[PREM14A] TEGNA INC Preliminary Merger Proxy Statement
TEGNA Inc. has agreed to be acquired by Nexstar Media Group for $22.00 per share in cash under an Agreement and Plan of Merger dated August 18, 2025. The Board unanimously recommends that stockholders approve the Merger, an advisory vote on transaction-related executive compensation, and an adjournment option to solicit additional proxies if needed. If completed, TEGNA will become a wholly owned subsidiary of Nexstar, TEGNA common stock will be delisted and deregistered, and stockholders will receive $22.00 per share in cash (less withholding), unless they properly exercise appraisal rights under Delaware law. The Merger is subject to customary closing conditions, including HSR clearance, FCC consent, satisfaction of representations and warranties, and other regulatory approvals; Nexstar has obtained debt financing commitments to support the transaction.
TEGNA Inc. è stata d'accordo di essere acquisita da Nexstar Media Group per 22,00 dollari per azione in contanti, ai sensi di un Accordo e Piano di Fusione datato 18 agosto 2025. Il Consiglio, all'unanimità, raccomanda agli azionisti di approvare la Fusione, di votare consultivamente sul compenso degli executive legato alla transazione e di accettare l'opzione di rinvio per richiedere ulteriori procurese if necessario. Se perfezionata, TEGNA diventerà una filiale interamente controllata da Nexstar, le azioni ordinarie TEGNA saranno ritirate dalla quotazione e dalla registrazione, e gli azionisti riceveranno 22,00 dollari per azione in contanti (al netto delle ritenute), salvo che non esercitino correttamente i diritti di valutazione secondo la legge del Delaware. La Fusione è soggetta a condizioni di chiusura usuali, tra cui l'autorizzazione HSR, il consenso FCC, la soddisfazione delle dichiarazioni e delle garanzie e altre approvazioni regolamentari; Nexstar ha ottenuto impegni di finanziamento a debito per sostenere la transazione.
TEGNA Inc. ha acordado ser adquirida por Nexstar Media Group por 22,00 dólares por acción en efectivo, conforme a un Acuerdo y Plan de Fusión fechado el 18 de agosto de 2025. El Consejo, por unanimidad, recomienda a los accionistas aprobar la Fusión, votar de forma consultiva sobre la compensación de ejecutivos relacionada con la transacción y aceptar la opción de aplazar para recabar más poderes de voto si fuera necesario. Si se completa, TEGNA se convertirá en una filial 100% propiedad de Nexstar, las acciones ordinarias de TEGNA serán deslistadas y dadas de baja, y los accionistas recibirán 22,00 dólares por acción en efectivo (menos retenciones), a menos que ejerzan debidamente sus derechos de tasación conforme a la ley de Delaware. La Fusión está sujeta a condiciones de cierre habituales, incluida la aprobación de HSR, el consentimiento de la FCC, la satisfacción de las representaciones y garantías y otras aprobaciones regulatorias; Nexstar ha obtenido compromisos de financiamiento de deuda para respaldar la transacción.
TEGNA Inc.는 2025년 8월 18일자 합병 계약에 따라 현금으로 주당 22.00달러에 Nexstar Media Group에 인수되기로 합의했습니다. 이사회는 만장일치로 주주들에게 합병 승인, 거래 관련 경영진 보상에 대한 자문투표, 필요 시 추가 의사표 확보를 위한 연기 옵션을 채택하도록 권고합니다. 완료되면 TEGNA는 Nexstar의 전액 자회사로 편입되며 TEGNA 보통주는 상장폐지 및 등록취소되고, 주주들은 델라웨어 주법에 따른 평가권을 적절히 행사하는 경우를 제외하고 현금으로 주당 22.00달러를 받게 됩니다. 합병은 HSR 승인, FCC 동의, 진술 및 보증의 충족 및 기타 규제 승인과 같은 일반적인 종결 조건의 적용을 받으며, Nexstar는 거래를 지원하기 위한 차입 자금 약정을 확보했습니다.
TEGNA Inc. est d’accord pour être acquise par Nexstar Media Group pour 22,00 dollars par action en espèces, en vertu d’un accord et plan de fusion daté du 18 août 2025. Le conseil d’administration recommande à l’unanimité aux actionnaires d’approuver la fusion, de voter une décision consultative sur la rémunération des dirigeants liée à la transaction et d’opter pour une prorogation afin de solliciter des procurations supplémentaires si nécessaire. Si elle est finalisée, TEGNA deviendra une filiale détenue à 100 % par Nexstar, les actions ordinaires TEGNA seront radiées de la cote et radiodées, et les actionnaires recevront 22,00 dollars par action en espèces (moins les retenues à la source), sauf s’ils exercent correctement leurs droits d’évaluation conformément à la loi du Delaware. La Fusion est soumise à des conditions de clôture habituelles, y compris l’approbation HSR, le consentement de la FCC, la satisfaction des déclarations et garanties et d’autres approbations réglementaires; Nexstar a obtenu des engagements de financement par dette pour soutenir la transaction.
TEGNA Inc. hat sich darauf geeinigt, von Nexstar Media Group für 22,00 USD je Aktie in bar übernommen zu werden, gemäß einer Vereinbarung und eines Plans zur Fusion vom 18. August 2025. Der Vorstand empfiehlt einstimmig den Aktionären, die Fusion zu genehmigen, eine beratende Abstimmung über die mit der Transaktion verbundenen Vergütungen der Führungskräfte abzugeben und eine Nachverlegung zu beantragen, um gegebenenfalls weitere Vollmachten zu gewinnen. Nach Abschluss wird TEGNA eine hundertprozentige Tochtergesellschaft von Nexstar, der börsennotierte TEGNA-Stammaktienkurs wird gelistet und registriert, und die Aktionäre erhalten 22,00 USD je Aktie in bar (abzüglich Steuern/Vorabzug), sofern sie ordnungsgemäß ihre Bewertungsrechte nach dem Recht von Delaware ausüben. Die Fusion unterliegt üblichen Abschlussbedingungen, einschließlich HSR-Freigabe, FCC-Zustimmung, Erfüllung der Zusicherungen und Gewährleistungen sowie weiteren behördlichen Genehmigungen; Nexstar hat Finanzierungsverpflichtungen durch Fremdkapital zur Unterstützung der Transaktion erhalten.
