Investor Presentation • May 15, 2015
Investor Presentation
Open in ViewerOpens in native device viewer
TELECOM ITALIA GROUPInvestor Meetings - May 2015
Investor Relations
This presentation contains statements that constitute forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements appear in a number of places in this presentation and include statements regarding the intent, belief or current expectations of estimates regarding future growth in the different business lines and the global business, financial results and other aspects of the activities and situations relating to the Telecom Italia Group. Such forward looking statements are not guarantees of future performance and involve risks and uncertainties, and actual results may differ materially from those projected or implied in the forward looking statements as a result of various factors. Consequently, Telecom Italia makes no representation, whether expressed or implied, as to the conformity of the actual results with those projected in the forward looking statements. Forward-looking information is based on certain key assumptions which we believe to be reasonable as of the date hereof, but forward looking information by its nature involves risks and uncertainties, which are outside our control, and could significantly affect expected results. Analysts and investors are cautioned not to place undue reliance on those forward looking statements, which speak only as of the date of this presentation. Telecom Italia undertakes no obligation to release publicly the results of any revisions to these forward looking statements which may be made to reflect events and circumstances after the date of this presentation, including, without limitation, changes in Telecom Italia business or acquisition strategy or planned capital expenditures or to reflect the occurrence of unanticipated events. Analysts and investors should consult the Company's Annual Report on Form 20-F as well as periodic filings made on Form 6-K, which are on file with the United States Securities and Exchange Commission which may identify factors that affect the forward looking statements included herein.
Some financial data have been extracted or derived from the Abbreviated Consolidated Financial Statements as of and for the three monthsended 31 March 2015 which have been prepared in accordance with International Financial Reporting Standards issued by the International Accounting Standards Board and endorsed by the European Union (designated as IFRSǁ). Such interim financial statements are unaudited.
The accounting policies adopted in the preparation of the Abbreviated Consolidated Financial Statements as of and for the three months ended 31 March 2015 have been applied on a basis consistent with those adopted in the Annual Consolidated Financial Statements at 31 December 2014, to which reference can be made, except for the new standards and interpretations adopted by the Telecom Italia Group starting from 1 January 2015 which had no effects on the Abbreviated Consolidated Financial Statements as of and for the three months ended 31 March 2015.
