| |
Calculation
Date VWAP (Price of Offeror Shares in $) |
| |
Calculation
Date VWAP (Price of Offeror Shares in US$) |
| |
Number of
Offeror Shares Issued per Common Share |
| |
Share
Consideration (US$) |
| |
Cash
Consideration (US$) |
| |
Total Consideration
per Common Share (US$) |
| |||||||||||||||
| |
$13.75
|
| | | $ | 9.90 | | | | | | 0.34630000 | | | | | $ | 3.43 | | | | | $ | 0.75 | | | | | $ | 4.18 | | |
| |
$14.50
|
| | | $ | 10.44 | | | | | | 0.34630000 | | | | | $ | 3.62 | | | | | $ | 0.75 | | | | | $ | 4.37 | | |
| |
$15.25
|
| | | $ | 10.98 | | | | | | 0.34630000 | | | | | $ | 3.80 | | | | | $ | 0.75 | | | | | $ | 4.55 | | |
| |
$16.00
|
| | | $ | 11.52 | | | | | | 0.34630000 | | | | | $ | 3.99 | | | | | $ | 0.75 | | | | | $ | 4.74 | | |
| |
$16.75
|
| | | $ | 12.06 | | | | | | 0.34630000 | | | | | $ | 4.18 | | | | | $ | 0.75 | | | | | $ | 4.93 | | |
| |
$17.50
|
| | | $ | 12.60 | | | | | | 0.33730159 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| |
$18.25
|
| | | $ | 13.14 | | | | | | 0.32343988 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| |
$19.00
|
| | | $ | 13.68 | | | | | | 0.31067251 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| |
$19.75
|
| | | $ | 14.22 | | | | | | 0.29887482 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| | Alabama | | |
Any dealer, bank, savings institution, credit union, trust company, insurance company, investment company, pension or profit-sharing trust or other financial institution or institutional buyer. Although the relevant statute contains an exemption for sales to “other institutional buyers,” the Supreme Court of Alabama has held that institutional buyers not specified in the exemption must be of the same type as those institutions specified in the preceding sentence.
|
|
| | Arizona | | |
Any dealer, bank, savings institution, trust company, insurance company, investment company, pension or profit-sharing trust or other financial institution or institutional buyer.
|
|
| | Arkansas | | |
Any broker-dealer, bank, savings institution, trust company, insurance company, investment company, pension or profit-sharing trust or other financial institution or institutional buyer.
|
|
| | Colorado | | |
Any broker-dealer, depository institution, insurance company or separate account of an insurance company, investment company registered under the U.S. Investment Company Act, business development company as defined in the U.S. Investment Company Act, private business development company as defined in the Investment Advisers Act of 1940 (the “U.S. Investment Advisers Act”), employee pension, profit-sharing, or benefit plan if (a) the plan has total assets in excess of US$5,000,000 or (b) investment decisions are made by a named fiduciary, as defined in ERISA (as defined herein), that is a broker-dealer registered under the U.S. Exchange Act, an investment adviser registered or exempt from registration under the U.S. Investment Advisers Act, a depository institution or an insurance company, an entity a substantial part of whose business activities consist of investing, purchasing, selling or trading in securities of more than one issuer and not of its own issue and that has total assets in excess of US$5,000,000 as of the end of its latest fiscal year, a small business investment company licensed under the Small Business Investment Act of 1958 or any other institutional buyer.
|
|
| | Connecticut | | |
Any broker-dealer, bank and trust company, national banking association, savings
|
|
| | | | |
bank, savings and loan association, credit union, trust company, insurance company, investment company, pension or profit-sharing trust or other financial institution or institutional buyer (including any Qualified Institutional Buyer (as defined herein)).
|
|
| | Delaware | | |
Any broker-dealer, bank, savings institution, trust company, insurance company, investment company, pension or profit-sharing trust, accredited investor as defined in Rule 501(a)(1) – (4), (7) – (8) under the U.S. Securities Act (other than a self-directed employee benefit plan with investment decisions made solely by persons that are accredited investors as defined in Rule 501(a)(5) – (6) under the U.S. Securities Act), Qualified Institutional Buyer, corporation, partnership, trust, estate, or other entity (excluding individuals) not formed for the purpose of acquiring the securities having a net worth of at least US$5,000,000 and any wholly-owned subsidiary of such an entity, or other financial institution or institutional buyer.
|
|
| |
Dist. of Columbia
|
| |
Any broker-dealer, depository institution, insurance company or separate account of an insurance company; investment company or business development company as defined in the U.S. Investment Company Act; employee pension, profit-sharing, or benefit plan if (a) the plan has total assets in excess of US$5,000,000 or (b) its investment decisions are made by a named fiduciary, as defined in ERISA, that is either a broker-dealer registered under the U.S. Exchange Act, an investment adviser registered or exempt from registration under the U.S. Investment Advisers Act, a depository institution, or an insurance company, Qualified Institutional Buyer, accredited investor as defined in Rule 501(a) under the U.S. Securities Act, or limited liability company with net assets of at least US$500,000.
|
|
| | Guam | | |
Any broker-dealer, bank, savings institution, trust company, insurance company, investment company, pension or profit-sharing trust or other financial institution or institutional buyer.
