| | | | | 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 | | |
Diluted
|
| | | | 157,544,818 | | | | | | | | | | | | | | | | | | | | | 341,484,766 | | |
Net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.30 | | | | | | | | | | | | | | | | | | | | $ | 0.21 | | |
Diluted
|
| | | $ | 0.29 | | | | | | | | | | | | | | | | | | | | $ | 0.19 | | |
| | |
Six Months
Ended June 30, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
Pro forma net income attributable to the Company (in thousands)
|
| | | $ | 119,044 | | | | | $ | 65,989 | | |
Pro forma weighted average shares outstanding, basic
|
| | | | 319,007,226 | | | | | | 319,007,226 | | |
Pro forma net income per share, basic
|
| | | $ | 0.37 | | | | | $ | 0.21 | | |
Pro forma net income attributable to the Company (in thousands)
|
| | | $ | 119,044 | | | | | $ | 65,989 | | |
Pro forma weighted average shares outstanding, diluted
|
| | | | 341,484,766 | | | | | | 341,484,766 | | |
Pro forma net income per share, diluted
|
| | | $ | 0.35 | | | | | $ | 0.19 | | |
Pro forma weighted average shares calculation, basic and diluted | | | | | | | | | | | | | |
CCNB’s public shareholders
|
| | | | 508,311 | | | | | | 508,311 | | |
Backstop
|
| | | | 30,000,000 | | | | | | 30,000,000 | | |
Sponsor and NBOKS(1)
|
| | | | 40,560,000 | | | | | | 40,560,000 | | |
PIPE Investors
|
| | | | 36,000,000 | | | | | | 36,000,000 | | |
Getty Images Stockholders
|
| | | | 211,938,915 | | | | | | 211,938,915 | | |
Pro forma weighted average shares calculation, basic
|
| | | | 319,007,226 | | | | | | 319,007,226 | | |
Getty Images stock options
|
| | | | 22,477,540 | | | | | | 22,477,540 | | |
Pro forma weighted average shares calculation, diluted(2)(3)(4)(5)
|
| | | | 341,484,766 | | | | | | 341,484,766 | | |
| | |
June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
LTM total purchasing customers (thousands)
|
| | | | 843 | | | | | | 749 | | |
LTM total active annual subscribers (thousands)
|
| | | | 89 | | | | | | 66 | | |
LTM paid download volume (millions)
|
| | | | 93 | | | | | | 85 | | |
LTM annual subscriber revenue retention rate
|
| | | | 101.9% | | | | | | 98.7% | | |
Image collection (millions)
|
| | | | 474 | | | | | | 443 | | |
Video collection (millions)
|
| | | | 22 | | | | | | 18 | | |
LTM video attachment rate(1)
|
| | | | 12.2% | | | | | | 11.9% | | |
| | |
Consolidated statements of operations
|
| |||||||||||||||||||||
| | |
Six Months Ended
June 30, |
| |
increase (decrease)
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
$ change
|
| |
% change
|
| ||||||||||||
Revenue
|
| | | $ | 464,305 | | | | | $ | 442,614 | | | | | $ | 21,691 | | | | | | 4.9% | | |
Cost of revenue (exclusive of depreciation and amortization shown separately below)
|
| | | | 127,012 | | | | | | 120,544 | | | | | | 6,468 | | | | | | 5.4% | | |
Selling, general and administrative expense
|
| | | | 188,681 | | | | | | 179,470 | | | | | | 9,211 | | | | | | 5.1% | | |
Depreciation
|
| | | | 24,891 | | | | | | 25,831 | | | | | | (940) | | | | | | (3.6)% | | |
Amortization
|
| | | | 24,110 | | | | | | 24,554 | | | | | | (444) | | | | | | (1.8)% | | |
Other operating expense (income), net
|
| | | | 3,568 | | | | | | (150) | | | | | | 3,718 | | | | | | NM | | |
Operating expense
|
| | | | 368,262 | | | | | | 350,249 | | | | | | 18,013 | | | | | | 5.1% | | |
Income from operations
|
| | | | 96,043 | | | | | | 92,365 | | | | | | 3,678 | | | | | | 4.0% | | |
Interest expense
|
| | | | (59,586) | | | | | | (61,167) | | | | | | 1,581 | | | | | | (2.6)% | | |
Gain on fair value adjustment for swaps and foreign currency
exchange contract – net |
| | | | 17,105 | | | | | | 8,765 | | | | | | 8,340 | | | | | | 95.2% | | |
Unrealized foreign exchange gains – net
|
| | | | 38,234 | | | | | | 12,679 | | | | | | 25,555 | | | | | | 201.6% | | |
Other non-operating income, net
|
| | | | 355 | | | | | | 300 | | | | | | 55 | | | | | | 18.3% | | |
Total other expense
|
| | | | (3,892) | | | | | | (39,423) | | | | | | 35,531 | | | | | | (90.1)% | | |
Income before income taxes
|
| | | | 92,151 | | | | | | 52,942 | | | | | | 39,209 | | | | | | 74.1% | | |
Income tax expense
|
| | | | (28,349) | | | | | | (10,673) | | | | | | (17,676) | | | | | | 165.6% | | |
Net income
|
| | | $ | 63,802 | | | | | $ | 42,269 | | | | | $ | 21,533 | | | | | | 50.9% | | |
| | |
Six Months Ended June 30,
|
| |
increase / (decrease)
|
| ||||||||||||||||||||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
% of
revenue |
| |
2021
|
| |
% of
revenue |
| |
$ change
|
| |
%
change |
| |
CN %
change |
| |||||||||||||||||||||
Creative
|
| | | | 295,067 | | | | | | 63.6% | | | | | | 292,765 | | | | | | 66.1% | | | | | | 2,302 | | | | | | 0.8% | | | | | | 4.2% | | |
Editorial
|
| | | | 161,698 | | | | | | 34.8% | | | | | | 142,509 | | | | | | 32.2% | | | | | | 19,189 | | | | | | 13.5% | | | | | | 17.0% | | |
Other
|
| | | | 7,540 | | | | | | 1.6% | | | | | | 7,340 | | | | | | 1.7% | | | | | | 200 | | | | | | 2.7% | | | | | | 5.5% | | |
Total revenue
|
| | | $ | 464,305 | | | | | | 100.0% | | | | | $ | 442,614 | | | | | | 100.0% | | | | | $ | 21,691 | | | | | | 4.9% | | | | | | 8.3% | | |
| | |
Consolidated statements of operations
|
| |||||||||||||||||||||
| | |
Year Ended December 31
|
| |
increase (decrease)
|
| ||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
$ change
|
| |
% change
|
| ||||||||||||
Revenue
|
| | | $ | 918,688 | | | | | $ | 815,401 | | | | | $ | 103,287 | | | | | | 12.7% | | |
Cost of revenue (exclusive of depreciation and amortization
shown separately below) |
| | | | 248,152 | | | | | | 226,066 | | | | | | 22,086 | | | | | | 9.8% | | |
Selling, general and administrative expense
|
| | | | 367,704 | | | | | | 324,423 | | | | | | 43,281 | | | | | | 13.3% | | |
Depreciation
|
| | | | 51,099 | | | | | | 52,358 | | | | | | (1,259) | | | | | | (2.4)% | | |
Amortization
|
| | | | 49,361 | | | | | | 47,002 | | | | | | 2,359 | | | | | | 5.0% | | |
Restructuring costs
|
| | | | (475) | | | | | | 9,135 | | | | | | (9,610) | | | | | | NM | | |
Other operating expense, net
|
| | | | 861 | | | | | | 161 | | | | | | 700 | | | | | | NM | | |
Operating expense
|
| | | | 716,702 | | | | | | 659,145 | | | | | | 57,557 | | | | | | 8.7% | | |
Income from operations
|
| | | | 201,986 | | | | | | 156,256 | | | | | | 45,730 | | | | | | 29.3% | | |
Interest expense
|
| | | | (122,160) | | | | | | (124,926) | | | | | | 2,766 | | | | | | (2.2)% | | |
Fair value adjustment for swaps & foreign currency exchange contract – net
|
| | | | 19,282 | | | | | | (14,255) | | | | | | 33,537 | | | | | | NM | | |
Foreign exchange gain (losses) – net
|
| | | | 36,406 | | | | | | (45,073) | | | | | | 81,479 | | | | | | NM | | |
Other non-operating income, net
|
| | | | 612 | | | | | | 139 | | | | | | 473 | | | | | | NM | | |
Total other expense
|
| | | | (65,860) | | | | | | (184,115) | | | | | | 118,255 | | | | | | (64.2)% | | |
Income (loss) before income taxes
|
| | | | 136,126 | | | | | | (27,859) | | | | | | 163,985 | | | | | | NM | | |
Income tax expense
|
| | | | (18,729) | | | | | | (9,516) | | | | | | (9,213) | | | | | | 96.8% | | |
Net income (loss)
|
| | | $ | 117,397 | | | | | $ | (37,375) | | | | | $ | 154,772 | | | | | | NM | | |
| | |
Year ended December 31,
|
| |
increase / (decrease)
|
| ||||||||||||||||||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
% of
revenue |
| |
2020
|
| |
% of
revenue |
| |
$ change
|
| |
%
change |
| |
CN %
change |
| |||||||||||||||||||||
Creative
|
| | | | 596,917 | | | | | | 65.0% | | | | | | 532,732 | | | | | | 65.3% | | | | | | 64,185 | | | | | | 12.0% | | | | | | 9.5% | | |
Editorial
|
| | | | 306,631 | | | | | | 33.4% | | | | | | 266,699 | | | | | | 32.7% | | | | | | 39,932 | | | | | | 15.0% | | | | | | 12.4% | | |
Other
|
| | | | 15,140 | | | | | | 1.6% | | | | | | 15,970 | | | | | | 2.0% | | | | | | (830) | | | | | | (5.2)% | | | | | | (7.2)% | | |
Total revenue
|
| | | $ | 918,688 | | | | | | 100.0% | | | | | $ | 815,401 | | | | | | 100.0% | | | | | $ | 103,287 | | | | | | 12.7% | | | | | | 10.2% | | |
| | |
Six Months Ended
June 30, |
| |
Years ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net income
|
| | | $ | 63,802 | | | | | $ | 42,269 | | | | | $ | 117,397 | | | | | $ | (37,375) | | |
Add/(less) non-GAAP adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 49,001 | | | | | | 50,385 | | | | | | 100,460 | | | | | | 99,360 | | |
Other operating expense (income) – net
|
| | | | 3,568 | | | | | | (150) | | | | | | 386 | | | | | | 9,296 | | |
Interest expense
|
| | | | 59,586 | | | | | | 61,167 | | | | | | 122,160 | | | | | | 124,926 | | |
Fair value adjustments, foreign exchange and other non operating income(1)
|
| | | | (55,694) | | | | | | (21,744) | | | | | | (56,300) | | | | | | 59,189 | | |
Income tax expense
|
| | | | 28,349 | | | | | | 10,673 | | | | | | 18,729 | | | | | | 9,516 | | |
Stock comp expense
|
| | | | 3,131 | | | | | | 3,201 | | | | | | 6,441 | | | | | | 8,002 | | |
Adjusted EBITDA
|
| | | $ | 151,743 | | | | | $ | 145,801 | | | | | $ | 309,273 | | | | | $ | 272,914 | | |
Net income margin
|
| | | | 13.7% | | | | | | 9.5% | | | | | | 12.8% | | | | | | (4.6)% | | |
Adjusted EBITDA margin
|
| | | | 32.7% | | | | | | 32.9% | | | | | | 33.7% | | | | | | 33.5% | | |
| | |
Six Months Ended
June 30, |
| |
increase (decrease)
|
| ||||||||||||||||||
(Dollars in thousands)
|
| |
2022
|
| |
2021
|
| |
$ change
|
| |
% change
|
| ||||||||||||
Net cash provided by operating activities
|
| | | $ | 80,304 | | | | | $ | 86,969 | | | | | $ | (6,665) | | | | | | (7.7)% | | |
Net cash used in investing activities
|
| | | $ | (32,372) | | | | | $ | (114,462) | | | | | $ | 82,090 | | | | | | 71.7% | | |
Net cash used in financing activities
|
| | | $ | (9,912) | | | | | $ | (12,249) | | | | | $ | 2,337 | | | | | | 19.1% | | |
Effects of exchange rate fluctuations
|
| | | $ | (11,178) | | | | | $ | (91) | | | | | $ | (11,087) | | | | | | NM | | |
| | |
Year Ended December 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
$ change
|
| |
% change
|
| ||||||||||||
Net cash provided by operating activities
|
| | | $ | 188,890 | | | | | $ | 148,463 | | | | | $ | 40,427 | | | | | | 27.2% | | |
Net cash used in investing activities
|
| | | $ | (136,926) | | | | | $ | (53,484) | | | | | $ | (83,442) | | | | | | (156.0)% | | |
Net cash used in financing activities
|
| | | $ | (19,265) | | | | | $ | (52,002) | | | | | $ | 32,737 | | | | | | 63.0% | | |
Effects of exchange rate fluctuations
|
| | | $ | (2,479) | | | | | $ | 104 | | | | | $ | (2,583) | | | | | | (2,483.7)% | | |
(Dollars in thousands)
|
| |
2022 – 2023
|
| |
2024 – 2025
|
| |
2026 and
thereafter |
| |
Total
|
| ||||||||||||
Long-term indebtedness, including current portion and
interest(1) |
| | | $ | 248,290 | | | | | $ | 248,309 | | | | | $ | 1,785,376 | | | | | $ | 2,281,975 | | |
Operating lease obligations(2)
|
| | | | 26,089 | | | | | | 24,076 | | | | | | 32,745 | | | | | | 82,910 | | |
Minimum royalty guarantee payments to suppliers of content(3)
|
| | | | 83,028 | | | | | | 62,100 | | | | | | 29,493 | | | | | | 174,621 | | |
IT Commitments
|
| | | | 5,946 | | | | | | — | | | | | | — | | | | | | 5,946 | | |
Other commitments
|
| | | | 4,224 | | | | | | — | | | | | | — | | | | | | 4,224 | | |
Total
|
| | | $ | 367,577 | | | | | $ | 334,485 | | | | | $ | 1,847,614 | | | | | $ | 2,549,676 | | |
| For Customers | | | | |
|
Getty Images’ offerings serve all customer segments and sizes in any market
|
| |
Through Getty Images, iStock, and Unsplash, we offer a full range of solutions to meet the needs of a range of customers around the globe. As of June 30, 2022, corporations, media, and agency customers contributed approximately 54%, 29%, and 17%, of revenue, respectively.
