|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
2080
(Primary Standard Industrial
Classification Code Number) |
| |
80-0977200
(I.R.S. Employer
Identification Number) |
|
|
Brandon C. Price, Esq.
Wachtell, Lipton, Rosen & Katz 51 West 52nd Street New York, New York 10019 (212) 403-1000 |
| |
Keith Townsend
Timothy P. FitzSimons Kevin E. Manz King & Spalding LLP 1185 Avenue of the Americas, 34th Floor New York, New York 10036 |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☐ | |
| Emerging Growth Company | | | ☒ | | | | | | | |
| | |
Page
|
| |||
| | | | 1 | | | |
Trademarks | | | | | 1 | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 9 | | | |
| | | | 24 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 92 | | | |
| | | | 98 | | | |
| | | | 106 | | | |
| | | | 165 | | | |
| | | | 167 | | | |
| | | | 168 | | | |
| | | | 183 | | | |
| | | | 197 | | | |
| | | | 201 | | | |
| | | | 214 | | | |
| | | | 237 | | | |
| | | | 244 | | | |
| | | | 258 | | | |
| | | | 259 | | | |
| | | | 263 | | | |
| | | | 268 | | | |
| | | | 272 | | | |
| | | | 285 | | | |
| | | | 287 | | | |
| | | | 289 | | | |
| | | | 290 | | | |
| | | | 291 | | | |
| | | | 291 | | | |
| | | | 291 | | | |
| | | | 292 | | | |
| | | | 292 | | | |
| | | | F-1 | | | |
| | | | II-1 | | |
| | |
Share Ownership in Westrock Common Shares(1)
|
| |||||||||||||||||||||||||||||||||
| | |
No Redemptions
|
| |
50% Redemptions
|
| |
Maximum Redemptions
|
| |||||||||||||||||||||||||||
| | |
Number
of Shares |
| |
%
Ownership |
| |
Number
of Shares |
| |
%
Ownership |
| |
Number
of Shares |
| |
%
Ownership |
| ||||||||||||||||||
Equityholders of Westrock prior to the
Business Combination(2) |
| | | | 60,429,341 | | | | | | 52% | | | | | | 60,429,341 | | | | | | 58% | | | | | | 60,429,341 | | | | | | 66% | | |
PIPE Investors(3)
|
| | | | 25,000,000 | | | | | | 21% | | | | | | 25,000,000 | | | | | | 24% | | | | | | 25,000,000 | | | | | | 27% | | |
Riverview public
stockholders |
| | | | 25,000,000 | | | | | | 21% | | | | | | 12,500,000 | | | | | | 12% | | | | | | — | | | | | | —% | | |
Shares held by Riverview Sponsor and
other Founder Shares |
| | | | 6,250,000 | | | | | | 5% | | | | | | 6,250,000 | | | | | | 6% | | | | | | 6,250,000 | | | | | | 7% | | |
Total
|
| | | | 116,679,341 | | | | | | 100% | | | | | | 104,179,341 | | | | | | 100% | | | | | | 91,679,341 | | | | | | 100% | | |
| | |
Share Ownership in Westrock Common Shares(1)
|
| |||||||||||||||||||||||||||||||||
| | |
No Redemptions
|
| |
50% Redemptions
|
| |
Maximum Redemptions
|
| |||||||||||||||||||||||||||
| | |
Number
of Shares |
| |
%
Ownership |
| |
Number
of Shares |
| |
%
Ownership |
| |
Number
of Shares |
| |
%
Ownership |
| ||||||||||||||||||
Equityholders of Westrock prior to the Business Combination(2)
|
| | | | 64,326,875 | | | | | | 46% | | | | | | 64,326,875 | | | | | | 50% | | | | | | 64,326,875 | | | | | | 56% | | |
PIPE Investors(3)
|
| | | | 25,000,000 | | | | | | 18% | | | | | | 25,000,000 | | | | | | 20% | | | | | | 25,000,000 | | | | | | 22% | | |
Riverview public
stockholders(4) |
| | | | 37,500,000 | | | | | | 27% | | | | | | 25,000,000 | | | | | | 20% | | | | | | 12,500,000 | | | | | | 11% | | |
Shares held by Riverview Sponsor and other Founder Shares(5)
|
| | | | 13,650,000 | | | | | | 10% | | | | | | 13,650,000 | | | | | | 11% | | | | | | 13,650,000 | | | | | | 12% | | |
Total
|
| | | | 140,476,875 | | | | | | 100% | | | | | | 127,976,875 | | | | | | 100% | | | | | | 115,476,875 | | | | | | 100% | | |
| | |
Historical
|
| |
Pro Forma Combined
|
| ||||||||||||||||||||||||
(in thousands, except per unit or share amounts)
|
| |
Westrock
|
| |
Riverview
|
| |
No
Redemptions Scenario |
| |
50%
Redemptions Scenario |
| |
Maximum
Redemptions Scenario |
| |||||||||||||||
Statement of Operations Data – For the Year Ended December 31, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue, net
|
| | | $ | 698,144 | | | | | $ | — | | | | | $ | 698,144 | | | | | $ | 698,144 | | | | | $ | 698,144 | | |
Total operating expenses
|
| | | | 137,584 | | | | | | 885 | | | | | | 147,019 | | | | | | 147,019 | | | | | | 147,019 | | |
Income (loss) from operations
|
| | | | 7,839 | | | | | | (885) | | | | | | (1,596) | | | | | | (1,596) | | | | | | (1,596) | | |
Net (loss) income attributable to common unitholders or shareholders
|
| | | | (46,155) | | | | | | 5,667 | | | | | | (5,267) | | | | | | (5,267) | | | | | | (5,267) | | |
Diluted net (loss) earnings per unit or
share |
| | | | (0.14) | | | | | | 0.32 | | | | | | (0.06) | | | | | | (0.06) | | | | | | (0.08) | | |
