Earnings Release • Jan 29, 2016
Earnings Release
Open in ViewerOpens in native device viewer
TeliaSonera Year-end Report January–December 2015
| SEK in millions, except key ratios, per share data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales | 22,655 | 21,399 | 5.9 | 86,569 | 81,131 | 6.7 |
| Change (%) local organic | 2.9 | 2.4 | ||||
| of which service revenues (external) | 18,521 | 17,738 | 4.4 | 72,905 | 69,980 | 4.2 |
| change (%) local organic | 1.1 | -0.4 | ||||
| EBITDA1) excl. non-recurring items²) | 6,556 | 5,902 | 11.1 | 25,281 | 24,364 | 3.8 |
| Change (%) local organic | 9.0 | 0.1 | ||||
| Margin (%) | 28.9 | 27.6 | 29.2 | 30.0 | ||
| Operating income excl. non-rec. items | 4,938 | 4,804 | 2.8 | 17,814 | 18,837 | -5.4 |
| Operating income | 2,848 | 4,395 | -35.2 | 14,606 | 17,743 | -17.7 |
| Income after financial items | 2,033 | 3,910 | -48.0 | 11,689 | 15,209 | -23.1 |
| Net income from continuing operations | 1,420 | 2,926 | -51.5 | 9,532 | 12,219 | -22.0 |
| Net income from discontinued operations3) | -4,047 | -56 | 673 | 3,379 | -80.1 | |
| Total net income | -2,627 | 2,870 | 10,205 | 15,599 | -34.6 | |
| of which attrib. to owners of the parent | -3,010 | 2,938 | 8,551 | 14,502 | -41.0 | |
| EPS total (SEK) | -0.70 | 0.68 | 1.97 | 3.35 | -41.0 | |
| EPS from continuing operations (SEK) | 0.32 | 0.67 | -52.4 | 2.16 | 2.78 | -22.3 |
| Total Free cash flow | 2,691 | 1,635 | 64.6 | 16,550 | 13,046 | 26.9 |
| of which from continuing operations | 1,834 | 472 | 12,520 | 8,141 | 53.8 | |
| CAPEX excl. license and spectrum fees | 4,903 | 4,075 | 20.3 | 14,285 | 11,955 | 19.5 |
Additional information available at www.teliasonera.com. 1) Please refer to page 36 for definitions. 2) Non-recurring items; see table on page 22. 3) Discontinued operations, see pages 22 and 23.
In this report, comparative figures are provided in parentheses following the operational and financial results and refer to the same item in the corresponding period of 2014, unless otherwise stated.
"Thanks to great efforts from our employees during the year we are well on track to shape TeliaSonera for the future. A solid foundation is now in place and I am pleased that our core markets continued to improve in the fourth quarter at the same time as we started to execute our decision to reduce our presence in Eurasia. Due to the divestment process, region Eurasia is now reported as discontinued operations and results have also been impacted by non-cash write-downs.
In Sweden, consumer demand for high speed internet access remains strong. We continue to build out fiber and 4G at a high pace in line with our strategy to offer the best network connectivity. Performance in the fourth quarter shows that we are on the right track, where a 2.5 percent increase in service revenues combined with good cost control translated into double-digit EBITDA growth. The improvement was propelled by a record number of new fiber connections and our network now exceeds 1.3 million homes passed, boosting subscription intake and ARPU growth within both broadband and TV. Our mobile proposition was further strengthened when we recently introduced free roaming for our Swedish mobile customers in the Nordic and Baltic regions.
On a further positive note, profitability in Finland improved and mobile service revenue growth turned positive as a result of price adjustments and up sales activities. In Norway, we continued to strengthen our position and 4G population coverage passed 95 percent. Further, we are on track reaching the SEK 1 billion synergy target from Tele2 acquisition with full effect in 2016.
In December, we announced the divestment of our Nepalese operation to Axiata, three months after the announcement to refocus the group to the Nordic and Baltic region. The process to leave the other Eurasian markets continues. Meanwhile, we are operating these units within the governance structure set up to secure responsible operations and exit process. Operationally, the competitive situation remains demanding in parts of the region and macro challenges have put pressure on currencies.
Based on our good cash flow in the year and the solid financial position, the board proposes a maintained dividend of SEK 3.00 per share for the fiscal year 2015, which is in line with our stated ambition.
In order to reflect the changing structure of the group, we have changed our future dividend policy and capital structure targets. The ambition is to distribute at least 80 percent of free cash flow based on continuing operations with an ambition to pay out a minimum of SEK 2 per share for the fiscal year 2016. We continue to aim for a solid credit rating of A- to BBB+ and a leverage corresponding to Net debt/EBITDA of 2x plus/minus 0.5x.
As previously stated, 2015 and 2016 are two years with heavy investments for TeliaSonera. We foresee continued high activity in 2016, due largely to an accelerated roll-out of fiber in Sweden. Further, we will step up our business transformation activities, mainly targeting our IT and product legacy, which is necessary to reduce costs and strengthen long-term competitiveness.
In 2016, the ambition is to maintain EBITDA on a comparable basis at the same level as in 2015 for the continuing operations and CAPEX excluding license and spectrum fees for the continuing operations is expected to be SEK 14-15 billion."
Stockholm, January 29, 2016
This report has not been subject to review by TeliaSonera's auditors.
The ambition is to maintain EBITDA from continuing operations, excluding non-recurring items, in local currencies, excluding acquisitions and disposals, at the same level as in 2015.
2016 is the peak year of the increased investments in fiber, mobile coverage and transformation. CAPEX for continuing operations, excluding license and spectrum fees, is expected to be SEK 14-15 billion. Currency fluctuations may impact the reported number in Swedish krona.
TeliaSonera intends to distribute a minimum of 80 percent of free cash flow based on the pro forma group structure excluding region Eurasia.
For the fiscal year 2016, to be paid in 2017, the ambition is to distribute a minimum of SEK 2 per share.
Dividend should be split into two equal tranches to be distributed in the second and fourth quarter, respectively.
The company shall continue to target a solid investment grade long-term credit rating (A- to BBB+).
The company targets a leverage corresponding to Net debt/EBITDA of 2x plus/minus 0.5x.
Net sales in local currencies, excluding acquisitions and disposals, increased 2.9 percent. In reported currency, net sales increased 5.9 percent to SEK 22,655 million (21,399). The effect of exchange rate fluctuations was negative by 0.4 percent and the effect of acquisitions and disposals positive by 3.4 percent. Service revenues in local currencies, excluding acquisitions and disposals, grew 1.1 percent.
In region Sweden, net sales excluding acquisitions and disposals increased 2.3 percent. Net sales including acquisitions and disposals increased 2.4 percent to SEK 9,893 million (9,661).
In region Europe, net sales in local currencies, excluding acquisitions and disposals, increased 5.1 percent. In reported currency, net sales increased 10.4 percent to SEK 11,418 million (10,338).
The number of subscriptions in the subsidiaries increased by 0.5 million from the end of the fourth quarter 2014 to 27 million. During the quarter, the total number of subscriptions decreased by 353,000.
EBITDA, excluding non-recurring items, grew 9.0 per EBITDA cent in local currencies, excluding acquisitions and disposals. In reported currency, EBITDA, excluding nonrecurring items, grew 11.1 percent to SEK 6,556 million (5,902). The EBITDA margin, excluding non-recurring items, improved to 28.9 percent (27.6).
Income from associated companies and joint ventures, decreased to SEK 1,170 million (1,545), largely explained by currency effects.
Operating income, excluding non-recurring items, in Operating income creased 2.8 percent to SEK 4,938 million (4,804).
Non-recurring items affecting operating income totaled SEK -2,089 million (-409), mainly due to a noncash impairment charge of SEK 1,900 million related to the Danish operation as a result of updated earnings projections following the previously announced decision to withdraw from the proposed joint venture with Telenor in Denmark.
Financial items totaled SEK -816 million (-485) of which SEK -620 million (-593) related to net interest expenses.
Income taxes decreased to SEK -613 million (-983). The effective tax rate was 30.1 percent (25.1). The increase in effective tax rate is due to non-tax deductible goodwill impairment in Denmark.
Total net income was SEK -2,627 million (2,870), whereof SEK 1,420 million (2,926) from continuing operations and SEK -4,047 million (-56) from discontinued operations. Total earnings per share was SEK -0.70 (0.68). See pages 22 and 23 for further information regarding discontinued operations.
Total net income attributable to non-controlling interests was SEK 383 million (-68).
CAPEX increased to SEK 5,209 million (4,075) and the CAPEX-to-service revenue ratio increased to 28.1 percent (23.0). CAPEX excluding license and spectrum fees increased to SEK 4,903 million (4,075) and the CAPEX-to-service revenue ratio, excluding license and spectrum fees to 26.5 percent (23.0).
Free cash flow, continuing and discontinued operations increased to SEK 2,691 million (1,635), partly due to dividend from MegaFon of SEK 1,174 million net of taxes.
Net debt, continuing and discontinued operations was SEK 55,717 million at the end of the fourth quarter (61,455 at the end of the third quarter of 2015). The net debt/EBITDA ratio was 1.53 (1.70 at the end of the third quarter of 2015).
The equity/assets ratio, continuing and discontinued operations, was 35.1 percent (37.3 percent at the end of the third quarter of 2015).
Net sales in local currencies, excluding acquisitions and disposals, increased 2.4 percent. In reported currency, net sales increased 6.7 percent to SEK 86,569 million (81,131). The effect of exchange rate fluctuations was positive by 1.1 percent and the effect of acquisitions and disposals was positive by 3.2 percent. Service revenues in local currencies, excluding acquisitions and disposals, declined 0.4 percent. See pages 22 and 23 for further information regarding discontinued operations.
EBITDA, excluding non-recurring items, was nearly unchanged in local currencies, excluding acquisitions and disposals. In reported currency, EBITDA, excluding non-recurring items, increased 3.8 percent to SEK 25,281 million (24,364). The EBITDA margin, excluding non-recurring items, declined to 29.2 percent (30.0).
Income from associated companies and joint ventures, decreased to SEK 3,394 million (4,567), due largely to currency effects.
Operating income, excluding non-recurring items, decreased 5.4 percent to SEK 17,814 million (18,837).
Non-recurring items affecting operating income totaled SEK -3,208 million (-1,093), mainly due to a noncash impairment charge of SEK 1,900 million related to the Danish operation as a result of updated earnings projections following the previously announced decision to withdraw from the proposed joint venture with Telenor in Denmark.
Financial items totaled SEK -2,917 million (-2,535) of which SEK -2,515 million (-2,548) related to net interest expenses.