|
|
| | Illinois | | |
Any dealer, corporation, bank, savings bank, savings institution, trust company, insurance company, savings and loan association, building and loan association, pension fund or pension trust, employees’ profit-sharing trust, any government or political subdivision or instrumentality thereof, any partnership or other association engaged as a substantial part of its business or operations in purchasing or holding securities, any trust in respect of which a bank or trust company is trustee or co-trustee, any employee benefit plan within the meaning of Title I of ERISA if (a) the investment decision is made by a plan fiduciary as defined in ERISA and such plan fiduciary is either a bank, savings and loan association, insurance company, or an investment adviser registered under the U.S. Investment Advisers Act or the Illinois Securities Law, or (b) the plan has total assets in excess of US$5,000,000, any plan established and maintained by, and for the employees of, any state or political subdivision or agency or instrumentality thereof if such plan has total assets in excess of US$5,000,000, any organization described in Section 501(c)(3) of the Code (as defined herein), any Massachusetts or similar business trust, any partnership, if such organization, trust or partnership has total assets in excess of US$5,000,000, any entity 90% of the equity of which is owned by any of the foregoing, any investment company, university or other organization whose primary purpose is to invest its own assets or those held in trust by it for others, or other financial institution or institutional investor.
|
|
| | Kentucky | | |
Any broker-dealer, bank, savings institution, trust company, insurance company, investment company, pension or profit-sharing trust or other financial institution or institutional buyer.
|
|
| | Louisiana | | |
Any dealer, bank, savings institution, trust company, insurance company, investment company, real estate investment trust, small business investment corporation, pension or profit-sharing plan or trust or other financial institution.
|
|
| | Maryland | | |
Any broker-dealer, bank, savings and loan association, trust company, insurance
|
|
| | | | |
company, investment company, investment adviser with assets under management of not less than US$1,000,000, employee benefit plan with assets of not less than US$1,000,000, government agency or instrumentality, institutional accredited investor as defined in SEC Rule 501(a)(1) – (3), (7) or (8) under the U.S. Securities Act, Qualified Institutional Buyer, or any other institutional investor designated by rule or order of the Securities Commissioner of Maryland.
|
|
| | Massachusetts | | |
Any broker-dealer, bank, savings institution, trust company, insurance company, investment company, pension or profit-sharing trust, small business investment company licensed under the Small Business Investment Act of 1958, private business development company as defined in the U.S. Investment Advisers Act, business development company as defined in the U.S. Investment Company Act, any corporation, Massachusetts or similar business trust, partnership, limited liability company or limited liability partnership not formed for the specific purpose of acquiring the securities and a substantial part of whose business consists of investing, purchasing, selling or trading in securities issued by another person if (a) investment decisions are made by persons who are reasonably believed to have such knowledge and experience in financial and business matters as to be capable of evaluating the merits and risks of the investment and (b) having total assets in excess of US$5,000,000, any organization described in Section 501(c)(3) of the Code with total assets in excess of US$5,000,000, Qualified Institutional Buyer or other financial institution or institutional buyer.
|
|
| | Montana | | |
Any broker-dealer, bank, savings institution, trust company, insurance company, investment company, pension or profit-sharing trust or other financial institution or institutional buyer.
|
|
| | Nebraska | | |
Any bank, savings institution, credit union, trust company, or other financial institution; insurance company; investment company; pension or profit-sharing trust; broker-dealer; corporation, Massachusetts or similar business trust or partnership with total assets in excess of US$5,000,000 and not formed for the specific purpose of acquiring the securities; trust with total assets in excess of US$5,000,000, not formed for the specific purpose of acquiring the securities and whose purchase is directed by a person who has such knowledge and experience in financial and business matters that he or she is capable of evaluating the merits and risks of the prospective investment; individual accredited investor, or an entity in which all of the equity owners are individual accredited investors; or any other institutional buyer as may be defined by the Nebraska Director of Banking and Finance by rule and regulation or order.
|
|
| |
New Jersey
|
| |
Any broker-dealer, bank, savings institution, trust company, insurance company, investment company, pension or profit-sharing trust, Qualified Institutional Buyer, or other financial institution or institutional buyer.
|
|
| |
North Carolina
|
| |
Any dealer, entity having a net worth in excess of US$1,000,000, bank, savings institution, trust company, insurance company, investment company, pension or profit-sharing trust or other financial institution or institutional buyer.
|
|
| |
North Dakota
|
| |
Any broker-dealer registered under the U.S. Exchange Act; banking institution organized under the laws of the United States, member bank of the Federal Reserve System, or any other banking institution doing business under the laws of a state or of the United States, a substantial portion of the business of which consists of receiving deposits or exercising fiduciary powers similar to those permitted to be exercised by national banks under the authority of the Comptroller of the Currency pursuant to Section 1 of Public Law 87-722, and which is supervised and examined by a state or federal agency having supervision over banks, and which is not operated for the purpose of evading the North Dakota Securities Act of 1951; a receiver, conservator, or other liquidating agent of any of the foregoing; a savings institution, trust company, credit union, or similar institution organized or chartered under the
|
|
| | | | |
laws of a state or of the United States, authorized to receive deposits, and supervised and examined by an official or agency of a state or the United States whose deposits or share accounts are insured to the maximum amount authorized by statute by the Federal Deposit Insurance Corporation, the National Credit Union Share Insurance Fund, or a successor authorized by federal law (other than a Morris plan bank or industrial loan company); an international financial institution of which the United States is a member and whose securities are exempt from registration under the U.S. Securities Act; an insurance company or a separate account of an insurance company; an investment company; an employee pension, profit-sharing, or benefit plan if the plan has total assets in excess of US$10,000,000 or its investment decisions are made by a named fiduciary, as defined in ERISA, that is a broker-dealer registered under the U.S. Exchange Act, an investment adviser registered or exempt from registration under the U.S. Investment Advisers Act, an investment adviser registered in this State, a depository institution, or an insurance company; a plan established and maintained by a state, a political subdivision of a state, or an agency or instrumentality of a state or a political subdivision of a state for the benefit of its employees, if the plan has total assets in excess of US$10,000,000 or its investment decisions are made by a duly designated public official or by a named fiduciary, as defined in ERISA, that is a broker-dealer registered under the U.S. Exchange Act, an investment adviser registered or exempt from registration under the U.S. Investment Advisers Act, an investment adviser registered in this State, a depository institution, or an insurance company; a trust (except a trust that includes as participants self-directed individual retirement accounts or similar self-directed plans) with total assets in excess of US$10,000,000 if its trustee is a depository institution, and its participants are exclusively employee pension, profit-sharing, or benefit or governmental plans described above regardless of the size of their assets; an organization described in Section 501(c)(3) of the Code, corporation, Massachusetts trust or similar business trust, limited liability company, or partnership, not formed for the specific purpose of acquiring the securities, with total assets in excess of US$10,000,000; a small business investment company licensed under the Small Business Investment Act of 1958 with total assets in excess of US$10,000,000; a private business development company as defined in Section 202(a)(22) of the U.S. Investment Advisers Act with total assets in excess of US$10,000,000; a federal covered investment adviser acting for its own account; a Qualified Institutional Buyer as defined in Rule 144A(a)(1) under the U.S. Securities Act (other than Rule 144(a)(1)(i)(H) under the U.S. Securities Act); a Major United States Institutional Investor as defined in Rule 15a-6(b)(4)(i) under the U.S. Exchange Act; or any other person, other than an individual, of institutional character with total assets in excess of US$10,000,000 not organized for the specific purpose of evading the North Dakota Securities Act of 1951.
