INVESTMENT COMMITTEE REVIEW: HBO Latin America Divestiture Opportunity January 22, 2010 [DRAFT]

Slides:



Advertisements
Similar presentations
Reporting and Analyzing Intercorporate Investments
Advertisements

SPE Investment Approach September 2013 CONFIDENTIAL DRAFT.
Epic Channel Launch Deal Overview July 2012 DRAFT.
Consolidated Financial Statements and Outside Ownership
CONFIDENTIAL SPE Monetization Opportunities April 2010.
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.
CONFIDENTIAL SPE Monetization Opportunities April 2010 DRAFT.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 8, 2013.
CONFIDENTIAL SPE Monetization Opportunities April 2010 DRAFT.
The Application Of Fundamental Valuation Principles To Property/Casualty Insurance Companies Derek A. Jones, FCAS Joy A. Schwartzman, FCAS.
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.
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 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.
CONFIDENTIAL Music Publishing Overview May page 1 Executive Summary SPE has been asked by Nick Oneda to identify non-strategic asset divestitures.
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.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 14, 2013.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
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.
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]
CONFIDENTIAL Music Publishing Overview August 2010.
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.
Date of the Meeting: October 7, 2009 Approximate time required: minutes Presenter: John Calkins Attendants: Contact Person: Jim Underwood Department: Business.
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.
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.
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.
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Opportunity Overview January 2011.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
Investments in Other Corporations
SPE Monetization Opportunities
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
Presentation transcript:

INVESTMENT COMMITTEE REVIEW: HBO Latin America Divestiture Opportunity January 22, 2010 [DRAFT]

-- Confidential --p. 2 Background In October, SPE provided the Investment Committee with a preliminary review of a potential sale of all or a portion of our 29.4% interest in HBO Latin America Group (LAG) to Time Warner Entertainment (TWE) The proposed transaction was the result of SPE revisiting its global channels portfolio with the goal of rebalancing the mix towards channels that are majority owned and operated As negotiations were preliminary at the time of our last review, SPE proposed the following next steps –Secure approval to delegate the decision for a potential transaction to the CFO, subject to certain conditions –Determine if regulatory reviews would be required –Finalize negotiations with TWE on key terms and present to the Investment Committee –Seek final approvals and close Delegation to the CFO was granted by the GEC on October 7, 2009, subject to two conditions –The transaction being made at a 100% valuation of not less than $680MM –Selling SPE’s entire stake or, if SPE decides to hold a 10% interest, retaining a board seat SPE has reached agreement with TWE on material terms and is now seeking approval for the proposed transaction Based on the proposed structure, SPE legal has determined that a non-suspensory competition filing is required in Brazil

-- Confidential --p. 3 Proposed Matters to be Deliberated for CFO Approval SPE is seeking approval to complete the sale of 21.2% of HBO LAG and certain voting rights to TWE and enter into a put agreement for the 8.2% of HBO LAG retained by SPE after this transaction –SPE believes TWE’s desire to consolidate HBO LAG makes this the right time to monetize –SPE distribution and content license relationships will continue to be protected contractually –While SPE holds the 8.2% equity stake, it will retain a board seat to provide ongoing visibility into a key region Transaction effectively meets the conditions set forth under the delegation of approval to the CFO granted by the GEC –Transaction will be made at a 100% valuation of $950MM, exceeding the $680MM valuation floor –SPE will retain a board seat in conjunction with the 8.2% equity stake of HBO LAG being retained Pending approval by the CFO, the sale of 21.2% of HBO LAG is targeted to close by mid March Sale of certain SPE voting rights is expected to close after the competition filing in Brazil is approved, which is expected by early FYE 11

-- Confidential --p. 4 Background HBO LAG and Proposed Transaction Background on HBO LAG Background on Transaction / Rationale Programs, operates, and distributes HBO and Cinemax channels across Latin & South America Owned by TWE (58.8%), SPE (29.4%) and Ole Communications (11.8%) Has a significant operational and financial relationship with SPE –HBO LAG distributes and provides services for SPE channels in the region (SET / AXN / Animax) –SPE licenses $40-50MM of content annually to HBO LAG –SPE provides ad sales for HBO and Cinemax channels in Brazil TWE has been actively seeking opportunities to increase its ownership in HBO global channels with the goal of full consolidation –Purchased SPE and Universal’s stake in HBO Asia in CY08 –Acquired Disney’s 29.4% stake in HBO LAG in CY08 –Signed definitive documents to acquire SPE’s and Disney’s share in HBO CE (expected to close Q4 FYE10) TWE’s strong desire to consolidate allows SPE to: –Immediately monetize a significant portion of our HBO LAG stake at an attractive valuation (above the valuation range identified by our advisor) –Retain a stake for continued visibility into the region and an opportunity to benefit from any further increases in valuation