Organic data, € mln, %YoY
| F Y '1 4 |
G r o p u |
D i t o m e s c |
B i l r a z |
||||
|---|---|---|---|---|---|---|---|
| T l t o a R e v e n u e s |
2 1 6 € b l 1 5 3 € b l n n -5 4 % Y Y 6. 6 % Y Y o o - |
6 2 € b l n 2. 1 % Y Y o - |
|||||
| E b i d t a |
€ b l 8 8 n 6. 8 % Y Y o - |
€ b l 7 0 n 9. 6 % Y Y o - |
€ b l 1 8 n 6. 6 % Y Y + o |
||||
| C | Ex lu d ing c ( 1) L ice ns e |
€ b l 4 0 n 4 % Y Y -5 o |
2 8 € b l n |
€ b l 1 2 n 1. % Y Y 5 + o |
|||
| a p e x |
Inc lu d ing (1) L ice ns e |
5 0 € b l n ( 3) 1 3. 3 % Y Y + o |
% 8. 2 Y Y o - |
2 2 € b l n ( 3) 6 2. 7 % Y Y + o |
|||
| Ex lu d ing c L ice (2) ns es |
2 5 8 € b l n ( 1. 0 € b l ; - |
F Y '1 3 ) n v s |
|||||
| N D t e e |
b t Inc lu d ing (2) L ice ns es |
2 6 6 5 € b l n ( € ) 0. 2 b l F Y '1 3 ; n v s - |
(1) Brazilian Spectrum & Clean-up cost
(2) Brazilian & Argentinean Spectrum
(3) Reported data
19.4blnOrdinary Shares 14.3 Saving Shares 5.1
Organic data, € Bln, %YoY
| ( € ln ) m |
4 Q '1 4 |
Y Y o |
F Y '1 4 |
Y Y o |
1 Q '1 5 |
Y Y o |
|---|---|---|---|---|---|---|
| O S T T A L W I R E L I N E R E V E N U E |
2 3 7 7 , |
-5 5 % |
1 0 9 9 9 , |
-6 7 % |
2 6 5 7 , |
-4 1 % |
| S i R e r v c e e v e n u e s |
2 6 5 5 , |
-5 3 % |
1 0 6 7 2 , |
-7 1 % |
2 5 9 5 , |
-4 4 % |
| E i t q p m e n s u |
1 1 8 |
-1 0. 6 % |
3 2 7 |
7. 9 % |
6 2 |
9. 1 % |
| T R A D I T I O N A L S E R V I C E S |
1 2 2 6 , |
-7 6 % |
5 0 2 1 , |
-1 0. 2 % |
1 1 9 3 , |
-8 4 % |
| V i o c e |
1, 0 7 2 |
-8 7 % |
4 4 3 2 , |
-1 0. 6 % |
1, 0 3 8 |
6 -7 % |
| T f f i r a c |
3 7 5 |
-8 9 % |
1, 4 6 0 |
-1 7. 3 % |
3 5 3 |
-6 3 % |
| A c c e s s |
6 2 0 |
-9 0 % |
2 6 2 5 , |
9 % -7 |
6 1 2 |
-8 0 % |
| V i V A S o c e |
3 3 |
-5 4 % |
1 3 3 |
-0 6 % |
3 0 |
-6 7 % |
| & R l h t t r e n a o e |
4 4 |
-3 6 % |
1 8 7 |
6. 9 % |
4 3 |
-1 2. 1 % |
| B i D & O h t t u s n e s s a a e r s |
1 5 5 |
0. 8 % |
6 7 9 |
-7 3 % |
1 5 5 |
-1 3. 9 % |
| I N N O V A T I V E S E R V I C E S |
5 7 4 |
1 5. % |
2 1 9 9 , |
2. 6 % |
5 5 8 |
4. 6 % |
| B d b d r o a a n |
4 1 3 |
4. 9 % |
1, 6 2 2 |
2. 5 % |
4 1 8 |
5. 7 % |
| A c c e s s |
3 8 4 |
3 % 5. |
1, 0 6 5 |
2. 9 % |
3 8 9 |
6. 1 % |
| B d l S i u n e s e r v c e s |
1 0 |
1. 5 % |
4 0 |
5. 1 % |
1 0 |
2. 1 % |
| O h t r e s |
1 9 |
-1 % 5 |
7 7 |
% -5 5 |
1 9 |
-0 8 % |
| C t t o n e n |
5 | 8. 6 % |
1 9 |
7. 0 % |
5 | 1 2. 7 % |
| C S I T i e r c e v |
1 6 5 |
5. 6 % |
8 5 5 |
2. 9 % |
1 3 5 |
1. 1 % |
| D O M E S T I C W H O L E S A L E |
5 4 0 |
-1 4. 7 % |
2 3 1 6 , |
-1 1. 9 % |
5 6 0 |
-7 7 % |
| T I S P A R K L E G R O U P |
3 3 9 |
4 3. % |
1 2 4 4 , |
-1 5 % |
3 1 0 |
3. 0 % |
| S U B S A D J. d O T H E R a n |
2 5 - |
2 1. 3 % |
1 0 8 - |
1 9. 5 % |
2 6 - |
1 2. 2 % |
| S t r |
i t o n g e s s |
