lawpalyer logo
in判決書

臺灣高等法院98年度聲字第1776號

關鍵資訊

98177626032684                                             9823 () 1.退739,256 957 12退 2. ()96398962 9718597 ()4 3.97()4963989629630980001581 4.739,256 382 (21589)739,256 382 1331 () 1.97185 2.963 ... ( ) 3.84使 () 使 () 1.963 3,6317,54496144397185 961443 97 ()4 2.961128963 3171421 3021 (22251473134 ) (55176) ( 21 152) (6850) (4441) (91193)調 () () (712360 ) 1331 317 (992298323 971196515954969421935429120090423)調 922261592 ... 21 (beyond reasonable doubt)使 96156421283216445 1644616447963 1 201171112 9611退退使退961128121,2292,38596144397185 97 ()4961128963 96144397185 97()4 971231963 9823981696234 ...982496309800015810980001580963 982 1196309800015810980001580 41611 4182退30,1507,813 382(381 3)13397,4962,00296 3....962398962 4181 961128963 96144397185 96144397 ()4963 ... PX Capital Partners B.V.Ripley Cable Holdings , L.P.退5,5582,41630,1507,813 382 (3813)7 961128121,2292,385( 96349)使963 963 EMC EMC18.11%10.776%10.468%8.646%EMC94EMC 5.058%0.088%0.127%53.273% Carlyle Group) 897 11HFC Cable Modem 90227IDCIDC 901123914 29HFC 20Cable Modem9321 100%Cable Modem 841229944 224 10945 25411946284 12946 309493945 9494 949 5394102812EMC 調9411141453使94122813EMC 951 1114 NewbridgeCapital LLCUnited Asia/Pacific Communications,Inc 95162 948.5EBITDAEarnings Before Interest,Tax,Depre ciation and Amortisation2455,2008 8,9181,11027.61 Cable ModemCable Modem 16調Due Diligence 952 952 56Cable Modem9516362830Cable Modem 283032.5148,9384013132.5-30*889,181,110*6732.5-28*889,181,110*100Cable ModemCable Modem 9410EBITDA945.5EBITDA Cable Modem Cable Modem 33稿Cable Modem 32.5945.5 EBITDACable Modem 95Cable Modem Cable Modem 93 12194243.55185 945.5EBITDA Cable Modem 9536調29.5 431 432 433 434 435 5332.59533946 3094953715MSO 使20954 2517EMC 使94 3715 953715953932.594EBITDA5.5Cable Modem7512 7,500Ripley Cable Holdings,L.P. 使使953932.553953936 227953953953953使95395318.11 953 103 Cable Modem 945.5EBITDA325,0001095310Cable Modem94EBITDA5.5 Cable Modem 95310Cable Modem5 186 28EBIDTA 9533953715使953953953 綿綿58綿953 954 282032.532.520186 9 32.5954 18954 2495623NCC32.5 2427,9387 1232.432.5調0.1 3,0106,431 32.4-20*2,427,938953105186283Cable Modem 94 5.5EBITDACable Modem EBITDA263,8526,335調95.7.1527,4301,668Cable Modem91.695.65,3727,57195.7.15Cable Modem 3,3585,7831,1689,82095.7.192586,95595.7.198339,967Cable Modem 225,4294,571Cable Modem 9410EBITDA10EBITDA 486,6464,360263,8526,335 222,7938,0254,866,464,360-2,638,526,335Cable Modem225,4294,571 9571232.4 953995712EMC7,500 WACHOVIA BANK NA CarlyleUnicorn Holdings Ltd. EMC13.82% 961128退退3,6317,544739,2561,8525,616 5,5582,416退退使退961128121,2292,385 9571232.4 83582,40690.372.932.4-29.5233,0388,978 32.4-29.5*803,582,406233,0388,978Cable Modem 32.4Cable Modem2.000000000002,227,938,025Cable Modem/803,582,406957 1253,6846,150 1739,3815,260 Cable Modem2.00000000000 Cable Modem148,8409,829 2.00000000000*536,846,150202427,93832.43,0106,43132.4-20*2,427,938151,8516,260 CableModem2.00000000000 957 1253,6846,150 2427,9382.00000000000 6731,4762.00000000000*2,427,938 Cable Modem 151,1784,7841,518,516,260-6,731,476 