|
·
|
Enclosure: Turkcells Q2 2011 IFRS report.
|
Note
|
30 June
|
31 December
|
||||||
2011
|
2010
|
|||||||
Assets
|
||||||||
Property, plant and equipment
|
10
|
2,804,453
|
3,068,021
|
|||||
Intangible assets
|
11
|
1,431,662
|
1,709,311
|
|||||
GSM and other telecommunication operating licenses
|
840,658
|
955,703
|
||||||
Computer software
|
524,699
|
547,607
|
||||||
Other intangible assets
|
66,305
|
206,001
|
||||||
Investments in equity accounted investees
|
12
|
455,179
|
399,622
|
|||||
Other investments
|
13
|
28,359
|
33,849
|
|||||
Due from related parties
|
23
|
821
|
1,044
|
|||||
Other non-current assets
|
97,532
|
107,277
|
||||||
Trade receivables
|
14
|
50,079
|
35,024
|
|||||
Deferred tax assets
|
4,402
|
2,876
|
||||||
Total non-current assets
|
4,872,487
|
5,357,024
|
||||||
Inventories
|
22,973
|
24,386
|
||||||
Other investments
|
13
|
4,702
|
8,201
|
|||||
Due from related parties
|
23
|
65,426
|
88,897
|
|||||
Trade receivables and accrued income
|
14
|
884,687
|
816,151
|
|||||
Other current assets
|
331,824
|
197,740
|
||||||
Cash and cash equivalents
|
15
|
3,340,542
|
3,302,163
|
|||||
Total current assets
|
4,650,154
|
4,437,538
|
||||||
Total assets
|
9,522,641
|
9,794,562
|
||||||
Equity
|
||||||||
Share capital
|
1,636,204
|
1,636,204
|
||||||
Share premium
|
434
|
434
|
||||||
Capital contributions
|
22,772
|
22,772
|
||||||
Reserves
|
(944,565)
|
(660,121)
|
||||||
Retained earnings
|
5,455,031
|
5,258,327
|
||||||
Total equity attributable to equity holders of
Turkcell Iletisim Hizmetleri AS
|
6,169,876
|
6,257,616
|
||||||
Non-controlling interests
|
(47,491)
|
(24,019)
|
||||||
Total equity
|
6,122,385
|
6,233,597
|
||||||
Liabilities
|
||||||||
Loans and borrowings
|
19
|
1,252,486
|
1,407,316
|
|||||
Employee benefits
|
31,049
|
29,742
|
||||||
Provisions
|
55,303
|
57,055
|
||||||
Other non-current liabilities
|
18
|
97,609
|
160,832
|
|||||
Deferred tax liabilities
|
98,155
|
93,105
|
||||||
Total non-current liabilities
|
1,534,602
|
1,748,050
|
||||||
Bank overdraft
|
15
|
51,524
|
5,896
|
|||||
Loans and borrowings
|
19
|
616,032
|
430,205
|
|||||
Income taxes payable
|
82,213
|
96,080
|
||||||
Trade and other payables
|
785,357
|
951,976
|
||||||
Due to related parties
|
23
|
18,256
|
10,760
|
|||||
Deferred income
|
150,853
|
164,186
|
||||||
Provisions
|
161,419
|
153,812
|
||||||
Total current liabilities
|
1,865,654
|
1,812,915
|
||||||
Total liabilities
|
3,400,256
|
3,560,965
|
||||||
Total equity and liabilities
|
9,522,641
|
9,794,562
|
Six months ended
|
Three months ended
|
||||||||||||||||||
Note
|
30 June
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
|||||||||||||||
Revenue
|
2,801,513 | 2,955,928 | 1,455,115 | 1,467,746 | |||||||||||||||
Direct cost of revenue
|
(1,709,313 | ) | (1,644,227 | ) | (915,403 | ) | (799,018 | ) | |||||||||||
Gross profit
|
1,092,200 | 1,311,701 | 539,712 | 668,728 | |||||||||||||||
Other income
|
7 | 23,722 | 9,650 | 5,330 | 3,408 | ||||||||||||||
Selling and marketing expenses
|
(518,195 | ) | (545,279 | ) | (256,908 | ) | (286,048 | ) | |||||||||||
Administrative expenses
|
