- VRT Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
POS AM Filing
Vertiv (VRT) POS AMProspectus update (post-effective amendment)
Filed: 6 Aug 20, 12:00am
| Delaware | | | 3679 | | | 81-2376902 | |
| (State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification Number) | |
| Large accelerated filer ☐ | | | Accelerated filer ☒ | |
| Non-accelerated filer ☐ | | | Smaller reporting company ☒ | |
| | | | Emerging growth company ☒ | |
| | | Per share | | | Total(1) | | |||
Public offering price | | | $ | | | | $ | | | |
Underwriting discounts and commissions(2) | | | $ | | | | $ | | | |
Proceeds to selling stockholder (before expenses) | | | $ | | | | $ | | |
| J.P. Morgan | | | Goldman Sachs & Co. LLC | |
| BofA Securities | | | Citigroup | |
| | | | | S-i | | | |
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-11 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-22 | | | |
| | | | | S-29 | | | |
| | | | | S-29 | | | |
| | | | | S-30 | | |
| | | | | i | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | v | | | |
| | | | | x | | | |
| | | | | 1 | | | |
| | | | | 11 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 41 | | | |
| | | | | 46 | | | |
| | | | | 65 | | | |
| | | | | 81 | | | |
| | | | | 90 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 104 | | | |
| | | | | 109 | | | |
| | | | | 117 | | | |
| | | | | 121 | | |
| | | As of June 30, | | |||||||||
(Dollars in millions) | | | 2020 | | | 2019 | | ||||||
Americas | | | | $ | 805.9 | | | | | $ | 720.5 | | |
Asia Pacific | | | | | 455.1 | | | | | | 319.2 | | |
EMEA | | | | | 491.4 | | | | | | 389.2 | | |
Total Backlog | | | | $ | 1,752.4 | | | | | $ | 1,428.9 | | |
| | | As of December 31, | | |||||||||
(Dollars in millions) | | | 2019 | | | 2018 | | ||||||
Americas | | | | $ | 701.8 | | | | | $ | 806.8 | | |
Asia Pacific | | | | | 297.3 | | | | | | 281.3 | | |
EMEA | | | | | 402.1 | | | | | | 413.9 | | |
Total Backlog | | | | $ | 1,401.2 | | | | | $ | 1,502.0 | | |
(in millions except per share data) | | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | | Year ended December 31, 2019 | | | Year ended December 31, 2018 | | | Year ended December 31, 2017 | | |||||||||||||||
Consolidated and Combined Statement of Earnings Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | | | $ | 1,903.0 | | | | | $ | 2,188.9 | | | | | $ | 4,431.2 | | | | | $ | 4,285.6 | | | | | $ | 3,879.4 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | | | 1,269.6 | | | | | | 1,474.6 | | | | | | 2,978.2 | | | | | | 2,865.2 | | | | | | 2,566.8 | | |
Selling, General and administrative expenses | | | | | 491.2 | | | | | | 549.7 | | | | | | 1,100.8 | | | | | | 1,223.8 | | | | | | 1,086.0 | | |
Loss on extinguishment of debt(1) | | | | | 174.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other deductions, net | | | | | 83.8 | | | | | | 67.0 | | | | | | 146.1 | | | | | | 178.8 | | | | | | 254.4 | | |
Interest expense | | | | | 99.1 | | | | | | 156.4 | | | | | | 310.4 | | | | | | 288.8 | | | | | | 379.3 | | |
Earnings (loss) from continuing operations before income taxes | | | | | (214.7) | | | | | | (58.8) | | | | | | (104.3) | | | | | | (271.0) | | | | | | (407.1) | | |
Income tax expense (benefit) | | | | | 28.0 | | | | | | 34.5 | | | | | | 36.5 | | | | | | 49.9 | | | | | | (19.7) | | |
Earnings (loss) from continuing operations | | | | | (242.7) | | | | | | (93.3) | | | | | | (140.8) | | | | | | (320.9) | | | | | | (387.4) | | |
Earnings (loss) from discontinued operations, net of income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | 6.9 | | | | | | 17.8 | | |
Net earnings (loss) | | | | $ | (242.7) | | | | | $ | (93.3) | | | | | $ | (140.8) | | | | | $ | (314.0) | | | | | $ | (369.6) | | |
Earnings (loss) per share (basic and diluted) | | | | | (0.85) | | | | | | (0.79) | | | | | | (1.19) | | | | | | (2.66) | | | | | | (3.13) | | |
(in millions) | | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | | Year ended December 31, 2019 | | | Year ended December 31, 2018 | | | Year ended December 31, 2017 | | |||||||||||||||
Consolidated and Combined Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used for) operating activities | | | | $ | (121.7) | | | | | $ | (81.6) | | | | | $ | 57.5 | | | | | $ | (221.9) | | | | | $ | (49.6) | | |
Net cash provided by (used for) investing activities | | | | | (19.4) | | | | | | (28.6) | | | | | | (65.3) | | | | | | (207.7) | | | | | | 1,058.1 | | |
Net cash provided by (used for) financing activities | | | | | 293.5 | | | | | | 4.9 | | | | | | 14.8 | | | | | | 245.1 | | | | | | (874.1) | | |
Purchase of property, plant and equipment | | | | | (13.2) | | | | | | (23.0) | | | | | | (47.6) | | | | | | (64.6) | | | | | | (36.7) | | |
Consolidated and Combined Balance Sheet Data (at end of period): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash | | | | $ | 369.7 | | | | | $ | 110.1 | | | | | $ | 223.5 | | | | | $ | 215.1 | | | | | $ | 388.0 | | |
Working capital(1) | | | | | 762.7 | | | | | | 434.3 | | | | | | 497.7 | | | | | | 488.9 | | | | | | 539.2 | | |
Total current assets | | | | | 2,203.2 | | | | | | 1,992.6 | | | | | | 2,017.4 | | | | | | 2,095.3 | | | | | | 1,988.1 | | |
Property, plant and equipment, net | | | | | 407.1 | | | | | | 430.1 | | | | | | 428.2 | | | | | | 441.7 | | | | | | 462.8 | | |
Total assets | | | | | 4,729.9 | | | | | | 4,727.4 | | | | | | 4,657.4 | | | | | | 4,794.4 | | | | | | 4,808.5 | | |
Total equity | | | | | 350.9 | | | | | | (638.2) | | | | | | (704.8) | | | | | | (540.3) | | | | | | (129.6) | | |
Total debt | | | | | 2,409.0 | | | | | | 3,445.8 | | | | | | 3,467.3 | | | | | | 3,427.8 | | | | | | 3,159.6 | | |
(in millions) | | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | | Year ended December 31, 2019 | | | Year ended December 31, 2018 | | | Year ended December 31, 2017 | | |||||||||||||||
EBITDA(1) | | | | $ | (15.1) | | | | | $ | 198.2 | | | | | $ | 409.0 | | | | | $ | 234.8 | | | | | $ | 259.0 | | |
Adjusted EBITDA(1) | | | | $ | 215.2 | | | | | $ | 256.4 | | | | | $ | 541.5 | | | | | $ | 502.4 | | | | | $ | 500.0 | | |
Free Cash Flow(2) | | | | $ | (141.1) | | | | | $ | (110.2) | | | | | $ | (7.8) | | | | | $ | (309.7) | | | | | $ | (94.0) | | |
(in millions) | | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | | Year ended December 31, 2019 | | | Year ended December 31, 2018 | | | Year ended December 31, 2017 | | |||||||||||||||
Net loss | | | | $ | (242.7) | | | | | $ | (93.3) | | | | | $ | (140.8) | | | | | $ | (314.0) | | | | | $ | (369.6) | | |
Earnings (loss) from discontinued operations—net of income tax | | | | | — | | | | | | — | | | | | | — | | | | | | 6.9 | | | | | | 17.8 | | |
Net loss from continuing operations | | | | | (242.7) | | | | | | (93.3) | | | | | | (140.8) | | | | | | (320.9) | | | | | | (387.4) | | |
Interest expense | | | | | 99.1 | | | | | | 156.4 | | | | | | 310.4 | | | | | | 288.8 | | | | | | 379.3 | | |
Income tax expense (benefit) | | | | | 28.0 | | | | | | 34.5 | | | | | | 36.5 | | | | | | 49.9 | | | | | | (19.7) | | |
Depreciation and amortization | | | | | 100.5 | | | | | | 100.6 | | | | | | 202.9 | | | | | | 217.0 | | | | | | 286.8 | | |
EBITDA | | | | | (15.1) | | | | | | 198.2 | | | | | | 409.0 | | | | | | 234.8 | | | | | | 259.0 | | |
Loss on extinguishment of debt(a) | | | | | 174.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SPAC transaction costs(b) | | | | | 21.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation(c) | | | | | 3.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Capitalized software write-off(d) | | | | | 12.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cost to achieve operational initiatives(e) | | | | | 4.3 | | | | | | 21.2 | | | | | | 51.8 | | | | | | 99.9 | | | | | | 83.5 | | |
Digital project implementation costs(f) | | | | | 10.1 | | | | | | 24.7 | | | | | | 44.7 | | | | | | 75.5 | | | | | | 6.9 | | |
Transition costs(g) | | | | | 3.6 | | | | | | 9.0 | | | | | | 16.1 | | | | | | 70.7 | | | | | | 104.4 | | |
Foreign currency (gains)/losses(h) | | | | | — | | | | | | (1.8) | | | | | | (1.4) | | | | | | (5.4) | | | | | | 11.2 | | |
Contingent consideration(i) | | | | | — | | | | | | — | | | | | | — | | | | | | (10.0) | | | | | | (17.9) | | |
Acquisition costs(j) | | | | | — | | | | | | — | | | | | | 0.5 | | | | | | 7.1 | | | | | | — | | |
Advisory fee(k) | | | | | 0.5 | | | | | | 3.7 | | | | | | 6.2 | | | | | | 5.0 | | | | | | 19.2 | | |
Impact of purchase accounting(l) | | | | | 0.9 | | | | | | 0.9 | | | | | | 2.0 | | | | | | 5.9 | | | | | | 33.1 | | |
Reserve for customer dispute(m) | | | | | — | | | | | | — | | | | | | — | | | | | | 7.3 | | | | | | — | | |
Loss on asset disposals(n) | | | | | — | | | | | | 0.5 | | | | | | 0.5 | | | | | | 3.1 | | | | | | 0.6 | | |
Reserve for warranty item(o) | | | | | — | | | | | | — | | | | | | 4.4 | | | | | | 8.5 | | | | | | — | | |
Product line rationalization(p) | | | | | — | | | | | | — | | | | | | 7.7 | | | | | | — | | | | | | — | | |
Adjusted EBITDA | | | | $ | 215.2 | | | | | $ | 256.4 | | | | | $ | 541.5 | | | | | $ | 502.4 | | | | | $ | 500.0 | | |
(in millions) | | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | | Year ended December 31, 2019 | | | Year ended December 31, 2018 | | | Year ended December 31, 2017 | | |||||||||||||||
Net cash provided by (used for) operating activities | | | | $ | (121.7) | | | | | $ | (81.6) | | | | | $ | 57.5 | | | | | $ | (221.9) | | | | | $ | (49.6) | | |
Capital expenditures | | | | | (13.2) | | | | | | (23.0) | | | | | | (47.6) | | | | | | (64.6) | | | | | | (36.7) | | |
Investments in capitalized software | | | | | (6.2) | | | | | | (10.6) | | | | | | (22.7) | | | | | | (41.2) | | | | | | (7.7) | | |
Proceeds from disposition of property, plant and equipment | | | | | — | | | | | | 5.0 | | | | | | 5.0 | | | | | | 18.0 | | | | | | — | | |
Free Cash Flow | | | | $ | (141.1) | | | | | $ | (110.2) | | | | | $ | (7.8) | | | | | $ | (309.7) | | | | | $ | (94.0) | | |
| | | As of June 30, 2020 | | |||
Cash and cash equivalents | | | | $ | 369.7 | | |
Long-term debt (excluding debt issuance costs) | | | | | | | |
Term Loan Facility | | | | $ | 2,194.5 | | |
Asset-Based Revolving Credit Facility(1) | | | | $ | 269.9 | | |
Total long-term debt (excluding debt issuance costs) | | | | $ | 2,464.4 | | |
Short-term borrowings | | | | $ | 20.2 | | |
Equity | | | | | | | |
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, none issued and outstanding | | | | | — | | |
Class A common stock, $0.0001 par value, 700,000,000 shares authorized, 328,411,705 shares issued and outstanding at June 30, 2020 | | | | | — | | |
Additional paid-in capital | | | | $ | 1,638.0 | | |
Accumulated deficit | | | | $ | (1,243.3) | | |
Accumulated other comprehensive (loss) income | | | | $ | (43.8) | | |
Total equity (deficit) | | | | $ | 350.9 | | |
Total capitalization | | | | $ | 3,205.2 | | |
| | | Beneficial Ownership Before the Offering | | | Shares to be Sold in the Offering (Excluding the Maximum Number of Shares Subject to the Underwriter’s Option To Purchase Additional Shares) | | | Beneficial Ownership After the Offering (Excluding the Maximum Number of Shares Subject to the Underwriter’s Option To Purchase Additional Shares) | | | Percent of Shares Beneficially Owned After the Offering (Assuming Exercise of Option to Purchase Maximum Number of Additional Shares) | | | | | | | | | | | ||||||||||||||||||||||||||||||
Name of Selling Stockholder | | | Number of Shares | | | %(1) | | | Number of Shares | | | %(1) | | | Number of Shares | | | %(1) | | | %(1) | | | | | |||||||||||||||||||||||||||
VPE Holdings, LLC(2) | | | | | 118,261,955 | | | | | | 36.01% | | | | | | 20,000,000 | | | | | | 6.1% | | | | | | 98,261,955 | | | | | | 29.9% | | | | | | 29.0% | | | | | |
Underwriter | | | Number of shares | | |||
J.P. Morgan Securities LLC | | | | | | | |
Goldman Sachs & Co. LLC | | | | | | | |
BofA Securities, Inc. | | | | | | | |
Citigroup Global Markets Inc. | | | | | | | |
Total | | | | | 20,000,000 | | |
| | | Per share | | | Without option | | | With option | | |||||||||
Public offering price | | | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount | | | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to the selling stockholder | | | | $ | | | | | $ | | | | | $ | | | |
| | | | | i | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | v | | | |
| | | | | x | | | |
| | | | | 1 | | | |
| | | | | 11 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 41 | | | |
| | | | | 46 | | | |
| | | | | 65 | | | |
| | | | | 81 | | | |
| | | | | 90 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 104 | | | |
| | | | | 109 | | | |
| | | | | 117 | | | |
| | | | | 121 | | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
| | | | | 129 | | | |
| | | | | 129 | | | |
| | | | | F-1 | | |
| | | Successor | | | | Predecessor | | ||||||||||||||||||||||||||||||||||||||||||||||||
(in millions except per share data) | | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | | Year ended December 31, 2019 | | | Year ended December 31, 2018 | | | Year ended December 31, 2017 | | | One month ended December 31, 2016 | | | | Two months ended November 30, 2016 | | | Year ended September 30, 2016 | | | Year ended September 30, 2015 | | |||||||||||||||||||||||||||
Consolidated and Combined Statement of Earnings Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | | | $ | 1,903.0 | | | | | $ | 2,188.9 | | | | | $ | 4,431.2 | | | | | $ | 4,285.6 | | | | | $ | 3,879.4 | | | | | $ | 301.7 | | | | | | $ | 566.2 | | | | | $ | 3,943.5 | | | | | $ | 4,025.1 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | | | 1,269.6 | | | | | | 1,474.6 | | | | | | 2,978.2 | | | | | | 2,865.2 | | | | | | 2,566.8 | | | | | | 240.3 | | | | | | | 369.3 | | | | | | 2,532.6 | | | | | | 2,669.1 | | |
Selling, General and administrative expenses | | | | | 491.2 | | | | | | 549.7 | | | | | | 1,100.8 | | | | | | 1,223.8 | | | | | | 1,086.0 | | | | | | 162.3 | | | | | | | 164.3 | | | | | | 980.8 | | | | | | 1,009.7 | | |
Goodwill impairment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | 57.0 | | | | | | 154.0 | | |
Loss on extinguishment of debt(1) | | | | | 174.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | |
Other deductions, net | | | | | 83.8 | | | | | | 67.0 | | | | | | 146.1 | | | | | | 178.8 | | | | | | 254.4 | | | | | | 42.5 | | | | | | | 14.7 | | | | | | 125.9 | | | | | | 208.0 | | |
Interest expense (income) | | | | | 99.1 | | | | | | 156.4 | | | | | | 310.4 | | | | | | 288.8 | | | | | | 379.3 | | | | | | 27.8 | | | | | | | 0.3 | | | | | | (3.5) | | | | | | (3.8) | | |
Earnings (loss) from continuing operations before income taxes | | | | | (214.7) | | | | | | (58.8) | | | | | | (104.3) | | | | | | (271.0) | | | | | | (407.1) | | | | | | (171.2) | | | | | | | 17.6 | | | | | | 250.7 | | | | | | (11.9) | | |
Income tax expense (benefit) | | | | | 28.0 | | | | | | 34.5 | | | | | | 36.5 | | | | | | 49.9 | | | | | | (19.7) | | | | | | (4.3) | | | | | | | 24.3 | | | | | | 140.1 | | | | | | 100.3 | | |
Earnings (loss) from continuing operations | | | | | (242.7) | | | | | | (93.3) | | | | | | (140.8) | | | | | | (320.9) | | | | | | (387.4) | | | | | | (166.9) | | | | | | | (6.7) | | | | | | 110.6 | | | | | | (112.2) | | |
Earnings (loss) from discontinued operations, net of income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | 6.9 | | | | | | 17.8 | | | | | | (4.3) | | | | | | | 7.2 | | | | | | 47.1 | | | | | | 50.4 | | |
Net earnings (loss) | | | | $ | (242.7) | | | | | $ | (93.3) | | | | | $ | (140.8) | | | | | $ | (314.0) | | | | | $ | (369.6) | | | | | $ | (171.2) | | | | | | $ | 0.5 | | | | | $ | 157.7 | | | | | $ | (61.8) | | |
Earnings (loss) per share (basic and diluted) | | | | $ | (0.85) | | | | | $ | (0.79) | | | | | $ | (1.19) | | | | | $ | (2.66) | | | | | $ | (3.13) | | | | | $ | (1.45) | | | | | | $ | 0.00 | | | | | $ | 1.33 | | | | | $ | (0.52) | | |
| | | Successor | | | | Predecessor | | ||||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | | Year ended December 31, 2019 | | | Year ended December 31, 2018 | | | Year ended December 31, 2017 | | | One month ended December 31, 2016 | | | | Two months ended November 30, 2016 | | | Year ended September 30, 2016 | | | Year ended September 30, 2015 | | |||||||||||||||||||||||||||
