2011 Transaction Termination Fee Study
Transcription
2011 Transaction Termination Fee Study
2011 Transaction Termination Fee Study MERGERS & ACQUISITIONS CAPITAL MARKETS FINANCIAL RESTRUCTURING FINANCIAL ADVISORY SERVICES HL.com June 2012 2011 Transaction Termination Fee Study Table of Contents Page 2011 Transaction Termination Fee Study Summary 2 2011 Transaction Termination Fee Detail 25 2011 Reverse Transaction Termination Fee Detail 35 About Houlihan Lokey 40 Disclaimer 42 1 2011 Transaction Termination Fee Study Summary 2011 Transaction Termination Fee Study Summary Introduction Houlihan Lokey’s 2011 Transaction Termination Fee Study (2011 Study) employs search and screening criteria similar to those used in previous studies. We applied these criteria to the universe of announced transactions in 2008, 2009, 2010 and 2011 to provide a basis for comparison. In the past, our studies f focused d on termination t i ti f fees solely l l as a percentage t off “transaction “t ti value” l ” (i.e., (i th total the t t l value l off consideration paid by an acquirer, excluding fees and expenses). For the most part, transaction value is generally tantamount to “equity value.” We have also analyzed termination fee as a percentage of target enterprise value to reflect the judicial recognition of “enterprise value” as a benchmark for assessing acceptable termination fee levels in certain cases. Enterprise value is defined as the number of shares outstanding multiplied by the per share offer price, plus the cost to acquire convertible securities, debt and preferred f d equity, i and d minus i cash h and d marketable k bl securities. ii We conducted our search using data from Thomson Reuters and applied the following screening criteria: Target company is a U.S. public company. Transaction announcement date is between January 1, 2011 and December 31, 2011. Transaction value is greater than $50 million. Transaction type, as classified by Thomson Reuters, comprises acquisitions of full, majority or remaining interest; leveraged buyouts; and tender offers (bankruptcy, divestiture and spin-off transactions are excluded). Deal status is completed, pending or withdrawn. Target termination fee is disclosed. For the 2011 Study, 166 transactions met these criteria. We have analyzed these transactions in terms of both transaction and enterprise values. 3 2011 Transaction Termination Fee Study Summary Transaction Termination Fees Given the time and expense involved in negotiating and structuring a proposed transaction, acquirers are continuously looking for creative ways to deter competing bids before the consummation of a transaction. Protective devices used byy acquirers q are heavilyy negotiated g and mayy include termination fees,, “lockup” p agreements and “no-shop” provisions. Conversely, in seeking to maximize stockholder value, boards of directors of target companies try to obligate the acquirer to consummate the agreed-upon transaction while maintaining the flexibility to seek and accept a superior offer for the target. Termination, or breakup, fees are probably the most common type of lockup device and are typically payable by the target to the acquirer to compensate the acquirer if the transaction fails to close because, because among other things: The target board elects to terminate the acquisition agreement in order to accept a competing offer; The target board changes its recommendation and the acquirer elects to terminate the merger agreement rather than proceed with the stockholder vote; or The original bid fails for some other specified reason, such as being voted down by the stockholders, after a competing proposal has been announced and is agreed to or closed within a specified period (typically six to 12 months). Properly crafted, a termination fee provision can facilitate the sale of a company by ensuring that the bidder will receive a material “consolation prize” to defray its investment—in time, out-of-pocket expense and opportunity cost—if the transaction is not consummated. On the other hand, termination fees protect the acquirer by effectively increasing the price that a third-party bidder will need to pay in order to consummate a competing transaction. 4 2011 Transaction Termination Fee Study Summary Enterprise and Transaction Values Of the 166 transactions reviewed in 2011, the mean transaction value equaled approximately $2.2 billion, a 68.3% increase from the 2010 mean transaction value of $1.3 billion. The mean enterprise value equaled approximately $2.9 billion, up 79.5% from the 2010 mean enterprise value of $1.6 $1 6 billion. billion The median transaction value in 2011 equaled $571.4 million, a 36.2% increase from the 2010 median transaction value of $419.6 million. The median enterprise value equaled $673.5 million, which was 41.6% higher than the 2010 median enterprise value of $475.5 million. Enterprise and Transaction Value Annual Summary ($ in millions) Enterprise Value(1) Transaction Value Mean Median No. of Transactions 2011 2010 2009 2008 2011 2010 2009 2008 $ $2,238.0 $ $1,329.7 $ $2,746.6 $ $1,852.8 $ $2,865.5 $ $1,596.2 $ $3,216.8 $ $2,287.9 $571.4 $419.6 $300.0 $263.0 $673.5 $475.5 $360.4 $355.4 166 184 99 146 153 159 95 129 Source: Thomson Reuters. (1) Excludes banks and other financial institutions due to lack of reliable data. 5 2011 Transaction Termination Fee Study Summary Transaction Termination Fees - Transaction Value In the 2011 Study, termination fees as a percentage of transaction value ranged from 1.1% to 7.7%, with a mean of 3.3% and a median of 3.2%. The 1.1% 1 1% termination fee was observed in the $208 million acquisition of Express-1 Express 1 Expedited Solutions by an investor group led by Jacobs Private Equity LLC. The 7.7% termination fee was observed in Kirby Corp.’s $156 million acquisition of K-Sea Transportation Partners L.P. The median termination fees as a percentage of transaction value for deals announced in 2011 fell slightly compared to 2010 levels. Transaction Termination Fees as a Percentage of Transaction Value 2011 2010 2009 2008 Mean 3.3% 3.5% 3.5% 3.4% Median 3.2% 3.3% 3.4% 3.3% Source: Thomson Reuters. 6 Transaction Termination Fees - Transaction Value (cont.) The distribution of termination fees as a percentage of transaction value generally resembles a classic bell curve, with most results clustered around the observed mean (3.3%) and median (3.2%). Distribution of Termination Fee Percentages 35.0% Peercentage of Tottal Transactions 2011 Transaction Termination Fee Study Summary 30.0% 25.0% 2008 20.0% 2009 2010 15.0% 2011 10.0% 5 0% 5.0% 0.0% < 1.0% 1.0%2.0% 2.0%2.5% 2.5%3.0% 3.0%3.5% 3.5%4.0% 4.0%5.0% > 5.0% Termination Fee as a Percentage of Transaction Value Source: Thomson Reuters. 7 2011 Transaction Termination Fee Study Summary Transaction Termination Fees - Enterprise Value Termination fees as a percentage of enterprise value were analyzed for deals announced from 2008 through 2011. Due to the inclusion of debt, the enterprise value (the denominator in the fee percentage calculation) is typically greater than transaction value. l A Accordingly, di l the h observed b d median di termination i i f fees b d on enterprise based i value l off 3.2% 3 2% and d 3.1% 3 1% in i 2009 and d 2011, 2011 respectively, are slightly lower than that observed (3.4% in 2009 and 3.2% in 2011) using transaction values. In 2008 and 2010, the median termination fees as a percentage of enterprise value were equivalent to the observed median using transaction values. Transaction Termination Fees as a Percentage of Enterprise Value (1) 2011 2010 2009 2008 Mean 3 2% 3.2% 3 4% 3.4% 3 6% 3.6% 3 8% 3.8% Median 3.1% 3.3% 3.2% 3.3% Source: Thomson Reuters. (1) Excludes banks and other financial institutions due to lack of reliable data. 8 Transaction Termination Fees - Enterprise Value (cont.) The distribution of termination fees as a percentage of enterprise value appears to be slightly weighted toward fees (as a percentage of enterprise value) at and above the mean (3.2%) and median (3.1%). Distribution of Termination Fee Percentages 25.0% Percentage of T Total Transactio ons 2011 Transaction Termination Fee Study Summary 20.0% 2008 15.0% 2009 2010 10.0% 2011 5.0% 0 0% 0.0% < 1.0% 1.0%2.0% 2.0%2.5% 2.5%3.0% 3.0%3.5% 3.5%4.0% 4.0%- > 5.0% 5.0% Termination Fee as a Percentage of Enterprise Value Source: Thomson Reuters. 9 2011 Transaction Termination Fee Study Summary Transaction Termination Fees – Semi-Annual Summary The number of transactions announced decreased dramatically in the second half of 2011. The median size of transactions throughout 2011 remained below the median transaction and enterprise values observed in 2007 ($790.6 million and $1.1 billion, respectively), but continued to exceed the values observed during the recession. In dollar terms, the median termination fee increased from $17.5 million in the first half of 2011 to $24.9 million in the second half of 2011, reflecting an increase in the size of observed deals (e.g., median transaction value increased from $497.9 million to $761.8 million). The median termination fee decreased slightly li h l as a percentage off transaction i value, l b increased but i d slightly li h l as a percentage off enterprise i value l in i the second half of 2011. 