(135,249 | ) | (172,295 | ) | (65,129 | ) | (90,000 | ) | |||||||||||
Other expenses
|
7 | (164,246 | ) | (40,421 | ) | (128,123 | ) | (7,851 | ) | ||||||||||
Results from operating activities
|
298,232 | 563,356 | 94,882 | 288,237 | |||||||||||||||
Finance income
|
8 | 166,088 | 146,718 | 97,173 | 69,664 | ||||||||||||||
Finance costs
|
8 | (227,114 | ) | (78,101 | ) | (181,517 | ) | (44,761 | ) | ||||||||||
Net finance income / (costs)
|
(61,026 | ) | 68,617 | (84,344 | ) | 24,903 | |||||||||||||
Share of profit of equity accounted investees
|
12 | 71,626 | 60,040 | 35,601 | 29,546 | ||||||||||||||
Profit before income tax
|
308,832 | 692,013 | 46,139 | 342,686 | |||||||||||||||
Income tax expense
|
9 | (130,340 | ) | (158,069 | ) | (67,412 | ) | (74,203 | ) | ||||||||||
Profit/(loss) for the period
|
178,492 | 533,944 | (21,273 | ) | 268,483 | ||||||||||||||
Profit/(loss) attributable to:
|
|||||||||||||||||||
Owners of Turkcell Iletisim Hizmetleri AS
|
196,070 | 553,237 | (13,546 | ) | 276,491 | ||||||||||||||
Non-controlling interests
|
(17,578 | ) | (19,293 | ) | (7,727 | ) | (8,008 | ) | |||||||||||
Profit/(loss) for the period
|
178,492 | 533,944 | (21,273 | ) | 268,483 | ||||||||||||||
Basic and diluted earnings per share
(in full USD)
|
17 | 0.09 | 0.25 | (0.01 | ) | 0.13 |
Six months ended
|
Three months ended
|
|||||||||||||||
30 June
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
|||||||||||||
Profit/(loss) for the period
|
178,492 | 533,944 | (21,273 | ) | 268,483 | |||||||||||
Other comprehensive income / (expense):
|
||||||||||||||||
Foreign currency translation differences
|
(318,679 | ) | (287,894 | ) | (321,083 | ) | (225,338 | ) | ||||||||
Net change in fair value of available-for-sale securities
|
- | (1,318 | ) | - | (502 | ) | ||||||||||
Income tax on other comprehensive (expense) / income
|
(1,765 | ) | 229 | (1,227 | ) | 138 | ||||||||||
Other comprehensive income / (expense) for the period, net of income tax
|
(320,444 | ) | (288,983 | ) | (322,310 | ) | (225,702 | ) | ||||||||
Total comprehensive income / (expense) for the period
|
(141,952 | ) | 244,961 | (343,583 | ) | 42,781 | ||||||||||
Total comprehensive income / (expense)
attributable to:
|
||||||||||||||||
Owners of Turkcell Iletisim Hizmetleri AS
|
(122,681 | ) | 264,938 | (334,193 | ) | 51,388 | ||||||||||
Non-controlling interests
|
(19,271 | ) | (19,977 | ) | (9,390 | ) | (8,607 | ) | ||||||||
Total comprehensive income / (expense) for the period
|
(141,952 | ) | 244,961 | (343,583 | ) | 42,781 |
Attributable to equity holders of the Company
|
|||||||||||||||||||||||||||||||||
Share
Capital
|
Capital
Contribution
|
Share
Premium
|
Legal
Reserves
|
Fair Value
Reserve
|
Reserve for Non-
Controlling
Interest Put
Option
|
Translation
Reserve
|
Retained
Earnings
|
Total
|
Non-
Controlling
Interest
|
Total
Equity
|
|||||||||||||||||||||||
Balance as at 1 January 2010
|
1,636,204 | 22,772 | 434 | 484,291 | 1,318 | (250,834 | ) | (746,870 | ) | 4,712,254 | 5,859,569 | 36,632 | 5,896,201 | ||||||||||||||||||||
Total comprehensive income
|