Consolidated and Combined Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used for) operating activities | | | | $ | (121.7) | | | | | $ | (81.6) | | | | | $ | 57.5 | | | | | $ | (221.9) | | | | | $ | (49.6) | | | | | $ | 59.8 | | | | | | $ | (37.2) | | | | | $ | 370.2 | | | | | $ | 340.5 | | |
Net cash provided by (used for) investing activities | | | | | (19.4) | | | | | | (28.6) | | | | | | (65.3) | | | | | | (207.7) | | | | | | 1,058.1 | | | | | | (3,925.2) | | | | | | | (10.5) | | | | | | (30.2) | | | | | | (46.4) | | |
Net cash provided by (used for) financing activities | | | | | 293.5 | | | | | | 4.9 | | | | | | 14.8 | | | | | | 245.1 | | | | | | (874.1) | | | | | | 4,106.6 | | | | | | | (136.8) | | | | | | (199.1) | | | | | | (292.9) | | |
Purchase of property, plant and equipment | | | | | (13.2) | | | | | | (23.0) | | | | | | (47.6) | | | | | | (64.6) | | | | | | (36.7) | | | | | | (4.7) | | | | | | | (8.5) | | | | | | (34.0) | | | | | | (44.9) | | |
Consolidated and Combined Balance Sheet Data (at end of period): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash | | | | $ | 369.7 | | | | | $ | 110.1 | | | | | $ | 223.5 | | | | | $ | 215.1 | | | | | $ | 388.0 | | | | | $ | 249.6 | | | | | | $ | 92.3 | | | | | $ | 272.0 | | | | | $ | 131.6 | | |
Working capital(2) | | | | | 762.7 | | | | | | 434.3 | | | | | | 497.7 | | | | | | 488.9 | | | | | | 539.2 | | | | | | 444.1 | | | | | | | 456.8 | | | | | | 585.4 | | | | | | 507.1 | | |
Total current assets | | | | | 2,203.2 | | | | | | 1,992.6 | | | | | | 2,017.4 | | | | | | 2,095.3 | | | | | | 1,988.1 | | | | | | 1,935.9 | | | | | | | 1,805.9 | | | | | | 1,989.1 | | | | | | 1,812.2 | | |
Property, plant and equipment, net | | | | | 407.1 | | | | | | 430.1 | | | | | | 428.2 | | | | | | 441.7 | | | | | | 462.8 | | | | | | 444.5 | | | | | | | 299.7 | | | | | | 308.1 | | | | | | 331.1 | | |
Total assets | | | | | 4,729.9 | | | | | | 4,727.4 | | | | | | 4,657.4 | | | | | | 4,794.4 | | | | | | 4,808.5 | | | | | | 5,859.3 | | | | | | | 4,456.7 | | | | | | 4,709.0 | | | | | | 4,745.9 | | |
Total equity | | | | | 350.9 | | | | | | (638.2) | | | | | | (704.8) | | | | | | (540.3) | | | | | | (129.6) | | | | | | 1,120.0 | | | | | | | 2,858.1 | | | | | | 3,068.3 | | | | | | 3,162.4 | | |
Total debt | | | | | 2,409.0 | | | | | | 3,445.8 | | | | | | 3,467.3 | | | | | | 3,427.8 | | | | | | 3,159.6 | | | | | | 2,916.1 | | | | | | | — | | | | | | — | | | | | | — | | |
| | | As of June 30, | | |||||||||
(Dollars in millions) | | | 2020 | | | 2019 | | ||||||
Americas | | | | $ | 805.9 | | | | | $ | 720.5 | | |
Asia Pacific | | | | | 455.1 | | | | | | 319.2 | | |
EMEA | | | | | 491.4 | | | | | | 389.2 | | |
Total Backlog | | | | $ | 1,752.4 | | | | | $ | 1,428.9 | | |
| | | As of December 31, | | |||||||||
(Dollars in millions) | | | 2019 | | | 2018 | | ||||||
Americas | | | | $ | 701.8 | | | | | $ | 806.8 | | |
Asia Pacific | | | | | 297.3 | | | | | | 281.3 | | |
EMEA | | | | | 402.1 | | | | | | 413.9 | | |
Total Backlog | | | | $ | 1,401.2 | | | | | $ | 1,502.0 | | |
| | | Six months ended June, 30, | | | | | | | | | | | | | | | | | |||||||||
(Dollars in millions) | | | 2020 | | | 2019 | | | $ Change | | | % Change | | | ||||||||||||||
Net sales | | | | $ | 1,903.0 | | | | | $ | 2,188.9 | | | | | $ | (285.9) | | | | | | (13.)% | | | | ||
Cost of sales | | | | | 1,269.6 | | | | | | 1,474.6 | | | | | | (205.0) | | | | | | (13.9)% | | | | ||
Gross profit | | | | | 633.4 | | | | | | 714.3 | | | | | | (80.9) | | | | | | (11.3)% | | | | ||
Selling, general & administrative expenses | | | | | 491.2 | | | | | | 549.7 | | | | | | (58.5) | | | | | | (10.6)% | | | | ||
Loss on extinguishment of debt | | | | | 174.0 | | | | | | — | | | | | | 174.0 | | | | | | 100% | | | | ||
Other deductions, net | | | | | 83.8 | | | | | | 67.0 | | | | | | 16.8 | | | | | | 25.1% | | | | ||
Earnings from continuing operations before interest & income taxes | | | | | (115.6) | | | | | | 97.6 | | | | | | (213.2) | | | | | | (218.4)% | | | | ||
Interest expense, net | | | | | 99.1 | | | | | | 156.4 | | | | | | (57.3) | | | | | | (36.6)% | | | | ||
Income tax expense | | | | | 28.0 | | | | | | 34.5 | | | | | | (6.5) | | | | | | (18.8)% | | | |
| | | Six months ended June, 30, | | | | | | | | | | | | | | | | | |||||||||
(Dollars in millions) | | | 2020 | | | 2019 | | | $ Change | | | % Change | | | ||||||||||||||
Net loss from continuing operations | | | | $ | (242.7) | | | | | $ | (93.3) | | | | | $ | (149.4) | | | | | | 160.1% | | | |
(Dollars in millions) | | | June 30 , 2020 | | | June 30 , 2019 | | | $ Change | | | % Change | | ||||||||||||
Net sales | | | | $ | 951.4 | | | | | $ | 1,129.7 | | | | | $ | (178.3) | | | | | | (15.8)% | | |
Earnings before interest and taxes | | | | | 157.0 | | | | | | 188.1 | | | | | | (31.1) | | | | | | (16.5)% | | |
Margin | | | | | 16.5% | | | | | | 16.7% | | | | | | | | | | | | | | |
(Dollars in millions) | | | June 30 , 2020 | | | June 30 , 2019 | | | $ Change | | | % Change | | ||||||||||||
Net sales | | | | $ | 546.7 | | | | | $ | 582.3 | | | | | $ | (35.6) | | | | | | (6.1)% | | |
Earnings before interest and taxes | | | | | 58.1 | | | | | | 66.6 | | | | | | (8.5) | | | | | | (12.8)% | | |
Margin | | | | | 10.6% | | | | | | 11.4% | | | | | | | | | | | | | | |
(Dollars in millions) | | | June 30 , 2020 | | | June 30 , 2019 | | | $ Change | | | % Change | | ||||||||||||
Net sales | | | | $ | 404.9 | | | | | $ | 476.9 | | | | | $ | (72.0) | | | | | | (15.1)% | | |
Earnings before interest and taxes | | | | | 35.7 | | | | | | 37.3 | | | | | | (1.6) | | | | | | (4.3)% | | |
Margin | | | | | 8.8% | | | | | | 7.8% | | | | | | | | | | | | | | |
(Dollars in millions) | | | 2019 | | | 2018 | | | $ Change | | | % Change | | ||||||||||||
Net sales | | | | $ | 4,431.2 | | | | | $ | 4,285.6 | | | | | $ | 145.6 | | | | | | 3.4% | | |
Cost of sales | | | | | 2,978.2 | | | | | | 2,865.2 | | | | | | 113.0 | | | | | | 3.9% | | |
Gross profit | | | | | 1,453.0 | | | | | | 1,420.4 | | | | | | 32.6 | | | | | | 2.3% | | |
Selling, general & administrative expenses | | | | | 1,100.8 | | | | | | 1,223.8 | | | | | | (123.0) | | | | | | (10.1)% | | |
Other deductions, net | | | | | 146.1 | | | | | | 178.8 | | | | | | (32.7) | | | | | | (18.3)% | | |
(Dollars in millions) | | | 2019 | | | 2018 | | | $ Change | | | % Change | | ||||||||||||
Earnings from continuing operations before interest & income taxes | | | | | 206.1 | | | | | | 17.8 | | | | | | 188.3 | | | | | | 1,057.9% | | |
Interest expense, net | | | | | 310.4 | | | | | | 288.8 | | | | | | 21.6 | | | | | | 7.5% | | |
Income tax expense | | | | | 36.5 | | | | | | 49.9 | | | | | | (13.4) | | | | | | (26.9)% | | |
Loss from continuing operations | | | | $ | (140.8) | | | | | $ | (320.9) | | | | | $ | 180.1 | | | | | | (56.1)% | | |
(Dollars in millions) | | | December 31, 2019 | | | December 31, 2018 | | | $ Change | | | % Change | | ||||||||||||
Net sales | | | | $ | 2,229.1 | | | | | $ | 2,145.7 | | | | | $ | 83.4 | | | | | | 3.9% | | |
Earnings before interest and taxes | | | | | 354.3 | | | | | | 301.0 | | | | | | 53.3 | | | | | | 17.7% | | |
Margin | | | | | 15.9% | | | | | | 14.0% | | | | | | | | | | | | | | |
(Dollars in millions) | | | December 31, 2019 | | | December 31, 2018 | | | $ Change | | | % Change | | ||||||||||||
Net sales | | | | $ | 1,278.0 | | | | | $ | 1,244.2 | | | | | $ | 33.8 | | | | | | 2.7% | | |
Earnings before interest and taxes | | | | | 150.0 | | | | | | 136.6 | | | | | | 13.4 | | | | | | 9.8% | | |
Margin | | | | | 11.7% | | | | | | 11.0% | | | | | | | | | | | | | | |
(Dollars in millions) | | | December 31, 2019 | | | December 31, 2018 | | | $ Change | | | % Change | | ||||||||||||
Net sales | | | | $ | 924.1 | | | | | $ | 895.7 | | | | | $ | 28.4 | | | | | | 3.2% | | |
Earnings before interest and taxes | | | | $ | 64.3 | | | | | $ | 29.8 | | | | | $ | 34.5 | | | | | | 115.8% | | |
Margin | | | | | 7.0% | | | | | | 3.3% | | | | | | | | | | | | | | |
(Dollars in millions) | | | 2018 | | | 2017 | | | $ Change | | | % Change | | ||||||||||||
Net sales | | | | $ | 4,285.6 | | | | | $ | 3,879.4 | | | | | $ | 406.2 | | | | | | 10.5% | | |
Cost of sales | | | | | 2,865.2 | | | | | | 2,566.8 | | | | | | 298.4 | | | | | | 11.6% | | |
Gross profit | | | | | 1,420.4 | | | | | | 1,312.6 | | | | | | 107.8 | | | | | | 8.2% | | |
Selling, general & administrative expenses | | | | | 1,223.8 | | | | | | 1,086.0 | | | | | | 137.8 | | | | | | 12.7% | | |
Other deductions, net | | | | | 178.8 | | | | | | 254.4 | | | | | | (75.6) | | | | | | (29.7)% | | |
Income (loss) from continuing operations before interest & income taxes | | | | | 17.8 | | | | | | (27.8) | | | | | | 45.6 | | | | | | (164.0)% | | |
Interest expense, net | | | | | 288.8 | | | | | | 379.3 | | | | | | (90.5) | | | | | | (23.9)% | | |
Income tax expense (benefit) | | | | | 49.9 | | | | | | (19.7) | | | | | | 69.6 | | | | | | (353.3)% | | |
Loss from continuing operations | | | | $ | (320.9) | | | | | $ | (387.4) | | | | | $ | 66.5 | | | | | | (17.2)% | | |
(Dollars in millions) | | | December 31, 2018 | | | December 31, 2017 | | | $ Change | | | % Change | | ||||||||||||
Net sales | | | | $ | 2,175.6 | | | | | $ | 1,886.7 | | | | | $ | 288.9 | | | | | | 15.3% | | |
Earnings before interest and taxes | | | | | 301.0 | | | | | | 241.8 | | | | | | 59.2 | | | | | | 24.5% | | |
Margin | | | | | 13.8% | | | | | | 12.8% | | | | | | | | | | | | | | |
(Dollars in millions) | | | December 31, 2018 | | | December 31, 2017 | | | $ Change | | | % Change | | ||||||||||||
Net sales | | | | $ | 1,346.9 | | | | | $ | 1,239.5 | | | | | $ | 107.4 | | | | | | 8.7% | | |
Earnings before interest and taxes | | | | | 136.6 | | | | | | 64.2 | | | | | | 72.4 | | | | | | 112.8% | | |
Margin | | | | | 10.1% | | | | | | 5.2% | | | | | | | | | | | | | | |
(Dollars in millions) | | | December 31, 2018 | | | December 31, 2017 | | | $ Change | | | % Change | | ||||||||||||
Net sales | | | | $ | 938.0 | | | | | $ | 918.1 | | | | | $ | 19.9 | | | | | | 2.2% | | |
Earnings before interest and taxes | | | | | 29.8 | | | | | | 45.4 | | | | | | (15.6) | | | | | | (34.4)% | | |
Margin | | | | | 3.2% | | | | | | 4.9% | | | | | | | | | | | | | | |
(Dollars in millions) | | | 6M 2020 | | | 6M 2019 | | | $ Change | | | % Change | | ||||||||||||
Net cash provided by (used for) operating activities | | | | $ | (121.7) | | | | | $ | (81.6) | | | | | $ | (40.1) | | | | | | 49.1% | | |
Net cash used for investing activities | | | | | (19.4) | | | | | | (28.6) | | | | | | 9.2 | | | | | | (32.2)% | | |
Net cash provided by financing activities | | | | | 293.5 | | | | | | 4.9 | | | | | | 288.6 | | | | | | 5,889.8% | | |
Capital expenditures | | | | | (13.2) | | | | | | (23.0) | | | | | | 9.8 | | | | | | (42.6)% | | |
Investments in capitalized software | | | | | (6.2) | | | | | | (10.6) | | | | | | 4.4 | | | | | | (41.5)% | | |
(Dollars in millions) | | | 2019 | | | 2018 | | | $ Change | | | % Change | | ||||||||||||
Net cash provided by (used for) operating activities | | | | $ | 57.5 | | | | | $ | (221.9) | | | | | $ | 279.4 | | | | | | (125.9)% | | |
Net cash used for investing activities | | | | | (65.3) | | | | | | (207.7) | | | | | | 142.4 | | | | | | (68.6)% | | |
Net cash provided by financing activities | | | | | 14.8 | | | | | | 245.1 | | | | | | (230.3) | | | | | | (94.0)% | | |
Capital expenditures | | | | | (47.6) | | | | | | (64.6) | | | | | | 17.0 | | | | | | (26.3)% | | |
Investments in capitalized software | | | | | (22.7) | | | | | | (41.2) | | | | | | 18.5 | | | | | | (44.9)% | | |
(Dollars in millions) | | | 2018 | | | 2017 | | | $ Change | | | % Change | | ||||||||||||
Net cash used for operating activities | | | | $ | (221.9) | | | | | $ | (49.6) | | | | | $ | (172.3) | | | | | | 347.4% | | |
Net cash (used for) provided by investing activities | | | | | (207.7) | | | | | | 1,058.1 | | | | | | (1,265.8) | | | | | | (119.6)% | | |
Net cash provided by (used for) financing activities | | | | | 245.1 | | | | | | (874.1) | | | | | | 1,119.2 | | | | | | (128.0)% | | |
Capital Expenditures | | | | | (64.6) | | | | | | (36.7) | | | | | | (27.9) | | | | | | 76.0% | | |
Investments in capitalized software | | | | | (41.2) | | | | | | (7.7) | | | | | | (33.5) | | | | | | 435.1% | | |
| | | Amounts Due By Period | | |||||||||||||||||||||||||||
(Dollars in millions) | | | Total | | | Less Than 1 Year | | | 1 - 3 years | | | 3 - 5 years | | | More Than 5 Years | | |||||||||||||||
Operating leases | | | | $ | 141.8 | | | | | $ | 43.3 | | | | | $ | 55.7 | | | | | $ | 28.6 | | | | | $ | 14.2 | | |
Purchase obligations | | | | | 90.0 | | | | | | 48.2 | | | | | | 34.3 | | | | | | 7.5 | | | | | | — | | |
| | | Prior Term Loan Facility | | | 2024 Senior Notes | | | 2022 Senior Notes | | | Prior Asset- Based Revolving Credit Facility | | | 2024 Senior Secured Notes | | | Total | | ||||||||||||||||||
2020 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
2021 | | | | | — | | | | | | — | | | | | | — | | | | | | 145.2 | | | | | | — | | | | | | 145.2 | | |
2022 | | | | | — | | | | | | — | | | | | | 500.0 | | | | | | — | | | | | | — | | | | | | 500.0 | | |
2023 | | | | | 2,070.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,070.0 | | |
2024 | | | | | — | | | | | | 750.0 | | | | | | — | | | | | | — | | | | | | 120.0 | | | | | | 870.0 | | |
Total | | | | $ | 2,070.0 | | | | | $ | 750.0 | | | | | $ | 500.0 | | | | | $ | 145.2 | | | | | $ | 120.0 | | | | | $ | 3,585.2 | | |
| | | Term Loan Facility | | | Asset-Based Revolving Credit Facility | | | Short-term borrowings | | | Total | | ||||||||||||
2020 | | | | $ | 11.0 | | | | | $ | — | | | | | $ | 20.2 | | | | | $ | 31.2 | | |
2021 | | | | | 22.0 | | | | | | — | | | | | | — | | | | | | 22.0 | | |
2022 | | | | | 22.0 | | | | | | — | | | | | | — | | | | | | 22.0 | | |
2023 | | | | | 22.0 | | | | | | — | | | | | | — | | | | | | 22.0 | | |
2024 | | | | | 22.0 | | | | | | — | | | | | | — | | | | | | 22.0 | | |
2025 | | | | | 22.0 | | | | | | 269.9 | | | | | | — | | | | | | 291.9 | | |
Thereafter | | | | | 2,073.5 | | | | | | — | | | | | | — | | | | | | 2,073.5 | | |
Total | | | | $ | 2,194.5 | | | | | $ | 269.9 | | | | | $ | 20.2 | | | | | $ | 2,484.6 | | |
Executive | | | Annual Salary as of January 2019 | |
R. Johnson | | | $950,000 | |
D. Fallon | | | $575,000 | |
S. Liang | | | $557,004 | |
J. Forcier | | | $400,000 | |
J. Hewitt | | | $450,000 | |
Executive | | | Annual Salary as of December 31, 2018 | | | Salary Increase (%) | | | New Annual Salary | | | New Salary Effective Date | |
S. Liang | | | $557,004 | | | 6% | | | $590,424 | | | April 1, 2019 | |
J. Forcier | | | $400,000 | | | 25% | | | $500,000 | | | June 1, 2019 | |
J. Hewitt | | | $450,000 | | | 4% | | | $468,000 | | | June 24, 2019 | |
Named Executive Officer | | | 2019 Target Bonus Opportunity (as % of Base Salary) | | | 2019 Annual Target Bonus Opportunity ($) | |
R. Johnson | | | 100% | | | $950,000 | |
D. Fallon | | | 100% | | | $575,000 | |
S. Liang | | | N/A | | | $231,000 | |
J. Forcier (Effective January 1, 2019) | | | 60% | | | $240,000 | |
J. Forcier (Effective June 1, 2019) | | | 80% | | | $400,000 | |
J. Hewitt | | | 65% | | | $292,500 | |
| | | 2019 Annual Incentive Plan Weightings | | |||||||||
Executive | | | Company-wide EBITDAR | | | Company-wide Controllable Cash | | | Company-wide SG&A | | | Company-wide Sales Growth | |
R. Johnson | | | 50% | | | 20% | | | 20% | | | 10% | |
D. Fallon | | | 50% | | | 20% | | | 20% | | | 10% | |
S. Liang | | | 50% | | | 20% | | | 20% | | | 10% | |
J. Forcier | | | 50% | | | 20% | | | 20% | | | 10% | |
J. Hewitt | | | 50% | | | 20% | | | 20% | | | 10% | |
Metric | | | Weighting | | | Performance | | | Company-wide Targets | |
Sales Growth | | | 10% | | | Entry | | | 4,299.0 | |
| | | | | | Target | | | 4,389.0 | |
| | | | | | Max | | | 4,479.0 | |
EBITDAR | | | 50% | | | Entry | | | 520.0 | |
| | | | | | Target | | | 560.1 | |
| | | | | | Max | | | 582.0 | |
Controllable Cash | | | 20% | | | Entry | | | (110.8) | |
| | | | | | Target | | | (95.8) | |
| | | | | | Max | | | (80.9) | |
SG&A | | | 20% | | | Entry | | | (1,039.0) | |
| | | | | | Target | | | (1,029.4) | |
| | | | | | Max | | | (1,014.0) | |