|
|
|
Getty Images offers the highest quality content
|
| |
Through our content expertise, propriety data and research, exclusive contributors, premium content partners, archive and unique access, Getty Images brings one of the world’s best creative and editorial content solutions to our customers to engage their audiences.
|
|
|
Getty Images is cost and environmentally efficient
|
| |
Getty Images’ comprehensive pre-shot and global custom assignment offerings allow customers to avoid the costly investment to produce content on their own. This can include staff costs, travel and access costs, model and location costs, hardware and production costs, editing costs and more.
|
|
|
Getty Images is convenient
|
| | Getty Images has over 495 million total assets and offers a comprehensive source of pre-shot content to meet customer needs. Getty Images enables customer innovation and experimentation. | |
|
Getty Images reduces customer risk
|
| | Our pre-shot visuals allow customers to reduce production execution, access, and delivery risk. Getty Images and iStock customers receive trusted protections with respect to copyright claims as well as model and property releases and the ability to secure the necessary clearances for their intended use of the content. | |
| For Contributors | | | | |
|
Our platform is one of the biggest marketplaces with unparalleled scale
|
| |
Contributors that partner with Getty Images have access to a marketplace that reaches almost every country in the world. Our platform reaches all customer segments and sizes and generates annual royalties of approximately $227 million per year based on a trailing twelve months as of June 30, 2022.
|
|
|
We take an active approach in content creation
|
| |
We are not a passive marketplace. We invest in the content we distribute through a dedicated and experienced creative insights team focused on understanding changes in customer demand across an evolving visual landscape. We endeavor to support the authentic portrayal of communities and cultures. We work closely with leading organizations such as AARP, GLAAD and the National Disability Leadership Alliance to augment our proprietary research and foster a deeper understanding of communities and cultures. We convey this research to our exclusive contributors via actionable insights, which allows them to invest in and create content that accurately caters to changing consumer demand. Our exclusive contributors can achieve higher royalty rates and returns.
|
|
| | | |
|
| |
|
| |
|
|
| Content | | | Premium creative and editorial content | | | Budget-conscious creative stills and video | | |
Unreleased creative stills
|
|
| Key Customer | | | Enterprise customers | | | SMBs | | | SMBs, prosumers and professional/semi-professional content creators | |
| Go-to-Market Approach | | | Premium account management with supporting services (e.g., research, rights and clearance, digital asset management) | | | Primarily e-commerce and online service | | | Self-service | |
| Rights | | | Extensive protections and rights customized to customer needs | | | Industry standard | | | No indemnification | |
| Business Models | | | A la carte, subscription and custom assignments | | | A la carte and subscription | | | Ad-supported and API monetization | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Craig Peters | | |
52
|
| | Chief Executive Officer, Director (Class III) | |
Mikael Cho | | |
36
|
| | Senior Vice President, CEO, Unsplash | |
Grant Farhall | | |
46
|
| | Senior Vice President, Chief Product Officer | |
Gene Foca | | |
56
|
| | Senior Vice President, Chief Marketing Officer | |
Nate Gandert | | |
49
|
| | Senior Vice President, Chief Technology Officer | |
Kjelti Kellough | | |
49
|
| | Senior Vice President, General Counsel | |
Jennifer Leyden | | |
48
|
| | Senior Vice President, Chief Financial Officer | |
Ken Mainardis | | |
51
|
| | Senior Vice President, Global Content | |
Peter Orlowsky | | |
53
|
| | Senior Vice President, Strategic Development | |
Andrew Saunders | | |
58
|
| | Senior Vice President, Creative Content | |
Lizanne Vaughan | | |
54
|
| | Senior Vice President, Chief People Officer | |
Non-Employee Directors | | | | | | | |
Mark Getty | | |
62
|
| | Chair (Class II) | |
James Quella | | |
72
|
| | Director (Class I) | |
Patrick Maxwell | | |
57
|
| | Director (Class I) | |
Chinh Chu | | |
55
|
| | Director (Class II) | |
Brett Watson | | |
42
|
| | Director (Class II) | |
Michael Harris | | |
42
|
| | Director (Class III) | |
Jonathan Klein | | |
62
|
| | Director (Class III) | |
Hilary Schneider | | |
61
|
| | Director (Class III) | |
Compensation Element
|
| |
Compensation Purpose
|
|
Base Salary | | | Recognize scope and impact of job responsibilities and attract and retain our executives with superior talent, expertise, and experience | |
Annual Cash Bonus (“Non-Sales Bonus Plan”) | | | Incentivize and reward our executives for annual contributions to Getty Images performance by tying to both Getty Images and individual performance metrics | |
Long-Term Incentive Compensation | | | Promote an ownership culture and the maximization of long-term stockholder value by aligning the interests of our executives and stockholders | |
Named Executive Officer
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
Non-
Equity Incentive Plan Compensation ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||||||||||||||
Craig Peters, Chief Executive Officer
|
| | | | 2021 | | | | | | 946,833(1) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,422,144(4) | | | | | | 23,015(5) | | | | | | 2,391,992 | | |
Milena Alberti-Perez, Senior Vice President and Chief Financial Officer
|
| | | | 2021 | | | | | | 429,808(1) | | | | | | 50,000(2) | | | | | | — | | | | | | 2,741,400(3) | | | | | | —(4) | | | | | | 8,844(5) | | | | | | 3,230,052 | | |
Nathaniel Gandert, Senior Vice President and Chief Technology Officer
|
| | | | 2021 | | | | | | 504,275(1) | | | | | | — | | | | | | — | | | | | | — | | | | | | 378,707(4) | | | | | | 15,984(5) | | | | | | 898,966 | | |
Named Executive Officer
|
| |
Grant Date
|
| |
Number of
securities underlying unexercised options (#) (Exercisable) |
| |
Number of
securities underlying Unexercised options (#) (Unexercisable) |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |||||||||||||||
Craig Peters,
Chief Executive Officer |
| | | | 2/26/2017 | | | | | | 56,190 | | | | | | — | | | | | | 4.00 | | | | | | 2/25/2027 | | |
| | | 2/26/2017 | | | | | | 99,621 | | | | | | — | | | | | | 4.00 | | | | | | 2/25/2027 | | | ||
| | | 2/26/2017 | | | | | | 134,682 | | | | | | — | | | | | | 4.00 | | | | | | 2/25/2027 | | | ||
| | | 3/1/2017 | | | | | | 1,224,107 | | | | | | — | | | | | | 4.00 | | | | | | 2/28/2027 | | | ||
| | | 4/10/2019 | | | | | | 1,103,459(1) | | | | | | 662,076 | | | | | | 3.50 | | | | | | 4/9/2029 | | | ||
| | | 4/10/2019 | | | | | | 734,465 | | | | | | — | | | | | | 3.50 | | | | | | 4/9/2029 | | | ||
Milena Alberti-Perez
Senior Vice President and Chief Financial Officer |
| | | | 4/1/2021 | | | | | | —(2) | | | | | | 1,800,000 | | | | | | 4.25 | | | | | | 3/31/2031 | | |
Nathaniel Gandert,
Senior Vice President and Chief Technology Officer |
| | | | 2/26/2017 | | | | | | 10,943 | | | | | | — | | | | | | 4.00 | | | | | | 2/25/2027 | | |
| | | 2/26/2017 | | | | | | 23,092 | | | | | | — | | | | | | 4.00 | | | | | | 2/25/2027 | | | ||
| | | 2/26/2017 | | | | | | 31,225 | | | | | | — | | | | | | 4.00 | | | | | | 2/25/2027 | | | ||
| | | 3/1/2017 | | | | | | 381,703 | | | | | | — | | | | | | 4.00 | | | | | | 2/28/2027 | | | ||
| | | 4/10/2019 | | | | | | 481,861(1) | | | | | | 289,117 | | | | | | 3.50 | | | | | | 4/9/2029 | | | ||
| | | 4/10/2019 | | | | | | 229,022 | | | | | | — | | | | | | 3.50 | | | | | | 4/9/2029 | | |
Name
|
| |
Total Fees
earned or paid in cash ($) |
| |||
Hilary Schneider
|
| | | | 100,000 | | |
Dawn Airey
|
| | | | — | | |
Jonathan Klein
|
| | | | 200,000 | | |
Mark Getty
|
| | | | — | | |
Brett Watson
|
| | | | — | | |
Patrick Maxwell
|
| | | | — | | |
Name of Beneficial Owners
|
| |
Number of
Shares |
| |
%
|
| ||||||
Directors and Executive Officers of the Post-Combination Company After Consummation of the Business Combination
|
| | | | | | | | | | | | |
Mark Getty(1)
|
| | | | 13,347,502 | | | | | | 3.4% | | |
Patrick Maxwell
|
| | | | — | | | | | | — | | |
Hilary Schneider(2)
|
| | | | 133,235 | | | | | | * | | |
Craig Peters(3)
|
| | | | 4,732,579 | | | | | | 1.2% | | |
Brett Watson
|
| | | | — | | | | | | — | | |
Chinh E. Chu(4)
|
| | | | 5,777,998 | | | | | | 1.5% | | |
Michael Harris
|
| | | | — | | | | | | — | | |
Jonathan Klein(5)
|
| | | | 4,548,102 | | | | | | 1.2% | | |
James Quella(6)
|
| | | | 40,000 | | | | | | * | | |
Mikael Cho(7)
|
| | | | 639,523 | | | | | | * | | |
Grant Farhall(8)
|
| | | | 454,621 | | | | | | * | | |
Gene Foca(9)
|
| | | | 1,678,749 | | | | | | * | | |
Nate Gandert(10)
|
| | | | 1,665,835 | | | | | | * | | |
Kjelti Kellough(11)
|
| | | | 577,113 | | | | | | * | | |
Jennifer Leyden(12)
|
| | | | 115,468 | | | | | | * | | |
Ken Mainardis(13)
|
| | | | 1,141,814 | | | | | | * | | |
Peter Orlowsky(14)
|
| | | | 636,788 | | | | | | * | | |
Andrew Saunders(15)
|
| | | | 707,058 | | | | | | * | | |
Lizanne Vaughan(16)
|
| | | | 612,736 | | | | | | * | | |
All directors and executive officers as a group
|
| | | | 36,809,121 | | | | | | 9.0% | | |
Name of Beneficial Owners
|
| |
Number of
Shares |
| |
%
|
| ||||||
Five Percent Holders of the Company | | | | | | | | | | | | | |
The Getty Family(17)
|
| | | | 191,374,006 | | | | | | 48.5% | | |
Koch Icon Investments, LLC (18)
|
| | | | 80,499,253 | | | | | | 20.4% | | |
NBOKS(19) | | | | | 69,527,998 | | | | | | 17.6% | | |
CC Neuberger Principal Holdings II Sponsor LLC(20)
|
| | | | 25,580,000 | | | | | | 6.5% | | |
| | |
Shares of Class A Common Stock
|
| |
Warrants to Purchase Class A Common Stock
|
| ||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering(1) |
| |
Beneficially
Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Beneficially
Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||
Getty Investments L.L.C.(2)
|
| | | | 178,026,504 | | | | | | 178,026,504 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Koch Icon Investments, LLC(3)
|
| | | | 80,499,253 | | | | | | 80,499,253 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CC Neuberger Principal Holdings II Sponsor LLC(4)
|
| | | | 25,580,000 | | | | | | 25,580,000 | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
NBOKS(5) | | | | | 69,527,998 | | | | | | 69,527,998 | | | | | | — | | | | | | — | | | | | | 3,750,000 | | | | | | 3,750,000 | | | | | | — | | | | | | — | | |
CC Capital SP, LP(6)
|
| | | | 5,777,998 | | | | | | 5,777,998 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment funds affiliated with The Carlyle Group(7)
|
| | | | 11,902,817 | | | | | | 11,902,817 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mark Getty(8)
|
| | | | 7,794,004 | | | | | | 7,794,004 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Multiply Group(9)
|
| | | | 7,500,000 | | | | | | 7,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The October 1993 Trust(10)
|
| | | | 5,089,413 | | | | | | 5,089,413 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jonathan D. Klein(11)
|
| | | | 3,673,608 | | | | | | 3,673,608 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Teaster(12)
|
| | | | 869,259 | | | | | | 869,259 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Hamilton(13)
|
| | | | 678,407 | | | | | | 678,407 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lee Martin(14)
|
| | | | 528,865 | | | | | | 528,865 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Aston Aldamax LLC(15)
|
| | | | 516,463 | | | | | | 516,463 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Options Settlement(16)
|
| | | | 464,085 | | | | | | 464,085 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dawn Airey(17)
|
| | | | 330,117 | | | | | | 330,117 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jay Rossiter(18)
|
| | | | 328,786 | | | | | | 328,786 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Steve Grimes(19)
|
| | | | 293,191 | | | | | | 293,191 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Shares of Class A Common Stock
|
| |
Warrants to Purchase Class A Common Stock
|
| ||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering(1) |
| |
Beneficially
Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Beneficially
Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||
Rikki Powell(20)
|
| | | | 248,831 | | | | | | 248,831 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Blau(22)
|
| | | | 246,216 | | | | | | 246,216 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Susan Smith-Ellis(22)
|
| | | | 157,123 | | | | | | 157,123 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brian West(23)
|
| | | | 148,722 | | | | | | 148,722 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jennifer Ferguson(24)
|
| | | | 146,595 | | | | | | 146,595 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason Fischel(25)
|
| | | | 117,565 | | | | | | 117,565 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jonathan Miller(26)
|
| | | | 72,835 | | | | | | 72,835 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Steve Heck(27)
|
| | | | 69,933 | | | | | | 69,933 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
James Quella(28)
|
| | | | 40,000 | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joel Alsfine(29)
|
| | | | 40,000 | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jonathan Gear(30)
|
| | | | 40,000 | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ted Hirschey(31)
|
| | | | 24,425 | | | | | | 24,425 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Saunders(32)
|
| | | | 23,563 | | | | | | 23,563 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Craig Peters(33)
|
| | | | 21,130 | | | | | | 21,130 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lizanne Vaughan(34)
|
| | | | 7,854 | | | | | | 7,854 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kjelti Kellough(35)
