![]() |
First Quarter 2014 Results
|
HIGHLIGHTS
|
||
COMMENTS FROM THE CEO, SUREYYA CILIV
|
4
|
|
FINANCIAL AND OPERATIONAL REVIEW OF THE FIRST QUARTER 2014
|
||
FINANCIAL REVIEW OF TURKCELL GROUP
|
5
|
|
OPERATIONAL REVIEW IN TURKEY
|
7
|
|
OTHER DOMESTIC AND INTERNATIONAL OPERATIONS
|
||
ASTELIT
|
8
|
|
TURKCELL SUPERONLINE
|
9
|
|
FINTUR
|
9
|
|
TURKCELL GROUP SUBSCRIBERS
|
10
|
|
OVERVIEW OF THE MACROECONOMIC ENVIRONMENT
|
10
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASUREMENTS
|
11
|
·
|
Please note that all financial data is consolidated and comprises that of Turkcell Iletisim Hizmetleri A.S., (the “Company”, or “Turkcell”) and its subsidiaries and associates (together referred to as the “Group”). All non-financial data is unconsolidated and comprises Turkcell only figures. The terms "we", "us", and "our" in this press release refer only to the Company, except in discussions of financial data, where such terms refer to the Group, and where context otherwise requires.
|
·
|
In this press release, a year-on-year comparison of our key indicators is provided and figures in parentheses following the operational and financial results for March 31, 2014 refer to the same item as at March 31, 2013. For further details, please refer to our consolidated financial statements and notes as at and for March 31, 2014, which can be accessed via our website in the investor relations section (www.turkcell.com.tr).
|
·
|
Please note that selected financial information presented in this press release for the first and fourth quarters of 2013, and first quarter of 2014, both in TRY and US$, is based on IFRS figures.
|
·
|
In the tables used in this press release totals may not foot due to rounding differences. The same applies for the calculations in the text.
|
![]() |
First Quarter 2014 Results
|
·
|
Group revenues grew by 6% to TRY2,855 million (TRY2,688 million)
|
·
|
Group EBITDA1 increased by 10% to TRY887 million (TRY808 million), while the EBITDA margin rose to 31.1% (30.0%)
|
·
|
Group net income declined to TRY359 million (TRY566 million), adversely impacted by devaluation of UAH against US$ in Ukraine
|
·
|
Mobile business revenues in Turkey were at TRY2,205 million (TRY2,201 million) with a 30.2% (29.4%) EBITDA margin
|
|
-
|
Mobile broadband revenues rose by 26% to TRY400 million (TRY319 million)
|
|
-
|
Voice revenues2 declined by 3% to TRY1,537 million (TRY1,585 million), due to regulatory decisions
|
·
|
Revenues of subsidiaries3 grew by 33% to TRY650 million (TRY488 million), while EBITDA increased by 38% to TRY222 million (TRY161 million)
|
·
|
Turkcell Group revenues would be TRY2,955 million on 10% growth.
|
·
|
Mobile business revenues in Turkey would be TRY2,305 million on 5% growth, with a 3% rise in voice revenues.
|
·
|
Group EBITDA would be TRY886 million on 10% growth.
|
![]() |
First Quarter 2014 Results
|
![]() |
First Quarter 2014 Results
|
Profit & Loss Statement (million TRY)
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
Total Revenue
|
2,688.4
|
2,883.6
|
2,855.2
|
6.2%
|
(1.0%)
|
Direct cost of revenues1
|
(1,687.3)
|
(1,851.3)
|
(1,742.3)
|
3.3%
|
(5.9%)
|
Direct cost of revenues1/revenues
|
(62.8%)
|
(64.2%)
|
(61.0%)
|
1.8pp
|
3.2pp
|
Depreciation and amortization
|
(360.4)
|
(481.6)
|
(399.6)
|
10.9%
|
(17.0%)
|
Gross Margin