وافقت TEGNA Inc. على أن يتم استحواذها من قبل Nexstar Media Group بمبلغ 22.00 دولارًا أمريكيًا لكل سهم نقدًا، وفقاً لاتفاق وخطة دمج مؤرخة في 18 أغسطس 2025. يوصي المجلس بالإجماع بأن يوافق المساهمون على الدمج، وأن يصوتوا بشكل استشاري على تعويضات التنفيذيين المرتبطة بالصفقة، وأن يعتمدوا خيار التأجيل لجمع توكيلات إضافية إذا لزم الأمر. إذا تم ذلك، ستصبح TEGNA شركة فرعية مملوكة بالكامل لـ Nexstar، وستُسحب أسهم TEGNA العادية من التداول وتُلغى تسجيلها، وسيحصل المساهمون على 22.00 دولارًا أمريكيًا لكل سهم نقدًا (بعد اقتطاع الضرائب)، ما لم يمارسوا حقوق التقييم وفقًا لقانون Delaware بشكل صحيح. يخضع الدمج لشروط إغلاق عادية، بما في ذلك موافقة HSR، وموافقة FCC، واستيفاء التصريحات والضمانات، وموافقات تنظيمية أخرى؛ وقد حصلت Nexstar على التزامات تمويل ديون لدعم الصفقة.
TEGNA Inc. 已同意被 Nexstar Media Group 以每股现金 22.00 美元的价格收购,依据 2025 年 8 月 18 日的并购协议及计划。董事会一致建议股东批准合并、就交易相关的高管薪酬进行咨询性表决,并在需要时批准延期以征集更多授权委托书。如果完成,TEGNA 将成为 Nexstar 全资拥有的子公司,TEGNA 普通股将被退市并注销,股东将按每股 22.00 美元的现金收到对价(扣除预扣税款),除非他们依法行使德拉瓦州法律规定的评估权。并购受普通的完成条件约束,包括 HSR 审批、FCC 同意、对陈述与保证的满足及其他监管批准;Nexstar 已获得用于支持本次交易的债务融资承诺。
- Unanimous Board recommendation endorses the Merger Agreement and associated proposals
- Fixed cash consideration of $22.00 per share provides immediate liquidity and clear valuation for stockholders
- Comprehensive financing commitments amended and restated to a broad syndicate of banks to support Nexstar’s funding needs
- Fairness opinion obtained from Allen & Company LLC and disclosed to stockholders
- Delisting and deregistration mean TEGNA will cease to be a public company if the Merger closes
- Significant termination fees ($120 million payable by TEGNA in specified circumstances; $125 million payable by Nexstar in others) could deter competing bids
- Transaction is subject to regulatory risk, including HSR waiting periods and FCC consent which may delay or condition closing
- Restrictions on solicitation and standstill-like provisions may limit alternative proposals despite procedures for superior proposals
Insights
TL;DR: A definitive cash acquisition at $22.00 per share with financing in place and customary regulatory/closing risks.
The transaction is a clear, executable M&A outcome: a fixed cash price simplifies valuation for stockholders and reduces execution uncertainty around price negotiation post-signing. Nexstar secured a comprehensive amended and restated debt commitment letter with a wide syndicate of banks, which addresses funding and note backstop needs. Material closing conditions remain, notably HSR and FCC approvals, and the agreement contains standard termination fees and fiduciary-out protections permitting TEGNA to accept a superior proposal under defined procedures. For deal certainty, the regulatory timetable and potential for a Second Request are principal execution risks.
TL;DR: Board unanimously recommends approval but directors and executives have change-in-control benefits that are disclosed.
The Board’s unanimous recommendation and its engagement of Allen & Company LLC for a fairness opinion follows typical governance protocol for a sale. Disclosures explicitly note accelerated equity vesting, potential severance benefits and indemnification protections for executives and directors, which are material to assessing conflicts of interest. Stockholder protections include appraisal rights under Delaware law and procedural windows for considering superior proposals, though restrictions on solicitation are significant and include a $120 million termination fee if TEGNA accepts an alternative after certain processes. These governance features are transparent and materially disclosed.
TEGNA Inc. è stata d'accordo di essere acquisita da Nexstar Media Group per 22,00 dollari per azione in contanti, ai sensi di un Accordo e Piano di Fusione datato 18 agosto 2025. Il Consiglio, all'unanimità, raccomanda agli azionisti di approvare la Fusione, di votare consultivamente sul compenso degli executive legato alla transazione e di accettare l'opzione di rinvio per richiedere ulteriori procurese if necessario. Se perfezionata, TEGNA diventerà una filiale interamente controllata da Nexstar, le azioni ordinarie TEGNA saranno ritirate dalla quotazione e dalla registrazione, e gli azionisti riceveranno 22,00 dollari per azione in contanti (al netto delle ritenute), salvo che non esercitino correttamente i diritti di valutazione secondo la legge del Delaware. La Fusione è soggetta a condizioni di chiusura usuali, tra cui l'autorizzazione HSR, il consenso FCC, la soddisfazione delle dichiarazioni e delle garanzie e altre approvazioni regolamentari; Nexstar ha ottenuto impegni di finanziamento a debito per sostenere la transazione.
