SUPPLEMENTAL DISCLOSURES
This supplemental information should be read in conjunction with the Registration Statement, including the balance of the sections entitled Ortho
Unaudited Forward-Looking Financial Information, Quidel Unaudited Forward-Looking Financial Information, Unaudited Pro Forma Synergy Estimates for Topco, and Discounted Cash Flow Analysis. Defined terms used
but not defined in the below disclosures have the meanings set forth in the Registration Statement. Without admitting in any way that the disclosures below are material or otherwise required by law, the Company makes the following amended and
supplemental disclosures.
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: