| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 17.00 | | | | | $ | 684,722,226 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.935 | | | | | $ | 37,659,722 | | |
Proceeds before expenses, to us
|
| | | $ | 16.065 | | | | | $ | 356,643,000 | | |
Proceeds before expenses, to the selling stockholders
|
| | | $ | 16.065 | | | | | $ | 290,419,504 | | |
|
BofA Securities
|
| | Goldman Sachs & Co. LLC | | | Nomura | |
| Credit Suisse | | | Morgan Stanley | | | Baird | | | Guggenheim Securities | | | Jefferies | |
|
BMO Capital Markets
|
| |
KeyBanc Capital Markets
|
| |
William Blair
|
| |
Houlihan Lokey
|
| |
Moelis & Company
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 24 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 87 | | | |
| | | | 110 | | | |
| | | | 118 | | | |
| | | | 134 | | | |
| | | | 137 | | | |
| | | | 140 | | | |
| | | | 146 | | | |
| | | | 151 | | | |
| | | | 153 | | | |
| | | | 157 | | | |
| | | | 166 | | | |
| | | | 166 | | | |
| | | | 166 | | | |
| | | | F-1 | | |
| | |
Years Ended December 31,
|
| |||||||||
(dollars in millions, except per share data)
|
| |
2020
|
| |
2019
|
| ||||||
Statement of Operations Data | | | | | | | | | | | | | |
Net sales
|
| | | $ | 875.4 | | | | | $ | 733.4 | | |
Cost of sales
|
| | | | 478.4 | | | | | | 409.9 | | |
Gross profit
|
| | | | 397.0 | | | | | | 323.5 | | |
Selling, general, and administrative expenses
|
| | | | 195.2 | | | | | | 179.4 | | |
Research, development, and engineering
|
| | | | 20.0 | | | | | | 19.9 | | |
Acquisition and restructuring related expense (income)
|
| | | | 19.3 | | | | | | (16.3) | | |
Amortization of intangible assets
|
| | | | 37.9 | | | | | | 41.8 | | |
Operating income
|
| | | | 124.6 | | | | | | 98.7 | | |
Interest expense, net
|
| | | | 73.6 | | | | | | 84.5 | | |
Other (income) expense, net
|
| | | | (6.8) | | | | | | 2.1 | | |
Total other expense
|
| | | | 66.8 | | | | | | 86.6 | | |
Income from operations before income taxes
|
| | | | 57.8 | | | | | | 12.1 | | |
Provision for income taxes
|
| | | | 14.5 | | | | | | 3.6 | | |
Net income
|
| | | $ | 43.3 | | | | | $ | 8.5 | | |
Net income margin
|
| | | | 4.9% | | | | | | 1.2% | | |
Cash Flow Data | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 213.8 | | | | | $ | 94.0 | | |
Net cash (used in) provided by investing activities
|
| | | | (13.0) | | | | | | 4.0 | | |
Net cash used in financing activities
|
| | | | (135.1) | | | | | | (65.1) | | |
Balance Sheet Data (as of period end) | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 114.9 | | | | | $ | 47.2 | | |
Property, plant, and equipment, net
|
| | | | 142.3 | | | | | | 139.9 | | |
Goodwill and intangibles
|
| | | | 2,034.5 | | | | | | 2,068.7 | | |
Total assets
|
| | | | 2,607.1 | | | | | | 2,603.1 | | |
Long term debt
|
| | | | 1,300.3 | | | | | | 1,147.8 | | |
Total liabilities
|
| | | | 1,803.4 | | | | | | 1,569.6 | | |
Redeemable stock
|
| | | | 594.5 | | | | | | 869.5 | | |
Stockholders’ equity
|
| | | | 209.2 | | | | | | 164.0 | | |
Total liabilities, redeemable stock and stockholders’ equity
|
| | | $ | 2,607.1 | | | | | $ | 2,603.1 | | |
Non-GAAP Data(1) | | | | ||||||||||
Adjusted EBITDA(2)
|
| | | | 231.6 | | | | | | 172.4 | | |
Adjusted EBITDA margin(2)
|
| | | | 26.5% | | | | | | 23.5% | | |
| | |
Years Ended
December 31, |
| | |||||
(dollars in millions, except per share data)
|
| |
2020
|
| | |||||
Pro forma: | | | | | | | | | | |
Pro forma earnings per common share(3) | | | | | | | | | | |
Basic
|
| | | $ | 0.16 | | | | | |
Diluted
|
| | | $ | 0.16 | | | | | |
Pro forma weighted average common share(3) | | | | | | | | | | |
Basic
|
| | | | 208,845,104 | | | | | |
Diluted
|
| | | | 215,830,871 | | | | | |
| | |
Fiscal Years
|
| |||||||||
(dollars in millions)
|
| |
2020
|
| |
2019
|
| ||||||
Net income
|
| | | $ | 43.3 | | | | | $ | 8.5 | | |
Depreciation
|
| | | | 18.8 | | | | | | 17.2 | | |
Amortization
|
| | | | 44.0 | | | | | | 46.8 | | |
Interest expense
|
| | | | 73.6 | | | | | | 84.5 | | |
Income taxes
|
| | | | 14.5 | | | | | | 3.6 | | |
| | |
Fiscal Years
|
| |||||||||
(dollars in millions)
|
| |
2020
|
| |
2019
|
| ||||||
EBITDA
|
| | | | 194.2 | | | | | | 160.6 | | |
Stock-based compensation(a)
|
| | | | 1.9 | | | | | | 1.6 | | |
Sponsor management fees(b)
|
| | | | 0.8 | | | | | | 0.8 | | |
Currency exchange items(c)
|
| | | | (4.7) | | | | | | 4.2 | | |
Acquisition and restructuring related expenses, net(d)
|
| | | | 32.1 | | | | | | 1.4 | | |
Other(e)
|
| | | | 7.3 | | | | | | 3.8 | | |
Total Adjustments
|
| | | $ | 37.4 | | | | | $ | 11.8 | | |
Adjusted EBITDA
|
| | | $ | 231.6 | | | | | $ | 172.4 | | |
Adjusted EBITDA margin
|
| | | | 26.5% | | | | | | 23.5% | | |
Number of Shares
|
| |
Date Available for Resale
|
|
5,225,759 | | |
On the date of this offering (March 11, 2021)
|
|
186,110,621 | | |
180 days after this offering (September 8, 2021) subject to certain exceptions
|
|
(dollars in millions, except per share data)
|
| |
Actual
|
| |
As of December 31,
2020 pro forma |
| |
Pro forma
as adjusted |
| |||||||||
Cash and cash equivalents(1)
|
| | | $ | 114.9 | | | | | $ | 114.9 | | | | | $ | 116.8 | | |
Debt: | | | | | | | | | | | | | | | | | | | |
First Lien Term Facility, due August 4, 2024
|
| | | | 958.0 | | | | | | 958.0 | | | | | | 834.4 | | |
First Lien Incremental Term Facility, due August 4, 2026
|
| | | | 150.0 | | | | | | 150.0 | | | | | | 130.7 | | |
Second Lien Term Facility, due August 4, 2025
|
| | | | 205.0 | | | | | | 205.0 | | | | | | — | | |
ABL Facility
|
| | | | — | | | | | | — | | | | | | — | | |
Capital lease obligations
|
| | | | 9.7 | | | | | | 9.7 | | | | | | 9.7 | | |
Total debt(2)
|
| | | | 1,322.7 | | | | | | 1,322.7 | | | | | | 974.8 | | |
Redeemable stock: | | | | | | | | | | | | | | | | | | | |
Class A stock, $0.001 par value per share, 1,500,000 shares
authorized, 872,598 shares issued and 869,823 shares outstanding on an actual basis; no shares authorized, issued or outstanding on a pro forma and pro forma as adjusted basis |
| | | | 594.5 | | | | | | — | | | | | | — | | |
Class C stock, $0.001 par value per share; 100 shares
authorized, 100 shares issued and outstanding on an actual basis; no shares authorized, issued or outstanding on a pro forma and pro forma as adjusted basis |
| | | | — | | | | | | — | | | | | | — | | |
Stockholders’ equity:
|
| | | | | | | | | | | | | | | | | | |
Common stock, $0.001 par value per share; 150,000 shares
authorized, 19,728 shares issued and 14,220 shares outstanding on an actual basis; 300,000,000 shares authorized and 209,414,158 shares issued and outstanding on a pro forma basis; 750,000,000 shares authorized and 231,614,158 shares issued and outstanding on a pro forma as adjusted basis |
| | | | — | | | | | | — | | | | | | 0.2 | | |
Preferred stock, $0.001 par value per share, no shares authorized, issued or outstanding on an actual and pro forma basis; 100,000,000 shares authorized, no shares issued or outstanding on a pro forma as adjusted basis
|
| | | | — | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 10.3 | | | | | | 613.7 | | | | | | 963.3 | | |
Treasury stock
|
| | | | (3.7) | | | | | | (3.7) | | | | | | (3.7) | | |
Retained earnings
|
| | | | 203.0 | | | | | | 194.1 | | | | | | 194.1 | | |
Accumulated other comprehensive loss
|
| | | | (0.4) | | | | | | (0.4) | | | | | | (0.4) | | |
Total stockholders’ equity
|
| | | | 209.2 | | | | | | 803.7 | | | | | | 1,153.5 | | |
Total capitalization
|
| | | $ | 2,126.5 | | | | | $ | 2,126.4 | | | | | $ | 2,128.3 | | |
|
Initial public offering price per share
|
| | | $ | 17.00 | | |
|
Pro forma net tangible book value (deficit) per share as of December 31, 2020
|
| | | $ | (5.88) | | |
|
Increase in pro forma as adjusted net tangible book value (deficit) per share attributable to new investors purchasing common stock in this offering
|
| | | $ | 2.07 | | |
|
Pro forma as adjusted net tangible book value (deficit) per share after this offering
|
| | | $ | (3.80) | | |
|
Dilution per share to new investors purchasing common stock in this offering
|
| | | $ | 20.80 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Avg/Share
|
| |||||||||||||||||||||
(dollars in thousands, except per share amounts)
|
| |
Number
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 209,414,158 | | | | | | 90.4% | | | | | $ | 870,319,260 | | | | | | 69.8% | | | | | $ | 4.16 | | |
New investors
|
| | | | 22,200,000 | | | | | | 9.6% | | | | | $ | 377,400,000 | | | | | | 30.2% | | | | | $ | 17.00 | | |
Total
|
| | | | 231,614,158 | | | | | | 100% | | | | | $ | 1,247,719,260 | | | | | | 100% | | | | | | | | |
|
