Acquisition of November 1 st 2002. 2 Table of Contents I.Overview of Pegasus II.Transaction Rationale III.Pegasus Valuation IV.Transaction Structure.

Slides:



Advertisements
Similar presentations
SAFE HARBOR Certain statements contained in this presentation regarding Rick's Cabaret future operating results or performance or business plans or prospects.
Advertisements

Abcabc Press Conference February 19 th 2004 Oslo Børs 1 Q4/Annual Results 2003.
Strategic investment criteria Olivier LEVYNE (November 7 th, 2008) Global Investment Banking.
Spin Off Contax Participações S/A November Main Objetive Uncover Contax’s hidden value to the benefit of all TNL shareholders.
Business Portfolio Adding Value to Investors Luiz Fernando Rolla CFO October, 2008.
0 41 Client base ABN AMRO Brazil * Inactive clients database went through full revision in Jan 03  Significant organic growth based on strong corporate.
1 Funding Plan & Management Plan Business Plan Preparation Funding Plan & Management Plan Frank Moyes Leeds School of Business University of Colorado.
SPE Investment Approach September 2013 CONFIDENTIAL DRAFT.
Corporate Presentation Corporate Presentation November, 2004.
1 Full Year Results Presentation Full Year Ended 30 June 2006 ASX Code: SAI Thinking Business SAI Global Limited ABN:
CORPORATE PRESENTATION August 2001 Wire & CableBrass MillsProfilesFlexible Packaging.
Merger of and November 24, Disclaimer Statements related to the prospects of the business, estimates for operating and financial results, and those.
Corporate Presentation Corporate Presentation August, 2004.
Half-Yearly Review 2011 Six months ended 31 December 2010 ®
INVESTMENT COMMITTEE REVIEW: Shine Group Divestiture Opportunity July 8, 2010 Draft - June 25, 2010.
PIPER JAFFRAY COMPANIES APRIL 13, CAUTION REGARDING FORWARD-LOOKING STATEMENTS Statements contained in this presentation that are not historical.
Presentation at the 9 th Annual Asia Pacific / GEM Conference Presentation at the 9 th Annual Asia Pacific / GEM Conference October 04, 2004 New York.
January/03 1 TELE NORTE LESTE PARTICIPAÇÕES S.A..
75 YEARS OF PROVIDING COMMUNICATIONS SOLUTIONS TO ALL FILIPINOS Philippine Long Distance Telephone Company Presentation to Investors and Analysts Financial.
Information to Baltika Shareholders in relation to the EGSM of July 7th 2005 Baltika Board of Directors.
Earnings Presentation 1Q09 Sao Paulo, 05 | 15 | 09.
0 Teleconference 1 st Quarter 2007 Results. 1 Disclaimer This document contains “forward-looking statements”. Forward-looking statements may be identified.
1 Synergies for success Golden Telecom and Comincom/Combellga Alexander Vinogradov, President and CEO, Golden Telecom December 5, 2003.
7 th Annual Latin America Conference September 13-14, 2004.
ASG Group Limited FINANCIAL RESULTS PRESENTATION - FY2006 Geoff LewisMD and CEO Dean LangenbachChief Financial Officer.
AM-0 June 3, 2002 América Móvil Consolidates its Presence in Brazil.
Business Valuations. Reasons for wanting to know about value:  Market transactions  Scorecards  Estate planning  Family transfers  ESOP  Litigation.
1 Investor Presentation UFG Conference February 4-6, 2004.
December/02 1 TELE NORTE LESTE PARTICIPAÇÕES S.A..
Clear Media Limited Annual Results 2001 Annual Results 2001.
0 DASA 2006 and 4Q06 Earnings. 1 Disclaimer This document contains “forward-looking statements”. Forward-looking statements may be identified by words.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
Investor Presentation November Forward Looking Statements This presentation may contain forward-looking statements which are subject to a number.
Firms make acquisitions to create value for shareholders Reasons often cited for making acquisitions – improve the performance of the company – consolidate.
RCMP Spring 2006 – Gaurav Ghoge SUNRISE SENIOR LIVING, Inc. April 27, 2006.
TELE NORTE LESTE PARTICIPAÇÕES S.A. Salomon Smith Barney Conference March, 2002.
Acquisition of Banco FIAT S.A. December 5 th, 2002.
GROUP EXECUTIVE COMMITTEE REVIEW: Divestiture of SPE’s Shareholdings in HBO Central Europe and HBO Latin America October 7, 2009.
HBO Divestiture Opportunity September 14, Confidential --p. 2 Executive Summary SPE is revisiting its global channels portfolio and seeking to.
HBO Divestiture Opportunity (DRAFT) September 11, 2009.
GENERAL EXECUTIVE COMMITTEE REVIEW: HBO Divestiture Opportunity October 7, 2009.
Net Interest Margin Provision for Loan Losses Banking Service Fees Administrative Expenses Extraordinary Result Others Statements of Income R$
Request for Approval Document: HBO Latin America Divestiture Opportunity February 2010.
Corporate Presentation Corporate Presentation June, 2004.
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Opportunity Overview January 2011.
INVESTMENT COMMITTEE REVIEW: HBO Latin America Divestiture Opportunity January 22, 2010 [DRAFT]
GRUPO GERDAU SEPTEMBER 7 th, 2001 New York Stock Exchange.
GENERAL EXECUTIVE COMMITTEE REVIEW: HBO Divestiture Opportunity October 7, 2009.
HBO Central Europe Divestiture Opportunity October 1, 2009.
DRAFT ETV India Investment Opportunity Update Presentation to the Group Executive Committee August 24 th, 2011 DRAFT August 19, 2011.
TELEMAR: CHALLENGES FOR 2002 UBS Warburg Brazil rd Annual CEO´s Roundtable Conference January 22, 2002.
Open > accesschoicesupportfreedomcommunity Scott Ford President and Chief Executive Officer 13th Annual Salomon Smith Barney Global Entertainment, Media.
September/02 1 TELE NORTE LESTE PARTICIPAÇÕES S.A.
The Professional’s Source for Turf Care First Quarter /29/04.
CHINA GAS HOLDINGS LIMITED FY2013 ANNUAL RESULTS BRIEFING June 26, 2013.
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Opportunity Overview December 2010.
2015 YEAR END RESULTS 17 March 2016 Arbuthnot Banking Group PLC.
Business Plan Preparation Frank Moyes Leeds College of Business University of Colorado Boulder, Colorado 1 Funding, Management, Competitive Advantage.
Investor Presentation 8 February 2007Copyright Ossur 1 JON SIGURDSSON – PRESIDENT & CEO OSSUR FULL YEAR REPORT 2006.
INVESTMENT COMMITTEE REVIEW: HBO Latin America Divestiture Opportunity January 22, 2010 [DRAFT]
ADVA AG Optical Networking 2000 Annual Shareholders’ Meeting Brian L. Protiva, Chief Strategy Officer Andreas G. Rutsch, Chief Financial Officer May 24,
1 BUSINESS COMBINATIONS. 2 A business combination is bringing together two or more Previously separate companies under Common control. Control over a.
Investments in Other Corporations
© 2015 Cengage Learning. All Rights Reserved.
Business Plan Preparation
Keystone Today 173 homes in 27 U.S. States and Canada
GSN Opportunity Overview December 2010
Ooredoo Group FY 2018 Fact Sheet (all data as of December 31, 2018)
Washburn center for children
Presentation transcript:

Acquisition of November 1 st 2002

2 Table of Contents I.Overview of Pegasus II.Transaction Rationale III.Pegasus Valuation IV.Transaction Structure

I. Overview of Pegasus

4 Overview of Pegasus Background Historical 4 Current Ownership Structure Pegasus is founded by Andrade Gutierrez The Company is granted by Anatel an SLE 1 license to provide corporate network services on a national and international basis Pegasus launches commercial operations as a “carriers' carrier”   Alcatel provides vendor financing Acquisition of VIS 2 and of 360km of fiber optic deployed by Talb 3 in São Paulo   Focus on the corporate client segment   Strategic investment by GP Investimentos, Opportunity, Banco do Brasil and Telemar Pegasus completes its long-distance backbone and activates its main metropolitan rings   Strategic investment by ABN Amro and increase in Banco do Brasil and Telemar’s ownership interest in Pegasus Pegasus continues to expand both its carrier’s carrier and corporate businesses   EBITDA positive in early % GP Investimentos ABN AMRO AG Telecom OpportunityOpportunity Banco do Brasil La Fonte TNLTNL 10.9% 6.7% 7.1% 11.7% 32.1% Source: Pegasus Telecom 1 Serviço limitado especializado 2 VIS - Versolato Informática e Soluções Ltda., a provider of broadband data transmission services via radio technology 3 Talb Participações S.A., one of Grupo GP Investimentos' portfolio companies 4 Does not include potential dilution from options granted to Pegasus management totaling 4.27%