2011 Termination Fee Summary ($ in millions) First Half of 2011 No. of Transactions Second Half of 2011 103 63 Median Transaction Value $497.9 $761.8 Median Enterprise Value (1) $647.0 $706.0 Median Termination Fee $17.5 $24.9 Median Fee as a Percentage of Transaction Value 3.3% 3.1% Median Fee as a Percentage of Enterprise Value (1) 3.0% 3.1% Source: Thomson Reuters. (1) Excludes banks and other financial institutions due to lack of reliable data. 10 2011 Transaction Termination Fee Study Summary Termination Fees by Transaction Size - Transaction Value In the 2011 Study, 64 deals had transaction values greater than $1 billion, compared with 54 in 2010. These billion-dollar transactions accounted for 38.6% of the sample in 2011, compared to 29.3% in 2010, 26.3% in 2009 and 28.8% in 2008. For these deals,, the median termination fee as a p percentage g of transaction value increased from 3.0% in 2010 to 3.1% in 2011. The highest termination fee among the transactions in 2011 was observed in Duke Energy Corp.’s $13.6 billion acquisition of Progress Energy Inc. (termination fee of $675 million, or 5.0% of transaction value). Termination Fees by Transaction Size - Transaction Value ($ in millions) Median Transaction Value No. of Transactions Median Termination Fee Median Termination Fee as a Percentage of Transaction Value (1) 2011 2010 2011 2010 2011 2010 2011 2010 $50 million to $250 million 45 69 $131.4 $130.2 $4.4 $4.3 3.5% 3.7% $250 million to $500 million 32 33 $345.9 $362.5 $10.2 $12.0 3.2% 3.2% $500 million to $1 billion 25 28 $656.9 $717.2 $20.0 $23.9 3.3% 3.4% More than $1 billion 64 54 $3,410.9 $2,315.1 $113.8 $69.5 3.1% 3.0% 166 184 $571.4 $419.6 $19.3 $12.8 3.2% 3.3% Transaction Size All Source: Thomson Reuters. (1) Based on median of all calculated termination fees as a percentage of deal value, not calculation of observed median of deal value and termination fee. 11 Termination Fees by Transaction Size - Distribution of Termination Fees In dollar terms, termination fees tend to be heavily weighted toward the lower end of the distribution curve. This was less pronounced in 2011 because the median transaction value continued to increase from $263 million in 2008 to $571.4 million in 2011. Approximately 33.1% of the deals sampled in the 2011 Study had termination fees of less than $10 million, compared with 41.3% in 2010, 48.0% in 2009 and 51.4% in 2008. Distribution of Termination Fees 40% Percentag e of Total Transsactions 2011 Transaction Termination Fee Study Summary 35% 30% 25% 2008 20% 2009 2010 15% 2011 10% 5% 0% < $5 $5-$10 $10-$20 $20-$50 $50-$100 $100-$500 > $500 Termination Fee ($ millions) Source: Thomson Reuters. 12 2011 Transaction Termination Fee Study Summary Termination Fees by Transaction Size - Enterprise Value In the 2011 Study, 66 deals had enterprise values greater than $1 billion compared with only 55 deals in 2010. These billion-dollar transactions accounted for approximately 43.1% of the sample in 2011, compared to 34.6% in 2010, 30.5% in 2009 and 34.1% in 2008. Within this segment of the sample, the median termination fee was 2.7% of enterprise value, down from 2.8% in 2010. Termination fees as a percentage of enterprise value are inversely correlated to deal size. Termination Fees by Enterprise Value(1) ($ in millions) No. of Transactions Median Enterprise Value Median Termination Fee Median Termination Fee as a Percentage of Enterprise Value(2) 2011 2010 2011 2010 2011 2010 2011 2010 Less than $250 million 34 51 $137.5 $109.0 $4.0 $4.2 3.7% 4.0% $250 million to $500 million 30 29 $336.6 $386.9 $10.2 $12.0 3.2% 3.3% $500 million to $1 billion 23 24 $642.4 $692.6 $19.6 $21.2 3.0% 2.7% More than $1 billion 66 55 $3,541.7 $2,747.6 $109.3 $67.0 2.7% 2.8% 153 159 $673.5 $475.5 $20.0 $14.0 3.1% 3.3% Deal Size (Enterprise Value) All Source: Thomson Reuters. (1) Excludes banks and financial institutions due to lack of reliable data. (2) Based on median of all calculated termination fees as a percentage of deal value, not calculation of observed median of deal value and termination fee. 13 2011 Transaction Termination Fee Study Summary Termination Fees by Consideration Form While termination fees do correlate to enterprise value and transaction size, they do not correlate strongly to the form of consideration. The analysis indicates that during 2011, a slightly greater percentage of the transactions were structured using cash consideration compared to 2010. Termination Fee by Consideration Form ($ in millions) Median No. of Transactions Transaction Value Median Termination Fee as a Percentage of Enterprise Value(1) Median Termination Fee Transaction Value(2) Enterprise Value(1) (2) 2011 2010 2011 2010 2011 2010 2011 2010 2011 2010 2011 2010 All Stock 17 22 $994.7 $819.0 $2,247.3 $2,084.1 $40.0 $19.0 3.5% 3.4% 2.1% 2.6% All Cash 120 132 $492.4 $383.7 $530.6 $420.6 $17.0 $11.4 3.2% 3.2% 3.2% 3.4% Cash and Stock 29 30 $916.5 $421.8 $2,903.4 $681.2 $25.8 $12.4 3.1% 3.6% 2.6% 3.0% 166 184 $571.4 $419.6 $673.5 $475.5 $19.3 $12.8 3.2% 3.3% 3.1% 3.3% Consideration Form All Source: Thomson Reuters Reuters. (1) Excludes banks and financial institutions due to lack of reliable data. (2) Based on median of all calculated termination fees as a percentage of deal value, not calculation of observed median of deal value and termination fee. 14 2011 Transaction Termination Fee Study Summary Termination Fees by Acquisition Type Transaction fees in 2011 were only somewhat affected by the nature of the transactions. We compared public-to-private transactions (including management buyouts, leveraged buyouts and private equity investments) to all other types of transactions. transactions 48 transactions involved public targets going private, with median termination fees of 3.0% and 3.1% of transaction and enterprise values, respectively. The remaining 118, non-going-private transactions yielded median termination fees of 3.3% and 3.1% of transaction and enterprise values, respectively. We also compared termination fees paid in transactions involving strategic buyers to those paid in transactions involving financial buyers. A strategic buyer is defined, for the purposes of our study, as a buyer in the same industry, or a buyer seeking to vertically or horizontally integrate (including private equity platform add-ons); a financial buyer is defined as a buyer seeking to profit by making an acquisition, but not necessarily by expanding its own business operations. For the 120 transactions involving acquirers we considered strategic, the median termination fees equaled 3.3% and 3.1% of transaction and enterprise values, respectively. The remaining 46 transactions involved financial acquirers and had median termination fees of 3.2% of transaction and enterprise values. 15 2011 Transaction Termination Fee Study Summary Bifurcated Termination Fees Transactions with so-called “go-shop” provisions generally feature bifurcated termination fees. A lower termination fee is payable during the go-shop period (the period during which the target is allowed to actively solicit competing offers). In the 2011 Study, 14 transactions (8.4% of sample) included bifurcated termination fees. The post-go-shop period generally has higher termination fees as a percentage of transaction and enterprise value. Bifurcated Termination Fees for Deals Announced in 2011 4.0% 4.0% 3.5% 3.4% 3.2% 3.5% 3.5% 2.9% 3.0% 3.0% 2.5% 2.5% 2.0% Bifurcated Termination Fees for Deals Announced in 2010 2.0% 1.8% 1.8% 2.0% 1.5% 1.5% 1.5% 1.0% 1.0% 0.5% 0.5% 0.0% 0.0% Median Termination Fee as a Percentage of Transaction Value During Go-Shop Period Sources: Thomson Reuters and public filings. Median Termination Fee as a Percentage of Enterprise Value After Go-Shop Period Median Termination Fee as a Percentage of Transaction Value During Go-Shop Period Median Termination Fee as a Percentage of Enterprise Value After Go-Shop Period Sources: Thomson Reuters and public filings. 16 2011 Transaction Termination Fee Study Summary Transaction Termination Fees in Court The Delaware courts have found termination fees to be an acceptable and customary component of M&A transactions. However, a target company’s board of directors can face criticism if the agreed-upon termination fee (alone or in conjunction with other protective provisions) is sufficiently onerous to dissuade or p prevent another p potential bidder from makingg a superior p offer for the target. g In assessing the reasonableness of termination fees, the Delaware Chancery Court (the Court) has refused to establish a bright-line rule as to the maximum permissible size of a termination fee. Instead, the Court has insisted that each case be decided on the particular facts and circumstances surrounding the transaction. In this regard, Vice Chancellor Strine in In re Toys “R” Us, Inc. S’holder Litig., 877 A.2d 975 (Del Ch. (Del. Ch 2005) (Toys “R” R Us) observed that the reasonableness of a particular termination fee requires a “nuanced fact intensive inquiry.” That inquiry requires the Court to “consider a number of factors, including without limitation: the overall size of the termination fee, as well as its percentage value; the benefits to shareholders, including a premium (if any) that directors seek to protect; the absolute size of the transaction, as well as the relative size of the partners to the merger; the degree to which a counterparty protections to be crucial to the deal,, bearingg in mind differences in bargaining g gp power;; and the found such p preclusive or coercive power of all deal protections included in a transaction, taken as a whole.” See Louisiana Municipal Police Employees’ Retirement System v. Crawford, 918 A.2d 1172 (Del. Ch. 2007). The reasonableness of termination fees was assessed in three cases decided by the Court in 2011: In re Orchid Cellmark Inc. S’holder Litig., C.A. No. 6373-VCN (Del. Ch. May 12, 2011) (Orchid Cellmark), In re Smurfit-Stone S fit St C t i Container C p S’holder Corp. S’h ld Litig., Liti C.A. C A No. N 6164-VCP 6164 VCP (Del. (D l Ch. Ch May M 20, 20 2011, 2011 revised i d May 24, 2011) (Smurfit-Stone) and In re Compellent Technologies, Inc. S’holder Litig., C.A. No. 6082VCL (Del. Ch. Dec. 9, 2011) (Compellent). Source: Court documents. 