| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 58.00 | | | | | $ | 272,130,142 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 2.03 | | | | | $ | 9,524,554.97 | | |
Proceeds to the selling shareholders, before expenses
|
| | | $ | 55.97 | | | | | $ | 262,605,587 | | |
| Goldman Sachs & Co. LLC | | |
J.P. Morgan
|
| |||
| Jefferies | | | | | |
Morgan Stanley
|
|
|
(in alphabetical order)
|
| ||||||
| BofA Securities | | |
Guggenheim Securities
|
| |
William Blair
|
|
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 19 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 38 | | | |
| | | | | 40 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 59 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 67 | | | |
| | | | | 67 | | | |
| | | | | 67 | | | |
| | | | | 68 | | |
FINANCIAL AND OPERATING INFORMATION
| | |
Years Ended December 31,
|
| |
Pro Forma
Year Ended December 31, |
| ||||||||||||||||||
($ in thousands, except share and per share data)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
Net Sales
|
| | | $ | 3,726,994 | | | | | $ | 3,717,366 | | | | | $ | 4,253,710 | | | | | $ | 4,178,492 | | |
Cost of Sales
|
| | | | 2,288,810 | | | | | | 2,307,172 | | | | | | 2,345,858 | | | | | | 2,304,352 | | |
Gross Profit
|
| | | | 1,438,184 | | | | | | 1,410,194 | | | | | | 1,907,852 | | | | | | 1,874,140 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and Development(1)
|
| | | | 200,641 | | | | | | 215,660 | | | | | | 249,387 | | | | | | 248,804 | | |
Sales and Marketing(1)
|
| | | | 619,162 | | | | | | 621,953 | | | | | | 897,585 | | | | | | 880,648 | | |
General and Administrative(1)
|
| | | | 180,124 | | | | | | 251,207 | | | | | | 387,316 | | | | | | 383,671 | | |
Total Operating Expenses
|
| | | | 999,927 | | | | | | 1,088,820 | | | | | | 1,534,288 | | | | | | 1,513,123 | | |
Operating Income
|
| | | | 438,257 | | | | | | 321,374 | | | | | | 373,564 | | | | | | 361,017 | | |
Interest Expense, Net
|
| | | | (16,287) | | | | | | (27,021) | | | | | | (44,909) | | | | | | (60,860) | | |
Other Expense (Income), Net
|
| | | | (7,644) | | | | | | 7,631 | | | | | | (35,427) | | | | | | (34,178) | | |
Income Before Income Taxes
|
| | | | 414,326 | | | | | | 301,984 | | | | | | 293,228 | | | | | | 265,979 | | |
Provision for Income Taxes
|
| | | | 83,213 | | | | | | 69,630 | | | | | | 126,150 | | | | | | 120,941 | | |
Net Income
|
| | | $ | 331,113 | | | | | $ | 232,354 | | | | | $ | 167,078 | | | | | $ | 145,038 | | |
| | |
Years Ended December 31,
|
| |
Pro Forma
Year Ended December 31, |
| ||||||||||||||||||
($ in thousands, except share and per share data)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
Net Income Per Share, basic and diluted(2)
|
| | | $ | 2.38 | | | | | $ | 1.67 | | | | | $ | 1.20 | | | | | | | | |
Weighted-Average Number of Shares Used in Computing Net Income Per Share, basic(2)
|
| | | | 138,982,872 | | | | | | 138,982,872 | | | | | | 139,025,657 | | | | | | | | |
Weighted-Average Number of Shares Used in Computing Net Income Per Share, diluted(2)
|
| | | | 138,982,872 | | | | | | 138,982,872 | | | | | | 139,420,254 | | | | | | | | |
Pro Forma Net Income Per Share, basic
|
| | | | | | | | | | | | | | | | | | | | | $ | 1.04 | | |
Pro Forma Net Income Per Share, diluted
|
| | | | | | | | | | | | | | | | | | | | | $ | 1.04 | | |
Pro Forma Weighted-Average Number of Shares Used in Computing Net Income Per Share, basic
|
| | | | | | | | | | | | | | | | | | | | | | 139,025,657 | | |
Pro Forma Weighted-Average Number of Shares Used in Computing Net Income Per Share, diluted
|
| | | | | | | | | | | | | | | | | | | | | | 139,420,254 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
($ in thousands)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Net Cash Provided by Operating Activities
|
| | | $ | 229,147 | | | | | $ | 204,964 | | | | | $ | 280,601 | | |
