| | |
PER SHARE
|
| |
TOTAL
|
| ||||||
Public offering price
|
| | | $ | 31.000 | | | | | $ | 620,000,000 | | |
Underwriting discount(1)
|
| | | $ | 1.201 | | | | | $ | 24,020,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 29.799 | | | | | $ | 134,095,500 | | |
Proceeds, before expenses, to the selling stockholders
|
| | | $ | 29.799 | | | | | $ | 461,884,500 | | |
| Jefferies | | |
Morgan Stanley
|
| |
BofA Securities
|
|
|
William Blair
|
| |
Credit Suisse
|
| | Barclays | | |
Capital One Securities
|
|
| TABLE OF CONTENTS | | | |||||
| | | | | | PAGE | | |
| | | | | 1 | | | |
| | | | | 19 | | | |
| | | | | 25 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 42 | | | |
| | | | | 50 | | | |
| | | | | 52 | | | |
| | | | | 55 | | | |
| | | | | 63 | | | |
| | | | | 63 | | |
| | |
SIX MONTHS ENDED JUNE 30,
|
| |
YEAR ENDED DECEMBER 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||
Statement of operations and comprehensive loss data: | | ||||||||||||||||||||||||||||||
Revenues
|
| | | $ | 136,814 | | | | | $ | 118,572 | | | | | $ | 243,530 | | | | | $ | 208,511 | | | | | $ | 163,719 | | |
Cost of revenues
|
| | | | 53,558 | | | | | | 42,830 | | | | | | 100,765 | | | | | | 79,770 | | | | | | 71,043 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 8,341 | | | | | | 5,667 | | | | | | 19,202 | | | | | | 10,732 | | | | | | 9,416 | | |
Research and development
|
| | | | 9,332 | | | | | | 5,844 | | | | | | 19,644 | | | | | | 11,633 | | | | | | 10,478 | | |
General and administrative
|
| | | | 34,596 | | | | | | 22,722 | | | | | | 88,482 | | | | | | 47,926 | | | | | | 43,393 | | |
Intangible asset amortization
|
| | | | 18,935 | | | | | | 18,682 | | | | | | 37,414 | | | | | | 36,241 | | | | | | 31,625 | | |
Depreciation and amortization expense
|
| | | | 1,154 | | | | | | 1,222 | | | | | | 2,443 | | | | | | 2,596 | | | | | | 2,416 | | |
Total operating expenses
|
| | | | 72,358 | | | | | | 54,137 | | | | | | 167,185 | | | | | | 109,128 | | | | | | 97,328 | | |
Income (loss) from operations
|
| | | | 10,898 | | | | | | 21,605 | | | | | | (24,420) | | | | | | 19,613 | | | | | | (4,652) | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (10,260) | | | | | | (13,881) | | | | | | (25,296) | | | | | | (28,004) | | | | | | (27,802) | | |
Miscellaneous, net
|
| | | | (463) | | | | | | 445 | | | | | | (465) | | | | | | (760) | | | | | | (107) | | |
Total other (expenses)
|
| | | | (10,723) | | | | | | (13,436) | | | | | | (25,761) | | | | | | (28,764) | | | | | | (27,909) | | |
(Loss) income before income taxes
|
| | | | 175 | | | | | | 8,169 | | | | | | (50,181) | | | | | | (9,151) | | | | | | (32,561) | | |
Provision for (benefit from) income taxes
|
| | | | 1,980 | | | | | | 4,346 | | | | | | (784) | | | | | | (225) | | | | | | 697 | | |
Net (loss) income
|
| | | | (1,805) | | | | | | 3,823 | | | | | | (49,397) | | | | | | (8,926) | | | | | | (33,258) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | (1,243) | | | | | | (2,890) | | | | | | 5,045 | | | | | | 433 | | | | | | (16,721) | | |
Change in fair value from interest rate swap, net of tax
|
| | | | 477 | | | | | | (1,841) | | | | | | (1,135) | | | | | | (4,283) | | | | | | 1,079 | | |
Reclassification of fair value of interest rate swap, net of tax
