1015-00001
· Graymont Brothers Inc · NYSE & FINRA
finra-supporting-schedules.xlsx
DOCUMENT
Capital Markets
[sheet: Cover]
| Field | Value |
| FINRA Filing Number | 20221129-01 |
| Issuer Name | Calloway-Briggs Renewables Inc. |
| Issuer EIN | 83-4027615 |
| Issuer Jurisdiction of Incorporation | Delaware |
| Issuer Headquarters | 4200 Ridgeline Parkway, Suite 1100, Austin, TX 78746 |
| Proposed Ticker Symbol | CBRI |
| Proposed Exchange | New York Stock Exchange |
| SEC CIK Number | 0001948372 |
| Type of Offering | Initial Public Offering — Common Stock |
| Par Value per Share | $0.01 |
| Filing Date | April 2022 |
| Issuer's Counsel | Calderwood & Harkness LLP |
| Issuer's Counsel Contact | Jennifer Kwon, Responsible Partner |
| Issuer's Counsel Address | 599 Lexington Avenue, New York, NY 10022 |
| Underwriters' Counsel | Prescott, Danforth & Yee LLP |
| Underwriters' Counsel Contact | Margaret Yee, Partner |
| Underwriters' Counsel Address | 1271 Avenue of the Americas, New York, NY 10020 |
| Selling Stockholder's Counsel | Whitfield Archer & Doss LLP |
| Selling Stockholder's Counsel Contact | Philip Archer / Christine Navarro |
| Selling Stockholder's Counsel Address | 51 West 52nd Street, New York, NY 10019 |
| Independent Auditor | Ashford & Pemberton LLP |
| Auditor Contact | Gregory Sondheim, CPA, Lead Engagement Partner |
| C&H Matter Number | 1015-00001 |
| Status | Dormant — Offering Postponed June 17, 2022 |
[sheet: Schedule A — Offering Summary]
| Item | Shares | Dollar Amount | Notes |
| Assumed Midpoint IPO Price per Share | $22.00 | Filing-range midpoint | |
| Base Offering — Total | 23,713,636 | $521,700,000 | Base offering = $600M ÷ 1.15 |
| Primary Shares (Company) | 16,895,455 | $371,700,000 | $521.7M less $150M secondary |
| Secondary Shares (Pinnacle Vista Capital Partners III, LP) | 6,818,182 | $150,000,000 | $150M ÷ $22.00 |
| Overallotment Option (15% Greenshoe) | 3,559,091 | $78,300,000 | 15% × base offering |
| Total Offering (Full Exercise) | 27,272,727 | $600,000,000 | Base + overallotment |
| Pre-IPO Shares Outstanding (Fully Diluted) | 100,000,000 | Post-reclassification | |
| Post-IPO Shares Outstanding (Base, No Overallotment) | 123,713,636 | 100M + 23,713,636 | |
| Post-IPO Shares Outstanding (Full Overallotment Exercise) | 127,272,727 | 100M + 27,272,727 | |
| Pre-Money Equity Valuation | $2,200,000,000 | 100M shares × $22.00 | |
| Post-Money Equity Valuation (Base) | $2,721,700,000 | 123,713,636 × $22.00 | |
| Post-Money Equity Valuation (Full Exercise) | $2,800,000,000 | 127,272,727 × $22.00 |
[sheet: Schedule B — Underwriter Identi]
| Underwriter | Role | Entity Type | Jurisdiction | Principal Office Address | SEC Registered Broker-Dealer | FINRA Member | Key Personnel |
| Hargrove Keating & Co. | Lead-Left Book-Running Manager; Coordinating Underwriter; Representative | Delaware corporation | Delaware | 383 Madison Place, New York, NY 10017 | Y | Y | Oliver Marchetti (MD, ECM); Sonia Tran (Dir., Power & Renewables IB); Daniel Furman (VP, ECM Syndicate) |
| Linden Pratt Securities LLC | Joint Book-Running Manager | Delaware LLC | Delaware | 200 Vesey Street, 40th Floor, New York, NY 10281 | Y | Y | Rebecca Innes (MD, ECM); James Alcorn (Dir., Clean Energy & Infrastructure) |
