| | |
Prices to
Public(1)(2) |
| |
Underwriting
Discount |
| |
Proceeds to us
(before expenses)(2) |
| | | | | | | |||||||||||||||||||||||||||
| | |
Per note
|
| |
Total
|
| |
Per note
|
| |
Total
|
| |
Per note
|
| |
Total
|
| | | | |||||||||||||||||||||
2027 notes
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | | ||||||
20 notes
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | | ||||||
20 notes
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | | ||||||
Combined Total
|
| | | | | | | | | $ | | | | | | | | | | | $ | | | | | | | | | | | $ | | | | | |
|
Barclays
|
| |
BNP PARIBAS
|
| |
BofA Securities
|
| |
HSBC
|
|
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-ii | | | |
| | | | S-iv | | | |
| | | | S-iv | | | |
| | | | S-1 | | | |
| | | | S-11 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-18 | | | |
| | | | S-27 | | | |
| | | | S-33 | | | |
| | | | S-35 | | | |
| | | | S-42 | | | |
| | | | S-42 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 18 | | | |
| | | | 22 | | | |
| | | | 24 | | | |
| | | | 24 | | |
Amphenol Corporation
358 Hall Avenue
Wallingford, CT 06492
Telephone No: (203) 265-8900
Control
| | |
Nine Months Ended
September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
(in millions)
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
Statements of Income Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 10,904.9 | | | | | $ | 9,227.2 | | | | | $ | 12,554.7 | | | | | $ | 12,623.0 | | | | | $ | 10,876.3 | | |
Cost of sales
|
| | | | 7,245.9 | | | | | | 6,243.5 | | | | | | 8,470.6 | | | | | | 8,594.8 | | | | | | 7,474.5 | | |
Selling, general and administrative expenses
|
| | | | 1,340.4 | | | | | | 1,095.7 | | | | | | 1,489.9 | | | | | | 1,420.9 | | | | | | 1,226.3 | | |
Operating income
|
| | | | 2,203.2 | | | | | | 1,869.6 | | | | | | 2,559.6 | | | | | | 2,585.8 | | | | | | 2,105.1 | | |
Net income attributable to APH
|
| | | | 1,677.8 | | | | | | 1,413.6 | | | | | | 1,928.0 | | | | | | 1,902.3 | | | | | | 1,590.8 | | |
Non-GAAP Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted operating income(a)
|
| | | | 2,336.8 | | | | | | 1,888.0 | | | | | | 2,594.2 | | | | | | 2,607.3 | | | | | | 2,175.5 | | |
Adjusted net income attributable to APH(a)
|
| | | | 1,686.9 | | | | | | 1,357.1 | | | | | | 1,870.4 | | | | | | 1,864.7 | | | | | | 1,548.4 | | |
Statements of Cash Flow and Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities from
continuing operations |
| | | | 1,967.6 | | | | | | 1,686.9 | | | | | | 2,528.7 | | | | | | 2,174.6 | | | | | | 1,523.9 | | |
Net cash used in investing activities from continuing operations
|
| | | | (2,398.2) | | | | | | (704.4) | | | | | | (1,393.7) | | | | | | (731.1) | | | | | | (2,604.4) | | |
Net cash used in financing activities from continuing operations
|
| | | | 515.8 | | | | | | (822.4) | | | | | | (1,012.4) | | | | | | (1,196.7) | | | | | | (145.1) | | |
Capital expenditures
|
| | | | (465.6) | | | | | | (267.8) | | | | | | (372.8) | | | | | | (383.8) | | | | | | (360.4) | | |
| | | | | | | | |
As of December 31,
|
| |||||||||||||||
(in millions)
|
| |
As of
September 30, 2024 |
| |
2023
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,563.0 | | | | | $ | 1,475.0 | | | | | $ | 1,373.1 | | | | | $ | 1,197.1 | | |
Short-term investments
|
| | | | 20.3 | | | | | | 185.2 | | | | | | 61.1 | | | | | | 44.3 | | |
Working capital(b)
|
| | | | 3,871.1 | | | | | | 3,682.6 | | | | | | 3,803.0 | | | | | | 3,511.1 | | |
Total assets
|
| | | | 19,585.6 | | | | | | 16,526.4 | | | | | | 15,326.2 | | | | | | 14,678.4 | | |
Total debt(c)
|
| | | | 5,484.1 | | | | | | 4,337.3 | | | | | | 4,577.7 | | | | | | 4,799.9 | | |
Total equity
|
| | | | 9,506.1 | | | | | | 8,395.8 | | | | | | 7,073.5 | | | | | | 6,360.1 | | |
Reconciliations of GAAP to Non-GAAP Financial Measures
| | |
Nine Months Ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||||||||||||||||||||
(in millions)
|
| |
Operating
Income |
| |
Net
Income attributable to APH |
| |
Operating
Income |
| |
Net
Income attributable to APH |
| |
Operating
Income |
| |
Net
Income attributable to APH |
| |
Operating
Income |
| |
Net
Income attributable to APH |
| |
Operating
Income |
| |
Net
Income attributable to APH |
| ||||||||||||||||||||||||||||||
Reported (GAAP)
|
