| | | | | 1 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 13 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 71 | | | |
| | | | | 127 | | | |
| | | | | 133 | | | |
| | | | | 135 | | | |
| | | | | 207 | | | |
| | | | | 209 | | | |
| | | | | 223 | | | |
| | | | | 224 | | | |
| | | | | 230 | | | |
| | | | | 237 | | | |
| | | | | 243 | | | |
| | | | | 259 | | | |
| | | | | 281 | | | |
| | | | | 299 | | | |
| | | | | 311 | | | |
| | | | | 322 | | | |
| | | | | 327 | | | |
| | | | | 331 | | | |
| | | | | 337 | | | |
| | | | | 338 | | | |
| | | | | 339 | | | |
| | | | | 343 | | | |
| | | | | 343 | | | |
| | | | | 344 | | | |
| | | | | 345 | | | |
| | | | | 345 | | | |
| | | | | 345 | | | |
| | | | | 345 | | | |
| | | | | 345 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | |
| | | | | D-1 | | | |
| | | | | E-1 | | | |
| | | | | F-1 | | | |
| | | | | G-1 | | | |
| | | | | H-1 | | | |
| | | | | I-1 | | | |
| | | | | J-1 | | | |
| | | | | K-1 | | | |
| | | | | L-1 | | | |
| | | | | M-1 | | | |
| | | | | N-1 | | | |
| | | | | O-1 | | | |
| | | | | P-1 | | | |
| | | | | Q-1 | | | |
| | | | | R-1 | | | |
| | | | | S-1 | | |
| | |
Securities
held by Sponsor Group |
| |
Sponsor Cost
at CCNB’s initial public offering ($) |
| ||||||
CCNB Class A Ordinary Shares
|
| | | | — | | | | | | — | | |
Founder Shares
|
| | | | 25,580,000 | | | | | $ | 25,000(1) | | |
Private Placement Warrants(2)
|
| | | | 18,560,000 | | | | | $ | 18,560,000 | | |
Total | | | | | | | | | | $ | 18,585,000 | | |
| | |
Securities
held by Sponsor Group Following the Closing |
| |
Value per
Security ($) |
| |
Sponsor Group
Cost at Closing ($) |
| |
Total Value
($) |
| ||||||||||||
Shares of New CCNB Class A Common Stock Issued Pursuant to the PIPE Investment
|
| | | | 10,000,000 | | | | | $ | 9.96 | | | | | $ | 100,000,000 | | | | | $ | 99,600,000 | | |
Shares of New CCNB Class A Common Stock Issued Pursuant to the Forward Purchase
|
| | | | 20,000,000 | | | | | $ | 9.96 | | | | | $ | 200,000,000 | | | | | $ | 199,200,000 | | |
Shares of New CCNB Class A Common Stock Issued Upon Conversion of the Founder Shares(1)
|
| | | | 25,580,000 | | | | | $ | 9.96 | | | | | | — | | | | | $ | 254,776,800 | | |
Shares of New CCNB Class A Common Stock Issued pursuant to the Backstop(2)
|
| | | | 30,000,000 | | | | | $ | 9.96 | | | | | $ | 300,000,000 | | | | | $ | 298,800,000 | | |
New CCNB Warrants Issued Pursuant to the Forward Purchase
|
| | | | 3,750,000 | | | | | $ | 0.39 | | | | | | — | | | | | $ | 1,462,500 | | |
Private Placement Warrants(3)
|
| | | | 19,410,000 | | | | | $ | 0.39 | | | | | | — | | | | | $ | 7,569,900 | | |
Total | | | | | | | | | | | | | | | | $ | 600,000,000 | | | | | $ | 861,409,200 | | |
| | |
Source of
Funds |
| |||
| | |
(in millions)
|
| |||
Existing Cash held in Trust Account(2)
|
| | | $ | 828.8 | | |
Forward Purchase Agreement
|
| | | | 200.0 | | |
PIPE Investment
|
| | | | 225.0 | | |
Backstop
|
| | | | — | | |
Balance Sheet Cash(2)
|
| | | | 210.8 | | |
Total Sources
|
| | | $ | 1,464.7 | | |
| | |
Uses
|
| |||
| | |
(in millions)
|
| |||
Existing Debt Paydown
|
| | | $ | 651.0 | | |
Shareholder Redemptions
|
| | | | — | | |