|
| | | | 6,282 | | | | | | 6,282 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Peter Orlowsky(36)
|
| | | | 3,927 | | | | | | 3,927 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Page
|
| |||
CC Neuberger Principal Holdings II Unaudited Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
CCC Neuberger Principal Holdings II Audited Financial Statements | | | | | | | |
| | | | F-24 | | | |
Consolidated Financial Statements: | | | | | | | |
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
Griffey Global Holdings, Inc. Unaudited Condensed Consolidated Financial Statements | | | |||||
| | | | F-51 | | | |
| | | | F-52 | | | |
| | | | F-53 | | | |
| | | | F-54 | | | |
| | | | F-55 | | | |
| | | | F-56 | | | |
Griffey Global Holdings, Inc. Audited Financial Statements | | | | | | | |
For the years ended December 31, 2021 and 2020 | | | | | | | |
| | | | F-69 | | | |
| | | | F-70 | | | |
| | | | F-71 | | | |
| | | | F-72 | | | |
| | | | F-73 | | | |
| | | | F-74 | | | |
| | | | F-75 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 3,213 | | | | | $ | 290,297 | | |
Prepaid expenses
|
| | | | 76,792 | | | | | | 243,042 | | |
Total current assets
|
| | | | 80,005 | | | | | | 533,339 | | |
Investments and cash held in Trust Account
|
| | | | 829,905,195 | | | | | | 828,616,552 | | |
Total Assets
|
| | | $ | 829,985,200 | | | | | $ | 829,149,891 | | |
Liabilities and Shareholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 17,063 | | | | | $ | 19,442 | | |
Accrued expenses
|
| | | | 408,988 | | | | | | 34,240 | | |
Accrued expenses – related party
|
| | | | 469,100 | | | | | | 345,650 | | |
Total current liabilities
|
| | | | 895,151 | | | | | | 399,332 | | |
Non-current accounts payable and accrued expenses
|
| | | | 5,858,989 | | | | | | 3,866,806 | | |
Working capital loan
|
| | | | 1,065,000 | | | | | | — | | |
Deferred underwriting commissions in connection with the initial public offering
|
| | | | 28,980,000 | | | | | | 28,980,000 | | |
Derivative liabilities
|
| | | | 34,408,000 | | | | | | 85,875,800 | | |
Total Liabilities
|
| | | | 71,207,140 | | | | | | 119,121,938 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A ordinary shares, $0.0001 par value; 82,800,000 shares subject to
possible redemption at $10.02 and $10.00 per share at June 30, 2022 and December 31, 2021, respectively |
| | | | 829,805,195 | | | | | | 828,000,000 | | |
Shareholders’ Deficit | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized
at June 30, 2022 and December 31, 2021, respectively |
| | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 25,700,000 shares issued and outstanding at June 30, 2022 and December 31, 2021
|
| | | | 2,570 | | | | | | 2,570 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (71,029,705) | | | | | | (117,974,617) | | |
Total Shareholders’ Deficit
|
| | | | (71,027,135) | | | | | | (117,972,047) | | |
Total Liabilities and Shareholders’ Deficit
|
| | | $ | 829,985,200 | | | | | $ | 829,149,891 | | |
| | |
For the three months
ended June 30, |
| |
For the six months
ended June 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
General and administrative expenses
|
| | | $ | 1,517,721 | | | | | $ | 801,184 | | | | | $ | 3,791,336 | | | | | $ | 1,094,544 | | |
Loss from operations
|
| | | | (1,517,721) | | | | | | (801,184) | | | | | | (3,791,336) | | | | | | (1,094,544) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liabilities
|
| | | | 32,166,000 | | | | | | (6,993,600) | | | | | | 51,252,800 | | | | | | 20,541,600 | | |
Unrealized gain (loss) on investments held in Trust Account
|
| | | | 1,081,960 | | | | | | (5,307) | | | | | | 1,288,643 | | | | | | 134,596 | | |
Total other income (expense)
|
| | | | 33,247,960 | | | | | | (6,998,907) | | | | | | 52,541,443 | | | | | | 20,676,196 | | |
Net income (loss)
|
| | | $ | 31,730,239 | | | | | $ | (7,800,091) | | | | | $ | 48,750,107 | | | | | $ | 19,581,652 | | |
Basic and diluted weighted average shares outstanding of Class A ordinary shares
|
| | | | 82,800,000 | | | | | | 82,800,000 | | | | | | 82,800,000 | | | | | | 82,800,000 | | |
Basic and diluted net income (loss) per ordinary share
|
| | | $ | 0.29 | | | | | $ | (0.07) | | | | | $ | 0.45 | | | | | $ | 0.18 | | |
Basic and diluted weighted average shares outstanding of Class B ordinary shares
|
| | | | 25,700,000 | | | | | | 25,700,000 | | | | | | 25,700,000 | | | | | | 25,700,000 | | |
Basic and diluted net income (loss) per ordinary share
|
| | | $ | 0.29 | | | | | $ | (0.07) | | | | | $ | 0.45 | | | | | $ | 0.18 | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1,
2022 |
| | | | — | | | | | $ | — | | | | | | 25,700,000 | | | | | $ | 2,570 | | | | | $ | — | | | | | $ | (117,974,617) | | | | | $ | (117,972,047) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,019,868 | | | | | | 17,019,868 | | |
Balance – March 31, 2022
(unaudited) |
| | | | — | | | | | | — | | | | | | 25,700,000 | | | | | | 2,570 | | | | | | — | | | | | | (100,954,749) | | | | | | (100,952,179) | | |
Increase in redemption
value of Class A ordinary shares subject to possible redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,805,195) | | | | | | (1,805,195) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,730,239 | | | | | | 31,730,239 | | |
Balance – June 30, 2022 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 25,700,000 | | | | | $ | 2,570 | | | | | $ | — | | | | | $ | (71,029,705) | | | | | $ | (71,027,135) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1,
2021 |
| | | | — | | | | | $ | — | | | | | | 25,700,000 | | | | | $ | 2,570 | | | | | $ | — | | | | | $ | (115,270,723) | | | | | $ | (115,268,153) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,381,743 | | | | | | 27,381,743 | | |
Balance – March 31, 2021
(unaudited) |
| | | | — | | | | | | — | | | | | | 25,700,000 | | | | | | 2,570 | | | | | | — | | | | | | (87,888,980) | | | | | | (87,886,410) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,800,091) | | | | | | (7,800,091) | | |
Balance – June 30, 2021 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 25,700,000 | | | | | $ | 2,570 | | | | | $ | — | | | | | $ | (95,689,071) | | | | | $ | (95,686,501) | | |
| | |
For the six months ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 48,750,107 | | | | | $ | 19,581,652 | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Change in fair value of derivative liabilities
|
| | | | (51,252,800) | | | | | | (20,541,600) | | |
Merger expenses paid by sponsor in exchange for working capital loan
|
| | | | 560,000 | | | | | | — | | |
Unrealized gain on investments held in Trust Account
|
| | | | (1,288,643) | | | | | | (134,596) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 166,250 | | | | | | 172,578 | | |
Accounts payable
|
| | | | (2,379) | | | | | | 21,843 | | |
Accrued expenses
|
| | | | 374,748 | | | | | | (90,879) | | |
Accrued expenses – related party
|
| | | | 123,450 | | | | | | 120,000 | | |
Non-current accounts payable and accrued expenses
|
| | | | 1,992,183 | | | | | | 566,305 | | |
Net cash used in operating activities
|
| | | | (577,084) | | | | | | (304,697) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from working capital loan
|
| | | | 290,000 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 290,000 | | | | | | — | | |
Net change in cash
|
| | | | (287,084) | | | | | | (304,697) | | |
Cash – beginning of the period
|
| | |
|
290,297
|
| | | |
|
737,786
|
| |
Cash – end of the period
|
| | | $ | 3,213 | | | | | $ | 433,089 | | |
| | |
For the Three Months Ended
June 30, 2022 |
| |
For the Six Months Ended
June 30, 2022 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net income per common share:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 24,214,413 | | | | | $ | 7,515,826 | | | | | $ | 37,202,847 | | | | | $ | 11,547,260 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 82,800,000 | | | | | | 25,700,000 | | | | | | 82,800,000 | | | | | | 25,700,000 | | |
Basic and diluted net income per common
share |
| | | $ | 0.29 | | | | | $ | 0.29 | | | | | $ | 0.45 | | | | | $ | 0.45 | | |
| | |
For the Three Months Ended
June 30, 2021 |
| |
For the Six Months Ended
June 30, 2021 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net loss per common share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss (income)
|
| | | $ | (5,952,512) | | | | | $ | (1,847,579) | | | | | $ | 14,943,417 | | | | | $ | 4,638,235 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 82,800,000 | | | | | | 25,700,000 | | | | | | 82,800,000 | | | | | | 25,700,000 | | |
Basic and diluted net loss (income) per common
share |
| | | $ | (0.07) | | | | | $ | (0.07) | | | | | $ | 0.18 | | | | | $ | 0.18 | | |
|
Gross Proceeds
|
| | | $ | 828,000,000 | | |
| Less: | | | | | | | |
|
Offering costs allocated to Class A shares subject to possible redemption
|
| | | | (46,345,787) | | |
|
Proceeds allocated to Public Warrants at issuance
|
| | | | (27,128,720) | | |
| Plus: | | | | | | | |
|
Accrection on Class A ordinary shares subject to possible redemption
amount |
| | | | 73,474,507 | | |
|
Class A ordinary shares subject to possible redemption at December 31, 2021
|
| | | | 828,000,000 | | |
|
Increase in redemption value of Class A ordinary shares subject to possible redemption
|
| | | | 1,805,195 | | |
|
Class A ordinary shares subject to possible redemption at June 30, 2022
|
| | | $ | 829,805,195 | | |
Description
|
| |
Quoted Prices in
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury Securities(1)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities – Public Warrants
|
| | | $ | 9,522,000 | | | | | $ | — | | | | | $ | — | | |
Derivative warrant liabilities – Private Placement Warrants
|
| | | $ | — | | | | | $ | — | | | | | $ | 23,200,000 | | |
Derivative liabilities – Forward Purchase
Agreement |
| | | $ | — | | | | | $ | — | | | | | $ | 1,686,000 | | |
Working capital loan
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,065,000 | | |
Description
|
| |
Quoted Prices in
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury Securities(1)
|
| | | $ | 778,445,880 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities – Public Warrants
|
| | | $ | 28,152,000 | | | | | $ | — | | | | | $ | — | | |
Derivative warrant liabilities – Private Placement Warrants
|
| | | $ | — | | | | | $ | — | | | | | $ | 54,380,800 | | |
Derivative liabilities – Forward Purchase
Agreement |
| | | $ | — | | | | | $ | — | | | | | $ | 3,343,000 | | |
Working capital loan
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Warrant liabilities at December 31, 2021 – Level 3 measurements
|
| | | $ | 57,723,800 | | |
|
Change in fair value of warrant liabilities
|
| | | | (31,180,800) | | |
|
Change in fair value of forward purchase agreement
|
| | | | (1,657,000) | | |
|
Warrant liabilities at June 30, 2022 – Level 3 measurements
|
| | | $ | 24,886,000 | | |
|
Balance as of December 31, 2020
|
| | | $ | 51,338,600 | | |
|
Change in fair value of warrant liabilities
|
| | | | (2,969,600) | | |
|
Change in fair value of forward purchase agreements
|
| | | | (9,706,000) | | |
|
Balance as of June 30, 2021
|
| | | $ | 38,663,000 | | |
|
Fair value at December 31, 2021
|
| | | $ | — | | |
|
Initial proceeds from working capital loan
|
| | | | 850,000 | | |
|
Change in fair value of working capital loan
|
| | | | 215,000 | | |
|
Fair value of working capital loan at June 30, 2022
|
| | | $ | 1,065,000 | | |
Private Warrants
|
| |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
Stock price
|
| | | $ | 9.99 | | | | | $ | 9.90 | | |
Volatility
|
| | | | 15.0% | | | | | | 40.0% | | |
Expected life of the options to convert
|
| | | | 5.1 | | | | | | 5.3 | | |
Risk-free rate
|
| | | | 3.0% | | | | | | 1.3% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
Forward Purchase Agreements
|
| |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
Stock price
|
| | | $ | 9.99 | | | | | $ | 9.90 | | |
Probability of closing
|
| | | | 90.0% | | | | | | 90.0% | | |
Discount term
|
| | | | 0.1 | | | | | | 0.3 | | |
Risk-free rate
|
| | | | 1.3% | | | | | | 0.1% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
Working Capital Loan
|
| |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
Stock price
|
| | | $ | 9.99 | | | | | $ | — | | |
Annual equity volatility
|
| | | | 15.0% | | | | | | — | | |
Expected life of the options to convert
|
| | | | 5.0 | | | | | | — | | |
Risk-free rate
|
| | | | 3.0% | | | | | | — | | |
Dividend yield
|
| | | | 0.0% | | | | | | — | | |
Probability of merger closing
|
| | | | 90.0% | | | | | | — | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 290,297 | | | | | $ | 737,786 | | |
Prepaid expenses
|
| | | | 243,042 | | | | | | 656,869 | | |
Total current assets
|
| | | | 533,339 | | | | | | 1,394,655 | | |
Investments and cash held in Trust Account
|
| | | | 828,616,552 | | | | | | 828,291,565 | | |
Total Assets
|
| | | $ | 829,149,891 | | | | | $ | 829,686,220 | | |
Liabilities and Shareholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 19,442 | | | | | $ | 424,913 | | |
Accrued expenses
|
| | | | 34,240 | | | | | | 92,860 | | |
Accrued expenses – related party
|
| | | | 345,650 | | | | | | 100,000 | | |
Total current liabilities
|
| | | | 399,332 | | | | | | 617,773 | | |
Non-current accounts payable and accrued expenses
|
| | | | 3,866,806 | | | | | | — | | |
Deferred underwriting commissions in connection with the initial public offering
|
| | | | 28,980,000 | | | | | | 28,980,000 | | |
Derivative liabilities
|
| | | | 85,875,800 | | | | | | 87,356,600 | | |
Total liabilities
|
| | | | 119,121,938 | | | | | | 116,954,373 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A ordinary shares, $0.0001 par value; 82,800,000 shares subject to possible redemption at $10.00 per share at December 31, 2021 and 2020, respectively
|
| | | | 828,000,000 | | | | | | 828,000,000 | | |
Shareholders’ Deficit | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized
at December 31, 2021 and 2020, respectively |
| | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized;