Class B common shares issued as of December 31, 2020
|
| | | | 3,846,960 | | |
|
Less: Class B treasury shares as of December 31, 2020
|
| | | | (1,074,031) | | |
|
Net Class B common shares outstanding as of December 31, 2020
|
| | | | 2,772,929 | | |
|
Converted net Class A shares as of December 31, 2020(a)
|
| | | | 207,300,411 | | |
|
Less: converted Class A treasury shares outstanding as of December 31, 2020
|
| | | | (659,182) | | |
|
Common shares issued as of December 31, 2020
|
| | | | 209,414,158 | | |
| | |
Years Ended December 31,
|
| |||||||||
(dollars in millions, except per share data)
|
| |
2020
|
| |
2019
|
| ||||||
Statement of Operations Data | | | | | | | | | | | | | |
Net sales
|
| | | $ | 875.4 | | | | | $ | 733.4 | | |
Cost of sales
|
| | | | 478.4 | | | | | | 409.9 | | |
Gross profit
|
| | | | 397.0 | | | | | | 323.5 | | |
Selling, general, and administrative expenses
|
| | | | 195.2 | | | | | | 179.4 | | |
Research, development, and engineering
|
| | | | 20.0 | | | | | | 19.9 | | |
Acquisition and restructuring related expense (income)
|
| | | | 19.3 | | | | | | (16.3) | | |
Amortization of intangible assets
|
| | | | 37.9 | | | | | | 41.8 | | |
Operating income
|
| | | | 124.6 | | | | | | 98.7 | | |
Interest expense, net
|
| | | | 73.6 | | | | | | 84.5 | | |
Other (income) expense, net
|
| | | | (6.8) | | | | | | 2.1 | | |
Total other expense
|
| | | | 66.8 | | | | | | 86.6 | | |
Income from operations before income taxes
|
| | | | 57.8 | | | | | | 12.1 | | |
Provision for income taxes
|
| | | | 14.5 | | | | | | 3.6 | | |
Net income
|
| | | $ | 43.3 | | | | | $ | 8.5 | | |
Cash Flow Data | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 213.8 | | | | | $ | 94.0 | | |
Net cash (used in) provided by investing activities
|
| | | | (13.0) | | | | | | 4.0 | | |
Net cash used in financing activities
|
| | | | (135.1) | | | | | | (65.1) | | |
Balance Sheet Data (as of period end) | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 114.9 | | | | | $ | 47.2 | | |
Property, plant, and equipment, net
|
| | | | 142.3 | | | | | | 139.9 | | |
Goodwill and intangibles
|
| | | | 2,034.5 | | | | | | 2,068.7 | | |
Total assets
|
| | | | 2,607.1 | | | | | | 2,603.1 | | |
Long term debt
|
| | | | 1,300.3 | | | | | | 1,147.8 | | |
Total liabilities
|
| | | | 1,803.4 | | | | | | 1,569.6 | | |
Redeemable stock
|
| | | | 594.5 | | | | | | 869.5 | | |
Stockholders’ equity
|
| | | | 209.2 | | | | | | 164.0 | | |
Total liabilities, redeemable stock and stockholders’ equity
|
| | | $ | 2,607.1 | | | | | $ | 2,603.1 | | |
| | |
Fiscal Years
|
| | | |||||||||||||||||||||||||||||||
| | |
2020
|
| |
% of Net
Sales |
| |
2019
|
| |
% of Net
Sales |
| |
Increase
(Decrease) |
| |
Percentage
Change |
| ||||||||||||||||||
Net sales
|
| | | $ | 875.4 | | | | | | | | | | | $ | 733.4 | | | | | | | | | | | $ | 142.0 | | | | | | 19.4% | | |
Cost of sales
|
| | | | 478.4 | | | | | | 54.6% | | | | | | 409.9 | | | | | | 55.9% | | | | | | 68.5 | | | | | | 16.7% | | |
Gross profit
|
| | | | 397.0 | | | | | | 45.4% | | | | | | 323.5 | | | | | | 44.1% | | | | | | 73.5 | | | | | | 22.7% | | |
Selling, general, and administrative
expenses |
| | | | 195.2 | | | | | | 22.3% | | | | | | 179.4 | | | | | | 24.5% | | | | | | 15.8 | | | | | | 8.8% | | |
Research, development, and engineering
|
| | | | 20.0 | | | | | | 2.3% | | | | | | 19.9 | | | | | | 2.7% | | | | | | 0.1 | | | | | | 0.5% | | |
Acquisition and restructuring related expense
(income) |
| | | | 19.3 | | | | | | 2.2% | | | | | | (16.3) | | | | | | (2.2)% | | | | | | 35.6 | | | | | | (218.4)% | | |
Amortization of intangible assets
|
| | | | 37.9 | | | | | | 4.3% | | | | | | 41.8 | | | | | | 5.7% | | | | | | (3.9) | | | | | | (9.3)% | | |
Operating income
|
| | | | 124.6 | | | | | | 14.2% | | | | | | 98.7 | | | | | | 13.5% | | | | | | 25.9 | | | | | | 26.2% | | |
Interest expense, net
|
| | | | 73.6 | | | | | | 8.4% | | | | | | 84.5 | | | | | | 11.5% | | | | | | (10.9) | | | | | | (12.9)% | | |
Other (income) expense, net
|
| | | | (6.8) | | | | | | (0.8)% | | | | | | 2.1 | | | | | | 0.3% | | | | | | (8.9) | | | | | | (423.8)% | | |
Total other expense
|
| | | | 66.8 | | | | | | 7.6% | | | | | | 86.6 | | | | | | 11.8% | | | | | | (19.8) | | | | | | (22.9)% | | |
Income from operations before income taxes
|
| | | | 57.8 | | | | | | 6.6% | | | | | | 12.1 | | | | | | 1.6% | | | | | | 45.7 | | | | | | 377.7% | | |
Provision for income taxes
|
| | | | 14.5 | | | | | | 1.7% | | | | | | 3.6 | | | | | | 0.5% | | | | | | 10.9 | | | | | | 302.8% | | |
Net income
|
| | | $ | 43.3 | | | | | | 4.9% | | | | | $ | 8.5 | | | | | | 1.2% | | | | | $ | 34.8 | | | | | | 409.4% | | |
Adjusted EBITDA(a)
|
| | | $ | 231.6 | | | | | | 26.5% | | | | | $ | 172.4 | | | | | | 23.5% | | | | | $ | 59.2 | | | | | | 34.3% | | |
| | |
2020
|
| |||
Volume
|
| | | | 18.5% | | |
Price, net of discounts and allowances
|
| | | | 0.7% | | |
Currency and other
|
| | | | 0.2% | | |
Total
|
| | | | 19.4% | | |
| | |
Fiscal Year 2020
|
| |
Fiscal Year 2019
|
| ||||||||||||||||||||||||||||||
| | |
Total
Hayward |
| |
NAM
|
| |
E&RW
|
| |
Total
Hayward |
| |
NAM
|
| |
E&RW
|
| ||||||||||||||||||
Net sales
|
| | | $ | 875.4 | | | | | $ | 706.5 | | | | | $ | 168.9 | | | | | $ | 733.4 | | | | | $ | 575.9 | | | | | $ | 157.5 | | |
Gross profit
|
| | | $ | 397.0 | | | | | $ | 334.6 | | | | | $ | 62.4 | | | | | $ | 323.5 | | | | | $ | 267.0 | | | | | $ | 56.5 | | |
Gross profit margin %
|
| | | | 45.4% | | | | | | 47.4% | | | | | | 36.9% | | | | | | 44.1% | | | | | | 46.4% | | | | | | 35.9% | | |
Segment income
|
| | | $ | 202.6 | | | | | $ | 171.8 | | | | | $ | 30.8 | | | | | $ | 132.3 | | | | | $ | 105.9 | | | | | $ | 26.4 | | |
Segment income margin %
|
| | | | 23.1% | | | | | | 24.3% | | | | | | 18.2% | | | | | | 18.0% | | | | | | 18.4% | | | | | | 16.8% | | |
Adjusted segment income(a)
|
| | | $ | 241.1 | | | | | $ | 206.9 | | | | | $ | 34.2 | | | | | $ | 176.9 | | | | | $ | 146.8 | | | | | $ | 30.1 | | |
Adjusted segment income margin %(a)
|
| | | | 27.5% | | | | | | 29.3% | | | | | | 20.2% | | | | | | 24.1% | | | | | | 25.5% | | | | | | 19.1% | | |
Expenses not allocated to segments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate expense, net
|
| | | $ | 20.8 | | | | | | | | | | | | | | | | | $ | 8.1 | | | | | | | | | | | | | | |
Acquisition and restructuring related expense (income)
|
| | | $ | 19.3 | | | | | | | | | | | | | | | | | $ | (16.3) | | | | | | | | | | | | | | |
Amortization of intangible assets
|
| | | $ | 37.9 | | | | | | | | | | | | | | | | | $ | 41.8 | | | | | | | | | | | | | | |
Operating income
|
| | | $ | 124.6 | | | | | | | | | | | | | | | | | $ | 98.7 | | | | | | | | | | | | | | |
| | |
Fiscal Years
|
| |
Increase
(Decrease) |
| |
Percentage /
bps Change |
| |||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
Net sales
|
| | | $ | 706.5 | | | | | $ | 575.9 | | | | | $ | 130.6 | | | | | | 22.7% | | |
Gross profit
|
| | | $ | 334.6 | | | | | $ | 267.0 | | | | | $ | 67.6 | | | | | | 25.3% | | |
Gross profit margin %
|
| | | | 47.4% | | | | | | 46.4% | | | | | | 1.0% | | | | | | 100 | | |
Segment income
|
| | | $ | 171.8 | | | | | $ | 105.9 | | | | | $ | 65.9 | | | | | | 62.2% | | |
Segment income margin %
|
| | | | 24.3% | | | | | | 18.4% | | | | | | 5.9% | | | | | | 593 | | |
Adjusted segment income(a)
|
| | | $ | 206.9 | | | | | $ | 146.8 | | | | | $ | 60.1 | | | | | | 40.9% | | |
Adjusted segment income margin %(a)
|
| | | | 29.3% | | | | | | 25.5% | | | | | | 3.8% | | | | | | 379 | | |
| | |
2020
|
| |||
Volume
|
| | | | 22.3% | | |
Price, net of allowances and discounts
|
| | | | 0.6% | | |
Currency and other
|
| | | | (0.2)% | | |
Total
|
| | | | 22.7% | | |
| | |
Fiscal Years
|
| |
Increase
(Decrease) |
| |
Percentage /
bps Change |
| |||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
Net sales
|
| | | $ | 168.9 | | | | | $ | 157.5 | | | | | $ | 11.4 | | | | | | 7.2% | | |
Gross profit
|
| | | $ | 62.4 | | | | | $ | 56.5 | | | | | $ | 5.9 | | | | | | 10.4% | | |
Gross profit margin %
|
| | | | 36.9% | | | | | | 35.9% | | | | | | 1.1% | | | | | | 107 | | |
Segment income
|
| | | $ | 30.8 | | | | | $ | 26.4 | | | | | $ | 4.4 | | | | | | 16.7% | | |
Segment income margin %
|
| | | | 18.2% | | | | | | 16.8% | | | | | | 1.5% | | | | | | 147 | | |
Adjusted segment income(a)
|
| | | $ | 34.2 | | | | | $ | 30.1 | | | | | $ | 4.1 | | | | | | 13.6% | | |
Adjusted segment income margin %(a)
|
| | | | 20.2% | | | | | | 19.1% | | | | | | 1.1% | | | | | | 114 | | |
| | |
2020
|
| |||
Volume
|
| | | | 4.8% | | |
Price, net of allowances and discounts
|
| | | | 1.0% | | |
Currency and other
|
| | | | 1.4% | | |
