o | Preliminary Proxy Statement |
o | Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2)) |
o | Definitive Proxy Statement |
x | Definitive Additional Materials |
o | Soliciting Material Pursuant to §240.14a-12 |
METROPCS COMMUNICATIONS, INC. | ||||
(Name of Registrant as Specified In Its Charter) |
(Name of Person(s) Filing Proxy Statement, if other than the Registrant) |
x | No fee required. |
o | Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11. |
(1) | Title of each class of securities to which transaction applies: |
(2) | Aggregate number of securities to which transaction applies: |
(3) | Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined): |
(4) | Proposed maximum aggregate value of transaction: |
(5) | Total fee paid: |
o | Fee paid previously with preliminary materials. |
o | Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing. |
(1) | Amount Previously Paid: |
(2) | Form, Schedule or Registration Statement No.: |
(3) | Filing Party: |
(4) | Date Filed: |
· | The Proposed T-Mobile/MetroPCS Combination is the Best Alternative for MetroPCS' Stockholders: After conducting a thorough and extensive multi-year process, MetroPCS' board of directors and special committee, with the assistance of their independent financial and legal advisors, concluded that the proposed combination with T-Mobile was the best strategic alternative for the Company and its stockholders. The proposed combination: |
· | Provides compelling economic terms for MetroPCS' stockholders; |
· | Addresses MetroPCS' critical spectrum needs and other competitive disadvantages; |
· | Permits expansion of MetroPCS' brand into unserved and underserved major metro areas; and |
· | Improves the customer value proposition through a stronger, deeper data network and a broader, better device line-up. |
· | The Proposed T-Mobile/MetroPCS Combination is More Attractive than MetroPCS on a Stand-Alone Basis: The proposed combination will provide MetroPCS' stockholders with a $1.5 billion aggregate cash payment, or approximately $4.06 per share (prior to the reverse stock split that will occur in connection with the closing of the proposed combination), as well as an approximate 26% ownership stake in the combined company that will allow MetroPCS' stockholders to participate in the expected significant equity upside of the combined company. The proposed combination maximizes stockholder value as illustrated below: |
· | At 5x 2013 forecasted EBITDA (illustrative): 1 |
o | The value for MetroPCS' stockholders, including the net present value of projected cost synergies,2 represents an approximately 70%3 - 93%4 premium to the stand-alone MetroPCS value per share;4 and |
o | The stand-alone MetroPCS value per share (after deducting $1.5 billion in cash reserved for the acquisition of spectrum)4 represents an approximately 18% decline vs. the current MetroPCS share price.1 |
· | Based on the five-year discounted cash flow analysis undertaken by the MetroPCS special committee's independent financial advisor,5 MetroPCS' stockholders will receive: |
o | An approximately 46% premium vs. a stand-alone MetroPCS value; and |
o | An approximately 143% premium vs. the average price target,6 assuming the $6-7 billion of net present value2 projected cost synergies are achieved. |
· | The Proposed T-Mobile/MetroPCS Combination Creates Sustainable Long-Term Value for Stockholders: MetroPCS' stockholders are expected to benefit meaningfully from the combined company's: |
· | Value Leadership: The combined company will be well-positioned and have a significant presence in the industry's fast-growing prepaid (i.e., no annual contract) services space - and offer an outstanding customer experience with great customer value and choice; |
· | Increased Size and Scale: The combined company will be well-positioned competitively with significant spectrum holdings, deep nationwide network coverage and more network capacity; |
· | Significant Synergies: The combined company will benefit from projected cost synergies of |
· | Strong Financial Position: The combined company will have attractive growth prospects and financial flexibility, direct capital markets access to compete effectively and a sustainable capital structure and credit profile as evidenced by the combined company's S&P BB credit rating. |
· | MetroPCS Conducted a Thorough and Extensive, Multi-Year Process to Maximize Value, Culminating in the Proposed T-Mobile/MetroPCS Combination: The MetroPCS board and special committee, with the assistance of independent financial and legal advisors, undertook a thorough and extensive, multi-year process to explore all strategic and financial alternatives - including remaining a standalone company - prior to recommending the proposed combination with T-Mobile. During this thorough and extensive process, MetroPCS: |
