Ontario | 001-31410 |
98-0154711 |
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
1150 Assembly Dr.
Suite 800
Tampa, Florida, United States (Address of Principal Executive Offices) |
33607
(Zip Code) |
☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading
Symbol(s) |
Name of each exchange
on which registered |
||
Common shares without nominal or par value
|
PRMW
|
New York Stock Exchange
|
||
PRMW
|
Toronto Stock Exchange
|
Item 1.01 |
Entry into a Material Definitive Agreement.
|
Item 2.01 |
Completion of Acquisition or Disposition of Assets.
|
Item 7.01 |
Regulation FD Disclosure.
|
Item 9.01. |
Financial Statements and Exhibits.
|
Exhibit
No.
|
Description
|
|
|
Deed of Amendment, dated December 28, 2023.
|
|
Press Release of Primo Water Corporation, dated January 2, 2024.
|
|
Primo Water Corporation Unaudited Pro Forma Condensed Consolidated Financial Information.
|
|
104
|
Cover Page Interactive Data (embedded within the Inline XBRL document).
|
Primo Water Corporation
|
||
(Registrant)
|
||
January 2, 2024
|
||
By:
|
/s/ Marni Morgan Poe
|
|
Marni Morgan Poe
|
||
Chief Legal Officer and Secretary
|
|
|
(1) |
PRIMO WATER CORPORATION a company incorporated in Canada whose
registered office is at 1200 Britannia Rd East Mississauga, Ontario, Canada L4W 4T5 (the Seller); and
|
(2) |
OSMOSIS BUYER LIMITED a company incorporated in England whose
registered office is at Fourth Floor Abbots House, Abbey Street, Reading, Berkshire, United Kingdom, RG1 3BD (the Purchaser),
|
(A) |
The Seller and the Purchaser entered into a share purchase agreement on 2 November 2023 (the SPA) relating to the acquisition by the Purchaser, from the Seller, of the entire issued and outstanding shares in the share capital of Carbon Luxembourg S.à.r.l. whose registered office
is at 9, rue de Bitbourg, L-1273 Luxembourg, Grand Duchy of Luxembourg with RCS Luxembourg number B263162 (the Company).
|
(B) |
The Parties wish to amend the terms of the SPA in accordance with clause 19.6 (Variation) of the SPA, subject to and in accordance with the terms of this Agreement.
|
1. |
Interpretation
|
1.1. |
Terms used but not defined in this Agreement shall have the meanings given to them in the SPA.
|
1.2. |
Clauses 1.2 to 1.4 (inclusive) and 1.6 to 1.12 (inclusive) of the SPA shall apply to this Agreement as if references to “this Agreement” in such clauses were
references to this Agreement.
|
2. |
Amendment of the SPA
|
2.1. |
The Parties agree that, with effect from the date of this Agreement:
|
(a) |
the definition of “Agreed Purchase Price Adjustment” in clause 1.1 of the SPA shall be replaced by the following:
|
(b) |
the definition of “Protected Territories” in Clause 1.1 of the SPA shall be replaced by the following:
|
(c) |
the following definition shall be inserted in Clause 1.1 of the SPA:
|
(a) |
images and other materials created during, and derived from, marketing photo shoots arranged by, or carried out on behalf of, Primo Water Europe S.L.U;
|
(b) |
the digital marketing campaign created by or on behalf of Primo Water Europe S.L.U, including all images, content and other materials created for that campaign; and
|
(c) |
the TV marketing campaign created by or on behalf of Primo Water Europe S.L.U including all films, images, content or other materials created for that campaign,
|
(i) |
any Branding IP (including the Seller Marks and any Transferring Brand IP); and
|
(ii) |
the Intellectual Property Rights in and to the App;”
|
(d) |
the following new sub-clauses 9.6A and 9.10 to 9.13 (inclusive) shall be inserted in Clause 9 of the SPA:
|
(a) |
the software application known as COM; and
|
(b) |
any proprietary configurations, customisations, modifications or integrations of any third party software (including those relating to Drupal, Magento, SAP, Hyperion and
Essbase) that have been created prior to Closing.
