RE: Interesting18 Jan 2022 10:17
@ Wellington - Here is the exact wording from the judgement below
$163m - original annualised benefits accruing to Cineplex as per E&Y report
Then Mr Rosen does his calculations accounting for Covid etc (that new annualised figure is not presented in the judgement) and comes to a total of $1.23bn (CAD)
My simple understanding of this is that there was not going to be a sudden uplift of $1.23bn as a result of synergies but that it reflects an adjustment of the original $163.5 that E&Y presented as part of the package when CINE were trying to get the deal agreed with banks
[171] Prior to entering into the Arrangement Agreement, Cineworld engaged Ernst & Young to
prepare a synergies report (the "EY Report"). That report estimated $163.5 million in annualized
combination benefits to Cineplex, comprised of cost synergies ($88 million), revenue synergies
($72 million) and efficiency synergies ($3.5 million) that would result from the combination with
Cineworld. The cost savings to Cineplex resulted from, among other things, removal of the
Cineplex board, headcount rationalizations, and spending reductions on the operational side. The
increased revenues to Cineplex included additional fees from film studios to play trailers during
pre-show time, additional online booking fees, and increased concession spend at theatres.
[172] Mr. Rosen calculated that the present value of those synergies that were lost to Cineplex
when Cineworld terminated the Arrangement Agreement was $1.2366 billion (before prejudgment interest). His methodology was as follows:
• he identified the synergies using the EY Report;
• he utilized only those synergies that would have been realized by the corporate entity
Cineplex and excluded those that would have been realized by Cineworld or Regal. He
said that of the $176 million in total synergies projected in the EY Report, $163.5 million
was expected to be realized by Cineplex;
• he discounted the expected benefits to account for the delayed realization due to COVID19; and
• he discounted the future cash flows to a present value as of the date of breach.