Press Release

5/13/2016 Press Release

FitchRatings

Fitch Affirms TDC at 'BBB-'; Outlook Stable

Fitch Ratings-London-13 May 2016: Fitch Ratings has affirmed Denmark-based TDC A/S's (TDC) Long-term Issuer Default Rating (IDR) at 'BBB-'. The Outlook is Stable. A full list of rating actions is at the end of the commentary.

TDC's ratings are underpinned by a relatively strong domestic fixed line position due to owning both cable and copper based networks. Pressures in the business and mobile segment are expected to continue over the next 12-18 months, with significant further declines in EBITDA expected. Fitch expects TDC's funds from operations (FFO) adjusted net leverage will peak at the end of this year at 4.1x (2015: 3.9x) leaving little headroom in its current 'BBB-' rating. However, the potential stabilisation in EBITDA decline over the next two to three years is likely to provide free cash flow (FCF) capacity to gradually improve its leverage headroom while resuming dividend payments in 2017 of DKK1 per share (TDC is expected to pay no dividends in 2016).

KEY RATING DRIVERS

Domestic Weakness

TDC's domestic EBITDA declined by 10.5% year on year in 2015. The decline has been driven by a combination of competitive pressure in the consumer mobile and business segments, the loss of wholesale mobile virtual network contracts and regulatory pressure on broadband wholesale prices and retail roaming. Fitch expects these pressures will persist into 2016, leading to further significant declines in EBITDA driven by revenue loss, margin contraction and investments for its new strategy to stabilise domestic EBITDA. TDC has indicated it has limited scope to reduce costs in its domestic market in the short term.

Strategic Actions to Take Time

TDC is defending a 95% market share of EBIT in its domestic market. The high market share reflects a strong operating position but also the lack of profitability among its main competitors. The company's strategy to stabilise EBITDA aims at preserving market value while also improving its competitive position. This is being achieved by accelerating the upgrade of its products and services, increasing the value of its bundled product propositions, leading the market on price increases where possible and simplifying its process and infrastructure to generate cost savings.

Fitch expects TDC's strategy to stabilise EBITDA will take time to take effect. Our forecasts assume that EBITDA will decline until 2017 with a good chance of stabilisation in 2018. The disparity in profitability between TDC and its competitors creates some uncertainty on future competitive moves. However, market prices, particularly in mobile, are already low and limit the scope for TDC's competitors of building scale through further price reductions.

Fixed Line Supportive

TDC owns both the Danish incumbent copper network and the majority of the cable infrastructure in the country. This gives the company a strong fixed line position compared with all other European incumbents and helps it generate domestic EBITDA margins of 43% in 2015, including headquarter costs. The position is likely to be structurally supportive to TDC's medium- to long-term financial profile due to a lack of alternative fixed line infrastructures. It is reflected in Fitch-calculated FFO­ adjusted net leverage downgrade guidance of 4.25x, which is at the higher end of the rating category. Current competitive pressures are more prevalent in the mobile and business segments.

Modest Leverage Reduction Trajectory

TDC's FFO net leverage at the end of 2015 was 3.9x. Fitch expects leverage will marginally increase to around 4.1x between 2016 and 2017. The increase primarily reflects further EBITDA decline and higher interest costs, partially offset by working capital improvements and net debt reduction through

https://www.fitchratings.com/site/fitch-hom e/pressrelease?id= 1004448 1/3

fi/13/2016 Press Release

organic cash generation. Announced reductions in capital expenditures and dividends will support a gradual reduction in leverage, which our scenario analysis indicates by about 0.1x to 0.3x per year depending on the speed at which EBITDA stabilisation is achieved. TDC's FFO fixed charge cover is likely to remain robust at around 4.0x from 2016 (2015: 5.0x}.

KEY ASSUMPTIONS

Fitch's key assumptions within our rating case for the issuer include:

  • Revenue decline of 5.5% in FY16 and broadly stable from 2017.

  • EBITDA margin of 37.5% in 2016 improving to 38% over 2017-19.

  • Implied capex to sales in 2016 of 20% reducing to 19% by 2018.

  • No cash dividend payments in 2016 and DKK1 per share from 2017.

    RATING SENSITIVITIES

    Positive: Future developments that may, individually or collectively, lead to positive rating action include:

  • The expectation that FFO adjusted net leverage will trend below 3.75x on a sustained basis.

  • An improvement in TDC's domestic operating environment enabling a stabilisation in domestic EBITDA.

    Negative: Future developments that may, individually or collectively, lead to negative rating action include:

  • FFO adjusted net leverage trending above 4.25x on a sustained basis.

  • Further declines in the domestic business putting group pre-dividend FCF margins under pressure into the mid-single digit range.