|
|
| | Ohio | | |
Any dealer, bank, trust company, savings and loan association, savings bank, credit union incorporated or organized under the laws of a state, the United States, Canada or any province of Canada that is subject to regulation or supervision by that country, state, or province, or any international banking institution; any insurance company or separate account of an insurance company; an investment company; broker-dealer registered under the U.S. Exchange Act, or licensed by the Ohio Division of Securities as a dealer; an employee pension, profit-sharing, or benefit plan if the plan has total assets in excess of US$10,000,000 or its investment decisions are made by a named fiduciary, as defined in ERISA that is a broker-dealer registered under the U.S. Exchange Act, an investment adviser registered or exempt from registration under the U.S. Investment Advisers Act, or an investment adviser registered under the Ohio Securities Act, a bank, or an insurance company; a plan established and maintained by a state, a political subdivision of a state, or an agency or instrumentality of a state or a political subdivision of a state for the benefit of its
|
|
| | | | |
employees, if the plan has total assets in excess of US$10,000,000 or its investment decisions are made by a duly designated public official or by a named fiduciary, as defined in ERISA that is a broker-dealer registered under the U.S. Exchange Act, an investment adviser registered or exempt from registration under the U.S. Investment Advisers Act, or an investment adviser registered under the Ohio Securities Act, a bank, or an insurance company; a trust (except a trust that includes as participants self-directed individual retirement accounts or similar self-directed plans) with total assets in excess of US$10,000,000 if its trustee is a depository institution, and its participants are exclusively employee pension, profit-sharing, or benefit or governmental plans described above regardless of the size of their assets; an organization described in Section 501(c)(3) of the Code, corporation, Massachusetts trust or similar business trust, limited liability company, or partnership, not formed for the specific purpose of acquiring the securities, with total assets in excess of US$10,000,000; a small business investment company licensed under Section 301(c) of the Small Business Investment Act of 1958 with total assets in excess of US$10,000,000; a private business development company as defined in Section 202(a)(22) of the U.S. Investment Advisers Act with total assets in excess of US$10,000,000; a federal covered investment adviser acting for its own account; a qualified institutional buyer as defined in Rule 144A(a)(1) under the U.S. Securities Act (other than Rule 144A(a)(1)(i)(H) under the U.S. Securities Act); a Major United States Institutional Investor as defined in Rule 15a-6(b)(4)(i) under the U.S. Exchange Act; or any other person, other than an individual, of institutional character with total assets in excess of US$10,000,000 not organized for the specific purpose of evading the Ohio Securities Act.
|
|
| | Oklahoma | | |
Any broker-dealer registered under the U.S. Exchange Act, banking institution organized under the laws of the United States, member bank of the Federal Reserve System, or any other banking institution doing business under the laws of a state or of the United States, a substantial portion of the business of which consists of receiving deposits or exercising fiduciary powers similar to those permitted to be exercised by national banks under the authority of the Comptroller of the Currency pursuant to Section 1 of Public Law 87-722, and which is supervised and examined by a state or federal agency having supervision over banks, and which is not operated for the purpose of evading the Oklahoma Uniform Securities Act of 2004; a receiver, conservator, or other liquidating agent of any of the foregoing; a savings institution, trust company, credit union, or similar institution organized or chartered under the laws of a state or of the United States, authorized to receive deposits, and supervised and examined by an official or agency of a state or the United States whose deposits or share accounts are insured to the maximum amount authorized by statute by the Federal Deposit Insurance Corporation, the National Credit Union Share Insurance Fund, or a successor authorized by federal law (other than a Morris Plan bank or an industrial loan company); a trust company organized or chartered under the laws of this State; an international financial institution of which the United States is a member and whose securities are exempt from registration under the U.S. Securities Act; an insurance company or separate account of an insurance company; an investment company; an employee pension, profit-sharing, or benefit plan if the plan has total assets in excess of US$10,000,000 or its investment decisions are made by a named fiduciary, as defined in ERISA, that is a broker-dealer registered under the U.S. Exchange Act, an investment adviser registered or exempt from registration under the U.S. Investment Advisers Act, an investment adviser registered in this State, a depository institution, or an insurance company; a plan established and maintained by a state, a political subdivision of a state, or an agency or instrumentality of a state or a political subdivision of a state for the benefit of its employees, if the plan has total assets in excess of US$10,000,000 or its investment decisions are made by a duly designated public official or by a named fiduciary, as
|
|
| | | | |
defined in ERISA, that is a broker-dealer registered under the U.S. Exchange Act, an investment adviser registered or exempt from registration under the U.S. Investment Advisers Act, an investment adviser registered in this State, a depository institution, or an insurance company; a trust (except a trust that includes as participants self-directed individual retirement accounts or similar self-directed plans) with total assets in excess of US$10,000,000 if its trustee is a depository institution, and its participants are exclusively employee pension, profit-sharing, or benefit or governmental plans described above regardless of the size of their assets; an organization described in Section 501(c)(3) of the Code, corporation, Massachusetts trust or similar business trust, limited liability company, or partnership, not formed for the specific purpose of acquiring the securities, with total assets in excess of US$10,000,000; a small business investment company licensed under Section 301(c) of the Small Business Investment Act of 1958 with total assets in excess of US$10,000,000; a private business development company as defined in Section 202(a)(22) of the U.S. Investment Advisers Act with total assets in excess of US$10,000,000; a person registered under the U.S. Investment Advisers Act acting for its own account; qualified institutional buyer as defined in Rule 144A(a)(1) under the U.S. Securities Act (other than Rule 144A(a)(1)(i)(H) under the U.S. Securities Act); a Major United States Institutional Investor as defined in Rule 15a-6(b)(4)(i) adopted under the U.S. Exchange Act; or any other person, other than an individual, of institutional character with total assets in excess of US$10,000,000 and not organized for the specific purpose of evading the Oklahoma Uniform Securities Act of 2004.