|
| | | | 2,268 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total other comprehensive income
(loss) |
| | | | 1,502 | | | | | | (4,731) | | | | | | 3,910 | | | | | | (3,850) | | | | | | (15,642) | | |
Comprehensive loss
|
| | | $ | (303) | | | | | $ | (908) | | | | | $ | (45,487) | | | | | $ | (12,776) | | | | | $ | (48,900) | | |
|
| | |
SIX MONTHS ENDED
JUNE 30, |
| |
YEAR ENDED DECEMBER 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Per share data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income per share attributable to common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.01) | | | | | $ | 0.03 | | | | | $ | (0.37) | | | | | $ | (0.07) | | | | | $ | (0.25) | | |
Diluted
|
| | | $ | (0.01) | | | | | $ | 0.03 | | | | | | (0.37) | | | | | | (0.07) | | | | | | (0.25) | | |
Weighted average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 147,323,724 | | | | | | 132,407,786 | | | | | | 133,247,212 | | | | | | 132,407,786 | | | | | | 132,407,786 | | |
Diluted
|
| | | | 147,323,724 | | | | | | 132,407,786 | | | | | | 133,247,212 | | | | | | 132,407,786 | | | | | | 132,407,786 | | |
| | |
SIX MONTHS ENDED
JUNE 30, |
| |
YEAR ENDED DECEMBER 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Cash flow data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 19,556 | | | | | $ | 16,641 | | | | | $ | 44,810 | | | | | $ | 38,025 | | | | | $ | 11,592 | | |
Investing activities
|
| | | | (17,999) | | | | | | (5,241) | | | | | | (8,612) | | | | | | (9,517) | | | | | | (73,905) | | |
Financing activities
|
| | | | (5,165) | | | | | | 17,186 | | | | | | 208,214 | | | | | | (8,489) | | | | | | 57,296 | | |
Cash paid for interest
|
| | | | 7,114 | | | | | | 13,160 | | | | | | 27,607 | | | | | | 26,428 | | | | | | 25,713 | | |
Cash paid for taxes
|
| | | | 4,420 | | | | | | 5,081 | | | | | | 12,278 | | | | | | 4,109 | | | | | | 3,165 | | |
Non-GAAP Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 49,405 | | | | | $ | 45,241 | | | | | $ | 87,877 | | | | | $ | 68,411 | | | | | $ | 44,964 | | |
Adjusted Net Income (Loss)(1)
|
| | | $ | 13,609 | | | | | $ | 5,703 | | | | | $ | 22,037 | | | | | $ | 839 | | | | | $ | (17,586) | | |
Adjusted Diluted Earnings Per Share(1)
|
| | | $ | 0.09 | | | | | $ | 0.04 | | | | | $ | 0.17 | | | | | $ | 0.01 | | | | | $ | (0.14) | | |
| | |
AS OF
JUNE 30, 2021 |
| |
AS OF
DECEMBER 31, 2020 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Balance sheet data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 267,757 | | | | | $ | 271,382 | | |
Total assets
|
| | | | 1,265,335 | | | | | | 1,269,400 | | |
Total liabilities
|
| | | | 430,825 | | | | | | 447,268 | | |
Total stockholders’ equity
|
| | | | 834,510 | | | | | | 822,132 | | |
| | |
SIX MONTHS ENDED
JUNE 30, |
| |
YEAR ENDED DECEMBER 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income(a)
|
| | | $ | (1,805) | | | | | $ | 3,823 | | | | | $ | (49,397) | | | | | $ | (8,926) | | | | | $ | (33,258) | | |
Interest expense(a)
|
| | | | 10,260 | | | | | | 13,881 | | | | | | 25,296 | | | | | | 28,004 | | | | | | 27,802 | | |
Interest income(a)
|
| | | | (171) | | | | | | (24) | | | | | | (44) | | | | | | (9) | | | | | | (9) | | |
Provision for income taxes(a)
|
