Acquisition of Additional Stake in Game Show Network Update of Presentations to the IC & GEC March 23, 2011.

Slides:



Advertisements
Similar presentations
Reporting and Analyzing Intercorporate Investments
Advertisements

Stock Ownership Less Than 100%
SPE Investment Approach September 2013 CONFIDENTIAL DRAFT.
15 Investments and Fair Value Accounting
Investments and Fair Value Accounting 13.
Acquisition of Additional Stake in Game Show Network (GSN) Presentation to the Sony Corporation Board of Directors March 23, 2011 DRAFT.
Consolidated Financial Statements and Outside Ownership
Investment in Maa TV Presentation to Michael Lynton July 9 th, 2012.
INVESTMENT COMMITTEE REVIEW: Shine Group Divestiture Opportunity July 8, 2010 Draft - June 25, 2010.
Presentation to Michael Lynton July 9th, 2012 DRAFT July 3rd, 2012
GSN-FUN Deal Overview January Executive Summary SPE is recommending a combination of GSN (50/50 held by SPE and Liberty) and Fun Technologies.
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Opportunity Overview January 2011.
GSN / FUN Merger Additional Diligence Items March 23, 2009.
GSN-FUN Deal Overview January Executive Summary SPE is recommending a combination of GSN (50/50 held by SPE and Liberty) and Fun Technologies.
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.
WorldLink Diligence Update December 2, Executive Summary WorldLink is a leading independent representation firm specializing in the direct response.
GSN-FUN Deal Overview January Executive Summary SPE is recommending a sale of 15% GSN (30% of our 50% interest), followed by a merger between.
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.
Acquisition of Additional Stake in Game Show Network Presentation to the GEC March 9, 2011.
GSN-FUN Deal Overview January Executive Summary SPE is recommending a sale of 15% of its 50% interest in GSN, followed by a merger between GSN.
Acquisition of Additional Stake in Game Show Network (GSN) Presentation to the Sony Corporation Board of Directors March 23, 2011 DRAFT.
GSN/FUN Key Deal Information March Table of Contents.
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.
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.
GSN Investment Committee Presentation March 4, 2011 DRAFT.
HBO Latin America Divestiture November Confidential --p. 2 Executive Summary In March 2010, SPE completed the sale of 21.2% of HBO Latin America.
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.
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,
Game Show Network Presentation to the Investment Committee March 4, 2011.
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.
GSN Investment Committee Presentation March 4, 2011 DRAFT.
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.
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.
DRAFT ETV India Investment Opportunity Update Presentation to the Group Executive Committee August 24 th, 2011 DRAFT August 19, 2011.
Acquisition of Additional Stake in Game Show Network (GSN) Presentation to the Sony Corporation Board of Directors March 24, 2011 DRAFT.
India Investment Opportunity ETV Regional Channels July 27, 2011.
INVESTMENT COMMITTEE REVIEW: HBO Divestiture Opportunity October 1, 2009.
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.
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.
SPE INTERNAL FUN FINANCIAL UPDATE July 23, Executive Summary FUN provided an updated forecast 2008 – 2010 –No Free Games ($2.2MM, $6.3MM, $9.4MM.
INVESTMENT COMMITTEE REVIEW: HBO Divestiture Opportunity October 1, 2009.
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Opportunity Overview January 2011.
INVESTMENT COMMITTEE REVIEW: HBO Latin America Divestiture Opportunity January 22, 2010 [DRAFT]
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
DRAFT Acquisition of Additional Stake in Game Show Network (GSN) Presentation to the Sony Corporation Board of Directors March 23, 2011.
Presentation to Michael Lynton July 9th, 2012 DRAFT June 29th, 2012
GSN Opportunity Overview December 2010
Presentation to Michael Lynton July 24th, 2012 DRAFT June 27th, 2012
Presentation transcript:

Acquisition of Additional Stake in Game Show Network Update of Presentations to the IC & GEC March 23, 2011

page 1 Executive Summary Game Show Network (GSN) operates a U.S. cable network focused on game show content, and a digital business including online games and an online ad network SPE owns 35% of GSN and shares management control 50/50 with DIRECTV (65% owner) SPE seeks approval for the following transaction; long-form documentation still under negotiation with DIRECTV –Acquire an additional 5% of GSN for $60MM –Acquire management control of GSN –Grant DIRECTV a put on an additional 18% of GSN (and delegate selection of put payment methods to the Sony Corp CFO) –Receive a call option from DIRECTV on the additional 18% of GSN if DIRECTV does not trigger its put Deal would allow SPE to consolidate GSN in the near-term while delaying the majority of the cash payment to future years Acquiring management control of GSN would create strategic and financial value for SPE –Strengthens SPE’s presence in U.S. cable networks –Enables SPE and GSN to further exploit and mutually benefit from SPE’s light entertainment assets –Acquiring management control of GSN allows SPE to consolidate, and is expected to increase EBIT (by up to $38MM per year by FYE14) and cash in future years –SPE would recognize a step-up gain at close of approximately $330MM SPE believes now is the right time to capitalize on DIRECTV’s willingness to cede management control and expand on SPE’s growing base of U.S. cable assets

page 2 GSN Financial History and Forecast Since 2007 the business has grown significantly and is now highly profitable Values in $MM 44% CAGR 18% CAGR NOTES: 2005 – 2007 and 2010 figures are unaudited actuals; 2008 – 2009 figures are audited actuals; 2011 figures are GSN budget; 2012 – 2013 figures are management forecasts The figures include the contribution from FUN Technologies acquired by GSN in April 2009, as well as Shizmoo and Mesmo acquired in April 2010 Calendar Year Figures represent 100% of GSN’s Revenue and EBIT

page 3 Summary of Proposed Deal Structure Deal would allow SPE to consolidate GSN in the near-term while delaying the majority of the cash payment to future years For $60MM ($(9)MM net cash impact), SPE would acquire an additional 5% of GSN at a valuation of $1.2BN (bringing SPE’s ownership to 40%) and acquire management control of GSN DIRECTV would be issued a put for an additional 18% of GSN at an equity valuation of 13x prior calendar year OIBDA (1), capped at $288MM and with a floor of $234MM –Three annual trigger windows beginning April 1 of 2012 (FYE13), 2013 (FYE14) and 2014 (FYE15) (2) –Once the put is triggered, certain competition filings and clearances may be required in the U.S. and other jurisdictions, as well as other consents prior to closing of put –SPE would have the flexibility to pay the first half of the put price in the year it is triggered and the second half one year later, with a 10% return to DIRECTV on the second payment only SPE would be granted a call for the additional 18% of GSN at a valuation of 13x prior calendar year OIBDA with a floor of $234MM –Trigger window would begin immediately upon expiration of DIRECTV’s last trigger window for the put –Exercise of the call would be subject to appropriate Sony approvals at the time of exercise A buy / sell provision will apply to SPE’s and DIRECTV’s interests in GSN but cannot be triggered until April 2015 (FYE16) –The currently existing buy/sell mechanism would be replaced –Receiving party must elect to either purchase all of the initiating member’s ownership interest in GSN or sell all of the receiving party’s interest in GSN to initiating party (cannot be unilaterally forced to buy) (1)EBITDA before executive compensation and earn-outs (2)If GSN’s financial statements for the previous calendar year are not available by April 1, exercise period will commence on the day when financial statements are delivered to DIRECTV

GSN Valuation Summary page 4 NOTES: CY2010 Adj. EBITDA = $84.304MM CY2011 Adj. EBITDA = $98.204MM Houlihan Lokey Enterprise Value equals Equity Value less cash of $51MM, plus $0 debt, plus a $40MM valuation adjustment to account for LTIC in excess of normalized levels (which excess was excluded from HL’s comparables and DCF analysis) 5% transaction Equity Value adjusted to Enterprise Value by subtracting $51MM of cash and adding $0 debt 20% put Equity Value adjusted to Enterprise Value by subtracting $57MM of cash and adding $0 debt (1)Calculated from DCF analysis, adjusted EBITDA multiples and transaction multiples (2)Assumes DIRECTV triggers the put in April 2012 Initial 5% purchase based on an Equity Value of $1.2BN with an implied Enterprise Value / CY10 Adj. EBITDA multiple of 13.6X If exercised in April 2012, 18% put would imply an Equity Valuation of $1.342BN and implied Enterprise Value / CY2011 Adj. EBITDA multiple would be 13.1X (2) Step-up gain of approximately $330MM on the 35% of GSN that SPE already owns would imply an Equity Valuation of $1.2BN (book value of SPE’s existing 35% is projected to be $87MM)