|||||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | 553,237 | 553,237 | (19,293 | ) | 533,944 | |||||||||||||||||||||
Other comprehensive income / (expense)
|
|||||||||||||||||||||||||||||||||
Foreign currency translation differences, net of tax
|
- | - | - | - | - | - | (286,981 | ) | - | (286,981 | ) | (684 | ) | (287,665 | ) | ||||||||||||||||||
Net change in fair value of available-for-sale securities, net of tax
|
- | - | - | - | (1,318 | ) | - | - | - | (1,318 | ) | - | (1,318 | ) | |||||||||||||||||||
Total other comprehensive income / (expense)
|
- | - | - | - | (1,318 | ) | - | (286,981 | ) | - | (288,299 | ) | (684 | ) | (288,983 | ) | |||||||||||||||||
Total comprehensive income / (expense)
|
- | - | - | - | (1,318 | ) | - | (286,981 | ) | 553,237 | 264,938 | (19,977 | ) | 244,961 | |||||||||||||||||||
Change in non-controlling interest
|
- | - | - | - | - | - | - | - | (339 | ) | (339 | ) | |||||||||||||||||||||
Dividends paid
|
- | - | - | - | - | - | - | (573,451 | ) | (573,451 | ) | (17,090 | ) | (590,541 | ) | ||||||||||||||||||
Increase in legal reserves
|
- | - | - | 49,223 | - | - | - | (49,223 | ) | - | - | - | |||||||||||||||||||||
Balance as at 30 June 2010
|
1,636,204 | 22,772 | 434 | 533,514 | - | (250,834 | ) | (1,033,851 | ) | 4,642,817 | 5,551,056 | (774 | ) | 5,550,282 | |||||||||||||||||||
Total comprehensive income
|
|||||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | 616,939 | 616,939 | (23,922 | ) | 593,017 | |||||||||||||||||||||
Other comprehensive income / (expense)
|
|||||||||||||||||||||||||||||||||
Foreign currency translation differences, net of tax
|
- | - | - | - | - | (461 | ) | 102,771 | - | 102,310 | 249 | 102,559 | |||||||||||||||||||||
Net change in fair value of available-for-sale securities, net of tax
|
- | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
Total other comprehensive income / (expense)
|
- | - | - | - | - | (461 | ) | 102,771 | - | 102,310 | 249 | 102,559 | |||||||||||||||||||||
Total comprehensive income / (expense)
|
- | - | - | - | - | (461 | ) | 102,771 | 616,939 | 719,249 | (23,673 | ) | 695,576 | ||||||||||||||||||||
Increase in legal reserves
|
- | - | - | 1,429 | - | - | - | (1,429 | ) | - | - | - | |||||||||||||||||||||
Dividends paid
|
- | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
Change in non-controlling interest
|
- | - | - | - | - | - | - | - | - | 428 | 428 | ||||||||||||||||||||||
Change in reserve for non-controlling interest put option
|
- | - | - | - | - | (12,689 | ) | - | - | (12,689 | ) | - | (12,689 | ) | |||||||||||||||||||
Balance as at 31 December 2010
|
1,636,204 | 22,772 | 434 | 534,943 | - | (263,984 | ) | (931,080 | ) | 5,258,327 | 6,257,616 | (24,019 | ) | 6,233,597 | |||||||||||||||||||
Balance as at 1 January 2011
|
1,636,204 | 22,772 | 434 | 534,943 | - | (263,984 | ) | (931,080 | ) | 5,258,327 | 6,257,616 | (24,019 | ) | 6,233,597 | |||||||||||||||||||
Total comprehensive income
|
|||||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | 196,070 | 196,070 | (17,578 | ) | 178,492 | |||||||||||||||||||||
Other comprehensive income / (expense)
|
|||||||||||||||||||||||||||||||||