17 2011 Transaction Termination Fee Study Summary Transaction Termination Fees in Court (cont.) Orchid Cellmark In Orchid Cellmark, Vice Chancellor Noble declined to enjoin the merger between LabCorp and Orchid Cellmark Inc. ((OC). ) In so doing, g, the Vice Chancellor addressed,, amongg other things, g , the appropriateness pp p of certain deal protection measures, including a termination fee. Following In re Cogent, Inc. S’holder Litig., 2010 Del. Ch. LEXIS 203 (Cogent), the Court rejected the plaintiffs’ attempt to calculate the termination fee as 4.6% of OC’s value “after discounting its $19.8 million of cash on hand.” Citing Cogent, the Court observed that “Delaware’s case law…teaches that…termination fees are generally measured according to a [c]ompany’s equity value.” Measured on that basis, the termination fee in Orchid Cellmark represented less than h 3% off OC’s OC’ equity i value l and d was deemed d d reasonable bl by b the h Court C under d the h circumstances. i It should be noted that in certain other cases, such as In re Lear Corp. S’holder Litig., 926 A.2d 94 (Del. Ch. 2007) and In re Dollar Thrifty S’holder Litig., 2010 WL 350471 (Del. Ch. Sept. 8, 2010), the Court sanctioned enterprise value as an appropriate metric for evaluating the reasonableness of a termination fee g y leveraged g transaction. in the context of a highly Smurfit-Stone The appropriateness of a termination fee was also challenged in Smurfit-Stone in the context of a 50% cash and 50% stock acquisition of Smurfit-Stone Container Corp. by Rock-Tenn Co. In denying the plaintiffs’ l i tiff ’ application li ti for f a preliminary li i i j injunction, ti Vi Chancellor Vice Ch ll Parsons P addressed, dd d among other th things, thi the $120 million termination fee (which represented 3.4% of equity value). The Court held that the termination fee, though “toward the upper boundary of permissibility under Delaware law,” was still within the range previously found by the Delaware courts to be reasonable. The Court noted that the termination fee was reciprocal. Source: Court documents. 18 2011 Transaction Termination Fee Study Summary Transaction Termination Fees in Court (cont.) Compellent In Compellent, the issue of the appropriateness of a termination fee arose in the context of an award of attorneys’ y fees followingg the settlement of a suit seekingg to enjoin j the acquisition q of Compellent p Technologies, Inc. (Compellent) by Dell Inc. (Dell). In assessing the plaintiffs’ attorneys’ request for a $6 million fee, Vice Chancellor Laster observed that the original merger agreement between the parties provided for a $37 million termination fee (approximately 3.85% of Compellent’s equity value), plus $960,000 (0.1%) in expense reimbursement under a variety of circumstances, including the occurrence of any “Triggering Event” (which Vice Chancellor Laster described as a “Hair-Trigger Event” that would i d induce the h board b d not to respond d to a superior i offer). ff ) If the h Compellent C ll b d changed board h d its i recommendation d i due to a “Change in Circumstances” other than because of a topping bid, the termination fee rose to $47 million, plus the expense reimbursement (or 4.9% of Compellent’s equity value). As part of the settlement, the definition of a “Triggering Event” was modified to delete a fee that would have been payable if Compellent’s board failed to reaffirm its recommendation after being requested to do so by Dell and the termination fee was reduced to 3.23% 3 23% of Compellent Compellent’ss equity value. value Vice Chancellor Laster characterized the reduced fee as “healthy.” Other Court Cases The signpost for the outer limit of acceptability remains Phelps Dodge Corp. v. Cyprus Amax Minerals Co., C.A. No. 17398 (Del. l Ch. h Sept. 27, 1999), in which h h the h Court found f d that h a 6.3% termination fee f “stretches the definition of reasonableness beyond its breaking point.” Another judicial warning is Vice Chancellor Strine’s admonition in Toys “R” Us that, in mega-deals, the absolute size of a termination fee can be offensive irrespective of being within the range of historical percentages due to the “preclusive differences between termination fees starting with a ‘b’ rather than an ‘m’.” Source: Court documents. 19 2011 Transaction Termination Fee Study Summary Reverse Breakup Fees Prior to 2005, private equity transactions were typically subject to financing conditions that would allow the buyer to terminate the deal if debt financing was unavailable. As competition among private equity firms increased and financing became readily available, targets began to require private equity buyers to absorb more of the financing risk and to provide recourse, in the form of “reverse breakup fees,” which are f fees payable bl by b the h acquirer to the h target iff funding f d f ll through falls h h or the h transaction is otherwise h terminated. These fees are backstopped by a limited guarantee by the private equity fund. The rationale behind such fees is to compensate the target for the risk that “committed” financing does not fund and the transaction does not close. With the addition of a fund commitment or gguarantee,, financial sponsors p sought g to limit the exposure p of their investors by seeking a cap on the maximum extent of the fund’s exposure for a failed deal. Sponsors were generally successful in this effort and the reverse termination fee quickly became a ceiling on a fund’s liability for intentionally breaching the agreement. In the aftermath of the numerous transactions that were abandoned in late 2007 and 2008, sellers became more concerned about the optionality created by the reverse termination fee structure. structure As a result, result among other things, reverse break fees increased in magnitude, with the median percentage of transaction value increasing to 4.7% in 2009 from 3.5% in 2008 and the median percentage of enterprise value increasing to 4.1% in 2009 from 3.2% in 2008. Reverse breakup fees remained at these elevated levels in 2010 (4.5% of transaction value and enterprise value) and 2011 (5.1% of transaction value and 4.5% of enterprise p value). ) In recognition, however, of the turbulent financing markets, two-tier fees were not uncommon, with a lower fee payable if the closing did not occur due to a financing failure rather than a willful failure. For example, in connection with its acquisition of Emdeon Inc., Blackstone Capital Partners VI agreed to a reverse termination fee of 3.6% of transaction value in the event it was unable to raise financing; but a 7 0% reverse termination 7.0% t i ti fee f for f a "willful " illf l breach" b h" off the th merger agreement. t Similarly, Si il l Eagle E l Parent P t Inc. I agreed to pay 2.5% of transaction value in the event it was unable to raise financing for its acquisition of Epicor Software Corp., but a fee of 7.5% for a "willful breach" of the merger agreement. 20 2011 Transaction Termination Fee Study Summary Reverse Breakup Fees (cont.) Beginning in 2008, a number of strategic cash deals began to duplicate the private equity reverse break fee structure. Historically, sellers had had less deal protection concerns with strategic buyers than with private equity buyers. However, with the state of the financing markets and the fact that banks had begun to introduce ggreater conditionalityy into their commitments,, that attitude changed. g In April p 2008,, the $23 billion Mars Inc./Wm. Wrigley Jr. Co. deal became the first large strategic deal to be structured with a private equity-style reverse termination fee. During 2011, there was increased use of reverse termination fees as a means of mitigating antitrust risk. For example, Google Inc.'s (Google) merger agreement with Motorola Mobility Holdings, Inc. (Motorola Mobility) requires Google to pay a reverse termination fee of $2.5 $2 5 billion (20.7% (20 7% of transaction value and 27.6% of enterprise value) if antitrust clearance is not obtained and the transaction is terminated as a result. Similarly, AT&T Inc. (AT&T) agreed to pay a $3.0 billion reverse termination fee (7.7% of transaction value and enterprise value) to Deutsche Telekom AG related to AT&T’s proposed acquisition of T-Mobile USA, Inc., which was blocked for antitrust reasons. This represents the largest triggered reverse termination fee on record. Commentators have noted that forward and reverse termination fees serve different functions and should be analyzed differently. Target termination fees have the potential to foreclose a competitive bidding process, against the interests of shareholders of the target, by making acquisitions prohibitively expensive for bidders late to approach the target. Accordingly, courts have expressed concern that termination fees greater t than th approximately i t l 3% off the th purchase h price i may interfere i t f with ith the th Revlon R l d ti off a sellers’ duties ll ’ board to secure the highest price under the circumstances. Reverse termination fees, by contrast, raise no such obvious concerns because they do not increase the cost of a bidding contest for later bidders. 21 2011 Transaction Termination Fee Study Summary Reverse Breakup Fees (cont.) Of the 166 transactions reviewed in the 2011 Study, 73 (approximately 44%) had reverse breakup fees, with median fees of 5.1% and 4.5% of transaction and enterprise values, respectively. In 2010, 76 (41%) of the 184 transactions reviewed had reciprocal p termination fees,, with median fees of 4.5% of transaction and enterprise values. Reverse Breakup Fee Summary ($ in millions) 2011 No. of Transactions 2010 73 76 $991.2 $618.3 Median Target Fee as a Percentage of Transaction Value 3.1% 3.1% Median Acquirer Fee as a Percentage of Transaction Value 5.1% 4.5% $1,191.2 $737.4 Median Target Fee as a Percentage of Enterprise Value 2.8% 2.9% Median Acquirer Fee as a Percentage of Enterprise Value 4 5% 4.5% 4 5% 4.5% 32.9% 42.1% Percentage with Target Fee Higher than Acquirer Fee 6.8% 6.6% Percentage with Acquirer Fee Higher than Target Fee 60.3% 51.3% Median Transaction Value Median Enterprise Value Percentage with Identical Termination Fee Source: Thomson Reuters. 