About this reportMintel's report series 'Telecommunications Retailing in Europe' in 2009 covers 19 telecommunications retail markets in Europe.There are separate reports for the UK, Germany, France, Spain, and Italy as well as a pan-European report combining all countries along with an overview of the sector.Mintel European Retail Intelligence provides independent, expert coverage of the major retail sectors throughout Europe. Each title in this series analyses retailing trends in up to 19 European markets, including the Scandinavian nations and Eastern European countries such as the Czech Republic and Poland as well as the major Western European markets.The coverage provided by each report is as accurate, relevant and up-to-date as possible, combining in-house sector expertise with retailer performance data, taken directly from industry and trade sources.With titles ranging from 'DIY Retailing in Europe' through to 'Food Retailing in Europe', each market examination includes studies of: * background economic and demographic data * market sizes * regional retailing trends and issues * market drivers * consumer expenditure * consumer trends * leading pan-European retailers * domestic retailers * market forecasts
China was the largest country in the telecom market in 2017, accounting for around 30% market share. Sample report: https://www.thebusinessresearchcompany.com/sample.aspx?id=293&type=smp
About this reportMintel's report series 'Telecommunications Retailing in Europe' in 2009 covers 19 telecommunications retail markets in Europe.There are separate reports for the UK, Germany, France, Spain, and Italy as well as a pan-European report combining all countries along with an overview of the sector.Mintel European Retail Intelligence provides independent, expert coverage of the major retail sectors throughout Europe. Each title in this series analyses retailing trends in up to 19 European markets, including the Scandinavian nations and Eastern European countries such as the Czech Republic and Poland as well as the major Western European markets.The coverage provided by each report is as accurate, relevant and up-to-date as possible, combining in-house sector expertise with retailer performance data, taken directly from industry and trade sources.With titles ranging from 'DIY Retailing in Europe' through to 'Food Retailing in Europe', each market examination includes studies of: * background economic and demographic data * market sizes * regional retailing trends and issues * market drivers * consumer expenditure * consumer trends * leading pan-European retailers * domestic retailers * market forecasts
China was the largest country in the telecom market in 2017, accounting for around 30% market share. Sample report: https://www.thebusinessresearchcompany.com/sample.aspx?id=293&type=smp
telecom companies are associated with the third-party vendors in order to provide better services to the customer which eventually reduce the operating costs. Therefore, reduction in operating cost and expenses is one of the major drivers for telecom outsourcing market over the forecast period.
Raportul privind competitivitatea industriei și serviciilor din sectorul teh...Oksana Gogu
În Republica Moldova există toate șansele pentru a dezvolta o afacere de succes în domeniul IT. Această concluzie rezultă din raportul privind competitivitatea industriei și serviciilor din sectorul tehnologiei informației din țara noastră, prezentat de către experții International Data Corporation (IDC), o companie globală de cercetare și consultanță în tehnologia informației.
The emergence of MVNO in the Middle East & North Africa has been slow in comparison to Western Europe and other global markets. However, recent regulatory developments in key markets are creating new openings. Significant opportunity now exists for mobile operators and other businesses to gain first mover advantage while the MVNO market is nascent.
This Viewpoint gives an overview of MVNO progress to date and explores growth opportunities in the Middle East and North Africa.
The value added by the software and IT services sector to Romania’s GDP has reached EUR 3.066 billion in 2015, by 21% higher than the one generated in 2014, according to the data from the Employers’ Association of Software and Services Industry from Romania (ANIS). The modernisation of key economic sectors in Romania will continue to provide IT vendors with opportunities in banking, oil, power and telecommunications. An environment of investment in modernisation is likely to drive growth, particularly in the transport and utilities sectors. The present paper analyses the IT industry in Romania and its latest development.
MTBiz is for you if you are looking for contemporary information on business, economy and especially on banking industry of Bangladesh. You would also find periodical information on Global Economy and Commodity Markets.
The Future of Telecoms in Africa, Feb 2014, DeloitteAdrian Hall
Africa can no longer be considered the Dark Continent. Given the rate at which mobile connectivity is growing, it seems only natural that the way business is done will change. But how will Telco’s embrace this change and are they even ready for it?
IDATE provides regular analyses of the world mobile markets' main trends - networks, terminals and services. On the occasion of the Mobile World Congress in Barcelona (16-19 February 2009), IDATE and ENTER have teamed up to publish the third edition of the special white paper: Mobile 2009: Markets & Trends taken from several IDATE market reports.
Reforming trade in services and negotiation processes in moroccoAdil Diani
Morocco has signed, ratified, and implemented several Free Trade Agreements (FTAs) and is engaged in discussions with other partners. Issues that concern the market of services are gaining in importance in Morocco’s foreign trade policy. Moreover, Morocco has continued to reform its sectoral policies, making notable progress in services sector performances in a bid to diversify its economy.
This paper tries to outline some features that concern the trade in services policies and reforms in Morocco and its negotiation process adopted by enforcing bilateral, regional and multilateral agreements.
telecom companies are associated with the third-party vendors in order to provide better services to the customer which eventually reduce the operating costs. Therefore, reduction in operating cost and expenses is one of the major drivers for telecom outsourcing market over the forecast period.
Raportul privind competitivitatea industriei și serviciilor din sectorul teh...Oksana Gogu
În Republica Moldova există toate șansele pentru a dezvolta o afacere de succes în domeniul IT. Această concluzie rezultă din raportul privind competitivitatea industriei și serviciilor din sectorul tehnologiei informației din țara noastră, prezentat de către experții International Data Corporation (IDC), o companie globală de cercetare și consultanță în tehnologia informației.
The emergence of MVNO in the Middle East & North Africa has been slow in comparison to Western Europe and other global markets. However, recent regulatory developments in key markets are creating new openings. Significant opportunity now exists for mobile operators and other businesses to gain first mover advantage while the MVNO market is nascent.
This Viewpoint gives an overview of MVNO progress to date and explores growth opportunities in the Middle East and North Africa.
The value added by the software and IT services sector to Romania’s GDP has reached EUR 3.066 billion in 2015, by 21% higher than the one generated in 2014, according to the data from the Employers’ Association of Software and Services Industry from Romania (ANIS). The modernisation of key economic sectors in Romania will continue to provide IT vendors with opportunities in banking, oil, power and telecommunications. An environment of investment in modernisation is likely to drive growth, particularly in the transport and utilities sectors. The present paper analyses the IT industry in Romania and its latest development.
MTBiz is for you if you are looking for contemporary information on business, economy and especially on banking industry of Bangladesh. You would also find periodical information on Global Economy and Commodity Markets.
The Future of Telecoms in Africa, Feb 2014, DeloitteAdrian Hall
Africa can no longer be considered the Dark Continent. Given the rate at which mobile connectivity is growing, it seems only natural that the way business is done will change. But how will Telco’s embrace this change and are they even ready for it?
