FY24 FULL YEAR OUTLOOK
WELL CAPITALIZED FOR FUTURE GROWTH (1)
External Financing Sources
Debt
$3.3B secured term loans
■ $990M high yield bonds
■ $345M revolver availability
Convertible
Preferred
Equity
$2.4B series B investment from Bain
Capital
■ Coupon: 5%, 4-year payable-in-kind,
cash pay option thereafter
■ Conversion price of $85.00 per share
Leverage
Total Debt
$4.29 billion
3.2x(1)
Cash (3)
$0.86 billion
Net Debt
$3.44 billion
2.5x(1)
PF Combined
TTM Adj
$1,360 million
EBITDA (1)
(incl. $108M synergies +$268M
additional cost savings)
Fully-Diluted Shares Outstanding (2)
COHR basic shares
Stock comp shares
Series B preferred
(1) Reflects, as of 12/31/2023, using pro forma TTM combined adj EBITDA at 12/31/23,
including $376 million of future expected cost savings within 36 months. Not calculated
in accordance with Article 11 of SEC regulation S-X.
(2) Balances assuming all securities are dilutive as of 12/31/23. Not calculated in
accordance with Article 11 of SEC regulation S-X.
(3) Unrestricted cash on the balance sheet as of 12/31/2023
Pro forma FDSO
COHERENT
Copyright 2024, Coherent. All rights reserved.
152M
1M
28M
181M
37
32View entire presentation