Allwyn SPAC

Transaction sources and uses Cohn Robbins cash in trust¹ Common PIPE proceeds Existing shareholders rollover Total sources Sources ($mm) 829 353 6,613 7,794 (€mm) 774 330 6,180 7,284 Cash to PF company balance sheet Cash consideration to existing shareholders Existing shareholder rollover Estimated fees and expenses Total uses Uses Note: Assumes no redemptions from Cohn Robbins SPAC Trust and assumes $353m common PIPE proceeds; EUR:USD spot rate of 1.07 applied, sourced from CapIQ, as of 27-May-22 81 1. Cohn Robbins cash in trust as of 31-March-22 ($mm) 332 750 6,613 100 7,794 (€mm) 310 701 6,180 93 7,284 All transaction proceeds (net of transaction expenses) will be paid out to existing shareholders if gross transaction proceeds are less than or equal to $850mm (the minimum cash requirement). If gross transaction proceeds exceed the minimum cash requirement, incremental transaction proceeds will be applied to the Company balance sheet until the primary proceeds amount is equal to 1/3 of the total transaction proceeds (net transaction expenses). Thereafter, transaction proceeds (net of transaction expenses) will be allocated on a pro rata basis 1/3 to primary proceeds, which will be applied to the Company balance sheet, and 2/3 to secondary proceeds, which will be distributed to Company shareholders allwyn

View entire presentation