| | |
Per Note
|
| |
Total
|
| ||||||
Public Offering Price(1)
|
| | | | 100.000% | | | | | $ | 500,000,000 | | |
Underwriting Discount(2)
|
| | | | 0.900% | | | | | $ | 4,500,000 | | |
Proceeds, before expenses, to Hillenbrand
|
| | | | 99.100% | | | | | $ | 495,500,000 | | |
| BofA Securities | | |
BMO Capital Markets
|
| |
Citizens Capital Markets
|
|
|
COMMERZBANK
|
| | | | |
PNC Capital Markets LLC
|
|
|
SMBC Nikko
|
| | | | |
Truist Securities
|
|
|
CJS Securities
|
| |
C. L. King & Associates
|
| |
D.A. Davidson & Co.
|
| |
DZ Financial Markets LLC
|
| |
SEB
|
| |
Sidoti & Company, LLC
|
| |
UniCredit
Capital Markets |
|
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-3 | | | |
| | | | | S-4 | | | |
| | | | | S-6 | | | |
| | | | | S-18 | | | |
| | | | | S-24 | | | |
| | | | | S-25 | | | |
| | | | | S-26 | | | |
| | | | | S-29 | | | |
| | | | | S-36 | | | |
| | | | | S-40 | | | |
| | | | | S-57 | | | |
| | | | | S-59 | | | |
| | | | | S-67 | | | |
| | | | | S-67 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 12 | | | |
| | | | 21 | | | |
| | | | 25 | | | |
| | | | 26 | | |
| | |
Year Ended September 30,
|
| |
Three Months Ended
December 31, |
| |
Pro Forma Year Ended
September 30, |
| |||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
| | |
(dollars in millions)
|
| |||||||||||||||||||||||||||||||||
Consolidated Statement of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 2,826.0 | | | | | $ | 2,315.3 | | | | | $ | 2,241.4 | | | | | $ | 773.3 | | | | | $ | 655.7 | | | | | $ | 3,329.6 | | |
Cost of goods sold
|
| | | | 1,877.8 | | | | | | 1,551.5 | | | | | | 1,509.1 | | | | | | 522.3 | | | | | | 448.1 | | | | | | 2,237.8 | | |
Gross profit
|
| | | | 948.2 | | | | | | 763.8 | | | | | | 732.3 | | | | | | 251.0 | | | | | | 207.6 | | | | | | 1,091.8 | | |
Operating expenses
|
| | | | 574.0 | | | | | | 442.7 | | | | | | 451.6 | | | | | | 157.9 | | | | | | 137.9 | | | | | | 672.4 | | |
Amortization expense
|
| | | | 79.6 | | | | | | 54.0 | | | | | | 55.7 | | | | | | 25.5 | | | | | | 19.1 | | | | | | 101.3 | | |
Pension settlement charge
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8.3 | | | | | | — | | | | | | — | | |
Loss (gain) on divestitures
|
| | | | — | | | | | | 3.1 | | | | | | (67.1) | | | | | | — | | | | | | — | | | | | | — | | |
Impairment charges
|
| | | | — | | | | | | — | | | | | | 11.2 | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense, net
|
| | | | 77.7 | | | | | | 64.3 | | | | | | 74.3 | | | | | | 29.8 | | | | | | 21.5 | | | | | | 125.5 | | |
Income before income taxes
|
| | | | 216.9 | | | | | | 199.7 | | | | | | 206.6 | | | | | | 29.5 | | | | | | 29.1 | | | | | | 192.6 | | |
Income tax expense
|
| | | | 102.8 | | | | | | 84.0 | | | | | | 78.6 | | | | | | 10.0 | | | | | | 2.3 | | | | | | 93.5 | | |
| | |
Year Ended September 30,
|
| |
Three Months Ended
December 31, |
| |
Pro Forma Year Ended
September 30, |
| |||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
| | |
(dollars in millions)
|
| |||||||||||||||||||||||||||||||||
Income from continuing operations
|
| | | | 114.1 | | | | | | 115.7 | | | | | | 128.0 | | | | | | 19.5 | | | | | | 26.8 | | | | | | 99.1 | | |
Income (loss) from discontinued operations (net of income tax expense)
|
