Synergy Overview
Cost Savings
64%
Revenue Synergies
36%
SAC $13,128
Churn 9,345
Programming 7,890
G&A 4,943
CapEx 317
Subtotal $35,624
PV of Cost Savings
Advertising / Interactive $10,349
Local Service 7,449
Digital Divide 2,759
VOD / PPV 1,003
HDTV 502
Box Swaps (1,981)
Subtotal $20,080
PV of Revenue Synergies
Estimated ($ In Millions)
Total Present Value of Synergies: $55.7 Billion
Previous slide
Next slide
Back to first slide
View graphic version