | | | | 229,073 | | | | | | — | | | | | | 4,074,073 | | |
|
Peter Sachse
|
| | | | 3,845,000 | | | | | | — | | | | | | — | | | | | | 3,845,000 | | |
|
姓名
|
| |
选项
|
| |
受限制股份单位
|
| ||||||
|
保罗·索尔达托斯
|
| | | | — | | | | | | — | | |
|
Kevin Conroy
|
| | | | 11.26 | | | | | | 68.439 | | |
|
Chris Cook
|
| | | | 11.26 | | | | | | 68.439 | | |
|
鲍勃·赫尔
|
| | | | 11.26 | | | | | | 68.439 | | |
|
Peter Sachse
|
| | | | 11.26 | | | | | | 68.439 | | |
| | | |
普通股
实益拥有 献祭前 |
| |
普通股
实益拥有 献祭后 假设 承销商 选项不是 锻炼了(1) |
| |
普通股
实益拥有 献祭后 假设 承销商 选项是 锻炼了 在全(1) |
| | |||||||||||
|
实益拥有人的姓名和地址
|
| |
数字
|
| |
%
|
| |
数字
|
| |
%
|
| |
数字
|
| |
%
|
| | ||
| 5%或以上的股东 | | | | | | | | | | | | | | | | | | | | | | |
|
斯坦霍夫国际(2)
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| 其他出售股东 | | | | | | | | | | | | | | | | | | | | | | |
| 指定执行官和董事 | | | | | | | | | | | | | | | | | | | | | | |
|
John W. Eck(3)
|
| | | | | | | | | | | | | | | | | | | | | |
|
Maarten O. Jager(4)
|
| | | | | | | | | | | | | | | | | | | | | |
|
Larry L. Fultz(5)
|
| | | | | | | | | | | | | | | | | | | | | |
|
乔迪·W·普特南(6)
|
| | | | | | | | | | | | | | | | | | | | | |
|
乔纳森·西德(7)
|
| | | | | | | | | | | | | | | | | | | | | |
|
所有现任董事和执行官作为一个整体(人)
|
| | | | | | | | | | | | | | | | | | | | | |
| 平均历史超额可用性占 最大信用 |
| |
适用费率
欧洲美元贷款 和信 信用费用 |
| |
适用费率
ABR贷款 |
| ||||||
|
大于或等于66.7%
|
| | | | 1.25% | | | | | | 0.25% | | |
|
小于66.7%且大于或等于33.3%
|
| | | | 1.50% | | | | | | 0.50% | | |
|
小于33.3%
|
| | | | 1.75% | | | | | | 0.75% | | |
|
承销商
|
| |
数量
分享 |
|
|
高盛有限责任公司
|
| |
|
|
|
BARCLAYS CAPITAL INC.
|
| | | |
|
杰富瑞有限责任公司
|
| | | |
|
合计
|
| | | |
| | | |
没有运动
|
| |
充分锻炼
|
| ||||||
|
每股
|
| | | $ | | | | | $ | | | ||
|
合计
|
| | | $ | | | | | $ | | | | |
| | | |
页面
|
| |||
| | | | | F-2 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-48 | | | |
| | | |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 504.6 | | | | | $ | 209.7 | | |
|
应收账款和其他,净额
|
| | | | 64.7 | | | | | | 67.2 | | |
|
库存,净额
|
| | | | 216.4 | | | | | | 210.2 | | |
|
其他预付费用和其他流动资产
|
| | | | 47.9 | | | | | | 62.0 | | |
|
流动资产总额
|
| | | | 833.6 | | | | | | 549.1 | | |
|
物业及设备净额
|
| | | | 138.7 | | | | | | 170.8 | | |
|
经营租赁使用权资产
|
| | | | 1,297.4 | | | | | | 1,320.9 | | |
|
无形资产-商品名称
|
| | | | 589.8 | | | | | | 589.8 | | |
|
其他无形资产,净值
|
| | | | 48.7 | | | | | | 54.5 | | |
|
商誉
|
| | | | 874.1 | | | | | | 826.9 | | |
|
其他非流动资产
|
| | | | 15.4 | | | | | | 27.1 | | |
|
总资产
|
| | | $ | 3,797.7 | | | | | $ | 3,539.1 | | |
| 负债和股东权益 | | | | | | | | | | | | | |
|
应付账款
|
| | | $ | 247.4 | | | | | $ | 280.8 | | |
|
经营租赁负债,流动部分
|
| | | | 247.4 | | | | | | 241.6 | | |
|
其他应计负债
|
| | | | 232.4 | | | | | | 339.7 | | |
|
客户存款
|
| | | | 92.2 | | | | | | 119.9 | | |
|
长期债务的流动部分
|
| | | | 21.6 | | | | | | 10.7 | | |
|
流动负债合计
|
| | | | 841.0 | | | | | | 992.7 | | |
| 长期债务: | | | | | | | | | | | | | |
|
本金金额
|
| | | | 650.9 | | | | | | 1,242.0 | | |
|
减去未摊销折扣和债务发行成本
|
| | | | (415.9) | | | | | | (42.4) | | |
|
净长期债务
|
| | | | 235.0 | | | | | | 1,199.6 | | |
|
递延所得税
|
| | | | 60.2 | | | | | | 34.2 | | |
|
经营租赁负债,扣除流动部分
|
| | | | 1,190.7 | | | | | | 1,189.4 | | |
|
其他非流动负债
|
| | | | 29.2 | | | | | | 46.0 | | |
|
负债总额
|
| | | | 2,356.1 | | | | | | 3,461.9 | | |
| 承诺与或有事项 | | | | | | | | | | | | | |
| 股东权益: | | | | | | | | | | | | | |
|
普通股(面值0.01美元;截至2020年9月29日和2021年9月28日已发行和流通的19,960股)
|
| | | | — | | | | | | — | | |
|
额外实收资本
|
| | | | 4,747.0 | | | | | | 4,748.1 | | |
|
优先股(面值0.01美元,截至目前已发行和流通的0股
2020年9月29日和2021年9月28日) |
| | | | — | | | | | | — | | |
|
累计赤字
|
| | | | (3,305.4) | | | | | | (4,670.9) | | |
|
减:库存股(截至2020年9月29日和2021年9月28日按成本计算的202.4股普通股)
|
| | | | — | | | | | | — | | |
|
股东权益总额
|
| | | | 1,441.6 | | | | | | 77.2 | | |
|
总负债和股东权益
|
| | | $ | 3,797.7 | | | | | $ | 3,539.1 | | |
| | | |
财政年度结束
|
| |||||||||||||||
| | | |
10月1日,
2019 |
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| |||||||||
|
净收入
|
| | | $ | 2,962.3 | | | | | $ | 3,256.6 | | | | | $ | 4,392.9 | | |
|
销售成本
|
| | | | 2,046.1 | | | | | | 2,142.6 | | | | | | 2,530.3 | | |
|
总毛利
|
| | | | 916.2 | | | | | | 1,114.0 | | | | | | 1,862.6 | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | |
|
销售和营销费用
|
| | | | 708.9 | | | | | | 704.9 | | | | | | 950.0 | | |
|
一般及行政开支
|
| | | | 276.1 | | | | | | 247.2 | | | | | | 316.1 | | |
|
特别奖金和董事费
|
| | | | — | | | | | | — | | | | | | 151.9 | | |
|
无形资产减值
|
| | | | 568.9 | | | | | | — | | | | | | — | | |
|
商誉减值
|
| | | | 244.2 | | | | | | — | | | | | | 47.2 | | |
|
总营业费用
|
| | | | 1,798.1 | | | | | | 952.1 | | | | | | 1,465.2 | | |
|
(亏损)经营收入
|
| | | | (881.9) | | | | | | 161.9 | | | | | | 397.4 | | |
| 其他费用(收入): | | | | | | | | | | | | | | | | | | | |
|
利息支出,净额
|
| | | | 107.3 | | | | | | 122.3 | | | | | | 54.6 | | |
|
嵌入衍生工具的重新计量
|
| | | | 12.2 | | | | | | (131.7) | | | | | | — | | |
|
债务清偿损失
|
| | | | 8.5 | | | | | | — | | | | | | 490.3 | | |
|
其他费用总额(收入)
|
| | | | 128.0 | | | | | | (9.4) | | | | | | 544.9 | | |
|
所得税前的(亏损)收入
|
| | | | (1,009.9) | | | | | | 171.3 | | | | | | (147.5) | | |
|
所得税(福利)费用
|
| | | | (44.1) | | | | | | 45.7 | | | | | | 17.6 | | |
|
净(亏损)收入
|
| | | $ | (965.8) | | | | | $ | 125.6 | | | | | $ | (165.1) | | |