Foreign currency translation differences, net of tax
|
- | - | - | - | - | (1,673 | ) | (317,078 | ) | - | (318,751 | ) | (1,693 | ) | (320,444 | ) | |||||||||||||||||
Total other comprehensive income / (expense)
|
- | - | - | - | - | (1,673 | ) | (317,078 | ) | - | (318,751 | ) | (1,693 | ) | (320,444 | ) | |||||||||||||||||
Total comprehensive income / (expense)
|
- | - | - | - | - | (1,673 | ) | (317,078 | ) | 196,070 | (122,681 | ) | (19,271 | ) | (141,952 | ) | |||||||||||||||||
Increase in legal reserves
|
- | - | - | (634 | ) | - | - | - | 634 | - | - | - | |||||||||||||||||||||
Dividend to shareholders
|
- | - | - | - | - | - | - | - | - | (4,622 | ) | (4,622 | ) | ||||||||||||||||||||
Change in non-controlling interest
|
- | - | - | - | - | - | - | - | - | 421 | 421 | ||||||||||||||||||||||
Change in reserve for non-controlling interest put option
|
- | - | - | - | - | 34,941 | - | - | 34,941 | - | 34,941 | ||||||||||||||||||||||
Balance as at 30 June 2011
|
1,636,204 | 22,772 | 434 | 534,309 | - | (230,716 | ) | (1,248,158 | ) | 5,455,031 | 6,169,876 | (47,491 | ) | 6,122,385 |
Six months 30 June
|
|||||||||
Note
|
2011
|
2010
|
|||||||
Cash flows from operating activities
|
|||||||||
Profit for the period
|
178,492 | 533,944 | |||||||
Adjustments for:
|
|||||||||
Depreciation and impairment of fixed assets
|
10 | 285,216 | 228,670 | ||||||
Amortization of intangible assets
|
11 | 132,992 | 121,974 | ||||||
Net finance income
|
8 | (148,617 | ) | (82,771 | ) | ||||
Income tax expense
|
130,340 | 158,069 | |||||||
Share of profit of equity accounted investees
|
(85,257 | ) | (75,261 | ) | |||||
(Gain) / loss on sale of property, plant and equipment
|
(1,589 | ) | (1,052 | ) | |||||
Unrealized foreign exchange gain and loss on operating assets
|
136,654 | (44,766 | ) | ||||||
Provision for impairment of trade receivables
|
20 | 22,440 | 62,888 | ||||||
Deferred income
|
(4,854 | ) | (88,848 | ) | |||||
Impairment losses on goodwill
|
11 | 72,198 | - | ||||||
Impairment losses on other non-current investments
|
13 | 3,742 | - | ||||||
721,757 | 812,847 | ||||||||
Change in trade receivables
|
14 | (146,452 | ) | (199,804 | ) | ||||
Change in due from related parties
|
23 | 19,939 | 16,834 | ||||||
Change in inventories
|
154 | 7,929 | |||||||
Change in other current assets
|
(135,960 | ) | (125,009 | ) | |||||
Change in other non-current assets
|
6,087 | (19,562 | ) | ||||||
Change in due to related parties
|
23 | 7,971 | 3,812 | ||||||
Change in trade and other payables
|
(136,494 | ) | (88,819 | ) | |||||
Change in other current liabilities
|
1,479 | (33,234 | ) | ||||||
Change in other non-current liabilities
|
18 | (3,278 | ) | (2,496 | ) | ||||
Change in employee benefits
|
2,843 | 3,558 | |||||||
Change in provisions
|
12,844 | 12,798 | |||||||
350,890 | 388,854 | ||||||||
Interest paid
|
(24,120 | ) | (18,669 | ) | |||||
Dividend received
|
26,581 | 26,889 | |||||||
Income tax paid
|
(119,603 | ) | (121,403 | ) | |||||
Net cash from operating activities
|
233,748 | 275,671 | |||||||
Cash flows from investing activities
|
|||||||||
Acquisition of property, plant and equipment
|
