|
Company |
Sumitomo Electric Industries, Ltd. (Wholly owning parent company) |
Sumitomo Wiring Systems, Ltd. (Wholly owned subsidiary) |
Stock swap ratio |
1 |
1.57 |
Notes1. Stock assignment ratio |
|
1.57 shares of SEI's common stock will be granted in place of 1 share of SWS's common stock. However, in this stock swap, no stocks will be granted for the 20,362,900 SWS stocks owned by SEI. |
2. The number of new stocks issued with the stock swap |
|
SEI will grant 30,002,643 shares of common stock (decimals are dropped) to SWS's stockholders (including real stockholders) indicated or recorded on SWS's final stock lists (including real stockholder lists) dated July 31, 2007.
|
(3)Reasons for the stock swap ratio calculations |
|
|
(1)Basics and background of the calculations |
|
To ensure the fairness of the stock swap ratio, SEI selected PwC Advisory Co., Ltd. (hereafter called "PwC") as a third party calculating institution; SWS selected Ernst & Young ShinNihon as a third party calculating institution. Each of the two companies asked each of the third party institutions to calculate the stock swap ratios. PwC used the market stock price criteria, comparable companies analysis, and Discounted Cash Flow (hereafter called "DCF") methods to analyze the values of the two companies' stocks. Please note that the periods of market stock price calculation for the market stock price criteria method were the previous six months, three months, and one month before May 8, 2007. Average stock prices (simple average of closing prices and volume weighted average prices) in each period were used to analyze the two companies' stock values. No significant increase or decrease in profit was expected in the two companies' future plans that were premises in the analysis with the DCF method. As a result of the analysis of the values of the two companies' stocks, PwC calculated that the number of shares of SEI stock assigned to one SWS share was 1.31 to 1.48 shares using the market stock price criteria method, 1.33 to 1.37 shares using the comparable companies analysis method, and 1.44 to 1.59 shares using the DCF method. The company submitted the calculation results to SEI. Ernst & Young ShinNihon used the market stock price average and DCF methods to analyze the values of the two companies' stocks. Please note that the periods of market stock price calculation for the market stock price average method were the previous six months, three months, and one month before May 10, 2007. Average stock prices (volume weighted average prices) in each period were used to analyze the two companies' stock values. No significant increase or decrease in profit was expected in the two companies' future plans that were premises in the analysis with the DCF method. As a result of the analysis of the values of the two companies' stocks, Ernst & Young ShinNihon calculated that the number of shares of SEI stock assigned to one SWS share was 1.323 to 1.402 shares using the market stock price average method and 1.556 to 1.664 shares using the DCF method. The company submitted the calculation results to SWS. Based on the results of the stock swap ratios received from the third party institutions above, the two companies considered factors, such as their financial standing, forecasts, and market stock price trends, and held a series of negotiations and discussions after a deliberate examination. As a result, the companies determined that the stock swap ratio in 2. (2) above was reasonable and it would benefit their stockholders. The two companies resolved the conclusion of the stock swap agreement at their Board of Directors' meetings held on May 11, 2007. They concluded the agreement between the two companies on the same day. Please note that the stock swap ratio may be changed in discussions between the two companies if there are critical changes in the terms and conditions that were the basis of the calculations. |
|
(2)Relationships with the calculating institutions |
|
PwC and Ernst & Young ShinNihon are not parties related to SEI and SWS. |
(4)Treatment of SWS's stock subscription rights and corporate bonds with stock subscription rights |
|
|
SWS will, free of charge, by the day before the effective date of the stock swap, acquire and extinguish the stock subscription rights (issued in July 2005 and July 2006) granted by SWS according to the resolutions at the annual stockholder meetings held on June 28, 2005 and June 27, 2006. Along with SWS's announcement of the stock swap, they announced today that they will prematurely redeem all the remaining amount of their first unsecured convertible bonds (issued on September 11, 1996). |