| | | | 19.5 | | | | | | 99.5 | | | | | | 127.2 | | | | | | (0.3) | | | | | | 21.0 | | | | | | | | |
Gain on divestiture of
discontinued operations (net of income tax expense) |
| | | | 443.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
Total income (loss) from discontinued operations
|
| | | | 462.6 | | | | | | 99.5 | | | | | | 127.2 | | | | | | (0.3) | | | | | | 21.0 | | | | | | | | |
Consolidated net income
|
| | | | 576.7 | | | | | | 215.2 | | | | | | 255.2 | | | | | | 19.2 | | | | | | 47.8 | | | | | | | | |
Less: Net income attributable to noncontrolling interests
|
| | | | 7.0 | | | | | | 6.3 | | | | | | 5.3 | | | | | | 2.0 | | | | | | 2.3 | | | | | | | | |
Net income attributable to Hillenbrand
|
| | | $ | 569.7 | | | | | $ | 208.9 | | | | | $ | 249.9 | | | | | $ | 17.2 | | | | | $ | 45.5 | | | | | | | | |
Other data (unaudited): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 483.2 | | | | | $ | 401.5 | | | | | $ | 378.7 | | | | | $ | 114.1 | | | | | $ | 101.3 | | | | | | | | |
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||
| | |
(dollars in millions)
|
| |||||||||||||||
Select Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 242.9 | | | | | $ | 232.2 | | | | | $ | 198.4 | | |
Total assets
|
| | | | 5,547.7 | | | | | | 3,867.5 | | | | | | 5,584.9 | | |
Total liabilities
|
| | | | 3,884.8 | | | | | | 2,759.5 | | | | | | 3,865.9 | | |
| | |
Year Ended September 30,
|
| |
Three Months Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(dollars in millions)
|
| |||||||||||||||||||||||||||
Select Consolidated Statement of Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities from continuing operations
|
| | | $ | 207.0 | | | | | $ | 63.3 | | | | | $ | 362.7 | | | | | $ | (24.0) | | | | | $ | (5.6) | | |
Net cash (used in) provided by investing activities from continuing operations
|
| | | | (722.3) | | | | | | (131.7) | | | | | | 137.6 | | | | | | (15.1) | | | | | | (642.0) | | |
Net cash provided by (used in) financing activities from continuing operations
|
| | | | 693.4 | | | | | | (244.2) | | | | | | (523.3) | | | | | | (17.1) | | | | | | 610.3 | | |
| | |
Year Ended September 30,
|
| |
Three Months Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(dollars in millions)
|
| |||||||||||||||||||||||||||
Reconciliation of Adjusted EBITDA to
Consolidated Net Income: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated net income
|
| | | $ | 576.7 | | | | | $ | 215.2 | | | | | $ | 255.2 | | | | | $ | 19.2 | | | | | $ | 47.8 | | |
Interest expense, net
|
| | | | 77.7 | | | | | | 64.3 | | | | | | 74.3 | | | | | | 29.8 | | | | | | 21.5 | | |
Income tax expense
|
| | | | 102.8 | | | | | | 84.0 | | | | | | 78.6 | | | | | | 10.0 | | | | | | 2.3 | | |
Depreciation and amortization
|
| | | | 125.6 | | | | | | 98.6 | | | | | | 104.7 | | | | | | 38.8 | | | | | | 31.0 | | |
Consolidated EBITDA
|
| | | $ | 882.8 | | | | | $ | 462.1 | | | | | $ | 512.8 | | | | | $ | 97.8 | | | | | $ | 102.6 | | |
(Income) loss from discontinued operations (net
of income tax expense) |
| | | | (462.6) | | | | | | (99.5) | | | | | | (127.2) | | | | | | 0.3 | | | | | | (21.0) | | |
Impairment charge(a)
|
| | | | — | | | | | | — | | | | | | 11.2 | | | | | | — | | | | | | — | | |
