| | |
Per
2029 Note |
| |
Total
|
| |
Per
2034 Note |
| |
Total
|
| ||||||||||||
Public offering price(1)
|
| | | | 99.459% | | | | | $ | 596,754,000 | | | | | | 98.860% | | | | | $ | 494,300,000 | | |
Underwriting discounts
|
| | | | 0.600% | | | | | $ | 3,600,000 | | | | | | 0.650% | | | | | $ | 3,250,000 | | |
Proceeds to GXO (before expenses)(1)
|
| | | | 98.859% | | | | | $ | 593,154,000 | | | | | | 98.210% | | | | | $ | 491,050,000 | | |
|
BofA Securities
|
| | | | |
Goldman Sachs & Co. LLC
|
|
| Barclays | | | | | |
Credit Agricole CIB
|
|
| BNP PARIBAS | | |
Deutsche Bank Securities
|
| |
RBC Capital Markets
|
|
| Truist Securities | | |
Wells Fargo Securities
|
| |
Ramirez & Co., Inc.
|
|
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-4 | | | |
| | | | S-11 | | | |
| | | | S-14 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-34 | | | |
| | | | S-38 | | | |
| | | | S-45 | | | |
| | | | S-46 | | | |
| | | | S-46 | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(In millions)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
United Kingdom
|
| | | $ | 3,664 | | | | | $ | 3,293 | | | | | $ | 2,634 | | |
United States
|
| | | | 2,909 | | | | | | 2,861 | | | | | | 2,469 | | |
Netherlands
|
| | | | 831 | | | | | | 699 | | | | | | 651 | | |
France
|
| | | | 830 | | | | | | 729 | | | | | | 734 | | |
Spain
|
| | | | 529 | | | | | | 488 | | | | | | 479 | | |
Italy
|
| | | | 382 | | | | | | 331 | | | | | | 339 | | |
Other
|
| | | | 633 | | | | | | 592 | | | | | | 634 | | |
Total
|
| | | $ | 9,778 | | | | | $ | 8,993 | | | | | $ | 7,940 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(In millions)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Omnichannel retail
|
| | | $ | 4,100 | | | | | $ | 3,649 | | | | | $ | 3,116 | | |
Technology and consumer electronics
|
| | | | 1,467 | | | | | | 1,337 | | | | | | 1,075 | | |
Food and beverage
|
| | | | 1,331 | | | | | | 1,327 | | | | | | 1,328 | | |
Industrial and manufacturing
|
| | | | 1,078 | | | | | | 1,076 | | | | | | 994 | | |
Consumer packaged goods
|
| | | | 1,027 | | | | | | 915 | | | | | | 832 | | |
Other
|
| | | | 775 | | | | | | 689 | | | | | | 595 | | |
Total
|
| | | $ | 9,778 | | | | | $ | 8,993 | | | | | $ | 7,940 | | |
| | |
Three Months
Ended March 31, |
| |||||||||
(In millions)
|
| |
2024(1)
|
| |
2023
|
| ||||||
Net income (loss) attributable to GXO
|
| | | $ | (37) | | | | | $ | 25 | | |
Net income attributable to noncontrolling interest
|
| | | | 1 | | | | | | 1 | | |
Net income (loss)
|
| | | $ | (36) | | | | | $ | 26 | | |
Interest expense, net
|
| | | | 13 | | | | | | 13 | | |
Income tax expense (benefit)
|
| | | | (10) | | | | | | 3 | | |
Depreciation and amortization expense(2)
|
| | | | 92 | | | | | | 83 | | |
Transaction and integration costs
|
| | | | 19 | | | | | | 13 | | |
| | |
Three Months
Ended March 31, |
| |||||||||
(In millions)
|
| |
2024(1)
|
| |
2023
|
| ||||||
Restructuring costs and other
|
| | | | 16 | | | | | | 21 | | |
Litigation expense(3)
|
| | | | 63 | | | | | | — | | |
Unrealized gain on foreign currency options
|
| | | | (3) | | | | | | (1) | | |
Adjusted EBITDA(4)
|
| | | $ | 154 | | | | | $ | 158 | | |
|
| | |
December 31, 2023
|
| |||||||||
(In millions, except per share amounts)
|
| |
Historical
|
| |
As Adjusted
|
| ||||||
