Quarterly Report • Jul 21, 2021
Quarterly Report
Open in ViewerOpens in native device viewer
18,883 Service revenues Q2 2021 (SEK million)
2,057 Operational free cash flow Q2 2021 (SEK million)
| SEK in millions, except key ratios, | Apr-Jun | Apr-Jun | Chg | Jan-Jun | Jan-Jun | Chg |
|---|---|---|---|---|---|---|
| per share data and changes | 2021 | 2020 | % | 2021 | 2020 | % |
| Net sales | 21,877 | 21,770 | 0.5 | 43,691 | 44,197 | -1.1 |
| Change (%) like for like1,3 | 4.9 | 2.4 | ||||
| of which service revenues (external) 1 | 18,883 | 19,129 | -1.3 | 37,629 | 38,845 | -3.1 |
| change (%) like for like1,3 | 3.2 | 0.4 | ||||
| Adjusted² EBITDA1 | 7,731 | 7,737 | -0.1 | 14,977 | 15,014 | -0.3 |
| change (%) like for like1,3 | 1.9 | 2.0 | ||||
| Margin (%) | 35.3 | 35.5 | 34.3 | 34.0 | ||
| Adjusted² operating income1 | 2,732 | 2,939 | -7.1 | 4,953 | 5,608 | -11.7 |
| Operating income | 9,067 | -946 | 10,888 | 1,460 | ||
| Income after financial items | 8,389 | -1,873 | 9,522 | -148 | ||
| Total net income | 8,104 | -2,029 | 9,078 | -883 | ||
| EPS total (SEK) | 1.97 | -0.50 | 2.21 | -0.23 | ||
| Operational free cash flow1 | 2,057 | 2,202 | -6.6 | 6,094 | 5,508 | 10.6 |
| CAPEX excluding fees for licenses, spectrum and right-of-use assets1 |
3,704 | 3,446 | 7.5 | 6,697 | 6,389 | 4.8 |
1) See Note 14 Alternative Performance Measures and/or section Definitions. 2) Adjustment items, see Note 2. 3) Like for like excludes exchange rate effects and is based on the current group structure, i.e. including the impact of any acquired companies and excluding the impact of any disposed companies, both in the current and in the comparable period.
"As we complete the first half of 2021, we return to service revenue growth and continue to deliver EBITDA growth, execute on our strategy, and solidify progress towards our 2021 outlook as well as our long-term ambition. With societies increasingly opening up, I am excited to start meeting both my fellow Telia colleagues and customers across our footprint, in person, to hear first-hand their reflections on our services and products. It is by listening to our customers and acting on their insights that we will reinvent a Better Telia, return to consistent and sustainable growth, while contributing to the digitalization of the societies of the Nordics and the Baltics.
Service revenue grew 3.2% in the quarter reaching SEK 18.9 billion - a significant improvement from the Q1 decline of 2.3% driven primarily by the TV & Media unit but also, most encouragingly, growth in mobile. EBITDA grew 1.9% to SEK 7.7 billion, while operational free cash flow reached SEK 2.1 billion, with SEK 6.1 billion now generated year-to-date.
We continue to be the undisputed market leader in Sweden and the Baltics. In Sweden we saw a broad-based positive development on all leading indicator KPIs such as subscriber base, ARPU, and churn during the quarter, in both the enterprise and consumer segments. Excluding legacy products and one-off items Sweden delivered service revenue growth of 2.0% in the quarter and flat EBITDA, the latter a clear improvement from the 5% decline in Q1. Especially pleasing were the mobile trends, where the enterprise and consumer segments showed mobile subscriber service revenue growth of 2.5% and 2.1%, respectively. The Baltics accelerated prior quarter's strong performance as we saw less roaming headwind, with service revenues growing mid-single digits and EBITDA growing by 12% and 4% in Estonia and Lithuania, respectively.
Among our challenger markets, our Norwegian business continued to grow its mobile customer base within the enterprise segment, and we saw further stabilization of the consumer mobile customer base. Mobile subscriber service revenues grew 2.7% and fixed service revenues also accelerated the growth pace from the previous quarter. Our strong enterprise segment capabilities were highlighted in particular by securing the Norwegian postal service – Telia Norway's largest contract to date - as well as the renewal of our contract with the Norwegian broadcaster NRK. Overall service revenues saw a 1.5% decline due to a negative wholesale impact, with the latter partly masking clear core business progress and improvement from the 3.5% decline in the prior quarter. In Denmark EBITDA was temporarily weak, but the end of the quarter saw a positive turn in trends, underpinned by good progress on KPIs such as underlying subscriber base and churn development. Finland, again, had a tough quarter. Service revenue decline and an unexpectedly high cost-base led to a clearly unsatisfactory EBITDA decline. While we have made progress on simplifying our portfolio by divesting non-core assets, such as the Alerta alarm business, there is a clear need to accelerate network modernization and digitalization to drive improved customer experience and a better brand perception. Concurrently, we continue to review, and have plans to radically reduce, the cost base in the coming months.
TV & Media had another excellent quarter. Our strong market positions in reach and content spurred both Ad and Pay/OTT growth leading to a 45% service revenue increase. Revenue recovery comfortably compensated for higher content costs, with EBITDA growing by SEK 264 million, or 85%. Our market position is further strengthened by increasing commercial share of viewing in both Sweden and Finland and we saw 25% growth in consumption on our advertising-based video on demand platform, in Sweden, clearly demonstrating market share acquisition over other broadcasters' streaming platforms.
Our ambition to reinvent a Better Telia is progressing. Combining world class mobile networks, high speed broadband and highquality content allows us to "Inspire our Customers" in the consumer segment with for example an offering including unlimited 5G mobile data, Netflix and C More – we are one of only five operators globally to bundle Netflix. The launch of EcoRating - enabling consumers to assess the environmental footprint of mobile handsets - together with some of Europe's leading operators, further inspires customers to make more sustainable choices. On the enterprise side, Region Skåne's choice of Telia for all its digital communications' needs for another 12 years – the largest ever contract signed by Telia Sweden – serves as a clear proof point of our depth and strength in providing convergence products to public customers, as does the previously mentioned deal with the Norwegian postal service, which includes pan-Nordic services as well as IoT products.
The modernization of our network and 5G roll-out continues at pace as does our legacy network shutdown. The latter plans always include solutions to ensure no-one is left behind, even in the most remote areas of our footprint. Network quality and leadership is essential to execute on our "Connect Everyone" priority and umlaut's conclusion, among others, that we maintain our network quality leadership in Sweden, also with regards to 5G, is an encouragement of the same. Across our whole footprint we increased population coverage by more than a third. We now offer 5G in 22 cities in Sweden, while in Finland and Norway our 47% and 25% 5G population coverage respectively includes 95% population coverage in the largest cities, and in Estonia we remain the sole 5G provider. The sale of a minority stake of our towers in Finland and Norway - at a full value of EUR 1,524 million on a cash and debt free basis – to experienced tower owners not only crystalizes value but supports further development of our leading infrastructure assets and position.
This quarter saw good progress also in our "Transform to Digital" efforts aimed at transforming customer experience, simplifying the product portfolio, automating processes, increasing usage of data analytics, and removing legacy systems. An extension of our partnership with ServiceNow will further increase the usage of data and analytics, driving acceleration towards becoming a truly customer centric and automated service provider. So far in 2021, we have decommissioned more than 75 legacy systems which resulted in lower IT costs, and we have progressed on our radical reduction of strategic IT suppliers - going from 24 down to 4 – which is expected to make a significant contribution to the overall cost reduction ambition we have until 2025.
Overall market growth is fundamental to "Deliver Sustainably" over the long run. Executing on our "more for more" strategy through convergence, disciplined pricing, and 5G monetization illustrate some of our responsible actions that will help lead the way to restored and sustainable top line growth across our footprint. As we strive to contribute to society and sustainability we were, during the quarter, selected as a European Climate Leader by the Financial Times. Financial sustainability equally progressed with the closing of the Telia Carrier transaction and announcement of our tower partnership, leading to an even stronger balance sheet and overall financial position.
Based on the performance in the quarter we reiterate our full year outlook of service revenues and EBITDA, excluding Telia Carrier and FX, at flat to low single digit growth, while cash CAPEX is expected to be in the range of SEK 14.5 to 15.5 billion, and cash generation sufficient to cover our minimum dividend level of SEK 2 per share.
Finally, I would like to thank all my Telia colleagues for their hard work and commitment to date. I look forward to the second half of 2021 and to us continuing to reinvent better together, for the benefit of our customers, employees, shareholders, and societies."
Allison Kirkby President & CEO
In Comments by the President & CEO, all growth rates disclosed are based on the like for like definition and EBITDA refers to adjusted EBITDA, unless otherwise stated. See definitions for more information.
Service revenues, in constant currency and excluding Telia Carrier, is expected to be flat or grow by low single digit.
Adjusted EBITDA, in constant currency and excluding Telia Carrier, is expected to be flat or grow by low single digit.
Cash CAPEX, excluding Telia Carrier and fees for licenses and spectrum, is expected to be in the range of SEK 14.5-15.5 billion.
Service revenues, in constant currency and excluding Telia Carrier, is expected to grow by low single digit.
Adjusted EBITDA, in constant currency and excluding Telia Carrier, is expected to grow by low to mid-single digit.
Cash CAPEX to net sales, excluding Telia Carrier and fees for licenses and spectrum is expected to return to around 15% by 2023.
Telia Company targets a leverage corresponding to Net debt/adjusted EBITDA in the range of 2.0-2.5x and a solid investment grade of A- to BBB+.
Telia Company intends to follow a progressive dividend policy, with a floor of SEK 2.00 per share and an ambition for low to mid-single digit percentage growth.
The operational free cash flow is expected to cover the minimum level throughout the 2021-2023 period.
The structural part1 of operational free cash flow is expected to cover the minimum level of dividend from 2022.
For 2020, the Annual General Meeting (AGM) decided on an ordinary dividend of SEK 2.00 per share (2.45), totaling SEK 8.2 billion (10.0). The dividend should be split and distributed into two tranches of SEK 1.00 per share and SEK 1.00 per share, respectively.
The Annual General Meeting (AGM) decided that the first distribution of the dividend was to be distributed by Euroclear Sweden on April 19, 2021.
The Annual General Meeting (AGM) decided that the final day for trading in shares entitling shareholders to dividend should be set for October 26, 2021, and that the first day of trading in shares excluding rights to dividend should be set for October 27, 2021.
The record date at Euroclear Sweden for the right to receive dividend will be October 28, 2021. The dividend is expected to be distributed by Euroclear Sweden on November 2, 2021.
1) Telia Company consider the structural part of Operational free cash flow to be Operational free cash flow less contribution from change in working capital.
Net sales increased by 0.5% to SEK 21,877 million (21,770). Like for like, net sales increased by 4.9% driven by the TV and Media unit, Sweden as well as in the Baltic operations.
Service revenues decreased 1.3% to SEK 18,883 million (19,129). Like for like, service revenues increased 3.2% driven by the TV and Media unit as well as in the Baltic operations.
Adjusted EBITDA declined 0.1% to SEK 7,731 million (7,737) and the adjusted EBITDA margin declined to 35.3% (35.5). Like for like, adjusted EBITDA increased 1.9% driven by the TV and Media unit as well as the Baltic operations.
Adjustment items affecting operating income amounted to SEK 6,335 million (-3,885). 2021 was mainly impacted by a capital gain from the disposal of Telia Carrier, see Note 12. 2020 was impacted by an impairment related to Turkcell Holding. See Note 2.
Adjusted operating income declined to SEK 2,732 million (2,939).
Financial items totaled SEK -678 million (-927) of which SEK -663 million (-799) related to net interest expenses.
Income taxes amounted to SEK -460 million (-156). The effective tax rate was 5.5% (-8.3). The effective tax rate was mainly impacted by a non-taxable capital gain related to the disposal of Telia Carrier whilst comparative figures were mainly impacted by a reversal of a withholding tax provision on future dividends and a non-deductible impairment related to Turkcell Holding.
Total net income amounted to SEK 8,104 million (-2,029). 2021 was impacted by a capital gain from the disposal of Telia Carrier while 2020 was impacted by an impairment related to Turkcell Holding.
Other comprehensive income increased to SEK -453 million (-5,728), mainly due to positive remeasurements of the defined benefit pension plans and lower negative translation differences.
Cash flow from operating activities decreased to SEK 6,245 million (6,267) and Free cash flow increased to 2,769 million (2,745).
Operational free cash flow, from continuing operations, amounted to SEK 2,057 million (2,202).
Cash flow from investing activities increased to SEK 4,136 million (-1,493) positively impacted by the disposal of Telia Carrier partly offset by net investments in short term investment bonds.
Cash flow from financing activities amounted to SEK -6,116 million (-5,862).
CAPEX excluding right-of-use assets, increased to SEK 4,064 million (3,591). CAPEX excluding fees for licenses, spectrum and right-of-use assets, increased to SEK 3,704 million (3,446). Cash CAPEX decreased to SEK 3,476 million (3,522).
Net debt was SEK 69,224 million at the end of the second quarter (77,228 at the end of the first quarter of 2021). The net debt/adjusted EBITDA ratio was 2.32x. The leverage ratio based on the second quarter and including also the proceeds from the tower business is estimated to be at 2.1x. See Note 14.
In the second quarter 2021 the COVID-19 pandemic continued to have a negative impact on service revenues relating to roaming. Roaming revenues are around SEK 50 million lower in the second quarter and around SEK 300 million lower in the first half year 2021 compared to the corresponding periods last year. The uncertainty surrounding COVID-19 implies a risk also going forward. This, as well as mitigating activities, are reflected in the outlook, see page 5.