l n g e q u |
f I t a r e r o r |
i l F B t a a n |
i B h t n e |
l 3 t a s y e |
i a r s n - |
Q 1 1 5 T I |
||
|---|---|---|---|---|---|---|---|---|---|---|
| O | h t e r s |
f 5 8 k l + |
t t a n e a |
d d 2 4 k s, + |
l F t t o a - |
b t a s e w + |
5 2 K t t o |
l d t a n e a |
d s |
|
| % 4. 7 3. % 5 |
4. 9 % 3. 5 % |
% 4. 7 3. 6 % |
% 4. 7 3. 7 % |
4. 8 % 3. % 5 |
5. 5 % 3. 4 % |
5. 2 % 3. 3 % |
9 % 5. 3. 1 % |
6. 1 % 3. 0 % |
||
| 1 2. 3 % |
2. 3 % 1 |
1 2. 4 % |
2. 1 5 % |
1 2. 7 % |
1 2. 8 % |
3. 0 % 1 |
2. 3 1 % |
1 2. 4 % |
||
| 3. % 1 4 |
1 3. 6 % |
1 3. 8 % |
1 3. 9 % |
1 4. 1 % |
% 1 4. 1 |
1 4. 3 % |
1 4. 6 % |
8 % 1 4. |
||
| 1 6. 0 % |
1 5. 9 % |
1 5. 8 % |
1 5. 7 % |
1 5. 7 % |
1 5. 4 % |
1 5. 2 % |
1 5. 4 % |
1 5. 4 % |
||
| 5 0. 2 % |
4 9. 8 % |
4 9. 7 % |
9. % 4 5 |
4 9. 2 % |
4 8. 9 % |
4 9. 1 % |
8. 4 7 % |
8. 2 4 % |
||
| 3 1 Q 1 |
2 3 Q 1 |
3 3 Q 1 |
3 4 Q 1 |
1 Q 1 4 |
2 Q 1 4 |
3 Q 1 4 |
4 Q 1 4 |
1 Q 1 5 |
||
| ) K ( S D D A T E N |
T I R i l t e a W i d n F b t a s w e T i l i s c a f V d o a o n e O t h e r s T l M k t t o a |
( ) 3 6 1 8 9 4 4 4 7 2 5 1 6 |
( 5 ) 1 ( 1 ) 7 2 6 2 0 3 7 ( ) 3 |
( ) 4 1 ( 2 0 ) 2 4 2 0 9 ( ) 3 5 ( ) 4 3 |
2 3 ( 0 ) 3 1 5 2 8 5 9 3 |
1 8 1 6 4 2 ( 1 7 ) 3 9 2 6 1 2 4 |
6 ( 2 ) 7 1 0 ( 1 3 ) 2 5 1 0 4 5 1 0 |
( ) 7 ( 3 3 ) 2 2 ( 2 0 ) 3 1 ( ) 5 1 ( 5 ) 8 |
( ) 1 1 4 4 5 6 ( 1 5 ) 3 8 ( ) 1 9 9 3 |
2 4 3 3 5 2 ( 6 ) 3 0 3 8 1 7 1 |
1Q15: Company data for TI Retail, Fastweb and Wind. Market estimates for other operators
€ mln, %YoY
Investor RelationsInvestor Meetings –May 2015 Marco Patuano
| 4 Q '1 4 |
Y Y o |
F Y '1 4 |
Y Y o |
1 Q '1 5 |
Y Y o |
||
|---|---|---|---|---|---|---|---|
| T O T A L W I R E L E S S R E V E N U E S |
1 3 6 8 , |
5 1 % - |
5 0 9 1 , |
8 7 % - |
1 1 5 1 , |
2 0 % - |
|
| H d t a n s e s |
1 8 5 |
1. 2 % - |
4 8 3 |
9 3 % |
9 8 |
2 9 0 % |
|
| S E R V I C E R E V E N U E S |
1 1 8 3 , |
5 7 % - |
4 6 0 8 , |
1 0 3 % - |
1 0 5 3 , |
4 2 % - |
|
| T d i i l S i t r a o n a e r v c e s |
6 9 5 |
1 6 1 % - |
2 8 6 1 , |
1 9 9 % - |
6 2 1 |
1 2 9 % - |
|
| O i i t g g o n o c e u v |
5 0 1 |
1 8 3 % - |
2 0 9 8 , |
2 1. 5 % - |
4 6 3 |
1 2 6 % - |
|
| I i i g n c o m n v o c e |
5 9 |
1 5 6 % |
2 2 4 |
2 4 % - |
5 8 |
1 2 3 % |
|
| M i g g e s s a n |
1 3 5 |
1 8 2 % - |
4 0 5 |
1 9 % 7 - |
1 0 0 |
2 4 2 % - |
|
| I i S i t n n o v a v e e r v c e s |
4 0 4 |
1 3 1 % |
1 4 6 4 , |
1 2 1 % |
3 7 5 |
1 4 4 % |
|
| B i g r o w s n |
3 2 6 |
1 0 9 % |
1, 1 1 7 |
1 1. % 7 |
3 0 6 |
1 6 0 % |
|
| I C t t t t n e r n e o n e n |
7 8 |
2 2 9 % |
2 9 3 |
1 3 8 % |
6 9 |
8 1 % |
|
| W h l l S i o e s a e e r v c e s |
8 3 |
2 3 0 % |
2 8 3 |
1 9 % |
5 7 |
1 6 % - |
€ mln, %YoY
Investor RelationsInvestor Meetings –May 2015
Source: Company data for TI and Wind. Consensus expectations for Vodafone and market estimates for H3G. Historical trend for H3G is estimated since the operator provides only trend by half .