-- Confidential --p. 5 Summary of Deal Structure and Material Terms SPE Sells 21.2% Equity Interest TWE will acquire a 21.2% interest in HBO LAG from SPE for $201.4MM (100% valuation of $950MM) SPE will retain 8.2% equity interest and board seat with minority protections TWE will bear regulatory risk on the acquisition of the 21.2% equity interest If TWE acquires Ole Communications’ equity stake in the next year at a 100% valuation greater than $950MM, SPE’s sale price will be adjusted to reflect the higher valuation SPE Receives a Put on its Remaining Equity Stake SPE will receive a put option on its remaining 8.2% equity stake Put will be valued at $62.3MM (8.2% x $950MM - $15.6MM), escalating 5% per year for 5 years After 5 years, put is valued at 6.6% of Fair Market Value (2) If SPE exercises the put, SPE’s distribution agreement will be extended 5 years from exercise of the put with a further 5 year extension at SPE’s option (1)SPE to retain voting rights relating to distribution of its basic channels and other standard minority protections (2)6.6% is equivalent to SPE’s 8.2% remaining equity interest less the 1.6% that was implicitly paid for SPE’s voting rights ($15.6MM / $950MM) SPE Sells Certain Voting Rights TWE will commit to acquire certain voting rights (including hiring/firing CEO and budgetary approvals) for $15.6MM (1) Purchase of the voting rights will close once competition filing in Brazil is approved

-- Confidential --p. 6 SPE expects to receive $201MM in proceeds in FYE 10 SPE’s preliminary view is that an estimated gain of $172MM associated with the sale of the equity interest will be recognized in FYE 10 FYE 10 gain will depend on final accounting treatment of the sale of SPE voting rights –A portion of the $172MM gain from the sale of the 21.2% equity interest could be deferred until TWE completes their purchase of certain SPE voting rights, although SPE believes this is unlikely Proceeds will create a US book tax of approximately 40%, but based on forecasts there is no expected current US cash tax cost due to larger Sony US tax group losses, loss carryforwards, and tax credits –The small portion of the gain attributable to the partial sale of a Venezuelan entity, HBO Ole Producciones, will be subject to a cash tax of 34% Estimated Cash and Gain

-- Confidential --p. 7 Currently, SPE recognizes 29.4% of HBO LAG’s Net Income as EBIT After the sale of the 21.2% stake, SPE would no longer recognize a portion of HBO LAG’s Net Income as EBIT; however, SPE’s share of dividends based on its retained 8.2% interest may be treated as income Estimates provided below are independent of gains to be recognized on sale of SPE’s 21.2% equity interest, voting rights, or put on remaining 8.2% equity stake Ongoing EBIT Impact from Sale

-- Confidential --p. 8 $950MM Transaction Value Exceeds Outside Advisor’s Valuation Market Multiples Comparable Transactions (controlling interest) Comparable Transactions (minority interest) Discounted Cash Flow $783 $615 $841 $683 $831 $693 $888 $699 SPE engaged an outside advisor (Houlihan Lokey) to perform an independent valuation of HBO LAG as of October 31, 2009 Houlihan Lokey estimated the 100% value on a non-marketable, minority interest basis to range from $615MM to $888MM (see below) HBO LAG 100% Valuation (non-marketable minority interest) * * Source: Houlihan Lokey, 2009 $950MM transaction value

-- Confidential --p. 9 Sale of Our Stake Will Provide an Attractive Return

-- Confidential --p. 10 Potential Risks & Mitigations Risks Operational HBO distributes SPE channels in region HBO licenses $40-50MM of content from SPE annually SPE provides ad sales for HBO channels in Brazil Approvals Overall deal requires TWE and Ole Communications approval Transaction requires non-suspensory competition filing in Brazil Mitigations Following closing, SPE’s content license and distribution relationships with HBO LAG will be essentially the same –Content license agreement extends through 3/2014, SPE has option to renew for 4 years through 3/2018 –Distribution agreement extends through 12/2014 –If put exercised, distribution agreement will be extended 5 years from put date with a further 5 year renewal at SPE’s option Ole Communications has an incentive to approve the transaction as it increases their leverage with TWE TWE to assume risk that competition approval is not granted

-- Confidential --p. 11 Timing & Next Steps Secure Sony and SPE approvals Secure Ole Communications and TWE approvals Sign definitive documents with TWE and close the sale of the 21.2% equity interest in FYE 10 Complete sale of certain SPE voting rights, likely by early FYE 11 SPE would return to the CFO for approval should it ultimately decide to exercise the put on its remaining 8.2% equity interest

-- Confidential --p. 12 Appendix

-- Confidential --p. 13 Historical Equity Build as of 12/31/2009

-- Confidential --p. 14 Detailed P&L NOTE: Free cash flow based on net income plus depreciation

-- Confidential --p. 15 Details on Independent Valuation

-- Confidential --p. 16 Balance Sheet as of 11/30/2009