|
37.2%
|
35.8%
|
39.0%
|
1.8pp
|
3.2pp
|
Administrative expenses
|
(128.9)
|
(152.0)
|
(142.1)
|
10.2%
|
(6.5%)
|
Administrative expenses/revenues
|
(4.8%)
|
(5.3%)
|
(5.0%)
|
(0.2pp)
|
0.3pp
|
Selling and marketing expenses
|
(425.0)
|
(510.4)
|
(483.1)
|
13.7%
|
(5.3%)
|
Selling and marketing expenses/revenues
|
(15.8%)
|
(17.7%)
|
(16.9%)
|
(1.1pp)
|
0.8pp
|
EBITDA2
|
807.6
|
851.5
|
887.3
|
9.9%
|
4.2%
|
EBITDA Margin
|
30.0%
|
29.5%
|
31.1%
|
1.1pp
|
1.6pp
|
EBIT3
|
447.2
|
369.9
|
487.7
|
9.1%
|
31.8%
|
Net finance income / (expense)
|
129.3
|
149.7
|
(303.3)
|
(334.6%)
|
(302.6%)
|
Finance expense
|
(37.4)
|
(89.7)
|
(551.9)
|
n.m
|
515.3%
|
Finance income
|
166.7
|
239.4
|
248.6
|
49.1%
|
3.8%
|
Share of profit of associates
|
68.6
|
75.8
|
73.6
|
7.3%
|
(2.9%)
|
Other income / (expense)
|
(0.3)
|
(35.6)
|
(3.5)
|
n.m
|
(90.2%)
|
Monetary gains / (losses)
|
53.5
|
72.5
|
64.5
|
20.6%
|
(11.0%)
|
Non-controlling interests
|
4.4
|
(7.9)
|
200.7
|
n.m
|
n.m
|
Income tax expense
|
(137.1)
|
(119.5)
|
(160.2)
|
16.8%
|
34.1%
|
Net Income
|
565.6
|
504.9
|
359.5
|
(36.4%)
|
(28.8%)
|
|
·
|
8.5% rise in mobile broadband and services revenues in Turkey to TRY668.3 million (TRY616.2 million), constituting 30.3% (28.0%) of mobile business revenues in Turkey
|
|
-
|
25.6% increase in mobile broadband revenues to TRY400.3 million (TRY318.7 million), despite the tough competitive environment where, particularly, data incentives were increased
|
|
·
|
33.4% growth in revenues of subsidiaries to TRY650.3 million (TRY487.6 million) with an increasing contribution to the topline of 22.8% (18.1%)
|
|
-
|
37.6% rise in Turkcell Superonline revenues to TRY279.7 million (TRY203.3 million)
|
![]() |
First Quarter 2014 Results
|
Million TRY
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
Interconnect revenues
|
305.6
|
253.2
|
253.7
|
(17.0%)
|
0.2%
|
as a % of revenues
|
13.9%
|
11.3%
|
11.5%
|
(2.4pp)
|
0.2pp
|
Interconnect costs
|
(299.4)
|
(238.6)
|
(241.4)
|
(19.4%)
|
1.2%
|
as a % of revenues
|
(13.6%)
|
(10.7%)
|
(11.0%)
|
2.6pp
|
(0.3pp)
|
Million TRY
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
Current Tax expense
|
(138.7)
|
(166.7)
|
(174.0)
|
25.5%
|
4.4%
|
Deferred Tax Income/expense
|
1.6
|
47.2
|
13.8
|
762.5%
|
(70.8%)
|
Income Tax expense
|
(137.1)
|
(119.5)
|
(160.2)
|
16.8%
|
34.1%
|
![]() |
First Quarter 2014 Results
|
Consolidated Cash Flow (million TRY)
|
Q113
|
Q413
|
Q114
|
EBITDA1
|
807.6
|
851.5
|
887.3
|
LESS:
|
|||
Capex and License
|
(199.5)
|
(818.5)
|
(340.4)
|
Turkcell
|
(117.1)
|
(500.2)
|
(230.2)
|
Turkcell Superonline
|
(59.2)
|
(172.1)
|
(69.7)
|
Ukraine2
|
(6.1)
|
(61.2)
|
(15.0)
|
Investment & Marketable Securities
|
(2.4)
|
1.7
|
(22.7)
|
Net interest Income/ (expense)
|
129.9
|
208.7
|
205.4
|
Other
|
(1,063.2)
|
197.7
|
(973.2)
|
Net Change in Debt
|
(60.4)
|
(15.2)
|
103.8
|
Cash generated
|
(388.0)
|
425.6
|
(139.8)
|
Cash balance
|
6,610.9
|
8,128.9
|
7,989.1
|
Summary of Operational data
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
Number of total subscribers (million)
|
34.9
|
35.2
|
34.8
|
(0.3%)
|
(1.1%)
|
Postpaid
|
13.5
|
14.0
|
14.1
|
4.4%
|
0.7%
|
Prepaid
|
21.4
|
21.2
|
20.7
|
(3.3%)
|
(2.4%)
|
ARPU, blended (TRY)
|
21.0
|
21.3
|
21.0
|
-
|
(1.4%)
|
Postpaid
|
36.4
|
36.5
|
36.3
|
(0.3%)
|
(0.5%)
|
