As at 31 July 2012
3,000,378,919 shares outstanding
http://www.sec.gov/Archives/edgar/data/101830/000010183012000089/sprintq2201210-q.htm
Acquisition Announcement
http://finance.yahoo.com/news/softbank-acquire-70-stake-sprint-082300110.html
Transaction Terms
NEW:
3.1 billion USD convert into Sprint common stock at $5.25 per share. To become wholly-owned subsidiary of New Sprint.
AND:
17 billion USD
of which:
NEW 4.9 billion USD
newly issued shares of New Sprint at $5.25
12.1 billion USD
55% of current ("old" Sprint) shares outstanding
works out to be $7.30 per Sprint share
The other 45% of current ("old" Sprint) shares will become shares of New Sprint.
"SOFTBANK CORP. (âSoftBankâ) (TSE:9984) and Sprint Nextel Corporation (âSprintâ) (S) today announced that they have entered into a series of definitive agreements under which SoftBank will invest $20.1 billion in Sprint, consisting of $12.1 billion to be distributed to Sprint stockholders and $8.0 billion of new capital to strengthen Sprintâs balance sheet.
"Through this transaction, approximately 55% of current Sprint shares will be exchanged for $7.30 per share in cash, and the remaining shares will convert into shares of a new publicly traded entity, New Sprint. Following closing, SoftBank will own approximately 70% and Sprint equity holders will own approximately 30% of the shares of New Sprint on a fully-diluted basis. "
***
The $20.1 billion figure is equal to:
$12.1 billion purchase of (some) existing Sprint shares at $7.30 cash
plus
$3.1 billion convert bond, converts into Sprint at $5.25 per share
plus
$4.9 billion in newly issued shares of New Sprint
***
so in total there are $8 billion in new shares to be issued at $5.25, or about 1.524 billion new shares.
As at 31 July 2012
3,000,378,919 shares outstanding
plus 1,523,809,524 new shares
equals 4,524,188,443 shares in total of New Sprint
if we use $12.1 billion as 55% of Sprint, then $22 billion is equal to 100% of Sprint.
22 (existing) + 8 (new capital) = 30 billion USD for New Sprint
$30 billion / 4.524188443 = $6.63 indicative share price.
Lower price than $6.63 possibly indicates that shareholders concerned they will not get $7.30 cash for all the shares they tender.