425 1 d425.htm FILED PURSUANT TO RULE 425 Filed Pursuant to Rule 425

Filed by Macrovision Corporation Pursuant to

Rule 425 under the Securities Act of 1933

and deemed filed pursuant to Rule 14a-12

under the Securities Exchange Act of 1934

Subject Companies:

Macrovision Corporation (Commission File No. 000-22023, and

Gemstar-TV Guide International, Inc. (Commission File No. 0-24218)

On and after Monday, January 7, 2008, Macrovision Corporation will use the following materials in connection with certain investor presentations:

LOGO

 

Plus

Enabling Digital Home Entertainment

The Combined Opportunity


LOGO

 

Forward Looking Statement

Statements contained in this document regarding the consummation and potential timing and benefits of the pending acquisition are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities and Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995, and are made under its safe-harbor provisions. Such forward-looking statements include risks and uncertainties; consequently, actual results may differ materially from those expressed or implied thereby. Factors that could cause actual results to differ materially include, but are not limited to: failure to satisfy any of the conditions to complete the acquisition, inability to successfully integrate the businesses and operations of Macrovision and Gemstar-TV Guide, failure to achieve anticipated benefits and cost savings, failure to obtain financing to complete the transaction, and the increased leverage of the combined business, as well as the risk factors relating to each business as disclosed in Macrovision’s and Gemstar-TV Guide’s respective filings with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management’s analysis only as of the date hereof. Except as required by law, Macrovision and Gemstar-TV Guide undertakes no obligation to publicly release the results of any revision to these forward-looking statements that may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.


LOGO

 

Additional Information

MACROVISION AND GEMSTAR-TV GUIDE STOCKHOLDERS ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS AND REGISTRATION STATEMENT REGARDING THE PROPOSED TRANSACTION WHEN IT BECOMES AVAILABLE BECAUSE IT WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. Stockholders may obtain a free copy of the joint proxy statement/prospectus and registration statement (when available), as well as other documents filed by Macrovision and Gemstar-TV Guide with the Securities and Exchange Commission, at the Securities and Exchange Commission’s Web site at http://www.sec.gov. Stockholders may also obtain a free copy of the joint proxy statement/prospectus and registration statement and the filings with the SEC that will be incorporated by reference in the joint proxy statement/prospectus directly from Macrovision by directing a request to Macrovision Investor Relations at 408-969-5475 and directly from Gemstar-TV Guide by directing a request to Gemstar-TV Guide Investor Relations at 323-817-4600.

Each company’s directors and executive officers and other persons may be deemed, under Securities and Exchange Commission rules, to be participants in the solicitation of proxies in connection with the proposed transaction. Information regarding Macrovision’s directors and officers can be found in its proxy statement filed with the Securities and Exchange Commission on March 20, 2007 and information regarding Gemstar-TV Guide’s directors and officers can be found in its proxy statement filed with the Securities and Exchange Commission on April 10, 2007. Additional information regarding the participants in the proxy solicitation and a description of their direct and indirect interests in the transaction, by security holdings or otherwise, will be contained in the joint proxy statement/prospectus and other relevant materials to be filed with the Securities and Exchange Commission when they become available.


LOGO

 

Combined Company Focus

Overview

Digital Media Infrastructure Leaders to Combine

Gemstar-TV Guide – leader in video guidance and entertainment

IPGs operating in 24M North American households

13M using i-Guide or Passport, 11M using Guideworks i-Guide

Over 25 million CE IPGs shipped worldwide to-date

Products and Services reach over 73 million unique consumers per week

Macrovision – leader in content security, management, and recognition

Technology on over 9B DVDs, over 500M devices, over 500M PC’s

Empowering customers to enable consumers to enjoy digital media on their terms

Content owners seeking to securely distribute media amid shift from analog to digital

Service providers seeking to reduce churn through enhanced services

Device manufacturers seeking independent third party solutions

Discover, acquire, manage and enjoy digital content across platforms and channels


LOGO

 

Key Combined Company Highlights

Overview

Poised for opportunities across evolving digital media value chain

Leading IP licensing technology provider

Approximately 450 U.S. and 1,900 international patents issued at closing

Proprietary databases of music, movies, TV, and games metadata

Gemstar-TV Guide - 1M TV series episodes, 190K movies

Macrovision - 11M songs, 1M albums, 500K cover images

Core technologies include protection, distribution, and enhancement

Industry standard technologies include BD+, ACP

Leadership position in IPG’s

DLNA standards-based connected platform

Customer footprint extends across the content value chain

Movie studios, system operators, Internet content distributors, device manufacturers

