INVESTMENT COMMITTEE REVIEW: Shine Group Divestiture Opportunity July 8, 2010 Draft - June 25, 2010.

Slides:



Advertisements
Similar presentations
Control vs. Minority Interests and Marketability Discounts for ESOPs Ohio Employee Ownership Center Akron/Fairlawn Hilton Fairlawn, Ohio April 16, 2004.
Advertisements

Equity Financing for High Growth
SPE Investment Approach September 2013 CONFIDENTIAL DRAFT.
Confidential Draft Embassy Row: Deal Structure November 2007 DRAFT AS OF:
DRAFT Epic Channel Launch Deal Overview July 2012.
Epic Channel Launch Deal Overview July 2012 DRAFT.
Confidential Draft Embassy Row Acquisition Update June 2008.
0 - Confidential - Project Rainbow - Update 29 October 2013.
Investment in Maa TV Presentation to Michael Lynton July 9 th, 2012.
Presentation to Michael Lynton July 9th, 2012 DRAFT July 3rd, 2012
Investment in Maa TV Presentation to Michael Lynton July 10 th, 2012.
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Opportunity Overview January 2011.
GSN / FUN Merger Additional Diligence Items March 23, 2009.
Confidential Draft Embassy Row: Deal Structure November 2007 DRAFT AS OF:
GSN-FUN Deal Overview January Executive Summary SPE and Liberty have reached a high-level agreement for a merger of GSN (owned 50/50 by SPE and.
CONFIDENTIAL SPE Monetization Opportunities April 2010 DRAFT.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 8, 2013.
CONFIDENTIAL Imageworks Opportunity March page 1 Potential Imageworks Sale Opportunity SPE has been approached by two parties interested in acquiring.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
Acquisition of Additional Stake in Game Show Network (GSN) Post IC and GEC Meeting Update DRAFT.
1 Potential Monetization Opportunities September 25, 2009.
Confidential Draft Embassy Row Acquisition Overview February 2008.
GSN-FUN Deal Overview January Executive Summary SPE and Liberty have reached a high-level agreement for a merger of GSN (owned 50/50 by SPE and.
TitleHBO Latin America Group Presenter (Division) Sony Pictures EntertainmentAttendees Dave Hendler, Andy Kaplan, John Calkins, Drew Shearer, Jim Underwood.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
GROUP EXECUTIVE COMMITTEE REVIEW: Divestiture of SPE’s Shareholdings in HBO Central Europe and HBO Latin America October 7, 2009.
DRAFT HBO Divestiture Opportunity September 23, 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.
Deal Update March 18, Executive Summary We believe Veronis Suhler Stevenson has a minimum sale price range of $ M – $185M yields an IRR.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 14, 2013.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
TitleHBO Latin America Group (HBO LAG) Presenter (Division) Sony Pictures EntertainmentAttendeesNot Applicable Sold asset/ Transferred business HBO Latin.
GENERAL EXECUTIVE COMMITTEE REVIEW: HBO Divestiture Opportunity October 7, 2009.
DRAFT HBO Divestiture Opportunity September 25, 2009.
DRAFT ETV India Investment Opportunity Update Presentation to the Group Executive Committee August 24 th, 2011 DRAFT August 19, 2011.
TitleDivestiture of SPE’s Remaining Shareholding in HBO Latin America Group Presenter (Division) Sony Pictures EntertainmentAttendeesNot Applicable Sold.
Request for Approval Document: HBO Latin America Divestiture Opportunity February 2010.
1 Potential Monetization Opportunities DRAFT – June 1, 2009.
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Opportunity Overview January 2011.
TitleAcquisition of Additional Shares in MSM India Investment Destination IndiaPresenter (Division) SPE AttendeesAndy Kaplan, Dave Hendler, Drew Shearer,
INVESTMENT COMMITTEE REVIEW: HBO Latin America Divestiture Opportunity January 22, 2010 [DRAFT]
India Investment Opportunity ETV Regional Channels July 18, 2011 Privileged Attorney-Client Communication.
GENERAL EXECUTIVE COMMITTEE REVIEW: HBO Divestiture Opportunity October 7, 2009.
HBO Divestiture Opportunity (DRAFT) September [8], 2009.
GSN-FUN Deal Overview March, Executive Summary SPE is recommending a sale of 15% of GSN (30% of our 50% interest) and an acquisition of a 35%
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Update February 15, 2011.
HBO Central Europe Divestiture Opportunity October 1, 2009.
Acquisition of Additional Stake in Game Show Network Update of Presentations to the IC & GEC March 23, 2011.
Interim Status Update [May 2, 2011] INDIA REGIONAL CHANNELS INVESTMENT OPPORTUNITY ETV & MAA TV 1.
1 1 Lean-M Proposed Shareholder Buy-Out July 16, 2010.
DRAFT ETV India Investment Opportunity Update Presentation to the Group Executive Committee August 24 th, 2011 DRAFT August 19, 2011.
India Investment Opportunity ETV Regional Channels July 27, 2011.
INVESTMENT COMMITTEE REVIEW: HBO Divestiture Opportunity October 1, 2009.
Confidential Draft Embassy Row Acquisition Overview February 2008.
Acquisition of Additional Stake in Game Show Network (GSN) Post IC and GEC Meeting Update DRAFT.
DRAFT ETV India Investment Opportunity Update Presentation to the Group Executive Committee August 24 th, 2011 DRAFT August 19, 2011.
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Opportunity Overview December 2010.
CONFIDENTIAL Music Publishing Overview July 2010.
INVESTMENT COMMITTEE REVIEW: HBO Divestiture Opportunity October 1, 2009.
Divestiture Opportunities May page 1 Domestic Divestiture Opportunities SPT holds two minority stakes that could generate cash and gains if sold.
INVESTMENT COMMITTEE REVIEW: HBO Divestiture Opportunity October 1, 2009.
INVESTMENT COMMITTEE REVIEW: HBO Latin America Divestiture Opportunity January 22, 2010 [DRAFT]
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
Investment in Maa TV Deal Update November 13, 2013.
Presentation to Michael Lynton July 9th, 2012 DRAFT June 29th, 2012
GSN Opportunity Overview December 2010
Music Publishing Overview May 2010
Presentation to Michael Lynton July 24th, 2012 DRAFT June 27th, 2012
Embassy Row Acquisition Overview
Presentation transcript:

INVESTMENT COMMITTEE REVIEW: Shine Group Divestiture Opportunity July 8, 2010 Draft - June 25, 2010

-- Confidential --p. 2 Proposed Matters to be Deliberated for Approval SPE is seeking approval to monetize its 20.6% stake in Shine Group, a global independent TV production and distribution company based in the UK –Initial investment of $7.2MM in FY06 for a 13% stake in Shine which included distribution rights for Shine’s wholly- owned formats –SPE has invested $45.4MM to-date and is budgeting $4MM in EBIT earnings from Shine in FY11 The proposed transaction is a result of an increasing overlap in SPE and Shine’s television production businesses and the lack of opportunity for SPE to take a more strategic controlling stake in Shine –SPE and Shine have become direct competitors over the last 5 years as Shine has expanded outside of the UK and into markets in which SPE has a local television production presence –Although the UK remains a high-priority market for SPE’s TV production business, we lack the opportunity to take a more strategic position beyond the current minority stake to fully leverage the investment for future growth –Due to Shine’s plans for ongoing acquisitions, SPE and Shine may continue to conflict over expansion plans, as SPE will either need to block Shine’s potential investments, provide consent to the acquisitions but exercise right to avoid dilution below 20% shareholding, or provide potentially significant expansion funding SPE has negotiated a total cash purchase price of $60MM at close plus 3% warrants for its 20.6% stake –SPE’s stake to be purchased by existing shareholders Elisabeth Murdoch and BSkyB –$60MM cash at close based on a ~$450MM enterprise valuation for Shine (~$300MM equity value), an implied multiple of ~10.4x CY09 EBITDA and ~1x CY09 Revenue –3% warrants provides potential additional upside, with strike price based on current valuation –Transaction will not require any regulatory approvals or filings to close SPE has reached agreement with Shine on material terms and is now seeking approval for the proposed transaction, with target closing by end of July