IDATE provides regular analyses of the world mobile markets' main trends - networks, terminals and services. On the occasion of the Mobile World Congress in Barcelona (16-19 February 2009), IDATE and ENTER have teamed up to publish the third edition of the special white paper: Mobile 2009: Markets & Trends taken from several IDATE market reports.
Reforming trade in services and negotiation processes in moroccoAdil Diani
Morocco has signed, ratified, and implemented several Free Trade Agreements (FTAs) and is engaged in discussions with other partners. Issues that concern the market of services are gaining in importance in Morocco’s foreign trade policy. Moreover, Morocco has continued to reform its sectoral policies, making notable progress in services sector performances in a bid to diversify its economy.
This paper tries to outline some features that concern the trade in services policies and reforms in Morocco and its negotiation process adopted by enforcing bilateral, regional and multilateral agreements.
User Engagement Teardown: Poshmark Sends Excellent User Engagement Campaign T...Iterable
The “largest community marketplace for fashion,” Poshmark is engaging its millions of shoppers through growth marketing campaigns that include blast and triggered emails and push notifications. We made an account on Poshmark and took three weeks to gather details on all the ways Poshmark connected with us.
[Infographic] Healthcare Cyber Security: Threat PrognosisFireEye, Inc.
Data breaches cost the healthcare industry $6 billion a year. Learn how you can justify the cost for better healthcare cyber security in this infographic. For more information, visit https://www.fireeye.com/solutions/healthcare.html
Beacons are the missing link between the offline world and the digital space. They bring to life a new way of interaction by adding a context to the physical world. Here's how retailers, museums, events, smart cities, banks, and offices leverage proximity to grow their businesses and engage their audiences.
With US$ 107B in revenue,Latin America now accounts for 10% of the global mob...Sumit Roy
Latin America is the biggest and the most diverse of ethnic demographics in the world ,this region totals
47 countries and territories, 610M people, multiple different cultures,
languages and dialects, which means that advertising and marketing to them is the biggest of challenges .
Personal Brand Statement:
As an Army veteran dedicated to lifelong learning, I bring a disciplined, strategic mindset to my pursuits. I am constantly expanding my knowledge to innovate and lead effectively. My journey is driven by a commitment to excellence, and to make a meaningful impact in the world.
Skye Residences | Extended Stay Residences Near Toronto Airportmarketingjdass
Experience unparalleled EXTENDED STAY and comfort at Skye Residences located just minutes from Toronto Airport. Discover sophisticated accommodations tailored for discerning travelers.
Website Link :
https://skyeresidences.com/
https://skyeresidences.com/about-us/
https://skyeresidences.com/gallery/
https://skyeresidences.com/rooms/
https://skyeresidences.com/near-by-attractions/
https://skyeresidences.com/commute/
https://skyeresidences.com/contact/
https://skyeresidences.com/queen-suite-with-sofa-bed/
https://skyeresidences.com/queen-suite-with-sofa-bed-and-balcony/
https://skyeresidences.com/queen-suite-with-sofa-bed-accessible/
https://skyeresidences.com/2-bedroom-deluxe-queen-suite-with-sofa-bed/
https://skyeresidences.com/2-bedroom-deluxe-king-queen-suite-with-sofa-bed/
https://skyeresidences.com/2-bedroom-deluxe-queen-suite-with-sofa-bed-accessible/
#Skye Residences Etobicoke, #Skye Residences Near Toronto Airport, #Skye Residences Toronto, #Skye Hotel Toronto, #Skye Hotel Near Toronto Airport, #Hotel Near Toronto Airport, #Near Toronto Airport Accommodation, #Suites Near Toronto Airport, #Etobicoke Suites Near Airport, #Hotel Near Toronto Pearson International Airport, #Toronto Airport Suite Rentals, #Pearson Airport Hotel Suites
Remote sensing and monitoring are changing the mining industry for the better. These are providing innovative solutions to long-standing challenges. Those related to exploration, extraction, and overall environmental management by mining technology companies Odisha. These technologies make use of satellite imaging, aerial photography and sensors to collect data that might be inaccessible or from hazardous locations. With the use of this technology, mining operations are becoming increasingly efficient. Let us gain more insight into the key aspects associated with remote sensing and monitoring when it comes to mining.
[Note: This is a partial preview. To download this presentation, visit:
https://www.oeconsulting.com.sg/training-presentations]
Sustainability has become an increasingly critical topic as the world recognizes the need to protect our planet and its resources for future generations. Sustainability means meeting our current needs without compromising the ability of future generations to meet theirs. It involves long-term planning and consideration of the consequences of our actions. The goal is to create strategies that ensure the long-term viability of People, Planet, and Profit.
Leading companies such as Nike, Toyota, and Siemens are prioritizing sustainable innovation in their business models, setting an example for others to follow. In this Sustainability training presentation, you will learn key concepts, principles, and practices of sustainability applicable across industries. This training aims to create awareness and educate employees, senior executives, consultants, and other key stakeholders, including investors, policymakers, and supply chain partners, on the importance and implementation of sustainability.
LEARNING OBJECTIVES
1. Develop a comprehensive understanding of the fundamental principles and concepts that form the foundation of sustainability within corporate environments.
2. Explore the sustainability implementation model, focusing on effective measures and reporting strategies to track and communicate sustainability efforts.
3. Identify and define best practices and critical success factors essential for achieving sustainability goals within organizations.
CONTENTS
1. Introduction and Key Concepts of Sustainability
2. Principles and Practices of Sustainability
3. Measures and Reporting in Sustainability
4. Sustainability Implementation & Best Practices
To download the complete presentation, visit: https://www.oeconsulting.com.sg/training-presentations
Explore our most comprehensive guide on lookback analysis at SafePaaS, covering access governance and how it can transform modern ERP audits. Browse now!
India Orthopedic Devices Market: Unlocking Growth Secrets, Trends and Develop...Kumar Satyam
According to TechSci Research report, “India Orthopedic Devices Market -Industry Size, Share, Trends, Competition Forecast & Opportunities, 2030”, the India Orthopedic Devices Market stood at USD 1,280.54 Million in 2024 and is anticipated to grow with a CAGR of 7.84% in the forecast period, 2026-2030F. The India Orthopedic Devices Market is being driven by several factors. The most prominent ones include an increase in the elderly population, who are more prone to orthopedic conditions such as osteoporosis and arthritis. Moreover, the rise in sports injuries and road accidents are also contributing to the demand for orthopedic devices. Advances in technology and the introduction of innovative implants and prosthetics have further propelled the market growth. Additionally, government initiatives aimed at improving healthcare infrastructure and the increasing prevalence of lifestyle diseases have led to an upward trend in orthopedic surgeries, thereby fueling the market demand for these devices.
