Print this page Close window Close window

 

Note 42


42. Business combinations
 
42.1 The acquisition of 100% of Investcom LLC
   
 

On 23 May 2006 MTN Group made a cash and shares offer to acquire the entire issued share capital of Investcom LLC, a company whose securities were listed in Dubai and London, for a total consideration of US$5,5 billion. The formal offer was based on an implied MTN Group share price of R59,25 (US$9,79). The purchase offer was partly in cash and partly by the issue of MTN Group shares.

MTN shareholders approved the transaction on 28 June 2006 and it became wholly unconditional on 4 July 2006, the date from which Investcom was consolidated into the MTN Group. In accordance with DFIX rules, settlement of cash and shares took place on 17 and 24 July 2006. In terms of the offer made US$3,7 billion was settled in cash and 183 210 084 MTN Group Limited shares were issued to the previous Investcom LLC shareholders. Investcom LLC was delisted on 15 August 2006.

The acquired business contributed revenues of R5 987 million and net profit of R792 million to the group for the period from 4 July 2006 to 31 December 2006. If the acquisition had occurred on 1 January 2006, the contribution to Group revenue would have been R10 328 million, and the contribution to profit after tax would have been R1 069 million.

These amounts have been calculated using the Group’s accounting policies and by adjusting the results of Investcom LLC to reflect the additional depreciation and amortisation that would have been charged assuming that the fair value adjustments to property, plant and equipment and intangible assets had been applied from 1 January 2006, together with the consequential tax effects.

The goodwill is attributable to the high profitability of the acquired business.

Details of the net assets acquired and goodwill as at acquisition are as follows:    
4 July 2006
Rm
Total purchase consideration    
33 339
Fair value of net assets acquired    
(10 173)
Goodwill    
23 166
   
Acquiree’s
   
Fair value
carrying amount
The assets and liabilities arising from the acquisition  
4 July 2006
4 July 2006
are as follows:  
Rm
Rm
Cash and cash equivalents  
3 175
3 175
Property, plant and equipment  
3 600
3 986
Intangibles  
8 140
4 156
Inventories and receivables  
2 096
2 096
Payables  
(3 151)
(3 151)
Borrowings  
(1 085)
(1 085)
Net deferred tax liability  
(1 272)
(136)
Net assets  
11 503
9 041
Minorities  
(1 330)
 
Fair value of net assets acquired  
10 173
 
Purchase consideration settled in cash    
(23 941)
Cash and cash equivalents in subsidiary acquired    
3 175
Cash outflow on acquisition    
(20 766)

42.2 The acquisition of additional shares in MTN Uganda
   
 

In July 2006, the shareholding in MTN Uganda, a telecommunications company incorporated in Uganda, was increased from 52,01% to 97,34% for US$221 million, converting the joint venture operation into a fully consolidated subsidiary of the Group.

MTN Uganda contributed revenues of R1 164 million and net profit of R223 million to the Group. If the step-up had occurred on 1 January 2006 the contribution to Group revenue would have been R1 462 million, and the contribution to profit after tax would have been R179 million.

These amounts have been calculated using the Group’s accounting policies and by adjusting the results of the acquiree to reflect the additional depreciation and amortisation that would have been charged assuming that the fair value adjustments to property, plant and equipment and intangible assets had been applied from 1 January 2006, together with the consequential tax effects.

The goodwill is attributable to the high profitability of the acquired business.

Details of the net assets acquired and goodwill as at acquisition are as follows:    
1 July 2006
Rm
Total purchase consideration    
1 577
Fair value of net assets acquired    
(947)
Goodwill    
630
The assets and liabilities arising from the acquisition are as follows:  
Fair value
on acquisition
date
Rm
Acquiree’s
carrying amount
on acquisition
date
Rm
Cash and cash equivalents  
35
35
Property, plant and equipment  
439
439
Intangibles  
974
11
Investment in subsidiary  
1
1
Inventories and receivables  
71
71
Payables  
(50)
(50)
Borrowings  
(146)
(146)
Net deferred tax liability  
(352)
(72)
Net assets acquired  
972
289
Minorities  
(25)
 
Fair value of net assets acquired  
947
 
Purchase consideration    
(1 577)
Cash and cash equivalents in subsidiary acquired    
35
Cash outflow on acquisition    
(1 542)


42.3 Reconciliation to the cash flow statement        
       
December
2006
Rm
December
2005
Rm
  Cash outflows as shown above    
  The acquisition of 100% of Investcom LLC  
(23 941)
  The acquisition of additional shares in MTN Uganda  
(1 577)
  Other acquisitions*
 
(3 172)
  The acquisition of 51% of Telecel Côte d’Ivoire  
(1 398)
  Acquisitions 100% of Telecel Zambia, 40% of MTN
 