Pension settlement charge(b)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8.3 | | | | | | — | | |
Business acquisition, disposition, and
integration costs(c) |
| | | | 46.2 | | | | | | 29.4 | | | | | | 33.9 | | | | | | 5.6 | | | | | | 10.7 | | |
Restructuring and restructuring-related charges(d)
|
| | | | 5.1 | | | | | | 3.1 | | | | | | 13.6 | | | | | | 0.6 | | | | | | 1.0 | | |
Inventory step-up costs related to acquisitions
|
| | | | 11.7 | | | | | | — | | | | | | — | | | | | | 1.5 | | | | | | 8.0 | | |
Loss (gain) on divestiture(e)
|
| | | | — | | | | | | 3.1 | | | | | | (67.1) | | | | | | — | | | | | | — | | |
Other
|
| | | | — | | | | | | 3.3 | | | | | | 1.5 | | | | | | — | | | | | | — | | |
Adjusted EBITDA (unaudited)
|
| | | $ | 483.2 | | | | | $ | 401.5 | | | | | $ | 378.7 | | | | | $ | 114.1 | | | | | $ | 101.3 | | |
| | |
As of December 31, 2023
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(unaudited)
(dollars in millions) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 198.4 | | | | | $ | 198.4 | | |
Debt: | | | | | | | | | | | | | |
Revolver(1)
|
| | | $ | 530.6 | | | | | $ | 36.6 | | |
$200 Term Loan(1)
|
| | | | 190.0 | | | | | | 190.0 | | |
€185 Term Loan(1)
|
| | | | 203.0 | | | | | | 203.0 | | |
4.500% Senior Notes due 2026(2)
|
| | | | 373.0 | | | | | | 373.0 | | |
5.7500% Senior Notes due 2025(3)
|
| | | | 398.4 | | | | | | 398.4 | | |
3.7500% Senior Notes due 2031(4)
|
| | | | 346.8 | | | | | | 346.8 | | |
Notes due 2029 offered hereby(5)
|
| | | | — | | | | | | 500.0 | | |
Total debt
|
| | | $ | 2,041.8 | | | | | $ | 2,047.8 | | |
Shareholders’ equity
|
| | | $ | 1,719.0 | | | | | $ | 1,719.0 | | |
Total capitalization
|
| | | $ | 3,959.2 | | | | | $ | 3,965.2 | | |
| | |
Hillenbrand, Inc.
Historical (as Adjusted) (Note 2) |
| |
FPM
Historical (as Adjusted) (Note 3) |
| |
Transaction
Accounting Adjustments – Acquisition |
| |
(Note 5)
|
| |
Transaction
Accounting Adjustments – Debt Financing |
| |
(Note 5)
|
| |
Pro Forma
Combined |
| |
(Note 5)
|
| |||||||||||||||
Net revenue
|
| | | $ | 2,782.7 | | | | | $ | 546.9 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 3,329.6 | | | | | |
Cost of goods sold
|
| | | | 1,846.4 | | | | | | 387.3 | | | | | | 4.1 | | | |
(a)(c)
|
| | | | — | | | | | | | | | 2,237.8 | | | | | |
Gross profit
|
| | | | 936.3 | | | | | | 159.6 | | | | | | (4.1) | | | | | | | | | — | | | | | | | | | 1,091.8 | | | | | |
Operating expenses
|
| | | | 567.6 | | | | | | 113.6 | | | | | | (8.8) | | | |
(f)
|
| | | | — | | | | | | | | | 672.4 | | | | | |
Amortization expense
|
| | | | 77.6 | | | | | | 14.2 | | | | | | 9.5 | | | |
(b)
|
| | | | — | | | | | | | | | 101.3 | | | | | |
Interest expense
|
| | | | 77.6 | | | | | | 2.4 | | | | | | — | | | | | | | | | 45.5 | | | |
(d)
|
| | | | 125.5 | | | | | |
Income from continuing operations before income taxes
|
| | | | 213.5 | | | | | | 29.4 | | | | | | (4.8) | | | | | | | | | (45.5) | | | | | | | | | 192.6 | | | | | |
Income tax expense
|
| | | | 101.9 | | | | | | 4.2 | | | | | | (1.2) | | | |
(e)
|
| | | | (11.4) | | | |
(e)
|
| | | | 93.5 | | | | | |
Income from continuing operations
|
| | | | 111.6 | | | | | | 25.2 | | | | | | (3.6) | | | | | | | | | (34.1) | | | | | | | | | 99.1 | | | | | |
Less: Net income attributable to noncontrolling interests
