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...
-
Determine the resonant frequencies of the following models. a. T(s) = 7/s (s2 + 6s + 58) b. T(s) = 7/((3s2 + I8s + 174)(2x2 + 8x + 58))
-
Gatwick Ltd. has after-tax profits (net income) of $500,000 and no debt. The owners have a $6 million equity investment in the business. If they borrow $2 million at 10% and use it to retire stock,...
-
Credit Card Use. Consider the following hypothetical bank data on consumers' use of credit card credit facilities in Table 11.3 . Create JMP data, and create a neural network like that used for the...
-
Viola Holloway and Renee Forrow are the sole equal shareholders in the corporation of Holloway And Forrow Enterprises, Inc. The Ilolloway And Eomow Enterprises, Inc. owns the following depreciable...
-
Solve the Linear Systems by the method of elimination using Gaussian elimination for matrix linear algebra. linear equation 1 ( 2 x + 4 y + 6 z = - 1 2 ) Linear equation 2 ( 2 x - 3 y - 4 z = 1 5 )...
-
Stan Barker opened Quik-Stop Market on January 3, 2017. The business is subject to FICA taxes. At the end of the first quarter of 2017, Barker, as president of the company, must file Form 941,...
-
What is the future value of an annuity if you deposit 1 0 , 0 0 0 per year in a annuity that compounds at 8 % per year for 1 0 years using this formula P = PMT x ( ( 1 + r ) ^ - 1 ) / r
-
What are the main responsibilities of human resource management?
-
What are substitute and complementary goods?
-
What four methods exist for need fulfilment?
-
What are the elements of the management process?
-
In October 2018, the media reported that technology giant Google responded to what were deemed credible sexual assault claims against a former executive by paying him $90 million and praising him as...
-
Use slope to determine whether the points A(3,5), B(-2,6), and C(-5,7) are on the same line. Justify your conclusion algebraically.
-
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...
-
In July 2017, Latrice Merritt entered a residential lease with Doran 610 Apartments, LLC. Under the terms of the lease agreement, Merritt was prohibited from installing a private security system in...
-
On March 13, 2009, Juan Mendez Sr. was admitted to a nursing facility. On that day, a doctor employed by the facility determined the father lacked the capacity to give informed consent or make...
-
In 2001, the City of New York and the Dormitory Authority of the State of New York (DASNY) entered into an agreement to build a forensic biology laboratory in Manhattan. Per the agreement, DASNY...
Study smarter with the SolutionInn App