Common stock offered by us | 25,000,000 shares (increased from 20,000,000 shares) | |
Common stock offered by the selling stockholders | No shares (reduced from 5,000,000 shares). Upon the completion of this offering, our Sponsors will own approximately 88.8% of our common stock (or 87.8% of our common stock if the underwriters’ option to purchase additional shares is exercised in full). | |
Common stock to be outstanding after this offering | 309,942,149 shares (313,692,149 shares if the underwriters’ exercise their option to purchase additional shares) | |
Underwriters’ option to purchase additional shares from us | 3,750,000 shares | |
Initial public offering price per share | $15.00 | |
Net proceeds to us | We estimate that our net proceeds from this offering will be approximately $353.0 million (or approximately $406.6 million if the underwriters' option to purchase additional shares is exercised in full), at the initial public offering price of $15.00 per share, after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us. |
• | on an actual basis; |
• | on a pro forma basis, giving effect to the Class A Conversion and the Accrued Yield Conversion, in each case as if such event had occurred on June 30, 2018 based on a conversion price of $19.00; and |
• | on a pro forma as adjusted basis, giving effect to the pro forma adjustments set forth above and the sale and issuance by us of 25,000,000 shares of our common stock in this offering, after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us, and the application of our net proceeds from this offering as set forth under “Use of Proceeds.” |
As of June 30, 2018 | |||||||||||
Actual | Pro Forma | Pro Forma As Adjusted | |||||||||
(In thousands, except share and per share data) | |||||||||||
Cash and cash equivalents | $ | 278,078 | $ | 278,078 | $ | 316,066 | |||||
Long-term debt, net of current portion: | $ | 2,218,684 | $ | 2,218,684 | $ | 1,903,684 | |||||
Redeemable convertible Class A common stock, $0.001 par value per share—5,755,000 shares authorized, 2,661,030 issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted | 3,288,900 | — | — | ||||||||
Stockholders’ equity (deficit): | |||||||||||
Preferred stock, $0.001 per value per share— no shares authorized and no shares issued and outstanding, actual; 50,000,000 shares authorized and no shares issued and outstanding, pro forma and pro forma as adjusted | — | — | — | ||||||||
Common stock, $0.001 par value per share— 233,000,000 shares authorized and 107,247,724 shares issued and outstanding, actual; 1,000,000,000 shares authorized, pro forma and pro forma as adjusted; and 275,160,711 shares issued and outstanding, pro forma; and 300,160,711 shares issued and outstanding, pro forma as adjusted | 102 | 275 | 300 | ||||||||
Additional paid-in capital | — | 3,288,727 | 3,641,690 | ||||||||
Accumulated other comprehensive income (loss) | 49,725 | 49,725 | 49,725 | ||||||||
Accumulated deficit | (1,033,568 | ) | (1,033,568 | ) | (1,033,568 | ) | |||||
Total stockholders’ equity (deficit) | (983,741 | ) | 2,305,159 | 2,658,147 | |||||||
Total capitalization | $ | 4,523,843 | $ | 4,523,843 | $ | 4,561,831 |
Initial public offering price per share | $ | 15.00 | ||||
Pro forma net tangible book value per share as of June 30, 2018, before giving effect to this offering | $ | (13.38 | ) | |||
Increase in pro forma net tangible book value per share attributable to investors purchasing shares of our common stock in this offering | 10.00 | |||||
Pro forma as adjusted net tangible book value per share immediately after the completion of this offering | (3.37 | ) | ||||
Dilution in pro forma net tangible book value per share to investors purchasing shares in this offering | $ | 18.37 |
Shares Purchased | Total Consideration | Average Price Per Share | ||||||||||||||
Number | Percent | Amount | Percent | |||||||||||||
(in thousands) | (in thousands) | |||||||||||||||
Existing stockholders | 284,942 | 91.9 | % | $ | 2,691,612 | 87.8 | % | $ | 9.45 | |||||||
Investors purchasing shares of our common stock in this offering | 25,000 | 8.1 | 375,000 | 12.2 | 15.00 | |||||||||||
Totals | 309,942 | 100.0 | % | $ | 3,066,612 | 100.0 | % |
• | 3,204,400 shares of common stock issuable upon the exercise of options outstanding as of September 30, 2018, having a weighted average exercise price of $1.66 per share; |
• | 497,833 shares of common stock reserved for issuance under the SolarWinds Corporation Equity Plan; |
• | 30,000,000 shares of common stock reserved for issuance under the SolarWinds Corporation 2018 Equity Incentive Plan, which has been adopted in connection with this offering and under which we intend to grant $109.8 million of equity awards based on the initial public offering price per share of our common stock in this offering, which would result in our granting equity awards with respect to 7,322,666 shares of common stock; and |
• | 3,750,000 shares of common stock reserved for issuance under the SolarWinds Corporation 2018 Employee Stock Purchase Plan. |
,]
M!UP "LDRH@V4LN7SG(/8=, ^9GA*2039==+Z #_\0 +!
M 4$ @$#! ,! 0$ @,$!08 0<0(#44%C V$Q5 8!$2%W S4/_: @!