Executive | | | 30% of Target Payment, Paid in August 2019 | | |||
R. Johnson | | | | $ | 285,000 | | |
D. Fallon | | | | $ | 172,500 | | |
J. Forcier | | | | $ | 110,071 | | |
J. Hewitt | | | | $ | 89,587 | | |
Executive | | | 2019 AIP Payout | | |||
R. Johnson | | | | $ | 1,092,500 | | |
D. Fallon | | | | $ | 661,250 | | |
S. Liang | | | | $ | 281,780 | | |
J. Forcier | | | | $ | 383,123 | | |
J. Hewitt | | | | $ | 343,102 | | |
Metric | | | Weighting | | | Performance | | | Company- wide Targets | | |||||||||
EBITDAR | | | | | 33.34% | | | | | | Entry | | | | | | 520.0 | | |
| | | | | | | | | | | Target | | | | | | 560.1 | | |
| | | | | | | | | | | Max | | | | | | 582.0 | | |
Controllable Cash | | | | | 33.33% | | | | | | Entry | | | | | | (110.8) | | |
| | | | | | | | | | | Target | | | | | | (95.8) | | |
| | | | | | | | | | | Max | | | | | | (80.9) | | |
SG&A | | | | | 33.33% | | | | | | Entry | | | | | | (1,039.0) | | |
| | | | | | | | | | | Target | | | | | | (1,029.4) | | |
| | | | | | | | | | | Max | | | | | | (1,014.0) | | |
Executive | | | 2019 T-Bonus Payout | | |||
R. Johnson | | | | $ | 1,216,000 | | |
D. Fallon | | | | $ | 736,000 | | |
J. Forcier | | | | $ | 586,696 | | |
J. Hewitt | | | | $ | 587,520 | | |
Metric | | | Weighting | | | Threshold Performance | | | Target Performance | | | Maximum Performance | | | Actual Performance | | | Payout (%) | |
Company EBITDAR | | | 50% | | | $548.6 million | | | $609.6 million | | | $629.2 million | | | $502.4 million | | | 0% | |
APAC EBITDAR | | | 50% | | | $140.1 million | | | $155.0 million | | | $165.0 million | | | $174.1 million | | | 150% | |
Payout as a Percent of Target | | | | | | | | | | | | | | | | | | 75% | |
Metric | | | Weighting | | | Threshold Performance | | | Target Performance | | | Maximum Performance | |
Company EBITDAR | | | 50% | | | $700.0 million | | | $753.8 million | | | $775.0 million | |
APAC EBITDAR | | | 50% | | | $155.0 million | | | $175.0 million | | | $185.0 million | |
Name | | | Grant Date | | | Vesting Commencement Date | | | Number of Units | | | Current Per Unit Reduction Value | | ||||||
Robert Johnson | | | March 27, 2017 | | | January 1, 2017 | | | | | 800,000 | | | | | $ | 7.76 | | |
David Fallon | | | October 30, 2017 | | | July 31, 2017 | | | | | 175,000 | | | | | $ | 7.76 | | |
Jason Forcier | | | December 7, 2017 | | | October 2, 2017 | | | | | 150,000 | | | | | $ | 7.76 | | |
John Hewitt | | | December 7, 2017 | | | October 2, 2017 | | | | | 100,000 | | | | | $ | 7.76 | | |
Stephen Liang | | | June 15, 2017 | | | January 1, 2017 | | | | | 100,000 | | | | | $ | 7.76 | | |
| | | October 30, 2017 | | | January 1, 2017 | | | | | 25,000 | | | | | $ | 7.76 | | |
Maturity Date | | | Prior Year’s Revenue Target ($) | | | Prior Year’s EBITDAR Target(1) ($) | | ||||||
First Anniversary of Vesting Commencement Date | | | | | 4,356,918,000 | | | | | | 594,683,000 | | |
Second Anniversary of Vesting Commencement Date | | | | | 4,435,782,000 | | | | | | 697,592,000 | | |
Third Anniversary of Vesting Commencement Date | | | | | 4,518,723,000 | | | | | | 753,837,000 | | |
Fourth Anniversary of Vesting Commencement Date | | | | | 4,624,542,000 | | | | | | 814,374,000 | | |
Fifth Anniversary of Vesting Commencement Date | | | | | 4,745,700,000 | | | | | | 834,222,000 | | |
Name | | | Cancellation Payment ($) | | |||
Robert Johnson | | | | | 4,104,000 | | |
David Fallon | | | | | 1,047,750 | | |
Jason Forcier | | | | | 769,500 | | |
John Hewitt | | | | | 713,000 | | |
Stephen Liang | | | | | 741,250 | | |
Name | | | Base Salary ($) | | | Annual Bonus Opportunity ($) | | | Restricted Stock Units ($)(1) | | | Stock Options ($)(2) | | | Total ($) | | |||||||||||||||
Robert Johnson | | | | | 950,000 | | | | | | 950,000 | | | | | | 8,000,000 | | | | | | 1,400,000 | | | | | | 11,300,000 | | |
David Fallon | | | | | 575,000 | | | | | | 575,000 | | | | | | 1,750,000 | | | | | | 860,000 | | | | | | 3,760,000 | | |
Jason Forcier | | | | | 500,000 | | | | | | 400,000 | | | | | | 1,400,000 | | | | | | 750,000 | | | | | | 3,050,000 | | |
John Hewitt | | | | | 468,000 | | | | | | 304,000 | | | | | | 1,400,000 | | | | | | 1,000,000 | | | | | | 3,172,000 | | |
Stephen Liang | | | | | 588,000 | | | | | | 247,000 | | | | | | 1,400,000 | | | | | | 600,000 | | | | | | 2,835,000 | | |
| Applicable Severance Factor | | | • 3x for Mr. Johnson • 2x for Messrs. Fallon, Forcier, Hewitt and Liang | |
| COBRA Continuation Period | | | Reimbursement of COBRA continuation coverage costs for 18 months | |
| Duration of Restrictive Covenants | | | 18 months | |
Name and Principal Position | | | Year | | | Salary ($) | | | Bonus ($) | | | Non-Equity Incentive Plan Compensation ($)(1) | | | Change In Pension And Nonqualified Deferred Compensation Earnings ($) | | | All Other Compensation ($)(2) | | | Total ($) | | |||||||||||||||||||||
Robert Johnson | | | | | 2019 | | | | | | 950,000 | | | | | | — | | | | | | 2,308,500 | | | | | | — | | | | | | 37,144 | | | | | | 3,295,644 | | |
Chief Executive Officer | | | | | 2018 | | | | | | 901,923 | | | | | | 450,000 | | | | | | 192,000 | | | | | | — | | | | | | 20,580 | | | | | | 1,564,503 | | |
David Fallon | | | | | 2019 | | | | | | 575,000 | | | | | | — | | | | | | 1,397,250 | | | | | | — | | | | | | 40,307 | | | | | | 2,012,557 | | |
Chief Financial Officer | | | | | 2018 | | | | | | 502,885 | | | | | | 128,250 | | | | | | 48,000 | | | | | | — | | | | | | 18,752 | | | | | | 697,887 | | |
Stephen Liang(3) | | | | | 2019 | | | | | | 590,424 | | | | | | — | | | | | | 1,126,530 | | | | | | — | | | | | | 275,268 | | | | | | 1,992,222 | | |
President, Asia-Pacific | | | | | 2018 | | | | | | 557,004 | | | | | | — | | | | | | 149,688 | | | | | | — | | | | | | 622,970 | | | | | | 1,329,662 | | |
Jason Forcier | | | | | 2019 | | | | | | 455,769 | | | | | | — | | | | | | 969,819 | | | | | | — | | | | | | 11,003 | | | | | | 1,436,591 | | |
Chief Operations Officer and Executive Vice President of Infrastructure and Solutions | | | | | 2018 | | | | | | 400,000 | | | | | | 150,000 | | | | | | 48,000 | | | | | | — | | | | | | 9,023 | | | | | | 607,023 | | |
John Hewitt | | | | | 2019 | | | | | | 459,000 | | | | | | — | | | | | | 930,623 | | | | | | — | | | | | | 21,909 | | | | | | 1,411,532 | | |
President of Americas | | | | | 2018 | | | | | | 450,000 | | | | | | 90,000 | | | | | | 48,000 | | | | | | — | | | | | | 145,772 | | | | | | 733,772 | | |
| | | | | | | | | | | | Estimated Possible Payouts Under Non-Equity Incentive Plan Awards | | |||||||||||||||
| | | Plan | | | Grant Date | | | Threshold ($) | | | Target($) | | | Maximum ($) | | ||||||||||||
Robert Johnson | | | Annual Incentive Plan | | | | | 1/1/2019(1) | | | | | | 285,000 | | | | | | 950,000 | | | | | | 1,425,000 | | |
| | | Transformation Bonus Plan | | | | | 1/1/2019(2) | | | | | | 285,000 | | | | | | 950,000 | | | | | | 1,425,000 | | |
David Fallon | | | Annual Incentive Plan | | | | | 1/1/2019(1) | | | | | | 172,500 | | | | | | 575,000 | | | | | | 862,500 | | |
| | | Transformation Bonus Plan | | | | | 1/1/2019(2) | | | | | | 172,500 | | | | | | 575,000 | | | | | | 862,500 | | |
Jason Forcier | | | Annual Incentive Plan | | | | | 1/1/2019(1) | | | | | | 99,945 | | | | | | 333,150 | | | | | | 499,725 | | |
| | | Transformation Bonus Plan | | | | | 1/1/2019(2) | | | | | | 136,731 | | | | | | 455,769 | | | | | | 683,654 | | |
John Hewitt | | | Annual Incentive Plan | | | | | 1/1/2019(1) | | | | | | 91,260 | | | | | | 304,200 | | | | | | 456,300 | | |
| | | Transformation Bonus Plan | | | | | 1/1/2019(2) | | | | | | 137,700 | | | | | | 459,000 | | | | | | 688,500 | | |
Stephen Liang | | | Annual Incentive Plan | | | | | 1/1/2019(1) | | | | | | 69,300 | | | | | | 231,000 | | | | | | 346,500 | | |
| | | 2017 Senior Executive Medium-Term Incentive and Retention Agreement | | | | | 1/1/2019(3) | | | | | | 240,000 | | | | | | 800,000 | | | | | | 1,200,000 | | |
Name | | | Reason for termination | | | Cash payment ($) | | |||
Robert Johnson | | | Without Cause | | | | | 1,900,000(1) | | |
| | | Good Reason | | | | | 1,900,000(1) | | |
| | | Death or Disability | | | | | 950,000(2) | | |
David Fallon | | | Without Cause | | | | | 575,000(3) | | |
| | | Good Reason | | | | | — | | |
| | | Death or Disability(3) | | | | | — | | |
Jason Forcier | | | Without Cause | | | | | 900,000(4) | | |
| | | Good Reason | | | | | — | | |
| | | Death or Disability | | | | | — | | |
John Hewitt | | | Without Cause | | | | | 468,000(3) | | |
| | | Good Reason | | | | | — | | |
| | | Death or Disability | | | | | — | | |
Stephen Liang | | | Without Cause | | | | | 335,212(5) | | |
| | | Good Reason | | | | | 335,212(5) | | |
| | | Death or Disability | | | | | 335,212(5) | | |
| Salary Levels | | | Guidelines | |
| • Chief Executive Officer | | | 5 times Salary | |
| • Chief Financial Officer and other “named executive officers” (as defined in Item 402(a)(3) of Regulation S-K | | | 3 times Salary | |
| • All other Section 16 officers | | | 2 times Salary | |
Name | | | Age | | | Position | |
David M. Cote | | | 68 | | | Executive Chairman of the Board | |
Rob Johnson | | | 53 | | | Chief Executive Officer and Director | |
Joseph van Dokkum | | | 67 | | | Director | |
Roger Fradin | | | 67 | | | Director | |
Jacob Kotzubei | | | 51 | | | Director | |
Matthew Louie | | | 42 | | | Director | |
Edward L. Monser | | | 69 | | | Director | |
Steven S. Reinemund | | | 72 | | | Director | |
Robin L. Washington | | | 57 | | | Director | |
David J. Fallon | | | 50 | | | Chief Financial Officer | |
Giordano Albertazzi | | | 54 | | | President of Europe, Middle East and Africa | |
Andrew Cole | | | 55 | | | Chief Organizational Development and Human Resources Officer | |
Colin Flannery | | | 55 | | | General Counsel and Corporate Secretary | |
Jason M. Forcier | | | 48 | | | Chief Operations Officer and Executive Vice President of Infrastructure and Solutions | |
Sheryl Haislet | | | 54 | | | Chief Information Officer | |
John Hewitt | | | 51 | | | President of the Americas | |
Patrick Johnson | | | 49 | | | Executive Vice President of Information Technology and Edge Infrastructure | |
Steve Lalla | | | 57 | | | Executive Vice President of Service and Software Solutions | |
Stephen Liang | | | 61 | | | President of Asia Pacific | |
Gary Niederpruem | | | 45 | | | Chief Strategy and Development Officer | |
Redemption Date (period to expiration of warrants) | | | Fair Market Value of Class A Common Stock | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| $10.00 | | | $11.00 | | | $12.00 | | | $13.00 | | | $14.00 | | | $15.00 | | | $16.00 | | | $17.00 | | | $18.00 | | |||||||||||||||||||||||||||||
57 months | | | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.365 | | |
54 months | | | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.365 | | |
51 months | | | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.365 | | |
48 months | | | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.365 | | |
45 months | | | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.365 | | |
42 months | | | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.364 | | |
39 months | | | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.364 | | |
36 months | | | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.364 | | |
33 months | | | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.364 | | |
30 months | | | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.364 | | |
27 months | | | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.364 | | |
24 months | | | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.364 | | |
21 months | | | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.364 | | |
18 months | | | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.363 | | |
15 months | | | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.363 | | |
12 months | | | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.363 | | |
9 months | | | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.362 | | |
6 months | | | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.362 | | |
3 months | | | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months | | | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
Name and Address of Beneficial Owners(1) | | | Number of Shares | | | Ownership Percentage (%) | | ||||||
5% Holders (Other than Directors and Executive Officers) | | | | | | | | | | | | | |
VPE Holdings, LLC (the Vertiv Stockholder)(2) | | | | | 118,261,955 | | | | | | 36.01% | | |
Directors and Executive Officers | | | | | | | | | | | | | |
David M. Cote(3) | | | | | 15,889,167 | | | | | | 4.84% | | |
Rob Johnson | | | | | 123,120 | | | | | | * | | |
Roger Fradin(4) | | | | | 368,333 | | | | | | * | | |
Joseph van Dokkum(5) | | | | | 25,000 | | | | | | * | | |
Jacob Kotzubei | | | | | — | | | | | | — | | |
Matthew Louie | | | | | — | | | | | | — | | |
Edward L. Monser | | | | | 44,000 | | | | | | — | | |
Steven S. Reinemund(6) | | | | | 368,333 | | | | | | * | | |
Robin L. Washington(7) | | | | | 10,000 | | | | | | * | | |
Giordano Albertazzi | | | | | 26,859 | | | | | | * | | |
Andrew Cole | | | | | 35,650 | | | | | | * | | |
David J. Fallon | | | | | 52,387 | | | | | | * | | |
Colin Flannery | | | | | 63,275 | | | | | | * | | |
Jason M. Forcier | | | | | 38,475 | | | | | | * | | |
Sheryl Haislet | | | | | — | | | | | | * | | |
John Hewitt | | | | | 35,650 | | | | | | * | | |
Patrick Johnson | | | | | 31,802 | | | | | | * | | |
Steve Lalla | | | | | 25,650 | | | | | | * | | |
Stephen Liang | | | | | 37,062 | | | | | | * | | |
Gary Niederpruem | | | | | 24,618 | | | | | | * | | |
All directors and executive officers as a group (19 individuals)(8) | | | | | 17,199,381 | | | | | | 5.24% | | |
| | | Beneficial Ownership Before the Offering | | | Shares to be Sold in the Offering | | | Beneficial Ownership After the Offering | | |||||||||||||||||||||||||||
Name of Selling Holder | | | Number of Shares | | | %(1) | | | Number of Shares | | | %(1) | | | Number of Shares | | | % | | ||||||||||||||||||
VPE Holdings, LLC(2) | | | | | 118,261,955 | | | | | | 36.01% | | | | | | 118,261,955 | | | | | | 36.01% | | | | | | 0 | | | | | | 0% | | |
Abu Dhabi Investment Authority(3) | | | | | 15,000,000 | | | | | | 4.57% | | | | | | 15,000,000 | | | | | | 4.57% | | | | | | 0 | | | | | | 0% | | |
Eminence Capital, LP(4) | | | | | 16,500,000 | | | | | | 5.02% | | | | | | 16,500,000 | | | | | | 5.02% | | | | | | 0 | | | | | | 0% | | |
Alyeska Investment Group, L.P.(5) | | | | | 18,435,366 | | | | | | 5.60% | | | | | | 15,000,000 | | | | | | 4.56% | | | | | | 3,435,366 | | | | | | 1.04% | | |
Nomura Global Financial Products Inc.(6) | | | | | 10,800,000 | | | | | | 3.29% | | | | | | 5,400,000 | | | | | | 1.64% | | | | | | 0 | | | | | | 0% | | |
Cote SPAC 1 LLC(7) | | | | | 13,839,167 | | | | | | 4.15% | | | | | | 13,839,167 | | | | | | 4.15% | | | | | | 0 | | | | | | 0% | | |
GS Sponsor LLC(8) | | | | | 13,839,166 | | | | | | 4.15% | | | | | | 13,839,166 | | | | | | 4.15% | | | | | | 0 | | | | | | 0% | | |
GSAH Investors Emp LP(9) | | | | | 7,459,000 | | | | | | 2.27% | | | | | | 7,459,000 | | | | | | 2.27% | | | | | | 0 | | | | | | 0% | | |
BlackRock, Inc.(10) | | | | | 10,800,000 | | | | | | 3.29% | | | | | | 10,800,000 | | | | | | 3.29% | | | | | | 0 | | | | | | 0% | | |
Aranda Investments Pte. Ltd.(11) | | | | | 5,000,000 | | | | | | 1.52% | | | | | | 5,000,000 | | | | | | 1.52% | | | | | | 0 | | | | | | 0% | | |
Investment Corporation of Dubai(12) | | | | | 5,000,000 | | | | | | 1.52% | | | | | | 5,000,000 | | | | | | 1.52% | | | | | | 0 | | | | | | 0% | | |
Adage Capital Partners, LP(13) | | | | | 1,385,000 | | | | | | * | | | | | | 1,385,000 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
FMR LLC(14) | | | | | 11,456,603 | | | | | | 3.49% | | | | | | 11,456,603 | | | | | | 3.49% | | | | | | 0 | | | | | | 0% | | |
Baron Small Cap Fund(15) | | | | | 6,000,000 | | | | | | 1.83% | | | | | | 4,000,000 | | | | | | 1.22% | | | | | | 2,000,000 | | | | | | * | | |