Income taxes decreased to SEK -2,157 million (-2,989). The effective tax rate was 18.5 percent (19.7). The effective tax rate going forward is expected to be around 19 percent.
Total net income incomewas SEK 10,205 million (15,599), whereof SEK 9,532 million (12,219) from continuing operations and SEK 673 million (3,379) from discontinued operations. Total earnings per share was SEK 1.97 (3.35).
Total net income attributable to non-controlling interests was SEK 1,654 million (1,097).
CAPEX increased to SEK 14,595 million (11,955) and the CAPEX-to-service revenue ratio to 20.0 percent (17.1). CAPEX excluding license and spectrum fees increased to SEK 14,289 million (11,955) and the CAPEX-to-service revenue ratio, excluding license and spectrum fees, to 19.6 percent (17.1).
Free cash flow continuing and discontinued operations increased to SEK 16,550 million (13,046) due largely to dividend from Turkcell of SEK 4,722 million net of taxes.
Group Executive Management as Senior Vice President and Head of Technology and transformation. Sverker Hannervall left the company but remains as advisor during the notice period.
The TeliaSonera share is listed on Nasdaq Stockholm and Nasdaq Helsinki. The share's settlement price in Stockholm decreased 16 percent in 2015, from SEK 50.40 to SEK 42.19. The highest share price was SEK 55.65 (53.20) and the lowest SEK 40.05 (44.32). The number of shareholders increased from 510,566 to 515,437. Ownership by the Swedish state was 37.3 percent and the Finnish state's holding was 3.2 percent. Holdings outside Sweden and Finland percent increased to 35.1 percent from 28.8 percent.
For 2015, the Board of Directors proposes to the Annual General Meeting (AGM) an ordinary dividend of SEK 3.00 (3.00), totaling SEK 13.0 billion (13.0), or 152 percent (90) of net income attributable to owners of the parent company.
Dividend should be split and distributed into two equal tranches of SEK 1.50 each.
The Board of Directors proposes that the final day for trading in shares entitling shareholders to dividend be set for April 12, 2016, and that the first day of trading in shares excluding rights to dividend be set for April 13, 2016. The recommended record date at Euroclear Sweden for the right to receive dividend will be April 14, 2016. If the AGM votes to approve the Board's proposals, the dividend is expected to be distributed by Euroclear Sweden on April 19, 2016.
The Board of Directors proposes that the final day for trading in shares entitling shareholders to dividend be set for October 21, 2016, and that the first day of trading in shares excluding rights to dividend be set for October 24, 2016. The recommended record date at Euroclear Sweden for the right to receive dividend will be October 25, 2016. If the AGM votes to approve the Board's proposals, the dividend is expected to be distributed by Euroclear Sweden on October 28, 2016.
The Annual General Meeting (AGM) will be held on April 12, 2016, at 14:00 CET at Waterfront Congress Centre, Stockholm. Notice of the meeting will be posted on www.teliasonera.com, and advertised in the newspapers at the beginning of March 2016. The record date entitling shareholders to attend the meeting will be April 6, 2016. Shareholders may file notice of intent to attend the AGM from the beginning of March 2016. TeliaSonera must receive notice of attendance no later than April 6, 2016.
| SEK in millions, except margins, operational data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales | 9,893 | 9,661 | 2.4 | 37,336 | 36,456 | 2.4 |
| Change (%) local organic | 2.3 | 2.0 | ||||
| of which service revenues (external) | 8,324 | 8,115 | 2.6 | 32,194 | 31,927 | 0.8 |
| change (%) local organic | 2.5 | 0.3 | ||||
| EBITDA excl. non-recurring items | 3,807 | 3,460 | 10.0 | 14,267 | 14,311 | -0.3 |
| Margin (%) | 38.5 | 35.8 | 38.2 | 39.3 | ||
| Income from associated companies | 0 | 1 | -78.5 | -20 | -5 | |
| Operating income excl. non-recurring | 2,651 | 2,356 | 12.5 | 9,797 | 10,130 | -3.3 |
| items | ||||||
| Operating income | 2,449 | 2,147 | 14.1 | 9,284 | 9,746 | -4.7 |
| CAPEX excl. license and spectrum fees | 2,192 | 1,573 | 39.4 | 6,179 | 4,936 | 25.2 |
| % of service revenues | 26.3 | 19.4 | 19.2 | 15.5 | ||
| EBITDA excl. non-recurring items - CAPEX | 1,615 | 1,888 | -14.4 | 8,088 | 9,375 | -13.7 |
| Subscriptions, (thousands) | ||||||
| Mobile | 6,067 | 6,186 | -1.9 | 6,067 | 6,186 | -1.9 |
| Fixed telephony | 1,896 | 2,054 | -7.7 | 1,896 | 2,054 | -7.7 |
| Broadband | 1,306 | 1,275 | 2.4 | 1,306 | 1,275 | 2.4 |
| TV | 730 | 697 | 4.7 | 730 | 697 | 4.7 |
| Employees | 6,695 | 6,740 | -0.7 | 6,695 | 6,740 | -0.7 |
Net sales, excluding acquisitions and disposals, increased 2.3 percent. The positive effect of acquisitions and disposals was 0.1 percent. Service revenues Service revenues revenues, excluding acquisitions and disposals, increased 2.5 percent.
Mobile service revenues increased by 1.2 percent whereas fixed service revenues grew by 3.1 percent from increased one time fiber charges as well as from higher APRU and an expanding subscription base for TV and broadband.
EBITDA, excluding non-recurring items, acquisitions and disposals, increased 10.0 percent. EBITDA, excluding non-recurring items, but including acquisitions and disposals, increased 10.0 percent to SEK 3,807 million (3,460). The EBITDA margin increased to 38.5 percent (35.8) mainly by higher one time fiber charges, a better equipment sales mix and good cost control.
CAPEX increased to SEK 2,192 million (1,573) and CAPEX, excluding licenses and spectrum fees, increased to SEK 2,192 million (1,573).
The number of mobile subscriptions decreased in the quarter by 72,000 attributable to prepaid subscriptions, while the number of fixed broadband and TV subscriptions increased by 10,000 and 17,000, respectively.
| SEK in millions, except margins, operational data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales | 11,418 | 10,338 | 10.4 | 43,730 | 39,667 | 10.2 |
| Change (%) local organic | 5.1 | 2.7 | ||||
| of which service revenues (external) | 8,648 | 8,222 | 5.2 | 34,501 | 32,488 | 6.2 |
| change (%) local organic | -1.0 | -2.0 | ||||
| EBITDA excl. non-recurring items | 2,666 | 2,467 | 8.1 | 10,584 | 9,772 | 8.3 |
| Margin (%) | 23.3 | 23.9 | 24.2 | 24.6 | ||
| Income from associated companies | 32 | 25 | 27.0 | 119 | 108 | 9.9 |
| Operating income excl. non-recurring items |
1,224 | 1,054 | 16.1 | 4,875 | 4,759 | 2.4 |
| Operating income | -744 | 879 | -184.7 | 2,375 | 4,401 | -46.0 |
| CAPEX excl. license and spectrum fees | 1,847 | 1,727 | 7.0 | 5,517 | 4,699 | 17.4 |
| % of service revenues | 21.4 | 21.0 | 16.0 | 14.5 | ||
| EBITDA excl. non-recurring items - CAPEX | 512 | 740 | -30.8 | 4,761 | 5,073 | -6.2 |
| Subscriptions, (thousands) | ||||||
| Mobile | 13,914 | 13,166 | 5.7 | 13,914 | 13,166 | 5.7 |
| Fixed telephony | 942 | 980 | -3.9 | 942 | 980 | -3.9 |
| Broadband | 1,283 | 1,268 | 1.2 | 1,283 | 1,268 | 1.2 |
| TV | 900 | 854 | 5.4 | 900 | 854 | 5.4 |
| Employees | 11,305 | 10,917 | 3.6 | 11,305 | 10,917 | 3.6 |
Net sales in local currencies, excluding acquisitions and disposals, increased 5.1 percent. In reported currency, net sales increased 10.4 percent to SEK 11,418 million (10,338). The effect of exchange rate fluctuations was negative by 1.6 percent and effect of acquisitions and disposals was positive by 6.9 percent. Service revenues in local currencies, excluding acquis vice revenues itions and disposals, decreased 1.0 percent.
Mobile service revenues in local currencies, excluding acquisitions and disposals, increased by 0.4 percent as lower interconnect revenues in mainly the Nordics were more than offset mainly by growth in billed and roaming revenues. Fixed service revenues however declined
by 5.0 percent primarily due to lower demand for traditional fixed telephony in all countries and lower broadband revenues in Finland.
EBITDA, excluding non-recurring items, increased 2.1 percent in local currencies, excluding acquisitions and disposals. In reported currency, EBITDA, excluding non-recurring items, increased 8.1 percent to SEK 2,666 million (2,467). The EBITDA margin declined to 23.3 percent (23.9).
CAPEX increased to SEK 2,153 million (1,727) and CAPEX, excluding licenses and spectrum fees, increased to SEK 1,847 million (1,727).
| SEK in millions, except margins, operational data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales | 3,406 | 3,360 | 1.4 | 13,279 | 12,905 | 2.9 |
| Change (%) local organic | 0.6 | 0.0 | ||||
| of which service revenues (external) | 2,771 | 2,802 | -1.1 | 11,065 | 11,082 | -0.2 |
| change (%) local organic | -1.6 | -2.9 | ||||
| EBITDA excl. non-recurring items | 947 | 876 | 8.1 | 3,945 | 3,925 | 0.5 |
| Margin (%) | 27.8 | 26.1 | 29.7 | 30.4 | ||
| Subscriptions, (thousands) | ||||||
| Mobile | 3,306 | 3,281 | 0.8 | 3,306 | 3,281 | 0.8 |
| Fixed telephony | 80 | 99 | -19.2 | 80 | 99 | -19.2 |
| Broadband | 527 | 561 | -6.1 | 527 | 561 | -6.1 |
| TV | 486 | 481 | 1.0 | 486 | 481 | 1.0 |
Service revenues decreased 1.6 percent in local currency, excluding acquisitions and disposals, as fixed revenues declined due to broadband subscription base and ARPU erosion and less demand for business solutions. Mobile service revenues grew by 2.9 percent supported by price adjustments and upsell activities.
The EBITDA margin, excluding non-recurring items, increased to 27.8 percent (26.1), explained by billed revenue growth, improved equipment margin and lower resource costs.