Total
|
| | | | 7.2% | | |
| | |
Q1 2020
|
| |
Q2 2020
|
| |
Q3 2020
|
| |
Q4 2020
|
| ||||||||||||
Net sales
|
| | | $ | 170.2 | | | | | $ | 220.0 | | | | | $ | 224.5 | | | | | $ | 260.7 | | |
Gross profit
|
| | | $ | 75.6 | | | | | $ | 97.9 | | | | | $ | 106.2 | | | | | $ | 117.3 | | |
Gross profit margin %
|
| | | | 44.4% | | | | | | 44.5% | | | | | | 47.3% | | | | | | 45.0% | | |
Segment income
|
| | | $ | 28.2 | | | | | $ | 53.8 | | | | | $ | 56.1 | | | | | $ | 64.5 | | |
| | |
Q1 2020
|
| |
Q2 2020
|
| |
Q3 2020
|
| |
Q4 2020
|
| ||||||||||||
Segment income margin %
|
| | | | 16.6% | | | | | | 24.5% | | | | | | 25.0% | | | | | | 24.7% | | |
Adjusted segment income(a)
|
| | | $ | 36.3 | | | | | $ | 61.1 | | | | | $ | 64.4 | | | | | $ | 79.3 | | |
Adjusted segment income margin %(a)
|
| | | | 21.3% | | | | | | 27.8% | | | | | | 28.7% | | | | | | 30.4% | | |
| | |
Q1 2019
|
| |
Q2 2019
|
| |
Q3 2019
|
| |
Q4 2019
|
| ||||||||||||
Net sales
|
| | | $ | 146.7 | | | | | $ | 192.1 | | | | | $ | 162.3 | | | | | $ | 232.3 | | |
Gross profit
|
| | | $ | 64.8 | | | | | $ | 87.0 | | | | | $ | 68.8 | | | | | $ | 102.9 | | |
Gross profit margin %
|
| | | | 44.2% | | | | | | 45.3% | | | | | | 42.4% | | | | | | 44.3% | | |
Segment income
|
| | | $ | 17.8 | | | | | $ | 37.9 | | | | | $ | 20.0 | | | | | $ | 56.6 | | |
Segment income margin %
|
| | | | 12.1% | | | | | | 19.7% | | | | | | 12.3% | | | | | | 24.4% | | |
Adjusted segment income(a)
|
| | | $ | 25.9 | | | | | $ | 47.0 | | | | | $ | 32.9 | | | | | $ | 71.1 | | |
Adjusted segment income margin %(a)
|
| | | | 17.7% | | | | | | 24.5% | | | | | | 20.3% | | | | | | 30.6% | | |
| | |
Fiscal Years
|
| |
Increase
(Decrease) |
| |
Percentage
Change |
| |||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
Net income
|
| | | $ | 43.3 | | | | | $ | 8.5 | | | | | $ | 34.8 | | | | | | 409.4% | | |
Depreciation
|
| | | | 18.8 | | | | | | 17.2 | | | | | | 1.6 | | | | | | 9.3% | | |
Amortization
|
| | | | 44.0 | | | | | | 46.8 | | | | | | (2.8) | | | | | | (6.0)% | | |
Interest expense
|
| | | | 73.6 | | | | | | 84.5 | | | | | | (10.9) | | | | | | (12.9)% | | |
Income taxes
|
| | | | 14.5 | | | | | | 3.6 | | | | | | 10.9 | | | | | | 302.8% | | |
EBITDA
|
| | | | 194.2 | | | | | | 160.6 | | | | | | 33.6 | | | | | | 20.9% | | |
Stock-based compensation(a)
|
| | | | 1.9 | | | | | | 1.6 | | | | | | 0.3 | | | | | | 18.8% | | |
Sponsor management fees(b)
|
| | | | 0.8 | | | | | | 0.8 | | | | | | — | | | | | | —% | | |
Currency exchange items(c)
|
| | | | (4.7) | | | | | | 4.2 | | | | | | (8.9) | | | | | | (211.9)% | | |
Acquisition and restructuring related expense, net(d)
|
| | | | 32.1 | | | | | | 1.4 | | | | | | 30.7 | | | | | | n/m | | |
Other(e)
|
| | | | 7.3 | | | | | | 3.8 | | | | | | 3.5 | | | | | | 92.1% | | |
Total Adjustments
|
| | | $ | 37.4 | | | | | $ | 11.8 | | | | | $ | 25.6 | | | | | | 216.9% | | |
Adjusted EBITDA
|
| | | $ | 231.6 | | | | | $ | 172.4 | | | | | $ | 59.2 | | | | | | 34.3% | | |
Adjusted EBITDA margin
|
| | | | 26.5% | | | | | | 23.5% | | | | | | | | | | | | | | |
| | |
Q1 2020
|
| |
Q2 2020
|
| |
Q3 2020
|
| |
Q4 2020
|
| ||||||||||||
Segment income
|
| | | $ | 28.2 | | | | | $ | 53.8 | | | | | $ | 56.1 | | | | | $ | 64.5 | | |
Depreciation
|
| | | | 4.4 | | | | | | 4.5 | | | | | | 4.9 | | | | | | 4.3 | | |
Amortization
|
| | | | 1.3 | | | | | | 1.3 | | | | | | 1.7 | | | | | | 1.9 | | |
Stock-based compensation(a)
|
| | | | 0.5 | | | | | | 0.5 | | | | | | 0.5 | | | | | | — | | |
Currency exchange items(b)
|
| | | | 0.4 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.6 | | |
Acquisition and restructuring related expense, net(c)
|
| | | | 1.9 | | | | | | 1.5 | | | | | | 1.3 | | | | | | 2.8 | | |
Other(d)
|
| | | | (0.4) | | | | | | (0.7) | | | | | | (0.2) | | | | | | 5.2 | | |
Total Adjustments
|
| | | $ | 8.1 | | | | | $ | 7.3 | | | | | $ | 8.3 | | | | | $ | 14.8 | | |
Adjusted segment income
|
| | | $ | 36.3 | | | | | $ | 61.1 | | | | | $ | 64.4 | | | | | $ | 79.3 | | |
Adjusted segment income margin
|
| | | | 21.3% | | | | | | 27.8% | | | | | | 28.7% | | | | | | 30.4% | | |
| | |
Q1 2019
|
| |
Q2 2019
|
| |
Q3 2019
|
| |
Q4 2019
|
| ||||||||||||
Segment income
|
| | | $ | 17.8 | | | | | $ | 37.9 | | | | | $ | 20.0 | | | | | $ | 56.6 | | |
Depreciation
|
| | | | 4.2 | | | | | | 4.2 | | | | | | 4.1 | | | | | | 4.7 | | |
Amortization
|
| | | | 1.2 | | | | | | 1.2 | | | | | | 1.2 | | | | | | 1.3 | | |
Stock-based compensation(a)
|
| | | | 0.7 | | | | | | 0.3 | | | | | | 0.5 | | | | | | (0.2) | | |
Currency exchange items(b)
|
| | | | — | | | | | | — | | | | | | 1.4 | | | | | | 0.8 | | |
Acquisition and restructuring related expense, net(c)
|
| | | | 1.6 | | | | | | 2.7 | | | | | | 3.7 | | | | | | 4.2 | | |
Other(d)
|
| | | | 0.4 | | | | | | 0.7 | | | | | | 2.0 | | | | | | 3.7 | | |
Total Adjustments
|
| | | $ | 8.1 | | | | | $ | 9.1 | | | | | $ | 12.9 | | | | | $ | 14.5 | | |
Adjusted segment income
|
| | | $ | 25.9 | | | | | $ | 47.0 | | | | | $ | 32.9 | | | | | $ | 71.1 | | |
Adjusted segment income margin
|
| | | | 17.7% | | | | | | 24.5% | | | | | | 20.3% | | | | | | 30.6% | | |
| | |
Fiscal Years
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Segment income
|
| | | $ | 171.8 | | | | | $ | 105.9 | | |
Depreciation
|
| | | | 16.6 | | | | | | 16.0 | | |
Amortization
|
| | | | 6.2 | | | | | | 4.9 | | |
Stock-based compensation(a)
|
| | | | 1.2 | | | | | | 1.0 | | |
Acquisition and restructuring related expense, net(b)
|
| | | | 7.5 | | | | | | 12.2 | | |
Other(c)
|
| | | | 3.6 | | | | | | 6.8 | | |
Total Adjustments
|
| | | $ | 35.1 | | | | | $ | 40.9 | | |
Adjusted segment income
|
| | | $ | 206.9 | | | | | $ | 146.8 | | |
Adjusted segment income margin
|
| | | | 29.3% | | | | | | 25.5% | | |
| | |
Fiscal Years
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Segment income
|
| | | $ | 30.8 | | | | | | 26.4 | | |
Depreciation
|
| | | | 1.5 | | | | | | 1.2 | | |
Stock-based compensation(a)
|
| | | | 0.3 | | | | | | 0.3 | | |
Currency exchange items(b)
|
| | | | 1.3 | | | | | | 2.2 | | |
Other(c)
|
| | | | 0.3 | | | | | | 2.2 | | |
Total Adjustments
|
| | | $ | 3.4 | | | | | $ | 3.7 | | |
Adjusted segment income
|
| | | $ | 34.2 | | | | | $ | 30.1 | | |
Adjusted segment income margin
|
| | | | 20.2% | | | | | | 19.1% | | |
| | |
2020
|
| |
2019
|
| ||||||
First Lien Term Facility, due August 4, 2024
|
| | | $ | 958.0 | | | | | $ | 961.5 | | |
Incremental First Lien Term Facility, due August 4, 2026
|
| | | | 150.0 | | | | | | — | | |
Second Lien Term Facility, due August 4, 2025
|
| | | | 205.0 | | | | | | 205.0 | | |
ABL Revolving Credit Facility
|
| | | | — | | | | | | — | | |
Capital lease obligations
|
| | | | 9.7 | | | | | | 2.2 | | |
Total
|
| | | $ | 1,322.7 | | | | | $ | 1,168.7 | | |
| | |
Fiscal Years
|
| |
Increase
(Decrease) |
| |
Percentage
Change |
| |||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 213.8 | | | | | $ | 94.0 | | | | | $ | 119.8 | | | | | | 127.4% | | |
Net cash (used in) provided by investing activities
|
| | | | (13.0) | | | | | | 4.0 | | | | | | (17.0) | | | | | | (425.0)% | | |
Net cash used in financing activities
|
| | | | (135.1) | | | | | | (65.1) | | | | | | (70.0) | | | | | | 107.5% | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | 2.4 | | | | | | — | | | | | | 2.4 | | | | | | —% | | |
Change in cash and cash equivalents
|
| | | $ | 68.1 | | | | | $ | 32.9 | | | | | $ | 35.2 | | | | | | 107.0% | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Long-term debt(a)
|
| | | $ | 0.8 | | | | | $ | 11.3 | | | | | $ | 11.5 | | | | | $ | 939.0 | | | | | $ | 206.5 | | | | | $ | 143.9 | | | | | $ | 1,313.0 | | |
Letters of Credit
|
| | | | 4.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.4 | | |
Operating Lease Commitments(b)
|
| | | | 3.7 | | | | | | 4.4 | | | | | | 4.0 | | | | | | 3.2 | | | | | | 3.3 | | | | | | 23.9 | | | | | | 42.5 | | |
Capital Lease Commitments
|
| | | | 2.0 | | | | | | 2.0 | | | | | | 2.1 | | | | | | 2.0 | | | | | | 1.5 | | | | | | 0.1 | | | | | | 9.7 | | |
Total
|
| | | $ | 10.9 | | | | | $ | 17.7 | | | | | $ | 17.6 | | | | | $ | 944.2 | | | | | $ | 211.3 | | | | | $ | 167.9 | | | | | $ | 1,369.6 | | |
| | |
No. of Facilities
|
| |||||||||||||||||||||
Location
|
| |
Manufacturing
|
| |
Distribution
|
| |
Warehouse
|
| |
Corporate Headquarters
|
| ||||||||||||
North America | | | | | | | | | | | | | | | | | | | | | | | | | |
Arizona
|
| | | | — | | | | | | 2 | | | | | | — | | | | | | — | | |
California
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
No. of Facilities
|
| |||||||||||||||||||||
Location
|
| |
Manufacturing
|
| |
Distribution
|
| |
Warehouse
