Understanding the dealLove the market reaction, but do I have this correct?
Shares outstanding before the deal were 107.6M
They are adding 59.8M new shares for a total of 167.4M (56% more shares).
19.2M shares to Barrick, 1.6M shares to minority owner, 11.1M shares sold to Tablo,
27.5 shares sold to public
Debt goes from $189M to $414M ($225M to Barrick).
Proceeds of the shares sold to Tablo and public of $151M cash.
($75M of this to Barrick, $76M to TGZ corporate).
Cash goes from $28M to $104M for a plus $76M.
So net debt changes from $161M to $310M for a difference of -$149M.
So the purchase price for the asset comes down to:
$149M plus 59.8M shares.
all figures are US$