22 2011 Transaction Termination Fee Study Summary Reverse Breakup Fees (cont.) In 2010 and 2011, reverse breakup fees as a percentage of transaction and enterprise values were significantly higher in transactions involving financial buyers. Reverse Breakup Fee Summary ($ in millions) 2011 Transactions Strategic Buyers No. of Transactions 2010 Transactions Financial Buyers Strategic Buyers Financial Buyers 42 31 48 28 $2,763.1 $534.2 $423.3 $795.5 Median Target Fee as a Percentage of Transaction Value 3.1% 3.1% 3.1% 2.9% Median Acquirer Fee as a Percentage of Transaction Value 3.6% 6.2% 3.6% 5.7% $3,963.9 $564.6 $415.9 $1,013.2 M di T Median Target F Fee as a Percentage P off Enterprise E i Value V l 2 6% 2.6% 3 0% 3.0% 3 1% 3.1% 2 3% 2.3% Median Acquirer Fee as a Percentage of Enterprise Value 3.0% 6.0% 3.9% 5.7% Median Transaction Value Median Enterprise Value Source: Thomson Reuters. 23 2011 Transaction Termination Fee Study Summary Analysis of Withdrawn Transactions Of the 166 transactions reviewed in the 2011 Study, nine (5.4%) were terminated. Three of these proposals were withdrawn because the target company received a superior proposal during the go-shop period, three were terminated due to difficulty in obtaining shareholder approval and three were terminated due to antitrust issues. Termination fees were paid for six of the nine withdrawn transactions. Reasons for Termination of Transactions in 2011 Other 11% Superior Proposal 34% Antitrust Issues 22% Unable to Obtain Shareholder Approval 33% Sources: Press releases and public filings. 24 2011 Transaction Termination Fee Detail 2011 Transaction Termination Fee Detail Transaction Value ($ M) $77.1 Enterprise Value ($ M) $55.0 Target Term Fee ($ M) $1.9 Term Fee as a % of Transaction Value 2.46% Term Fee as a % of Enterprise Value 3.46% Target Description Manufacture pharmaceuticals Acquirer Name FCB I Acquisition Corp. Acquirer Description Special purpose acq vehicle Acquisition Technique Consideration Not Applicable Cash 01/05/2011 Atheros Communications Inc. Manufacture semiconductors T Merger Sub Inc. Special purpose acq vehicle Not Applicable Cash $3,854.4 $3,338.6 $103.7 2.69% 3.11% 01/10/2011 Progress Energy Inc. Electric,gas utility company Duke Energy Corp. Pvd elec delivery svcs Stock Swap Stock $13,618.3 $25,578.3 $675.0 4.96% 2.64% 01/18/2011 Sterling Bancshares Inc. Bank holding company Comerica Inc. Pvd bkg svcs Stock Swap Stock $1,041.0 $40.0 3.84% NA 01/18/2011 RAE Systems Inc. Mnfr multi-sensor monitors Vector Capital Corp. Private equity firm Going Private Cash $133.9 $4.0 3.00% 3.27% 01/20/2011 Danvers Bancorp Inc.,MA Stock savings holding bank People's United FinancialCT Bank holding company Tender Offer Cash / Stock $535.6 $19.7 3.68% NA 01/21/2011 NovaMed Inc. Own,op ambulatory surgery ctr Surgery Partners Holdings LLC Own,op ambulatory surgical ctr Tender Offer Cash $120.9 $212.4 $4.4 3.61% 2.06% 01/23/2011 Smurfit-Stone Container Corp. Mnfr paper-based pkg prod Rock-Tenn Co. Manufacture packaging products Not Applicable Cash / Stock $3,349.2 $4,094.2 $120.0 3.58% 2.93% 01/24/2011 Genoptix Inc. Pvd bone marrow testing svcs Novartis Finance SA Investment company Tender Offer Cash $440.2 $301.7 $16.5 3.75% 5.47% 01/26/2011 Abington Bancorp Jenkintown PA Bancorp,Jenkintown,PA Bank holding company Susquehanna Bancshares Inc Inc. Bank holding company Stock Swap Cash / Stock $272.9 $11.0 4.03% NA 01/26/2011 ProLogis Real estate investment trust AMB Property Corp. RE investment,development firm Stock Swap Stock $8,364.5 $15,155.8 $315.0 3.77% 2.08% 01/27/2011 Terremark Worldwide Inc. Pvd IT infrastructure svcs Verizon Holdings Inc. Pvd telecommunications svcs Tender Offer Cash $1,497.1 $2,032.2 $40.0 2.67% 1.97% 01/29/2011 Massey Energy Co. Coal mining company Alpha Natural Resources Inc. Coal mining co Stock Swap Cash / Stock $7,307.6 $8,175.9 $251.0 3.43% 3.07% 01/31/2011 Pre-Paid Legal Services Inc. Provide legal services MidOcean Partners LLP Private equity firm Going Private Cash $653.5 $603.8 $21.5 3.29% 3.56% 02/01/2011 NaviSite Inc. Pvd hosting,application svcs Time Warner Cable Inc. Provide cable TV services Not Applicable Cash $260.9 $324.4 $7.5 2.87% 2.31% 02/03/2011 Answers Corp. Pvd Internet search engine svc AFCV Holdiings LLC Investment holding company Going Private Cash $166.3 $145.1 $4.6 2.77% 3.17% 02/03/2011 Silverleaf Resorts Inc. Own,op time-share resorts SL Resort Holdings Inc. Investment company Going Private Cash $94.4 $496.4 $4.4 4.66% 0.89% 02/07/2011 Herley Industries Inc. Mnfr microwave components Lanza Acquisition Co. Pvd natl defense,sec svcs Tender Offer Cash $323.7 $308.7 $9.4 2.92% 3.06% 02/07/2011 Emergent Group Inc. Pvd laser equip rental svcs Universal Hospital Services Pvd med equip rental svcs Tender Offer Cash $58.8 $53.7 $2.2 3.80% 4.16% 02/07/2011 Conexant Systems Inc. Manufacture semiconductors Golden Gate Private Equity Inc. Private eq firm Going Private Cash $197.0 $282.1 $7.7 3.91% 2.73% Date Announced Target Name 01/04/2011 CPEX Pharmaceuticals Inc. Source: Thomson Reuters. NA $122.6 NA NA 26 2011 Transaction Termination Fee Detail Transaction Value ($ M) $7,306.4 Enterprise Value ($ M) $8,685.1 Target Term Fee ($ M) $260.0 Term Fee as a % of Transaction Value 3.56% Term Fee as a % of Enterprise Value 2.99% Acquisition Technique Stock Swap Consideration Cash Tender Offer Cash $5,782.2 $6,575.5 $165.0 2.85% 2.51% Stock Swap Stock $780.0 $918.1 $10.0 1.28% 1.09% Not Applicable Cash / Stock $916.5 $1,284.2 $26.0 2.84% 2.02% Provide stock exchange svcs Stock Swap Cash $10,164.3 $12,225.3 $250.0 2.46% 2.04% Hera Corp. Pvd data,voice commun svcs Not Applicable Cash $58.8 $62.1 $1.9 3.26% 3.09% Pvd emergency med care svcs Clayton Dubilier & Rice LLC Private equity firm Going Private Cash $2,822.8 $2,923.2 $116.5 4.13% 3.99% 02/14/2011 Hughes Communications Inc. Pvd broadband satellite svcs Broadband Acquisition Corp. Pvd satellite cable svcs Not Applicable Cash $1,324.9 $1,881.1 $45.0 3.40% 2.39% 02/17/2011 LaBranche & Co Inc. Securities brokerage firm Louisiana Merger Sub Inc. Special purpose acq vehicle Stock Swap Stock $192.8 $6.3 3.24% NA 02/21/2011 Zoran Corp. Manufacture semiconductors CSR PLC Mnfr single-chip radio devices Not Applicable Cash / Stock $475.9 $224.4 $18.0 3.78% 8.02% 02/22/2011 Frontier Oil Corp. Mnfr,whl crude oil,petro prod Holly Corp. Mnfr,whl refined petro prod Stock Swap Stock $2,853.9 $2,644.8 $80.0 2.80% 3.02% 02/22/2011 Tollgrade Communications Develop network software Inc. Talon Merger Sub Inc. Investment holding company Going Private Cash $131.4 $59.2 $3.0 2.28% 5.07% 02/22/2011 Clinical Data Inc. Biotechnology company Magnolia Acquisition Corp. Special purpose acq vehicle Tender Offer Cash $1,340.6 $1,343.0 $45.0 3.36% 3.35% 02/23/2011 Crescent Finl Corp,Cary,NC Bank holding company Piedmont Community Bank Group Commercial bank (for US) Not Applicable Cash $113.7 $4.0 3.52% NA 02/28/2011 Nationwide Health Properties Real estate investment trust Ventas Inc. Real estate investment trust Stock Swap Stock $5,793.5 $7,263.1 $175.0 3.02% 2.41% 03/03/2011 Global Defense Tech & Sys Inc. Pvd technology-based services Sentinel Acq Hldg Corp. Investment company Going Private Cash $221.8 $300.8 $7.1 3.19% 2.35% 03/03/2011 America Service Group Inc. Pvd managed health care svcs Whiskey Acquisition Corp. Investment company Going Private Cash $241.7 $202.1 $8.0 3.31% 3.96% 03/07/2011 Tomotherapy Inc. Mnfr,whl radiation therapy sys Jaguar Acquisition Inc. Mnfr,whl radiosurgical devices Not Applicable Cash / Stock $274.1 $122.6 $8.0 2.92% 6.52% 03/10/2011 RC2 Corp. Mnfr,whl games,toy products Galaxy Dream Corp. Manufacture,wholesale toys Tender Offer Cash $638.1 $620.6 $20.9 3.28% 3.37% 03/12/2011 Lawson Software Inc. Develop enterprise software Atlantis Merger Sub Inc. Investment company Not Applicable Cash $2,028.1 $1,970.4 $75.0 3.70% 3.81% Date Announced Target Name 02/07/2011 Pride International Inc. Target Description Pvd oil,gas well drilling svcs Acquirer Name Ensco PLC Acquirer Description Oil,gas contract drilling 02/07/2011 Beckman Coulter Inc. Mnfr laboratory instruments Danaher Corp. Mnfr tools,control equip 02/08/2011 Retail Ventures Inc. Own,op footwear ret stores DSW Inc. Own,op shoe,handbag stores 02/08/2011 RehabCare Group Inc. Pvd physical rehab mgmt svcs Kindred Healthcare Inc. Provide healthcare services 02/09/2011 NYSE Euronext Inc. Pvd sec trading,brkg svcs Deutsche Boerse AG 02/09/2011 XETA Technologies Inc. Mnfr voice,data commun sys 02/14/2011 Emergency Medical Svcs Corp. Source: Thomson Reuters. NA NA 27 2011 Transaction Termination Fee Detail Transaction Value ($ M) $156.2 Enterprise Value ($ M) $519.0 Target Term Fee ($ M) $12.0 Term Fee as a % of Transaction Value 7.68% Term Fee as a % of Enterprise Value 2.31% Target Description Pvd oil,gas marine transp svcs Acquirer Name Kirby Corp. Acquirer Description Pvd inland transportation svcs Acquisition Technique Consideration Not Applicable Cash / Stock 03/14/2011 Lubrizol Corp. Mnfr industrial chemicals Berkshire Hathaway Inc. Insurance holding company Not Applicable Cash $8,793.3 $9,249.1 $200.0 2.27% 2.16% 03/14/2011 Animal Health International Wholesale animal health prod Buffalo Acquisition Inc. Wholesale animal health prod Going Private Cash $103.4 $246.7 $5.0 4.84% 2.03% 03/14/2011 Century Mining Corp. Gold mining company White Tiger Gold Ltd. Gold,precious metals mining co Stock Swap Stock $851.0 $854.8 $13.5 1.59% 1.58% 03/18/2011 Celera Corp. Pvd genetic research,dvlp svcs Spark Acquisition Corp. Pvd diagnostic testing svcs Tender Offer Cash $656.9 $341.1 $23.5 3.57% 6.87% 03/21/2011 optionsXpress Holdings Inc. Provide brokerage services Charles Schwab Corp. Sec brkg firm Stock Swap Stock $1,037.4 $1,056.6 $41.9 4.04% 3.97% 03/21/2011 TGC Industries Inc. Pvd seismic data acq services 6446 Acquisition Corp. Pvd onshore seismic data svcs Stock Swap Stock $153.6 $153.9 $3.1 2.03% 2.03% 03/24/2011 drugstore.com Inc. Pvd ecommerce retail services Dover Subsidiary Inc. Own,operate drug stores Not Applicable Cash $414.2 $395.2 $15.0 3.63% 3.80% 03/25/2011 Encore Energy Partners LP Oil,gas expl,production co Vanguard Natural Resources LLC Oil,gas exploration,prodn co Stock Swap Stock $994.7 $1,221.1 $20.0 2.01% 1.64% 03/28/2011 GSI Commerce Inc. Pvd e-commerce solution svcs Gibraltar Acquisition Corp Corp. Pvd ecommerce retail services Not Applicable Cash $2,404.7 $2,329.4 $74.0 3.08% 3.18% 03/28/2011 Spectrum Control Inc. Mnfr,whl electn control prod API Technologies Corp. Manufacture semiconductor Not Applicable Cash $262.4 $262.0 $9.2 3.49% 3.49% 03/28/2011 Rural/Metro Corp. Pvd medical transp svcs Warburg Pincus LLC Private equity firm Going Private Cash $437.8 $674.1 $16.9 3.87% 2.51% 04/01/2011 SRA International Inc. Pvd programming,consulting svc Providence Equity Partners LLC Private equity firm Going Private Cash $1,791.0 $1,687.0 $47.0 2.62% 2.79% 04/04/2011 National Semiconductor Corp. Mnfr semiconductors,circuits Orion Merger Corp. Mnfr,whl semiconductors Not Applicable Cash $7,132.6 $7,274.8 $200.0 2.80% 2.75% 04/04/2011 Epicor Software Corp. Dvlp entrp business software Eagle Parent Inc. Investment holding company Going Private Cash $802.1 $945.5 $40.0 4.99% 4.23% 04/04/2011 LaBarge Inc. Mnfr electronic devices Ducommun Inc. Mnfr,whl aircraft parts Not Applicable Cash $310.5 $332.0 $12.4 4.00% 3.74% 04/05/2011 Inspire Pharmaceuticals Inc. Mnfr,whl pharmaceutical prod Monarch Transaction Corp. Mnfr,whl pharmaceutical prod Going Private Cash $416.4 $341.9 $17.0 4.08% 4.97% 04/06/2011 Orchid Cellmark Inc. Provide DNA testing services OCM Acquisition Corp. Special purpose acq vehicle Tender Offer Cash $84.0 $66.7 $2.5 2.98% 3.75% 04/13/2011 Graham Packaging Co Inc. Mnfr,whl plastic containers Silgan Holdings Inc. Manufacture packaging products Not Applicable Cash / Stock $1,403.8 $4,060.8 $39.5 2.81% 0.97% 04/15/2011 Bronco Drilling Co Inc. Provide land drilling services Chesapeake Energy Corp. Oil,gas exploration,prodn co Tender Offer Cash $316.8 $306.3 $13.0 4.10% 4.24% Date Announced Target Name 03/13/2011 K-Sea Transp Partners LP Source: Thomson Reuters. 28 2011 Transaction Termination Fee Detail Transaction Value ($ M) $22,765.7 Enterprise Value ($ M) $20,872.4 Target Term Fee ($ M) $650.0 Term Fee as a % of Transaction Value 2.86% Term Fee as a % of Enterprise Value 3.11% Acquisition Technique Stock Swap Consideration Cash / Stock Going Private Cash $64.5 $64.1 $2.0 3.14% 3.16% Not Applicable Cash $3,519.2 $4,682.4 $106.0 3.01% 2.26% Tender Offer Cash $391.2 NA $9.0 2.30% NA Not Applicable Cash / Stock $231.8 NA $8.9 3.84% NA Special purpose acq vehicle Going Private Cash $587.2 $507.9 $19.4 3.30% 3.82% CenturyLink Inc. Provide telecommunications svc Tender Offer Cash / Stock $2,491.3 $3,153.5 $85.0 3.41% 2.70% Dvlp data imaging software Toshiba Medical Systems Corp. Mnfr med imaging equip Tender Offer Cash $262.9 $144.4 $8.2 3.12% 5.68% 04/27/2011 LoopNet Inc. Pvd online coml RE info svcs Lonestar Acquisition Sub Inc. Special purpose acq vehicle Tender Offer Cash / Stock $991.2 $1,033.2 $25.8 2.60% 2.50% 04/28/2011 Constellation Energy Group Inc Inc. Electric,gas utility company Exelon Corp. Electric,gas utility company Stock Swap Stock $7,840.1 $11,430.5 $200.0 2.55% 1.75% 04/28/2011 State Bancorp Inc.,NY Bank holding company Valley National Bancorp,NJ Bank holding company Stock Swap Stock $236.5 $8.8 3.70% NA 04/28/2011 SunPower Corp. Manufacture solar cells Total Gas & Power USA(SAS) Oil,gas exploration,prodn co Tender Offer Cash $2,283.4 $2,568.6 $45.0 1.97% 1.75% 05/02/2011 International Coal Group Inc. Coal mining company Atlas Acquisition Corp. Investment company Tender Offer Cash $3,472.6 $3,619.6 $115.0 3.31% 3.18% 05/02/2011 Cephalon Inc. Mnfr,wholesale pharmaceuticals Teva Pharmaceutical Industries Mnfr,whl pharmaceuticals Not Applicable Cash $6,310.9 $6,374.4 $275.0 4.36% 4.31% 05/02/2011 Volcom Inc. Mnfr,whl,ret clothing products PPR SA Retail home appl,luxury goods Tender Offer Cash $607.8 $516.4 $20.0 3.29% 3.87% 05/04/2011 Varian Semiconductor Equipment Mnfr,whl semiconductor equip Barcelona Acquisition Corp. Mnfr,whl circuit fabrication Not Applicable Cash $4,751.2 $4,329.2 $147.0 3.09% 3.40% 05/04/2011 Kendle International Inc. Pvd clinical research svcs INC Research LLC Pvd contract research svcs Going Private Cash $228.9 $344.1 $10.0 4.37% 2.91% 05/05/2011 Green Bankshares,Greenville,TN Bank holding company North American Finl Hldgs Bank holding company Inc. Stock Swap Cash $241.1 $8.0 3.32% NA 05/06/2011 Warner Music Group Corp. Provide recorded music svcs Access Industries Inc. Investment holding company Going Private Cash $1,305.9 $2,937.9 $56.0 4.29% 1.91% 05/10/2011 CKx Inc. Pvd motion picture prodn svcs Apollo Global Management LLC Private equity firm Tender Offer Cash $509.4 $534.3 $20.0 3.93% 3.74% Date Announced Target Name 04/18/2011 Synthes Inc. Target Description Mnfr,wholesale medical devices Acquirer Name Johnson & Johnson Acquirer Description Mnfr,wholesale pharmaceuticals 04/18/2011 Fremont MI InsuraCorp Inc. Insurance holding company Auto Club Ins Association Pvd ins,finl,RE svc 04/20/2011 DPL Inc. Pvd electric,gas utility svcs AES Corp. Electric utility;holding co 04/20/2011 TradeStation Group Inc. Securities brokerage firm Felix 2011 Acquisition Sub Inc. Special purpose acq vehicle 04/20/2011 Bancorp Rhode Island Inc. Bank holding co Brookline Bancorp Inc. Bank holding company 04/26/2011 Smart Modular Technologies Mnfr,whl electronic subsystems Saleen Acquisition Inc. 04/27/2011 SAVVIS Inc. Pvd information technology svc 04/27/2011 Vital Images Inc. Source: Thomson Reuters. NA NA 29 2011 Transaction Termination Fee Detail Transaction Value ($ M) $300.4 Enterprise Value ($ M) $311.8 Target Term Fee ($ M) $9.9 Term Fee as a % of Transaction Value 3.29% Term Fee as a % of Enterprise Value 3.17% Target Description Mnfr orthopedic biomaterials Acquirer Name Owl Acquisition Corp. Acquirer Description Special purpose acq vehicle Acquisition Technique Tender Offer Consideration Cash 05/16/2011 PRIMEDIA Inc. Publishing company TPG Capital LP Private equity firm Going Private Cash $316.4 $515.9 $8.0 2.53% 1.55% 05/16/2011 Integral Systems Inc. Pvd satellite ground sys svcs Kratos Defense & Security Pvd natl defense,sec services Stock Swap Cash / Stock $224.9 $255.8 $9.3 4.14% 3.64% 05/18/2011 Nobel Learning Communities Inc. Own,operate schools Leeds Equity Partners LLC Private equity firm Going Private Cash $127.7 $143.1 $5.0 3.91% 3.50% 05/24/2011 FPIC Insurance Group Inc. Provide insurance services Fountain Acquisition Corp. Special purpose acq vehicle Going Private Cash $347.7 $346.4 $10.4 3.00% 3.01% 05/26/2011 Advanced Analogic Tech Inc. Mnfr,whl power semiconductors Skyworks Solutions Inc. Mnfr,whl signal semiconductors Not Applicable Cash / Stock $311.3 $227.0 $8.5 2.73% 3.74% 05/30/2011 Cntrl Vermont Public Svc Corp. Electric utility company Cedar Acquisition Sub Inc. Electric,gas utility company Not Applicable Cash $470.3 $673.5 $17.5 3.72% 2.60% 06/01/2011 Herald National Bank Commercial bank BankUnited Inc. Commercial bank Stock Swap Cash / Stock $50.8 $3.6 7.06% NA 06/06/2011 Temple-Inland Inc. Mnfr packaging,forest products International Paper Co. Mnfr,whl paper pkg prod Tender Offer Cash $3,819.0 $4,509.0 $105.0 2.75% 2.33% 06/12/2011 Transatlantic Holdings Inc. Pvd ins,reinsurance svcs Allied World Assurance Co Hldg Co. Insurance holding company Stock Swap Cash $3,192.6 $3,867.0 $115.0 3.60% 2.97% 06/13/2011 EMS Technologies Inc. Pvd wireless telecommun svcs Honeywell International Inc. Mnfr aerospace,auto prod Tender Offer Cash / Stock $522.4 $490.4 $19.6 3.75% 4.00% 06/13/2011 The Timberland Co. Mnfr footwear,apparel prod VF Enterprises Inc. Manufacture,wholesale apparel Not Applicable Cash $2,180.7 $1,915.4 $87.2 4.00% 4.55% 06/13/2011 M&F Worldwide Corp. Holding company MacAndrews & Forbes Hldg Inc. Investment holding company Going Private Cash $483.3 $8.3 1.71% NA 06/13/2011 Gerber Scientific Inc. Pvd software dvlp svcs Vector Capital Corp. Private equity firm Going Private Cash $276.5 $290.0 $7.9 2.85% 2.72% 06/14/2011 Graham Packaging Co Inc. Mnfr,whl plastic containers Reynolds Group Holdings Ltd. Mnfr,whl packaging products Going Private Cash $1,808.4 $4,465.4 $39.5 2.18% 0.88% 06/14/2011 Express-1 Expedited Solutions Pvd expedited transp svcs Investor Group Investor group Going Private Cash $208.2 $287.1 $2.2 1.08% 0.78% 06/15/2011 Parkvale Financial Corp. Bk hldg co FNB Bank holding company Corp,Naples,Hermitage,PA Stock Swap Stock $126.9 $6.0 4.73% NA 06/16/2011 Southern Union Co. Gas utility company Energy Transfer Equity LP Pvd natural gas transp,distn Stock Swap Cash / Stock 06/16/2011 MediaMind Technologies Inc. Pvd online campaign mgt svcs DG FastChannel Inc. Pvd digital media advg svcs Tender Offer Cash 06/17/2011 BJ's Wholesale Club Inc. Own,op misc merchandise store BJ's Wholesale Club Inc. SPV Special purpose acq vehicle Going Private Cash / Stock Date Announced Target Name 05/16/2011 