|
(a) |
in relation to any online presence, including any website or app, for the purpose of advertising and/or promoting the products and/or services of the members of the Seller’s
Group to be provided outside the Protected Territories; and/or
|
(b) |
to provide non-customer-facing services, including preparing, developing and printing advertising materials, in the Protected Territories for use outside the Protected
Territories.
|
(a) |
in relation to any online presence, including any website or app, for the purpose of advertising and/or promoting the products and/or services of the Group Companies to be
provided in the Protected Territories;
|
(b) |
to provide non-customer-facing services, including preparing, developing and printing advertising materials, outside the Protected Territories for use in the Protected
Territories; and/or
|
(c) |
in order to exercise its rights to sell products in the webshop operated by the Business of the Group Companies on the websites located at the URLs www.maquinas-agua.pt and
www.waterdispensers-primo.co.uk and the account operated by the Business of the Group Companies on www.amazon.co.uk.
|
(e) |
Part C of Schedule 12 of the SPA shall be amended to read as follows:
|
(f) |
Paragraph (1)(a) of Part B of Schedule 12 shall be amended as follows:
|
2.2. |
The Seller and the Purchaser hereby acknowledge and agree that it is proposed that, following Closing, the Company (and/or any of its Subsidiaries) may transfer
(i) its equity interests in Chateau D’Eau S.à.r.l. and (ii) its equity interests in Eden Springs (Nederland) B.V., and that such transfers may be taxable to the Company and may reasonably be expected to result in the Company suffering
or incurring Luxembourg recapture tax by reference to amounts of interest, write-down or other expense incurred on or before Closing in respect of the participations held by the Company and Cott Luxembourg. The Seller hereby grants its
permission to such transfers for the purposes of clause 13.8.1(b)(iii) of the SPA and, accordingly, any Specified Indemnity Claim under paragraph (b) of Part A of Schedule 12 to the SPA in respect of such transfers shall not be excluded
under or pursuant to clause 13.8.1(b)(iii) of the SPA.
|
2.3. |
The Seller shall indemnify and hold the Purchaser harmless, from and against, and the Seller hereby covenants to pay to the Purchaser, on demand, an amount
equal to any stamp duty and all registration and transfer taxes and duties or their equivalents in all jurisdictions where such taxes and duties are payable (including any reasonable costs incurred by the Purchaser and/or any Group
Company in connection with the payment of such taxes and duties) in connection with the transfer by Eureau Sources (a French société par actions
simplifiée registered at the trade and companies registry of Aurillac under number 440 874 923) of its shares in La Licorne Holding (a French société
par actions simplifiée registered at the trade and companies registry of Romans under number 808 841 290) to the other shareholders of La Licorne Holding.
|
2.4. |
Each variation under this Agreement constitutes a variation pursuant to, and in accordance with clause 19.6 (Variation) of the SPA, with effect from the date of this Agreement.
|
2.5. |
Except as varied by the terms of this Agreement, the provisions of the SPA will remain in full force and effect.
|
2.6. |
Save as otherwise expressly provided in this Agreement, nothing in this Agreement shall constitute a waiver or discharge of any rights, benefits, obligations
and/or liabilities of the Purchaser or the Seller under the SPA which have accrued immediately prior to execution of this Agreement.
|
3. |
Acknowledgements
|
3.1. |
The Seller and the Purchaser each acknowledge that (i) this Agreement constitutes a “Transaction Document” as defined in the SPA and (ii) all documents to which
the Seller and the Purchaser are both a party which make reference to the SPA shall be deemed to refer to the SPA as amended by this Agreement.
|
3.2. |
Any reference in the SPA to the date of the SPA shall be a reference to 2 November 2023 rather than a reference to the date of this Agreement.