25,700,000 shares issued and outstanding at December 31, 2021 and 2020, respectively |
| | | | 2,570 | | | | | | 2,570 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (117,974,617) | | | | | | (115,270,723) | | |
Total shareholders’ deficit
|
| | | | (117,972,047) | | | | | | (115,268,153) | | |
Total Liabilities and Shareholders’ Deficit
|
| | | $ | 829,149,891 | | | | | $ | 829,686,220 | | |
| | |
For the year ended
December 31, 2021 |
| |
For the period
from May 12, 2020 (inception) through December 31, 2020 |
| ||||||
General and administrative expenses
|
| | | $ | 4,509,681 | | | | | $ | 442,331 | | |
Loss from operations
|
| | | | (4,509,681) | | | | | | (442,331) | | |
Other income (expense): | | | | | | | | | | | | | |
Change in fair value of derivative liabilities
|
| | | | 1,480,800 | | | | | | (40,117,600) | | |
Financing costs
|
| | | | — | | | | | | (1,550,280) | | |
Unrealized gain on investments held in Trust Account
|
| | | | 324,987 | | | | | | 291,565 | | |
Total other income (expense)
|
| | | | 1,805,787 | | | | | | (41,376,315) | | |
Net loss
|
| | | $ | (2,703,894) | | | | | $ | (41,818,646) | | |
Basic and diluted weighted average shares outstanding of Class A ordinary shares
|
| | | | 82,800,000 | | | | | | 53,076,923 | | |
Basic and diluted net loss per ordinary share
|
| | | $ | (0.02) | | | | | $ | (0.54) | | |
Basic and diluted weighted average shares outstanding of Class B ordinary shares
|
| | | | 25,700,000 | | | | | | 24,042,735 | | |
Basic and diluted net loss per ordinary share
|
| | | $ | (0.02) | | | | | $ | (0.54) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2021
|
| | | | — | | | | | $ | — | | | | | | 25,700,000 | | | | | $ | 2,570 | | | | | $ | — | | | | | $ | (115,270,723) | | | | | $ | (115,268,153) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,703,894) | | | | | | (2,703,894) | | |
Balance – December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 25,700,000 | | | | | $ | 2,570 | | | | | $ | — | | | | | $ | (117,974,617) | | | | | $ | (117,972,047) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – May 12, 2020 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B ordinary shares to Sponsor
|
| | | | — | | | | | | — | | | | | | 25,700,000 | | | | | | 2,570 | | | | | | 22,430 | | | | | | — | | | | | | 25,000 | | |
Accretion on Class A ordinary
shares subject to possible redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,430) | | | | | | (73,452,077) | | | | | | (73,474,507) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (41,818,646) | | | | | | (41,818,646) | | |
Balance – December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 25,700,000 | | | | | $ | 2,570 | | | | | $ | — | | | | | $ | (115,270,723) | | | | | $ | (115,268,153) | | |
| | |
For the year
ended December 31, 2021 |
| |
For the period
from May 12, 2020 (inception) through December 31, 2020 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,703,894) | | | | | $ | (41,818,646) | | |
Adjustments to reconcile net income (loss) to net cash used in operating
activities: |
| | | | | | | | | | | | |
General and administrative expenses paid by Sponsor in exchange for
issuance of Class B ordinary shares |
| | | | — | | | | | | 5,000 | | |
Change in fair value of derivative liabilities
|
| | | | (1,480,800) | | | | | | 40,117,600 | | |
Financing costs
|
| | | | — | | | | | | 1,550,280 | | |
Unrealized gain on investments held in Trust Account
|
| | | | (324,987) | | | | | | (291,565) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 413,827 | | | | | | (636,869) | | |
Accounts payable
|
| | | | (405,471) | | | | | | 60,325 | | |
Accrued expenses
|
| | | | (58,620) | | | | | | 7,860 | | |
Accrued expenses – related party
|
| | | | 245,650 | | | | | | 100,000 | | |
Non-current accounts payable and accrued expenses
|
| | | | 3,866,806 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (447,489) | | | | | | (906,015) | | |
Cash Flows from Investing Activities
|
| | | | | | | | | | | | |
Principal deposited in Trust Account
|
| | | | — | | | | | | (828,000,000) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (828,000,000) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds received from note payable to related parties
|
| | | | — | | | | | | 50,000 | | |
Repayment of note payable to related parties
|
| | | | — | | | | | | (266,737) | | |
Proceeds received from initial public offering, gross
|
| | | | — | | | | | | 828,000,000 | | |
Proceeds from private placement
|
| | | | — | | | | | | 18,560,000 | | |
Payment of offering costs
|
| | | | — | | | | | | (16,699,462) | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 829,643,801 | | |
Net change in cash
|
| | | | (447,489) | | | | | | 737,786 | | |
Cash – beginning of the period
|
| | |
|
737,786
|
| | | |
|
—
|
| |
Cash – end of the period
|
| | | $ | 290,297 | | | | | $ | 737,786 | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | | | | | | | |
Prepaid expenses paid in exchange for issuance of Class B ordinary shares to Sponsor
|
| | | $ | — | | | | | $ | 20,000 | | |
Offering costs included in accounts payable
|
| | | $ | — | | | | | $ | 364,588 | | |
Offering costs included in accrued expenses
|
| | | $ | — | | | | | $ | 85,000 | | |
Offering costs paid by Sponsor through note payable
|
| | | $ | — | | | | | $ | 216,737 | | |
Deferred underwriting commissions in connection with the initial
public offering |
| | | $ | — | | | | | $ | 28,980,000 | | |
| | |
For the Year Ended December 31, 2021
|
| |||||||||
| | |
Class A
|
| |
Class B
|
| ||||||
Basic and diluted net loss per ordinary share: | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Allocation of net loss
|
| | | $ | (2,063,432) | | | | | $ | (640,462) | | |
Denominator: | | | | | | | | | | | | | |
Basic and diluted weighted average ordinary shares outstanding
|
| | | | 82,800,000 | | | | | | 25,700,000 | | |
Basic and diluted net loss per ordinary share
|
| | | $ | (0.02) | | | | | $ | (0.02) | | |
| | |
For the Period From May 12, 2020
(Inception) Through December 31, 2020 |
| |||||||||
| | |
Class A
|
| |
Class B
|
| ||||||
Basic and diluted net loss per ordinary share: | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Allocation of net loss
|
| | | $ | (28,781,313) | | | | | $ | (13,037,333) | | |
Denominator: | | | | | | | | | | | | | |
Basic and diluted weighted average ordinary shares outstanding
|
| | | | 53,076,923 | | | | | | 24,042,735 | | |
Basic and diluted net loss per ordinary share
|
| | | $ | (0.54) | | | | | $ | (0.54) | | |
|
Gross Proceeds
|
| | | $ | 828,000,000 | | |
| Less: | | | | | | | |
|
Offering costs allocated to Class A ordinary shares subject to possible redemption
|
| | | | (46,345,787) | | |
|
Proceeds allocated to Public Warrants at issuance
|
| | | | (27,128,720) | | |
| Plus: | | | | | | | |
|
Accretion on Class A ordinary shares subject to possible redemption amount
|
| | | | 73,474,507 | | |
|
Class A ordinary shares subject to possible redemption
|
| | | $ | 828,000,000 | | |
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury
Securities(1) |
| | | $ | 778,445,880 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative liabilities – Public Warrants
|
| | | $ | 28,152,000 | | | | | $ | — | | | | | $ | — | | |
Derivative liabilities – Private Warrants
|
| | | $ | — | | | | | $ | — | | | | | $ | 54,380,800 | | |
Derivative liabilities – Forward Purchase Agreement
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,343,000 | | |
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury
Securities(1) |
| | | $ | 720,932,535 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative liabilities – Public Warrants
|
| | | $ | 36,018,000 | | | | | $ | — | | | | | $ | — | | |
Derivative liabilities – Private Warrants
|
| | | $ | — | | | | | $ | — | | | | | $ | 38,233,600 | | |
Derivative liabilities – Forward Purchase Agreement
|
| | | $ | — | | | | | $ | — | | | | | $ | 13,105,000 | | |
|
Balance as of May 12, 2020
|
| | | $ | — | | |
| Acquisition date fair value of warrants: | | | | | | | |
|
Public warrants issued in the initial public offering
|
| | | | 27,117,000 | | |
|
Private placement warrants issued in connection with the initial public offering (a)
|
| | | | 32,294,400 | | |
|
Forward purchase agreement liability
|
| | | | 1,562,000 | | |
|
Total acquisition date fair value of derivative liabilities
|
| | | | 60,973,400 | | |
|
Change in fair value of warrant liabilities
|
| | | | 14,840,200 | | |
|
Change in fair value of forward purchase agreement
|
| | | | 11,543,000 | | |
|
Transfer to level one
|
| | | | (36,018,000) | | |
|
Balance as of December 31, 2020
|
| | | | 51,338,600 | | |
|
Change in fair value of warrant liabilities
|
| | | | 16,147,200 | | |
|
Change in fair value of forward purchase agreement
|
| | | | (9,762,000) | | |
|
End of period
|
| | | $ | 57,723,800 | | |
Private Warrants
|
| |
As of December 31,
2021 |
| |
As of December 31,
2020 |
| ||||||
Stock price
|
| | | $ | 9.90 | | | | | $ | 10.40 | | |
Volatility
|
| | | | 40.00% | | | | | | 30.00% | | |
Expected life of the options to convert
|
| | | | 5.3 | | | | | | 5.5 | | |
Risk-free rate
|
| | | | 1.30% | | | | | | 0.40% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
Forward Purchase Agreements
|
| |
As of December 31,
2021 |
| |
As of December 31,
2020 |
| ||||||
Stock price
|
| | | $ | 9.90 | | | | | $ | 10.40 | | |
Probability of closing
|
| | | | 90.0% | | | | | | 80.0% | | |
Discount term
|
| | | | 0.3 | | | | | | 1.1 | | |
Risk-free rate
|
| | | | 0.08% | | | | | | 0.10% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 213,803 | | | | | $ | 186,301 | | |
Restricted cash
|
| | | | 4,568 | | | | | | 5,228 | | |
Accounts receivable – net of allowance of $6,105 and $5,946
|
| | | | 130,702 | | | | | | 143,362 | | |
Prepaid expenses
|
| | | | 11,101 | | | | | | 12,778 | | |
Taxes receivable
|
| | | | 8,350 | | | | | | 11,992 | | |
Other current assets
|
| | | | 16,749 | | | | | | 15,368 | | |
Total current assets
|
| | | | 385,273 | | | | | | 375,029 | | |
PROPERTY AND EQUIPMENT – NET
|
| | | | 167,040 | | | | | | 170,896 | | |
RIGHT OF USE ASSETS
|
| | | | 49,959 | | | | | | — | | |
GOODWILL
|
| | | | 1,502,651 | | | | | | 1,503,245 | | |
IDENTIFIABLE INTANGIBLE ASSETS – NET
|
| | | | 436,466 | | | | | | 478,852 | | |
DEFERRED INCOME TAXES – NET
|
| | | | 8,312 | | | | | | 8,893 | | |
OTHER LONG-TERM ASSETS
|
| | | | 45,342 | | | | | | 41,092 | | |
TOTAL
|
| | | $ | 2,595,043 | | | | | $ | 2,578,007 | | |
LIABILITIES, REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 88,409 | | | | | $ | 94,993 | | |
Accrued expenses
|
| | | | 60,627 | | | | | | 66,569 | | |
Income taxes payable
|
| | | | 4,828 | | | | | | 10,502 | | |
Short-term debt – net
|
| | | | 6,672 | | | | | | 6,481 | | |
Deferred revenue
|
| | | | 165,207 | | | | | | 167,550 | | |
Total current liabilities
|
| | | | 325,743 | | | | | | 346,095 | | |
LONG-TERM DEBT – NET
|
| | | | 1,713,807 | | | | | | 1,750,990 | | |
LEASE LIABILITIES
|
| | | | 49,113 | | | | | | — | | |
DEFERRED INCOME TAXES – NET
|
| | | | 37,174 | | | | | | 24,595 | | |
UNCERTAIN TAX POSITIONS
|
| | | | 42,743 | | | | | | 42,701 | | |
OTHER LONG-TERM LIABILITIES
|
| | | | 7,560 | | | | | | 26,961 | | |
Total liabilities
|
| | | | 2,176,140 | | | | | | 2,191,342 | | |
Commitments and contingencies (Note 10)
|
| | | | | | | | | | | | |
REDEEMABLE PREFERRED STOCK: | | | | | | | | | | | | | |
Redeemable preferred stock, $0.01 par value, 900,000 shares authorized, 715,593 and 677,484 shares outstanding at June 30, 2022 and December 31, 2021 (aggregate liquidation preference of $723,902 and $685,350, respectively).
|
| | | | 723,902 | | | | | | 685,350 | | |
STOCKHOLDERS’ DEFICIT: | | | | | | | | | | | | | |
Common Stock, $0.01 par value: 185.0 million shares authorized; 153.6 million shares issued and 153.3 million shares outstanding as of June 30, 2022; 153.5 million shares issued and 153.3 million shares outstanding as of December 31, 2021.
|
| | | | 1,533 | | | | | | 1,533 | | |
Additional paid-in capital
|
| | | | 898,177 | | | | | | 933,569 | | |
Accumulated deficit
|
| | | | (1,141,373) | | | | | | (1,203,440) | | |
Accumulated other comprehensive loss
|
| | | | (111,766) | | | | | | (78,403) | | |
Total Griffey Global Holdings, Inc. stockholders’ deficit
|
| | | | (353,429) | | | | | | (346,741) | | |
Noncontrolling interest
|
| | | | 48,430 | | | | | | 48,056 | | |
Total stockholders’ deficit
|
| | | | (304,999) | | | | | | (298,685) | | |
TOTAL
|
| | | $ | 2,595,043 | | | | | $ | 2,578,007 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
REVENUE
|
| | | $ | 464,305 | | | | | $ | 442,614 | | |
OPERATING EXPENSE: | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization shown separately below)
|
| | | | 127,012 | | | | | | 120,544 | | |
Selling, general and administrative expenses
|
| | | | 188,681 | | | | | | 179,470 | | |
Depreciation
|
| | | | 24,891 | | | | | | 25,831 | | |
Amortization
|
| | | | 24,110 | | | | | | 24,554 | | |
Other operating expense (income) – net
|
| | | | 3,568 | | | | | | (150) | | |
Operating expense
|
| | | | 368,262 | | | | | | 350,249 | | |
INCOME FROM OPERATIONS
|
| | | | 96,043 | | | | | | 92,365 | | |
OTHER EXPENSE, NET: | | | | | | | | | | | | | |
Interest expense
|
| | | | (59,586) | | | | | | (61,167) | | |
Gain on fair value adjustment for swaps and foreign currency exchange contract – net
|
| | | | 17,105 | | | | | | 8,765 | | |
Unrealized foreign exchange gains – net
|
| | | | 38,234 | | | | | | 12,679 | | |
Other non-operating income – net
|
| | | | 355 | | | | | | 300 | | |
Total other expense – net
|
| | | | (3,892) | | | | | | (39,423) | | |
INCOME BEFORE INCOME TAXES
|
| | | | 92,151 | | | | | | 52,942 | | |
INCOME TAX EXPENSE
|
| | | | (28,349) | | | | | | (10,673) | | |
NET INCOME
|
| | | | 63,802 | | | | | | 42,269 | | |
Less:
|
| | | | | | | | | | | | |
Net income attributable to noncontrolling interest
|
| | | | 375 | | | | | | 141 | | |
Redeemable Preferred Stock dividend
|
| | | | 38,552 | | | | | | 34,426 | | |
NET INCOME ATTRIBUTABLE TO GRIFFEY GLOBAL HOLDINGS, INC.
