Confidential Draft Embassy Row Acquisition Overview November 29, 2007.

Slides:



Advertisements
Similar presentations
Confidential Draft Embassy Row Acquisition Overview November 2007.
Advertisements

October 2007 Game Show/Reality Format Business Confidential Draft.
Confidential Draft Embassy Row Acquisition Overview APPENDIX February 2008 BACK-UP DETAIL FOR STRINGER.
APPENDIX MID RANGE PLAN FISCAL YEARS 2012–2015 SEPTEMBER 8, 2011.
Confidential Draft [DRAFT] SPE Worldwide Format Business May 2008.
Confidential Draft SPE Worldwide Format Business May 27, 2008.
Confidential Draft Overview of Potential Reality TV Partnerships March 2008.
Confidential Draft Embassy Row: Deal Structure November 2007 DRAFT AS OF:
Briefing Deck April 2008 – Confidential – PROJECT FIREBIRD.
Confidential Draft Embassy Row Acquisition Business Update and Considerations November 2008.
Confidential Draft Embassy Row Acquisition Overview April 2008.
Epic Channel Launch Deal Overview July 2012 DRAFT.
Confidential Draft Embassy Row Acquisition Update June 2008.
Confidential Draft Game Show/Reality Format Business November 2007 DRAFT AS OF:
INVESTMENT COMMITTEE REVIEW: Shine Group Divestiture Opportunity July 8, 2010 Draft - June 25, 2010.
Confidential Draft Embassy Row Acquisition Overview November 2007 DRAFT AS OF: [Draft of Lynton Presentation]
Briefing Deck April 2008 – Confidential – PROJECT FIREBIRD.
Confidential Draft Embassy Row Acquisition Update November 2008.
Confidential Draft Embassy Row Acquisition Overview February 1, 2008.
Confidential Draft Embassy Row: Deal Structure November 2007 DRAFT AS OF:
0 CONFIDENTIAL DRAFT SPE TV Strategy & 2waytraffic Acquisition Opportunity Sony Group Executive Committee Tokyo – February 13, 2008 CONFIDENTIAL DRAFT.
CONFIDENTIAL SPE Monetization Opportunities April 2010 DRAFT.
Briefing Deck April 2008 – Confidential – MARK BURNETT PRODUCTIONS.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 8, 2013.
Confidential Draft Embassy Row Acquisition Request for Approval Documentation October 2008.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
Confidential Draft Embassy Row Acquisition Overview November 2007 DRAFT AS OF:
Confidential Draft Embassy Row Acquisition Overview February 2008.
Confidential Draft Embassy Row Acquisition Update July 2008.
Confidential Draft Embassy Row Acquisition Overview February 2008.
Confidential Draft [DRAFT] SPE Worldwide Format Business May 2008.
Confidential Draft Game Show/Reality Format Business November 2007.
Confidential Draft Embassy Row Acquisition Update December 1, 2008.
Confidential Draft Embassy Row Acquisition Overview March 2008.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
WorldLink Acquisition Opportunity February To Do Update for Q4 actuals General fleshing out / cleaning up of the deck with story line input from.
Confidential Draft Embassy Row March 17, 2008 – Status Update.
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.
Confidential Draft SPT Strategic Initiatives February 1, 2008.
GENERAL EXECUTIVE COMMITTEE REVIEW: HBO Divestiture Opportunity October 7, 2009.
Confidential Draft Embassy Row Discussion Document December 17, 2007.
Confidential Draft Shine / Reveille Deal Considerations December 12, 2007.
Confidential Draft Embassy Row Acquisition Business Update and Considerations November 2008.
Confidential Draft Game Show/Reality Format Business November 2007.
Confidential Draft Embassy Row Acquisition Request for Approval Documentation -Financial Update Module- November 2008.
Overview of SPT Business Development and Programming Analysis February 2009.
Confidential Draft Embassy Row Acquisition Overview January 25, 2008.
Value ConsiderationsCurrent SPE RelationshipHistory of Success Embassy Row Overview Creator of numerous successful game and reality shows including: –The.
FUN Valuation Overview (Perpetual Growth Exit Method) February 2009.
HBO Central Europe Divestiture Opportunity October 1, 2009.
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.
Confidential Draft Embassy Row Acquisition Update November 2008.
Acquisition of Additional Stake in Game Show Network (GSN) Presentation to the Sony Corporation Board of Directors March 24, 2011 DRAFT.
Confidential Draft Game Show/Reality Format Business November 2007.
Confidential Draft Embassy Row Acquisition Request for Approval Documentation October 2008.
Confidential Draft Embassy Row Acquisition Overview February 2008.
Confidential Draft SPT Strategic Initiatives February 1, 2008.
Confidential Draft Embassy Row Acquisition Overview April 2008.
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.
CONFIDENTIAL – NON-BINDING DISCUSSION DOCUMENT Embassy Row Discussion Document March 26, 2008.
Confidential Draft Embassy Row Acquisition Update July 2008.
Confidential Draft Embassy Row March 17, 2008 – Status Update.
Embassy Row Acquisition Overview
DRAFT Acquisition of Additional Stake in Game Show Network (GSN) Presentation to the Sony Corporation Board of Directors March 23, 2011.
Embassy Row Acquisition Overview
SPT Strategic Initiatives
Presentation transcript:

Confidential Draft Embassy Row Acquisition Overview November 29, 2007

1 Executive Summary The game / reality format business is a critical growth area for SPE –Reality shows represent nearly half of the top 20 shows and demand continues to grow –These shows lend themselves to recurring revenues through domestic syndication and international formatting An acquisition of Michael Davies’ company, Embassy Row (ER), would serve as the cornerstone for our game / reality format business –Davies has a proven track record, including creating the Power of 10 with SPT –An acquisition provides the foundation for growth, builds enterprise value, and better aligns Davies incentives with our own We submitted an offer to acquire ER for up to $48MM, however a final deal may require up to [$100MM] of total consideration –LOI, submitted [January 29, 2008], included $20MM of initial consideration plus up to $28MM of performance-based earn-outs –Davies has expressed a strong desire to receive up to [$100MM] of total considerations in scenarios where he drives significant EBITDA growth –In all cases, earn-outs would be tied to growth in SPE profits and the creation of successful new formats

2 Go-forward Operations Distribution with 2waytraffic Management and Reporting Format Development and Acquisition Existing ER slate will be extended into syndication and formats sold abroad New formats will be based on SPE library product, new U.S.-based development, and acquired international formats Limited incremental investment will be required to expand the team, including 3 acquiring international formats, 3 developing additional show concepts in-house The business will be managed as an independent unit within SPT with a dedicated P&L ER will leverage 2waytraffic’s existing sales force to sell ER developed formats internationally ER will hire 3 additional sales people to sell ER formats worldwide Distribution without 2waytraffic

3 DateTargetAcquiror Transaction Value (m) (100%) Transaction Value / Last FY Sales Last FY EBITDA Last FY EBIT Sep-07 Metronome Film & Television Schibsted ASA£ xna18.8x Sep-07 Twenty Twenty Productions Shed Media£ x8.6xna Aug-07Sparrowhawk MediaNBC Universal£ xna Aug-07Objective ProductionsAll3Media£ xna Jul-07Marathon GroupDe Agostini€ xna Jul-07Prospect PicturesDCD Media£7.10.9xna3.9x Jul-07September HoldingsDCD Media£9.11.2xna12.9x Jul-07West Park PicturesDCD Media£3.02.7xnanm May-07EndemolInvestor group incl. John de Mol€3, x19.2x21.2x Jan-07Princess ProductionsShine£20.0na8.5x8.6x Jan-07Endemol FranceEndemol NV€ xna Dec-06WWTBAM & Cellador2waytraffic£ x7.3xna Dec-06KudosShine£35.0na11.0x11.3x Aug-06All3MediaSecondary buy-out (Permira)£ x11.5x12.3x May-06Tiger Aspect HoldingsIMG Media£ x12.1x15.1x Apr-06 Darlow Smithson Productions IMG Media£ xna Apr-06Odeon FilmGFP Vermögensverwaltungs£ x4.3x4.5x Mar-06HurricaneSpützna Dec-05IWCRDF£ x17.5x19.5x Nov-05RicochetShed£ xna14.1x Oct-05TV CorpTinopolis£ x21.2xna Aug-05Touchpaper TelevisionRDF£4.20.9x11.9xna Median 1.4x11.5x12.9x Average 1.7x12.1x12.9x (1)Estimated consideration (2)Median of upfront and earn-out inclusive multiple (3)Includes maximum earn-out (4)Source: Offer Memorandum, LTM multiples to June 2007, Forecasts from ING research, 3 August 2007 Comparable M&A Multiples Support Proposed Valuation Median Multiple ER Figures (MM) Implied Value (MM) Sales1.4x$28.6$40.0 EBITDA11.5x$3.4$39.1 EBIT12.9x$3.4$43.9 Average Implied Value (MM) $41.0