M 0 !!0+_ (2>I+3W_P"%+G$I"%KN8XNG[V-Q2EA^]HJ]1IJ')";!]34G,$:3
MS4*BDH5XK[M:XKMC*%/R.
M7$)Z/D1(*5/BE15[W%>D*6ZQ5:U@V_KO\ C,;=]8?[
M@<>6G LD-''F*!_CM;<)<;:U@V_;KWL&RV0!*N<>8H'^0W-!BZBB@DE_MRYT
M)0V6.)R[\FUKBNW,/];VM8-OVYQ&M%2A.>5?\A"SG+*1H"4(?W(U&0=1\?3F
M4H8E)-# (L7X2-G/5TC9R$G[P ,^FGT][S>7S<*=\U"=M-EOT
M[_B?X6_3O^)_A]2%AOEXS4A7&!@8Z/0/);]._P")_A9H;G>,[(%QD8&&CTCR
M_0FO,0J-;KS>7N>%%+-S"P,S"->8:3;M:4/C'6?_ $-^]3?7ZE0=&7>;)/T9
MMY?H1!%0=AM51VAN]/-Y.X844LW,+5O#8!XJZ[88D"#B+&6&-M2[?I]^]3?7
MZE0=&7>;)/T9MY?H;1/WK ^?! 6K@4,2N _GX$B0]"!A B(\B>
M.AT^5,E4\(V6WR4CUWV;3F*P-<%_77Y9^+AN_(S0ICTPY<#=U*6%2K+GHHSO
MG ?("-G*2W^? 2) P,F (B(_(@[F:)G01ZC,48:XA\L:.CZ3H0<(, #E7QU^
M6?BX;OR,T*8],.7 W=2EA4JRYZ.$)="M"_@"I%X8]7C4J 401I!L$UG#U#P!
M@ !<%@ !['"BX90;K?TIH6_;7
M0LP)H.&3G$)BFHRB^XO^IW\4YP$L((MPG?RNL9=]J0=#J/\ 0\Y^B\.25BY2
M(22?K?,DE8T;KIVG;FA$V.%0Q;YT;<%7G+ZAB+P8WN0=#J/]#K)O?5!/E?')
MO?5!/E>LCHO'?ZQ\N"BD?')O?5C+OO8R&B*1R&L8F"L]>V,H)G!0W)U0B2"T
MX/<2RYG6<9^\DHF:BRQ&CU*&F[TR:@
<9-6S2&+66DT>Q&V&GVWQ5LU]\M
M:6Q59I#UK-IP:%3LA^=>F,%G#5T\2I2#>2:&)>UOI?'[WWZH0M+B0M!P]T]:
M,NSSU_$.VNZK!L4VPM:G#59KV ,3#DLJ\V8EIUJ9P&!U
=$(HIMRU$BR#_H]__\0 3! @$! P8@)! ,! 0(#
M$0 $$A 3(3%!L@4@(E%TD10C,#)"4F%Q@8*AL=$S-4!@DI/"\#1#8G*BI,'A
MXB13H](54'"#_]H " $! 8_ O\ X2@
!CX:2M4==1:MPOA!IWEX&L_O#X6N;WB[G,@R#.
MIRE[T]7IRL[L$114LQH +22!R;JAPPKLIS^G7DS,/)C73)*=2#\[+)BNZ7J;
M#1I)ABQ>KJ%E1%"(HH%44 %G[)N<4C/WTF&C_:&FTE\N),MU!JT/A1#^HR*Z
M,4=34,IH0;1R%P;T@PS+MKS^G7EOWJ;Z\;A+HTFZ;8X+E(4H"&?D @\U==@;
MY?43E:4@7%5?.:4ZK%GS]Y%*89)-'\-+%TN$9-*=LJXZFL'>X1@TIVNJ#J6T
M]YX.>1L(Q"ZTQ$Z=A\WGU98Q)WUW;,5YP *>PT]&7A+HTFZ>)G+TXN*$: PQ
M/U;/SHM\O>_MK_UM(;K?P37D)*E-'E8?"UUNUY3-S)BQ+4'PB=F29@'9H&64
M!>HU]!.6Y,2F*-
/
5+>)*6BV-N9:A$6O:D5Q9:X6=XYO5KZ4_,S0(+$
ML=
ME'DRCG71G'"NK%T^RB+Z,]\J'UD7LOK//5YC7+MMW_P]#O/1\(, 8 - =2#D
M4MRDPO*ZUG72B :0!,[J#.%]@]!7MBE?4?PGOT!:&]%^0/M9T#46*E9VK_"4
M9^98VEKN1L*=K.B36.#!TJ5I-",Y1\):LT6Q56>[V['UU5Q9&,$\J&\*3_
M ):(*DS4/<<':"L[NNI R*68283A=;SO^,^%6 ,JN@.H!>B\M8.SE@TO6!WT
MRIJ0@$2C.69]>F-5DC7<38[Y#='0!^0,[:[*9&QBFY"RY+*U:
M^8,)60/K]^%6$
MUYF,Y!)A#Y