| | |
Price to Public
|
| |
Underwriting
Discounts and Commissions(1) |
| |
Proceeds, before
expenses, to us |
| |||||||||
Per Unit | | | | $ | 10.00 | | | | | $ | 0.55 | | | | | $ | 9.45 | | |
Total | | | | $ | 500,000,000 | | | | | $ | 27,500,000 | | | | | $ | 472,500,000 | | |
| Citigroup | | |
Morgan Stanley
|
|
| Credit Suisse | | |
Goldman Sachs & Co. LLC
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 77 | | | |
| | | | 82 | | | |
| | | | 83 | | | |
| | | | 85 | | | |
| | | | 87 | | | |
| | | | 93 | | | |
| | | | 123 | | | |
| | | | 134 | | | |
| | | | 138 | | | |
| | | | 141 | | | |
| | | | 161 | | | |
| | | | 170 | | | |
| | | | 178 | | | |
| | | | 178 | | | |
| | | | 178 | | | |
| | | | F-1 | | |
| | |
December 31, 2020
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Working capital (deficiency)(1)
|
| | | $ | (773,779) | | | | | $ | 484,273,700 | | |
Total assets(2)
|
| | | $ | 797,479 | | | | | $ | 501,773,700 | | |
Total liabilities(3)
|
| | | $ | 773,779 | | | | | $ | 17,500,000 | | |
Value of common stock that may be redeemed in connection with our
initial business combination ($10.00 per share)(4) |
| | | $ | — | | | | | $ | 479,273,690 | | |
Total stockholders’ equity(5)
|
| | | $ | 23,700 | | | | | $ | 5,000,010 | | |
| | |
Without
Over-Allotment Option |
| |
Over-Allotment
Option Exercised |
| ||||||
Gross proceeds | | | | | | | | | | | | | |
Gross proceeds from units offered to public(1)
|
| | | $ | 500,000,000 | | | | | $ | 575,000,000 | | |
Gross proceeds from private placement warrants offered in the private placement
|
| | | | 13,500,000 | | | | | | 15,000,000 | | |
Total gross proceeds
|
| | | $ | 513,500,000 | | | | | $ | 590,000,000 | | |
Estimated offering expenses(2) | | | | | | | | | | | | | |
Underwriting commissions (2.0% of gross proceeds from units offered to public, excluding deferred portion)(3)
|
| | | $ | 10,000,000 | | | | | $ | 11,500,000 | | |
Legal fees and expenses
|
| | | | 700,000 | | | | | | 700,000 | | |
Accounting fees and expenses
|
| | | | 60,000 | | | | | | 60,000 | | |
Printing and engraving expenses
|
| | | | 35,000 | | | | | | 35,000 | | |
SEC expenses
|
| | | | 62,733 | | | | | | 62,733 | | |
FINRA expenses
|
| | | | 86,750 | | | | | | 86,750 | | |
Directors and officers liability insurance premiums(4)
|
| | | | 700,000 | | | | | | 700,000 | | |
Nasdaq listing and filing fees
|
| | | | 75,000 | | | | | | 75,000 | | |
Miscellaneous expenses(5)
|
| | | | 30,517 | | | | | | 30,517 | | |
Total estimated offering expenses (other than underwriting commissions)
|
| | | $ | 1,750,000 | | | | | $ | 1,750,000 | | |
Proceeds after estimated offering expenses
|
| | | $ | 501,750,000 | | | | | $ | 576,750,000 | | |
Held in trust account(3)
|
| | | $ | 500,000,000 | | | | | $ | 575,000,000 | | |
% of public offering size
|
| | | | 100% | | | | | | 100% | | |
Not held in trust account
|
| | | $ | 1,750,000 | | | | | $ | 1,750,000 | | |
| | |
Amount
|
| |
% of
Total |
| ||||||
Legal, accounting, due diligence, travel and other expenses in connection with any business combination
|
| | | $ | 175,000 | | | | | | 10.0% | | |
Legal and accounting fees related to regulatory reporting obligations
|
| | | | 150,000 | | | | | | 8.6% | | |
Payment for office space, administrative and support services
|
| | | | 1,100,000 | | | | | | 62.8% | | |
Independent director cash compensation
|
| | | | 225,000 | | | | | | 12.9% | | |
Nasdaq continued listing fees
|
| | | | 77,000 | | | | | | 4.3% | | |
Other miscellaneous expenses
|
| | | | 23,000 | | | | | | 1.4% | | |
Total
|
| | | $ | 1,750,000 | | | | | | 100.0% | | |
| | |
Without
Over-allotment |
| |
With
Over-allotment |
| ||||||
Public offering price
|
| | | $ | 10.00 | | | | | $ | 10.00 | | |
Net tangible book value before this offering
|
| | | $ | (0.05) | | | | | $ | (0.05) | | |
Increase attributable to new investors
|
| | | $ | 0.39 | | | | | $ | 0.35 | | |
Pro forma net tangible book value after this offering and the sale of the private placement warrants
|
| | | $ | 0.34 | | | | | $ | 0.30 | | |
Dilution to public stockholders
|
| | | $ | 9.66 | | | | | $ | 9.70 | | |
Percentage of dilution to new investors
|
| | | | 96.6% | | | | | | 97.0% | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Sponsor(1) | | | | | 12,500,000 | | | | | | 20.00% | | | | | $ | 25,000 | | | | | | 0.01% | | | | | $ | 0.002 | | |
Public Stockholders
|
| | | | 50,000,000 | | | | | | 80.00% | | | | | | 500,000,000 | | | | | | 99.99% | | | | | $ | 10.000 | | |
| | | | | 62,500,000 | | | | | | 100.00% | | | | | $ | 500,025,000 | | | | | | 100.00% | | | | | | | | |