|
|
| | Oregon | | |
Any broker-dealer, bank, savings institution, trust company, insurance company, investment company, mortgage broker or mortgage banker, pension or profit-sharing trust or other financial institution or institutional buyer.
|
|
| | Pennsylvania | | |
Any broker-dealer, bank, savings bank, savings institution, savings and loan association, thrift institution, trust company or similar organization which is organized or chartered under the laws of a state or of the United States, is authorized to and receives deposits and is supervised and examined by an official or agency of a state or by the United States if its deposits are insured by the Federal Deposit Insurance Corporation or a successor authorized by Federal law, any agency, branch or representative office of a foreign bank that is subject to the same degree of regulation and supervision as a domestic bank (including any wholly-owned subsidiary of one of the foregoing), insurance company, pension or profit-sharing plan or trust (other than a municipal pension plan or system), investment company or a person (other than an individual) who controls the foregoing entities, a college, university or other public or private institution which has received exempt status under section 501(c)(3) of the Code and which has a total endowment or trust funds, including annuity and life income funds, of US$5,000,000 or more according to its most recent audited financial statements; provided that the aggregate dollar amount of securities being sold to the person may not exceed 5% of the endowment or trust funds, a qualified pension and profit sharing and stock bonus plan under section 401 of the Code (“KEOGH”), an individual retirement account under Section 408 of the Code (“IRA”) and a simplified employee pension under Section 408(k) of the Code (“SEP”) if the KEOGH, IRA or SEP has one of the following: (1) plan assets of US$5,000,000 or more, or (2) has retained, on an ongoing basis, the services of a person knowledgeable and experienced in financial and business matters to render professional investment management advice and has investments of US$500,000 or more in securities, investment company, or any entity which controls any of the foregoing, the U.S. Federal Government, a state or any agency or political subdivision thereof except public school districts of this State, a corporation or business trust or a wholly-owned subsidiary thereof which has been in existence for eighteen months and which has a tangible net worth on a
|
|
| | | | |
consolidated basis, as reflected on its most recent audited financial statements, of US$10,000,000 or more, a small business investment company as defined in the Small Business Investment Act of 1958 which (a) has total capital of at least US$1,000,000 or (b) is controlled by one of the foregoing institutions, a seed capital fund as defined and authorized in the Small Business Incubators Act, a business development credit company as authorized in the Business Development Credit Corporation Law, Qualified Institutional Buyer, a person whose security holders consist solely of any of the foregoing, or any other person designated by regulation of the Pennsylvania Department of Banking and Securities.
|
|
| |
Puerto Rico
|
| |
Any broker-dealer, bank, savings institution, trust company, insurance company, investment company as defined in the Investment Company Act of Puerto Rico, pension or profit-sharing trust or other financial institution or institutional buyer.
|
|
| | Tennessee | | |
Any broker-dealer, bank (other than a bank is acting as a broker-dealer as such term is defined in the Tennessee Securities Act of 1980), trust company, insurance company, investment company registered under the U.S. Investment Company Act, a holding company which controls any of the foregoing, a trust or fund over which any of the foregoing has or shares investment discretion, a pension or profit-sharing plan, an institutional buyer as defined by rule by the Commissioner of Commerce and Insurance, or any other person (other than a broker-dealer) engaged as a substantial part of its business in investing in securities, in each case having a net worth in excess of US$1,000,000.
|
|
| | Texas | | |
Any registered dealer actually engaged in buying and selling securities as a business, bank, trust company, building and loan association, insurance company, surety or guaranty company, savings institution, federally chartered credit union, savings and loan association, federal savings bank, credit union chartered under the laws of any state, investment company, small business investment company as defined in the Small Business Investment Act of 1958, Qualified Institutional Buyer, accredited investor as defined in Rule 501(a)(1) – (4) and (7) – (8) under the U.S. Securities Act (other than a self-directed employee benefit plan with investment decisions made solely by persons that are accredited investors as defined in Rule 501(a)(5) – (6) under the U.S. Securities Act), any corporation, partnership, trust, estate or other entity (other than an individual) not formed for the purpose of acquiring the securities having a net worth of not less than US$5,000,000 and any wholly-owned subsidiary of such an entity, such securities being purchased by such institution for its own account or as a bona fide trustee of a trust organized and existing other than for the purpose of acquiring the securities.