Prepaid
|
11.5
|
11.3
|
10.8
|
(6.1%)
|
(4.4%)
|
ARPU (Average Monthly Revenue per User), blended (US$)
|
11.7
|
10.5
|
9.5
|
(18.8%)
|
(9.5%)
|
Postpaid
|
20.4
|
18.0
|
16.3
|
(20.1%)
|
(9.4%)
|
Prepaid
|
6.4
|
5.6
|
4.8
|
(25.0%)
|
(14.3%)
|
Churn (%)
|
8.5%
|
6.7%
|
7.8%
|
(0.7pp)
|
1.1pp
|
MOU (Average Monthly Minutes of usage per subscriber), blended
|
238.8
|
257.5
|
254.6
|
6.6%
|
(1.1%)
|
![]() |
First Quarter 2014 Results
|
Astelit
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
Number of subscribers (million)1
|
11.1
|
12.6
|
12.5
|
12.6%
|
(0.8%)
|
Active (3 months)2
|
8.2
|
9.2
|
9.3
|
13.4%
|
1.1%
|
MOU (minutes)
|
185.4
|
172.0
|
167.1
|
(9.9%)
|
(2.8%)
|
ARPU (Average Monthly Revenue per User), blended (US$)
|
3.0
|
3.1
|
2.6
|
(13.3%)
|
(16.1%)
|
Active (3 months)
|
4.1
|
4.1
|
3.6
|
(12.2%)
|
(12.2%)
|
Revenue (million UAH)
|
792.5
|
912.8
|
899.5
|
13.5%
|
(1.5%)
|
Revenue (million US$)
|
99.2
|
114.2
|
99.0
|
(0.2%)
|
(13.3%)
|
EBITDA (million US$)3
|
28.0
|
35.2
|
31.5
|
12.5%
|
(10.5%)
|
EBITDA margin
|
28.2%
|
30.8%
|
31.9%
|
3.7pp
|
1.1pp
|
Net loss (million US$)
|
(14.9)
|
(2.4)
|
(213.1)
|
n.m
|
n.m
|
Capex (million US$)
|
3.4
|
26.8
|
6.9
|
102.9%
|
(74.3%)
|
![]() |
First Quarter 2014 Results
|
Turkcell Superonline (million TRY)
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
Revenue
|
203.3
|
262.1
|
279.7
|
37.6%
|
6.7%
|
Residential
|
72.1
|
94.4
|
109.0
|
51.2%
|
15.5%
|
% of revenues
|
35.5%
|
36.0%
|
39.0%
|
3.5pp
|
3.0pp
|
Corporate
|
54.6
|
73.7
|
72.9
|
33.5%
|
(1.1%)
|
% of revenues
|
26.9%
|
28.1%
|
26.1%
|
(0.8pp)
|
(2.0pp)
|
Wholesale
|
76.6
|
94.0
|
97.8
|
27.7%
|
4.0%
|
% of revenues
|
37.7%
|
35.9%
|
35.0%
|
(2.7pp)
|
(0.9pp)
|
EBITDA 3
|
55.6
|
64.1
|
74.6
|
34.2%
|
16.4%
|
EBITDA Margin
|
27.3%
|
24.4%
|
26.7%
|
(0.6pp)
|
2.3pp
|
Capex
|
59.2
|
172.1
|
69.7
|
17.7%
|
(59.5%)
|
FTTH subscribers
|
464
|
570
|
614
|
32.3%
|
7.7%
|
Fintur
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
Subscribers (million)
|
21.4
|
21.5
|
20.7
|
(3.3%)
|
(3.7%)
|
Kazakhstan
|
13.8
|
14.3
|
13.5
|
(2.2%)
|
(5.6%)
|
Azerbaijan
|
4.4
|
4.4
|
4.3
|
(2.3%)
|
(2.3%)
|
Moldova
|
1.3
|
1.0
|
1.0
|
(23.1%)
|
-
|
Georgia
|
1.9
|
1.8
|
1.8
|
(5.3%)
|
-
|
Revenue (million US$)
|
473
|
527
|
432
|
(8.7%)
|
(18.0%)
|
Kazakhstan
|
286
|
322
|
259
|
(9.4%)
|
(19.6%)
|
Azerbaijan
|
136
|
151
|
124
|
(8.8%)
|
(17.9%)
|
Moldova
|
18
|
20
|
17
|
(5.6%)
|
(15.0%)
|
Georgia
|
33
|
35
|
31
|
(6.1%)
|
(11.4%)
|
Fintur’s contribution to Group’s net income
|
38
|
37
|
33
|
(13.2%)
|
(10.8%)
|
![]() |
First Quarter 2014 Results
|
Turkcell Group Subscribers (million)
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
Turkcell
|
34.9
|
35.2
|
34.8
|
(0.3%)
|
(1.1%)
|
Ukraine
|
11.1
|
12.6
|
12.5
|
12.6%
|
(0.8%)
|
Fintur
|
21.4
|
21.5
|
20.7
|
(3.3%)
|
(3.7%)
|
Northern Cyprus
|
0.4
|
0.4
|
0.4
|
-
|
-
|
Belarus
|
1.0
|
1.2
|
1.3
|
30.0%
|
8.3%
|
Turkcell Europe
|
0.4
|
0.4
|
0.4
|
-
|
-
|
TURKCELL GROUP
|
69.2
|
71.3
|
70.1
|
1.3%
|
(1.7%)
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
|
US$ / TRY rate
|
|||||
Closing Rate
|
1.8087
|
2.1343
|
2.1898
|
21.1%
|
2.6%
|
Average Rate
|
1.7865
|
2.0302
|
2.2253
|
24.6%
|
9.6%
|
Consumer Price Index (Turkey)
|
2.6%
|
2.3%
|
3.6%
|
1.0pp
|
1.3pp
|
GDP Growth (Turkey)
|
2.9%
|
4.4%
|
n.a.
|
n.a.
|
n.a.