| (亏损)每股普通股收益: | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | $ | (51,871) | | | | | $ | 6,293 | | | | | $ | (8,272) | | |
|
摊薄
|
| | | $ | (51,871) | | | | | $ | 6,288 | | | | | $ | (8,272) | | |
| 加权平均已发行普通股: | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 18,619 | | | | | | 19,960 | | | | | | 19,960 | | |
|
摊薄
|
| | | | 18,619 | | | | | | 19,973 | | | | | | 19,960 | | |
| | | |
普通股
|
| |
首选
|
| |
国库
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | | |
杰出的,
0.01美元面值 |
| |
额外付费
在资本 |
| |
杰出的
|
| |
额外付费
在资本 |
| |
分享
|
| |
按成本计算,$.01
|
| |
累计
赤字 |
| |
总股本
|
| ||||||||||||||||||||||||
|
2018年10月3日余额
|
| | | | 10,000 | | | | | $ | 1,112.0 | | | | | | 202.4 | | | | | $ | 14.4 | | | | | | — | | | | | $ | — | | | | | $ | (2,434.0) | | | | | $ | (1,307.6) | | |
|
采用ASC主题606的累积效应(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26.0) | | | | | | (26.0) | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (965.8) | | | | | | (965.8) | | |
|
回购优先股
|
| | | | — | | | | | | — | | | | | | (202.4) | | | | | | — | | | | | | 202.4 | | | | | | — | | | | | | — | | | | | | — | | |
|
向退出贷方发行普通股
|
| | | | 9,960 | | | | | | 152.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 152.2 | | |
|
股票补偿
|
| | | | — | | | | | | 6.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.2 | | |
|
债务转换为股权
|
| | | | — | | | | | | 3,451.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,451.9 | | |
|
2019年10月1日余额
|
| | | | 19,960 | | | | | | 4,722.3 | | | | | | — | | | | | | 14.4 | | | | | | 202.4 | | | | | | — | | | | | | (3,425.8) | | | | | | 1,310.9 | | |
|
采用ASC主题842的累积效应(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5.2) | | | | | | (5.2) | | |
|
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 125.6 | | | | | | 125.6 | | |
|
股票补偿
|
| | | | — | | | | | | 10.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10.3 | | |
|
2020年9月29日余额
|
| | | | 19,960 | | | | | | 4,732.6 | | | | | | — | | | | | | 14.4 | | | | | | 202.4 | | | | | | — | | | | | | (3,305.4) | | | | | | 1,441.6 | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (165.1) | | | | | | (165.1) | | |
|
普通股股息(每股60,141美元)(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,200.4) | | | | | | (1,200.4) | | |
|
股票补偿
|
| | | | — | | | | | | 1.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.1 | | |
|
2021年9月28日余额
|
| | | | 19,960 | | | | | $ | 4,733.7 | | | | | | — | | | | | $ | 14.4 | | | | | | 202.4 | | | | | $ | — | | | | | $ | (4,670.9) | | | | | $ | 77.2 | | |
| | | |
财政年度结束
|
| |||||||||||||||
| | | |
10月1日,
2019 |
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| |||||||||
| 经营活动产生的现金流量: | | | | | | | | | | | | | | | | | | | |
|
净(亏损)收入
|
| | | $ | (965.8) | | | | | $ | 125.6 | | | | | $ | (165.1) | | |
|
调整净(亏损)收入与经营活动提供的现金流量(用于):
|
| | | | | | | | | | | | | | | | | | |
|
折旧及摊销
|
| | | | 69.1 | | | | | | 57.6 | | | | | | 57.3 | | |
|
财产和设备及经营租赁使用权资产减值及财产和设备处置损失
|
| | | | 12.5 | | | | | | 15.0 | | | | | | 8.6 | | |
|
债务清偿损失
|
| | | | — | | | | | | — | | | | | | 490.3 | | |
|
商誉减值
|
| | | | 244.2 | | | | | | — | | | | | | 47.2 | | |
|
无形资产减值
|
| | | | 568.9 | | | | | | — | | | | | | — | | |
|
递延税项的变化
|
| | | | (45.3) | | | | | | 43.5 | | | | | | (26.0) | | |
|
以实物支付的利息
|
| | | | 89.6 | | | | | | 26.0 | | | | | | 4.4 | | |
|
递延融资成本和折扣的摊销
|
| | | | 18.1 | | | | | | 40.0 | | | | | | 13.0 | | |
|
嵌入衍生工具的重新计量
|
| | | | 12.2 | | | | | | (131.7) | | | | | | — | | |
|
非现金租金费用
|
| | | | — | | | | | | 158.8 | | | | | | 204.9 | | |
|
租赁采购会计调整
|
| | | | (26.0) | | | | | | — | | | | | | — | | |
|
股票和其他非现金补偿
|
| | | | 8.2 | | | | | | 13.2 | | | | | | 3.7 | | |
| 资产和负债变动 | | | | | | | | | | | | | | | | | | | |
|
应收账款及其他净额、其他预付费用及其他流动资产变动
|
| | | | (5.4) | | | | | | 2.8 | | | | | | (13.9) | | |
|
库存变化,净额
|
| | | | 46.3 | | | | | | (50.1) | | | | | | 6.2 | | |
|
其他非流动资产变动
|
| | | | 8.5 | | | | | | 2.6 | | | | | | (5.9) | | |
|
应付账款变动
|
| | | | (4.3) | | | | | | 146.6 | | | | | | 61.0 | | |
|
其他应计负债的变化
|
| | | | (30.3) | | | | | | 8.7 | | | | | | 85.4 | | |
|
其他非流动负债的变动
|
| | | | (9.8) | | | | | | (79.6) | | | | | | (228.0) | | |
|
经营活动提供的净现金(用于)
|
| | | | (9.3) | | | | | | 379.0 | | | | | | 543.1 | | |
| 投资活动产生的现金流量: | | | | | | | | | | | | | | | | | | | |
|
增加财产、设备和软件
|
| | | | (41.1) | | | | | | (47.4) | | | | | | (97.2) | | |
|
出售财产和设备的收益
|
| | | | — | | | | | | 1.6 | | | | | | — | | |
|
应收可转换票据投资
|
| | | | — | | | | | | — | | | | | | (5.0) | | |
|
收购子公司和业务,扣除收购的现金
|
| | | | — | | | | | | (0.5) | | | | | | — | | |
|
投资活动所用现金净额
|
| | | | (41.1) | | | | | | (46.3) | | | | | | (102.2) | | |
| 筹资活动产生的现金流量: | | | | | | | | | | | | | | | | | | | |
|
发行普通股的收益
|
| | | | 152.2 | | | | | | — | | | | | | — | | |
|
债务人占有设施的收益
|
| | | | 153.0 | | | | | | — | | | | | | — | | |
|
对占有设施的债务人的付款
|
| | | | (153.0) | | | | | | — | | | | | | — | | |
|
支付股息
|
| | | | — | | | | | | — | | | | | | (1,200.4) | | |
|
偿还债务和偿还债务溢价
|
| | | | (87.8) | | | | | | (61.8) | | | | | | (1,278.4) | | |
|
借款所得款项
|
| | | | 248.8 | | | | | | 60.0 | | | | | | 1,773.8 | | |
|
债务发行成本的支付
|
| | | | (18.3) | | | | | | — | | | | | | (29.7) | | |