Financial markets have normalized after a strong rebound from lows during the COVID-19 shock in the second quarter 2020. Telia Company's financial risk management is in all material aspects unchanged but with additional focus to maintain a continued strong liquidity position. Also, the debt capital market has rebounded and returned to pre COVID-19 spread levels to the Telia Company credit. The refinancing need for 12 months ahead remains limited. The general credit risk increase in 2020 has decreased and there has been no need for any significant increases in Telia Company's allowances for expected credit losses in the second quarter 2021. For more information on risks related to COVID-19, see "Risks and uncertainties" in the Annual and sustainability report 2020.
Net sales decreased by 1.1% to SEK 43,691 million (44,197). Like for like, net sales increased 2.4% driven by the TV and Media unit, Sweden and the Baltic operations.
Service revenues decreased 3.1% to SEK 37,629 million (38,845). Like for like, service revenues increased 0.4% driven by the TV and Media unit and the Baltic operations.
Adjusted EBITDA declined 0.3% to SEK 14,977 million (15,014) and the adjusted EBITDA margin increased to 34.3% (34.0). Like for like, adjusted EBITDA increased 2.0% driven by a positive development in Norway, the Baltic operations and the TV and Media unit.
Adjustment items affecting operating income amounted to SEK 5,935 million (-4,148). 2021 was mainly impacted by a capital gain from the disposal of Telia Carrier, see Note 12. 2020 was impacted by an impairment related to Turkcell Holding. See Note 2.
Adjusted operating income declined to SEK 4,953 million (5,608).
Financial items totaled SEK -1,366 million (-1,608) of which SEK -1,369 million (-1,537) related to net interest expenses.
Income taxes amounted to SEK -619 million (-536). The effective tax rate was 6.5% (-363%). The effective tax rate was mainly impacted by a non-taxable capital gain related to the disposal of Telia Carrier whilst comparative figures were mainly impacted by a reversal of a withholding tax provision on future dividends and a non-deductible impairment related to Turkcell Holding.
Total net income amounted to SEK 9,078 million (-883). 2021 was mainly impacted by a capital gain from the disposal of Telia Carrier, see Note 12. 2020 was impacted by an impairment related to Turkcell Holding.
Other comprehensive income increased to SEK 5,193 million (-5,669), mainly due to positive remeasurements of defined benefit pension plans and positive translation differences related to NOK and no TRY impact in 2021.
Cash flow from operating activities increased to SEK 13,785 million (13,437) and Free cash flow decreased to 6,618 million (6,962).
Operational free cash flow, from continuing operations, increased to SEK 6,094 million (5,508) mainly driven by changes in working capital partly offset by paid taxes.
Cash flow from investing activities decreased to SEK -1,540 million (-78) negatively impacted by net investments in short-term investment bonds and higher cash CAPEX related to licenses, partly offset by the disposal of Telia Carrier.
Cash flow from financing activities amounted to SEK -7,668 million (-9,661). 2020 was mainly impacted by net repayments of short-term borrowings and higher repurchased treasury shares partly offset by settlement of derivatives.
CAPEX excluding right-of-use assets, increased to SEK 7,818 million (6,534). CAPEX excluding fees for licenses, spectrum and right-of-use assets, increased to SEK 6,697 million (6,389). Cash CAPEX increased to SEK 7,167 million (6,470).
Goodwill and other intangible assets increased to SEK 88,296 million (86,521), mainly due to foreign exchange rate effects.
Long-term interest-bearing receivables decreased to SEK 8,730 million (11,233), mainly due to a change in derivatives.
Short-term interest-bearing receivables increased to SEK 9,112 million (5,486), mainly due to investment in investment bonds.
Assets classified as held for sale decreased to SEK 0 million (4,957) due to the disposal of Telia Carrier, also affecting Liabilities directly associated with assets classified as held for sale.
Long-term borrowings decreased to SEK 93,551 million (100,239) mainly due to a reclassification to Short-term borrowings, but also due to a change in derivatives.
Provisions for pensions and other long-term provisions decreased to SEK 7,904 million (11,787) mainly due to remeasurements of defined benefit pension plans.
Trade payables and other current liabilities, current tax payables and short-term provisions increased to SEK 33,297 million (28,430) mainly due to the second dividend tranche not yet paid out.
For information on COVID-19, see "Review of the Group, second quarter 2021".
• On July 12, 2021 Telia Company announced the appointment of Stefan Backman as EVP, Group General Counsel, Head of Corporate Affairs, to succeed Jonas Bengtsson who has decided to leave the company at the end of 2021.
years and a total contractual value of up to almost SEK 4 billion and contains multiple services including connectivity, security, call center services as well as various services provided by our subsidiary Cygate. In addition, Telia will also ensure a gradual transfer of communication solutions based on 2G/3G to 4G/5G as well as provide new services, such as real-time positioning, to support Region Skåne on its digitalization journey.
• Last year Zinkgruvan Mining became the first customer to deploy a dedicated Enterprise Mobile Network delivered as a service. Telia has now assisted the company in taking another important step on its digitalization journey by connecting a remotecontrolled drilling rig to the network. This is to improve both efficiency in the mining operations as well as the working environment.
| SEK in millions, except margins, | Apr-Jun | Apr-Jun | Chg | Jan-Jun | Jan-Jun | Chg |
|---|---|---|---|---|---|---|
| operational data and changes | 2021 | 2020 | % | 2021 | 2020 | % |
| Net sales1 | 8,492 | 8,351 | 1.7 | 16,893 | 16,673 | 1.3 |
| Change (%) like for like | 1.7 | 1.3 | ||||
| of which service revenues (external) | 7,336 | 7,469 | -1.8 | 14,568 | 14,903 | -2.2 |
| change (%) like for like | -1.8 | -2.3 | ||||
| Adjusted EBITDA | 3,308 | 3,316 | -0.2 | 6,544 | 6,714 | -2.5 |
| Margin (%) | 39.0 | 39.7 | 38.7 | 40.3 | ||
| change (%) like for like | -0.2 | -2.5 | ||||
| Adjusted operating income | 1,358 | 1,604 | -15.3 | 2,708 | 3,328 | -18.6 |
| Operating income | 1,345 | 1,555 | -13.5 | 2,582 | 3,224 | -19.9 |
| CAPEX excluding fees for licenses, | ||||||
| spectrum and right-of-use assets | 731 | 701 | 4.2 | 1,286 | 1,324 | -2.9 |
| Subscriptions, (thousands) | ||||||
| Mobile | 6,418 | 6,100 | 5.2 | 6,418 | 6,100 | 5.2 |
| of which machine to machine | ||||||
| (postpaid) | 1,560 | 1,167 | 33.7 | 1,560 | 1,167 | 33.7 |
| Fixed telephony | 577 | 779 | -25.9 | 577 | 779 | -25.9 |
| Broadband | 1,226 | 1,266 | -3.2 | 1,226 | 1,266 | -3.2 |
| TV | 949 | 901 | 5.3 | 949 | 901 | 5.3 |
| Employees1 | 4,429 | 4,518 | -2.0 | 4,429 | 4,518 | -2.0 |
1) Second quarter and first half 2020 are restated for comparability see Note 1.
Net sales increased 1.7% to SEK 8,492 million (8,351) as higher equipment sales more than offset lower service revenues.
Service revenues, like for like, decreased by 1.8% as mobile revenues declined by 0.9% at the same time as fixed revenues declined by 2.5%. The latter was primarily driven by lower revenues from fixed telephony and business solutions which together more than offset a strong development for TV and fiber revenues.
Adjusted EBITDA declined 0.2% to SEK 3,308 million (3,316) and adjusted EBITDA margin decreased to 39.0% (39.7). Adjusted EBITDA like for like declined 0.2% as a 4.1% reduction in operational expenses could not fully offset the negative impact from lower service revenues.
CAPEX excluding fees for licenses, spectrum and right-of-use assets, increased 4.2% to SEK 731 million (701).
Mobile subscriptions grew by 126,000 in the quarter as an addition of 134,000 postpaid subscriptions used for machine-to-machine related services compensated for the loss of a public sector contract. Fixed broadband subscriptions declined by 10,000 and TV subscriptions increased by 14,000 in the quarter.
cargo handling technologies and is one of the first and most extensive implementations of its kind in the world.
| SEK in millions, except margins, | Apr-Jun | Apr-Jun | Chg | Jan-Jun | Jan-Jun | Chg |
|---|---|---|---|---|---|---|
| operational data and changes | 2021 | 2020 | % | 2021 | 2020 | % |
| Net sales | 3,549 | 3,769 | -5.9 | 7,090 | 7,666 | -7.5 |
| Change (%) like for like | -0.5 | -2.4 | ||||
| of which service revenues (external) | 3,017 | 3,233 | -6.7 | 6,008 | 6,534 | -8.1 |
| change (%) like for like | -1.6 | -3.1 | ||||
| Adjusted EBITDA | 1,046 | 1,223 | -14.5 | 2,116 | 2,379 | -11.0 |
| Margin (%) | 29.5 | 32.4 | 29.8 | 31.0 | ||
| change (%) like for like | -9.1 | -5.9 | ||||
| Adjusted operating income | 218 | 395 | -44.8 | 470 | 747 | -37.1 |
| Operating income | 515 | 358 | 43.8 | 752 | 602 | 24.8 |
| CAPEX excluding fees for licenses, | ||||||
| spectrum and right-of-use assets1 | 435 | 478 | -9.0 | 779 | 749 | 3.9 |
| Subscriptions, (thousands) | ||||||
| Mobile | 3,195 | 3,167 | 0.9 | 3,195 | 3,167 | 0.9 |
| of which machine to machine | ||||||
| (postpaid) | 290 | 270 | 7.3 | 290 | 270 | 7.3 |
| Fixed telephony | 18 | 22 | -18.2 | 18 | 22 | -18.2 |
| Broadband | 470 | 454 | 3.5 | 470 | 454 | 3.5 |
| TV | 610 | 578 | 5.5 | 610 | 578 | 5.5 |
| Employees1 | 3,070 | 3,156 | -2.7 | 3,070 | 3,156 | -2.7 |
1) Second quarter and first half 2020 are restated for comparability see Note 1.
Net sales declined 5.9% to SEK 3,549 million (3,769) and like for like, net sales declined 0.5% driven by lower service revenues. The effect of exchange rate fluctuations was negative by 4.8%.
Service revenues, like for like, declined 1.6% explained by mobile revenues decreasing 2.2% while fixed revenues remained fairly unchanged. The decline in mobile revenues was due to a lower ARPU.
Adjusted EBITDA declined 14.5% to SEK 1,046 million (1,223) and adjusted EBITDA margin decreased to 29.5% (32.4). Adjusted EBITDA like for like declined 9.1% driven by the decline in service revenues as well as an increased cost level in the quarter.
CAPEX excluding fees for licenses, spectrum and right-of-use assets, decreased 9.0% to SEK 435 million (478).
Mobile subscriptions increased by 40,000 driven by the net addition of 40,000 postpaid subscriptions. TV subscriptions increased by 20,000 and fixed broadband subscriptions remained unchanged in the quarter.
The alarm communication business Alerta, previously part of Telia Finland, was divested on April 1, 2021. See note 12.
connectivity and ICT services such as WAN-connectivity, FWA based on 4G/5G, security services and also an option for SMSgateway and contact center services. Telia will also provide a number of different services around IoT to support Posten on its ambitions around digitalization.
| SEK in millions, except margins, | Apr-Jun | Apr-Jun | Chg | Jan-Jun | Jan-Jun | Chg |
|---|---|---|---|---|---|---|
| operational data and changes | 2021 | 2020 | % | 2021 | 2020 | % |
| Net sales | 3,343 | 3,229 | 3.5 | 6,652 | 6,658 | -0.1 |
| Change (%) like for like | -0.4 | -0.1 | ||||
| of which service revenues (external) | 2,827 | 2,760 | 2.4 | 5,583 | 5,724 | -2.5 |
| change (%) like for like | -1.5 | -2.5 | ||||
| Adjusted EBITDA | 1,530 | 1,510 | 1.3 | 3,073 | 2,898 | 6.0 |
| Margin (%) | 45.8 | 46.8 | 46.2 | 43.5 | ||
| change (%) like for like | -2.9 | 5.7 | ||||
| Adjusted operating income | 543 | 407 | 33.4 | 1,052 | 639 | 64.6 |
| Operating income | 530 | 371 | 42.7 | 971 | 568 | 70.8 |
| CAPEX excluding fees for licenses, | ||||||
| spectrum and right-of-use assets | 748 | 520 | 43.9 | 1,334 | 978 | 36.3 |
| Subscriptions, (thousands) | ||||||
| Mobile | 2,277 | 2,265 | 0.5 | 2,277 | 2,265 | 0.5 |
| of which machine to machine | ||||||
| (postpaid) | 124 | 95 | 29.6 | 124 | 95 | 29.6 |
| Fixed telephony | 35 | 44 | -20.5 | 35 | 44 | -20.5 |
| Broadband | 483 | 460 | 5.0 | 483 | 460 | 5.0 |
| TV | 477 | 475 | 0.4 | 477 | 475 | 0.4 |
| Employees | 1,492 | 1,629 | -8.4 | 1,492 | 1,629 | -8.4 |
Net sales increased 3.5% to SEK 3,343 million (3,229) and like for like, net sales decreased 0.4% due to lower service revenues. The effect of exchange rate fluctuations was positive by 3.9%.
Service revenues, like for like, decreased 1.5% due to 2.0% lower mobile revenues explained by lower wholesale revenues. Fixed revenues increased by 0.8% as growing broadband revenues more than compensated for lower revenues from mainly fixed telephony and business solutions.