TEGNA Inc. ha acordado ser adquirida por Nexstar Media Group por 22,00 dólares por acción en efectivo, conforme a un Acuerdo y Plan de Fusión fechado el 18 de agosto de 2025. El Consejo, por unanimidad, recomienda a los accionistas aprobar la Fusión, votar de forma consultiva sobre la compensación de ejecutivos relacionada con la transacción y aceptar la opción de aplazar para recabar más poderes de voto si fuera necesario. Si se completa, TEGNA se convertirá en una filial 100% propiedad de Nexstar, las acciones ordinarias de TEGNA serán deslistadas y dadas de baja, y los accionistas recibirán 22,00 dólares por acción en efectivo (menos retenciones), a menos que ejerzan debidamente sus derechos de tasación conforme a la ley de Delaware. La Fusión está sujeta a condiciones de cierre habituales, incluida la aprobación de HSR, el consentimiento de la FCC, la satisfacción de las representaciones y garantías y otras aprobaciones regulatorias; Nexstar ha obtenido compromisos de financiamiento de deuda para respaldar la transacción.
TEGNA Inc.는 2025년 8월 18일자 합병 계약에 따라 현금으로 주당 22.00달러에 Nexstar Media Group에 인수되기로 합의했습니다. 이사회는 만장일치로 주주들에게 합병 승인, 거래 관련 경영진 보상에 대한 자문투표, 필요 시 추가 의사표 확보를 위한 연기 옵션을 채택하도록 권고합니다. 완료되면 TEGNA는 Nexstar의 전액 자회사로 편입되며 TEGNA 보통주는 상장폐지 및 등록취소되고, 주주들은 델라웨어 주법에 따른 평가권을 적절히 행사하는 경우를 제외하고 현금으로 주당 22.00달러를 받게 됩니다. 합병은 HSR 승인, FCC 동의, 진술 및 보증의 충족 및 기타 규제 승인과 같은 일반적인 종결 조건의 적용을 받으며, Nexstar는 거래를 지원하기 위한 차입 자금 약정을 확보했습니다.
TEGNA Inc. est d’accord pour être acquise par Nexstar Media Group pour 22,00 dollars par action en espèces, en vertu d’un accord et plan de fusion daté du 18 août 2025. Le conseil d’administration recommande à l’unanimité aux actionnaires d’approuver la fusion, de voter une décision consultative sur la rémunération des dirigeants liée à la transaction et d’opter pour une prorogation afin de solliciter des procurations supplémentaires si nécessaire. Si elle est finalisée, TEGNA deviendra une filiale détenue à 100 % par Nexstar, les actions ordinaires TEGNA seront radiées de la cote et radiodées, et les actionnaires recevront 22,00 dollars par action en espèces (moins les retenues à la source), sauf s’ils exercent correctement leurs droits d’évaluation conformément à la loi du Delaware. La Fusion est soumise à des conditions de clôture habituelles, y compris l’approbation HSR, le consentement de la FCC, la satisfaction des déclarations et garanties et d’autres approbations réglementaires; Nexstar a obtenu des engagements de financement par dette pour soutenir la transaction.
TEGNA Inc. hat sich darauf geeinigt, von Nexstar Media Group für 22,00 USD je Aktie in bar übernommen zu werden, gemäß einer Vereinbarung und eines Plans zur Fusion vom 18. August 2025. Der Vorstand empfiehlt einstimmig den Aktionären, die Fusion zu genehmigen, eine beratende Abstimmung über die mit der Transaktion verbundenen Vergütungen der Führungskräfte abzugeben und eine Nachverlegung zu beantragen, um gegebenenfalls weitere Vollmachten zu gewinnen. Nach Abschluss wird TEGNA eine hundertprozentige Tochtergesellschaft von Nexstar, der börsennotierte TEGNA-Stammaktienkurs wird gelistet und registriert, und die Aktionäre erhalten 22,00 USD je Aktie in bar (abzüglich Steuern/Vorabzug), sofern sie ordnungsgemäß ihre Bewertungsrechte nach dem Recht von Delaware ausüben. Die Fusion unterliegt üblichen Abschlussbedingungen, einschließlich HSR-Freigabe, FCC-Zustimmung, Erfüllung der Zusicherungen und Gewährleistungen sowie weiteren behördlichen Genehmigungen; Nexstar hat Finanzierungsverpflichtungen durch Fremdkapital zur Unterstützung der Transaktion erhalten.
SECURITIES AND EXCHANGE COMMISSION
SECURITIES EXCHANGE ACT OF 1934
![[MISSING IMAGE: lg_tegna-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0000039899/000110465925090837/lg_tegna-bw.jpg)
8350 Broad Street, Suite 2000
Tysons, Virginia 22102
[ ], 2025
New York, New York 10005
Banks and brokers, please call: (646) 560-3914
All others, please call toll-free: (800) 848-2998
Email: TGNA@dfking.com
Chairman of the Board of Directors of TEGNA
![[MISSING IMAGE: lg_tegna-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0000039899/000110465925090837/lg_tegna-bw.jpg)
8350 Broad Street, Suite 2000
Tysons, Virginia 22102
TO BE HELD ON [ ], 2025
Senior Vice President and Chief Legal Officer
28 Liberty Street, 53rd Floor
New York, New York 10005
Banks and brokers, please call: (646) 560-3914
All others, please call toll-free: (800) 848-2998
Email: TGNA@dfking.com
|
SUMMARY
|
| | | | 1 | | |
|
Parties Involved in the Merger
|
| | | | 1 | | |
|
The Merger
|
| | | | 2 | | |
|
Merger Consideration
|
| | | | 2 | | |
|
Material U.S. Federal Income Tax Consequences of the Merger
|
| | | | 3 | | |
|
Appraisal Rights
|
| | | | 3 | | |
|
Regulatory Approvals Required for the Merger
|
| | | | 4 | | |
|
Closing Conditions
|
| | | | 5 | | |
|
Financing of the Merger
|
| | | | 5 | | |
|
