| | |
Per Ordinary
Share |
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 23.00 | | | | | $ | 938,400,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.69 | | | | | $ | 28,152,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 22.31 | | | | | $ | 910,248,000 | | |
| Goldman Sachs | | |
Morgan Stanley
|
| |
Citigroup
|
| |
UBS Investment Bank
|
|
|
BNP PARIBAS
|
| |
Evercore ISI
|
| |
Wells Fargo Securities
|
|
| Baird | | | TD Cowen | | | CICC | | | CLSA | | | HSBC | | |
Deutsche Bank Securities
|
|
|
Blaylock Van, LLC
|
| |
Drexel Hamilton
|
| |
Loop Capital Markets
|
| |
Ramirez & Co., Inc.
|
| |
Siebert Williams Shank
|
| |
Tigress Financial Partners
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 21 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 37 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 52 | | |
|
Technical Apparel
|
| |
Outdoor Performance
|
| |
Ball & Racquet Sports
|
| |||
|
|
| |
|
| |
|
| |||
|
|
| |
|
| |
|
| |||
|
|
| |
|
| |
|
| |
|
|
offering
| | |
For the Nine Months Ended
September 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Revenue
|
| | | $ | 3,547.8 | | | | | $ | 3,072.9 | | | | | $ | 4,368.4 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | |
Cost of goods sold
|
| | | | (1,593.5) | | | | | | (1,460.5) | | | | | | 2,092.3 | | | | | | (1,785.2) | | | | | | (1,560.9) | | |
Gross profit
|
| | | | 1,954.3 | | | | | | 1,612.4 | | | | | | 2,276.2 | | | | | | 1,763.6 | | | | | | 1,505.6 | | |
Selling, general and administrative expenses
|
| | | | (1,698.1) | | | | | | (1,368.5) | | | | | | (1,982.5) | | | | | | (1,522.7) | | | | | | (1,327.0) | | |
Impairment losses
|
| | | | (2.5) | | | | | | (4.6) | | | | | | (2.4) | | | | | | (201.7) | | | | | | (0.7) | | |
Other operating
income |
| | | | 23.5 | | | | | | 3.3 | | | | | | 11.2 | | | | | | 11.4 | | | | | | 9.0 | | |
Operating profit
|
| | | | 277.2 | | | | | | 242.6 | | | | | | 302.5 | | | | | | 50.6 | | | | | | 186.9 | | |
Finance income
|
| | | | 6.3 | | | | | | 4.5 | | | | | | 6.4 | | | | | | 3.3 | | | | | | 2.3 | | |
Finance costs
|
| | | | (178.9) | | | | | | (296.6) | | | | | | (413.4) | | | | | | (236.5) | | | | | | (279.0) | | |
Loss on debt extinguishment
|
| | | | (14.3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net finance costs
|
| | | | (186.9) | | | | | | (292.1) | | | | | | (407.0) | | | | | | (233.2) | | | | | | (276.7) | | |
Income (loss) before
tax |
| | | | 90.3 | | | | | | (49.5) | | | | | | (104.6) | | | | | | (182.6) | | | | | | (89.8) | | |
Income tax expense
|
| | | | (29.0) | | | | | | (64.4) | | | | | | (104.2) | | | | | | (48.3) | | | | | | (34.7) | | |
Income (loss) from continuing
operations |
| | | | 61.3 | | | | | | (113.9) | | | | | | (208.8) | | | | | | (230.9) | | | | | | (124.5) | | |
Loss from discontinued
operations, net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | (21.8) | | | | | | (1.8) | | |
Net income (loss)
|
| | | $ | 61.3 | | | | | $ | (113.9) | | | | | $ | (208.8) | | | | | $ | (252.7) | | | | | $ | (126.3) | | |
Net income (loss) margin
|
| | | | 1.6% | | | | | | (3.8)% | | | | | | (4.8)% | | | | | | (7.1)% | | | | | | (4.1)% | | |
Net income (loss) attributable to:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity holders of the
company |
| | | | 57.2 | | | | | | (115.6) | | | | | | (208.6) | | | | | | (252.7) | | | | | | (126.3) | | |
Non-controlling interests
|
| | | | 4.1 | | | | | | 1.7 | | | | | | (0.2) | | | | | | — | | | | | | — | | |
Net income (loss) per ordinary share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 0.12 | | | | | | (0.30) | | | | | | (0.54) | | | | | | (0.66) | | | | | | (0.33) | | |
Diluted
|
| | | | 0.12 | | | | | | (0.30) | | | | | | (0.54) | | | | | | (0.66) | | | | | | (0.33) | | |
Weighted average number of ordinary shares outstanding Basic
|
| | | | 490,972,248 | | | | | | 384,499,607 | | | | | | 384,499,607 | | | | | | 384,304,322 | | | | | | 383,327,897 | | |
Diluted
|
| | | | 493,776,517 | | | | | | 384,499,607 | | | | | | 384,499,607 | | | | | | 384,304,322 | | | | | | 383,327,897 | | |
