| | | Assuming No Redemption(1) | | | Assuming Illustrative Redemption(2) | | | Assuming Contractual Maximum Redemption with Available Backstop(3) | | | Assuming Contractual Maximum Redemption with No Backstop(4) | | | Assuming Charter Redemption Limitation(5) | |
Outstanding Class A Ordinary Shares Following Redemption | | | | | 82,800,000 | | | | | | 41,400,000 | | | | | | 18,698,693 | | | | | | 48,668,896 | | | | | | 499,504 | | |
Trust Value Per Share | | | | $ | 9.66 | | | | | $ | 9.31 | | | | | $ | 8.46 | | | | | $ | 9.41 | | | | | | N/A(14) | | |
(1)
This scenario assumes that no CCNB Class A Ordinary Shares are redeemed by CCNB’s public shareholders.
(2)
This scenario assumes that 41,400,000 CCNB Class A Ordinary Shares are redeemed by CCNB’s public shareholders and that the Backstop is fully subscribed for.
(3)
This scenario assumes that 64,101,307 CCNB Class A Ordinary Shares are redeemed by CCNB’s public shareholders, which, based on the amount of $828,823,235 in the Trust Account as of March 31, 2022, represents the maximum amount of redemptions that would still enable us to have sufficient cash to satisfy the Net Funded Indebtedness Condition, and that the full Backstop is subscribed for.
(4)
This scenario assumes that 34,131,104 CCNB Class A Ordinary Shares are redeemed by CCNB’s public shareholders, which, based on the amount of $828,823,235 in the Trust Account as of March 31, 2022, represents the maximum amount of redemptions that would still enable us to have sufficient cash to satisfy the Net Funded Indebtedness Condition, and that the Backstop is not subscribed for.
(5)
This scenario assumes that 82,300,497 CCNB Class A Ordinary Shares are redeemed by CCNB’s public shareholders, which, based on the amount of $828,823,235 in the Trust Account as of March 31, 2022, represents the maximum amount of redemptions that would still enable us to have sufficient cash to satisfy the provision in the Existing Organizational Documents that prohibits us from redeeming our Class A Ordinary Shares in an amount that would result in our failure to have net tangible assets equaling or exceeding $5,000,001, the full Backstop is subscribed for and the Optional Equity Cure Amount is funded as described in footnote 10 below.
(6)
Includes 20,560,000 Founder Shares that will be converted into shares of New CCNB Class A Common Stock, 20,000,000 shares of New CCNB Class A Common Stock purchased by NBOKS pursuant to the Forward Purchase Agreement, 2,570,000 shares of New CCNB Series B-1 Common Stock and 2,570,000 shares of New CCNB Series B-2 Common Stock, which are subject to certain vesting restrictions pursuant to the Sponsor Side Letter, 10,000,000 shares of New CCNB Class A Common Stock to be issued to the Sponsor in connection with the PIPE Investment and in the Illustrative Redemption Scenario, the Contractual Maximum Redemption with Available Backstop Scenario and the Charter Redemption Limitation Scenario, 30,000,000 shares of New CCNB Class A Common Stock to be issued to NBOKS in connection with the Backstop Agreement.
(7)
Includes shares to be issued to Multiply Group in connection with the Permitted Equity Financing.
(8)
Includes 850,000 New CCNB Warrants that may be issued upon conversion of the $850,000 in Working Capital Loans outstanding as of June 30, 2022, and 3,750,000 Forward Purchase Warrants.
(9)
Includes 197,142,132 shares of New CCNB Class A Common Stock issued to Getty Images Stockholders, 15,000,000 shares of New CCNB Class A Common Stock in Preferred Stock Consideration to Koch Icon as consideration for Getty Images Preferred Stock, 5,000,000 shares of New CCNB Class A Common Stock to be issued to the Getty Family Stockholders in connection with the PIPE Investment, 18,801,583 shares of New CCNB Class A Common Stock underlying vested Getty Images Options calculated on a net exercise basis, which represents an aggregate 27,395,103 outstanding vested Getty Images Options less implied share buybacks of approximately 8,593,520.
(10)
Assumes the Optional Equity Cure Amount is funded by either (i) a subscription by Getty Images Stockholders of shares of New CCNB Class A Common Stock under a PIPE Subscription Agreement or (ii) the Preferred Stock Consideration will be increased by a number of shares of New CCNB Class A Common Stock obtained by dividing (x) the Cash Adjustment Amount by (y) $10.00.
(11)
The Equity % with respect to each Additional Dilution Source set forth below, including the Total Additional Dilution Sources, includes the full amount of shares issued with respect to the applicable Additional Dilution Source in the numerator and the full amount of shares issued with respect to the Total Additional Dilution Sources in the denominator. For example, in the Illustrative Redemption Scenario, the Equity % with respect to the Earn-Out Shares would be calculated as follows: (a) 59,000,000 Earn-Out Shares (representing approximately 14.2% of the previously outstanding 414,403,716 shares); divided by (b) (i) 414,403,716 shares plus (ii) 59,000,000 Earn-Out Shares, 8,593,520 shares issued pursuant to the Shares Repurchased from Vested Options Exercise Proceeds Options, 26,748,706 shares issued pursuant to the 2022 Equity Incentive Plan, 5,000,000 shares issued pursuant to the 2022 Employee Stock Purchase Plan and 6,000,000 shares issued pursuant to the New CCNB Earn-Out Plan.
(12)
Reflects shares repurchased from vested options exercise proceeds, assuming vested options are net exercised at a price of $10.00 per share. Together with shares from net exercised vested options, represents shares from gross vested options.
(13)
The level of redemptions also impacts the effective underwriting fee incurred in connection with the IPO. In a no redemption scenario, based on the approximately $828.8 million in the Trust Account, CCNB’s approximately $29.0 million in deferred underwriting fees represents an effective deferred underwriting fee of approximately 3.5% as a percentage of cash in the Trust Account. In an illustrative redemption scenario, based on the approximately $414.3 million in the Trust Account, the effective underwriting fee would be approximately 7.0% as a percentage of the amount remaining in the Trust Account following