Required Stockholder Approval
|
| | | | 6 | | |
|
The Special Meeting
|
| | | | 6 | | |
|
Recommendation of the TEGNA Board of Directors
|
| | | | 7 | | |
|
Opinion of TEGNA’s Financial Advisor
|
| | | | 7 | | |
|
Interests of TEGNA’s Executive Officers and Directors in the Merger
|
| | | | 8 | | |
|
Restrictions on Solicitation of Alternative Proposals
|
| | | | 8 | | |
|
Termination of the Merger Agreement
|
| | | | 9 | | |
|
Effect on TEGNA if the Merger is Not Completed
|
| | | | 9 | | |
|
QUESTIONS AND ANSWERS
|
| | | | 10 | | |
|
FORWARD-LOOKING STATEMENTS
|
| | | | 17 | | |
|
THE SPECIAL MEETING
|
| | | | 18 | | |
|
Date, Time and Place
|
| | | | 18 | | |
|
Purpose of the Special Meeting
|
| | | | 18 | | |
|
Record Date; Shares Entitled to Vote; Quorum
|
| | | | 18 | | |
|
Vote Required; Abstentions and Broker Non-Votes
|
| | | | 18 | | |
|
Stock Ownership and Interests of Certain Persons
|
| | | | 19 | | |
|
Voting at the Special Meeting
|
| | | | 19 | | |
|
Revocability of Proxies
|
| | | | 20 | | |
|
Board of Directors’ Recommendation
|
| | | | 21 | | |
|
Solicitation of Proxies
|
| | | | 21 | | |
|
Anticipated Date of Completion of the Merger
|
| | | | 21 | | |
|
Appraisal Rights
|
| | | | 21 | | |
|
Delisting and Deregistration of TEGNA Common Stock
|
| | | | 22 | | |
|
Other Matters
|
| | | | 22 | | |
|
Householding of Special Meeting Materials
|
| | | | 22 | | |
|
Questions and Additional Information
|
| | | | 22 | | |
|
PROPOSAL 1: ADOPTION OF THE MERGER AGREEMENT
|
| | | | 23 | | |
|
Parties Involved in the Merger
|
| | | | 23 | | |
|
Effect of the Merger
|
| | | | 23 | | |
|
Effect on TEGNA if the Merger is Not Completed
|
| | | | 24 | | |
|
Merger Consideration
|
| | | | 24 | | |
|
Background of the Merger
|
| | | | 25 | | |
|
Recommendation of the Board of Directors and Reasons for the Merger
|
| | | | 33 | | |
|
Opinion of TEGNA’s Financial Advisor
|
| | | | 37 | | |
|
Management Projections
|
| | | | 43 | | |
|
Interests of TEGNA’s Executive Officers and Directors in the Merger
|
| | | | 46 | | |
|
Financing of the Merger
|
| | | | 50 | | |
|
Closing and Effective Time
|
| | | | 51 | | |
|
Appraisal Rights
|
| | | | 51 | | |
|
Material U.S. Federal Income Tax Consequences of the Merger
|
| | | | 57 | | |
|
Regulatory Approvals Required for the Merger
|
| | | | 59 | | |
|
THE MERGER AGREEMENT
|
| | | | 61 | | |
|
Effects of the Merger; Directors and Officers; Certificate of Incorporation; Bylaws
|
| | | | 61 | | |
|
Closing and Effective Time
|
| | | | 62 | | |
|
Merger Consideration
|
| | | | 62 | | |
|
Exchange and Payment Procedures
|
| | | | 62 | | |
|
Representations and Warranties
|
| | | | 63 | | |
|
Conduct of Business Pending the Merger
|
| | | | 66 | | |
|
Restrictions on Solicitation of Alternative Proposals
|
| | | | 68 | | |
|
The Board of Directors’ Recommendation; Company Adverse Recommendation Change
|
| | | | 70 | | |
|
Employee Benefits
|
| | | | 72 | | |
|
Debt Financing
|
| | | | 73 | | |
|
Cooperation as to Certain Indebtedness
|
| | | | 76 | | |
|
Indemnification and Insurance
|
| | | | 78 | | |
|
Other Covenants
|
| | | | 79 | | |
|
Conditions to the Closing of the Merger
|
| | | | 82 | | |
|
Termination of the Merger Agreement
|
| | | | 83 | | |
|
Termination Fees; Expense Reimbursement
|
| | | | 84 | | |
|
Specific Enforcement
|
| | | | 85 | | |
|
Fees and Expenses
|
| | | | 86 | | |
|
Amendments and Waivers
|
| | | | 86 | | |
|
Governing Law
|
| | | | 86 | | |
|
PROPOSAL 2: THE COMPENSATION PROPOSAL
|
| | | | 87 | | |
|
PROPOSAL 3: THE ADJOURNMENT PROPOSAL
|
| | | | 88 | | |
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
| | | | 89 | | |
|
Section 16(a) Beneficial Ownership Reporting Compliance
|
| | | | 90 | | |
|
FUTURE STOCKHOLDER PROPOSALS
|
| | | | 91 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 92 | | |
|
MISCELLANEOUS
|
| | | | 93 | | |
|
ANNEX A — AGREEMENT AND PLAN OF MERGER
|
| | | | A-1 | | |
|
ANNEX B — OPINION OF ALLEN & COMPANY LLC
|
| | | | B-1 | | |
28 Liberty Street, 53rd Floor
New York, New York 10005
Banks and brokers, please call: (646) 560-3914
All others, please call toll-free: (800) 848-2998
Email: TGNA@dfking.com
28 Liberty Street, 53rd Floor
New York, New York 10005
Banks and brokers, please call: (646) 560-3914
All others, please call toll-free: (800) 848-2998
Email: TGNA@dfking.com
28 Liberty Street, 53rd Floor
New York, New York 10005
Banks and brokers, please call: (646) 560-3914
All others, please call toll-free: (800) 848-2998
Email: TGNA@dfking.com
8350 Broad Street, Suite 2000
Tysons, Virginia 22102
|
Implied Equity Value Per Share Reference Ranges Based On:
|
| |
Merger Consideration
|
| |||
|
CY2024A/CY2025E Average
Adjusted EBITDA |
| |
CY2025E/CY2026E Average
Adjusted EBITDA |
| | | |
|
$14.44 – $18.99
|
| |
$14.74 – $19.16
|
| |
$22.00
|
|
Announcement Date
|
| |
Acquiror
|
| |
Target
|
|
February 2022 | | |
•
Standard General L.P.