Tradeinvest Asset Management Company (BVI) Ltd.(16) | | | | | 2,910,580 | | | | | | * | | | | | | 2,910,580 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Sculptor Capital Management, Inc.(17) | | | | | 2,500,000 | | | | | | * | | | | | | 2,500,000 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Atlanta Sons LLC(18) | | | | | 2,000,000 | | | | | | * | | | | | | 2,000,000 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Integrated Core Strategies (US) LLC(19) | | | | | 5,270,514 | | | | | | 1.60% | | | | | | 1,894,299 | | | | | | * | | | | | | 3,376,215 | | | | | | 1.02% | | |
Hudson Bay Master Fund Ltd(20) | | | | | 2,029,303 | | | | | | * | | | | | | 1,695,970 | | | | | | * | | | | | | 333,333 | | | | | | * | | |
Brookside Capital Trading Fund, L.P.(21) | | | | | 902,097 | | | | | | * | | | | | | 568,764 | | | | | | * | | | | | | 333,333 | | | | | | * | | |
Beckensfield Limited(22) | | | | | 1,157,281 | | | | | | * | | | | | | 1,157,281 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Waterbeck Group Limited(23) | | | | | 1,157,281 | | | | | | * | | | | | | 1,157,281 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Steven S Reinemund(24) | | | | | 368,333 | | | | | | * | | | | | | 368,333 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Roger Fradin(25) | | | | | 368,333 | | | | | | * | | | | | | 368,333 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
James Albaugh(26) | | | | | 111,666 | | | | | | * | | | | | | 111,666 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Joseph van Dokkum(27) | | | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Robin Washington(28) | | | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Giordano Albertazzi | | | | | 26,859 | | | | | | * | | | | | | 26,859 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Andrew Cole | | | | | 35,650 | | | | | | * | | | | | | 35,650 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
David J. Fallon | | | | | 52,387 | | | | | | * | | | | | | 52,387 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Colin Flannery | | | | | 17,825 | | | | | | * | | | | | | 17,825 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Jason M. Forcier | | | | | 38,475 | | | | | | * | | | | | | 38,475 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
John Hewitt | | | | | 35,650 | | | | | | * | | | | | | 35,650 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Patrick Johnson | | | | | 31,802 | | | | | | * | | | | | | 31,802 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Steve Lalla | | | | | 25,650 | | | | | | * | | | | | | 25,650 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Stephen Liang | | | | | 37,062 | | | | | | * | | | | | | 37,062 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Gary Niederpruem | | | | | 24,618 | | | | | | * | | | | | | 24,618 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Additional Selling Holders(29) | | | | | 1,515,000 | | | | | | * | | | | | | 1,515,000 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
| | | Beneficial Ownership Before the Offering | | | Shares to be Sold in the Offering | | | Beneficial Ownership After the Offering | | |||||||||||||||||||||||||||
Name of Selling Holder | | | Number of Warrants | | | %(1) | | | Number of Warrants | | | %(1) | | | Number of Warrants | | | % | | ||||||||||||||||||
GS Sponsor LLC(2) | | | | | 5,266,666 | | | | | | 15.71% | | | | | | 5,266,666 | | | | | | 15.71% | | | | | | 0 | | | | | | 0% | | |
Cote SPAC 1 LLC(3) | | | | | 5,266,667 | | | | | | 15.71% | | | | | | 5,266,667 | | | | | | 15.71% | | | | | | 0 | | | | | | 0% | | |
Roger Fradin(4) | | | | | 33,333 | | | | | | * | | | | | | 33,333 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
Steven S. Reinemund(5) | | | | | 33,333 | | | | | | * | | | | | | 33,333 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
James Albaugh(6) | | | | | 6,666 | | | | | | * | | | | | | 6,666 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
| | | Beneficial Ownership Before the Offering | | | Shares to be Sold in the Offering | | | Beneficial Ownership After the Offering | | |||||||||||||||||||||||||||
Name of Selling Holder | | | Number of Units | | | %(1) | | | Number of Units | | | %(1) | | | Number of Units | | | % | | ||||||||||||||||||
Roger Fradin | | | | | 100,000 | | | | | | 2.42% | | | | | | 100,000 | | | | | | 2.42% | | | | | | 0 | | | | | | 0% | | |
Steven S. Reinemund(2) | | | | | 100,000 | | | | | | 2.42% | | | | | | 100,000 | | | | | | 2.42% | | | | | | 0 | | | | | | 0% | | |
James Albaugh | | | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | * | | | | | | 0 | | | | | | 0% | | |
| Unaudited condensed consolidated financial statements of Vertiv Holdings Co | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| Audited consolidated financial statements of Vertiv Holdings, LLC | | | | | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | |
| | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Net sales: | | | | | | | | | | | | | |
Net sales – products | | | | $ | 1,397.4 | | | | | $ | 1,678.6 | | |
Net sales – services | | | | | 505.6 | | | | | | 510.3 | | |
Net sales | | | | | 1,903.0 | | | | | | 2,188.9 | | |
Costs and expenses: | | | | | | | | | | | | | |
Cost of sales – products | | | | | 978.5 | | | | | | 1,179.9 | | |
Cost of sales – services | | | | | 291.1 | | | | | | 294.7 | | |
Cost of sales | | | | | 1,269.6 | | | | | | 1,474.6 | | |
Selling, general and administrative expenses | | | | | 491.2 | | | | | | 549.7 | | |
Loss on extinguishment of debt | | | | | 174.0 | | | | | | — | | |
Other deductions, net | | | | | 83.8 | | | | | | 67.0 | | |
Interest expense, net | | | | | 99.1 | | | | | | 156.4 | | |
Income (loss) before income taxes | | | | | (214.7) | | | | | | (58.8) | | |
Income tax expense | | | | | 28.0 | | | | | | 34.5 | | |
Net income (loss) | | | | $ | (242.7) | | | | | $ | (93.3) | | |
Earnings (loss) per share: | | | | | | | | | | | | | |
Basic | | | | $ | (0.85) | | | | | $ | (0.79) | | |
Diluted | | | | $ | (0.85) | | | | | $ | (0.79) | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | |
Basic | | | | | 284,534,285 | | | | | | 118,261,955 | | |
Diluted | | | | | 284,534,285 | | | | | | 118,261,955 | | |
| | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Net income (loss) | | | | $ | (242.7) | | | | | $ | (93.3) | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | |
Foreign currency translation | | | | | (42.4) | | | | | | (4.7) | | |
Interest rate swaps | | | | | (35.5) | | | | | | — | | |
Tax receivable agreement | | | | | 16.2 | | | | | | — | | |
Pension | | | | | (0.2) | | | | | | — | | |
Comprehensive income (loss) | | | | $ | (304.6) | | | | | $ | (98.0) | | |
| | | June 30, 2020 | | | December 31, 2019 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 369.7 | | | | | $ | 223.5 | | |
Accounts receivable, less allowances of $25.1 and $19.9, respectively | | | | | 1,185.0 | | | | | | 1,212.2 | | |
Inventories | | | | | 467.9 | | | | | | 401.0 | | |
Other current assets | | | | | 180.6 | | | | | | 180.7 | | |
Total current assets | | | | | 2,203.2 | | | | | | 2,017.4 | | |
Property, plant and equipment, net | | | | | 407.1 | | | | | | 428.2 | | |
Other assets: | | | | | | | | | | | | | |
Goodwill | | | | | 600.0 | | | | | | 605.8 | | |
Other intangible assets, net | | | | | 1,341.1 | | | | | | 1,441.6 | | |
Deferred income taxes | | | | | 8.2 | | | | | | 9.0 | | |
Other | | | | | 170.3 | | | | | | 155.4 | | |
Total other assets | | | | | 2,119.6 | | | | | | 2,211.8 | | |
Total assets | | | | $ | 4,729.9 | | | | | $ | 4,657.4 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Current portion of long-term debt and short-term borrowings | | | | $ | 42.2 | | | | | $ | — | | |
Accounts payable | | | | | 613.4 | | | | | | 636.8 | | |
Accrued expenses and other liabilities | | | | | 761.6 | | | | | | 867.7 | | |
Income taxes | | | | | 23.3 | | | | | | 15.2 | | |
Total current liabilities | | | | | 1,440.5 | | | | | | 1,519.7 | | |
Long-term debt, net | | | | | 2,409.0 | | | | | | 3,467.3 | | |
Deferred income taxes | | | | | 111.2 | | | | | | 124.7 | | |
Other long-term liabilities | | | | | 418.3 | | | | | | 250.5 | | |
Total liabilities | | | | | 4,379.0 | | | | | | 5,362.2 | | |
Equity | | | | ||||||||||
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, none issued and outstanding | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value, 700,000,000 shares authorized, 328,411,705 and 118,261,955 shares issued and outstanding at June 30, 2020 and December 31, 2019, respectively | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | 1,638.0 | | | | | | 277.7 | | |
Accumulated deficit | | | | | (1,243.3) | | | | | | (1,000.6) | | |
Accumulated other comprehensive (loss) income | | | | | (43.8) | | | | | | 18.1 | | |
Total equity (deficit) | | | | | 350.9 | | | | | | (704.8) | | |
Total liabilities and equity | | | | $ | 4,729.9 | | | | | $ | 4,657.4 | | |
| | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (242.7) | | | | | $ | (93.3) | | |
Adjustments to reconcile net loss to net cash used for operating activities: | | | | | | | | | | | | | |
Depreciation | | | | | 28.5 | | | | | | 28.4 | | |
Amortization | | | | | 72.0 | | | | | | 72.2 | | |
Deferred income taxes | | | | | (5.9) | | | | | | (10.4) | | |
Amortization of debt discount and issuance costs | | | | | 7.6 | | | | | | 14.7 | | |
Loss on extinguishment of debt | | | | | 174.0 | | | | | | — | | |
Capitalized software write-off | | | | | 12.3 | | | | | | — | | |
Changes in operating working capital | | | | | (168.6) | | | | | | (89.9) | | |
Other | | | | | 1.1 | | | | | | (3.3) | | |
Net cash used for operating activities | | | | | (121.7) | | | | | | (81.6) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital expenditures | | | | | (13.2) | | | | | | (23.0) | | |
Investments in capitalized software | | | | | (6.2) | | | | | | (10.6) | | |
Proceeds from disposition of property, plant and equipment | | | | | — | | | | | | 5.0 | | |
Net cash used for investing activities | | | | | (19.4) | | | | | | (28.6) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Borrowings from ABL revolving credit facility | | | | | 324.2 | | | | | | 251.8 | | |
Repayments of ABL revolving credit facility | | | | | (199.1) | | | | | | (361.1) | | |
Proceeds from short-term borrowings | | | | | 20.2 | | | | | | — | | |
Proceeds from the issuance of 10.00% Notes | | | | | — | | | | | | 114.2 | | |
Borrowing on Term Loan, net of discount | | | | | 2,189.0 | | | | | | — | | |
Repayment on Term Loan | | | | | (5.5) | | | | | | — | | |
Repayment on Prior Term Loan | | | | | (2,070.0) | | | | | | — | | |
Repayment of Prior Notes | | | | | (1,370.0) | | | | | | — | | |
Payment of redemption premiums | | | | | (75.0) | | | | | | — | | |
Payment of debt issuance cost | | | | | (11.2) | | | | | | — | | |
Proceeds from reverse recapitalization, net | | | | | 1,832.5 | | | | | | — | | |
Payment to Vertiv Stockholder | | | | | (341.6) | | | | | | — | | |
Net cash provided by financing activities | | | | | 293.5 | | | | | | 4.9 | | |
Effect of exchange rate changes on cash and cash equivalents | | | | | (6.2) | | | | | | 0.3 | | |
Increase (decrease) in cash, cash equivalents and restricted cash | | | | | 146.2 | | | | | | (105.0) | | |
Beginning cash, cash equivalents and restricted cash | | | | | 233.7 | | | | | | 225.3 | | |
Ending cash, cash equivalents and restricted cash | | | | $ | 379.9 | | | | | $ | 120.3 | | |
Changes in operating working capital | | | | | | | | | | | | | |
Accounts receivables | | | | $ | 27.2 | | | | | $ | (11.5) | | |
Inventories | | | | | (66.9) | | | | | | 34.6 | | |
Other current assets | | | | | (1.2) | | | | | | (33.9) | | |
Accounts payable | | | | | (21.1) | | | | | | (106.1) | | |
Accrued expenses and other liabilities | | | | | (116.0) | | | | | | 7.1 | | |
Income taxes | | | | | 9.4 | | | | | | 19.9 | | |
Total changes in operating working capital | | | | $ | (168.6) | | | | | $ | (89.9) | | |
| | | Share capital | | | Additional paid in capital | | | Accumulated deficit | | | Accumulated other comprehensive income (loss) | | | Total | | |||||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance at December 31, 2018, as originally reported | | | | | 1,000,000 | | | | | $ | — | | | | | $ | 277.7 | | | | | $ | (859.8) | | | | | $ | 41.8 | | | | | $ | (540.3) | | |
Conversion of units of share capital | | | | | 117,261,955 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance at December 31, 2018, as recasted(1) | | | | | 118,261,955 | | | | | | — | | | | | | 277.7 | | | | | | (859.8) | | | | | | 41.8 | | | | | | (540.3) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (74.3) | | | | | | — | | | | | | (74.3) | | |
Other comprehensive income, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.7 | | | | | | 6.7 | | |
Balance as of March 31, 2019, as recasted(1) | | | | | 118,261,955 | | | | | $ | — | | | | | $ | 277.7 | | | | | $ | (934.1) | | | | | $ | 48.5 | | | | | $ | (607.9) | | |
Balance as of March 31, 2019, as originally reported | | | | | 1,000,000 | | | | | | — | | | | | | 277.7 | | | | | | (934.1) | | | | | | 48.5 | | | | | | (607.9) | | |
Conversion of units of share capital | | | | | 117,261,955 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance as of March 31, 2019, as recasted(1) | | | | | 118,261,955 | | | | | | — | | | | | | 277.7 | | | | | | (934.1) | | | | | | 48.5 | | | | | | (607.9) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (18.9) | | | | | | — | | | | | | (18.9) | | |
Other comprehensive loss, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11.4) | | | | | | (11.4) | | |
Balance as of June 30, 2019, as recasted(1) | | | | | 118,261,955 | | | | | | — | | | | | | 277.7 | | | | | | (953.0) | | | | | | 37.1 | | | | | | (638.2) | | |
Balance at December 31, 2019, as originally reported | | | | | 1,000,000 | | | | | $ | — | | | | | $ | 277.7 | | | | | $ | (1,000.6) | | | | | $ | 18.1 | | | | | $ | (704.8) | | |
Conversion of units of share capital | | | | | 117,261,955 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance at December 31, 2019, as recasted(1) | | | | | 118,261,955 | | | | | | — | | | | | | 277.7 | | | | | | (1,000.6) | | | | | | 18.1 | | | | | | (704.8) | | |
Tax Receivable Agreement | | | | | — | | | | | | — | | | | | | (133.4) | | | | | | — | | | | | | — | | | | | | (133.4) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (268.9) | | | | | | — | | | | | | (268.9) | | |
Stock issuance | | | | | 123,900,000 | | | | | | — | | | | | | 1,195.1 | | | | | | — | | | | | | — | | | | | | 1,195.1 | | |
Merger recapitalization | | | | | 86,249,750 | | | | | | — | | | | | | 295.8 | | | | | | — | | | | | | — | | | | | | 295.8 | | |
Stock-based Compensation | | | | | — | | | | | | — | | | | | | 0.7 | | | | | | — | | | | | | — | | | | | | 0.7 | | |
Other comprehensive loss, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (52.6) | | | | | | (52.6) | | |
Balance at March 31, 2020 | | | | | 328,411,705 | | | | | $ | — | | | | | $ | 1,635.9 | | | | | $ | (1,269.5) | | | | | $ | (34.5) | | | | | $ | 331.9 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 26.2 | | | | | | — | | | | | | 26.2 | | |
Stock-based Compensation | | | | | — | | | | | | — | | | | | | 2.5 | | | | | | — | | | | | | — | | | | | | 2.5 | | |
Other merger adjustment | | | | | — | | | | | | — | | | | | | (0.4) | | | | | | — | | | | | | — | | | | | | (0.4) | | |
Other comprehensive loss, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9.3) | | | | | | (9.3) | | |
Balance at June 30, 2020 | | | | | 328,411,705 | | | | | $ | — | | | | | $ | 1,638.0 | | | | | $ | (1,243.3) | | | | | $ | (43.8) | | | | | $ | 350.9 | | |
| | | Six months ended June 30, 2020 | | |||||||||||||||||||||
| | | Americas | | | Asia Pacific | | | Europe, Middle East, & Africa | | | Total | | ||||||||||||
Sales by Product and Service Offering: | | | | | | | | | | | | | | | | | | | | | | | | | |
Critical infrastructure & solutions | | | | $ | 490.4 | | | | | $ | 318.5 | | | | | $ | 204.8 | | | | | $ | 1,013.7 | | |
Services & spares | | | | | 322.7 | | | | | | 167.3 | | | | | | 131.9 | | | | | | 621.9 | | |
Integrated rack solutions | | | | | 138.3 | | | | | | 60.9 | | | | | | 68.2 | | | | | | 267.4 | | |
Total | | | | $ | 951.4 | | | | | $ | 546.7 | | | | | $ | 404.9 | | | | | $ | 1,903.0 | | |
Timing of revenue recognition: | | | | | | | | | | | | | | | | | | | | | | | | | |
Products and services transferred at a point in time | | | | $ | 645.6 | | | | | $ | 417.7 | | | | | $ | 319.2 | | | | | $ | 1,382.5 | | |
