MOSCOW, November 17, 2016 /PRNewswire/ -- Mobile TeleSystems PJSC ("MTS") (NYSE: MBT; MOEX: MTSS), the leading telecommunications provider in Russia and the CIS, today announces its unaudited IFRS financial results for the three months ended September 30, 2016.

Key Financial Highlights of Q3 2016

  • Consolidated group revenue decreased by 1.3% y-o-y to RUB 112.2 bln
  • Total revenue in Russia decreased by 0.8% y-o-y to RUB 103.1 bln
  • Group adjusted OIBDA down 5.1% y-o-y to RUB 45.7 bln
  • OIBDA in Russia down 3.0% y-o-y to RUB 43.2 bln
  • Group net profit fell 12.8% y-o-y to RUB 12.6 bln
  • Sales of goods in Russia increased by 8.0% y-o-y to RUB 13.6 bln
  • Total subscriber base increased by 2.5% to 108.8 mln
  • MTS's proprietary retail network in Russia increased to 5,998 stores
  • Revenue in Ukraine increased by 11.2% y-o-y to UAH 2.9 bln
  • Total Group debt fell to RUB 267.9[1] bln as Net Debt/LTM Adjusted OIBDA remained stable at 1.1x

Key Corporate and Industry Highlights

  • Paid out in dividends RUB 24.0 bln or RUB 11.99 per ordinary MTS share (RUB 23.98 per ADR) based on H1 2016 results. Together with the earlier payment of RUB 28.0 bln  (RUB 14.01 per ordinary share or 28.02 per ADR) based on FY2015 results, the total dividend paid per share in calendar year 2016 was RUB 26 per ordinary share, which is in line with the new Company's dividend policy
  • The Board of Directors approved a Tender Offer that was launched on October 31, with the proposed return of a maximum of RUB 4,934,527,300 to the Company's Holders of Shares of Common Stock and ADS Holders
  • MTS's majority shareholder, Sistema, has also agreed to sell an amount of shares proportional to its aggregate ownership upon completion of the tender, so that the total return to all shareholders could reach RUB 10 bln
  • Sold 50.01% stake in the telecommunications operator Universal Mobile Systems (UMS) to the State Unitary Enterprise Centre of Radio Communication, Radio Broadcasting and Television of the Ministry of the Development of Information Technologies and Communications of the Republic of Uzbekistan
  • The launch of the mobile app "MTS Money", which enables customers to upload virtual banking cards, tickets for public transportation in Moscow and discount coupons to their NFC-enabled smartphones
  • The launch of a new payment system, allowing customers to leave their cash and bank cards at home by which MTS subscribers will be able to make payments from their mobile accounts in a variety of stores or cafés
  • The launch of a pilot project to utilize Big Data for the development of MTS monobrand retail chain
  • Acquisition of a regional asset of SMARTS to enhance services in Republic of Mari El through additional spectrum of 14.8 Mhz in the 1,800 Mhz range that will allow to develop LTE networks
  • Launched the Innovation Center, a department that brings a new approach to business development through the launch of new products and services. The Center uses a flexible methodology for service development (the agile-methodology). The establishment of the Innovation Center will enable the timeline for launching new products to be reduced by 3x-4x
  • Successfully placed RUB 10 bln exchange-traded Series 2 bond with a first coupon rate of 9.4%, which was one of the lowest ruble-based coupon rates among corporate borrowers on the local market in recent years 
  • Redeemed series 05 ruble-denominated bond, which was issued on July 28, 2009, by repaying the remaining portion of the instrument in the amount of RUB 1.8 bln
  • MTS was the first company in the history of Russian corporate governance to launch an online service for electronic voting for MTS shareholders
  • MTS won the Telecommunications award in the country category at the 2016-2017 World Branding Awards
  • MTS and Samsung Electronics, the world-leading company in consumer electronics and hi-end IT, announced the signing of a memorandum with the intention to co-operate in developing 5G technologies. Under the strategic partnership, companies will work on innovations aimed at implementing LTE-Advanced Pro network, developing the standards and deployment of 5G in Russia regions
  • Partnership agreement with Huawei by which Huawei will supply a broader range of smartphones and other consumer electronics for sale through the MTS retail network
  • The launch of Wi-Fi calling in Russia enabling subscribers to make voice calls wherever there is a Wi-Fi connection (Voice over Wi-Fi)
  • MTS terminated its rating relationship with Moody's Investors Service Ltd

Commentary

Andrei Dubovskov, President and CEO of MTS commented, "For the period we saw a slight revenue decline of 1.3% year-over-year to RUB 112.2 bln. Macroeconomic factors and competitive issues continue to impact our performance in many ways, in particular voice and messaging usage in roaming, but in general, our revenue trends have shown relative stability in comparison to our peers throughout our markets of operations.