|
| |
•
TEGNA Inc.
|
|
May 2021 | | |
•
Gray Media, Inc.
|
| |
•
Meredith Corporation
|
|
September 2020 | | |
•
The E.W. Scripps Company
|
| |
•
ION Media, LLC
|
|
February 2019 | | |
•
Apollo Global Management, Inc.
|
| |
•
CMG Media Corporation (majority equity stake)
|
|
December 2018 | | |
•
Nexstar Media Group, Inc.
|
| |
•
Tribune Media Company
|
|
June 2018 | | |
•
Gray Media, Inc.
|
| |
•
Raycom Media, Inc.
|
|
May 2017 | | |
•
Sinclair, Inc.
|
| |
•
Tribune Media Company
|
|
September 2015 | | |
•
Nexstar Broadcasting Group, Inc.
|
| |
•
Media General, Inc.
|
|
|
Implied Equity Value Per Share Reference Range
|
| |
Merger Consideration
|
|
|
$19.65 – $24.14
|
| |
$22.00
|
|
|
Implied Equity Value Per Share Reference Range
|
| |
Merger Consideration
|
|
|
$18.17 – $24.96
|
| |
$22.00
|
|
Revenue
(in millions) |
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
Base Case
|
| | | $ | 2,767 | | | | | $ | 3,072 | | | | | $ | 2,689 | | | | | $ | 3,067 | | | | | $ | 2,608 | | |
Optimistic Case
|
| | | $ | 2,797 | | | | | $ | 3,236 | | | | | $ | 2,949 | | | | | $ | 3,486 | | | | | $ | 3,065 | | |
Pessimistic Case
|
| | | $ | 2,696 | | | | | $ | 2,913 | | | | | $ | 2,479 | | | | | $ | 2,754 | | | | | $ | 2,247 | | |
Weighted Case
|
| | | $ | 2,759 | | | | | $ | 3,073 | | | | | $ | 2,699 | | | | | $ | 3,088 | | | | | $ | 2,627 | | |
Adjusted EBITDA(1)
(in millions) |
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
Base Case
|
| | | $ | 606 | | | | | $ | 888 | | | | | $ | 520 | | | | | $ | 871 | | | | | $ | 508 | | |
Optimistic Case
|
| | | $ | 622 | | | | | $ | 1,000 | | | | | $ | 701 | | | | | $ | 1,165 | | | | | $ | 802 | | |
Pessimistic Case
|
| | | $ | 566 | | | | | $ | 776 | | | | | $ | 379 | | | | | $ | 652 | | | | | $ | 292 | | |
Weighted Case
|
| | | $ | 601 | | | | | $ | 888 | | | | | $ | 528 | | | | | $ | 886 | | | | | $ | 524 | | |
Unlevered Free Cash Flow(2)
(in millions) |
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
Base Case
|
| | | $ | 461 | | | | | $ | 631 | | | | | $ | 373 | | | | | $ | 627 | | | | | $ | 358 | | |
Optimistic Case
|
| | | $ | 473 | | | | | $ | 714 | | | | | $ | 509 | | | | | $ | 848 | | | | | $ | 569 | | |
Pessimistic Case
|
| | | $ | 431 | | | | | $ | 547 | | | | | $ | 267 | | | | | $ | 463 | | | | | $ | 193 | | |
Weighted Case
|
| | | $ | 458 | | | | | $ | 631 | | | | | $ | 379 | | | | | $ | 639 | | | | | $ | 367 | | |
Named Executive Officer(1)
|
| |
Cash
($)(2) |
| |
Equity
($)(3) |
| |
Perquisites/
Benefits ($)(4) |
| |
Tax
Reimbursement ($)(5) |
| |
Other
($)(6) |
| |
Total
($) |
| ||||||||||||||||||
Michael Steib
|
| | | | 8,522,945 | | | | | | 17,064,421 | | | | | | 78,708 | | | | | | 10,731,702 | | | | | | 6,000,000 | | | | | | 42,397,776 | | |
Julie Heskett
|
| | | | 2,305,443 | | | | | | 4,054,918 | | | | | | 52,648 | | | | | | — | | | | | | 2,000,000 | | | | | | 8,413,009 | | |
Tom Cox
|
| | | | 2,930,777 | | | | | | 4,579,811 | | | | | | 52,648 | | | | | | — | | | | | | 2,500,000 | | | | | | 10,063,236 | | |
Named Executive Officer(1)
|
| |
Cash
($)(2) |
| |
Equity
($)(3) |
| |
Perquisites/
Benefits ($)(4) |
| |
Tax
Reimbursement ($)(5) |
| |
Other
($)(6) |
| |
Total
($) |
| ||||||||||||||||||
Alex Tolston
|
| | | | 2,211,764 | | | | | | 1,999,052 | | | | | | 57,545 | | | | | | 2,285,917 | | | | | | 2,500,000 | | | | | | 9,054,278 | | |
David Lougee
|
| | | | — | | | | | | 3,659,480 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,659,480 | | |
Lynn Beall
|
| | | | — | | | | | | 831,710 | | | | | | — | | | | | | — | | | | | | — | | | | | | 831,710 | | |
Named Executive Officer
|
| |
Severance
($) |
| |
Prorated Bonus
($) |
| ||||||
Michael Steib
|
| | | | 7,475,000 | | | | | | 1,047,945 | | |
Julie Heskett
|
| | | | 1,953,333 | | | | | | 352,110 | | |
Tom Cox
|
| | | | 2,476,667 | | | | | | 454,110 | | |
Alex Tolston
|
| | | | 1,900,000 | | | | | | 311,764 | | |
Named Executive Officer
|
| |
Company
RSU Awards ($) |
| |
Company
PSU Awards ($) |
| ||||||
Michael Steib
|
| | | | 7,628,929 | | | | | | 9,435,492 | | |
Julie Heskett
|
| | | | 1,747,053 | | | | | | 2,307,865 | | |
Tom Cox
|
| | | | 2,019,144 | | | | | | 2,560,667 | | |
Alex Tolston
|
| | | | 1,147,256 | | | | | | 851,796 | | |
David Lougee