| | |
Without
Over-allotment |
| |
With
Over-allotment |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net tangible book value before this offering
|
| | | $ | (773,779) | | | | | $ | (773,779) | | |
Proceeds from this offering and sale of the private placement warrants,
net of expenses (including non-deferred underwriting commissions) |
| | | | 501,750,000 | | | | | | 576,750,000 | | |
Offering costs accrued for and paid in advance, excluded from net tangible book value before this offering
|
| | | | 797,479 | | | | | | 797,479 | | |
Less: deferred underwriters’ commissions payable
|
| | | | (17,500,000) | | | | | | (20,125,000) | | |
Less: amount of Series A common stock subject to redemption to maintain net tangible assets of $5,000,001
|
| | | | (479,273,690) | | | | | | (551,648,690) | | |
| | | | $ | 5,000,010 | | | | | $ | 5,000,010 | | |
Denominator: | | | | | | | | | | | | | |
Shares of Series F common stock outstanding prior to this offering
|
| | | | 14,375,000 | | | | | | 14,375,000 | | |
Shares forfeited if over-allotment is not exercised
|
| | | | (1,875,000) | | | | | | — | | |
Shares of Series A common stock included in the units offered
|
| | | | 50,000,000 | | | | | | 57,500,000 | | |
Less: shares subject to redemption to maintain net tangible assets of $5,000,001
|
| | | | (47,927,369) | | | | | | (55,164,869) | | |
| | | | | 14,572,631 | | | | | | 16,710,131 | | |
| | |
As of December 31, 2020
|
| |||||||||
| | |
Actual(1)
|
| |
As Adjusted(2)
|
| ||||||
Note payable to related party(1)
|
| | | $ | 154,483 | | | | | $ | — | | |
Deferred underwriting commissions
|
| | | | — | | | | | | 17,500,000 | | |
Series A common stock, subject to redemption(3)
|
| | | | — | | | | | | 479,273,690 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value, 50,000,000 shares authorized; no shares
issued or outstanding (actual); 50,000,000 shares authorized; no shares issued or outstanding (as adjusted) |
| | | | — | | | | | | — | | |
Common Stock | | | | | | | | | | | | | |
Series A common stock, $0.0001 par value, 2,000,000,000 shares authorized; no
shares issued or outstanding (actual); 3,000,000,000 shares authorized; 2,072,631(4) shares issued and outstanding (excluding 47,927,369 shares subject to redemption) (as adjusted) |
| | | | — | | | | | | 207 | | |
Series B common stock, $0.0001 par value, 300,000,000 shares authorized (actual); no shares issued or outstanding (actual); 1,000,000,000 shares authorized (as adjusted); no shares issued or outstanding (as adjusted)
|
| | | | — | | | | | | — | | |
Series C common stock, $0.0001 par value, 5,000,000,000 shares authorized (actual); no shares issued or outstanding (actual); 5,000,000,000 shares authorized (as adjusted); no shares issued or outstanding (as adjusted)
|
| | | | — | | | | | | — | | |
Series F common stock, $0.0001 par value, 200,000,000 shares authorized (actual); 14,375,000(4) shares issued and outstanding (actual); 200,000,000 shares authorized (as adjusted); 12,500,000(4) shares issued and outstanding (as adjusted)
|
| | | | 1,438 | | | | | | 1,250 | | |
Additional paid-in capital(5)
|
| | | | 23,562 | | | | | | 4,999,853 | | |
Accumulated deficit
|
| | | | (1,300) | | | | | | (1,300) | | |
Total stockholders’ equity
|
| | | | 23,700 | | | | | | 5,000,010 | | |
Total capitalization
|
| | | $ | 178,183 | | | | | $ | 501,773,700 | | |
Type of Transaction
|
| |
Whether
Stockholder Approval is Required |
| |||
Purchase of assets | | | | | No | | |
Purchase of stock of target not involving a merger with the company | | | | | No | | |
Type of Transaction
|
| |
Whether
Stockholder Approval is Required |
| |||
Merger of target into a subsidiary of the company | | | | | No | | |
Merger of the company with a target | | | | | Yes | | |
| | |
Redemptions in Connection
with our Initial Business Combination |
| |
Other Permitted
Purchases of Public Shares by our Sponsor, Insiders or Related Companies |
| |
Redemptions if we fail
to Complete an Initial Business Combination |
|
Calculation of redemption price or other permitted purchases
|
| | Redemptions at the time of our initial business combination may be made pursuant to a tender offer or in connection with a stockholder vote. The | | | If we seek stockholder approval of our initial business combination, our sponsor, directors, officers, or advisors or any of the related companies or their | | | If we have not completed our initial business combination within 24 months from the closing of this offering (or 27 months if an agreement in principle | |