Vasyl Latsanych, Vice President, Strategy and Marketing, highlighted, "Total revenue in Russia did decline slightly by 0.8% to RUB 103.1 bln, as the weaker economy impacts travel and roaming usage. Nevertheless, we saw stronger data usage due to both the growth of customer usage and the migration to data plans as smartphone penetration reached nearly 52%, and a 2.8% growth in subscribers. In our fixed-line business, revenue increased slightly by 0.1% to RUB 15.1 bln. We see continuous growth from our B2C broadband and pay-TV markets, as market shares in Moscow in both home internet and pay-tv improved.

"In Ukraine, revenue for the period increased by 11.2% to nearly UAH 2.9 bln. Key drivers include a 2.7% increase in subscribers and data consumption, which is rising as we have rolled out 3G to all major population centers throughout Ukraine.  Among our foreign subsidiaries, revenue in Armenia and Turkmenistan fell during the period. Both markets remain exposed to macroeconomic trends, which continue to weaken voice and data usage."

Mr. Dubovskov continued, "Adjusted OIBDA declined 5.1% year-over-year to RUB 45.7 bln. We already warned of weaker Adjusted OIBDA performance when we lowered our guidance for the year, and certain factors continued to impact us, including competition, reduced usage of services sensitive to macroeconomic factors and a lower contribution from foreign subsidiaries due to ruble appreciation during the period."

Commented Alexey Kornya, Vice President, Finance, Investments and M&A, "We saw relative strength in our Russian operations as Russia OIBDA declined 3.0% year-over-year. As indicated by our Group adjusted OIBDA performance, Russia showed a relative improvement in OIBDA quarter-on-quarter as well (8.8% vs 8.0% growth) when compared to 2015. Like in previous quarters, roaming usage and its impact on overall revenues, as well as our retail expansion and efforts to manage the increased competition within the marketplace, continued to pressure profitability.

Mr. Kornya continued, "In Ukraine, adjusted OIBDA improved year-over-year to nearly UAH 1.1 bln. We continue to see improvement in Ukraine efficiency as we realize the scale benefits of our 3G investments in the market through rising subscriber levels and growing revenues from voice and data products. In our other markets, OIBDA trends in Armenia and Turkmenistan reflect revenue dynamics, as we see customer usage impacted by the weakened economy through a reduction in international dialing and roaming."

"Group net profit for the period decreased slightly year-over-year to RUB 12.6 bln. This included a RUB 2.7 bln loss on the disposal of UMS LLC. Other factors impacting our net profit include OIBDA dynamics, a decrease in non-cash FOREX loss from ruble appreciation  and a stronger ruble in relation to group currencies and key non-ruble expenses."

"Free cash flow to date amounted to RUB 48.9 bln, an increase of 67.2% year-over-year through the first nine months. Lower CAPEX spending of RUB 58 bln year-to-date is a key factor, and we expect more moderate CAPEX spending to continue and be in line with our guidance of RUB 85 bln. By the end of the period, total debt stood at RUB 267.9 bln – net of leases and debt issuance costs – which is trending lower due to our on-going debt repayments as well as financial policies. Our net debt/LTM Adjusted OIBDA remained stable at a manageable 1.1x, a comfortable level for the Company and very low in relation to our peers."

Mr. Dubovskov concluded, "While our quarterly performance was below past performance, we feel strongly that MTS is well-positioned for the future. In our key markets, we've seen the effects of macroeconomic weakness, especially in segments like roaming and small business, impact our results disproportionately to our competitors. Despite these challenges, we have been successful in sustaining our market share.

"Overall, we saw subscriber growth in our key markets of Russia and Ukraine. We've completed our core network build, and we now offer LTE in every region of Russia and 3G services throughout Ukraine. In Moscow, our market share in Internet and pay-tv is increasing. Our expansion into complementary businesses remains promising as we have issued more than 3.2 million of MTS Money cards. Our balance sheet remains the strongest in the business. We've sustained current net debt/adjusted OIBDA levels for many quarters and generate sufficient cash flow to make a healthy return to shareholders."