Business Valuation Principles for EntrepreneursBen Wann
This insightful presentation is designed to equip entrepreneurs with the essential knowledge and tools needed to accurately value their businesses. Understanding business valuation is crucial for making informed decisions, whether you're seeking investment, planning to sell, or simply want to gauge your company's worth.
What are the main advantages of using HR recruiter services.pdfHumanResourceDimensi1
HR recruiter services offer top talents to companies according to their specific needs. They handle all recruitment tasks from job posting to onboarding and help companies concentrate on their business growth. With their expertise and years of experience, they streamline the hiring process and save time and resources for the company.
Improving profitability for small businessBen Wann
In this comprehensive presentation, we will explore strategies and practical tips for enhancing profitability in small businesses. Tailored to meet the unique challenges faced by small enterprises, this session covers various aspects that directly impact the bottom line. Attendees will learn how to optimize operational efficiency, manage expenses, and increase revenue through innovative marketing and customer engagement techniques.
What is the TDS Return Filing Due Date for FY 2024-25.pdfseoforlegalpillers
It is crucial for the taxpayers to understand about the TDS Return Filing Due Date, so that they can fulfill your TDS obligations efficiently. Taxpayers can avoid penalties by sticking to the deadlines and by accurate filing of TDS. Timely filing of TDS will make sure about the availability of tax credits. You can also seek the professional guidance of experts like Legal Pillers for timely filing of the TDS Return.
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...BBPMedia1
Grote partijen zijn al een tijdje onderweg met retail media. Ondertussen worden in dit domein ook de kansen zichtbaar voor andere spelers in de markt. Maar met die kansen ontstaan ook vragen: Zelf retail media worden of erop adverteren? In welke fase van de funnel past het en hoe integreer je het in een mediaplan? Wat is nu precies het verschil met marketplaces en Programmatic ads? In dit half uur beslechten we de dilemma's en krijg je antwoorden op wanneer het voor jou tijd is om de volgende stap te zetten.
Buy Verified PayPal Account | Buy Google 5 Star Reviewsusawebmarket
Buy Verified PayPal Account
Looking to buy verified PayPal accounts? Discover 7 expert tips for safely purchasing a verified PayPal account in 2024. Ensure security and reliability for your transactions.
PayPal Services Features-
🟢 Email Access
🟢 Bank Added
🟢 Card Verified
🟢 Full SSN Provided
🟢 Phone Number Access
🟢 Driving License Copy
🟢 Fasted Delivery
Client Satisfaction is Our First priority. Our services is very appropriate to buy. We assume that the first-rate way to purchase our offerings is to order on the website. If you have any worry in our cooperation usually You can order us on Skype or Telegram.
24/7 Hours Reply/Please Contact
usawebmarketEmail: support@usawebmarket.com
Skype: usawebmarket
Telegram: @usawebmarket
WhatsApp: +1(218) 203-5951
USA WEB MARKET is the Best Verified PayPal, Payoneer, Cash App, Skrill, Neteller, Stripe Account and SEO, SMM Service provider.100%Satisfection granted.100% replacement Granted.
Cracking the Workplace Discipline Code Main.pptxWorkforce Group
Cultivating and maintaining discipline within teams is a critical differentiator for successful organisations.
Forward-thinking leaders and business managers understand the impact that discipline has on organisational success. A disciplined workforce operates with clarity, focus, and a shared understanding of expectations, ultimately driving better results, optimising productivity, and facilitating seamless collaboration.
Although discipline is not a one-size-fits-all approach, it can help create a work environment that encourages personal growth and accountability rather than solely relying on punitive measures.
In this deck, you will learn the significance of workplace discipline for organisational success. You’ll also learn
• Four (4) workplace discipline methods you should consider
• The best and most practical approach to implementing workplace discipline.
• Three (3) key tips to maintain a disciplined workplace.
Affordable Stationery Printing Services in Jaipur | Navpack n PrintNavpack & Print
Looking for professional printing services in Jaipur? Navpack n Print offers high-quality and affordable stationery printing for all your business needs. Stand out with custom stationery designs and fast turnaround times. Contact us today for a quote!
Affordable Stationery Printing Services in Jaipur | Navpack n Print
Majority Takeover of Telekom Austria AG by America Movil SAB de CV
1. MERGERS & ACQUISITIONS
INDIVIDUAL ASSIGNMENT
ABSTRACT
This report deals with the valuation and financing aspect of the majority takeover of Telekom Austria AG by America Movil SAB de CV.
Sneha Malhotra
2013284
2. TABLE OF CONTENTS
INTRODUCTION ...................................................................................................................................................... 2
ABOUT THE ACQUIRER COMPANY ......................................................................................................................... 2
ABOUT THE TARGET COMPANY .............................................................................................................................. 3
TELECOM INDUSTRY OUTLOOK .............................................................................................................................. 3
Worldwide .......................................................................................................................................................... 3
Brazil ................................................................................................................................................................... 4
Europe ................................................................................................................................................................ 4
Russia .................................................................................................................................................................. 4
India .................................................................................................................................................................... 4
China ................................................................................................................................................................... 5
OTHER DEALS IN THE INDUSTRY ............................................................................................................................. 6
DEAL VALUATION (MULTIPLES OF SALES, EBITDA, EBIT, NET INCOME & BOOK VALUE) ....................................... 8
COMPARABLE firms .............................................................................................................................................. 11
EXCHANGE RATIO, CONSIDERATION (CASH / STOCK) .......................................................................................... 11
PREMIUM PAID ON THE CURRENT MARKET VALUE ............................................................................................. 12
FINANCING............................................................................................................................................................ 13
INTEGRATION ISSUES ............................................................................................................................................ 14
3. INTRODUCTION
On May 15, 2014 America Movil SAB de CV (AMX) launched a public tender offer to acquire all outstanding shares of Telekom Austria (TKA) not held by The Österreichische Industrieholding AG (Austrian industry-holding stock corporation) or short ÖIAG, which administers the investments of the Republic of Austria in partially or entirely nationalized companies. After the offer expired on July 10th and AMX obtained almost 104 million shares, equivalent to 23.47% of the share capital of Telekom Austria, at a cost of 743.4 million euros. AMX now holds a stake of approximately 50.80% in the Austrian operator. Before the expiration of the offer all the regulatory conditions in Austria and 6 other countries in Central Europe where TKA operates have been met. ABOUT THE ACQUIRER COMPANY
América Móvil, S.A.B. de C.V. is organized under the laws of Mexico. It was established in September 2000 when Telmex, a fixed-line Mexican telecommunications operator, privatized in 1990 and spun off its mobile operations in Mexico and other countries. They have grown through significant acquisitions throughout Latin America and the Caribbean as well as organically. During 2010, they acquired control of Telmex and Telmex Internacional, S.A.B. de C.V. (currently, Telmex Internacional, S.A. de C.V., or “Telmex Internacional”) in a series of public tender offers.