|
| | | | — | | | | | | 3,659,480 | | |
Lynn Beall
|
| | | | — | | | | | | 831,710 | | |
8350 Broad Street, Suite 2000
Tysons, Virginia 22102
Attention: Chief Legal Officer and Secretary
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares Beneficially Held(2) |
| |
Percentage of
Shares Beneficially Owned* |
| ||||||
5% Stockholders | | | | | | | | | | | | | |
The Vanguard Group, Inc.(3)
|
| | | | 26,051,629 | | | | | | 16.2% | | |
BlackRock, Inc.(4)
|
| | | | 25,001,672 | | | | | | 15.5% | | |
Dimensional Fund Advisors LP(5)
|
| | | | 10,310,763 | | | | | | 6.4% | | |
Named Executive Officers and Directors | | | | | | | | | | | | | |
Michael Steib
|
| | | | 37,386 | | | | | | * | | |
Julie Heskett
|
| | | | 75,163 | | | | | | * | | |
Lynn Beall
|
| | | | 177,942 | | | | | | * | | |
Thomas Cox
|
| | | | 99,645 | | | | | | * | | |
Alex Tolston
|
| | | | 3,943 | | | | | | * | | |
Gina L. Bianchini
|
| | | | 55,546 | | | | | | * | | |
Catherine Dunleavy
|
| | | | 12,794 | | | | | | * | | |
Howard D. Elias
|
| | | | 30,652 | | | | | | * | | |
Stuart J. Epstein
|
| | | | 69,735 | | | | | | * | | |
Scott K. McCune
|
| | | | 112,628 | | | | | | * | | |
Henry W. McGee
|
| | | | 8,993 | | | | | | * | | |
Neal B. Shapiro
|
| | | | 54,549 | | | | | | * | | |
Denmark West
|
| | | | 12,794 | | | | | | * | | |
Melinda C. Witmer
|
| | | | 64,219 | | | | | | * | | |
All current directors and officers as a group
|
| | | | 638,045 | | | | | | * | | |
Attention: Secretary
8350 Broad Street, Suite 2000
Tysons, Virginia 22102
28 Liberty Street, 53rd Floor
New York, New York 10005
Banks and brokers, please call: (646) 560-3914
All others, please call toll-free: (800) 848-2998
Email: TGNA@dfking.com
| | |
Page
|
| |||
ARTICLE I.
DEFINITIONS
|
| ||||||
Section 1.1
Certain Specified Definitions
|
| | | | A-1 | | |
Section 1.2
Terms Defined Elsewhere
|
| | | | A-9 | | |
ARTICLE II.
THE TETON MERGER
|
| ||||||
Section 2.1
The Teton Merger
|
| | | | A-12 | | |
Section 2.2
Closing
|
| | | | A-12 | | |
Section 2.3
Teton Merger Effective Time
|
| | | | A-12 | | |
Section 2.4
Effects of the Teton Merger
|
| | | | A-12 | | |
Section 2.5
Organizational Documents of the Surviving Company
|
| | | | A-12 | | |
Section 2.6
Directors
|
| | | | A-13 | | |
Section 2.7
Officers
|
| | | | A-13 | | |
ARTICLE III.
CONVERSION OF SHARES; EXCHANGE OF CERTIFICATES
|
| ||||||
Section 3.1
Effect on Capital Stock
|
| | | | A-13 | | |
Section 3.2
Exchange of Certificates
|
| | | | A-14 | | |
Section 3.3
Treatment of Company Equity Awards
|
| | | | A-16 | | |
Section 3.4
Further Assurances
|
| | | | A-17 | | |
ARTICLE IV.
REPRESENTATIONS AND WARRANTIES OF THE COMPANY
|
| ||||||
Section 4.1
Organization
|
| | | | A-17 | | |
Section 4.2
Capital Stock and Indebtedness
|
| | | | A-19 | | |
Section 4.3
Corporate Authority Relative to this Agreement
|
| | | | A-20 | | |
Section 4.4
Consents and Approvals; No Violation
|
| | | | A-20 | | |
Section 4.5
Reports and Financial Statements
|
| | | | A-21 | | |
Section 4.6
Internal Controls and Procedures
|
| | | | A-21 | | |
Section 4.7
No Undisclosed Liabilities
|
| | | | A-22 | | |
Section 4.8
Compliance with Law; Permits
|
| | | | A-22 | | |
Section 4.9
Company Station Licenses
|
| | | | A-22 | | |
Section 4.10
Environmental Matters
|
| | | | A-23 | | |
Section 4.11
Employee Benefit Plans
|
| | | | A-24 | | |
Section 4.12
Absence of Certain Changes or Events
|
| | | | A-25 | | |
Section 4.13
Litigation
|
| | | | A-25 | | |
Section 4.14
Company Information
|
| | | | A-25 | | |
Section 4.15
Tax Matters
|
| | | | A-25 | | |
Section 4.16
Employment and Labor Matters
|
| | | | A-26 | | |
Section 4.17
Real Property
|
| | | | A-26 | | |
Section 4.18
Intellectual Property
|
| | | | A-27 | | |
| | |
Page
|
| |||
Section 4.19
Material Contracts
|
| | | | A-28 | | |
Section 4.20
MVPD Matters
|
| | | | A-29 | | |
Section 4.21
Finders or Brokers
|
| | | | A-30 | | |
Section 4.22
Opinion of the Company’s Financial Advisor
|
| | | | A-30 | | |
Section 4.23
State Takeover Statutes
|
| | | | A-30 | | |
Section 4.24
Related Party Transactions
|
| | | | A-30 | | |
Section 4.25
Certain Business Practices
|
| | | | A-30 | | |
Section 4.26
No Other Representations
|
| | | | A-30 | | |
ARTICLE V.