|
4. |
Warranties
|
(a) |
the Warrantor has obtained all corporate authorisations and all other governmental, statutory, regulatory or other consents, licences and authorisations
required to empower it to enter into and perform its obligations under this Agreement; and
|
(b) |
entry into and performance by the Warrantor of this Agreement will not:
|
(i) |
breach any provision of its constitutional documents; or
|
(ii) |
result in a breach of any laws or regulations in its jurisdiction of incorporation or of any order, decree or judgment of any court or any governmental or regulatory authority,
|
5. |
Further Assurance
|
6. |
Whole Agreement
|
7. |
Costs
|
8. |
Counterparts
|
9. |
Variations
|
10. |
Third Party Enforcement Rights
|
11. |
Arbitration
|
12. |
Governing Law and Jurisdiction
|
12.1. |
This Agreement and any non-contractual obligations arising out of or in connection with this Agreement shall be governed by English law.
|
12.2. |
Each of the Parties irrevocably submits to the non-exclusive jurisdiction of the courts of England to support and assist the arbitration process pursuant to
clause 10, including if necessary the grant of interlocutory relief pending the outcome of that process. The emergency arbitrator provisions in Article 9B of the LCIA Rules shall not apply.
|
12.3. |
The Seller shall at all times maintain an agent for service of process and any other documents in proceedings in England or any other proceedings in connection with this
Agreement. Such agent shall be Eden Springs UK currently of The Pinnacle, 170 Midsummer Boulevard, Milton Keynes, England, MK9 1FE and any claim
form, judgment or other notice of legal process shall be sufficiently served on the Seller if delivered to such agent at its address for the time being. The Seller irrevocably undertakes not to revoke the authority of this agent and if,
for any reason, the Purchaser requests the Seller to do so, it shall promptly appoint another such agent with an address in England and advise the Purchaser. If, following such a request, the Seller fails to appoint another agent, the
Purchaser shall be entitled to appoint one on behalf of the Seller at the Seller’s expense.
|
SIGNED
|
)
|
|
for and behalf of
|
)
|
/s/ Marni Morgan Poe
|
PRIMO WATER CORPORATION
|
)
|
|
)
|
SIGNED
|
)
|
|
for and behalf of
|
)
|
/s/ Mark Blunden
|
OSMOSIS BUYER LIMITED
|
)
|
Mark Blunden
|
)
|
Authorised Signatory
|
Press Release
|
• |
Greater focus on its pure-play North American water business where it enjoys national and local scale and is one of the leading players.
|
• |
An improved financial profile, accelerating the achievement of several previously announced 2024 targets, including improvements in adjusted gross margins and adjusted EBITDA margins, as well as
adjusted free cash flow conversion.
|
• |
The financial flexibility to pursue organic growth, reduce leverage by repaying the cash flow revolver, return capital via share repurchases and dividends, accelerate accretive tuck-in acquisitions
and engage in opportunities complementary and adjacent to its core North American water business.
|
• |
A diversified business mix across key water channels including Water Dispensers, Water Direct, Water Exchange, Water Refill, and Water Filtration, as well as a balanced mix of residential and
commercial customers.
|
• |
the unaudited condensed consolidated financial statements of Primo Water Corporation as of and for the nine months ended September 30, 2023, included in the Company’s Quarterly
Report on Form 10-Q filed with the Securities and Exchange Commission (the “SEC”) on November 3, 2023;
|
• |
the audited consolidated financial statements of Primo Water Corporation as of December 31, 2022, and January 1, 2022 and for the three fiscal years in the period ended December
31, 2022, included in the Company’s Annual Report on Form 10-K filed with the SEC on March 1, 2023.
|
• |
the sale of the assets and liabilities of the European Business pursuant to the Purchase Agreement required to be presented on a discontinued operations basis in accordance with
ASC 205-20, Presentation of Financial Statements – Discontinued Operations (“ASC 205-20”);
|
• |
adjustments required to record the estimated impact of the cash proceeds received in connection with the Transaction, net of transaction costs and income taxes;
|
• |
the recognition of the estimated gain on sale in retained earnings as if the Sale of the European Business had occurred on September 30, 2023; and
|
• |
the assumed voluntary repayment in full of the borrowings under the Company’s revolving credit facility with a portion of the cash proceeds.