They provide telecommunications services in 18 countries. We are the largest provider of wireless communications services in Latin America based on the number of subscribers, with the largest market share in Mexico and the third-largest in Brazil. We also have major fixed- line operations in Mexico, Brazil, Colombia and 11 other countries
They intend to build on our position as the leader in integrated telecommunications services in Latin America and the Caribbean by continuing to expand the subscriber base, both by developing existing businesses and by making strategic acquisitions when opportunities arise. They are offering customers new services and new packages that integrate multiple services, and they continue investing in networks to optimize coverage and implement new technologies.
4. ABOUT THE TARGET COMPANY
The Telekom Austria Group is the largest telecommunications company in Austria and is successfully positioned on international markets.
Telekom Austria AG, listed on the Vienna Stock Exchange since November 2000, is the leading communications provider in Central and Eastern Europe with about 23 million customers across its markets of operations. The Group is currently operating in eight countries: Austria (A1), Slovenia (Si.mobil), Croatia (Vipnet), the Republic of Serbia (Vip mobile) and the Republic of Macedonia (Vip operator), Bulgaria (Mobiltel), Belarus (velcom) and Liechtenstein (Telecom Liechtenstein). The total market of the eight countries covers approximately 41 million inhabitants. The Group has roughly 16,000 employees as of December 31, 2013, Group revenues were about EUR 4.2 billion as of year-end 2013. Telekom Austria Group's portfolio encompasses products and services of voice telephony, broadband Internet, multimedia services, data and IT solutions, wholesale as well as m-payment solutions. TELECOM INDUSTRY OUTLOOK
The global telecommunication industry had eventful development in 2012. In 2013 the main challenges for telecom companies will be how to monetize new business models, leverage customer data by investing in analytics and define their response to over the top players. Market Research Reports Inc. recently published the latest updates on the global telecommunication industry, some of the key findings including: WORLDWIDE
• Mobile connections growth, which will slow to 7% in 2013, with emerging markets accounting for 89% of net additions. Mobile broadband service will increase by a more respectable 27% and LTE connections will increase by 150%. Fibre connections will grow by 28%
• All vendors will have to deal with the encroachment of software providers in core telecoms software stacks. Companies that are integrating devices, such as Microsoft, Apple and Samsung will be in the strongest positions to capitalize on growth in the device market.
• The global telecommunication services sector will continue to be the largest IT spending market in 2013.
5. • By 2016, mobile data will represent 33% of the total telecom services market, up from 22% in 2012 due to total worldwide IT spending which is expected to reach $3.7 trillion in 2013, a 4.2% increase from 2012
• It is believed that mobile broadband presents the largest opportunity for operators to grow revenue, and is expected to grow 19.2% annually, generating $122.9 bn in incremental revenue between 2013 and 2016
• Emerging nations such as Africa and the Middle East will be intensified by M&A activity in 2013 as smaller operators will find it increasingly hard to compete and raise funds
• In Asia-Pacific, LTE subscription to reach nearly 42m, which whilst only 1% of total subscriptions in the region, that is about one third of global LTE subscriptions
• Android system will represent more than 50% of all smartphone sales in Central & Eastern Europe and close to half of all market sales in Western Europe in 2013 BRAZIL
2012 represented a milestone for the Brazilian mobile market. mobile telephony topped with density of over 130 lines per 100 inhabitants and the country is likely to have annual growth over 10% for the first time EUROPE
Despite the economic downturn with intense competition, and regulatory actions, revenues for the European wholesale telecoms market remained steady between 2010 and 2011. Mobile wholesale, a developing sector in Europe, offers huge potential for growth based on an increasingly diverse customer base. 28 regulators in Europe had created rules focused on lowering prices for customers, In the US and other countries regulators had also focused on spurring innovation and new investments RUSSIA
Russian Telecom market expected to grow 3.5% CAGR 2012 – 2015, mainly driven by mobile data. Mobile data is to grow in Russia with 30% CAGR INDIA
The Telecom sector in India has recorded gross revenue at $ 98 bn curing the quarter ended Sep 2012, an increase of 0.8% over the previous quarter. The government’s earning from the
6. telecom sector in terms of license fee also dipped 1.97% during the July-September quarter over the last 4 years, the sector in India grew by 20% CAGR and the mobile subscriber base crossed 900 million, second to China. The telecom contributes about 3% to India’s GDP CHINA
• The total IT investment in China’ telecom industry was RMB 42.7 bn in 2011, and the telecom industry IT solution market totalled RMB 13.7 bn.
• 3G penetration rate in China was just 20% of the total mobile subscriber base, which reflects significant growth opportunity.
• For different operators, China Mobile topped 82.43 million 3G users, followed by China Unicom’s 73.32 million and China Telecom with 65.85 million
• China will become the world’s largest smartphone market in 2013 as the nation sells 240 million smartphones, which represents one-third of global shipment.
7. OTHER DEALS IN THE INDUSTRY
The number of mergers and acquisitions in Telecom Sector has been increasing significantly. Telecommunications industry is one of the most profitable and rapidly developing industries in the world and it is regarded as an indispensable component of the worldwide utility and services sector. Telecommunication industry deals with various forms of communication mediums, for example mobile phones, fixed line phones, as well as Internet and broadband services.
Currently, a slew of mergers and acquisitions in Telecom Sector are going on throughout the world. The aim behind such mergers is to attain competitive benefits in the telecommunications industry. The mergers and acquisitions in Telecom Sector are regarded as horizontal mergers simply because of the reason that the entities going for merger or acquisition are operating in the same industry that is telecommunications industry.
In the majority of the developed and developing countries around the world, mergers and acquisitions in the telecommunications sector have become a necessity. This kind of mergers also assists in creation of jobs. Both transnational and domestic telecommunications services providers are keen to try merger and acquisition options because this will help them in many ways. They can cut down on their expenses, achieve greater market share and accomplish market control.
Private sector investment and FDI (Foreign Direct Investment) have also boosted the growth of mergers and acquisitions in the telecommunications sector. Over the last few years, a phenomenal growth has been witnessed in the number of mergers and acquisitions taking place in the telecommunications industry. The reasons behind this development include the following:
Deregulation
Introduction of sophisticated technologies (Wireless land phone services)
Innovative products and services (Internet, broadband and cable services)
Economic reforms have spurred the growth in the mergers and acquisitions industry of the telecommunications sector to a satisfactory level.
8. Mergers and acquisitions in Telecom Sector can also have some negative effects, which include monopolization of the telecommunication products and services, unemployment and others. However, the governments of various countries take appropriate steps to curb these problems.
In countries like India, mergers and acquisitions have increased to a considerable level from the mid-1990s. In the United States, the mergers and acquisitions in the telecommunications sector are going on in a full-fledged manner. The mergers and acquisitions in the telecommunications sector are governed or supervised by the regulatory authority of the telecommunication industry of a particular country, for instance the Telecom Regulatory Authority of India or TRAI. The regulatory authorities always keep a tab on the telecommunications industry so that no monopoly is formed.