REPRESENTATIONS AND WARRANTIES OF PARENT AND TETON MERGER SUB
|
| ||||||
Section 5.1
Organization
|
| | | | A-31 | | |
Section 5.2
Corporate Authority Relative to this Agreement
|
| | | | A-31 | | |
Section 5.3
Consents and Approvals; No Violation
|
| | | | A-32 | | |
Section 5.4
Litigation
|
| | | | A-32 | | |
Section 5.5
Parent and Teton Merger Sub Information
|
| | | | A-32 | | |
Section 5.6
FCC Qualifications
|
| | | | A-32 | | |
Section 5.7
Finders or Brokers
|
| | | | A-33 | | |
Section 5.8
Solvency
|
| | | | A-33 | | |
Section 5.9
Teton Merger Sub
|
| | | | A-33 | | |
Section 5.10
Ownership of Shares of Company Common Stock
|
| | | | A-33 | | |
Section 5.11
No Vote of Parent Stockholders; Teton Merger Sub Required Vote
|
| | | | A-33 | | |
Section 5.12
Financing
|
| | | | A-33 | | |
Section 5.13
Investigation; No Other Representations
|
| | | | A-35 | | |
ARTICLE VI.
COVENANTS AND AGREEMENTS
|
| ||||||
Section 6.1
Conduct of Business
|
| | | | A-35 | | |
Section 6.2
Access
|
| | | | A-39 | | |
Section 6.3
No Solicitation
|
| | | | A-39 | | |
Section 6.4
Filings; Other Actions
|
| | | | A-42 | | |
Section 6.5
Employee Matters
|
| | | | A-43 | | |
Section 6.6
Regulatory Approvals; Efforts
|
| | | | A-44 | | |
Section 6.7
Takeover Statutes
|
| | | | A-47 | | |
Section 6.8
Public Announcements
|
| | | | A-47 | | |
Section 6.9
Indemnification and Insurance
|
| | | | A-48 | | |
Section 6.10
Section 16 Matters
|
| | | | A-49 | | |
Section 6.11
Transaction Litigation
|
| | | | A-49 | | |
Section 6.12
Obligations of Teton Merger Sub and Parent
|
| | | | A-50 | | |
Section 6.13
[Reserved]
|
| | | | A-50 | | |
Section 6.14
Stock Exchange Delisting; Deregistration
|
| | | | A-50 | | |
Section 6.15
Financing and Financing Cooperation
|
| | | | A-50 | | |
Section 6.16
Cooperation as to Certain Indebtedness
|
| | | | A-54 | | |
| | |
Page
|
| |||
ARTICLE VII.
CONDITIONS TO THE TETON MERGER
|
| ||||||
Section 7.1
Conditions to Each Party’s Obligation to Effect the Teton Merger
|
| | | | A-57 | | |
Section 7.2
Conditions to Obligation of Parent and Teton Merger Sub to Effect the Teton Merger
|
| | | | A-57 | | |
Section 7.3
Conditions to Obligation of the Company to Effect the Teton Merger
|
| | | | A-58 | | |
ARTICLE VIII.
TERMINATION
|
| ||||||
Section 8.1
Termination or Abandonment
|
| | | | A-58 | | |
Section 8.2
Effect of Termination
|
| | | | A-59 | | |
Section 8.3
Termination Fees
|
| | | | A-60 | | |
ARTICLE IX.
MISCELLANEOUS
|
| ||||||
Section 9.1
No Survival
|
| | | | A-62 | | |
Section 9.2
Expenses; Transfer Taxes
|
| | | | A-62 | | |
Section 9.3
Counterparts; Effectiveness
|
| | | | A-62 | | |
Section 9.4
Governing Law; Jurisdiction
|
| | | | A-63 | | |
Section 9.5
Specific Enforcement
|
| | | | A-63 | | |
Section 9.6
WAIVER OF JURY TRIAL
|
| | | | A-63 | | |
Section 9.7
Notices
|
| | | | A-64 | | |
Section 9.8
Assignment; Binding Effect
|
| | | | A-65 | | |
Section 9.9
Severability
|
| | | | A-65 | | |
Section 9.10
Entire Agreement
|
| | | | A-65 | | |
Section 9.11
Amendments; Waivers
|
| | | | A-65 | | |
Section 9.12
Headings
|
| | | | A-65 | | |
Section 9.13
No Third-Party Beneficiaries
|
| | | | A-65 | | |
Section 9.14
Debt Financing Provisions
|
| | | | A-66 | | |
Section 9.15
Interpretation
|
| | | | A-66 | | |
Section 9.16
Disclosure Schedule Matters
|
| | | | A-67 | | |
| | |
Section
|
|
Actions | | | Section 9.4(b) | |
Agreement | | | Preamble | |
Cancelled Shares | | | Section 3.1(a)(ii) | |
Change | | | Section 4.1(c) | |
Chosen Courts | | | Section 9.4(b) | |
Clearance Date | | | Section 6.4(a) | |
Closing | | | Section 2.2 | |
Closing Date | | | Section 2.2 | |
Company | | | Preamble | |
Company Acquisition Agreement | | | Section 6.3(e) | |
Company Adverse Recommendation Change | | | Section 6.3(e) | |
| | |
Section
|
|
Company Board | | | Recitals | |
Company Common Stock | | | Section 4.2(a) | |
Company Disclosure Schedule | | | Article IV | |
Company Employee | | | Section 6.5(a) | |
Company Indenture Officers’ Certificates | | | Section 6.16(a) | |
Company Internal Controls Disclosures | | | Section 4.6 | |
Company Material Adverse Effect | | | Section 4.1(c) | |
Company Material Contracts | | | Section 4.19(a) | |
Company Note Offers and Consent Solicitations | | | Section 6.16(a) | |
Company Organizational Documents | | | Section 4.1(b) | |
Company Phantom Share Unit Award | | | Section 3.3(b) | |
Company PSU Award | | | Section 3.3(a) | |
Company Recommendation | | | Section 4.3 | |