| | |
Redemptions in Connection
with our Initial Business Combination |
| |
Other Permitted
Purchases of Public Shares by our Sponsor, Insiders or Related Companies |
| |
Redemptions if we fail
to Complete an Initial Business Combination |
|
| | | redemption price will be the same whether we conduct redemptions pursuant to a tender offer or in connection with a stockholder vote. In either case, our public stockholders may redeem their public shares for cash equal to the aggregate amount then on deposit in the trust account, calculated as of two business days prior to the consummation of the initial business combination (which is initially anticipated to be $10.00 per public share), including interest (which interest shall be net of taxes payable), divided by the number of then outstanding public shares, subject to the limitation that no redemptions will take place if all of the redemptions would cause our net tangible assets to be less than $5,000,001 following such redemptions, and any limitations (including but not limited to cash requirements) agreed to in connection with the negotiation of terms of a proposed business combination. | | | directors, officers or advisors may purchase shares in privately negotiated transactions or in the open market either prior to or following the completion of our initial business combination. Such purchases will be restricted except to the extent such purchases are able to be made in compliance with Rule 10b-18, which is a safe harbor from liability for manipulation under Section 9(a)(2) and Rule 10b-5 of the Exchange Act. None of the funds in the trust account will be used to purchase shares in such transactions. | | | event has occurred) or during any Extension Period, we will redeem all public shares at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the trust account (which is initially anticipated to be $10.00 per public share), including interest (which interest shall be net of taxes payable, and less up to $100,000 of interest to pay dissolution expenses), divided by the number of then outstanding public shares. | |
Impact to remaining stockholders
|
| | The redemptions in connection with our initial business combination will reduce the book value per share for our remaining stockholders, who will bear the burden of the deferred underwriting commissions and interest withdrawn in order to pay taxes (to the extent | | | If the permitted purchases described above are made, there will be no impact to our remaining stockholders because the purchase price would not be paid by us. | | | The redemption of our public shares if we fail to complete our initial business combination will reduce the book value per share for the shares held by our sponsor, who will be our only remaining stockholder after such redemptions. | |
| | |
Redemptions in Connection
with our Initial Business Combination |
| |
Other Permitted
Purchases of Public Shares by our Sponsor, Insiders or Related Companies |
| |
Redemptions if we fail
to Complete an Initial Business Combination |
|
| | | not paid from amounts accrued as interest on the funds held in the trust account). | | | | | | | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
Escrow of offering proceeds
|
| | Nasdaq listing rules provide that at least 90% of the gross proceeds from this offering and the sale of the private placement warrants be deposited in a trust account. $500,000,000 of the net proceeds of this offering and the sale of the private placement warrants will be deposited into a U.S.-based trust account at J.P. Morgan Chase with Continental Stock Transfer & Trust Company acting as trustee. | | | Approximately $425,250,000 of the offering proceeds, representing the gross proceeds of this offering less allowable underwriting commissions, expenses and company deductions under Rule 419, would be required to be deposited into either an escrow account with an insured depositary institution or in a separate bank account established by a broker-dealer in which the broker-dealer acts as trustee for persons having the beneficial interests in the account. | |
Investment of net proceeds
|
| | $500,000,000 of the net offering proceeds and the sale of the private placement warrants held in trust will be invested only in U.S. government treasury bills with a maturity of 185 days or less or in money market funds investing solely in U.S. Treasuries and meeting certain conditions under Rule 2a-7 under the Investment Company Act. | | | Proceeds could be invested only in specified securities such as a money market fund meeting conditions of the Investment Company Act or in securities that are direct obligations of, or obligations guaranteed as to principal or interest by, the United States. | |