| | | | 1,980 | | | | | | 4,346 | | | | | | (784) | | | | | | (225) | | | | | | 697 | | |
Depreciation and amortization expense(a)
|
| | | | 1,154 | | | | | | 1,222 | | | | | | 2,443 | | | | | | 2,596 | | | | | | 2,416 | | |
Intangible asset amortization(a)
|
| | | | 20,227 | | | | | | 19,848 | | | | | | 40,310 | | | | | | 38,964 | | | | | | 34,595 | | |
Currency gain (loss) (a)
|
| | | | 356 | | | | | | (227) | | | | | | 715 | | | | | | 431 | | | | | | 23 | | |
Equity-based compensation expense(b)
|
| | | | 12,681 | | | | | | 1,105 | | | | | | 64,507 | | | | | | 1,691 | | | | | | 1,711 | | |
Acquisition-related expenses(c)
|
| | | | 2,152 | | | | | | 949 | | | | | | 1,456 | | | | | | 2,471 | | | | | | 6,718 | | |
Integration expense(d)
|
| | | | — | | | | | | — | | | | | | 78 | | | | | | 546 | | | | | | 2,822 | | |
Transaction related expenses(e)
|
| | | | 1,622 | | | | | | — | | | | | | 1,908 | | | | | | — | | | | | | — | | |
Severance expense(f)
|
| | | | — | | | | | | 211 | | | | | | 557 | | | | | | 2,057 | | | | | | 1,356 | | |
Reorganization expense(g)
|
| | | | — | | | | | | 107 | | | | | | 525 | | | | | | 222 | | | | | | — | | |
First-year Sarbanes-Oxley implementation costs(h)
|
| | | | 340 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss on disposal of fixed assets(i)
|
| | | | 282 | | | | | | — | | | | | | 19 | | | | | | 113 | | | | | | 91 | | |
Executive recruiting expense(j)
|
| | | | 327 | | | | | | — | | | | | | 288 | | | | | | 476 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 49,405 | | | | | $ | 45,241 | | | | | $ | 87,877 | | | | | $ | 68,411 | | | | | $ | 44,964 | | |
|
| | |
SIX MONTHS ENDED
JUNE 30, |
| |
YEAR ENDED DECEMBER 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Adjusted Net Income (Loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income(a)
|
| | | $ | (1,805) | | | | | $ | 3,823 | | | | | $ | (49,397) | | | | | $ | (8,926) | | | | | $ | (33,258) | | |
Currency gain (loss) (a)
|
| | | | 356 | | | | | | (227) | | | | | | 715 | | | | | | 431 | | | | | | 23 | | |
Equity-based compensation expense(b)
|
| | | | 12,681 | | | | | | 1,105 | | | | | | 64,507 | | | | | | 1,691 | | | | | | 1,711 | | |
Acquisition-related expense(c)
|
| | | | 2,152 | | | | | | 949 | | | | | | 1,456 | | | | | | 2,471 | | | | | | 6,718 | | |
Integration expense(d)
|
| | | | — | | | | | | — | | | | | | 78 | | | | | | 546 | | | | | | 2,822 | | |
Transaction related expenses(e)
|
| | | | 1,622 | | | | | | — | | | | | | 1,908 | | | | | | — | | | | | | — | | |
Severance expense(f)
|
| | | | — | | | | | | 211 | | | | | | 557 | | | | | | 2,057 | | | | | | 1,356 | | |
Reorganization expense(g)
|
| | | | — | | | | | | 107 | | | | | | 525 | | | | | | 222 | | | | | | — | | |
First-year Sarbanes-Oxley implementation costs(h)
|
| | | | 340 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss on disposal of fixed assets(i)
|
| | | | 282 | | | | | | — | | | | | | 19 | | | | | | 113 | | | | | | 91 | | |
Executive recruiting expense(j)
|
| | | | 327 | | | | | | — | | | | | | 288 | | | | | | 476 | | | | | | — | | |
Income tax expense impact of adjustments(k)
|
| | | | (2,346) | | | | | | (265) | | | | | | 1,381 | | | | | | 1,758 | | | | | | 2,951 | | |
Adjusted Net Income (Loss)
|