|
| |
Corporate Headquarters
|
| ||||||||||||
New Jersey
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
North Carolina
|
| | | | 1 | | | | | | 1 | | | | | | 4 | | | | | | — | | |
Rhode Island
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | |
Tennessee
|
| | | | 1 | | | | | | 1 | | | | | | 2 | | | | | | — | | |
Canada
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | — | | |
Europe and Rest of World | | | | | | | | | | | | | | | | | | | | | | | | | |
Australia
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | — | | |
China
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
France
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | — | | |
Spain
|
| | | | 3 | | | | | | 1 | | | | | | — | | | | | | — | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Kevin Holleran
|
| |
52
|
| | President, Chief Executive Officer and Director | |
Eifion Jones
|
| |
53
|
| | Senior Vice President and Chief Financial Officer | |
Donald Smith
|
| |
54
|
| | Senior Vice President, Chief Supply Chain Officer | |
Michael Colicchio
|
| |
59
|
| | Vice President and Corporate Controller | |
Rick Roetken
|
| |
55
|
| | President, North America | |
Fernando Blasco
|
| |
46
|
| | Vice President, General Manager, Europe & Rest of World | |
Non-Employee Directors | | | | | | | |
Mark McFadden
|
| |
43
|
| | Director | |
Timothy Walsh
|
| |
57
|
| | Director | |
Greg Brenneman
|
| |
59
|
| | Director | |
Kevin Brown
|
| |
46
|
| | Director | |
Jason Peters
|
| |
44
|
| | Director | |
Larry Silber
|
| |
64
|
| | Director | |
Arthur Soucy
|
| |
58
|
| | Director | |
Ali Afraz
|
| |
37
|
| | Director | |
Stephen Felice
|
| |
63
|
| | Director | |
Christopher Bertrand
|
| |
36
|
| | Director | |
Christopher Stevenson(1)
|
| |
33
|
| | Director | |
Lori Walker*
|
| |
63
|
| | Director | |
Diane Dayhoff*
|
| |
65
|
| | Director | |
Name and principal position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Option
awards ($)(2) |
| |
Nonequity
incentive plan compensation ($)(3) |
| |
All other
compensation ($)(4) |
| |
Total
($) |
| ||||||||||||||||||
Kevin Holleran
|
| | | | 2020 | | | | | | 710,000 | | | | | | — | | | | | | 1,233,270 | | | | | | 129,645 | | | | | | 2,072,915 | | |
President, Chief Executive Officer and
Director |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eifion Jones
|
| | | | 2020 | | | | | | 311,538 | | | | | | 1,044,195 | | | | | | 455,000 | | | | | | 43,036 | | | | | | 1,853,769 | | |
Senior Vice President and Chief Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rick Roetken
|
| | | | 2020 | | | | | | 444,000 | | | | | | — | | | | | | 550,000 | | | | | | 79,582 | | | | | | 1,073,582 | | |
President, North America
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Anthony Colucci
|
| | | | 2020 | | | | | | 130,952 | | | | | | — | | | | | | 100,000 | | | | | | 1,040,743 | | | | | | 1,271,695 | | |
Former Senior Vice President and Chief Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Option awards
|
| |
Stock awards
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
securities underlying unexercised options (#) unexercisable |
| |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($/share) |
| |
Option
expiration date |
| |
Equity
incentive plan awards: Number of unearned shares, units or other rights that have not vested (#) |
| |
Equity
incentive plan awards: Market or payout value of unearned shares, units or other rights that have not vested ($) |
| |||||||||||||||||||||
Kevin Holleran
|
| | | | 390,000(1) | | | | | | 1,560,000(1) | | | | | | 1,950,000(1) | | | | | | 1.40 | | | | | | 12/24/29 | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 225,567(5) | | | | | | 1,534,537(6) | | |
Eifion Jones
|
| | | | 292,500(2) | | | | | | — | | | | | | — | | | | | | 1.40 | | | | | | 10/14/21 | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | 780,000(3) | | | | | | 780,000(3) | | | | | | 1.40 | | | | | | 04/14/30 | | | | | | — | | | | | | — | | |
Rick Roetken
|
| | | | 234,000(4) | | | | | | 351,000(4) | | | | | | 585,000(4) | | | | | | 0.50 | | | | | | 08/27/28 | | | | | | — | | | | | | — | | |
Anthony Colucci
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Fees earned
or paid in cash ($)(2) |
| |
Option
awards ($)(3) |
| |
Total
($) |
| |||||||||
Ali Afraz(1)
|
| | | | — | | | | | | — | | | | | | — | | |
Christopher Bertrand(1)
|
| | | | — | | | | | | — | | | | | | — | | |
Greg Brenneman(1)
|
| | | | — | | | | | | — | | | | | | — | | |
Kevin D. Brown(1)
|
| | | | — | | | | | | — | | | | | | — | | |
Stephen Felice
|
| | | | 60,000 | | | | | | — | | | | | | 60,000 | | |
Douglas Londal(1)(4)
|
| | | | — | | | | | | — | | | | | | — | | |
Mark McFadden(1)
|
| | | | — | | | | | | — | | | | | | — | | |
Jason Peters(1)
|
| | | | — | | | | | | — | | | | | | — | | |
Larry Silber
|
| | | | 60,000 | | | | | | — | | | | | | 60,000 | | |
Arthur Soucy
|
| | | | 60,000 | | | | | | — | | | | | | 60,000 | | |
Christopher Stevenson(1)
|
| | | | — | | | | | | — | | | | | | — | | |
Timothy Walsh(1)
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Board or
Committee Member |
| |
Chairman of the Board or
Committee Chairman |
| ||||||
Annual cash retainer
|
| | | $ | 75,000 | | | | | $ | 100,000 | | |
Additional annual cash retainer for compensation committee
|
| | | $ | 5,000 | | | | | $ | 10,000 | | |
Additional annual cash retainer for nominating and corporate governance committee
|
| | | $ | 5,000 | | | | | $ | 10,000 | | |
Additional annual cash retainer for audit committee
|
| | | $ | 5,000 | | | | | $ | 20,000 | | |
| | |
Shares Owned
Before this Offering |
| |
Shares
Offered Hereby |
| |
Shares Owned
After this Offering (no option exercise) |
| |
Shares Owned
After this Offering (full option exercise) |
| ||||||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |||||||||||||||||||||
Beneficial owners of more than 5% of our common stock:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CCMP Capital Investors III, L.P. and related
investment funds(1) |
| | | | 79,848,727 | | | | | | 38.1% | | | | | | 7,190,598 | | | | | | 72,658,129 | | | | | | 31.4% | | | | | | 70,255,002 | | | | | | 30.3% | | |
MSD Partners, L.P. and related investment fund(2)
|
| | | | 79,848,727 | | | | | | 38.1% | | | | | | 7,190,598 | | | | | | 72,658,129 | | | | | | 31.4% | | | | | | 70,255,002 | | | | | | 30.3% | | |
Alberta Investment Management Corporation(3)
|
| | | | 41,049,076 | | | | | | 19.6% | | | | | | 3,696,582 | | | | | | 37,352,494 | | | | | | 16.1% | | | | | | 36,117,082 | | | | | | 15.6% | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kevin Holleran(4)
|
| | | | 841,133 | | | | | | * | | | | | | — | | | | | | 841,133 | | | | | | * | | | | | | 841,133 | | | | | | * | | |
Eifion Jones(5)
|
| | | | 292,500 | | | | | | * | | | | | | — | | | | | | 292,500 | | | | | | * | | | | | | 292,500 | | | | | | * | | |
Anthony Colucci
|
| | | | 59,391 | | | | | | * | | | | | | — | | | | | | 59,391 | | | | | | * | | | | | | 59,391 | | | | | | * | | |
Rick Roetken(6)
|
| | | | 281,513 | | | | | | * | | | | | | — | | | | | | 281,513 | | | | | | * | | | | | | 281,513 | | | | | | * | | |
Mark McFadden(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Timothy Walsh(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Greg Brenneman(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christopher Stevenson(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kevin Brown(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Douglas Londal(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christopher Bertrand(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason Peters(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Larry Silber(10)
|
| | | | 31,200 | | | | | | * | | | | | | — | | | | | | 31,200 | | | | | | * | | | | | | 31,200 | | | | | | * | | |
Arthur Soucy(11)
|
| | | | 97,416 | | | | | | * | | | | | | — | | | | | | 97,416 | | | | | | * | | | | | | 97,416 | | | | | | * | | |
Ali Afraz
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stephen Felice(12)
|
| | | | 275,592 | | | | | | * | | | | | | — | | | | | | 275,592 | | | | | | * | | | | | | 275,592 | | | | | | * | | |
Lori Walker
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Diane Dayhoff
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All executive officers and directors as a group
(21 persons)(13) |
| | | | 3,255,602 | | | | | | 1.5% | | | | | | — | | | | | | 3,255,602 | | | | | | 1.4% | | | | | | 3,255,602 | | | | | | 1.4% | | |
Underwriter
|
| |
Number
of Shares |
| |||
BofA Securities, Inc.
|
| | | | 11,277,778 | | |
Goldman Sachs & Co. LLC
|
| | | | 11,277,778 | | |
Nomura Securities International, Inc.