| | |
As of
September 30, 2024 |
| |
As of
December 31, 2023 |
| ||||||
| | |
($ in millions)
|
| |||||||||
Total assets
|
| | | $ | 8,828.4 | | | | | $ | 8,373.8 | | |
Total liabilities
|
| | | $ | 4,716.1 | | | | | $ | 8,530.6 | | |
Total equity (deficit)
|
| | | $ | 4,112.3 | | | | | $ | (156.8) | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Total net cash flows from/(used in) operating activities
|
| | | $ | 17.9 | | | | | $ | (80.9) | | | | | $ | 199.0 | | | | | $ | (91.7) | | | | | $ | 268.0 | | |
Net cash flow (used in)/from investing activities
|
| | | $ | (178.9) | | | | | $ | (95.6) | | | | | $ | (154.8) | | | | | $ | (118.6) | | | | | $ | 295.4 | | |
Net cash flow (used in)/from financing activities
|
| | | $ | (14.3) | | | | | $ | 72.2 | | | | | $ | 35.0 | | | | | $ | 81.1 | | | | | $ | (369.7) | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Constant Currency Revenue(2)
|
| | | $ | 3,576.7 | | | | | $ | 3,072.9 | | | | | $ | 4,403.7 | | | | | $ | 3,771.1 | | | | | $ | 2,982.9 | | |
EBITDA(3)
|
| | | $ | 473.7 | | | | | $ | 401.1 | | | | | $ | 523.4 | | | | | $ | 225.5 | | | | | $ | 388.7 | | |
Adjusted EBITDA(3)
|
| | | $ | 518.3 | | | | | $ | 422.1 | | | | | $ | 610.7 | | | | | $ | 453.0 | | | | | $ | 416.8 | | |
Adjusted EBITDA Margin(3)
|
| | | | 14.6% | | | | | | 13.7% | | | | | | 14.0% | | | | | | 12.8% | | | | | | 13.6% | | |
Adjusted net income/(loss) attributable to equity
holders(4) |
| | | $ | 146.0 | | | | | $ | (72.0) | | | | | $ | (103.3) | | | | | $ | 1.8 | | | | | $ | (61.6) | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Revenue | | | | $ | 3,547.8 | | | | | $ | 3,072.9 | | | | | $ | 4,368.4 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | |
Net income/(loss) attributable to equity
holders |
| | | $ | 57.2 | | | | | $ | (115.6) | | | | | $ | (208.6) | | | | | $ | (252.7) | | | | | $ | (126.3) | | |
Net income/(loss) attributable to non-controlling interests
|
| | | | 4.1 | | | | | | 1.7 | | | | | | (0.2) | | | | | | — | | | | | | — | | |
Income tax expense(a)
|
| | | | 29.0 | | | | | | 64.4 | | | | | | 104.2 | | | | | | 48.5 | | | | | | 31.9 | | |
Finance costs(b)
|
| | | | 178.9 | | | | | | 296.6 | | | | | | 413.4 | | | | | | 236.0 | | | | | | 279.3 | | |
Loss on debt extinguishment
|
| | | | 14.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation and amortization(c)
|
| | | | 196.5 | | | | | | 158.5 | | | | | | 220.9 | | | | | | 197.0 | | | | | | 206.1 | | |
Finance income(d)
|
| | | | (6.3) | | | | | | (4.5) | | | | | | (6.4) | | | | | | (3.3) | | | | | | (2.3) | | |
EBITDA | | | | | 473.7 | | | | | | 401.1 | | | | | | 523.4 | | | | | | 225.5 | | | | | | 388.7 | | |
Loss/(income) from discontinued
operations(e) |
| | | | — | | | | | | — | | | | | | — | | | | | | 19.4 | | | | | | (6.1) | | |
Restructuring expenses(f)
|
| | | | 12.2 | | | | | | 2.3 | | | | | | 2.3 | | | | | | 5.8 | | | | | | 33.6 | | |
Impairment loss on goodwill and intangible assets(g)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | |
Expenses related to transaction activities(h)
|
| | | | 20.3 | | | | | | 18.7 | | | | | | 33.9 | | | | | | 0.3 | | | | | | 0.6 | | |
Expenses related to certain legal proceedings(i)
|
| | | | 1.4 | | | | | | — | | | | | | 3.3 | | | | | | 3.9 | | | | | | — | | |
Share-based payments(j)
|
| | | | 10.7 | | | | | | — | | | | | | 47.9 | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 518.3 | | | | | $ | 422.1 | | | | | $ | 610.7 | | | | | $ | 453.0 | | | | | $ | 416.8 | | |
Net income/(loss) margin
|
| | | | 1.6% | | | | | | (3.8)% | | | | | | (4.8)% | | | | | | (7.1)% | | | | | | (4.1)% | | |
Adjusted EBITDA Margin
|
| | | | 14.6% | | | | | | 13.7% | | | | | | 14.0% | | | | | | 12.8% | | | | | | 13.6% | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Net income/(loss) attributable to equity holders
|
| | | $ | 57.2 | | | | | $ | (115.6) | | | | | $ | (208.6) | | | | | $ | (252.7) | | | | | $ | (126.3) | | |
PPA(a)
|