|
融资租赁本金支付
|
| | | | (2.1) | | | | | | (1.3) | | | | | | (1.1) | | |
|
支付Steinhoff定期贷款
|
| | | | (83.5) | | | | | | — | | | | | | — | | |
|
(用于)筹资活动提供的现金净额
|
| | | | 209.3 | | | | | | (3.1) | | | | | | (735.8) | | |
|
现金及现金等价物的净增(减)额
|
| | | | 158.9 | | | | | | 329.6 | | | | | | (294.9) | | |
|
期初现金及现金等价物
|
| | | | 16.1 | | | | | | 175.0 | | | | | | 504.6 | | |
|
期末现金及现金等价物
|
| | | $ | 175.0 | | | | | $ | 504.6 | | | | | $ | 209.7 | | |
| | | |
年
|
|
|
建筑物
|
| |
30
|
|
|
设备、电脑及其他
|
| |
2到5
|
|
|
家具和固定装置
|
| |
7
|
|
|
商店标志
|
| |
7
|
|
|
车辆
|
| |
5
|
|
| | | |
2020财年
|
| |
2021财年
|
| ||||||
|
财政年度开始时的余额
|
| | | $ | 19.2 | | | | | $ | 19.4 | | |
|
为满足保证而支付的款项
|
| | | | (6.8) | | | | | | (7.8) | | |
|
为交付的新产品保留保修
|
| | | | 6.1 | | | | | | 8.3 | | |
|
先前存在的保修负债估计的变化
|
| | | | 0.9 | | | | | | 3.4 | | |
|
财政年度结束时的余额
|
| | | | 19.4 | | | | | | 23.3 | | |
|
减:计入应计负债的流动部分
|
| | | | (5.4) | | | | | | (6.0) | | |
|
计入其他非流动负债的非流动部分
|
| | | $ | 14.0 | | | | | $ | 17.3 | | |
| | | |
2019财年
|
| |
2020财年
|
| |
2021财年
|
| |||||||||
|
销售成本
|
| | | $ | 0.2 | | | | | $ | 0.1 | | | | | $ | 0.3 | | |
|
销售和营销费用
|
| | | | 1.6 | | | | | | 1.0 | | | | | | 4.3 | | |
|
一般及行政开支
|
| | | | 0.8 | | | | | | 0.6 | | | | | | 1.9 | | |
|
匹配贡献总额
|
| | | $ | 2.6 | | | | | $ | 1.7 | | | | | $ | 6.5 | | |
| | | |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||
|
供应商奖励
|
| | | $ | 48.8 | | | | | $ | 35.9 | | |
|
财务公司
|
| | | | 4.2 | | | | | | 10.1 | | |
|
加盟商
|
| | | | 1.5 | | | | | | 1.1 | | |
|
应收所得税
|
| | | | 2.1 | | | | | | 9.8 | | |
|
租户改善津贴
|
| | | | 0.3 | | | | | | 1.4 | | |
|
保险
|
| | | | 9.0 | | | | | | 7.7 | | |
|
其他应收款
|
| | | | 0.9 | | | | | | 2.6 | | |
|
减:呆账准备金
|
| | | | (2.1) | | | | | | (1.4) | | |
|
合计
|
| | | $ | 64.7 | | | | | $ | 67.2 | | |
| | | |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||
|
租赁改善
|
| | | $ | 177.7 | | | | | $ | 210.0 | | |
|
电脑设备
|
| | | | 21.1 | | | | | | 30.1 | | |
|
其他财产和设备
|
| | | | 19.5 | | | | | | 22.2 | | |
|
办公设备和家具
|
| | | | 28.3 | | | | | | 30.2 | | |
|
融资租赁资产
|
| | | | 11.1 | | | | | | 11.0 | | |
|
土地和建筑物
|
| | | | 4.8 | | | | | | 4.8 | | |
|
在建工程
|
| | | | 2.6 | | | | | | 14.3 | | |
|
图形
|
| | | | 10.0 | | | | | | 7.4 | | |
|
物料搬运设备
|
| | | | 17.0 | | | | | | 17.8 | | |
|
建筑标志
|
| | | | 39.0 | | | | | | 39.7 | | |
|
财产和设备
|
| | | | 331.1 | | | | | | 387.5 | | |
|
累计折旧
|
| | | | (192.4) | | | | | | (216.7) | | |
|
物业及设备净额
|
| | | $ | 138.7 | | | | | $ | 170.8 | | |
| | | |
商誉
|
| |
商品名称
|
| ||||||
|
2019年10月2日余额
|
| | | $ | 873.6 | | | | | $ | 589.8 | | |
|
添加
|
| | | | 0.5 | | | | | | — | | |
|
2020年9月29日余额
|
| | | | 874.1 | | | | | | 589.8 | | |
|
减值损失
|
| | | | (47.2) | | | | | | — | | |
|
2021年9月28日余额
|
| | | $ | 826.9 | | | | | $ | 589.8 | | |
| | | |
总成本
|
| |
累计
摊销 |
| |
净携带
价值 |
| |||||||||
|
2019年10月2日余额
|
| | | $ | 102.0 | | | | | $ | (54.0) | | | | | $ | 48.0 | | |
|
添加
|
| | | | 18.1 | | | | | | — | | | | | | 18.1 | | |
|
摊销费用
|
| | | | — | | | | | | (17.4) | | | | | | (17.4) | | |
|
2020年9月29日余额
|
| | | $ | 120.1 | | | | | $ | (71.4) | | | | | $ | 48.7 | | |
|
添加
|
| | | | 22.9 | | | | | | — | | | | | | 22.9 | | |
|
摊销费用
|
| | | | — | | | | | | (17.1) | | | | | | (17.1) | | |
|
2021年9月28日余额
|
| | | $ | 143.0 | | | | | $ | (88.5) | | | | | $ | 54.5 | | |
| | | |
使用寿命
(年) |
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||
| 非摊销: | | | | | | | | | | | | | | | | |
|
商品名称
|
| | | | | | $ | 589.8 | | | | | $ | 589.8 | | |
| 摊销: | | | | | | | | | | | | | | | | |
|
专利和商标
|
| |
10
|
| | | | 0.8 | | | | | | 0.8 | | |
|
竞业禁止合同
|
| |
5
|
| | | | 7.1 | | | | | | 7.1 | | |
|
特许经营权和许可
|
| |
10
|
| | | | 18.9 | | | | | | 20.2 | | |
|
软件成本
|
| |
3到10
|
| | | | 93.3 | | | | | | 114.9 | | |
|
无形资产总额
|
| | | | | | | 709.9 | | | | | | 732.8 | | |
|
累计摊销
|
| | | | | | | (71.4) | | | | | | (88.5) | | |
|
无形资产,净额
|
| | | | | | $ | 638.5 | | | | | $ | 644.3 | | |
|
会计年度
|
| | | | | | |
|
2022
|
| | | $ | 19.1 | | |
|
2023
|
| | | | 15.6 | | |
|
2024
|
| | | | 9.3 | | |
|
2025
|
| | | | 3.3 | | |
|
2026
|
| | | | 2.4 | | |
|
此后
|
| | | | 4.8 | | |
| | | |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||||||||||||||
| | | |
校长
|
| |
未摊销
折扣和 债务发行 成本 |
| |
校长
|
| |
未摊销
折扣和 债务发行 成本 |
| ||||||||||||
|
资本化融资租赁协议
|
| | | $ | 4.0 | | | | | $ | — | | | | | $ | 2.7 | | | | | $ | — | | |
|
2021年定期贷款
|
| | | | — | | | | | | — | | | | | | 1,250.0 | | | | | | (42.4) | | |
|
2018年定期贷款
|
| | | | 464.9 | | | | | | (234.5) | | | | | | — | | | | | | — | | |
|
2018年PIK贷款
|
| | | | 203.6 | | | | | | (163.1) | | | | | | — | | | | | | — | | |
|
嵌入式衍生工具
|
| | | | — | | | | | | (18.3) | | | | | | — | | | | | | — | | |
|
长期负债合计
|
| | | | 672.5 | | | | | | (415.9) | | | | | | 1,252.7 | | | | | | (42.4) | | |
|
减:长期债务的当前到期日
|
| | | | (21.6) | | | | | | — | | | | | | (10.7) | | | | | | — | | |
|
长期债务,扣除当前到期日
|
| | | $ | 650.9 | | | | | $ | (415.9) | | | | | $ | 1,242.0 | | | | | $ | (42.4) | | |
|
债务工具
|
| | | | | | |
|
2018年定期贷款
|
| | | $ | 269.2 | | |
|
2018年PIK贷款
|
| | | | 201.2 | | |
|
2020年定期贷款
|
| | | | 18.6 | | |
|
ABL设施
|
| | | | 1.3 | | |
|
合计
|
| | | $ | 490.3 | | |
| | | |
公允价值
之上 发行(一) |
| |