Net Cash Used in Investing Activities
|
| | | | (66,366) | | | | | | (52,384) | | | | | | (118,075) | | |
Net Cash Used in Financing Activities
|
| | | | (54,500) | | | | | | (160,170) | | | | | | (234,868) | | |
($ in thousands)
|
| |
As of
December 31, 2023 |
|
Cash and Cash Equivalents
|
| |
$154,061
|
|
Total Assets
|
| |
3,487,070
|
|
Total Liabilities
|
| |
2,008,177
|
|
Total Shareholders’ Equity
|
| |
1,478,893
|
|
| | |
Year Ended December 31,
|
| |||||||||||||||
($ in thousands)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Research and Development
|
| | | $ | 2,918 | | | | | $ | 1,741 | | | | | $ | 7,696 | | |
Sales and Marketing
|
| | | | 1,755 | | | | | | 459 | | | | | | 4,934 | | |
General and Administrative
|
| | | | 9,251 | | | | | | 3,309 | | | | | | 34,336 | | |
Total Share-Based Compensation
|
| | | $ | 13,924 | | | | | $ | 5,509 | | | | | $ | 46,966 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
($ in thousands)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Net sales
|
| | | $ | 3,726,994 | | | | | $ | 3,717,366 | | | | | $ | 4,253,710 | | |
Divested subsidiary adjustment(1)
|
| | | | (101,695) | | | | | | (97,434) | | | | | | (77,544) | | |
Adjusted Net Sales
|
| | | $ | 3,625,299 | | | | | $ | 3,619,932 | | | | | $ | 4,176,166 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
($ in thousands, except %)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Net sales
|
| | | $ | 3,726,994 | | | | | $ | 3,717,366 | | | | | $ | 4,253,710 | | |
Cost of sales
|
| | | | (2,288,810) | | | | | | (2,307,172) | | | | | | (2,345,858) | | |
Gross profit
|
| | | | 1,438,184 | | | | | | 1,410,194 | | | | | | 1,907,852 | | |
Gross margin %
|
| | | | 38.6% | | | | | | 37.9% | | | | | | 44.9% | | |
Divested subsidiary net sales adjustment(1)
|
| | | | (101,695) | | | | | | (97,434) | | | | | | (77,544) | | |
Divested subsidiary cost of sales adjustment(2)
|
| | | | 63,931 | | | | | | 64,506 | | | | | | 45,116 | | |
Product Procurement Adjustment(3)
|
| | | | 75,642 | | | | | | 70,295 | | | | | | 83,162 | | |
Adjusted Gross Profit
|
| | | $ | 1,476,062 | | | | | $ | 1,447,561 | | | | | $ | 1,958,586 | | |
Adjusted Net Sales
|
| | | $ | 3,625,299 | | | | | $ | 3,619,932 | | | | | $ | 4,176,166 | | |
Adjusted Gross Margin
|
| | | | 40.7% | | | | | | 40.0% | | | | | | 46.9% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
($ in thousands)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Operating income
|
| | | $ | 438,257 | | | | | $ | 321,374 | | | | | $ | 373,564 | | |
Share-based compensation(1)
|
| | | | 13,924 | | | | | | 5,509 | | | | | | 46,966 | | |
Litigation costs(2)
|
| | | | 10,602 | | | | | | 4,513 | | | | | | 8,973 | | |
Amortization of acquired intangible assets(3)
|
| | | | 19,587 | | | | | | 19,587 | | | | | | 19,587 | | |
Transaction-related costs(4)
|
| | | | — | | | | | | 2,896 | | | | | | 82,277 | | |
Discretionary executive bonus(5)
|
| | | | — | | | | | | 34,000 | | | | | | — | | |
Shareholder-funded executive bonuses(6)
|
| | | | — | | | | | | — | | | | | | 32,200 | | |
Product Procurement Adjustment(7)
|
| | | | 75,642 | | | | | | 70,295 | | | | | | 83,162 | | |
Divested subsidiary operating income adjustment(8)
|
| | | | (7,521) | | | | | | (5,093) | | | | | | (8,456) | | |
Adjusted Operating Income
|
| | | $ | 550,491 | | | | | $ | 453,081 | | | | | $ | 638,273 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
($ in thousands, except share and per share amounts)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Net income
|
| | | $ | 331,113 | | | | | $ | 232,354 | | | | | $ | 167,078 | | |
Share-based compensation(1)
|
| | | | 13,924 | | | | | | 5,509 | | | | | | 46,966 | | |
Litigation costs(2)
|
| | | | 10,602 | | | | | | 4,513 | | | | | | 8,973 | | |
Foreign currency losses (gains), net(3)
|