Cable Modem Cable Modem 94EBITDA5.5 Cable Modem Cable Modem 32.5945.5EBITDA 95310Cable Modem518628263,8526,335953105 18628879610611712713695Cable Modem 95391471502272294 245421195712540 1719265249540 1318404158105106968 31312314退 Cable Modem Cable ModemCable Modem945.5EBITDACable ModemCable Modem Cable Modem Cable Modem 使 9194IE-07-1-IE-07-7IE-08-1-IE-08-4Cable Modem 95 91 92 93 94 CableModem 397,294,633 529,405,225 640,329,706 583,186,077 1,186,479,000 940,621,000 529,177,000 239,451,000 CableModem 33.49 56.28 121.00 243.55 9095Cable Modem 滿 9194Cable Modem 33.4956.28121243.559394 100Cable Modem IE-09-2 Cable ModemADSL 921 23919291Cable Modem 16.23 30.86 925 169292Cable Modem 16.51135123 154 15 9210159223923 Cable Modem 16203 3322Cable Modem11624 Cable Modem Cable Modem Cable Modem185 1 295310Cable Modem263,8526,3359547Cable Modem Cable Modem Cable Modem 961030EBITDA6 96111342 9094Cable Modem 108,631148,736150,010144,037146,463 36.920.86-3.981.689091Cable Modem Cable Modem Cable Modem 9394Cable Modem 959Cable Modem528,322,473 95-609,208,000Cable Modem 9610306 914 291 91614 5 HFC33 63HFC Cable Modem 95Cable Modem Cable Modem Cable Modem 972 2229295231053-6 88 972 209495調952 362639 972 27953629.529.5152 961023314 972 2753911 2006112 32.532.532.5EBITDA283032.5Cable Modem Cable Modem 188 97489534... 353 994 196.5 719563043,00010518Cable Modem 43,0006 306,000 6,0008,0007,5007,50035,000957 17Cable Modem97,605 1,49643,000 2002,74017630717956 30327334323395351095 2.2 CableModem 43,000 995 17EBITDA8-11EBITDA6-8CableModem5.5Cable Modem8-11 EBITDA4010Cable Modem 5.5Cable Modemlast mile 105.5last mile5.5 159 949 9516948.5EBITDA 2455,20088,9181,11027.61944.25EBITDACable Modem EMC EBITDAEMC For purposes of calculating the purchase price,the enterprise value of EMC would be based onamultiple of 8.5 times 2005 EBITDA.The purchase price to be paid by Newco and the Wang Group for theEBC Interest and the Additional EBC Interest would be based upon an EBC enterprise value of 4.25x 2005 EBITDA.As a condition to Newco's purchase of the EMC interest, the Wang Group would cause EMC to acquire the broadband business and all related rights from APTG. The cost of this buy-out would notbe deducted from the EMC valuation and the EBITDA ofthe broadband business will not be included in the valuation of EMC.126132 調3629.53332.5 952 9722718833稿Cable Modem 32.5945.5EBITDACable Modem3715161 Cable Modem 3932.5675317945.5EBITDACable Modem Carlyle shall acquire not less than 67% and up to 100% of the total issued and outstanding shares of EMC's sharehloders, including the purchase of not less than 53% of the outstanfing shares from and through GW, acting as the "Seller's Representative",for a group of sellers who are affiliated with GW, the Eastern Multimedia Group, the China Rebar group and any of their related affiliates. The purchase price for the EMC Acquisition shall be at NT32.50 per share.Carlyle shall subscribe to newly issued ordinary shares of EBC, representing 25.23% of the total issued and outstanding shares of EBC on a fully diluted basis following such