Establishes One of the Largest Publicly Traded
Pure Play Content Companies with an Enterprise Value of
Approximately $4.6 Billion
Deal Expected to Raise Approximately
$350 Million of Total Gross
Proceeds
Upsized $175
Million in Committed PIPE (Private Investment in Public
Equity) Financing Led by Top Mutual Fund Investors
Transaction Enabled by Business Combination
with Screaming Eagle Acquisition Corp.
Common Shares of Lionsgate Studios Will
Trade as a Single Class of Stock Separately from Lionsgate Class A
and Class B Shares (LGF.A, LGF.B)
SANTA
MONICA, Calif. and VANCOUVER,
BC, Dec. 22, 2023 /PRNewswire/ -- Lionsgate
(NYSE: LGF.A, LGF.B) today announced that its Studio Business,
comprising its Television Studio and Motion Picture
Group segments and one of the world's most valuable film
and television libraries, will be combined with Screaming
Eagle Acquisition Corp. (Nasdaq: SCRM) ("Screaming
Eagle") to launch Lionsgate Studios Corp. ("Lionsgate
Studios"). Screaming Eagle is a publicly-traded company
formed to merge with existing businesses.
The deal positions the standalone Lionsgate Studios as a
platform-agnostic, pure play content company with a deep portfolio
of franchise properties including The Hunger Games,
John Wick, The Twilight Saga
and Ghosts, a robust film and television production and
distribution business, a leading talent management and production
company and a world-class film and television library.
As a result of the transaction, 87.3% of the total shares of
Lionsgate Studios are expected to continue to be held by Lionsgate,
while Screaming Eagle public shareholders and founders and common
equity financing investors are expected to own an aggregate of
approximately 12.7% of the combined company. The transaction
values Lionsgate Studios at an enterprise value of approximately
$4.6 billion. Lionsgate Studios
does not include the STARZ platform, which will continue to be
wholly owned by Lionsgate.
In addition to establishing Lionsgate Studios as a standalone
publicly-traded entity, the transaction is expected to deliver
approximately $350 million of gross
proceeds to Lionsgate, including $175
million in PIPE financing already committed by leading
mutual funds and other investors. Net proceeds from the transaction
are expected to be used to enhance Lionsgate's balance sheet and
facilitate strategic initiatives, including those related to the
eOne business, which acquisition is scheduled to close by calendar
year end.
Common shares of Lionsgate Studios will trade separately from
Lionsgate's Class A (LGF.A) and Class B (LGF.B) common shares as a
single class of stock. The transaction is subject to
certain closing conditions, including regulatory approvals and
approval from the shareholders and public warrant holders of
Screaming Eagle, and is expected to close in the spring of
2024.
"This transaction creates one of the world's largest
publicly-traded pure play content platforms with the ability to
deliver significant incremental value to all of our
stakeholders," said Lionsgate CEO Jon Feltheimer and Vice
Chair Michael Burns. "Coupled
with the acquisition of the eOne platform scheduled to close next
week, the expansion of our partnership with 3 Arts and the strong
performance of our content slates, we've put together all of the
pieces for a thriving standalone content company with a strong
financial growth trajectory."
"We are thrilled to be part of establishing Lionsgate Studios as
one of the only pure play content companies in the public markets,
which is well positioned to unlock value for both existing and new
shareholders," said Screaming Eagle CEO Eli
Baker. "We believe this will be seen as one of the
most innovative and value creating transactions the market has seen
in some time."
Transaction Details
The transaction is expected to deliver approximately
$350 million of gross proceeds to
Lionsgate, consisting of $175
million in gross proceeds from a committed PIPE and
$175 million in proceeds from the
Screaming Eagle trust. Net proceeds from the transaction will
be used to enhance Lionsgate's balance sheet and facilitate
strategic initiatives including the eOne acquisition which is
scheduled to close by calendar year end.
Due to tax and other considerations, Lionsgate Studios has made
it a condition of the transaction to receive not more than
$175 million of gross trust
proceeds. In the event that unredeemed amounts exceed
$175 million, such non-redeeming
shareholders will receive a mix of consideration in the form of
shares in Lionsgate Studios and cash (from Screaming Eagle) (as
cash value in trust), pro-rata with all other non-redeeming
shareholders (excluding PIPE investors and those investors
committing to non-redemption arrangements).