|
| | | $ | 24,875 | | | | | $ | 7,702 | | |
Net income per share attributable to Griffey Global Holdings, Inc. common
stockholders: |
| | | | | | | | | | | | |
Basic
|
| | | $ | 0.16 | | | | | $ | 0.05 | | |
Diluted
|
| | | $ | 0.14 | | | | | $ | 0.05 | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 153,321,585 | | | | | | 153,303,505 | | |
Diluted
|
| | | | 172,452,848 | | | | | | 154,096,346 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
NET INCOME
|
| | | | 63,802 | | | | | | 42,269 | | |
OTHER COMPREHENSIVE LOSS:
|
| | | | | | | | | | | | |
Net foreign currency translation adjustment losses
|
| | | | (33,363) | | | | | | (8,755) | | |
COMPREHENSIVE INCOME
|
| | | | 30,439 | | | | | | 33,514 | | |
Less: Comprehensive gain attributable to noncontrolling interest
|
| | | | 374 | | | | | | 139 | | |
COMPREHENSIVE INCOME ATTRIBUTABLE TO GRIFFEY GLOBAL HOLDINGS, INC.
|
| | | $ | 30,065 | | | | | $ | 33,375 | | |
| | |
Redeemable
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Griffey Global Holdings, Inc. Stockholders’ Deficit |
| |
Noncontrolling
Interest |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE – December 31, 2021
|
| | | | 677,484 | | | | | $ | 685,350 | | | | | | | 153,313,505 | | | | | $ | 1,533 | | | | | $ | 933,569 | | | | | $ | (1,203,440) | | | | | $ | (78,403) | | | | | $ | (346,741) | | | | | $ | 48,056 | | | | | $ | (298,685) | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,427 | | | | | | — | | | | | | 63,427 | | | | | | 375 | | | | | | 63,802 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (33,363) | | | | | | (33,363) | | | | | | (1) | | | | | | (33,364) | | |
Cumulative Effect of Accounting Change – Adoption of ASU 2019-12 (See Note 2)
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,360) | | | | | | — | | | | | | (1,360) | | | | | | — | | | | | | (1,360) | | |
Issuance of common stock in
connection with employee stock option exercise |
| | | | — | | | | | | — | | | | | | | 9,375 | | | | | | — | | | | | | 29 | | | | | | — | | | | | | — | | | | | | 29 | | | | | | | | | | | | 29 | | |
Equity-based compensation activity
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3,131 | | | | | | — | | | | | | — | | | | | | 3,131 | | | | | | — | | | | | | 3,131 | | |
Redeemable Preferred Stock dividend
|
| | | | 38,109 | | | | | | 38,552 | | | | | | | — | | | | | | — | | | | | | (38,552) | | | | | | — | | | | | | — | | | | | | (38,552) | | | | | | — | | | | | | (38,552) | | |
BALANCE – June 30, 2022
|
| | | | 715,593 | | | | | $ | 723,902 | | | | | | | 153,322,880 | | | | | $ | 1,533 | | | | | $ | 898,177 | | | | | $ | (1,141,373) | | | | | $ | (111,766) | | | | | $ | (353,429) | | | | | $ | 48,430 | | | | | $ | (304,999) | | |
BALANCE – December 31, 2020
|
| | | | 606,910 | | | | | $ | 613,957 | | | | | | | 153,303,505 | | | | | $ | 1,533 | | | | | $ | 998,487 | | | | | $ | (1,320,508) | | | | | $ | (46,800) | | | | | $ | (367,288) | | | | | $ | 47,728 | | | | | $ | (319,560) | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,128 | | | | | | — | | | | | | 42,128 | | | | | | 141 | | | | | | 42,269 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,755) | | | | | | (8,755) | | | | | | (2) | | | | | | (8,757) | | |
Equity-based compensation activity
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3,202 | | | | | | — | | | | | | — | | | | | | 3,202 | | | | | | — | | | | | | 3,202 | | |
Redeemable Preferred Stock dividend
|
| | | | 34,031 | | | | | | 34,426 | | | | | | | — | | | | | | — | | | | | | (34,426) | | | | | | — | | | | | | — | | | | | | (34,426) | | | | | | — | | | | | | (34,426) | | |
BALANCE – June 30, 2021
|
| | | | 640,941 | | | | | $ | 648,383 | | | | | | | 153,303,505 | | | | | $ | 1,533 | | | | | $ | 967,263 | | | | | $ | (1,278,380) | | | | | $ | (55,555) | | | | | $ | (365,139) | | | | | $ | 47,867 | | | | | $ | (317,272) | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income
|
| | | $ | 63,802 | | | | | $ | 42,269 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation
|
| | | | 24,891 | | | | | | 25,832 | | |
Amortization
|
| | | | 24,110 | | | | | | 24,554 | | |
Unrealized exchange gains on foreign denominated debt
|
| | | | (34,727) | | | | | | (14,507) | | |
Equity-based compensation
|
| | | | 3,130 | | | | | | 3,202 | | |
Deferred income taxes – net
|
| | | | 7,790 | | | | | | 8,391 | | |
Uncertain tax positions
|
| | | | 109 | | | | | | (8,298) | | |
Non-cash fair value adjustment for swaps and foreign currency exchange contracts
|
| | | | (16,244) | | | | | | (9,813) | | |
Amortization of debt issuance costs
|
| | | | 3,122 | | | | | | 3,265 | | |
Non cash operating lease costs
|
| | | | 5,486 | | | | | | — | | |
Impairment of right of use assets
|
| | | | 2,563 | | | | | | — | | |
Other
|
| | | | 2,777 | | | | | | (322) | | |
Changes in current assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 6,909 | | | | | | 4,050 | | |
Accounts payable
|
| | | | 3,653 | | | | | | 2,539 | | |
Accrued expenses
|
| | | | (20,097) | | | | | | 3,468 | | |
Lease liabilities, non-current
|
| | | | (6,249) | | | | | | — | | |
Income taxes receivable/payable
|
| | | | (639) | | | | | | (1,690) | | |
Interest Payable
|
| | | | 6,895 | | | | | | — | | |
Deferred revenue
|
| | | | 3,723 | | | | | | 4,411 | | |
Other
|
| | | | (700) | | | | | | (382) | | |
Net cash provided by operating activities
|
| | | | 80,304 | | | | | | 86,969 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Acquisition of property and equipment
|
| | | | (30,372) | | | | | | (25,348) | | |
Purchase of a minority investment
|
| | | | (2,000) | | | | | | — | | |
Acquisition of a business, net of cash acquired
|
| | | | — | | | | | | (89,114) | | |
Net cash used in investing activities
|
| | | | (32,372) | | | | | | (114,462) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Repayment of debt
|
| | | | (5,200) | | | | | | (12,249) | | |
Proceeds from common stock issuance
|
| | | | 29 | | | | | | — | | |
Equity issuance costs
|
| | | | (4,741) | | | | | | — | | |
Net cash used in financing activities
|
| | | | (9,912) | | | | | | (12,249) | | |
EFFECTS OF EXCHANGE RATE FLUCTUATIONS
|
| | | | (11,178) | | | | | | (91) | | |
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
| | | | 26,842 | | | | | | (39,833) | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH – Beginning of period
|
| | | | 191,529 | | | | | | 161,309 | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH – End of period
|
| | | | 218,371 | | | | | $ | 121,476 | | |
| | |
As of June 30, 2022
|
| |
As of December 31, 2021
|
| ||||||
Cash and cash equivalents
|
| | | $ | 213,803 | | | | | $ | 186,301 | | |
Restricted cash
|
| | | | 4,568 | | | | | | 5,228 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 218,371 | | | | | $ | 191,529 | | |
| | |
As of June 30, 2022
|
| |
As of December 31, 2021
|
| ||||||||||||||||||
| | |
Asset
|
| |
Liability
|
| |
Asset
|
| |
Liability
|
| ||||||||||||
Derivatives not designated as hedging instruments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency exchange options
|
| | | $ | 462 | | | | | $ | — | | | | | $ | 804 | | | | | $ | — | | |
Interest rate swaps
|
| | | | 2,826 | | | | | | — | | | | | | — | | | | | | 13,759 | | |
Total derivatives
|
| | | $ | 3,288 | | | | | $ | — | | | | | $ | 804 | | | | | $ | 13,759 | | |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Money market funds (cash equivalents)
|
| | | $ | 30,146 | | | | | $ | — | | | | | $ | — | | | | | $ | 30,146 | | |
Derivative assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency exchange options
|
| | | | — | | | | | $ | 462 | | | | | | — | | | | | | 462 | | |
Interest rate swaps
|
| | | | — | | | | | | 2,826 | | | | | | — | | | | | | 2,826 | | |
| | | | $ | 30,146 | | | | | $ | 3,288 | | | | | $ | — | | | | | $ | 33,434 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Money market funds (cash equivalents)
|
| | | $ | 30,096 | | | | | $ | — | | | | | $ | — | | | | | $ | 30,096 | | |
Derivative assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency exchange options
|
| | | | — | | | | | | 804 | | | | | | — | | | | | | 804 | | |
| | | | $ | 30,096 | | | | | $ | 804 | | | | | $ | — | | | | | $ | 30,900 | | |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Term Loans
|
| | | $ | — | | | | | $ | 1,374,091 | | | | | $ | — | | | | | $ | 1,374,091 | | |
Senior Notes
|
| | | | — | | | | | | 285,000 | | | | | | — | | | | | | 285,000 | | |
Contingent Consideration
|
| | | | — | | | | | | — | | | | | | 14,781 | | | | | | 14,781 | | |
| | | | $ | — | | | | | $ | 1,659,091 | | | | | $ | 14,781 | | | | | $ | 1,673,872 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Term Loans
|
| | | $ | — | | | | | $ | 1,475,759 | | | | | $ | — | | | | | $ | 1,475,759 | | |
Senior Notes
|
| | | | — | | | | | | 318,375 | | | | | | — | | | | | | 318,375 | | |
Contingent Consideration
|
| | | | — | | | | | | — | | | | | | 14,039 | | | | | | 14,039 | | |
Derivative liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap contracts
|
| | | | — | | | | | | 13,759 | | | | | | — | | | | | | 13,759 | | |
| | | | $ | — | | | | | $ | 1,807,893 | | | | | $ | 14,039 | | | | | $ | 1,821,932 | | |
| | |
Fair Value as of
June 30, 2022 (in thousands) |
| |
Valuation
Technique |
| |
Unobservable Input
|
| |
Range
|
|
Contingent Consideration
|
| |
$ 14,781
|
| |
Probability-adjusted discounted cash flow
|
| |
Probabilities of success
|
| |
55% – 100%
|
|
| | | | | | | | |
Years until milestones are expected to be achieved
|
| |
0.00 – 1.90 years
|
|
| | | | | | | | |
Discount rate
|
| |
8.10% – 8.53%
|
|
|
December 31, 2021
|
| | | $ | 14,039 | | |
|
Change in fair value of Contingent Consideration
|
| | | | 742 | | |
|
June 30, 2022
|
| | | $ | 14,781 | | |
| | |
Estimated
Useful Lives (in Years) |
| |
As of June 30, 2022
|
| |
As of December 31, 2021
|
| ||||||
Contemporary imagery
|
| |
5
|
| | | $ | 369,301 | | | | | $ | 379,837 | | |
Computer hardware purchased
|
| |
3
|
| | | | 5,683 | | | | | | 5,639 | | |
Computer software developed for internal use
|
| |
3
|
| | | | 114,078 | | | | | | 114,434 | | |
Leasehold improvements
|
| |
2 – 20
|
| | | | 11,469 | | | | | | 11,459 | | |
Furniture, fixtures and studio equipment
|
| |
5
|
| | | | 14,880 | | | | | | 15,167 | | |
Archival imagery
|
| |
40
|
| | | | 93,258 | | | | | | 97,547 | | |
Other
|
| |
3 – 4
|
| | | | 2,325 | | | | | | 2,439 | | |
Property and equipment
|
| | | | | | | 610,994 | | | | | | 626,522 | | |
Less: accumulated depreciation
|
| | | | | | | (443,954) | | | | | | (455,626) | | |
Property and equipment, net
|
| | | | | | $ | 167,040 | | | | | $ | 170,896 | | |
| | |
Goodwill
before impairment |
| |
Accumulated
impairment charge |
| |
Goodwill -
net |
| |||||||||
December 31, 2021
|