Products and services transferred over time | | | | | 305.8 | | | | | | 129.0 | | | | | | 85.7 | | | | | | 520.5 | | |
Total | | | | $ | 951.4 | | | | | $ | 546.7 | | | | | $ | 404.9 | | | | | $ | 1,903.0 | | |
| | | Six months ended June 30, 2019 | | |||||||||||||||||||||
| | | Americas | | | Asia Pacific | | | Europe, Middle East, & Africa | | | Total | | ||||||||||||
Sales by Product and Service Offering:(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
Critical infrastructure & solutions | | | | $ | 650.8 | | | | | $ | 336.1 | | | | | $ | 258.5 | | | | | $ | 1,245.4 | | |
Services & spares | | | | | 324.9 | | | | | | 174.5 | | | | | | 143.5 | | | | | | 642.9 | | |
Integrated rack solutions | | | | | 154.0 | | | | | | 71.7 | | | | | | 74.9 | | | | | | 300.6 | | |
Total | | | | $ | 1,129.7 | | | | | $ | 582.3 | | | | | $ | 476.9 | | | | | $ | 2,188.9 | | |
Timing of revenue recognition: | | | | | | | | | | | | | | | | | | | | | | | | | |
Products and services transferred at a point in time | | | | $ | 833.4 | | | | | $ | 451.4 | | | | | $ | 389.8 | | | | | $ | 1,674.6 | | |
Products and services transferred over time | | | | | 296.3 | | | | | | 130.9 | | | | | | 87.1 | | | | | | 514.3 | | |
Total | | | | $ | 1,129.7 | | | | | $ | 582.3 | | | | | $ | 476.9 | | | | | $ | 2,188.9 | | |
| | | Balances at June 30, 2020 | | | Balances at December 31, 2019 | | ||||||
Deferred revenue – current(3) | | | | $ | 190.2 | | | | | $ | 160.9 | | |
Deferred revenue – noncurrent(4) | | | | | 37.9 | | | | | | 41.3 | | |
Other contract liabilities – current(3) | | | | | 36.0 | | | | | | 39.8 | | |
| | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Americas | | | | $ | 1.0 | | | | | $ | 0.8 | | |
Asia Pacific | | | | | 0.2 | | | | | | 0.1 | | |
Europe, Middle East & Africa | | | | | 0.8 | | | | | | 4.5 | | |
Corporate | | | | | (0.7) | | | | | | — | | |
Total | | | | $ | 1.3 | | | | | $ | 5.4 | | |
| | | December 31, 2019 | | | Expense | | | Paid/utilized | | | June 30, 2020 | | ||||||||||||
Severance and benefits | | | | $ | 21.6 | | | | | $ | 0.6 | | | | | $ | (12.7) | | | | | $ | 9.5 | | |
Lease and contract terminations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vacant facility and other shutdown costs | | | | | 0.6 | | | | | | — | | | | | | (0.1) | | | | | | 0.5 | | |
Start-up and moving costs | | | | | — | | | | | | 0.7 | | | | | | (0.7) | | | | | | — | | |
Total | | | | $ | 22.2 | | | | | $ | 1.3 | | | | | $ | (13.5) | | | | | $ | 10.0 | | |
| | | December 31, 2018 | | | Expense | | | Paid/utilized | | | June 30, 2019 | | ||||||||||||
Severance and benefits | | | | $ | 24.6 | | | | | $ | 4.4 | | | | | $ | (11.7) | | | | | $ | 17.3 | | |
Lease and contract terminations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vacant facility and other shutdown costs | | | | | 1.2 | | | | | | 0.6 | | | | | | (0.7) | | | | | | 1.1 | | |
Start-up and moving costs | | | | | — | | | | | | 0.4 | | | | | | (0.4) | | | | | | — | | |
Total | | | | $ | 25.8 | | | | | $ | 5.4 | | | | | $ | (12.8) | | | | | $ | 18.4 | | |
| | | Americas | | | Asia Pacific | | | Europe, Middle East & Africa | | | Total | | ||||||||||||
Balance, December 31, 2019 | | | | $ | 374.5 | | | | | $ | 50.3 | | | | | $ | 184.0 | | | | | $ | 605.8 | | |
Foreign currency translation | | | | | (1.4) | | | | | | (1.4) | | | | | | (3.0) | | | | | | (5.8) | | |
Balance June 30, 2020 | | | | $ | 370.1 | | | | | $ | 48.9 | | | | | $ | 181.0) | | | | | $ | 600.0 | | |
As of June 30, 2020 | | | Gross | | | Accumulated amortization | | | Net | | |||||||||
Customer relationships | | | | $ | 1,083.5 | | | | | $ | (308.5) | | | | | $ | 775.0 | | |
Developed technology | | | | | 324.3 | | | | | | (121.4) | | | | | | 202.9 | | |
Capitalized software | | | | | 91.0 | | | | | | (41.9) | | | | | | 49.1 | | |
Trademarks | | | | | 38.7 | | | | | | (14.8) | | | | | | 23.9 | | |
Total finite-lived identifiable intangible assets | | | | $ | 1,537.5 | | | | | $ | (486.6) | | | | | $ | 1,050.9 | | |
Indefinite-lived trademarks | | | | | 290.2 | | | | | | — | | | | | | 290.2 | | |
Total intangible assets | | | | $ | 1,827.7 | | | | | $ | (486.6) | | | | | $ | 1,341.1 | | |
As of December 31, 2019 | | | Gross | | | Accumulated amortization | | | Net | | |||||||||
Customer relationships | | | | $ | 1,099.2 | | | | | $ | (268.2) | | | | | $ | 831.0 | | |
Developed technology | | | | | 328.2 | | | | | | (105.4) | | | | | | 222.8 | | |
Capitalized software | | | | | 103.3 | | | | | | (35.8) | | | | | | 67.5 | | |
Trademarks | | | | | 38.6 | | | | | | (12.4) | | | | | | 26.2 | | |
Favorable operating leases | | | | | 2.1 | | | | | | (2.1) | | | | | | — | | |
Total finite-lived identifiable intangible assets | | | | $ | 1,571.4 | | | | | $ | (423.9) | | | | | $ | 1,147.5 | | |
Indefinite-lived trademarks | | | | | 294.1 | | | | | | — | | | | | | 294.1 | | |
Total intangible assets | | | | $ | 1,865.5 | | | | | $ | (423.9) | | | | | $ | 1,441.6 | | |
| | | June 30, 2020 | | | December 31, 2019 | | ||||||
Term Loan due 2027 | | | | $ | 2,194.5 | | | | | $ | — | | |
ABL Revolving Credit Facility | | | | | 269.9 | | | | | | 145.2 | | |
Term Loan due 2023 | | | | | — | | | | | | 2,070.0 | | |
9.250% Notes due 2024 | | | | | — | | | | | | 750.0 | | |
12.00%/13.00% Senior PIK Toggle Notes due 2022 | | | | | — | | | | | | 500.0 | | |
10.00% Notes due 2024 | | | | | — | | | | | | 120.0 | | |
Unamortized discount and issuance costs | | | | | (33.4) | | | | | | (117.9) | | |
| | | | | 2,431.0 | | | | | | 3,467.3 | | |
Less: Current Portion | | | | | (22.0) | | | | | | — | | |
Total long-term debt, net of current portion | | | | $ | 2,409.0 | | | | | $ | 3,467.3 | | |
| | | Term loan | | | ABL | | | Short-term borrowings | | | Total | | ||||||||||||
Remainder of 2020 | | | | $ | 11.0 | | | | | $ | — | | | | | $ | 20.2 | | | | | $ | 31.2 | | |
2021 | | | | | 22.0 | | | | | | — | | | | | | — | | | | | | 22.0 | | |
2022 | | | | | 22.0 | | | | | | — | | | | | | — | | | | | | 22.0 | | |
2023 | | | | | 22.0 | | | | | | — | | | | | | — | | | | | | 22.0 | | |
2024 | | | | | 22.0 | | | | | | — | | | | | | — | | | | | | 22.0 | | |
2025 | | | | | 22.0 | | | | | | 269.9 | | | | | | — | | | | | | 291.9 | | |
Thereafter | | | | | 2,073.5 | | | | | | — | | | | | | — | | | | | | 2,073.5 | | |
Total | | | | $ | 2,194.5 | | | | | $ | 269.9 | | | | | $ | 20.2 | | | | | $ | 2,484.6 | | |
| | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Operating lease cost | | | | $ | 25.2 | | | | | $ | 24.9 | | |
Short-term and variable lease cost | | | | | 13.1 | | | | | | 14.1 | | |
Total lease cost | | | | $ | 38.3 | | | | | $ | 39.0 | | |
| | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash outflows – Payments on operating leases | | | | $ | 25.2 | | | | | $ | 24.7 | | |
Right-of-use assets obtained in exchange for new lease obligations: | | | | | | | | | | | | | |
Operating leases | | | | $ | 24.6 | | | | | $ | 126.5 | | |
| | | Financial statement line item | | | June 30, 2020 | | | December 31, 2019 | | ||||||
Operating lease right-of-use assets | | | Other assets | | | | $ | 120.6 | | | | | $ | 110.4 | | |
Operating lease liabilities | | | Accrued expenses and other liabilities | | | | | 36.0 | | | | | | 35.0 | | |
Operating lease liabilities | | | Other long-term liabilities | | | | | 86.5 | | | | | | 78.2 | | |
Total lease liabilities | | | | | | | $ | 122.5 | | | | | $ | 113.2 | | |
| | | June 30, 2020 | | | December 31, 2019 | |
Weighted Average Remaining Lease Term | | | 4.4 years | | | 4.5 years | |
Weighted Average Discount Rate | | | 6.5% | | | 7.3% | |
| | | As of June 30, 2020 | | | As of December 31, 2019 | | ||||||
| | | Operating leases | | |||||||||
2020 | | | | $ | 23.3 | | | | | $ | 43.3 | | |
2021 | | | | | 37.5 | | | | | | 31.6 | | |
2022 | | | | | 29.8 | | | | | | 24.1 | | |
2023 | | | | | 23.0 | | | | | | 18.0 | | |
2024 | | | | | 13.7 | | | | | | 10.6 | | |
Thereafter | | | | | 16.8 | | | | | | 14.2 | | |
Total Lease Payments | | | | | 144.1 | | | | | | 141.8 | | |
Less: Imputed Interest | | | | | (21.6) | | | | | | (28.6) | | |
Present value of lease liabilities | | | | $ | 122.5 | | | | | $ | 113.2 | | |
| | | June 30, 2020 | | | December 31, 2019 | | ||||||
Reconciliation of cash, cash equivalents, and restricted cash | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 369.7 | | | | | $ | 223.5 | | |
Restricted cash included in other current assets | | | | | 10.2 | | | | | | 10.2 | | |
Total cash, cash equivalents, and restricted cash | | | | $ | 379.9 | | | | | $ | 233.7 | | |
| | | June 30, 2020 | | | December 31, 2019 | | ||||||
Inventories | | | | | | | | | | | | | |
Finished products | | | | $ | 217.8 | | | | | $ | 180.2 | | |
Raw materials | | | | | 157.9 | | | | | | 162.6 | | |
Work in process | | | | | 92.2 | | | | | | 58.2 | | |
Total inventories | | | | $ | 467.9 | | | | | $ | 401.0 | | |
| | | June 30, 2020 | | | December 31, 2019 | | ||||||
Property, plant and equipment, net | | | | | | | | | | | | | |
Machinery and equipment | | | | $ | 292.2 | | | | | $ | 280.7 | | |
Buildings | | | | | 247.9 | | | | | | 243.2 | | |
Land | | | | | 46.2 | | | | | | 46.7 | | |
Construction in progress | | | | | 9.4 | | | | | | 21.9 | | |
Property, plant and equipment, at cost | | | | | 595.7 | | | | | | 592.5 | | |
| | | June 30, 2020 | | | December 31, 2019 | | ||||||
Less: Accumulated depreciation | | | | | (188.6) | | | | | | (164.3) | | |
Property, plant and equipment, net | | | | $ | 407.1 | | | | | $ | 428.2 | | |
| | | June 30, 2020 | | | December 31, 2019 | | ||||||
Accrued expenses and other liabilities | | | | | | | | | | | | | |
Deferred revenue | | | | $ | 190.2 | | | | | $ | 160.9 | | |
Accrued payroll and other employee compensation | | | | | 99.3 | | | | | | 145.4 | | |
Product warranty | | | | | 36.9 | | | | | | 43.2 | | |
Litigation reserve (see note 17) | | | | | 96.5 | | | | | | 92.9 | | |
Operating lease liabilities | | | | | 36.0 | | | | | | 35.0 | | |
Other | | | | | 302.7 | | | | | | 390.3 | | |
Total | | | | $ | 761.6 | | | | | $ | 867.7 | | |
| | | 2020 | | | 2019 | | ||||||
Change in product warranty accrual | | | | | | | | | | | | | |
Beginning balance, December 31 | | | | $ | 43.3 | | | | | $ | 44.9 | | |
Provision charge to expense | | | | | 13.2 | | | | | | 18.7 | | |
Paid/utilized | | | | | (19.6) | | | | | | (24.5) | | |
Ending balance, June 30 | | | | $ | 36.9 | | | | | $ | 39.1 | | |
| | | Total | | | Quoted prices in active markets for identical assets (Level 1) | | | Other observable inputs (Level 2) | | | Unobservable inputs (Level 3) | | ||||||||||||
June 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax Receivable Agreement | | | | | 133.3 | | | | | | — | | | | | | — | | | | | | 133.3 | | |
Interest rate swaps | | | | | 35.5 | | | | | | — | | | | | | 35.5 | | | | | | — | | |
| Beginning liability balance, January 1, 2020 | | | | $ | — | | |
| Tax receivable agreement, initially recorded | | | | | 133.4 | | |
| Change in fair value | | | | | (0.1) | | |
| Ending liability balance, June 30, 2020 | | | | $ | 133.3 | | |
| | | June 30, 2020(1) | | | December 31, 2019 | | ||||||||||||||||||
| | | Fair value | | | Par value(2) | | | Fair value | | | Par value(2) | | ||||||||||||
Term Loan due 2027 | | | | $ | 2,079.3 | | | | | $ | 2,194.5 | | | | | $ | — | | | | | $ | — | | |
ABL Revolving Credit Facility due 2025 | | | | | 269.9 | | | | | | 269.9 | | | | | | 145.2 | | | | | | 145.2 | | |
Short-term borrowings | | | | | 20.2 | | | | | | 20.2 | | | | | | — | | | | | | — | | |
Term Loan due 2023 | | | | | — | | | | | | — | | | | | | 2,064.8 | | | | | | 2,070.0 | | |
9.250% Notes due 2024 | | | | | — | | | | | | — | | | | | | 805.3 | | | | | | 750.0 | | |
12.00%/13.00% Senior PIK Toggle Notes due 2022 | | | | | — | | | | | | — | | | | | | 517.5 | | | | | | 500.0 | | |
10.00% Notes due 2024 | | | | | — | | | | | | — | | | | | | 127.5 | | | | | | 120.0 | | |
| | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Amortization of intangibles (excluding software) | | | | | 64.6 | | | | | | 65.2 | | |
Restructuring costs (see Note 4) | | | | | 1.3 | | | | | | 5.4 | | |
Foreign currency loss (gain), net | | | | | 4.6 | | | | | | (1.8) | | |
Capitalized software write-off (see Note 5) | | | | | 12.3 | | | | | | — | | |
Other, net | | | | | 1.0 | | | | | | (1.8) | | |
Total | | | | $ | 83.8 | | | | | $ | 67.0 | | |
| | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Foreign currency translation, beginning | | | | $ | 32.9 | | | | | $ | 43.2 | | |
Other comprehensive (loss) income | | | | | (42.4) | | | | | | (4.7) | | |
Foreign currency translation, ending | | | | | (9.5) | | | | | | 38.5 | | |
Interest rate swaps, beginning | | | | | — | | | | | | — | | |
Unrealized losses deferred during the period(2) | | | | | (35.5) | | | | | | — | | |
Interest rate swaps, ending | | | | | (35.5) | | | | | | — | | |
Pension, beginning | | | | | (14.8) | | | | | | (1.4) | | |
Actuarial gains (losses) deferred during the period, net of income taxes | | | | | (0.2) | | | | | | — | | |
Pension, ending | | | | | (15.0) | | | | | | (1.4) | | |
| | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Tax receivable agreement, beginning | | | | | — | | | | | | — | | |
Unrealized (loss) gain during the period(1) | | | | | 16.2 | | | | | | — | | |
Tax receivable agreement, ending | | | | | 16.2 | | | | | | — | | |
Accumulated other comprehensive (loss) income | | | | $ | (43.8) | | | | | $ | 37.1 | | |
Sales | | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Americas | | | | $ | 957.5 | | | | | $ | 1,143.9 | | |
Asia Pacific | | | | | 579.6 | | | | | | 633.4 | | |
Europe, Middle East & Africa | | | | | 427.8 | | | | | | 495.7 | | |
| | | | | 1,964.9 | | | | | | 2,273.0 | | |
Eliminations | | | | | (61.9) | | | | | | (84.1) | | |
Total | | | | $ | 1,903.0 | | | | | $ | 2,188.9 | | |
Intersegment sales | | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Americas | | | | $ | 6.1 | | | | | $ | 14.2 | | |
Asia Pacific | | | | | 32.9 | | | | | | 51.1 | | |
Europe, Middle East & Africa | | | | | 22.9 | | | | | | 18.8 | | |
Total | | | | $ | 61.9 | | | | | $ | 84.1 | | |
Earnings (loss) before income taxes | | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019 | | ||||||
Americas | | | | $ | 157.0 | | | | | $ | 188.1 | | |
Asia Pacific | | | | | 58.1 | | | | | | 66.6 | | |
Europe, Middle East & Africa | | | | | 35.7 | | | | | | 37.3 | | |
| | | | | 250.8 | | | | | | 292.0 | | |
Corporate and other | | | | | (366.4) | | | | | | (194.4) | | |
Interest expense, net | | | | | (99.1) | | | | | | (156.4) | | |
Income (loss) before income taxes | | | | $ | (214.7) | | | | | $ | (58.8) | | |
Total Assets | | | June 30, 2020 | | | December 31, 2019 | | ||||||
Americas | | | | $ | 2,207.3 | | | | | $ | 2,296.4 | | |
Asia Pacific | | | | | 1,149.6 | | | | | | 1,152.2 | | |
Europe, Middle East & Africa | | | | | 944.7 | | | | | | 947.5 | | |
| | | | | 4,301.6 | | | | | | 4,396.1 | | |
Corporate and other | | | | | 428.3 | | | | | | 261.3 | | |
Total | | | | $ | 4,729.9 | | | | | $ | 4,657.4 | | |
Sales by Products and Services Offering | | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019(1) | | ||||||
Critical infrastructure & solutions | | | | $ | 1,013.7 | | | | | $ | 1,245.4 | | |
Services & spares | | | | | 621.9 | | | | | | 642.9 | | |
Integrated rack solutions | | | | | 267.4 | | | | | | 300.6 | | |
Total | | | | $ | 1,903.0 | | | | | $ | 2,188.9 | | |
| | | Six months ended June 30, 2020 | | |||
Expected volatility | | | | | 27% | | |
Expected option life in years | | | | | 6.25 | | |
Expected dividend yield | | | | | 0.08% | | |
Risk-free interest rate | | | | | 1.25% | | |
Weighted-average fair value of stock options | | | | $ | 3.81 | | |
| | | Options | | | Weighted-average exercise price per option | | | Weighted-average remaining contractual life in years | | | Aggregate intrinsic value(1) | | ||||||||||||
Outstanding at January 1, 2020 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted | | | | | 6,754,305 | | | | | | 11.64 | | | | | | 9.65 | | | | | | — | | |
Exercised | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Forfeited and canceled | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at June 30, 2020 | | | | | 6,754,305 | | | | | | 11.64 | | | | | | 9.65 | | | | | $ | 13.0 | | |