It is also a condition of closing that all of Screaming Eagle's
public and private placement warrants be eliminated. Screaming
Eagle private placement warrants will be eliminated for no
consideration. Screaming Eagle's public warrants will be
repurchased for $0.50 per warrant
from warrant holders pursuant to one of the voting proposals
associated with the business combination. Screaming Eagle has
obtained the written consent from warrant holders owning
approximately 44.19% of all public warrants outstanding to vote in
favor of the public warrant repurchase. For all public warrants to
be compulsorily acquired for $0.50
per warrant, an additional 5.81% is required to be obtained prior
to the voting date for the business combination.
Upon closing of the transaction, it is expected that Lionsgate
shareholders will indirectly own an approximately 87.3% stake in
Lionsgate Studios, while Screaming Eagle public shareholders,
founders and PIPE investors will own approximately 5.7%, 0.7% and
6.3% of Lionsgate Studios, respectively. Screaming Eagle
founders and independent directors will collectively forfeit
approximately 14.5 million of their founder shares and
will retain approximately 2.0 million common shares upfront and
Screaming Eagle founders will be entitled to receive an additional
2.2 million common shares if the trading price of Lionsgate Studios
common shares increases 50% from $10.70. In connection with the transaction,
the Screaming Eagle founders will forfeit all of their Screaming
Eagle private placement warrants.
Lionsgate is expected to maintain its current corporate debt
structure in this transaction.
Morgan Stanley & Co. LLC ("Morgan Stanley") is acting as
financial advisor to Lionsgate. Citigroup Global Markets Inc.
("Citigroup") is acting as financial advisor to Screaming
Eagle. Citigroup and Morgan Stanley are acting as
co-placement agents for Screaming Eagle with respect to the common
equity financing. Wachtell, Lipton, Rosen & Katz is acting as legal
advisor to Lionsgate and Denton's Canada LLP is acting as
legal advisor to Lionsgate in Canada. White & Case LLP is
acting as legal advisor to Screaming Eagle and Goodmans LLP is
acting as legal advisor to Screaming Eagle in Canada.
Davis Polk & Wardwell LLP is
acting as legal advisor to Citigroup and Morgan Stanley in
connection with their roles as co-placement agents.
Lionsgate senior management will hold a call to discuss the
transaction on Thursday, January 4,
at 5:00 PM ET/2:00 PM PT.
Interested parties may listen to the live webcast by visiting the
events page on the Lionsgate Investor
Relations website or via the
following link. A full replay will become available the
evening of January 4 by clicking the
same link. Answers to Frequently Asked Questions can be found
as Exhibit 99.3 to our Current Report on Form 8-K filed with the
Securities and Exchange Commission on December 22, 2023.
About Lionsgate
Lionsgate (NYSE: LGF.A, LGF.B)
encompasses world-class motion picture and television studio
operations aligned with the STARZ premium global subscription
platform to bring a unique and varied portfolio of entertainment to
consumers around the world. Lionsgate's film, television,
subscription and location-based entertainment businesses are backed
by a 18,000-title library and a valuable collection of iconic film
and television franchises. A digital age company driven by its
entrepreneurial culture and commitment to innovation, the Lionsgate
brand is synonymous with bold, original, relatable entertainment
for audiences worldwide.
For further information, investors should contact:
Nilay Shah
310-255-3651
nshah@lionsgate.com
For media inquiries, please contact:
Peter D. Wilkes
310-255-3726
pwilkes@lionsgate.com
Additional Information About the Transaction and Where to
Find It
In connection with the transaction, a subsidiary of Screaming
Eagle ("New Screaming Eagle") intends to file with the U.S.
Securities and Exchange Commission (the "SEC") a registration
statement on Form S-4 (the "Registration Statement"), which will
include a preliminary proxy statement of Screaming Eagle and a
preliminary prospectus of New Screaming Eagle, and after the
Registration Statement is declared effective, Screaming Eagle will
mail the definitive proxy statement/prospectus relating to the
transaction to its shareholders and public warrant holders as of
the respective record date to be established for voting at the
meeting of its shareholders (the "Screaming Eagle Shareholders
Meeting") and public warrant holders ("Screaming Eagle Public
Warrant Holder Meeting") to be held in connection with the
transaction. The Registration Statement, including the proxy
statement/prospectus contained therein, will contain important
information about the transaction and the other matters to be voted
upon at the Screaming Eagle Shareholders Meeting and Screaming
Eagle Public Warrant Holder Meeting. This communication does not
contain all the information that should be considered concerning
the transaction and other matters and is not intended to provide
the basis for any investment decision or any other decision in
respect of such matters. Screaming Eagle, New Screaming Eagle and
Lionsgate may also file other documents with the SEC regarding the
transaction. Screaming Eagle's shareholders, public warrant holders
and other interested persons are advised to read, when available,
the Registration Statement, including the preliminary proxy
statement/prospectus contained therein, the amendments thereto and
the definitive proxy statement/prospectus and other documents filed
in connection with the transaction, as these materials will contain
important information about Screaming Eagle, New Screaming Eagle,
Lionsgate, Studio Business and the transaction.