分配
百分比(b) |
| |
分配
收益 (C = 4亿美元* B) |
| |
公平的
的价值 分叉 嵌入式 衍生品(d) |
| |
价值
分配给 债务宿主 (e = c-d) |
| |||||||||||||||
|
2018年定期贷款
|
| | | $ | 400.0 | | | | | | 48.3% | | | | | $ | 193.3 | | | | | $ | 56.0 | | | | | $ | 137.3 | | |
|
2018年PIK贷款
|
| | | | 112.7 | | | | | | 13.6% | | | | | | 54.5 | | | | | | 45.3 | | | | | | 9.2 | | |
|
床垫公司
分享 |
| | | | 315.0 | | | | | | 38.1% | | | | | | 152.2 | | | | | | 不适用 | | | | | | 不适用 | | |
|
合计
|
| | | $ | 827.7 | | | | | | 100.0% | | | | | $ | 400.0 | | | | | | 不适用 | | | | | | 不适用 | | |
| 平均历史超额可用性占 最大信用 |
| |
适用费率
欧洲美元贷款和 信用证费用 |
| |
适用费率
ABR贷款 |
| ||||||
|
大于或等于66.7%
|
| | | | 1.25% | | | | | | 0.25% | | |
|
小于66.7%且大于或等于33.3%
|
| | | | 1.50% | | | | | | 0.50% | | |
|
小于33.3%
|
| | | | 1.75% | | | | | | 0.75% | | |
|
会计年度
|
| | | | | | |
|
2022
|
| | | $ | 10.7 | | |
|
2023
|
| | | | 17.0 | | |
|
2024
|
| | | | 12.5 | | |
|
2025
|
| | | | 9.4 | | |
|
2026
|
| | | | 12.5 | | |
|
此后
|
| | | | 1,190.6 | | |
|
合计
|
| | | $ | 1,252.7 | | |
| | | |
网本
价值截至 2019年10月1日 |
| |
公允价值计量
|
| |
2019财年
减值 |
| |||||||||||||||||||||
| | | |
1级
|
| |
2级
|
| |
3级
|
| |||||||||||||||||||||
|
商誉及无形资产(注3)
|
| | | $ | 1,463.4 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,463.4 | | | | | $ | 813.1 | | |
|
财产和设备(注2)
|
| | | | 154.7 | | | | | | — | | | | | | — | | | | | | 154.7 | | | | | | 9.3 | | |
| | | |
网本
价值截至 9月29日, 2020 |
| |
公允价值计量
|
| |
2020财年
减值 |
| |||||||||||||||||||||
| | | |
1级
|
| |
2级
|
| |
3级
|
| |||||||||||||||||||||
|
商誉及无形资产(注3)
|
| | | $ | 1,463.9 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,463.9 | | | | | $ | — | | |
|
经营租赁使用权资产(附注6)
|
| | | | 1,297.4 | | | | | | — | | | | | | — | | | | | | 1,297.4 | | | | | | 9.5 | | |
|
财产和设备(注2)
|
| | | | 138.7 | | | | | | — | | | | | | — | | | | | | 138.7 | | | | | | 3.7 | | |
| | | |
网本
价值截至 9月28日, 2021 |
| |
公允价值计量
|
| |
2021财年
减值 |
| |||||||||||||||||||||
| | | |
1级
|
| |
2级
|
| |
3级
|
| |||||||||||||||||||||
|
商誉及无形资产(注3)
|
| | | $ | 1,416.7 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,416.7 | | | | | $ | 47.2 | | |
|
经营租赁使用权资产(附注6)
|
| | | | 1,320.9 | | | | | | — | | | | | | — | | | | | | 1,320.9 | | | | | | 4.7 | | |
|
财产和设备(注2)
|
| | | | 170.8 | | | | | | — | | | | | | — | | | | | | 170.8 | | | | | | 1.3 | | |
|
履约保证书(注1)
|
| | | | 1.1 | | | | | | — | | | | | | — | | | | | | 1.1 | | | | | | — | | |
|
估值技术
|
| |
重要的
不可观察 输入 |
| |
不可观察
输入 |
| |||
| 商誉 | | | | | | | | | | |
|
收入法和市场法
|
| |
WACC
|
| | | | 10.1% | | |
| 无形资产 | | | | | | | | | | |
|
收入法
|
| |
WACC
|
| | | | 11.1% | | |
|
收入法
|
| |
版税率
|
| | | | 2% | | |
| 财产和设备 | | | | | | | | | | |
|
收入法
|
| |
WACC
|
| | | | 11.1% | | |
|
估值技术
|
| |
重要的
不可观察 输入 |
| |
不可观察
输入 |
| |||
| 使用权资产 | | | | | | | | | | |
|
收入法和市场法
|
| |
WACC
|
| | | | 9.25% | | |
| 财产和设备 | | | | | | | | | | |
|
收入法
|
| |
WACC
|
| | | | 13% | | |
|
估值技术
|
| |
重要的
不可观察 输入 |
| |
不可观察
输入 |
|
| 使用权资产 | | | | | | | |
|
收入法和市场法
|
| |
WACC
|
| |
7−9%
|
|
| 财产和设备 | | | | | | | |
|
收入法
|
| |
WACC
|
| |
11−13%
|
|
| 商誉 | | | | | | | |
|
收入法
|
| |
WACC
|
| |
11%
|
|
| | | |
网本
价值截至 9月29日, 2020 |
| |
公允价值计量
|
| ||||||||||||||||||
| | | |
1级
|
| |
2级
|
| |
3级
|
| |||||||||||||||
|
2018年PIK贷款-嵌入衍生工具
|
| | | $ | (18.3) | | | | | $ | — | | | | | $ | (18.3) | | | | | $ | — | | |
| | | |
网本
价值截至 9月28日, 2021 |
| |
公允价值计量
|
| ||||||||||||||||||
| | | |
1级
|
| |
2级
|
| |
3级
|
| |||||||||||||||
|
应收可转换票据(附注1)
|
| | | $ | 5.1 | | | | | $ | — | | | | | $ | — | | | | | $ | 5.1 | | |
| | | |
2020年9月29日
|
| |||||||||||||||
| | | |
估计的
公允价值 |
| |
公允价值
分叉 嵌入式 衍生品 |
| |
携带
价值 |
| |||||||||
|
2018年定期贷款-2级
|
| | | $ | 515.2 | | | | | $ | — | | | | | $ | 230.4 | | |
|
2018年PIK贷款-2级
|
| | | $ | 210.2 | | | | | $ | (18.3) | | | | | $ | 22.2 | | |
|
(百万)
|
| |
据报道
在话题840下(1) |
| |
话题842
(租赁) |
| |
据报道
在话题842下 |
| |||||||||
|
现金及现金等价物
|
| | | $ | 175.0 | | | | | $ | — | | | | | $ | 175.0 | | |
|
应收账款,净额
|
| | | | 65.5 | | | | | | — | | | | | | 65.5 | | |
|
库存,净额
|
| | | | 166.3 | | | | | | — | | | | | | 166.3 | | |
|
预付租金
|
| | | | 37.3 | | | | | | (36.8) | | | | | | 0.5 | | |
|
其他预付费用和其他流动资产
|
| | | | 43.6 | | | | | | 7.4 | | | | | | 51.0 | | |
|
流动资产总额
|
| | | | 487.7 | | | | | | (29.4) | | | | | | 458.3 | | |
|
物业及设备净额
|
| | | | 154.7 | | | | | | — | | | | | | 154.7 | | |
|
经营租赁使用权资产(2)
|
| | | | — | | | | | | 1,142.1 | | | | | | 1,142.1 | | |
|
无形资产-商品名称
|
| | | | 589.8 | | | | | | — | | | | | | 589.8 | | |
|
其他无形资产,净值
|
| | | | 48.0 | | | | | | — | | | | | | 48.0 | | |
|
商誉
|
| | | | 873.6 | | | | | | — | | | | | | 873.6 | | |
|
其他非流动资产
|
| | | | 20.3 | | | | | | (2.3) | | | | | | 18.0 | | |
|
总资产
|
| | | $ | 2,174.1 | | | | | $ | 1,110.4 | | | | | $ | 3,284.5 | | |
| 流动负债: | | | | | | | | | | | | | | | | | | | |
|
应付账款
|
| | | $ | 154.4 | | | | | $ | — | | | | | $ | 154.4 | | |
|
经营租赁负债,流动(3)
|
| | | | — | | | | | | 159.5 | | | | | | 159.5 | | |
|
其他应计负债
|
| | | | 230.7 | | | | | | (7.3) | | | | | | 223.4 | | |
|
客户存款
|
| | | | 38.6 | | | | | | — | | | | | | 38.6 | | |
|
长期债务的流动部分
|
| | | | 1.3 | | | | | | — | | | | | | 1.3 | | |
|
流动负债合计
|
| | | | 425.0 | | | | | | 152.2 | | | | | | 577.2 | | |
|
净长期债务
|
