GSN/FUN Update April 2010. page 1 Executive Summary A sale of SPE’s 35% stake in GSN to DirecTV or a third party could generate a significant gain –A.

Slides:



Advertisements
Similar presentations
Chapter Four Consolidated Financial Statements and Outside Ownership McGraw-Hill/Irwin Copyright © 2011 by The McGraw-Hill Companies, Inc. All rights reserved.
Advertisements

Copyright © 2013 by The McGraw-Hill Companies, Inc. All rights reserved. McGraw-Hill/Irwin Appendix D Investments in Other Corporations PowerPoint Authors:
Valuation Chapter 17: 6,9,11,13,15. Myths about valuation Since valuation models are quantitative, valuation is objective A well-researched and well-done.
Confidential Draft Embassy Row: Deal Structure November 2007 DRAFT AS OF:
CONFIDENTIAL SPE Monetization Opportunities April 2010.
SPE INTERNAL Liberty Media Analysis GSN-FUN Transaction January 2009.
0 - Confidential - Project Rainbow - Update 29 October 2013.
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.
©2002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber Investments and International Operations Chapter 16.
GSN-FUN Deal Overview January Executive Summary SPE is recommending a combination of GSN (50/50 held by SPE and Liberty) and Fun Technologies.
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.
Business Valuations. Reasons for wanting to know about value:  Market transactions  Scorecards  Estate planning  Family transfers  ESOP  Litigation.
CONFIDENTIAL SPE Monetization Opportunities April 2010 DRAFT.
GSN/FUN Update February 16, page 1 Executive Summary A sale of our 35% interest in GSN at a $780MM valuation would yield a gain of approximately.
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 SPE Monetization Opportunities April 2010 DRAFT.
GSN/FUN Update February 19, page 1 Executive Summary A sale of SPE’s 35% stake in GSN to DirecTV or a third party could generate a significant gain.
CONFIDENTIAL Imageworks Opportunity March page 1 Potential Imageworks Sale Opportunity SPE has been approached by two parties interested in acquiring.
Acquisition of Additional Stake in Game Show Network (GSN) Post IC and GEC Meeting Update DRAFT.
1 Potential Monetization Opportunities September 25, 2009.
SPE INTERNAL Liberty Media Analysis GSN-FUN Transaction January 2009.
SPE INTERNAL Overview of Liberty and DirecTV structures and ownership in GSN.
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.
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.
GENERAL EXECUTIVE COMMITTEE REVIEW: HBO Divestiture Opportunity October 7, 2009.
DRAFT HBO Divestiture Opportunity September 25, 2009.
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.
INVESTMENT COMMITTEE REVIEW: HBO Latin America Divestiture Opportunity January 22, 2010 [DRAFT]
WorldLink Update January World Link Deal Structure Considerations Headline Structure The “Pitch” to Toni The Implications for Sony Up to $18MM.
GSN-FUN Deal Overview March, 2009 GSN/FUN Deal Overview March 25, 2009.
GENERAL EXECUTIVE COMMITTEE REVIEW: HBO Divestiture Opportunity October 7, 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%
FUN Valuation Overview (Perpetual Growth Exit Method) February 2009.
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.
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.
Acquisition of Additional Stake in Game Show Network (GSN) Presentation to the Sony Corporation Board of Directors March 24, 2011 DRAFT.
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.
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.
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.
©CourseCollege.com 1 19 Investments Learning Objectives 1.Account for Trading Investments 2.Account for Debt Investments 3.Account for Stock Investments.
GSN-FUN Deal Overview March, 2009 Various Slides Used internally Within Sony for Review of April 2009 Transaction.
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Opportunity Overview January 2011.
Executive Summary SPE is recommending a sale of 15% of GSN (30% of our 50% interest) and an acquisition of a 35% interest in FUN Technologies (currently.
SPE Monetization Opportunities
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:

GSN/FUN Update April 2010

page 1 Executive Summary A sale of SPE’s 35% stake in GSN to DirecTV or a third party could generate a significant gain –A $780MM valuation, in-line with the prior transaction, would yield cash of $273MM and a gain of $194M However, there is currently no forcing function for a sale –Buy/sell not in place until December 2011; “put” not in place unless DirecTV is sold to a third party –DTV has a right of first refusal on a sale Preliminary discussions implied DirecTV is in a “wait-and-see” mode

page 2 Summary of Prior Transaction $600MM$180MMAssumed Transaction Price % Sold / Bought 15%35% Cash to (from) SPE$90MM($63MM) Resulting SPE Stake35% GSNFUN Valuation in February 2009 Transaction Basis Remaining GSN Basis Total GSN/FUN Carrying Value FUN Purchase $13.8MM $63MM $76.8MM 1/31/20103/31/20113/31/ $69.9MM -- $78.6MM (1) $780MM N/A $27MM 35% Combined $780MMAssumed Transaction Price SPE Stake 35% Value of SPE Share$273MM Basis (1) $78.6MM 3/31/2011 Gain if sold for $780MM Gain$194.4MM (1)Includes dividends of $0.5M from Feb-Mar 2010 and $17.5M in FY11 and equity income of $3.1M from Feb-Mar 2010 and $23.6M in FY11.