|
| | | | 7.0 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 7.0 | | | | | |
Net income from continuing operations
attributable to Hillenbrand |
| | | $ | 104.6 | | | | | $ | 25.2 | | | | | $ | (3.6) | | | | | | | | $ | (34.1) | | | | | | | | $ | 92.1 | | | | | |
Earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share from continuing operations attributable to
Hillenbrand |
| | | $ | 1.50 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 1.32 | | | | | |
Diluted earnings per share from continuing
operations attributable to Hillenbrand |
| | | $ | 1.49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 1.31 | | | | | |
Weighted average shares outstanding (basic)
|
| | | | 69.8 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.8 | | | |
(g)
|
|
Weighted average shares outstanding (diluted)
|
| | | | 70.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.1 | | | |
(g)
|
|
(in millions)
|
| |
Hillenbrand,
Inc. Historical Fiscal Year Ended September 30, 2023 |
| |
FPM Results
for the Period from September 1, 2023 to September 30, 2023 |
| |
Hillenbrand,
Inc. Historical Fiscal Year Ended September 30, 2023 (as Adjusted) |
| |||||||||
Revenue
|
| | | $ | 2,826.0 | | | | | $ | 43.3 | | | | | $ | 2,782.7 | | |
Cost of goods sold
|
| | | | 1,877.8 | | | | | | 31.4 | | | | | | 1,846.4 | | |
Gross profit
|
| | | | 948.2 | | | | | | 11.9 | | | | | | 936.3 | | |
Operating expenses
|
| | | | 574.0 | | | | | | 6.4 | | | | | | 567.6 | | |
Amortization expense
|
| | | | 79.6 | | | | | | 2.0 | | | | | | 77.6 | | |
Interest expense
|
| | | | 77.7 | | | | | | 0.1 | | | | | | 77.6 | | |
Income from continuing operations before income taxes
|
| | | | 216.9 | | | | | | 3.4 | | | | | | 213.5 | | |
Income tax expense(i)
|
| | | | 102.8 | | | | | | 0.9 | | | | | | 101.9 | | |
Income from continuing operations
|
| | | | 114.1 | | | | | | 2.5 | | | | | | 111.6 | | |
Less: Net income attributable to noncontrolling interests
|
| | | | 7.0 | | | | | | — | | | | | | 7.0 | | |
Net income from continuing operations attributable to Hillenbrand
|
| | | $ | 107.1 | | | | | $ | 2.5 | | | | | $ | 104.6 | | |
Earnings per share | | | | | | | | | | | | | | | | | | | |
Basic earnings per share from continuing operations attributable
to Hillenbrand |
| | | $ | 1.53 | | | | | | | | | | | $ | 1.50 | | |
Diluted earnings per share from continuing operations attributable to Hillenbrand
|
| | | $ | 1.53 | | | | | | | | | | | $ | 1.49 | | |
Weighted average shares outstanding (basic)
|
| | | | 69.8 | | | | | | | | | | | | 69.8 | | |
Weighted average shares outstanding (diluted)
|
| | | | 70.1 | | | | | | | | | | | | 70.1 | | |
(in millions)
FPM Historical Combined Statement of Income Line Items |
| |
Hillenbrand Historical
Consolidated Statement of Operations Line Items |
| |
FPM
Twelve Months Ended June 30, 2023 |
| |
Reclassification
Adjustments |
| |
Notes
|
| |
FPM
Reclassified Twelve Months Ended June 30, 2023 |
| |||||||||
Revenue
|
| | Net revenue | | | | $ | 546.9 | | | | | $ | — | | | | | | | | $ | 546.9 | | |
Cost of goods sold
|
| | Cost of goods sold | | | | | 387.3 | | | | | | — | | | | | | | | | 387.3 | | |
Gross profit
|
| | Gross profit | | | | | 159.6 | | | | | | — | | | | | | | | | 159.6 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketing and selling
