EX-99.1 2 ex99_1.htm EXHIBIT 99.1

Exhibit 99.1

LONGVIEW ACQUISITION CORP.
PRO FORMA BALANCE SHEET

   
Actual as of
May 26, 2020
   
Pro Forma
Adjustments
     
As Adjusted as
of May 26, 2020
 
         
(unaudited)
     
(unaudited)
 
ASSETS
                   
Current Assets
                   
Cash
 
$
3,044,596
   
$
(1,080,000
)
(d)
 
$
1,964,596
 
Prepaid expenses and other current assets
   
26,800
     
       
26,800
 
Total Current Assets
   
3,071,396
     
(1,080,000
)
     
1,991,396
 
                           
Cash held in Trust Account
   
360,000,000
     
40,000,000
 
(a)
   
400,000,000
 
             
(800,000
)
(b)
       
             
800,000
 
(d)
       
Total Assets
 
$
363,071,396
   
$
38,920,000
     
$
401,991,396
 
                           
LIABILITIES AND STOCKHOLDERS’ EQUITY
                         
Current Liabilities
                         
Accrued expenses
 
$
1,000
    $
      $
1,000
 
Accrued offering costs
   
497,248
     
       
497,248
 
Due to Sponsor
   
1,080,000
     
(1,080,000
)
(d)
   
 
Promissory note – related party
   
191,000
     
       
191,000
 
Total Current Liabilities
   
1,769,248
     
(1,080,000
)
     
689,248
 
                           
Deferred underwriting fee payable
   
12,600,000
     
1,400,000
 
(c)
   
14,000,000
 
Total Liabilities
   
14,369,248
     
320,000
       
14,689,248
 
                           
Commitments
                         
                           
Class A common stock, $0.0001 par value, subject to possible redemption, 34,370,214 and 38,230,214 shares as of May 26, 2020 and as adjusted as of May 26, 2020, respectively, at $10.00 per share
   
343,702,140
     
38,600,000
 
(e)
   
382,302,140
 
                           
Stockholders’ Equity:
                         
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding
   
     
       
 
Class A Common stock, $0.0001 par value; 200,000,000 shares authorized; 1,629,786 and 1,769,786 shares as of May 26, 2020 and as adjusted as of May 26, 2020, respectively, issued and outstanding (excluding 34,370,214 and 38,230,214 shares, respectively, subject to possible redemption)
   
163
     
400
 
(a)
   
177
 
             
(386
)
(e)
       
                           
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 10,350,000 shares issued and outstanding
   
1,035
     
       
1,035
 
                           
Additional paid-in capital
   
4,999,810
     
39,999,600
 
(a)
   
4,999,796
 
             
(800,000
)
(b)
       
             
(1,400,000
)
(c)
       
             
800,000
 
(d)
       
             
(38,599,614
)
(e)
       
                           
Accumulated deficit
   
(1,000
)
   
       
(1,000
)
Total Stockholders’ Equity
   
5,000,008
     
(14
)
     
5,000,008
 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
 
$
363,071,396
   
$
38,920,000
     
$
401,991,396
 

See accompanying note to the pro forma balance sheet.


LONGVIEW ACQUISITION CORP.
NOTE TO PRO FORMA BALANCE SHEET
(unaudited)

NOTE 1 - CLOSING OF OVER-ALLOTMENT OPTION

The accompanying unaudited Pro Forma Balance Sheet presents the Balance Sheet of Longview Acquisition Corp. (the “Company”) as of May 26, 2020, adjusted for the partial closing of the underwriters’ over-allotment option and related transactions, which occurred on June 9, 2020, as described below.

On June 9, 2020, the Company consummated the closing of the sale of 4,000,000 additional units (the “Units”) at a price of $10.00 per unit upon receiving notice of the underwriters’ election to partially exercise their over-allotment option, generating additional gross proceeds of $40,000,000 to the Company. Each Unit consists of one share of the Company’s Class A common stock (the “Common Stock”) and one-third of one redeemable warrant (“Public Warrant”). Each whole Public Warrant entitles the holder to purchase one share of Common Stock at a price of $11.50 per share. Simultaneously with the exercise of the over-allotment option, the Company consummated the private placement of an additional 533,333 warrants (the “Private Placement Warrants”), at a purchase price of $1.50 per Private Placement Warrant, to Longview Investors LLC, generating gross proceeds of $800,000. Transaction costs amounted to $2,200,000, consisting of $800,000 in cash underwriting fees and $1,400,000 of additional underwriting fees, which have been deferred until the completion of the Company’s Business Combination. As a result of the underwriters’ election to partially exercise their over-allotment option, 1,000,000 Founder Shares are no longer subject to forfeiture. Pro forma adjustments to reflect the exercise of the underwriters’ over-allotment option are as follows:

 
Pro forma entries:
 
Debit
   
Credit
 
a.
Cash held in Trust Account
   
40,000,000
       
 
Class A common stock
           
400
 
 
Additional paid-in capital
           
39,999,600
 
 
To record sale of 4,000,000 Units on over-allotment option at $10.00 per Unit.
               
                   
b.
Additional paid-in capital
   
800,000
         
 
Cash held in Trust Account
           
800,000
 
 
To record payment of 2.0% of cash underwriting fee on over-allotment option.
               
                   
c.
Additional paid-in capital
   
1,400,000
         
 
Deferred underwriting fee payable
           
1,400,000
 
 
To record the liability for the 3.5% deferred underwriting fees on over-allotment option.
               
                   
d.
Cash held in Trust Account
   
800,000
         
 
Due to Sponsor
   
1,080,000
         
 
Cash
           
1,080,000
 
 
Additional paid in capital
           
800,000
 
 
To record sale of 533,333 over-allotment Private Placement Warrants at $1.50 per warrant and repayment of funds due to Sponsor.
               
                   
e.
Class A common stock
   
386
         
 
Additional paid-in capital
   
38,599,614
         
 
Common Stock Subject to Redemption
           
38,600,000
 
 
To reclassify Class A common stock out of permanent equity into mezzanine redeemable shares.