· | Engaged in discussions with all major spectrum holders and potential strategic parties regarding spectrum acquisition and M&A opportunities; |
· | Participated in significant FCC auctions of spectrum with disappointing results; |
· | Weighed the benefits and risks of the proposed combination against the benefits and risks of remaining a stand-alone company; and |
· | Determined that the proposed combination with T-Mobile would deliver the highest value to MetroPCS' stockholders. |
· | The Combined Company will be the Value Leader in U.S. Wireless: The combined company will be well-capitalized and well-positioned to compete effectively with large national carriers as the premier challenger in the U.S. wireless marketplace. The proposed combination will: |
· | Allow the combined company to extend the MetroPCS brand into unserved and underserved major metro areas; |
· | Facilitate the offering of a broad product portfolio, including Apple devices; |
· | Generate substantial additional growth in the fast-growing no contract space; and |
· | Provide significant spectrum with a path to at least 20x20 MHz 4G LTE in approximately 90% of the top 25 U.S. metro areas by 2014+ for a fast, reliable and robust nationwide 4G LTE network. |
· | The Combined Company's Strong Financials and Capital Structure are Compelling for MetroPCS' Stockholders: The combined company will have an attractive growth profile and the financial flexibility to compete effectively. In addition, the combined company's capital structure, and MetroPCS stockholders' significant ownership position, will provide MetroPCS' stockholders with the opportunity for significant participation in the attractive equity upside potential of the combined company. Specifically, the combined company is expected to have: |
· | Target five-year (from 2012 to 2017) compounded annual growth rates in the range of 3% to 5% for revenues, 7% to 10% for EBITDA and 15% to 20% for free cash flow;7 |
· | Target EBITDA margins of 34% to 36% at the end of the five-year period (from 2012 to 2017); and |
· | Projected cost synergies of $6-7 billion net present value,2 with an annual run-rate of |
· | The Statements Regarding the Proposed Combination by Certain Stockholders are Inaccurate and Misleading: MetroPCS would like to correct inaccuracies and misperceptions regarding the proposed combination: |
· | Reality: Leverage is appropriate for the combined company and is in-line with peers and MetroPCS' historical average. |
o | The combined company's LTM leverage is in-line with peers and MetroPCS, and its S&P credit rating of BB is higher than peers and MetroPCS, as shown in the table below; |
Comparison of NewCo Peers - Leverage and Credit Rating8 Based on LTM EBITDA | |||||
Leap | PF Sprint9 | NewCo | MetroPCS | T-Mobile10 | |
Gross Leverage | 5.5x | 5.5x | 3.6x | 3.1x | 3.6x |
Net Leverage | 4.4x | 3.0x | 3.4x | 2.4x11 | 3.6x |
S&P Rating | B- | B+ | BB | B+ | NA |
o | The combined company is expected to de-lever organically after 2013 as a result of cost savings initiatives, lower capital expenditures and post-integration synergies; |
o | The combined company's agreement with Apple is projected to be accretive to operating free cash flow beginning in 2014; and |
o | Investor comfort with the combined company's capital structure and credit profile is underscored by strong support for the combined company's recent senior notes offering as well as the December 2012 consent solicitation on MetroPCS' existing senior notes. |
· | Reality: The debt terms are market-based and represent a favorable deal for the combined company. |
o | No market remotely exists for the size of the required $21 billion debt commitment - at the time of the deal announcement or today; |
o | The pricing mechanism of the DT debt is designed to reflect market conditions; |
o | The DT debt enables the combined company to avoid significant fees and pricing risks at closing; and |
o | DT's financing provides the combined company with a long-lasting capital structure with no near-term maturities and significant breathing room. |
· | Reality: Unsecured debt provides the combined company with significantly greater flexibility. |
o | Secured debt would contain more restrictive financial covenants and therefore more significantly impair the combined company's ability to invest and compete; |
o | No secured debt was a key DT requirement since DT's controlling ownership prevents the combined company from having secured debt and allowed the combined company to reduce DT's financing costs; and |
o | DT's significant debt and equity stake were important elements in securing the combined company's attractive credit rating and cost of capital. |
· | Reality: A less favorable ownership stake of between 17%3-24%4 would result after appropriate adjustments for $1.5 billion MetroPCS cash reserved for spectrum and $1.5 billion cash payment as disclosed in the MetroPCS amended definitive proxy statement. |