|
US$ / UAH rate
|
|||||
Closing Rate
|
7.99
|
7.99
|
10.95
|
37.0%
|
37.0%
|
Average Rate
|
7.99
|
7.99
|
9.15
|
14.5%
|
14.5%
|
US$ / BYR rate
|
|||||
Closing Rate
|
8,670
|
9,510
|
9,870
|
13.8%
|
3.8%
|
Average Rate
|
8,627
|
9,282
|
9,697
|
12.4%
|
4.5%
|
![]() |
First Quarter 2014 Results
|
Turkcell (million US$)
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
EBITDA
|
452.1
|
420.4
|
399.2
|
(11.7%)
|
(5.0%)
|
Income tax expense
|
(76.7)
|
(59.4)
|
(72.1)
|
(6.0%)
|
21.4%
|
Other operating income / (expense)
|
(0.6)
|
(16.9)
|
(2.1)
|
250.0%
|
(87.6%)
|
Financial income / (expense)
|
(16.3)
|
78.2
|
(16.2)
|
(0.6%)
|
(120.7%)
|
Net increase / (decrease) in assets and liabilities
|
(540.8)
|
26.5
|
(386.7)
|
(28.5%)
|
n.m
|
Net cash from operating activities
|
(182.3)
|
448.8
|
(77.9)
|
(57.3%)
|
(117.4%)
|
Turkcell Superonline (million TRY)
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
EBITDA
|
55.6
|
64.1
|
74.6
|
34.2%
|
16.4%
|
Income tax expense
|
(0.4)
|
35.3
|
(1.6)
|
300.0%
|
(104.5%)
|
Other operating income / (expense)
|
0.5
|
2.7
|
0.4
|
(20.0%)
|
(85.2%)
|
Financial income / (expense)
|
(14.4)
|
(18.4)
|
(18.3)
|
27.1%
|
(0.5%)
|
Net increase / (decrease) in assets and liabilities
|
(84.8)
|
15.2
|
(63.1)
|
(25.6%)
|
(515.1%)
|
Net cash from operating activities
|
(43.5)
|
98.9
|
(8.0)
|
(81.6%)
|
(108.1%)
|
Euroasia (million US$)
|
Q113
|
Q413
|
Q114
|
y/y %
|
q/q %
|
EBITDA
|
28.0
|
35.2
|
31.5
|
12.5%
|
(10.5%)
|
Other operating income / (expense)
|
0.9
|
(0.2)
|
0.8
|
(11.1%)
|
(500.0%)
|
Financial income / (expense)
|
(14.1)
|
(9.0)
|
(14.5)
|
2.8%
|
61.1%
|
Net increase / (decrease) in assets and liabilities
|
(13.6)
|
(27.4)
|
(1.3)
|
(90.4%)
|
(95.3%)
|
Net cash from operating activities
|
1.2
|
(1.4)
|
16.5
|
n.m
|
n.m
|
![]() |
First Quarter 2014 Results
|
Investor Relations
Tel: + 90 212 313 1888
investor.relations@turkcell.com.tr
|
Corporate Communications:
Tel: + 90 212 313 2321
Turkcell-Kurumsal-Iletisim@turkcell.com.tr
|
TURKCELL ILETISIM HIZMETLERI A.S.
CMB SELECTED FINANCIALS (TRY Million)
|
||||||||||||||||
Quarter Ended
|
Quarter Ended
|
12 Months Ended
|
3 Months Ended
|
|||||||||||||
March 31,
|
December 31,
|
December 31,
|
March 31,
|
|||||||||||||
2013
|
2013
|
2013
|
2014
|
|||||||||||||
Consolidated Statement of Operations Data
|
||||||||||||||||
Revenues
|
||||||||||||||||
Communication fees
|
2,430.6 | 2,545.3 | 10,242.8 | 2,496.0 | ||||||||||||
Commission fees on betting business
|
54.3 | 73.1 | 230.4 | 76.2 | ||||||||||||
Monthly fixed fees
|
20.2 | 18.2 | 75.9 | 16.7 | ||||||||||||
Simcard sales
|
6.4 | 7.2 | 29.8 | 6.5 | ||||||||||||
Call center revenues and other revenues
|
176.9 | 239.8 | 829.0 | 259.8 | ||||||||||||
Total revenues
|
2,688.4 | 2,883.6 | 11,407.9 | 2,855.2 | ||||||||||||
Direct cost of revenues
|
(1,685.7 | ) | (1,848.9 | ) | (7,058.9 | ) | (1,740.9 | ) | ||||||||
Gross profit
|
1,002.7 | 1,034.7 | 4,349.0 | 1,114.3 | ||||||||||||
Administrative expenses
|
(128.9 | ) | (152.0 | ) | (550.3 | ) | (142.1 | ) | ||||||||
Selling & marketing expenses
|
(425.0 | ) | (510.4 | ) | (1,843.6 | ) | (483.1 | ) | ||||||||
Other Operating Income / (Expense)
|
211.5 | 35.3 | 907.9 | 255.9 | ||||||||||||
Operating profit before financing and investing costs
|
660.3 | 407.6 | 2,863.0 | 745.0 | ||||||||||||
Income from investing activities
|
5.3 | 8.9 | 30.2 | 4.9 | ||||||||||||
Expense from investing activities
|
(1.5 | ) | (15.3 | ) | (58.1 | ) | (10.8 | ) | ||||||||
Share of profit of equity accounted investees
|
68.6 | 75.8 | 297.3 | 73.6 | ||||||||||||
Income before financing costs
|
732.7 | 477.0 | 3,132.4 | 812.7 | ||||||||||||
Finance income
|
- | - | - | - | ||||||||||||
Finance expense
|
(86.3 | ) | 85.1 | (383.2 | ) | (556.7 | ) | |||||||||
Monetary gain/(loss)
|
53.5 | 72.5 | 176.9 | 64.5 | ||||||||||||
Income before tax and non-controlling interest
|
699.9 | 634.6 | 2,926.1 | 320.5 | ||||||||||||
Income tax expense
|
(137.4 | ) | (120.0 | ) | (592.4 | ) | (160.6 | ) | ||||||||
Income before non-controlling interest
|
562.5 | 514.6 | 2,333.7 | 159.9 | ||||||||||||
Non-controlling interest
|
4.4 | (7.9 | ) | (3.4 | ) | 200.7 | ||||||||||
Net income
|
566.9 | 506.7 | 2,330.3 | 360.6 | ||||||||||||
Net income per share
|
0.26 | 0.23 | 1.06 | 0.16 | ||||||||||||
Other Financial Data
|
||||||||||||||||
Gross margin
|
37.3 | % | 35.9 | % | 38.1 | % | 39.0 | % | ||||||||
EBITDA(*)
|
807.6 | 851.5 | 3,544.5 | 887.3 | ||||||||||||
Capital expenditures
|
199.5 | 818.5 | 1,822.3 | 340.4 | ||||||||||||
Consolidated Balance Sheet Data (at period end)
|
||||||||||||||||
Cash and cash equivalents
|
6,610.9 | 8,128.9 | 8,128.9 | 7,989.1 | ||||||||||||
Total assets
|
18,829.8 | 21,255.6 | 21,255.6 | 21,480.5 | ||||||||||||
Long term debt
|
1,401.5 | 1,528.5 | 1,528.5 | 1,363.5 | ||||||||||||
Total debt
|
3,014.6 | 3,332.5 | 3,332.5 | 3,515.5 | ||||||||||||
Total liabilities
|
5,573.2 | 6,544.8 | 6,544.8 | 6,478.1 | ||||||||||||
Total shareholders’ equity / Net Assets
|
13,256.6 | 14,710.8 | 14,710.8 | 15,002.4 | ||||||||||||
** For further details, please refer to our consolidated financial statements and notes as at 31 March 2014 on our web site.