Receipt of interest on escrowed funds
|
| | Interest on proceeds from the trust account to be paid to stockholders is reduced by: (1) any taxes paid or payable; and (2) in the event of any liquidation for failure to complete our initial business combination within the allotted time, up to $100,000 of net interest that may be released to us should we have no or insufficient working capital to fund the costs and expenses of our dissolution and liquidation. | | | Interest on funds in escrow account would be held for the sole benefit of investors, unless and only after the funds held in escrow were released to us in connection with our completion of a business combination. | |
Limitation on fair value or net assets of
|
| | Nasdaq listing rules require that our initial business combination must be | | | The fair value or net assets of a target business must represent at least 80% of | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
target business
|
| | with one or more target businesses that have an aggregate fair market value equal to at least 80% of the value of the trust account (excluding any deferred underwriting commissions and taxes payable on interest earned on the trust account) at the time of our signing a definitive agreement in connection with our initial business combination. | | | the maximum offering proceeds. | |
Trading of securities issued
|
| | The units will begin trading on or promptly after the date of this prospectus. The Series A common stock and warrants constituting the units will begin separate trading on the 52nd day following the date of this prospectus (or, if such date is not a business day, the following business day), unless Citigroup Global Markets Inc. and Morgan Stanley & Co. LLC inform us of their decision to allow earlier separate trading, subject to our having filed the Current Report on Form 8-K described below and having issued a press release announcing when such separate trading will begin. We will file the Current Report on Form 8-K promptly after the closing of this offering. If the underwriters’ over-allotment option is exercised following the initial filing of such Current Report on Form 8-K, a second or amended Current Report on Form 8-K will be filed to provide updated financial information to reflect the exercise of the underwriters’ over-allotment option. | | | No trading of the units or the underlying common stock and warrants would be permitted until the completion of a business combination. During this period, the securities would be held in the escrow or trust account. | |
Exercise of the warrants
|
| | The warrants cannot be exercised until the later of 30 days after the completion of our initial business combination and 12 months from the closing of this offering. | | | The warrants could be exercised prior to the completion of a business combination, but securities received and cash paid in connection with the exercise would be deposited in the escrow or trust account. | |
Election to remain an investor
|
| | We will provide our public stockholders with the opportunity to redeem their public shares for cash equal to their pro rata share of the aggregate amount then on deposit in the trust account, calculated as of two business days prior to the completion of our initial business combination, including interest, which interest shall be net of taxes payable, upon the completion of | | | A prospectus containing information pertaining to the business combination required by the SEC would be sent to each investor. Each investor would be given the opportunity to notify the company in writing, within a period of no less than 20 business days and no more than 45 business days from the effective date of a post-effective amendment to the company’s | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | |
our initial business combination, subject to the limitations described herein. We may not be required by applicable law or stock exchange rule to hold a stockholder vote. If we are not required by applicable law or stock exchange rule and do not otherwise decide to hold a stockholder vote, we will, pursuant to our amended and restated certificate of incorporation, conduct the redemptions pursuant to the tender offer rules of the SEC and file tender offer documents with the SEC which will contain substantially the same financial and other information about the initial business combination and the redemption rights as is required under the SEC’s proxy rules. If, however, we hold a stockholder vote, we will, like many blank check companies, offer to redeem shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant to the tender offer rules. Pursuant to the tender offer rules, the tender offer period will be not less than 20 business days and, in the case of a stockholder vote, a final proxy statement would be mailed to public stockholders at least 10 days prior to the stockholder vote. However, we expect that a draft proxy statement would be made available to such stockholders well in advance of such time, providing additional notice of redemption if we conduct redemptions in conjunction with a proxy solicitation. If we seek stockholder approval, we will complete our initial business combination only if the holders of a majority of the outstanding shares of our common stock voted are voted in favor of the business combination, subject to any other vote required by applicable law. A quorum for such meeting will consist of the holders present in person or by proxy of shares of outstanding capital stock of the company representing a majority of all outstanding shares of capital stock of the company entitled to vote at such meeting.
Additionally, each public stockholder
|
| | registration statement, to decide if he, she or it elects to remain a stockholder of the company or require the return of his, her or its investment. If the company has not received the notification by the end of the 45th business day, funds and interest or dividends, if any, held in the trust or escrow account are automatically returned to the stockholder. Unless a sufficient number of investors elect to remain investors, all funds on deposit in the escrow account must be returned to all of the investors and none of the securities are issued. | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | may elect to redeem its public shares without voting and, if it does vote, irrespective of whether it votes for or against the proposed transaction. | | | | |
Business combination deadline
|
| | If we have not completed an initial business combination within 24 months from the closing of this offering (or 27 months if an agreement in principle event has occurred) or during any Extension Period, we will: (1) cease all operations except for the purpose of winding up; (2) as promptly as reasonably possible but not more than 10 business days thereafter, redeem the public shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the trust account, including interest (which interest shall be net of taxes payable, and less up to $100,000 of interest to pay dissolution expenses), divided by the number of then outstanding public shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to receive further liquidating distributions, if any); and (3) as promptly as reasonably possible following such redemption, subject to the approval of our remaining stockholders and our board of directors, dissolve and liquidate, subject in each case to our obligations under Delaware law to provide for claims of creditors and the requirements of other applicable law. | | | If an acquisition has not been completed within 18 months after the effective date of the company’s registration statement, funds held in the trust or escrow account are returned to investors. | |
Release of funds
|
| | Except with respect to interest earned on the funds held in the trust account that may be released to us to pay our taxes, if any, the funds held in the trust account will not be released from the trust account until the earliest of: (1) the completion of our initial business combination; (2) the redemption of any public shares properly submitted in connection with a stockholder vote to amend our amended and restated certificate of incorporation (A) to modify the substance or timing of our obligation to allow redemptions in connection with our initial business combination or to redeem 100% of our public shares | | | The proceeds held in the escrow account are not released until the earlier of the completion of a business combination and the failure to effect a business combination within the allotted time. | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | if we do not complete our initial business combination within 24 months from the closing of this offering (or 27 months if an agreement in principle event has occurred) or (B) with respect to any other provision relating to stockholders’ rights or pre-initial business combination activity; and (3) the redemption of all of our public shares if we have not completed our initial business combination within 24 months from the closing of this offering (or 27 months if an agreement in principle event has occurred), subject to applicable law. | | | | |