| | | Restricted stock units | | | Weighted-average fair value per unit | | ||||||
Outstanding at January 1, 2020 | | | | | — | | | | | $ | — | | |
Granted | | | | | 2,102,604 | | | | | | 8.51 | | |
Exercised | | | | | — | | | | | | — | | |
Forfeited and canceled | | | | | (8,823) | | | | | | 8.50 | | |
Outstanding at June 30, 2020 | | | | | 2,093,781 | | | | | | 8.51 | | |
| | | Six months ended June 30, 2020 | | | Six months ended June 30, 2019(1) | | ||||||
Net income (loss) attributable to common shareholders | | | | $ | (242.7) | | | | | $ | (93.3) | | |
Weighted-average number of ordinary shares outstanding – basic | | | | | 284,534,285 | | | | | | 118,261,955 | | |
Dilutive effect of equity-based compensation and warrants | | | | | — | | | | | | — | | |
Weighted-average number of ordinary shares outstanding – diluted | | | | | 284,534,285 | | | | | | 118,261,955 | | |
Net income per share attributable to common shareholders | | | | | | | | | | | | | |
Basic | | | | $ | (0.85) | | | | | $ | (0.79) | | |
Diluted | | | | | (0.85) | | | | | | (0.79) | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Net sales | | | | | | | | | | | | | | | | | | | |
Net sales—products | | | | $ | 3,356.1 | | | | | $ | 3,230.3 | | | | | $ | 2,913.3 | | |
Net sales—services | | | | | 1,075.1 | | | | | | 1,055.3 | | | | | | 966.1 | | |
Net sales | | | | | 4,431.2 | | | | | | 4,285.6 | | | | | | 3,879.4 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | |
Cost of sales—products | | | | | 2,349.2 | | | | | | 2,274.5 | | | | | | 2,028.4 | | |
Cost of sales—services | | | | | 629.0 | | | | | | 590.7 | | | | | | 538.4 | | |
Cost of sales | | | | | 2,978.2 | | | | | | 2,865.2 | | | | | | 2,566.8 | | |
Selling, general and administrative expenses | | | | | 1,100.8 | | | | | | 1,223.8 | | | | | | 1,086.0 | | |
Other deductions, net | | | | | 146.1 | | | | | | 178.8 | | | | | | 254.4 | | |
Interest expense, net | | | | | 310.4 | | | | | | 288.8 | | | | | | 379.3 | | |
Loss from Continuing Operations before income taxes | | | | | (104.3) | | | | | | (271.0) | | | | | | (407.1) | | |
Income tax expense (benefit) | | | | | 36.5 | | | | | | 49.9 | | | | | | (19.7) | | |
Loss from Continuing Operations | | | | | (140.8) | | | | | | (320.9) | | | | | | (387.4) | | |
Earnings from Discontinued Operations—net of income taxes | | | | | — | | | | | | 6.9 | | | | | | 17.8 | | |
Net loss | | | | $ | (140.8) | | | | | $ | (314.0) | | | | | $ | (369.6) | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Net loss | | | | $ | (140.8) | | | | | $ | (314.0) | | | | | $ | (369.6) | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | |
Foreign currency translation | | | | | (10.3) | | | | | | (90.6) | | | | | | 142.1 | | |
Pension(1) | | | | | (13.4) | | | | | | (1.1) | | | | | | 1.9 | | |
Comprehensive loss | | | | $ | (164.5) | | | | | $ | (405.7) | | | | | $ | (225.6) | | |
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 223.5 | | | | | $ | 215.1 | | |
Accounts receivable, less allowances of $19.9 and $17.6 at 2019 and 2018, respectively | | | | | 1,212.2 | | | | | | 1,251.8 | | |
Inventories | | | | | 401.0 | | | | | | 486.5 | | |
Other current assets | | | | | 180.7 | | | | | | 141.9 | | |
Total current assets | | | | | 2,017.4 | | | | | | 2,095.3 | | |
Property, plant and equipment, net | | | | | 428.2 | | | | | | 441.7 | | |
Other assets | | | | | | | | | | | | | |
Goodwill | | | | | 605.8 | | | | | | 634.0 | | |
Other intangible assets, net | | | | | 1,441.6 | | | | | | 1,564.2 | | |
Deferred income taxes | | | | | 9.0 | | | | | | 10.4 | | |
Other | | | | | 155.4 | | | | | | 48.8 | | |
Total other assets | | | | | 2,211.8 | | | | | | 2,257.4 | | |
Total assets | | | | $ | 4,657.4 | | | | | $ | 4,794.4 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable | | | | $ | 636.8 | | | | | $ | 778.2 | | |
Accrued expenses and other liabilities | | | | | 867.7 | | | | | | 804.3 | | |
Income taxes | | | | | 15.2 | | | | | | 23.9 | | |
Total current liabilities | | | | | 1,519.7 | | | | | | 1,606.4 | | |
Long-term debt, net | | | | | 3,467.3 | | | | | | 3,427.8 | | |
Deferred income taxes | | | | | 124.7 | | | | | | 160.0 | | |
Other long-term liabilities | | | | | 250.5 | | | | | | 140.5 | | |
Total liabilities | | | | | 5,362.2 | | | | | | 5,334.7 | | |
Equity | | | | | | | | | | | | | |
Class A Units, 850,000 issued and outstanding | | | | | — | | | | | | — | | |
Class B Units, 150,000 issued and outstanding | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | 277.7 | | | | | | 277.7 | | |
Accumulated deficit | | | | | (1,000.6) | | | | | | (859.8) | | |
Accumulated other comprehensive income | | | | | 18.1 | | | | | | 41.8 | | |
Total equity | | | | | (704.8) | | | | | | (540.3) | | |
Total liabilities and equity | | | | $ | 4,657.4 | | | | | $ | 4,794.4 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (140.8) | | | | | $ | (314.0) | | | | | $ | (369.6) | | |
Adjustments to reconcile net loss to net cash provided by (used for) operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation | | | | | 57.1 | | | | | | 60.4 | | | | | | 64.5 | | |
Amortization | | | | | 145.8 | | | | | | 156.6 | | | | | | 279.8 | | |
Deferred income taxes | | | | | (13.8) | | | | | | (40.3) | | | | | | (85.9) | | |
Amortization of debt discount and issuance costs | | | | | 27.9 | | | | | | 25.5 | | | | | | 52.0 | | |
Gain on sale of business | | | | | — | | | | | | (6.9) | | | | | | (33.2) | | |
Changes in operating working capital | | | | | (36.4) | | | | | | (110.0) | | | | | | 46.8 | | |
Other | | | | | 17.7 | | | | | | 6.8 | | | | | | (4.0) | | |
Net cash provided by (used for) operating activities | | | | | 57.5 | | | | | | (221.9) | | | | | | (49.6) | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | | | (47.6) | | | | | | (64.6) | | | | | | (36.7) | | |
Investments in capitalized software | | | | | (22.7) | | | | | | (41.2) | | | | | | (7.7) | | |
Proceeds from disposition of property, plant and equipment | | | | | 5.0 | | | | | | 18.0 | | | | | | — | | |
Acquisition of business, net of cash acquired | | | | | — | | | | | | (124.3) | | | | | | (211.4) | | |
Proceeds from sale of business | | | | | — | | | | | | 4.4 | | | | | | 1,244.0 | | |
Collection of note receivable | | | | | — | | | | | | — | | | | | | 59.7 | | |
Other | | | | | — | | | | | | — | | | | | | 10.2 | | |
Net cash (used for) provided by investing activities | | | | | (65.3) | | | | | | (207.7) | | | | | | 1,058.1 | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Borrowings from ABL revolving credit facility | | | | | 491.8 | | | | | | 565.1 | | | | | | 500.0 | | |
Repayments of ABL revolving credit facility | | | | | (591.2) | | | | | | (320.0) | | | | | | (500.0) | | |
Proceeds from the issuance of PIK notes | | | | | — | | | | | | — | | | | | | 482.5 | | |
Proceeds from term loan, net of discount | | | | | — | | | | | | — | | | | | | 325.0 | | |
Proceeds from issuance of 10.00% Notes, net of discount | | | | | 114.2 | | | | | | — | | | | | | — | | |
Repayments of term loan | | | | | — | | | | | | — | | | | | | (575.0) | | |
Debt issuance and related costs | | | | | — | | | | | | — | | | | | | (39.6) | | |
Dividends to JV Holdings | | | | | — | | | | | | — | | | | | | (1,024.0) | | |
Settlement of contingent consideration | | | | | — | | | | | | — | | | | | | (43.0) | | |
Net cash provided by (used for) financing activities | | | | | 14.8 | | | | | | 245.1 | | | | | | (874.1) | | |
Effect of exchange rate changes on cash, cash equivalents and restricted cash | | | | | 1.4 | | | | | | 11.6 | | | | | | 14.2 | | |
Increase (decrease) in cash, cash equivalents and restricted cash | | | | | 8.4 | | | | | | (172.9) | | | | | | 148.6 | | |
Beginning cash, cash equivalents and restricted cash | | | | | 225.3 | | | | | | 398.2 | | | | | | 249.6 | | |
Ending cash, cash equivalents and restricted cash | | | | $ | 233.7 | | | | | $ | 225.3 | | | | | $ | 398.2 | | |
Changes in operating working capital | | | | | | | | | | | | | | | | | | | |
Accounts Receivable | | | | $ | 39.8 | | | | | $ | (139.6) | | | | | $ | (106.8) | | |
Inventories | | | | | 85.5 | | | | | | (73.7) | | | | | | 1.2 | | |
Other current assets | | | | | (41.6) | | | | | | (66.5) | | | | | | 5.0 | | |
Accounts payable | | | | | (140.8) | | | | | | 101.9 | | | | | | 57.3 | | |
Accrued expenses | | | | | 34.8 | | | | | | 50.2 | | | | | | 47.5 | | |
Income taxes | | | | | (14.1) | | | | | | 17.7 | | | | | | 42.6 | | |
Total changes in operating working capital | | | | $ | (36.4) | | | | | $ | (110.0) | | | | | $ | 46.8 | | |
Supplemental Disclosures | | | | | | | | | | | | | | | | | | | |
Cash paid during the year for interest | | | | $ | 271.5 | | | | | $ | 259.6 | | | | | $ | 213.1 | | |
Cash paid during the year for income tax, net | | | | | 48.7 | | | | | | 58.0 | | | | | | 72.6 | | |
Property and equipment acquired through capital lease obligations | | | | | 1.8 | | | | | | 4.2 | | | | | | — | | |
| | | Common stock | | | Additional paid-in capital | | | Accumulated deficit | | | Accumulated other comprehensive income (loss) | | | Total | | |||||||||||||||
Balance as of December 31, 2016 | | | | $ | — | | | | | $ | 1,301.7 | | | | | $ | (171.2) | | | | | $ | (10.5) | | | | | $ | 1,120.0 | | |
Net Loss | | | | | — | | | | | | — | | | | | | (369.6) | | | | | | — | | | | | | (369.6) | | |
Dividends to JV Holdings | | | | | — | | | | | | (1,024.0) | | | | | | — | | | | | | — | | | | | | (1,024.0) | | |
Other comprehensive income, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | 144.0 | | | | | | 144.0 | | |
Balance as of December 31, 2017 | | | | | — | | | | | | 277.7 | | | | | | (540.8) | | | | | | 133.5 | | | | | | (129.6) | | |
Net Loss | | | | | — | | | | | | — | | | | | | (314.0) | | | | | | — | | | | | | (314.0) | | |
ASC 606 cumulative adjustment | | | | | — | | | | | | — | | | | | | (5.0) | | | | | | — | | | | | | (5.0) | | |
Other comprehensive loss, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | (91.7) | | | | | | (91.7) | | |
Balance as of December 31, 2018 | | | | $ | — | | | | | $ | 277.7 | | | | | $ | (859.8) | | | | | $ | 41.8 | | | | | $ | (540.3) | | |
Net Loss | | | | | — | | | | | | — | | | | | | (140.8) | | | | | | — | | | | | | (140.8) | | |
Other comprehensive loss, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | (23.7) | | | | | | (23.7) | | |
Balance as of December 31, 2019 | | | | $ | — | | | | | $ | 277.7 | | | | | $ | (1,000.6) | | | | | $ | 18.1 | | | | | $ | (704.8) | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Cash and cash equivalents | | | | $ | 223.5 | | | | | $ | 215.1 | | | | | $ | 388.0 | | |
Restricted cash included in other current assets | | | | | 10.2 | | | | | | 10.2 | | | | | | 10.2 | | |
Total cash, cash equivalents, and restricted cash | | | | $ | 233.7 | | | | | $ | 225.3 | | | | | $ | 398.2 | | |
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Inventories | | | | | | | | | | | | | |
Raw materials | | | | $ | 180.2 | | | | | $ | 201.0 | | |
Finished Products | | | | | 162.6 | | | | | | 201.4 | | |
Work in process | | | | | 58.2 | | | | | | 84.1 | | |
Total inventories | | | | $ | 401.0 | | | | | $ | 486.5 | | |
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Property, plant and equipment, net | | | | | | | | | | | | | |
Machinery and equipment | | | | $ | 280.7 | | | | | $ | 254.8 | | |
Buildings | | | | | 243.2 | | | | | | 234.0 | | |
Land | | | | | 46.7 | | | | | | 51.7 | | |
Construction in progress | | | | | 21.9 | | | | | | 15.9 | | |
Property, plant and equipment, at cost | | | | | 592.5 | | | | | | 556.4 | | |
Less: Accumulated depreciation | | | | | (164.3) | | | | | | (114.7) | | |
Property, plant and equipment, net | | | | $ | 428.2 | | | | | $ | 441.7 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Beginning balance | | | | $ | 44.9 | | | | | $ | 40.0 | | | | | $ | 37.4 | | |
Provision charge to expense | | | | | 48.7 | | | | | | 41.0 | | | | | | 32.4 | | |
Paid/utilized | | | | | (50.3) | | | | | | (36.1) | | | | | | (29.8) | | |
Ending balance | | | | $ | 43.3 | | | | | $ | 44.9 | | | | | $ | 40.0 | | |
| | | Purchase consideration | | |||
Cash | | | | $ | 126.1 | | |
Purchase consideration | | | | | 126.1 | | |
Less: Cash acquired | | | | | (1.8) | | |
Purchase consideration, net of cash acquired | | | | $ | 124.3 | | |
| | | Purchase price allocation | | |||
Current assets | | | | $ | 18.1 | | |
Property, plant and equipment, net | | | | | 28.5 | | |
Intangible assets | | | | | 40.4 | | |
Total identifiable assets | | | | | 87.0 | | |
Current liabilities | | | | | 5.3 | | |
Total identifiable liabilities assumed | | | | | 5.3 | | |
Goodwill | | | | | 42.6 | | |
Purchase consideration, net of cash acquired | | | | $ | 124.3 | | |
| | | Useful life (years) | | | Fair value | | ||||||
Customer relationships | | | | | 15 | | | | | $ | 21.9 | | |
Developed technology | | | | | 15 | | | | | | 12.4 | | |
Trademarks | | | | | 5 | | | | | | 6.1 | | |
Total finite-lived identifiable intangible assets | | | | | | | | | | $ | 40.4 | | |
Weighted average useful life of finite-lived intangibles (years) | | | | | | | | | | | 13.5 | | |
| | | Purchase consideration | | |||
Cash | | | | $ | 144.2 | | |
Contingent consideration | | | | | 12.8 | | |
Purchase consideration | | | | | 157.0 | | |
Less: Cash acquired | | | | | (7.5) | | |
Purchase consideration, net of cash acquired | | | | $ | 149.5 | | |
| | | Purchase price allocation | | |||
Current assets | | | | $ | 26.4 | | |
Property, plant and equipment, net | | | | | 23.6 | | |
Intangible assets | | | | | 73.7 | | |
Total identifiable assets | | | | | 123.7 | | |
Current liabilities | | | | | 13.3 | | |
Deferred income taxes | | | | | 23.1 | | |
Total identifiable liabilities assumed | | | | | 36.4 | | |
Goodwill | | | | | 62.2 | | |
Purchase consideration, net of cash acquired | | | | $ | 149.5 | | |
| | | Useful life (years) | | | Fair value | | ||||||
Customer relationships | | | | | 10 | | | | | $ | 59.7 | | |
Trademarks | | | | | 5 | | | | | | 3.3 | | |
Capitalized software | | | | | 5 | | | | | | 7.5 | | |
Other Intangibles | | | | | 1 | | | | | | 3.2 | | |
Total finite-lived identifiable intangible assets | | | | | | | | | | $ | 73.7 | | |
Weighted average useful life of finite-lived intangibles (years) | | | | | | | | | | | 8.9 | | |
| | | Year ended December 31, 2019 | | |||||||||||||||||||||
| | | Americas | | | Asia Pacific | | | Europe, Middle East, & Africa | | | Total | | ||||||||||||
Sales by Product and Service Offering: | | | | | | | | | | | | | | | | | | | | | | | | | |
Critical infrastructure & solutions | | | | $ | 1,355.4 | | | | | $ | 763.2 | | | | | $ | 514.0 | | | | | $ | 2,632.6 | | |
Services & software solutions | | | | | 679.4 | | | | | | 336.0 | | | | | | 283.5 | | | | | | 1,298.9 | | |
I.T. & edge infrastructure and solutions | | | | | 194.3 | | | | | | 178.8 | | | | | | 126.6 | | | | | | 499.7 | | |
Total | | | | $ | 2,229.1 | | | | | $ | 1,278.0 | | | | | $ | 924.1 | | | | | $ | 4,431.2 | | |
Timing of revenue recognition: | | | | | | | | | | | | | | | | | | | | | | | | | |
Products and services transferred at a point in time | | | | $ | 1,592.4 | | | | | $ | 1,007.1 | | | | | $ | 748.9 | | | | | $ | 3,348.4 | | |
Products and services transferred over time | | | | | 636.7 | | | | | | 270.9 | | | | | | 175.2 | | | | | | 1,082.8 | | |
Total | | | | $ | 2,229.1 | | | | | $ | 1,278.0 | | | | | $ | 924.1 | | | | | $ | 4,431.2 | | |
| | | Year ended December 31, 2018 | | |||||||||||||||||||||
| | | Americas | | | Asia Pacific | | | Europe, Middle East, & Africa | | | Total | | ||||||||||||
Sales by Product and Service Offering: | | | | | | | | | | | | | | | | | | | | | | | | | |
Critical infrastructure & solutions | | | | $ | 1,246.4 | | | | | $ | 723.9 | | | | | $ | 481.5 | | | | | $ | 2,451.8 | | |
Services & software solutions | | | | | 669.8 | | | | | | 339.1 | | | | | | 267.2 | | | | | | 1,276.1 | | |
I.T. & edge infrastructure and solutions | | | | | 229.5 | | | | | | 181.2 | | | | | | 147.0 | | | | | | 557.7 | | |
Total | | | | $ | 2,145.7 | | | | | $ | 1,244.2 | | | | | $ | 895.7 | | | | | $ | 4,285.6 | | |
Timing of revenue recognition: | | | | | | | | | | | | | | | | | | | | | | | | | |