| | | $ | 2,028,245 | | | | | $ | (525,000) | | | | | $ | 1,503,245 | | |
Effects of fluctuations in foreign currency exchange rates
|
| | | | (594) | | | | | | — | | | | | | (594) | | |
June 30, 2022
|
| | | $ | 2,027,651 | | | | | $ | (525,000) | | | | | $ | 1,502,651 | | |
| | |
Range of
Estimated Useful Lives (Years) |
| |
As of June 30, 2022
|
| |
As of December 31, 2021
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Amount |
| |
Accumulated
Amortization |
| |
Net
Amount |
| |
Gross
Amount |
| |
Accumulated
Amortization |
| |
Net
Amount |
| |||||||||||||||||||||
Trade name
|
| |
Indefinite
|
| | | $ | 386,318 | | | | | $ | — | | | | | $ | 386,318 | | | | | $ | 402,581 | | | | | $ | — | | | | | $ | 402,581 | | |
Trademarks and trade names
|
| |
5 – 10
|
| | | | 103,982 | | | | | | (100,962) | | | | | | 3,020 | | | | | | 104,174 | | | | | | (96,041) | | | | | | 8,133 | | |
Patented and unpatented technology
|
| |
3 – 10
|
| | | | 109,005 | | | | | | (99,537) | | | | | | 9,468 | | | | | | 112,288 | | | | | | (97,818) | | | | | | 14,470 | | |
Customer lists, contracts, and
relationships |
| |
5 – 11
|
| | | | 388,205 | | | | | | (350,643) | | | | | | 37,562 | | | | | | 404,421 | | | | | | (350,997) | | | | | | 53,424 | | |
Non-compete Covenant
|
| |
3
|
| | | | 900 | | | | | | (878) | | | | | | 22 | | | | | | 900 | | | | | | (811) | | | | | | 89 | | |
Other identifiable intangible assets
|
| |
3 – 13
|
| | | | 6,889 | | | | | | (6,813) | | | | | | 76 | | | | | | 7,110 | | | | | | (6,955) | | | | | | 155 | | |
| | | | | | | $ | 995,299 | | | | | $ | (558,833) | | | | | $ | 436,466 | | | | | $ | 1,031,474 | | | | | $ | (552,622) | | | | | $ | 478,852 | | |
| | |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
Long term note receivable from a related party
|
| | | $ | 24,000 | | | | | $ | 24,000 | | |
Minority and other investments
|
| | | | 11,924 | | | | | | 10,621 | | |
Other
|
| | | | 9,418 | | | | | | 6,471 | | |
| | | | $ | 45,342 | | | | | $ | 41,092 | | |
| | |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
Accrued compensation and related costs
|
| | | $ | 18,394 | | | | | $ | 38,232 | | |
Lease Liabilities
|
| | | | 10,468 | | | | | | — | | |
Accrued contingent consideration
|
| | | | 10,000 | | | | | | 9,456 | | |
Interest payable
|
| | | | 16,645 | | | | | | 9,750 | | |
Other
|
| | | | 5,120 | | | | | | 9,131 | | |
| | | | $ | 60,627 | | | | | $ | 66,569 | | |
| | |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
Accrued Contingent Consideration (net of current portion)
|
| | | $ | 4,781 | | | | | $ | 4,583 | | |
Derivative liabilities (net of current portion)
|
| | | | — | | | | | | 13,073 | | |
Other
|
| | | | 2,779 | | | | | | 9,305 | | |
| | | | $ | 7,560 | | | | | $ | 26,961 | | |
| | |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
Senior Notes
|
| | | $ | 300,000 | | | | | $ | 300,000 | | |
USD Term Loans
|
| | | | 992,600 | | | | | | 997,800 | | |
EUR Term Loans
|
| | | | 438,911 | | | | | | 473,798 | | |
Less: issuance costs and discounts amortized to interest expense
|
| | | | (11,032) | | | | | | (14,127) | | |
Less: short-term debt – net
|
| | | | (6,672) | | | | | | (6,481) | | |
Long-term debt – net
|
| | | $ | 1,713,807 | | | | | $ | 1,750,990 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Creative
|
| | | $ | 295,067 | | | | | $ | 292,765 | | |
Editorial
|
| | | | 161,698 | | | | | | 142,509 | | |
Other
|
| | | | 7,540 | | | | | | 7,340 | | |
Total Revenue
|
| | | $ | 464,305 | | | | | $ | 442,614 | | |
| | |
As of June 30,
2022 |
|
Right of use asset
|
| |
$49,959
|
|
Lease liabilities, current
|
| |
10,468
|
|
Lease liabilities, non-current
|
| |
49,113
|
|
Total lease liabilities
|
| |
$59,581
|
|
Weighted average remaining lease term
|
| |
6.8 years
|
|
Weighted average discount rate
|
| |
5.6 %
|
|
Cash paid for amounts included in lease liabilities
|
| |
$7,470
|
|
Right of use asset obtained in exchange for lease obligation upon adoption
|
| |
$53,076
|
|
Right of use asset obtained in exchange for lease obligation during six months ending June 30, 2022
|
| |
$5,514
|
|
Year ending December 31,
|
| |
As of June 30,
2022 |
| |||
2022 (remaining)
|
| | | $ | 6,925 | | |
2023
|
| | | | 11,811 | | |
2024
|
| | | | 12,205 | | |
2025
|
| | | | 12,106 | | |
2026
|
| | | | 6,679 | | |
Thereafter
|
| | | | 24,918 | | |
Total undiscounted lease payments
|
| | | | 74,644 | | |
Less: imputed interest
|
| | | $ | (15,063) | | |
Total lease liabilities
|
| | | $ | 59,581 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
NET INCOME
|
| | | $ | 63,802 | | | | | $ | 42,269 | | |
Less: | | | | | | | | | | | | | |
Net income attributable to noncontrolling interest
|
| | | | 375 | | | | | | 141 | | |
Redeemable Preferred Stock dividend
|
| | | | 38,552 | | | | | | 34,426 | | |
NET INCOME ATTRIBUTABLE TO GRIFFEY GLOBAL HOLDINGS, INC.
|
| | | $ | 24,875 | | | | | $ | 7,702 | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 153,321,585 | | | | | | 153,303,505 | | |
Effect of dilutive securities
|
| | | | 19,131,263 | | | | | | 792,841 | | |
Diluted
|
| | | | 172,452,848 | | | | | | 154,096,346 | | |
Net income per share attributable to Griffey Global Holdings, Inc. common
stockholders: |
| | | | | | | | | | | | |
Basic
|
| | | $ | 0.16 | | | | | $ | 0.05 | | |
Diluted
|
| | | $ | 0.14 | | | | | $ | 0.05 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 186,301 | | | | | $ | 156,478 | | |
Restricted cash
|
| | | | 5,228 | | | | | | 4,831 | | |
Accounts receivable – net of allowance of $5,946 and $7,773
|
| | | | 143,362 | | | | | | 130,605 | | |
Prepaid expenses
|
| | | | 12,778 | | | | | | 15,679 | | |
Taxes receivable
|
| | | | 11,992 | | | | | | 14,337 | | |
Other current assets
|
| | | | 15,368 | | | | | | 10,025 | | |
Total current assets
|
| | | | 375,029 | | | | | | 331,955 | | |
PROPERTY AND EQUIPMENT – NET
|
| | | | 170,896 | | | | | | 172,164 | | |
GOODWILL
|
| | | | 1,503,245 | | | | | | 1,430,837 | | |
IDENTIFIABLE INTANGIBLE ASSETS – NET
|
| | | | 478,852 | | | | | | 526,183 | | |
DEFERRED INCOME TAXES – NET
|
| | | | 8,893 | | | | | | 9,221 | | |
OTHER LONG-TERM ASSETS
|
| | | | 41,092 | | | | | | 43,355 | | |
TOTAL
|
| | | $ | 2,578,007 | | | | | $ | 2,513,715 | | |
LIABILITIES, REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS’
DEFICIT |
| | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 94,993 | | | | | $ | 95,587 | | |
Accrued expenses
|
| | | | 66,569 | | | | | | 37,059 | | |
Income taxes payable
|
| | | | 10,502 | | | | | | 7,946 | | |
Short-term debt – net
|
| | | | 6,481 | | | | | | 14,271 | | |
Deferred revenue
|
| | | | 167,550 | | | | | | 149,108 | | |
Total current liabilities
|
| | | | 346,095 | | | | | | 303,971 | | |
LONG-TERM DEBT – NET
|
| | | | 1,750,990 | | | | | | 1,793,460 | | |
DEFERRED INCOME TAXES – NET
|
| | | | 24,595 | | | | | | 19,131 | | |
UNCERTAIN TAX POSITIONS
|
| | | | 42,701 | | | | | | 63,208 | | |
OTHER LONG-TERM LIABILITIES
|
| | | | 26,961 | | | | | | 39,548 | | |
Total liabilities
|
| | | | 2,191,342 | | | | | | 2,219,318 | | |
REDEEMABLE PREFERRED STOCK: | | | | | | | | | | | | | |
Redeemable preferred stock, $0.01 par value, 900,000 shares authorized, 677,484 and 606,910 shares outstanding at December 31, 2021 and 2020 (aggregate liquidation preference of $685,350 and $613,957, respectively).
|
| | | | 685,350 | | | | | | 613,957 | | |
STOCKHOLDERS’ DEFICIT: | | | | | | | | | | | | | |
Common Stock, $0.01 par value: 185.0 million shares authorized; 153.5 million shares issued and 153.3 million shares outstanding as of December 31, 2021 and 2020, respectively.
|
| | | | 1,533 | | | | | | 1,533 | | |
Additional paid-in capital
|
| | | | 933,569 | | | | | | 998,487 | | |
Accumulated deficit
|
| | | | (1,203,440) | | | | | | (1,320,508) | | |
Accumulated other comprehensive loss
|
| | | | (78,403) | | | | | | (46,800) | | |
Total Griffey Global Holdings, Inc. stockholders’ deficit
|
| | | | (346,741) | | | | | | (367,288) | | |
Noncontrolling interest
|
| | | | 48,056 | | | | | | 47,728 | | |
Total stockholders’ deficit
|
| | | | (298,685) | | | | | | (319,560) | | |
TOTAL
|
| | | $ | 2,578,007 | | | | | $ | 2,513,715 | | |
| | |
Year-Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
REVENUE
|
| | | $ | 918,688 | | | | | $ | 815,401 | | |
OPERATING EXPENSE: | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization shown
separately below) |
| | | | 248,152 | | | | | | 226,066 | | |
Selling, general and administrative expenses
|
| | | | 367,704 | | | | | | 324,423 | | |
Depreciation
|
| | | | 51,099 | | | | | | 52,358 | | |
Amortization
|
| | | | 49,361 | | | | | | 47,002 | | |
Restructuring costs
|
| | | | (475) | | | | | | 9,135 | | |
Other operating expense – net
|
| | | | 861 | | | | | | 161 | | |
Operating expense
|
| | | | 716,702 | | | | | | 659,145 | | |
INCOME FROM OPERATIONS
|
| | | | 201,986 | | | | | | 156,256 | | |
OTHER EXPENSE, NET: | | | | | | | | | | | | | |
Interest expense
|
| | | | (122,160) | | | | | | (124,926) | | |
Fair value adjustment for swaps and foreign currency exchange
contract − net |
| | | | 19,282 | | | | | | (14,255) | | |
Foreign exchange gain (losses) – net
|
| | | | 36,406 | | | | | | (45,073) | | |
Other non-operating income – net
|
| | | | 612 | | | | | | 139 | | |
Total other expense – net
|
| | | | (65,860) | | | | | | (184,115) | | |
INCOME (LOSS) BEFORE INCOME TAXES
|
| | | | 136,126 | | | | | | (27,859) | | |
INCOME TAX EXPENSE
|
| | | | (18,729) | | | | | | (9,516) | | |
NET INCOME (LOSS)
|
| | | | 117,397 | | | | | | (37,375) | | |
Less:
|
| | | | | | | | | | | | |
Net income (loss) attributable to noncontrolling interest
|
| | | | 329 | | | | | | (182) | | |
Redeemable Preferred Stock dividend
|
| | | | 71,393 | | | | | | 64,120 | | |
NET INCOME (LOSS) ATTRIBUTABLE TO GRIFFEY GLOBAL HOLDINGS, INC.
|
| | | $ | 45,675 | | | | | $ | (101,313) | | |
Net income (loss) per share attributable to Griffey Global Holdings, Inc. common stockholders:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | 0.30 | | | | | $ | (0.66) | | |
Diluted
|
| | | $ | 0.29 | | | | | $ | (0.66) | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 153,305,176 | | | | | | 153,303,498 | | |
Diluted
|
| | | | 157,544,818 | | | | | | 153,303,498 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
NET INCOME (LOSS)
|
| | | $ | 117,397 | | | | | $ | (37,375) | | |
OTHER COMPREHENSIVE INCOME (LOSS):
|
| | | | | | | | | | | | |
Net foreign currency translation adjustment (losses) gains
|
| | | | (31,603) | | | | | | 32,895 | | |
COMPREHENSIVE INCOME (LOSS)
|
| | | | 85,794 | | | | | | (4,480) | | |
Less: Comprehensive income (loss) attributable to noncontrolling interest
|
| | | | 328 | | | | | | (179) | | |
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO GRIFFEY GLOBAL HOLDINGS, INC.