Preferred Paydown(3)
|
| | | | 602.6 | | |
Cash to New CCNB Balance Sheet
|
| | | | 104.0 | | |
Estimated Transaction Fees and Expenses(4)
|
| | | | 107.1 | | |
Total Uses
|
| | | $ | 1,464.7 | | |
| | |
Source of
Funds |
| |||
| | |
(in millions)
|
| |||
Existing Cash held in Trust Account(2)
|
| | | $ | 828.8 | | |
Forward Purchase Agreement
|
| | | | 200.0 | | |
PIPE Investment
|
| | | | 225.0 | | |
Backstop
|
| | | | 300.0 | | |
Balance Sheet Cash(2)
|
| | | | 210.8 | | |
Total Sources
|
| | | $ | 1,764.7 | | |
| | |
Uses
|
| |||
| | |
(in millions)
|
| |||
Existing Debt Paydown
|
| | | $ | 309.3 | | |
Shareholder Redemptions(3)
|
| | | | 641.7 | | |
Preferred Paydown(4)
|
| | | | 602.6 | | |
Cash to New CCNB Balance Sheet
|
| | | | 104.0 | | |
| | |
Uses
|
| |||
| | |
(in millions)
|
| |||
Estimated Transaction Fees and Expenses(5)
|
| | | | 107.1 | | |
Total Uses
|
| | | $ | 1,764.7 | | |
|
Trading Date
|
| |
Units
(PRPB.U) |
| |
Public
Shares (PRPB) |
| |
Public
Warrants (PRPB WS) |
| |||||||||
December 9, 2021
|
| | | $ | 10.18 | | | | | $ | 9.89 | | | | | $ | 1.10 | | |
| | |
Securities
held by Sponsor Group |
| |
Sponsor Cost
at CCNB’s initial public offering ($) |
| ||||||
CCNB Class A Ordinary Shares
|
| | | | — | | | | | | — | | |
Founder Shares
|
| | | | 25,580,000 | | | | | $ | 25,000(1) | | |
Private Placement Warrants(2)
|
| | | | 18,560,000 | | | | | $ | 18,560,000 | | |
Total | | | | | | | | | | $ | 18,585,000 | | |
| | |
Securities
held by Sponsor Group Following the Closing |
| |
Value per
Security ($) |
| |
Sponsor Group
Cost at Closing ($) |
| |
Total
Value ($) |
| ||||||||||||
Shares of New CCNB Class A Common Stock Issued Pursuant to the PIPE Investment
|
| | | | 10,000,000 | | | | | $ | 9.96 | | | | | $ | 100,000,000 | | | | | $ | 99,600,000 | | |
Shares of New CCNB Class A Common Stock Issued Pursuant to the Forward Purchase
|
| | | | 20,000,000 | | | | | $ | 9.96 | | | | | $ | 200,000,000 | | | | | $ | 199,200,000 | | |
Shares of New CCNB Class A Common Stock Issued Upon Conversion of the Founder Shares(1)
|
| | | | 25,580,000 | | | | | $ | 9.96 | | | | | | — | | | | | $ | 254,776,800 | | |
Shares of New CCNB Class A Common Stock Issued pursuant to the Backstop(2)
|
| | | | 30,000,000 | | | | | $ | 9.96 | | | | | $ | 300,000,000 | | | | | $ | 298,800,000 | | |
New CCNB Warrants Issued Pursuant to the Forward Purchase
|
| | | | 3,750,000 | | | | | $ | 0.39 | | | | | | — | | | | | $ | 1,462,500 | | |
Private Placement Warrants(3)
|
| | | | 19,410,000 | | | | | $ | 0.39 | | | | | | — | | | | | $ | 7,569,900 | | |
Total | | | | | | | | | | | | | | | | $ | 600,000,000 | | | | | $ | 861,409,200 | | |
| | |
Assuming
No Redemption(1) |
| |
Assuming
Illustrative Redemption(2) |
| |
Assuming
Contractual Maximum Redemption with Available Backstop(3) |
| |
Assuming
Contractual Maximum Redemption with No Backstop(4) |
| |
Assuming
Charter Redemption Limitation(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
Shareholders
|
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| ||||||||||||||||||||||||||||||
CCNB’s public stockholders
|