Adjusted EBITDA increased 1.3% to SEK 1,530 million (1,510) and adjusted EBITDA margin declined to 45.8% (46.8). Adjusted EBITDA like for like declined 2.9% as a result from service revenues declining.
CAPEX excluding fees for licenses, spectrum and right-of-use assets, increased 43.9% to SEK 748 million (520) mainly due to network modernization.
Mobile subscriptions increased by 15,000 in the quarter as a gain of 22,000 postpaid subscription more than compensated for a loss of 7,000 prepaid subscriptions. TV subscriptions increased by 9,000 and fixed broadband subscriptions increased by 3,000 in the quarter.
| SEK in millions, except margins, | Apr-Jun | Apr-Jun | Chg | Jan-Jun | Jan-Jun | Chg |
|---|---|---|---|---|---|---|
| operational data and changes | 2021 | 2020 | % | 2021 | 2020 | % |
| Net sales | 1,242 | 1,324 | -6.2 | 2,523 | 2,754 | -8.4 |
| Change (%) like for like | -1.7 | -3.9 | ||||
| of which service revenues (external) | 937 | 992 | -5.5 | 1,858 | 2,045 | -9.1 |
| change (%) like for like | -1.2 | -4.8 | ||||
| Adjusted EBITDA | 221 | 255 | -13.4 | 436 | 486 | -10.2 |
| Margin (%) | 17.8 | 19.2 | 17.3 | 17.7 | ||
| change (%) like for like | -8.1 | -4.5 | ||||
| Adjusted operating income | -16 | -1 | -53 | -18 | 196.5 | |
| Operating income | -28 | -14 | 100.1 | -79 | -31 | 157.5 |
| CAPEX excluding fees for licenses, | ||||||
| spectrum and right-of-use assets | 84 | 73 | 16.3 | 127 | 165 | -22.9 |
| Subscriptions, (thousands) | ||||||
| Mobile | 1,542 | 1,472 | 4.8 | 1,542 | 1,472 | 4.8 |
| of which machine to machine | ||||||
| (postpaid) | 185 | 93 | 98.7 | 185 | 93 | 98.7 |
| Fixed telephony | 63 | 74 | -14.9 | 63 | 74 | -14.9 |
| Broadband | 65 | 75 | -13.3 | 65 | 75 | -13.3 |
| TV | 26 | 33 | -21.2 | 26 | 33 | -21.2 |
| Employees | 718 | 727 | -1.2 | 718 | 727 | -1.2 |
Net sales decreased 6.2% to SEK 1,242 million (1,324) and like for like, net sales declined 1.7% driven by lower service revenues. The effect of exchange rate fluctuations was negative by 4.5%.
Service revenues, like for like, decreased 1.2% as mobile revenue growth of 2.1% could not compensate for a 13.0% decline in fixed revenues. The growth in mobile revenues was primarily attributable to an increased number of subscriptions whereas the lower fixed revenues was driven by declining revenues from fixed telephony and business solutions.
Adjusted EBITDA declined 13.4% to SEK 221 million (255) and adjusted EBITDA margin decreased to 17.8% (19.2). Adjusted EBITDA like for like declined 8.1% driven mainly by the decrease in service revenues.
CAPEX excluding fees for licenses, spectrum and right-of-use assets, increased 16.3% to SEK 84 million (73).
Mobile subscriptions increased by 46,000 in the quarter as the addition of 65,000 postpaid subscriptions used for machine-tomachine related services more than mitigated for the loss of an enterprise partner. Fixed broadband subscriptions declined by 1,000 and TV subscriptions declined by 3,000 in the quarter.
sales results and one part dedicated to improving efficiency and provide superior customer care.
• Telia launched, for the first time a TV campaign dedicated to new and tailored offerings for SOHO and SME customers. This in combination with an increased sales focus targeting newly established businesses resulted in Telia, in the SOHO/SME segment, grew the subscriber base in all three months of the quarter.
| SEK in millions, except margins, | Apr-Jun | Apr-Jun | Chg | Jan-Jun | Jan-Jun | Chg |
|---|---|---|---|---|---|---|
| operational data and changes | 2021 | 2020 | % | 2021 | 2020 | % |
| Net sales | 1,052 | 1,047 | 0.5 | 2,051 | 2,043 | 0.4 |
| Change (%) like for like | 5.6 | 5.7 | ||||
| of which service revenues (external) | 811 | 804 | 0.8 | 1,591 | 1,599 | -0.5 |
| change (%) like for like | 5.5 | 4.5 | ||||
| Adjusted EBITDA | 370 | 375 | -1.3 | 738 | 748 | -1.3 |
| Margin (%) | 35.2 | 35.8 | 36.0 | 36.6 | ||
| change (%) like for like | 3.7 | 3.9 | ||||
| Adjusted operating income | 185 | 216 | -14.3 | 360 | 432 | -16.6 |
| Operating income | 184 | 207 | -11.2 | 368 | 421 | -12.6 |
| CAPEX excluding fees for licenses, | ||||||
| spectrum and right-of-use assets1 | 126 | 98 | 28.5 | 190 | 181 | 5.1 |
| Subscriptions, (thousands) | ||||||
| Mobile | 1,409 | 1,354 | 4.1 | 1,409 | 1,354 | 4.1 |
| of which machine to machine | ||||||
| (postpaid) | 225 | 187 | 20.5 | 225 | 187 | 20.5 |
| Fixed telephony | 215 | 244 | -11.9 | 215 | 244 | -11.9 |
| Broadband | 417 | 414 | 0.7 | 417 | 414 | 0.7 |
| TV | 254 | 249 | 2.0 | 254 | 249 | 2.0 |
| Employees1 | 1,600 | 1,711 | -6.5 | 1,600 | 1,711 | -6.5 |
1) Second quarter and first half 2020 are restated for comparability see Note 1.
Net sales increased 0.5% to SEK 1,052 million (1,047) and like for like, net sales increased 5.6% driven partly by increased equipment sales but mainly increased service revenues. The effect of exchange rate fluctuations was negative by 5.1%.
Service revenues, like for like, increased 5.5% supported by a solid development for both mobile and fixed revenues. For mobile revenues, which increased 5.2%, the growth was driven by a higher ARPU coupled with also a growing subscription base, whereas fixed revenues increased 5.9% driven by a positive development across most fixed services.
Adjusted EBITDA declined 1.3% to SEK 370 million (375) and adjusted EBITDA margin decreased to 35.2% (35.8). Adjusted EBITDA like for like increased 3.7% as a result of the increase in service revenues.
CAPEX excluding fees for licenses, spectrum and right-of-use assets, increased 28.5% to SEK 126 million (98).
Mobile subscriptions increased by 25,000 in the quarter driven by 20,000 postpaid subscriptions. Fixed broadband subscriptions decreased by 1,000 and TV subscriptions increased by 1,000 in the quarter.
country to improve regional availability of services and support, and at the same time also enable better connected living for Telia's customers.
• Telia signed important contracts around cyber security with one of the largest industrial groups in the region, BLRT, as well as with the State Infosystems Authority. And in addition, Telia also won a Smart City tender with the city of Tallinn. Together great proof points that customers highly appreciate Telia's wide range of security and digital services.
| SEK in millions, except margins, | Apr-Jun | Apr-Jun | Chg | Jan-Jun | Jan-Jun | Chg |
|---|---|---|---|---|---|---|
| operational data and changes | 2021 | 2020 | % | 2021 | 2020 | % |
| Net sales1 | 826 | 796 | 3.8 | 1,604 | 1,621 | -1.0 |
| Change (%) like for like | 9.1 | 4.2 | ||||
| of which service revenues (external) | 665 | 655 | 1.6 | 1,307 | 1,335 | -2.1 |
| change (%) like for like | 6.1 | 2.8 | ||||
| Adjusted EBITDA | 299 | 281 | 6.6 | 591 | 571 | 3.5 |
| Margin (%) | 36.2 | 35.2 | 36.8 | 35.2 | ||
| change (%) like for like | 12.0 | 8.9 | ||||
| Adjusted operating income | 139 | 103 | 34.6 | 269 | 211 | 27.7 |
| Operating income | 138 | 102 | 35.5 | 265 | 208 | 27.1 |
| CAPEX excluding fees for licenses, | ||||||
| spectrum and right-of-use assets1 | 95 | 94 | 0.5 | 147 | 180 | -18.1 |
| Subscriptions, (thousands) | ||||||
| Mobile | 1,151 | 1,080 | 6.6 | 1,151 | 1,080 | 6.6 |
| of which machine to machine | ||||||
| (postpaid) | 375 | 324 | 15.8 | 375 | 324 | 15.8 |
| Fixed telephony | 218 | 234 | -6.8 | 218 | 234 | -6.8 |
| Broadband | 242 | 242 | 0.0 | 242 | 242 | 0.0 |
| TV | 207 | 209 | -1.0 | 207 | 209 | -1.0 |
| Employees1 | 1,302 | 1,414 | -7.9 | 1,302 | 1,414 | -7.9 |
1) Second quarter and first half 2020 are restated for comparability see Note 1.
Net sales increased 3.8% to SEK 826 million (796) and like for like, net sales increased 9.1% as both service revenues as well as equipment sales increased. The effect of exchange rate fluctuations was negative by 5.3%.
Service revenues, like for like, increased 6.1% partly from mobile revenues increasing by 1.9% due to subscription base growth, although mainly due to fixed revenues increasing by 8.8% driven by a positive development for most fixed services.
Adjusted EBITDA increased 6.6% to SEK 299 million (281) and adjusted EBITDA margin increased to 36.2% (35.2). Adjusted EBITDA like for like increased 12.0% driven by the service revenue increase.
CAPEX excluding fees for licenses, spectrum and right-of-use assets, increased 0.5% to SEK 95 million (94).
Mobile subscriptions increased by 28,000 in the quarter driven partly by the net addition of 18,000 postpaid subscriptions used for machineto-machine related services. Fixed broadband as well as TV subscriptions remained unchanged in the quarter.
| SEK in millions, except margins, | Apr-Jun | Apr-Jun | Chg | Jan-Jun | Jan-Jun | Chg |
|---|---|---|---|---|---|---|
| operational data and changes | 2021 | 2020 | % | 2021 | 2020 | % |
| Net sales1 | 2,271 | 1,583 | 43.5 | 4,175 | 3,457 | 20.8 |
| Change (%) like for like | 45.1 | |||||
| of which service revenues (external) | 2,271 | 1,582 | 43.5 | 4,175 | 3,456 | 20.8 |
| change (%) like for like | 45.1 | |||||
| Adjusted EBITDA | 575 | 311 | 84.7 | 695 | 310 | 124.1 |
| Margin (%) | 25.3 | 19.7 | 16.6 | 8.9 | ||
| change (%) like for like | 84.7 | |||||
| Adjusted operating income | 371 | 120 | 209.4 | 286 | -75 | |
| Operating income | 322 | 94 | 241.4 | 216 | -106 | |
| CAPEX excluding fees for licenses, | ||||||
| spectrum and right-of-use assets1 | 77 | 95 | -19.5 | 132 | 174 | -23.7 |
| Subscriptions, (thousands) | ||||||
| TV (SVOD) | 788 | 593 | 32.9 | 788 | 593 | 32.9 |
| Employees1 | 1,415 | 1,434 | -1.3 | 1,415 | 1,434 | -1.3 |
1) Second quarter and first half 2020 are restated for comparability see Note 1.
Net sales increased 43.5% to SEK 2,271 million (1,583) and like for like, net sales increased 45.1% driven by increased service revenues. The effect of exchange rate fluctuations was negative by 1.6%.
Service revenues, like for like, increased 45.1% explained by a 57.7% increase in TV revenues and a 42.9% increase in advertising revenues. The growth in TV revenues was explained by an increased number of TV subscriptions in combination with corresponding quarter last year, which contained a negative impact from the cancellation of sport events during the pandemic. Also advertising revenues had an easy comparison as the corresponding quarter of last year included a significant adverse impact from the pandemic. However, the growth was also driven by successful work on capitalizing on a strong recovery when it comes to the demand for tv-advertising.
Adjusted EBITDA increased 84.7% to SEK 575 million (311) and adjusted EBITDA margin increased to 25.3% (19.7). Adjusted EBITDA like for like increased 84.7% as increased service revenues more than compensated for higher content related costs.
CAPEX excluding fees for licenses, spectrum and right-of-use assets, declined 19.5% to SEK 77 million (95).
Direct subscriptions video-on-demand (SVOD) increased by 24,000 in the quarter.
| SEK in millions, except margins, | Apr-Jun | Apr-Jun | Chg | Jan-Jun | Jan-Jun | Chg |
|---|---|---|---|---|---|---|
| operational data and changes | 2021 | 2020 | % | 2021 | 2020 | % |
| Net sales | 1,576 | 2,204 | -28.5 | 3,720 | 4,450 | -16.4 |
| Change (%) like for like | 11.1 | 7.6 | ||||
| of which Telia Carrier | 683 | 1,373 | -50.2 | 1,944 | 2,733 | -28.9 |
| of which Latvia | 603 | 555 | 8.6 | 1,211 | 1,161 | 4.3 |
| Adjusted EBITDA | 382 | 467 | -18.2 | 785 | 910 | -13.7 |
| of which Telia Carrier | 156 | 243 | -35.9 | 371 | 471 | -21.4 |
| of which Latvia | 192 | 175 | 9.7 | 389 | 374 | 4.0 |
| Margin (%) | 24.3 | 21.2 | 21.1 | 20.4 | ||
| Income from associated companies | 24 | -3,163 | 50 | -2,763 | ||
| of which Turkey | – | -3,207 | -100.0 | – | -2,851 | -100.0 |
| of which Latvia | 28 | 45 | -38.5 | 56 | 91 | -38.6 |
| Adjusted operating income | -68 | 96 | -140 | 343 | ||
| Operating income | 6,060 | -3,619 | 5,814 | -3,428 | ||
| CAPEX excluding fees for licenses, | ||||||
| spectrum and right-of-use assets1 | 1,409 | 1,387 | 1.6 | 2,700 | 2,638 | 2.4 |
| Subscriptions, (thousands) | ||||||
| Mobile Latvia | 1,327 | 1,289 | 2.9 | 1,327 | 1,289 | 2.9 |
| of which machine to machine | ||||||
| (postpaid) | 365 | 327 | 11.6 | 365 | 327 | 11.6 |
| Employees1 | 5,941 | 6,392 | -7.1 | 5,941 | 6,392 | -7.1 |
1) Second quarter and first half 2020 are restated for comparability see Note 1.