  Network Solutions (Pty) Ltd (NS), 100% of Libertis
 
  Telecom, 44% of Mascom Wireless (Pty) Limited,
 
  15% of Publicom and 100% of Cell Place (Pty) Limited  
(1 896)
       
(28 690)
(3 294)
  Amounts shown in cash flow statement    
  Acquisition of subsidiaries and joint ventures    
(28 690)
(3 294)
  Less: Cash balances acquired    
2 895
152
       
(25 795)
(3 142)
   
  *These consist primarily of the additional shares purchased in Nigeria, Botswana and Côte d’Ivoire

42.4 The acquisition of 51% of MTN Côte d’Ivoire
   
 

On 1 July 2005, the Group acquired 51% of the share capital of Loteny Telecom, trading under the name Telecel Côte d’Ivoire (now named MTN Côte d’Ivoire), a telecommunications company operating in the Côte d’Ivoire. The acquired business contributed revenues of R392,5 million and profit after tax of R83,5 million to the Group for the period from 1 July 2005 to 31 December 2005.

If the acquisition had occurred on 1 April 2005, the contribution to Group revenue would have been R571,2 million, and the contribution to profit after tax would have been R98,3 million. These amounts have been calculated using the Group’s accounting policies and by adjusting the results of the subsidiary to reflect the additional depreciation and amortisation that would have been charged assuming the fair value adjustments to property, plant and equipment and intangible assets had been applied from 1 April 2005, together with the consequential tax effects.

The goodwill is attributable to the high profitability of the acquired business and the significant synergies expected to arise after the Group’s acquisition of MTN Côte d’Ivoire.

Details of the net assets acquired and goodwill as at acquisition are as follows:    
1 July 2005
Rm
Total purchase consideration    
1 398
Fair value of net assets acquired    
(142)
Goodwill    
1 256
The assets and liabilities arising from the acquisition are as follows:  
Fair value
1 July 2005
Audited
Rm
Acquiree’s
carrying amount
1 July 2005
Rm
Cash and cash equivalents  
41
41
Property, plant and equipment  
621
1 031
Intangibles  
603
376
Inventories and receivables  
109
109
Payables  
(1 001)
(988)
Borrowings  
(142)
(148)
Net deferred tax asset  
48
Net assets  
279
421
Minority interest (49%)  
(137)
 
Net assets acquired  
142
 
Purchase consideration settled in cash  
(1 398)
Cash and cash equivalents in subsidiary acquired  
 
41
Cash outflow on acquisition  
 
(1 357)

42.5 The acquisition of 100% of Telecel Zambia (MTN Zambia), the remaining 40% of MTN Network Solutions (Proprietary) Limited (NS), 100% of Libertis Telecom (MTN Congo Brazzaville) and 44% of Mascom Wireless Botswana (Proprietary) Limited
   
 

On 1 August 2005, the Group acquired 100% of the share capital of Telecel Zambia, a telecommunications company operating in Zambia. On 1 April 2005, the Group acquired the remaining 40% of Network Solutions, an internet service provider company incorporated in South Africa. On 1 December 2005, the Group acquired 100% of Libertis Telecom, a telecommunications company incorporated in the Republic of the Congo and on 28 September 2005, the Group acquired 44% of Mascom Wireless Botswana (Proprietary) Limited, a telecommunications company operating in Botswana. The acquired businesses contributed revenues of R312 million and net profit of R54 million to the Group for the period.

If the acquisitions had occurred on 1 April 2005, the contribution to Group revenue would have been R708 million, and the contribution to profit after tax would have been R149 million. These amounts have been calculated using the Group’s accounting policies and by adjusting the results of the acquiree to reflect the additional depreciation and amortisation that would have been charged assuming the fair value adjustments to property, plant and equipment and intangible assets had applied from 1 April 2005, together with the consequential tax effects.

Details of the net assets acquired and goodwill as at acquisition are as follows:    
On acquisition
date
Rm
Total purchase consideration    
1 932
Fair value of net assets acquired    
(494)
Goodwill    
1 438
The assets and liabilities arising from the acquisition are as follows:  
Fair value
on acquisition
Audited
Rm
Acquiree’s
carrying amount
on acquisition
date
Rm
Cash and cash equivalents  
105
105
Property, plant and equipment  
350
350
Intangibles  
230
5
Inventories and receivables  
70
70
Payables  
(141)
(141)
Borrowings  
(102)
(102)
Net deferred tax liability  
(18)
(18)
Net assets acquired  
494
269
Purchase consideration    
(1 932)
Purchase consideration not yet settled in cash    
36
Cash and cash equivalents in subsidiary acquired    
111
Cash outflow on acquisition    
(1 785)