| | | | 321.3 | | | | | | — | | | | | | 321.3 | | |
|
递延所得税
|
| | | | 16.7 | | | | | | — | | | | | | 16.7 | | |
|
递延租金负债
|
| | | | 55.4 | | | | | | (55.4) | | | | | | — | | |
|
经营租赁负债,扣除流动部分(3)
|
| | | | — | | | | | | 1,043.1 | | | | | | 1,043.1 | | |
|
其他非流动负债
|
| | | | 44.8 | | | | | | (24.3) | | | | | | 20.5 | | |
|
负债总额
|
| | | | 863.2 | | | | | | 1,115.6 | | | | | | 1,978.8 | | |
| 股东权益: | | | | | | | | | | | | | | | | | | | |
|
(百万)
|
| |
据报道
在话题840下(1) |
| |
话题842
(租赁) |
| |
据报道
在话题842下 |
| |||||||||
|
额外实收资本
|
| | | | 4,736.7 | | | | | | — | | | | | | 4,736.7 | | |
|
累计赤字(4)
|
| | | | (3,425.8) | | | | | | (5.2) | | | | | | (3,431.0) | | |
|
股东权益总额
|
| | | | 1,310.9 | | | | | | (5.2) | | | | | | 1,305.7 | | |
|
总负债和股东权益
|
| | | $ | 2,174.1 | | | | | $ | 1,110.4 | | | | | $ | 3,284.5 | | |
| | |||||||||||||||||||
| | | |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||
|
经营租赁使用权资产
|
| | | $ | 1,297.4 | | | | | $ | 1,320.9 | | |
|
经营租赁负债,流动部分
|
| | | $ | 247.4 | | | | | $ | 241.6 | | |
|
经营租赁负债,扣除流动部分
|
| | | | 1,190.7 | | | | | | 1,189.4 | | |
|
经营租赁负债总额
|
| | | $ | 1,438.1 | | | | | $ | 1,431.0 | | |
| | | |
2020财年
|
| |
2021财年
|
| ||||||
|
经营租赁成本
|
| | | $ | 360.0 | | | | | $ | 343.9 | | |
|
短期租赁成本
|
| | | | 7.7 | | | | | | 7.1 | | |
|
可变租赁成本
|
| | | | 93.5 | | | | | | 98.2 | | |
|
总租赁成本
|
| | | $ | 461.2 | | | | | $ | 449.2 | | |
| | | |
2020财年
|
| |
2021财年
|
| ||||||
|
为经营租赁支付的现金
|
| | | $ | 279.9 | | | | | $ | 359.2 | | |
| | | |
2020财年
|
| |
2021财年
|
| ||||||
|
为换取新的经营租赁负债而获得的使用权资产(1)
|
| | | $ | 321.5 | | | | | $ | 233.0 | | |
| | | |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||
|
加权平均剩余租期(年)
|
| | | | 6.4 | | | | | | 6.1 | | |
|
加权平均增量借款利率
|
| | | | 11.3% | | | | | | 8.7% | | |
|
会计年度
|
| | | | | | |
|
2022
|
| | | $ | 348.6 | | |
|
2023
|
| | | | 361.6 | | |
|
2024
|
| | | | 296.1 | | |
|
2025
|
| | | | 232.5 | | |
|
2026
|
| | | | 196.7 | | |
|
此后
|
| | | | 384.1 | | |
|
总租赁付款额
|
| | | | 1,819.6 | | |
|
减:推算利息
|
| | | | 388.6 | | |
|
经营租赁负债总额
|
| | | | 1,431.0 | | |
|
减:当期经营租赁负债
|
| | | | 241.6 | | |
|
非流动经营租赁负债总额
|
| | | $ | 1,189.4 | | |
|
会计年度
|
| | | | | | |
|
2020
|
| | | $ | 359.0 | | |
|
2021
|
| | | | 336.4 | | |
|
2022
|
| | | | 311.6 | | |
|
2023
|
| | | | 276.0 | | |
|
2024
|
| | | | 231.5 | | |
|
此后
|
| | | | 541.1 | | |
|
合计
|
| | | $ | 2,055.6 | | |
| | | |
2019财年
|
| |
2020财年
|
| |
2021财年
|
| |||||||||||||||||||||||||||
| | | |
(以百万计,百分比除外)
|
| |||||||||||||||||||||||||||||||||
|
砖和砂浆
|
| | | $ | 2,752.3 | | | | | | 92.9% | | | | | $ | 2,942.5 | | | | | | 90.4% | | | | | $ | 4,056.8 | | | | | | 92.3% | | |
|
数字的
|
| | | | 113.7 | | | | | | 3.8% | | | | | | 263.7 | | | | | | 8.1% | | | | | | 305.5 | | | | | | 7.0% | | |
|
其他业务(1)
|
| | | | 96.3 | | | | | | 3.3% | | | | | | 50.4 | | | | | | 1.5% | | | | | | 30.6 | | | | | | 0.7% | | |
|
总净收入
|
| | | $ | 2,962.3 | | | | | | 100.0% | | | | | $ | 3,256.6 | | | | | | 100.0% | | | | | $ | 4,392.9 | | | | | | 100.0% | | |
| | | |
2019财年
|
| |
2020财年
|
| |
2021财年
|
| |||||||||
| 当前的: | | | | | | | | | | | | | | | | | | | |
|
联邦
|
| | | $ | (1.0) | | | | | $ | (0.2) | | | | | $ | 36.1 | | |
|
状态
|
| | | | 1.7 | | | | | | 2.4 | | | | | | 7.5 | | |
|
当前税收总额
|
| | | | 0.7 | | | | | | 2.2 | | | | | | 43.6 | | |
| 推迟: | | | | | | | | | | | | | | | | | | | |
|
联邦
|
| | | | (23.8) | | | | | | 45.0 | | | | | | (20.7) | | |
|
状态
|
| | | | (21.0) | | | | | | (1.5) | | | | | | (5.3) | | |
|
递延税款总额
|
| | | | (44.8) | | | | | | 43.5 | | | | | | (26.0) | | |
|
所得税(福利)费用总额
|
| | | $ | (44.1) | | | | | $ | 45.7 | | | | | $ | 17.6 | | |
| | | |
2019财年
|
| |
2020财年
|
| |
2021财年
|
| |||||||||
|
税率的调节:
|
| | | | | | | | | | | | | | | | | | |
|
按联邦法定税率计算的所得税费用(福利)
21% |
| | | $ | (212.1) | | | | | $ | 36.0 | | | | | $ | (31.0) | | |
|
州税费用(收益),扣除联邦所得税
影响 |
| | | | (37.0) | | | | | | 7.0 | | | | | | (9.5) | | |
|
州费率变化
|
| | | | (6.4) | | | | | | 6.7 | | | | | | (1.4) | | |
|
联邦估价津贴
|
| | | | 147.1 | | | | | | 8.1 | | | | | | 39.5 | | |
|
国家估价津贴
|
| | | | 21.3 | | | | | | (10.8) | | | | | | 12.6 | | |
|
不可扣除的商誉
|
| | | | 30.7 | | | | | | — | | | | | | 6.5 | | |
|
其他调整
|
| | | | 12.3 | | | | | | (1.3) | | | | | | 0.9 | | |
|
所得税费用总额(收益)
|
| | | $ | (44.1) | | | | | $ | 45.7 | | | | | $ | 17.6 | | |
|
有效所得税率
|
| | | | 4.4% | | | | | | 26.7% | | | | | | (11.9)% | | |
| | | |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||
| 递延所得税资产: | | | | | | | | | | | | | |
|
呆账准备金
|
| | | $ | 0.5 | | | | | $ | 0.3 | | |
|
存货
|
| | | | 1.9 | | | | | | 2.4 | | |
|
应计负债和准备金
|
| | | | 16.6 | | | | | | 20.4 | | |
|
其他非流动负债
|
| | | | 17.5 | | | | | | 25.6 | | |
|
税收抵免和供款结转
|
| | | | 1.7 | | | | | | 1.1 | | |
|
净经营亏损结转
|
| | | | 250.3 | | | | | | 272.6 | | |
|
商誉
|
| | | | 91.3 | | | | | | 76.4 | | |
|
可摊销无形资产
|
| | | | 25.7 | | | | | | 22.7 | | |
|
租赁责任
|
| | | | 359.2 | | | | | | 360.3 | | |
|
不允许的利息费用
|
| | | | 107.4 | | | | | | 127.7 | | |
|
估价津贴
|
| | | | (391.8) | | | | | | (441.3) | | |
|
递延所得税资产总额
|
| | | | 480.3 | | | | | | 468.2 | | |
| 递延所得税负债: | | | | | | | | | | | | | |
|
非摊销无形资产
|
| | | | (147.7) | | | | | | (148.0) | | |
|
经营租赁使用权资产
|