In the fourth quarter of 2020 an agreement was signed to divest Telia Carrier to Polhem Infra and the transaction was closed on June 1, 2021. As the Telia Carrier business was divested on June 1, 2021, the reported figures of Telia Carrier for 2021 therefore only represent January-May. See Note 12.
Net sales declined 28.5% to SEK 1,576 million (2,204) and like for like, net sales increased 11.1%. The effect of exchange rate fluctuations was negative by 3.5%.
Adjusted EBITDA declined 18.2% to SEK 382 million (467) and adjusted EBITDA margin increased to 24.3% (21.2). Adjusted EBITDA like for like increased 3.6%.
In Telia Carrier, net sales declined 50.2% to SEK 683 million (1,373). Adjusted EBITDA declined 35.9% to SEK 156 million (243) and adjusted EBITDA margin increased to 22.8% (17.7). Both net sales as well as adjusted EBITDA are impacted by the deconsolidation of the Telia Carrier business.
In Latvia, net sales increased 8.6% to SEK 603 million (555). Adjusted EBITDA increased 9.7% to SEK 192 million (175) and the adjusted EBITDA margin increased to 31.9% (31.5). Adjusted EBITDA like for like increased 15.3%. The number of mobile subscriptions increased by 6,000 in the quarter driven by the addition of 4,000 postpaid subscriptions used for machine-to-machine related services.
Income from associated companies increased to SEK 24 million (-3,163) as the corresponding quarter of last year contained an impairment related to Turkcell Holding.
| SEK in millions, except per share data and number of shares |
Note | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|---|
| Continuing operations | |||||
| Net sales | |||||
| Cost of sales | 3, 4 | 21,877 | 21,770 | 43,691 | 44,197 |
| Gross profit | -13,944 | -13,818 | -28,399 | -28,276 | |
| 7,933 | 7,952 | 15,292 | 15,920 | ||
| Selling, administration and R&D expenses | -5,468 | -5,484 | -10,729 | -11,091 | |
| Other operating income and expenses, net | 6,578 | -236 | 6,278 | -591 | |
| Income from associated companies and joint ventures | 23 | -3,178 | 47 | -2,778 | |
| Operating income | 3 | 9,067 | -946 | 10,888 | 1,460 |
| Financial items, net | -678 | -927 | -1,366 | -1,608 | |
| Income after financial items | 3 | 8,389 | -1,873 | 9,522 | -148 |
| Income taxes | -460 | -156 | -619 | -536 | |
| Net income from continuing operations | 7,929 | -2,029 | 8,903 | -684 | |
| Discontinued operations | |||||
| Net income from discontinued operations | 12 | 176 | – | 176 | -199 |
| Total net income | 8,104 | -2,029 | 9,078 | -883 | |
| Items that may be reclassified to net income: | |||||
| Foreign currency translation differences from continuing operations | -922 | -2,961 | 1,698 | -4,179 | |
| Foreign currency translation differences from discontinued operations | 0 | – | 0 | 433 | |
| Other comprehensive income from associated companies and joint | 0 | -90 | 0 | -113 | |
| ventures | |||||
| Cash flow hedges | -25 | -248 | -108 | 161 | |
| Cost of hedging | -28 | -42 | 122 | 45 | |
| Debt instruments at fair value through OCI | -2 | 15 | -38 | 32 | |
| Income taxes relating to items that may be reclassified | -26 | -273 | 45 | 18 | |
| Items that will not be reclassified to net income: | |||||
| Equity instruments at fair value through OCI | – | 9 | 3 | 9 | |
| Remeasurements of defined benefit pension plans | 686 | -2,683 | 4,358 | -2,588 | |
| Income taxes relating to items that will not be reclassified | -137 | 545 | -888 | 525 | |
| Associates' remeasurements of defined benefit pension plans | – | 0 | – | -12 | |
| Other comprehensive income | -453 | -5,728 | 5,193 | -5,669 | |
| Total comprehensive income | 7,651 | -7,756 | 14,271 | -6,552 | |
| Total net income attributable to: | |||||
| Owners of the parent | 8,068 | -2,052 | 9,033 | -943 | |
| Non-controlling interests | 37 | 23 | 46 | 60 | |
| Total comprehensive income attributable to: | |||||
| Owners of the parent | 7,627 | -7,456 | 14,216 | -6,408 | |
| Non-controlling interests | 25 | -301 | 56 | -144 | |
| Earnings per share (SEK), basic and diluted | 1.97 | -0.50 | 2.21 | -0.23 | |
| of which continuing operations | 1.93 | -0.50 | 2.17 | -0.18 | |
| Number of shares (thousands) | |||||
| Outstanding at period-end | 6 | 4,089,632 | 4,089,632 | 4,089,632 | 4,089,632 |
| Weighted average, basic and diluted | |||||
| 4,089,632 | 4,089,632 | 4,089,632 | 4,091,103 | ||
| EBITDA from continuing operations | |||||
| Adjusted EBITDA from continuing operations | 14 | 14,083 | 7,346 | 20,928 | 14,470 |
| Depreciation, amortization and impairment losses from | 2, 14 | 7,731 | 7,737 | 14,977 | 15,014 |
| continuing operations | -5,039 | -5,114 | -10,087 | -10,232 | |
| Adjusted operating income from continuing operations | 2, 14 | 2,732 | 2,939 | 4,953 | 5,608 |
| SEK in millions | Note | Jun 30, 2021 |
Dec 31, 2020 |
|---|---|---|---|
| Assets | |||
| Goodwill and other intangible assets | 5 | 88,296 | 86,521 |
| Property, plant and equipment | 5 | 70,360 | 70,893 |
| Film and program rights, non-current | 1,560 | 1,312 | |
| Right-of-use assets | 5 | 15,144 | 14,814 |
| Investments in associated companies and joint ventures, pension obligation assets and other non-current assets |
9 | 3,583 | 3,445 |
| Deferred tax assets | 1,250 | 1,449 | |
| Long-term interest-bearing receivables | 7, 9 | 8,730 | 11,233 |
| Total non-current assets | 188,922 | 189,668 | |
| Film and program rights, current | 2,676 | 2,706 | |
| Inventories | 1,735 | 1,918 | |
| Trade and other receivables and current tax receivables | 9 | 13,409 | 13,815 |
| Short-term interest-bearing receivables | 7, 9 | 9,112 | 5,486 |
| Cash and cash equivalents | 7 | 12,989 | 8,133 |
| Assets classified as held for sale | 7, 12 | – | 4,957 |
| Total current assets | 39,922 | 37,014 | |
| Total assets | 228,845 | 226,683 | |
| Equity and liabilities Equity attributable to owners of the parent |
|||
| Equity attributable to non-controlling interests | 68,858 | 62,836 | |
| Total equity | 1,003 | 1,118 | |
| Long-term borrowings | 69,862 | 63,954 | |
| Deferred tax liabilities | 7, 9 | 93,551 | 100,239 |
| Provisions for pensions and other long-term provisions | 10,285 | 9,845 | |
| Other long-term liabilities | 7,904 | 11,787 | |
| Total non-current liabilities | 1,117 | 757 | |
| 112,856 | 122,627 | ||
| Short-term borrowings | 7, 9 | 12,829 | 8,345 |
| Trade payables and other current liabilities, current tax payables and short-term provisions | 33,297 | 28,430 | |
| Liabilities directly associated with assets classified as held for sale | 7, 12 | – | 3,325 |
| Total current liabilities | 46,127 | 40,101 | |
| Total equity and liabilities | 228,845 | 226,683 |
| SEK in millions | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | |
|---|---|---|---|---|---|
| Cash flow before change in working capital | Note | 2021 | 2020 | 2021 | 2020 |
| Increase/decrease Film and program right assets and liabilities1 |
6,824 -218 |
7,056 -661 |
13,700 -82 |
14,593 -515 |
|
| Increase/decrease other operating receivables, liabilities and inventory |
605 | 523 | 2,205 | 1,292 | |
| Change in working capital | 387 | -138 | 2,123 | 777 | |
| Amortization and impairment of Film and program rights1 | -966 | -652 | -2,038 | -1,933 | |
| Cash flow from operating activities | 6,245 | 6,267 | 13,785 | 13,437 | |
| of which from continuing operations | 6,376 | 6,267 | 13,916 | 13,415 | |
| of which from discontinued operations | -131 | – | -131 | 22 | |
| Cash CAPEX | 14 | -3,476 | -3,522 | -7,167 | -6,475 |
| Free cash flow | 14 | 2,769 | 2,745 | 6,618 | 6,962 |
| of which from continuing operations | 2,900 | 2,745 | 6,749 | 6,945 | |
| of which from discontinued operations | -131 | – | -131 | 17 | |
| Cash flow from other investing activities | 7,612 | 2,028 | 5,627 | 6,396 | |
| Total cash flow from investing activities | 4,136 | -1,493 | -1,540 | -78 | |
| of which from continuing operations | 4,136 | -1,493 | -1,540 | -73 | |
| of which from discontinued operations | – | – | – | -5 | |
| Cash flow before financing activities | 10,380 | 4,773 | 12,245 | 13,359 | |
| Cash flow from financing activities | -6,116 | -5,862 | -7,668 | -9,661 | |
| of which from continuing operations | -6,116 | -5,862 | -7,668 | -9,659 | |
| of which from discontinued operations | – | – | – | -2 | |
| Cash flow for the period | 4,265 | -1,089 | 4,577 | 3,699 | |
| of which from continuing operations | 4,396 | -1,089 | 4,709 | 3,684 | |
| of which from discontinued operations | -131 | – | -131 | 15 | |
| Cash and cash equivalents, opening balance | 8,843 | 11,347 | 8,332 | 6,210 | |
| Cash flow for the period | 4,265 | -1,089 | 4,577 | 3,699 | |
| Exchange rate differences in cash and cash equivalents | -118 | -219 | 80 | 131 | |
| Cash and cash equivalents, closing balance | 12,989 | 10,039 | 12,989 | 10,039 | |
| of which from continuing operations | 12,989 | 10,039 | 12,989 | 10,039 | |
| of which from discontinued operations | – | – | – | – |
See Note 14 section Operational free cash flow for further information.
1) Total cash out flow from acquired Film and program rights is the total of Increase/decrease Film and program right assets and liabilities and Amortization and impairment of Film and program rights.
| SEK in millions | Owners of the | Non-controlling | Total |
|---|---|---|---|
| parent | interests | equity | |
| Opening balance, January 1, 2020 | 91,047 | 1,409 | 92,455 |
| Change in accounting principles in associated companies | -12 | – | -12 |
| Adjusted opening balance, January 1, 2020 | 91,035 | 1,409 | 92,443 |
| Dividends | -7,361 | -175 | -7,537 |
| Share-based payments | 8 | – | 8 |
| Acquisition and transfer of treasury shares | -956 | – | -956 |
| Cancellation of treasury shares, net effect | – | – | – |
| Bonus issue, net effect | – | – | – |
| Total transactions with owners | -8,309 | -175 | -8,485 |
| Total comprehensive income | -6,408 | -144 | -6,552 |
| Effect of equity transactions in associated companies | -2 | – | -2 |
| Closing balance, June 30, 2020 | 76,315 | 1,089 | 77,405 |
| Dividends | -2,659 | -17 | -2,676 |
| Share-based payments | 8 | – | 8 |
| Reclassification of Inflation reserve | – | – | – |
| Total transactions with owners | -2,651 | -17 | -2,668 |
| Total comprehensive income | -10,829 | 45 | -10,783 |
| Closing balance, December 31, 2020 | 62,836 | 1,118 | 63,954 |
| Dividends | -8,179 | -177 | -8,356 |
| Share-based payments | 7 | – | 7 |
| Repurchased treasury shares | -21 | – | -21 |
| New share issue | – | 7 | 7 |
| Total transactions with owners | -8,194 | -170 | -8,364 |
| Total comprehensive income | 14,216 | 56 | 14,271 |
| Closing balance, June 30, 2021 | 68,858 | 1,003 | 69,862 |
The Telia Company group applies International Financial Reporting Standards (IFRSs) as adopted by the European Union. The parent company's financial statements have been prepared in accordance with the Swedish Annual Accounts Act as well as standard RFR 2 Accounting for Legal Entities and other statements issued by the Swedish Financial Reporting Board. For the group this Interim report has been prepared in accordance with IAS 34 Interim Financial Reporting and for the parent company in accordance with the Swedish Annual Accounts Act. The accounting policies adopted, and computation methods used are consistent with those followed in the Annual and Sustainability Report 2020. All amounts in this report are presented in SEK millions, unless otherwise stated. Rounding differences may occur.