issuance, which will increase Carlyle's direct and indirect equity stake in EBC to 40%. We shall acquire newly issued shares in EBC ar a per share price of NT17.00. Carlyle shall purchase the business and assets of Asia Pacific Broadband Telecom Co., Ltd. (APBT) representing the broadband cable moderm services andcable telephony services currently offered by APBT to the existing cable TV (CATV) subscribers of EMC. Such purchase will be made through EMC, its successor entity or an affiliate of EMC. The price for the purchase of cable moderm assets of APBT relating to EMC's existing subscribers is 5.5x 2005 proforma independently verified EBITDA of NT592 million (to be audited) on a debt-free, cash-free basis.1181223 10945.5EBITDACable Modem34調 4243 調調0.132.4 95424 1212.1. 180 33.13.2 (If any of the conditions specified in Sections 3.1 or 3.2 are not satisfied by the Sellers or the Purchaser (as the case may be), or waived by the Purchaser or the Sellers (as the case may be) by the 180th calendar day following the date of this Agreement, the Purchaser or the Sellers (as the case may be) may terminate this Agreement by written notice to the other Parties;)3.1.(bb)APBT ()(the APBT Agreement shall have been duly executed by the parties thereto.) ()91429 () HFC ()("Internet Access Provider")(Cable Modem) a.719161954 24 b.2// ()HFC c.2 / ()6/() Cable Modem 調調Cable Modem 945.5EBITDA95 3-4 調283032.5148,9384013188,9181,110 6710028-3032.5-3 0*889,181,110*6732.5-28*889,181,110*100Cable Modem 56405096.10.23Cable Modem 使HFCCable Modem20使Cable Modem EBITDA 5.5Cable Modem Cable Modem 32.5Cable Modem 945.5EBITDA Cable Modem Cable Modem 95310518628Cable Modem102 西2006331180954 243.1bbAPBT Cable Modem CableModem Cable Modem 945.5EBITDACable Modem 調9533945.5EBITDACable Modem95393 10Cable Modem 953 10Cable Modem5186 28147,000調148,50094EBITDA調95310EBITDA 59,100959EBITDA53645,675 8,735EBITDA96122695 3105186282 322ARPU 585 585414195 831100539221365,000518 65,00010041095113095 831Cable Modem 945.5EBITDACable Modem 995 17EBITDA8-11EBITDA6-8Cable Modem 5.5Cable Modem 8-11EBITDA4010Cable Modem 5.5Cable Modemlast mile 105.5last mile5.5 13914 29HFCCabl eModem20HFC 使Cable Modemlast mile10EBITDA使HFC 74HFC 使 last mile使HFC9937 Cable Modem395Cable Modem 945.5EBITDACable ModemCable Modem Cable Modem10EBITDAEBITDA20HFC Last Mile135Cable Modem使 HFC20 CableModemHFC914 2920 使HFC7 20使HFC 959 2916918894Cable ModemEBITDA53645,675EBITDA53645,675 206EBITDA ScheduleRevenue Shareing Cost 20EBITDA20HFC 995 17Last MileCable Modem10EBITDACable Modem10EBITDA5.5EBITDA 945.5EBITDACable Modem 956 28調148,500ARPU 585 5.5 10EBITDACable Modem 5.5EBITDA 10EBITDA 503,645,675 503,645,675 EBITDA 調942,770,051,212 5,036,456,750 EBITDA 調- - 149342 調 9515ARPU585-580.23 585-580.23 調 *5.5*12*149342 *10*12*149342 47,015,848 85,483,361 38,000,000 38,000,000 25,000,000 25,000,000 21,509,029 21,509,029 2,638,526,335 4,866,464,360 ----- Cable Modem 10EBITDA486,6464,3605.5EBITDA 263,8526,335 222,7938,025 Cable Modem 9251,260Wealth Plus Investment Limited9271320 11,580Wealth Plus Investment Limited60Wealth Plus