| | | | 3,447 | | | | | | (9,275) | | | | | | 35,179 | | |
Amortization of acquired intangible assets(4)
|
| | | | 19,587 | | | | | | 19,587 | | | | | | 19,587 | | |
Transaction-related costs(5)
|
| | | | — | | | | | | 2,896 | | | | | | 82,277 | | |
Discretionary executive bonus(6)
|
| | | | — | | | | | | 34,000 | | | | | | — | | |
Shareholder-funded executive bonuses(7)
|
| | | | — | | | | | | — | | | | | | 32,200 | | |
Product Procurement Adjustment(8)
|
| | | | 75,642 | | | | | | 70,295 | | | | | | 83,162 | | |
Tax impact of adjusting items(9)
|
| | | | (27,104) | | | | | | (28,056) | | | | | | (39,051) | | |
Tax withholding adjustment(10)
|
| | | | — | | | | | | — | | | | | | 19,474 | | |
Divested subsidiary net income adjustment(11)
|
| | | | (3,969) | | | | | | (1,458) | | | | | | (6,586) | | |
Adjusted Net Income
|
| | | $ | 423,242 | | | | | $ | 330,365 | | | | | $ | 449,259 | | |
Net income per share, diluted
|
| | | $ | 2.38 | | | | | $ | 1.67 | | | | | $ | 1.20 | | |
Adjusted Net Income Per Share
|
| | | $ | 3.05 | | | | | $ | 2.38 | | | | | $ | 3.22 | | |
Diluted weighted-average number of shares used in computing net income per share and Adjusted Net Income Per Share(12)
|
| | | | 138,982,872 | | | | | | 138,982,872 | | | | | | 139,420,254 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
($ in thousands, except %)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Net income
|
| | | $ | 331,113 | | | | | $ | 232,354 | | | | | $ | 167,078 | | |
Interest expense, net
|
| | | | 16,287 | | | | | | 27,021 | | | | | | 44,909 | | |
Provision for income taxes
|
| | | | 83,213 | | | | | | 69,630 | | | | | | 126,150 | | |
Depreciation and amortization
|
| | | | 78,183 | | | | | | 86,708 | | | | | | 103,821 | | |
EBITDA
|
| | | | 508,796 | | | | | | 415,713 | | | | | | 441,958 | | |
Share-based compensation(1)
|
| | | | 13,924 | | | | | | 5,509 | | | | | | 46,966 | | |
Litigation costs(2)
|
| | | | 10,602 | | | | | | 4,513 | | | | | | 8,973 | | |
Foreign currency losses (gains), net(3)
|
| | | | 3,447 | | | | | | (9,275) | | | | | | 35,179 | | |
Transaction-related costs(4)
|
| | | | — | | | | | | 2,896 | | | | | | 82,277 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
($ in thousands, except %)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Discretionary executive bonus(5)
|
| | | | — | | | | | | 34,000 | | | | | | — | | |
Shareholder-funded executive bonuses(6)
|
| | | | — | | | | | | — | | | | | | 32,200 | | |
Product Procurement Adjustment(7)
|
| | | | 75,642 | | | | | | 70,295 | | | | | | 83,162 | | |
Divested subsidiary Adjusted EBITDA adjustment(8)
|
| | | | (9,282) | | | | | | (4,037) | | | | | | (11,020) | | |
Adjusted EBITDA
|
| | | $ | 603,129 | | | | | $ | 519,614 | | | | | $ | 719,695 | | |
Adjusted Net Sales
|
| | | $ | 3,625,299 | | | | | $ | 3,619,932 | | | | | $ | 4,176,166 | | |
Adjusted EBITDA Margin
|
| | | | 16.6% | | | | | | 14.4% | | | | | | 17.2% | | |
($ in thousands, except share data)
|
| |
As of
December 31, 2023 |
| |||
Cash and cash equivalents
|
| | | $ | 154,061 | | |
Long-term debt(1)
|
| | | $ | 804,938 | | |
Shareholders’ equity(2): | | | | | | | |
Ordinary shares, $0.0001 par value per share, 1,000,000,000 shares authorized; 139,083,369 and 138,982,872 shares issued and outstanding as of December 31, 2023 and 2022, respectively
|
| | | | 14 | | |
Additional paid-in capital
|
| | | | 1,009,590 | | |
Retained earnings
|
| | | | 470,319 | | |
Accumulated other comprehensive loss
|
| | | | (1,030) | | |
Total shareholders’ equity
|
| | | | 1,478,893 | | |
Total capitalization
|
| | | $ | 2,283,831 | | |
For the Year Ended December 31, 2023
(in thousands, except share and per share data)
| | |
Historical
|
| |
Divestiture
Transactions Adjustments |
| | | | |
As Adjusted
Before Other Transaction Accounting Adjustments and Autonomous Entity Adjustments |
