| | | | | ii | | | |
| | | | | v | | | |
| | | | | v | | | |
| | | | | x | | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 52 | | | |
| | | | | 75 | | | |
| | | | | 90 | | | |
| | | | | 102 | | | |
| | | | | 121 | | | |
| | | | | 125 | | | |
| | | | | 129 | | | |
| | | | | 134 | | | |
| | | | | 145 | | | |
| | | | | 148 | | | |
| | | | | 153 | | | |
| | | | | 153 | | | |
| | | | | 154 | | | |
| | | | | 154 | | | |
| | | | | F-1 | | |
| | |
Shares
|
| |
%
|
| ||||||
CCNB’s public shareholders
|
| | | | 508,311 | | | | | | 0.2% | | |
Backstop
|
| | | | 30,000,000 | | | | | | 9.4% | | |
Sponsor and NBOKS(1)(2)
|
| | | | 40,560,000 | | | | | | 12.7% | | |
PIPE Investors
|
| | | | 36,000,000 | | | | | | 11.3% | | |
Getty Images Stockholders
|
| | | | 211,938,915 | | | | | | 66.4% | | |
Pro Forma Common Stock(3)(4)(5)
|
| | | | 319,007,226 | | | | | | 100.0% | | |
| | |
Getty
Images (Historical) |
| |
CCNB
(Historical) |
| |
Transaction
Accounting Adjustments (Note 3) |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 213,803 | | | | | $ | 3 | | | | | $ | 829,905 | | | |
(a)
|
| | | $ | 65,437 | | |
| | | | | | | | | | | | | | | | | (28,980) | | | |
(b)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (68,159) | | | |
(c)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (132) | | | |
(d)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 360,000 | | | |
(e)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 200,000 | | | |
(f)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (614,996) | | | |
(i)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (300,000) | | | |
(l)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (850) | | | |
(m)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (825,157) | | | |
(o)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 300,000 | | | |
(p)
|
| | | | | | |
Restricted cash
|
| | | | 4,568 | | | | | | — | | | | | | | | | | | | | | | 4,568 | | |
Accounts receivable
|
| | | | 130,702 | | | | | | — | | | | | | | | | | | | | | | 130,702 | | |
Prepaid expenses
|
| | | | 11,101 | | | | | | 77 | | | | | | | | | | | | | | | 11,178 | | |
Taxes receivable
|
| | | | 8,350 | | | | | | — | | | | | | | | | | | | | | | 8,350 | | |
Other current assets
|
| | | | 16,749 | | | | | | — | | | | | | (8,163) | | | |
(c)
|
| | | | 8,586 | | |
Total current assets
|
| | | | 385,273 | | | | | | 80 | | | | | | (156,532) | | | | | | | | | 228,821 | | |
Investment and cash held in Trust Account
|
| | | | — | | | | | | 829,905 | | | | | | (829,905) | | | |
(a)
|
| | | | — | | |
Property and equipment, net
|
| | | | 167,040 | | | | | | — | | | | | | | | | | | | | | | 167,040 | | |
Right of use assets
|
| | | | 49,959 | | | | | | | | | | | | | | | | | | | | | 49,959 | | |
Goodwill
|
| | | | 1,502,651 | | | | | | — | | | | | | | | | | | | | | | 1,502,651 | | |
Identifiable intangible assets, net
|
| | | | 436,466 | | | | | | — | | | | | | | | | | | | | | | 436,466 | | |
Deferred income taxes, net
|
| | | | 8,312 | | | | | | — | | | | | | | | | | | | | | | 8,312 | | |
Other long-term assets
|
| | | | 45,342 | | | | | | — | | | | | | | | | | | | | | | 45,342 | | |
Total assets
|
| | | | 2,595,043 | | | | | | 829,985 | | | | | | (986,437) | | | | | | | | | 2,438,591 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 88,409 | | | | | | 17 | | | | | | | | | | | | | | | 88,426 | | |
Accrued expenses
|
| | | | 60,627 | | | | | | 878 | | | | | | (1,571) | | | |
(c)
|
| | | | 59,525 | | |
| | | | | | | | | | | | | | | | | (409) | | | |
(c)
|
| | | | | | |
Income taxes payable
|
| | | | 4,828 | | | | | | — | | | | | | | | | | | | | | | 4,828 | | |
Short-term debt, net
|