| | | | (330.2) | | | | | | (331.0) | | |
|
财产和设备
|
| | | | (11.4) | | | | | | (17.8) | | |
|
其他流动资产
|
| | | | (4.6) | | | | | | (5.6) | | |
|
贷款折扣
|
| | | | (46.6) | | | | | | — | | |
|
递延所得税负债总额
|
| | | | (540.5) | | | | | | (502.4) | | |
|
递延所得税负债净额
|
| | | $ | (60.2) | | | | | $ | (34.2) | | |
| | | |
2020财年
|
| |
2021财年
|
| ||||||
|
财政年度开始时的余额
|
| | | $ | (390.8) | | | | | $ | (391.8) | | |
|
额外津贴
|
| | | | (1.0) | | | | | | (49.5) | | |
|
财政年度结束时的余额
|
| | | $ | (391.8) | | | | | $ | (441.3) | | |
| | | |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||
|
资产返还权
|
| | | $ | 22.0 | | | | | $ | 28.5 | | |
|
软硬件维护
|
| | | | 13.2 | | | | | | 19.8 | | |
|
保险和员工福利
|
| | | | 8.8 | | | | | | 5.7 | | |
|
空间租赁和展位设置
|
| | | | 0.6 | | | | | | 1.8 | | |
|
其他流动资产
|
| | | | 3.3 | | | | | | 6.2 | | |
|
合计
|
| | | $ | 47.9 | | | | | $ | 62.0 | | |
| | | |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||
|
销售退货和换货
|
| | | $ | 49.6 | | | | | $ | 66.4 | | |
|
广告
|
| | | | 35.2 | | | | | | 85.4 | | |
|
奖金
|
| | | | 30.8 | | | | | | 31.9 | | |
|
销售和财产税
|
| | | | 26.5 | | | | | | 29.1 | | |
|
其他应计运营费用
|
| | | | 24.3 | | | | | | 41.4 | | |
|
保险和保险费
|
| | | | 21.6 | | | | | | 21.5 | | |
|
员工工资、工资税和预扣税
|
| | | | 10.3 | | | | | | 30.9 | | |
|
不动产税
|
| | | | 9.4 | | | | | | 9.4 | | |
|
假期
|
| | | | 7.5 | | | | | | 6.4 | | |
|
产品保修
|
| | | | 5.4 | | | | | | 6.0 | | |
|
兴趣
|
| | | | 5.7 | | | | | | 0.7 | | |
|
合法的
|
| | | | 4.7 | | | | | | 7.2 | | |
|
遣散费
|
| | | | 1.4 | | | | | | 3.4 | | |
|
合计
|
| | | $ | 232.4 | | | | | $ | 339.7 | | |
| | | |
9月29日,
2020 |
| |
9月28日,
2021 |
| ||||||
|
产品保修
|
| | | | 14.0 | | | | | | 17.3 | | |
|
递延工资税
|
| | | | 12.1 | | | | | | 9.5 | | |
|
递延供应商奖励
|
| | | | 2.7 | | | | | | 2.9 | | |
|
长期激励和递延薪酬计划
|
| | | | 0.4 | | | | | | 16.3 | | |
|
合计
|
| | | $ | 29.2 | | | | | $ | 46.0 | | |
| | | |
奖
数量 |
| |
授予日期
公允价值 (以千计) |
| |
加权
平均 剩下的 寿命(年) |
| |
估计的
聚合的 价值 (以千计) |
| ||||||||||||
|
授予的期权
|
| | | | 33.8 | | | | | $ | 25.9 | | | | | | 10.0 | | | | | $ | 873.2 | | |
|
行使的期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
期权被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
余额,2019年10月1日
|
| | | | 33.8 | | | | | | | | | | | | 9.8 | | | | | | 873.2 | | |
|
截至2019年10月1日归属
|
| | | | 33.8 | | | | | | | | | | | | | | | | | | 873.2 | | |
|
授予的期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
行使的期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
期权被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
余额,2020年9月29日
|
| | | | 33.8 | | | | | | | | | | | | 8.8 | | | | | | 873.2 | | |
|
截至2020年9月29日归属
|
| | | | 33.8 | | | | | | | | | | | | | | | | | | 873.2 | | |
|
授予的期权
|
| | | | 11.3 | | | | | | 20.3 | | | | | | — | | | | | | 229.1 | | |
|
行使的期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
期权被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
余额,2021年9月28日
|
| | | | 45.1 | | | | | | | | | | | | 8.1 | | | | | $ | 1,102.3 | | |
|
截至2021年9月28日归属
|
| | | | 45.1 | | | | | | | | | | | | | | | | | $ | 1,102.3 | | |
| | | |
2019财年
|
| |
2020财年(1)
|
| |
2021财年
|
| |||||||||
|
预期期限(年)
|
| | | | 10 | | | | | | 0 | | | | | | 10 | | |
|
预期波动率
|
| | | | 44.0% | | | | | | —% | | | | | | 47.0% | | |
|
预期股息收益率
|
| | | | —% | | | | | | —% | | | | | | —% | | |
|
无风险利率
|
| | | | 1.80% | | | | | | —% | | | | | | 0.81% | | |
|
加权平均授予日公允价值
|
| | | $ | 25,850 | | | | | $ | 0 | | | | | $ | 20,344 | | |
| | | |
2019财年
|
| |
2020财年
|
| |
2021财年
|
|
|
折扣率
|
| |
10.6至10.7%
|
| |
10.8至15.5%
|
| |
11.7%至12.2%
|
|
|
税率
|
| |
25.5%
|
| |
25.5%
|
| |
25.5%
|
|
|
长期增长率
|
| |
2.5%
|
| |
2.5%
|
| |
2.5%
|
|
|
缺乏适销性的折扣
|
| |
11.0%
|
| |
11.0%
|
| |
11.0%
|
|
| | | |
奖
数量 |
| |
加权
平均 锻炼 价格 (以千计) |
| |
加权
平均 剩下的 寿命(年) |
| |
估计的
聚合的 价值 (以千计) |
| ||||||||||||
|
授予的奖项-员工
|
| | | | 1,209.1 | | | | | $ | 37.0 | | | | | | 3.3 | | | | | $ | 44,736.7 | | |
|
授予的奖项-NED
|
| | | | 273.8 | | | | | | 38.1 | | | | | | 3.3 | | | | | | 10,431.8 | | |
|
行使的奖项
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
奖项被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
余额,2019年10月1日
|
| | | | 1,482.9 | | | | | | | | | | | | | | | | | | 55,168.5 | | |
|
截至2019年10月1日归属
|
| | | | — | | | | | | | | | | | | | | | | | | — | | |
|
授予的奖项-员工
|
| | | | 772.2 | | | | | | 34.2 | | | | | | 3.0 | | | | | | 26,409.2 | | |
|
授予的奖项-NED
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
行使的奖项
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
奖项被没收
|
| | | | (455.4) | | | | | | 37.0 | | | | | | — | | | | | | (16,849.8) | | |
|
余额,2020年9月29日
|
| | | | 1,799.7 | | | | | | | | | | | | 2.6 | | | | | | 64,727.9 | | |
|
截至2020年9月29日归属
|
| | | | 297.7 | | | | | | 37.3 | | | | | | | | | | | | 11,104.2 | | |
|
授予的奖项-员工
|
| | | | 141.4 | | | | | | 36.3 | | | | | | 3.0 | | | | | | 5,132.8 | | |
|
授予的奖项-NED
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
行使的奖项
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
奖项被没收
|
| | | | (77.3) | | | | | | 36.3 | | | | | | — | | | | | | (2,806.0) | | |
|
余额,2021年9月28日
|
| | | | 1,863.8 | | | | | | | | | | | | 1.68 | | | | | $ | 67,054.7 | | |
|
截至2021年9月28日归属
|
| | | | 537.1 | | | | | $ | 36.3 | | | | | | | | | | | $ | 19,496.7 | | |