    FULL LIST OF RATING ACTIONS

  • Long-term IDR affirmed at 'BBB-'; Outlook Stable

  • Senior unsecured notes affirmed at 'BBB-'

  • Short-term IDR affirmed at 'F3'

  • Subordinated hybrid securities: affirmed at 'BB'

Contact: Principal Analyst James Hollamby Analyst

+44 20 3530 1656

Supervisory Analyst Tajesh Tailor Director

+44 20 3530 1726

Fitch Ratings Limited 30 North Colonnade London E14 5GN

Committee Chairperson Nikolai Lukashevich, CFA Senior Director

+7 495 956 9938

Media Relations: Peter Fitzpatrick, London, Tel: +44 20 3530 1103, Email: peter.fitzpatrick@fitchratings.com.

Additional information is available on www.fitchratings.com. For regulatory purposes in various jurisdictions, the supervisory analyst named above is deemed to be the primary analyst for this issuer; the principal analyst is deemed to be the secondary.

hllps://www.fitchralirgs.canlsitelfitch-home/pressrelease ?id=1004448 213

fi/13/2016 Press Release

Applicable Criteria

Corporate Rating Methodology - Including Short-Term Ratings and Parent and Subsidiary Linkage (pub. 17 Aug 2015) (https://www.fitchratings.com/creditdesk/reports/report_frame. cfm? rpt_id=869362&cfl=eyJOeXAiOiJKV1QiLCJhbGciOiJIUzi1NiJ9.eyJleHAiOjEONjMxNzc5Nzcsl nNlc3Npb 25LZXkiOiJKUI IYSEtCUTdaUFpCSUFJME5HNFRNTjdLMENYQUdPVE1DR1c2REZalnO. nb6u291ie54

BHwqMtz_KOuTXspKwxfxgEY-2elBLSjA)

Additional Disclosures

Dodd-Frank Rating Information Disclosure Form (https://www.fitchratings.com/credi tdesk/press_releases/content/ridf_frame.cfm?

pr_id=1004448&cft=eyJOeXAiOiJKV1 QiLCJhbGciOiJIUzi1NiJ9.eyJleHAiOjEONjMxNzc5Nzcsl nNlc3Np b25LZXkiOiJKUIIYSEtCUTdaUFpCSUFJME5HNFRNTjdLMENYQUdPVE1DR1c2REZalnO. nb6u291ie5

4BHwqMtz_KOuTXspKwxfxgEY-2elBLSjA)

Solicitation Status (https://www.fitchrati ngs.com/gws/en/disclosure/solicitation?pr_id=1004448) Endorsement Policy (https://www.fitchratings. com/jsp/creditdesk/Pol icyRegulation.faces? context=2&detail=31)

ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS. PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK: HTTP://FITCHRATINGS.COM/UNDERSTANDI NGCREDITRATINGS

(http://fitchratings.com/understandi ngcreditratings). IN ADDITION, RATING DEFINITIONS AND THE TERMS OF USE OF SUCH RATINGS ARE AVAILABLE ON THE AGENCY'S PUBLIC WEBSITE 'WWW.FITCHRATINGS.COM'. PUBLISHED RATINGS, CRITERIA AND METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES. FITCH'S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, AFFILIATE FIREWALL, COMPLIANCE AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM THE 'CODE OF CONDUCT' SECTION OF THIS SITE. FITCH MAY HAVE PROVIDED ANOTHER PERMISSIBLE SERVICE TO THE RATED ENTITY OR ITS RELATED THIRD PARTIES. DETAILS OF THIS SERVICE FOR RATINGS FOR WHICH THE LEAD ANALYST IS BASED IN AN EU-REGISTERED ENTITY CAN BE FOUND ON THE ENTITY SUMMARY PAGE FOR THIS ISSUER ON THE FITCH WEBSITE.

Endorsement Policy - Fitch's approach to ratings endorsement so that ratings produced outside the EU may be used by regulated entities within the EU for regulatory purposes, pursuant to the terms of the EU Regulation with respect to credit rating agencies, can be found on the EU Regulatory Disclosures (https://www.fitchratings. com/regulatory) page. The endorsement status of all International ratings is provided within the entity summary page for each rated entity and in the transaction detail pages for all structured finance transactions on the Fitch website. These disclosures are updated on a daily basis.

hllps://www.fitchralirgs.canlsitellitch-home/pressrelease?id=1004448 313

TDC A/S published this content on 13 May 2016 and is solely responsible for the information contained herein.
Distributed by Public, unedited and unaltered, on 27 May 2016 07:40:06 UTC.

Original documenthttps://tdcgroup.com/~/media/files/tdccom/documents/credit-report/credit-report-fitch-may2016.ashx

Public permalinkhttp://www.publicnow.com/view/F78163941ECE2BA3F0D9102F66F5C31B0E14B614