| | | | 6,672 | | | | | | — | | | | | | | | | | | | | | | 6,672 | | |
Deferred revenue
|
| | | | 165,207 | | | | | | — | | | | | | | | | | | | | | | 165,207 | | |
Total current liabilities
|
| | | | 325,743 | | | | | | 895 | | | | | | (1,980) | | | | | | | | | 324,658 | | |
Non-current accounts payable and accrued
expenses |
| | | | — | | | | | | 5,859 | | | | | | (5,727) | | | |
(c)
|
| | | | — | | |
| | | | | | | | | | | | | | | | | (132) | | | |
(d)
|
| | | | | | |
Working capital loan
|
| | | | | | | | | | 1,065 | | | | | | (1,065) | | | |
(m)
|
| | | | — | | |
Deferred underwriting commissions
|
| | | | — | | | | | | 28,980 | | | | | | (28,980) | | | |
(b)
|
| | | | — | | |
Derivative liabilities
|
| | | | — | | | | | | 34,408 | | | | | | 789 | | | |
(f)
|
| | | | 35,197 | | |
Long-term debt, net
|
| | | | 1,713,807 | | | | | | — | | | | | | (298,089) | | | |
(l)
|
| | | | 1,415,718 | | |
Lease liabilities
|
| | | | 49,113 | | | | | | — | | | | | | | | | | | | | | | 49,113 | | |
Deferred income taxes, net
|
| | | | 37,174 | | | | | | — | | | | | | | | | | | | | | | 37,174 | | |
Uncertain tax positions
|
| | | | 42,743 | | | | | | — | | | | | | | | | | | | | | | 42,743 | | |
Other long-term liabilities
|
| | | | 7,560 | | | | | | — | | | | | | | | | | | | | | | 7,560 | | |
Total liabilities
|
| | | | 2,176,140 | | | | | | 71,207 | | | | | | (335,184) | | | | | | | | | 1,912,163 | | |
| | |
Getty
Images (Historical) |
| |
CCNB
(Historical) |
| |
Transaction
Accounting Adjustments (Note 3) |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable preferred stock
|
| | | | 723,902 | | | | | | — | | | | | | 41,094 | | | |
(h)
|
| | | | — | | |
| | | | | | | | | | | | | | | | | (764,996) | | | |
(i)
|
| | | | | | |
Class A ordinary shares subject to possible redemption
|
| | | | — | | | | | | 829,805 | | | | | | (829,805) | | | |
(g)
|
| | | | — | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preference shares
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | — | | |
Ordinary shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A
|
| | | | — | | | | | | — | | | | | | 8 | | | |
(g)
|
| | | | — | | |
| | | | | | | | | | | | | | | | | (8) | | | |
(j)
|
| | | | | | |
Class B
|
| | | | — | | | | | | 3 | | | | | | (3) | | | |
(j)
|
| | | | — | | |
Getty Images Common Stock
|
| | | | 1,533 | | | | | | — | | | | | | (1,533) | | | |
(k)
|
| | | | — | | |
Company Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A
|
| | | | | | | | | | | | | | | | 4 | | | |
(e)
|
| | | | 33 | | |
| | | | | | | | | | | | | | | | | 2 | | | |
(f)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 2 | | | |
(i)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 10 | | | |
(j)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 20 | | | |
(k)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (8) | | | |
(o)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 3 | | | |
(p)
|
| | | | | | |
Class B
|
| | | | | | | | | | | | | | | | 1 | | | |
(j)
|
| | | | 1 | | |
Additional paid-in capital
|
| | | | 898,177 | | | | | | — | | | | | | (39,523) | | | |
(c)
|
| | | | 1,734,589 | | |
| | | | | | | | | | | | | | | | | 359,996 | | | |
(e)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 199,209 | | | |
(f)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 829,797 | | | |
(g)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (41,094) | | | |
(h)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 149,998 | | | |
(i)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 1,513 | | | |
(k)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (98,332) | | | |
(n)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (825,149) | | | |