| | | | 82,800,000 | | | | | | 19.4% | | | | | | 41,400,000 | | | | | | 10.0% | | | | | | 18,698,693 | | | | | | 4.8% | | | | | | 48,668,896 | | | | | | 12.4% | | | | | | 499,504 | | | | | | 0.1% | | |
Sponsor Group and the
Independent Directors(6) |
| | | | 55,700,000 | | | | | | 13.1% | | | | | | 85,700,000 | | | | | | 20.7% | | | | | | 85,700,000 | | | | | | 21.9% | | | | | | 55,700,000 | | | | | | 14.2% | | | | | | 85,700,000 | | | | | | 21.9% | | |
Multiply Group Permitted Equity Financing(7)
|
| | | | 7,500,000 | | | | | | 1.8% | | | | | | 7,500,000 | | | | | | 1.8% | | | | | | 7,500,000 | | | | | | 1.9% | | | | | | 7,500,000 | | | | | | 1.9% | | | | | | 7,500,000 | | | | | | 1.9% | | |
New CCNB Warrants(8)
|
| | | | 43,860,000 | | | | | | 10.3% | | | | | | 43,860,000 | | | | | | 10.6% | | | | | | 43,860,000 | | | | | | 11.2% | | | | | | 43,860,000 | | | | | | 11.2% | | | | | | 43,860,000 | | | | | | 11.2% | | |
| | |
Assuming
No Redemption(1) |
| |
Assuming
Illustrative Redemption(2) |
| |
Assuming
Contractual Maximum Redemption with Available Backstop(3) |
| |
Assuming
Contractual Maximum Redemption with No Backstop(4) |
| |
Assuming
Charter Redemption Limitation(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
Shareholders
|
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| ||||||||||||||||||||||||||||||
Getty Images Stockholders(9)
|
| | | | 235,943,716 | | | | | | 55.4% | | | | | | 235,943,716 | | | | | | 56.9% | | | | | | 235,943,716 | | | | | | 60.2% | | | | | | 235,943,716 | | | | | | 60.2% | | | | | | 254,161,000 | | | | | | 64.9% | | |
Total Shares Outstanding Including New CCNB Warrants
|
| | | | 425,803,716 | | | | | | 100.0% | | | | | | 414,403,716 | | | | | | 100.0% | | | | | | 391,702,409 | | | | | | 100.0% | | | | | | 391,672,612 | | | | | | 100.0% | | | | | | 391,720,504(10) | | | | | | 100.0% | | |
|
| | |
Assuming
No Redemption(1) |
| |
Assuming
Illustrative Redemption(2) |
| |
Assuming
Contractual Maximum Redemption with Available Backstop(3) |
| |
Assuming
Contractual Maximum Redemption with No Backstop(4) |
| |
Assuming
Charter Redemption Limitation(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
Additional
Dilution Sources |
| |
Ownership
in Shares |
| |
Equity
%(11) |
| |
Ownership
in Shares |
| |
Equity
%(11) |
| |
Ownership
in Shares |
| |
Equity
%(11) |
| |
Ownership
in Shares |
| |
Equity
%(11) |
| |
Ownership
in Shares |
| |
Equity
%(11) |
| ||||||||||||||||||||||||||||||
Earn-Out Shares
|
| | | | 59,000,000 | | | | | | 11.1% | | | | | | 59,000,000 | | | | | | 11.4% | | | | | | 59,000,000 | | | | | | 11.9% | | | | | | 59,000,000 | | | | | | 11.8% | | | | | | 59,000,000 | | | | | | 11.9% | | |
Shares Repurchased
from Vested Options Exercise Proceeds(12) |
| | | | 8,593,520 | | | | | | 1.6% | | | | | | 8,593,520 | | | | | | 1.7% | | | | | | 8,593,520 | | | | | | 1.7% | | | | | | 8,593,520 | | | | | | 1.7% | | | | | | 8,593,520 | | | | | | 1.7% | | |
Equity Incentive Plan | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2022 EIP
|
| | | | 27,318,706 | | | | | | 5.1% | | | | | | 26,748,706 | | | | | | 5.1% | | | | | | 25,613,641 | | | | | | 5.2% | | | | | | 25,612,151 | | | | | | 5.2% | | | | | | 25,614,545 | | | | | | 5.2% | | |