| | |
Historical
|
| |
Pro Forma Combined
|
| ||||||||||||||||||||||||
(in thousands, except per unit or share amounts)
|
| |
Westrock
|
| |
Riverview
|
| |
No
Redemptions Scenario |
| |
50%
Redemptions Scenario |
| |
Maximum
Redemptions Scenario |
| |||||||||||||||
Statement of Operations Data – For the Three
Months Ended March 31, 2022 |
| | | | | | |||||||||||||||||||||||||
Revenue, net
|
| | | $ | 186,428 | | | | | $ | — | | | | | $ | 186,428 | | | | | $ | 186,428 | | | | | $ | 186,428 | | |
Total operating expenses
|
| | | | 37,649 | | | | | | 933 | | | | | | 38,582 | | | | | | 38,582 | | | | | | 38,582 | | |
Income (loss) from operations
|
| | | | 782 | | | | | | (933) | | | | | | (151) | | | | | | (151) | | | | | | (151) | | |
Net (loss) income attributable to common unitholders or shareholders
|
| | | | (11,613) | | | | | | 172 | | | | | | (503) | | | | | | (503) | | | | | | (503) | | |
Diluted net (loss) earnings per unit or
share |
| | | | (0.04) | | | | | | 0.01 | | | | | | (0.01) | | | | | | (0.01) | | | | | | (0.01) | | |
| | |
Historical
|
| |
Pro Forma Combined
|
| ||||||||||||||||||||||||
(in thousands)
|
| |
Westrock
|
| |
Riverview
|
| |
No
Redemptions Scenario |
| |
50%
Redemptions Scenario |
| |
Maximum
Redemptions Scenario |
| |||||||||||||||
Balance Sheet Data – As of March 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | $ | 276,638 | | | | | $ | 1,351 | | | | | $ | 584,694 | | | | | $ | 459,694 | | | | | $ | 334,694 | | |
Total assets
|
| | | | 645,364 | | | | | | 251,600 | | | | | | 953,533 | | | | | | 828,533 | | | | | | 703,533 | | |
Total current liabilities
|
| | | | 202,795 | | | | | | 352 | | | | | | 196,640 | | | | | | 196,640 | | | | | | 196,640 | | |
Total liabilities
|
| | | | 549,362 | | | | | | 19,678 | | | | | | 410,220 | | | | | | 410,220 | | | | | | 410,220 | | |
Westrock redeemable common equivalent
preferred units |
| | | | 288,608 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Riverview Class A Shares subject to possible redemption
|
| | | | — | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | — | | |
Westrock Series A Preferred Shares
|
| | | | — | | | | | | — | | | | | | 264,974 | | | | | | 264,974 | | | | | | 264,974 | | |
Total unitholders’ or shareholders’ (deficit) equity
|
| | | | (192,606) | | | | | | (18,078) | | | | | | 278,339 | | | | | | 153,339 | | | | | | 28,339 | | |
| | |
Pro Forma Combined
|
| |||||||||||||||
(Thousands)
|
| |
No
Redemptions Scenario |
| |
50%
Redemptions Scenario |
| |
Maximum
Redemptions Scenario |
| |||||||||
As of March 31, 2022 | | | | | |||||||||||||||
Total shareholders’ (deficit) equity
|
| | | $ | 278,339 | | | | | $ | 153,339 | | | | | $ | 28,339 | | |
Outstanding shares classified in permanent equity
|
| | | | 93,638 | | | | | | 81,138 | | | | | | 68,638 | | |
Book value per share
|
| | | $ | 2.97 | | | | | $ | 1.89 | | | | | $ | 0.41 | | |
| | |
Historical
|
| |
Pro Forma Combined
|
| ||||||||||||||||||||||||
| | |
Westrock
|
| |
Riverview
|
| |
No
Redemptions Scenario |
| |
50%
Redemptions Scenario |
| |
Maximum
Redemptions Scenario |
| |||||||||||||||
As of March 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per unit or share(1)
|
| | | $ | (0.58) | | | | | $ | (2.89) | | | | | $ | 2.97 | | | | | $ | 1.89 | | | | | $ | 0.41 | | |
For the Year Ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) earnings per unit or share – Diluted(2)
|
| | | $ | (0.14) | | | | | $ | 0.32 | | | | | $ | (0.06) | | | | | $ | (0.06) | | | | | $ | (0.08) | | |
For the Three Months Ended March 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) earnings per unit or share – Diluted
|
| | | $ | (0.04) | | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
| | |
Historical
|
| |
Pro Forma Combined
|
| ||||||||||||||||||||||||
| | |
Westrock
|
| |
Riverview
|
| |
No
Redemptions Scenario |
| |
50%
Redemptions Scenario |
| |
Maximum
Redemptions Scenario |
| |||||||||||||||
As of March 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total unitholders’ or shareholders’ (deficit) equity...............................
|
| | | $ | (192,606) | | | | | $ | (18,078) | | | | | $ | 278,339 | | | | | $ | 153,339 | | | | | $ | 28,339 | | |
Outstanding units or shares classified in permanent equity......................
|
| | | | 330,169 | | | | | | 6,250 | | | | | | 93,638 | | | | | | 81,138 | | | | | | 68,638 | | |
Book value per unit or share(1)..........
|
| | | $ | (0.58) | | | | | $ | (2.89) | | | | | $ | 2.97 | | | | | $ | 1.89 | | | | | $ | 0.41 | | |