2016 Outlook

In accordance with IFRS 5 disclosure requirements, from Q3 2016 the Group shall present financial results in a manner that enables users of the financial statements to evaluate the effects of discontinued operations. Results of discontinued operations shall be excluded from the results of continuing operations and presented separately as a single amount in the statement of comprehensive income.

Group Revenue: For 2016, MTS reiterates its Group revenue outlook at 2-3% growth, after disposal of UMS LLC and expected full deconsolidation of UMS's financial results in Q3 2016 and other factors:

  • Subscriber growth in Russia;
  • Rising data usage and sustained data adoption in Russia and Ukraine;
  • Increased sales of handsets in Russia; and
  • Rising share in Moscow B2C broadband/Pay-TV markets.

Group OIBDA: MTS reiterates its outlook on adjusted Group OIBDA growth rate at -4% due primarily to the sale of UMS LLC as well as other factors:

  • Sustained competitive pressures in the Russian distribution market and the Company's strategic efforts to sustain market share;
  • The build-out of 3G in Ukraine and non-market factors impacting our profitability;
  • Developments in foreign subsidiaries; and
  • Macroeconomic developments and currency volatility throughout our markets of operation.

Group CAPEX: MTS aims to reduce FY2016 CAPEX to RUB 85 bln

Additional Information

MTS continues to see sustained macroeconomic volatility in its markets of operations that may impact the financial and operational performance throughout the Group.

Conference Call

The conference call will start today at:

18:00 hrs (Moscow time)
15:00 hrs (London time)
10:00 hrs (US Eastern time)

To take part in the conference call, please dial one of the following telephone numbers and quote the confirmation code, 8926555

From Russia: + 7 495 213 1767
From the UK: + 44(0)20 3043 2002
From the US: + 1 719 325 2229

The conference call will also be available at: http://www.mtsgsm.com/news/reports/  via audio webcast.

A replay of the conference call will be available for seven days on the following telephone numbers:

From the US: +1 719 457 0820 PIN 8926555
From the UK: +44(0)20 7660 0134 PIN 8926555

This press release provides a summary of some of the key financial and operating indicators for the period ended September 30, 2016. For full disclosure materials, please visit http://www.mtsgsm.com/resources/reports/.


 

Financial Summary

RUB mln

Q3'16

Q3'15

y-o-y

Q2'16

q-o-q

Revenues

112,182

113,709

-1.3%

106,055

5.8%

Adjusted OIBDA

45,691

48,139

-5.1%

40,656

12.4%

- margin

40.7%

42.3%

-1.6pp

38.3%

2.4pp

Operating profit

24,152

28,714

-15.9%

20,491

17.9%

- margin

21.5%

25.3%

-3.8pp

19.3%

2.2pp

Net profit

12,551

14,393

-12.8%

9,056

38.6%

- margin

11.2%

12.7%

-1.5pp

8.5%

2.7pp

 

 

Russia Highlights

RUB mln

Q3'16

Q3'15

y-o-y

Q2'16

q-o-q

Revenues[2]

103,060

103,917

-0.8%

97,435

5.8%

 - mobile

75,885

77,967

-2.7%

72,786

4.3%

 - fixed

15,096

15,076

0.1%

15,263

-1.1%

 - integrated services

1,067

240

344.6%

1,258

-15.2%

 - sales of goods

13,625

12,615

8.0%

10,552

29.1%

OIBDA

43,193

44,527

-3.0%

39,706

8.8%

- margin

41.9%

42.8%

-0.9pp

40.8%

1.1pp

Net profit

14,461

13,448

7.5%

10,788

34.0%

- margin

14.0%

12.9%

1.1pp

11.1%

2.9pp

 

 

Ukraine Highlights

UAH mln

Q3'16

Q3'15

y-o-y

Q2'16

q-o-q

Revenues

2,860

2,572

11.2%

2,745

4.2%

Adjusted OIBDA

1,070

1,048

2.1%

827

29.4%

- margin

37.4%

40.8%

-3.4pp

30.1%

7.3pp

Net profit

448

569

-21.3%

222

101.8%

- margin

15.7%

22.1%

-6.4pp

8.1%

7.6pp

 

 