In the fourth quarter 2020 Telia Company entered into strategic partnership agreements with Ericsson and Nokia related to radio access network technology (RAN) to base stations in order to modernize Telia Company's 4G networks and upgrade them to 5G in Sweden, Finland, Lithuania, and Estonia. In connection with this modernization existing RAN assets will be replaced during the years 2021-2025. Telia Company has therefore changed the estimate of the depreciation period for the existing RAN assets in order to correspond with the time plan for the replacements. The change led to increased depreciations for existing assets of approximately SEK 150 million for the second quarter 2021 and approximately SEK 350 million for the first half 2021. The full year increases for 2021 and 2022 are estimated to approximately SEK 800 million and SEK 250 million respectively. The change is expected to result in lower depreciations of existing assets during the years 2023 to 2030.
Telia Company's business model for the liquidity portfolio of long- and short-term bonds and short-term debt instruments has in the past been assessed to be both to collect contractual cash flows and sell financial assets (i.e. the "mixed model"). Consequently, the portfolio has been measured at fair value through other comprehensive income (OCI).
From January 1, 2021 this liquidity portfolio has been reclassified to be measured at fair value through profit and loss (income statement). The reclassification is based on a reassessment of the business model for the portfolio following the major changes of Telia Company (divestment of Eurasia, settlement with the US and Dutch authorities, acquisition of GET/TDC and Bonnier Broadcasting and new senior management) which have had an impact on portfolio management. A new ambition for total liquidity has been implemented and since the volatility in liquidity of the group has decreased there is more focus on generating yield on the long-term liquidity back-up. The liquidity management has shifted focus from preserving cash at a low cost to optimizing the size of the portfolio and maximizing yield given the decided risk appetite.
The carrying value of the reclassified portfolio amounted to SEK 7,707 million as of January 1, 2021, whereof SEK 5,086 million was recognized as long-term interest-bearing receivables, SEK 2,235 million as shortterm interest-bearing receivables and SEK 385 million as cash equivalents. The amount was categorized in the fair value hierarchy as SEK 6,457 million in level 1 and SEK 1,250 million in level 2. As a consequence of the change in business model for the portfolio, the cumulative gain of SEK 35 million that was previously recognized in the fair value reserve was reclassified to the income statement and reported in the finance net for the first quarter 2021. The reclassified gain and negative fair value changes of the portfolio of SEK 51 million resulted in a total negative impact of 16 MSEK on finance net in the first quarter 2021. The negative fair value changes in the finance net during the second quarter of SEK 6 million were offset by derivatives hedging the liquidity portfolio from the second quarter.
For more information regarding:
As a result of various organizational changes, Net sales, CAPEX excl. fees for licenses and spectrum and right-of-use assets, employees and operating assets and liabilities have been restated for comparability as presented in the table below.
Furthermore, disaggregation of revenue has been restated for comparability for segment Sweden, Norway and Lithuania between the lines, leaving the total service revenues unchanged.
| Amounts in SEK millions except employees |
Sweden | Finland | Norway | Denmark | Lithuania | Estonia | TV and Media |
Other operations |
Elimina -tions |
Group |
|---|---|---|---|---|---|---|---|---|---|---|
| CAPEX excluding fees for licenses, | ||||||||||
| spectrum and right-of-use assets, | ||||||||||
| second quarter 2020 | – | -4 | – | – | 3 | 2 | 55 | -55 | – | – |
| CAPEX excluding fees for licenses, spectrum and right-of-use assets, Jan |
||||||||||
| Jun 2020 | – | -4 | – | – | 5 | 5 | 103 | -108 | – | – |
| Employees, Jun 30, 2020 | -34 | 97 | – | – | 18 | -104 | 140 | -117 | – | – |
| Internal Net Sales, second quarter 2020 |
||||||||||
| Reorganization Sweden – Other | ||||||||||
| operations | -2 | – | – | – | – | – | – | – | 2 | – |
| Reorganization Finland - Estonia | – | – | – | – | – | -11 | – | – | 11 | – |
| Reorganization TV Media – Other | ||||||||||
| operations | – | – | – | – | – | – | -104 | – | 104 | – |
| Internal Net Sales, Jan-Jun 2020 | ||||||||||
| Reorganization Sweden – Other operations |
-4 | – | – | – | – | – | – | – | 4 | – |
| Reorganization Finland - Estonia | – | – | – | – | – | -23 | – | – | 23 | – |
| Reorganization TV Media – Other | ||||||||||
| operations | – | – | – | – | – | – | -222 | – | 222 | – |
| Disaggregation of revenues, second | ||||||||||
| quarter 2020 Reclassification Sweden | ||||||||||
| Business solutions | -15 | – | – | – | – | – | – | – | – | -15 |
| Other fixed service revenues | 15 | – | – | – | – | – | – | – | – | 15 |
| Disaggregation of revenues, second quarter 2020 Lithuania bundle split |
||||||||||
| Fixed telephony | – | – | – | – | -4 | – | – | – | – | -4 |
| Broadband | – | – | – | – | 0 | – | – | – | – | 0 |
| TV | – | – | – | – | 3 | – | – | – | – | 3 |
| Business solutions | – | – | – | – | 0 | – | – | – | – | 0 |
| Disaggregation of revenues, second quarter 2020 Reclassification Norway |
||||||||||
| Broadband | – | – | 2 | – | – | – | – | – | – | 2 |
| Other fixed service revenues | – | – | -2 | – | – | – | – | – | – | -2 |
| Disaggregation of revenues, Jan-Jun 2020 Reclassification Sweden |
||||||||||
| Business solutions | -31 | – | – | – | – | – | – | – | – | -31 |
| Other fixed service revenues | 31 | – | – | – | – | – | – | – | – | 31 |
| Disaggregation of revenues, Jan-Jun 2020 Lithuania bundle split |
||||||||||
| Fixed telephony | – | – | – | – | -7 | – | – | – | – | -7 |
| Broadband | – | – | – | – | 0 | – | – | – | – | 0 |
| TV | – | – | – | – | 7 | – | – | – | – | 7 |
| Business solutions | – | – | – | – | 0 | – | – | – | – | 0 |
| Disaggregation of revenues, Jan-Jun 2020 Reclassification Norway |
||||||||||
| Broadband | – | – | 2 | – | – | – | – | – | – | 2 |
| Other fixed service revenues | – | – | -2 | – | – | – | – | – | – | -2 |
| Segment assets, Dec 31, 2020 | – | – | – | – | 34 | 3 | -37 | – | – | – |
| Segment liabilities, Dec 31, 2020 | 181 | 31 | 132 | 11 | – | – | -355 | – | – | – |
| SEK in millions | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| Within EBITDA | 6,352 | -391 | 5,951 | -544 |
| Restructuring charges, synergy implementation costs, costs related to historical legal disputes, regulatory charges and taxes etc.: |
||||
| Sweden | -14 | -50 | -126 | -104 |
| Finland | -12 | -36 | -28 | -35 |
| Norway | -14 | -36 | -81 | -71 |
| Denmark | -12 | -13 | -26 | -13 |
| Lithuania | -2 | -2 | -6 | -5 |
| Estonia | -1 | -1 | -4 | -2 |
| TV and Media | -49 | -26 | -70 | -31 |
| Other operations | -284 | -164 | -459 | -220 |
| Capital gains/losses1 | 6,739 | -63 | 6,751 | -63 |
| Within Depreciation, amortization and impairment losses2 | -16 | – | -16 | -110 |
| Within Income from associated companies and joint ventures3 | – | -3,494 | – | -3,494 |
| Total adjustment items within operating income, continuing operations |
6,335 | -3,885 | 5,935 | -4,148 |
1) 2021 includes a capital gain from the disposal of Telia Carrier as well as a capital gain from the disposal of the Alerta business, see Note 12. 2) 2021 relates to an impairment of capitalized software development expenses connected to a disposed business. First half 2020 includes an impairment of SEK -110 million relating to remeasurement of the Finnish real estate companies. 3) Second quarter and first half 2020 includes an impairment of SEK -3,488 million related to the holding in Turkcell,
Costs for major group wide business transformations have been added to the definition of Adjustment items from the first quarter 2021. Management believe that this change results in reliable and more relevant information on the financial performance of the group as these transformation costs are not considered being part of the underlying financial performance of the business over time. See Definitions on page 41.
| SEK in millions | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun |
|---|---|---|---|---|
| Net sales | 2021 | 2020 | 2021 | 2020 |
| Sweden1 | 8,492 | 8,351 | 16,893 | 16,673 |
| of which external | 8,446 | 8,304 | 16,801 | 16,578 |
| Finland | 3,549 | 3,769 | 7,090 | 7,666 |
| of which external | 3,499 | 3,716 | 6,981 | 7,544 |
| Norway | 3,343 | 3,229 | 6,652 | 6,658 |
| of which external | 3,339 | 3,246 | 6,643 | 6,650 |
| Denmark | 1,242 | 1,324 | 2,523 | 2,754 |
| of which external | 1,228 | 1,300 | 2,488 | 2,711 |
| Lithuania | 1,052 | 1,047 | 2,051 | 2,043 |
| of which external | 1,042 | 1,033 | 2,027 | 2,015 |
| Estonia1 | 826 | 796 | 1,604 | 1,621 |
| of which external | 812 | 780 | 1,577 | 1,592 |
| TV and Media1 | 2,271 | 1,583 | 4,175 | 3,457 |
| of which external | 2,271 | 1,582 | 4,175 | 3,456 |
| Other operations | 1,576 | 2,204 | 3,720 | 4,450 |
| Total segments1 | 22,351 | 22,303 | 44,710 | 45,321 |
| Eliminations1 | -475 | -534 | -1,019 | -1,125 |
| Group | 21,877 | 21,770 | 43,691 | 44,197 |
| Adjusted EBITDA | ||||
| Sweden | 3,308 | 3,316 | 6,544 | 6,714 |
| Finland | 1,046 | 1,223 | 2,116 | 2,379 |
| Norway | 1,530 | 1,510 | 3,073 | 2,898 |
| Denmark | 221 | 255 | 436 | 486 |
| Lithuania | 370 | 375 | 738 | 748 |
| Estonia | 299 | 281 | 591 | 571 |
| TV and Media | 575 | 311 | 695 | 310 |
| Other operations | 382 | 467 | 785 | 910 |
| Total segments | 7,731 | 7,737 | 14,977 | 15,014 |
| Eliminations | - | - | - | - |
| Group | 7,731 | 7,737 | 14,977 | 15,014 |
| Operating income | ||||
| Sweden | 1,345 | 1,555 | 2,582 | 3,224 |
| Finland | 515 | 358 | 752 | 602 |
| Norway | 530 | 371 | 971 | 568 |
| Denmark | -28 | -14 | -79 | -31 |
| Lithuania | 184 | 207 | 368 | 421 |
| Estonia | 138 | 102 | 265 | 208 |
| TV and Media | 322 | 94 | 216 | -106 |
| Other operations | 6,060 | -3,619 | 5,814 | -3,428 |
| Total segments | 9,067 | -946 | 10,888 | 1,460 |
| Eliminations | – | – | – | – |
| Group | 9,067 | -946 | 10,888 | 1,460 |
| Financial items, net | -678 | -927 | -1,366 | -1,608 |
| Income after financial items | 8,389 | -1,873 | 9,522 | -148 |
1) Second quarter and first half 2020 are restated for comparability see Note 1.
| Jun 30, 2021 | Jun 30, 2021 | Dec 31, 2020 | Dec 31, 2020 | |
|---|---|---|---|---|
| SEK in millions | Segment assets |
Segment liabilities |
Segment assets |
Segment liabilities |
| Sweden1 | 45,546 | 11,980 | 46,824 | 12,453 |
| Finland1 | 43,709 | 4,670 | 44,248 | 4,815 |
| Norway1 | 53,376 | 5,826 | 51,769 | 5,259 |
| Denmark1 | 7,671 | 2,414 | 7,504 | 1,882 |
| Lithuania1 | 6,355 | 1,525 | 6,459 | 1,330 |
| Estonia1 | 5,418 | 989 | 5,487 | 971 |
| TV and Media1 | 13,250 | 2,147 | 13,241 | 1,545 |
| Other operations | 23,810 | 6,035 | 23,812 | 6,452 |
| Total segments | 199,135 | 35,587 | 199,343 | 34,707 |
| Unallocated | 29,709 | 123,396 | 22,383 | 124,695 |
| Assets and liabilities held for sale | – | – | 4,957 | 3,325 |
| Total assets/liabilities, group | 228,845 | 158,983 | 226,683 | 162,727 |
1) 2020 is restated for comparability, see Note 1.