Investor RelationsInvestor Meetings –May 2015
The Weight of Mobile BB-Only Households
BB Household Penetration in Italy is roughly in line with other main European Countries, but with a different Mix
Source: Eurostat 1Q 2014
The Italian PayTV Market is mainly concentrated on DTT & Pay-DTH, while in the other main European Countries there is a strong presence of Cable TV & IPTV
Source: Ovum elaboration as of 3Q14
(1) Innovative revenues = browsing+data content; traditional revenues =voice+SMS
Investor RelationsInvestor Meetings –May 2015
(1) Addressable market
and further expand Fixed BB penetration through Video Content
€ mln, %YoY
13 bn Reais on Mobile (+100%)
First tranche of sale completed for a cash-in of R\$ 1.9bln, 4,176 towers sold
Sites densification
3 thousand additional small cells in the next three years
(1) Including Brazil License & Clean-up costs (2) Group Ebitda-Capex
28
Investor Relations
€ mln
(1) ~0.9 Bln€ Latam & ~0.1 Bln€ Italian License
Organic data
| G r o u p |
D i t o m e s c |
B i l r a z |
|
|---|---|---|---|
| E b i d t a |
i Y Y G h t o r o w n 2 0 1 7 |
Y Y S b i l i i i t t o a z a o n n 2 0 1 6 i Y Y G h t o r o w n 2 0 1 7 |
C i d G h t t o n n u e r o w |
| ( ) 1 C a p e x C '1 '1 5- 7 u m |
1 4. 5 € B l n ~ |
1 0 € B l n ~ |
\$ 1 4 R B l n > |
| N D b A d j. t t e e / E b i d 2 0 1 7 t a |
R d i T d e c n g o a r s u w ( 2 ) 2. 5 x |
(1) Including Italian GSM license extension (2) On reported EBITDA; ratio includes Mandatory Convertible equity strengthening effect for 1.3€Bln in November 2016 Note: Organic data exclude impact from change in perimeter and FX. Avg €/Reais exchange rate: 3.21
(1) € 33,706 mln is the nominal amount of outstanding medium-long term debt. By adding Mandatory Convertible Bond (€ 1,300 mln), discontinued operations (€ 119 mln), IAS adjustments (€ 1,608 mln) and current financial liabilities (€ 570 mln), the gross debt figure of € 37,303 mln is reached.
| T l G t o a r o s s E u |
D b f A d t t e n e o l 3 7 3 0 3 r o m n |
j t t s m e n u : |
|---|---|---|
| € m ln |
||
| G d b t r o s s e ( of wh ich 11 9 m ln dis Op c. |
tio ) era ns |
3 3 0 3 7, |
| F i i l t n a n c a a s s e s f w h ic h Ca h & C E a d m o s n Ca h & Ca h Eq iva s s u Ma ke b le i ies ta t r se cu r Go Se t ve rn me n cu O he t r D i i d t s c o n n e o p e r u |
ke b le i ies ta t ar se cu r len t i ies t r i t a o n s |
( ) 9, 6 5 6 ( 7, 1 2 4 ) ( 5, 0 5 ) 7 ( 1, 6 1 ) 7 ( 9 9 ) 7 ( 6 2 0 ) ( ) 2 1 7 |
| N F i i l P i t t e n a n c a o s |
i o n |
2 4 3 0 7, |
Average m/l term maturity: 7,06 years (bond only 7,86 years)
| C f d b t t o s o e : 5. 4 % |
|
|---|---|
N.B. The figures are net of the adjustment due to the fair value measurement of derivatives and related financial liabilities/assets, as follows: the impact on Gross Financial Debt is equal to 3,179 €/mln (of which 676 €/mln on bonds) the impact on Financial Assets is equal to 1,606 €/mln.
Therefore, the Net Financial Indebtedness is adjusted by 1.573 €/mln.
