| | |
Per Unit
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 18.5000 | | | | | $ | 277,500,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.2722 | | | | | $ | 4,083,000 | | |
Proceeds to selling stockholder, before expenses
|
| | | $ | 18.2278 | | | | | $ | 273,417,000 | | |
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-3 | | | |
| | | | S-4 | | | |
| | | | S-8 | | | |
| | | | S-11 | | | |
| | | | S-12 | | | |
| | | | S-13 | | | |
| | | | S-17 | | | |
| | | | S-24 | | | |
| | | | S-24 | | | |
| | | | S-25 | | | |
| | | | S-26 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 20 | | |
| | |
Three Months Ended
December 31, 2020 |
| |
Year Ended
December 31, 2020 |
| ||||||||||||||||||
| | |
Low
|
| |
High
|
| |
Low
|
| |
High
|
| ||||||||||||
Consolidated net income (loss)
|
| | | $ | 16.0 | | | | | $ | 18.0 | | | | | $ | (9.9) | | | | | $ | (7.9) | | |
Interest expense, net
|
| | | | 23.7 | | | | | | 23.7 | | | | | | 107.8 | | | | | | 107.8 | | |
Income tax expense (benefit)
|
| | | | 0.6 | | | | | | 0.6 | | | | | | 2.8 | | | | | | 2.8 | | |
Depreciation and amortization expense
|
| | | | 17.8 | | | | | | 17.8 | | | | | | 77.9 | | | | | | 77.9 | | |
Consolidated EBITDA
|
| | | | 58.1 | | | | | | 60.1 | | | | | | 178.6 | | | | | | 180.6 | | |
EBITDA adjustments | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock-based incentive compensation
|
| | | | 0.3 | | | | | | 0.3 | | | | | | 2.9 | | | | | | 2.9 | | |
Loss on extinguishment of debt
|
| | | | 3.2 | | | | | | 3.2 | | | | | | 11.5 | | | | | | 11.5 | | |
Restructuring, acquisition, integration and other
|
| | | | 4.4 | | | | | | 4.4 | | | | | | 27.0 | | | | | | 27.0 | | |
Consolidated adjusted EBITDA
|
| | | $ | 66.0 | | | | | $ | 68.0 | | | | | $ | 220.0 | | | | | $ | 222.0 | | |
| | |
Shares Beneficially Owned
Prior to the Offering |
| |
Number of
Shares Being Offered† |
| |
Shares Beneficially Owned
After the Offering (assuming no exercise of option) |
| |
Shares Beneficially Owned
After the Offering (assuming full exercise of option) |
| ||||||||||||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number of
Shares |
| |
Percentage
|
| |
Number of
Shares |
| |
Percentage
|
| |
Number of
Shares |
| |
Percentage
|
| ||||||||||||||||||||||||
HC Group Holdings I, LLC(1)
|
| | | | 114,265,391 | | | | | | 63.6% | | | | | | 15,000,000 | | | | | | 99,265,391 | | | | | | 55.2% | | | | | | 97,015,391 | | | | | | 54.0% | | |
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
Public offering price
|
| | | $ | 18.5000 | | | | | $ | 277,500,000 | | | | | $ | 319,125,000 | | |
Underwriting discount and commissions to be paid by selling stockholder
|
| | | $ | 0.2722 | | | | | $ | 4,083,000 | | | | | $ | 4,695,450 | | |
Proceeds, before expenses, to the selling stockholder
|
| | | $ | 18.2278 | | | | | $ | 273,417,000 | | | | | $ | 314,429,550 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 20 | | |
| | |
Before the Offering
|
| | | | | | | |
After the Offering
|
| ||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number of
Shares |
| |
Percentage
of Outstanding Shares |
| |
Number of
Shares Being Offered |
| |
Number of
Shares |
| |
Percentage
of Outstanding Shares |
| |||||||||||||||
HC Group Holdings I, LLC(1)
|
| | | | 142,613,748 | | | | | | 80.7% | | | | | | 142,613,748 | | | | | | — | | | | | | — | | |
Coliseum Capital Partners, L.P.(2)
|
| | | | 566,594(3) | | | | | | *% | | | | | | 566,594 | | | | | | — | | | | | | — | | |
Coliseum Capital Partners II, L.P.(2)
|
| | | | 126,784(4) | | | | | | *% | | | | | | 126,784 | | | | | | — | | | | | | — | | |
Blackwell Partners, LLC, Series A(2)
|
| | | | 206,620(5) | | | | | | *% | | | | | | 206,620 | | | | | | — | | | | | | — | | |