| Apr-Jun 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEK in millions | TV and | Other | Elimina | |||||||
| Sweden | Finland | Norway | Denmark | Lithuania | Estonia | Media | operations | tions | Total | |
| Mobile subscription revenues | 3,127 | 1,521 | 1,628 | 628 | 303 | 232 | – | 328 | – | 7,767 |
| Interconnect | 125 | 98 | 105 | 56 | 36 | 19 | – | 35 | – | 474 |
| Other mobile service revenues | 121 | 138 | 149 | 84 | 7 | 3 | 0 | 6 | – | 509 |
| Total mobile service revenues | 3,373 | 1,757 | 1,882 | 768 | 346 | 254 | 0 | 369 | – | 8,750 |
| Telephony | 405 | 17 | 25 | 38 | 45 | 27 | – | 0 | – | 559 |
| Broadband | 1,160 | 162 | 353 | 48 | 153 | 145 | 0 | 1 | – | 2,023 |
| TV | 491 | 135 | 402 | 18 | 98 | 71 | 752 | 0 | – | 1,967 |
| Business solutions | 669 | 594 | 104 | 35 | 67 | 66 | – | 14 | – | 1,549 |
| Other fixed service revenues | 963 | 292 | 23 | 10 | 97 | 98 | – | 529 | – | 2,012 |
| Total fixed service revenues | 3,689 | 1,200 | 907 | 148 | 461 | 408 | 752 | 544 | - | 8,109 |
| Advertising revenues | – | – | – | – | – | – | 1,500 | – | – | 1,500 |
| Other service revenues | 273 | 60 | 38 | 21 | 4 | 3 | 19 | 106 | – | 524 |
| Total service revenues1 | 7,336 | 3,017 | 2,827 | 937 | 811 | 665 | 2,271 | 1,019 | – | 18,883 |
| Total equipment revenues1 | 1,110 | 482 | 512 | 291 | 231 | 147 | – | 222 | – | 2,994 |
| Total external net sales | 8,446 | 3,499 | 3,339 | 1,228 | 1,042 | 812 | 2,271 | 1,241 | – | 21,877 |
| Internal net sales | 47 | 50 | 4 | 14 | 10 | 15 | 0 | 334 | -475 | – |
| Total net sales | 8,492 | 3,549 | 3,343 | 1,242 | 1,052 | 826 | 2,271 | 1,576 | -475 | 21,877 |
1) In all material aspects, equipment revenues are recognized at a point in time and service revenues over time.
| Apr-Jun 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEK in millions | Den | TV and | Other | Elimina | ||||||
| Sweden2 | Finland | Norway2 | mark | Lithuania2 | Estonia2 | Media2 | operations | tions2 | Total2 | |
| Mobile subscription revenues | 3,131 | 1,624 | 1,525 | 645 | 283 | 236 | – | 316 | – | 7,760 |
| Interconnect | 138 | 111 | 98 | 53 | 46 | 19 | – | 35 | – | 502 |
| Other mobile service | ||||||||||
| revenues | 138 | 148 | 222 | 90 | 16 | 3 | – | 12 | – | 629 |
| Total mobile service | ||||||||||
| revenues | 3,408 | 1,883 | 1,845 | 788 | 345 | 259 | – | 363 | – | 8,891 |
| Telephony | 489 | 28 | 34 | 47 | 57 | 30 | – | 1 | – | 684 |
| Broadband | 1,176 | 173 | 313 | 56 | 144 | 147 | 1 | 2 | – | 2,010 |
| TV | 422 | 113 | 389 | 17 | 95 | 71 | 481 | – | – | 1,589 |
| Business solutions | 728 | 658 | 109 | 48 | 59 | 61 | – | 22 | – | 1,684 |
| Other fixed service revenues | 968 | 311 | 21 | 9 | 99 | 84 | – | 1,139 | – | 2,632 |
| Total fixed service revenues | 3,782 | 1,283 | 865 | 177 | 454 | 393 | 482 | 1,164 | – | 8,599 |
| Advertising revenues | – | 0 | – | – | – | – | 1,063 | – | – | 1,063 |
| Other service revenues | 280 | 67 | 50 | 27 | 5 | 3 | 37 | 107 | – | 575 |
| Total service revenues1 | 7,469 | 3,233 | 2,760 | 992 | 804 | 655 | 1,582 | 1,634 | – | 19,129 |
| Total equipment revenues1 | 835 | 484 | 486 | 308 | 229 | 125 | – | 174 | – | 2,640 |
| Total external net sales | 8,304 | 3,716 | 3,246 | 1,300 | 1,033 | 780 | 1,582 | 1,808 | – | 21,770 |
| Internal net sales | 47 | 53 | -17 | 24 | 14 | 16 | 0 | 396 | -534 | – |
| Total net sales | 8,351 | 3,769 | 3,229 | 1,324 | 1,047 | 796 | 1,583 | 2,204 | -534 | 21,770 |
1) In all material aspects, equipment revenues are recognized at a point in time and service revenues over time. 2) Restated, see Note 1.
| Jan-Jun 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEK in millions | TV and | Other | Elimina | |||||||
| Sweden | Finland | Norway | Denmark | Lithuania | Estonia | Media | operations | tions | Total | |
| Mobile subscription revenues | 6,204 | 3,034 | 3,205 | 1,235 | 592 | 457 | – | 650 | – | 15,378 |
| Interconnect | 246 | 194 | 201 | 111 | 72 | 39 | – | 69 | – | 932 |
| Other mobile service revenues | 237 | 275 | 291 | 155 | 14 | 5 | 0 | 12 | – | 988 |
| Total mobile service revenues | 6,687 | 3,503 | 3,698 | 1,501 | 678 | 501 | 0 | 730 | – | 17,298 |
| Telephony | 836 | 34 | 54 | 88 | 92 | 56 | – | 1 | – | 1,161 |
| Broadband | 2,328 | 326 | 697 | 91 | 302 | 289 | 0 | 8 | – | 4,040 |
| TV | 978 | 269 | 799 | 34 | 197 | 141 | 1,478 | 0 | – | 3,896 |
| Business solutions | 1,350 | 1,188 | 208 | 80 | 125 | 129 | – | 35 | – | 3,115 |
| Other fixed service revenues | 1,848 | 565 | 46 | 20 | 189 | 186 | – | 1,555 | – | 4,408 |
| Total fixed service revenues | 7,340 | 2,382 | 1,803 | 313 | 904 | 800 | 1,478 | 1,598 | – | 16,619 |
| Advertising revenues | – | – | – | – | – | – | 2,642 | – | – | 2,642 |
| Other service revenues | 541 | 123 | 83 | 44 | 9 | 6 | 54 | 210 | – | 1,070 |
| Total service revenues1 | 14,568 | 6,008 | 5,583 | 1,858 | 1,591 | 1,307 | 4,175 | 2,539 | – | 37,629 |
| Total equipment revenues1 | 2,233 | 973 | 1,059 | 630 | 436 | 270 | – | 459 | – | 6,062 |
| Total external net sales | 16,801 | 6,981 | 6,643 | 2,488 | 2,027 | 1,577 | 4,175 | 2,998 | – | 43,691 |
| Internal net sales | 92 | 110 | 10 | 35 | 24 | 27 | 0 | 722 | -1,019 | – |
| Total net sales | 16,893 | 7,090 | 6,652 | 2,523 | 2,051 | 1,604 | 4,175 | 3,720 | -1,019 | 43,691 |
1) In all material aspects, equipment revenues are recognized at a point in time and service revenues over time.
| Jan-Jun 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEK in millions | TV and | Other | Elimina | |||||||
| Sweden2 | Finland | Norway2 | Denmark | Lithuania2 | Estonia2 | Media2 | operations | tions2 | Total2 | |
| Mobile subscription revenues | 6,300 | 3,266 | 3,179 | 1,324 | 572 | 484 | – | 640 | – | 15,765 |
| Interconnect | 268 | 214 | 207 | 114 | 85 | 39 | – | 73 | – | 999 |
| Other mobile service revenues | 270 | 294 | 446 | 178 | 25 | 6 | – | 24 | – | 1,243 |
| Total mobile service revenues | 6,838 | 3,774 | 3,832 | 1,616 | 682 | 529 | – | 737 | – | 18,008 |
| Telephony | 1,002 | 55 | 76 | 100 | 113 | 60 | – | 1 | – | 1,407 |
| Broadband | 2,356 | 355 | 638 | 110 | 287 | 295 | 2 | 5 | – | 4,046 |
| TV | 874 | 283 | 822 | 51 | 193 | 142 | 1,146 | – | – | 3,511 |
| Business solutions | 1,422 | 1,310 | 224 | 96 | 115 | 124 | – | 41 | – | 3,332 |
| Other fixed service revenues | 1,870 | 618 | 33 | 22 | 199 | 178 | – | 2,266 | – | 5,186 |
| Total fixed service revenues | 7,523 | 2,620 | 1,793 | 379 | 906 | 799 | 1,149 | 2,313 | – | 17,482 |
| Advertising revenues | – | 2 | – | – | – | – | 2,232 | – | – | 2,234 |
| Other service revenues | 542 | 138 | 99 | 50 | 11 | 7 | 75 | 198 | – | 1,120 |
| Total service revenues1 | 14,903 | 6,534 | 5,724 | 2,045 | 1,599 | 1,335 | 3,456 | 3,248 | – | 38,845 |
| Total equipment revenues1 | 1,675 | 1,009 | 926 | 666 | 416 | 257 | – | 403 | – | 5,352 |
| Total external net sales | 16,578 | 7,544 | 6,650 | 2,711 | 2,015 | 1,592 | 3,456 | 3,651 | – | 44,197 |
| Internal net sales | 95 | 123 | 8 | 43 | 29 | 29 | 0 | 799 | -1,125 | – |
| Total net sales | 16,673 | 7,666 | 6,658 | 2,754 | 2,043 | 1,621 | 3,457 | 4,450 | -1,125 | 44,197 |
1) In all material aspects, equipment revenues are recognized at a point in time and service revenues over time. 2) Restated, see Note 1.
| SEK in millions | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| CAPEX | 5,192 | 4,168 | 10,001 | 8,474 |
| Intangible assets | 1,174 | 883 | 2,593 | 1,538 |
| Property, plant and equipment | 2,890 | 2,708 | 5,225 | 4,996 |
| Right-of-use assets | 1,127 | 577 | 2,183 | 1,940 |
| Acquisitions and other investments | 18 | 24 | 56 | 33 |
| Asset retirement obligations | 6 | 3 | 32 | 12 |
| Equity instruments | 12 | 21 | 24 | 21 |
| Total continuing operations including assets held for sale | 5,210 | 4,192 | 10,057 | 8,506 |
| Total discontinued operations | – | – | – | 12 |
| of which CAPEX | – | – | – | 11 |
| Total investments | 5,210 | 4,192 | 10,057 | 8,518 |
| of which CAPEX | 5,192 | 4,168 | 10,001 | 8,485 |
During the second quarter 2021 Telia Company transferred 595,632 shares to the participants in the "Long Term Incentive program 2018/2021" (LTI program) at an average price of SEK 35.32 per share. The total cost for the transferred shares was SEK 21 million and transaction costs, net of tax, amounted to SEK 0 million. The transfer of shares under the LTI program reduced other contributed capital within parent shareholder's equity by SEK 21 million during the six-months period ended June 30, 2021 (SEK 12 million during the six-months period ended June 30, 2020).
No Telia Company shares were held by the company or by its subsidiaries as of June 30, 2021 or as of December 31, 2020. The total number of issued and outstanding shares was 4,089,631,702.
| SEK in millions | Jun 30, 20212 |
Dec 31, 20202 |
|---|---|---|
| Long-term borrowings | 93,549 | 100,655 |
| of which lease liabilities, non-current | 12,337 | 12,600 |
| Less 50% of hybrid capital1 | -10,328 | -10,267 |
| Short-term borrowings | 12,829 | 8,620 |
| of which lease liabilities, current | 2,847 | 2,946 |
| Less derivatives recognized as financial assets and hedging long-term and short-term borrowings and related credit support annex (CSA) |
-2,272 | -4,205 |
| Less long-term bonds at fair value through income statement and OCI | -5,383 | -5,297 |
| Less short-term investments | -6,183 | -2,832 |
| Less cash and cash equivalents | -12,989 | -8,332 |
| Net debt | 69,224 | 78,343 |
1) 50% of hybrid capital is treated as equity, consistent with market practice for this type of instrument, and reduces net debt. 2) Net debt is based on the total Telia Company group including net debt related to discontinued operations and assets held for sale.
Derivatives recognized as financial assets and hedging long-term and short-term borrowings and related credit support annex (CSA) are part of the balance sheet line items Long-term interest-bearing receivables and Short-term interest-bearing receivables. Hybrid capital is part of the balance sheet line-item Long-term borrowings. Long-term bonds at fair value through income statement and OCI are part of the balance sheet line-item Long-term interest-bearing receivables. Short-term investments are part of the balance sheet line-item Short-term interestbearing receivables.
In June 2021, outstanding Telia bonds denominated in SEK with a maturity date in 2023 were bought back at a total nominal amount of SEK 289 million. No major funding transactions were executed during the first half of 2021.
