Sirius Satellite Radio and XM Satellite Radio announced the completion of their merger, which will be...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Sirius Satellite Radio and XM Satellite Radio announced the completion of their merger, which will be called SiriusXM Radio Inc. XM shareholders will receive 4.6 shares of Sirius common stock for each share of XM stock. The company slates that it will be able to offer consumers new packages in audio entertainment and that it will offer subscribers the option of expanding their subscriptions to include the "Best of Both" services. SiriusXM Radio states that it expects to begin realizing synergies beginning in the first post-merger year. The company expects to achieve synergies of approximately $400 million (pretax) in 2009, net of costs. The combined revenues of the two companies equal approximately $2.2 billion. The expected post merger variable cost is 65% of revenues. The company will incur $200 million in fees, expenses, and integration and synergy related costs in the first year after the merger and none thereafter. Assume that the appropriate discount rate for discounting synergies is 13%; that the post-merger income tax rate is 40% on all income; that annual inflation is expected to be 3%, and that the breakdown of the expected 2009 pre-tax synergies (all of which are cash flows) is estimated as follows: S300 million revenue increase from an increase in the number or channels that is expected to grow with inflation. • S105 million from a reduction in costs for the design and production of radios for automobiles provided to auto manufacturers (note: depreciation is unchanged) $60 million from a reduction in costs for the design and production or non-auto radios • $50 million from the reduction in costs for the production of overlapping entertainment channels • $20 million from a reduction in marketing costs S20 million from the reduction in corporate overhead costs • $40 million from a reduction in information and other technology costs from eliminating overlapping technologies Assume that cost synergies grow 50% in 2010 and then decline at a rate of 5% in perpetuity, and that revenue synergies after 2009 will grow at 3% in perpetuity. Measure the present value of the synergies. Sirius Satellite Radio and XM Satellite Radio announced the completion of their merger, which will be called SiriusXM Radio Inc. XM shareholders will receive 4.6 shares of Sirius common stock for each share of XM stock. The company slates that it will be able to offer consumers new packages in audio entertainment and that it will offer subscribers the option of expanding their subscriptions to include the "Best of Both" services. SiriusXM Radio states that it expects to begin realizing synergies beginning in the first post-merger year. The company expects to achieve synergies of approximately $400 million (pretax) in 2009, net of costs. The combined revenues of the two companies equal approximately $2.2 billion. The expected post merger variable cost is 65% of revenues. The company will incur $200 million in fees, expenses, and integration and synergy related costs in the first year after the merger and none thereafter. Assume that the appropriate discount rate for discounting synergies is 13%; that the post-merger income tax rate is 40% on all income; that annual inflation is expected to be 3%, and that the breakdown of the expected 2009 pre-tax synergies (all of which are cash flows) is estimated as follows: S300 million revenue increase from an increase in the number or channels that is expected to grow with inflation. • S105 million from a reduction in costs for the design and production of radios for automobiles provided to auto manufacturers (note: depreciation is unchanged) $60 million from a reduction in costs for the design and production or non-auto radios • $50 million from the reduction in costs for the production of overlapping entertainment channels • $20 million from a reduction in marketing costs S20 million from the reduction in corporate overhead costs • $40 million from a reduction in information and other technology costs from eliminating overlapping technologies Assume that cost synergies grow 50% in 2010 and then decline at a rate of 5% in perpetuity, and that revenue synergies after 2009 will grow at 3% in perpetuity. Measure the present value of the synergies.
Expert Answer:
Answer rating: 100% (QA)
Solution Particulars Cash Flows Present Value 2009 2010 2011 Net Revenue Working note 1 63 6489 6684 ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these marketing questions
-
Jarrett Company issued 600 shares of no-par common stock for $8,800. Which of the following journal entries would be made if the stock has no stated value? Select one: . Cash 8,800 Common Stock 600...
-
Eaton Corporation issued 5,000 shares of no-par common stock for $20 per share. Eaton also issued 2,000 shares of $50 par, 6 percent noncumulative preferred stock at $60 per share. Required Record...
-
Bailey Corporation issued 10,000 shares of no-par common stock for $25 per share. Bailey also issued 3,000 shares of $40 par, 6 percent noncumulative preferred stock at $42 per share. Required a....
-
The data in CPU reflect the annual values of the consumer price index for all urban consumers (CPI-U) in the United State over the 54-year period 1965 through 2018, using 1982 through 1986 as the...
-
Name this molecule. OH
-
Consider a supersonic flow past a compression corner with \(\theta=20^{\circ}\). The upstream properties are \(M_{1}=3\) and \(p_{1}=2116 \mathrm{lb} / \mathrm{ft}^{2}\). A Pitot tube is inserted in...
-
The following information has been extracted from the financial statements and notes thereto of Bass and Dide Ltd, consultants. Required (a) Calculate the following ratios for 2025: i. return on...
-
Riviera Manufacturing, Inc., has the following flexible budget formulas and amounts: Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .$25 per...
-
Convers Corporation (calendar year-end) acquired the following assets during the current tax year: (ignore 179 expense and bonus depreciation for this problem): (Use MACRS Table 1, Table 2, and Table...
-
Reconsider Prob. 253. Assuming a linear pressure increase during the compression, estimate the energy needed to compress the water isothermally. Data from Problem 53. A frictionless piston-cylinder...
-
In VMI, which is a benefit for both the supplier and retailer? Lower labor costs Lower inventory costs Shorter cash-to-cash cycle Fewer stockouts
-
Which methodology of systems development requires one phase be completed before the next phase begins? a. Agile model b. Waterfall model c. Scrum model d. Sequential model
-
Which of the following is a not an example of a complementary change necessary to allow an IT initiative to achieve its goals? a. Outsource the IT initiative. b. Retrain employees. c. Redefine job...
-
Which of the following are examples of direct costs of acquiring and implementing an IT investment? a. Cost of hiring consultants to assess system requirements b. Personnel costs of the project team...
-
Which of the following are not examples of operating costs for an IT investment? a. Costs of routine hardware replacements over time b. Cost of contract for help desk support c. Costs of disposal of...
-
Choose an industry and then use the library or the Internet to find data from secondary sources that will be highly useful in developing a marketing plan.
-
6. A very light rope is wrapped around a wheel of radius R = 2.0m. The wheel is mounted with frictionless bearings on an axle through its center. A block of mass M = from the end of the rope. When...
-
The swap spread is the difference between the swap rate and the equivalent-maturity Treasury bond yield. Explain why a widening swap spread may be a signal of deteriorating economic conditions. Plot...
-
Explain residual ROCE (return on common shareholders equity). What does residual ROCE represent? What does residual ROCE measure?
-
Prime Contractors (Prime) is a privately owned company that contracts with the U.S. government to provide various services under multiyear (usually five-year) contracts. Its principal services are as...
-
Assume Boeing sold a 767 aircraft to American Airlines on January 1, 2016. The sales agreement required American Airlines to pay $10 million immediately and $10 million on December 31 of each year...
-
Show all the steps leading to the integral balance equation (18.6) in the text. Use the following boundary conditions and verify Eq. (18.7). (i) At \(y=0, T=T_{\mathrm{S}}\). (ii) At...
-
Consider the flat-plate heat transfer to be solved by the similarity approach. Show all the details leading to Eq. (18.15). What are the boundary conditions on \(\theta\) ? Extend your MATLAB code to...
-
For fluids with \(\operatorname{Pr} <1\) the velocity profile is assumed to be a cubic for \(y
Study smarter with the SolutionInn App