| | | |
2019财年
|
| |
2020财年
|
| |
2021财年
|
| |||||||||
| (损失)收入(百万): | | | | | | | | | | | | | | | | | | | |
|
普通股股东可获得的(损失)收入-
基本 |
| | | $ | (965.8) | | | | | $ | 125.6 | | | | | $ | (165.1) | | |
|
普通股股东可获得的(损失)收入-
摊薄后 |
| | | $ | (965.8) | | | | | $ | 125.6 | | | | | $ | (165.1) | | |
| 分享: | | | | | | | | | | | | | | | | | | | |
|
已发行普通股加权平均数-基本
|
| | | | 18,619 | | | | | | 19,960 | | | | | | 19,960 | | |
|
基于库存股票法的稀释性股票期权的净效应
|
| | | | — | | | | | | 13 | | | | | | — | | |
|
已发行普通股加权平均数-稀释
|
| | | | 18,619 | | | | | | 19,973 | | | | | | 19,960 | | |
|
每股普通股基本(亏损)收入
|
| | | $ | (51,871) | | | | | $ | 6,293 | | | | | $ | (8,272) | | |
|
每股普通股的稀释(亏损)收入
|
| | | $ | (51,871) | | | | | $ | 6,288 | | | | | $ | (8,272) | | |
| | | |
2019财年
|
| |
2020财年
|
| |
2021财年
|
| |||||||||
|
已付利息
|
| | | $ | 1.9 | | | | | $ | 57.2 | | | | | $ | 51.8 | | |
|
已付所得税(退款)
|
| | | | 1.2 | | | | | | (28.1) | | | | | | 49.4 | | |
|
资本支出的未付负债
|
| | | | (1.6) | | | | | | (0.4) | | | | | | 4.0 | | |
|
履约权证投资
|
| | | | — | | | | | | — | | | | | | 1.1 | | |
| | | |
2020年9月29日
|
| |
2021年9月28日
|
| ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | |
|
公司内部应收子公司
|
| | | $ | 568.5 | | | | | $ | 195.2 | | |
|
流动资产总额
|
| | | | 568.5 | | | | | | 195.2 | | |
|
递延所得税资产
|
| | | | 10.9 | | | | | | 38.3 | | |
|
对子公司的投资
|
| | | | 697.7 | | | | | | — | | |
|
总资产
|
| | | $ | 1,277.1 | | | | | $ | 233.5 | | |
| 负债和股东权益(赤字) | | | | | | | | | | | | | |
|
长期债务,扣除折扣和债务发行成本
|
| | | $ | 22.1 | | | | | $ | — | | |
|
对子公司的投资
|
| | | | — | | | | | | 330.5 | | |
|
其他非流动负债
|
| | | | — | | | | | | 12.4 | | |
|
负债总额
|
| | | | 22.1 | | | | | | 342.9 | | |
|
承诺与或有事项
|
| | | | | | | | | | | | |
|
股东权益总额(亏损)
|
| | | | 1,255.0 | | | | | | (109.4) | | |
|
总负债和股东权益
|
| | | $ | 1,277.1 | | | | | $ | 233.5 | | |
| | | |
财政年度结束
|
| |||||||||||||||
| | | |
10月1日,
2019 |
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| |||||||||
| 营业费用: | | | | | | | | | | | | | | | | | | | |
|
一般及行政开支
|
| | | $ | 7.4 | | | | | $ | 13.2 | | | | | $ | 7.8 | | |
|
特别奖金和董事费
|
| | | | — | | | | | | — | | | | | | 151.9 | | |
|
总营业费用
|
| | | | 7.4 | | | | | | 13.2 | | | | | | 159.7 | | |
|
运营损失
|
| | | | (7.4) | | | | | | (13.2) | | | | | | (159.7) | | |
| 其他费用(收入): | | | | | | | | | | | | | | | | | | | |
|
利息支出,净额
|
| | | | 32.2 | | | | | | 18.8 | | | | | | 3.7 | | |
|
嵌入衍生工具的重新计量
|
| | | | 4.6 | | | | | | (68.1) | | | | | | — | | |
|
债务清偿损失
|
| | | | — | | | | | | — | | | | | | 201.2 | | |
|
其他费用总额(收入)
|
| | | | 36.8 | | | | | | (49.3) | | | | | | 204.9 | | |
|
所得税前的(亏损)收入和子公司亏损(收入)的份额
|
| | | | (44.2) | | | | | | 36.1 | | | | | | (364.6) | | |
|
所得税(费用)福利
|
| | | | (27.8) | | | | | | (9.0) | | | | | | 27.3 | | |
|
子公司(亏损)收入份额
|
| | | | (893.8) | | | | | | 98.5 | | | | | | 172.2 | | |
|
净(亏损)收入
|
| | | $ | (965.8) | | | | | $ | 125.6 | | | | | $ | (165.1) | | |
| | | | | | | | | |
财政年度结束
|
| |||||||||
| | | |
2019年10月1日
|
| |
9月29日,
2020 |
| |
9月28日,
2021 |
| |||||||||
|
经营活动提供的净现金(用于)
|
| | | $ | (206.7) | | | | | $ | — | | | | | $ | 208.5 | | |
|
投资活动提供的净现金
|
| | | | — | | | | | | — | | | | | | 1,200.4 | | |
| 筹资活动产生的现金流量: | | | | | | | | | | | | | | | | | | | |
|
发行普通股的收益
|
| | | | 152.2 | | | | | | — | | | | | | — | | |
|
借款所得款项
|
| | | | 54.6 | | | | | | — | | | | | | — | | |
|
债务发行成本的支付
|
| | | | (0.1) | | | | | | — | | | | | | — | | |
|
支付股息
|
| | | | — | | | | | | — | | | | | | (1,200.4) | | |
|
偿还债务和债务赎回溢价
|
| | | | — | | | | | | — | | | | | | (208.5) | | |
|
筹资活动提供的现金净额
|
| | | | 206.7 | | | | | | — | | | | | | (1,408.9) | | |
|
现金及现金等价物净增加额
|
| | | | — | | | | | | — | | | | | | — | | |
|
期初现金及现金等价物
|
| | | | — | | | | | | — | | | | | | — | | |
|
期末现金及现金等价物
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | |
2020年9月29日
|
| |||||||||
| | | |
校长
|
| |
未摊销折扣
和债务发行成本 |
| ||||||
|
2018年PIK贷款
|
| | | $ | 203.6 | | | | | $ | (163.1) | | |
|
PIK贷款嵌入衍生工具
|
| | | | — | | | | | | (18.3) | | |
|
长期负债合计
|
| | | $ | 203.6 | | | | | $ | (181.4) | | |
| | | |
公允价值
之上 发行(一) |
| |
分配
百分比(b) |
| |
分配
收益 (C = 4亿美元* B) |
| |
公允价值
分叉的 嵌入式 衍生品(d) |
| |
价值
分配给 债务宿主 (e = c-d) |
| |||||||||||||||
|
2018年定期贷款
|
| | | $ | 400.0 | | | | | | 48.3% | | | | | $ | 193.3 | | | | | $ | 56.0 | | | | | $ | 137.3 | | |
|
2018年PIK贷款
|
| | | | 112.7 | | | | | | 13.6% | | | | | | 54.5 | | | | | | 45.3 | | | | | | 9.2 | | |
|
床垫公司股票
|
| | | | 315.0 | | | | | | 38.1% | | | | | | 152.2 | | | | | | 不适用 | | | | | | 不适用 | | |
|
合计
|
| | | $ | 827.7 | | | | | | 100.0% | | | | | $ | 400.0 | | | | | | 不适用 | | | | | | 不适用 | | |
| | | |
奖
数量 |
| |
授予日公允价值
(以千计) |
| |
加权
平均 剩下的 寿命(年) |
| |
估计的
聚合的 价值 (以千计) |
| ||||||||||||
|
授予的期权
|
| | | | 33.8 | | | | | $ | 25.9 | | | | | | 10.0 | | | | | $ | 873.2 | | |
|
行使的期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
期权被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
余额,2019年10月1日
|
| | | | 33.8 | | | | | | | | | | | | 9.8 | | | | | | 873.2 | | |
|
截至2019年10月1日归属
|
| | | | 33.8 | | | | | | | | | | | | | | | | | | 873.2 | | |
|
授予的期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
行使的期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