SIGNIFICANT MERGERS AND ACQUISITIONS IN TELECOM SECTOR
Following are the important mergers and acquisitions that took place in the telecommunications sector:
The takeover of Mobilink Telecom by Broadcom. This can also be described as a suitable example of product extension merger
AT&T Inc. taking over BellSouth
The acquisition of eScription Inc. by Nuance Communications Inc.
The taking over of Hutchison Essar by the Vodafone Group. Now it has become Vodafone Essar Limited
China Communications Services Corporation Ltd. taking over China International Telecommunication Construction Corporation
The acquisition of Ameritech Corporation by SBC (Southwestern Bell Corporation) Communications
The merger of GTE (General Telephone and Electronics) with Bell Atlantic
The acquisition of US West by Qwest Communications
The merger of MCI Communications Corporation with Worldcom
Benefits Provided by the Mergers and Acquisitions in the Telecommunications Sector
9. Following are the benefits provided by the mergers and acquisitions in the telecommunications industry:
Building of infrastructure in a more convenient way
Licensing options for mergers and acquisitions are often found to be easier
Mergers and acquisitions offer extensive networking advantages
Brand value
Bigger client base
Wide array of products and services DEAL VALUATION (MULTIPLES OF SALES, EBITDA, EBIT, NET INCOME & BOOK VALUE)
The main purpose of equity valuation is to estimate a value for a firm or security. A key assumption of any fundamental value technique is that the value of the security (in this case an equity or a stock) is driven by the fundamentals of the firm’s underlying business at the end of the day. There are three primary equity valuation models: the discounted cash flow (DCF), cost and comparable approaches.
There are two primary comparable approaches. The first is the most common and looks at market comparable for a firm and its peers. Common market multiples include the following: enterprise value to sales (EV/S), enterprise multiple, price to earnings (P/E), price to book (P/B) and price to free cash flow (P/FCF).
As extracted from the original takeover documents of Telekom Austria the original statement made by them is “For the purposes of the calculation of the Offer Price, the Bidder has not prepared an independent evaluation of the Target Company. The Offer Price takes into account the statutory minimum purchase price and considers (i) the Reference Price and (ii) the development of the stock market price, whereby the shareholders’ accepting the Offer are entitled to receive the dividend for the 2013 financial year in addition to the Offer Price.”
10. Sales Metrics Multiple Last Twelve Months 5,469.0 1.7x CY 2014E 5,270.6 1.8x CY 2015E 5,283.7 1.7x
* Current Annual ( FY 2013 ) Implied Price Multiples Current EPS Metrics Multiple Last Twelve Months -0.950 - Current Annual 0.000 - CY 2014E 0.364 25.3x CY 2015E 0.492 18.8x Book Value per Share Current 3.582 2.6x CY 2014E 3.027 3.0x CY 2015E 3.542 2.6x Implied Value Multiples Equity Value 4,083.3 Diluted Shares 442.6 Plus: Preferred - Plus: Minority Interest 1.5 Plus: LT & ST Debt 5,325.3
11. Less: Cash -167.3 Net Debt 5,159.5 Enterprise Value 9,242.8 EBIT Last Twelve Months 510.4 18.1x Current Annual #N/A #N/A CY 2014E 380.9 24.3x CY 2015E 560.2 16.5x
Source: Bloomberg
PRICE RATIO BANDS FOR THE PURPOSE OF VALUATION
As has been mentioned above that the calculations for the offer price has been decided upon after taking into account the statutory minimum purchase price and the development of the stock in the stock market. As can be seen from the Bloomberg screen above, the highest stock price was €11.31 per share and the lowest that was recorded was €4.58 per share. Also the highest earning per share (EPS) ratio recorded was €0.40 and the lowest was €0.07. Based on this data the offer price is €7.15 per share.
12. COMPARABLE FIRMS
The greatest competition faced by Telekom Austria is from Deutsche Telekom AG and Orange. Their respective market capitalizations and other relevant information is provided in the table below:
TELEKOM AUSTRIA AG DEUTSCHE TELEKOM AG ORANGE Market Cap: 4.07B 67.85B 39.02B Employees:
16,044
2,29,897
1,60,925 Qtrly Rev Growth (yoy): -0.08 0 -0.05 Revenue (ttm):
5.35B
80.46B
52.55B Gross Margin (ttm): 0.62 0.39 0.4 EBITDA (ttm):
1.46B
19.16B
15.98B Operating Margin (ttm): 0.1 0.09 0.15 Net Income (ttm):
-444.46M
3.11B
2.04B EPS (ttm): 0.43 0.67 0.96 P/E (ttm):
42.35
22.87
15.43 PEG (5 yr expected): N/A 0.48 0.35 P/S (ttm):
0.76
0.83
0.73
Source: Bloomberg EXCHANGE RATIO, CONSIDERATION (CASH / STOCK)
Deal Size/ Multiple Target @ Deal Price Target (Telekom Austria) Acquirer ( America Movil) Price 9.23 9.23 1.30 Exchange Ratio 7.1083 - - Value of Acquirer Shares Per Target Share 9.23 - - Cash per Share - - - Equity Value 4,083.3 4,083.3 90,042.7 Enterprise Value 9,242.8 9,242.8 1,22,479.8 P/E CY 2014 25.3x 25.3x 14.6x P/E CY 2015 18.8x 18.8x 13.7x EV/ EBITDA CY 2014 5.7x 5.7x 6.1x EV/ EBITDA CY 2015 5.5x 5.5x 6.0x
Source: Bloomberg
13. Mexican telecom giant America Movil S.A.B. De C.V. (AMX, AMOV), controlled by Mexican billionaire Carlos Slim, said Monday that it has received shares representing about a 23.47 percent stake in Telekom Austria AG ( TKAGY ) following a public tender offer.
The tender offer by America Movil's subsidiary, Carso Telecom B.V., expired on Thursday, July 10, 2014. The company received 103.98 million shares in the tender offer. America Movil earlier held an about 27 percent stake in Telekom Austria.