|
TURKCELL ILETISIM HIZMETLERI A.S.
IFRS SELECTED FINANCIALS (TRY Million)
|
||||||||||||||||
Quarter Ended
|
Quarter Ended
|
12 Months Ended
|
3 Months Ended
|
|||||||||||||
March 31,
|
December 31,
|
December 31,
|
March 31,
|
|||||||||||||
2013
|
2013
|
2013
|
2014
|
|||||||||||||
Consolidated Statement of Operations Data
|
||||||||||||||||
Revenues
|
||||||||||||||||
Communication fees
|
2,430.6 | 2,545.3 | 10,242.8 | 2,496.0 | ||||||||||||
Commission fees on betting business
|
54.3 | 73.1 | 230.4 | 76.2 | ||||||||||||
Monthly fixed fees
|
20.2 | 18.2 | 75.9 | 16.7 | ||||||||||||
Simcard sales
|
6.4 | 7.2 | 29.8 | 6.5 | ||||||||||||
Call center revenues and other revenues
|
176.9 | 239.8 | 829.0 | 259.8 | ||||||||||||
Total revenues
|
2,688.4 | 2,883.6 | 11,407.9 | 2,855.2 | ||||||||||||
Direct cost of revenues
|
(1,687.3 | ) | (1,851.3 | ) | (7,063.9 | ) | (1,742.3 | ) | ||||||||
Gross profit
|
1,001.1 | 1,032.3 | 4,344.0 | 1,112.9 | ||||||||||||
Administrative expenses
|
(128.9 | ) | (152.0 | ) | (550.3 | ) | (142.1 | ) | ||||||||
Selling & marketing expenses
|
(425.0 | ) | (510.4 | ) | (1,843.6 | ) | (483.1 | ) | ||||||||
Other Operating Income / (Expense)
|
(0.3 | ) | (35.6 | ) | (58.9 | ) | (3.5 | ) | ||||||||
Operating profit before financing costs
|
446.9 | 334.3 | 1,891.2 | 484.2 | ||||||||||||
Finance costs
|
(37.4 | ) | (89.7 | ) | (204.6 | ) | (551.9 | ) | ||||||||
Finance income
|
166.7 | 239.4 | 759.9 | 248.6 | ||||||||||||
Monetary gain/(loss)
|
53.5 | 72.5 | 176.9 | 64.5 | ||||||||||||
Share of profit of equity accounted investees
|
68.6 | 75.8 | 297.3 | 73.6 | ||||||||||||
Income before taxes and minority interest
|
698.3 | 632.3 | 2,920.7 | 319.0 | ||||||||||||
Income tax expense
|
(137.1 | ) | (119.5 | ) | (591.4 | ) | (160.2 | ) | ||||||||
Income before minority interest
|
561.2 | 512.8 | 2,329.3 | 158.8 | ||||||||||||
Non-controlling interests
|
4.4 | (7.9 | ) | (3.4 | ) | 200.7 | ||||||||||
Net income
|
565.6 | 504.9 | 2,325.9 | 359.5 | ||||||||||||
Net income per share
|
0.26 | 0.23 | 1.06 | 0.16 | ||||||||||||
Other Financial Data
|
||||||||||||||||
Gross margin
|
37.2 | % | 35.8 | % | 38.1 | % | 39.0 | % | ||||||||
EBITDA(*)
|
807.6 | 851.5 | 3,544.5 | 887.3 | ||||||||||||
Capital expenditures
|
199.5 | 818.5 | 1,822.3 | 340.4 | ||||||||||||
Consolidated Balance Sheet Data (at period end)
|
||||||||||||||||
Cash and cash equivalents
|
6,610.9 | 8,128.9 | 8,128.9 | 7,989.1 | ||||||||||||
Total assets
|
18,862.5 | 21,284.6 | 21,284.6 | 21,508.1 | ||||||||||||
Long term debt
|
1,401.5 | 1,528.5 | 1,528.5 | 1,363.5 | ||||||||||||
Total debt
|
3,014.6 | 3,332.5 | 3,332.5 | 3,515.5 | ||||||||||||
Total liabilities
|
5,578.5 | 6,549.5 | 6,549.5 | 6,482.4 | ||||||||||||
Total shareholders’ equity / Net Assets
|
13,284.0 | 14,735.1 | 14,735.1 | 15,025.6 | ||||||||||||
** For further details, please refer to our consolidated financial statements and notes as at 31 March 2014 on our web site.
|
TURKCELL ILETISIM HIZMETLERI A.S.