10 | (230,499 | ) | (337,395 | ) | ||||
Acquisition of intangible assets
|
11 | (84,248 | ) | (97,145 | ) | ||||
Proceeds from sale of property, plant and equipment
|
3,451 | 1,744 | |||||||
Proceeds from currency option contracts
|
3,516 | 7,617 | |||||||
Payment of currency option contracts premium
|
(923 | ) | (4,212 | ) | |||||
Proceeds from sale of available-for-sale securities
|
8,201 | 60,773 | |||||||
Acquisition of available-for-sale securities
|
(3,609 | ) | (8,400 | ) | |||||
Interest received
|
132,832 | 136,288 | |||||||
Net cash used in investing activities
|
(171,279 | ) | (240,730 | ) | |||||
Cash flows from financing activities
|
|||||||||
Proceeds from issuance of loans and borrowings
|
270,549 | 405,568 | |||||||
Loan transaction costs
|
- | (12,100 | ) | ||||||
Repayment of borrowings
|
(229,911 | ) | (252,372 | ) | |||||
Change in non-controlling interest
|
421 | (339 | ) | ||||||
Dividends paid
|
(4,622 | ) | (590,541 | ) | |||||
Net cash used in financing activities
|
36,437 | (449,784 | ) | ||||||
Net decrease in cash and cash equivalents
|
98,906 | (414,843 | ) | ||||||
Cash and cash equivalents at 1 January
|
15 | 3,296,267 | 3,090,242 | ||||||
Effects of foreign exchange rate fluctuations on cash and cash equivalents
|
(106,155 | ) | (71,408 | ) | |||||
Cash and cash equivalents at 30 June
|
15 | 3,289,018 | 2,603,991 |
1. Reporting entity
|
7
|
2. Statement of compliance
|
7
|
3. Significant accounting policies
|
7-12
|
4. Critical accounting judgments and key sources of estimation uncertainty
|
12-13
|
5. Operating segments
|
13-18
|
6. Seasonality of operations
|
19
|
7. Other income and expenses
|
19
|
8. Finance income and costs
|
19
|
9. Income tax expense
|
19
|
10. Property, plant and equipment
|
20-22
|
11. Intangible assets
|
22-26
|
12. Equity accounted investees
|
26
|
13. Other investments
|
27
|
14. Trade receivables and accrued income
|
28
|
15. Cash and cash equivalents
|
28
|
16. Dividends
|
29
|
17. Earnings per share
|
29
|
18. Other non-current liabilities
|
30
|
19. Loans and borrowings
|
30-31
|
20. Financial instruments
|
32-36
|
21. Guarantees and purchase obligations
|
36
|
22. Commitments and contingencies
|
36-59
|
23. Related parties
|
59-64
|
24. Group entities
|
65
|
25. Subsequent events
|
65
|
1.
|
Reporting entity
|
2.
|
Statement of compliance
|
3.
|
Significant accounting policies
|
a)
|
Comparative information and revision of prior period financial statements
|
3.
|
Significant accounting policies (continued)
|
a)
|
Comparative information and revision of prior period financial statements (continued)
|
For the six months period ended
30 June 2010
|
||||||||||||
As previously
reported
|
Revisions
|
As Revised
|
||||||||||
Net cash from operating activities
|
320,437 | (44,766 | ) | 275,671 | ||||||||
Effects of foreign exchange on statement of financial position items
|
(116,174 | ) | 116,174 | - | ||||||||
Effects of foreign exchange rate changes on cash
|
- | (71,408 | ) | (71,408 | ) | |||||||
Cash and cash equivalents
|
2,603,991 | - | 2,603,991 |
b)
|
Accounting policies for new transactions and events
|
3.