Screaming Eagle's shareholders, public warrant holders and other
interested persons will be able to obtain copies of the
Registration Statement, including the preliminary proxy
statement/prospectus contained therein, the definitive proxy
statement/prospectus and other documents filed or that will be
filed with the SEC, free of charge, by Screaming Eagle, New
Screaming Eagle and Lionsgate through the website maintained by the
SEC at www.sec.gov.
Participants in the Solicitation
Screaming Eagle, New Screaming Eagle, Lionsgate and their
respective directors and officers may be deemed participants in the
solicitation of proxies of Screaming Eagle shareholders and public
warrant holders in connection with the transaction. More detailed
information regarding the directors and officers of Screaming
Eagle, and a description of their interests in Screaming Eagle, is
contained in Screaming Eagle's filings with the SEC, including its
Annual Report on Form 10-K for the fiscal year ended December 31, 2022, which was filed with the SEC
on March 1, 2023, and is available
free of charge at the SEC's website at www.sec.gov. Information
regarding the persons who may, under SEC rules, be deemed
participants in the solicitation of proxies of Screaming Eagle's
shareholders and public warrant holders in connection with the
transaction and other matters to be voted upon at the Screaming
Eagle Shareholders Meeting and SEAC Public Warrant Holders Meeting
will be set forth in the Registration Statement for the transaction
when available.
Forward-Looking Statements
This communication includes certain statements that may
constitute "forward-looking statements" within the meaning of
Section 27A of the Securities Act, and Section 21E of the Exchange
Act. Forward-looking statements include, but are not limited to,
statements that refer to projections, forecasts or other
characterizations of future events or circumstances, including any
underlying assumptions. The words "anticipate," "believe,"
"continue," "could," "estimate," "expect," "intends," "may,"
"might," "plan," "possible," "potential," "predict," "project,"
"seek," "should," "target," "would" and similar expressions may
identify forward-looking statements, but the absence of these words
does not mean that a statement is not forward-looking.
Forward-looking statements may include, for example, statements
about the Screaming Eagle or Lionsgate's ability to effectuate the
transaction discussed in this document; the benefits of the
transaction; the future financial performance of Lionsgate Studios
(which will be the go-forward public company following the
completion of the transaction) following the transactions; changes
in Lionsgate's strategy, future operations, financial position,
estimated revenues and losses, projected costs, prospects, plans
and objectives of management. These forward-looking statements are
based on information available as of the date of this document, and
current expectations, forecasts and assumptions, and involve a
number of judgments, risks and uncertainties. Accordingly,
forward-looking statements should not be relied upon as
representing Screaming Eagle, Lionsgate or New Screaming Eagle's
views as of any subsequent date, and none of Screaming Eagle,
Lionsgate or New Screaming Eagle undertakes any obligation to
update forward-looking statements to reflect events or
circumstances after the date they were made, whether as a result of
new information, future events or otherwise, except as may be
required under applicable securities laws. Neither New Screaming
Eagle nor Screaming Eagle gives any assurance that either New
Screaming Eagle or Screaming Eagle will achieve its expectations.