The number of subscriptions in fixed broadband and TV, decreased by 2,000 and 5,000, respectively, in the quarter. The number of mobile subscriptions declined by 21,000 in the quarter but grew by 25,000 during the year.
| SEK in millions, except margins, operational data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales | 2,304 | 1,799 | 28.0 | 9,165 | 6,864 | 33.5 |
| Change (%) local organic | 3.1 | 4.9 | ||||
| of which service revenues (external) | 1,828 | 1,417 | 29.0 | 7,556 | 5,655 | 33.6 |
| change (%) local organic | -2.1 | 0.4 | ||||
| EBITDA excl. non-recurring items | 681 | 543 | 25.4 | 2,761 | 2,130 | 29.6 |
| Margin (%) | 29.6 | 30.2 | 30.1 | 31.0 | ||
| Subscriptions, (thousands) | ||||||
| Mobile | 2,311 | 1,517 | 52.4 | 2,311 | 1,517 | 52.4 |
Service revenues declined 2.1 percent in local currency, excluding acquisitions and disposals. Growth in mobile billed revenues was more than offset by lower interconnect revenues following change of termination rates in the third quarter.
The EBITDA margin, excluding non-recurring items decreased to 29.6 percent (30.2).
The number of mobile subscriptions declined by 163,000 in the quarter, almost fully explained by a clean-up of inactive SIM cards with no financial impact.
| SEK in millions, except margins, operational data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales | 1,563 | 1,574 | -0.7 | 5,890 | 5,761 | 2.2 |
| Change (%) local organic | -0.6 | -0.4 | ||||
| of which service revenues (external) | 1,052 | 1,093 | -3.7 | 4,247 | 4,272 | -0.6 |
| change (%) local organic | -3.8 | -3.2 | ||||
| EBITDA excl. non-recurring items | 215 | 214 | 0.7 | 743 | 771 | -3.7 |
| Margin (%) | 13.8 | 13.6 | 12.6 | 13.4 | ||
| Subscriptions, (thousands) | ||||||
| Mobile | 1,644 | 1,581 | 4.0 | 1,644 | 1,581 | 4.0 |
| Fixed telephony | 114 | 122 | -6.6 | 114 | 122 | -6.6 |
| Broadband | 135 | 114 | 18.4 | 135 | 114 | 18.4 |
| TV | 28 | 20 | 40.0 | 28 | 20 | 40.0 |
Service revenues declined by 3.8 percent in local currency, excluding acquisitions and disposals as mainly interconnect and traditional telephony revenues declined. TV and broadband revenues however grew following a customer base expansion. Mobile service revenues declined by 3.7 percent due to continued high competition.
The EBITDA margin, excluding non-recurring items, remained fairly flat at 13.8 percent (13.6) supported by lower operating costs.
The number of mobile subscriptions increased by 8,000 in the quarter and by 63,000 during the year.
| SEK in millions, except margins, operational data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales | 840 | 798 | 5.3 | 3,146 | 2,950 | 6.6 |
| Change (%) local organic | 4.7 | 3.7 | ||||
| of which service revenues (external) | 651 | 635 | 2.6 | 2,536 | 2,474 | 2.5 |
| change (%) local organic | 2.1 | -0.3 | ||||
| EBITDA excl. non-recurring items | 285 | 265 | 7.6 | 1,051 | 1,012 | 3.9 |
| Margin (%) | 33.9 | 33.2 | 33.4 | 34.3 | ||
| Subscriptions, (thousands) | ||||||
| Mobile | 1,327 | 1,378 | -3.7 | 1,327 | 1,378 | -3.7 |
| Fixed telephony | 447 | 468 | -4.5 | 447 | 468 | -4.5 |
| Broadband | 390 | 369 | 5.7 | 390 | 369 | 5.7 |
| TV | 212 | 187 | 13.4 | 212 | 187 | 13.4 |
Service revenues increased 2.1 percent in local currency, excluding acquisitions and disposals following growth in billed revenues. Fixed revenues attributable to traditional fixed telephony declined due to lower demand but both TV and broadband revenues increased mainly from a growing subscription base.
The EBITDA margin, excluding non-recurring items, increased to 33.9 percent (33.2), mainly due to higher mobile service revenues.
The number of mobile subscriptions declined by 17,000 in the quarter. The number of fixed broadband subscriptions increased by 7,000 and TV subscriptions increased by 10,000 in the quarter.
| SEK in millions, except margins, operational data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales | 463 | 350 | 32.2 | 1,660 | 1,458 | 13.8 |
| Change (%) local organic | 31.7 | 10.7 | ||||
| of which service revenues (external) | 289 | 282 | 2.5 | 1,188 | 1,132 | 5.0 |
| change (%) local organic | 2.1 | 2.1 | ||||
| EBITDA excl. non-recurring items | 138 | 111 | 24.6 | 548 | 454 | 20.6 |
| Margin (%) | 29.9 | 31.7 | 33.0 | 31.2 | ||
| Subscriptions, (thousands) | ||||||
| Mobile | 1,119 | 1,097 | 2.0 | 1,119 | 1,097 | 2.0 |
Service revenues increased 2.1 percent in local currency, excluding acquisitions and disposals as lower interconnect revenues were compensated for by higher wholesale and billed revenues. The strong growth in equipment sales continued.
The EBITDA margin, excluding non-recurring items, declined to 29.9 percent (31.7), mainly explained by a high growth of equipment sales.
The number of mobile subscriptions decreased by 2,000 in the quarter, but increased by 22,000 during the year.
| SEK in millions, except margins, operational data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales | 738 | 695 | 6.3 | 2,692 | 2,630 | 2.4 |
| Change (%) local organic | -2.2 | -3.0 | ||||
| of which service revenues (external) | 549 | 524 | 4.8 | 2,062 | 2,075 | -0.6 |
| change (%) local organic | -4.4 | -6.0 | ||||
| EBITDA excl. non-recurring items | 169 | 191 | -11.3 | 817 | 855 | -4.5 |
| Margin (%) | 22.9 | 27.5 | 30.3 | 32.5 | ||
| Subscriptions, (thousands) | ||||||
| Mobile | 863 | 841 | 2.6 | 863 | 841 | 2.6 |
| Fixed telephony | 301 | 291 | 3.4 | 301 | 291 | 3.4 |
| Broadband | 231 | 224 | 3.1 | 231 | 224 | 3.1 |
| TV | 174 | 166 | 4.8 | 174 | 166 | 4.8 |
Service revenues declined 4.4 percent in local currency, excluding acquisitions and disposals following lower demand for travel products. The demand for data however increased resulting in billed revenues growing by 3.4 percent.
The EBITDA margin, excluding non-recurring items, fell to 22.9 percent (27.5), explained by lower service revenues and increased operating expenses.
The number of fixed broadband and TV subscriptions both grew by 3,000 in the quarter while the number of mobile subscriptions increased by 12,000 in the quarter and 22,000 during the year.
| SEK in millions, except margins, operational data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales | 2,129 | 1,988 | 7.1 | 7,992 | 7,392 | 8.1 |
| Change (%) local organic | 6.5 | 5.2 | ||||
| of which service revenues (external) | 1,508 | 1,469 | 2.7 | 5,847 | 5,799 | 0.8 |
| change (%) local organic | 2.2 | -1.9 | ||||
| EBITDA excl. non-recurring items | 229 | 267 | -14.1 | 720 | 625 | 15.2 |
| Margin (%) | 10.8 | 13.4 | 9.0 | 8.5 | ||
| Subscriptions, (thousands) | ||||||
| Mobile | 3,344 | 3,471 | -3.6 | 3,344 | 3,471 | -3.6 |
Mobile service revenues increased by 2.2 percent in local currency, excluding acquisitions and disposals as a lower demand for mobile voice was more than compensated for by higher roaming revenues and strong demand for data.
The EBITDA margin, excluding non-recurring items, declined to 10.8 percent (13.4), mainly due to a higher share of equipment sales and attractive offerings in the market targeting to grow the postpaid customer base.
The number of mobile subscriptions decreased by 54,000 in the quarter, as a positive net intake of 14,000 postpaid subscriptions was offset by clean out of inactive prepaid subscriptions.
| SEK in millions, except margins, operational data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales | 1,965 | 1,792 | 9.7 | 7,753 | 7,043 | 10.1 |
| Change (%) local organic | 5.9 | 4.5 | ||||
| of which International Carrier | 1,676 | 1,526 | 9.9 | 6,631 | 5,964 | 11.2 |
| EBITDA excl. non-recurring items | 83 | -26 | 430 | 282 | 52.5 | |
| of which International Carrier | 124 | 112 | 11.2 | 401 | 371 | 8.1 |
| Margin (%) | 4.2 | -1.4 | 5.5 | 4.0 | ||
| Income from associated companies | 1,137 | 1,519 | -25.1 | 3,295 | 4,463 | -26.2 |
| of which Russia | 504 | 646 | -22.0 | 1,413 | 2,247 | -37.1 |
| of which Turkey | 641 | 874 | -26.7 | 1,894 | 2,213 | -14.4 |
| Operating income excl. non-recurring items |
1,063 | 1,393 | -23.7 | 3,141 | 3,948 | -20.4 |
| Operating income | 1,144 | 1,368 | -16.4 | 2,948 | 3,597 | -18.0 |
| CAPEX | 864 | 772 | 11.9 | 2,593 | 2,317 | 11.9 |
| Employees | 3,342 | 3,236 | 3.3 | 3,342 | 3,236 | 3.3 |
Net sales in local currencies, excluding acquisitions and disposals, increased 5.9 percent. In reported currency, net sales grew 9.7 percent to SEK 1,965 million (1,792). The effect of exchange rate fluctuations was negative 3.8 percent.
In International Carrier, net sales increased 9.9 percent to SEK 1,676 million (1,526) and the EBITDA margin, excluding non-recurring items, remained almost flat at 7.4 percent (7.3).
EBITDA, excluding non-recurring items, turned posit EBITDA ive to SEK 83 million (-26). The EBITDA margin, excluding non-recurring items, rose to 4.2 percent (-1.4).
Income from associated companies, decreased to SEK 1,137 million (1,519) largely explained by currency effects.
| SEK in millions, except margins, operational data and changes |
Oct-Dec 2015 |
Oct-Dec 2014 |
Chg (%) |
Jan-Dec 2015 |
Jan-Dec 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Net sales (external) | 4,470 | 5,163 | -13.4 | 20,742 | 19,759 | 5.0 |
| EBITDA excl. non-recurring items | 2,299 | 2,702 | -14.9 | 11,035 | 10,859 | 1.6 |
| Margin (%) | 51.4 | 52.3 | 53.2 | 55.0 | ||
| CAPEX | 976 | 1,577 | -38.1 | 4,195 | 4,724 | -11.2 |
| CAPEX excluding license and spectrum fees |
951 | 1,388 | -31.5 | 3,784 | 3,370 | 12.3 |
Former region Eurasia is classified as discontinued operations as of December 31, 2015. Consequently, highlights for former region Eurasia are presented in a condensed format. For more information on discontinued operations, see pages 22 and 23.