| Graymont Brothers Inc. | Joint Book-Running Manager | Delaware corporation | Delaware | 555 California Street, Suite 3200, San Francisco, CA 94104 | Y | Y | Kenneth Sato (MD, ECM); Lisa Trujillo (Dir., Utilities & Renewables) |
| Barfield Stuart & Co. | Co-Manager | Delaware corporation | Delaware | 101 Federal Street, Boston, MA 02110 | Y | Y | |
| Crane Whitley Capital LLC | Co-Manager | Delaware LLC | Delaware | 600 Travis Street, Suite 4400, Houston, TX 77002 | Y | Y |
[sheet: Schedule C — Underwriter Alloca]
| Underwriter | Role | Allocation % | Number of Shares (Base Offering) | Dollar Amount (Base Offering) |
| Hargrove Keating & Co. | Lead-Left Book-Runner | 40% | 9,485,455 | $208,680,000 |
| Linden Pratt Securities LLC | Joint Book-Runner | 25% | 5,928,409 | $130,425,000 |
| Graymont Brothers Inc. | Joint Book-Runner | 20% | 4,742,727 | $104,340,000 |
| Barfield Stuart & Co. | Co-Manager | 10% | 2,371,364 | $52,170,000 |
| Crane Whitley Capital LLC | Co-Manager | 5% | 1,185,682 | $26,085,000 |
| TOTAL | 100% | 23,713,636 | $521,700,000 |
[sheet: Schedule D — Underwriting Compe]
| Compensation Element | Rate / Basis | Base Offering Amount | Overallotment Amount | Total (Full Exercise) | Notes |
| Gross Spread (Underwriting discount) | 5.50% of public offering price | $28,693,500 | $4,306,500 | $33,000,000 | $600,000,000 × 5.50% |
| Management Fee | 20% of gross spread | $5,738,700 | $861,300 | $6,600,000 | 20% × $33,000,000 |
| Underwriting Fee | 20% of gross spread | $5,738,700 | $861,300 | $6,600,000 | 20% × $33,000,000 |
| Selling Concession | 60% of gross spread | $17,216,100 | $2,583,900 | $19,800,000 | 60% × $33,000,000 |
| Underwriter Expense Reimbursement Cap | Capped amount | $350,000 | FINRA-related expense cap | ||
| Total Underwriting Compensation (Gross Spread) | $28,693,500 | $4,306,500 | $33,000,000 | ||
| Total Underwriting Compensation Including Expense Reimbursement | $33,350,000 | Maximum including expense cap | |||
| Compensation as % of Offering Size (Full Exercise) | 5.50% | Gross spread only; within FINRA guidelines | |||
| Total Compensation (incl. expenses) as % of Offering Size | 5.56% | $33,350,000 ÷ $600,000,000 | |||
| Per-Share Underwriting discount | $1.21 per share | $22.00 × 5.50% = $1.21 | |||
| Net Proceeds to Company (Primary, Base) | $351,256,500 | $371,700,000 − ($371,700,000 × 5.50%) | |||
| Net Proceeds to Selling Stockholder (Secondary) | $141,750,000 | $150,000,000 − ($150,000,000 × 5.50%) | |||
| Public Offering Price to Company (Primary, Base) | $371,700,000 | 16,895,455 × $22.00 | |||
| Public Offering Price to Selling Stockholder (Secondary) | $150,000,000 | 6,818,182 × $22.00 |
[sheet: Schedule E — Compensation by Un]
| Underwriter | Allocation % | Management Fee Share | Underwriting Fee Share | Selling Concession Share | Total Compensation Share |
| Hargrove Keating & Co. | 40% | $2,640,000 | $2,640,000 | $7,920,000 | $13,200,000 |
| Linden Pratt Securities LLC | 25% | $1,650,000 | $1,650,000 | $4,950,000 | $8,250,000 |
| Graymont Brothers Inc. | 20% | $1,320,000 | $1,320,000 | $3,960,000 | $6,600,000 |
| Barfield Stuart & Co. | 10% | $660,000 | $660,000 | $1,980,000 | $3,300,000 |
| Crane Whitley Capital LLC | 5% | $330,000 | $330,000 | $990,000 | $1,650,000 |
| TOTAL | 100% | $6,600,000 | $6,600,000 | $19,800,000 | $33,000,000 |