Orthovita Inc. Source: Thomson Reuters. NA NA NA $5,560.8 $9,275.0 $135.0 2.43% 1.46% $497.9 $395.5 $18.5 3.72% 4.68% $2,862.9 $2,692.8 $80.0 2.79% 2.97% 30 2011 Transaction Termination Fee Detail Transaction Value ($ M) $344.1 Enterprise Value ($ M) NA Target Term Fee ($ M) $13.5 Term Fee as a % of Transaction Value 3.92% Term Fee as a % of Enterprise Value NA Acquisition Technique Stock Swap Consideration Cash / Stock New England Energy Corp. Pvd natural gas distn svcs Not Applicable Cash $486.9 $690.1 $17.5 3.59% 2.54% Provide medical services Cab Merger Sub Inc. Pvd med group practice svcs Not Applicable Cash / Stock $414.3 $369.7 $9.0 2.17% 2.43% 07/01/2011 Blackboard Inc. Develop enterprise software Bulldog Acquisition Sub Inc. Private equity firm Going Private Cash $1,625.2 $1,751.5 $49.1 3.02% 2.80% 07/05/2011 Immucor Inc. Mnfr,whl reagents IVD Acquisition Corp. Investment company Going Private Cash $1,923.6 $1,621.0 $45.0 2.34% 2.78% 07/05/2011 Ameron International Corp. Mnfr engineered products National Oilwell Varco Inc. Mnfr,whl gas drilling equip Not Applicable Cash $779.6 $642.4 $20.0 2.57% 3.11% 07/07/2011 APAC Customer Services Inc. Provide customer mgmt svcs One Equity Partners LLC Private equity firm Going Private Cash $517.0 $467.0 $15.0 2.90% 3.21% 07/11/2011 Arch Chemicals Inc. Manufacture specialty chemical Lonza Group Ltd. Biopharmaceutical company Tender Offer Cash $1,201.9 $1,474.0 $40.0 3.33% 2.71% 07/11/2011 Radiant Systems Inc. Develop management software Ranger Acquisition Corp. Special purpose acq vehicle Tender Offer Cash $1,193.1 $1,102.6 $35.7 2.99% 3.24% 07/12/2011 Conmed Healthcare Mgmt Inc Inc. Provide healthcare services Ayelet Investments LLC Investment company Going Private Cash $62.2 $47.5 $2.3 3.69% 4.82% 07/13/2011 Kinetic Concepts Inc. Mnfr,whl therapeutic beds Chiron Holdings Inc. Special purpose acq vehicle Going Private Cash $5,139.0 $5,765.4 $155.4 3.02% 2.70% 07/14/2011 Petrohawk Energy Corp. Oil,gas exploration,production BHP Billiton PLC Mnfr,whl metal,diamond prod Tender Offer Cash $11,776.2 $15,556.5 $395.0 3.35% 2.54% 07/20/2011 Allos Therapeutics Inc. Biopharmaceutical company AMAG Pharmaceuticals Inc. Biopharmaceutical company Stock Swap Stock $258.2 $148.5 $9.0 3.49% 6.06% 07/20/2011 Nalco Holding Co. Provide water treatment svcs Ecolab Inc. Mnfr,whl cleaning products Stock Swap Cash / Stock $5,411.9 $8,110.4 $135.0 2.49% 1.66% 07/20/2011 SFN Group Inc. Pvd temporary staffing svcs Randstad Holding NV Provide recruitment services Tender Offer Cash $734.2 $730.3 $27.0 3.68% 3.70% 07/21/2011 Medco Health Solutions Inc. Pvd pharmaceutical mgmt svcs Express Scripts Inc. Pvd pharmacy benefit mgmt svcs Stock Swap Cash / Stock $29,369.9 $34,305.4 $650.0 2.21% 1.89% 07/25/2011 Paradigm Holdings Inc. Pvd info technology services CACI International Inc. Pvd information tech svcs Not Applicable Cash $61.5 $71.0 $1.5 2.50% 2.17% 07/26/2011 S1 Corp. Develop financial software ACI Worldwide Inc. Develop e-payment e payment software Tender Offer Cash / Stock $555.6 $481.6 $19.1 3.44% 3.97% 07/29/2011 Allied Healthcare Intl Inc. Pvd healthcare staffing svcs Saga Group Ltd. Pvd tour op,ins svcs Going Private Cash $189.2 $150.0 $5.2 2.75% 3.47% 08/01/2011 PAETEC Holding Corp. Pvd telecommunications svcs Windstream Corp. Pvd telecommunications svcs Not Applicable Stock $828.1 $2,247.3 $40.0 4.83% 1.78% Date Announced Target Name 06/20/2011 Tower Bancorp Inc. Target Description Bank holding company Acquirer Name Susquehanna Bancshares Inc. 06/23/2011 Cntrl Vermont Public Svc Corp. Electric utility company 06/27/2011 Continucare Corp. Source: Thomson Reuters. Acquirer Description Bank holding company 31 2011 Transaction Termination Fee Detail Transaction Value ($ M) $276.9 Enterprise Value ($ M) $235.2 Target Term Fee ($ M) $8.3 Term Fee as a % of Transaction Value 2.99% Term Fee as a % of Enterprise Value 3.52% Target Description Provide traffic,news reports Acquirer Name GTCR Gridlock Acquisition Sub Acquirer Description Special purpose acq vehicle Acquisition Technique Going Private Consideration Cash Develop payment mgmt software Blackstone Capital Partners VI Private equity firm Going Private Cash $2,200.5 $3,026.8 $65.0 2.95% 2.15% 08/07/2011 Transatlantic Holdings Inc. Pvd ins,reinsurance svcs National Indemnity Co. Pvd ppty,casualty ins svcs Not Applicable Cash $3,249.2 $3,913.3 $75.0 2.31% 1.92% 08/15/2011 Motorola Mobility Holdings Inc. Mnfr,whl communication prod Google Inc. Pvd internet search engine svc Not Applicable Cash $12,102.8 $9,053.8 $375.0 3.10% 4.14% 08/16/2011 Renaissance Learning Inc. Dvlp educational software Raphael Acquisition Corp. Private equity firm Going Private Cash $436.1 $426.8 $13.0 2.98% 3.05% 09/07/2011 Penn Millers Holding Corp. Insurance company ACE Ltd. Insurance company Not Applicable Cash $107.2 $102.4 $3.8 3.50% 3.66% 09/08/2011 Caliper Life Sciences Inc. Mnfr,whl lab analytical instr PerkinElmer Inc. Mnfr research,medical equip Not Applicable Cash $611.6 $577.3 $12.8 2.09% 2.22% 09/12/2011 Global Industries Ltd. Pvd oil,gas engineering svcs Apollon Merger Sub B Inc. Pvd oil,gas engineering svcs Not Applicable Cash $915.2 $983.9 $30.0 3.28% 3.05% 09/12/2011 NetLogic Microsystems Mnfr semiconductor processors I&N Acquisition Corp. Mnfr semiconductors Not Applicable Cash $3,677.9 $3,463.8 $127.0 3.45% 3.67% 09/21/2011 Goodrich Corp. Mnfr,whl aircraft parts,equip United Technologies Corp. Mnfr,whl aerospace sys prod Tender Offer Cash $16,162.8 $18,019.6 $500.0 3.09% 2.77% 09/22/2011 American Medical Alert Corp. Mnfr,whl med monitoring equip Tunstall Healthcare Group Ltd. Mnfr,whl wireless devices Going Private Cash $82.2 $77.5 $3.5 4.26% 4.52% 10/03/2011 Pharmaceutical Prod Dvlp Inc. Pvd research,development svcs Pharm Product Dvlp Inc. SPV Special purpose acq vehicle Going Private Cash $3,870.9 $3,387.0 $116.2 3.00% 3.43% 10/07/2011 Southwall Technologies Inc. Manufacture thin-film coatings Backbone Acquisition Sub Inc. Investment company Tender Offer Cash $79.1 $75.0 $4.0 5.06% 5.33% 10/10/2011 Complete Production Svcs Inc. Provide oil,gas field services Superior Energy Services Inc. Provide oilfield services Stock Swap Cash / Stock $2,672.3 $3,114.0 $70.0 2.62% 2.25% 10/11/2011 99 Cents Only Stores Own,operate variety stores Investor Group Investor group Going Private Cash $1,563.2 $1,349.3 $47.3 3.02% 3.50% 10/11/2011 Bigband Networks Inc. Dvlp digital video networking Amsterdam Acquisition Sub Inc. Mnfr communication equipments Not Applicable Cash $160.8 $40.9 $5.5 3.42% 13.43% 10/16/2011 El Paso Corp. Pvd gas transmission svcs Kinder Morgan Inc. Pvd gas transmission services Tender Offer Cash / Stock $20,161.1 $32,338.1 $650.0 3.22% 2.01% 10/17/2011 Brigham Exploration Co. Oil and gas exploration,prodn Statoil ASA Oil and gas exploration,prodn Tender Offer Cash $4,406.8 $4,782.2 $136.6 3.10% 2.86% 10/17/2011 Anadys Pharmaceuticals Inc. Biopharmaceutical company Bryce Acquisition Corp. Special purpose acq vehicle Tender Offer Cash $219.5 $200.4 $8.0 3.64% 3.99% 10/24/2011 HealthSpring Inc. Own,operate HMO Citrine Magnolia Corp. Own,operate HMO Not Applicable Cash $3,859.9 $3,140.1 $115.0 2.98% 3.66% Date Announced Target Name 08/03/2011 Global Traffic Network Inc. 08/04/2011 Emdeon Inc. Source: Thomson Reuters. 32 2011 Transaction Termination Fee Detail Transaction Value ($ M) $215.3 Enterprise Value ($ M) $209.1 Target Term Fee ($ M) $10.0 Term Fee as a % of Transaction Value 4.64% Term Fee as a % of Enterprise Value 4.78% Acquisition Technique Tender Offer Consideration Cash Not Applicable Cash $1,838.3 $1,771.8 $59.7 3.25% 3.37% Pvd advertising platform svcs Tender Offer Cash $222.4 $215.3 $9.0 4.05% 4.18% Presidio Networked Solutions Provide info tech services Going Private Cash $85.0 $78.0 $3.7 4.39% 4.78% Own,op hotels,resorts,cruises Sonesta Acquisition Corp. Real estate investment trust Going Private Cash $114.6 $130.7 $4.0 3.49% 3.06% 11/07/2011 Tekelec Mnfr,whl network mgmt equip Titan Private Acquisition Corp. Investment company Going Private Cash $761.8 $491.3 $15.0 1.97% 3.05% 11/07/2011 American Dental Partners Inc. Pvd dental practice svcs JLL Crown Merger Sub LLC Special purpose acq vehicle Going Private Cash $312.7 $388.4 $13.9 4.44% 3.58% 11/07/2011 Force Protection Inc. Manufacture motor vehicles General Dynamics Corp. Mnfr aerospace,defense equip Tender Offer Cash $388.0 $266.1 $10.0 2.58% 3.76% 11/08/2011 McCormick & Schmicks Seafood Own,op seafood restaurants MSA Co Inc. Own,op seafood restaurants Going Private Cash $130.3 $131.9 $3.9 2.99% 2.96% 11/21/2011 Pharmasset Inc. Mnfr pharm prod Royal Merger Sub II Inc. Biotechnology company Tender Offer Cash $10,996.3 $10,832.5 $331.9 3.02% 3.06% 11/21/2011 Transatlantic Holdings Inc. Pvd ins,reinsurance svcs Alleghany Corp. Pvd ppty,liability ins svcs Stock Swap Cash / Stock $3,685.6 $4,306.9 $115.0 3.12% 2.67% 11/30/2011 Magma Design Automation Inc. Dvlp electn design software Synopsys Inc. Dvlp automation software Not Applicable Cash $620.7 $594.7 $27.5 4.43% 4.62% 12/03/2011 SuccessFactors Inc. Develop business software SAP America Inc. Dvlp business mgmt software Tender Offer Cash $3,605.2 $3,356.8 $112.5 3.12% 3.35% 12/08/2011 DemandTec Inc. Dvlp consumer mgmt software Cudgee Acquisition Corp. Pvd information tech services Not Applicable Cash $439.4 $379.8 $14.0 3.19% 3.69% 12/09/2011 Blue Coat Systems Inc. Mnfr,whl web sec hardware Blue Coat Systems Inc. SPV Special purpose acq vehicle Going Private Cash $1,238.2 $955.4 $39.0 3.15% 4.08% 12/13/2011 Synovis LIfe technologies Inc. Mnfr,whl medical devices Baxter International Inc. Mnfr,whl biological products Not Applicable Cash $375.9 $316.7 $9.8 2.59% 3.08% 12/14/2011 Novellus Systems Inc. Mnfr advanced process equip Lam Research Corp. Mnfr wafer fabrication equip Stock Swap Stock $3,010.0 $2,652.9 $120.0 3.99% 4.52% 12/15/2011 SonoSite Inc. Mnfr,whl portable ultrasound Fujifilm Holdings Corp. Manufacture imaging products Tender Offer Cash $796.2 $821.3 $24.9 3.13% 3.03% 12/16/2011 Morton's Restaurant Group Inc. Own,operate restaurants Landry's Inc. Own,op seafood restaurants Going Private Cash $116.8 $182.8 $3.5 3.00% 1.91% 12/16/2011 RSC Holdings Inc. Pvd equipment rental services United Rentals Inc. Pvd equipment rental services Not Applicable Cash / Stock $1,929.8 $4,186.4 $60.0 3.11% 1.43% Date Announced Target Name 10/24/2011 Adolor Corp. Target Description Biopharmaceutical company Acquirer Name FRD Acquisition Corp. Acquirer Description Biopharmaceutical company 10/24/2011 RightNow Technologies Inc. Dvlp eCommerce software Rhea Acquisition Corp. Dvlp enterprise software 11/01/2011 Interclick Inc. Pvd advertising platform svcs Innsbruck Acquisition Corp. 11/01/2011 INX Inc. Pvd data ctr solutions svcs 11/03/2011 Sonesta Intl Hotels Corp. Source: Thomson Reuters. 