| | | |
每股
|
| |
合计
|
| ||||||
|
公开发行价格
|
| | | $ | 92.50 | | | | | $ | 1,000,000,018 | | |
|
承销折扣及佣金
|
| | | $ | 1.85 | | | | | $ | 20,000,001 | | |
|
收益,在提供费用之前,给我们
|
| | | $ | 90.65 | | | | | $ | 980,000,017 | | |
| | | |
页
|
| |||
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-4 | | | |
| | | | | S-8 | | | |
| | | | | S-10 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-18 | | | |
| | | | | S-20 | | | |
| | | | | S-21 | | | |
| | | | | S-25 | | | |
| | | | | S-27 | | | |
| | | | | S-38 | | | |
| | | | | S-46 | | | |
| | | | | S-46 | | | |
| | | | | S-46 | | | |
| | | | | S-47 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 14 | | | |
| | | | | | 21 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 26 | | |
| | | |
截至2025年6月30日
|
| |||||||||||||||
| | | |
实际
|
| |
调整后
本次发行 |
| |
如进一步调整
为并发 可转换票据 提供 |
| |||||||||
| | | |
(单位:千,份额除外
和每股数据) |
| |||||||||||||||
|
现金及现金等价物
|
| | | $ | 1,679,300 | | | | | $ | 2,658,750 | | | | | $ | 5,353,200 | | |
| 债务: | | | | | | | | | | | | | | | | | | | |
|
2029年到期的2.00%可转换优先票据
|
| | | | 501,600 | | | | | | 501,600 | | | | | | 501,600 | | |
|
2031年到期的3.00%可转换优先票据
|
| | | | 501,200 | | | | | | 501,200 | | | | | | 501,200 | | |
|
于并发可换股票据发售中于2030年到期的1.00%可换股优先票据本金额(2)
|
| | | | — | | | | | | — | | | | | | 1,375,000 | | |
|
于并发可换股票据发售中于2032年到期的2.75%可换股优先票据本金额(2)
|
| | | | — | | | | | | — | | | | | | 1,375,000 | | |
|
未摊还债务发行成本(3)
|
| | | | (24,600) | | | | | | (24,600) | | | | | | (80,150) | | |
|
其他(4)
|
| | | | 8,000 | | | | | | 8,000 | | | | | | 8,000 | | |
|
总债务
|
| | | | 986,200 | | | | | | 986,200 | | | | | | 3,680,650 | | |
| | | |
截至2025年6月30日
|
| |||||||||||||||
| | | |
实际
|
| |
调整后
本次发行 |
| |
如进一步调整
为并发 可转换票据 提供 |
| |||||||||
| | | |
(单位:千,份额除外
和每股数据) |
| |||||||||||||||
| 股东权益: | | | | | | | | | | | | | | | | | | | |
|
普通股:面值A类0.01欧元,B类0.10欧元
和C类欧元0.09;授权股份(A类: 500,000,000张,乙类:37,138,658张,丙类: 37,748,658);已发行股份(A类:326,342,270, B类:35,698,674和C类:无);股 未偿还(A类:203,006,418,B类:35,698,674, 和C类:无)实际;326,342,270股A类股 已发行和213,817,229 A类未偿还,作为 调整后,发行326,342,270只A类和 213,817,229 A类未偿还为进一步 调整后(5)(6) |
| | | | 9,200 | | | | | | 9,200 | | | | | | 9,200 | | |
|
库存股成本:A类:实际123,335,852;
经调整的112,525,041只A类、112,525,041只A类 进一步调整 |
| | | | (1,922,100) | | | | | | (1,753,622) | | | | | | (1,753,622) | | |
|
额外实收资本
|
| | | | 2,001,400 | | | | | | 2,812,372 | | | | | | 2,812,372 | | |
|
累计其他综合损失
|
| | | | (1,900) | | | | | | (1,900) | | | | | | (1,900) | | |
|
留存收益
|
| | | | 3,688,900 | | | | | | 3,688,900 | | | | | | 3,688,900 | | |
|
股东权益合计
|
| | | | 3,775,500 | | | | | | 4,754,950 | | | | | | 4,754,950 | | |
|
总资本
|
| | | | 3,082,400 | | | | | | 3,082,400 | | | | | | 3,082,400 | | |
| | |||||||||||||||||||
| | | |
提供
|
| |||
|
假设公开发行价格A类份额
|
| | | $ | 92.50 | | |
|
截至2025年6月30日的有形账面净值A类份额
|
| | | $ | 12.08 | | |
|
归属于此次发行的每股A类股有形账面净值增加
|
| | | $ | 3.40 | | |
|
作为通过承销商进行假定发行后调整后的每股A类股有形账面净值
|
| | | $ | 15.48 | | |
|
在此类假定发行中向新投资者稀释每股A类股(1)
|
| | | $ | 77.02 | | |
|
姓名
|
| |
股票数量
|
| |||
|
高盛 Sachs & Co. LLC
|
| | | | 5,405,405 | | |
|
摩根士丹利 & Co. LLC
|
| | | | 2,162,162 | | |
|
美国银行证券公司。
|
| | | | 1,621,622 | | |
|
花旗集团环球市场公司。
|
| | | | 1,621,622 | | |
|
合计
|
| | | | 10,810,811 | | |
| | | |
每
分享 |
| |
合计
|
| ||||||||||||
| | | |
无
运动 |
| |
全
运动 |
| ||||||||||||
|
公开发行价格
|
| | | $ | 92.50 | | | | | $ | 1,000,000,018 | | | | | $ | 1,149,999,960 | | |
|
由我们支付的承销折扣和佣金
|
| | | $ | 1.85 | | | | | $ | 20,000,001 | | | | | $ | 22,999,999 | | |
|
收益,未计费用,给我们
|
| | | $ | 90.65 | | | | | $ | 980,000,017 | | | | | $ | 1,126,999,961 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 14 | | | |
| | | | | | 21 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 26 | | |
|
项目
|
| |
金额
|
| |||
|
SEC注册费
|
| | | $ | (1)(2) | | |
|
会计费用及开支
|
| | | | (1) | | |
|
法律费用和开支
|
| | | | (1) | | |
|
杂费杂费
|
| | | | (1) | | |
|
合计
|
| | | $ | (1) | | |