| | | ||||||||||||||||||||||||||||
|
Title of Each Class of Securities to
be Registered |
| | |
Amount
to be Registered |
| | |
Proposed
Maximum Offering Price per Share |
| | |
Proposed
Maximum Aggregate Offering Price |
| | |
Amount of
Registration Fee(1) |
| ||||||||||||
|
Common Stock, par value $0.01 per share
|
| | | | | 8,605,483 | | | | | | $ | 101.00 | | | | | | $ | 869,153,783 | | | | | | $ | 94,825 | | |
| | | |
Page
|
| |||
| PROSPECTUS SUPPLEMENT | | | | | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-8 | | | |
| | | | | S-9 | | | |
| | | | | S-10 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-15 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | | |
| | | | | | 12 | | | |
| | | | | | 12 | | | |
| | | | | | 14 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 26 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | |
| |
Offering price per share of common stock
|
| | | | | | | | | $ | 101.00 | | |
| |
Net tangible book value per share as of September 30, 2020
|
| | | $ | 1.51 | | | | | | | | |
| |
Increase per share attributable to this offering
|
| | | $ | 5.37 | | | | | | | | |
| |
As adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | 6.88 | | |
| |
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 94.12 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 27 | | | |
| | | |
Historical
Exact Sciences |
| |
Historical
Genomic Health(1) |
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
|
Revenue
|
| | | $ | 876,293 | | | | | $ | 390,298 | | | | | $ | — | | | | | | | | $ | 1,266,591 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of sales (exclusive of amortization of acquired intangibles)
|
| | | | 216,717 | | | | | | — | | | | | | 64,635 | | | |
(a)
|
| | | | 281,352 | | |
|
Cost of product revenues
|
| | | | — | | | | | | 61,253 | | | | | | (61,253) | | | |
(b)
|
| | | | — | | |
|
Research and development
|
| | | | 139,694 | | | | | | 55,284 | | | | | | 1,699 | | | |
(c)
|
| | | | 196,677 | | |
|
General and administrative
|
| | | | 352,453 | | | | | | 103,225 | | | | | | (45,443) | | | |
(d)
|
| | | | 410,235 | | |
|
Sales and marketing
|
| | | | 385,176 | | | | | | 148,969 | | | | | | 223 | | | |
(e)
|
| | | | 534,368 | | |
|
Amortization of acquired intangibles
|
| | | | 16,035 | | | | | | — | | | | | | 77,167 | | | |
(f)
|
| | | | 93,202 | | |
|
Total operating expenses
|
| | | | 1,110,075 | | | | | | 368,731 | | | | | | 37,028 | | | | | | | | | 1,515,834 | | |
|
Income (Loss) from operations
|
| | | | (233,782) | | | | | | 21,567 | | | | | | (37,028) | | | | | | | | | (249,243) | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment income (loss)
|
| | | | 26,530 | | | | | | — | | | | | | (28,741) | | | |
(g)
|
| | | | (2,211) | | |
|
Interest income (expense)
|
| | | | (61,599) | | | | | | 4,539 | | | | | | — | | | | | | | | | (57,060) | | |
|
Unrealized gain on equity securities
|
| | | | — | | | | | | (1,234) | | | | | | 1,234 | | | |
(h)
|
| | | | — | | |
|
Other (expense) income, net
|
| | | | — | | | | | | (977) | | | | | | 977 | | | |
(i)
|
| | | | — | | |
|
Total other expense
|
| | | | (35,069) | | | | | | 2,328 | | | | | | (26,530) | | | | | | | | | (59,271) | | |
|
Income, (loss) before taxes
|
| | | | (268,851) | | | | | | 23,895 | | | | | | (63,558) | | | | | | | | | (308,514) | | |
|
Income tax benefit (expense)
|
| | | | 184,858 | | | | | | (930) | | | | | | (167,913) | | | |
(j)
|
| | | | 16,015 | | |
|
Net income (loss)
|
| | | $ | (83,993) | | | | | $ | 22,965 | | | | | $ | (231,471) | | | | | | | | $ | (292,499) | | |
|
Net loss per share – basic and diluted
|
| | | $ | (0.64) | | | | | | | | | | | | | | | | | | | | $ | (2.00) | | |
|
Weighted average common shares outstanding −
basic and diluted |
| | | | 131,257 | | | | | | | | | | | | 14,907 | | | |
(k)
|
| | | | 146,164 | | |
|
(In millions)
|
| | | | | | |
|
Cash
|
| | | $ | 1,062 | | |
|
Common stock issued
|
| | | | 1,389 | | |
|
Fair value of replacement stock options and restricted stock awards
|
| | | | 18 | | |
|
Total purchase price
|
| | | $ | 2,469 | | |
|
(In thousands)
|
| | | | | | |
|
Cash and cash equivalents
|
| | | $ | 87,627 | | |
|
Marketable securities
|
| | | | 201,519 | | |
|
Accounts receivable
|
| | | | 57,400 | | |
|
Inventory
|
| | | | 3,535 | | |
|
Prepaid expenses and other current assets
|
| | | | 8,360 | | |
|
Property, plant and equipment
|
| | | | 69,905 | | |
|
Goodwill
|
| | | | 1,190,187 | | |
|
Trade name
|
| | | | 100,000 | | |
|
Supply agreement intangible
|
| | | | 30,000 | | |
|
Developed technology
|
| | | | 800,000 | | |
|
In-process research and development (IPR&D)
|
| | | | 200,000 | | |
|
Operating lease right-of-use assets