You should not place undue reliance on these forward-looking
statements. As a result of a number of known and unknown risks and
uncertainties, New Screaming Eagle's actual results or performance
may be materially different from those expressed or implied by
these forward-looking statements. Some factors that could cause
actual results to differ include: (i) the timing to complete the
transaction by Screaming Eagle's business combination deadline and
the potential failure to obtain an extension of the business
combination deadline if sought by Screaming Eagle; (ii) the
occurrence of any event, change or other circumstances that could
give rise to the termination of the definitive agreements relating
to the transaction; (iii) the outcome of any legal, regulatory or
governmental proceedings that may be instituted against New
Screaming Eagle, Screaming Eagle, Lionsgate or any investigation or
inquiry following announcement of the transaction, including in
connection with the transaction; (iv) the inability to complete the
transaction due to the failure to obtain approval of Screaming
Eagle's shareholders or Screaming Eagle's public warrant holders;
(v) Lionsgate's and New Screaming Eagle's success in retaining or
recruiting, or changes required in, its officers, key employees or
directors following the transaction; (vi) the ability of the
parties to obtain the listing of Lionsgate Studios' Common Shares
on a national securities exchange upon the date of closing of the
transaction; (vii) the risk that the transaction disrupts current
plans and operations of Lionsgate; (viii) the ability to recognize
the anticipated benefits of the transaction; (ix) unexpected costs
related to the transaction; (x) the amount of redemptions by
Screaming Eagle's public shareholders being greater than expected;
(xi) the management and board composition of Lionsgate Studios
following completion of the transaction; (xii) limited liquidity
and trading of Lionsgate Studios' securities following completion
of the transactions; (xiii) changes in domestic and foreign
business, market, financial, political and legal conditions, (xiv)
the possibility that Lionsgate or Screaming Eagle may be adversely
affected by other economic, business, and/or competitive factors;
(xv) operational risks; (xvi) litigation and regulatory enforcement
risks, including the diversion of management time and attention and
the additional costs and demands on Lionsgate's resources; (xvii)
the risk that the consummation of the transaction is substantially
delayed or does not occur; and (xix) other risks and uncertainties
indicated from time to time in the Registration Statement,
including those under "Risk Factors" therein, and in the other
filings of Screaming Eagle, New Screaming Eagle and Lionsgate with
the SEC.
No Offer or Solicitation
This communication does not constitute (i) a solicitation of a
proxy, consent or authorization with respect to any securities or
in respect of the transaction or (ii) an offer to sell, a
solicitation of an offer to buy, or a recommendation to purchase,
any securities of Lionsgate, Screaming Eagle, the combined company
or any of their respective affiliates. No offering of securities
shall be made except by means of a prospectus meeting the
requirements of Section 10 of the Securities Act of 1933, as
amended, or an exemption therefrom, nor shall any sale of
securities in any states or jurisdictions in which such offer,
solicitation or sale would be unlawful prior to registration or
qualification under the securities laws of any such jurisdiction be
affected. No securities commission or securities regulatory
authority in the United States or
any other jurisdiction has in any way passed upon the merits of the
transaction or the accuracy or adequacy of this communication.
Additional Information Available on Lionsgate's
Website
The information in this press release should be read in
conjunction with the financial statements and footnotes contained
in the Lionsgate Quarterly Report on Form 10-Q for the
quarter ended September 30, 2023,
which has been posted on Lionsgate's website
at http://investors.lionsgate.com/financial-reports/sec-filings.
Reconciliation of non-GAAP forward-looking
measures for the fiscal years ending March 31, 2024 and March
31, 2025
Adjusted OIBDA: Adjusted OIBDA is defined as
operating income (loss) before adjusted depreciation and
amortization ("OIBDA"), adjusted for adjusted share-based
compensation ("adjusted SBC"), purchase accounting and related
adjustments, restructuring and other costs, certain charges
(benefits) related to the COVID-19 global pandemic, certain
programming and content charges as a result of management changes
and/or changes in strategy, and unusual gains or losses (such as
goodwill and intangible asset impairment and charges related to
Russia's invasion of Ukraine), when applicable.
- Adjusted depreciation and amortization represents depreciation
and amortization as presented on our consolidated statement of
operations, less the depreciation and amortization related to the
amortization of purchase accounting and related adjustments
associated with recent acquisitions. Accordingly, the full impact
of the purchase accounting is included in the adjustment for
"purchase accounting and related adjustments", described
below.
- Adjusted share-based compensation represents share-based
compensation excluding the impact of the acceleration of certain
vesting schedules for equity awards pursuant to certain severance
arrangements, which are included in restructuring and other
expenses, when applicable.
- Restructuring and other includes restructuring and severance
costs, certain transaction and other costs, and certain unusual
items, when applicable.
- COVID-19 related charges or benefits include incremental costs
associated with the pausing and restarting of productions including
paying/hiring certain cast and crew, maintaining idle facilities
and equipment costs, and when applicable, certain motion picture
and television impairments and development charges associated with
changes in performance expectations or the feasibility of
completing the project resulting from circumstances associated with
the COVID-19 global pandemic, net of insurance recoveries, which
are included in direct operating expense, when applicable. In
addition, the costs include early or contractual marketing spends
for film releases and events that have been canceled or delayed and
will provide no economic benefit, which are included in
distribution and marketing expense, when applicable.
- Programming and content charges include certain charges as a
result of changes in management and/or changes in programming and
content strategy, which are included in direct operating expenses,
when applicable.