| | | $ | 13,609 | | | | | $ | 5,703 | | | | | $ | 22,037 | | | | | $ | 839 | | | | | $ | (17,586) | | |
|
| | |
SIX MONTHS ENDED
JUNE 30, |
| |
YEAR ENDED DECEMBER 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Adjusted Diluted Earnings Per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted earnings per share(a)
|
| | | $ | (0.01) | | | | | $ | 0.03 | | | | | $ | (0.37) | | | | | $ | (0.07) | | | | | $ | (0.25) | | |
Currency gain (loss)(a)
|
| | | | — | | | | | | — | | | | | | 0.01 | | | | | | — | | | | | | — | | |
Equity-based compensation expense(b)
|
| | | | 0.08 | | | | | | 0.01 | | | | | | 0.48 | | | | | | 0.01 | | | | | | 0.01 | | |
Acquisition-related expense(c)
|
| | | | 0.01 | | | | | | — | | | | | | 0.01 | | | | | | 0.02 | | | | | | 0.05 | | |
Integration expense(d)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.01 | | | | | | 0.02 | | |
Transaction related expenses(e)
|
| | | | 0.02 | | | | | | — | | | | | | 0.01 | | | | | | — | | | | | | — | | |
Severance expense(f)
|
| | | | — | | | | | | — | | | | | | 0.01 | | | | | | 0.02 | | | | | | 0.01 | | |
Reorganization expense(g)
|
| | | | — | | | | | | — | | | | | | 0.01 | | | | | | — | | | | | | — | | |
Executive recruiting expense(j)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.01 | | | | | | — | | |
Income tax expense impact of adjustments(k)
|
| | | | (0.01) | | | | | | — | | | | | | 0.01 | | | | | | 0.01 | | | | | | 0.02 | | |
Adjusted Diluted Earnings (Loss) Per Share
|
| | | $ | 0.09 | | | | | $ | 0.04 | | | | | $ | 0.17 | | | | | $ | 0.01 | | | | | $ | (0.14) | | |
Diluted weighted average common shares outstanding
|
| | | | 147,323,724 | | | | | | 132,407,786 | | | | | | 133,247,212 | | | | | | 132,407,786 | | | | | | 132,407,786 | | |
Effect of potentially dilutive shares outstanding(l)
|
| | | | 4,952,002 | | | | | | — | | | | | | 229,383 | | | | | | — | | | | | | — | | |
Diluted weighted average common shares outstanding
|
| | | | 152,275,726 | | | | | | 132,407,786 | | | | | | 133,476,595 | | | | | | 132,407,786 | | | | | | 132,407,786 | | |
|
| | |
AS OF
JUNE 30, 2021 |
| |||||||||
| | |
ACTUAL
|
| |
AS ADJUSTED
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 267,757 | | | | | $ | 401,153 | | |
Long term debt, including current portion of long-term debt: | | | | | | | | | | | | | |
Credit Agreements:
|
| | | | | | | | | | | | |
Term loans
|
| | | $ | 302,000 | | | | | $ | 302,000 | | |
Revolving credit facility
|
| | | | — | | | | | | — | | |
Debt issuance costs
|
| | | | (6,358) | | | | | | (6,358) | | |
Total debt
|
| | | | 295,642 | | | | | | 295,642 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value, voting common stock; 600,000,000
shares authorized, 152,864,921 shares issued and outstanding, actual, 157,364,921 shares issued and outstanding, as adjusted |
| | | | 1,529 | | | | | | 1,574 | | |
Additional paid-in capital
|
| | | | 897,209 | | | | | | 1,030,560 | | |
Accumulated deficit
|
| | | | (64,143) | | | | | | (64,143) | | |
Accumulated other comprehensive loss
|
| | | | (85) | | | | | | (85) | | |
Total stockholders’ equity
|
| | | | 834,510 | | | | | | 967,906 | | |
Total capitalization
|
| | | $ | 1,130,152 | | | | | $ | 1,263,548 | | |
|
NAME
|
| |
AGE
|
| |
POSITION
|
| |||
William F. Feehery
|