|
|
| | Utah | | |
Any broker-dealer, bank, savings and loan association, savings bank, industrial bank, credit union or other institution that holds or receives deposits, savings, or share accounts, issues certificates of deposit, or provides to its customers other depository accounts that are subject to withdrawal by checks, drafts, or other instruments or by electronic means to effect third-party payments, trust company, insurance company, investment company, pension or profit-sharing trust, Qualified Institutional Buyer or other financial institution or institutional investor.
|
|
| | Virginia | | |
Any broker-dealer, corporation, investment company or pension or profit-sharing trust.
|
|
| | Washington | | |
Any broker-dealer, bank, savings institution, trust company, insurance company, investment company, or any wholly-owned subsidiary of one of the foregoing, pension or profit-sharing trust (other than a self-directed pension plan), corporation, business trust or partnership, or any wholly-owned subsidiary of such an entity, which has been operating for at least 12 months and which has a net worth on a consolidated basis of at least US$10,000,000 as determined by the entity’s most recent audited financial statements (which are dated within the past 16 months), entity which has been granted exempt status under Section 501(c)(3) of the Code
|
|
| | | | |
with a total endowment or trust fund of at least US$5,000,000 according to its most recent audited financial statements (which are dated within the past 16 months), or other financial institution or institutional buyer.
|
|
| |
West Virginia
|
| |
Any broker-dealer, bank, savings institution, trust company, insurance company, investment company, pension or profit-sharing trust; any corporation, business trust, partnership, limited liability company, limited liability partnership or wholly-owned subsidiary of any of the aforementioned entities or an entity which has been granted exempt status under Section 501(c)(3) of the Code, which has been operating on a continuing basis for at least 12 months and which has a net worth of at least US$5,000,000, a substantial part of whose business activities consists of investing, purchasing, selling or trading in securities issued by others and whose investment decisions are made by persons who are reasonably believed by the seller to have such knowledge and experience in financial and business matters to be capable of evaluating the merits and risks of investment; a small business investment company under the Small Business Investment Act of 1958; a private business development company as defined by the U.S. Investment Advisers Act; a business development company as defined in the U.S. Investment Company Act; a wholly-owned subsidiary of a bank, savings institution, insurance company, or investment company; a Qualified Institutional Buyer; or other financial institution or institutional buyer.
|
|
| | | | | | vii | | | |
| | | | | | xix | | | |
| | | | | | xxiv | | | |
| | | | | | xxiv | | | |
| | | | | | xxiv | | | |
| | | | | | xxiv | | | |
| | | | | | xxiv | | | |
| | | | | | xxv | | | |
| | | | | | xxv | | | |
| | | | | | xxvii | | | |
| | | | | | 1 | | | |
| | | | | | 14 | | | |
| | | | | | 26 | | | |
| | | | | | 26 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 34 | | | |
| | | | | | 39 | | | |
| | | | | | 41 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | | |
| | | | | | 44 | | | |
| | | | | | 44 | | | |
| | | | | | 45 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 47 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 50 | | | |
| | | | | | 50 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | |
| | | | | | 62 | | | |
| | | | | | 63 | | | |
| | | | | | 64 | | | |
| | | | | | 67 | | | |
| | | | | | 68 | | | |
| | | | | | 68 | | | |
| | | | | | 68 | | | |
| | | | | | 68 | | | |
| | | | | | 69 | | | |
| | | | | | 72 | | | |
| | | | | | 72 | | | |
| | | | | | 76 | | | |
| | | | | | 78 | | | |
| | | | | | 79 | | | |
| | | | | | 85 | | | |
| | | | | | 93 | | | |
| | | | | | 93 | | | |
| | | | | | 94 | | | |
| | | | | | 98 | | | |
| | | | | | 111 | | | |
| | | | | | 112 | | | |
| | | | | | 112 | | | |
| | | | | | 112 | | | |
| | | | | | 113 | | | |
| | | | | | 113 | | | |
| | | | | | C-1 | | |
| |
Calculation
Date VWAP (Price of Offeror Shares in $) |
| |
Calculation
Date VWAP (Price of Offeror Shares in US$) |
| |
Number of
Offeror Shares Issued per Common Share |
| |
Share
Consideration (US$) |
| |
Cash
Consideration (US$) |
| |
Total
Consideration per Common Share (US$) |
| |||||||||||||||
| |
$13.75
|