Armenia Highlights

AMD mln

Q3'16

Q3'15

y-o-y

Q2'16

q-o-q

Revenues

15,122

19,296

-21.6%

15,040

0.5%

Adjusted OIBDA

6,519

9,984

-34.7%

5,944

9.7%

- margin

43.1%

51.7%

-8.6pp

39.5%

3.6pp

Net profit/(loss)

3,678

4,107

-10.4%

(1,991)

n/a

- margin

24.3%

21.3%

3.0pp

n/a

n/a

 

 

Turkmenistan Highlights

TMT mln

Q3'16

Q3'15

y-o-y

Q2'16

q-o-q

Revenues

64

75

-14.5%

66

-3.5%

OIBDA

22

29

-23.9%

22

0.9%

- margin

35.0%

39.3%

-4.3pp

33.4%

1.6pp

Net profit

10

16

-38.5%

10

1.1%

- margin

15.0%

20.9%

-5.9pp

14.4%

0.6pp

 

 

Belarus Highlights

BYN mln

Q3'16

Q3'15

y-o-y

Q2'16

q-o-q

Revenues

175

144

21.6%

162

8.2%

Adjusted OIBDA

80

67

19.0%

76

5.8%

- margin

45.7%

46.7%

-1.0pp

46.8%

-1.1pp

Net profit

49

47

5.2%

47

6.1%

- margin

28.2%

32.6%

-4.4pp

28.8%

-0.6pp

 

CAPEX Highlights

RUB mln

FY 2015


9M 2016

Russia[3]

79,619


52,055

- as % of rev

20.4%


17.5%

Ukraine[4]

12,427


4,343

- as % of rev

44.1%


19.4%

Armenia

1,371


418

- as % of rev

15.2%


6.7%

Turkmenistan

500


117

- as % of rev

9.8%


3.0%

Uzbekistan

2,195


-

- as % of rev

47.6%


-

Group[5]

96,111


56,935

- as % of rev

22.3%


17.6%

* * *

Learn more about MTS. Visit the official blog of the Investor Relations Department at www.mtsgsm.com/blog/ and follow us on Twitter: JoshatMTS

* * *

Mobile TeleSystems PJSC ("MTS") (NYSE: MBT; MOEX: MTSS) is the leading telecommunications group in Russia and the CIS.  We provide wireless Internet access and fixed voice, broadband and pay-TV to over 100 million customers who value high quality of service at a competitive price. Our wireless and fixed-line networks deliver best-in-class speeds and coverage throughout Russia, Ukraine, Armenia, Turkmenistan and Belarus. To keep pace with evolving customer demand, we continue to grow through innovative products, investments in our market-leading retail platform, mobile payment services, e-commerce and IT solutions. For more information, please visit: www.mtsgsm.com.

* * *

Some of the information in this press release may contain projections or other forward-looking statements regarding future events or the future financial performance of MTS, as defined in the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. You can identify forward looking statements by terms such as "expect," "believe," "anticipate," "estimate," "intend," "will," "could," "may" or "might," and the negative of such terms or other similar expressions.  We wish to caution you that these statements are only predictions and that actual events or results may differ materially. We do not undertake or intend to update these statements to reflect events and circumstances occurring after the date hereof or to reflect the occurrence of unanticipated events. We refer you to the documents MTS files from time to time with the U.S. Securities and Exchange Commission, specifically the Company's most recent Form 20-F. These documents contain and identify important factors, including those contained in the section captioned "Risk Factors" that could cause the actual results to differ materially from those contained in our projections or forward-looking statements, including, among others, the severity and duration of current economic and financial conditions, including volatility in interest and exchange rates, commodity and equity prices and the value of financial assets; the impact of Russian, U.S. and other foreign government programs to restore liquidity and stimulate national and global economies, our ability to maintain our current credit rating and the impact on our funding costs and competitive position if we do not do so, strategic actions, including acquisitions and dispositions and our success in integrating acquired businesses, potential fluctuations in quarterly results, our competitive environment, dependence on new service development and tariff structures, rapid technological and market change, acquisition strategy, risks associated with telecommunications infrastructure, governmental regulation of the telecommunications industries and other risks associated with operating in Russia and the CIS, volatility of stock price, financial risk management and future growth subject to risks.

Attachments to the Third Quarter 2016
Earnings Press Release

Attachment A

Non-IFRS financial measures. This presentation includes financial information prepared in accordance with International Financial Reporting Standards, or IFRS,  as well as other financial measures referred to as non-IFRS. The non-IFRS financial measures should be considered in addition to, but not as a substitute for, the information prepared in accordance with IFRS. Due to the rounding and translation practices, Russian ruble and functional currency margins, as well as other non-IFRS financial measures, may differ.