| | | | 32.2 | | | | | | 32.1 | | | | | | 42.7 | | | | | | 42.3 | | | | | | 49.5 | | |
Loss from discontinued operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 21.6 | | | | | | 4.6 | | |
Restructuring expenses(b)
|
| | | | 12.2 | | | | | | 2.3 | | | | | | 2.3 | | | | | | 5.8 | | | | | | 33.6 | | |
Impairment loss on goodwill and intangible assets(c)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | |
Expenses related to transaction activities(d)
|
| | | | 40.6 | | | | | | 18.6 | | | | | | 33.9 | | | | | | 0.3 | | | | | | 0.6 | | |
Expenses related to certain legal proceedings(e)
|
| | | | 1.4 | | | | | | — | | | | | | 3.3 | | | | | | 3.9 | | | | | | — | | |
Loss on debt extinguishment
|
| | | | 14.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based payments(f)
|
| | | | 10.7 | | | | | | — | | | | | | 47.9 | | | | | | — | | | | | | — | | |
Income tax expense(g)
|
| | | | (22.6) | | | | | | (9.4) | | | | | | (24.8) | | | | | | (17.5) | | | | | | (23.6) | | |
Adjusted net income/(loss) attributable to equity holders
|
| | | $ | 146.0 | | | | | $ | (72.0) | | | | | $ | (103.3) | | | | | $ | 1.8 | | | | | $ | (61.6) | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
PPA | | | | $ | (8.0) | | | | | $ | (8.0) | | | | | $ | (10.7) | | | | | $ | (10.6) | | | | | $ | (12.4) | | |
Loss from discontinued operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | (2.8) | | |
Restructuring expenses
|
| | | | (3.1) | | | | | | (0.5) | | | | | | (0.5) | | | | | | (1.5) | | | | | | (8.4) | | |
Impairment loss on goodwill and intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4.7) | | | | | | — | | |
Expenses related to transaction activities
|
| | | | (5.6) | | | | | | (0.8) | | | | | | (0.8) | | | | | | — | | | | | | — | | |
Expenses related to certain legal proceedings
|
| | | | (0.3) | | | | | | — | | | | | | (0.8) | | | | | | (0.9) | | | | | | — | | |
Loss on debt extinguishment
|
| | | | (2.9) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based payments
|
| | | | (2.7) | | | | | | — | | | | | | (12.0) | | | | | | — | | | | | | — | | |
Total income tax expense
|
| | | $ | (22.6) | | | | | $ | (9.4) | | | | | $ | (24.8) | | | | | $ | (17.5) | | | | | $ | (23.6) | | |
| | |
As of September 30, 2024
|
| |||||||||
| | |
Actual
|
| |
As Adjusted(4)
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 312.0 | | | | | $ | 312.0 | | |
Debt | | | | | | | | | | | | | |
Revolving Credit Facility
|
| | | | 128.8 | | | | | | 128.8 | | |
USD Term Loan Facility(3)
|
| | | | 425.1 | | | | | | — | | |
EUR Term Loan Facility(1)
|
| | | | 773.7 | | | | | | 290.7 | | |
6.750% Senior Secured Notes due 2031
|
| | | | 790.4 | | | | | | 790.4 | | |
Other debt(2)
|
| | | | 152.8 | | | | | | 152.8 | | |
Share capital | | | | | | | | | | | | | |
Ordinary shares, EUR 0.0300580119630888 par value; 2,495,175,000 shares
authorized, 505,559,667 issued and outstanding, actual, 546,359,667 issued and outstanding, as adjusted |
| | | | 16.9 | | | | | | 18.3 | | |
Share premium
|
| | | | 2,135.8 | | | | | | 3,042.5 | | |
Reserves
|
| | | | 2,749.8 | | | | | | 2,749.8 | | |
Accumulated deficit and other
|
| | | | (797.7) | | | | | | (797.7) | | |
Equity (deficit) attributable to equity holders
|
| | | | 4,104.8 | | | | | | 5,012.9 | | |
Non-controlling interests
|
| | | | 7.5 | | | | | | 7.5 | | |
Total equity
|
| | | | 4,112.3 | | | | | | 5,020.4 | | |
Total capitalization
|
| | | $ | 6,383.1 | | | | | $ | 6,383.1 | | |
|
Public offering price per ordinary share
|
| | | | | | | | | $ | 23.00 | | |
|
Net tangible book value per ordinary share at September 30, 2024
|
| | | $ | (1.81) | | | | | | | | |
|
Increase in net tangible book value per ordinary share attributable to new investors
|
| | | | 1.79 | | | | | | | | |
|
As adjusted net tangible book value per ordinary share at September 30, 2024
after giving effect to this offering |
| | | | (0.02) | | | | | | | | |
|
Dilution per ordinary share to new investors
|
| | | | | | | | | $ | 23.02 | | |
Underwriters
|
| |
Number of
Ordinary Shares |
| |||
BofA Securities, Inc.