| | | $ | 9.90 | | | | | | 0.34630000 | | | | | $ | 3.43 | | | | | $ | 0.75 | | | | | $ | 4.18 | | |
| |
$14.50
|
| | | $ | 10.44 | | | | | | 0.34630000 | | | | | $ | 3.62 | | | | | $ | 0.75 | | | | | $ | 4.37 | | |
| |
$15.25
|
| | | $ | 10.98 | | | | | | 0.34630000 | | | | | $ | 3.80 | | | | | $ | 0.75 | | | | | $ | 4.55 | | |
| |
$16.00
|
| | | $ | 11.52 | | | | | | 0.34630000 | | | | | $ | 3.99 | | | | | $ | 0.75 | | | | | $ | 4.74 | | |
| |
$16.75
|
| | | $ | 12.06 | | | | | | 0.34630000 | | | | | $ | 4.18 | | | | | $ | 0.75 | | | | | $ | 4.93 | | |
| |
$17.50
|
| | | $ | 12.60 | | | | | | 0.33730159 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| |
$18.25
|
| | | $ | 13.14 | | | | | | 0.32343988 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| |
$19.00
|
| | | $ | 13.68 | | | | | | 0.31067251 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| |
$19.75
|
| | | $ | 14.22 | | | | | | 0.29887482 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| | | |
Three months ended
|
| |
Six months ended
|
| ||||||||||||||||||||||||
|
($ thousands)
|
| |
September 30,
2025 |
| |
June 30,
2025 |
| |
September 30,
2024(4) |
| |
September 30,
2025 |
| |
September 30,
2024(4) |
| |||||||||||||||
|
Net income (loss) from continuing operations
|
| | | | (53,165) | | | | | | (19,381) | | | | | | 1,435 | | | | | | (72,546) | | | | | | 4,885 | | |
|
Income tax expense (recovery)
|
| | | | 6,190 | | | | | | (3) | | | | | | (1,065) | | | | | | 6,187 | | | | | | 1,303 | | |
|
Other income (expense)
|
| | | | 28,381 | | | | | | (838) | | | | | | (2,966) | | | | | | 27,543 | | | | | | (9,765) | | |
|
Share-based compensation
|
| | | | 4,969 | | | | | | 2,186 | | | | | | 4,468 | | | | | | 7,155 | | | | | | 7,487 | | |
|
Depreciation and amortization
|
| | | | 6,833 | | | | | | 5,566 | | | | | | 6,380 | | | | | | 12,399 | | | | | | 13,118 | | |
|
Business development costs
|
| | | | 321 | | | | | | 361 | | | | | | 991 | | | | | | 682 | | | | | | 1,992 | | |
|
Inventory and biological assets fair value
and impairment adjustments |
| | | | 15,134 | | | | | | 13,929 | | | | | | 529 | | | | | | 29,063 | | | | | | (11,819) | | |
|
Business transformation costs(1)
|
| | | | 5,869 | | | | | | 6,141 | | | | | | 3,623 | | | | | | 12,010 | | | | | | 8,233 | | |
|
Non-recurring costs(2)
|
| | | | 840 | | | | | | 2,866 | | | | | | (3,259) | | | | | | 3,706 | | | | | | (1,796) | | |
|
Adjusted EBITDA(3)
|
| | | | 15,372 | | | | | | 10,827 | | | | | | 10,136 | | | | | | 26,199 | | | | | | 13,638 | | |
| | | |
Three months ended
|
| |
Nine months ended
|
| ||||||||||||||||||||||||
|
($ thousands)
|
| |
December 31,
2025 |
| |
September 30,
2025 |
| |
December 31,
2024(4) |
| |
December 31,
2025 |
| |
December 31,
2024(4) |
| |||||||||||||||
|
Net income (loss) from continuing operations
|
| | | | (1,743) | | | | | | (53,165) | | | | | | 28,110 | | | | | | (74,289) | | | | | | 32,995 | | |
|
Income tax expense (recovery)
|
| | | | 164 | | | | | | 6,190 | | | | | | (377) | | | | | | 6,351 | | | | | | 926 | | |
|
Other expense (income)
|
| | | | 3,763 | | | | | | 28,381 | | | | | | 4,821 | | | | | | 31,306 | | | | | | (4,944) | | |
|
Share-based compensation
|
| | | | (551) | | | | | | 4,969 | | | | | | 1,657 | | | | | | 6,604 | | | | | | 9,144 | | |
|
Depreciation and amortization
|
| | | | 7,674 | | | | | | 6,833 | | | | | | 6,030 | | | | | | 20,073 | | | | | | 19,148 | | |
|
Business development costs
|
| | | | 442 | | | | | | 321 | | | | | | 819 | | | | | | 1,124 | | | | | | 2,811 | | |
|
Inventory and biological assets fair value
and impairment adjustments |
| | | | (30) | | | | | | 15,134 | | | | | | (28,311) | | | | | | 29,033 | | | | | | (40,130) | | |
|
Business transformation costs(1)
|
| | | | 7,175 | | | | | | 5,869 | | | | | | 4,780 | | | | | | 19,185 | | | | | | 13,013 | | |
|
Non-recurring costs(2)
|
| | | | 1,585 | | | | | | 840 | | | | | | 1,864 | | | | | | 5,291 | | | | | | 68 | | |
|
Adjusted EBITDA(3)
|
| | | | 18,479 | | | | | | 15,372 | | | | | | 19,393 | | | | | | 44,678 | | | | | | 33,031 | | |
| | | |
Three months ended
|
| |
Years ended
|
| ||||||||||||||||||||||||
|
($ thousands)
|
| |
March 31,
2026 |
| |
December 31,
2025(3) |
| |
March 31,
2025(3) |
| |
March 31,
2026 |
| |
March 31,
2025(3) |
| |||||||||||||||
|
Net income (loss) from continuing operations
|
| | | | (27,566) | | | | | | 6,317 | | | | | | (12,128) | | | | | | (58,619) | | | | | | 27,050 | | |
|
Income tax expense (recovery)
|
| | | | (538) | | | | | | 97 | | | | | | 3,285 | | | | | | 2,095 | | | | | | 4,245 | | |
|
Other expense (income)
|
| | | | 1,673 | | | | | | 2,322 | | | | | | (11,925) | | | | | | 9,862 | | | | | | (20,861) | | |
|