(o)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 299,997 | | | |
(p)
|
| | | | | | |
Accumulated deficit
|
| | | | (1,141,373) | | | | | | (71,030) | | | | | | (1,575) | | | |
(c)
|
| | | | (1,144,859) | | |
| | | | | | | | | | | | | | | | | (27,517) | | | |
(c)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (1,911) | | | |
(l)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 215 | | | |
(m)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 98,332 | | | |
(n)
|
| | | | | | |
Accumulated other comprehensive loss
|
| | | | (111,766) | | | | | | — | | | | | | | | | | | | | | | (111,766) | | |
Total stockholders’ equity attributable to Getty Images/ the Company
|
| | | | (353,429) | | | | | | (71,027) | | | | | | 902,454 | | | | | | | | | 477,998 | | |
Noncontrolling interest
|
| | | | 48,430 | | | | | | — | | | | | | | | | | | | | | | 48,430 | | |
Total stockholders’ equity
|
| | | | (304,999) | | | | | | (71,027) | | | | | | 902,454 | | | | | | | | | 526,428 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 2,595,043 | | | | | $ | 829,985 | | | | | $ | (986,437) | | | | | | | | $ | 2,438,591 | | |
|
| | |
Getty
Images (Historical) |
| |
CCNB
(Historical) |
| |
Transaction
Accounting Adjustments (Note 3) |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Revenue
|
| | | $ | 464,305 | | | | | $ | — | | | | | | | | | | | | | | $ | 464,305 | | |
Operating expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost or revenue
|
| | | | 127,012 | | | | | | — | | | | | | | | | | | | | | | 127,012 | | |
Selling, general and administrative expense
|
| | | | 188,681 | | | | | | 3,791 | | | | | | (120) | | | |
(aa)
|
| | | | 192,352 | | |
Depreciation
|
| | | | 24,891 | | | | | | — | | | | | | | | | | | | | | | 24,891 | | |
Amortization
|
| | | | 24,110 | | | | | | — | | | | | | | | | | | | | | | 24,110 | | |
Restructuring costs
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | — | | |
Other operating expense – net
|
| | | | 3,568 | | | | | | — | | | | | | | | | | | | | | | 3,568 | | |
Operating expenses
|
| | |
|
368,262
|
| | | |
|
3,791
|
| | | |
|
(120)
|
| | | | | | |
|
371,933
|
| |
Income (loss) from operations
|
| | |
|
96,043
|
| | | |
|
(3,791)
|
| | | |
|
120
|
| | | | | | |
|
92,372
|
| |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (59,586) | | | | | | — | | | | | | 10,324 | | | |
(ee)
|
| | | | (49,262) | | |
Fair value adjustment for swaps & foreign currency exchange contract – net
|
| | | | 17,105 | | | | | | — | | | | | | | | | | | | | | | 17,105 | | |
Foreign exchange gain (losses) – net
|
| | | | 38,234 | | | | | | — | | | | | | | | | | | | | | | 38,234 | | |
Unrealized gain on investments held in Trust Account
|
| | | | — | | | | | | 1,289 | | | | | | (1,289) | | | |
(bb)
|
| | | | — | | |
Change in fair value of derivative liabilities
|
| | | | — | | | | | | 51,253 | | | | | | | | | | | | | | | 51,253 | | |
Other non-operating income (expense),
net |
| | | | 355 | | | | | | — | | | | | | | | | | | | | | | 355 | | |
Total other income (expense), net
|
| | | | (3,892) | | | | | | 52,542 | | | | | | 9,035 | | | | | | | | | 57,685 | | |
Income (loss) before income taxes
|
| | | | 92,151 | | | | | | 48,751 | | | | | | 9,155 | | | | | | | | | 150,057 | | |
Income tax expense
|
| | | | 28,349 | | | | |
|
—
|
| | | | | 2,289 | | | |
(hh)
|
| | | | 30,638 | | |
Net income (loss)
|
| | | $ | 63,802 | | | | | $ | 48,751 | | | | | $ | 6,866 | | | | | | | | $ | 119,419 | | |
Net income attributable to noncontrolling
interest |
| | | | 375 | | | | | | — | | | | | | | | | | | | | | | 375 | | |
Redeemable preferred stock dividend
|
| | | | 38,552 | | | | | | — | | | | | | (38,552) | | | |
(ii)
|
| | | | — | | |