| | | | 51 | | | | Chief Executive Officer and Director | |
M. Andrew Schemick
|
| | | | 47 | | | | Chief Financial Officer | |
Robert Aspbury
|
| | | | 49 | | | | President, Simcyp | |
Justin Edge
|
| | | | 52 | | | | President, Regulatory and Access | |
Leif E. Pedersen
|
| | | | 57 | | | | President, Software | |
Craig R. Rayner
|
| | | | 47 | | | | President, Integrated Drug Development | |
Richard M. Traynor
|
| | | | 49 | | | | Senior Vice President and General Counsel | |
Jieun W. Choe
|
| | | | 46 | | | | Chief Strategy and Marketing Officer | |
Nicolette D. Sherman
|
| | | | 52 | | | | Chief Human Resources Officer | |
Sherilyn S. McCoy
|
| | | | 62 | | | | Chairman of the Board | |
James E. Cashman III
|
| | | | 67 | | | | Director | |
Eric C. Liu
|
| | | | 44 | | | | Director | |
Stephen M. McLean
|
| | | | 63 | | | | Director | |
Mason P. Slaine
|
| | | | 68 | | | | Director | |
Matthew Walsh
|
| | | | 54 | | | | Director | |
Ethan Waxman
|
| | | | 32 | | | | Director | |
Carol G. Gallagher
|
| | | | 57 | | | | Director | |
Cynthia Collins
|
| | | | 63 | | | | Director | |
Nancy Killefer
|
| | | | 67 | | | | Director | |
| | |
SHARES BENEFICIALLY
OWNED PRIOR TO THE OFFERING |
| |
SHARES BENEFICIALLY
OWNED AFTER THE OFFERING |
| ||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
IF UNDERWRITERS’ OPTION
TO PURCHASE ADDITIONAL SHARES IS NOT EXERCISED |
| |
IF UNDERWRITERS’ OPTION
TO PURCHASE ADDITIONAL SHARES IS EXERCISED IN FULL |
| ||||||||||||||||||||||||||||||
NAME OF BENEFICIAL OWNER
|
| |
SHARES
|
| |
PERCENTAGE
|
| |
SHARES
OFFERED HEREBY |
| |
SHARES
|
| |
PERCENTAGE
|
| |
SHARES
OFFERED HEREBY |
| |
SHARES
|
| |
PERCENTAGE
|
| ||||||||||||||||||||||||
5% Stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EQT Investor(1)
|
| | | | 58,971,229 | | | | | | 38.6% | | | | | | 11,222,533 | | | | | | 47,748,696 | | | | | | 30.3% | | | | | | 13,394,635 | | | | | | 45,576,594 | | | | | | 29.0% | | |
Mubadala Investor(2)
|
| | | | 9,615,384 | | | | | | 6.3% | | | | | | — | | | | | | 9,615,384 | | | | | | 6.1% | | | | | | — | | | | | | 9,615,384 | | | | | | 6.1% | | |
Arsenal Investors(3)
|
| | | | 8,269,675 | | | | | | 5.4% | | | | | | 1,573,762 | | | | | | 6,695,913 | | | | | | 4.3% | | | | | | 1,878,361 | | | | | | 6,391,314 | | | | | | 4.1% | | |
Directors and Named Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
William F. Feehery(4)
|
| | | | 2,996,476 | | | | | | 2.0% | | | | | | — | | | | | | 2,996,476 | | | | | | 1.9% | | | | | | — | | | | | | 2,996,476 | | | | | | 1.9% | | |
Leif E. Pedersen(5)
|
| | | | 256,118 | | | | | | * | | | | | | — | | | | | | 256,118 | | | | | | * | | | | | | — | | | | | | 256,118 | | | | | | * | | |
M. Andrew Schemick(6)
|
| | | | 662,044 | | | | | | * | | | | | | — | | | | | | 662,044 | | | | | | * | | | | | | — | | | | | | 662,044 | | | | | | * | | |
Sherilyn S. McCoy
|
| | | | 614,084 | | | | | | * | | | | | | — | | | | | | 614,084 | | | | | | * | | | | | | — | | | | | | 614,084 | | | | | | * | | |
James E. Cashman III(7)
|
| | | | 476,723 | | | | | | * | | | | | | — | | | | | | 476,723 | | | | | | * | | | | | | — | | | | | | 476,723 | | | | | | * | | |
Eric C. Liu(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stephen M. McLean
|