Compelling Financial Model

Predictable revenue streams

Predominantly royalty-based, recurring revenue streams

Driven by growth in shipments of media & devices

Significant leverage in operating model

Low variable costs

Diversified market, customers, and technology footprint


LOGO

 

Transaction Summary and Timeline

Overview

Total Consideration – approximately $2.8 billion*

Cash/Stock Mix - 56% ($1.6B) Cash / 44% ($1.2B) stock (tax-deferred basis)*

Holding company will be created containing both Macrovision & Gemstar-TV Guide

Each MVSN share will convert into one share of Newco

Each GMST share will convert based on cash/stock election to either

$6.35/share in cash or

0.2548 shares of Newco for each GMST share (fixed exchange ratio)

In case of oversubscription, funds distributed pro rata

Pro Forma ownership following close

Macrovision stockholders (53%)/Gemstar-TV Guide (47%)

News Corporation (41% GMST holder), has agreed to vote in favor of transaction

Financing - Macrovision to raise up to $800 million of debt financing

Committed financing provided by JPMorgan and Merrill Lynch

$650M in Term Loan/$150M in Bridge Facility

Timing - Expected closing by early second quarter 2008

Financing marketing process and stockholder proxy solicitation in Q1, 2008

*Based on Macrovision closing price of $25.99 on December 6th, 2007, immediately prior to announcement.


LOGO

 

Key Pro Forma Financial Metrics

Overview

Upside Potential Through Divestiture of Non-Strategic Assets

Base Case

Target annual revenue growth rate: 10-15%

Target Cash EBITDA1 margin: 40%

Strong cash flow generation ($200M+)

Debt repayment forecasted in 3-4 years

Divestiture Case (post potential divestitures of non-strategic assets)

Target annual revenue growth rate: 15-20%

Target Cash EBITDA1 margin: 50+%

Strong cash flow generation ($200M+)

Debt repayment forecasted in 2-3 years

1Cash EBITDA excludes non-cash charges for intangible asset amortization and stock based compensation and Gemstar-TV Guide deferred revenue amortization.


LOGO

 

Accompanying Footnotes

Pro Forma Financials

Footnotes below refer to pages 9 through 15.

1) Based on management estimates unless otherwise noted. 2008 estimates assume January 1 closing; $’s in Millions except per share data.

2) Financial statements are on non-GAAP basis (exclude non-cash charges for intangible asset amortization and stock based compensation and Gemstar-TV Guide deferred revenue amortization).

3) Includes net cash proceeds from potential divestures of non-strategic assets but excludes any profits or losses from the sale or operations of these assets.

4) Based on management guidance during December 7th acquisition conference call.

5) Excludes amortization related to purchased intangibles.

6) Assumes 4% interest income on cash, 2.625% interest on convertible debt, and prevailing market rates on term loan and bridge financing instruments.

7) Sharecount based on 44% of Gemstar-TV Guide 429M shares outstanding as of Dec. 7, 2007 converting to Newco at ratio of 0.2548 per share.

8) Includes cash and investments.

9) Based on Gemstar-TV Guide shares outstanding as of Dec. 7, 2007 and options outstanding as of Sept. 30, 2007 using treasury stock method.

10) Based on Macrovision shares outstanding as of Nov. 1, 2007 and options outstanding as of Sept. 30, 2007 using treasury stock method.

11) Based on common stock options of 14.3M with a weighted average strike price of $4.14 and restricted stock units of 225,092 with zero basis outstanding on Sept. 30, 2007.

12) Includes certain third party professional fees and severance related-costs.

13) Includes Macrovision’s $240M convertible debt plus Gemstar-TV Guide’s $12M in leases.


LOGO

 

Pro Forma EBITDA Forecast – Base Case1,2

Pro Forma Financials

    

CY08E

 

CY09E

Total MVSN Revenue

  

$326

 

$369

Growth Rate

      

13.1%

% Contribution to Newco

  

34.2%

 

33.9%

Total GMST Revenue

  

$689

 

$766

Growth Rate

      

11.1%

% Contribution to Newco

  

72.4%

 

70.5%

Revenue Synergies (4)

  

$0

 

$5

Growth Rate

        

% Contribution to Newco

  

0.0%

 

0.5%

Effect of Elimination of Deferred Revenue

  

($63)

 

($53)

% Contribution to Newco

  

(6.6%)