Share-based compensation
|
| | | | 689 | | | | | | (551) | | | | | | 3,786 | | | | | | 7,293 | | | | | | 12,930 | | |
|
Depreciation and amortization
|
| | | | 3,871 | | | | | | 4,583 | | | | | | 3,379 | | | | | | 16,228 | | | | | | 15,430 | | |
|
Business development costs
|
| | | | 850 | | | | | | 443 | | | | | | 624 | | | | | | 1,975 | | | | | | 3,435 | | |
|
Inventory and biological assets fair value and impairment adjustments
|
| | | | 20,487 | | | | | | 1,306 | | | | | | 21,953 | | | | | | 50,419 | | | | | | (20,969) | | |
|
Business transformation costs(1)
|
| | | | 9,761 | | | | | | 3,854 | | | | | | 5,082 | | | | | | 24,555 | | | | | | 19,610 | | |
|
Adjusted EBITDA(2)
|
| | | | 9,227 | | | | | | 18,371 | | | | | | 14,056 | | | | | | 53,808 | | | | | | 40,870 | | |
| | | |
Three months ended
|
| |||||||||
|
($ thousands)
|
| |
June 30, 2026
|
| |
June 30, 2025(3)
|
| ||||||
|
Net loss from continuing operations
|
| | | | (4,033) | | | | | | (10,186) | | |
|
Income tax expense (recovery)
|
| | | | 403 | | | | | | (71) | | |
|
Other income
|
| | | | (5,101) | | | | | | (1,685) | | |
|
Share-based compensation
|
| | | | 693 | | | | | | 2,186 | | |
|
Depreciation and amortization
|
| | | | 3,427 | | | | | | 3,560 | | |
|
Business development costs
|
| | | | 1,589 | | | | | | 361 | | |
|
Inventory and biological assets fair value and impairment adjustments
|
| | | | 1,356 | | | | | | 11,418 | | |
|
Business transformation costs(1)
|
| | | | 5,109 | | | | | | 5,232 | | |
|
Adjusted EBITDA(2)
|
| | | | 3,443 | | | | | | 10,815 | | |
| |
|
| |
North American Toll Free Phone: 1-800-530-5189
Local (Collect outside North America): 416-751-2066 Email: info@carsonproxy.com |
|
| |
|
| |
Direct Dial (All Regions): 1-587-885-0960
Canada and United States (Toll-Free): 1-888-290-1175 Email: corp.actions@odysseytrust.com |
|
| |
Calculation
Date VWAP (Price of Offeror Shares in $) |
| |
Calculation
Date VWAP (Price of Offeror Shares in US$) |
| |
Number of
Offeror Shares Issued per Common Share |
| |
Share
Consideration (US$) |
| |
Cash
Consideration (US$) |
| |
Total
Consideration per Common Share (US$) |
| |||||||||||||||
| |
$13.75
|
| | | $ | 9.90 | | | | | | 0.34630000 | | | | | $ | 3.43 | | | | | $ | 0.75 | | | | | $ | 4.18 | | |
| |
$14.50
|
| | | $ | 10.44 | | | | | | 0.34630000 | | | | | $ | 3.62 | | | | | $ | 0.75 | | | | | $ | 4.37 | | |
| |
$15.25
|
| | | $ | 10.98 | | | | | | 0.34630000 | | | | | $ | 3.80 | | | | | $ | 0.75 | | | | | $ | 4.55 | | |
| |
$16.00
|
| | | $ | 11.52 | | | | | | 0.34630000 | | | | | $ | 3.99 | | | | | $ | 0.75 | | | | | $ | 4.74 | | |
| |
$16.75
|
| | | $ | 12.06 | | | | | | 0.34630000 | | | | | $ | 4.18 | | | | | $ | 0.75 | | | | | $ | 4.93 | | |
| |
$17.50
|
| | | $ | 12.60 | | | | | | 0.33730159 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| |
$18.25
|
| | | $ | 13.14 | | | | | | 0.32343988 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| |
$19.00
|
| | | $ | 13.68 | | | | | | 0.31067251 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| |
$19.75
|
| | | $ | 14.22 | | | | | | 0.29887482 | | | | | $ | 4.25 | | | | | $ | 0.75 | | | | | $ | 5.00 | | |
| | | |
High ($)
|
| |
Low ($)
|
| |
Volume
|
| |||||||||
|
February 2026
|
| | | | 5.58 | | | | | | 4.50 | | | | | | 8,703,667 | | |
|
March 2026
|
| | | | 5.15 | | | | | | 4.285 | | | | | | 5,664,790 | | |
|
April 2026
|
| | | | 5.65 | | | | | | 4.44 | | | | | | 10,782,911 | | |
|
May 2026
|
| | | | 5.105 | | | | | | 4.46 | | | | | | 6,158,966 | | |
|
June 2026
|
| | | | 5.04 | | | | | | 3.77 | | | | | | 10,119,313 | | |
|
July 2026
|
| | | | 4.22 | | | | | | 3.59 | | | | | | 6,490,134 | | |
|
August 1 – 17, 2026
|
| |
5.26
|
| |
3.79
|
| |
8,834,178
|
| |||||||||
| | | |
High
(US$) |
| |
Low
(US$) |
| |
Volume
|
| |||||||||
|
February 2026
|
| | | | 4.089 | | | | | | 3.280 | | | | | | 20,214,300 | | |
|
March 2026
|
| | | | 3.770 | | | | | | 3.070 | | | | | | 13,054,000 | | |
|
April 2026
|
| | | | 4.130 | | | | | | 3.250 | | | | | | 32,163,200 | | |
|
May 2026
|
| | | | 3.700 | | | | | | 3.230 | | | | | | 13,453,000 | | |
|
June 2026
|
| | | | 3.650 | | | | | | 2.730 | | | | | | 24,057,600 | | |
|
July 2026
|
| | | | 2.975 | | | | | | 2.560 | | | | | | 25,939,700 | | |
|
August 1 – 17, 2026
|
| | | | 3.920 | | | | | | 2.690 | | | | | | 26,905,957 | | |
|
(in $ millions)
|
| |
Q2
FY2026 |
| |
Q3
FY2026 |
| |
Q4
FY2026 |
| |
Q1
FY2027 |
| |
LTM
|
| |
% Increase
(Decrease) Q1 FY2027 – Q2 FY2026 |
| ||||||||||||||||||
|
Net Revenue
|
| | | $ | 78.8 | | | | | $ | 82.9 | | | | | $ | 84.8 | | | | | $ | 67.6 | | | | | $ | 314.1 | | | | | | (14)% | | |
|
Gross Profit (Before FV Adj.)