Net sales declined 13.4 percent in reported currency to SEK 4,470 million (5,163).
EBITDA, excluding non-recurring items, declined to EBITDA SEK 2,299 million (2,702). The EBITDA margin, excluding non-recurring items, declined to 51.4 percent (52.3).
CAPEX decreased to SEK 976 million (1,577) and CAPEX, excluding license and spectrum fees, decreased to SEK 951 million (1,388).
| SEK in millions, except per share data, number of shares and changes |
Oct-Dec 2015 |
Oct-Dec1) 2014 |
Chg (%) |
Jan- Dec 2015 |
Jan-Dec1) 2014 |
Chg (%) |
|---|---|---|---|---|---|---|
| Continuing operations Continuing operations |
||||||
| Net sales | 22,655 | 21,399 | 5.9 | 86,569 | 81,131 | 6.7 |
| Cost of sales | -14,174 | -13,461 | 5.3 | -52,782 | -48,322 | 9.2 |
| Gross profit Gross profit |
8,481 | 7,938 | 6.8 | 33,788 | 32,809 | 3.0 |
| Selling, admin. and R&D expenses | -4,986 | -4,947 | 0.8 | -20,243 | -18,999 | 6.5 |
| Other operating income and expenses, net | -1,817 | -142 | -2,333 | -633 | ||
| Income from associated companies and | 1,170 | 1,545 | -24.3 | 3,394 | 4,567 | -25.7 |
| joint ventures | ||||||
| Operating income Operating |
2,848 | 4,395 | -35.2 | 14,606 | 17,743 | -17.7 |
| Finance costs and other financial items, net | -816 | -485 | -2,917 | -2,535 | ||
| Income after financial items Income financial |
2,033 | 3,910 | 11,689 | 15,209 | ||
| Income taxes | -613 | -983 | -2,157 | -2,989 | ||
| Net income from continuing operations Net income operations |
1,420 | 2,926 | 9,532 | 12,219 | ||
| Discontinued operations Discontinued operations |
||||||
| Net income from discontinued operations Net income discontinued operations |
-4,047 | -56 | 673 | 3,379 | ||
| Total net income Total income |
-2,627 | 2,870 | 10,205 | 15,599 | ||
| Items that may be reclassified to net income: | ||||||
| Foreign currency translation differences from | -1,465 | -187 | -6,868 | 1,756 | ||
| continuing operations | ||||||
| Foreign currency translation differences from | -2,914 | 727 | -5,478 | 1,309 | ||
| discontinued operations | ||||||
| Income from associated companies and | -38 | -48 | -2 | 9 | ||
| joint ventures | ||||||
| Cash flow hedges | 237 | 331 | 614 | 69 | ||
| Available-for-sale financial instruments | -17 | 1 | -2 | 3 | ||
| Income tax relating to items that will | -417 | 425 | -667 | 845 | ||
| be reclassified | ||||||
| Items that will not be reclassified to net in | 0 | 0 | 0 | |||
| come: | ||||||
| Remeasurements of defined benefit | 3,018 | -366 | 4,322 | -3,953 | ||
| pension plans | -648 | 107 | -922 | 870 | ||
| Income tax relating to items that will not be reclassified |
||||||
| Associates' remeasurements of defined ben | 7 | 0 | 6 | 5 | ||
| efit pension plans | ||||||
| Other comprehensive income Other comprehensive income |
-2,236 | 989 | -8,997 | 911 | ||
| Total comprehensive income Total income |
-4,863 | 3,859 | 1,208 | 16,510 | ||
| Total net income attributable to: | ||||||
| Owners of the parent | -3,010 | 2,938 | 8,551 | 14,502 | ||
| Non-controlling interests | 383 | -68 | 1,654 | 1,097 | ||
| Total comprehensive income attributable to: | ||||||
| Owners of the parent | -4,664 | 3,745 | 987 | 15,081 | ||
| Non-controlling interests | -199 | 114 | 221 | 1,429 | ||
| Earnings per share (SEK), basic and diluted | -0.70 | 0.68 | 1.97 | 3.35 | ||
| Of which continuing operations, basic and di luted |
0.32 | 0.67 | 2.16 | 2.78 | ||
|---|---|---|---|---|---|---|
| Number of shares (thousands) | ||||||
| Outstanding at period-end | 4,330,080 | 4,330,085 | 4,330,080 | 4,330,085 | ||
| Weighted average, basic and diluted | 4,330,082 | 4,330,085 | 4,330,082 | 4,330,085 | ||
| EBITDA from continuing operations | 6,367 | 5,675 | 12.2 | 23,992 | 23,453 | 2.3 |
| EBITDA excl. non-recurring items from contin uing operations |
6,556 | 5,902 | 11.1 | 25,281 | 24,364 | 3.8 |
| Depreciation, amortization and impairment losses from continuing operations |
-4,688 | -2,825 | 65.9 | -12,780 | -10,276 | 24.4 |
| Operating income excl. non-recurring items from continuing operations |
4,938 | 4,804 | 2.8 | 17,814 | 18,837 | -5.4 |
1) Certain restatements have been made, see page 21.
| SEK in millions | Dec 31, 2015 |
Dec 31, 2014 |
|---|---|---|
| Assets | ||
| Goodwill and other intangible assets | 67,933 | 86,161 |
| Property, plant and equipment | 55,093 | 69,669 |
| Investments in associates and joint ventures, pension obligation assets and | 29,401 | 34,301 |
| other non-current assets | ||
| Deferred tax assets | 5,054 | 5,955 |
| Long-term interest-bearing receivables | 16,368 | 14,336 |
| Total non-current assets | 173,850 | 210,422 |
| Inventories | 1,871 | 1,779 |
| Trade and other receivables and current tax receivables | 17,158 | 20,137 |
| Short-term interest-bearing receivables | 10,679 | 10,993 |
| Cash and cash equivalents | 14,647 | 28,735 |
| Assets classified as held for sale | 35,812 | – |
| Total current assets | 80,167 | 61,644 |
| Total assets Total |
254,017 | 272,066 |
| Equity and liabilities Equity and |
||
| Equity attributable to owners of the parent | 97,884 | 111,383 |
| Equity attributable to non-controlling interests | 4,318 | 4,981 |
| Total equity | 102,202 | 116,364 |
| Long-term borrowings | 91,646 | 90,168 |
| Deferred tax liabilities | 10,627 | 10,840 |
| Provisions for pensions and other long-term provisions | 6,199 | 15,268 |
| Other long-term liabilities | 702 | 1,887 |
| Total non-current liabilities | 109,175 | 118,163 |
| Short-term borrowings | 9,337 | 11,321 |
| Trade payables and other current liabilities, current tax payables and short-term | 21,706 | 26,218 |
| provisions | ||
| Liabilities directly associated with assets classified as held for sale | 11,598 | – |
| Total current liabilities | 42,641 | 37,539 |
| Total equity and liabilities Total and |
254,017 | 272,066 |
| SEK in millions | Oct-Dec 2015 |
Oct-Dec 2014 |
Jan-Dec 2015 |
Jan-Dec 2014 |
|---|---|---|---|---|
| Cash flow before change in working capital | 8,341 | 6,401 | 36,184 | 29,366 |
| Change in working capital | -123 | 245 | -935 | -114 |
| Cash flow from operating activities Cash activities |
8,218 | 6,645 | 35,249 | 29,252 |
| of which from discontinued operations | 1,261 | 1,995 | 8,121 | 8,418 |
| Cash CAPEX | -5,527 | -5,011 | -18,699 | -16,206 |
| Freecash flow cash flowcash flow | 2,691 | 1,635 | 16,550 | 13,046 |
| of which from discontinued operations | 857 | 1,163 | 4,030 | 4,905 |
| Cash flow from other investing activities | -1,936 | -6,774 | -10,285 | -5,774 |
| Total cash flow from investing activities Total activities |
-7,463 | -11,784 | -28,985 | -21,979 |
| of which from discontinued operations | -681 | -1,150 | -4,823 | -3,863 |
| Cash flow before financing activities before activities |
755 | -5,139 | 6,264 | 7,272 |
| Cash flow from financing activities Cash activities |
-2,158 | 3,369 | -9,628 | -10,269 |
| of which from discontinued operations | -226 | 134 | 422 | -705 |
| Cash flow Cash flowfor the period for the period for period |
-1,404 | -1,770 | -3,363 | -2,997 |
| of which from discontinued operations | 354 | 979 | 3,719 | 3,850 |
| Cash and cash equivalents, opening balance Cash |
26,742 | 30,423 | 28,735 | 31,355 |
| Cash flow for the period | -1,404 | -1,770 | -3,363 | -2,997 |
| Exchange rate differences | -5 | 82 | -38 | 377 |
| Cash and cash equivalents, closing balance Cash closing |
25,334 | 28,735 | 25,334 | 28,735 |
| of which from continuing operations | 14,647 | 21,627 | 14,647 | 21,627 |
| of which from discontinued operations | 10,687 | 7,109 | 10,687 | 7,109 |
| SEK in millions | Owners of the parent |
Non-controlling interests |
Total equity |
|---|---|---|---|
| Opening balance, January 1, 2015 Opening balance, |
111,383 | 4,981 | 116,364 |
| Dividends | -12,990 | -835 | -13,825 |
| Share-based payments | 23 | – | 23 |
| Repurchased treasury shares | -14 | – | -14 |
| Acquisition of non-controlling interests | -309 | -47 | -356 |
| Total transactions with owners | -13,289 | -882 | -14,171 -14,171 |
| Total comprehensive income | 987 | 221 | 1,208 |
| Effect of equity transactions in associates | -1,197 | – | -1,197 |
| Closing balance, December 31, 2015 Closing 31, 2015 |
97,884 | 4,318 | 102,202 |
As in the annual accounts for 2014, TeliaSonera's consolidated financial statements as of and for the twelvemonth period ended December 31, 2015, have been prepared in accordance with International Financial Reporting Standards (IFRSs) and, given the nature of
TeliaSonera's transactions, with IFRSs as adopted by the European Union. The parent company TeliaSonera AB's financial statements have been prepared in accordance with the Swedish Annual Reports 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 Reports Act. The accounting policies adopted are consistent with those of the previous financial year, except as described below. All amounts in this report are presented in SEK millions, unless otherwise stated. Rounding differences may occur.