 

(4.9%)

Total Revenue

  

$951.8

 

$1,086

Growth Rate

      

14.1%

MVSN EBITDA

  

$134

 

$151

% Margin

  

41.0%

 

41.1%

GMST EBITDA

  

$154

 

$210

% Margin

  

22.4%

 

27.4%

Revenue Synergies, Net of Cost ($1M in 2008; $2M in 2009)

  

($1)

 

$3

Cost Synergies (4)

  

$53

 

$53

Total Synergies (4)

  

$52

 

$56

% Contribution to Total

  

18.8%

 

15.3%

Effect of Elimination of Deferred Revenue

  

($63)

 

($53)

Cash EBITDA

  

$277

 

$364

% Margin

  

29.1%

 

33.5%

% Growth

      

31.6%


LOGO

 

Pro Forma Earnings Forecast – Base Case1,2

Pro Forma Financials

    

CY08E

 

CY09E

Cash EBITDA

  

$277

 

$364

% Margin

  

29.1%

 

35.5%

% Growth

      

31.6%

Depreciation & Amortization (5)

  

$36

 

$34

Non-GAAP EBIT

  

$241

 

$330

% Margin

  

25.3%

 

30.3%

Interest Expense

  

($72)

 

($58)

Interest Income

  

$11

 

$11

Interest Expense, net (6)

  

($61)

 

($47)

Non-GAAP EBT

  

$179

 

$282

Blended Tax Rate

  

23.3%

 

30.9%

Cash Taxes

  

(42)

 

(87)

Non-GAAP Net Income

  

$137

 

$195

% Margin

  

14.4%

 

17.9%

Shares Outstanding (7)

  

104

 

105

|Non-GAAP EPS

  

$1.32

 

$1.85

Growth Rate

      

40.4%


LOGO

 

Cash Flows & Balance Sheet – Base Case1,2

Pro Forma Financials

Summary Cash Flow Statement

  

 

CY08E

 

 

 

CY09E

 

Net Income

Depreciation & Amortization (5)

Increase in Working Capital

Increase in Other Liabilities

  

 

 

 

 

137

36

(21

5

 

 

)

 

 

 

 

 

 

195

34

(20

8

 

 

)

 

Cash Flow from Operations

  

$

157

 

 

$

217

 

Capital Expenditures

Net Cash Proceeds from Divestitures

  

 

 

(28

0

)

 

 

 

(23

)

Cash Flow from Investing

  

($

28

)

 

($

23

)

Leveraged Free Cash Flow

  

$

129

 

 

$

194

 

Debt Repayment

  

 

(129

)

 

 

(194

)

Cash Flow from Financing

  

($

129

)

 

($

194

)

Net Cash Flow

  

($

0

)

 

($

0

)

Summary Balance Sheet

                

Convertible Debt

Capitalized Leases

Term Loan (4)

Bridge Facility (4)

  

$

$

$

$

240

12

521

150

 

 

 

 

 

$

$

$

$

240

12

326

150

 

 

 

 

Debt

  

$

923

 

 

$

728

 

Cash (8)

  

$

273

 

 

$

273

 

Credit Metrics

                

Debt/EBITDA

EBITDA/Interest expense

EBITDA-Capex/Interest expense

  

 

 

 

3.3x

3.8x

3.4x

 

 

 

 

 

 

 

2.0x

6.2x

5.8x

 

 

 


LOGO

 

Pro Forma EBITDA Forecast – Divestiture Case1,2,3

Pro Forma Financials

    

CY08E

      

CY09E

Total MVSN Revenue

  

$186

      

$215

Growth Rate

           

15.4%

% Contribution to Newco

  

30.4%

      

30.2%

Total GMST Revenue

  

$483

      

$545

Growth Rate

           

12.9%

% Contribution to Newco

  

78.9%

      

76.6%

Revenue Synergies (4)

  

$0

      

$5

Growth Rate

             

% Contribution to Newco

  

0.0%

      

0.7%

Effect of Elimination of Deferred Revenue

  

($57)

      

($53)

% Contribution to Newco

  

(9.3%)

      

(7.5%)

Total Revenue

  

$612

      

$711

Growth Rate

      

—  

  

16.3%

MVSN EBITDA

  

$97

      

$110

% Margin

  

52.2%

      

51.3%

GMST EBITDA

  

$163

      

$214

% Margin

  

33.8%

      

39.3%

Revenue Synergies, Net of Cost ($1M in 2008; $2M in 2009)