N.B. The difference between total financial assets (€ 9,656 mln) and C&CE and marketable securities (€ 7,124 mln) is equal to € 2,532 mln and refers to positive MTM derivatives (accrued interests and exchange rate) for € 2,341 mln, financial receivables for lease for € 138 mln, Argentina deposits beyond 3 months for € 0 mln and other
| i C i T l I l b l B d t t e e c o m a a o n v e r e o n |
|
|---|---|
| I s s e r u |
T l I l i S A t e e c o m a a p |
| G d r o s s p r o c e e s |
€ 2 0 0 0 l m n , |
| M i t t a u r y |
M h 2 0 2 2 ( ) 7 a r c y e a r s |
| C o u p o n p a |
1 1 2 5 % , |
| C i i o n v e r s o n p r e m u m |
0 % 7 |
| I i i l C i i t n a o n v e r s o n p r c e |
€ 1 8 6 4 7 |
| I / d i i t t t t s s u e r e e m p o n a m a u r y |
1 0 0 % |
| I C l l ( 1 3 0 % i ) t t s s u e r a a r g g e r |
A f 4 t e r y e a r s |
| S h d l i d i b d t t t a r e s e e r e a m a r a s e v u y |
1 0 8 2 l h m r |
| i i o n c o n e r s o n p r c e v |
n s a e s |
Following the successful placement of the 2€bln equity-linked bonds due 2022", the Board of Directors resolved to supplement the agenda of the Shareholders' Meeting of 20 May 2015 to include the proposed authorisation to convert the bonds and increase the share capital, by means of the issue of new-issue ordinary shares reserved to service the initiative, with the exclusion of preferential subscription rights.
Is the largest independent operator of wireless network infrastructure in Italy; is the result of the carve-out of the entire Tower
Business.
manages about 11.500 Sites that represent ca 27% of the total number of telecom towers in Italy.
Telecom Italia is the main customer; customer portfolio includes the other MNOs and other radio operators.
offers to its clients a full suite of services, including:
(*) Shares offered to institutional investors outside the USA under Reg S and in the USA to QIBs under 144A
| S T l T l I l i h i l ( ) t t t o a e e c o m a a a r e c a p a e u r o s |
1 0 2 3 3 9 1 8 6 1 6 0 7 , , , |
|---|---|
| # d i h ( i h i l l ) t t o r n a r y s a r e s w o u n o m n a v a u e |
1 3 4 0 9 4 1 7 5 5 5 , , , |
| # i h ( i h i l l ) t t g s a v n s s a r e s w o u n o m n a v a u e |
6 0 2 6 1 2 0 6 6 1 , , , |
| N b f T I S A d i h t m e r o p o r n a r r e a s r s a r e s u y u y N b f T I S A d i h h l d b T I F i S A m e r o p o r n a r s a r e s e n a n c e u y y |
1 4 3 7 6 7 2 0 , , 1 2 4 5 4 4 3 7 3 , , |
| % f d i h h l d b h G l h i t t t t t t r r r r r r r o o n a y e a s u y s a e s e y e o u p o o a s a e c a p |
l 0 8 3 % a |
| 2 0 1 4 M k i l i i ( b d D b i ) t t t g a r e c a p a z a o n a s e o n e c e m e r a v e r a e p r c e s |
1 6 6 8 € 5 l m n , |
Source: Consensus Economics Inc 2015 (March 9, 2015), consensus based on a survey of 19 prominent financial and economic research institutes.