page 5 Financial Impact: Estimate of Increased EBIT Acquiring management control would allow SPE to consolidate GSN and is expected to increase SPE’s EBIT by $10MM-$40MM per year once initial purchase price amortization (PPA) levels taper off in FYE13 (1) The valuation of intangible assets and related amortization will be undertaken by a valuation expert. The amounts presented are management's estimates and final amounts may vary by more than 10%.

page 6 Financial Impact: Estimate of Cash Impact IRR (1) Pay put in one payment: –Pre-tax IRR of 18% –Post-tax IRR of 13% Pay put in two tranches: –Pre-tax IRR of 20% –Post-tax IRR of 15% Payback Period (1) If 18% put is not triggered, deal has an expected payback of less than 2 years If 18% put is triggered, deal has an expected payback of 10 years Impact on cash if DIRECTV triggers put in April 2012 (1) Exit valuation based on Houlihan Lokey report; assumes 18% put is triggered by DIRECTV in April 2012

page 7 Financial Impact: Potential Put Dates and Payment Plans Notes: (1)IRR calculation assumes exit value occurs at later of 12/31/2013 (the Houlihan Lokey terminal value date) or date of the final put payment Payback on put specifically in all scenarios is approximately years, which is in addition to just under 2 year payback on the initial 5% purchase April 2012 put based on 13x CY2011 OIBDA of $103.2MM = $1.342BN valuation (SPE 18% put payment = $241MM) April 2013 put based on 13x CY2012 OIBDA of $121.6MM = $1.581BN valuation (SPE 18% put payment = $285MM) April 2014 put based on 13x CY2013 OIBDA of $145.5MM = $1.891BN but capped at $1.6BN (SPE 18% put payment = $288MM)

page 8 Appendix

page 9 GSN Income Statement CY2005A – CY2013F Values in $000s

page 10 GSN Balance Sheet at December 31, 2010 Values in $000s

page 11 Financial Impact: Cash Flow Based on Single Put Payment (Option A) (1) If SPE pays the entire 18% put at one time would require a $241MM cash outflow in FYE 2013 Buy-up would increase SPE’s share of distributable cash to $26MM in FYE12, $53MM in FYE13 and $80MM in FYE14 under GSN’s estimated dividend policy Note, SPE’s share of GSN’s distributable cash will be lower if GSN pays out a greater portion of cash in dividends as SPE consolidates 100% of any cash that remains on GSN’s balance sheet (1) Assumes DIRECTV triggers the put in April 2012 (2) Estimates based on GSN projections (3)FYE11 represents an estimated $51MM of cash on GSN's balance sheet that SPE would consolidate (4)Of the $50MM dividend projected for FYE12, the first $30MM would be allocated at the pre deal ownership proportion of 65% to DIRECTV and 35% to SPE, as per the final deal terms

page 12 Financial Impact: Cash Flow Based on Split Put Payment (Option B) (1) If SPE pays the 18% put in two tranches would require a cash outflow of $121MM in FYE 2013 and $133MM in FYE 2014 Buy-up would increase SPE’s share of distributable cash to $26MM in FYE12, $53MM in FYE13 and $80MM in FYE14 under GSN’s estimated dividend policy Note, SPE’s share of GSN’s distributable cash will be lower if GSN pays out a greater portion of cash in dividends as SPE consolidates 100% of any cash that remains on GSN’s balance sheet (1) Assumes DIRECTV triggers the put in April 2012 (2) Estimates based on GSN projections (3)FYE11 represents an estimated $51MM of cash on GSN's balance sheet that SPE would consolidate (4)Of the $50MM dividend projected for FYE12, the first $30MM would be allocated at the pre deal ownership proportion of 65% to DIRECTV and 35% to SPE, as per the final deal terms (5)Assumes $121m paid on April 30, 2012 and $121m plus 10% paid one year later ($133m)