Former region Eurasia is classified as held for sale and discontinued operations as of December 31, 2015. For information on discontinued operations, see pages 22 and 23.
The former segment region Eurasia is classified as held for sale and discontinued operations as of December 31, 2015, and is therefore not included in the segment information.
Prior periods have been restated to reflect the discovery of certain classification errors between net sales and cost of sales referring to supplier rebates in region Europe. The corrections were as follows below taken into account former region Eurasia classified as discontinued operations:
| SEK in millions | Oct-Dec 2014 Reported |
Oct-Dec 2014 Restatement |
Oct-Dec 2014 Disc. operations |
Oct-Dec 2014 Restated |
|---|---|---|---|---|
| Net sales | 26,606 | -44 | -5,163 | 21,399 |
| Cost of sales | -16,634 | 44 | 3,129 | -13,461 |
| Gross profit Gross profit |
9,972 | 0 | -2,034 | 7,938 |
| SEK in millions | Jan-Dec 2014 Reported |
Jan-Dec 2014 Restatement |
Jan-Dec 2014 Disc. operations |
Jan-Dec 2014 Restated |
|---|---|---|---|---|
| Net sales | 101,060 | -170 | -19,759 | 81,131 |
| Cost of sales | -58,091 | 170 | 9,599 | -48,322 |
| Gross profit Gross |
42,969 | 0 | -10,160 | 32,809 |
Prior periods have been restated to reflect a new product classification, primarily within Managed Services and Support. Restatements have impacted external service revenues in region Sweden and region Europe.
The definition of number of mobile prepaid subscriptions has been changed. Prepaid subscriptions are counted if the subscriber has been active during the last three months. Prior periods have been restated for comparability.
| SEK in millions | Oct-Dec 2015 |
Oct-Dec 2014 |
Jan-Dec 2015 |
Jan-Dec 2014 |
|---|---|---|---|---|
| Within EBITDA | -189 | -227 | -1,289 | -912 |
| Restructuring charges, synergy implementation costs, etc.: | ||||
| Region Sweden | -202 | -180 | -495 | -354 |
| Region Europe | -83 | -22 | -615 | -204 |
| Other operations | 81 | 81 | -194 | -246 |
| Capital gains/losses | 14 | -107 | 14 | -107 |
| Within Depreciation, amortization and impairment losses | -1,900 | -182 | -1,900 | -182 |
| Impairment losses, accelerated depreciation: | ||||
| Region Sweden | – | -29 | – | -29 |
| Region Europe | -1,900 | -152 | -1,900 | -152 |
| Other operations | – | -1 | – | -1 |
| Within Income from associated companies and joint ventures | – | – | -19 | – |
| Capital gains/losses | – | – | -19 | – |
| Total continuing operations Total operations |
-2,089 | -409 | -3,208 | -1,093 |
| Total discontinued operations Total |
-5,486 | -1,823 | -5,772 | -2,883 |
| Total non Total non-recurring items recurring items items |
-7,575 | -2,232 | -8,980 | -3,976 |
Impairment losses in region Europe of SEK 1,900 million relates to goodwill write-downs in Denmark as a result of updated earnings projections following the previously announced decision to withdraw from the proposed joint venture with Telenor in Denmark.
As of December 31, 2015, region Eurasia is classified as held for sale and discontinued operations. On September 17, 2015, TeliaSonera announced that it is not a long-term owner in region Eurasia and that a process had been initiated in order to reduce the presence in region Eurasia and over time fully leave. During the fourth quarter of 2015, the sales process in all the Eurasian markets has progressed and in December, Telia-Sonera signed an agreement to sell its ownership inthe Nepalese operator Ncell. As a consequence of this progress, the current status in the overall divestment process and an assessment of the circumstances in each market and the complex owner structures, TeliaSonera has made the judgment that a divestment of the operations in region Eurasia is deemed highly probable within one year and that region Eurasia therefore should be classified as held for sale and reported as discontinued operations as of December 31, 2015.
Region Eurasia is classified as held for sale and discontinued operations and is therefore presented as a single amount in the consolidated statements of comprehensive income. Assets and liabilities in region Eurasia are presented separately in two line items in the consolidated statement of financial position. The consolidated cash flow statement is presented including region Eurasia, but with additional information on cash flows from operating, investing and financing activities and free cash flow for region Eurasia. The amounts for continuing and discontinued operations in the consolidated financial statements are presented after elimination of intra group transactions. Comparative periods in the consolidated statements of comprehensive income are restated to reflect the classification of region Eurasia as discontinued operations.
In accordance with IFRS 5 the discontinued operations are measured at the lower of carrying value and estimated fair value less costs to sell. The valuation is based on an overall assessment of the input from the sales process and the risks in the different countries. The remeasurement of the net assets in region Eurasia resulted in an impairment charge of SEK 5.3 billion related to goodwill and other fixed assets in Uzbekistan.
| SEK in millions | Jan- Dec 2015 |
Jan- Dec 2014 |
|---|---|---|
| Net sales | 20,742 | 19,759 |
| Expenses and other operating income, net | -13,775 | -14,823 |
| Operating income Operating |
6,967 | 4,936 |
| Finance costs and other financial items, net | 1,552 | -38 |
| Income after financial items Income financial |
8,519 | 4,898 |
| Income taxes | -2,546 | -1,519 |
| Impairment loss on remeasurement to fair value less costs to sell 1 | -5,300 | – |
| Net income from discontinued operations Net income discontinued |
673 | 3,379 |
| EBITDA excl. non-recurring items | 11,035 | 10,859 |
1) Non-tax deductible.
| SEK in millions | Dec 31, 2015 |
Dec 31, 2014 |
|---|---|---|
| Goodwill and other intangible assets | 10,821 | – |
| Property, plant and equipment | 10,379 | – |
| Other non-current assets | 586 | – |
| Short-term interest-bearing receivables | 1,382 | – |
| Other current assets | 1,957 | – |
| Cash and cash equivalents | 10,687 | – |
| Assets of former region Eurasia classified as held Assets egion classified for sale sale for |
35,812 | – |
| – | ||
| Long-term borrowings | 238 | – |
| Long-term provisions | 4,431 | – |
| Other long-term liabilities | 2,176 | – |
| Short-term borrowings | 1,230 | – |
| Other current liabilities | 3,524 | – |
| Liabilities of former region Eurasia associated wit Liabilities former region Eurasia egion h with assets classified as held for sale as held |
11,598 | – |
| – | ||
| Net assets of former r Net of region Eurasia classified as held for sale sale sale egion Eurasia |
24,214 | – |
| SEK in millions | Oct-Dec 2015 |
Oct-Dec 2014 |
Jan-Dec 2015 |
Jan-Dec 2014 |
|---|---|---|---|---|
| Net sales Net | ||||
| Region Sweden | 9,893 | 9,661 | 37,336 | 36,456 |
| of which external | 9,791 | 9,577 | 37,051 | 36,165 |
| Region Europe | 11,418 | 10,338 | 43,730 | 39,667 |
| of which external | 11,314 | 10,421 | 43,309 | 39,401 |
| Other operations | 1,965 | 1,792 | 7,753 | 7,043 |
| Total segments Total segments |
23,276 | 21,790 | 88,819 | 83,166 |
| Eliminations | -620 | -391 | -2,249 | -2,035 |
| Group | 22,655 | 21,399 | 86,569 | 81,131 |
| EBITDA excl. non- EBITDA non-recurring items recurring items |
||||
| Region Sweden | 3,807 | 3,460 | 14,267 | 14,311 |
| Region Europe | 2,666 | 2,467 | 10,584 | 9,772 |
| Other operations | 83 | -26 | 430 | 282 |
| Total segments Total segments |
6,556 | 5,902 | 25,281 | 24,364 |
| Eliminations | 0 | 0 | 0 | 0 |
| Group | 6,556 | 5,902 | 25,281 | 24,364 |
| Operating income Operating |
||||
| Region Sweden | 2,449 | 2,147 | 9,284 | 9,746 |
| Region Europe | -744 | 879 | 2,375 | 4,401 |
| Other operations | 1,144 | 1,368 | 2,948 | 3,597 |
| Total segments Total segments |
2,848 | 4,394 | 14,606 | 17,744 |
| Eliminations | 0 | 1 | 0 | 0 |
| Group | 2,848 | 4,395 | 14,606 | 17,743 |
| Finance costs and other financial items, net | -816 | -485 | -2,917 | -2,535 |
| Income after financial items | 2,033 | 3,910 | 11,689 | 15,209 |
| SEK in millions | Region Sweden |
Region Europe |
Other op erations |
Total continu ing oper ations |
Discon tinued oper ations |
Un-allo cated |
Total |
|---|---|---|---|---|---|---|---|
| Segment assets Segment assets |
|||||||
| December 31, 2015 | 42,516 | 96,018 | 33,633 | 172,166 | 23,625 | 58,586 | 254,017 |
| December 31, 2014 | 39,313 | 96,852 | 47,084 | 183,249 | 37,735 | 51,082 | 272,066 |
| Segment liabilities Segment liabilities |
|||||||
| December 31, 2015 | 11,123 | 11,626 | 5,663 | 28,413 | 8,393 | 115,010 | 151,816 |
| December 31, 2014 | 10,195 | 11,679 | 5,250 | 27,123 | 13,354 | 115,224 | 155,701 |
The decrease in segment assets in Other operations is mainly explained by dividends from the associated company Turkcell.