3.Outline of the Companies Interested in the Stock Swap (As of the end of March, 2007) |
|
|
(1) Trade name |
Sumitomo Electric Industries, Ltd. Wholly owning parent company (planned) |
Sumitomo Wiring Systems, Ltd. Wholly owned subsidiary (planned) |
(2) Business description |
Automobile-related businesses Businesses related to information and telecommunications Electronics-related businesses Businesses related to electric wires, equipment, and energy Industrial raw material-related businesses |
Manufacturing and sales of wiring harnesses for automobiles and equipment Manufacturing and sales of parts for wiring harnesses and electrical equipment Manufacturing and sales of automobile electric wires |
(3) Established |
December 10, 1920 |
December 22, 1917 |
(4) Head office location |
Osaka city, Osaka prefecture |
Yokkaichi city, Mie prefecture |
(5) Title and name of representative |
President Masayoshi Matsumoto |
President Tadashi Shimokawa |
(6) Capital |
96,784 million yen |
7,541 million yen |
(7) Number of shares of stock issued |
759,293,049 shares |
39,472,864 shares |
(8) Net assets |
1,052,989 million yen (consolidated) |
102,843 million yen (consolidated) |
(9) Gross assets |
2,126,405 million yen (consolidated) |
331,306 million yen (consolidated) |
(10) Settlement term |
March 31 |
March 31 |
(11) Number of employees |
133,853 employees (consolidated) |
53,147 employees (consolidated) |
(12) Main customers |
Power companies, NTT, automakers, electric-appliance makers, etc. |
Sumitomo Electric Industries, Ltd. Yazaki Parts Co., Ltd. Furukawa Automotive Parts Inc. Others |
(13) Major stockholders and stockholding ratios |
Japan Trustee Services Bank, Ltd. (Trust account): 9.17% The Master Trust Bank of Japan, Ltd. (Trust account): 8.60% Nippon Life Insurance Company: 5.27% |
Sumitomo Electric Industries, Ltd.: 51.59% The Master Trust Bank of Japan, Ltd. (Trust account): 5.17% Sony Life Insurance Co., Ltd.: 4.47% |
(14) Main financing banks |
Sumitomo Mitsui Banking Corporation The Sumitomo Trust & Banking Co., Ltd. Mizuho Corporate Bank, Ltd. |
The Sumitomo Trust & Banking Co., Ltd. Sumitomo Mitsui Banking Corporation The Mie Bank, Ltd. |
(15) Relationship between the interested companies and others |
Capital relationship |
SEI owns 52.10% of SWS's issued stock (including indirectly-held stocks). |
Personnel relationship |
SEI's directors also act as one director and one corporate auditor at SWS. |
Business relationship |
In the SEI group's automobile wiring harness business, SWS is in charge of design and manufacturing and SEI is in charge of business planning and sales. |
Applicable status between the relevant parties |
SWS is SEI's consolidated subsidiary. |
(16) Performance over the past three years (consolidated) |
(Unit: Million yen) |
|
Sumitomo Electric Industries, Ltd. |
Sumitomo Wiring Systems, Ltd. |
Settlement term |
Fiscal year ending March 2005 |
Fiscal year ending March 2006 |
Fiscal year ending March 2007 |
Fiscal year ending March 2005 |
Fiscal year ending March 2006 |
Fiscal year ending March 2007 |
Sales |
1,740,198 |
2,007,134 |
2,384,395 |
372,831 |
441,498 |
511,958 |
Operating profit |
81,429 |
105,495 |
128,745 |
10,062 |
9,729 |
15,866 |
Ordinary profit |
92,498 |
113,194 |
145,368 |
16,040 |
15,519 |
18,146 |
Current-term net profit |
36,540 |
58,346 |
76,029 |
9,065 |
8,120 |
11,020 |
Current-term net profit per stock (yen) |
48.01 |
76.43 |
100.22 |
236.24 |
210.79 |
288.28 |
Dividend per stock (yen) |
10 |
13 |
17 |
23 |
32 |
36 |
Net asset per stock (yen) |
911.24 |
1,068.73 |
1,170.54 |
1,650.47 |
1,965.53 |
2,358.07 |
4. Situation after the Stock Swap |
|
|
(1) Trade name |
Sumitomo Electric Industries, Ltd. |
(2) Business description |
Automobile-related businesses Businesses related to information and telecommunications Electronics-related businesses Businesses related to electric wires, equipment, and energy Industrial raw material-related businesses |
(3) Head office location |
Osaka city, Osaka prefecture |
(4) Title and name of representative |
President Masayoshi Matsumoto |
(5) Capital |
96,784 million yen |
(6) Net assets |
Not yet determined |
(7) Gross assets |
Not yet determined |
(8) Settlement term |
March 31 |
(9) Outline of accounting procedures |
Among businesses under common control, businesses with minority stockholders will be applicable. The stock swap will generate goodwill equivalent to approximately 9 billion yen, which will be amortized using the straight-line method over a five-year period. |
(10) Influence of the stock swap on performance |
The stock swap is expected to have little influence on SEI's consolidated and separate performance as SWS is currently SEI's consolidated subsidiary. |
|
|
|