Limitation on redemption rights of stockholders holding more than 15% of the shares sold in this offering if we hold a stockholder vote
|
| | If we seek stockholder approval of our initial business combination and we do not conduct redemptions in connection with our initial business combination pursuant to the tender offer rules, our amended and restated certificate of incorporation will provide that a public stockholder, together with any affiliate of such stockholder or any other person with whom such stockholder is acting in concert or as a “group” (as defined under Section 13 of the Exchange Act), will be restricted from redeeming its shares with respect to Excess Shares (more than an aggregate of 15% of the shares sold in this offering), without our prior consent. Our public stockholders’ inability to redeem Excess Shares will reduce their influence over our ability to complete our initial business combination and they could suffer a material loss on their investment in us if they sell Excess Shares in open market transactions. | | | Most blank check companies provide no restrictions on the ability of stockholders to redeem shares based on the number of shares held by such stockholders in connection with an initial business combination. | |
Tendering stock certificates in connection with a tender offer or redemption rights
|
| | We may require our public stockholders seeking to exercise their redemption rights, whether they are record holders or hold their shares in “street name,” to either tender their certificates to our transfer agent prior to the date set forth in the tender offer documents or proxy materials mailed to such holders or up to two business days prior to the scheduled vote on the proposal to approve the business combination in the event we distribute proxy materials, or to deliver their shares to the transfer agent | | | In order to perfect redemption rights in connection with their business combinations, holders could vote against a proposed business combination and check a box on the proxy card indicating such holders were seeking to exercise their redemption rights. After the business combination was approved, the company would contact such stockholders to arrange for them to deliver their certificate to verify ownership. | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | electronically using The Depository Trust Company’s DWAC (Deposit/Withdrawal At Custodian) System, at the holder’s option. The tender offer or proxy materials, as applicable, that we will furnish to holders of our public shares in connection with our initial business combination will indicate whether we are requiring public stockholders to satisfy such delivery requirements. Accordingly, a public stockholder would have from the time we send out our tender offer materials until the close of the tender offer period, or up to two business days prior to the vote on the business combination if we distribute proxy materials, as applicable, to tender its shares if it wishes to seek to exercise its redemption rights. | | | | |
Name
|
| |
Age
|
| |
Title
|
|
Gregory B. Maffei | | |
60
|
| | President, Chief Executive Officer and Director | |
Albert E. Rosenthaler | | |
61
|
| | Chief Corporate Development Officer | |
Brian J. Wendling | | |
48
|
| | Chief Accounting Officer and Principal Financial Officer | |
Renee L. Wilm | | |
46
|
| | Chief Legal Officer, Chief Administrative Officer and Director Nominee | |
Ajay Menon | | |
58
|
| | Director Nominee | |
John E. Welsh III | | |
69
|
| | Director Nominee | |
Geoffrey Y. Yang | | |
61
|
| | Director Nominee | |
Name of Individual
|
| |
Entity Name
|
| |
Entity’s Business
|
| |
Affiliation
|
|
Gregory B. Maffei | | |
Liberty Media Corporation
|
| |
Media/Tech/Telecom
|
| |
Director/CEO/President
|
|
| | |
Liberty Broadband Corporation
|
| |
Telecom
|
| |
Director/CEO/President
|
|
| | |
Zillow Group, Inc.
|
| |
Real Estate/Internet
|
| |
Director
|
|
| | |
Charter Communications, Inc.
|
| |
Telecom
|
| |
Director
|
|
| | |
Qurate Retail, Inc.
|
| |
Shopping/Media/Internet
|
| |
Chairman/Director
|
|
| | |
Liberty TripAdvisor Holdings, Inc.
|
| |
Travel/Internet
|
| |
Chairman/Director/CEO/President
|
|
| | |
Tripadvisor, Inc.
