Inside Liberty Media's Proposed Acquisition Of Sirius XM

On Friday January 3, 2014, Liberty Media  (NASDAQ: LMCA  ) announced a proposal to buy Sirius XM Radio  (NASDAQ: SIRI  ) in an all-stock transaction. The deal, which requires the approval of shareholders, would value the satellite radio provider at nearly $22.6 billion. On a per share basis, this would imply a value for shareholders of $3.68, 3.1% higher than the company's closing price on Friday. What exactly does this deal mean for shareholders of both companies and how does this potentially set up Liberty Media for a potential buyout of media conglomerate Time Warner Cable (NYSE: TWC  ) ?

It's all in the details
Prior to the announcement, Liberty Media held a 53% equity stake in Sirius via common shares. In order to complete the transaction of Sirius, the company will issue Class C common shares in Liberty Media to all holders of Sirius stock. After the completion of the transaction, shareholders of Sirius will own a 39% stake in Liberty Media, which should have a market cap somewhere in the range of $27 billion.

However, there is some downside in the transaction for Liberty Media's shareholders. In terms of profitability, Sirius is an expensive company. Excluding the company's 2012 taxes, which were distorted by a one-time deferred tax asset being realized, the company's earnings per share would have come in at $0.09. Compared to the purchase price being paid to Sirius shareholders, the company will cost Liberty Media's shareholders 40.8 times earnings. Using the $0.08 in EPS, expected by analysts for 2013, the cost comes in at a whopping 46 times earnings!

Looking at free cash flow, the price comes down but not by much. Using Sirius's 2012 free cash flow of $709.5 million, we arrive at the conclusion that Liberty Media is paying a more modest 27.3 times. For the first nine months of 2013, Sirius recorded free cash flow of $626 million and could surpass $1 billion for the full year. If this comes to fruition, then the purchase price for Liberty Media will amount to 22.6 times.

Is Sirius a means to an end?
Although this measure of cost isn't necessarily sky-high, investors of Liberty Media might be scratching their heads a bit. Yes, it is true that Sirius has been growing rapidly, with revenue rising by 37.6% from $2.47 billion in 2009 to $3.4 billion by the end of 2012.

It's also true that the company's profitability has improved substantially, as demonstrated by its pre-tax income moving from a loss of $346.1 million to a gain of $474.5 million over the same timeframe. But at the company's current cost, and in the face of competition from companies like Apple and Pandora, both of whom have their own music-sharing programs, it's difficult to say that Sirius will still be thriving in another decade.

Furthermore, investors were under the impression that Liberty Media's ownership in the enterprise was being reduced so that it could focus on other endeavors. Back in October, the company announced a $2 billion share buyback. This was on top of the $2 billion buyback the company began in 2012, of which $1.6 billion had already been conducted. As part of the share repurchase program, Sirius announced that it was buying back $500 million worth of shares from Liberty Media in a transaction that would reduce the company's ownership to 51.6% once completed.

This drastic reversal will likely raise some eyebrows, but Libery Media should be able to rationalize it. You see, the company has become interested in a potential buyout of Time Warner Cable, the second largest cable operator in the United States. With a market cap of $37.6 billion, Time Warner would be a complicated deal for Liberty Media. This is due primarily to Liberty Media's small free cash flow of $205 million in 2012, down from the $262 million the company brought in the year before.

Though a leveraged buyout of Time Warner would bring an additional $2.8 billion in free cash flow each year, the debt load the combined company would need to take on would almost certainly be burdensome. With the hope of offsetting this expense, Liberty Media likely engineered the consolidation of Sirius, which would increase free cash flow significantly and allow the larger combined entity to assume more debt under more favorable terms.

When you add to this that any deal to acquire Time Warner would probably involve a joint effort between it and Charter Communications, the number four cable operator in the United States (and a company in which Liberty paid $4.6 billion to acquire 27% of last May), a Time Warner bid doesn't sound so outlandish.

Foolish takeaway
Looking at the terms of the deal and the fact that it contradicts Liberty Media's earlier decision to reduce the company's stake in Sirius, we arrive at the conclusion that Liberty Media likely has some very strong rationale guiding it. Seeing Time Warner as an attractive target, the company began consolidating itself with the expectation of undergoing a leveraged buyout.

However, the overwhelming size of Time Warner probably made management realize that it would need significantly greater cash flows to make its dream a reality. With this in mind, the company decided to grab the 47% of Sirius XM Radio that it doesn't already own so that it could make a Time Warner deal more feasible. The trick is seeing whether Sirius accepts the company's terms or if it tries to push for a higher purchase price.

Television, as we know it, is on the verge of a transformation
The companies that prevail in this epic disruption could go on to earn their shareholders untold sums of money. And the companies that lose could very well end up in bankruptcy court within a matter of years. With this in mind, our top technology analysts created a groundbreaking free report that sorts out the likely winners from the losers. In doing so, they reveal the handful of companies that are best positioned to make their shareholders exceptionally rich over the next few decades. To download this invaluable free report before the rest of the market catches on, simply click here now.


Read/Post Comments (3) | Recommend This Article (6)

Comments from our Foolish Readers

Help us keep this a respectfully Foolish area! This is a place for our readers to discuss, debate, and learn more about the Foolish investing topic you read about above. Help us keep it clean and safe. If you believe a comment is abusive or otherwise violates our Fool's Rules, please report it via the Report this Comment Report this Comment icon found on every comment.

  • Report this Comment On January 05, 2014, at 8:55 AM, Varchild2008 wrote:

    Love how you say the price comes fown but not by much. 40.8 times versus 27m3 seems like a huge plunge to me. Then of course you bring up the more accurate 22.6 times a near 50% reduction when you value SIRI XM beyond their EPS.

    That number comes down still more if SIRI XM completed their $4 billion shsre buyback.

    This is why the stock goes from costly to cheap...Have to look at valuing stock bryond mere EPS. Amazon and many others do not trade based on EPS.

  • Report this Comment On January 05, 2014, at 9:46 AM, wahlen01 wrote:

    How do the the large NOL of Sirius affect the valuation?

  • Report this Comment On January 05, 2014, at 8:17 PM, CaribouPaku wrote:

    "Television, as we know it, is on the verge of a transformation

    The companies that prevail in this epic disruption could go on to earn their shareholders untold sums of money. And the companies that lose could very well end up in bankruptcy court within a matter of years."

    Companies who can transform to the new streaming competition may avoid bankruptcy but cable is in a state of flux and growing each day with a growing reduction in subscribers. It is becoming to costly and the consumers are becoming increasingly weary of it..If I was the financiers of these endeavors I think a very hard look would need to take place. A lot of debt will accumulate with over what 26billion by TWC and charter with over what 14billion. Combined over 40billion plus SiriusXm and Liberty pushes it even farther. I cannot see the rational. If Liberty and Malone think they can operate like in the past and keep increasing rates and fees again I think they are out of touch....Me I am just waiting to see what I can liquidate for and move on...

Add your comment.

DocumentId: 2783513, ~/Articles/ArticleHandler.aspx, 7/22/2014 4:27:14 AM

Report This Comment

Use this area to report a comment that you believe is in violation of the community guidelines. Our team will review the entry and take any appropriate action.

Sending report...


Advertisement