Investment Limiet39673調WEALTH LTD 85926 251 931020299.99%0.01%3 2,0003005025252525508 7652,500831118,0007 16,8157,150 525145150145907 867 29884 340 3400890435,01825908 5 5 90102190119110175 179271928 149211滿1293106 12945 94769511570002.31%137727.54%1454190029.08%70014%2204.4% 10000.002%11,329,100 22.66% 82999.94%1,000908 1,000 40% 9.94% 50% 9111540%9.94%10%40% 921240%40.06% 9.94%10%6 66.51 9612202095644 258986102 941 14785,2765,1005729960.073,9714,9285.061,6255,2202.072,5801,9673.2894715 941027101,2911,196698,711 0.074,8428,383 4.7811,9821,615 1.9573,1462,918 3.106954 11101,3292,662698,7110.0694,8428,383 4.7792,1562,615 2.1282,8462,918 2.80913521 131 562 9 2 11159 13111 551513 (292 961220 25,5003,000 3,5004,0003,0003,4001007,5008692558955160 300 90122075927 30300948154003,71074.22.11.778 97821 95424EMC 112 49686 954 24511628TRANSPACAIDEC 542 11205269524 3449957 1283582,40690.37 1 161,031,075 18.11 2 154,367,605 17.36 3 139,973,168 15.74 4 76,878,458 8.65 5 3,904 0.0004 6 1,249,968 0.14 7 3,341,972 0.38 536,846,150 60.37 8 11,601,200 1.30 9 3,571 0.0004 10 40,611,997 4.57 11 41,684,048 4.69 12 TRANSPAC 130,750,129 14.70 13 AIDEC 42,085,311 4.73 803,582,406 90.37 88,9181,110 Cable Modem94 5.5EBITDACable Modem 222,7938,02595 71232.483582,40690.37Cable Modem2.000000000002,227,938,025Cable Modem/803,582,406 536,846,1509571232.4Cable Modem2.00000000000148,8409,829536,846,150*2.00000000000 95712EMC16,1031,075EMC18.112.000000000044,6459,819 95712EMC15,4367,605EMC17.362.0000000000042,7985,300 95712EMC13,9973,168 EMC15.742.0000000000038,8076,619 95712EMC7,6878,458EMC8.652.0000000000021,3146,080 95712EMC3,904 EMC0.00042.000000000001824 95712EMC1249,968EMC0.142.000000000003465,545 95712EMC3341,972 EMC0.382.000000000009265,642 Cable Modem 972 2753911 20061... 12 32.532.532.5EBITDA283032.5Cable Modem Cable Modem188 967 12523103972225231053-652310619533 32.588 9742Cable Modem Due diligence952 1636Due diligence Due diligence 333 952 Cable Modem 28-30Cable Modem 283032.5Cable Modem 945.5EBITDACable ModemCable Modem 9533稿32.55.5EBITD ACable Modem 9539945.5EBITDA CableModem Cable Modem 944 139539945.5EBITDA Cable Modem ....Cable Modem Cable Modem 945.5EBITDA Cable Modem 95518628Cable Modem 96718調95310955 18956285391 EBITDAEBITDAEBITDA945.5EBITDACableModemEBITDA Cable Modem Cable Modem 944 13 1 365 944 139544944 13 簿Bilanzkosmetik使便使使945.5EBITDA Cable Modem Cable Modem 5332.5Cable Modem 9539953179542467% Cable Modem 43 203542450 95371520259541895624NCC (349539546 954720181,811 7,270 綿9546956 27524 203 95 ? 9533 431 432 433434435 949 5394102812EMC 調9411141494122813EMC 95 11114 941028125394122813EMC 使 32.5 5332.59533 94944 2210 () 54 945 251194IPO...64 946 28129482 946 3093945 953715MSO 161 954 2517EMC/EMCL178 94946 30944 9537使954 25使94193 946 30953715946 30 95374 15簿( 159169 9516 89.5% 953353%53%5.058%953 6820059EMC 54%19%4.6% EMC80%32.5265268 9533稿32.5973 143-4 AIDEC 9533稿32.5973 143-4 178206953715()161 882863使178 2062189 189 673770652062178 9210360 377 9210360 3771009484485 9911343344953715949537202 使 946 30944 2210953715 9532.5263.5 32.5調32.42.9 20 9526 9529.5 32.5調32.4 32.4 29.5 26 20 6 3.5 32.5 調32 .42. 