2022 ESPP
|
| | | | 5,000,000 | | | | | | 0.9% | | | | | | 5,000,000 | | | | | | 1.0% | | | | | | 5,000,000 | | | | | | 1.0% | | | | | | 5,000,000 | | | | | | 1.0% | | | | | | 5,000,000 | | | | | | 1.0% | | |
2022 EOP
|
| | | | 6,000,000 | | | | | | 1.1% | | | | | | 6,000,000 | | | | | | 1.2% | | | | | | 6,000,000 | | | | | | 1.2% | | | | | | 6,000,000 | | | | | | 1.2% | | | | | | 6,000,000 | | | | | | 1.2% | | |
Total Additional Dilution Sources
|
| | | | 105,912,226 | | | | | | 19.9% | | | | | | 105,342,226 | | | | | | 20.3% | | | | | | 104,207,161 | | | | | | 21.0% | | | | | | 104,205,671 | | | | | | 21.0% | | | | | | 104,208,065 | | | | | | 21.0% | | |
| | |
Assuming
No Redemption(1) |
| |
Assuming
Illustrative Redemption(2) |
| |
Assuming
Contractual Maximum Redemption with Available Backstop(3) |
| |
Assuming
Contractual Maximum Redemption with No Backstop(4) |
| |
Assuming
Charter Redemption Limitation(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
Deferred Discount
|
| |
Amount
($) |
| |
% of
Trust Account |
| |
Amount
($) |
| |
% of
Trust Account |
| |
Amount
($) |
| |
% of
Trust Account |
| |
Amount
($) |
| |
% of
Trust Account |
| |
Amount
($) |
| |
% of
Trust Account |
| ||||||||||||||||||||||||||||||
Effective Deferred Discount(13)
|
| | | | 28,980,000 | | | | | | 3.5% | | | | | | 28,980,000 | | | | | | 7.0% | | | | | | 28,980,000 | | | | | | 15.5% | | | | | | 28,980,000 | | | | | | 6.0% | | | | | | 28,980,000 | | | | | | 579.6% | | |
| | |
Per Share Value
|
| |||
Trust Value
|
| | | $ | 828,823,235 | | |
Total Class A Ordinary Shares
|
| | | | 82,800,000 | | |
Trust Value Per Class A Ordinary Shares
|
| | | $ | 10.01 | | |
| | |
Assuming
No Redemption(1) |
| |
Assuming
Illustrative Redemption(2) |
| |
Assuming
Contractual Maximum Redemption with Available Backstop(3) |
| |
Assuming
Contractual Maximum Redemption with No Backstop(4) |
| |
Assuming
Charter Redemption Limitation(5) |
| |||||||||||||||
Redemptions ($)
|
| | | $ | — | | | | | $ | 414,411,618 | | | | | $ | 641,650,394 | | | | | $ | 341,650,387 | | | | | $ | 823,823,234 | | |
Redemptions (Shares)
|
| | | | — | | | | | | 41,400,000 | | | | | | 64,101,307 | | | | | | 34,131,104 | | | | | | 82,300,497 | | |
Effective Deferred
Discount |
| | | $ | 28,980,000 | | | | | $ | 28,980,000 | | | | | $ | 28,980,000 | | | | | $ | 28,980,000 | | | | | $ | 28,980,000 | | |
Cash Left in Trust Account following Redemptions minus Effective Deferred Discount
|
| | | $ | 799,843,235 | | | | | $ | 385,431,617 | | | | | $ | 158,192,841 | | | | | $ | 458,192,848 | | | | | | N/A(14) | | |
| | |
Assuming
No Redemption(1) |
| |
Assuming
Illustrative Redemption(2) |
| |
Assuming
Contractual Maximum Redemption with Available Backstop(3) |
| |
Assuming
Contractual Maximum Redemption with No Backstop(4) |
| |
Assuming
Charter Redemption Limitation(5) |
| |||||||||||||||
Outstanding Class A
Ordinary Shares Following Redemption |
| | | | 82,800,000 | | | | | | 41,400,000 | | | | | | 18,698,693 | | | | | | 48,668,896 | | | | | | 499,504 | | |
Trust Value Per Share
|
| | | $ | 9.66 | | | | | $ | 9.31 | | | | | $ | 8.46 | | | | | $ | 9.41 | | | | | | N/A(14) | | |