Operating Income Before Depreciation and Amortization (OIBDA) and OIBDA margin. OIBDA represents operating income before depreciation and amortization. OIBDA margin is defined as OIBDA as a percentage of our net revenues. OIBDA may not be similar to OIBDA measures of other companies, is not a measurement under IFRS and should be considered in addition to, but not as a substitute for, the information contained in our consolidated statement of profit or loss. We believe that OIBDA provides useful information to investors because it is an indicator of the strength and performance of our ongoing business operations, including our ability to fund discretionary spending such as capital expenditures, acquisitions of mobile operators and other investments and our ability to incur and service debt. While depreciation and amortization are considered operating costs under IFRS, these expenses primarily represent the non-cash current period allocation of costs associated with long-lived assets acquired or constructed in prior periods. Our OIBDA calculation is commonly used as one of the bases for investors, analysts and credit rating agencies to evaluate and compare the periodic and future operating performance and value of companies within the wireless telecommunications industry. We use a term Adjusted for OIBDA and operating income when there were significant excluded one off effects.  OIBDA can be reconciled to our consolidated statements of profit or loss as follows:

Group (RUB mln)

Q3'15

Q4'15

Q1'16

Q2'16

Q3'16

Operating profit

28,714

20,026

21,629

20,491

24,152

Add: Loss from impairment of goodwill in Armenia

-

3,516

-

-

-

Adjusted operating profit

28,714

23,542

21,629

20,491

24,152

Add: D&A

19,425

19,876

19,488

20,165

21,539

Adjusted  OIBDA

48,139

43,418

41,117

40,656

45,691

 

Russia (RUB mln)

Q3'15

Q4'15

Q1'16

Q2'16

Q3'16

Operating profit

27,275

23,481

21,599

21,954

24,107

Add: D&A

17,252

17,634

16,984

17,752

19,086

OIBDA

44,527

41,115

38,583

39,706

43,193

 

Ukraine (RUB mln)

Q3'15

Q4'15

Q1'16

Q2'16

Q3'16

Operating profit

1,675

1,158

795

627

1,179

Add: D&A

1,358

1,390

1,557

1,530

1,542

OIBDA

3,032

2,548

2,351

2,157

2,722

 

Armenia (RUB mln)

Q3'15

Q4'15

Q1'16

Q2'16

Q3'16

Operating profit/ (loss)

680

(3,122)

120

136

196

Add: Loss from impairment of goodwill in Armenia

-

3,516

-

-

-

Adjusted operating profit

680

394

120

136

196

Add: D&A

626

656

737

681

690

Adjusted OIBDA

1,306

1,050

857

817

886

 

 

Turkmenistan (RUB mln)

Q3'15

Q4'15

Q1'16

Q2'16

Q3'16

Operating profit

326

330

278

209

197

Add: D&A

203

209

232

207

215

OIBDA

529

538

510

416

412

 

OIBDA margin can be reconciled to our operating margin as follows:

Group

Q3'15

Q4'15

Q1'16

Q2'16

Q3'16

Operating margin

25.3%

18.0%

20.4%

19.3%

21.5%

Add: Loss from impairment of goodwill in Armenia

-

3.2%

-

-

-

Adjusted operating margin

25.3%

21.1%

20.4%

19.3%

21.5%

Add: D&A

17.1%

17.9%

18.4%

19.0%

19.2%

Adjusted OIBDA margin

42.3%

39.0%

38.8%

38.3%

40.7%

 

Russia

Q3'15

Q4'15

Q1'16

Q2'16

Q3'16

Operating margin

26.2%

22.9%

22.4%

22.5%

23.4%

Add: D&A

16.6%

17.2%

17.6%

18.2%

18.5%

OIBDA margin

42.8%

40.1%

40.1%

40.8%

41.9%

 


Ukraine

Q3'15

Q4'15

Q1'16

Q2'16

Q3'16

Operating margin

22.5%

16.7%

9.9%

8.8%

16.2%

Add: D&A

18.2%

20.0%

19.5%

21.4%

21.2%

OIBDA margin

40.7%

36.7%

29.4%

30.1%

37.4%

 