| G D P Y Y h % f M h 2 0 1 5 t o g r o w a s o a r c , |
2 0 1 5 |
2 0 1 6 |
|---|---|---|
| C E R i h t e n r o u r o p a c e r c e |
0. 9 |
1. 2 |
| B N i l d l L a n c a a z o n a e e a v o r o |
0. 7 |
1. 3 |
| P t i r o m e e a |
0. 7 |
1. 4 |
| R E F R i h c e r c e |
0. 7 |
1. 2 |
| A B I |
0. 6 |
1. 1 |
| C d i t S i r e u s s e |
0. 7 |
1. 6 |
| I N G F i i l M k t n a n c a a r e s |
0. 7 |
1. 3 |
| U B S |
0. 5 |
1. 0 |
| C f i d i t o n n u s r a |
0. 5 |
1. 1 |
| S C H B |
0. 5 |
0. 8 |
| E I t l l i U i t c o n n e g e n c e n |
0. 5 |
0. 9 |
| U i C d i t n r e |
0. 6 |
1. 2 |
| B l C i t l a r c a y s a p a |
0. 4 |
1. 1 |
| G l d S h o m a n a c s |
0. 4 |
0. 9 |
| I S l t n e s a a n p a o o |
0. 4 |
1. 0 |
| M d 's A l i t o o y n a y c s |
0. 4 |
1. 1 |
| C i t i g r o p u |
0. 8 |
1. 4 |
| O f d E i o r c o n o m c s x |
0. 3 |
1. 0 |
| B k f A i M i l l a n o m e r c a e r r - |
0. 3 |
0. 9 |
| C A v e r a g e o n s e n s u s |
0 6 |
1 1 |
| I l i G ( M 5 ) t t 1 a a n o v e r n m e n a r |
0. 7 |
1. 4 |
| B k f I l ( J 5 ) 1 t a n o a y a n |
0. 4 |
1. 2 |
| C i i ( ) E U F b 1 5 o m m s s o n e |
0. 6 |
1. 3 |
| ( ) I M F J 1 5 a n |
0. 4 |
0. 8 |
| C O E D ( F b 1 5 ) e |
0. 4 |
1. 3 |
Reported data, € Mln, %YoY
(1) Adjusted for access price 2010-2012
Adjustments for one-off effects in 1Q Ebitda YoY performance are:
€ mln, QoQ
| 1 Q '1 5 |
1 Q '1 4 |
Y Y o |
1 Q '1 4 |
2 Q '1 4 |
3 Q '1 4 |
4 Q '1 4 |
1 Q '1 5 |
|
|---|---|---|---|---|---|---|---|---|
| T l t o a |
2 6 5 7 , |
2 1 7 7 , |
4 1 % - |
-5 3 % |
-4 4 % |
|||
| S i e r v c e |
2 5 9 5 , |
2 7 1 5 , |
4 4 % - |
F Y '1 |
1 % -7 4 |
|||
| E i t q u p m e n s |
6 2 |
5 6 |
9 1 % + |
4 % -7 |
-8 6 % |
-7 2 % |
||
| S T d i i l i t r a o n a e r v c e |
1 1 9 3 , |
1 3 0 3 , |
8 4 % - |
-7 6 % |
||||
| V i o c e B i D t u s n e s s a a & h t o e r |
1, 0 3 8 1 5 5 |
1, 1 2 3 1 8 0 |
6 % 7. - 1 3 9 % - |
F Y '1 |
-1 0. 2 % 4 |
-8 4 % |
||
| -1 0. 3 % |
-9 8 % |
|||||||
| I i S i t n n o v a v e e r v c e |
5 5 8 |
5 3 3 |
4 6 % + |
-1 2. 8 % |
||||
| B d b d r o a a n |
4 1 8 |
3 9 5 |
5 7 % + |
|||||
| C t t o n e n |
5 | 5 | 1 2 7 % + |
5. 1 % + |
||||
| I C T S i e r v c e |
1 3 5 |
1 3 3 |
1. 1 % + |
3. 1 % |
4. 6 % + |
|||
| D i W h l l t o m e s c o e s a |
6 0 5 e |
6 0 6 |
7. 7 % - |
F Y '1 |
2. 6 % + 4 |
+ | ||
| S G T I r o u p |
3 1 0 |
3 0 1 |
3 0 % + |
1. + |
9 % |
|||
| S b A d j. & h t s. o e r s u , |
2 6 - |
2 9 - |
1 2 2 % - |
0. 3 % + |
€ mln, QoQ
| Fu l l Ye Ac l 2 0 1 4 tu ar a |