| |
Other
Transaction Accounting |
| | | | |
Autonomous
Entity Adjustments |
| | | | |
SharkNinja,
Inc. Pro Forma |
| ||||||||||||||||||
Net sales
|
| | | $ | 4,253,710 | | | | | $ | (75,218) | | | |
[a]
|
| | | $ | 4,178,492 | | | | | $ | | | | | | | | $ | | | | | | | | $ | 4,178,492 | | | ||
Cost of sales
|
| | | | 2,345,858 | | | | | | (83,433) | | | |
[a]
|
| | | | 2,262,425 | | | | | | | | | | | | | | | 41,927 | | | |
[f]
|
| | | | 2,304,352 | | |
Gross profit
|
| | | | 1,907,852 | | | | | | 8,215 | | | | | | | | | 1,916,067 | | | | | | | | | | | | | | | (41,927) | | | | | | | | | 1,874,140 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 249,387 | | | | | $ | (583) | | | |
[a]
|
| | | $ | 248,804 | | | | | $ | | | | | | | | $ | | | | | | | | $ | 248,804 | | | ||
Sales and marketing
|
| | | | 897,585 | | | | | | (16,937) | | | |
[a]
|
| | | | 880,648 | | | | | | | | | | | | | | | | | | | | | | | | 880,648 | | |
General and administrative
|
| | | | 387,316 | | | | | | (4,791) | | | |
[a]
|
| | | | 382,525 | | | | | | 2,896 | | | |
[c]
|
| | | | (1,750) | | | |
[g]
|
| | | | 383,671 | | |
Total operating expenses
|
| | | | 1,534,288 | | | | | | (22,311) | | | | | | | | | 1,511,977 | | | | | | 2,896 | | | | | | | | | (1,750) | | | | | | | | | 1,513,123 | | |
Operating income
|
| | | | 373,564 | | | | | | 30,526 | | | | | | | | | 404,090 | | | | | | (2,896) | | | | | | | | | (40,177) | | | | | | | | | 361,017 | | |
Interest expense, net
|
| | | | (44,909) | | | | | | 3 | | | |
[a]
|
| | | | (44,906) | | | | | | (15,954) | | | |
[d]
|
| | | | | | | | | | | | | (60,860) | | |
Other expense, net
|
| | | | (35,427) | | | | | | 1,249 | | | |
[a]
|
| | | | (34,178) | | | | | | | | | | | | | | | | | | | | | | | | (34,178) | | |
Income before income taxes
|
| | | | 293,228 | | | | | | 31,778 | | | | | | | | | 325,006 | | | | | | (18,850) | | | | | | | | | (40,177) | | | | | | | | | 265,979 | | |
Provision for income taxes
|
| | | | 126,150 | | | | | | (1,930) | | | |
[a]
|
| | | | 133,290 | | | | | | (3,510) | | | |
[e]
|
| | | | (8,839) | | | |
[h]
|
| | | | 120,941 | | |
| | | | | | | | | | | 9,070 | | | |
[b]
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 167,078 | | | | | $ | 24,639 | | | | | | | | $ | 191,717 | | | | | $ | (15,340) | | | | | | | | $ | (31,338) | | | | | | | | $ | 145,038 | | |
Net income per share, basic and
diluted |
| | | $ | 1.20 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average number of shares used
in computing net income per share, basic |
| | | | 139,025,657 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average number of shares used
in computing net income per share, diluted |
| | | | 139,420,254 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
[i]
|
| | | $ | 1.04 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
[i]
|
| | | $ | 1.04 | | |
Pro forma number of shares used in computing net income per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
[i]
|
| | | | 139,025,657 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
[i]
|
| | | | 139,420,254 | | |
(in thousands, except share and per share data)
|
| |
Year Ended
December 31, 2023 |
| |||
Numerator: | | | | | | | |
Pro forma net income, basic and diluted
|
| | | $ | 145,038 | | |
Denominator: | | | | | | | |
Weighted-average shares used in computing pro forma net income per share – basic(1)
|
| | | | 139,025,657 | | |
Weighted-average shares used in computing pro forma net income per share – diluted(1)
|
| | | | 139,420,254 | | |
Pro forma net income per share – basic
|
| | | $ | 1.04 | | |
Pro forma net income per share – diluted
|
| | | $ | 1.04 | | |
| | | | | | | | | | | | | | |
Assuming no exercise of the
underwriters’ option |
| |
Assuming full exercise of the
underwriters’ option |
| ||||||||||||||||||||||||||||||
| | |
Securities beneficially
owned prior to this offering |