The credit rating of Telia Company has remained unchanged during 2021. Moody's rating for long-term borrowings is Baa1 with a stable outlook. The Standard & Poor long-term rating is BBB+ and the shortterm rating is A-2, both with a stable outlook.
| Jun 30, 2021 | Dec 31, 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Long-term and short-term borrowings1 SEK in millions |
Carrying value |
Fair value |
Carrying value |
Fair value |
|||
| Long-term borrowings | |||||||
| Interest rate derivatives at fair value | 456 | 456 | 134 | 134 | |||
| Cross-currency interest rate derivatives at fair value | 1,432 | 1,432 | 3,907 | 3,907 | |||
| Subtotal | 1,888 | 1,888 | 4,041 | 4,041 | |||
| Open-market financing borrowings in fair value hedge relationships | 53,452 | 59,473 | 51,628 | 55,249 | |||
| Open-market financing borrowings at amortized cost | 25,009 | 30,948 | 31,345 | 41,992 | |||
| Other borrowings at amortized cost | 865 | 865 | 1,042 | 1,042 | |||
| Lease liabilities at amortized cost | 12,337 | 12,183 | |||||
| Total long-term borrowings | 93,551 | 100,239 | |||||
| Short-term borrowings | |||||||
| Interest rate derivatives at fair value | 25 | 25 | 8 | 8 | |||
| Cross-currency interest rate derivatives at fair value | 182 | 182 | 143 | 143 | |||
| Subtotal | 208 | 208 | 151 | 151 |
| Utilized bank overdraft and short-term credit facilities at amortized cost | 5 | 5 | 213 | 213 |
|---|---|---|---|---|
| Open-market financing borrowings in fair value hedge relationships | 9,211 | 9,386 | 5,131 | 5,317 |
| Other borrowings at amortized cost | 559 | 559 | 179 | 179 |
| Lease liabilities at amortized cost | 2,847 | 2,671 | ||
| Total short-term borrowings | 12,829 | 8,345 |
1) For financial assets the carrying amount is a reasonable approximation of fair value. For information on fair value estimation, see the Annual and Sustainability Report 2020, Note C3 to the consolidated financial statements.
| Jun 30, 2021 | Dec 31, 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Financial assets and liabilities by | of which | of which | |||||||
| fair value hierarchy level1 SEK in millions |
Carrying | Level | Level | Level | Carrying | Level | Level | Level | |
| value | 1 | 2 | 3 | value | 1 | 2 | 3 | ||
| Financial assets at fair value | |||||||||
| Equity instruments at fair value through OCI | 416 | – | – | 416 | 473 | – | – | 473 | |
| Equity instruments at fair value through income statement | 18 | – | – | 18 | 18 | – | – | 18 | |
| Long- and short-term bonds at fair value through OCI2 | 808 | 808 | – | – | 8,513 | 7,263 | 1,250 | – | |
| Long- and short-term bonds at fair value through income statement2 |
10,979 | 8,849 | 2,130 | – | – | – | – | – | |
| Derivatives designated as hedging instruments | 1,624 | – | 1,624 | – | 3,129 | – | 3,129 | – | |
| Derivatives at fair value through income statement | 33 | – | 33 | – | 1,049 | – | 1,049 | – | |
| Total financial assets at fair value by level | 13,878 | 9,657 | 3,787 | 434 | 13,181 | 7,263 | 5,427 | 490 | |
| Financial liabilities at fair value | |||||||||
| Derivatives designated as hedging instruments | 1,950 | – | 1,950 | – | 3,802 | – | 3,802 | – | |
| Derivatives at fair value through income statement | 166 | – | 166 | – | 917 | – | 917 | – | |
| Total financial liabilities at fair value by level | 2,116 | – | 2,116 | – | 4,719 | – | 4,719 | – |
1) For information on fair value hierarchy levels and fair value estimation, see the Annual and Sustainability Report 2020, Note C3 to the consolidated financial statements and the section below. 2) From January 1, 2021, Telia Company changed its business model for the liquidity portfolio. The portfolio was previously measured at fair value through OCI but is from January 1, 2021, measured at fair value through income statement., see Note 1.
Investments classified within Level 3 make use of significant unobservable inputs in deriving fair value, as they trade infrequently. As observable prices are not available for these equity instruments, Telia Company has a market approach to derive the fair value. Telia Company's primary valuation technique used for estimating the fair value of unlisted equity instruments in
Level 3 is based on the most recent transaction for the specific company if such transaction has been recently done. If there have been significant changes in circumstances between the transaction date and the balance sheet date that, in the assessment of Telia Company, would have a material impact on the fair value, the carrying value is adjusted to reflect the changes.
| Assets, Jan-Jun 2021 |
Liabilities, Jan-Jun 2021 |
|||
|---|---|---|---|---|
| Movements within Level 3, fair value hierarchy SEK in millions | Equity instruments at fair value through OCI |
Equity instruments at fair value through income statement |
Total | Contingent considerations |
| Level 3, opening balance | 473 | 18 | 491 | – |
| Changes in fair value | 3 | – | 3 | – |
| of which recognized in other comprehensive income | 3 | – | 3 | – |
| Purchases/capital contributions | 13 | – | 13 | – |
| Disposals | -71 | – | -71 | – |
| Settlements | -2 | – | -2 | – |
| Exchange rate differences | 0 | – | 0 | – |
| Level 3, closing balance | 416 | 18 | 434 | – |
| Liabilities, Jan-Dec 2020 |
||||
|---|---|---|---|---|
| Movements within Level 3, fair value hierarchy SEK in millions | Equity instruments at fair value through OCI |
Jan-Dec 2020 Equity instruments at fair value through income statement |
Total | Contingent considerations |
| Level 3, opening balance | 319 | 13 | 332 | 41 |
| Changes in fair value | 63 | – | 63 | – |
| of which recognized in other comprehensive income | 63 | – | 63 | – |
| Purchases/capital contributions | 99 | 5 | 104 | – |
| Settlements | -7 | – | -7 | -41 |
| Exchange rate differences | -2 | – | -2 | – |
| Level 3, closing balance | 473 | 18 | 491 | – |
| SEK in millions | Jun 30, 2021 |
Dec 31, 2020 |
|---|---|---|
| Issued financial guarantees | 290 | 311 |
| of which referred to guarantees for pension obligations | 289 | 295 |
| Collateral pledged | 41 | 43 |
| Total contingent liabilities and collateral pledged | 331 | 354 |
The arbitration proceedings against Telia Company and Turkcell under the Share Purchase Agreement related to the divestment of the subsidiary Kcell in Kazakhstan in 2018 was settled during the second quarter 2021. As part of the settlement Telia Company paid SEK 131 million (equivalent to USD 16 million) and has consequently released all related provisions. The gain from net changes in provisions is recognized within discontinued operations (Note 12). For other ongoing legal proceedings, see Note C30 in the Annual and Sustainability Report 2020.
| SEK in millions | Jun 30, 2021 |
Dec 31, 2020 |
|---|---|---|
| Contractual obligations and commitments | 21,400 | 21,765 |
| of which film and program rights | 15,396 | 15,728 |
| Total contractual obligations and commitments | 21,400 | 21,765 |
| SEK in millions, except per share data | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| Net sales | – | – | – | 96 |
| Expenses and other operating income, net | – | – | – | -79 |
| Operating income | – | – | – | 16 |
| Financial items, net | – | – | – | -22 |
| Income after financial items | – | – | – | -6 |
| Income taxes | – | – | – | 0 |
| Net income before remeasurement and gain/loss on disposal | – | – | – | -6 |
| Loss on disposal of Moldcell in Moldova (including cumulative Moldcell exchange loss in equity reclassified to net income of SEK - 172 million)1 |
– | – | – | -193 |
| Gain from net changes in provisions for transaction warranties | 176 | – | 176 | – |
| Net income from discontinued operations | 176 | – | 176 | -199 |
| EPS from discontinued operations (SEK) | 0.04 | – | 0.04 | -0.05 |
| Adjusted EBITDA | – | – | – | 30 |
1) Non-taxable loss from the disposal of Moldcell in Moldova on March 24, 2020.
| Telia Carrier | ||
|---|---|---|
| SEK in millions | Jun 30, 2021 | Dec 31, 2020 |
| Goodwill and other intangible assets | – | 86 |
| Property, plant and equipment | – | 2,148 |
| Right-of-use assets | – | 1,097 |
| Other non-current assets | – | 534 |
| Other current assets | – | 891 |
| Cash and cash equivalents | – | 199 |
| Assets classified as held for sale | – | 4,957 |
| Long-term borrowings | – | 416 |
| Long-term provisions | – | 848 |
| Other long-term liabilities | – | 620 |
| Short-term borrowings | – | 275 |
| Other current liabilities | – | 1,166 |
| Liabilities associated with assets classified as held for sale | – | 3,325 |
| Net assets classified as held for sale | – | 1,631 |
On October 5, 2020 Telia Company signed an agreement to sell its international carrier business, Telia Carrier, to Polhem Infra for a value of SEK 9,450 million on a cash and debt free basis. Telia Carrier was classified as held for sale since September 30, 2020. The transaction was subject to regulatory approvals (relating to e.g. competition and foreign direct investments) in, inter alia, the EU and the US and was closed on June 1, 2021. The disposal resulted in a capital gain of SEK 6,428 million for the group in the second quarter 2021, whereof accumulated foreign exchange losses reclassified from equity to net income of SEK 353 million. The reclassification of accumulated exchange losses had no effect on total equity. The capital gain is recognized within Other operating income. The transaction had a positive cash flow effect for the group in the second quarter 2021 of SEK 8,609 million (price received less cash and cash equivalents in the entities sold).
On April 1, 2021, Telia Company disposed its Finnish alarm communication business Alerta for a price of EUR 32 million. The disposal resulted in a capital gain of SEK 309 million for the group in the second quarter 2021. The capital gain is recognized within Other operating income. The transaction had a positive cash flow effect for the group in the second quarter 2021 of SEK 329 million.
On June 30, 2021 Telia Company signed an agreement to dispose 49% of the tower businesses in Finland and Norway to Brookfield and Alecta, at a price corresponding to an enterprise value for 100% of EUR 1,524 million (approximately SEK 15.4 billion) on a cash and debt free basis. The transaction is subject to customary regulatory approvals and closing is expected to take place in the fourth quarter of 2021. Once the transaction closes Telia Company will receive EUR 722 million (approximately SEK 7.3 billion) for the 49% stake. If, and when, there is a transfer of the tower assets from their respective business units, there will likely be a need for a review of the remaining carrying values of the business units.
The key ratios presented in the table below are based on the total Telia Company group including both continuing and discontinued operations.
| Jun 30, | Dec 31, | |
|---|---|---|
| 2021 | 2020 | |
| Return on equity (%, rolling 12 months)1 | neg. | neg. |
| Return on capital employed (%, rolling 12 months)1 | neg. | neg. |
| Equity/assets ratio (%)1 | 28.7 | 24.6 |
| Net debt/adjusted EBITDA ratio (multiple, rolling 12 months) | 2.32 | 2.55 |
| Parent owners' equity per share (SEK)1 | 16.84 | 15.36 |
1) Equity is adjusted by weighted ordinary dividend, see the Annual and Sustainability Report 2020 section Definitions for key ratio definitions.
In addition to financial performance measures prepared in accordance with IFRS, Telia Company presents non-IFRS financial performance measures. These alternative measures are considered to be important performance indicators for investors and other users of the Interim report. The alternative performance measures should be considered as a complement to, but not a substitute for, the information prepared in accordance with IFRS. Telia Company's definitions of these non-IFRS measures are described in the Annual and Sustainability Report 2020. These terms may be defined differently by other companies and are therefore not always comparable to similar measures used by other companies.
| SEK in millions | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| Net sales | 21,877 | 21,770 | 43,691 | 44,197 |
| Excluded: Equipment revenues | -2,994 | -2,640 | -6,062 | -5,352 |
| Service revenues (external) | 18,883 | 19,129 | 37,629 | 38,845 |
| Excluded: Telia Carrier external service revenues | -542 | -1,153 | -1,597 | -2,291 |
| Excluded: Effects from changes in foreign exchange rates1 | 140 | -68 | 343 | -307 |
| Service revenues, in constant currency and excluding Telia Carrier | 18,481 | 17,908 | 36,376 | 36,247 |
1) Changes in foreign exchange rates refers to full year average rates prior year.
| SEK in millions | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| Operating income | 9,067 | -946 | 10,888 | 1,460 |
| Income from associated companies and joint ventures | -23 | 3,178 | -47 | 2,778 |
| Total depreciation/amortization/write-down | 5,039 | 5,114 | 10,087 | 10,232 |
| EBITDA | 14,083 | 7,346 | 20,928 | 14,470 |
| Adjustment items within EBITDA (Note 2)1 | -6,352 | 391 | -5,951 | 544 |
| Adjusted EBITDA | 7,731 | 7,737 | 14,977 | 15,014 |
| Excluded: Telia Carrier adjusted EBITDA | -156 | -243 | -371 | -471 |
| Excluded: Effects from changes in foreign exchange rates2 | 38 | -26 | 110 | -126 |
| Adjusted EBITDA in constant currency and excluding Telia Carrier | 7,613 | 7,468 | 14,716 | 14,417 |
1) Definition for Adjustment items has been changed, see Note 2 and Definitions. 2) Changes in foreign exchange rates refers to full year average rates prior year.
| SEK in millions | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| Operating income | 9,067 | -946 | 10,888 | 1,460 |
| Adjustment items within Operating income (Note 2)1 | -6,335 | 3,885 | -5,935 | 4,148 |
| Adjusted operating income | 2,732 | 2,939 | 4,953 | 5,608 |
1) Definition for Adjustment items has been changed, see Note 2 and Definitions.