IFRS SELECTED FINANCIALS (US$ MILLION)
|
||||||||||||||||
Quarter Ended
|
Quarter Ended
|
12 Months Ended
|
3 Months Ended
|
|||||||||||||
March 31,
|
December 31,
|
December 31,
|
March 31,
|
|||||||||||||
2013
|
2013
|
2013
|
2014
|
|||||||||||||
Consolidated Statement of Operations Data
|
||||||||||||||||
Revenues
|
||||||||||||||||
Communication fees
|
1,360.3 | 1,252.0 | 5,369.0 | 1,122.5 | ||||||||||||
Commission fees on betting business
|
30.4 | 36.0 | 120.4 | 34.3 | ||||||||||||
Monthly fixed fees
|
11.3 | 9.0 | 40.0 | 7.5 | ||||||||||||
Simcard sales
|
3.6 | 3.6 | 15.6 | 2.9 | ||||||||||||
Call center revenues and other revenues
|
98.9 | 117.0 | 430.4 | 116.8 | ||||||||||||
Total revenues
|
1,504.5 | 1,417.6 | 5,975.4 | 1,284.0 | ||||||||||||
Direct cost of revenues
|
(944.2 | ) | (905.6 | ) | (3,693.3 | ) | (783.6 | ) | ||||||||
Gross profit
|
560.3 | 512.0 | 2,282.1 | 500.4 | ||||||||||||
Administrative expenses
|
(72.1 | ) | (74.3 | ) | (286.8 | ) | (63.9 | ) | ||||||||
Selling & marketing expenses
|
(237.7 | ) | (250.7 | ) | (964.1 | ) | (217.1 | ) | ||||||||
Other Operating Income / (Expense)
|
(0.2 | ) | (16.9 | ) | (29.2 | ) | (1.5 | ) | ||||||||
Operating profit before financing costs
|
250.3 | 170.1 | 1,002.0 | 217.9 | ||||||||||||
Finance costs
|
(20.8 | ) | (39.1 | ) | (95.5 | ) | (246.6 | ) | ||||||||
Finance income
|
93.3 | 117.3 | 395.4 | 111.7 | ||||||||||||
Monetary gain/(loss)
|
29.6 | 31.6 | 82.9 | 29.5 | ||||||||||||
Share of profit of equity accounted investees
|
38.3 | 37.4 | 155.4 | 33.1 | ||||||||||||
Income before taxes and minority interest
|
390.7 | 317.3 | 1,540.2 | 145.6 | ||||||||||||
Income tax expense
|
(76.7 | ) | (59.4 | ) | (310.7 | ) | (72.1 | ) | ||||||||
Income before minority interest
|
314.0 | 257.9 | 1,229.5 | 73.5 | ||||||||||||
Non-controlling interests
|
2.5 | (3.9 | ) | (1.3 | ) | 89.4 | ||||||||||
Net income
|
316.5 | 254.0 | 1,228.2 | 162.9 | ||||||||||||
Net income per share
|
0.14 | 0.12 | 0.56 | 0.07 | ||||||||||||
Other Financial Data
|
||||||||||||||||
Gross margin
|
37.2 | % | 36.1 | % | 38.2 | % | 39.0 | % | ||||||||
EBITDA(*)
|
452.1 | 420.4 | 1,858.0 | 399.2 | ||||||||||||
Capital expenditures
|
110.3 | 360.3 | 853.8 | 155.4 | ||||||||||||
Consolidated Balance Sheet Data (at period end)
|
||||||||||||||||
Cash and cash equivalents
|
3,655.0 | 3,808.7 | 3,808.7 | 3,648.3 | ||||||||||||
Total assets
|
10,428.8 | 9,972.6 | 9,972.6 | 9,821.9 | ||||||||||||
Long term debt
|
774.9 | 716.2 | 716.2 | 622.7 | ||||||||||||
Total debt
|
1,666.7 | 1,561.4 | 1,561.4 | 1,605.4 | ||||||||||||
Total liabilities
|
3,084.3 | 3,068.7 | 3,068.7 | 2,960.3 | ||||||||||||
Total equity
|
7,344.5 | 6,903.9 | 6,903.9 | 6,861.6 | ||||||||||||
* Please refer to the notes on reconciliation of Non-GAAP Financial measures on page 11
|
||||||||||||||||
** For further details, please refer to our consolidated financial statements and notes as at 31 March 2014 on our web site.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at 31 March 2014
(Amounts expressed in thousands of US Dollars unless otherwise indicated except share amounts)
(The Group’s audited consolidated financial statements prepared as at and for the year ended 31 December 2010, 2011 and 2012 were approved by the Audit Committee and the Board of Directors (Board Resolution dated 23 February 2011 and numbered 797, dated 22 February 2012 and numbered 908 and dated 21 February 2013 and numbered 1019, respectively). However, consolidated financial statements prepared as at and for the year ended 31 December 2010 were not approved by the General Assemblies on 21 April 2011, 11 August 2011 and 12 October 2011. The General Assemblies on 29 June 2012, 22 May 2013 and 24 June 2013 could not convene since the quorum required had not been reached and the consolidated financial statements prepared as at and for the year ended 31 December 2010, 2011 and 2012 could not be presented for approval.)
