Company: HOUS
Filing Date: 2025-12-02
Form Type: DEFM14A
Source: 0001628280-25-054793
Chunk: 263

Company: Anywhere Real Estate Inc.
Filing Date: 2025-12-02
Form: DEFM14A
Chunk 263
---
 debt” and “Other income, net” to align with Compass’ presentation.

Note 4. Adjustments to Unaudited Pro Forma Condensed Combined Balance Sheet

#### Purchase Accounting Adjustments
The adjustments included in the unaudited pro forma condensed combined balance sheet as of September 30, 2025, are detailed below:

The accounting for the merger is based on currently available information as of the date of this filing and is considered preliminary. The final accounting for the merger may differ materially from that presented in this unaudited pro forma condensed combined financial information. The estimated fair value of consideration is based on the closing Compass common stock price per share as of November 10, 2025.

Refer to the following table for the preliminary estimated fair value of consideration transferred to acquire Anywhere (in millions, except share count and per share data):

|                                                         |     | September 30, 2025 |         |             |
|:--------------------------------------------------------|:----|:-------------------|--------:|------------:|
| Anywhere shares outstanding(1)                          |     |                    |         | 112,023,820 |
| Exchange ratio - per share                              |     |                    |         |       1.436 |
| Compass shares issued                                   |     |                    |         | 160,866,206 |
| Compass stock price - per share(2)                      |     |                    |         |       $8.79 |
| Equity portion of consideration                         |     | $                  | 1,414.0 |             |
| Add: Pre-combination value of replaced equity awards(3) |     |                    |    43.7 |             |
| Add: Repayment of certain Anywhere debt(4)              |     |                    |   416.8 |             |
| Fair value of consideration transferred                 |     | $                  | 1,874.5 |             |

__________________

(1) Anywhere’s common stock outstanding plus vested Anywhere’s equity awards.

(2) Compass common stock price per share as of November 10, 2025.

(3) This reflects the fair value of unvested Anywhere PSUs at target, unvested Anywhere RSUs, unvested Anywhere DSUs and unvested Anywhere Option Awards that are expected to be replaced with similar Compass stock awards allocated to the pre-acquisition period.

(4) Reflects the balance of Anywhere’s revolving credit facility of $415.0 million and