|
| | | | 5,638,888 | | |
Credit Suisse Securities (USA) LLC
|
| | | | 1,772,223 | | |
Morgan Stanley & Co. LLC
|
| | | | 1,772,223 | | |
Robert W. Baird & Co. Incorporated
|
| | | | 1,772,223 | | |
Guggenheim Securities, LLC
|
| | | | 1,772,223 | | |
Jefferies LLC
|
| | | | 1,772,223 | | |
BMO Capital Markets Corp.
|
| | | | 805,555 | | |
KeyBanc Capital Markets Inc.
|
| | | | 805,555 | | |
William Blair & Company, L.L.C.
|
| | | | 805,555 | | |
Houlihan Lokey Capital, Inc.
|
| | | | 402,777 | | |
Moelis & Company LLC
|
| | | | 402,777 | | |
Total
|
| | | | 40,277,778 | | |
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
Public offering price
|
| | | $ | 17.00 | | | | | $ | 684,722,226 | | | | | $ | 787,430,548 | | |
Underwriting discount
|
| | | $ | 0.935 | | | | | $ | 37,659,722 | | | | | $ | 43,308,680 | | |
Proceeds, before expenses, to us
|
| | | $ | 16.065 | | | | | $ | 356,643,000 | | | | | $ | 356,643,000 | | |
Proceeds, before expenses, to the selling stockholders
|
| | | $ | 16.065 | | | | | $ | 290,419,504 | | | | | $ | 387,478,868 | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
Consolidated Financial Statements | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 – F-38 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 114.9 | | | | | $ | 47.2 | | |
Accounts receivable, net of allowances of $1.4 and $1.6, respectively
|
| | | | 140.2 | | | | | | 184.9 | | |
Inventories, net
|
| | | | 145.3 | | | | | | 137.1 | | |
Prepaid expenses
|
| | | | 10.3 | | | | | | 6.4 | | |
Other current assets
|
| | | | 13.7 | | | | | | 10.2 | | |
Total current assets
|
| | | | 424.4 | | | | | | 385.8 | | |
Property, plant, and equipment, net
|
| | | | 142.3 | | | | | | 139.9 | | |
Goodwill
|
| | | | 920.3 | | | | | | 915.1 | | |
Trademark
|
| | | | 736.0 | | | | | | 736.0 | | |
Customer relationships, net
|
| | | | 271.5 | | | | | | 302.3 | | |
Other intangibles, net
|
| | | | 106.7 | | | | | | 115.3 | | |
Other non-current assets
|
| | | | 5.9 | | | | | | 8.7 | | |
Total assets
|
| | | $ | 2,607.1 | | | | | $ | 2,603.1 | | |
Liabilities, Redeemable Stock and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Current portion of the long-term debt
|
| | | $ | 2.8 | | | | | $ | 0.4 | | |
Accounts payable
|
| | | | 69.6 | | | | | | 53.4 | | |
Accrued expenses and other liabilities
|
| | | | 141.8 | | | | | | 84.5 | | |
Income taxes payable
|
| | | | 4.4 | | | | | | 2.1 | | |
Total current liabilities
|
| | | | 218.6 | | | | | | 140.4 | | |
Long-term debt
|
| | | | 1,300.3 | | | | | | 1,147.8 | | |
Deferred tax liabilities, net
|
| | | | 273.6 | | | | | | 276.4 | | |
Other non-current liabilities
|
| | | | 10.9 | | | | | | 5.0 | | |
Total liabilities
|
| | | | 1,803.4 | | | | | | 1,569.6 | | |
Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
Redeemable stock | | | | | | | | | | | | | |
Class A stock $0.001 par value, 1,500,000 authorized; 872,598 issued and 869,823 outstanding at December 31, 2020; 872,547 issued and 872,297 outstanding at December 31, 2019
|
| | | | 594.5 | | | | | | 869.5 | | |
Class C stock $0.001 par value, 100 authorized; 100 issued and outstanding at December 31, 2020 and 2019
|
| | | | — | | | | | | — | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock $0.001 par value, 29,250,000 authorized; 3,846,960 issued and 2,772,900 outstanding at December 31, 2020; 3,143,400 issued and 3,114,150 outstanding at December 31, 2019
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 10.3 | | | | | | 8.0 | | |
Common stock in treasury; 4,340,310 and 3,295,695 at December 31, 2020 and 2019, respectively
|
| | | | (3.7) | | | | | | (1.2) | | |
Retained earnings
|
| | | | 203.0 | | | | | | 159.9 | | |
Accumulated other comprehensive loss
|
| | | | (0.4) | | | | | | (2.7) | | |
Total stockholders’ equity
|
| | | | 209.2 | | | | | | 164.0 | | |
Total liabilities, redeemable stock and stockholders’ equity
|
| | | $ | 2,607.1 | | | | | $ | 2,603.1 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net sales
|
| | | $ | 875.4 | | | | | $ | 733.4 | | |
Cost of sales
|
| | | | 478.4 | | | | | | 409.9 | | |
Gross profit
|
| | | | 397.0 | | | | | | 323.5 | | |
Selling, general, and administrative expenses
|
| | | | 195.2 | | | | | | 179.4 | | |
Research, development, and engineering
|
| | | | 20.0 | | | | | | 19.9 | | |
Acquisition and restructuring related expense (income)
|
| | | | 19.3 | | | | | | (16.3) | | |
Amortization of intangible assets
|
| | | | 37.9 | | | | | | 41.8 | | |
Operating income
|
| | | | 124.6 | | | | | | 98.7 | | |
Interest expense, net
|
| | | | 73.6 | | | | | | 84.5 | | |
Other (income) expense, net
|
| | | | (6.8) | | | | | | 2.1 | | |
Total other expense
|
| | | | 66.8 | | | | | | 86.6 | | |
Income from operations before income taxes
|
| | | | 57.8 | | | | | | 12.1 | | |
Provision for income taxes
|
| | | | 14.5 | | | | | | 3.6 | | |
Net income
|
| | | $ | 43.3 | | | | | $ | 8.5 | | |
Comprehensive income, net of tax | | | | | | | | | | | | | |
Net income
|
| | | $ | 43.3 | | | | | $ | 8.5 | | |
Foreign currency translation adjustments, net of tax benefit of $1.4 million and
expense of $1.5 million, respectively |
| | | | 5.2 | | | | | | 8.8 | | |
Change in fair value of derivatives, net of tax benefit of $1.0 million and $3.3 million, respectively
|
| | | | (2.9) | | | | | | (9.4) | | |
Comprehensive income
|
| | | $ | 45.6 | | | | | $ | 7.9 | | |
Earnings per common share | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.25 | | | | | $ | 0.05 | | |
Diluted
|
| | | $ | 0.25 | | | | | $ | 0.05 | | |
Weighted average common share outstanding | | | | | | | | | | | | | |
Basic
|
| | | | 1,331,850 | | | | | | 924,690 | | |
Diluted
|
| | | | 2,468,895 | | | | | | 2,436,135 | | |
| | |
Redeemable
Class A and C Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Treasury
Stock |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2019
|
| | | | 870,369 | | | | | $ | 869.5 | | | | | | | 6,314,880 | | | | | $ | — | | | | | $ | 5.1 | | | | | $ | (0.2) | | | | | $ | 150.7 | | | | | $ | (2.1) | | | | | $ | 153.5 | | |
Change in accounting policy
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.9 | | | | | | — | | | | | | 0.9 | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8.5 | | | | | | — | | | | | | 8.5 | | |
Issuance of Class A stock
|
| | | | 2,128 | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.3 | | |
Cash distributions
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.2) | | | | | | — | | | | | | (0.2) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.6 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 94,965 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase of stock
|
| | | | (100) | | | | | | — | | | | | | | (3,295,695) | | | | | | — | | | | | | — | | | | | | (1.0) | | | | | | — | | | | | | — | | | | | | (1.0) | | |
Comprehensive loss items
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.6) | | | | | | (0.6) | | |
Balance at December 31, 2019
|
| | | | 872,397 | | | | | | 869.5 | | | | | | | 3,114,150 | | | | | | — | | | | | | 8.0 | | | | | | (1.2) | | | | | | 159.9 | | | | | | (2.7) | | | | | | 164.0 | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43.3 | | | | | | — | | | | | | 43.3 | | |
Issuance of Class A stock
|
| | | | 51 | | | | | | — | | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | |
Cash distributions
|
| | | | — | | | | | | (275.0) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.2) | | | | | | — | | | | | | (0.2) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.9 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 703,560 | | | | | | — | | | | | | 0.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.3 | | |
Repurchase of stock
|
| | | | (2,525) | | | | | | — | | | | | | | (1,044,810) | | | | | | — | | | | | | — | | | | | | (2.5) | | | | | | — | | | | | | — | | | | | | (2.5) | | |
Comprehensive income items
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.3 | | | | | | 2.3 | | |
Balance at December 31, 2020
|
| | | | 869,923 | | | | | $ | 594.5 | | | | | | | 2,772,900 | | | | | $ | — | | | | | $ | 10.3 | | | | | $ | (3.7) | | | | | $ | 203.0 | | | | | $ | (0.4) | | | | | $ | 209.2 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 43.3 | | | | | $ | 8.5 | | |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | | | | | | |
Depreciation
|
| | | | 18.8 | | | | | | 17.2 | | |
Amortization of intangible assets
|
| | | | 44.0 | | | | | | 46.8 | | |
Amortization of deferred debt issuance costs
|
| | | | 5.4 | | | | | | 5.3 | | |
Stock-based compensation
|
| | | | 1.9 | | | | | | 1.6 | | |
Deferred income taxes
|
| | | | (0.3) | | | | | | (16.6) | | |
Loss (gain) on sale of property, plant, and equipment
|
| | | | 2.0 | | | | | | (16.2) | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 47.1 | | | | | | 2.2 | | |
Inventories
|
| | | | (4.7) | | | | | | 5.1 | | |
Other current and non-current assets
|
| | | | (13.0) | | | | | | 9.7 | | |
Accounts payable and accrued expenses and other liabilities
|
| | | | 69.3 | | | | | | 30.4 | | |
Net cash provided by operating activities