33 2011 Transaction Termination Fee Detail Transaction Value ($ M) $534.2 Enterprise Value ($ M) $594.9 Target Term Fee ($ M) $19.6 Term Fee as a % of Transaction Value 3.67% Term Fee as a % of Enterprise Value 3.29% Acquisition Technique Going Private Consideration Cash Insurance company Not Applicable Cash $2,587.1 $3,101.4 $82.0 3.17% 2.64% Cod Merger Co Inc. Investment company Going Private Cash $154.1 $526.9 $11.0 7.14% 2.09% Oil,gas exploration,prodn co Investor Group Investor group Going Private Cash $98.5 $293.7 $2.5 2.54% 0.85% 12/23/2011 Parlux Fragrances Inc. Mnfr,whl perfumes,beauty prod Perfumania Holdings Inc. Wholesale perfumes,fragrances Stock Swap Cash / Stock $216.6 $204.5 $4.0 1.85% 1.96% 12/27/2011 Cogdell Spencer Inc. Real estate investment trust Ventas Inc. Real estate investment trust Not Applicable Cash $217.3 $706.0 $15.0 6.90% 2.12% Date Announced Target Name 12/19/2011 Winn-Dixie Stores Inc. Target Description Own,op retail grocery stores Acquirer Name Bi-Lo LLC Acquirer Description Own,operate grocery stores 12/21/2011 Delphi Financial Group Inc. Insurance company Tokio Marine & Nichido Fire 12/21/2011 WCA Waste Corp. Pvd waste mgmt,disposal svcs 12/22/2011 RAM Energy Resources Inc. Source: Thomson Reuters. 34 2011 Reverse Transaction Termination Fee Detail 2011 Reverse Transaction Termination Fee Detail Date Announced Target Name 01/10/2011 Progress Energy Inc. Target Description Electric,gas utility company Acquirer Name Duke Energy Corp. Acquirer Description Pvd elec delivery svcs 01/21/2011 NovaMed Inc. Own,op ambulatory surgery ctr Surgery Partners Holdings LLC Own,op ambulatory surgical ctr 01/23/2011 Smurfit-Stone Container Corp. Mnfr paper-based pkg prod Rock-Tenn Co. Manufacture packaging products 01/26/2011 ProLogis Real estate investment trust AMB Property Corp. RE investment,development firm 01/29/2011 Massey Energy Co. Coal mining company Alpha Natural Resources Inc. Coal mining co 01/31/2011 Pre-Paid Legal Services Inc. Provide legal services MidOcean Partners LLP 02/03/2011 Answers Corp. Pvd Internet search engine svc 02/03/2011 Silverleaf Resorts Inc. Acquisition Technique Stock Swap Consideration Stock Tender Offer Cash Not Applicable Transaction Value ($ M) $13,618.3 Enterprise Value ($ M) $25,578.3 Reverse Term Fee ($ M) $675.0 Reverse Term Fee as a % of Transaction Value 4.96% Reverse Term Fee as a % of Enterprise Value 2.64% $120.9 $212.4 $6.6 5.42% 3.08% Cash / Stock $3,349.2 $4,094.2 $120.0 3.58% 2.93% Stock Swap Stock $8,364.5 $15,155.8 $210.0 2.51% 1.39% Stock Swap Cash / Stock $7,307.6 $8,175.9 $252.0 3.45% 3.08% Private equity firm Going Private Cash $653.5 $603.8 $50.0 7.65% 8.28% AFCV Holdiings LLC Investment holding company Going Private Cash $166.3 $145.1 $7.6 4.57% 5.24% Own,op time-share resorts SL Resort Holdings Inc. Investment company Going Private Cash $94.4 $496.4 $10.0 10.59% 2.01% 02/07/2011 Pride International Inc. Pvd oil,gas well drilling svcs Ensco PLC Oil,gas contract drilling Stock Swap Cash $7,306.4 $8,685.1 $260.0 3.56% 2.99% 02/08/2011 Retail Ventures Inc. Own,op footwear ret stores DSW Inc. Own,op shoe,handbag stores Stock Swap Stock $780.0 $918.1 $10.0 1.28% 1.09% 02/08/2011 RehabCare Group Inc. Pvd physical rehab mgmt svcs Kindred Healthcare Inc. Provide healthcare services Not Applicable Cash / Stock $916.5 $1,284.2 $62.0 6.76% 4.83% 02/09/2011 NYSE Euronext Inc. Pvd sec trading,brkg svcs Deutsche Boerse AG Provide stock exchange svcs Stock Swap Cash $10,164.3 $12,225.3 $250.0 2.46% 2.04% 02/14/2011 Emergency Medical Svcs Corp. Pvd emergency med care svcs Clayton Dubilier & Rice LLC Private equity firm Going Private Cash $2,822.8 $2,923.2 $203.9 7.22% 6.97% 02/17/2011 LaBranche & Co Inc. Securities brokerage firm Louisiana Merger Sub Inc. Special purpose acq vehicle Stock Swap Stock $192.8 $6.3 3.24% NA 02/22/2011 Frontier Oil Corp. Mnfr,whl crude oil,petro prod Holly Corp. Mnfr,whl refined petro prod Stock Swap Stock $2,853.9 $2,644.8 $80.0 2.80% 3.02% 02/22/2011 Tollgrade Communications Develop network software Inc. Talon Merger Sub Inc. Investment holding company Going Private Cash $131.4 $59.2 $4.0 3.04% 6.76% 02/28/2011 Nationwide Health Properties Real estate investment trust Ventas Inc. Real estate investment trust Stock Swap Stock $5,793.5 $7,263.1 $175.0 3.02% 2.41% 03/12/2011 Lawson Software Inc. Develop enterprise software Atlantis Merger Sub Inc. Investment company Not Applicable Cash $2,028.1 $1,970.4 $115.0 5.67% 5.84% 03/14/2011 Animal Health International Wholesale animal health prod Buffalo Acquisition Inc. Wholesale animal health prod Going Private Cash $103.4 $246.7 $15.0 14.51% 6.08% 03/20/2011 T-Mobile USA, Inc. Pvd wireless telecommun svcs AT&T Inc. Pvd telecommunications svcs Not Applicable Cash / Stock $39,000.0 $38,891.0 $3,000.0 7.69% 7.71% Source: Thomson Reuters. NA 36 2011 Reverse Transaction Termination Fee Detail Transaction Value ($ M) $153.6 Enterprise Value ($ M) $153.9 Reverse Term Fee ($ M) $2.4 Reverse Term Fee as a % of Transaction Value 1.53% Reverse Term Fee as a % of Enterprise Value 1.53% Acquisition Technique Stock Swap Consideration Stock Not Applicable Cash $414.2 $395.2 $15.0 3.63% 3.80% Private equity firm Going Private Cash $437.8 $674.1 $33.8 7.73% 5.02% Providence Equity Partners LLC Private equity firm Going Private Cash $1,791.0 $1,687.0 $112.9 6.30% 6.69% Mnfr semiconductors,circuits Orion Merger Corp. Mnfr,whl semiconductors Not Applicable Cash $7,132.6 $7,274.8 $350.0 4.91% 4.81% 04/04/2011 Epicor Software Corp. Dvlp entrp business software Eagle Parent Inc. Investment holding company Going Private Cash $802.1 $945.5 $60.0 7.48% 6.35% 04/06/2011 Orchid Cellmark Inc. Provide DNA testing services OCM Acquisition Corp. Special purpose acq vehicle Tender Offer Cash $84.0 $66.7 $0.2 0.18% 0.22% 04/13/2011 Graham Packaging Co Inc. Mnfr,whl plastic containers Silgan Holdings Inc. Manufacture packaging products Not Applicable Cash / Stock $1,403.8 $4,060.8 $39.5 2.81% 0.97% 04/18/2011 Synthes Inc. Mnfr,wholesale medical devices Johnson & Johnson Mnfr,wholesale pharmaceuticals Stock Swap Cash / Stock $22,765.7 $20,872.4 $650.0 2.86% 3.11% 04/26/2011 Smart Modular Technologies Mnfr,whl electronic subsystems Saleen Acquisition Inc. Special purpose acq vehicle Going Private Cash $587.2 $507.9 $58.1 9.89% 11.44% 04/27/2011 LoopNet Inc. Pvd online coml RE info svcs Lonestar Acquisition Sub Inc. Special purpose acq vehicle Tender Offer Cash / Stock $991.2 $1,033.2 $51.6 5.21% 4.99% 04/28/2011 Constellation Energy Group Inc. Electric,gas utility company Exelon Corp. Electric,gas utility company Stock Swap Stock $7,840.1 $11,430.5 $800.0 10.20% 7.00% 05/04/2011 Varian Semiconductor Equipment Mnfr,whl semiconductor equip Barcelona Acquisition Corp. Mnfr,whl circuit fabrication Not Applicable Cash $4,751.2 $4,329.2 $200.0 4.21% 4.62% 05/04/2011 Kendle International Inc. Pvd clinical research svcs INC Research LLC Pvd contract research svcs Going Private Cash $228.9 $344.1 $25.0 10.92% 7.27% 05/05/2011 Green Bankshares,Greenville,TN Bank holding company North American Finl Hldgs Bank holding company Inc. Stock Swap Cash $241.1 $8.0 3.32% NA 05/06/2011 Warner Music Group Corp. Provide recorded music svcs Access Industries Inc. Investment holding company Going Private Cash $1,305.9 $2,937.9 $60.0 4.59% 2.04% 05/10/2011 CKx Inc. Pvd motion picture prodn svcs Apollo Global Management LLC Private equity firm Tender Offer Cash $509.4 $534.3 $40.0 7.85% 7.49% 05/16/2011 PRIMEDIA Inc. Publishing company TPG Capital LP Private equity firm Going Private Cash $316.4 $515.9 $30.0 9.48% 5.81% 05/18/2011 Nobel Learning Communities Inc. Own,operate schools Leeds Equity Partners LLC Private equity firm Going Private Cash $127.7 $143.1 $5.0 3.91% 3.50% 05/24/2011 FPIC Insurance Group Inc. Provide insurance services Fountain Acquisition Corp. Special purpose acq vehicle Going Private Cash $347.7 $346.4 $10.4 3.00% 3.01% Date Announced Target Name 03/21/2011 TGC Industries Inc. Target Description Pvd seismic data acq services Acquirer Name 6446 Acquisition Corp. Acquirer Description Pvd onshore seismic data svcs 03/24/2011 drugstore.com Inc. Pvd ecommerce retail services Dover Subsidiary Inc. Own,operate drug stores 03/28/2011 Rural/Metro Corp. Pvd medical transp svcs Warburg Pincus LLC 04/01/2011 SRA International Inc. Pvd programming,consulting svc 04/04/2011 National Semiconductor Corp. Source: Thomson Reuters. NA 37 2011 Reverse Transaction Termination Fee Detail Date Announced Target Name 05/30/2011 Cntrl Vermont Public Svc Corp. Target Description Electric utility company Acquirer Name Cedar Acquisition Sub Inc. Acquirer Description Electric,gas utility