Cash | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 468 | | | | | $ | 481 | | |
Debt(1) | | | | | | | | | | | | | |
Bridge Credit Facility
|
| | | | — | | | | | | — | | |
New Term Loan Credit Facility(2)
|
| | | | — | | | | | | — | | |
Revolving Credit Facility(3)
|
| | | | — | | | | | | — | | |
Five-Year Term Loan due 2027(4)
|
| | | | 500 | | | | | | 400 | | |
Three-Year Term Loan due 2025
|
| | | | 235 | | | | | | 235 | | |
Senior Notes due 2026
|
| | | | 400 | | | | | | 400 | | |
Senior Notes due 2031
|
| | | | 400 | | | | | | 400 | | |
Senior Notes due 2029
|
| | | | — | | | | | | 600 | | |
Senior Notes due 2034
|
| | | | — | | | | | | 500 | | |
Total indebtedness
|
| | | | 1,535 | | | | | | 2,535 | | |
Equity | | | | | | | | | | | | | |
Common stock, par value $0.01
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 2,598 | | | | | | 2,598 | | |
Retained earnings
|
| | | | 552 | | | | | | 552 | | |
Accumulated other comprehensive income (loss)
|
| | | | (239) | | | | | | (239) | | |
Noncontrolling interests
|
| | | | 34 | | | | | | 34 | | |
Total equity
|
| | | | 2,946 | | | | | | 2,946 | | |
Total capitalization
|
| | | $ | 4,481 | | | | | $ | 5,481 | | |
Underwriter
|
| |
Principal
Amount of 2029 Notes |
| |
Principal
Amount of 2034 Notes |
| ||||||
BofA Securities, Inc.
|
| | | $ | 210,000,000 | | | | | $ | 175,000,000 | | |
Goldman Sachs & Co. LLC
|
| | | | 72,000,000 | | | | | | 60,000,000 | | |
Barclays Capital Inc.
|
| | | | 60,000,000 | | | | | | 50,000,000 | | |
Credit Agricole Securities (USA) Inc.
|
| | | | 60,000,000 | | | | | | 50,000,000 | | |
BNP Paribas Securities Corp.
|
| | | | 38,400,000 | | | | | | 32,000,000 | | |
Deutsche Bank Securities Inc.
|
| | | | 38,400,000 | | | | | | 32,000,000 | | |
RBC Capital Markets, LLC
|
| | | | 38,400,000 | | | | | | 32,000,000 | | |
Truist Securities, Inc.
|
| | | | 38,400,000 | | | | | | 32,000,000 | | |
Wells Fargo Securities, LLC
|
| | | | 38,400,000 | | | | | | 32,000,000 | | |
Samuel A. Ramirez & Company, Inc.
|
| | | | 6,000,000 | | | | | | 5,000,000 | | |
TOTAL
|
| | | $ | 600,000,000 | | | | | $ | 500,000,000 | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | |
Exhibit 107
Calculation of Filing Fee Tables
Form 424(b)(2)
(Form Type)
GXO Logistics,
Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered and Carry Forward Securities
The prospectus supplement to which this Exhibit is attached is a final prospectus for the related offerings. The maximum aggregate amount of those offerings is $1,100,000,000.
Security |
Security Class Title |
Fee |
Amount |
Proposed |
Maximum |
Fee |
Amount of |
Carry |
Carry |
Carry |
Filing Fee | ||
Newly Registered Securities | |||||||||||||
Fees to Be Paid | Debt | 6.250% Notes due 2029 | Rule 457(r) | $600,000,000 | 99.459% | $596,754,000 | $147.60 | $88,080.89 | |||||
Debt | 6.500% Notes due 2034 | Rule 457(r) | $500,000,000 | 98.860% | $494,300,000 | $147.60 | $72,958.68 | ||||||
Fees Previously Paid |
N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Carry Forward Securities | |||||||||||||
Carry Forward Securities |
N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Total Offering Amounts | $ 1,091,054,000 | $161,039.57 | |||||||||||
Total Fees Previously Paid | --- | --- | |||||||||||
Total Fee Offsets | --- | --- | |||||||||||
Net Fee Due | $1,091,054,000 | $161,039.57 | |||||||||||