||||||||
|---|---|---|---|---|---|---|---|---|
| Eu ml ro n |
Gro TI up |
Do sti me c |
Bra zil |
Me dia |
Ot he r Ac tiv itie s |
Eli j ust mi n./ Ad . ( *) |
||
| RE VE NU ES |
21 57 3 , |
15 30 3 , |
6, 24 4 |
71 | 0 | ( 45 ) |
||
| Oth Op tin Inc g er era om e |
40 1 |
38 2 |
18 | 1 | 0 | 0 | ||
| TO TA L R EV EN UE S & OT HE R I NC OM E |
21 97 4 , |
15 68 5 , |
6, 26 2 |
72 | 0 | ( 45 ) |
||
| of Tot al P has ter ials d e xte l se rvic urc es ma an rna es |
9, 43 0) ( |
83 1) ( 5, |
3, 59 3) ( |
35 ( ) |
6) ( |
35 | ||
| Pe l rso nne of wh ich ll pa yro |
( 3, 11 9) ( 3, 07 9) |
( 2, 73 0) 2, 1) ( 69 |
( 37 9) ( 37 9) |
( 8) ( 7) |
( 2) 2) ( |
0 0 |
||
| Oth rat ing sts er ope co |
1, 17 ( 5) |
0) ( 57 |
59 8) ( |
4) ( |
4) ( |
1 | ||
| Ca ita lize d C d O the ost p an rs |
53 6 |
44 4 |
82 | 0 | 0 | 10 | ||
| Ch e in inv ori ent ang es |
( 52 ) |
( 41 ) |
( 11 ) |
0 | 0 | 0 | ||
| Ca ita lize d in nal tio ter nst ts p co ruc ns cos |
58 8 |
48 5 |
93 | 0 | 0 | 10 | ||
| EB ITD A % o n R eve nue s |
8, 78 6 40 .7% |
6, 99 8 45 .7% |
1, 77 4 28 .4% |
25 35 .2% |
( 12 ) |
1 | ||
| De cia tio n & Am iza tio ort pre n |
( 4, 28 4) |
( 3, 29 0) |
( 97 6) |
( 19 ) |
0 | 1 | ||
| Wr ited and val ion f n uat t a ts ow ns re s o on cur ren sse |
( 1) |
( 1) |
0 | 0 | 0 | 0 | ||
| Ga ins / los of ent set liza tio ses no n c urr as s r ea n |
29 | 31 | ( 3) |
0 | 0 | 1 | ||
| EB IT % o n R eve nue s |
4, 53 0 21 .0% |
3, 73 8 24 .4% |
79 5 12 .7% |
6 8.5 % |
12 ( ) |
3 | ||
| Inc e ( los s) e ity inv est lue d e ity tho d om qu . va qu me |
( 5) |
( 5) |
0 | 0 | 0 | 0 | ||
| Oth fro inc e ( ) inv est nts er om exp ens es m me |
16 | 40 ( ) |
0 | 0 | 22 0 |
16 4) ( |
||
| Ne t F ina nci al I / ( Exp es) nco me ens |
( 2, 19 4) |
( 2, 23 9) |
( 90 ) |
( 9) |
14 5 |
( 1) |
||
| Inc e b efo Ta & Dis Op om re xes c. s. % o n R eve nue s |
2, 34 7 10 .9% |
1, 45 4 9.5 % |
70 5 11 .3% |
( 3) 4.2 %) ( |
35 3 |
( 16 2) |
||
| Tax es |
( 92 8) |
( 70 2) |
( 20 8) |
0 | ( 19 ) |
1 | ||
| Inc e b efo Dis Op om re c. s. |
1, 41 9 |
75 2 |
49 7 |
( 3) |
33 4 |
( 16 1) |
||
| Ne t in e ( los s) o f a ts d isp d com sse ose |
54 1 |
0 | 0 | 0 | ( 1) |
54 2 |
||
| Ne t In (a nte M ino riti ) co me es % o n R eve nue s |
1, 96 0 9.1 % |
2 75 |
49 7 |
3) ( |
33 3 |
38 1 |
||
| Min ori tie s |
( 61 0) |
|||||||
| Ne t In (p t M ino riti ) co me os es % o n R eve nue s |
1, 35 0 6.3 % |
(*) includes TI Finance, TI Capital, TI international and other companies not icluded in the other Business Units.
