Goldman Sachs then divided the range of illustrative equity values it derived for the
Company by the total number of fully diluted Shares outstanding as of October 28, 2022, the range of which was approximately 45.97 million to approximately
46.04 million, calculated using the treasury stock method based on information provided by the Companys management, to derive a range of illustrative present values per Share of $334 to $441, rounded to the nearest dollar.
The bolded language is added to the second to last sentence of the second paragraph under the section titled Opinion of the
Companys Financial Advisor Illustrative Present Value of Future Share Price Analyses as follows:
Goldman
Sachs then added to the resulting range of implied enterprise values as of March 31 of each applicable year the estimated net cash (defined as cash less debt) of the Company as of March 31 of each applicable year,
of $1,020 million, $1,247 million and $1,576 million respectively, as provided by the management of the Company and approved for Goldman Sachs use by the
management of the Company and approved for Goldman Sachs use by the management of the Company, to derive a range of illustrative equity values for the Company as of March 31, 2023, 2024 and 2025.
The bolded language is added to the last sentence of the second paragraph under the section titled Opinion of the Companys
Financial Advisor Illustrative Present Value of Future Share Price Analyses as follows:
Goldman Sachs then divided
the results by the estimated total number of fully diluted Shares outstanding as of March 31 of each applicable year, of approximately 45.9 million, 46.0 million and
46.1 million, respectively, based on a NTM EV/Revenue multiple of 8.7x, calculated using the treasury stock method based on information provided by the Companys management, to derive a range of implied future equity values per
Share.
The bolded language is added to the last sentence of the last paragraph under the section titled Opinion of the
Companys Financial Advisor Selected Precedent Transactions Analysis as follows:
Goldman Sachs then divided
the range of illustrative equity values it derived for the Company by the total number of fully diluted Shares outstanding as of October 28, 2022, the range of which was approximately
45.87 million to approximately 45.93 million, calculated using the treasury stock method based on information provided by the management of the Company and approved for Goldman Sachs use by the Company, to derive a reference
range of implied per Share value of $189 to $285, rounded to the nearest dollar.
The second to last sentence of the fifth
paragraph under the section titled Opinion of the Companys Financial Advisor General is hereby deleted in its entirety and replaced with the following sentence:
During the two-year period ended October 31, 2022, Goldman Sachs has recognized compensation
for financial advisory and/or underwriting services provided by its Investment Banking Division to Parent or its affiliates of approximately $130,000.
Item 8. Additional Information
Item
8 (Additional Information) is hereby amended and supplemented as follows:
The third paragraph under the section
Regulatory Approvals Antitrust Compliance United States Antitrust Laws is hereby amended as follows:
The waiting period under the HSR Act for the purchase of Shares in the Offer may not be completed until the expiration or termination of
a 30-calendar day waiting period (or if the date of expiration is not a business day, the next business day after such date), which begins when Parent, on behalf of Merger Sub, has filed a Premerger
Notification Report Form (the HSR Notification) with the FTC and the DOJ. If the 30-calendar day waiting period expires on a federal holiday or weekend, the waiting period is automatically
extended until 11:59 p.m., Eastern Time, the next business day. The Company and Parent each filed an HSR Notification with the FTC and the DOJ in connection with the purchase of Shares in the Offer and the Merger on November 7, 2022.
and the required waiting period with respect to the Offer and the Merger will expire at 11:59 p.m., Eastern Time, on December 7, 2022, unless earlier terminated by the FTC and the DOJ, or later, if Parent, with the consent of the Company,
elects to