|
| | | | 213.8 | | | | | | 94.0 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchases of property, plant, and equipment
|
| | | | (14.2) | | | | | | (25.0) | | |
Purchases of intangibles
|
| | | | (1.4) | | | | | | (1.7) | | |
Proceeds from sale of property, plant, and equipment
|
| | | | 0.5 | | | | | | 28.5 | | |
Proceeds from settlements of investment currency hedge
|
| | | | 2.1 | | | | | | 2.2 | | |
Net cash (used in) provided by investing activities
|
| | | | (13.0) | | | | | | 4.0 | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of long-term debt
|
| | | | 150.0 | | | | | | — | | |
Debt issuance costs
|
| | | | (4.0) | | | | | | — | | |
Payments of long-term debt
|
| | | | (3.5) | | | | | | (27.7) | | |
Net change in revolving credit facility
|
| | | | — | | | | | | (37.0) | | |
Issuance of Class A stock
|
| | | | 0.1 | | | | | | 1.3 | | |
Distributions paid to Class A and Class C stockholders
|
| | | | (275.2) | | | | | | (0.2) | | |
Purchases of treasury stock
|
| | | | (2.5) | | | | | | (1.0) | | |
Other financing activity
|
| | | | — | | | | | | (0.5) | | |
Net cash used in financing activities
|
| | | | (135.1) | | | | | | (65.1) | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | 2.4 | | | | | | — | | |
Change in cash and cash equivalents and restricted cash
|
| | | | 68.1 | | | | | | 32.9 | | |
Cash and cash equivalents and restricted cash, beginning of year
|
| | | | 47.2 | | | | | | 14.3 | | |
Cash and cash equivalents and restricted cash, end of year
|
| | | $ | 115.3 | | | | | $ | 47.2 | | |
Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
Cash paid-interest
|
| | | $ | 68.5 | | | | | $ | 79.2 | | |
Cash paid-income taxes
|
| | | $ | 12.0 | | | | | $ | 13.0 | | |
Equipment financed under capital leases
|
| | | $ | 8.1 | | | | | $ | — | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash and cash equivalents
|
| | | $ | 114.9 | | | | | $ | 47.2 | | |
Restricted cash(a)
|
| | | | 0.4 | | | | | | — | | |
Total
|
| | | $ | 115.3 | | | | | $ | 47.2 | | |
| | |
Balance at
Beginning of Period |
| |
Charges
(Recoveries) to Costs and Expenses |
| |
Additions
(Deductions) |
| |
Other
|
| |
Balance at End
of Period |
| |||||||||||||||
2019
|
| | | $ | 1.5 | | | | | $ | 0.2 | | | | | $ | (0.1) | | | | | $ | — | | | | | $ | 1.6 | | |
2020
|
| | | $ | 1.6 | | | | | $ | (0.3) | | | | | $ | 0.1 | | | | | $ | — | | | | | $ | 1.4 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Product groups | | | | | | | | | | | | | |
Residential pool
|
| | | $ | 815.9 | | | | | $ | 663.5 | | |
Commercial pool
|
| | | | 24.4 | | | | | | 29.2 | | |
Industrial flow control
|
| | | | 35.1 | | | | | | 40.7 | | |
Total
|
| | | $ | 875.4 | | | | | $ | 733.4 | | |
Geographic | | | | | | | | | | | | | |
United States
|
| | | $ | 623.6 | | | | | $ | 509.7 | | |
Canada
|
| | | | 82.9 | | | | | | 66.2 | | |
Europe
|
| | | | 118.9 | | | | | | 99.6 | | |
Rest of World
|
| | | | 50.0 | | | | | | 57.9 | | |
Total international revenue
|
| | | | 251.8 | | | | | | 223.7 | | |
Total
|
| | | $ | 875.4 | | | | | $ | 733.4 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Raw materials
|
| | | $ | 67.9 | | | | | $ | 56.1 | | |
Work in progress
|
| | | | 13.5 | | | | | | 11.0 | | |
Finished goods
|
| | | | 63.9 | | | | | | 70.0 | | |
Total
|
| | | $ | 145.3 | | | | | $ | 137.1 | | |
| | |
Balance at
Beginning of Period |
| |
Charges to
Costs and Expenses |
| |
Deductions
|
| |
Other
|
| |
Balance at End
of Period |
| |||||||||||||||
2019
|
| | | $ | 6.6 | | | | | $ | 0.8 | | | | | $ | — | | | | | $ | 0.1 | | | | | $ | 7.5 | | |
2020
|
| | | $ | 7.5 | | | | | $ | 6.8 | | | | | $ | (0.6) | | | | | $ | 0.3 | | | | | $ | 14.0 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Land
|
| | | $ | 11.4 | | | | | $ | 11.1 | | |
Buildings and improvements
|
| | | | 47.8 | | | | | | 38.6 | | |
Machinery, tools and equipment
|
| | | | 113.1 | | | | | | 108.4 | | |
Construction in progress
|
| | | | 11.5 | | | | | | 15.5 | | |
Owned equipment
|
| | | | 183.8 | | | | | | 173.6 | | |
Buildings and improvements
|
| | | | 1.1 | | | | | | 0.8 | | |
Machinery, tools and equipment
|
| | | | 9.3 | | | | | | 1.2 | | |
Equipment under capital lease
|
| | | | 10.4 | | | | | | 2.0 | | |
Less: Accumulated depreciation
|
| | | | (51.9) | | | | | | (35.7) | | |
Total
|
| | | $ | 142.3 | | | | | $ | 139.9 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
United States
|
| | | $ | 102.0 | | | | | $ | 102.5 | | |
China
|
| | | | 24.2 | | | | | | 20.9 | | |
Canada
|
| | | | 8.9 | | | | | | 9.1 | | |
Spain
|
| | | | 6.5 | | | | | | 6.5 | | |
France
|
| | | | 0.5 | | | | | | 0.6 | | |
Other
|
| | | | 0.2 | | | | | | 0.3 | | |
Total
|
| | | $ | 142.3 | | | | | $ | 139.9 | | |
| | |
North America
|
| |
Europe & Rest
of World |
| |
Total
|
| |||||||||
Balance at January 1, 2019
|
| | | $ | 817.9 | | | | | $ | 95.2 | | | | | $ | 913.1 | | |
Currency translation
|
| | | | 2.7 | | | | | | (0.7) | | | | | | 2.0 | | |
Balance at December 31, 2019
|
| | | | 820.6 | | | | | | 94.5 | | | | | | 915.1 | | |
Currency translation
|
| | | | 1.5 | | | | | | 3.7 | | | | | | 5.2 | | |
Balance at December 31, 2020
|
| | | $ | 822.1 | | | | | $ | 98.2 | | | | | $ | 920.3 | | |
| | |
Estimated
Useful Lives |
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net Carrying
Amount January 1, 2020 |
| |
Additions
|
| |
Amortization
|
| |
Currency
Translation |
| |
Net Carrying
Amount December 31, 2020 |
| |||||||||||||||||||||
Customer relationships
|
| |
15 – 20
|
| | | $ | 397.0 | | | | | $ | 94.7 | | | | | $ | 302.3 | | | | | $ | — | | | | | $ | (33.5) | | | | | $ | 2.7 | | | | | $ | 271.5 | | |
Trademarks
|
| |
15
|
| | | | 69.6 | | | | | | 10.6 | | | | | | 59.0 | | | | | | — | | | | | | (4.4) | | | | | | — | | | | | | 54.6 | | |
Product technology
|
| |
10 – 15
|
| | | | 67.2 | | | | | | 10.9 | | | | | | 56.3 | | | | | | 2.2 | | | | | | (6.1) | | | | | | (0.3) | | | | | | 52.1 | | |
Total amortizable intangibles
|
| | | | | | | 533.8 | | | | | | 116.2 | | | | | | 417.6 | | | | | | 2.2 | | | | | | (44.0) | | | | | | 2.4 | | | | | | 378.2 | | |
Trademarks
|
| | | | | | | 736.0 | | | | | | — | | | | | | 736.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 736.0 | | |
Total intangible assets
|
| | | | | | $ | 1,269.8 | | | | | $ | 116.2 | | | | | $ | 1,153.6 | | | | | $ | 2.2 | | | | | $ | (44.0) | | | | | $ | 2.4 | | | | | $ | 1,114.2 | | |
| | |
Estimated
Useful Lives |
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net Carrying
Amount January 1, 2019 |
| |
Additions
|
| |
Amortization
|
| |
Currency
Translation |
| |
Net Carrying
Amount December 31, 2019 |
| |||||||||||||||||||||
Customer relationships
|
| |
15 – 20
|
| | | $ | 395.7 | | | | | $ | 57.6 | | | | | $ | 338.2 | | | | | $ | — | | | | | $ | (37.1) | | | | | $ | 1.2 | | | | | $ | 302.3 | | |
Trademarks
|
| |
15
|
| | | | 69.8 | | | | | | 5.9 | | | | | | 63.7 | | | | | | — | | | | | | (4.7) | | | | | | — | | | | | | 59.0 | | |
Product technology
|
| |
10 – 15
|
| | | | 64.2 | | | | | | 5.9 | | | | | | 58.5 | | | | | | 2.6 | | | | | | (5.0) | | | | | | 0.2 | | | | | | 56.3 | | |
Total amortizable intangibles
|
| | | | | | | 529.7 | | | | | | 69.4 | | | | | | 460.4 | | | | | | 2.6 | | | | | | (46.8) | | | | | | 1.4 | | | | | | 417.6 | | |
Trademarks
|
| | | | | | | 736.0 | | | | | | — | | | | | | 736.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 736.0 | | |
Total intangible assets
|
| | | | | | $ | 1,265.7 | | | | | $ | 69.4 | | | | | $ | 1,196.4 | | | | | $ | 2.6 | | | | | $ | (46.8) | | | | | $ | 1.4 | | | | | $ | 1,153.6 | | |
|
2021
|
| | | $ | 39.3 | | |
|
2022
|
| | | | 36.2 | | |
|
2023
|
| | | | 33.3 | | |
|
2024
|
| | | | 30.8 | | |
|
2025
|
| | | | 28.3 | | |
|
Thereafter
|
| | | | 210.3 | | |
|
Total
|
| | | $ | 378.2 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Selling, promotional and advertising
|
| | | $ | 25.4 | | | | | $ | 18.2 | | |
Employee compensation and benefits
|
| | | | 34.2 | | | | | | 13.8 | | |
Warranty reserve
|
| | | | 16.4 | | | | | | 14.2 | | |
Inventory purchases
|
| | | | 13.7 | | | | | | 7.4 | | |
Insurance reserve
|
| | | | 9.8 | | | | | | 11.3 | | |
Deferred income
|
| | | | 11.7 | | | | | | 8.7 | | |
Business restructuring costs
|
| | | | 1.7 | | | | | | 3.9 | | |
Derivative liability
|
| | | | 9.3 | | | | | | 0.3 | | |
Professional fees
|
| | | | 2.9 | | | | | | 1.0 | | |
Payroll taxes
|
| | | | 3.2 | | | | | | 0.7 | | |
Other accrued liabilities
|
| | | | 13.5 | | | | | | 5.0 | | |
Total
|
| | | $ | 141.8 | | | | | $ | 84.5 | | |
|
Balance at January 1, 2019
|
| | | $ | 12.2 | | |
|
Accrual for warranties issued during the period
|
| | | | 25.3 | | |
|
Payments
|
| | | | (23.3) | | |
|
Balance at December 31, 2019
|
| | | | 14.2 | | |
|
Accrual for warranties issued during the period
|
| | | | 27.6 | | |
|
Payments
|
| | | | (25.4) | | |
|
Balance at December 31, 2020
|
| | | $ | 16.4 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
United States
|
| | | $ | 38.7 | | | | | $ | 13.9 | | |
International
|