Products and services transferred at a point in time | | | | $ | 1,530.6 | | | | | $ | 973.5 | | | | | $ | 701.8 | | | | | $ | 3,205.9 | | |
Products and services transferred over time | | | | | 615.1 | | | | | | 270.7 | | | | | | 193.9 | | | | | | 1,079.7 | | |
Total | | | | $ | 2,145.7 | | | | | $ | 1,244.2 | | | | | $ | 895.7 | | | | | $ | 4,285.6 | | |
| | | Balances at December 31, 2019 | | | Balances at December 31, 2018 | | ||||||
Deferred revenue—current(1) | | | | $ | 160.9 | | | | | $ | 170.5 | | |
Deferred revenue—noncurrent(2) | | | | | 41.3 | | | | | | 36.5 | | |
Other contract liabilities—current(1) | | | | | 39.8 | | | | | | 29.8 | | |
| | | December 31, 2017 | | |||
Net sales | | | | | | | |
Net sales | | | | $ | 365.9 | | |
Costs and expenses | | | | | | | |
Cost of sales | | | | | 204.3 | | |
Selling, general and administrative expenses | | | | | 91.1 | | |
Other deductions (income), net | | | | | 55.3 | | |
Interest expense, net | | | | | 28.7 | | |
Earnings (loss) before income taxes | | | | | (13.5) | | |
Income tax expense | | | | | 1.9 | | |
Earnings (loss) from Discontinued Operations—before gain on sale of discontinued operations | | | | $ | (15.4) | | |
Gain on Disposition of Discontinued Operations—net of income taxes | | | | | 33.2 | | |
Earnings (loss) from Discontinued Operations—net of income taxes | | | | $ | 17.8 | | |
| | | December 31, 2017 | | |||
Depreciation | | | | $ | 2.5 | | |
Amortization | | | | | 55.0 | | |
Capital expenditures | | | | | 0.6 | | |
| | | 2018 | | | Paid/ utilized | | | Expense | | | 2019 | | ||||||||||||
Severance and benefits | | | | $ | 24.6 | | | | | $ | (21.6) | | | | | $ | 18.6 | | | | | $ | 21.6 | | |
Lease and contract terminations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vacant facility and other shutdown costs | | | | | 1.2 | | | | | | (1.3) | | | | | | 0.7 | | | | | | 0.6 | | |
Start-up and moving costs | | | | | — | | | | | | (1.4) | | | | | | 1.4 | | | | | | — | | |
Total | | | | $ | 25.8 | | | | | $ | (24.3) | | | | | $ | 20.7 | | | | | $ | 22.2 | | |
| | | 2017 | | | Paid/ utilized | | | Expense | | | 2018 | | ||||||||||||
Severance and benefits | | | | $ | 20.1 | | | | | $ | (28.7) | | | | | $ | 33.2 | | | | | $ | 24.6 | | |
Lease and contract terminations | | | | | 2.2 | | | | | | (2.2) | | | | | | — | | | | | | — | | |
Vacant facility and other shutdown costs | | | | | 5.9 | | | | | | (15.2) | | | | | | 10.5 | | | | | | 1.2 | | |
Start-up and moving costs | | | | | 0.1 | | | | | | (2.6) | | | | | | 2.5 | | | | | | — | | |
Total | | | | $ | 28.3 | | | | | $ | (48.7) | | | | | $ | 46.2 | | | | | $ | 25.8 | | |
| | | 2016 | | | Paid/ utilized | | | Expense | | | 2017 | | ||||||||||||
Severance and benefits | | | | $ | 14.8 | | | | | $ | (24.7) | | | | | $ | 30.0 | | | | | $ | 20.1 | | |
Lease and contract terminations | | | | | 0.2 | | | | | | (0.3) | | | | | | 2.3 | | | | | | 2.2 | | |
Vacant facility and other shutdown costs | | | | | 0.2 | | | | | | (2.4) | | | | | | 8.1 | | | | | | 5.9 | | |
Start-up and moving costs | | | | | 0.4 | | | | | | (1.5) | | | | | | 1.2 | | | | | | 0.1 | | |
Total | | | | $ | 15.6 | | | | | $ | (28.9) | | | | | $ | 41.6 | | | | | $ | 28.3 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Americas | | | | $ | 5.3 | | | | | $ | 13.7 | | | | | $ | 11.7 | | |
Asia Pacific | | | | | 3.9 | | | | | | 8.3 | | | | | | 13.6 | | |
Europe, Middle East & Africa | | | | | 11.1 | | | | | | 19.0 | | | | | | 15.5 | | |
Corporate | | | | | 0.4 | | | | | | 5.2 | | | | | | 0.8 | | |
Total | | | | $ | 20.7 | | | | | $ | 46.2 | | | | | $ | 41.6 | | |
| | | Americas | | | Asia Pacific | | | Europe, Middle East & Africa | | | Total | | ||||||||||||
Balance, December 31, 2017 | | | | $ | 356.4 | | | | | $ | 53.1 | | | | | $ | 186.6 | | | | | $ | 596.1 | | |
Foreign currency translation | | | | | 1.9 | | | | | | (2.5) | | | | | | (10.5) | | | | | | (11.1) | | |
Measurement period adjustments(1) | | | | | 9.0 | | | | | | 0.3 | | | | | | 3.0 | | | | | | 12.3 | | |
Acquisitions(1) | | | | | 29.2 | | | | | | — | | | | | | 7.5 | | | | | | 36.7 | | |
Balance, December 31, 2018 | | | | $ | 396.5 | | | | | $ | 50.9 | | | | | $ | 186.6 | | | | | $ | 634.0 | | |
Foreign currency translation and other | | | | | (25.0) | | | | | | (0.6) | | | | | | (2.6) | | | | | | (28.2) | | |
Balance, December 31, 2019 | | | | $ | 371.5 | | | | | $ | 50.3 | | | | | $ | 184.0 | | | | | $ | 605.8 | | |
| | | As of December 31, 2019 | | |||||||||||||||
| | | Gross | | | Accumulated amortization | | | Net | | |||||||||
Customer relationships | | | | $ | 1,099.2 | | | | | $ | (268.2) | | | | | $ | 831.0 | | |
Developed Technology | | | | | 328.2 | | | | | | (105.4) | | | | | | 222.8 | | |
Capitalized software | | | | | 103.3 | | | | | | (35.8) | | | | | | 67.5 | | |
Trademarks | | | | | 38.6 | | | | | | (12.4) | | | | | | 26.2 | | |
Favorable operating leases | | | | | 2.1 | | | | | | (2.1) | | | | | | — | | |
Total finite-lived identifiable intangible assets | | | | $ | 1,571.4 | | | | | $ | (423.9) | | | | | $ | 1,147.5 | | |
Indefinite-lived Trademarks | | | | | 294.1 | | | | | | — | | | | | | 294.1 | | |
Total Intangible Assets | | | | $ | 1,865.5 | | | | | $ | (423.9) | | | | | $ | 1,441.6 | | |
| | | As of December 31, 2018 | | |||||||||||||||
| | | Gross | | | Accumulated amortization | | | Net | | |||||||||
Customer relationships | | | | $ | 1,102.0 | | | | | $ | (180.4) | | | | | $ | 921.6 | | |
Developed Technology | | | | | 326.2 | | | | | | (70.5) | | | | | | 255.7 | | |
Capitalized software | | | | | 81.6 | | | | | | (17.9) | | | | | | 63.7 | | |
Trademarks | | | | | 38.6 | | | | | | (7.7) | | | | | | 30.9 | | |
Favorable operating leases | | | | | 2.1 | | | | | | (1.8) | | | | | | 0.3 | | |
Backlog | | | | | 139.2 | | | | | | (139.2) | | | | | | — | | |
Total finite-lived identifiable intangible assets | | | | $ | 1,689.7 | | | | | $ | (417.5) | | | | | $ | 1,272.2 | | |
Indefinite-lived Trademarks | | | | | 292.0 | | | | | | — | | | | | | 292.0 | | |
Total Intangible Assets | | | | $ | 1,981.7 | | | | | $ | (417.5) | | | | | $ | 1,564.2 | | |
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Term Loan due 2023 | | | | $ | 2,070.0 | | | | | $ | 2,070.0 | | |
9.250% Senior notes due 2024 | | | | | 750.0 | | | | | | 750.0 | | |
12.00%/13.00% PIK notes due 2022 | | | | | 500.0 | | | | | | 500.0 | | |
ABL Revolving Credit Facility | | | | | 145.2 | | | | | | 245.1 | | |
10.00% notes due 2024 | | | | | 120.0 | | | | | | — | | |
Unamortized discount and issuance costs | | | | | (117.9 | | | | | | (137.3) | | |
Long-term debt, net | | | | $ | 3,467.3 | | | | | $ | 3,427.8 | | |
| | | Term loan | | | 9.250% senior notes | | | PIK notes | | | ABL | | | 10.00% notes | | | Total | | ||||||||||||||||||
2020 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
2021 | | | | | — | | | | | | — | | | | | | — | | | | | | 145.2 | | | | | | — | | | | | | 145.2 | | |
2022 | | | | | — | | | | | | — | | | | | | 500.0 | | | | | | — | | | | | | — | | | | | | 500.0 | | |
2023 | | | | | 2,070.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,070.0 | | |
2024 | | | | | — | | | | | | 750.0 | | | | | | — | | | | | | — | | | | | | 120.0 | | | | | | 870.0 | | |
Total | | | | $ | 2,070.0 | | | | | $ | 750.0 | | | | | $ | 500.0 | | | | | $ | 145.2 | | | | | $ | 120.0 | | | | | $ | 3,585.2 | | |
| | | Year ended December 31, 2019 | | |||
Operating lease cost | | | | $ | 49.7 | | |
Short-term and variable lease cost | | | | | 31.6 | | |
Total lease cost | | | | $ | 81.3 | | |
| | | Year ended December 31, 2019 | | |||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
Operating cash outflows—payments on operating leases | | | | $ | 51.7 | | |
Right-of-use assets obtained in exchange for new lease obligations: | | | | | | | |
Operating leases | | | | $ | 157.0 | | |
| | | | | | December 31, 2019 | | |||
Operating lease right-of-use assets | | | Financial statement line item Other assets | | | | $ | 110.4 | | |
Operating lease liabilities | | | Accrued expenses and other liabilities | | | | | 35.0 | | |
Operating lease liabilities | | | Other long-term liabilities | | | | | 78.2 | | |
Total lease liabilities | | | | | | | $ | 113.2 | | |
| | | December 31, 2019 | |
Weighted Average Remaining Lease Term | | | 4.5 years | |
Weighted Average Discount Rate | | | 7.3% | |
| | | December 31, 2019 | | |||
| | | Operating Leases | | |||
2020 | | | | $ | 43.3 | | |
2021 | | | | | 31.6 | | |
2022 | | | | | 24.1 | | |
2023 | | | | | 18.0 | | |
2024 | | | | | 10.6 | | |
Thereafter | | | | | 14.2 | | |
Total Lease Payments | | | | | 141.8 | | |
Less: Imputed Interest | | | | | (28.6) | | |
Present value of lease liabilities | | | | $ | 113.2 | | |
| 2019 | | | | $ | 51.4 | | |
| 2020 | | | | | 37.2 | | |
| 2021 | | | | | 25.4 | | |
| 2022 | | | | | 17.9 | | |
| 2023 | | | | | 12.4 | | |
| Thereafter | | | | | 19.2 | | |
| Total noncancelable long-term leases | | | | $ | 163.5 | | |
| | | U.S. plans | | |||||||||||||||
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Company defined benefit plans: | | | | | | | | | | | | | | | | | | | |
Service cost | | | | $ | — | | | | | $ | — | | | | | $ | 0.1 | | |
Interest cost | | | | | — | | | | | | — | | | | | | 0.4 | | |
Expected return on plan assets | | | | | — | | | | | | — | | | | | | (0.6) | | |
Net amortization | | | | | — | | | | | | 0.2 | | | | | | — | | |
Net periodic pension expense | | | | | — | | | | | | 0.2 | | | | | | (0.1) | | |
Settlement | | | | | — | | | | | | (0.1) | | | | | | 0.9 | | |
Defined contribution plans | | | | | 13.5 | | | | | | 12.7 | | | | | | 14.8 | | |
Total | | | | $ | 13.5 | | | | | $ | 12.8 | | | | | $ | 15.6 | | |
| | | Non-U.S. plans | | |||||||||||||||
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Company defined benefit plans: | | | | | | | | | | | | | | | | | | | |
Service cost | | | | $ | 2.4 | | | | | $ | 2.6 | | | | | $ | 2.8 | | |
Interest cost | | | | | 2.4 | | | | | | 2.3 | | | | | | 2.6 | | |
Expected return on plan assets | | | | | (0.9) | | | | | | (0.7) | | | | | | (0.9) | | |
Net amortization | | | | | — | | | | | | — | | | | | | — | | |
Net periodic pension expense | | | | | 3.9 | | | | | | 4.2 | | | | | | 4.5 | | |
Curtailment | | | | | — | | | | | | (1.3) | | | | | | (1.6) | | |
Settlement | | | | | — | | | | | | — | | | | | | 0.1 | | |
Defined contribution plans | | | | | 2.8 | | | | | | 3.7 | | | | | | 2.6 | | |
Total | | | | $ | 6.7 | | | | | $ | 6.6 | | | | | $ | 5.6 | | |
| | | U.S. plans | | ||||||||||||
| | | December 31, 2019 | | | December 31, 2018 | | | ||||||||
Projected benefit obligation, beginning | | | | $ | 0.9 | | | | | $ | 4.4 | | | | ||
Service cost | | | | | — | | | | | | — | | | | ||
Interest cost | | | | | — | | | | | | — | | | | ||
Actuarial loss | | | | | — | | | | | | (0.6) | | | | ||
Benefits paid | | | | | — | | | | | | (0.2) | | | | ||
Acquisition/Divestiture | | | | | — | | | | | | — | | | | ||
Settlements | | | | | — | | | | | | (2.7) | | | | ||
Projected benefit obligation, ending | | | | $ | 0.9 | | | | | $ | 0.9 | | | | ||
Fair value of plan assets, beginning | | | | | — | | | | | | 3.7 | | | | ||
Employer contributions | | | | | 0.1 | | | | | | 0.1 | | | | ||
Benefits paid | | | | | (0.1) | | | | | | (0.2) | | | | ||
Acquisition/Divestiture | | | | | — | | | | | | — | | | | ||
Settlements | | | | | — | | | | | | (2.7) | | | | ||
Foreign currency translation and other | | | | | — | | | | | | (0.9) | | | | ||
Fair value of plan assets, ending | | | | $ | — | | | | | $ | — | | | | ||
Net amount recognized in the balance sheet | | | | $ | (0.9) | | | | | $ | (0.9) | | | | ||
Amounts recognized in the balance sheet: | | | | | | | | | | | | | | | ||
Noncurrent asset | | | | $ | — | | | | | $ | — | | | | ||
Current liability | | | | | (0.1) | | | | | | — | | | | ||
Noncurrent liability | | | | | (0.8) | | | | | | (0.9) | | | | ||
Net amount recognized in the balance sheet | | | | $ | (0.9) | | | | | $ | (0.9) | | | | ||
Accumulated other comprehensive loss | | | | $ | — | | | | | $ | — | | | |
| | | Non-U.S. plans | | |||||||||
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Projected benefit obligation, beginning | | | | $ | 75.5 | | | | | $ | 76.7 | | |
Service cost | | | | | 2.4 | | | | | | 2.6 | | |
Interest cost | | | | | 2.4 | | | | | | 2.3 | | |
Actuarial loss | | | | | 13.4 | | | | | | 4.8 | | |
Benefits paid | | | | | (2.4) | | | | | | (2.2) | | |
Participant contributions | | | | | 0.3 | | | | | | 0.3 | | |
Acquisition/Divestiture | | | | | — | | | | | | — | | |
Settlements | | | | | — | | | | | | (0.1) | | |
Curtailments | | | | | — | | | | | | (4.1) | | |
Foreign currency translation and other | | | | | (1.0) | | | | | | (4.8) | | |
Projected benefit obligation, ending | | | | $ | 90.6 | | | | | $ | 75.5 | | |
Fair value of plan assets, beginning | | | | | 13.7 | | | | | | 14.3 | | |
Actual return on plan assets | | | | | 1.0 | | | | | | 0.2 | | |
| | | Non-U.S. plans | | |||||||||
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Employer contributions | | | | | 2.4 | | | | | | 2.1 | | |
Participants’ contributions | | | | | 0.3 | | | | | | 0.3 | | |
Benefits paid | | | | | (2.4) | | | | | | (2.2) | | |
Acquisition/Divestiture | | | | | — | | | | | | — | | |
Settlements | | | | | — | | | | | | (0.1) | | |
Foreign currency translation and other | | | | | (0.1) | | | | | | (0.9) | | |
Fair value of plan assets, ending | | | | $ | 14.9 | | | | | $ | 13.7 | | |
Net amount recognized in the balance sheet | | | | $ | (75.7) | | | | | $ | (61.8) | | |
Amounts recognized in the balance sheet: | | | | | | | | | | | | | |
Noncurrent asset | | | | $ | 0.5 | | | | | $ | 0.6 | | |
Current liability | | | | | (2.2) | | | | | | (1.8) | | |
Noncurrent liability | | | | | (74.0) | | | | | | (60.6) | | |
Net amount recognized in the balance sheet | | | | $ | (75.7) | | | | | $ | (61.8) | | |
Pretax accumulated other comprehensive (income) loss | | | | $ | 15.0 | | | | | $ | 1.6 | | |
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Projected benefit obligation | | | | $ | 83.7 | | | | | $ | 69.5 | | |
Accumulated benefit obligation | | | | | 75.5 | | | | | | 64.1 | | |
Fair value of plan assets | | | | | 8.2 | | | | | | 7.1 | | |
| | | U.S. plans | | | Non-U.S. plans | | ||||||||||||||||||
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2019 | | | December 31, 2018 | | ||||||||||||
Net pension expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Discount rate | | | | | 4.30% | | | | | | 3.35% | | | | | | 3.24% | | | | | | 3.27% | | |
Expected return on plan assets | | | | | —% | | | | | | —% | | | | | | 6.59% | | | | | | 5.17% | | |
Rate of compensation increase | | | | | —% | | | | | | —% | | | | | | 3.36% | | | | | | 3.04% | | |
Benefit obligations | | | | | | | | | | | | | | | | | | | | | | | | | |
Discount rate | | | | | 2.95% | | | | | | 4.30% | | | | | | 2.51% | | | | | | 3.24% | | |
Rate of compensation increase | | | | | —% | | | | | | —% | | | | | | 3.46% | | | | | | 3.36% | | |
| | | Non-U.S. plans | | |||||||||
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Equity securities | | | | | —% | | | | | | —% | | |
Debt securities | | | | | 28% | | | | | | 30% | | |
Insurance arrangements | | | | | 53% | | | | | | 50% | | |
Cash | | | | | —% | | | | | | —% | | |
Other | | | | | 19% | | | | | | 20% | | |
Total | | | | | 100% | | | | | | 100% | | |
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | | Percentage | | |||||||||||||||
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity securities | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | —% | | |
Debt securities | | | | | — | | | | | | 4.1 | | | | | | — | | | | | | 4.1 | | | | | | 28% | | |
Insurance arrangements | | | | | — | | | | | | — | | | | | | 7.8 | | | | | | 7.8 | | | | | | 53% | | |
Cash | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | |
Other | | | | | 0.5 | | | | | | — | | | | | | 2.4 | | | | | | 2.9 | | | | | | 19% | | |
Total | | | | $ | 0.5 | | | | | $ | 4.1 | | | | | $ | 10.2 | | | | | $ | 14.8 | | | | | | 100% | | |
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity securities | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | —% | | |
Debt securities | | | | | — | | | | | | 4.1 | | | | | | — | | | | | | 4.1 | | | | | | 30% | | |