The former segment region Eurasia is classified as held for sale and discontinued operations as of December 31, 2015 and is therefore not included in the Segment information. For information on discontinued operations, see pages 22 and 23.
| SEK in millions | Oct-Dec 2015 |
Oct-Dec 2014 |
Jan-Dec 2015 |
Jan-Dec 2014 |
|---|---|---|---|---|
| CAPEX | 5,209 | 4,075 | 14,595 | 11,955 |
| Intangible assets | 1,066 | 478 | 2,251 | 1,138 |
| Property, plant and equipment | 4,143 | 3,597 | 12,344 | 10,817 |
| Acquisitions and other investments Acquisitions investments |
183 | 254 | 5,818 | 1,210 |
| Asset retirement obligations | 187 | 105 | 275 | 162 |
| Goodwill and fair value adjustments | -5 | 138 | 4,497 | 1,004 |
| Equity holdings | 1 | 11 | 1,045 | 45 |
| Total continuing operations Total operations |
5,392 | 4,329 | 20,413 | 13,165 |
| Total discontinued operations Total |
996 | 1,577 | 4,215 | 4,733 |
| of which CAPEX | 976 | 1,577 | 4,195 | 4,724 |
| Total investments Total investments |
6,388 | 5,906 | 24,628 | 17,899 |
| of which CAPEX | 6,185 | 5,652 | 18,790 | 16,679 |
| Dec 31, 2015 | Dec 31, 2014 | ||||
|---|---|---|---|---|---|
| Long-term and short-term borrowings1) SEK in millions |
Carrying value | Fair value | Carrying value | Fair value | |
| Long-term borrowings borrowings term borrowings |
|||||
| Open-market financing program borrowings in fair value hedge relationships |
37,672 | 41,021 | 26,955 | 34,726 | |
| Interest rate swaps | 627 | 627 | 283 | 283 | |
| Cross currency interest rate swaps | 1,694 | 1,694 | 1,577 | 1,577 | |
| Subtotal Subtotal | 39,993 | 43,342 | 28,814 | 36,585 | |
| Open-market financing program borrowings | 47,908 | 53,577 | 57,861 | 63,534 | |
| Other borrowings at amortized cost | 3,699 | 3,699 | 3,431 | 3,431 | |
| Subtotal Subtotal | 91,600 | 100,618 | 90,106 | 103,549 103,549 | |
| Finance lease agreements | 46 | 46 | 62 | 62 | |
| Total long- Total long-term borrowings borrowings term |
91,646 | 100,664 | 90,168 | 103,611 103,611103,611 | |
| Short term borrowings Short term borrowings |
|||||
| Open-market financing program borrowings in fair value hedge relationships |
– | – | 7,414 | 7,414 | |
| Interest rate swaps | 51 | 51 | – | – | |
| Cross currency interest rate swaps | 21 | 21 | 329 | 329 | |
| Subtotal Subtotal | 72 | 72 | 7,743 | 7,743 | |
| Utilized bank overdraft and short-term credit facilities at amortized cost |
9 | 9 | 1,057 | 1,058 | |
| Open-market financing program borrowings | 5,627 | 5,648 | 725 | 726 | |
| Other borrowings at amortized cost | 3,623 | 3,623 | 1,786 | 1,786 | |
| Subtotal Subtotal | 9,330 | 9,351 | 11,311 | 11,313 | |
| Finance lease agreements | 7 | 7 | 10 | 10 | |
| Total short- Total short-term borrowings term borrowings term borrowings |
9,337 | 9,358 | 11,321 | 11,323 |
1) For financial assets, fair values equal carrying values. For information on fair value estimation, see TeliaSonera's Annual Report 2014, Note C3 to the consolidated financial statements.
| Dec 31, 2015 | Dec 31, 2014 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Financial assets and liabilities | of which | of which | |||||||
| by fair value hierarchy level1) SEK in millions |
Carrying value |
Level 1 |
Level 2 |
Level 3 |
Carrying value |
Level 1 |
Level 2 |
Level 3 |
|
| Financial assets at fair value Financial at fair value |
|||||||||
| Equity instruments available-for-sale | 1,053 | – | – | 1,053 | 275 | – | – | 275 | |
| Equity instruments held-for-trading | 35 | – | – | 35 | 61 | – | – | 61 | |
| Long- and short-term bonds availa ble-for-sale |
15,739 | 15,739 | – | – | 4,950 | 4,950 | – | – | |
| Derivatives designated as hedging instruments |
2,824 | – | 2,824 | – | 3,901 | – | 3,901 | – | |
| Derivatives held-for-trading | 3,137 | – | 3,072 | 65 | 1,923 | – | 1,868 | 55 | |
| Total financial assets at fair value Total at fair by level by level |
22,789 | 15,739 | 5,896 | 1,153 | 11,110 | 4,950 | 5,770 | 391 | |
| Financial liabilities at fair value Financial |
|||||||||
| Derivatives designated as hedging instruments |
2,165 | – | 2,165 | – | 1,727 | – | 1,727 | – | |
| Derivatives held-for-trading | 329 | – | 329 | – | 882 | – | 882 | – | |
| Total financial liabilities at fair value by level |
2,494 | – | 2,494 | – | 2,609 | – | 2,609 | – |
1) For information on fair value hierarchy levels and fair value estimation, see TeliaSonera's Annual Report 2014, Note C3 to the consolidated financial statements and the section below.
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, TeliaSonera has a market approach to derive the fair value.
TeliaSonera'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 has been significant changes in circumstances between the transaction date and the balance sheet date that, in the assessment of TeliaSonera, would be a material impact on the fair value, the carrying value is adjusted to reflect the changes.
In addition, the assessment of the fair value of material unlisted equity instruments is verified by applying other valuation models in the form of valuation multiples from listed comparable companies (peers) on relevant financial and operational metrics, such as revenue, gross profit and other relevant KPIs for the specific company. Comparable listed companies are determined based on industry, size, development stage, geographic area
and strategy. The multiple is calculated by dividing the enterprise value of the comparable company by the relevant metric. The multiple is then adjusted for discounts/premiums with regards to differences, advantages and disadvantages between TeliaSonera's investment and the comparable public companies based on company specific facts and circumstances.
Although TeliaSonera uses its best judgment, and cross-references results of the primary valuation model against other models in estimating the fair value of unlisted equity instruments, there are inherent limitations in any estimation techniques. The fair value estimates presented herein are not necessarily indicative of an amount that TeliaSonera could realize in a current transaction. Future confirming events will also affect the estimates of fair value. The effect of such events on the estimates of fair value could be material.
Unlisted equity instruments for which the fair value cannot be reliably measured are measured at cost less any impairment.
The table below presents the movement in level 3 instruments for the twelve-month period ended December 31, 2015.
| Dec 31, 2015 | Dec 31, 2014 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEK in millions |
Equity in stru ments available for-sale |
Equity in stru ments held-for trading |
Long and short term bonds availa ble-for sale |
Deriva tives held for trading |
Total | Equity instru ments availa ble-for sale |
Equity in stru ments held-for trading |
Long and short term bonds availa ble-for sale |
Deriva tives held-for trading |
Total |
| Level 3, opening bal ance |
275 | 61 | 0 | 55 | 391 | 203 | 57 | 2 | 0 | 262 |
| Changes in fair value |
10 | -26 | 0 | 10 | -6 | – | – | -2 | 55 | 53 |
| of which recognized in net income |
-15 | -26 | 0 | 10 | -31 | – | – | -2 | 55 | 53 |
| of which recognized in other com prenhensive income |
25 | – | – | – | 25 | – | – | – | – | – |
| Purchases /capital con tributions |
994 | 4 | – | – | 998 | 33 | 4 | – | – | 37 |
| Transfer out of level 3 |
– | – | – | – | – | – | – | – | – | – |
| Exchange rate differ ences |
16 | -5 | 0 | 0 | 11 | 38 | 2 | – | – | 40 |
| Reclassified to assets classified as held for sale |
-242 | – | – | -1 | -243 | – | – | – | – | – |
| Level 3, closing balance |
1,053 | 35 | – | 65 | 1,153 | 275 | 61 | – | 55 | 391 |
The purchases in 2015 mainly related to the acquisition of a 1.4 percent stake in Spotify for USD 115 million, corresponding to SEK 976 million at the transaction date on June 9, 2015.
On April 28, 2015, TeliaSonera acquired 270,783 own shares to an average price of SEK 51.7908 to cover commitments under the "Long Term Incentive Program 2012/2015". During the second quarter 2015, Telia-Sonera distributed 266,195 shares to the incentive program participants. As of December 31, 2015, 4,588 TeliaSonera AB shares were held by the company itself
and the total numbers of registered and outstanding shares were 4,330,084,781 and 4,330,080,193, respectively. The total number of registered and outstanding shares as of December 31, 2014, was 4,330,084,781.
In the twelve-month period ended December 31, 2015, TeliaSonera purchased goods and services for SEK 83 million (151), and sold goods and services for SEK 112 million (307). Related parties in these transactions were mainly MegaFon, Turkcell and Lattelecom.
Net debt presented below is based on the total TeliaSonera group including both continuing and discontinued operations.
| SEK in millions | Dec 31, 2015 |
Dec 31, 2014 |
|---|---|---|
| Long-term and short-term borrowings | 102,451 | 101,489 |
| Less derivatives recognized as financial assets and hedging long-term and short-term borrowings and related credit support annex (CSA) |
-5,580 | -5,618 |
| Less long-term bonds available for sale | -8,841 | -4,671 |
| Less short-term investments, cash and bank | -32,313 | -31,880 |
| Net debt, continuing and discontinued operations Net debt, and |
55,717 | 59,320 |
The underlying operating cash flow continued to be positive also in the last quarter of 2015.
The rating from Standard & Poor's remained unchanged with a credit rating on TeliaSonera AB of A- for long-term borrowings and A-2 for short-term borrowings with a stable outlook. Moodys' has confirmed the long-term rating of A3 and P2 for short-term borrowings but the outlook is negative.
The fourth quarter had light new issuance activity and muted interest from investors to engage in new investments. Credit spreads were almost unchanged for European investment grade corporates during the fourth quarter compared to the end of the third quarter. October and November showed strong performance with spread tightening but the quarter ended with a weak finish in December after ECB disappointment causing credit spread widening up to the year end.
TeliaSonera has not made any major funding during the fourth quarter and continue to have limited funding needs for 2016. The strategy for 2016 remains intact, to be opportunistic and take advantage of attractive funding opportunities when they appear with a special focus on continue to diversify the investor base.
On December 29, 2015, TeliaSonera received payment of the last tranche of the deferred consideration from
AF Telecom Holding (AFT) agreed in relation to the transaction regarding shares in MegaFon in 2012, in the amount of SEK 2,659 million. Subsequent to this payment, TeliaSonera has no outstanding receivables from AFT. The pledged shares and bank accounts are to be released in 2016.
As of December 31, 2015, the maximum potential future payments that TeliaSonera could be required to make under issued financial guarantees totaled SEK 298 million (320 at the end of 2014), of which SEK 283 million (287 at the end of 2014) referred to guarantees for pension obligations. Collateral pledged totaled SEK 353 million (426 at the end of 2014). For information regarding ongoing investigations of Eurasian transactions see Review of Eurasian transactions in section Risk and uncertainties.
As of December 31, 2015, contractual obligations totaled SEK 2,506 million (2,117 at the end of 2014), of which SEK 1,802 million (1,286 at the end of 2014) referred to contracted build-out of TeliaSonera's fixed networks in Sweden.
After the Norwegian Competition Authority approval TeliaSonera acquired Tele2's Norwegian mobile operations on February 12, 2015. The acquisition included 100 percent of all outstanding shares in Tele2 Norge AS and Network Norway AS and their subsidiaries and joint ventures. As part of the remedies provided in order to get the approval, TeliaSonera has signed an agreement with mobile operator ICE Communication Norge AS (ICE) partly on national roaming, partly on the sale of the customer base and the marketing and sales organization of Network Norway, which provides voice communication solutions to companies. In addition TeliaSonera has sold infrastructure to ICE.