- Purchase accounting and related adjustments primarily represent
the amortization of non-cash fair value adjustments to certain
assets acquired in recent acquisitions. These adjustments include
the accretion of the noncontrolling interest discount related to
Pilgrim Media Group and 3 Arts Entertainment, the non-cash charge
for the amortization of the recoupable portion of the purchase
price and the expense associated with the noncontrolling equity
interests in the distributable earnings related to 3 Arts
Entertainment, all of which are accounted for as compensation and
are included in general and administrative expense.
Adjusted OIBDA is calculated similar to how Lionsgate defines
segment profit and manages and evaluates its segment operations.
Segment profit also excludes corporate general and administrative
expense.
Total Segment Profit and Studio Business Segment Profit and
Studio Business Adjusted OIBDA: We present the sum of our
Motion Picture and Television Production segment profit as our
"Studio Business" segment profit, and we define our Studio Business
Adjusted OIBDA as Studio Business segment profit less corporate
general and administrative expenses. Total segment profit and
Studio Business segment profit and Studio Business Adjusted OIBDA,
when presented outside of the segment information and
reconciliations included in our consolidated financial statements,
is considered a non-GAAP financial measure, and should be
considered in addition to, not as a substitute for, or superior to,
measures of financial performance prepared in accordance with
United States GAAP. We use this non-GAAP measure, among other
measures, to evaluate the aggregate operating performance of our
business.
Lionsgate believes the presentation of total segment profit and
Studio Business segment profit is relevant and useful for investors
because it allows investors to view total segment performance in a
manner similar to the primary method used by Lionsgate's management
and enables them to understand the fundamental performance of
Lionsgate's businesses before non-operating items. Total segment
profit and Studio Business segment profit is considered an
important measure of Lionsgate's performance because it reflects
the aggregate profit contribution from Lionsgate's segments, both
in total and for the Studio Business and represents a measure,
consistent with our segment profit, that eliminates amounts that,
in management's opinion, do not necessarily reflect the fundamental
performance of Lionsgate's businesses, are infrequent in
occurrence, and in some cases are non-cash expenses. Not all
companies calculate segment profit or total segment profit in the
same manner, and segment profit and total segment profit as defined
by Lionsgate may not be comparable to similarly titled measures
presented by other companies due to differences in the methods of
calculation and excluded items.
Overall: These measures are non-GAAP financial
measures as defined in Regulation G promulgated by the SEC and are
in addition to, not a substitute for, or superior to, measures of
financial performance prepared in accordance with United States
GAAP.
We use these non-GAAP measures, among other measures, to
evaluate the operating performance of our business. We believe
these measures provide useful information to investors regarding
our results of operations and cash flows before non-operating
items. Adjusted OIBDA is considered an important measure of
Lionsgate's performance because this measure eliminates amounts
that, in management's opinion, do not necessarily reflect the
fundamental performance of Lionsgate's businesses, are infrequent
in occurrence, and in some cases are non-cash expenses.
These non-GAAP measures are commonly used in the entertainment
industry and by financial analysts and others who follow the
industry to measure operating performance. However, not all
companies calculate these measures in the same manner and the
measures as presented may not be comparable to similarly titled
measures presented by other companies due to differences in the
methods of calculation and excluded items.
A general limitation of these non-GAAP financial measures is
that they are not prepared in accordance with U.S. generally
accepted accounting principles. These measures should be reviewed
in conjunction with the relevant GAAP financial measures and are
not presented as alternative measures of operating income as
determined in accordance with GAAP.
The following table sets forth Total Studio Business segment
profit, Studio Business Adjusted OIBDA and Adjusted OIBDA on an
actual basis for the fiscal years ended March 31, 2022 and 2023 and forecasted for the
fiscal years ended March 31, 2024 and
2025:
|
Fiscal
Year
|
|
Fiscal
Year
|
|
Fiscal
Year
|
|
Fiscal
Year
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
March
31,
|
|
March
31,
|
|
March
31,
|
|
March
31,
|
|
2022
|
|
2023
|
|
2024
|
|
2025
|
|
Actual
|
|
Actual
|
|
Estimated
|
|
Estimated
|
|
(Unaudited, amounts
in millions)
|
Total Studio Business
Segment Profit(1)
|
$
346.8
|
|
$
409.9
|
|
$
445.0
|
|
$
500.0
|
Corporate general and
administrative expenses
|
(97.1)
|
|
(122.9)
|
|
(125.0)
|
|
(130.0)
|
Studio Business
Adjusted OIBDA(1)
|
$
249.7
|
|
$
287.0
|
|
$
320.0
|
(2)
|
$
370.0
|
Media Networks segment
profit
|
155.2
|
|
106.8
|
|
200.0
|
(3)
|
Not Provided
|
Intersegment
eliminations
|
(2.7)
|
|
(35.7)
|
|
(100.0)
|
|
Not Provided
|
Adjusted
OIBDA(1)
|
$
402.2
|
|
$
358.1
|
|
$
420.0
|
|
Not Provided
|
|
|
|
|
|
|
|
(1)
|
See above for the
definition of Studio Business Segment Profit, Studio Business
Adjusted OIBDA and Adjusted OIBDA and see below for the
reconciliation to the most directly comparable GAAP financial
measure.
