The section of the Registration Statement beginning on page 252 entitled: Discounted Cash Flow
Analysis is amended and supplemented as follows:
The fourth paragraph on page 253 is amended to add the following sentence at the end
thereof:
Perella Weinberg noted that, assuming a perpetuity growth rate of 2.5% and a 7.5% discount rate, the present value of the terminal value of
Ortho was approximately $7,748 million and approximately $7,639 million based on the Ortho Forecasts and the Quidel Management Projections for Ortho, respectively.
The fourth paragraph on page 254 is amended to add the following sentence at the end thereof:
Perella Weinberg noted that, assuming a perpetuity growth rate of 2.5% and a 7.5% discount rate, the present value of the terminal value of Quidel was
approximately $7,120 million, approximately $6,031 million and approximately $2,659 million based on the Quidel Management Projections for Quidel (Case 1), the Quidel Management Projections for Quidel (Case 2) and the Consensus
Estimates, respectively.
The section of the Registration Statement beginning on page 262 entitled: Quidel Management Projections for
Quidel is amended and supplemented as follows:
Footnote two on page 263 is amended and restated in its entirety to read as follows:
(2) Unlevered Free Cash Flow is calculated as EBITDA less the following estimates of taxes and capital expenditures, and adjusted for the following estimates
of changes in net working capital.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021E |
|
|
2022E |
|
|
2023E |
|
|
2024E |
|
|
2025E |
|
|
2026E |
|
|
Terminal 2026E |
|
Case I Projections of Quidel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes |
|
|
(140 |
) |
|
|
(78 |
) |
|
|
(103 |
) |
|
|
(149 |
) |
|
|
(197 |
) |
|
|
(191 |
) |
|
|
(135 |
) |
Capital Expenditures |
|
|
(266 |
) |
|
|
(150 |
) |
|
|
(100 |
) |
|
|
(100 |
) |
|
|
(100 |
) |
|
|
(80 |
) |
|
|
(80 |
) |
Change in Net Working Capital |
|
|
109 |
|
|
|
85 |
|
|
|
33 |
|
|
|
(27 |
) |
|
|
(32 |
) |
|
|
19 |
|
|
|
6 |
|
Case 2 Projections of Quidel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes |
|
|
(140 |
) |
|
|
(78 |
) |
|
|
(83 |
) |
|
|
(112 |
) |
|
|
(150 |
) |
|
|
(150 |
) |
|
|
(116 |
) |
Capital Expenditures |
|
|
(266 |
) |
|
|
(150 |
) |
|
|
(100 |
) |
|
|
(100 |
) |
|
|
(100 |
) |
|
|
(80 |
) |
|
|
(80 |
) |
Change in Net Working Capital |
|
|
109 |
|
|
|
85 |
|
|
|
56 |
|
|
|
(8 |
) |
|
|
(16 |
) |
|
|
3 |
|
|
|
1 |
|
The section of the Registration Statement beginning on page 264 entitled: Ortho Management Projections for
Ortho is amended and supplemented as follows:
Footnote three on page 265 is amended and restated in its entirety to read as follows:
(3) Unlevered Free Cash Flow was calculated by J.P. Morgan, for purposes of its discounted cash flow analysis and based on estimates provided by Ortho
management, as future cash flows generated by an asset without including in such calculation any debt servicing costs. Specifically, unlevered free cash flow for this purpose represents Adjusted EBITDA less the following estimates of public company
addbacks, taxes, capital expenditures, increases in net working capital and reagent rental instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022E |
|
|
2023E |
|
|
2024E |
|
|
2025E |
|
|
2026E |
|
Public Company Addbacks |
|
|
44 |
|
|
|
19 |
|
|
|
10 |
|
|
|
10 |
|
|
|
10 |
|
Taxes |
|
|
44 |
|
|
|
58 |
|
|
|
71 |
|
|
|
84 |
|
|
|
105 |
|
Capital Expenditures |
|
|
60 |
|
|
|
60 |
|
|
|
60 |
|
|
|
60 |
|
|
|
60 |
|
Increases in Net Working Capital |
|
|
16 |
|
|
|
10 |
|
|
|
10 |
|
|
|
10 |
|
|
|
10 |
|
Reagent Rental Instruments |
|
|
135 |
|
|
|
140 |
|
|
|
140 |
|
|
|
140 |
|
|
|
140 |
|
For purposes of its discounted cash flow analyses and based on estimates provided by Ortho management, Perella Weinberg
calculated Unlevered Free Cash Flow of Ortho for this purpose as EBITDA less taxes, plus depreciation and amortization, and less capital expenditures and increases in net working capital, resulting in Unlevered Free Cash Flow of approximately
$313 million, $284 million, $337 million, $382 million, $425 million, $476 million and $523 million for 2021E, 2022E, 2023E, 2024E, 2025E, 2026E and the terminal year, respectively.