|
| |
Travel/Internet
|
| |
Chairman/Director
|
|
| | |
Live Nation Entertainment, Inc.
|
| |
Entertainment/Media
|
| |
Chairman/Director
|
|
| | |
Sirius XM Holdings Inc.
|
| |
Entertainment/Media
|
| |
Chairman/Director
|
|
Albert E. Rosenthaler
|
| |
Liberty Media Corporation
|
| |
Media/Tech/Telecom
|
| |
Chief Corporate Development Officer
|
|
| | |
Liberty Broadband Corporation
|
| |
Telecom
|
| |
Chief Corporate Development Officer
|
|
| | |
Qurate Retail, Inc.
|
| |
Shopping/Media/Internet
|
| |
Chief Corporate Development Officer
|
|
| | |
Liberty TripAdvisor Holdings, Inc.
|
| |
Travel/Internet
|
| |
Chief Corporate Development Office/Director
|
|
| | |
Tripadvisor, Inc.
|
| |
Travel/Internet
|
| |
Director
|
|
Brian J. Wendling | | |
Liberty Media Corporation
|
| |
Media/Tech/Telecom
|
| |
Chief Accounting Officer/Principal Financial Officer
|
|
| | |
Liberty Broadband Corporation
|
| |
Telecom
|
| |
Chief Accounting Officer/Principal Financial Officer
|
|
| | |
Qurate Retail, Inc.
|
| |
Shopping/Media/Internet
|
| |
Chief Accounting Officer/Principal Financial Officer
|
|
| | |
Liberty TripAdvisor Holdings, Inc.
|
| |
Travel/Internet
|
| |
Senior Vice President/Chief Financial Officer
|
|
Renee L. Wilm | | |
Liberty Media Corporation
|
| |
Media/Tech/Telecom
|
| |
Chief Legal Officer/Chief Administrative Officer
|
|
| | |
Liberty Broadband Corporation
|
| |
Telecom
|
| |
Chief Legal Officer/Chief Administrative Officer
|
|
| | |
Qurate Retail, Inc.
|
| |
Shopping/Media/Internet
|
| |
Chief Legal Officer/Chief Administrative Officer
|
|
| | |
Liberty TripAdvisor Holdings, Inc.
|
| |
Travel/Internet
|
| |
Chief Legal Officer/Chief Administrative Officer
|
|
Ajay Menon | | |
—
|
| |
—
|
| |
—
|
|
John E. Welsh III | | |
Liberty Broadband Corporation
|
| |
Telecom
|
| |
Director
|
|
| | |
Avalon Capital Partners LLC
|
| |
Investment Management
|
| |
President
|
|
Name of Individual
|
| |
Entity Name
|
| |
Entity’s Business
|
| |
Affiliation
|
|
Geoffrey Y. Yang | | |
Redpoint Ventures
AT&T Inc.
Franklin Resources, Inc. Scribd, Inc. TasteMade, Inc. Rock the Bells Esquel Holdings, Inc. Performance Health Sciences, LLC (d/b/a Apeiron Life) |
| |
Venture Capital
Telecom
Investment Management Books Food/Travel Music/Media Clothing Healthcare/Tech |
| |
Founding Partner/Managing Director
Director Director Director Director Chairman/Director Director Director/CEO |
|
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate Percentage of
Outstanding Common Stock |
| ||||||||||||
|
Before
Offering |
| |
After
Offering(2) |
| ||||||||||||||
Liberty Media Acquisition Sponsor LLC (our sponsor)(3)
|
| | | | 12,500,000(2) | | | | | | 100% | | | | | | 20% | | |
Gregory B. Maffei
|
| | | | — | | | | | | — | | | | | | — | | |
Albert E. Rosenthaler
|
| | | | — | | | | | | — | | | | | | — | | |
Brian J. Wendling
|
| | | | — | | | | | | — | | | | | | — | | |
Renee L. Wilm
|
| | | | — | | | | | | — | | | | | | — | | |
Ajay Menon
|
| | | | — | | | | | | — | | | | | | — | | |
John E. Welsh III
|
| | | | — | | | | | | — | | | | | | — | | |
Geoffrey Y. Yang
|
| | | | — | | | | | | — | | | | | | — | | |
All directors and executive officers as a group (7 individuals)
|
| | | | — | | | | | | — | | | | | | — | | |
Redemption Date (period to expiration
of warrants) |
| |
Fair Market Value of Series A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
|
Underwriter
|
| |
Number
of Units |
| |||
|
Citigroup Global Markets Inc.