|
(2)
|
Represents consensus as
of November 9, 2023 and is within the Studio Business guidance
range of $300 million to $350 million.
|
(3)
|
Represents consensus as
of November 9, 2023 and is within the Media Networks segment
guidance range of $175 million to $200 million.
|
The following table reconciles the GAAP measure, operating
income (loss) to the non-GAAP, forward looking projected measure,
Adjusted OIBDA and Total Segment Profit on an actual basis for the
fiscal year ended March 31, 2022 and
2023 and forecasted for the fiscal year ending March 31, 2024 and March
31, 2025:
|
Fiscal
Year
|
|
Fiscal
Year
|
|
Fiscal
Year
|
|
Fiscal
Year
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
March
31,
|
|
March
31,
|
|
March
31,
|
|
March
31,
|
|
2022
|
|
2023
|
|
2024
|
|
2025
|
|
Actual
|
|
Actual
|
|
Estimated
|
|
Estimated
|
|
|
|
(Unaudited, amounts
in millions)
|
Operating income
(loss)
|
$
9.0
|
|
$
(1,857.7)
|
|
NRE
|
|
NRE
|
Goodwill and
intangible asset impairment
|
—
|
|
1,475.0
|
|
663.9
|
|
NRE
|
Adjusted depreciation
and amortization
|
43.0
|
|
40.2
|
|
41.0
|
|
NRE
|
Restructuring and
other(1)
|
16.8
|
|
411.9
|
|
NRE
|
|
NRE
|
COVID-19 related
charges (benefit)(2)
|
(3.4)
|
|
(11.6)
|
|
NRE
|
|
NRE
|
Programming and
content charges(3)
|
36.9
|
|
7.0
|
|
NRE
|
|
NRE
|
Charges related to
Russia's invasion of Ukraine
|
5.9
|
|
—
|
|
NRE
|
|
NRE
|
Adjusted share-based
compensation expense(4)
|
100.0
|
|
97.8
|
|
NRE
|
|
NRE
|
Purchase accounting
and related adjustments(5)
|
194.0
|
|
195.5
|
|
NRE
|
|
NRE
|
Adjusted
OIBDA
|
$
402.2
|
|
$
358.1
|
|
$
420.0
|
|
Not Provided
|
|
|
|
|
|
|
|
NRE:
|
Individual items are
not reasonably estimated due to the nature of the items.
|
(1)
|
Restructuring and other
is intended by its very nature for unusual items and thus not
reasonably estimable. We've had restructuring and other charges in
the past, which have included severance charges, and transaction,
integration costs and legal costs associated with certain strategic
transactions, restructuring activities and legal
matters.
|
(2)
|
COVID-19 related
charges (benefit) are not predictable due to the nature of the
COVID-19 pandemic. However, the charges we are incurring have been
diminishing, and insurance recovery exceeded the charges in fiscal
2023. Given the unpredictability of these charges and the insurance
recovery, we are unable to provide a reliable estimate.
|
(3)
|
Programming and content
charges include certain charges as a result of changes in
management and/or changes in programming and content strategy,
which are included in direct operating expenses, when applicable.