The transaction is a strategic fit for the group and in line with the ambition to strengthen TeliaSonera's position in the core markets. The greater scale will improve TeliaSonera's competitiveness and ability to offer mobile internet to enterprise customers and consumers in Norway, including the rural areas where large investments are needed.
The cost of combination, fair values of assets acquired including goodwill and liabilities assumed are presented in the table below. The table includes the effects of all the related transactions, including remedies provided. The total cost of the combination includes repayment of certain borrowings of SEK 3,043 million to Tele2. The total cost of the combination has been impacted by negative cash flow, interest and seasonal changes in working capital since the agreed locked box date as of May 31, 2014.
| SEK in millions | |
|---|---|
| Norway | |
| Cost of combination | |
| Cash consideration | 5,138 |
| Contingent consideration | – |
| Total cost of the combination cost |
5,138 |
| Fair value of net assets acquired assets acquired |
|
| Goodwill | 1,715 |
| Intangible assets | 2,882 |
| Property, plant and equipment | 316 |
| Deferred tax assets | 1,054 |
| Other non-current assets | 68 |
| Current assets | 936 |
| Total assets acquired, including goodwill | 6,971 |
| Deferred tax liabilities | 743 |
| Other non-current liabilities | 322 |
| Current liabilities | 768 |
| Total liabilities assumed | 1,833 |
| Total fair value of net assets acquired, including goodwill | 5,138 |
| SEK in millions | Tele2 Norway |
|---|---|
| Total cost of the combination paid in cash | 5,138 |
| Less cash and cash equivalents | -1 |
| Net cash outflow from the combination | 5,137 |
Goodwill consists of the knowledge of transferred personnel and expected synergies from the assets merged to the network and operations of TeliaSonera. No part of goodwill is expected to be deductible for tax purposes. The fair value of acquired receivables amounts to SEK 614 million. Acquisition-related costs of SEK 10 million and SEK 17 million have been recognized as other operating expenses in 2015 and 2014, respectively. Compared to the preliminary fair values presented in the interim report for the first quarter of 2015, goodwill has been reduced by SEK 141 million as a result of increased fair values for current assets. Other changes relate mainly to reclassifications.
On January 2, 2015, TeliaSonera acquired all shares in Transit Bredband AB. The cost and net cash outflow of the combination was SEK 22 million. On June 8, 2015, TeliaSonera acquired all outstanding shares in the Finnish company ict-verstas Oy. The cost of the transaction, SEK 28 million, was paid in cash. On August 3, 2015, TeliaSonera acquired all shares in the Estonian
company Green IT OÜ. The cost of the transaction was SEK 35 million, whereof SEK 21 million was paid in cash. On October 5, 2015, TeliaSonera acquired all shares in the Swedish company Växjö Support Center Försäljnings AB for SEK 5 million which was paid in cash. The costs of the combinations and fair values have been determined provisionally, as they are based on preliminary appraisals and subject to confirmation of certain facts. Thus, the purchase price accounting is subject to adjustment.
The key ratios presented below are based on the total TeliaSonera group including both continuing and discontinued operations.
| Dec 31, 2015 |
Dec 31, 2014 |
|
|---|---|---|
| Return on equity (%, rolling 12 months) | 9.3 | 15.0 |
| Return on capital employed (%, rolling 12 months) | 8.9 | 12.2 |
| Equity/assets ratio (%) | 35.1 | 38.0 |
| Net debt/equity ratio (%) | 62.5 | 57.4 |
| Net debt/EBITDA rate excl. non-recurring items (multiple, rolling 12 months) | 1.53 | 1.68 |
| Net debt/assets ratio | 21.9 | 21.8 |
| Owners' equity per share (SEK) | 22.6 | 25.7 |
| Condensed income statements SEK in millions |
Oct-Dec 2015 |
Oct-Dec 2014 |
Jan-Dec 2015 |
Jan-Dec 2014 |
|---|---|---|---|---|
| Net sales | 1 | 0 | 4 | 4 |
| Gross income Gross income |
1 | 0 | 4 | 4 |
| Operating expenses | -459 | -728 | -1,265 | -920 |
| Operating income Operating |
-457 | -728 | -1,261 | -916 |
| Financial income and expenses | 1,099 | 4,386 | 7,765 | 3,409 |
| Income after financial items Income financial items |
642 | 3,658 | 6,503 | 2,493 |
| Appropriations | 2,113 | 1,761 | 6,376 | 7,750 |
| Income before taxes Income before |
2,755 | 5,419 | 12,879 | 10,243 |
| Income taxes | -605 | 366 | -1,194 | -231 |
| Net income Net income |
2,150 | 5,784 | 11,685 | 10,012 |
Financial income and income taxes for the twelvemonth period increased mainly due to positive exchange rate gains in 2015.
| Condensed balance sheets SEK in millions |
Dec 31, 2015 |
Dec 31, 2014 |
|---|---|---|
| Non-current assets | 162,700 | 155,495 |
| Current assets | 60,513 | 65,805 |
| Total assets Total assets |
223,213 223,213 | 221,300 221,300 |
| Equity and liabilities Equity and |
||
| Restricted shareholders' equity | 15,712 | 15,712 |
| Non-restricted shareholders' equity | 67,189 | 68,020 |
| Total shareholders' equity Total equity |
82,901 | 83,732 |
| Untaxed reserves | 12,666 | 11,476 |
| Provisions | 504 | 478 |
| Long-term liabilities | 88,094 | 87,172 |
| Short-term liabilities | 39,048 | 38,442 |
| Total equity and liabilities Total and liabilities liabilities |
223,213 223,213 | 221,300 221,300 |
Total investments in the 12 month-period ended December 31, 2015, were SEK 8,013 million (4,314) mainly related to the acquisition of Tele2's Norwegian mobile operations and shares in Spotify.
On December 29, 2015, TeliaSonera received payment of the last tranche of the deferred consideration from
AF Telecom Holding (AFT) agreed in relation to the transaction regarding shares in MegaFon in 2012, in the amount of SEK 2,659 million. Subsequent to this payment, TeliaSonera has no outstanding receivables from AFT. The pledged shares and bank accounts are to be released in 2016.
TeliaSonera operates in a broad range of geographical product and service markets in the highly competitive and regulated telecommunications industry. As a result, TeliaSonera is subject to a variety of risks and uncertainties. TeliaSonera has defined risk as anything that could have a material adverse effect on the achievement of TeliaSonera's goals. Risks can be threats, uncertainties or lost opportunities relating to TeliaSonera's current or future operations or activities.
TeliaSonera 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. Risk management is an integrated part of TeliaSonera's business planning process and monitoring of business performance.
See section Risk and uncertainties and Note C26 to the consolidated financial statements in TeliaSonera's Annual and Sustainability Report 2014 for a detailed description of some of the factors that may affect Telia-Sonera's business, brand perception, financial position, results of operations or the share price from time to time. Risks and uncertainties that could specifically impact the quarterly results of operations during 2016 include, but may not be limited to:
Global financial markets unrest. Changes in the global financial markets are difficult to predict. TeliaSonera has a strong balance sheet and operates in a relatively non-cyclical or late-cyclical industry. However, a severe or long-term financial crisis by itself or by triggering a downturn in the economy of one or more countries in which TeliaSonera operates would have an impact on its customers and may have a negative impact on growth and results of operations through reduced telecom spending. The maturity schedule of TeliaSonera's loan portfolio is aimed to be evenly distributed over several years, and refinancing is expected to be made by using uncommitted open-market debt financing programs and bank loans, alongside the company's free cash flow. In addition, TeliaSonera has committed lines of credit with banks that are deemed to be sufficient and may be utilized if the open-market refinancing conditions are poor. However, TeliaSonera's cost of funding might be higher, should there be unfavorable changes in the global financial markets.
International, political and macroeconomic developments. TeliaSonera has material investments in the Russian Federation related to its associated company PAO MegaFon and the international carrier operations. Following the conflict between the Russian Federation and Ukraine, the European Union and the United States have implemented sanctions directed towards individuals and corporates. The Russian Federation has as a consequence decided on certain counter actions. The sanctions and counter actions may negatively affect the Russian ruble and the Russian economy, which in turn may impact countries whose economies are closely linked to the Russian economy, such as a number of TeliaSonera's Eurasian operations. These developments, as well as other international political conflicts or developments affecting countries in which TeliaSonera is operating, may adversely impact TeliaSonera's cash flows, financial position and results of operations.
Competition and price pressure. TeliaSonera is subject to substantial and historically increasing competition and price pressure. Competition from a variety of sources, including current market participants, new entrants and new products and services, may adversely affect TeliaSonera's results of operations. Transition to new business models in the telecom industry may lead to structural changes and different competitive dynamics. Failure to anticipate and respond to industry dynamics, and to drive a change agenda to meet mature and developing demands in the marketplace, may affect TeliaSonera's customer relationships, service offerings and position in the value chain, and adversely impact its results of operations.
Investments in business transformation and future growth. TeliaSonera is currently investing in business transformation and future growth through, for example, initiatives to increase competitiveness and reduce cost as well as to improve capacity and access by accelerating the fiber roll-out in Sweden, new B2B offerings, as well as upgrading data networks in Eurasia. TeliaSonera is also constantly investing in sales and marketing efforts to retain and acquire customers in its markets. TeliaSonera believes that these investments and initiatives will improve market position and financial strength. Should TeliaSonera however fail to reach the targets set for its business transformation and customer attraction activities, the results of operations will be negatively impacted.
Non-recurring items. In accordance with their nature, non-recurring items such as capital gains and losses, restructuring costs, impairment charges, etc., may impact the quarterly results in the short term with amounts or timing that deviate from those currently expected. Depending on external factors or internal developments, TeliaSonera might also experience nonrecurring items that are not currently anticipated.