| | | | | | | |
Shares beneficially
owned after this offering |
| | | | | | | |
Shares beneficially
owned after this offering |
| |||||||||||||||||||||||||||
Name of Beneficial
Owner |
| |
Number
|
| |
Percentage
of total ordinary shares |
| |
Shares
offered hereby |
| |
Number
|
| |
Percentage
of total ordinary shares |
| |
Shares
offered hereby |
| |
Number
|
| |
Percentage
of total ordinary shares |
| ||||||||||||||||||||||||
Selling Shareholders and 5%+ Shareholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CJ Xuning Wang(1)
|
| | | | 76,058,114 | | | | | | 54.4% | | | | | | 4,691,899 | | | | | | 71,366,215 | | | | | | 51.0% | | | | | | 5,395,684 | | | | | | 70,662,430 | | | | | | 50.5% | | |
Directors and Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mark Barrocas(2)
|
| | | | 1,740,662 | | | | | | 1.2% | | | | | | — | | | | | | 1,740,662 | | | | | | 1.2% | | | | | | — | | | | | | 1,740,662 | | | | | | 1.2% | | |
Larry Flynn
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pedro J. Lopez-Baldrich(3)
|
| | | | 22,575 | | | | | | * | | | | | | — | | | | | | 22,575 | | | | | | * | | | | | | — | | | | | | 22,575 | | | | | | * | | |
Neil Shah(4)
|
| | | | 641,835 | | | | | | * | | | | | | — | | | | | | 641,835 | | | | | | * | | | | | | — | | | | | | 641,835 | | | | | | * | | |
CJ Xuning Wang(1)
|
| | | | 76,058,114 | | | | | | 54.4% | | | | | | 4,691,899 | | | | | | 71,366,215 | | | | | | 51.0% | | | | | | 5,395,684 | | | | | | 70,662,430 | | | | | | 50.5% | | |
Peter Feld
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Wendy Hayes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chi Kin Max Hui
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | |
Assuming no exercise of the
underwriters’ option |
| |
Assuming full exercise of the
underwriters’ option |
| ||||||||||||||||||||||||||||||
| | |
Securities beneficially
owned prior to this offering |
| | | | | | | |
Shares beneficially
owned after this offering |
| | | | | | | |
Shares beneficially
owned after this offering |
| |||||||||||||||||||||||||||
Name of Beneficial
Owner |
| |
Number
|
| |
Percentage
of total ordinary shares |
| |
Shares
offered hereby |
| |
Number
|
| |
Percentage
of total ordinary shares |
| |
Shares
offered hereby |
| |
Number
|
| |
Percentage
of total ordinary shares |
| ||||||||||||||||||||||||
Dennis Paul
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Timothy R. Warner
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All directors and executive officers as a group (10 persons)
|
| | | | 78,463,185 | | | | | | 56.1% | | | | | | 4,691,899 | | | | | | 73,771,286 | | | | | | 52.8% | | | | | | 5,395,684 | | | | | | 73,067,501 | | | | | | 52.3% | | |
(As Revised)
Undertaking as to Tax Concessions
Name
|
| |
Number of Shares
|
| |||
Goldman Sachs & Co. LLC
|
| | | | 1,381,840 | | |
J.P. Morgan Securities LLC
|
| | | | 1,381,840 | | |
Jefferies LLC
|
| | | | 570,595 | | |
Morgan Stanley & Co. LLC
|
| | | | 570,595 | | |
BofA Securities, Inc.
|
| | | | 354,163 | | |
Guggenheim Securities, LLC
|
| | | | 236,109 | | |
William Blair & Company, L.L.C.
|
| | | | 196,757 | | |
Total
|
| | | | 4,691,899 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Ordinary Share
|
| | | $ | 2.03 | | | | | $ | 2.03 | | |
Total
|
| | | $ | 9,524,554.97 | | | | | $ | 10,953,238.50 | | |
| | |
Amount
Paid or to be Paid |
| |||
SEC registration fee
|
| | | $ | 46,024 | | |
FINRA filing fee
|
| | | | 47,402 | | |
Printing and engraving expenses
|
| | | | 50,000 | | |
Legal fees and expenses
|
| | | | 350,000 | | |
Accounting fees and expenses
|
| | | | 100,000 | | |
Total
|
| | | $ | 593,426 | | |
| Goldman Sachs & Co. LLC | | |
J.P. Morgan
|
| |||
| Jefferies | | | | | |
Morgan Stanley
|
|
|
(in alphabetical order)
|
| ||||||
| BofA Securities | | |
Guggenheim Securities
|
| |
William Blair
|
|