|
| | | $ | 85,466 | | | | | $ | (4,301) | | |
| | |
Redeemable
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Griffey Global Holdings, Inc. Stockholders’ Deficit |
| |
Noncontrolling
Interest |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE – DECEMBER 31, 2019
|
| | | | 543,526 | | | | | | 549,837 | | | | | | | 153,302,255 | | | | | | 1,533 | | | | | | 1,054,600 | | | | | | (1,283,315) | | | | | | (79,695) | | | | | | (306,877) | | | | | | 47,907 | | | | | | (258,970) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (37,193) | | | | | | — | | | | | | (37,193) | | | | | | (182) | | | | | | (37,375) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,895 | | | | | | 32,895 | | | | | | 3 | | | | | | 32,898 | | |
Issuance of common stock in connection with employee stock option exercise
|
| | | | — | | | | | | — | | | | | | | 1,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redeemable Preferred Stock dividend
|
| | | | 63,384 | | | | | | 64,120 | | | | | | | — | | | | | | — | | | | | | (64,120) | | | | | | — | | | | | | — | | | | | | (64,120) | | | | | | — | | | | | | (64,120) | | |
Equity-based compensation activity
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 8,007 | | | | | | — | | | | | | — | | | | | | 8,007 | | | | | | — | | | | | | 8,007 | | |
BALANCE – DECEMBER 31, 2020
|
| | | | 606,910 | | | | | | 613,957 | | | | | | | 153,303,505 | | | | | | 1,533 | | | | | | 998,487 | | | | | | (1,320,508) | | | | | | (46,800) | | | | | | (367,288) | | | | | | 47,728 | | | | | | (319,560) | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 117,068 | | | | | | — | | | | | | 117,068 | | | | | | 329 | | | | | | 117,397 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,603) | | | | | | (31,603) | | | | | | (1) | | | | | | (31,604) | | |
Issuance of common stock in connection with employee stock option exercise
|
| | | | — | | | | | | — | | | | | | | 10,000 | | | | | | — | | | | | | 35 | | | | | | — | | | | | | — | | | | | | 35 | | | | | | — | | | | | | 35 | | |
Redeemable Preferred Stock dividend
|
| | | | 70,574 | | | | | | 71,393 | | | | | | | — | | | | | | — | | | | | | (71,393) | | | | | | — | | | | | | — | | | | | | (71,393) | | | | | | — | | | | | | (71,393) | | |
Equity-based compensation activity
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 6,440 | | | | | | — | | | | | | — | | | | | | 6,440 | | | | | | — | | | | | | 6,440 | | |
BALANCE – DECEMBER 31, 2021
|
| | | | 677,484 | | | | | $ | 685,350 | | | | | | | 153,313,505 | | | | | $ | 1,533 | | | | | $ | 933,569 | | | | | $ | (1,203,440) | | | | | $ | (78,403) | | | | | $ | (346,741) | | | | | $ | 48,056 | | | | | $ | (298,685) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 117,397 | | | | | $ | (37,375) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 51,099 | | | | | | 52,358 | | |
Amortization
|
| | | | 49,361 | | | | | | 47,002 | | |
Unrealized exchange (gains) losses on foreign denominated debt
|
| | | | (39,173) | | | | | | 45,553 | | |
Equity-based compensation
|
| | | | 6,440 | | | | | | 8,002 | | |
Deferred income taxes – net
|
| | | | 5,793 | | | | | | (11,449) | | |
Uncertain tax positions
|
| | | | (20,507) | | | | | | 1,832 | | |
Restructuring
|
| | | | (475) | | | | | | 9,135 | | |
Non-cash fair value adjustment for swaps and foreign currency exchange contracts
|
| | | | (20,196) | | | | | | 15,943 | | |
Amortization of debt issuance costs
|
| | | | 6,741 | | | | | | 5,601 | | |
Non-cash fair value adjustment of contingent consideration
|
| | | | 1,373 | | | | | | — | | |
Other
|
| | | | (250) | | | | | | 1,802 | | |
Changes in current assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (16,075) | | | | | | 9,061 | | |
Accounts payable
|
| | | | (555) | | | | | | 7,400 | | |
Accrued expenses
|
| | | | 18,712 | | | | | | (13,443) | | |
Income taxes receivable/payable
|
| | | | 320 | | | | | | 2,523 | | |
Deferred revenue
|
| | | | 24,783 | | | | | | 4,483 | | |
Other
|
| | | | 4,102 | | | | | | 35 | | |
Net cash provided by operating activities
|
| | | | 188,890 | | | | | | 148,463 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Acquisition of property and equipment
|
| | | | (49,317) | | | | | | (44,862) | | |
Acquisition of a business, net of cash acquired
|
| | | | (89,206) | | | | | | — | | |
Purchase of minority investment
|
| | | | — | | | | | | (8,500) | | |
Other investing activities
|
| | | | 1,597 | | | | | | (122) | | |
Net cash used in investing activities
|
| | | | (136,926) | | | | | | (53,484) | | |
Repayment of debt
|
| | | | (17,449) | | | | | | (52,007) | | |
Equity issuance costs
|
| | | | (1,851) | | | | | | — | | |
Other financing activities
|
| | | | 35 | | | | | | 5 | | |
Net cash used in financing activities
|
| | | | (19,265) | | | | | | (52,002) | | |
EFFECTS OF EXCHANGE RATE FLUCTUATIONS
|
| | | | (2,479) | | | | | | 104 | | |
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
| | | | 30,220 | | | | | | 43,081 | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH – Beginning of period
|
| | | | 161,309 | | | | | | 118,228 | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH – End of period
|
| | | $ | 191,529 | | | | | $ | 161,309 | | |
SUPPLEMENTAL DISCLOSURES: | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 115,258 | | | | | $ | 119,506 | | |
Income taxes paid, including foreign taxes withheld
|
| | | $ | 32,300 | | | | | $ | 12,900 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash and cash equivalents
|
| | | $ | 186,301 | | | | | $ | 156,478 | | |
Restricted cash
|
| | | | 5,228 | | | | | | 4,831 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 191,529 | | | | | $ | 161,309 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Beginning of year
|
| | | $ | 7,773 | | | | | $ | 7,843 | | |
Provision
|
| | | | 750 | | | | | | 2,002 | | |
Deductions
|
| | | | (2,577) | | | | | | (2,072) | | |
End of year
|
| | | $ | 5,946 | | | | | $ | 7,773 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
| | |
Asset
|
| |
Liability
|
| |
Liability
|
| |||||||||
Derivatives not designated as hedging instruments: | | | | | | | | | | | | | | | | | | | |
Foreign currency exchange options
|
| | | $ | 804 | | | | | $ | — | | | | | $ | 1,827 | | |
Interest rate swaps
|
| | | | — | | | | | | 13,759 | | | | | | 31,325 | | |
Total derivatives
|
| | | $ | 804 | | | | | $ | 13,759 | | | | | $ | 33,152 | | |
| | |
2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Money market funds (cash equivalents)
|
| | | $ | 30,096 | | | | | $ | — | | | | | $ | — | | | | | $ | 30,096 | | |
Derivative assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency exchange options
|
| | | | — | | | | | | 804 | | | | | | — | | | | | | 804 | | |
| | | | $ | 30,096 | | | | | $ | 804 | | | | | $ | — | | | | | $ | 30,900 | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Money market funds (cash equivalents)
|
| | | $ | 38,093 | | | | | $ | — | | | | | $ | — | | | | | $ | 38,093 | | |
| | | | $ | 38,093 | | | | | $ | — | | | | | $ | — | | | | | $ | 38,093 | | |
| | |
2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Term Loans
|
| | | $ | — | | | | | $ | 1,475,759 | | | | | $ | — | | | | | $ | 1,475,759 | | |
Senior Notes
|
| | | | — | | | | | | 318,375 | | | | | | — | | | | | | 318,375 | | |
Contingent Consideration
|
| | | | — | | | | | | — | | | | | | 14,039 | | | | | | 14,039 | | |
Derivative liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap contracts
|
| | | | — | | | | | | 13,759 | | | | | | — | | | | | | 13,759 | | |
| | | | $ | — | | | | | $ | 1,807,893 | | | | | $ | 14,039 | | | | | $ | 1,821,932 | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Term Loans
|
| | | $ | — | | | | | $ | 1,507,053 | | | | | $ | — | | | | | $ | 1,507,053 | | |
Senior Notes
|
| | | | — | | | | | | 322,500 | | | | | | — | | | | | | 322,500 | | |
Derivative liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency exchange options
|
| | | | — | | | | | | 1,827 | | | | | | — | | | | | | 1,827 | | |
Interest rate swap contracts
|
| | | | — | | | | | | 31,325 | | | | | | — | | | | | | 31,325 | | |
| | | | $ | — | | | | | $ | 1,862,705 | | | | | $ | — | | | | | $ | 1,862,705 | | |
| | |
Fair Value as of
December 31, 2021 (in thousands) |
| |
Valuation
Technique |
| |
Unobservable Input
|
| |
Range
|
| |||
Contingent Consideration
|
| | | $ | 14,039 | | | |
Probability-adjusted
discounted cash flow
|
| |
Probabilities of success
|
| |
55% – 100%
|
|
| | | | | | | | | | | |
Years until milestones are
expected to be achieved |
| |
0.63 – 2.15 years
|
|
| | | | | | | | | | | |
Discount rate
|
| |
8.10% – 8.53%
|
|
|
December 31, 2020
|
| | | $ | — | | |
|
Issuance of Contingent Consideration in connection with acquisition
|
| | | | 13,200 | | |
|
Change in fair value of Contingent Consideration
|
| | | | 1,373 | | |
|
Effects of fluctuations in foreign currency exchange rates
|
| | | | (534) | | |
|
December 31, 2021
|
| | | $ | 14,039 | | |
| | |
Estimated
Useful Lives (in Years) |
| |
December 31,
|
| |||||||||
|
2021
|
| |
2020
|
| |||||||||||
Contemporary imagery
|
| |
5
|
| | | $ | 379,837 | | | | | $ | 387,015 | | |
Computer hardware purchased
|
| |
3
|
| | | | 5,639 | | | | | | 8,828 | | |
Computer software developed for internal use
|
| |
3
|
| | | | 114,434 | | | | | | 113,615 | | |
Leasehold improvements
|
| |
2 – 20
|
| | | | 11,459 | | | | | | 11,434 | | |
Furniture, fixtures and studio equipment
|
| |
5
|
| | | | 15,167 | | | | | | 14,430 | | |
Archival imagery
|
| |
40
|
| | | | 97,547 | | | | | | 101,615 | | |
Other
|
| |
3 – 4
|
| | | | 2,439 | | | | | | 2,566 | | |
Property and equipment
|
| | | | | | | 626,522 | | | | | | 639,503 | | |
Less: accumulated depreciation
|
| | | | | | | (455,626) | | | | | | (467,339) | | |
Property and equipment, net
|
| | | | | | $ | 170,896 | | | | | $ | 172,164 | | |
| | |
Goodwill
before impairment |
| |
Accumulated
impairment charge |
| |
Goodwill – net
|
| |||||||||
December 31, 2019
|
| | | $ | 1,954,521 | | | | | $ | (525,000) | | | | | $ | 1,429,521 | | |
Effects of fluctuations in foreign currency exchange rates
|
| | | | 1,316 | | | | |
|
—
|
| | | | | 1,316 | | |
December 31, 2020
|
| | | | 1,955,837 | | | | | | (525,000) | | | | | | 1,430,837 | | |
Goodwill related to acquisition
|
| | | | 75,782 | | | | | | — | | | | | | 75,782 | | |
Effects of fluctuations in foreign currency exchange rates
|
| | | | (3,374) | | | | | | — | | | | | | (3,374) | | |
December 31, 2021
|
| | | $ | 2,028,245 | | | | | $ | (525,000) | | | | | $ | 1,503,245 | | |
| | | | | |
December 31,
|
| |||||||||||||||||||||||||||||||||
| | | | | |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | |
Range of
Estimated Useful Lives (Years) |
| |
Gross
Amount |
| |
Accumulated
Amortization |
| |
Net
Amount |
| |
Gross
Amount |
| |
Accumulated
Amortization |
| |
Net
Amount |
| ||||||||||||||||||
Trade name
|
| |
Indefinite
|
| | | $ | 402,581 | | | | | $ | — | | | | | $ | 402,581 | | | | | $ | 409,722 | | | | | $ | — | | | | | $ | 409,722 | | |
Trademarks and trade
names |
| |
5 – 10
|
| | | | 104,174 | | | | | | (96,041) | | | | | | 8,133 | | | | | | 104,355 | | | | | | (85,976) | | | | | | 18,379 | | |
Patented and unpatented technology
|
| |
3 – 10
|
| | | | 112,288 | | | | | | (97,818) | | | | | | 14,470 | | | | | | 106,342 | | | | | | (91,558) | | | | | | 14,784 | | |
Customer lists, contracts, and relationships
|
| |
5 – 11
|
| | | | 404,421 | | | | | | (350,997) | | | | | | 53,424 | | | | | | 419,673 | | | | | | (336,919) | | | | | | 82,754 | | |
Non-compete Covenant
|
| |
3
|
| | | | 900 | | | | | | (811) | | | | | | 89 | | | | | | 900 | | | | | | (677) | | | | | | 223 | | |
Other identifiable intangible
assets |
| |
3 – 13
|
| | | | 7,110 | | | | | | (6,955) | | | | | | 155 | | | | | | 7,147 | | | | | | (6,826) | | | | | | 321 | | |
| | | | | | | $ | 1,031,474 | | | | | $ | (552,622) | | | | | $ | 478,852 | | | | | $ | 1,048,139 | | | | | $ | (521,956) | | | | | $ | 526,183 | | |
Fiscal Years Ended December 31,
|
| | | | | | |
2022
|
| | | $ | 45,000 | | |
2023
|
| | | $ | 24,752 | | |
2024
|
| | | $ | 2,218 | | |
2025
|
| | | $ | 2,209 | | |
2026
|
| | | $ | 773 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Long term note receivable from a related party (Note 2)
|
| | | $ | 24,000 | | | | | $ | 24,000 | | |
Minority and other investments (Note 2)
|
| | | | 10,621 | | | | | | 11,292 | | |
Tax benefit (Note 17)
|
| | | | 3,300 | | | | | | 3,500 | | |
Equity method investment
|
| | | | 1,207 | | | | | | 2,291 | | |
Long term deposits
|
| | | | 1,754 | | | | | | 2,071 | | |
Other
|
| | | | 210 | | | | | | 201 | | |
| | | | $ | 41,092 | | | | | $ | 43,355 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Accrued compensation and related costs
|
| | | $ | 38,232 | | | | | $ | 16,949 | | |
Interest payable
|
| | | | 9,750 | | | | | | 9,750 | | |
Accrued contingent consideration
|
| | | | 9,456 | | | | | | — | | |
Accrued legal costs
|
| | | | 3,436 | | | | | | 1,483 | | |
Accrued taxes
|
| | | | 1,762 | | | | | | 1,006 | | |
Accrued restructuring
|
| | | | 1,033 | | | | | | 4,702 | | |
Derivative liabilities
|
| | | | 686 | | | | | | 1,827 | | |
Other
|
| | | | 2,214 | | | | | | 1,342 | | |