9 2.92 .00000000000 Cable Modem 0. 00000000000 95 9581Project UicornKPMG20067 1524.426.8524309582 19958 10959 158,5598,704 9.63%26524 26Project Uicorn262006 71524.426.895 95 9529.5 95162調 953629.529.5 53%AIDEC 953629.595 95 3.59529.5263.5 2.9 32.429.52.932.4-29.532.5調32.4 2.92.00000000000 CableModem0.00000000000 Cable Modem 32.5調32.4Cable Modem 945.5EBITDACable ModemCable Modem 9571232.483582,406 90.37Cable Modem2.00000000000 2.9Cable Modem2.000000000000.00000000000 32.532.4 20EMC 綿20調綿EMC簿EMC20EMC32.5 使使 362 719 463015 8412299537953 20849 23 967 2739AIDECTRANSPAC 2032.55157396767AIDECTRANSPAC39 67530285 953932.56753 AIDEC39301595374 15953200950109559 97470970014586222)95 32036227 9539953967%32.5 4 55 961220954 2453%18%35.16%89972209539 53%53%954 2453%4% 21) 972 2253%9539 88972279742 53188333 53953953 18.11 967 2794EBITDA89952 523 232 972 2288 953 EMC 95619EMC16,1031,075 18.11%95619529221222 953936 27 301546569539 95418624 NCC32.595619 18.11%5292212229562432.5使 95399541895 6 24953953使 32.5 9735952 34524203954 26954 2632.532.520956732.5 97352 203695593632.532.53532.520362032.5 973578200 20954 2620231932.5 9735954 2720203 203 20182020954 2732.5283 97369554 20387,88420955432.5 9736 9551620318,400 955 1632.5 973695522023,936....955232.5 9736954 262029,9852030 973695 42520524203209554201 3,877 102013877 955432.5325 973795542023,93620955432.520361 9671795 342032.5953 20523130 967 172095.06.1432.5523 141 96717:2032.5523138 967 2532.532.52020523151 967 272032.5523 224 32.5使535332.5使32.520 9536....使) 2427,9382032.43,0106,431 (32.4-20)*2,427,938 9532.526 3.532.5調32.42.9 953.5 調2.9 121 2669546 1,4567,628(26-20)*2,427,938 1716 6.412.4-6 2.92.000000000 00Cable Modem32.4Cable Modem 2.00000000000 2427,938Cable Modem 2.00000000006731,4762,427,938*2.000000000001716 6.42.00000000003.000000000000.00000000000 3.529.5-263.00000000000 2427,9388807,3282,427,938*3.000000000001716 使953953使使32.520 Cable Modem 945.5EBITDACable Modem Cable Modem滿53Cable Modem 2.000000000002,227,938,025/803,582,406Cable Modem97.2.26333912.432.4-20Cable Modem2.00000000000 Cable Modem 95630957395 310Cable Modem518 6282395 630Cable Modem Cable Modem 1716 1421... ... 23374107893 121,2292,385 3,0106,431Cable Modem148,8409,829 151,8516,2606731,476151,1784,7841,518,516, 260-6,731,476 3,0106,431 9536... 使 () 2427,9382032.43,0106,431(32.4-20)*2,427,938 1,4567,6281716 6731,4761716 8807,3281716 Cable Modem148,8409,829 Cable Modem 222,7938,025957 1232.483582,40690.37Cable Modem2.0000000000053,6846,1509571232.4Cable Modem2.00000000000148,8409,829536,846,150*2.00000000000 95712EMC16,1032.000000000044,6459,819 95712EMC15,4367,605 EMC17.362.0000000000042,7985,300 95712EMC13,9973,168 EMC15.742.0000000000038,8076,619 95712EMC7,6878,458EMC8.652.0000000000021,3146,080 95712EMC3,904 EMC0.00042.000000000001824 95712EMC1249,968EMC0.142.000000000003465,545 95712EMC3341,972 EMC0.382.000000000009265,642 6,731,476 1716148,1678,3531421 3,0106,431 2,427,938*26-2014,567,628 2,427,938*2.00000000000 6,731,476 2,427,938*32.4-26-2.00000000000 8,807,328 30,106,432 Cable Modem148,8409,829 536,846,150*2.00000000000 1,488,409,829 6,731,476 1,481,678,353 9571232.4 53,6846,150 9539957 12EMC7,500WACHOVIA BANK NACarlyle Unicorn Holdings Ltd. EMC 13.82%EMC 5401314184041 58105106961128退退3,6317,544739,2561,8525,616 5,5582,416退退使退961128121,2292,385 退 967 18調 (7,5004,900100 2,500)96726...7,500 ......97227...EMC 7, 500Ripley Cable Holdings, L.P.