Armenia

Q3'15

Q4'15

Q1'16

Q2'16

Q3'16

Operating margin

26.9%

n/a

5.6%

6.6%

9.5%

Add: Loss from impairment of goodwill in Armenia

-

155.0%

-

-

-

Adjusted operating margin

26.9%

17.4%

5.6%

6.6%

9.5%

Add: D&A

24.8%

28.9%

34.2%

32.9%

33.6%

Adjusted OIBDA margin

51.7%

46.3%

39.7%

39.5%

43.1%

 

Turkmenistan

Q3'15

Q4'15

Q1'16

Q2'16

Q3'16

Operating margin

24.3%

23.4%

19.4%

16.8%

16.7%

Add: D&A

15.1%

14.8%

16.2%

16.6%

18.2%

OIBDA margin

39.4%

38.1%

35.6%

33.4%

35.0%

***


Attachment B

Net debt represents total debt less cash and cash equivalents and short-term investments and long-term deposits. Our net debt calculation is commonly used as one of the bases for investors, analysts and credit rating agencies to evaluate and compare our periodic and future liquidity within the wireless telecommunications industry. The non-IFRS financial measures should be considered in addition to, but not as a substitute for, the information prepared in accordance with IFRS.

Net debt can be reconciled to our consolidated statements of financial position as follows:

RUB mln

As of  June 30, 2016

As of  September 30, 2016

Current portion of LT debt and of finance lease obligations

49,586

59,753

LT debt

225,569

208,682

Finance lease obligations

10,297

10,115

Total debt

285,452

278,550

Less:



Cash and cash equivalents

24,956

36,489

ST investments

27,978

11,689

LT deposits

30,409

30,275

Effects of hedging of non-ruble denominated debt

12,369

11,498

Net debt

189,740

188,599

Free cash-flow can be reconciled to our consolidated statements of cash flow as follows:

RUB mln

For the nine months ended
September 30, 2015

For the nine months ended
September 30, 2016

Net cash provided by operating activities

100,011

104,900

Less:



Purchases of property, plant and equipment

(56,528)

(36,925)

Purchases of intangible assets[6]

(16,529)

(20,885)

Proceeds from sale of property, plant and equipment

2,279

3,130

Investments in associates

-

(1,326)

Acquisition of subsidiaries, net of cash acquired

-

(5)

Free cash flow

29,233

48,889

LTM Adjusted OIBDA can be reconciled to our consolidated statements of operations as follows:

RUB mln

Q4 2015 ended

Dec 31, 2015

Nine months ended

September 30, 2016

Twelve months ended

September 30, 2016


A

B

C = A + B

Net operating profit

20,026

66,272

86,298

 Add: Impairment of goodwill in Armenia

3,516

-

3,516

Add: D&A

19,876

61,192

81,068

 LTM ADJUSTED OIBDA

43,418

127,464

170,882

 

***

 

Attachment C

Definitions

Subscriber. We define a "subscriber" as an organization or individual, whose SIM-card:

  • shows traffic-generating activity or
  • accrues a balance for services rendered or
  • is replenished or topped off 

Over the course of any three-month period, inclusive within the reporting period, and was not blocked at the end of the period.

***

MOBILE TELESYSTEMS

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (UNAUDITED)

As of September 30,2016 AND As of December 31,2015


(Amounts in millions of RUB)











As of September 30,

As of December 31,


2016

2015

NON-CURRENT ASSETS:



Property, plant and equipment

275 670

302 662

Investment property

367

364

Intangible assets

106 728

109 064

Investments in associates

9 064

9 299

Deferred tax assets

6 594

9 287

Other non-financial assets

577

480

Other investments

34 215

34 667

Accounts receivable (related parties)

3 603

3 335

Other financial assets

15 712

25 203

Total non-current assets

452 530

494 361




CURRENT ASSETS:



Inventories

13 017

14 510

Trade and other receivables

32 461

34 542

Accounts receivable (related parties)

3 037

6 326

Short-term investments

11 689

49 840

VAT receivable

7 018

9 815

Income tax assets

1 233

5 190

Assets held for sale

632

549

Advances paid and prepaid expenses, other current assets

5 299

4 781

Cash and cash equivalents

36 489

33 464

Total current assets

110 875

159 017




Total assets

563 405

653 378




EQUITY:



Equity attributable to equity holders

130 572

160 115

Non-controlling interests

4 569

8 256

Total equity

135 141

168 371




NON-CURRENT LIABILITIES:



Borrowings

217 700

292 168

Deferred tax liabilities

28 418

27 346

Provisions

2 397

2 565

Other financial liabilities

544

676

Other non-financial liabilities

4 114

4 342

Total non-current liabilities

253 173

327 097




CURRENT LIABILITIES:



Borrowings

59 200

53 701

Provisions

6 189

7 863

Trade and other payables

73 154

57 756

Accounts payable (related parties)

1 454

1 809

Income tax liabilities

2 251

831

Other financial liabilities

6 475

9 778

Other non-financial liabilities

26 368

26 172

Total current liabilities

175 091

157 910




Total equity and liabilities

563 405

653 378

 

 

 

 

 

MOBILE TELESYSTEMS

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

FOR THE THREE AND NINE MONTHS ENDED September 30, 2016 AND 2015


(Amounts in millions of RUB except per share amount)







Nine months
ended

Nine months
ended

Three months
ended

Three months
ended







September 30,
2016

September 30,
2015

September 30,
2016

September 30,
2015

Continuing operations:










Service revenue

289 437

288 584

98 728

101 015

Sales of goods

34 665

26 735

13 454

12 694


324 102

315 319

112 182

113 709






Cost of services

(98 342)

(94 175)

(32 377)

(32 489)

Cost of goods

(32 210)

(23 437)

(12 173)

(11 716)






Selling, general and administrative expenses

(69 102)

(64 949)

(22 846)

(21 107)

Depreciation and amortization

(61 192)

(57 967)

(21 539)

(19 425)

Other operating income/(expense)

759

(1 721)

110

(1 141)

Operating share of the profit of associates

2 257

2 525

795

883

Provision for cash balances deposited in distressed Ukrainian banks

-

(1 698)

-

-






Operating profit

66 272

73 897

24 152

28 714






Currency exchange gains/(losses)

3 067

(3 146)

(205)

(3 306)






Other (expenses)/income:





Finance income

4 185

6 698

1 180

1 935

Finance costs

(21 674)

(19 258)

(5 864)

(6 709)

Other (expenses)/income

(787)

(1 647)

500

(1 047)

Total other expenses, net

(18 276)

(14 207)

(4 184)

(5 821)






 

Profit before tax from continuing operations

51 063

56 544

19 763

19 587






Income tax expense

(11 110)

(11 322)

(4 230)

(4 279)






Profit for the period from continuing operations

39 953

45 222

15 533

15 308






 

Discontinued operation:










Loss from discontinued operation, net of tax

(4 021)

(4 591)

(2 889)

(1 354)






Profit for the period

35 932

40 631

12 644

13 954






Loss/(income) for the period attributable to non-controlling interests

182

1 723

(93)

439






Profit for the period attributable to owners of the Company

36 114

42 354

12 551

14 393






Other comprehensive (loss)/income





Items that may be reclassified subsequently to profit or loss





Exchange differences on translating foreign operations

(13 137)

(455)

(3 534)

11 587

Net fair value (loss)/gain on financial instruments

(1 529)

(2 987)

207

415

Other comprehensive (loss)/income for the period

(14 666)

(3 442)

(3 327)

12 001

Total comprehensive income for the period

21 266

37 189

9 316

25 955

Less comprehensive loss/(income) for the period attributable to the noncontrolling interests

783

1 249

(138)

(355)






Comprehensive income for the period attributable to owners of the Company

22 049

38 438

9 178

25 601






Weighted average number of common shares outstanding, in thousands - basic

1 989 289

1 988 732

1 989 728

1 988 734

Earnings per share attributable to the Group - basiс:





EPS from continuing operations

19,85

22,46

7,72

7,58

EPS from discontinued operation

- 1,69

- 1,16

- 1,41

- 0,35

Total EPS - basic

18,15

21,30

6,31

7,23

Weighted average number of common shares outstanding, in thousands - diluted

1 990 175

1 989 953

1 990 171

1 989 955

Earnings per share attributable to the Group - diluted:





EPS from continuing operations

19,84

22,45

7,72

7,58

EPS from discontinued operation

- 1,69

- 1,16

- 1,41

- 0,35

Total EPS - diluted

18,15

21,28

6,31

7,23

 

 

 

MOBILE TELESYSTEMS

CONSOLIDATED  STATEMENTS OF CASH FLOWS (UNAUDITED)