Emerging markets. TeliaSonera has made significant investments in telecom operators in Kazakhstan, Azerbaijan, Uzbekistan, Tajikistan, Georgia, Moldova, Nepal, Russia, Turkey and Afghanistan. Historically, the political, economic, legal and regulatory systems in these countries have been less predictable than in countries with more mature institutional structures. The future political situation in each of the emerging market countries may remain or become increasingly unpredictable, and markets in which TeliaSonera operates may become unstable, even to the extent that Telia-Sonera decides or will be forced to exit a country or a specific operation within a country. Another implication may be unexpected or unpredictable litigation cases under civil or tax legislation. Other risks associated with operating in emerging market countries include foreign exchange restrictions or administrative issues, which could effectively prevent TeliaSonera from repatriating cash, e.g. by receiving dividends and repayment of loans, or from selling its investments. Still another risk is the potential establishment of foreign ownership restrictions or other possible actions against entities with foreign ownership, formally or informally. Such negative political or legal developments or weakening of the economies or currencies in these markets might have a significantly negative effect on TeliaSonera's results of operations and financial position. In September 2015, TeliaSonera announced its decision to reduce the presence in region Eurasia (Kazakhstan, Azerbaijan, Uzbekistan, Tajikistan, Georgia, Moldova and Nepal) and over time fully leave. Sales processes have been initiated. The nature of these markets, including potential government intervention and other factors mentioned above, combined with the fact that the assets are not fully-owned and there are undertakings and obligations in various shareholder agreements, reputational issues regarding the assets and fewer potential buyers than in more mature markets, makes the complexity of these sales processes high with significant uncertainties regarding both expected outcome and timing.
Impairment losses and restructuring charges. Factors generally affecting the telecom markets as well as changes in the economic, regulatory, business or political environment impact TeliaSonera financially. Management also constantly reviews and refines the business plans, and may make exit decisions or take other actions in order to effectively execute on TeliaSonera's strategy. Should such circumstances negatively change management's expectation of future cash flows attributable to certain assets, TeliaSonera will be required to recognize asset impairment losses, including but not limited to goodwill and fair value adjustments recorded in connection with historical or future acquisitions. Further, TeliaSonera has undertaken a number of restructuring and streamlining initiatives,
which have resulted in substantial restructuring and streamlining charges. Similar initiatives may be undertaken in the future. In addition to affecting TeliaSonera's financial position and results of operations, impairment losses and restructuring charges may adversely affect TeliaSonera's ability to pay dividends.
Shareholder matters in partly-owned subsidiaries. TeliaSonera conducts some of its activities, particularly outside of the Nordic region, through subsidiaries in which TeliaSonera does not have a 100 percent ownership. Under the governing documents for certain of these entities, the holders of non-controlling interests have protective rights in matters such as approval of dividends, changes in the ownership structure and other shareholder-related matters. One example where TeliaSonera is dependent on a minority owner is Fintur Holdings B.V. (Fintur's minority shareholder is Turkcell) which owns the operations in Kazakhstan, Azerbaijan, Georgia and Moldova. As a result, actions outside TeliaSonera's control and adverse to its interests may affect TeliaSonera's position to act as planned in these partly owned subsidiaries.
Supply chain. TeliaSonera is reliant upon a limited number of suppliers to manufacture and supply network equipment and related software as well as terminals, to allow TeliaSonera to develop its networks and to offer its services on a commercial basis. TeliaSonera cannot be certain that it will be able to obtain network equipment or terminals from alternative suppliers on a timely basis if the existing suppliers are unable to satisfy TeliaSonera's requirements. In addition, like its competitors, TeliaSonera currently outsources many of its key support services, including network construction and maintenance in most of its operations. The limited number of suppliers of these services, and the terms of TeliaSonera's arrangements with current and future suppliers, may adversely affect TeliaSonera, including by restricting its operational flexibility. In connection with signing supplier contracts for delivery of terminals, TeliaSonera may also grant the supplier a guarantee to sell a certain number of each terminal model to its customers. Should the customer demand for a terminal model under such a guarantee turn out to be smaller than anticipated, TeliaSonera's results of operations may be adversely affected.
Associated companies and joint operations. A significant portion of TeliaSonera's results derives from associated companies, in particular MegaFon and Turkcell, which TeliaSonera does not control and which operate in growth markets but also in more volatile political, economic and legal environments. In turn, these associated companies own stakes in numerous other companies. TeliaSonera does not have a controlling interest in its associated companies and as a result has limited influence over the conduct of all these businesses. Under the governing documents for certain of these entities, TeliaSonera's partners have control over or share control of key matters such as the approval of business plans and budgets, and decisions as to the timing and amount of cash distributions. The risk of actions outside TeliaSonera's or its associated companies' control and adverse to TeliaSonera's interests, or disagreement or deadlock, is inherent in associated companies and jointly controlled entities. One example of this is the ongoing corporate governance issues on shareholder level in Turkcell. TeliaSonera might not be able to ensure that the associated companies apply the same responsible business principles, increasing the risk for wrongdoings and reputational and financial losses. Variations in the financial performance of these associated companies have an impact on TeliaSonera's results of operations also in the short term.
Regulation. TeliaSonera operates in a highly regulated industry. The regulations to which TeliaSonera is subject impose significant limits on its flexibility to manage its business. Changes in regulation or government policy affecting TeliaSonera's business activities, as well as decisions by regulatory authorities or courts, including granting, amending or revoking of telecom licenses and frequency permits for TeliaSonera or other parties, could adversely affect TeliaSonera's business and results of operations.
Sustainability. TeliaSonera is subject to a number of ethics and sustainability related risks, including but not limited to, human rights, customer privacy, corruption, network integrity, data security, labor practices and environment. Especially, the risk is high in emerging markets where historically, the political, economic, legal and regulatory systems have been less predictable than in countries with more mature institutional structures. Failure or perception of failure to adhere to Telia-Sonera's ethics and sustainability requirements may damage customer or other stakeholders' perception of TeliaSonera and negatively impact TeliaSonera's business operations and its brand, even to the extent that TeliaSonera decides to exit one or a number of markets. Further, after making such a decision, the disposal process as such may pose risks to corruption and unethical business behavior.
Review of Eurasian transactions. In April 2013, the Board of Directors assigned the international law firm Norton Rose Fulbright (NRF) to review transactions and agreements made in Eurasia by TeliaSonera in the past few years with the intention to give the Board a clear picture of the transactions and a risk assessment from
a business ethics perspective. For advice on implications under Swedish legislation, the Board assigned two Swedish law firms. In consultation with the law firms, TeliaSonera has promptly taken steps, and will continue to take steps, in its business operations as well as in its governance structure and with its personnel which reflect concerns arising from the review. In addition to the NRF review, the Swedish Prosecution Authority's investigation with respect to Uzbekistan is ongoing and TeliaSonera continues to cooperate with and provide assistance to the Prosecutor. As TeliaSonera will carry on assessing its positions in the Eurasian jurisdictions, there is a risk that future actions taken by the company as a consequence of either the NRF review, the Swedish Prosecution Authority's investigation, or TeliaSonera's own successive improvements to its ethical standards and procedures may adversely impact the results of operations and financial position in TeliaSonera's operations in the Eurasian jurisdictions. Another risk is presented by the Swedish Prosecution Authority's notification in the beginning of 2013 within the investigation of TeliaSonera's transactions in Uzbekistan, that the Authority is separately investigating the possibility of seeking a corporate fine against Telia-Sonera, which under the Swedish Criminal Act can be levied up to a maximum amount of SEK 10 million, and forfeiture of any proceeds to TeliaSonera resulting from the alleged crimes. The Swedish Prosecution Authority may take similar actions with respect to transactions made or agreements entered into by TeliaSonera relating to operations in its other Eurasian markets. Further, actions taken, or to be taken, by the police, prosecution or regulatory authorities in other jurisdictions against TeliaSonera's operations or transactions, or against third parties, whether they be Swedish or non-Swedish individuals or legal entities, might directly or indirectly harm TeliaSonera's business, results of operations, financial position or brand reputation. As examples, related investigations concerning bribery and money laundering in connection with the transactions in Uzbekistan are conducted by the Dutch prosecutor and police authorities, and by the U.S. Department of Justice and the U.S. Securities and Exchange Commission. As requested by the Dutch authorities, TeliaSonera has provided a bank guarantee of EUR 10 million as collateral for any financial claims which may be decided against one of its Dutch subsidiaries. Telia-Sonera is cooperating fully with the Dutch and U.S. authorities. The investigations were initiated in March 2014 and are still ongoing. At this point in time, it is not possible to assess how or when the investigations will be resolved. TeliaSonera has received requests to make public the reviews made by NRF and other law firms. However, despite risking criticism, it is not possible to publish the reviews with respect to people, companies, business agreements, privacy and thus the risk
of TeliaSonera incurring lawsuits as the law firms views are not necessarily shared by those implicated. As already stated, TeliaSonera continuously hand over information to law enforcement agencies, who are better equipped to assess whether any criminal acts have occurred.
This report contains statements concerning, among other things, TeliaSonera's financial condition and results of operations that are forward-looking in nature. Such statements are not historical facts but, rather, represent TeliaSonera's future expectations. TeliaSonera believes that the expectations reflected in these forward-looking statements are based on reasonable
assumptions; however, forward-looking 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: TeliaSonera'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 TeliaSonera, 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, TeliaSonera undertakes no obligation to update any of them in light of new information or future events.
TeliaSonera provides communication services helping millions of people to be connected and communicate, do business and be entertained. By doing that we fulfil our purpose to bring the world closer - on the customer´s terms.
For more information about TeliaSonera, see www.teliasonera.com.
Billed revenues: Voice, messaging, data and content.
CAPEX: An abbreviation of "Capital Expenditure." Investments in intangible and tangible non-current assets but excluding goodwill, fair-value adjustments and asset retirement obligations.
EBITDA: Earnings Before Interest, Tax, Depreciation and Amortization. Equals operating income before depreciation, amortization and impairment losses and before income from associated companies.
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 short term investments, long-term bonds available for sale and cash/cash equivalents.
Net debt/assets ratio: Net debt expressed as a percentage of total assets.
Non-recurring items comprise capital gains and losses, impairment losses, restructuring programs (costs for phasing out operations and personnel redundancy costs) or other costs with the character of not being part of normal daily operations.
In this report, comparative figures are provided in parentheses following the operational and financial results and refer to the same item in the fourth quarter of 2014, unless otherwise stated.
Annual report 2015 March 22, 2016, available at www.teliasonera.com
Annual General Meeting 2016 April 12, 2016
Interim Report January–March 2016 April 20, 2016
Interim Report January–June 2016 July 20, 2016
Interim Report January–September 2016 October 21, 2016
TeliaSonera AB www.teliasonera.com/investors Tel. +46 8 504 550 00
TeliaSonera AB discloses the information provided herein pursuant to the Swedish Securities Markets Act and/or the Swedish Financial Instruments Trading Act. The information was submitted for publication at 07:00 CET on January, 29, 2016.
37 TeliaSonera AB (publ) Corporate Reg. No. 556103-4249, Registered office: Stockholm Tel. +46 8 504 550 00. www.teliasonera.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.