-- Confidential --p. 3 Background on Shine Group and Proposed Transaction Background on Shine Group Background on Transaction / Rationale Founded in 2001 by Elisabeth Murdoch, Shine Group is a global TV production and distribution company based in the UK Currently produces several hit formats for the UK and international markets including Master Chef and The Biggest Loser –SPE currently produces Master Chef in Germany under a licensing agreement with Shine Over the last five years, Shine has aggressively expanded its operations in the UK and internationally through acquisitions and local start-ups and plans to further expand over the next three years –UK: Kudos, Princess, Firefly acquisitions ( ); US: Reveille acquisition (2008); Nordic region: Metronome acquisition (2009); Australia: established JV with Endemol (2010) Key shareholders: Elisabeth Murdoch (53.4%), SPE (20.6%), BSkyB (12.8%) and management (13.2%) SPE initially invested in Shine to establish a production presence in the highly-strategic UK market Beginning with its acquisition of Reveille in 2008, Shine has expanded its operations beyond the UK and with SPE’s acquisition of 2waytraffic, we are now competing in many of the same markets Due to Shine’s plans for ongoing acquisitions, SPE and Shine may continue to conflict over expansion plans, as SPE will either need to block Shine’s potential investments, provide consent to the acquisitions but exercise right to avoid dilution below 20% shareholding, or provide potentially significant expansion funding Elisabeth Murdoch and BSkyB have provided an attractive offer to buy out SPE’s stake at our request SPE is evaluating potential strategic investment opportunities in the UK to pursue our original strategy of establishing a production presence in that market

-- Confidential --p. 4 Summary of Deal Structure and Material Terms SPE Sells its 20.6% Equity Interest in Shine $60MM cash payment at close (100% equity valuation of ~$300MM and enterprise valuation of ~$450MM) Existing Shine shareholders to purchase SPE’s shares –Elisabeth Murdoch to acquire an additional 8% interest in Shine from SPE and BSkyB will acquire 12% As part of the transaction, SPE will give up its Board seat and consent rights SPE Receives Warrants for 3% of the Shares of Shine Strike price based on the current $60MM valuation for SPE’s stake in Shine, warrant shares adjusted for previously consented-to option schemes Warrants are exercisable at any time after 5 years, or upon an Exit Event (Sale of the Company, liquidation, IPO, sale of all or substantially all of the shares in Shine) Warrants are transferable to a third party at any time after December 2011, subject to a Right of First Refusal by Shine –Transferee can exercise upon an Exit Event or after 5 years unless the transferee is a competitor of Shine or would jeopardize its status as an Independent Producer –If an Exit Event has not occurred by the fifth anniversary of the issuance of the warrants, then the strike price paid by the Transferee will be discounted by 30% Net proceeds (after subscription price) to SPE from exercise of the warrants capped at $30MM (cap does not apply to potential transferee) Warrants to contain basic minority protections against dilution –[SPE to retain a tag along right on a sale of all or substantially all of the shares of Shine – OPEN POINT WITH SHINE] –[Strike price to be adjusted for any share issuances at a price below fair market value – OPEN POINT WITH SHINE]

-- Confidential --p. 5 SPE expects to receive $60MM in cash proceeds in FY11 –Total NPV of consideration of $61MM including estimated $1MM NPV for the 3% warrants –Gain to be adjusted depending on the fair market value of Shine’s stock when the warrants are exercised SPE expects to recognize a gain of $8MM associated with the sale of the equity interest in FY11 Currently, SPE recognizes 20.6% of Shine’s Net Income as EBIT –After the sale, SPE will no longer recognize Shine’s Net Income as EBIT (FY11 Budget EBIT of $4MM) –Should we exercise the warrants and hold shares in Shine, SPE’s share of dividends, if any, will be treated as income Estimated Gain and EBIT Impact from Sale

-- Confidential --p. 6 Shine Enterprise Valuation Range As the top UK indie with a strong US presence and growing international expertise, Shine commands a premium multiple to its industry peers Trading Multiples Comparable Transactions (controlling interest) $438 (1) $260 $480 $350 Shine Group 100% Valuation Transaction basis: $450MM enterprise value $490 $340 Discounted Cash Flow $350 (1) $420MM including 20% control premium

-- Confidential --p. 7 Sale of Our Stake Will Provide an Attractive Return with Potential Upside from Warrants

-- Confidential --p. 8 Timing & Next Steps July 8: Deliberation of Investment Committee July 27: Deliberation of GEC Obtain CEO approval (e-kessai) for divestiture Finalize and sign definitive agreements Target closing by July 30, 2010

-- Confidential --p. 9 Appendix

-- Confidential --p. 10 Historical Equity Build as of 7/31/2010 (estimated)

-- Confidential --p. 11 Detail on Shareholding in Shine

-- Confidential --p. 12 Detailed P&L

-- Confidential --p. 13 Details on Valuation Range