|
Transaction Accounting
Adjustments
|
||||||||||||||||||||||||
Historical
|
Sale of
European
Business
2(a)
|
Other
Separation Adjustments
|
Pro Forma
|
|||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Current Assets
|
||||||||||||||||||||||||
Cash and cash equivalents
|
$
|
97.8
|
$
|
552.3
|
2(b)
|
$
|
(132.0
|
)
|
3(a)
|
|
$
|
489.9
|
||||||||||||
(28.2
|
)
|
-
|
||||||||||||||||||||||
Accounts receivable, net of allowance
|
277.5
|
(35.5
|
)
|
-
|
242.0
|
|||||||||||||||||||
Inventories
|
105.8
|
(18.0
|
)
|
-
|
87.8
|
|||||||||||||||||||
Prepaid expenses and other current assets
|
45.0
|
(2.8
|
)
|
-
|
42.2
|
|||||||||||||||||||
Total current assets
|
526.1
|
467.8
|
(132.0
|
)
|
861.9
|
|||||||||||||||||||
Property, plant and equipment, net
|
697.8
|
(85.2
|
)
|
-
|
612.6
|
|||||||||||||||||||
Operating lease right-of-use-assets
|
187.5
|
(15.0
|
)
|
-
|
172.5
|
|||||||||||||||||||
Goodwill
|
1,290.4
|
(176.7
|
)
|
-
|
1,113.7
|
|||||||||||||||||||
Intangibles assets, net
|
869.6
|
(89.9
|
)
|
-
|
779.7
|
|||||||||||||||||||
Other long-term assets
|
22.6
|
(1.3
|
)
|
-
|
21.3
|
|||||||||||||||||||
Total assets
|
$
|
3,594.0
|
$
|
99.7
|
$
|
(132.0
|
)
|
$
|
3,561.7
|
|||||||||||||||
LIABILITIES AND EQUITY
|
||||||||||||||||||||||||
Current Liabilities
|
||||||||||||||||||||||||
Short-term borrowings
|
$
|
153.3
|
$
|
-
|
$
|
(132.0
|
)
|
3(a)
|
|
$
|
21.3
|
|||||||||||||
Current maturities of long-term debt
|
16.3
|
(2.6
|
)
|
-
|
13.7
|
|||||||||||||||||||
Accounts payable and accrued liabilities
|
420.3
|
(65.6
|
)
|
-
|
357.7
|
|||||||||||||||||||
3.0
|
2(c)
|
-
|
||||||||||||||||||||||
Current operating lease obligations
|
35.4
|
(5.2
|
)
|
-
|
30.2
|
|||||||||||||||||||
Total current liabilities
|
625.3
|
(70.4
|
)
|
(132.0
|
)
|
422.9
|
||||||||||||||||||
Long-term debt
|
1,269.8
|
(19.6
|
)
|
-
|
1,250.2
|
|||||||||||||||||||
Operating lease obligations
|
163.3
|
(9.8
|
)
|
-
|
153.5
|
|||||||||||||||||||
Deferred tax liabilities
|
175.8
|
(17.8
|
)
|
-
|
158.0
|
|||||||||||||||||||
Other long-term liabilities
|
69.1
|
(5.7
|
)
|
-
|
63.4
|
|||||||||||||||||||
Total liabilities
|
2,303.3
|
(123.3
|
)
|
(132.0
|
)
|
2,048.0
|
||||||||||||||||||
Equity
|
||||||||||||||||||||||||
Common shares
|
1,285.7
|
-
|
-
|
1,285.7
|
||||||||||||||||||||
Additional paid-in capital
|
87.6
|
-
|
-
|
87.6
|
||||||||||||||||||||
Retained earnings
|
3.7
|
237.9
|
2(d)
|
-
|
241.6
|
|||||||||||||||||||
Accumulated other comprehensive loss
|
(86.3
|
)
|
(14.9
|
)
|
2(d)
|
-
|
(101.2
|
)
|
||||||||||||||||
Total equity
|
1,290.7
|
223.0
|
-
|
1,513.7
|
||||||||||||||||||||
Total liabilities and equity
|
$
|
3,594.0
|
$
|
99.7
|
$
|
(132.0
|
)
|
$
|
3,561.7
|
Transaction Accounting Adjustments
|
||||||||||||||||||||||||
Historical
|
Sale of
European
Business
2(e)
|
Other
Separation Adjustments
|
Pro Forma
|
|||||||||||||||||||||
Revenue, net
|
$
|
1,761.8
|
$
|
(184.8
|
)
|
$
|
-
|
$
|
1,577.0
|
|||||||||||||||
Cost of sales
|
678.7
|
(52.8
|
)
|
-
|
625.9
|
|||||||||||||||||||