Due to these costs being associated with unusual events, we are
unable to provide a reliable estimate of these costs, if any, to be
incurred in the future.
|
(4)
|
Forecasting the future
market price of Lionsgate's common shares is inherently difficult,
which impacts share-based compensation and accordingly, we are
unable to reliably estimate these amounts.
|
(5)
|
Purchase accounting and
related adjustments primarily represent the amortization of
non-cash fair value adjustments to certain assets acquired in
recent acquisitions. These amounts may vary significantly depending
on the level of future acquisitions, and thus we are unable to
provide a reliable estimate.
|
The following table reconciles the GAAP measure, operating
income (loss) to the non-GAAP, forward looking projected measure,
Adjusted OIBDA forecasted for the estimated initial 12 month
run-rate of eOne post the completion of the eOne integration into
Lionsgate and realization of transaction synergies:
|
Estimated
|
|
|
Initial 12
Month
|
|
|
Run-Rate of
eOne
|
|
|
Adjusted
OIBDA
|
|
|
(Unaudited amounts
in millions)
|
Operating income
(loss)
|
NRE
|
|
Adjusted depreciation
and amortization
|
NRE
|
|
Restructuring and
other(1)
|
NRE
|
|
Adjusted share-based
compensation expense(2)
|
NRE
|
|
Purchase accounting
and related adjustments(3)
|
NRE
|
|
Adjusted
OIBDA
|
$
60.0
|
(4)
|
|
|
|
|
|
|
|
NRE:
|
Individual items are
not reasonably estimated due to the nature of the items.
|
Note:
|
Certain reconciling
items included in the Lionsgate reconciliation table are
excluded from the eOne reconciliation table as they are not
currently expected to occur.
|
(1)
|
Restructuring and other
is intended by its very nature for unusual items and thus not
reasonably estimable. We've had restructuring and other charges in
the past, which have included severance charges, and transaction,
integration costs and legal costs associated with certain strategic
transactions, restructuring activities and legal
matters.
|
(2)
|
Forecasting the future
market price of Lionsgate's common shares is inherently
difficult, which impacts share-based compensation and accordingly,
we are unable to reliably estimate these amounts.
|
(3)
|
Purchase accounting and
related adjustments primarily represent the amortization of
non-cash fair value adjustments to certain assets acquired in
recent acquisitions. These amounts may vary significantly depending
on the level of future acquisitions, and thus we are unable to
provide a reliable estimate. These amounts exclude any adjustment
to fair value for the allocation of the purchase price of eOne
to the film and television program assets acquired, and related
amortization expense.
|
(4)
|
Illustrative initial 12
month run-rate post-synergies and integration adjusted OIBDA
expected with the eOne acquisition. Represents the mid-point of the
$50 million to $75 million estimate. For clarity, this amount is
not meant to be the fiscal 2025 forecast or guidance, and this
amount excludes the impact of the application of purchase
accounting to the film cost and related amortization, as described
in footnote (3) above.
|
Safe Harbor Statement
The preceding forward-looking projection of Adjusted OIBDA over
the fiscal year ending 2024 represents a forward-looking statement
and projection based on expectations, assumptions and estimates
that Lionsgate believes are reasonable given its assessment of
historical trends and other information reasonably available as of
November 9, 2023. Forward-looking
statements can often be identified by words such as "expect" and
"anticipate". The amounts consist of projections only, and are
subject to a wide range of known and unknown business risks and
uncertainties, including those, described in Lionsgate's Securities
and Exchange and Commission ("SEC") filings referred to below, many
of which are beyond Lionsgate's control. Forward-looking statements
such as those contained above should not be regarded as
representations by Lionsgate that the projected results will be
achieved. Projections and estimates are necessarily speculative in
nature and actual results may vary materially from the outlook
Lionsgate provides today. Lionsgate undertakes no obligation to
publicly update or revise any forward-looking statements, including
the forecasts set forth herein, except as required by law.
The forecast set forth above should be read together with
Lionsgate's Annual Report on Form 10-K for the year ended
March 31, 2023 including the risks
identified under "Item 1A. Risk Factors" and Lionsgate's other SEC
filings.
Frequently Asked Questions Regarding the
Announcement:
Question: Where can I find more details about the
transaction between Lionsgate's studio business and Screaming
Eagle?
Answer: Please find the investor presentation on the
Events & Presentations section (a sub-header under "News &
Events") of Lionsgate's Investor Relations website
(http://investors.lionsgate.com).
Question: When do you expect to close the
transaction?
Answer: Lionsgate's management expects the
transaction to close in the spring of 2024, subject to satisfaction
of closing conditions.
Question: What is the rationale for the
transaction?
Answer: Lionsgate's management and its Board believe
that this transaction is compelling for several reasons:
- It provides an opportunity to reduce leverage significantly
while simultaneously highlighting the value of Lionsgate's
standalone studio business at a valuation more reflective of the
studio business's outlook than what Lionsgate's current
consolidated valuation reflects.
- It increases Lionsgate's strategic optionality for both
STARZ and the studio business.