| 2 0 1 4 F l l Y A l t u e a r c u a |
||||||||
|---|---|---|---|---|---|---|---|---|
| Gr TI ou p |
Do st ic me |
Br ile as |
Me d ia |
Ot & *) he Eli ( r m |
||||
| Eu ml ro n |
||||||||
| Int ib le As ts g an se |
3 6, 77 0 |
3 2, 7 1 9 |
3, 8 8 7 |
17 2 |
( 8 ) |
|||
| f w hic h Go dw ill o o |
2 9, 9 4 3 |
2 8, 4 4 3 |
1, 47 0 |
3 0 |
0 | |||
| Ta ib le As ts ng se |
1 3, 3 8 7 |
1 0, 4 2 5 |
2, 6 4 7 |
8 1 |
0 | |||
| Eq ity Inv tm ts u es en |
7 9 |
9, 3 0 9 |
0 | 0 | ( 9, 2 3 0 ) |
|||
| Ot he r L/ T I stm ts nve en |
5 8 4 |
6 6 |
5 1 2 |
1 6 |
( 1 0 ) |
|||
| fer De d Ta x A ets re ss |
1, 1 1 8 |
8 3 7 |
27 6 |
6 | 3 5 |
|||
| T O TA L N ET A S S ET S |
5 1, 9 3 8 |
5 3, 4 1 9 |
7, 4 3 9 |
27 5 |
( 9, 1 9 5 ) |
|||
| W O RK IN G C AP ITA L & FU ND S |
4, ( 3 0 7) |
( 2, 8 5 6 ) |
1, 1 ( 2 3 ) |
( 2 8 ) |
1 ( 2 0 ) |
|||
| Op Ca & t ing W kin ita l Fu nd g era or p s |
3, 8 6 ( 7 ) |
2, 8 6 2) ( |
9 3 1) ( |
6 | 1 | |||
| Op ing W kin Ca ita l t g era or p |
( 1, 7 9 1) |
( 1, 0 9 8 ) |
( 7 1 6 ) |
15 | 8 | |||
| To l n inv ies ta et tor en |
3 1 3 |
2 3 1 |
8 2 |
0 | 0 | |||
| iva To ta l n et tra de ts ble ac co un rec e |
4, 1 3 2 |
3, 0 0 8 |
1, 1 0 6 |
3 2 |
1 4) ( |
|||
| Tra de ts ble ac co un p ay a |
0 4 1) ( 5, |
2, 9 8 ( 5 ) |
2, 0 8 2) ( |
1 4) ( |
1 3 |
|||
| Ot ing lia ilit ies he t nt ts / b p r o era cu rre as se |
1, 1 9 ( 5 ) |
1, 3 9 ( 7 ) |
17 8 |
3 ( ) |
9 | |||
| Ot he t ing nt ts r o p era cu rre as se |
2, 4 3 4 |
1, 4 77 |
6 9 5 |
1 | 0 | |||
| Ot he t ing nt lia b ilit ies r o p era cu rre |
3, 6 2 9 ( ) |
3, 15 3 ( ) |
4 8 1) ( |
4) ( |
9 | |||
| Ot he Op t ing A llo r era wa nc es |
4) ( 9 3 |
( 7 0 5 ) |
15 ( 2 ) |
( 7) |
( 7) |
|||
| To l Se In de it ies ta ve ran ce mn |
( 1, 0 6 1) |
( 1, 0 5 9 ) |
0 | ( 2) |
0 | |||
| No Op ing W kin Ca ita l & Fu nd t g n era or p s |
( 5 2 1) |
6 | ( 2 8 2) |
( 3 4) |
( 2 1 1) |
|||
| Ne / lia b ilit ies f D isc Op t a ets ss o s. |
2, 0 8 9 |
0 | 0 | 0 | 2, 0 8 9 |
|||
| NE T I NV E S TE D C AP ITA L |
4 9, 7 2 0 |
5 0, 5 6 3 |
6, 2 2 6 |
2 47 |
( 7, 3 1 6 ) |
|||
| S ha ho lde Eq ity re rs u |
2 1, 6 9 9 |
17 4 8 3 , |
5, 8 3 5 |
( 2 2) |
( 1, 5 9 7) |
|||
| Ne t Fin ia l P it ion R ort d an c os ep e |
2 8, 0 2 1 |
3 3, 0 8 0 |
3 9 1 |
2 6 9 |
1 9 ( 5, 7 ) |
|||
| Mt M de riv at i o |
1, 3 7 0 |
|||||||
| Ne Fin ia l P it ion A d j t an c os |
2 6, 6 5 1 |
(*) includes TI Finance, TI Capital, TI international and other companies not icluded in the other Business Units.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.