FOR THE NINE MONTHS ENDED September 30, 2016 AND 2015




(Amounts in millions of RUB)





Nine months ended

Nine months ended


September 30, 2016

September 30, 2015




Profit for the period

35 932

40 631




Adjustments for:



Depreciation and amortization

62 869

61 369

Finance income

(4 186)

(6 698)

Finance costs

21 965

19 380

Income tax expense

10 926

10 789

Currency exchange (gain)/loss

(3 058)

3 238

Change in fair value of financial instruments

(243)

(91)

Amortization of deferred connection fees

(678)

(1 044)

Share of the profit of associates

(1 412)

(912)

Inventory obsolescence expense

877

131

Allowance for doubtful accounts

1 800

2 080

Change in provisions

9 341

6 357

Non-cash loss on sale of subsidiary in Uzbekistan

2 726

-

Other non-cash items

(2 376)

(541)




Movements in operating assets and liabilities:



Increase in trade and other receivables

(4 961)

(9 150)

Decrease/(increase) in inventory

230

(8 076)

Decrease/(increase) in VAT receivable

387

(3 326)

Decrease in advances paid and prepaid expenses

643

373

(Decrease)/Increase in trade and other payables and other current liabilities

(5 118)

4 360


-


Dividends received

1 688

2 205

Income taxes paid

(4 565)

(8 034)

Interest received

2 420

3 667

Interest paid (net of interest capitalised)

(20 307)

(16 697)

Net cash provided by operating activities

104 900

100 011




CASH FLOWS FROM INVESTING ACTIVITIES:



Acquisition of subsidiary, net of cash acquired

 

(5)

 

-

Purchases of property, plant and equipment

(36 925)

(56 528)

Purchases of intangible assets (net of purchases of 3G licences in Ukraine and 4G licenses in Russia)

(20 885)

(16 529)

Purchases of 4G licenses in Russia/3G licences in Ukraine

(2 598)

(7 044)

Proceeds from sale of property, plant and equipment and assets held for sale

3 130

2 279

Purchases of short-term investments

(6 595)

(28 871)

Proceeds from sale of short-term investments

40 039

17 962

Purchase of other investments

(2 721)

(40 439)

Proceeds from sale of other investments

5

97

Investments in associates

(1 326)

-

Disposal of discontinued operation, net of cash disposed of

(378)

-

Net cash used in investing activities

(28 259)

(129 073)




CASH FLOWS FROM FINANCING ACTIVITIES:



Cash flows under capital transactions with related parties

3 063

(3 408)

Loan principal paid

(33 288)

(10 080)

Proceeds from loans

1 457

49 671

Repayment of notes

(19 702)

(2 460)

Proceeds from issuance of notes

10 000

-

Notes and debt issuance cost paid

(1)

(1 226)

Finance lease principal paid

(251)

(313)

Dividends paid

(28 945)

(39 455)

Cash outflow under credit guarantee agreement related to foreign-currency hedge

(2 032)

-

Other financing activities

1

(48)

Net cash used in financing activities

(69 698)

(7 319)




Effect of exchange rate changes on cash and cash equivalents

(3 917)

(36)




NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS:

3 025

(36 417)




CASH AND CASH EQUIVALENTS, at beginning of the period, including cash and cash equivalents within assets held for sale of 156 as of January 1, 2015

33 464

61 566




CASH AND CASH EQUIVALENTS, at end of the period

36 489

25 149

 

[1] Net of financial leasing and unamortized debt issuance cost adjustment, as of September 30, 2016

[2] Revenue, net of intercompany between mobile, fixed and integrated services

[3] Excluding costs of RUB 3.4 bln related to the acquisition of a 4G license in Russia in 2015 and RUB 2.6 bln in 2016

[4] Excluding purchase of 3G license in Ukraine in the amount of RUB 7.0 bln in 2015

[5] Excluding RUB 875 mln spent on CAPEX in Uzbekistan in 2016, which was stated under cash flows from discontinued operations

[6] Excluding costs of RUB 2.6 bln in 2016 and purchase of 3G license in Ukraine in the amount of RUB 7.0 bln in 2015

 

Copyright 2016 PR Newswire

Mobile TeleSystems Publi... (NYSE:MBT)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Mobile TeleSystems Publi... Charts.
Mobile TeleSystems Publi... (NYSE:MBT)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Mobile TeleSystems Publi... Charts.