Percentage Ownership NO Shares

Target 176.6
Buyer 115.5
New Co. Shares
Last Close
Target 14.4
Buyer 25.3
AP/Share 2.4245
AP% of Target 16.84%
AP Total 428.1667

Synergies
Post Deal Fundamental Pb(Synergies = Acquisition Premium)
Share outstanding
Target 176.6
Buyer 115.5
Synergies
New Co. Mkt Cap
New Co. Shares

ER
Target Co. shares

Wealth Transfer
Share outstanding
Target 176.6
Buyer 115.5
Synergies
New Co. Mkt Cap
Buyer Post Deal ownership share
Wealth transfer

Wealth transfer 2
Post Deal %age ownership
+%T X Vb 50.42%
-%B X Vt 49.58%

Downside Protection
Wealth transfer
Acquisition premium 212.3013057066
Downside protection 212.3013057066
ER Shares in New Co. % Ownership
0.665 117.439 50.4%
1 115.5 49.6%
232.939 100.0%
ER Share Outstanding
0.665 176.6
115.5

Price Mkt Cap

14.4 2543.04 VT
25.3 2922.15 VB
428.1667 SG
5893.3567
232.939
25.3
0.665
16.8245

Price Mkt Cap

14.4 2543.04
25.3 2922.15
0
5465.19
49.58% 2709.8486942934
212.3013057066

Vb, Vt Transfers
2922.15 1473.2370871773
2543.04 1260.9357814707
212.3013057066

% share Ownership
50.4% 421.0973684211
49.6% 428.1667