| | | | 22,000 | | | | | | * | | | | | | — | | | | | | 22,000 | | | | | | * | | | | | | — | | | | | | 22,000 | | | | | | * | | |
Mason P. Slaine(9)
|
| | | | 2,732,555 | | | | | | 1.8% | | | | | | 520,019 | | | | | | 2,212,536 | | | | | | 1.4% | | | | | | 620,668 | | | | | | 2,111,887 | | | | | | 1.3% | | |
Matthew Walsh(10)
|
| | | | 172,901 | | | | | | * | | | | | | — | | | | | | 172,901 | | | | | | * | | | | | | — | | | | | | 172,901 | | | | | | * | | |
Ethan Waxman(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Carol G. Gallagher
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cynthia Collins
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nancy Killefer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All directors and executive officers as a group (19 persons)(11)
|
| | | | 9,617,091 | | | | | | 6.3% | | | | | | 520,019 | | | | | | 9,097,072 | | | | | | 5.8% | | | | | | 620,668 | | | | | | 8,996,423 | | | | | | 5.7% | | |
Other Selling Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Santo Holding (Deutschland) GmbH(12)
|
| | | | 4,134,839 | | | | | | 2.7% | | | | | | 786,881 | | | | | | 3,347,958 | | | | | | 2.1% | | | | | | 939,181 | | | | | | 3,195,658 | | | | | | 2.0% | | |
Sampension Private Equity K/S(13)
|
| | | | 2,108,933 | | | | | | 1.4% | | | | | | 401,341 | | | | | | 1,707,592 | | | | | | 1.1% | | | | | | 479,020 | | | | | | 1,629,913 | | | | | | 1.0% | | |
Kirkbi Invest A/S(14)
|
| | | | 2,108,767 | | | | | | 1.4% | | | | | | 401,309 | | | | | | 1,707,458 | | | | | | 1.1% | | | | | | 478,982 | | | | | | 1,629,785 | | | | | | 1.0% | | |
Monte Rosa Opportunities, SICAV-SIF(15)
|
| | | | 1,419,076 | | | | | | * | | | | | | 270,058 | | | | | | 1,149,018 | | | | | | * | | | | | | 322,327 | | | | | | 1,096,749 | | | | | | * | | |
Howard Hughes Medical Institute(16)
|
| | | | 1,166,942 | | | | | | * | | | | | | 222,075 | | | | | | 944,867 | | | | | | * | | | | | | 265,057 | | | | | | 901,885 | | | | | | * | | |
Additional selling stockholders (2 persons)
|
| | | | 536,101 | | | | | | * | | | | | | 102,022 | | | | | | 434,079 | | | | | | * | | | | | | 121,769 | | | | | | 414,332 | | | | | | * | | |
NAME
|
| |
NUMBER OF SHARES
|
| |||
Jefferies LLC
|
| | | | 5,351,517 | | |
Morgan Stanley & Co. LLC
|
| | | | 5,351,515 | | |
BofA Securities, Inc.
|
| | | | 5,351,515 | | |
William Blair & Company, L.L.C.
|
| | | | 1,420,363 | | |
Credit Suisse Securities (USA) LLC
|
| | | | 1,104,727 | | |
Barclays Capital Inc.
|
| | | | 1,104,727 | | |
Capital One Securities, Inc.
|
| | | | 315,636 | | |
Total:
|
| | | | 20,000,000 | | |
|
| | |
PER
SHARE |
| |
TOTAL
|
| ||||||||||||
| | |
NO EXERCISE
|
| |
FULL
EXERCISE |
| ||||||||||||
Public offering price
|
| | | $ | 31.000 | | | | | $ | 620,000,000 | | | | | $ | 713,000,000 | | |
Underwriting discount to be paid by: | | | | | |||||||||||||||
Us
|
| | | $ | 1.201 | | | | | $ | 5,404,500 | | | | | $ | 5,404,500 | | |
The selling stockholders
|
| | | $ | 1.201 | | | | | $ | 18,615,500 | | | | | $ | 22,218,500 | | |
Proceeds, before expenses, to us
|
| | | $ | 29.799 | | | | | $ | 134,095,500 | | | | | $ | 134,095,500 | | |
Proceeds, before expenses, to selling stockholders
|
| | | $ | 29.799 | | | | | $ | 461,884,500 | | | | | $ | 551,281,500 | | |