| | | | 19.1 | | | | | | (1.8) | | |
Total
|
| | | $ | 57.8 | | | | | $ | 12.1 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Current | | | | | | | | | | | | | |
Federal
|
| | | $ | 3.2 | | | | | $ | 14.3 | | |
State
|
| | | | 3.2 | | | | | | 3.6 | | |
International
|
| | | | 8.4 | | | | | | 2.3 | | |
| | | | | 14.8 | | | | | | 20.2 | | |
Deferred | | | | | | | | | | | | | |
Federal
|
| | | | 1.8 | | | | | | (13.4) | | |
State
|
| | | | 1.1 | | | | | | (3.8) | | |
International
|
| | | | (3.2) | | | | | | 0.6 | | |
| | | | | (0.3) | | | | | | (16.6) | | |
Provision for income taxes
|
| | | $ | 14.5 | | | | | $ | 3.6 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
U.S. federal statutory income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State and local income taxes—net of federal income tax benefit
|
| | | | 7.1 | | | | | | (1.7) | | |
International withholding taxes—net of federal income tax benefit
|
| | | | — | | | | | | 1.8 | | |
GILTI
|
| | | | (0.3) | | | | | | — | | |
Research & development tax credit
|
| | | | (1.7) | | | | | | (6.5) | | |
Foreign derived intangible income (“FDII”) deduction
|
| | | | (1.9) | | | | | | (6.7) | | |
Valuation allowance
|
| | | | (0.7) | | | | | | 34.2 | | |
Change in contingent consideration
|
| | | | — | | | | | | (13.3) | | |
Permanent differences
|
| | | | 0.4 | | | | | | 1.5 | | |
International rate differential
|
| | | | 0.9 | | | | | | (1.1) | | |
Other
|
| | | | 0.3 | | | | | | 0.5 | | |
Effective tax rate
|
| | | | 25.1% | | | | | | 29.7% | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax asset | | | | | | | | | | | | | |
Interest expense
|
| | | $ | 7.1 | | | | | $ | 18.1 | | |
Deferred compensation and stock options
|
| | | | 1.7 | | | | | | 1.6 | | |
Net operating loss carryforwards
|
| | | | 6.3 | | | | | | 7.4 | | |
Warranty reserve
|
| | | | 3.7 | | | | | | 3.3 | | |
Accrued liabilities
|
| | | | 6.5 | | | | | | 3.4 | | |
Insurance reserve
|
| | | | 1.7 | | | | | | 1.7 | | |
Tax credits
|
| | | | 2.8 | | | | | | 2.4 | | |
Inventory
|
| | | | 5.4 | | | | | | 3.2 | | |
Derivatives
|
| | | | 0.9 | | | | | | — | | |
Other
|
| | | | 0.1 | | | | | | 1.1 | | |
Total deferred tax asset
|
| | | | 36.2 | | | | | | 42.2 | | |
Deferred tax liability | | | | | | | | | | | | | |
Intangible assets
|
| | | | (273.6) | | | | | | (280.3) | | |
Property, plant & equipment
|
| | | | (20.4) | | | | | | (20.1) | | |
Unrealized foreign exchange (gain)/loss
|
| | | | (1.4) | | | | | | — | | |
Other current assets
|
| | | | (2.1) | | | | | | (1.8) | | |
Change in accounting policy
|
| | | | (4.8) | | | | | | (6.3) | | |
Derivatives
|
| | | | — | | | | | | (1.6) | | |
Total deferred tax liability
|
| | | | (302.3) | | | | | | (310.1) | | |
Subtotal
|
| | | | (266.1) | | | | | | (267.9) | | |
Valuation allowance
|
| | | | (7.5) | | | | | | (8.5) | | |
Net deferred tax liability
|
| | | $ | (273.6) | | | | | $ | (276.4) | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax asset
|
| | | $ | — | | | | | $ | — | | |
Deferred tax liability
|
| | | | (273.6) | | | | | | (276.4) | | |
Net deferred tax liability
|
| | | $ | (273.6) | | | | | $ | (276.4) | | |
| | |
Balance at
Beginning of Period |
| |
Provision for
income taxes |
| |
Deductions
|
| |
Other
|
| |
Balance at
End of Period |
| |||||||||||||||
2019
|
| | | $ | 3.8 | | | | | $ | 4.6 | | | | | $ | — | | | | | $ | 0.1 | | | | | $ | 8.5 | | |
2020
|
| | | $ | 8.5 | | | | | $ | — | | | | | $ | (1.0) | | | | | $ | — | | | | | $ | 7.5 | | |
|
Balance at January 1, 2019
|
| | | $ | 0.4 | | |
|
Currency
|
| | | | (0.1) | | |
|
Balance at December 31, 2019
|
| | | | 0.3 | | |
|
Currency
|
| | | | — | | |
|
Balance at December 31, 2020
|
| | | $ | 0.3 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
First Lien Term Facility, due August 4, 2024
|
| | | $ | 958.0 | | | | | $ | 961.5 | | |
Incremental First Lien Term Facility, due August 4, 2026
|
| | | | 150.0 | | | | | | — | | |
Second Lien Term Facility, due August 4, 2025
|
| | | | 205.0 | | | | | | 205.0 | | |
ABL Revolving Credit Facility
|
| | | | — | | | | | | — | | |
Capital lease obligations
|
| | | | 9.7 | | | | | | 2.2 | | |
Subtotal
|
| | | | 1,322.7 | | | | | | 1,168.7 | | |
Less: Current portion of the long-term debt
|
| | | | (2.8) | | | | | | (0.4) | | |
Less: Unamortized debt issuance costs
|
| | | | (19.6) | | | | | | (20.5) | | |
Total
|
| | | $ | 1,300.3 | | | | | $ | 1,147.8 | | |
|
2021
|
| | | $ | 0.8 | | |
|
2022
|
| | | | 11.3 | | |
|
2023
|
| | | | 11.5 | | |
|
2024
|
| | | | 939.0 | | |
|
2025
|
| | | | 206.5 | | |
|
Thereafter
|
| | | | 143.9 | | |
|
Total
|
| | | $ | 1,313.0 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
Accrued
Expenses and Other Liabilities |
| |
Other Non-
Current Assets |
| |
Accrued
Expenses and Other Liabilities |
| |
Other Non-
Current Liabilities |
| ||||||||||||
Interest rate swaps
|
| | | $ | 6.5 | | | | | $ | — | | | | | $ | 0.3 | | | | | $ | 2.2 | | |
Net investment hedge
|
| | | | 2.8 | | | | | | 4.6 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 9.3 | | | | | $ | 4.6 | | | | | $ | 0.3 | | | | | $ | 2.2 | | |
| | |
Unrealized Gain (Loss) Recognized
in AOCI |
| |
Gain (Loss) Reclassified From AOCI
to Earnings |
| |
Location of Gain (loss)
Reclassified from AOCI into Earnings |
| | ||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| | | | |||||||||||||||
Interest rate swaps
|
| | | $ | (2.9) | | | | | $ | (9.4) | | | | | $ | (6.6) | | | | | $ | 3.5 | | | |
Interest Expense
|
| | ||
Net investment hedge
|
| | | | (5.4) | | | | | | 2.8 | | | | | | — | | | | | | — | | | |
N/A
|
| | ||
Total
|
| | | $ | (8.3) | | | | | $ | (6.6) | | | | | $ | (6.6) | | | | | $ | 3.5 | | | | | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
North America
|
| |
Europe & Rest
of World |
| |
Total
|
| |
North America
|
| |
Europe & Rest
of World |
| |
Total
|
| ||||||||||||||||||
Net sales
|
| | | $ | 706.5 | | | | | $ | 168.9 | | | | | $ | 875.4 | | | | | $ | 575.9 | | | | | $ | 157.5 | | | | | $ | 733.4 | | |
Gross profit
|
| | | $ | 334.6 | | | | | $ | 62.4 | | | | | $ | 397.0 | | | | | $ | 267.0 | | | | | $ | 56.5 | | | | | $ | 323.5 | | |
Segment income
|
| | | $ | 171.8 | | | | | $ | 30.8 | | | | | $ | 202.6 | | | | | $ | 105.9 | | | | | $ | 26.4 | | | | | $ | 132.3 | | |
Capital expenditures
|
| | | $ | 13.2 | | | | | $ | 1.0 | | | | | $ | 14.2 | | | | | $ | 23.6 | | | | | $ | 1.4 | | | | | $ | 25.0 | | |
Depreciation
|
| | | $ | 16.6 | | | | | $ | 1.5 | | | | | $ | 18.1 | | | | | $ | 16.0 | | | | | $ | 1.2 | | | | | $ | 17.2 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Total segment income
|
| | | $ | 202.6 | | | | | $ | 132.3 | | |
Corporate expense, net
|
| | | | 20.8 | | | | | | 8.1 | | |
Acquisition and restructuring related expense (income)
|
| | | | 19.3 | | | | | | (16.3) | | |
Amortization of intangible assets
|
| | | | 37.9 | | | | | | 41.8 | | |
Operating income
|
| | | | 124.6 | | | | | | 98.7 | | |
Interest expense, net
|
| | | | 73.6 | | | | | | 84.5 | | |
Other (income) expense, net
|
| | | | (6.8) | | | | | | 2.1 | | |
Total other expense
|
| | | | 66.8 | | | | | | 86.6 | | |
Income from operations before income taxes
|
| | | $ | 57.8 | | | | | $ | 12.1 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net income
|
| | | $ | 43.3 | | | | | $ | 8.5 | | |
Dividends paid to Class C stockholders
|
| | | | 0.2 | | | | | | 0.2 | | |
Net income attributable to Class A and stockholders
|
| | | | 43.1 | | | | | | 8.3 | | |
Net income attributable to Class A stockholders, basic (a)
|
| | | | 42.7 | | | | | | 8.2 | | |
Net income attributable to common stockholders
|
| | | $ | 0.4 | | | | | $ | 0.1 | | |
Weighted average number of common shares outstanding, basic
|
| | | | 1,331,850 | | | | | | 924,690 | | |
Earnings per share attributable to common stockholders, basic
|
| | | $ | 0.25 | | | | | $ | 0.05 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net income
|
| | | $ | 43.3 | | | | | $ | 8.5 | | |
Dividends paid to Class C stockholders
|
| | | | 0.2 | | | | | | 0.2 | | |
Net income attributable to Class A and stockholders
|
| | | | 43.1 | | | | | | 8.3 | | |
Net income attributable to Class A stockholders, diluted (a)
|
| | | | 42.5 | | | | | | 8.2 | | |
Net income attributable to common stockholders
|
| | | $ | 0.6 | | | | | $ | 0.1 | | |
Weighted average number of common shares outstanding,
diluted (b) |
| | | | 2,468,895 | | | | | | 2,436,135 | | |
Earnings per share attributable to common stockholders, diluted
|
| | | $ | 0.25 | | | | | $ | 0.05 | | |
| | |
Sub-lease
|
| |
Operating
Leases |
| |
Capital Leases
|
| |||||||||
2021
|
| | | $ | (0.5) | | | | | $ | 3.7 | | | | | $ | 2.3 | | |
2022
|
| | | | (0.5) | | | | | | 4.4 | | | | | | 2.2 | | |
2023
|
| | | | (0.5) | | | | | | 4.0 | | | | | | 2.2 | | |
2024
|
| | | | (0.5) | | | | | | 3.2 | | | | | | 2.1 | | |
2025
|
| | | | — | | | | | | 3.3 | | | | | | 1.7 | | |
Thereafter
|
| | | | — | | | | | | 23.9 | | | | | | 0.1 | | |
Total minimum lease payments
|
| | | $ | (2.0) | | | | | $ | 42.5 | | | | | | 10.6 | | |
