FR EA
1015-00001 · Graymont Brothers Inc · NYSE & FINRA
finra-supporting-schedules.xlsx DOCUMENT Capital Markets
104 / 167 ← → ✕
Contract analysis Extract to table

[sheet: Cover]

FieldValue
FINRA Filing Number20221129-01
Issuer NameCalloway-Briggs Renewables Inc.
Issuer EIN83-4027615
Issuer Jurisdiction of IncorporationDelaware
Issuer Headquarters4200 Ridgeline Parkway, Suite 1100, Austin, TX 78746
Proposed Ticker SymbolCBRI
Proposed ExchangeNew York Stock Exchange
SEC CIK Number0001948372
Type of OfferingInitial Public Offering — Common Stock
Par Value per Share$0.01
Filing DateApril 2022
Issuer's CounselCalderwood & Harkness LLP
Issuer's Counsel ContactJennifer Kwon, Responsible Partner
Issuer's Counsel Address599 Lexington Avenue, New York, NY 10022
Underwriters' CounselPrescott, Danforth & Yee LLP
Underwriters' Counsel ContactMargaret Yee, Partner
Underwriters' Counsel Address1271 Avenue of the Americas, New York, NY 10020
Selling Stockholder's CounselWhitfield Archer & Doss LLP
Selling Stockholder's Counsel ContactPhilip Archer / Christine Navarro
Selling Stockholder's Counsel Address51 West 52nd Street, New York, NY 10019
Independent AuditorAshford & Pemberton LLP
Auditor ContactGregory Sondheim, CPA, Lead Engagement Partner
C&H Matter Number1015-00001
StatusDormant — Offering Postponed June 17, 2022

[sheet: Schedule A — Offering Summary]

ItemSharesDollar AmountNotes
Assumed Midpoint IPO Price per Share$22.00Filing-range midpoint
Base Offering — Total23,713,636$521,700,000Base 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$78,300,00015% × base offering
Total Offering (Full Exercise)27,272,727$600,000,000Base + overallotment
Pre-IPO Shares Outstanding (Fully Diluted)100,000,000Post-reclassification
Post-IPO Shares Outstanding (Base, No Overallotment)123,713,636100M + 23,713,636
Post-IPO Shares Outstanding (Full Overallotment Exercise)127,272,727100M + 27,272,727
Pre-Money Equity Valuation$2,200,000,000100M shares × $22.00
Post-Money Equity Valuation (Base)$2,721,700,000123,713,636 × $22.00
Post-Money Equity Valuation (Full Exercise)$2,800,000,000127,272,727 × $22.00

[sheet: Schedule B — Underwriter Identi]

UnderwriterRoleEntity TypeJurisdictionPrincipal Office AddressSEC Registered Broker-DealerFINRA MemberKey Personnel
Hargrove Keating & Co.Lead-Left Book-Running Manager; Coordinating Underwriter; RepresentativeDelaware corporationDelaware383 Madison Place, New York, NY 10017YYOliver Marchetti (MD, ECM); Sonia Tran (Dir., Power & Renewables IB); Daniel Furman (VP, ECM Syndicate)
Linden Pratt Securities LLCJoint Book-Running ManagerDelaware LLCDelaware200 Vesey Street, 40th Floor, New York, NY 10281YYRebecca Innes (MD, ECM); James Alcorn (Dir., Clean Energy & Infrastructure)
Graymont Brothers Inc.Joint Book-Running ManagerDelaware corporationDelaware555 California Street, Suite 3200, San Francisco, CA 94104YYKenneth Sato (MD, ECM); Lisa Trujillo (Dir., Utilities & Renewables)
Barfield Stuart & Co.Co-ManagerDelaware corporationDelaware101 Federal Street, Boston, MA 02110YY
Crane Whitley Capital LLCCo-ManagerDelaware LLCDelaware600 Travis Street, Suite 4400, Houston, TX 77002YY

[sheet: Schedule C — Underwriter Alloca]

UnderwriterRoleAllocation %Number of Shares (Base Offering)Dollar Amount (Base Offering)
Hargrove Keating & Co.Lead-Left Book-Runner40%9,485,455$208,680,000
Linden Pratt Securities LLCJoint Book-Runner25%5,928,409$130,425,000
Graymont Brothers Inc.Joint Book-Runner20%4,742,727$104,340,000
Barfield Stuart & Co.Co-Manager10%2,371,364$52,170,000
Crane Whitley Capital LLCCo-Manager5%1,185,682$26,085,000
TOTAL100%23,713,636$521,700,000

[sheet: Schedule D — Underwriting Compe]

Compensation ElementRate / BasisBase Offering AmountOverallotment AmountTotal (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 Fee20% of gross spread$5,738,700$861,300$6,600,00020% × $33,000,000
Underwriting Fee20% of gross spread$5,738,700$861,300$6,600,00020% × $33,000,000
Selling Concession60% of gross spread$17,216,100$2,583,900$19,800,00060% × $33,000,000
Underwriter Expense Reimbursement CapCapped amount$350,000FINRA-related expense cap
Total Underwriting Compensation (Gross Spread)$28,693,500$4,306,500$33,000,000
Total Underwriting Compensation Including Expense Reimbursement$33,350,000Maximum 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 Size5.56%$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)$371,700,00016,895,455 × $22.00
Public Offering Price to Selling Stockholder (Secondary)$150,000,0006,818,182 × $22.00

[sheet: Schedule E — Compensation by Un]

UnderwriterAllocation %Management Fee ShareUnderwriting Fee ShareSelling Concession ShareTotal Compensation Share
Hargrove Keating & Co.40%$2,640,000$2,640,000$7,920,000$13,200,000
Linden Pratt Securities LLC25%$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 LLC5%$330,000$330,000$990,000$1,650,000
TOTAL100%$6,600,000$6,600,000$19,800,000$33,000,000