| | | $ | 2,203.2 | | | | | $ | 1,677.8 | | | | | $ | 1,869.6 | | | | | $ | 1,413.6 | | | | | $ | 2,559.6 | | | | | $ | 1,928.0 | | | | | $ | 2,585.8 | | | | | $ | 1,902.3 | | | | | $ | 2,105.1 | | | | | $ | 1,569.4 | | |
Amortization of acquisition-related inventory step-up
costs |
| | | | 18.2 | | | | | | 14.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Acquisition-related expenses
|
| | | | 115.4 | | | | | | 95.7 | | | | | | 18.4 | | | | | | 16.2 | | | | | | 34.6 | | | | | | 30.2 | | | | | | 21.5 | | | | | | 18.4 | | | | | | 70.4 | | | | | | 57.3 | | |
Gain on bargain purchase acquisition
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5.4) | | | | | | — | | | | | | (5.4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Excess tax benefits related to stock-based compensation
|
| | | | — | | | | | | (82.0) | | | | | | — | | | | | | (67.3) | | | | | | — | | | | | | (82.4) | | | | | | — | | | | | | (56.0) | | | | | | — | | | | | | (63.4) | | |
Discrete tax items
|
| | | | — | | | | | | (18.6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14.9) | | |
Adjusted (non-GAAP)(1)
|
| | | $ | 2,336.8 | | | | | $ | 1,686.9 | | | | | $ | 1,888.0 | | | | | $ | 1,357.1 | | | | | $ | 2,594.2 | | | | | $ | 1,870.4 | | | | | $ | 2,607.3 | | | | | $ | 1,864.7 | | | | | $ | 2,175.5 | | | | | $ | 1,548.4 | | |
| | |
As of
September 30, 2024 |
| |||||||||
(In millions)
|
| |
Historical
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 1,563.0 | | | | | $ | | | |
Indebtedness: | | | | | | | | | | | | | |
Short-term borrowings including obligations under capital leases: | | | | | | | | | | | | | |
2.050% Senior Notes due 2025
|
| | | | 399.9 | | | | | | 399.9 | | |
Other
|
| | | | 3.5 | | | | | | 3.5 | | |
Short-term deferred debt issuance costs
|
| | | | (0.3) | | | | | | (0.3) | | |
Total short-term borrowings
|
| | | $ | 403.1 | | | | | $ | 403.1 | | |
Long-term debt including obligations under capital lease: | | | | | | | | | | | | | |
Revolving credit facility
|
| | | $ | — | | | | | $ | — | | |
U.S. Commercial Paper Program
|
| | | | — | | | | | | — | | |
Euro Commercial Paper Program issued by Amphenol Technologies
Holding GmbH(a) |
| | | | — | | | | | | — | | |
4.750% Senior Notes due 2026
|
| | | | 349.4 | | | | | | 349.4 | | |
5.050% Senior Notes due 2029
|
| | | | 449.6 | | | | | | 449.6 | | |
4.350% Senior Notes due 2029
|
| | | | 499.8 | | | | | | 499.8 | | |
2.800% Senior Notes due 2030
|
| | | | 899.6 | | | | | | 899.6 | | |
2.200% Senior Notes due 2031
|
| | | | 748.1 | | | | | | 748.1 | | |
5.250% Senior Notes due 2034
|
| | | | 599.4 | | | | | | 599.4 | | |
0.750% Euro Senior Notes due 2026 of Amphenol Technologies Holding GmbH(a)
|
| | | | 556.6 | | | | | | 556.6 | | |
2.000% Euro Senior Notes due 2028 of Amphenol Technologies Holding GmbH(a)
|
| | | | 556.1 | | | | | | 556.1 | | |
5.050% Senior Notes due 2027 offered hereby
|
| | | | 449.6 | | | | | | | | |
% Senior Notes due 20 offered hereby
|
| | | | — | | | | | | | | |
% Senior Notes due 20 offered hereby
|
| | | | — | | | | | | | | |
Other
|
| | | | 3.0 | | | | | | 3.0 | | |
Long-term deferred debt issuance costs
|
| | | | (30.2) | | | | | | | | |
Total long-term debt
|
| | | $ | 5,081.0 | | | | | $ | | | |
Total indebtedness
|
| | | $ | 5,484.1 | | | | | $ | | | |
Total equity
|
| | | $ | 9,506.1 | | | | | $ | 9,506.1 | | |
Total capitalization
|
| | | $ | 14,990.2 | | | | | $ | | | |
Underwriters
|
| |
Principal
Amount of 2027 Notes |
| |
Principal
Amount of 20 Notes |
| |
Principal
Amount of 20 Notes |
| |||||||||
Barclays Capital Inc.
|
| | | $ | | | | | $ | | | | | $ | | | |||
BNP Paribas Securities Corp.
|
| | | | | | | | | | | | | | | | | | |
BofA Securities, Inc.
|
| | | | | | | | | | | | | | | | | | |
HSBC Securities (USA) Inc.
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total
|
| | | $ | | | | | $ | | | | | $ | | |
| | |
Underwriting Discount
Paid by the Company |
| |||||||||
| | |
Per note
|
| |
Total
|
| ||||||
2027 notes
|
| | | | % | | | | | $ | | | |
20 notes
|
| | | | % | | | | | $ | | | |
20 notes
|
| | | | % | | | | | $ | | | |
Combined Total
|
| | | | | | | | | $ | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 18 | | | |
| | | | 22 | | | |
| | | | 24 | | | |
| | | | 24 | | |
Amphenol Corporation
358 Hall Avenue
Wallingford, Connecticut 06492
Telephone No: (203) 265-8900
|
Barclays
|
| |
BNP PARIBAS
|
| |
BofA Securities
|
| |
HSBC
|
|