Less: amount representing interest
|
| | | | | | | | | | | | | | | | (0.9) | | |
Total aggregate finance lease and debt payments
|
| | | | | | | | | | | | | | | $ | 9.7 | | |
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Life (years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of January 1, 2019
|
| | | | 4,578,210 | | | | | $ | 0.50 | | | | | | | | | | | | | | |
Granted
|
| | | | 2,778,750 | | | | | $ | 1.51 | | | | | | | | | | | | | | |
Exercised
|
| | | | (94,965) | | | | | $ | 0.50 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (358,215) | | | | | $ | 0.50 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2019
|
| | | | 6,903,780 | | | | | $ | 0.91 | | | | | | 8.48 | | | | | $ | 3.71 | | |
Granted
|
| | | | 1,299,285 | | | | | $ | 1.40 | | | | | | | | | | | | | | |
Exercised
|
| | | | (703,560) | | | | | $ | 0.50 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (729,105) | | | | | $ | 0.53 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2020
|
| | | | 6,770,400 | | | | | $ | 1.08 | | | | | | 7.50 | | | | | $ | 14.99 | | |
Options exercisable as of December 31, 2020
|
| | | | 2,387,190 | | | | | $ | 0.88 | | | | | | 6.16 | | | | | $ | 4.86 | | |
Options expected to vest as of December 31, 2020
|
| | | | 4,383,210 | | | | | $ | 1.20 | | | | | | 8.23 | | | | | $ | 10.13 | | |
| | |
Number of
Shares |
| |
Weighted-
Average Grant- Date Fair Value |
| ||||||
Options expected to vest as of December 31, 2019
|
| | | | 5,503,485 | | | | | $ | 1.39 | | |
Options expected to vest as of December 31, 2020
|
| | | | 4,383,210 | | | | | $ | 1.30 | | |
Options granted during the year ended December 31, 2020
|
| | | | 1,299,285 | | | | | $ | 1.02 | | |
Options vested during the year ended December 31, 2020
|
| | | | 1,519,245 | | | | | $ | 1.14 | | |
Options forfeited during the year ended December 31, 2020
|
| | | | 729,105 | | | | | $ | 1.63 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Risk-free interest rate
|
| | | | 0.13% | | | | | | 1.84% | | |
Expected life (years)
|
| | | | 1.5 | | | | | | 4.0 | | |
Expected dividend yield
|
| | | | —% | | | | | | —% | | |
Expected volatility
|
| | | | 58.00% | | | | | | 45.00% | | |
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Life (years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of January 1, 2019
|
| | | | 4,378,725 | | | | | $ | 0.50 | | | | | | | | | | | | | | |
Granted
|
| | | | 2,778,750 | | | | | $ | 1.51 | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | (453,180) | | | | | $ | 0.50 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2019
|
| | | | 6,704,295 | | | | | $ | 0.92 | | | | | | 8.51 | | | | | $ | 3.53 | | |
Granted
|
| | | | 1,006,785 | | | | | $ | 1.40 | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | (1,231,425) | | | | | $ | 0.52 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2020
|
| | | | 6,479,655 | | | | | $ | 1.05 | | | | | | 7.69 | | | | | $ | 16.17 | | |
Options exercisable as of December 31, 2020
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Options expected to vest as of December 31, 2020
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
| | |
Number of
Shares |
| |
Weighted-
Average Grant- Date Fair Value |
| ||||||
Options granted during the year ended December 31, 2020
|
| | | | 1,006,785 | | | | | $ | 1.04 | | |
Options forfeited during the year ended December 31, 2020
|
| | | | 1,231,425 | | | | | $ | 1.34 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Risk-free interest rate
|
| | | | 0.13% | | | | | | 1.84% | | |
Expected life (years)
|
| | | | 1.5 | | | | | | 4.0 | | |
Expected dividend yield
|
| | | | —% | | | | | | —% | | |
Expected volatility
|
| | | | 58.00% | | | | | | 45.00% | | |
| | |
Restricted A Stock
|
| |
Restricted B Stock
|
| ||||||||||||||||||
| | |
Number of
Shares |
| |
Weighted
Average Grant Date Fair Value |
| |
Number of
Shares |
| |
Weighted
Average Grant Date Fair Value |
| ||||||||||||
Outstanding as of January 1, 2019
|
| | | | 2,000 | | | | | $ | 2.10 | | | | | | 3,111,225 | | | | | $ | 2.37 | | |
Modified
|
| | | | (2,000) | | | | | $ | 2.10 | | | | | | — | | | | | | — | | |
Redeemed
|
| | | | — | | | | | | — | | | | | | (1,215,630) | | | | | $ | 0.63 | | |
Outstanding as of December 31, 2019
|
| | | | — | | | | | | — | | | | | | 1,895,595 | | | | | $ | 1.73 | | |
Redeemed
|
| | | | — | | | | | | — | | | | | | (292,500) | | | | | $ | 0.27 | | |
Outstanding as of December 31, 2020
|
| | | | — | | | | | | — | | | | | | 1,603,095 | | | | | $ | 1.46 | | |
Restricted stock awards vested as of December 31, 2020
|
| | | | — | | | | | | | | | | | | 1,260,090 | | | | | | | | |
| | |
Restricted A Stock
|
| |
Restricted B Stock
|
| ||||||||||||||||||
| | |
Number of
shares |
| |
Weighted
average grant date fair value |
| |
Number of
shares |
| |
Weighted
average grant date fair value |
| ||||||||||||
Outstanding as of January 1, 2019
|
| | | | — | | | | | | — | | | | | | 3,111,225 | | | | | $ | 1.56 | | |
Granted
|
| | | | 949 | | | | | $ | 1.00 | | | | | | — | | | | | | — | | |
Modified
|
| | | | 2,000 | | | | | $ | 2.10 | | | | | | — | | | | | | — | | |
Redeemed
|
| | | | — | | | | | | — | | | | | | (1,960,920) | | | | | $ | 0.98 | | |
Outstanding as of December 31, 2019
|
| | | | 2,949 | | | | | $ | 3.10 | | | | | | 1,150,305 | | | | | $ | 0.58 | | |
Forfeited
|
| | | | (2,000) | | | | | $ | 2.10 | | | | | | — | | | | | | — | | |
Redeemed
|
| | | | — | | | | | | — | | | | | | (292,500) | | | | | $ | 0.15 | | |
Outstanding as of December 31, 2020
|
| | | | 949 | | | | | $ | 1.00 | | | | | | 857,805 | | | | | $ | 0.43 | | |
Restricted stock awards vested as of December 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Gain on sale of real estate
|
| | | $ | — | | | | | $ | (16.9) | | |
Remeasurement of contingent consideration
|
| | | | — | | | | | | (7.4) | | |
Business restructuring costs
|
| | | | 17.7 | | | | | | 7.4 | | |
Other restructuring costs
|
| | | | 1.6 | | | | | | 0.6 | | |
Total
|
| | | $ | 19.3 | | | | | $ | (16.3) | | |
| | |
Liability as of
January 1, 2020 |
| |
2020 Activity
|
| |
Liability as of
December 31, 2020 |
| |||||||||||||||
| | |
Costs
Recognized |
| |
Cash
Payments |
| ||||||||||||||||||
One-time termination benefits
|
| | | $ | 6.3 | | | | | $ | 4.0 | | | | | $ | (10.3) | | | | | $ | — | | |
Facility-related
|
| | | | — | | | | | | 11.3 | | | | | | (11.3) | | | | | | — | | |
Other
|
| | | | — | | | | | | 2.4 | | | | | | (2.4) | | | | | | — | | |
Total
|
| | | $ | 6.3 | | | | | $ | 17.7 | | | | | $ | (24.0) | | | | | $ | — | | |
| | |
Liability as of
January 1, 2019 |
| |
2019 Activity
|
| |
Liability as of
December 31, 2019 |
| |||||||||||||||
| | |
Costs
Recognized |
| |
Cash
Payments |
| ||||||||||||||||||
One-time termination benefits
|
| | | $ | — | | | | | $ | 6.4 | | | | | $ | (0.1) | | | | | $ | 6.3 | | |
Facility-related
|
| | | | — | | | | | | 0.8 | | | | | | (0.8) | | | | | | — | | |
Other
|
| | | | — | | | | | | 0.2 | | | | | | (0.2) | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | 7.4 | | | | | $ | (1.1) | | | | | $ | 6.3 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Investment in subsidiaries
|
| | | $ | 1,080.2 | | | | | $ | 1,034.1 | | |
Total assets
|
| | | $ | 1,080.2 | | | | | $ | 1,034.1 | | |
Liabilities, Redeemable Stock and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities
|
| | | | | | | | | | | | |
Intercompany liabilities
|
| | | $ | 276.5 | | | | | $ | 0.6 | | |
Total current liabilities
|
| | | $ | 276.5 | | | | | $ | 0.6 | | |
Total liabilities
|
| | | | 276.5 | | | | | | 0.6 | | |
Redeemable stock | | | | | | | | | | | | | |
Class A stock $0.001 par value, 1,500,000 authorized; 872,598 issued and
869,823 outstanding at December 31, 2020; 872,547 issued and 872,297 outstanding at December 31, 2019 |
| | | | 594.5 | | | | | | 869.5 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Class C stock $0.001 par value, 100 authorized; 100 issued and outstanding at December 31, 2020 and 2019
|
| | | | — | | | | | | — | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock $0.001 par value, 29,250,000 authorized; 3,846,960 issued
and 2,772,900 outstanding at December 31, 2020; 3,143,400 issued and 3,114,150 outstanding at December 31, 2019 |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 10.3 | | | | | | 8.0 | | |
Common stock in treasury; 4,340,310 and 3,295,695 at December 31, 2020 and 2019, respectively
|
| | | | (3.7) | | | | | | (1.2) | | |
Retained earnings
|
| | | | 203.0 | | | | | | 159.9 | | |
Accumulated other comprehensive loss
|
| | | | (0.4) | | | | | | (2.7) | | |
Total stockholders’ equity
|
| | | | 209.2 | | | | | | 164.0 | | |
Total liabilities, redeemable stock and stockholders’ equity
|
| | | $ | 1,080.2 | | | | | $ | 1,034.1 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Equity income in subsidiaries
|
| | | $ | 43.1 | | | | | $ | 8.3 | | |
Other income, net
|
| | | | 0.2 | | | | | | 0.2 | | |
Total other expense, net
|
| | | | 43.3 | | | | | | 8.5 | | |
Net income
|
| | | $ | 43.3 | | | | | $ | 8.5 | | |