| | | | $ | 66,569 | | | | | $ | 37,059 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Derivative liabilities (net of current portion)
|
| | | $ | 13,073 | | | | | $ | 31,325 | | |
Accrued contingent consideration (net of current portion)
|
| | | | 4,583 | | | | | | — | | |
Deferred rent (net of current portion)
|
| | | | 3,370 | | | | | | 3,953 | | |
Deferred revenue (net of current portion)
|
| | | | 3,387 | | | | | | 948 | | |
Accrued restructuring (net of current portion)
|
| | | | 1,441 | | | | | | 1,995 | | |
Other
|
| | | | 1,107 | | | | | | 1,327 | | |
| | | | $ | 26,961 | | | | | $ | 39,548 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Senior Notes
|
| | | $ | 300,000 | | | | | $ | 300,000 | | |
USD Term Loans
|
| | | | 997,800 | | | | | | 1,008,200 | | |
EUR Term Loans
|
| | | | 473,798 | | | | | | 520,316 | | |
Less: issuance costs and discounts amortized to interest expense
|
| | | | (14,127) | | | | | | (20,785) | | |
Less: short-term debt – net
|
| | | | (6,481) | | | | | | (14,271) | | |
Long-term debt – net
|
| | | $ | 1,750,990 | | | | | $ | 1,793,460 | | |
| | |
Years Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
USD Term Loans and EUR Term loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Principal payments
|
| | | $ | 10,400 | | | | | $ | 10,400 | | | | | $ | 10,400 | | | | | $ | 10,400 | | | | | $ | 1,429,998 | | | | | $ | — | | | | | $ | 1,471,598 | | |
Interest payments
|
| | | | 74,013 | | | | | | 80,710 | | | | | | 84,250 | | | | | | 84,092 | | | | | | 11,506 | | | | | | — | | | | | | 334,571 | | |
Senior Notes: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Principal payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | 300,000 | | |
Interest payments
|
| | | | 29,250 | | | | | | 29,250 | | | | | | 29,250 | | | | | | 29,250 | | | | | | 29,250 | | | | | | 14,625 | | | | | | 160,875 | | |
Interest rate swaps
|
| | | | 8,376 | | | | | | 5,081 | | | | | | 598 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,055 | | |
Revolver commitment fee
|
| | | | 404 | | | | | | 404 | | | | | | 69 | | | | | | — | | | | | | — | | | | | | — | | | | | | 877 | | |
Operating lease payments on facilities leases
|
| | | | 14,376 | | | | | | 11,713 | | | | | | 12,060 | | | | | | 12,016 | | | | | | 6,686 | | | | | | 26,059 | | | | | | 82,910 | | |
Minimum royalty guarantee
payments to content suppliers |
| | | | 44,684 | | | | | | 38,344 | | | | | | 31,513 | | | | | | 30,587 | | | | | | 13,493 | | | | | | 16,000 | | | | | | 174,621 | | |
| | |
Years Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Technology purchase commitments
|
| | | | 3,944 | | | | | | 2,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,945 | | |
Other commitments
|
| | | | 3,391 | | | | | | 833 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,224 | | |
Total commitments
|
| | | $ | 188,838 | | | | | $ | 178,736 | | | | | $ | 168,140 | | | | | $ | 166,345 | | | | | $ | 1,490,933 | | | | | $ | 356,684 | | | | | $ | 2,549,676 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Creative Stills
|
| | | $ | 596,917 | | | | | $ | 532,732 | | |
Editorial Stills
|
| | | | 306,631 | | | | | | 266,699 | | |
Other
|
| | | | 15,140 | | | | | | 15,970 | | |
Total Revenue
|
| | | $ | 918,688 | | | | | $ | 815,401 | | |
Dividend Period
|
| |
Spread Increase
(effective on the first day of the applicable period) |
| |
Cash Dividend
Spread |
| |
Accrued
Dividend |
| |||||||||
From February 19, 2019 through February 19, 2024
|
| | | | N/A | | | | | | 7.50% | | | | | | 8.00% | | |
From February 19, 2024 through February 19, 2025
|
| | | | 1.00% | | | | | | 8.50% | | | | | | 9.00% | | |
From February 19, 2025 through February 19, 2026
|
| | | | 1.00% | | | | | | 9.50% | | | | | | 10.00% | | |
From February 19, 2026 through February 19, 2027
|
| | | | 1.00% | | | | | | 10.50% | | | | | | 11.00% | | |
From February 19, 2027 through February 19, 2028
|
| | | | 1.00% | | | | | | 11.50% | | | | | | 12.00% | | |
From February 19, 2028 through February 19, 2029
|
| | | | 1.00% | | | | | | 12.50% | | | | | | 13.00% | | |
From February 19, 2030
|
| | | | N/A | | | | | | 12.50% | | | | | | 13.00% | | |
Period in Which Such Date Occurs
|
| |
Redemption
Percentage |
| |||
If such date occurs during the period from and including the First Call Date to, but not including, February 19, 2023
|
| | | | 105.00% | | |
If such date occurs during the period from and including February 19, 2023 to, but not including, February 19, 2024
|
| | | | 102.50% | | |
If such date occurs on or after February 19, 2024
|
| | | | 100.00% | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Shares underlying outstanding equity awards
|
| | | | 29,906,466 | | | | | | 26,960,954 | | |
Shares available for future equity awards
|
| | | | 1,916,140 | | | | | | 3,871,654 | | |
Total
|
| | | | 31,822,606 | | | | | | 30,832,608 | | |
| | |
Number
of awards |
| |
Weighted
Average Exercise Price |
| |
Remaining
Average Contractual Life (in Years) |
| |||||||||
Outstanding – December 31, 2020
|
| | | | 26,961 | | | | | $ | 4.73 | | | | | | 6.37 | | |
Grants
|
| | | | 4,000 | | | | | $ | 4.25 | | | | | | | | |
Exercises
|
| | | | (10) | | | | | $ | 3.50 | | | | | | | | |
| | |
Number
of awards |
| |
Weighted
Average Exercise Price |
| |
Remaining
Average Contractual Life (in Years) |
| |||||||||
Pre-vesting forfeitures
|
| | | | (698) | | | | | $ | 3.45 | | | | | | | | |
Post-vesting cancellations
|
| | | | (347) | | | | | $ | 3.65 | | | | | | | | |
Outstanding – December 31, 2021
|
| | | | 29,906 | | | | | $ | 4.71 | | | | | | 5.87 | | |
Exercisable – December 31, 2021
|
| | | | 21,465 | | | | | $ | 5.06 | | | | | | 4.91 | | |
|
| | |
Year Ended December 31,
|
| |||
| | |
2021
|
| |
2020
|
|
Weighted average grant date fair value per award
|
| |
$1.52
|
| |
$1.56
|
|
Valuation model used
|
| |
Black-Scholes
|
| |
Black-Scholes
|
|
Expected award price volatility
|
| |
35%
|
| |
50%
|
|
Risk-free rate of return
|
| |
1.15%
|
| |
1.08%
|
|
Expected life of awards
|
| |
6.1 years
|
| |
6.1 years
|
|
Expected rate of dividends
|
| |
None
|
| |
None
|
|
| | |
Leased
Property Losses |
| |
Employee
Termination Costs |
| |
Total
|
| |||||||||
Balance – December 31, 2019
|
| | | $ | 2,958 | | | | | $ | 7,857 | | | | | $ | 10,815 | | |
Reduction of accrual due to net cash payments
|
| | | | (715) | | | | | | (13,315) | | | | | | (14,030) | | |
Additional charges and adjustments
|
| | | | 319 | | | | | | 8,816 | | | | | | 9,135 | | |
Accretion expense
|
| | | | 259 | | | | | | − | | | | | | 259 | | |
Effects of fluctuations in foreign currency exchange rates
|
| | | | 45 | | | | | | 473 | | | | | | 518 | | |
Balance – December 31, 2020
|
| | | | 2,866 | | | | | | 3,831 | | | | | | 6,697 | | |
Reduction of accrual due to net cash payments
|
| | | | (901) | | | | | | (2,946) | | | | | | (3,847) | | |
Additional charges and adjustments
|
| | | | 131 | | | | | | (606) | | | | | | (475) | | |
Accretion expense
|
| | | | 225 | | | | | | − | | | | | | 225 | | |
Effects of fluctuations in foreign currency exchange rates
|
| | | | (46) | | | | | | (80) | | | | | | (126) | | |
Balance – December 31, 2021
|
| | | $ | 2,275 | | | | | $ | 199 | | | | | $ | 2,474 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
United States
|
| | | $ | 104,984 | | | | | $ | (27,823) | | |
Foreign
|
| | | | 31,142 | | | | | | (36) | | |
Income (loss) before income taxes
|
| | | $ | 136,126 | | | | | $ | (27,859) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Current: | | | | | | | | | | | | | |
United States
|
| | | $ | 22,321 | | | | | $ | 8,854 | | |
Foreign
|
| | | | (7,756) | | | | | | 12,095 | | |
Total current income tax expense (benefit)
|
| | | | 14,565 | | | | | | 20,949 | | |
Deferred: | | | | | | | | | | | | | |
United States
|
| | | | 4,698 | | | | | | (13,227) | | |
Foreign
|
| | | | (534) | | | | | | 1,794 | | |
Total deferred income tax expense (benefit)
|
| | | | 4,164 | | | | | | (11,433) | | |
Total provision for income tax expense
|
| | | $ | 18,729 | | | | | $ | 9,516 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Federal income tax expense (benefit) at the statutory rate
|
| | | $ | 28,586 | | | | | $ | (5,849) | | |
Effect of: | | | | | | | | | | | | | |
State taxes, net of federal benefit
|
| | | | 3,632 | | | | | | 643 | | |
Tax impact of foreign earnings and losses
|
| | | | (10,171) | | | | | | 3,644 | | |
Stock-based compensation
|
| | | | 236 | | | | | | 169 | | |
Valuation allowance
|
| | | | 1,532 | | | | | | 13,763 | | |
Tax credits
|
| | | | (5,030) | | | | | | (3,213) | | |
Other, net
|
| | | | (56) | | | | | | 359 | | |
Income tax expense (benefit)
|
| | | $ | 18,729 | | | | | $ | 9,516 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Uncertain tax benefits, beginning of year
|
| | | $ | 47,637 | | | | | $ | 45,003 | | |
Gross increase to tax positions related to prior years
|
| | | | 121 | | | | | | 1,239 | | |
Gross decrease to tax positions related to prior years
|
| | | | (413) | | | | | | (42) | | |
Gross increase to tax positions related to the current year
|
| | | | 2,204 | | | | | | 2,082 | | |
Gross decrease to tax positions related to the current year
|
| | | | − | | | | | | − | | |
Settlements
|
| | | | − | | | | | | − | | |
Lapse of statute of limitations
|
| | | | (16,124) | | | | | | (645) | | |
Uncertain tax benefits, end of year
|
| | | $ | 33,425 | | | | | $ | 47,637 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Income tax attributes
|
| | | $ | 204,531 | | | | | $ | 195,670 | | |
Accrued liabilities and reserves
|
| | | | 9,951 | | | | | | 7,076 | | |
Prepaid expenses
|
| | | | 6,483 | | | | | | 10,208 | | |
Stock-based compensation expense
|
| | | | 9,308 | | | | | | 8,356 | | |
Other
|
| | | | 1,150 | | | | | | 11,112 | | |
Gross deferred tax assets
|
| | | | 231,423 | | | | | | 232,422 | | |
Less valuation allowance
|
| | | | (205,877) | | | | | | (210,551) | | |
Total deferred tax assets
|
| | | | 25,546 | | | | | | 21,871 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Amortization and depreciation
|
| | | | (39,167) | | | | | | (31,794) | | |
Other
|
| | | | (2,081) | | | | | | — | | |
Net deferred tax liabilities, net of valuation allowance
|
| | | $ | (15,702) | | | | | $ | (9,923) | | |
| | |
Deferred
Tax Assets |
| |
Net Operating
Loss Carryforwards |
| ||||||
United States, expiring between 2023 and 2039
|
| | | $ | 9,083 | | | | | $ | 130,021 | | |
Foreign, expiring between 2021 and 2041
|
| | | | 28,043 | | | | | | 115,379 | | |
Foreign, indefinite
|
| | | | 57,333 | | | | | | 434,833 | | |
Total
|
| | | $ | 94,459 | | | | | $ | 680,233 | | |
| | |
Tax
Credits |
| |||
United States, federal tax credit carryforwards: | | | | | | | |
Foreign tax credits, expiring between 2022 and 2031
|
| | | $ | 41,830 | | |
Total
|
| | | $ | 41,830 | | |
|
Cash
|
| | | $ | 95,418 | | |
|
Contingent Consideration
|
| | | | 13,200 | | |
|
Total fair value of consideration transferred
|
| | | $ | 108,618 | | |
| | |
Fair Value at
Acquisition Date |
| |||
Assets acquired and liabilities assumed: | | | | | | | |
Cash and cash equivalents
|
| | | $ | 6,213 | | |
Accounts receivable
|
| | | | 1,061 | | |
Other current assets
|
| | | | 736 | | |
Prepaid expenses
|
| | | | 118 | | |
Property and equipment
|
| | | | 1,729 | | |
Other long term assets
|
| | | | 306 | | |
Identifiable intangible assets
|
| | | | 23,900 | | |
Goodwill
|
| | | | 75,782 | | |
Total assets acquired
|
| | | $ | 109,845 | | |
Accounts payable and accrued expenses
|
| | | | (128) | | |
Deferred income tax liability
|
| | | | (1,099) | | |
Total liabilities assumed
|
| | | | (1,227) | | |
Net assets acquired
|
| | | $ | 108,618 | | |
| | |
December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
NET INCOME (LOSS)
|
| | | | 117,397 | | | | | $ | (37,375) | | |
Less: | | | | | | | | | | | | | |
Net (loss) income attributable to noncontrolling interest
|
| | | | 329 | | | | | | (182) | | |
Redeemable Preferred Stock dividend
|
| | | | 71,393 | | | | | | 64,120 | | |
NET INCOME (LOSS) ATTRIBUTABLE TO GRIFFEY GLOBAL HOLDINGS, INC.
|
| | | $ | 45,675 | | | | | $ | (101,313) | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 153,305,176 | | | | | | 153,303,498 | | |
Effect of dilutive securities
|
| | | | 4,239,642 | | | | | | — | | |
Diluted
|
| | | | 157,544,818 | | | | | | 153,303,498 | | |
Net income (loss) per share attributable to Griffey Global Holdings, Inc. common stockholders:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | 0.30 | | | | | $ | (0.66) | | |
Diluted
|
| | | $ | 0.29 | | | | | $ | (0.66) | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Americas
|
| | | $ | 496,607 | | | | | $ | 457,327 | | |
Europe, the Middle East, and Africa
|
| | | | 317,435 | | | | | | 270,701 | | |
Asia-Pacific
|
| | | | 104,646 | | | | | | 87,373 | | |
Total Revenues
|
| | | $ | 918,688 | | | | | $ | 815,401 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Americas
|
| | | $ | 85,213 | | | | | $ | 81,139 | | |
Europe, the Middle East, and Africa
|
| | | | 85,307 | | | | | | 90,626 | | |
Asia-Pacific
|
| | | | 376 | | | | | | 399 | | |
Total long-lived tangible assets
|
| | | $ | 170,896 | | | | | $ | 172,164 | | |