Upon settlement of the offer, America Movil will directly and indirectly hold 225.09 million shares in Telekom Austria, representing about 50.8 percent of the European carrier's share capital. America Movil said that payment of the offer price of 7.15 euros per Telekom Austria share will be made on or before July 24 by the receiving and payment agent UniCredit Bank Austria to all shareholders who accepted the offer. The company said it will extend the acceptance period by an additional three months for shareholders who did not participate in the tender offer. PREMIUM PAID ON THE CURRENT MARKET VALUE
% Premium to Current Telekom Austria Price in EUR at Deal Terms
Current
0%
0%
0%
0%
5%
10%
15% Last Close (04/09/2014) in EUR 7.13 7.13 7.13 7.13 7.13 7.48 7.84 8.19 1 Week average
7.13
0%
0%
0%
0%
5%
10%
15% 20d Average 7.13 0% 0% 0% 0% 5% 10% 15% 20d VWAP
7.13
0%
0%
0%
0%
5%
10%
15% 52 Week High 7.44 -4% -4% -4% -4% 1% 5% 10% 52 Week Average
6.64
7%
7%
7%
7%
13%
18%
23%
The above table showcases the various scenarios of premium increment scenario of 5 % starting from 0% till 15% as well as the 20 day volume weighted average price (VWAP) and the 52- week average at 7% premium for current Telekom Austria’s shares in the stock market. As we can see with 5% premium the stock price of the company goes up to €7.48, at 10% premium the stock prices rises to €7.84. The terms at which the deal in question was struck in was at 0% premium.
14. FINANCING
Sources of Funds
Amount
% Total Sources
Issuance of new Stock
4,083.3
100.0%
Cash on Hand
-
Issuance of Debt [USD]
Rate (%)
-
-
Credit facility
4.3090%
-
-
Loan
4.3090%
-
-
Senior Notes
4.3090%
-
-
Senior Subordinated Notes 4.3090%
-
-
Other Debt
4.6950%
-
-
Total Sources
4,083.3
100%
Uses of Funds - 100%
Amount
% Total Uses
Target Equity Purchase [USD]
4,083.3
100.0%
Debt Repayment [USD]
-
-
Loan
-
-
Notes
-
-
Tender / Call Premiums
-
-
Fees [USD] -
-
Transaction Fees
-
-
Debt Financing Fees
-
-
Total Uses
4,083.3
100%
(Values in millions)
As can be ascertained from the above tables, the takeover of Telekom Austria by America Movil has been done through issue of new stock to the tune of $4,083.3 million. As can be seen from the above table of Source of Funds that no debt has been specially taken for the purpose of the takeover.
The whole amount of the funds raised through issue of new stock has gone towards the takeover of the target company i.e. Telekom America. No part of the $4,083.3 million has gone towards debt repayment of loans and notes or paying the transaction fees or the debt financing fees.
15. INTEGRATION ISSUES
AMX’s commercial reasons for the offer are mainly to facilitate greater operational co- operation and co-ordination between the América Móvil Group and the Telekom Austria Group, to exploit all areas for potential partnerships and to intensify the realisation of synergy potential for both group of companies. The Bidder and AMX aim to support to a greater extent Telekom Austria's plans in a rapidly changing environment in Europe
so that both companies benefit from their respective experiences in the sector. In this respect, AMX will explore existing and new opportunities to expand Telekom Austria's business, whereby growth in specific CEE countries shall exclusively take place via Telekom Austria.
The Bidder believes that the transaction could provide essential benefits to both the Telekom Austria Group and the América Móvil Group because:
a) AMX' focus on advanced telecommunication services and its global reach will provide a good opportunity for Telekom Austria to continue to remain competitive with a view to maintain its position as a leading operators in a highly competitive market environment to the benefit of Telekom Austria's customers;
b) AMX and Telekom Austria could benefit from sharing of marketing and innovation skills and knowledge;
c) AMX is committed to people development and training and sees many opportunities for the management and employees of both the Telekom Austria Group and the AMX Group as a result of a combination through best practice transfer, skill development and international career enhancement; and
d) Telekom Austria and its customers could derive benefits from being a part of an enterprise with significant access to technology on a global scale with a view to allow Telekom Austria to continue having access to state-of-art technology.
e) The capital increase will support Telekom Austria’s capital structure and financial position and will allow Telekom Austria to continue to invest in state-of-the-art infrastructure, research and development, innovation of products and services, amongst others, and to position Telekom Austria to benefit from investment opportunities arising in the countries in which it currently operates and in emerging markets in Central and Eastern Europe.
16. The Bidder believes that this will enable Telekom Austria to continue to compete in an even more increasing competitive market environment with competitors being often global players, in particular given the expected European wide consolidation of the telecom sector.
EXHIBITS:
1. FINANCIALS OF THE TARGET CO. (TC)