|
Note
|
31 March
2014
|
31 December
2013
|
||||||||||
Assets
|
||||||||||||
Property, plant and equipment
|
9 | 2,564,029 | 2,747,813 | |||||||||
Intangible assets
|
10 | 1,061,038 | 1,106,871 | |||||||||
GSM and other telecommunication operating licenses
|
496,752 | 522,065 | ||||||||||
Computer software
|
522,702 | 544,140 | ||||||||||
Other intangible assets
|
41,584 | 40,666 | ||||||||||
Investment properties
|
7,380 | 7,639 | ||||||||||
Investments in equity accounted investees
|
11 | 259,425 | 250,959 | |||||||||
Other investments
|
3,063 | 3,851 | ||||||||||
Other non-current assets
|
109,585 | 117,968 | ||||||||||
Trade receivables
|
12 | 258,910 | 247,823 | |||||||||
Deferred tax assets
|
31,582 | 34,333 | ||||||||||
Total non-current assets
|
4,295,012 | 4,517,257 | ||||||||||
Inventories
|
29,627 | 32,845 | ||||||||||
Other investments
|
36,692 | 27,028 | ||||||||||
Due from related parties
|
21 | 10,663 | 10,012 | |||||||||
Trade receivables and accrued income
|
12 | 1,313,401 | 1,294,636 | |||||||||
Other current assets
|
13 | 488,235 | 282,152 | |||||||||
Cash and cash equivalents
|
14 | 3,648,305 | 3,808,708 | |||||||||
Total current assets
|
5,526,923 | 5,455,381 | ||||||||||
Total assets
|
9,821,935 | 9,972,638 | ||||||||||
Equity
|
||||||||||||
Share capital
|
1,636,204 | 1,636,204 | ||||||||||
Share premium
|
434 | 434 | ||||||||||
Capital contributions
|
22,772 | 22,772 | ||||||||||
Reserves
|
(3,267,316 | ) | (3,105,434 | ) | ||||||||
Retained earnings
|
8,597,444 | 8,435,045 | ||||||||||
Total equity attributable to equity holders of
Turkcell Iletisim Hizmetleri AS
|
6,989,538 | 6,989,021 | ||||||||||
Non-controlling interests
|
(127,888 | ) | (85,055 | ) | ||||||||
Total equity
|
6,861,650 | 6,903,966 | ||||||||||
Liabilities
|
||||||||||||
Loans and borrowings
|
17 | 622,678 | 716,150 | |||||||||
Employee benefits
|
40,970 | 38,709 | ||||||||||
Provisions
|
130,570 | 135,524 | ||||||||||
Other non-current liabilities
|
137,117 | 127,669 | ||||||||||
Deferred tax liabilities
|
21,727 | 30,751 | ||||||||||
Total non-current liabilities
|
953,062 | 1,048,803 | ||||||||||
Bank overdraft
|
14 | - | 237 | |||||||||
Loans and borrowings
|
17 | 983,525 | 846,245 | |||||||||
Income taxes payable
|
71,181 | 65,074 | ||||||||||
Trade and other payables
|
791,788 | 891,515 | ||||||||||
Due to related parties
|
21 | 49,110 | 42,278 | |||||||||
Deferred income
|
77,006 | 92,221 | ||||||||||
Provisions
|
34,613 | 82,299 | ||||||||||
Total current liabilities
|
2,007,223 | 2,019,869 | ||||||||||
Total liabilities
|
2,960,285 | 3,068,672 | ||||||||||
Total equity and liabilities
|
9,821,935 | 9,972,638 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF PROFIT OR LOSS
For the three months ended 31 March 2014
(Amounts expressed in thousands of US Dollars unless otherwise indicated except share amounts)
(The Group’s audited consolidated financial statements prepared as at and for the year ended 31 December 2010, 2011 and 2012 were approved by the Audit Committee and the Board of Directors (Board Resolution dated 23 February 2011 and numbered 797, dated 22 February 2012 and numbered 908 and dated 21 February 2013 and numbered 1019, respectively). However, consolidated financial statements prepared as at and for the year ended 31 December 2010 were not approved by the General Assemblies on 21 April 2011, 11 August 2011 and 12 October 2011. The General Assemblies on 29 June 2012, 22 May 2013 and 24 June 2013 could not convene since the quorum required had not been reached and the consolidated financial statements prepared as at and for the year ended 31 December 2010, 2011 and 2012 could not be presented for approval.)