|
Significant accounting policies (continued)
|
c)
|
New standards and interpretations
|
(i)
|
New and Revised IFRSs do affect presentation and disclosures
|
(ii)
|
New and Revised IFRSs affecting the reported financial performance and / or financial position
|
(iii)
|
New and Revised IFRSs applied with no material effect on the consolidated financial statements
|
3.
|
Significant accounting policies (continued)
|
c)
|
New standards and interpretations (continued)
|
(iii)
|
New and Revised IFRSs applied with no material effect on the consolidated financial statements (continued)
|
(iv)
|
New and Revised IFRSs in issue but not yet effective
|
3.
|
Significant accounting policies (continued)
|
c)
|
New standards and interpretations (continued)
|
(iv)
|
New and Revised IFRSs in issue but not yet effective
|
3.
|
Significant accounting policies (continued)
|
c)
|
New standards and interpretations (continued)
|
(iv)
|
New and Revised IFRSs in issue but not yet effective
|
4.
|
Critical accounting judgments and key sources of estimation uncertainty
|
4.
|
Critical accounting judgments and key sources of estimation uncertainty (continued)
|
5.
|
Operating segments
|
5.
|
Operating segments (continued)
|
Six months ended 30 June
|
|||||||||||||||||||||||||||||||
Turkcell
|
Euroasia
|
Belarusian Telecom
|
Other
|
Total
|
|||||||||||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||||||||
Total external revenues
|
2,424,552 | 2,626,272 | 164,188 | 170,912 | 33,309 | 21,599 | 179,464 | 137,145 | 2,801,513 | 2,955,928 | |||||||||||||||||||||
Intersegment revenue
|
5,826 | 8,159 | 2,382 | 1,691 | 43 | 24 | 205,663 | 187,379 | 213,914 | 197,253 | |||||||||||||||||||||
Reportable segment adjusted EBITDA
|
745,800 | 860,922 | 42,473 | 26,122 | (7,016 | ) | (15,302 | ) | 107,971 | 97,100 | 889,228 | 968,842 | |||||||||||||||||||
Finance income
|
136,995 | 132,294 | 294 | 7,212 | 20,284 | 439 | 24,366 | 29,364 | 181,939 | 169,309 | |||||||||||||||||||||
Finance cost
|
8,506 | (32,535 | ) | (29,217 | ) | (25,724 | ) | (187,701 | ) | (15,994 | ) | (43,068 | ) | (43,430 | ) | (251,480 | ) | (117,683 | ) | ||||||||||||
Depreciation and amortization
|
(227,662 | ) | (230,359 | ) | (57,901 | ) | (51,651 | ) | (82,602 | ) | (32,404 | ) | (56,997 | ) | (40,860 | ) | (425,162 | ) | (355,274 | ) | |||||||||||
Share of profit of equity accounted investees
|
- | - | - | - | - | - | 71,626 | 60,040 | 71,626 | 60,040 | |||||||||||||||||||||
Capital expenditure
|
196,675 | 270,081 | 19,129 | 40,191 | 8,776 | 52,742 | 109,307 | 113,583 | 333,887 | 476,597 |
Three months ended 30 June | ||||||||||||||||||||||||||||||||
Turkcell
|
Euroasia
|
Belarusian Telecom
|
Other
|
Total | ||||||||||||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||||||||||||
Total external revenues
|
1,257,980 | 1,296,472 | 87,218 | 88,456 | 16,034 | 11,183 | 93,883 | 71,635 | 1,455,115 | 1,467,746 | ||||||||||||||||||||||
Intersegment revenue
|
3,138 | 3,637 | 1,121 | 1,116 | 26 | 4 | 105,384 | 96,405 | 109,669 | 101,162 | ||||||||||||||||||||||
Reportable segment adjusted EBITDA
|
403,119 | 420,524 | 23,711 | 20,295 | (2,838 | ) | (6,212 | ) | 54,699 | 53,820 | 478,691 | 488,427 | ||||||||||||||||||||
Finance income
|
71,295 | 62,030 | 130 | 1,939 | 20,161 | 123 | 8,928 | 14,565 | 100,514 | 78,657 | ||||||||||||||||||||||
Finance cost
|
