euro adhoc: Deutsche Telekom AG
Mergers - Acquisitions - Takeovers
/ Deutsche Telekom and T-Online Agree On Exchange Ratio
Disclosure announcement transmitted by euro adhoc. The issuer is responsible for the content of this announcement.
08.03.2005
Ad hoc Release of Deutsche Telekom AG according to § 15 WpHG
Bonn, March 8, 2005
Deutsche Telekom and T-Online Agree On Exchange Ratio
Deutsche Telekom and T-Online have today reached a definitive agreement regarding the exchange ratio in connection with the planned merger of T-Online International AG into Deutsche Telekom AG. Accordingly, T-Online shareholders will receive 0.52 Deutsche Telekom shares for one T-Online share, i.e. 13 Deutsche Telekom shares for 25 T-Online shares.
The exchange ratio was determined on the basis of the company valuations conducted by Deutsche Telekom and T-Online, with the assistance of KPMG and Warth & Klein, who were mandated by Deutsche Telekom and T-Online, respectively, to support the preparation of the company valuations on the basis of the applicable discounted earnings methodology (Ertragswertverfahren). The equity value (Unternehmenswert), as determined in accordance with the draft of the new version of the valuation standards issued by the Institut der Wirtschaftspruefer in Deutschland e.V. (IDW ES1 neue Fassung), amounts to EUR 28.31 per share for Deutsche Telekom, and to EUR 14.71 per share for T-Online.
The equity values of both Deutsche Telekom and T-Online are based on the most recent medium- and long-term business plans, as prepared by Deutsche Telekom's and T-Online's Management Boards, as well as on the audited consolidated group balance sheets for Deutsche Telekom and T-Online as of 31 December 2004. The following table sets forth some of the key valuation parameters and planning assumptions used to establish the equity values of Deutsche Telekom and T-Online.
Overview of Key Assumptions for the Analysis
Key Assumptions
Deutsche Telekom T-Online
Group Group
Annual discount rates used
(after typified share-
holder income tax, before
growth rate deduction) 7.57 - 8.55 % 9.35 - 9.42 %
Risk-free rate before
typified shareholder
income tax 5.0 % 5.0 %
Beta factor unlevered 0.72 1.10
Market risk premium
after typified share-
holder income tax 5.5 % 5.5 %
Typified shareholder income
tax rate 35% 35%Key figures forecast period 2005-2014E
Sales 2005E / 2014E in billion EUR 61.1 / 84.8 2.5 / 10.3 EBITDA 2005E / 2014E in billion EUR 20.8 / 29.7 0.3 / 2.4 EBT 2005E / 2014E in billion EUR 7.6 / 19.7 0.2 / 2.4 Group net income 2005E / 2014E in billion EUR 4.9 / 11.5 0.1 / 1.5 Dividend payout ratio 2005E / 2014E 53 % / 50 % 39 % / 37 % Typified shareholder income tax rate for dividend payments 17.5 % 17.5 % Debt to equity ratio used 2005E / 2014E 44 % / 13 % 1 % / 1 %
Terminal value assumptions 2015 onwards EBITDA in billion EUR 30.5 2.5 EBT in billion EUR 19.3 2.5 Group net income in billion EUR 11.2 1.5 Debt to equity ratio 12 % 1 % Perpetuity growth rate 2.0 % 3.5 %
End of Ad hoc Release
The parties expect that the merger agreement will be notarized in the course of today. The merger agreement and the joint merger report of the Management Boards of Deutsche Telekom and of T-Online, including the detailed planning assumptions and company valuations of both Deutsche Telekom and T-Online, will be available online at www.deutschetelekom.com/mergerdocuments shortly.
The shareholders of T-Online and, if required, Deutsche Telekom will vote on the merger agreement at the annual general meetings at the end of April 2005. As of the calling of the annual general meetings to vote on the merger, the merger agreement, the joint merger report and the merger audit report of Ebner, Stolz & Partner, the independent court-appointed auditor, as well as other documents as required by law will be available for inspection and copies will be sent to the shareholders of Deutsche Telekom and T-Online upon their request.
Important disclaimer
The calculation of a company valuation on the basis of the discounted earnings methodology (Ertragswertmethode) is a highly complex process and is not necessarily susceptible to partial analysis or summary description. The analyses performed by the management boards with the assistance of KPMG and Warth & Klein are not necessarily indicative of future results or actual values derived in accordance with other valuation methodologies, which may be significantly more or less favorable than those expressed in this ad hoc release. These analyses involved numerous judgments and assumptions with regard to industry performance, general business, economic, competitive, market and financial conditions, many of which are beyond the control of the companies, as well as judgments and assumptions regarding "risk-free rates", "beta factors", "market risk premia" and "typified shareholder income tax rates", "dividend payout rates", "debt to equity ratios" and "terminal values", all of which involved the exercise of discretion on the part of management. Further information regarding the calculation of the company valuations will be provided in the merger report and merger auditor's report described above.
This ad hoc release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. It is important to note that Deutsche Telekom's or T-Online's actual results could differ materially from the results anticipated or projected in any such forward-looking statements, based on a number of important factors. Deutsche Telekom's filings with the U.S. Securities and Exchange Commission contain cautionary statements identifying important factors affecting such forward-looking statements, including certain risks and uncertainties that could cause actual results to differ materially from projections contained in any forward-looking statements made by the company. Neither Deutsche Telekom nor T-Online undertakes any responsibility to update such forward-looking statements in light of future events or developments.
The statements on the company valuations on the basis of the discounted earnings methodology (IDW ES 1 new version) do not constitute a forecast or assumption of the future development of the market prices of shares of Deutsche Telekom or T-Online.
You are advised to also read the U.S. prospectus regarding the business combination transaction referenced in these materials, when it becomes available, because it will contain important information. Deutsche Telekom has filed a preliminary prospectus with the Securities and Exchange Commission. You may obtain a free copy of the preliminary prospectus or the final prospectus (when available) and other related documents filed by Deutsche Telekom AG at the Commission's website at www.sec.gov , at the SEC's public reference room located at 450 Fifth Street, NW, Washington D.C. 20549 or at one of the SEC's other public reference rooms in New York, New York and Chicago, Illinois. Please call the SEC at 1-800-SEC-0330 for further information on the public reference rooms. The preliminary prospectus, the final prospectus (when available) and the other related documents may also be obtained by contacting Deutsche Telekom AG, Attention: Investor Relations, 140 Friedrich-Ebert-Allee, 53113 Bonn, Germany.
end of announcement euro adhoc 08.03.2005 14:01:00
Further inquiry note:
Hans Ehnert
Leiter Auslandspresse
Tel.: +49(0)228-181-94310
E-Mail: hans.ehnert@teleom.de
Branche: Telecommunications Services
ISIN: DE0005557508
WKN: 555750
Index: DAX, Prime Standard, Euro Stoxx 50
Börsen: Tokyo / stock market
New York / ADR
Berliner Wertpapierbörse / official dealing
Hamburger Wertpapierbörse / official dealing
Baden-Württembergische Wertpapierbörse / official dealing
Frankfurter Wertpapierbörse / official dealing
Börse Düsseldorf / official dealing
Niedersächsische Börse zu Hannover / official dealing
Bayerische Börse / official dealing
Bremer Wertpapierbörse (BWB) / official dealing