Company Redemption Notice | | | Section 6.16(b) | |
Company Redemption Officers’ Certificate | | | Section 6.16(b) | |
Company Registered Intellectual Property | | | Section 4.18(a) | |
Company Related Parties | | | Section 8.3(f)(i) | |
Company RSU Award | | | Section 3.3(a) | |
Company SEC Documents | | | Section 4.5(a) | |
Company Station License | | | Section 4.9(a) | |
Company Stations | | | Section 4.9(a) | |
Company Stockholder Approval | | | Section 4.3 | |
Company Stockholders’ Meeting | | | Section 6.4(b) | |
Company Supplemental Indenture | | | Section 6.16(a) | |
Consent Solicitations | | | Section 6.16(a) | |
Continuation Period | | | Section 6.5(a) | |
control | | | See definition of Affiliate | |
controlled by | | | See definition of Affiliate | |
Converted Shares | | | Section 3.1(a)(ii) | |
Copyrights | | | See definition of Intellectual Property | |
Covered Persons | | | Section 6.9(a) | |
D&O Insurance | | | Section 6.9(c) | |
days | | | Section 9.15 | |
Debt Commitment Letter | | | Section 5.12(a) | |
Debt Financing | | | Section 5.12(a) | |
Debt Financing Entities | | | See definition of Debt Financing Parties | |
Debt Financing Related Parties | | | Section 9.14 | |
Debt Offer Documents | | | Section 6.16(a) | |
Definitive Agreements | | | Section 6.15(a) | |
DGCL | | | Recitals | |
Disclosure Schedule | | | Section 9.16 | |
Dissenting Shares | | | Section 3.1(b)(i) | |
| | |
Section
|
|
Enforceability Exceptions | | | Section 4.3 | |
Enforcement Expenses | | | Section 8.3(d) | |
Environmental Laws | | | Section 4.10(a) | |
Excluded Information | | |
See definition of Required Information
|
|
Existing Credit Facilities Termination | | | Section 6.16(c) | |
extent | | | Section 9.15 | |
Financing Amount | | | Section 5.12(c) | |
GAAP | | | Section 4.5(b) | |
HSR Act | | | Section 4.4(a) | |
IRS | | | Section 4.11(a)(iv) | |
Laws | | | Section 4.8(a) | |
Marks | | | See definition of Intellectual Property | |
Merger Consideration | | | Section 3.1(a)(iii) | |
Multiemployer Plan | | | Section 4.11(e) | |
Offers to Purchase | | | Section 6.16(a) | |
Outside Date | | | Section 8.1(b) | |
Owned Real Property | | | Section 4.17(a) | |
Parent | | | Preamble | |
Parent Board | | | Recitals | |
Parent Disclosure Schedule | | | ArticleV | |
Parent Expenses | | | Section 8.3(e) | |
Parent Material Adverse Effect | | | Section 5.1(b) | |
Parent Related Parties | | | Section 8.3(f)(i) | |
participate | | | Section 6.11 | |
Patents | | | See definition of Intellectual Property | |
Paying Agent | | | Section 3.2(a) | |
Payment Fund | | | Section 3.2(b) | |
Payoff Amount | | | Section 6.16(c) | |
Post-Closing Plans | | | Section 6.5(c) | |
Prohibited Modifications | | | Section 6.15(b) | |
Proxy Statement | | | Section 4.14 | |
Qualified Plan | | | Section 4.11(c) | |
Qualifying Transaction | | | Section 8.3(a) | |
Redemption | | | Section 6.16(b) | |
Reimbursement Obligations | | | Section 6.16(d) | |
Renewal Application | | | Section 6.6(d) | |
Representatives | | | Section 5.13 | |
Sarbanes-Oxley Act | | | Section 4.5(a) | |
Specified Date | | | Section 4.2(a) | |
Surviving Company | | | Section 2.1 | |
Takeover Statute | | | Section 4.23 | |
Teton Certificate of Merger | | | Section 2.3 | |
Teton Merger | | | Recitals | |
| | |
Section
|
|
Teton Merger Effective Time | | | Section 2.3 | |
Teton Merger Sub | | | Preamble | |
to the extent | | | Section 9.15 | |
Trade Secrets | | | See definition of Intellectual Property | |
Transaction Approvals | | | Section 4.4(a) | |
Transaction Litigation | | | Section 6.11 | |
under common control with | | | See definition of Affiliate | |
545 E. John Carpenter Freeway
Suite 700
Irving, Texas 75062
Attention:
601 Lexington Avenue
New York, NY 10022
Attention:
Sarkis Jebejian, P.C.
Ravi Agarwal, P.C.
Email: armand.dellamonica@kirkland.com
sarkis.jebejian@kirkland.com
ravi.agarwal@kirkland.com
8350 Broad Street
Suite 2000
Tysons, Virginia 22102
Attention:
51 West 52nd Street
New York, New York 10019
Viktor Sapezhnikov, Esq.
VSapezhnikov@wlrk.com
TEGNA Inc.
8350 Broad Street, Suite 2000
Tysons, Virginia 22102
TEGNA Inc.
August 18, 2025
Page 2
TEGNA Inc.
August 18, 2025
Page 3
![[MISSING IMAGE: px_25trgnaincproxy01pg1-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0000039899/000110465925090837/px_25trgnaincproxy01pg1-4c.jpg)
![[MISSING IMAGE: px_25trgnaincproxy01pg2-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0000039899/000110465925090837/px_25trgnaincproxy01pg2-4c.jpg)