MetroPCS Ownership Analysis Based on adjusted T-Mobile EBITDA (as disclosed in the MetroPCS amended definitive proxy statement)18 | ||
MetroPCS | T-Mobile | |
PSAM/Paulson Multiple à Firm Value/EBITDA | 5.0x1 | 5.0x1 |
2013E EBITDA | $1,35912 | $5,13213 |
Firm Value | $6,795 | $25,660 |
Less: Net Debt | ($2,147)14 | ($17,461)10 |
Less: Cash for Spectrum | ($1500) | — |
Less: Cash Payment | ($1500) | — |
Equity Value | $1,648 | $8,199 |
à Implied Ownership Split | 17% | 83% |
o | MetroPCS' combination with T-Mobile results in significantly more value to MetroPCS' stockholders vs. MetroPCS on a stand-alone basis. |
Multiples Analysis Pro-forma Total Value to MetroPCS' Stockholders Based on 26% Ownership Split18 | ||
NewCo | MetroPCS | |
Proxy Math15 | Stand-Alone Math | |
Firm Value/EBITDA1 | 5.0x | 5.0x |
2013E Pro Forma EBITDA | $6,4914 | $1,35912 |
Pro Forma Firm Value | $32,455 | $6,795 |
Less: Net Debt | (21,500) | (2,147)14 |
Less: Cash reserved for Spectrum | — | (1,500) |
Pro Forma Equity Value | $10,955 | $3,148 |
MetroPCS Implied Equity Value (26%) | $2,848 | $3,148 |
Implied Share Price | $7.70 | $8.51 |
Plus: Cash Payment per Share to MetroPCS Stockholders | $4.06 | — |
Total Value to MetroPCS' Stockholders | $11.76 | $8.51 |
Premium/(Discount) to MetroPCS Standalone Value16 | 38% | — |
Plus: NPV of Synergies per Share17 | $4.71 | — |
Total Value to MetroPCS' Stockholders Including Synergies | $16.47 | $8.51* |
Premium/(Discount) to MetroPCS Standalone Value16 | 93% | — |
If you have any questions, require assistance in voting your shares, or need additional copies of MetroPCS's proxy materials, please call MacKenzie Partners at the phone numbers listed below. | ||||
105 Madison Avenue | ||||
New York, NY 10016 | ||||
(212) 929-5500 (call collect) | ||||
Or | ||||
TOLL-FREE (800) 322-2885 |
1. | The premium is calculated based on EBITDA multiples used by P. Schoenfeld Asset Management LP (PSAM) and Paulson & Co. Inc. (Paulson) applied to MetroPCS management forecasted combined company EBITDA for 2013, which forecasts are set forth in the MetroPCS amended definitive proxy statement. The stock price is the closing price on the NYSE of $10.38 on March 15, 2013. | ||||
2. | Net present value calculated with 9% discount rate and 38% tax rate. Synergies are preliminary projections and subject to change. | ||||
3. | EBITDA is based on unadjusted T-Mobile management forecast combined company EBITDA for 2013, which forecasts are set forth in the MetroPCS amended definitive proxy statement. | ||||
4. | EBITDA is based on MetroPCS management's forecast of combined company EBITDA for 2013, which forecasts are set forth in the MetroPCS amended definitive proxy statement. | ||||
5. | Based on the analysis conducted by the financial advisor to the special committee of MetroPCS' board of directors, as included in the MetroPCS' amended definitive proxy statement. | ||||
6. | Calculated based on the average target prices of publicly available research analyst reports for MetroPCS published on or after July 25, 2012 that were available to the financial advisor to the special committee of the MetroPCS board of directors as of October 2, 2012, which were referenced by the financial advisor to the special committee of MetroPCS' board of directors, as included in the MetroPCS amended definitive proxy statement. | ||||
7. | Free Cash Flow is calculated as EBITDA less Capital Expenditure (excluding spectrum spend). | ||||
8. | Based on latest reported financials; NewCo numbers represent the sum of T-Mobile and MetroPCS. | ||||
9. | Based on Sprint (PF Clearwire), US Cellular and Softbank transactions | ||||
10. | Based on target net debt of $17.5 billion ($15 billion DT notes and $2.5 billion tower financing obligation as of 12/31/12). | ||||
11. | Includes $1.5 billion in cash reserved for the acquisition of spectrum. | ||||
12. | Based on MetroPCS management projections as disclosed in the MetroPCS amended definitive proxy statement; NewCo net debt based on management guidance. | ||||
13. | EBITDA is based on MetroPCS management's forecast of T-Mobile EBITDA for 2013, which forecasts are set forth in the MetroPCS amended definitive proxy statement. | ||||
14. | Based on latest reported financials as of 12/31/12. | ||||
15. | Based on MetroPCS management projections as disclosed in the MetroPCS amended definitive proxy statement; NewCo net debt based on management guidance. | ||||
16. | Based on MetroPCS standalone value per share of $8.51. | ||||
17. | 26% of projected $6-7 billion NPV2 of synergies as disclosed in the MetroPCS amended definitive proxy statement | ||||
18. | This table should be read in conjunction with the presentation filed by MetroPCS with the SEC on Schedule 14A on March 18, 2013, which provides additional detail regarding the information set forth in this table. |