expenses |
| | | | | | | 72.6 | | | | | | (72.6) | | | |
(a)(d)
|
| | | | | | |
Research and development costs
|
| | | | | | | 10.1 | | | | | | (10.1) | | | |
(b)
|
| | | | | | |
General and administrative expenses
|
| | | | | | | 45.8 | | | | | | (45.8) | | | |
(c)(e)
|
| | | | | | |
| | | Operating expenses | | | | | | | | | | | 113.6 | | | |
(a)(b)(c)(f)
|
| | | | 113.6 | | |
| | | Amortization expense | | | | | | | | | | | 14.2 | | | |
(d)
|
| | | | 14.2 | | |
Interest expense
|
| | Interest expense | | | | | 1.8 | | | | | | 0.6 | | | |
(e)
|
| | | | 2.4 | | |
Foreign currency
gain, net |
| | | | | | | 0.1 | | | | | | (0.1) | | | |
(f)
|
| | | | | | |
Income before income taxes
|
| |
Income from continuing
operations before income
taxes |
| | | | 29.4 | | | | | | (0.0) | | | | | | | | | 29.4 | | |
Income taxes
|
| | Income tax expense | | | | | 4.2 | | | | | | — | | | | | | | | | 4.2 | | |
Net income
|
| |
Income from continuing
operations
|
| | | $ | 25.2 | | | | | $ | (0.0) | | | | | | | | $ | 25.2 | | |
| | |
Amount
|
| |||
Assets acquired: | | | | | | | |
Cash and cash equivalents
|
| | | $ | 17.3 | | |
Trade receivables
|
| | | | 63.6 | | |
Receivables from long-term manufacturing contracts
|
| | | | 22.4 | | |
Inventories(i) | | | | | 64.3 | | |
Prepaid expenses and other current assets
|
| | | | 10.3 | | |
Property, plant, and equipment(ii)
|
| | | | 42.2 | | |
Operating lease right-of-use assets
|
| | | | 14.5 | | |
Intangible assets(iii)
|
| | | | 338.4 | | |
Goodwill
|
| | | | 464.1 | | |
Other long-term assets
|
| | | | 1.7 | | |
Total assets acquired
|
| | | $ | 1,038.8 | | |
Liabilities assumed: | | | | | | | |
Trade accounts payable
|
| | | $ | 57.0 | | |
Liabilities from long-term manufacturing contracts and advances
|
| | | | 86.6 | | |
Accrued compensation
|
| | | | 13.5 | | |
Other current liabilities
|
| | | | 46.8 | | |
Operating lease liabilities
|
| | | | 9.5 | | |
Deferred income taxes(iv)
|
| | | | 73.6 | | |
Other long-term liabilities
|
| | | | 3.1 | | |
Total liabilities assumed
|
| | | $ | 290.1 | | |
Purchase price consideration
|
| | | $ | 748.7 | | |
| | |
Gross Carrying
Amount |
| |
Weighted-Average
Useful Life |
| |||
Customer relationships
|
| | | $ | 285.0 | | | |
15 Years
|
|
Technology
|
| | | | 48.0 | | | |
12 Years
|
|
Trade names
|
| | | | 4.4 | | | |
6 Years
|
|
Other
|
| | | | 1.0 | | | | | |
Total intangible assets acquired
|
| | | $ | 338.4 | | | | | |
(in millions)
|
| |
For the Fiscal
Year Ended September 30, 2023 |
| |||
Pro forma transaction accounting adjustments – Acquisition: | | | | | | | |
Removal of historical FPM amortization of intangible assets
|
| | | $ | (14.2) | | |
Record amortization of acquired identifiable intangible assets
|
| | | | 23.7 | | |
Net pro forma transaction accounting adjustments to amortization expense
|
| | | $ | 9.5 | | |
(in millions)
|
| |
For the Fiscal
Year Ended September 30, 2023 |
| |||
Pro forma transaction accounting adjustments – Debt Financing: | | | | | | | |
Recognition of additional interest expense for the Debt Financing: | | | | | | | |
Revolver(i) | | | | $ | 33.6 | | |
€185 Term Loan(ii)
|
| | | | 11.4 | | |
Amortization of debt issuance costs
|
| | | | 0.5 | | |