()2% ()15% 96718調...Unicorn 15% (7,500 4,9001002,500 ) Unicorn20% 15% 961220 () 2% ()74 () () () 151,1784,784 3,0106,431Cable Modem 148,8409,829151,8516,260Cable Modem2.0000000000095 71253,6846,150 2427,9382.00000000000 6731,4762.00000000000*2,427,938Cable Modem151,178 4,7841,518,516,260-6,731,476 退5,5582,416 9571232.4 53,6846,150 151,178 4,784151,1784,784 957 1295712EMC7,500 95424EMC退957 12EMC53,6846,150 1,4567,628 8807,328Cable Modem2.00000000000148,8409,829Cable Modem148,8409,829 6731,4761716 148,1678,353 1,488,409,829- 6,731,4761421退5,5582,416退3,6317,544739,2561,8525,616 121,2292,385 3,0106,431Cable Modem 148,8409,829151,8516,2606731,476151,1784,7841,518,516,260- 6,731,476121,2292,38595712EMC16,1031,075 2.0000000000 44,6459,819退1,8525,61695 712EMC15,4367,6052.0000000 000042,7985,300退739,256退3,6317,54495 712EMC7,6878,4582.00000000000 21,3146,080 Wealth Plus Invest ment Limited退3,6317,54495712EMC21,3146,080 31798 129971196597942193542) 220 100 10 31 耀 100 11 1 1 000000000000 Mei 36,317,544 Han Investment Limited 2 000000000000 739,256 Eastern Home Shopping & Leisure Co.,Ltd. 3 000000000000 18,525,616 Eastern Media International Corporation 95.3.14 650,000,000 95.3.15 170,000,000 95.3.15 200,000,000 95.3.16 25,000,000 95.3.17 90,000,000 485,000,000 95.7.17 976,051,496 95.7.17 95,000,000 95.7.17 432,002,740 95.7.17 51,000,000 95.7.17 53,000,000 95.7.17 228,600,000 95.7.18 69,000,000 928,602,740 95.9.20 372,927,614 95.9.20 370,000,000 95.9.28 255,315,461 95.9.28 49,500,000 95.9.28 50,500,000 95.9.29 49,000,000 149,000,000 2,254,294,571 1,932,602,740 =(26-20) 95 000834950426 20 1103 16 29,985 179,910 95 000847950426 20 10572 16 20,500 123,000 95 000849950426 20 9312 16 214,748 1,288,488 95 160001950427 20 9146 16 17,000 102,000 95 160004950427 20 5455 16 330,000 1,980,000 95 160003950427 20 10555 16 30,000 180,000 95 160005950427 20 11178 16 203,000 1,218,000 95 160017950502 20 11700 16 23,936 143,616 95 160031950504 20 2869 16 13,877 83,262 95 160031950504 20 7857 16 23,936 143,616 95 160031950504 20 10345 16 35,904 215,424 95 160033950504 20 11487 16 387,884 2,327,304 95 160041950505 20 6445 16 23,936 143,616 95 160041950505 20 10752 16 28,600 171,600 95 160041950505 20 11036 16 79,000 474,000 95 160041950505 20 3585 16 9,856 59,136 95 160042950505 20 7715 16 23,348 140,088 95 160054950510 20 3172 16 36,000 216,000 95 160053950510 20 9146 16 15,000 90,000 95 160060950516 20 4872 16 318,400 1,910,400 95 160132950627 20 6659 16 251,328 1,507,968 95 160020950503 20 10798 11372 85,700 514,200 95 160020950503 20 10943 11372 20,000 120,000 95 160020950503 20 10944 11372 126,000 756,000 95 160020950503 20 10945 11372 30,000 180,000 95 160020950503 20 10946 11372 50,000 300,000