Net income (loss) attributable to Getty Images/ the Company
|
| | | $ | 24,875 | | | | | $ | 48,751 | | | | | $ | 45,418 | | | | | | | | $ | 119,044 | | |
Weighted average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 153,321,585 | | | | | | | | | | | | | | | | | | | | | 319,007,226 | | |
Diluted
|
| | | | 174,452,848 | | | | | | | | | | | | | | | | | | | | | 341,484,766 | | |
Net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.16 | | | | | | | | | | | | | | | | | | | | $ | 0.37 | | |
Diluted
|
| | | $ | 0.14 | | | | | | | | | | | | | | | | | | | | $ | 0.35 | | |
| | |
Getty
Images (Historical) |
| |
CCNB
(Historical) |
| |
Accounting
Adjustments (Note 3) |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Revenue
|
| | | $ | 918,688 | | | | | $ | — | | | | | | | | | | | | | | $ | 918,688 | | |
Operating expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost or revenue
|
| | | | 248,152 | | | | | | — | | | | | | | | | | | | | | | 248,152 | | |
Selling, general and administrative expense
|
| | | | 367,704 | | | | | | 4,510 | | | | | | (240) | | | |
(aa)
|
| | | | 371,974 | | |
Depreciation
|
| | | | 51,099 | | | | | | — | | | | | | | | | | | | | | | 51,099 | | |
Amortization
|
| | | | 49,361 | | | | | | — | | | | | | | | | | | | | | | 49,361 | | |
Restructuring costs
|
| | | | (475) | | | | | | — | | | | | | | | | | | | | | | (475) | | |
Other operating expense – net
|
| | | | 861 | | | | | | — | | | | | | | | | | | | | | | 861 | | |
Operating expenses
|
| | |
|
716,702
|
| | | |
|
4,510
|
| | | |
|
(240)
|
| | | | | | |
|
720,972
|
| |
Income (loss) from operations
|
| | |
|
201,986
|
| | | |
|
(4,510)
|
| | | |
|
240
|
| | | | | | |
|
197,716
|
| |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (122,160) | | | | | | — | | | | | | 21,165 | | | |
(ee)
|
| | | | (100,995) | | |
Fair value adjustment for swaps & foreign currency exchange contract – net
|
| | | | 19,282 | | | | | | — | | | | | | | | | | | | | | | 19,282 | | |
Foreign exchange gain (losses) – net
|
| | | | 36,406 | | | | | | — | | | | | | | | | | | | | | | 36,406 | | |
Unrealized gain on investments held in Trust Account
|
| | | | — | | | | | | 325 | | | | | | (325) | | | |
(bb)
|
| | | | — | | |
Change in fair value of derivative liabilities
|
| | | | — | | | | | | 1,481 | | | | | | 215 | | | |
(gg)
|
| | | | 1,696 | | |
Other non-operating income (expense),
net |
| | | | 612 | | | | | | — | | | | | | (27,517) | | | |
(cc)
|
| | | | (30,391) | | |
| | | | | | | | | | | | | | | | | (1,575) | | | |
(dd)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (1,911) | | | |
(ff)
|
| | | | | | |
Total other income (expense), net
|
| | | | (65,860) | | | | | | 1,806 | | | | | | (9,948) | | | | | | | | | (74,002) | | |
Income (loss) before income taxes
|
| | | | 136,126 | | | | | | (2,704) | | | | | | (9,708) | | | | | | | | | 123,714 | | |
Income tax expense
|
| | | | 18,729 | | | | |
|
—
|
| | | | | (2,427) | | | |
(hh)
|
| | | | 16,302 | | |
Net income (loss)
|
| | | $ | 117,397 | | | | | $ | (2,704) | | | | | $ | (7,281) | | | | | | | | $ | 107,412 | | |
Net income attributable to noncontrolling
interest |
| | | | 329 | | | | | | — | | | | | | | | | | | | | | | 329 | | |
Redeemable preferred stock dividend
|
| | | | 71,393 | | | | | | — | | | | | | (71,393) | | | |
(ii)
|
| | | | 41,094 | | |
| | | | | | | | | | | | | | | | | 41,094 | | | |
(jj)
|
| | | | | | |
Net income (loss) attributable to Getty Images/ the Company
|
| | | $ | 45,675 | | | | | $ | (2,704) | | | | | $ | 23,018 | | | | | | | | $ | 65,989 | | |
Weighted average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 153,305,176 | | | | | | | | | | | | | | | | | | | | | 319,007,226 | | |