company 06/01/2011 Herald National Bank Commercial bank BankUnited Inc. Commercial bank 06/06/2011 Temple-Inland Inc. Mnfr packaging,forest products International Paper Co. Mnfr,whl paper pkg prod 06/12/2011 Transatlantic Holdings Inc. Pvd ins,reinsurance svcs Allied World Assurance Co. Hldg Insurance holding company 06/13/2011 EMS Technologies Inc. Pvd wireless telecommun svcs Honeywell International Inc. 06/13/2011 Gerber Scientific Inc. Pvd software dvlp svcs 06/16/2011 Southern Union Co. Acquisition Technique Consideration Not Applicable Cash Transaction Value ($ M) $470.3 NA Reverse Term Fee as a % of Enterprise Value 0.30% $5.0 9.84% NA Reverse Term Fee ($ M) $2.0 Stock Swap Cash / Stock Tender Offer Cash $3,819.0 $4,509.0 $200.0 5.24% 4.44% Stock Swap Cash $3,192.6 $3,867.0 $115.0 3.60% 2.97% Mnfr aerospace,auto prod Tender Offer Cash / Stock $522.4 $490.4 $19.6 3.75% 4.00% Vector Capital Corp. Private equity firm Going Private Cash $276.5 $290.0 $16.9 6.11% 5.83% Gas utility company Energy Transfer Equity LP Pvd natural gas transp,distn Stock Swap Cash / Stock $5,560.8 $9,275.0 $135.0 2.43% 1.46% 06/16/2011 MediaMind Technologies Inc. Pvd online campaign mgt svcs DG FastChannel Inc. Pvd digital media advg svcs Tender Offer Cash $497.9 $395.5 $40.0 8.03% 10.11% 06/17/2011 BJ's Wholesale Club Inc. Own,op misc merchandise store BJ's Wholesale Club Inc. SPV Special purpose acq vehicle Going Private Cash / Stock $2,862.9 $2,692.8 $175.0 6.11% 6.50% 06/27/2011 Continucare Corp. Provide medical services Cab Merger Sub Inc. Pvd med group practice svcs Not Applicable Cash / Stock $414.3 $369.7 $12.0 2.90% 3.25% 07/01/2011 Blackboard Inc. Develop enterprise software Bulldog Acquisition Sub Inc. Private equity firm Going Private Cash $1,625.2 $1,751.5 $106.4 6.55% 6.08% 07/05/2011 Immucor Inc. Mnfr,whl reagents IVD Acquisition Corp. Investment company Going Private Cash $1,923.6 $1,621.0 $90.0 4.68% 5.55% 07/12/2011 Conmed Healthcare Mgmt Inc. Provide healthcare services Ayelet Investments LLC Investment company Going Private Cash $62.2 $47.5 $2.3 3.69% 4.82% 07/13/2011 Kinetic Concepts Inc. Mnfr,whl therapeutic beds Chiron Holdings Inc. Special purpose acq vehicle Going Private Cash $5,139.0 $5,765.4 $317.2 6.17% 5.50% 07/20/2011 Allos Therapeutics Inc. Biopharmaceutical company AMAG Pharmaceuticals Inc. Biopharmaceutical company Stock Swap Stock $258.2 $148.5 $14.0 5.42% 9.43% 07/20/2011 Nalco Holding Co. Provide water treatment svcs Ecolab Inc. Mnfr,whl cleaning products Stock Swap Cash / Stock $5,411.9 $8,110.4 $275.0 5.08% 3.39% 07/21/2011 Medco Health Solutions Inc. Pvd pharmaceutical mgmt svcs Express Scripts Inc. Pvd pharmacy benefit mgmt svcs Stock Swap Cash / Stock $29,369.9 $34,305.4 $650.0 2.21% 1.89% 08/04/2011 Emdeon Inc. Develop payment mgmt software Blackstone Capital Partners VI Private equity firm Going Private Cash $2,200.5 $3,026.8 $153.0 6.95% 5.05% 08/15/2011 Motorola Mobility Holdings Inc. Mnfr,whl communication prod Google Inc. Pvd internet search engine svc Not Applicable Cash $12,102.8 $9,053.8 $2,500.0 20.66% 27.61% 08/16/2011 Renaissance Learning Inc. Dvlp educational software Raphael Acquisition Corp. Private equity firm Going Private Cash $436.1 $426.8 $26.0 5.96% 6.09% Source: Thomson Reuters. $50.8 Enterprise Value ($ M) $673.5 Reverse Term Fee as a % of Transaction Value 0.43% 38 2011 Reverse Transaction Termination Fee Detail Date Announced Target Name 10/03/2011 Pharmaceutical Prod Dvlp Inc. Transaction Value ($ M) $3,870.9 Enterprise Value ($ M) $3,387.0 Reverse Term Fee ($ M) $251.8 Reverse Term Fee as a % of Transaction Value 6.50% Reverse Term Fee as a % of Enterprise Value 7.43% Acquisition Technique Going Private Consideration Cash Stock Swap Cash / Stock $2,672.3 $3,114.0 $70.0 2.62% 2.25% Target Description Pvd research,development svcs Acquirer Name Pharm Product Dvlp Inc. SPV Acquirer Description Special purpose acq vehicle 10/10/2011 Complete Production Svcs Inc. Provide oil,gas field services Superior Energy Services Inc. Provide oilfield services 10/11/2011 99 Cents Only Stores Own,operate variety stores Investor Group Investor group Going Private Cash $1,563.2 $1,349.3 $94.5 6.05% 7.00% 11/07/2011 Tekelec Mnfr,whl network mgmt equip Titan Private Acquisition Corp. Investment company Going Private Cash $761.8 $491.3 $40.0 5.25% 8.14% 11/07/2011 American Dental Partners Inc. Pvd dental practice svcs JLL Crown Merger Sub LLC Special purpose acq vehicle Going Private Cash $312.7 $388.4 $15.9 5.08% 4.09% 11/21/2011 Transatlantic Holdings Inc. Pvd ins,reinsurance svcs Alleghany Corp. Pvd ppty,liability ins svcs Stock Swap Cash / Stock $3,685.6 $4,306.9 $115.0 3.12% 2.67% 11/30/2011 Magma Design Automation Inc. Dvlp electn design software Synopsys Inc. Dvlp automation software Not Applicable Cash $620.7 $594.7 $30.0 4.83% 5.04% 12/09/2011 Blue Coat Systems Inc. Mnfr,whl web sec hardware Blue Coat Systems Inc. SPV Special purpose acq vehicle Going Private Cash $1,238.2 $955.4 $73.0 5.90% 7.64% 12/14/2011 Novellus Systems Inc. Mnfr advanced process equip Lam Research Corp. Mnfr wafer fabrication equip Stock Swap Stock $3,010.0 $2,652.9 $120.0 3.99% 4.52% 12/16/2011 RSC Holdings Inc. Pvd equipment rental services United Rentals Inc. Pvd equipment rental services Not Applicable Cash / Stock $1,929.8 $4,186.4 $107.5 5.57% 2.57% 12/19/2011 Winn-Dixie Stores Inc. Own,op retail grocery stores Bi-Lo LLC Own,operate grocery stores Going Private Cash $534.2 $594.9 $72.8 13.63% 12.24% 12/21/2011 WCA Waste Corp. Pvd waste mgmt,disposal svcs Cod Merger Co Inc. Investment company Going Private Cash $154.1 $526.9 $16.5 10.71% 3.13% 12/22/2011 RAM Energy Resources Inc. Oil,gas exploration,prodn co Investor Group Investor group Going Private Cash $98.5 $293.7 $5.0 5.08% 1.70% 12/23/2011 Parlux Fragrances Inc. Mnfr,whl perfumes,beauty prod Perfumania Holdings Inc. Wholesale perfumes,fragrances Stock Swap Cash / Stock $216.6 $204.5 $4.0 1.85% 1.96% 12/27/2011 Cogdell Spencer Inc. Real estate investment trust Ventas Inc. Real estate investment trust Not Applicable Cash $217.3 $706.0 $15.0 6.90% 2.12% Source: Thomson Reuters. 39 About Houlihan Lokey About Houlihan Lokey About Houlihan Lokey Houlihan Lokey is an international investment bank with expertise in mergers and acquisitions, capital markets, financial restructuring, and valuation. The firm is ranked globally as the No. 1 restructuring advisor, the No. 1 M&A fairness opinion p advisor over the p past 10 yyears, and the No. 1 M&A advisor for U.S. transactions under $1 billion, according to Thomson Reuters. Houlihan Lokey has been advising clients for more than 40 years and now has 14 offices and 850 employees in the United States, Europe and Asia. The firm serves over 1,000 clients each year, ranging from closely held companies to Global 500 corporations. For more information, visit www.HL.com. 41 Disclaimer Disclaimer Disclaimer © 2012 Houlihan Lokey. All rights reserved. This material may not be reproduced in any format by any means or redistributed without the prior written consent of Houlihan Lokey. Houlihan Lokey is a trade name for Houlihan Lokey, Inc. and its subsidiaries and affiliates which include: Houlihan Lokey Financial Advisors Inc., Advisors, Inc a California corporation, corporation a registered investment advisor, advisor which provides investment advisory, advisory fairness opinion, opinion solvency opinion, valuation opinion, restructuring advisory and portfolio management services; Houlihan Lokey Capital, Inc., a California corporation, a registered broker-dealer and SIPC member firm, which provides investment banking, private placement, merger, acquisition and divestiture services; and Houlihan Lokey (Europe) Limited, a company incorporated in England which is authorized and regulated by the U.K. Financial Services Authority and Houlihan Lokey (China) Limited, a company incorporated in Hongg Kongg SAR which is licensed in Hongg Kongg byy the Securities and Futures Commission, which p provide investment banking, g restructuring advisory, merger, acquisition and divestiture services, valuation opinion and private placement services and which may direct this communication within the European Economic Area and Hong Kong, respectively, to intended recipients including professional investors, high net worth companies or other institutional investors. Houlihan Lokey gathers its data from sources it considers reliable; however, it does not guarantee the accuracy or completeness of the i f information i provided id d within i hi this hi presentation. i Th material The i l presented d reflects fl i f information i k known to the h authors h at the h time i this hi presentation was written, and this information is subject to change. Houlihan Lokey makes no representations or warranties, expressed or implied, regarding the accuracy of this material. The views expressed in this material accurately reflect the personal views of the authors regarding the subject securities and issuers and do not necessarily coincide with those of Houlihan Lokey. Officers, directors and partners in the Houlihan Lokey group of companies may have positions in the securities of the companies discussed This presentation does not constitute advice or a recommendation, discussed. recommendation offer or solicitation with respect to the securities of any company discussed herein, is not intended to provide information upon which to base an investment decision, and should not be construed as such. Houlihan Lokey or its affiliates may from time to time provide investment banking or related services to these companies. Like all Houlihan Lokey employees, the authors of this presentation receive compensation that is affected by overall firm profitability. 43