Insurance arrangements | | | | | — | | | | | | — | | | | | | 6.8 | | | | | | 6.8 | | | | | | 50% | | |
Cash | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | |
Other | | | | | — | | | | | | 0.6 | | | | | | 2.2 | | | | | | 2.8 | | | | | | 20% | | |
Total | | | | $ | — | | | | | $ | 4.7 | | | | | $ | 9.0 | | | | | $ | 13.7 | | | | | | 100% | | |
| | | Year ended | | |||||||||
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Level 3, beginning | | | | $ | 9.0 | | | | | $ | 8.8 | | |
Gains (losses) on assets held | | | | | 0.7 | | | | | | (0.3) | | |
Purchases, sales and settlements, net | | | | | 0.5 | | | | | | 0.5 | | |
Level 3, ending | | | | $ | 10.2 | | | | | $ | 9.0 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
United States | | | | $ | (201.1) | | | | | $ | (351.4) | | | | | $ | (427.9) | | |
Non-U.S.(1) | | | | | 96.8 | | | | | | 80.4 | | | | | | 20.8 | | |
Total loss before income taxes | | | | $ | (104.3) | | | | | $ | (271.0) | | | | | $ | (407.1) | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
State and local | | | | | (1.4) | | | | | | 6.0 | | | | | | 4.5 | | |
Non-U.S. | | | | | 51.0 | | | | | | 83.8 | | | | | | 61.7 | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
Federal | | | | | (0.4) | | | | | | (8.4) | | | | | | (46.3) | | |
State and local | | | | | (1.8) | | | | | | (2.7) | | | | | | (7.0) | | |
Non-U.S. | | | | | (10.9) | | | | | | (28.8) | | | | | | (32.6) | | |
Income tax expense (benefit) | | | | $ | 36.5 | | | | | $ | 49.9 | | | | | $ | (19.7) | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Taxes at U.S. statutory rate (21%)(1) | | | | $ | (21.9) | | | | | $ | (56.9) | | | | | $ | (142.8) | | |
State and local taxes, net of federal tax benefit | | | | | (4.0) | | | | | | (6.0) | | | | | | (12.7) | | |
Non-U.S. rate differential | | | | | 4.3 | | | | | | 4.2 | | | | | | (0.6) | | |
Non-U.S. tax holidays | | | | | (4.6) | | | | | | (1.8) | | | | | | 2.1 | | |
Uncertain tax positions | | | | | 16.0 | | | | | | 21.5 | | | | | | 3.5 | | |
Tax Cuts and Jobs Act of 2017 | | | | | — | | | | | | (14.1) | | | | | | 23.0 | | |
Global intangible low-tax income inclusion | | | | | 13.8 | | | | | | 4.2 | | | | | | — | | |
Change in valuation allowances | | | | | 17.0 | | | | | | 104.7 | | | | | | 93.4 | | |
Taxes on undistributed foreign earnings and withholding/ dividend taxes | | | | | 8.5 | | | | | | (2.3) | | | | | | 16.0 | | |
U.S. implications of non-U.S. earnings | | | | | (1.8) | | | | | | 12.3 | | | | | | 2.3 | | |
R&D deduction/ credit | | | | | (2.2) | | | | | | (11.8) | | | | | | (8.9) | | |
Non-taxable settlement of contingent consideration | | | | | — | | | | | | (3.2) | | | | | | (6.3) | | |
Other permanent differences | | | | | 6.7 | | | | | | 10.5 | | | | | | 0.4 | | |
Impact of rate changes in non-U.S. jurisdictions | | | | | 4.8 | | | | | | (1.3) | | | | | | (13.2) | | |
Outside basis difference on divestiture | | | | | — | | | | | | (6.6) | | | | | | 19.1 | | |
Non-deductible transaction costs | | | | | — | | | | | | — | | | | | | (5.9) | | |
Other(2) | | | | | (0.1) | | | | | | (3.5) | | | | | | 10.9 | | |
Total income tax expense (benefit) | | | | $ | 36.5 | | | | | $ | 49.9 | | | | | $ | (19.7) | | |
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating losses and capital losses | | | | $ | 138.3 | | | | | $ | 168.2 | | |
Accrued liabilities | | | | | 30.0 | | | | | | 35.1 | | |
Employee compensation and benefits | | | | | 13.7 | | | | | | 16.8 | | |
Pensions | | | | | 13.3 | | | | | | 11.0 | | |
Business interest deduction limitation | | | | | 98.9 | | | | | | 57.3 | | |
Inventory | | | | | 20.4 | | | | | | 15.8 | | |
Litigation Reserve | | | | | — | | | | | | 14.9 | | |
Lease Liability | | | | | 19.8 | | | | | | — | | |
Bad Debts | | | | | 6.3 | | | | | | — | | |
Other | | | | | 0.3 | | | | | | 13.6 | | |
Total deferred tax assets, before valuation allowances | | | | $ | 341.0 | | | | | $ | 332.7 | | |
Valuation allowances | | | | $ | (205.7) | | | | | $ | (208.0) | | |
Deferred tax assets, net of valuation allowances | | | | $ | 135.3 | | | | | $ | 124.7 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Intangibles & Goodwill | | | | | (106.9) | | | | | | (128.9) | | |
Undistributed foreign earnings | | | | | (45.1) | | | | | | (46.6) | | |
Property, plant & equipment | | | | | (31.2) | | | | | | (37.7) | | |
Debt issuance costs | | | | | (46.1) | | | | | | (56.4) | | |
Lease Right of Use Asset | | | | | (18.8) | | | | | | — | | |
Other | | | | | (2.9) | | | | | | (4.7) | | |
Total deferred tax liabilities | | | | $ | (251.0) | | | | | $ | (274.3) | | |
Net deferred income tax liabilities | | | | $ | (115.7) | | | | | $ | (149.6) | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Beginning balance | | | | $ | 38.4 | | | | | $ | 22.0 | | | | | $ | 20.9 | | |
Additions for the current year tax positions | | | | | 10.2 | | | | | | 11.6 | | | | | | 3.9 | | |
Additions for prior year tax positions | | | | | 5.5 | | | | | | 9.6 | | | | | | 2.7 | | |
Reductions for prior year tax positions | | | | | (1.0) | | | | | | (4.8) | | | | | | (1.9) | | |
Reductions for settlements with tax authorities | | | | | — | | | | | | — | | | | | | (3.4) | | |
Reductions for expirations of statute of limitations | | | | | (0.5) | | | | | | — | | | | | | (0.2) | | |
Ending balance | | | | $ | 52.6 | | | | | $ | 38.4 | | | | | $ | 22.0 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Research and development expense | | | | $ | 198.5 | | | | | $ | 165.3 | | | | | $ | 166.5 | | |
Depreciation expense | | | | | 57.1 | | | | | | 60.4 | | | | | | 61.2 | | |
Rent expense | | | | | 81.4 | | | | | | 80.4 | | | | | | 61.1 | | |
Advertising expense | | | | | 30.3 | | | | | | 35.2 | | | | | | 32.6 | | |
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Deferred revenue | | | | $ | 160.9 | | | | | $ | 170.5 | | |
Accrued payroll and other employee compensation | | | | | 145.4 | | | | | | 133.6 | | |
Product warranty | | | | | 43.2 | | | | | | 44.9 | | |
Litigation reserve (see Note 18) | | | | | 92.9 | | | | | | 60.0 | | |
Other (includes liabilities related to lease obligations, see note 8) | | | | | 425.3 | | | | | | 395.3 | | |
Total | | | | $ | 867.7 | | | | | $ | 804.3 | | |
| | | Year ended | | |||||||||||||||
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Beginning balance | | | | $ | 36.0 | | | | | $ | 28.3 | | | | | $ | 18.0 | | |
Provision charged to expense | | | | | 59.6 | | | | | | 55.3 | | | | | | 55.3 | | |
Deductions | | | | | (43.6) | | | | | | (47.6) | | | | | | (45.0) | | |
Ending balance | | | | $ | 52.0 | | | | | $ | 36.0 | | | | | $ | 28.3 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Beginning balance | | | | $ | 30.6 | | | | | $ | 15.3 | | | | | $ | 1.2 | | |
Provision charged to expense | | | | | 21.3 | | | | | | 20.9 | | | | | | 14.4 | | |
Write-offs and other | | | | | 7.8 | | | | | | (5.6) | | | | | | (0.3) | | |
Ending balance | | | | $ | 59.7 | | | | | $ | 30.6 | | | | | $ | 15.3 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Beginning balance | | | | $ | 208.0 | | | | | $ | 108.5 | | | | | $ | 89.0 | | |
Additions (reductions) charged to expense | | | | | 17.0 | | | | | | 105.1 | | | | | | 1.9 | | |
Additions (reductions) charged to other accounts | | | | | (19.3) | | | | | | (5.6) | | | | | | 17.6 | | |
Ending balance | | | | $ | 205.7 | | | | | $ | 208.0 | | | | | $ | 108.5 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Sales to Platinum affiliates | | | | $ | 0.4 | | | | | $ | 0.2 | | | | | $ | — | | |
Purchases from Platinum affiliates | | | | | 65.0 | | | | | | 56.6 | | | | | | 5.0 | | |
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Accounts payable | | | | $ | 2.4 | | | | | $ | 0.5 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Information technology services | | | | $ | 0.3 | | | | | $ | 1.4 | | | | | $ | 19.9 | | |
Medical insurance | | | | | — | | | | | | — | | | | | | 3.6 | | |
Other programs | | | | | — | | | | | | 0.4 | | | | | | 1.1 | | |
Shared service centers | | | | | — | | | | | | — | | | | | | 13.5 | | |
General corporate costs | | | | | 0.1 | | | | | | 0.8 | | | | | | 0.6 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Sales to Emerson affiliates | | | | $ | 3.1 | | | | | $ | 3.8 | | | | | $ | 5.2 | | |
Purchases from Emerson affiliates | | | | | 33.8 | | | | | | 32.0 | | | | | | 42.8 | | |
Lease payments to Emerson affiliates | | | | | 1.0 | | | | | | 1.5 | | | | | | 1.5 | | |
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Receivables | | | | $ | 0.5 | | | | | $ | 0.6 | | |
Accounts payable | | | | | 3.7 | | | | | | 4.8 | | |
| | | December 31, 2019 | | | December 31, 2018 | | ||||||||||||||||||
| | | Fair value | | | Carrying value | | | Fair value | | | Carrying value | | ||||||||||||
Term Loan due 2023 | | | | $ | 1,985.7 | | | | | $ | 1,990.7 | | | | | $ | 1,796.2 | | | | | $ | 1,973.8 | | |
9.250% Notes due 2024 | | | | | 780.0 | | | | | | 726.4 | | | | | | 686.8 | | | | | | 722.9 | | |
12.00%/13.00% Senior PIK Toggle Notes due 2022 | | | | | 507.3 | | | | | | 490.1 | | | | | | 462.0 | | | | | | 485.0 | | |
10.00% Notes due 2024 | | | | | 122.0 | | | | | | 114.8 | | | | | | — | | | | | | — | | |
ABL Revolving Credit Facility due 2021 | | | | | 145.2 | | | | | | 145.2 | | | | | | 245.1 | | | | | | 245.1 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Amortization of intangibles (excluding software) | | | | $ | 129.2 | | | | | $ | 146.2 | | | | | $ | 219.4 | | |
Restructuring costs (see Note 5) | | | | | 20.7 | | | | | | 46.2 | | | | | | 41.6 | | |
Foreign currency loss (gain), net | | | | | (1.5) | | | | | | (5.4) | | | | | | 11.2 | | |
Contingent consideration | | | | | — | | | | | | (10.0) | | | | | | (17.9) | | |
Other, net | | | | | (2.3) | | | | | | 1.8 | | | | | | 0.1 | | |
Total | | | | $ | 146.1 | | | | | $ | 178.8 | | | | | $ | 254.4 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Foreign currency translation, beginning | | | | $ | 43.2 | | | | | $ | 133.8 | | | | | $ | (8.3) | | |
Other comprehensive income (loss) | | | | | (10.3) | | | | | | (90.6) | | | | | | 142.1 | | |
Foreign currency translation, ending | | | | | 32.9 | | | | | | 43.2 | | | | | | 133.8 | | |
Pension, beginning | | | | | (1.4) | | | | | | (0.3) | | | | | | (2.2) | | |
Actuarial (loss) gain deferred during the period, net of income taxes | | | | | (13.4) | | | | | | (1.1) | | | | | | 1.9 | | |
Amortization of deferred losses into earnings | | | | | — | | | | | | — | | | | | | — | | |
Pension, ending | | | | | (14.8) | | | | | | (1.4) | | | | | | (0.3) | | |
Accumulated other comprehensive income (loss) | | | | $ | 18.1 | | | | | $ | 41.8 | | | | | $ | 133.5 | | |
Sales | | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Americas | | | | $ | 2,251.4 | | | | | $ | 2,175.6 | | | | | $ | 1,886.7 | | |
Asia Pacific | | | | | 1,378.0 | | | | | | 1,346.9 | | | | | | 1,239.5 | | |
Europe, Middle East & Africa | | | | | 976.0 | | | | | | 938.0 | | | | | | 918.1 | | |
| | | | | 4,605.4 | | | | | | 4,460.5 | | | | | | 4,044.3 | | |
Eliminations | | | | | (174.2) | | | | | | (174.9) | | | | | | (164.9) | | |
Total | | | | $ | 4,431.2 | | | | | $ | 4,285.6 | | | | | $ | 3,879.4 | | |
Earnings (loss) from continuing operations before income taxes | | | December 31, 2019 | | | December 31, 2018(1) | | | December 31, 2017(1) | | |||||||||
Americas | | | | $ | 354.3 | | | | | $ | 301.0 | | | | | $ | 241.8 | | |
Asia Pacific | | | | | 150.0 | | | | | | 136.6 | | | | | | 64.2 | | |
Europe, Middle East & Africa | | | | | 64.3 | | | | | | 29.8 | | | | | | 45.4 | | |
| | | | | 568.6 | | | | | | 467.4 | | | | | | 351.4 | | |
Corporate and other | | | | | (362.5) | | | | | | (449.6) | | | | | | (379.2) | | |
Interest expense, net | | | | | (310.4) | | | | | | (288.8) | | | | | | (379.3) | | |
Total | | | | $ | (104.3) | | | | | $ | (271.0) | | | | | $ | (407.1) | | |
Total assets | | | December 31, 2019 | | | December 31, 2018 | | ||||||
Americas | | | | $ | 2,296.4 | | | | | $ | 2,410.1 | | |
Asia Pacific | | | | | 1,152.2 | | | | | | 1,165.5 | | |
Europe, Middle East & Africa | | | | | 947.5 | | | | | | 980.3 | | |
| | | | | 4,396.1 | | | | | | 4,555.9 | | |
Corporate and other | | | | | 261.3 | | | | | | 238.5 | | |
Total | | | | $ | 4,657.4 | | | | | $ | 4,794.4 | | |
Intersegment sales | | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Americas | | | | $ | 22.3 | | | | | $ | 29.9 | | | | | $ | 25.3 | | |
Asia Pacific | | | | | 100.0 | | | | | | 102.7 | | | | | | 90.5 | | |
Europe, Middle East & Africa | | | | | 51.9 | | | | | | 42.3 | | | | | | 49.1 | | |
Total | | | | $ | 174.2 | | | | | $ | 174.9 | | | | | $ | 164.9 | | |
Depreciation and amortization | | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Americas | | | | $ | 122.2 | | | | | $ | 130.7 | | | | | $ | 178.1 | | |
Asia Pacific | | | | | 35.4 | | | | | | 37.8 | | | | | | 67.1 | | |
Europe, Middle East & Africa | | | | | 24.0 | | | | | | 35.8 | | | | | | 39.9 | | |
Corporate and other | | | | | 21.3 | | | | | | 12.7 | | | | | | 0.9 | | |
Total | | | | $ | 202.9 | | | | | $ | 217.0 | | | | | $ | 286.0 | | |
Capital expenditures | | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
Americas | | | | $ | 23.5 | | | | | $ | 23.6 | | | | | $ | 13.8 | | |
Asia Pacific | | | | | 11.3 | | | | | | 14.5 | | | | | | 8.9 | | |
Europe, Middle East & Africa | | | | | 10.0 | | | | | | 21.7 | | | | | | 13.4 | | |
Corporate and other | | | | | 2.8 | | | | | | 4.8 | | | | | | 0.6 | | |
Total | | | | $ | 47.6 | | | | | $ | 64.6 | | | | | $ | 36.7 | | |
| | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | |||||||||
United States and Canada | | | | $ | 2,017.4 | | | | | $ | 1,942.3 | | | | | $ | 1,692.0 | | |
Europe | | | | | 763.9 | | | | | | 740.8 | | | | | | 704.9 | | |
Asia | | | | | 1,285.6 | | | | | | 1,264.9 | | | | | | 1,159.7 | | |
Latin America | | | | | 213.0 | | | | | | 195.9 | | | | | | 174.4 | | |
Middle East/Africa | | | | | 151.3 | | | | | | 141.7 | | | | | | 148.4 | | |
Total | | | | $ | 4,431.2 | | | | | $ | 4,285.6 | | | | | $ | 3,879.4 | | |
Sales | | | December 31, 2019 | | | December 31, 2018(2) | | | December 31, 2017(2) | | |||||||||
Critical infrastructure & solutions | | | | $ | 2,632.6 | | | | | $ | 2,451.8 | | | | | $ | 2,136.5 | | |
Service & software solutions(3) | | | | | 1,298.9 | | | | | | 1,276.1 | | | | | | 1,215.9 | | |
I.T. and Edge infrastructure | | | | | 499.7 | | | | | | 557.7 | | | | | | 527.0 | | |
Total | | | | $ | 4,431.2 | | | | | $ | 4,285.6 | | | | | $ | 3,879.4 | | |
| SEC registration fee | | | | $ | 484,658.86** | | |
| FINRA filing fee | | | | $ | 225,500** | | |
| Printing fees and expenses | | | | $ | 175,000 | | |
| Registrar and transfer agent fees | | | | $ | 5,000 | | |
| Legal fees and expenses | | | | $ | 380,000 | | |
| Accounting fees and expenses | | | | $ | 235,000 | | |
| Miscellaneous | | | | $ | 20,000 | | |
| Total | | | | $ | 1,525,158.86 | | |
| Exhibit number | | | Exhibit title | |
| 101.SCH | | | XBRL Taxonomy Extension Schema Document** | |
| 101.CAL | | | XBRL Taxonomy Extension Calculation Linkbase Document** | |
| 101.DEF | | | XBRL Taxonomy Extension Definitions Linkbase Document** | |
| 101.LAB | | | XBRL Taxonomy Extension Label Linkbase Document** | |
| 101.PRE | | | XBRL Taxonomy Extension Presentation Linkbase Document** | |
| Name | | | Title | | | Date | |
| /s/ Rob Johnson Rob Johnson | | | Chief Executive Officer and Director (Principal Executive Officer) | | | August 5, 2020 | |
| /s/ David J. Fallon David J. Fallon | | | Chief Financial Officer (Principal Financial and Accounting Officer) | | | August 5, 2020 | |
| * David M. Cote | | | Executive Chairman of the Board | | | August 5, 2020 | |
| * Joseph van Dokkum | | | Director | | | August 5, 2020 | |
| * Roger Fradin | | | Director | | | August 5, 2020 | |
| * Jacob Kotzubei | | | Director | | | August 5, 2020 | |
| * Matthew Louie | | | Director | | | August 5, 2020 | |
| * Edward L. Monser | | | Director | | | August 5, 2020 | |
| Name | | | Title | | | Date | |
| * Steven S. Reinemund | | | Director | | | August 5, 2020 | |
| * Robin L. Washington | | | Director | | | August 5, 2020 | |
| *By: | | | /s/ Rob Johnson | | | |||||
| | | | Name: | | | Rob Johnson | | | ||
| | | | Title: | | | Attorney-in-fact | | | | |