Gross profit
|
1,083.1
|
(132.0
|
)
|
-
|
951.1
|
|||||||||||||||||||
Selling, general and administrative expenses
|
936.5
|
(115.8
|
)
|
4.1
|
3(b)
|
|
824.8
|
|||||||||||||||||
Loss on disposal of property, plant and equipment, net
|
4.0
|
(0.1
|
)
|
-
|
3.9
|
|||||||||||||||||||
Acquisition and integration expenses
|
6.4
|
(0.4
|
)
|
-
|
6.0
|
|||||||||||||||||||
Gain on sale of property
|
(5.3
|
)
|
-
|
-
|
(5.3
|
)
|
||||||||||||||||||
Operating income
|
141.5
|
(15.7
|
)
|
(4.1
|
)
|
121.7
|
||||||||||||||||||
Other (income) expense, net
|
(4.2
|
)
|
(0.8
|
)
|
-
|
(5.0
|
)
|
|||||||||||||||||
Interest expense, net
|
57.2
|
(1.4
|
)
|
(11.5
|
)
|
3(c)
|
|
44.3
|
||||||||||||||||
Income from continuing operations before income taxes
|
88.5
|
(13.5
|
)
|
7.4
|
82.4
|
|||||||||||||||||||
Income tax expense
|
28.0
|
(4.9
|
)
|
0.9
|
3(d)
|
|
24.0
|
|||||||||||||||||
Net income from continuing operations
|
$
|
60.5
|
$
|
(8.6
|
)
|
$
|
6.5
|
$
|
58.4
|
|||||||||||||||
Net income from continuing operations per common share
|
||||||||||||||||||||||||
Basic
|
$
|
0.38
|
$
|
0.37
|
2(f
|
)
|
||||||||||||||||||
Diluted
|
$
|
0.38
|
$
|
0.36
|
2(f
|
)
|
||||||||||||||||||
Weighted average common shares outstanding (in thousands)
|
||||||||||||||||||||||||
Basic
|
159,446
|
159,446
|
||||||||||||||||||||||
Diluted
|
160,236
|
160,236
|
Transaction Accounting Adjustments
|
||||||||||||||||||||||||
Historical
|
Sale of
European
Business
2(e)
|
Other
Separation Adjustments
|
Pro Forma
|
|||||||||||||||||||||
Revenue, net
|
$
|
2,215.1
|
$
|
(205.6
|
)
|
$
|
-
|
$
|
2,009.5
|
|||||||||||||||
Cost of sales
|
921.7
|
(60.2
|
)
|
-
|
861.5
|
|||||||||||||||||||
Gross profit
|
1,293.4
|
(145.4
|
)
|
-
|
1,148.0
|
|||||||||||||||||||
Selling, general and administrative expenses
|
1,151.4
|
(142.3
|
)
|
6.3
|
3(b
|
)
|
1,015.4
|
|||||||||||||||||
Loss on disposal of property, plant and equipment, net
|
8.5
|
(0.4
|
)
|
-
|
8.1
|
|||||||||||||||||||
Acquisition and integration expenses
|
15.3
|
(3.2
|
)
|
-
|
12.1
|
|||||||||||||||||||
Impairment charges
|
29.1
|
(13.5
|
)
|
-
|
15.6
|
|||||||||||||||||||
Gain on sale of property
|
(38.8
|
)
|
-
|
-
|
(38.8
|
)
|
||||||||||||||||||
Operating income (loss)
|
127.9
|
14.0
|
(6.3
|
)
|
135.6
|
|||||||||||||||||||
Other expense (income), net
|
8.8
|
(13.6
|
)
|
-
|
(4.8
|
)
|
||||||||||||||||||
Interest expense, net
|
69.8
|
(1.9
|
)
|
(9.3
|
)
|
3(c
|
)
|
58.6
|
||||||||||||||||
Income (loss) from continuing operations before income taxes
|
49.3
|
29.5
|
3.0
|
81.8
|
||||||||||||||||||||
Income tax expense (benefit)
|
19.7
|
0.6
|
0.9
|
3(d
|
)
|
21.2
|
||||||||||||||||||
Net income (loss) from continuing operations
|
$
|
29.6
|
$
|
28.9
|
$
|
2.1
|
$
|
60.6
|
||||||||||||||||
Net income from continuing operations per common share
|
||||||||||||||||||||||||
Basic
|
$
|
0.18
|
$
|
0.38
|
2(f
|
)
|
||||||||||||||||||
Diluted
|
$
|
0.18
|
$
|
0.37
|
2(f
|
)
|
||||||||||||||||||
Weighted average common shares outstanding (in thousands)