|
| | | | 10,200,000 | | |
J.P. Morgan Securities LLC
|
| | | | 10,200,000 | | |
Goldman Sachs & Co. LLC
|
| | | | 4,080,000 | | |
Morgan Stanley & Co. LLC
|
| | | | 2,720,000 | | |
Citigroup Global Markets Inc.
|
| | | | 2,380,000 | | |
UBS Securities LLC
|
| | | | 2,380,000 | | |
BNP Paribas Securities Corp.
|
| | | | 1,360,000 | | |
Evercore Group L.L.C.
|
| | | | 1,360,000 | | |
Wells Fargo Securities, LLC
|
| | | | 1,360,000 | | |
Robert W. Baird & Co. Incorporated
|
| | | | 850,000 | | |
TD Securities (USA) LLC
|
| | | | 850,000 | | |
China International Capital Corporation Hong Kong Securities Limited
|
| | | | 680,000 | | |
CLSA Limited
|
| | | | 680,000 | | |
HSBC Securities (USA) Inc.
|
| | | | 680,000 | | |
Deutsche Bank Securities Inc.
|
| | | | 510,000 | | |
Blaylock Van, LLC
|
| | | | 85,000 | | |
Drexel Hamilton, LLC
|
| | | | 85,000 | | |
Loop Capital Markets, LLC
|
| | | | 85,000 | | |
Samuel A. Ramirez & Company, Inc.
|
| | | | 85,000 | | |
Siebert Williams Shank & Co., LLC
|
| | | | 85,000 | | |
Tigress Financial Partners
|
| | | | 85,000 | | |
Total
|
| | | | 40,800,000 | | |
| | |
No
Exercise |
| |
Full
Exercise |
| ||||||
Per Ordinary Share
|
| | | $ | 0.69 | | | | | $ | 0.69 | | |
Total
|
| | | $ | 28,152,000.00 | | | | | $ | 32,374,800.00 | | |
Expenses
|
| |
Amount
|
| |||
U.S. Securities and Exchange Commission registration fee
|
| | | $ | 184,375 | | |
FINRA filing fee
|
| | | | 181,142 | | |
Printing and engraving expenses
|
| | | | 25,000 | | |
Legal fees and expenses
|
| | | | 650,000 | | |
Transfer agent and registrar fee
|
| | | | 7,150 | | |
Accounting fees and expenses
|
| | | | 150,000 | | |
Miscellaneous costs
|
| | | | 1,000,000 | | |
Total
|
| | |
$
|
2,197,667
|
| |
Cricket Square, Hutchins Drive,
P.O. Box 2681,
Grand Cayman, KY1-1111,
Cayman Islands
+1 345 945 3901
| Goldman Sachs | | |
Morgan Stanley
|
| |
Citigroup
|
| |
UBS Investment Bank
|
|
|
BNP PARIBAS
|
| |
Evercore ISI
|
| |
Wells Fargo Securities
|
|
| Baird | | | TD Cowen | | | CICC | | | CLSA | | | HSBC | | |
Deutsche Bank Securities
|
|
|
Blaylock Van, LLC
|
| |
Drexel Hamilton
|
| |
Loop Capital Markets
|
| |
Ramirez & Co., Inc.
|
| |
Siebert Williams Shank
|
| |
Tigress Financial Partners
|
|