|
| | | | 18,750,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 18,750,000 | | |
|
Credit Suisse Securities (USA) LLC
|
| | | | 6,250,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 6,250,000 | | |
|
Total
|
| | | | 50,000,000 | | |
| | |
Per Unit(1)
|
| |
Total(1)
|
| ||||||||||||||||||
| | |
Without
Over-allotment |
| |
With
Over-allotment |
| |
Without
Over-allotment |
| |
With
Over-allotment |
| ||||||||||||
Underwriting Discounts and Commissions paid
by us |
| | | $ | 0.55 | | | | | $ | 0.55 | | | | | $ | 27,500,000 | | | | | $ | 31,625,000 | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| Assets: | | | | | | | |
|
Deferred offering costs associated with proposed public offering
|
| | | | 797,479 | | |
|
Total assets
|
| | | $ | 797,479 | | |
| Liabilities and Stockholder’s Equity: | | | | | | | |
| Current liabilities: | | | | | | | |
|
Accrued expenses
|
| | | | 619,296 | | |
|
Promissory Note – Related Party
|
| | | | 154,483 | | |
|
Total current liabilities
|
| | | | 773,779 | | |
| Commitments and Contingencies | | | | | | | |
| Stockholder’s Equity: | | | | | | | |
|
Preferred stock, $0.0001 par value; 50,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Series A common stock, $0.0001 par value; 2,000,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Series B common stock, $0.0001 par value; 300,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Series C common stock, $0.0001 par value; 5,000,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Series F common stock, $0.0001 par value; 200,000,000 shares authorized; 14,375,000 shares issued and outstanding at December 31, 2020(1)
|
| | | | 1,438 | | |
|
Additional paid-in capital
|
| | | | 23,562 | | |
|
Accumulated deficit
|
| | | | (1,300) | | |
|
Total stockholder’s equity
|
| | | | 23,700 | | |
|
Total Liabilities and Stockholder’s Equity
|
| | | $ | 797,479 | | |
|
Formation costs
|
| | | $ | 1,300 | | |
|
Net loss
|
| | | $ | (1,300) | | |
|
Weighted average shares outstanding, basic and diluted(1)
|
| | | | 12,500,000 | | |
|
Basic and diluted net loss per share
|
| | | $ | (0.00) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholder’s Equity |
| ||||||||||||||||||
| | |
Series F
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – November 6, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Series F common stock to Sponsor(1)
|
| | | | 14,375,000 | | | | | | 1,438 | | | | | | 23,562 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,300) | | | | | | (1,300) | | |
Balance – December 31, 2020
|
| | | | 14,375,000 | | | | | $ | 1,438 | | | | | $ | 23,562 | | | | | $ | (1,300) | | | | | $ | 23,700 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (1,300) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Accrued expenses
|
| | | | 1,300 | | |
|
Net cash used in operating activities
|
| | | | — | | |
|
Net increase in cash
|
| | | | — | | |
|
Cash – beginning of the period
|
| | |
|
—
|
| |
|
Cash – end of the period
|
| | | $ | — | | |
| Supplemental disclosure of noncash activities: | | | | | | | |
|
Deferred offering costs paid by Sponsor for issuance of Series F common stock
|
| | | $ | 25,000 | | |
|
Deferred offering costs included in accrued offering costs
|
| | | $ | 617,996 | | |
|
Deferred offering costs paid by Sponsor
|
| | | $ | 154,483 | | |
| Citigroup | | |
Morgan Stanley
|
|
| Credit Suisse | | |
Goldman Sachs & Co. LLC
|
|