5 Key Company Highlights Second largest fiber network in Brazil’s main business market - São Paulo (capital) Metropolitan fiber rings in Regions II and III (difficult to replicate) Long distance backbone connecting Brazil’s most important business markets Strategic investment in AIX, the largest network of ducts for fiber optic in the State of São Paulo Growing customer base of premium corporate clients Lean organization and experienced management team

6 Network Coverage and Capacity Pegasus network consists of fiber optic cable distributed through a 5,723 km long distance backbone and 872 km of urban rings covering 10 cities with 770 POPs Long Distance NetworkUrban Rings Source: Pegasus Telecom

7 Key Clients by Segment As of June 2002, Pegasus had a total of 32 carrier clients and 246 corporate and SME clients Source: Pegasus Telecom CarrierCorporate SME

8 Pegasus Financial Highlights Monthly Financial Performance Summary Financials

9 Overview of Brazilian Data Market Market Share by Total Data Revenues – 2001 Brazilian Data Market Revenues CAGR IDC = 23% Pyramid = 21% Source: IDC – Brazil Data Network Services, 2002 and Pyramid Research Note: 1. Excludes leased lines (wholesale) revenues and revenues associated with VAS (data centers, ASPs) Source: IDC – Brazil Data Network Services, 2002

II. Transaction Rationale

11 Transaction Rationale Unique Strategic Fit with Telemar Network is perfectly complementary to Telemar’s Full technological compatibility Integration of Pegasus with Telemar to be immediate Strategic Fit TMAR Pegasus TMAR + Pegasus (joint use) TMAR Concession Area Backbone: TMAR and Pegasus Pegasus’ network covers the very markets Telemar is seeking to enter

12 Transaction Rationale Consolidating Telemar’s Data Business   Consolidate Telemar data strategy   Important time-to-market effect for nationwide presence   Strategic and defensive move

13 Transaction Rationale Alternatives to Pegasus   Purchase other Asset   Build up of a new network   Continue to rent capacity

14 Transaction Rationale Expected Revenue Synergies from Combination with Telemar   Accelerate market share increase in Regions II and III   Increase penetration in Telemar´s key accounts   Enhance Telemar Revenue stream by upgrading network quality levels   Increase in revenues from other carriers

15 Transaction Rationale Expected Cost, Capex and Fiscal Synergies from Combination with Telemar   Decrease in maintenance cost   Reduction in SG&A expenses   CAPEX   Fiscal

III. Pegasus Valuation

17 Pegasus Valuation Overview of the Process   Valuation process 1. 1.Committee headed by BNDES 2. 2.Teams composed by TMAR’s Senior Management st Class Market Professionals

18 Pegasus Valuation Main Assumptions   Revenue Build-up   Costs / SG&A Build-up   CAPEX   WACC   Terminal Value

19 Final Valuation and Recommended Price Pegasus Equity Value: R$ 221,803,704 Debt: R$ 339,146,296 as of June 30, 2002 Acquisition price will be significantly below the valuation of Pegasus’ latest round of financing Implied Equity Value in R$ MM 1 Implied Equity Value in US$ MM % - 78% Note: Telemar currently has 24.4% of Pegasus. Total Telemar investment in Pegasus amount to R$100.5mm (US$51.5mm) 1. 1.Assuming net debt of R$ 339,146,296 for Pegasus as of June 30, Assuming exchange rate of R$1.97/US$ as of December 21, 2000 for last round of financing and exchange rate of R$3.82/US$ for current equity valuation (PTAX of Oct 29, 2002)

IV. Transaction Structure

21 Acquisition Proposal Structure Transaction Value Consideration Acquisition of % of Pegasus capital through Telemar Norte Leste (TMAR) Equity ValueR$ 221,803,704 SynergiesR$ 114,000,000 Tax CreditR$ 44,000,000 (upon materialization) Cash + debt assumption Terms R$ 50 million upon signing the contract and the balance in 90 days Other Contingencies and adjustments to be deducted from price Final Values to be calculated based on the transfer Balance Sheet Debt and Working Capital variation to be adjusted as per transfer Balance Sheet

22 Acquisition Proposal Approval Process Timing Transaction will be submitted to shareholders vote by Nov. 29 th, 2002 The Board of Directors of Telemar Norte Leste approved the terms of the transaction in Oct.30 th, 2002, and recommended that the acquisition is submitted to a vote at an extraordinary shareholders meeting Pending ANATEL and CADE approvals