33,465 | (16,930 | ) | (14,062 | ) | (11,400 | ) | (174,707 | ) | (9,771 | ) | (27,554 | ) | (24,113 | ) | (182,858 | ) | (62,214 | ) | |||||||||||||
Depreciation and amortization
|
(115,969 | ) | (119,001 | ) | (29,630 | ) | (28,611 | ) | (70,683 | ) | (15,856 | ) | (28,885 | ) | (19,202 | ) | (245,167 | ) | (182,670 | ) | ||||||||||||
Share of profit of equity accounted investees
|
- | - | - | - | - | - | 35,601 | 29,546 | 35,601 | 29,546 | ||||||||||||||||||||||
Capital expenditure
|
128,910 | 144,437 | 11,753 | 13,077 | 3,516 | 16,807 | 65,500 | 53,433 | 209,679 | 227,754 |
5.
|
Operating segments (continued)
|
As at 30 June 2011 and 31 December 2010
|
|||||||||||||||||||||||||||||||
Turkcell
|
Euroasia
|
Belarusian Telecom
|
Other
|
Total
|
|||||||||||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||||||||
Reportable segment assets
|
3,827,769 | 3,860,173 | 578,806 | 616,375 | 170,422 | 517,312 | 1,095,641 | 1,045,535 | 5,672,638 | 6,039,395 | |||||||||||||||||||||
Investment in equity accounted investees
|
- | - | - | - | - | - | 455,179 | 399,622 | 455,179 | 399,622 | |||||||||||||||||||||
Reportable segment liabilities
|
930,155 | 1,092,496 | 138,121 | 153,927 | 65,539 | 83,161 | 160,146 | 198,780 | 1,293,961 | 1,528,364 |
5.
|
Operating segments (continued)
|
Six months ended
|
Three months ended
|
||||||||||||
30 June
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||||||||||
Revenues
|
|||||||||||||
Total revenue for reportable segments
|
2,630,300 | 2,828,657 | 1,365,517 | 1,400,868 | |||||||||
Other revenue
|
385,127 | 324,524 | 199,267 | 168,040 | |||||||||
Elimination of inter-segment revenue
|
(213,914 | ) | (197,253 | ) | (109,669 | ) | (101,162 | ) | |||||
Consolidated revenue
|
2,801,513 | 2,955,928 | 1,455,115 | 1,467,746 |
Six months ended
|
Three months ended
|
||||||||||||
30 June
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||||||||||
Adjusted EBITDA
|
|||||||||||||
Total adjusted EBITDA for reportable segments
|
781,257 | 871,742 | 423,992 | 434,607 | |||||||||
Other adjusted EBITDA
|
107,971 | 97,100 | 54,699 | 53,820 | |||||||||
Elimination of inter-segment adjusted EBITDA
|
(32,264 | ) | (24,071 | ) | (19,436 | ) | (14,357 | ) | |||||
Consolidated adjusted EBITDA
|
856,964 | 944,771 | 459,255 | 474,070 | |||||||||
Finance income
|
166,088 | 146,718 | 97,173 | 69,664 | |||||||||
Finance costs
|
(227,114 | ) | (78,101 | ) | (181,517 | ) | (44,761 | ) | |||||
Other income
|
23,722 | 9,650 | 5,330 | 3,408 | |||||||||
Other expenses
|
(164,246 | ) | (40,421 | ) | (128,123 | ) | (7,851 | ) | |||||
Share of profit of equity accounted investees
|
71,626 | 60,040 | 35,601 | 29,546 | |||||||||
Depreciation and amortization
|
(418,208 | ) | (350,644 | ) | (241,580 | ) | (181,390 | ) | |||||
Consolidated profit before income tax
|
308,832 | 692,013 | 46,139 | 342,686 |
Six months ended
|
Three months ended
|
||||||||||||
30 June
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||||||||||
Finance income
|
|||||||||||||
Total finance income / (costs)
for reportable segments
|
157,573 | 139,945 | 91,586 | 64,092 | |||||||||
Other finance income
|
24,366 | 29,364 | 8,928 | 14,565 | |||||||||
Elimination of inter-segment finance income
|
(15,851 | ) | (22,591 | ) | (3,341 | ) | (8,993 | ) | |||||
Consolidated finance income
|
166,088 | 146,718 | 97,173 | 69,664 |
5.