Combined GSN/FUN Earnings Are Roughly In-Line With Expectations Since the last transaction, underperformance by FUN has been offset by over performance by GSN (1)Provided by GSN Management September 2008; earnings are pro forma as if DirecTV was paying $0.075/sub in all years, CY08 excludes $5.6MM Comcast Reserve Reversal and CY09 excludes a one-time DTV catch-up payment of $13.8MM. (2)CY2009 per Management budget; CY2010-CY2012 per SPE haircut to forecast

Valuation Considerations at Time of Last Transaction (April 2009) DCF at 11% after-tax discount rate Deal was below DCF by: DCF $645MM (7%) Public Comparables 7.3X 16.4X 125% EBITDA (1) Multiple for Comps (2) : Deal was above Comps by: EBITDA (1) Multiple for $600MM: (1)EBITDA multiples are after programming amortization. (2)Comparables included Scripps and Discovery. (3)Median of selected media M&A transactions from 2006 through January 2009 adjusted downward to account for declines in public markets through April (4)Based on FUN 2009 EBITDA forecast at time of deal, which was $13.2MM. (5)Revenue multiples on comparable transactions were decreased by 35% to account for declines in public markets through April Each business was valued independently DCF values and comparable transaction multiples were generally in-line with actual transaction values However, transaction values were at significant premiums to public markets, which were depressed at the time GSN Valued at $600MM FUN Valued at $180MM M&A Transactions 15.0X 12.2X (19%) Trailing EBIT Multiple on Comps (3) : Deal was below Comps by: Trailing EBIT Multiple for $600MM: ForwardTrailing 6.8X 12.2X 79% DCF at 15% after-tax discount rate Deal was below DCF by: DCF $198MM (9%) Public Comparables 8.4X 13.6X 62% Forward EBITDA Multiple for Comps: Deal was above Comps by: Forward EBITDA (4) Multiple for $180MM: M&A Transactions 3.1X 3.2X 4% Trailing Revenue Multiple on Comps (5) : Deal was above Comps by: Trailing Revenue Multiple for $180MM:

Valuation Considerations Today 8.1X 11.7X 45% EV/EBITDA Multiple for Comps (1) Implied Premium GSN/FUN $780MM Value (2) (1)For Scripps and Discovery, multiples represent 12 months ending CY2009 and CY2010. EBITDA is after programming amortization. (2)Multiple based on CY2009 EBITDA of $50.4MM and CY2010 EBITDA of $66.4MM. 13.9X 15.5X 12% EV/EBITDA Travel Channel / Scripps Implied Premium GSN/FUN $780MM Value Public Comps Comparable Transactions Going forward, GSN/FUN is likely to be valued as a single business and compared to comparable cable networks A combined $780MM valuation remains in-line with values implied by recent M&A transactions and is now more in-line with public comparables –45% - 49% premium to public multiples is a healthy but feasible control premium ForwardTrailing 10.4X 15.5X 49% Trailing

6 In November 2009, Liberty Split-Off a Subset of Assets Including GSN Liberty Capital Liberty Interactive Backcountry.com (81%) Bodybuilding.com (83%) Borba (25%) BUYSEASONS (100%) Expedia (24%) GSI Commerce (19.7%) HSN (30%) IAC / InteractiveCorp (30%) Interval Leisure Group (30%) Provide Commerce (100%) QVC (100%) Ticketmaster (30%) Tree.com (Lending Tree) (30%) Atlanta National Baseball Club (100%) Current Group (8%) Embarq Corporation (3%) Hallmark Entertainment Invest. (11%) Jingle Networks (9%) Kroenke Arena Company (6.5%) Leisure Arts (100%) LodgeNet Entertainment (9%) MacNeil / Lehrer Productions (67%) Motorola (3%) Overture Films (100%) Priceline.com (1%) Sprint Nextel Corporation (3%) Starz Media (100%) Time Warner (3%) TruePosition (100%) Viacom (1%) WFRV / WJMN Television (100%) “LINTA”, “LINTB”“LCAPA”, “LCAPB” Liberty Entertainment DirecTV (52%) FUN Technologies (100%) GSN (50%) Liberty Sports Holdings (100%) Starz Entertainment (100%) Wildblue Communications (37%) PicksPal, Inc (73%) “LMDIA”, “LMDIB” Liberty Entertainment Inc. DirecTV Group (54%) GSN/FUN Technologies (65%) Liberty Sports Holdings (100%) “LEI” Liberty Media Corp Tracking Stocks Assets Transferred to Liberty Entertainment Inc. (Split-off Entity)

7 LEI Was Subsequently Merged into DirecTV, Which Now Owns 65% of GSN / FUN DirecTV Group (54%) FUN Technologies (100%) GSN (50%) Liberty Sports Holdings (100%) “LEI” Stockholders DirecTV Group (46%) DirecTV Group Stockholders (excluding LEI) OLD NEW DIRECTV “Holding” (Ticker: DTV) DirecTV Group (100%) GSN/FUN Technologies (65%) Liberty Sports Holdings (100%) 7 Key Management NameTitle Michael White President & CEO Eric Shanks GSN Board Member Executive Vice President of Entertainment and Head of DIRECTV Entertainment of DirecTV Group, Inc. Derek Chang GSN Board Member Executive Vice President of Content Strategy and Development of DirecTV Group Inc. Ownership EquityVoting Institutional / Mutual Fund Holders 54.0%42.0% John Malone 0.2%23.8% Other Holders (Incl. Insiders & 5% Holders) 45.8%34.2% Total100.0% Former LEI55.0%66.0% Former DirecTV45.0%34.0% Total100.0%