BALANCE SHEET In Millions of USD except Per Share FY 2010 FY 2011 FY 2012 FY 2013 12 Months Ending 2010-12-31 2011-12-31 2012-12-31 2013-12-31 Assets + Cash & Near Cash Items 160.7 596.1 792.8 277.6 + Short-Term Investments 170.5 215.1 112.3 13.6 + Accounts & Notes Receivable 1,032.2 918.0 991.2 943.0 + Inventories 200.8 204.4 201.8 175.5 + Other Current Assets 357.5 336.3 289.4 274.2 Total Current Assets 1,921.6 2,269.9 2,387.7 1,683.9 + LT Investments & LT Receivables 121.0 18.1 10.4 7.2 + Net Fixed Assets 3,407.0 3,191.0 3,202.2 3,182.7 + Gross Fixed Assets 16,239.6 15,791.6 15,212.5 15,492.8 - Accumulated Depreciation 12,832.6 12,600.6 12,010.3 12,310.1 + Other Long-Term Assets 4,649.6 4,174.7 3,977.0 5,964.3 Growth (YoY) -11.4 -10.2 -4.7 50.0 Total Long-Term Assets 8,177.5 7,383.8 7,189.6 9,154.2 Total Assets 10,099.1 9,653.7 9,577.3 10,838.1 Liabilities & Shareholders' Equity + Accounts Payable 907.2 832.3 779.7 791.3 + Short-Term Borrowings 677.2 1,314.4 1,384.9 317.5 + Other Short-Term Liabilities 932.4 979.3 899.9 879.9 Total Current Liabilities 2,516.8 3,126.0 3,064.5 1,988.7 + Long-Term Borrowings 4,131.6 3,803.8 3,737.4 5,153.9 + Other Long-Term Liabilities 1,476.7 1,579.3 1,694.5 1,609.7 Total Long-Term Liabilities 5,608.3 5,383.2 5,431.8 6,763.6 Total Liabilities 8,125.1 8,509.1 8,496.3 8,752.4 + Total Preferred Equity 0.0 0.0 0.0 0.0 + Minority Interest 3.4 1.2 1.4 1.5 + Share Capital & APIC 2,070.5 2,007.6 2,044.3 2,135.6 + Retained Earnings & Other Equity -99.8 -864.3 -964.7 -51.4 Total Equity 1,974.1 1,144.5 1,081.0 2,085.7 Total Liabilities & Equity 10,099.1 9,653.7 9,577.3 10,838.1
17. INCOME STATEMENT
In Millions of USD except Per Share FY 2010 FY 2011 FY 2012 FY 2013 12 Months Ending 2010-12-31 2011-12-31 2012-12-31 2013-12-31 Revenue 6,169.9 6,202.7 5,567.5 5,557.6 + Other Operating Revenue 118.3 139.8 105.5 115.7 - Operating Expenses 5,518.3 6,027.6 5,040.0 5,111.4 Operating Income 769.9 314.8 633.0 561.8 - Interest Expense 274.7 301.8 299.2 266.8 - Foreign Exchange Losses (Gains) 4.4 163.8 -1.1 12.8 - Net Non-Operating Losses (Gains) 170.2 203.5 20.7 29.7 Pretax Income 320.6 -354.3 314.3 252.5 - Income Tax Expense 61.6 -2.3 180.5 106.8 Income Before XO Items 258.9 -352.0 133.7 145.7 - Extraordinary Loss Net of Tax 0.0 0.0 0.0 0.0 - Minority Interests -0.2 -1.2 0.2 30.8 Net Income 259.2 -350.8 133.6 115.0 - Total Cash Preferred Dividends 0.0 0.0 0.0 0.0 Net Inc Avail to Common Shareholders 259.2 -350.8 133.6 115.0 Abnormal Losses (Gains) 189.0 325.4 45.2 60.3 Tax Effect on Abnormal Items -36.3 -81.4 -11.3 -15.1 Normalized Income 411.8 -106.8 167.5 160.2 Basic EPS Before Abnormal Items 0.93 -0.24 0.37 0.37 Basic EPS Before XO Items 0.58 -0.79 0.30 0.27 Basic EPS 0.58 -0.79 0.30 0.27 Basic Weighted Avg Shares 442.6 442.6 442.6 442.6 Diluted EPS Before Abnormal Items 0.93 -0.24 0.37 0.37 Diluted EPS Before XO Items 0.58 -0.79 0.30 0.27 Diluted EPS 0.58 -0.79 0.30 0.27
18. CASH FLOW STATEMENT
In Millions of USD except Per Share FY 2010 FY 2011 FY 2012 FY 2013 12 Months Ending 2010-12-31 2011-12-31 2012-12-31 2013-12-31 Cash From Operating Activities + Net Income 259.2 -350.8 133.6 115.0 + Depreciation & Amortization 1,413.6 1,811.9 1,239.5 1,148.5 + Other Non-Cash Adjustments 272.4 301.9 157.3 89.8 + Changes in Non-Cash Capital -91.2 -73.6 -182.9 43.5 Cash From Operations 1,854.0 1,689.4 1,347.5 1,396.8 Cash From Investing Activities + Disposal of Fixed Assets 14.6 6.9 7.3 14.3 + Capital Expenditures -1,013.0 -1,029.0 -936.4 -2,363.2 + Increase in Investments -390.7 -155.0 -985.9 -749.4 + Decrease in Investments 560.8 174.7 1,095.5 852.9 + Other Investing Activities 9.7 -187.7 1.3 -439.6 Cash From Investing Activities -818.4 -1,190.2 -818.2 -2,685.0 Cash from Financing Activities + Dividends Paid -440.3 -462.2 -216.3 -29.4 + Change in Short-Term Borrowings 41.0 -257.8 17.8 -13.5 + Increase in Long-Term Borrowings 99.5 1,051.6 1,078.1 1,381.8 + Decrease In Long-Term Borrowings -769.1 -312.0 -1,181.6 -1,238.3 + Increase in Capital Stocks 0.0 0.0 0.0 0.0 + Decrease in Capital Stocks 0.0 0.0 0.0 0.0 + Other Financing Activities -775.7 -45.8 -46.3 657.0 Cash from Financing Activities -1,844.6 -26.1 -348.2 757.6 Net Changes in Cash -809.0 473.1 181.1 -530.6
19. 2. FINANCIALS OF THE ACQUIRER CO. (AC)- AMERICA MOVIL
BALANCE SHEET In Millions of USD except Per Share FY 2010 FY 2011 FY 2012 FY 2013 12 Months Ending 2010-12-31 2011-12-31 2012-12-31 2013-12-31 Assets + Cash & Near Cash Items 7,767.9 4,244.4 3,519.5 3,677.6 + Short-Term Investments -- 0.0 0.0 0.0 + Accounts & Notes Receivable 7,543.2 8,971.7 4,375.5 4,536.4 + Inventories 2,111.7 2,451.0 2,220.4 2,803.7 + Other Current Assets 1,500.1 1,582.1 6,065.7 7,055.8 Total Current Assets 18,923.0 17,249.2 16,181.1 18,073.5 + LT Investments & LT Receivables -- 0.0 22.3 42.9 + Net Fixed Assets 33,343.9 33,459.7 38,720.1 38,263.0 + Gross Fixed Assets 39,312.2 43,184.4 72,586.1 73,596.3 - Accumulated Depreciation 5,968.3 9,724.7 33,866.0 35,333.3 + Other Long-Term Assets 18,716.5 17,175.6 21,258.3 22,662.1 Growth (YoY) 30.0 -8.2 23.8 6.6 Total Long-Term Assets 52,060.4 50,635.3 60,000.7 60,967.9 Total Assets 70,983.4 67,884.5 76,181.8 79,041.4 Liabilities & Shareholders' Equity + Accounts Payable 11,788.4 12,831.5 5,335.9 6,120.3 + Short-Term Borrowings 731.9 1,912.7 1,054.0 1,973.2 + Other Short-Term Liabilities 4,041.0 4,118.8 13,174.6 13,398.8 Total Current Liabilities 16,561.3 18,863.0 19,564.4 21,492.3 + Long-Term Borrowings 23,809.3 25,411.4 31,262.4 35,466.1 + Other Long-Term Liabilities 3,404.9 2,386.5 5,636.5 6,123.6 Total Long-Term Liabilities 27,214.2 27,797.9 36,899.0 41,589.7 Total Liabilities 43,775.4 46,660.9 56,463.4 63,082.0 + Total Preferred Equity 0.0 0.0 0.0 0.0 + Minority Interest 2,298.3 717.9 717.3 603.3 + Share Capital & APIC 7,807.9 6,921.8 7,459.9 7,360.2 + Retained Earnings & Other Equity 17,101.7 13,583.9 11,541.2 7,996.0 Total Equity 27,207.9 21,223.5 19,718.4 15,959.5 Total Liabilities & Equity 70,983.4 67,884.5 76,181.8 79,041.4