|
Three months ended 31 March | ||||||||||||
Note
|
2014
|
2013
|
||||||||||
Revenue
|
1,284,021 | 1,504,525 | ||||||||||
Direct costs of revenue
|
(783,556 | ) | (944,255 | ) | ||||||||
Gross profit
|
500,465 | 560,270 | ||||||||||
Other income
|
3,891 | 4,108 | ||||||||||
Selling and marketing expenses
|
(217,083 | ) | (237,704 | ) | ||||||||
Administrative expenses
|
(63,910 | ) | (72,141 | ) | ||||||||
Other expenses
|
(5,491 | ) | (4,249 | ) | ||||||||
Results from operating activities
|
217,872 | 250,284 | ||||||||||
Finance income
|
7 | 111,714 | 93,353 | |||||||||
Finance costs
|
7 | (246,551 | ) | (20,816 | ) | |||||||
Net finance income / (expense)
|
(134,837 | ) | 72,537 | |||||||||
Monetary gain
|
29,447 | 29,586 | ||||||||||
Share of profit of equity accounted investees
|
11 | 33,119 | 38,298 | |||||||||
Profit before income tax
|
145,601 | 390,705 | ||||||||||
Income tax expense
|
8 | (72,156 | ) | (76,704 | ) | |||||||
Profit for the period
|
73,445 | 314,001 | ||||||||||
Profit / (loss) attributable to:
|
||||||||||||
Owners of Turkcell Iletisim Hizmetleri AS
|
162,853 | 316,498 | ||||||||||
Non-controlling interest
|
(89,408 | ) | (2,497 | ) | ||||||||
Profit for the period
|
73,445 | 314,001 | ||||||||||
Basic and diluted earnings per share
|
16 | 0.07 | 0.14 | |||||||||
(in full USD)
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND
OTHER COMPREHENSIVE INCOME
For the three months ended 31 March 2014
(Amounts expressed in thousands of US Dollars unless otherwise indicated except share amounts)
(The Group’s audited consolidated financial statements prepared as at and for the year ended 31 December 2010, 2011 and 2012 were approved by the Audit Committee and the Board of Directors (Board Resolution dated 23 February 2011 and numbered 797, dated 22 February 2012 and numbered 908 and dated 21 February 2013 and numbered 1019, respectively). However, consolidated financial statements prepared as at and for the year ended 31 December 2010 were not approved by the General Assemblies on 21 April 2011, 11 August 2011 and 12 October 2011. The General Assemblies on 29 June 2012, 22 May 2013 and 24 June 2013 could not convene since the quorum required had not been reached and the consolidated financial statements prepared as at and for the year ended 31 December 2010, 2011 and 2012 could not be presented for approval.)
|
Three months ended 31 March
|
||||||||
2014
|
2013
|
|||||||
Profit for the period
|
73,445 | 314,001 | ||||||
Other comprehensive income / (expense):
|
||||||||
Items that will not be reclassified to profit or loss:
|
||||||||
Foreign currency translation differences
|
(175,920 | ) | (109,446 | ) | ||||
Actuarial gain / (loss) arising from employee benefits
|
(537 | ) | 64 | |||||
Tax effect of actuarial gain from employee benefits
|
83 | (14 | ) | |||||
(176,374 | ) | (109,396 | ) | |||||
Items that will or may be reclassified subsequently to profit or loss:
|
||||||||
Change in cash flow hedge reserve
|
176 | (50 | ) | |||||
Foreign currency translation differences
|
78,516 | (23,368 | ) | |||||
Share of foreign currency translation differences of the equity accounted investees
|
(18,875 | ) | 2,502 | |||||
Tax effect of foreign currency translation differences
|
944 | (125 | ) | |||||
60,761 | (21,041 | ) | ||||||
Other comprehensive expense for the period, net of income tax
|
(115,613 | ) | (130,437 | ) | ||||
Total comprehensive income / (expense) for the period
|
(42,168 | ) | 183,564 | |||||
Total comprehensive income / (expense) attributable to:
|
||||||||
Owners of Turkcell Iletisim Hizmetleri AS
|
517 | 186,613 | ||||||
Non-controlling interests
|
(42,685 | ) | (3,049 | ) | ||||
Total comprehensive income / (expense) for the period
|
(42,168 | ) | 183,564 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the three months ended 31 March 2014
(Amounts expressed in thousands of US Dollars unless otherwise indicated except share amounts)
(The Group’s audited consolidated financial statements prepared as at and for the year ended 31 December 2010, 2011 and 2012 were approved by the Audit Committee and the Board of Directors (Board Resolution dated 23 February 2011 and numbered 797, dated 22 February 2012 and numbered 908 and dated 21 February 2013 and numbered 1019, respectively). However, consolidated financial statements prepared as at and for the year ended 31 December 2010 were not approved by the General Assemblies on 21 April 2011, 11 August 2011 and 12 October 2011. The General Assemblies on 29 June 2012, 22 May 2013 and 24 June 2013 could not convene since the quorum required had not been reached and the consolidated financial statements prepared as at and for the year ended 31 December 2010, 2011 and 2012 could not be presented for approval.)
|
Attributable to equity holders of the Company
|
||||||||||||||||||||||||||||||||||||||||||||
Share Capital
|
Capital Contribution
|
Share Premium
|
Legal Reserves
|
Cash Flow Hedge Reserves
|
Reserve for Non-Controlling Interest Put Option
|
Translation Reserve
|
Retained
Earnings
|
Total
|
Non-Controlling Interest
|
Total
Equity
|
||||||||||||||||||||||||||||||||||
Balance at 1 January 2013
|
1,636,204 | 22,772 | 434 | 534,962 | (1,319 | ) | (258,695 | ) | (1,903,058 | ) | 7,207,563 | 7,238,863 | (78,719 | ) | 7,160,144 | |||||||||||||||||||||||||||||
Total comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||||||||||
Profit/(loss) for the period
|
- | - | - | - |