  

($1)

      

$3

Cost Synergies (4)

  

$47

      

$47

Total Synergies (4)

  

$46

      

$50

% Contribution to Total

  

18.4%

      

15.5%

Effect of Elimination of Deferred Revenue

  

($57)

      

($53)

Cash EBITDA

  

$249

      

$321

% Margin

  

40.7%

      

45.1%

% Growth

           

28.8%


LOGO

 

Pro Forma Earnings Forecast – Divestiture Case1,2,3

Pro Forma Financials

    

 

CY08E

 

 

 

CY09E

 

Cash EBITDA

  

$

249

 

 

$

321

 

% Margin

  

 

40.7

%

 

 

45.1

%

% Growth

          

 

28.8

%

Depreciation & Amortization (5)

  

$

29

 

 

$

28

 

Non-GAAP EBIT

  

$

220

 

 

$

293

 

% Margin

  

 

36.0

%

 

 

41.2

%

Interest Expense

  

($

57

)

 

($

28

)

Interest Income

  

$

11

 

 

$

11

 

Interest Expense, net (6)

  

($

46

)

 

($

17

)

Non-GAAP EBT

  

$

174

 

 

$

275

 

Blended Tax Rate

  

 

27.8

%

 

 

33.2

%

Cash Taxes

  

 

(48

)

 

 

(91

)

Non-GAAP Net Income

  

$

126

 

 

$

184

 

% Margin

Shares Outstanding (7)

  

 

 

20.6

104

%

 

 

 

 

25.9

105

%

 

Non-GAAP EPS

  

$

1.21

 

 

$

1.75

 

Growth Rate

          

 

44.8

%


LOGO

 

Cash Flows & Balance Sheet – Divestiture Case1,2,3

Pro Forma Financials

Summary Cash Flow Statement

  

CY08E

 

CY09E

Net Income

Depreciation & Amortization (5)

Increase in Working Capital

Increase in Other Liabilities

  

126

29

(21)

5

 

184

28

(20)

8

Cash Flow from Operations

  

$138

 

$200

Capital Expenditures

Net Cash Proceeds from Divestitures

  

(28)

385

 

(23)

Cash Flow from Investing

  

$357

 

($23)

Leveraged Free Cash Flow

  

$495

 

$177

Debt Repayment

  

(495)

 

(177)

Cash Flow from Financing

  

($495)

 

($177)

Net Cash Flow

  

$0

 

$0

Summary Balance Sheet

        

Convertible Debt

Capitalized Leases

Term Loan (4)

Bridge Facility (4)

  

$240

$12

$155

$150

 

$240

$12

$0

$128

Debt

  

$557

 

$380

Cash (8)

  

$273

 

$273

Credit Metrics

        

Debt/EBITDA

EBITDA/Interest expense

EBITDA-Capex/Interest expense

  

2.2x

4.4x

3.9x

 

1.2x
11.3x
10.5x


LOGO

 

Current Implied Mkt. Cap. & Pro Forma Enterprise Value1,2

Pro Forma Financials

Current Implied PF Market Cap

    

Exchange Ratio

% Deal in Stock

GMST Shares Outstanding (9)

  

0.2548

44%

429.1

Shares Issued to Gemstar

  

48.6

MVSN Fully-Diluted Shares Outstanding (10)

  

53.7

Total Shares

MVSN Stock Price as of January 4, 2008

  

102.3

$17.00

Current Implied PF Market Cap

  

$1,739

Sources of Cash

    

Forecasted Combined Co. Cash a/o 3/31/08 (8)

  

$1,112

Acquisition Debt Financing

  

$800

Total Sources of Cash

Uses of Cash

GMST Shares Outstanding (9)

% Deal in Cash

Cash per Share Purchase Price

  

$1,912

429.1

56%

$6.35

Total Cash Consideration

GMST Stock Options Tendered for Cash (11)

Transaction Fees & Integration Costs (12)

  

$(1,514)

$(33)

$(92)

Total Cash Outflow

Remaining Cash (8)

  

$(1,639)

$273

Projected Debt Capital

    

Existing Combined Co. Debt a/o 12/31/07 (13)

Acquisition Debt Financing

  

$252

$800

Total Pro Forma Debt

  

$1,052

Implied Current Enterprise Values

    

Pro Forma Enterprise Value (Base Case)

  

$2,518

Net Proceeds from Potential Divestitures

  

$(385)

Pro Forma Enterprise Value (Divestiture Case)

  

$2,133