|
||||||||||||||||||||||||
Basic
|
160,763
|
160,763
|
||||||||||||||||||||||
Diluted
|
161,885
|
161,885
|
Transaction Accounting Adjustments
|
||||||||||||||||
Historical
|
Sale of European
Business
2(e)
|
Pro Forma
|
||||||||||||||
Revenue, net
|
$
|
2,073.3
|
$
|
(182.7
|
)
|
$
|
1,890.6
|
|||||||||
Cost of sales
|
915.9
|
(52.8
|
)
|
863.1
|
||||||||||||
Gross profit
|
1,157.4
|
(129.9
|
)
|
1,027.5
|
||||||||||||
Selling, general and administrative expenses
|
1,034.3
|
(134.5
|
)
|
899.8
|
||||||||||||
Loss on disposal of property, plant and equipment, net
|
9.3
|
(0.4
|
)
|
8.9
|
||||||||||||
Acquisition and integration expenses
|
10.8
|
(1.6
|
)
|
9.2
|
||||||||||||
Operating income (expense)
|
103.0
|
6.6
|
109.6
|
|||||||||||||
Other expense, net
|
27.9
|
(1.5
|
)
|
26.4
|
||||||||||||
Interest expense, net
|
68.8
|
(1.6
|
)
|
67.2
|
||||||||||||
Income (loss) from continuing operations before income taxes
|
6.3
|
9.7
|
16.0
|
|||||||||||||
Income tax expense
|
9.5
|
-
|
9.5
|
|||||||||||||
Net (loss) income from continuing operations
|
$
|
(3.2
|
)
|
$
|
9.7
|
$
|
6.5
|
|||||||||
Net (loss) income from continuing operations per common share
|
||||||||||||||||
Basic
|
$
|
(0.02
|
)
|
$
|
0.04
|
2(f
|
)
|
|||||||||
Diluted
|
$
|
(0.02
|
)
|
$
|
0.04
|
2(f
|
)
|
|||||||||
Weighted average common shares outstanding (in thousands)
|
||||||||||||||||
Basic
|
160,778
|
160,778
|
||||||||||||||
Diluted
|
160,778
|
162,595
|
2(f
|
)
|
Transaction Accounting Adjustments
|
||||||||||||||||
Historical
|
Sale of European
Business
2(e)
|
Pro Forma
|
||||||||||||||
Revenue, net
|
$
|
1,953.5
|
$
|
(176.7
|
)
|
$
|
1,776.8
|
|||||||||
Cost of sales
|
839.6
|
(49.3
|
)
|
790.3
|
||||||||||||
Gross profit
|
1,113.9
|
(127.4
|
)
|
986.5
|
||||||||||||
Selling, general and administrative expenses
|
1,006.6
|
(130.4
|
)
|
876.2
|
||||||||||||
Loss on disposal of property, plant and equipment, net
|
10.6
|
(0.5
|
)
|
10.1
|
||||||||||||
Acquisition and integration expenses
|
33.7
|
(2.4
|
)
|
31.3
|
||||||||||||
Impairment charges
|
115.2
|
(68.0
|
)
|
47.2
|
||||||||||||
Operating (loss) income
|
(52.2
|
)
|
73.9
|
21.7
|
||||||||||||
Other expense (income), net
|
18.7
|
2.0
|
20.7
|
|||||||||||||
Interest expense, net
|
81.6
|
(1.0
|
)
|
80.6
|
||||||||||||
Loss from continuing operations before income taxes
|
(152.5
|
)
|
72.9
|
(79.6
|
)
|
|||||||||||
Income tax expense (benefit)
|
4.3
|
2.6
|
6.9
|
|||||||||||||
Net loss from continuing operations
|
$
|
(156.8
|
)
|
$
|
70.3
|
$
|
(86.5
|
)
|
||||||||
Net loss from continuing operations per common share
|
||||||||||||||||
Basic
|
$
|
(1.01
|
)
|
$
|
(0.56
|
)
|
2(f
|
)
|
||||||||
Diluted
|
$
|
(1.01
|
)
|
$
|
(0.56
|
)
|
2(f
|
)
|
||||||||
Weighted average common shares outstanding (in thousands)
|
||||||||||||||||
Basic
|
155,446
|
155,446
|
||||||||||||||
Diluted
|
155,446
|
155,446
|
a. |
Represents the assets and liabilities of the European Business subject to sale under the Purchase Agreement as of September 30, 2023.