Net pro forma transaction accounting adjustments to interest expense
|
| | | $ | 45.5 | | |
(in millions)
|
| |
Fiscal Year Ended
September 30, 2023 |
| |||
Change in interest expense assuming: | | | | | | | |
Interest rate increase of 12.5 basis points
|
| | | $ | 1.0 | | |
Interest rate decrease of 12.5 basis points
|
| | | $ | (1.0) | | |
(in millions)
|
| |
For the Fiscal
Year Ended September 30, 2023 |
| |||
Management adjustments: | | | | | | | |
One-time costs incurred on FPM’s historical combined statement of income(i)
|
| | | $ | 5.1 | | |
Transaction costs recorded in FPM’s historical combined statement of income(ii)
|
| | | | 3.3 | | |
Synergies related to corporate overhead and personnel(iii)
|
| | | | 4.5 | | |
Dis-synergies related to income from information technology services(iv)
|
| | | | (1.9) | | |
Net impact on pro forma condensed combined net income
|
| | | $ | 11.0 | | |
Impact on pro forma basic earnings per share
|
| | | $ | 0.16 | | |
Impact on pro forma diluted earnings per share
|
| | | $ | 0.16 | | |
Period
|
| |
Redemption Price
|
| |||
2026
|
| | | | 103.1250% | | |
2027
|
| | | | 101.5625% | | |
2028 and thereafter
|
| | | | 100.0000% | | |
Underwriters
|
| |
Principal
Amount of Notes |
| |||
HSBC Securities (USA) Inc.
|
| | | $ | 156,862,740 | | |
J.P. Morgan Securities LLC
|
| | | $ | 66,176,471 | | |
U.S. Bancorp Investments, Inc.
|
| | | $ | 39,215,686 | | |
Wells Fargo Securities, LLC
|
| | | $ | 39,215,686 | | |
Morgan Stanley & Co. LLC
|
| | | $ | 9,803,922 | | |
BofA Securities, Inc.
|
| | | $ | 22,058,824 | | |
BMO Capital Markets Corp
|
| | | $ | 22,058,824 | | |
Citizens JMP Securities, LLC
|
| | | $ | 22,058,824 | | |
Commerz Markets LLC
|
| | | $ | 22,058,824 | | |
PNC Capital Markets LLC
|
| | | $ | 22,058,824 | | |
SMBC Nikko Securities America, Inc.
|
| | | $ | 22,058,824 | | |
Truist Securities, Inc.
|
| | | $ | 22,058,824 | | |
CJS Securities, Inc.
|
| | | $ | 4,901,961 | | |
C. L. King & Associates, Inc.
|
| | | $ | 4,901,961 | | |
D.A. Davidson & Co
|
| | | $ | 4,901,961 | | |
DZ Financial Markets LLC
|
| | | $ | 4,901,961 | | |
SEB Securities, Inc.
|
| | | $ | 4,901,961 | | |
Sidoti & Company, LLC
|
| | | $ | 4,901,961 | | |
UniCredit Capital Markets LLC
|
| | | $ | 4,901,961 | | |
Total
|
| | | $ | 500,000,000 | | |
Per Note
|
| |
Total
|
| |||
0.900% | | | | $ | 4,500,000 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 12 | | | |
| | | | 21 | | | |
| | | | 25 | | | |
| | | | 26 | | |
| intend | | | believe | | | plan | | | expect | | | may | | | goal | | | would | | | project | | | position | |
| become | | | pursue | | | estimate | | | will | | | forecast | | | continue | | | could | | | anticipate | | | remain | |
| target | | | encourage | | | promise | | | improve | | | progress | | | potential | | | should | | | impact | | | | |
| HSBC | | |
J.P. Morgan
|
| |
US Bancorp
|
| |
Wells Fargo Securities
|
| |
Morgan Stanley
|
|
|
BofA Securities
|
| |
BMO Capital Markets
|
| |
Citizens Capital Markets
|
|
|
COMMERZBANK
|
| |
PNC Capital Markets LLC
|
|
|
SMBC Nikko
|
| |
Truist Securities
|
|
|
CJS Securities
|
| |
C. L. King & Associates
|
| |
D.A. Davidson & Co.
|
| |
DZ Financial Markets LLC
|
| |
SEB
|
| |
Sidoti & Company, LLC
|
| |
UniCredit
Capital Markets |
|