|
Operating segments (continued)
|
Six months ended
|
Three months ended
|
||||||||||||
30 June
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||||||||||
Finance costs
|
|||||||||||||
Total finance cost for reportable segments
|
208,412 | 74,253 | 155,304 | 38,101 | |||||||||
Other finance cost
|
43,068 | 43,430 | 27,554 | 24,113 | |||||||||
Elimination of inter-segment finance cost
|
(24,366 | ) | (39,582 | ) | (1,341 | ) | (17,453 | ) | |||||
Consolidated finance cost
|
227,114 | 78,101 | 181,517 | 44,761 |
Six months ended
|
Three months ended
|
||||||||||||
30 June
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||||||||||
Depreciation and amortization
|
|||||||||||||
Total depreciation and amortization for reportable segments
|
368,165 | 314,414 | 216,282 | 163,468 | |||||||||
Other depreciation and amortization
|
56,997 | 40,860 | 28,885 | 19,202 | |||||||||
Elimination of inter-segment depreciation and amortization
|
(6,954 | ) | (4,630 | ) | (3,587 | ) | (1,280 | ) | |||||
Consolidated depreciation and amortization
|
418,208 | 350,644 | 241,580 | 181,390 |
Six months ended
|
Three months ended
|
||||||||||||
30 June
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||||||||||
Capital expenditure
|
|||||||||||||
Total capital expenditure for reportable segments
|
224,580 | 363,014 | 144,179 | 174,321 | |||||||||
Other capital expenditure
|
109,307 | 113,583 | 65,500 | 53,433 | |||||||||
Elimination of inter-segment capital expenditure
|
(16,086 | ) | (14,850 | ) | (9,267 | ) | (6,922 | ) | |||||
Consolidated capital expenditure
|
317,801 | 461,747 | 200,412 | 220,832 |
30 June
2011
|
31 December
2010
|
||||||
Assets
|
|||||||
Total assets for reportable segments
|
4,576,997 | 4,993,860 | |||||
Other assets
|
1,095,641 | 1,045,535 | |||||
Investments in equity accounted investees
|
455,179 | 399,622 | |||||
Other unallocated amounts
|
3,394,824 | 3,355,545 | |||||
Consolidated total assets
|
9,522,641 | 9,794,562 |
5.
|
Operating segments (continued)
|
30 June
2011
|
31 December
2010
|
||||||
Liabilities
|
|||||||
Total liabilities for reportable segments
|
1,133,815 | 1,329,584 | |||||
Other liabilities
|
160,146 | 198,780 | |||||
Other unallocated amounts
|
2,106,295 | 2,032,601 | |||||
Consolidated total liabilities
|
3,400,256 | 3,560,965 |
Six months ended
|
Three months ended
|
||||||||||||
30 June
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||||||||||
Revenues
|