|
| | | $ | 36.6 | | | | | $ | 48.4 | | | | | $ | 35.0 | | | | | $ | 29.2 | | | | | $ | 149.1 | | | | | | (20)% | | |
|
Adjusted EBITDA (IFRS)
|
| | | $ | 15.4 | | | | | $ | 18.4 | | | | | $ | 9.2 | | | | | $ | 3.4 | | | | | $ | 46.4 | | | | | | (78)% | | |
|
Operating Cash Flow (IFRS)
|
| | | $ | (38.0) | | | | | $ | 20.1 | | | | | $ | 2.4 | | | | | $ | (4.4) | | | | | $ | (20.0) | | | |
nmf
|
| |||
|
Inventory Impairment in COGS
|
| | | $ | 11.8 | | | | | $ | 2.1 | | | | | $ | 8.4 | | | | | $ | 7.8 | | | | | $ | 30.0 | | | | | | n/a | | |
|
Business Transformation Cost
|
| | | $ | 5.7 | | | | | $ | 3.9 | | | | | $ | 9.8 | | | | | $ | 5.1 | | | | | $ | 24.4 | | | | | | n/a | | |
|
(in $ millions)
|
| |
FY25
|
| |
FY26
|
| |
LTM
|
| |
FY27E(1)
|
| ||||||||||||
|
Net Revenue
|
| | | $ | 288.9 | | | | | $ | 320.6 | | | | | $ | 314.1 | | | | | $ | 298.6 | | |
|
Adjusted EBITDA (IFRS)
|
| | | $ | 40.9 | | | | | $ | 53.8 | | | | | $ | 46.4 | | | | | $ | 19.8 | | |
|
Operating Cash Flow (IFRS)
|
| | | $ | 19.0 | | | | | $ | (7.8) | | | | | $ | (20.0) | | | | | $ | 0.4 | | |
|
Name of Shareholder
|
| |
Number
of Offeror Shares Owned, Controlled or Directed |
| |
Percentage of
Outstanding Offeror Shares Owned, Controlled or Directed |
| |
Number of
Offeror Multiple Voting Shares Owned, Controlled or Directed |
| |
Percentage of
Outstanding Offeror Multiple Voting Shares Owned, Controlled or Directed |
| |
Percentage
of Votes Attaching to all Outstanding Shares Owned, Controlled or Directed |
| |||||||||||||||
|
Boris Jordan(1)
|
| | | | 16,914,059 | | | | | | 7.24% | | | | | | 31,323,568 | | | | | | 100% | | | | | | 69.20% | | |
|
Andrey S. Blokh
|
| | | | 40,965,404 | | | | | | 17.54% | | | | | | | | | | | | | | | | | | 5.82% | | |
| | | |
June 30, 2026(1)
|
| |||||||||
| | | |
Actual
|
| |
As adjusted
for the Offer |
| ||||||
|
Notes Payable
|
| | | | 612 | | | | | | 612 | | |
|
Deferred consideration liability
|
| | | | 16 | | | | | | 16 | | |
|
Financial Obligations
|
| | | | 206 | | | | | | 206 | | |
|
Additional paid-in capital
|
| | | | 2,385 | | | | | | 2,662 | | |
|
Accumulated other comprehensive loss
|
| | | | 13 | | | | | | 13 | | |
|
Accumulated deficit
|
| | | | (1,505) | | | | | | (1,505) | | |
|
Total shareholders’ equity
|
| | | | 867 | | | | | | 1,145 | | |
|
Pro Forma Consolidated Capitalization
|
| | | | 1,701 | | | | | | 1,978 | | |
| | | |
High ($)
|
| |
Low ($)
|
| |
Volume (#)
|
| |||||||||
|
February 2026
|
| | | | 11.01 | | | | | | 8.64 | | | | | | 11,237,261 | | |
|
March 2026
|
| | | | 9.99 | | | | | | 7.77 | | | | | | 11,577,563 | | |
|
April 2026
|
| | | | 16.95 | | | | | | 8.73 | | | | | | 24,463,993 | | |
|
May 2026
|
| | | | 16.98 | | | | | | 12.54 | | | | | | 16,029,637 | | |
|
June 2026
|
| | | | 16.92 | | | | | | 12.92 | | | | | | 5,826,868 | | |
|
July 2026
|
| | | | 15.19 | | | | | | 11.54 | | | | | | 2,776,288 | | |
|
August 1 – 17, 2026
|
| | | | 14.05 | | | | | | 11.57 | | | | | | 2,294,042 | | |
|
Date of Issue
|
| |
Number of
Offeror Shares |
| |
Issue Price
|
| |
Description
|
| ||||||
|
October 8, 2025
|
| | | | 5,666,667 | | | | | $ | 5.01 | | | |
Issued by the Offeror as partial consideration for the acquisition by Curaleaf, Inc. of all of the outstanding membership interests of (i) Tryke Companies, LLC, an Arizona limited liability company, (ii) Tryke Companies SO NV, LLC, a Nevada limited liability company, (iii) Tryke Companies Reno, LLC, a Nevada limited liability company, and (iv) Tryke Companies Utah, LLC, a Utah limited liability company.
|
|
|
April 30, 2026
|
| | | | 10,419,261 | | | | | $ | 2.40 | | | |
Issued by the Offeror to the minority securityholders of Four 20 Pharma GmbH as partial consideration for the acquisition by Curaleaf International Holdings Limited of the remaining minority interest in Four 20 Pharma GmbH.
|
|
| |
(signed) “Boris Jordan”
Chief Executive Officer |
| |
(signed) “Ed Kremer”
Chief Financial Officer |
|
| |
On behalf of the board of directors
|
| |||
| |
(signed) “Joseph Lusardi”
Director |
| |
(signed) “Karl Johansson”
Director |
|