- It preserves Lionsgate's highly attractive capital
structure.
- It establishes the studio business as a separate, publicly
traded entity with a single voting class of stock.
Question: Why did Lionsgate pursue a transaction with
Screaming Eagle versus another way to raise equity capital (e.g.,
an initial public offering in the subsidiary)?
Answer: Lionsgate's management believes the
transaction with Screaming Eagle provides a more favorable
structure compared to potential alternatives for many reasons,
including:
- Greater price discovery and confidence. A Special Committee of
Lionsgate's Board negotiated directly with Screaming Eagle to
establish an equitable transaction price and compelling valuation
for both sides.
- Lower share dilution than traditional SPAC transactions, with
all sponsor private warrants eliminated for no consideration,
public warrants expected to be eliminated at $0.50 consideration per warrant and 78% of
sponsor promote eliminated for no consideration.
Question: What is Lionsgate's management's outlook for
Lionsgate Studio's fiscal 2024 and 2025?
Answer: Lionsgate's management is reiterating its
outlook for Lionsgate Studios of $300
million to $350 million of
adjusted OIBDA for fiscal 2024 (before any impact from the
acquisition of eOne). For fiscal 2025, Lionsgate's
management is forecasting that Lionsgate Studios will generate
$370 million of Adjusted OIBDA,
before any impact from the acquisition of eOne.
Lionsgate's management believes that eOne will exit fiscal 2025
with an annual run-rate Adjusted OIBDA contribution of $60 million.
Question: What is the valuation of the Studio Business
implied in the transaction?
Answer: At the $10.70
per share transaction price, Lionsgate Studios is being valued at
10.7x fiscal 2025 Adjusted OIBDA, which includes a $60 million annual run-rate contribution of
Adjusted OIBDA from eOne.
Question: What does the transaction value imply for what
Lionsgate's (LGF.A, LGF.B) investment in Lionsgate Studio is
worth?
Answer: As noted in the investor presentation, the
pro forma equity value of Lionsgate Studios is $3.065 billion. Given that Lionsgate
is expected to continue to own 87.3% of Lionsgate Studio,
Lionsgate's implied stake in Lionsgate Studios is worth
$2.677 billion, or approximately
$11.39 per current LGF.A or LGF.B
share (based on approximately 235 million diluted shares
outstanding as of September 30,
2023).
Question: What are the closing conditions of this
transaction? Is there a minimum threshold of Screaming
Eagle trust capital it needs to retain at closing
for the transaction to close?
Answer: There will be customary conditions relating
to the effectiveness of the Registration Statement under SEC rules,
approval of the plan of arrangement implementing the transaction by
the British Columbia court and
approval by shareholders of Screaming Eagle, among others.
However, this transaction will not require a shareholder vote from
current Lionsgate (LGF.A, LGF.B) shareholders. Transaction
closure is also contingent on a minimum amount of $175 million in the Screaming Eagle trust account
at the closing of the transaction.
Question: What happens to STARZ in this
transaction? Will there be any impact on STARZ's relationship
with Lionsgate Studios after the merger closes?
Answer: There will be no direct impact to STARZ's
business from this transaction. STARZ's content relationships with
the Television Studio and Motion Picture Group will remain in
place. STARZ will continue to be wholly owned by parent
company Lionsgate
Question: What is the status of Lionsgate's previously
announced intention to separate STARZ and the studio?
Answer: Lionsgate's management remains committed to
a full separation of Lionsgate Studios and STARZ.
Question: Can Lionsgate's LGF.A and LGF.B investors
freely trade their proportionate Lionsgate Studios shares after the
transaction closes? If not, does management plan on
distributing Lionsgate Studios shares to Lionsgate's
LGF.A and LGF.B investors on a pro rata basis?
Answer: At closing, Lionsgate's investors will
indirectly own an 87.3% stake in Lionsgate Studios. Those
shares will not be freely tradeable by Lionsgate investors but will
be controlled by Lionsgate as the controlling shareholder of
Lionsgate Studios. As noted above, management is assessing a
potential timeline to fully distribute Lionsgate Studios shares to
Lionsgate shareholders but does not have an estimated date to
announce at this time.
Question: What are the tax implications of this
transaction to Lionsgate or Lionsgate Studios?
Answer: With respect to Lionsgate, the transaction
is intended to qualify as an exchange that is generally tax-free
for U.S. federal income tax purposes.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/lionsgate-studios-to-launch-as-a-separately-traded-public-company-302021784.html
SOURCE Lionsgate