期权被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
余额,2020年9月29日
|
| | | | 33.8 | | | | | | | | | | | | 8.8 | | | | | | 873.2 | | |
|
截至2020年9月29日归属
|
| | | | 33.8 | | | | | | | | | | | | | | | | | | 873.2 | | |
|
授予的期权
|
| | | | 11.3 | | | | | | 20.3 | | | | | | — | | | | | | 229.1 | | |
|
行使的期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
期权被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
余额,2021年9月28日
|
| | | | 45.1 | | | | | | | | | | | | 8.1 | | | | | $ | 1,102.3 | | |
|
截至2021年9月28日归属
|
| | | | 45.1 | | | | | | | | | | | | | | | | | $ | 1,102.3 | | |
| | | |
2019财年
|
| |
2020财年(1)
|
| |
2021财年
|
| |||||||||
|
预期期限(年)
|
| | | | 10 | | | | | | 0 | | | | | | 10 | | |
|
预期波动率
|
| | | | 44.0% | | | | | | —% | | | | | | 47.0% | | |
|
预期股息收益率
|
| | | | —% | | | | | | —% | | | | | | —% | | |
|
无风险利率
|
| | | | 1.80% | | | | | | —% | | | | | | 0.81% | | |
|
加权平均授予日公允价值
|
| | | $ | 25,850 | | | | | $ | 0 | | | | | $ | 20,344 | | |
| | | |
2019财年
|
| |
2020财年
|
| |
2021财年
|
|
|
折扣率
|
| |
10.6至10.7%
|
| |
10.8至15.5%
|
| |
11.7%至12.2%
|
|
|
税率
|
| |
25.5%
|
| |
25.5%
|
| |
25.5%
|
|
|
长期增长率
|
| |
2.5%
|
| |
2.5%
|
| |
2.5%
|
|
|
缺乏适销性的折扣
|
| |
11.0%
|
| |
11.0%
|
| |
11.0%
|
|
| | | |
奖励数量
|
| |
加权
平均 锻炼 价格 (以千计) |
| |
加权
平均 剩下的 寿命(年) |
| |
估计的
聚合的 价值 (以千计) |
| | ||||||||||||||
|
授予的奖项-员工
|
| | | | 1,209.1 | | | | | $ | 37.0 | | | | | | 3.3 | | | | | $ | 44,736.7 | | | | ||
|
授予的奖项-NED
|
| | | | 273.8 | | | | | | 38.1 | | | | | | 3.3 | | | | | | 10,431.8 | | | | ||
|
行使的奖项
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
奖项被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
余额,2019年10月1日
|
| | | | 1,482.9 | | | | | | | | | | | | | | | | | | 55,168.5 | | | | ||
|
截至2019年10月1日归属
|
| | | | — | | | | | | | | | | | | | | | | | | — | | | | ||
|
授予的奖项-员工
|
| | | | 772.2 | | | | | | 34.2 | | | | | | 3.0 | | | | | | 26,409.2 | | | | ||
|
授予的奖项-NED
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
行使的奖项
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
奖项被没收
|
| | | | (455.4) | | | | | | 37.0 | | | | | | — | | | | | | (16,849.8) | | | | ||
|
余额,2020年9月29日
|
| | | | 1,799.7 | | | | | | | | | | | | 2.6 | | | | | | 64,727.9 | | | | ||
|
截至2020年9月29日归属
|
| | | | 297.7 | | | | | | 37.3 | | | | | | | | | | | | 11,104.2 | | | | ||
|
授予的奖项-员工
|
| | | | 141.4 | | | | | | 36.3 | | | | | | 3.0 | | | | | | 5,132.8 | | | | ||
|
授予的奖项-NED
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
行使的奖项
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
奖项被没收
|
| | | | (77.3) | | | | | | 36.3 | | | | | | — | | | | | | (2,806.0) | | | | ||
|
余额,2021年9月28日
|
| | | | 1,863.8 | | | | | | | | | | | | 1.68 | | | | | $ | 67,054.7 | | | | | |
|
截至2021年9月28日归属
|
| | | | 537.1 | | | | | $ | 36.3 | | | | | | | | | | | $ | 19,496.7 | | | | ||
| |
SEC注册费
|
| | | $ | * | | |
| |
FINRA申请费
|
| | | | * | | |
| |
证券交易所上市费
|
| | | | * | | |
| |
印刷费用和开支
|
| | | | * | | |
| |
会计费用和开支
|
| | | | * | | |
| |
法律费用和开支
|
| | | | * | | |
| |
蓝天费用和开支
|
| | | | * | | |
| |
转让代理费用和开支
|
| | | | * | | |
| |
董事和高级职员保险
|
| | | | * | | |
| |
各种各样的
|
| | | | * | | |
| |
全部的:
|
| | | $ | * | | |
| |
附件
数字 |
| |
附件说明
|
|
| |
1.1**
|
| | 包销协议形式 | |
| |
3.1†
|
| | 现有修订的公司注册证书,日期为2021年9月7日 | |
| |
3.2†
|
| | 目前有效的章程 | |
| |
3.3**
|
| | 经修订和重述的公司注册证书表格 | |
| |
3.4**
|
| | 经修订和重述的章程形式 | |
| |
4.1**
|
| | 普通股证书的形式 | |
| |
4.2**
|
| | 登记权协议形式 | |
| |
5.1**
|
| | Simpson Thacher & Bartlett LLP的意见 | |
| |
10.1**
|
| | John W. Eck的录取通知书,日期为2019年11月15日 | |
| |
10.2**
|
| | Maarten O. Jager的录取通知书,日期为2020年1月21日 | |
| |
10.3**
|
| | Jody W. Putnam录取通知书,日期为2021年2月22日 | |
| |
10.4**
|
| | Larry L. Fultz的录取通知书,日期为2017年11月8日 | |
| |
10.5**
|
| | Jonathan Sider录取通知书,日期为2016年2月3日 | |
| |
10.6**
|
| | 2019年综合激励计划 | |
| |
10.7**
|
| | 2019年综合激励计划下管理层限制性股票奖励及虚拟贷款奖励协议表格 | |
| |
10.8**
|
| | 2019年综合激励计划下非雇员董事限制性股票奖励及虚拟贷款奖励协议表格 | |
| |
10.9**
|
| | 2019年综合激励计划下的股票期权协议形式 | |
| |
10.10**
|
| | 年度短期激励计划 | |
| |
10.11**
|
| | Mattress Firm,Inc.执行不合格超额计划,2017年1月1日生效 | |
| |
10.12*
|
| | Tempur-Pedic North America,LLC、Sealy Mattress Manufacturing Company,LLC和Mattress Firm,Inc.于2019年6月17日签署的总括协议 | |
| |
附件
数字 |
| |
附件说明
|
|
| |
10.13*
|
| | Serta Simmons Bedding,LLC和Mattress Firm,Inc.于2017年1月1日签署的零售商主协议 | |
| |
10.14*
|
| | 2021年9月24日,Mattress Firm,Inc.(作为借款人、担保方)和Barclays Banks PLC(作为行政代理人)签订了基于高级担保资产的循环信贷安排 | |
| |
10.15*
|
| | 2021年9月24日,Mattress Firm,Inc.作为借款人(担保方)和Barclays Bank plc(行政代理人)签订了高级担保定期贷款 | |
| |
10.16**
|
| | Mattress Firm Group Inc. 2022年综合奖励计划 | |
| |
10.17**
|
| | 2022综合激励计划下的限制性股票协议表格 | |
| |
10.18**
|
| | 首次公开募股RSU授予表格 | |
| |
21.1†
|
| | 附属公司名单 | |
| |
23.1**
|
| | Deloitte & Touche LLP的同意 | |
| |
23.2**
|
| | Simpson Thacher & Bartlett LLP的同意(包含在此处的附件 5.1中) | |
| |
24.1**
|
| | 授权书(包含在表格S-1上的注册声明的签名页上) | |
| |
签名
|
| |
标题
|
|
| |
John W. Eck
|
| |
总裁、首席执行官兼董事
(首席执行官) |
|
| |
Maarten O. Jager
|
| |
首席财务官
(首席财务官) |
|
| |
Douglas Manko
|
| |
高级Vice President兼财务总监
(首席会计官) |
|
| |
保罗·W·索尔达托斯
|
| |
董事兼Shlomo Kramer
|
|
| |
Kevin C. Conroy
|
| |
董事
|
|
| |
Christopher T. Cook
|
| |
董事
|
|
| |
Robert F. Hull, Jr.
|
| |
董事
|
|
| |
彼得·R·萨克斯
|
| |
董事
|
|