|
b. |
Cash proceeds from the sale less anticipated transaction costs:
|
Cash proceeds from the sale
|
$
|
575.0
|
||
Less: Purchase price adjustment
|
(9.1
|
)
|
||
Total consideration
|
565.9
|
|||
Less: Estimated transaction costs
|
(13.6
|
)
|
||
Net cash proceeds
|
$
|
552.3
|
c. |
The tax expense and related taxes payable associated with the Sale of the European Business are estimated at $3.0 million and $3.0 million, respectively. The tax expense and
related taxes payable were calculated by considering (a) the cash proceeds in excess of the estimated Canadian tax basis of the shares sold, (b) tax-deductible transaction costs, (c) the existing Canadian tax attributes, and (d) the
execution of the pre-divestiture restructuring. The taxable gain and the related taxes payable are subject to change.
|
d. |
The estimated gain on the Sale of the European Business assuming we had completed the sale
as of September 30, 2023 is as follows:
|
Net cash proceeds
|
$
|
552.3
|
||
Net assets sold
|
(326.3
|
)
|
||
Accumulated other comprehensive income
|
14.9
|
|||
Pre-tax gain on sale
|
240.9
|
|||
Tax expense
|
(3.0
|
)
|
||
Estimated after-tax gain on sale
|
$
|
237.9
|
e. |
Represents the elimination of revenues and expenses associated with the European Business for the fiscal years ended December 31, 2022, January 1, 2022, and January 2, 2021, and
the nine months ended September 30, 2023.
|
f. |
Represents pro forma basic and diluted income (loss) per share for the fiscal years ended December
31, 2022, January 1, 2022, and January 2, 2021, and the nine months ended September 30, 2023. Additionally, pro forma diluted weighted average common shares outstanding for the fiscal year ended January 1, 2022 have been adjusted as a
result of the change from reporting a net loss from continuing operations to pro forma net income from continuing operations for the period.
|
a. |
Adjustment to reflect anticipated use of cash proceeds from the Sale of the European Business to pay down the $132.0 million balance on the Company’s revolving credit facility as
if the closing of the Transaction occurred on September 30, 2023. The principal balance of the revolving credit facility as of the payment date is expected to be approximately $115.0 million.
|
b. |
The fiscal year ended December 31, 2022 and nine months ended September 30, 2023 have been adjusted to reflect costs incurred by the Company related to services provided by the
Purchaser pursuant to the Transition Services Agreement assuming the closing of the Transaction occurred on January 2, 2022.
|
c. |
The fiscal year ended December 31, 2022 and nine months ended September 30, 2023 reflect reductions in historical interest expense incurred due to the anticipated voluntary
paydown of the revolving credit facility described in Note 3(a) assuming the closing of the Transaction occurred on January 2, 2022.
|
d. |
Reflects an adjustment for the estimated tax effect of the increase in taxable income from the decrease in interest expense described in Note 3(c). The estimated tax effect of
these adjustments was calculated using the historical statutory rate in effect for each period presented.
|