|
| | | | 80,790 | | |
|
Other long-term assets
|
| | | | 14,972 | | |
|
Accounts payable, accrued liabilities and other current liabilities
|
| | | | (88,995) | | |
|
Deferred tax liability
|
| | | | (209,805) | | |
|
Operating lease liabilities, current portion
|
| | | | (3,258) | | |
|
Operating lease liabilities, less current portion
|
| | | | (71,270) | | |
|
Other long-term liabilities
|
| | | | (2,399) | | |
|
Total fair value consideration
|
| | | $ | 2,468,568 | | |
| | | |
Pre-merger
Period (000’s) |
| |||
|
To reclassify Genomic Health cost of product revenues presented in operating expenses by Genomic Health to cost of sales (exclusive of amortization of acquired intangibles) presented in operating expenses to conform to Exact Sciences’ financial presentation
|
| | | $ | 61,253 | | |
|
To record incremental depreciation expense based upon the fair value of the tangible
fixed assets acquired |
| | | | 3,382 | | |
| | | | | $ | 64,635 | | |
| | | |
Pre-merger
Period (000’s) |
| |||
|
To reclassify Genomic Health cost of product revenues presented in operating expenses by Genomic Health to cost of sales (exclusive of amortization of acquired intangibles) presented in operating expenses to conform to Exact Sciences’ financial presentation
|
| | | $ | (61,253) | | |
| | | |
Pre-merger
Period (000’s) |
| |||
|
To record incremental depreciation expense based upon the fair value of the tangible
fixed assets acquired |
| | | $ | 1,699 | | |
| | | |
Pre-merger
Period (000’s) |
| |||
|
To record incremental stock-based compensation expense of converted equity awards
|
| | | $ | 2,327 | | |
|
To reflect the removal of acquisition-related costs of Exact Sciences
|
| | | | (22,523) | | |
|
To reflect the removal of acquisition-related costs of Genomic Health
|
| | | | (35,456) | | |
|
To record incremental depreciation expense based upon the fair value of the tangible
fixed assets acquired |
| | | | 7,931 | | |
|
To record incremental right-of-use lease amortization expense based upon the fair value of leases acquired
|
| | | | 2,278 | | |
| | | | | $ | (45,443) | | |
| | | |
Pre-merger
Period (000’s) |
| |||
|
To record incremental depreciation expense based upon the fair value of the tangible
fixed assets acquired |
| | | $ | 223 | | |
| | | |
Pre-merger
Period (000’s) |
| |||
|
To record incremental amortization expense for the acquired intangible assets
|
| | | $ | 77,167 | | |
| | |||||||
| | | |
Pre-merger
Period (000’s) |
| |||
|
To reclassify Genomic Health other (expense) income, net presented in other (expense) income, net by Genomic Health to investment income to conform to Exact Sciences’ financial presentation
|
| | | $ | (977) | | |
|
To reclassify Genomic Health unrealized gain on equity securities presented in other
(expense) income, net by Genomic Health to investment income to conform to Exact Sciences’ financial presentation |
| | | | (1,234) | | |
|
To reflect the removal of investment income upon sale of Exact Sciences’ marketable
securities |
| | | | (26,530) | | |
| | | | | $ | (28,741) | | |
| | | |
Pre-merger
Period (000’s) |
| |||
|
To reclassify Genomic Health unrealized gain on equity securities presented in unrealized gain on equity securities by Genomic Health to investment income to conform to Exact Sciences’ financial presentation
|
| | | $ | 1,234 | | |
| | | |
Pre-merger
Period (000’s) |
| |||
|
To reclassify Genomic Health other (expense) income, net presented in other (expense) income, net by Genomic Health to investment income to conform to Exact Sciences’ financial presentation
|
| | | $ | 977 | | |
| | | |
Pre-merger
Period (000’s) |
| |||
|
To adjust for tax benefit recognized upon release of Genomic Health valuation allowance
|
| | | $ | (183,314) | | |
|
To record the tax impact of the net increase in incremental stock-based compensation expense × an estimated statutory tax rate of 24%
|
| | | | 564 | | |
|
To record the tax impact of the net decrease in acquisition related costs × an estimated statutory tax rate of 24%
|
| | | | (14,048) | | |
|
To record the tax impact of the net increase in amortization expense (total adjustments for amortization expense × an estimated statutory tax rate of 24%)
|
| | | | 18,698 | | |
|
To record the tax impact of the net decrease in investment income × an estimated statutory tax rate of 24%
|
| | | | 6,428 | | |
|
To record the tax impact of the increase in depreciation expense × an estimated statutory tax rate of 24%
|
| | | | 3,207 | | |
|
To record the tax impact of the increase in right-of-use lease amortization expense ×
an estimated statutory tax rate of 24% |
| | | | 552 | | |
| | | | | $ | (167,913) | | |