| SEK in millions | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| Investments in intangible assets | 1,174 | 883 | 2,593 | 1,538 |
| Investments in property, plant and equipment | 2,890 | 2,708 | 5,225 | 4,996 |
| CAPEX excluding right of use assets | 4,064 | 3,591 | 7,818 | 6,534 |
| Investments in right-of-use assets | 1,127 | 577 | 2,183 | 1,940 |
| CAPEX | 5,192 | 4,168 | 10,001 | 8,474 |
| Excluded: investments in license and spectrum fees | -360 | -144 | -1,121 | -144 |
| CAPEX excluding fees for licenses and spectrum | 4,832 | 4,023 | 8,880 | 8,329 |
| Excluded: investments in right-of-use assets | -1,127 | -577 | -2,183 | -1,940 |
| CAPEX excluding fees for licenses and spectrum and right of use assets |
3,704 | 3,446 | 6,697 | 6,389 |
| SEK in millions, except ratio | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| CAPEX | 5,192 | 4,168 | 10,001 | 8,474 |
| Excluded: investments in right-of-use assets | -1,127 | -577 | -2,183 | -1,940 |
| Net of not paid investments and additional payments from previous periods |
-589 | -68 | -651 | -63 |
| Cash CAPEX | 3,476 | 3,522 | 7,167 | 6,470 |
| Excluded: Cash CAPEX for licenses and spectrum fees | -52 | -112 | -920 | -112 |
| Excluded: Telia Carrier Cash CAPEX excluding fees for licenses and spectrum |
-54 | -142 | -182 | -257 |
| Cash CAPEX, excluding Telia Carrier and fees for licenses and spectrum |
3,370 | 3,268 | 6,065 | 6,101 |
| , | ||||
| Net sales | 21,877 | 21,770 | 43,691 | 44,197 |
| Excluded: Net sales Telia Carrier (external) | -542 | -1,153 | -1,597 | -2,291 |
| Net sales excluding Telia Carrier | 21,335 | 20,616 | 42,094 | 41,906 |
| Cash CAPEX to net sales, excluding Telia Carrier and fees for licenses and spectrum (%) |
15.8% | 15.9% | 14.4% | 14.6% |
| SEK in millions | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| Cash flow from operating activities | 6,245 | 6,267 | 13,785 | 13,437 |
| Cash CAPEX (paid intangible and tangible assets) | -3,476 | -3,522 | -7,167 | -6,475 |
| Free cash flow, continuing and discontinued operations | 2,769 | 2,745 | 6,618 | 6,962 |
| SEK in millions | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| Cash flow from operating activities from continuing operations | 6,376 | 6,267 | 13,916 | 13,415 |
| Cash CAPEX from continuing operations | -3,476 | -3,522 | -7,167 | -6,470 |
| Free cash flow, continuing operations | 2,900 | 2,745 | 6,749 | 6,945 |
| Excluded: Cash CAPEX for licenses and spectrum fees from continuing operations |
52 | 112 | 920 | 112 |
| Excluded: Dividends from associates from continuing operations | -151 | 0 | -152 | -177 |
| Excluded: Taxes paid on dividends from associates from continuing operations |
– | – | – | – |
| Repayments of lease liabilities | -743 | -655 | -1,424 | -1,372 |
| Operational free cash flow | 2,057 | 2,202 | 6,094 | 5,508 |
| Excluded: Changes in working capital | -387 | 138 | -2,123 | -777 |
| Structural part of Operational free cash flow | 1,670 | 2,339 | 3,971 | 4,731 |
| SEK in millions, except for multiple | Jun 30, 2021 |
Dec 31, 2020 |
|---|---|---|
| Net debt | 69,224 | 78,343 |
| Adjusted EBITDA continuing operations accumulated current year | 14,977 | 30,702 |
| Adjusted EBITDA continuing operations previous year | 15,687 | – |
| Adjusted EBITDA discontinued operations accumulated current year | – | 30 |
| Excluding: Disposed operations | -809 | -30 |
| Adjusted EBITDA rolling 12 months excluding disposed operations | 29,855 | 30,702 |
| Net debt/adjusted EBITDA ratio (multiple) | 2.32x | 2.55x |
| Net debt | 69,224 | 78,343 |
| Estimated tower business proceeds (49%) | 7,300 | – |
| Net debt including estimated tower proceeds | 61,923 | 78,343 |
| Adjusted EBITDA rolling 12 months excluding disposed operations | 29,855 | 30,702 |
| Estimated Net debt/adjusted EBITDA ratio (multiple) including the tower proceeds | 2.07x | 2.55x |
| SEK in millions, except ratio | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| Net sales | 21,877 | 21,770 | 43,691 | 44,197 |
| Adjusted EBITDA | 7,731 | 7,737 | 14,977 | 15,014 |
| Adjusted EBITDA margin (%) | 35.3% | 35.5% | 34.3% | 34.0% |
| SEK in millions | Apr-Jun 2021 |
Apr-Jun 2020 |
Jan-Jun 2021 |
Jan-Jun 2020 |
|---|---|---|---|---|
| Net sales | 127 | 128 | 244 | 259 |
| Gross income | 127 | 128 | 244 | 259 |
| Operating expenses and other operating income, net | -320 | -316 | -681 | -463 |
| Operating income | -193 | -188 | -437 | -204 |
| Financial income and expenses | 10,219 | 802 | 9,491 | -1,654 |
| Income after financial items | 10,026 | 614 | 9,054 | -1,858 |
| Appropriations | 1,535 | 122 | 2,609 | 1,772 |
| Income before taxes | 11,562 | 736 | 11,663 | -86 |
| Income taxes | -289 | -261 | -418 | -190 |
| Net income | 11,273 | 475 | 11,246 | -276 |
Financial income and expenses in the second quarter 2021 increased to SEK 10,219 million (802) mainly impacted by the capital gain from the disposal of the Telia Carrier subsidiaries of SEK 6,279 million and dividends received from subsidiaries of SEK 3,927 million (2,807). The second quarter in 2020 was negatively impacted by an impairment of the subsidiary Telia Finland Oyj with SEK 2,955 million partly offset by positive foreign exchange effects. Financial income and expenses for the first half 2021 increased to SEK 9,491 million (-1,654) mainly impacted by the capital gain from the disposal of the Telia Carrier subsidiaries of SEK 6,279 million and dividends received from subsidiaries of SEK 7,999 million (6,101) partly offset by impairment of the subsidiary Telia Finland Oyj of SEK 4,500 million (6,655). The first half in 2020 was further negatively impacted by higher net interest expenses.
| Jun 30, SEK in millions 2021 |
Dec 31, | |
|---|---|---|
| 2020 | ||
| Assets | ||
| Non-current assets | 167,006 | 178,700 |
| Current assets | 39,358 | 36,111 |
| Total assets | 206,364 | 214,811 |
| Equity and liabilities | ||
| Restricted shareholders' equity | 15,712 | 15,712 |
| Non-restricted shareholders' equity | 62,805 | 59,775 |
| Total shareholders' equity | 78,517 | 75,487 |
| Untaxed reserves | 6,767 | 7,002 |
| Provisions | 445 | 557 |
| Long-term liabilities | 80,357 | 87,018 |
| Short-term liabilities and short-term provisions | 40,277 | 44,747 |
| Total equity and liabilities | 206,364 | 214,811 |
Non-current assets decreased to SEK 167,006 million (178,700), mainly impacted by an impairment of the subsidiary Telia Finland Oyj, disposal of the Telia Carrier subsidiaries and decreased other long interestbearing receivables.
Equity increased to SEK 78,517 million (75,487) impacted by a positive Net income offset by approved dividend.
Long-term liabilities decreased to SEK 80,357 million (87,018) impacted by reclassification of long-term borrowings to short-term borrowings.
Short-term liabilities and short-term provisions decreased to SEK 40,277 million (44,747), mainly due to decreased short-term intragroup borrowings partly offset by reclassification from long-term to shortterm borrowing.
During the first half 2021 Telia Company AB issued guarantees on behalf of subsidiaries amounting to SEK 1,517 million (EUR 150 million). For other financial guarantees see Note P24 in the Annual and Sustainability Report 2020.
Telia Company operates in a broad range of geographical product and service markets in the highly competitive and regulated telecommunications industry. Telia Company has defined risk as anything that could have a material adverse effect on the achievement of Telia Company's goals. Risks can be threats, uncertainties or lost opportunities relating to Telia Company's current or future operations or activities. Telia Company has an established risk management framework in place to regularly identify, analyze, assess, and report business, financial as well as ethics and sustainability risks and uncertainties, and to mitigate such risks when appropriate. Telia Company's risk universe consists of four categories and over thirty risk areas used to aggregate and categorize risks identified across the organization within the risk management framework, see below.
For further information regarding details on risk expo-sure and risk management, see the Annual and Sustainability Report 2020, Directors Report, section Risk and uncertainties.
Risks that can have a material impact on the strategic objectives arising from internal or external factors
Risks that can cause unexpected variability or volatility in net sales, margins, earnings per share, returns or market capitalization
risks Risks that may affect or compromise execution of business functions or have an impact on society
regulatory risks Risks related to legal or governmental actions that can have a material impact on the achievement of business objectives
The Board of Directors and the President and CEO certify that the Interim Report gives a true and fair overview of the Parent Company's and Group's operations, their financial position and results of operations, and describes significant risks and uncertainties facing the Parent Company and other companies in the Group.
Stockholm, July 21, 2021
Lars-Johan Jarnheimer Chair of the Board
Ingrid Bonde Vice-Chair of the Board
Agneta Ahlström Board member, employee representative
Stefan Carlsson Board member, employee representative
Luisa Delgado Board member Rickard Gustafson Board member
Jeanette Jäger Board member
Nina Linander Board member Jimmy Maymann Board member
Martin Tivéus Board member
Rickard Wäst Board member, employee representative
Allison Kirkby President and CEO
We have reviewed the interim report for Telia Company AB (publ) for the period January 1 - June 30, 2021. The Board of Directors and the President are responsible for the preparation and presentation of this interim report in accordance with IAS 34 and the Annual Accounts Act. Our responsibility is to express a conclusion on this interim report based on our review.
We conducted our review in accordance with the International Standard on Review Engagements ISRE 2410, Review of Interim Financial Information Performed by the Independent Auditor of the Entity. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review has a different focus and is substantially less in scope than an audit conducted in accordance with ISA and other generally accepted auditing practices. The procedures performed in a review do not enable us to obtain a level of assurance that would make us aware of all significant matters that might be identified in an audit. Therefore, the conclusion expressed based on a review does not give the same level of assurance as a conclusion expressed based on an audit.
Based on our review, nothing has come to our attention that causes us to believe that the interim report is not, in all material respects, prepared for the Group in accordance with IAS 34 and the Annual Accounts Act, and for the Parent Company in accordance with the Annual Accounts Act.
Stockholm, July 21, 2021
Deloitte AB
Peter Ekberg Authorized Public Accountant
This report contains statements concerning, among other things, Telia Company's financial condition and results of operations that are forward-looking in nature. Such statements are not historical facts but, rather, represent Telia Company's future expectations. Telia Company believes that the expectations reflected in these forward-looking statements are based on reasonable assumptions; however, forwardlooking statements involve inherent risks and uncertainties, and a number of important factors could cause actual results or outcomes to differ materially from those expressed in any forward-looking statement. Such important factors include but may not be limited to: Telia Company's market position; growth in the telecommunications industry; and the effects of competition and other economic, business, competitive and/or regulatory factors affecting the business of Telia Company, its associated companies and joint ventures, and the telecommunications industry in general. Forward-looking statements speak only as of the date they were made, and, other than as required by applicable law, Telia Company undertakes no obligation to update any of them in the light of new information or future events.
Adjustment items: comprise of capital gains and losses, impairment losses, restructuring programs (costs for phasing out operations and personnel redundancy costs and costs for major group wide business transformations*) or other costs with the character of not being part of normal daily operations.
Advertising revenues: External net sales related to linear and digital/AVoD media, sponsorships and other types of advertising.
Broadband revenues: External net sales related to fixed broadband services.
Business solutions: External net sales related to fixed business networking and communication solutions.
CAPEX: An abbreviation of "Capital Expenditure". Investments in intangible and tangible non-current assets and right-of-use assets, but excluding goodwill, intangible and tangible non-current assets and right-of-use assets acquired in business combinations, film and program rights and asset retirement obligations.
CAPEX excluding right-of-use assets: CAPEX excluding right-of-use assets.
EBITDA: An abbreviation of "Earnings before Interest, Tax, Depreciation and Amortization." Equals operating income before depreciation, amortization and impairment losses and before income from associated companies and joint ventures but including amortization and impairment of film and program rights.
Employees: Total headcount excluding hourly paid employees.
Free cash flow: The total cash flow from operating activities and cash CAPEX.
Interconnect revenues: External net sales related to mobile termination.
Internal net sales: Group internal net sales.
Like for like (%): The change in net sales, external service revenues and adjusted EBITDA, excluding exchange rate effects and based on the current group structure, i.e. including the impact of any acquired companies and excluding the impact of any disposed companies, both in the current and in the comparable period.
Mobile subscription revenues: External net sales related to voice, messaging, data and content (including machine to machine).
Net debt: Interest-bearing liabilities less derivatives recognized as financial assets (and hedging long-term and short-term borrowings) and related credit support annex (CSA), less 50% of hybrid capital (which, consistent with market practice
for the type of instrument, is treated as equity), less short-term investments, long-term bonds at fair value through income statement and OCI and cash/cash equivalents.
Net debt/adjusted EBITDA ratio (multiple): Net debt divided by adjusted EBITDA rolling 12 months and excluding disposed operations.
Operational free cash flow: Free cash flow from continuing operations excluding cash CAPEX for licenses and spectrum fees, dividends from associated companies net of taxes and including repayment of lease liabilities.
Other fixed service revenues: External net sales of fixed services including fiber installation, wholesale and other infrastructure services.
Other mobile service revenues: External net sales related to visitors' roaming, wholesale and other services.
Return on capital employed: Operating income, including impairments and gains/losses on disposals, plus financial revenues excluding foreign exchange gains expressed as a percentage of average capital employed.
Telephony revenues: External net sales related to fixed telephony services.
Total equipment revenues: External equipment net sales.
Total service revenues: External net sales excluding equipment sales.
TV revenues: External net sales related to TV services.
In this report, comparable figures are provided in parentheses and refer to the same item in the corresponding period last year, unless otherwise stated.
*Costs for major group wide business transformations have been added to the definition of Adjustment items, see Note 2.
Interim Report January-September 2021 October 21, 2021
Year-end Report January-December 2021 January 28, 2022
This information is information that Telia Company AB is obliged to make public pursuant to the EU Market Abuse Regulation and Securities Markets Act. The information was submitted for publication, through the agency of the contact person set out above, at 07.00 CET on July 21, 2021.
Telia Company AB (publ) Corporate Reg. No. 556103-4249 Registered office: Stockholm Tel. +46 8 504 550 00. www.teliacompany.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.