20. INCOME STATEMENT
In Millions of USD except Per Share FY 2010 FY 2011 FY 2012 FY 2013 12 Months Ending 2010-12-31 2011-12-31 2012-12-31 2013-12-31 Revenue 48,151.9 53,696.3 58,967.0 61,619.9 - Cost of Revenue 27,291.5 31,065.1 33,833.3 36,047.2 Gross Profit 20,860.4 22,631.2 25,133.8 25,572.6 + Other Operating Revenue -- -- 0.0 0.0 - Operating Expenses 8,794.1 10,139.3 12,873.5 13,488.2 Operating Income 12,066.3 12,491.9 12,260.2 12,084.4 - Interest Expense 1,368.9 1,678.1 1,895.5 2,379.0 - Foreign Exchange Losses (Gains) -442.2 1,807.5 -562.6 1,537.2 - Net Non-Operating Losses (Gains) 435.9 -1,368.5 456.3 -177.1 Pretax Income 10,703.6 10,374.8 10,471.1 8,345.2 - Inc tax & prof shrg 2,868.7 3,262.3 3,498.4 2,468.2 - L(G) on inflation -- -- -- -- Income Before XO Items 7,834.9 7,112.5 6,972.6 5,877.0 - Extraordinary Loss Net of Tax 0.0 0.0 0.0 0.0 - Minority Interests 616.5 425.4 50.3 27.4 Net Income 7,218.4 6,687.1 6,922.4 5,849.6 - Total Cash Preferred Dividends 0.0 0.0 0.0 0.0 Net Inc Avail to Common Shareholders 7,218.4 6,687.1 6,922.4 5,849.6 Abnormal Losses (Gains) -- -- 406.7 -464.2 Normalized Income 7,218.4 6,687.1 7,329.1 5,385.4 Basic EPS Before Abnormal Items 0.09 0.09 0.10 0.08 Basic EPS Before XO Items 0.09 0.09 0.09 0.08 Basic EPS 0.09 0.09 0.09 0.08 Basic Weighted Avg Shares 79,020.0 78,599.0 75,841.0 70,475.0 Diluted EPS Before Abnormal Items 0.09 0.09 0.10 0.08 Diluted EPS Before XO Items 0.09 0.09 0.09 -- Diluted EPS 0.09 0.09 0.09 0.08 Diluted Weighted Avg Shares 79,020.0 78,599.0 75,841.0 70,475.0
21. CASH FLOW STATEMENT In Millions of USD except Per Share FY 2010 FY 2011 FY 2012 FY 2013 12 Months Ending 2010-12-31 2011-12-31 2012-12-31 2013-12-31 Cash From Operating Activities + Net Income 7,218.4 6,687.1 6,922.4 5,849.6 + Depreciation & Amortization 7,214.3 7,586.5 7,880.7 7,959.0 + Other Non-Cash Adjustments 1,528.8 768.3 1,570.3 -331.2 + Changes in Non-Cash Capital 7.3 -903.7 -655.0 1,252.9 Cash From Operations 15,968.8 14,138.2 15,718.4 14,730.3 Cash From Investing Activities + Disposal of Fixed Assets 70.0 3.1 4.4 3.5 + Capital Expenditures -6,168.3 -9,700.8 -9,278.4 -9,282.3 + Increase in Investments 0.0 0.0 0.0 -942.2 + Decrease in Investments 0.0 0.0 0.0 0.0 + Other Investing Activities -2,815.2 -263.5 -5,761.5 -315.8 Cash From Investing Activities -8,913.5 -9,961.2 -15,035.5 -10,536.8 Cash from Financing Activities + Dividends Paid -1,362.0 -1,375.5 -1,170.5 -1,232.4 + Change in Short-Term Borrowings 0.0 -- 0.0 0.0 + Increase in Long-Term Borrowings 14,326.4 7,040.4 10,658.3 9,900.3 + Decrease In Long-Term Borrowings -11,795.2 -3,327.0 -7,406.7 -4,758.9 + Increase in Capital Stocks 0.0 0.0 0.0 0.0 + Decrease in Capital Stocks -1,437.8 -4,336.3 -1,357.0 -5,545.5 + Other Financing Activities -3,921.2 -5,149.9 -2,444.6 -2,347.2 Cash from Financing Activities -4,189.9 -7,148.3 -1,720.4 -3,983.7 Net Changes in Cash 2,865.4 -2,971.3 -1,037.5 209.8
2. VARIOUS IMPORTANT RATIOS OF TC & AC
Pro Forma Acquirer Target Aquirer
Diluted EPS
CY 2014E [USD]
Dil
-1.8%
0.09
0.36
0.09
P/E to Achieve Share Price
14.9x
25.3x
14.6x
Add'l Synergies to break even
161.8
CY 2015E [USD]
Dil
-1.2%
0.09
0.49
0.10
P/E to Achieve Share Price
13.8x
18.8x
13.7x
Add'l Synergies to break even
110.4
Net Leverage (Net Debt/TTM EBITDA)
+0.1x
1.7x
3.1x
1.6x
22. Equity Ownership by Target Holders
4.3%
3. MARKET REACTION OF THE DEAL (STOCK PRICE)
On Telekom Austria’s Stock Price:
On America Movil’s Stock Price:
23. 4. POST MERGER BALANCE SHEET
Standalone
Tango Alfa Adjustments Combined
2014:Q2 2014:Q2 + - 2014:Q2
Cash and Cash Equivalents
151.7
7,253.5
-
7,405.1 Short-Term Investments 15.6 - 15.6
Accounts Receivable
889.0
5,177.3
6,066.4 Inventories 171.0 2,369.0 2,540.0
Prepaids and Other Current Assets
301.5
6,342.7
6,644.1 Interbanking assets - - -
Net loans
-
-
- Total Current Assets 1,528.8 21,142.5 22,671.3
Property, Plant and Equipment, net 3,013.6 38,594.0 - 41,607.6
Long-Term Investment & Long-Term Receivables
8.2
58.5
66.7 Goodwill 1,618.8 7,353.8 3,581.8 - 1,618.8 10,935.6
Other Intangible Assets
3,571.7
2,931.3
-
6,503.1 Other Assets 225.5 12,124.6 12,350.1
Deferred Financing Fees
-
- Total Assets 9,966.6 82,204.8 94,134.4
Accounts Payable 631.8 5,552.3 6,184.1
Short-Term borrowings
1,102.6
3,966.0
5,068.6 Other Current Liabilities 868.8 14,918.0 15,786.8
Total Current Liabilities
2,603.2
24,436.3
27,039.4
Revolving Credit Facility
-
- Alfa Term Loan -
Tango Term Loan
-
- New Term Loan - -
Alfa Senior Notes
- Tango Senior Notes - -
New Senior Notes
-
- Senior Subordinated Notes - -
Other Debt
-
-
24. Deferred Income Taxes - -
Repos
-
-
- Customer deposits - - -
Long-Term Borrowings
4,222.7
35,061.3
39,284.0 Other Long-Term Liabilities 1,554.0 6,203.7 7,757.7
Total Liabilities
8,379.8
65,701.3
74,081.1
Total preferred equity
-
-
- Noncontrolling Interest 1.5 663.3 664.8
Shareholders' Equity
2,120.3
7,427.7
4,083.3
- 2,120.3
11,511.0 Retained earnings & Other Equity -535.0 8,412.4 7,877.4
Total Shareholders' Equity
1,586.8
16,503.4
20,053.2
Total Liabilities and Equity
9,966.6
82,204.8
94,134.4