Earnings Release • Jul 27, 2007
Earnings Release
Open in ViewerOpens in native device viewer
| SEK in millions, except per share data and | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun |
|---|---|---|---|---|
| return | 2007 | 2006 | 2007 | 2006 |
| Net sales | 23,901 | 22,737 | 46,625 | 44,716 |
| EBITDA1) excl. non-recurring items2) | 7,516 | 7,928 | 15,099 | 15,744 |
| Operating income | 5,796 | 6,179 | 11,857 | 11,620 |
| Operating income excl. non-recurring items | 6,575 | 6,316 | 12,766 | 12,445 |
| Net income | 4,294 | 4,726 | 8,876 | 9,000 |
| of which attributable to shareholders of the | ||||
| parent company | 3,832 | 4,213 | 7,808 | 7,905 |
| Earnings per share (SEK) | 0.85 | 0.94 | 1.74 | 1.76 |
| Return on equity (%, rolling 12 months) | 16.1 | 13.0 | 16.1 | 13.0 |
| Free cash flow | 3,558 | 4,018 | 6,087 | 8,861 |
1) Please refer to page 13 for definitions.
2) Non-recurring items; see table on page 17.
"Our strategy remains unchanged, which means our focus is on developing the operations in our home markets, creating value related to the eastern positions and developing the investment in Spain. We are speeding up the execution of our strategy in order to accelerate growth with maintained good profitability."
"Increased commercial activity drove sales higher in the second quarter and the performance is promising. It is gratifying to see that the new organization focused on growth is
able to deliver, with actions taken throughout the Group to move from traditional to future services."
"The achieved growth comes at a price and is impacting profitability short term. Shifting the cost base from traditional to new services is crucial and in addition to the ongoing efficiency programs additional measures will be taken."
"Within the business area Broadband Services we are following our ambition to strengthen our focus on IP-based services and reduce complexity. Therefore, we have initiated a separation of traditional and IP-based services, both supported by a shared unit for infrastructure."
Group net sales are expected to continue to grow, reaching the target of approximately SEK 100 billion during 2008 with maintained good profitability.
Ongoing efficiency measures, implemented from April 1 to year-end 2007, in Sweden and Finland are estimated to give an annual gross savings effect of approximately SEK 2.3 billion as of 2008. Related restructuring costs are estimated to about SEK 1.5 billion, to be reported as non-recurring items in 2007.
Net income for 2007 is estimated to be somewhat higher than in 2006, excluding the positive one-off items of approximately SEK 1.7 billion in 2006.
CAPEX-to-sales ratio in 2007 is expected to grow due to increased investments in broadband and mobile capacity.
Net sales increased 5.1 percent to SEK 23,901 million (22,737). The net effect of acquisitions and divestitures on sales was a positive 2.6 percent and the negative net effect from exchange rate changes was 0.9 percent. Organic growth was 3.4 percent.
In Mobility Services, net sales increased 3.8 percent to SEK 11,121 million (10,712) lifted by the acquisition of debitel in Denmark in April, the positive development of Yoigo in Spain, healthy subscription growth and increased usage.
Broadband Services posted a net sales increase of 2.7 percent, to SEK 10,334 million (10,059), driven by broadband subscription growth, the acquisition of NextGenTel in Norway in 2006 and strong growth in Wholesale, which included an effect from adjustments made in net sales last year (SEK 70 million). In Sweden, where the decline in fixed voice sales has the largest impact on sales, the fall in net sales slowed down.
In Integrated Enterprise Services net sales increased 7.4 percent to SEK 3,518 million (3,277) lifted by the acquisitions of Cygate in February and Didata in Sweden in June.
Eurasia showed continued strong growth, with a rise in net sales of some 23 percent in local currencies.
The number of subscriptions rose by 15.3 million to 103.4 million. In the majorityowned operations the number of subscriptions rose to approximately 32.2 million at the end of the quarter and to 71.2 million in the associated companies.
EBITDA, excluding non-recurring items, decreased to SEK 7,516 million (7,928) despite higher net sales and the margin was 31.4 percent (34.9). Investments in future growth in all business areas, including building a customer base in Spain and the Swedish TV market, affected EBITDA and the margin. The positive effects from efficiency measures did not fully offset the decrease in fixed voice sales.
Operating income, excluding non-recurring items, increased to SEK 6,575 million (6,316) as higher income from associated companies in Russia and Turkey compensated for the decrease in EBITDA. In Russia, the impact from positive one-off items was lower than in the comparable quarter and totaled some SEK 140 million (340), related to a reversal of a provision and, in Turkey, the comparable quarter was affected by a negative one-off item of SEK 107 million.
Non-recurring items affecting operating income totaled SEK -779 million (-137), of which about SEK 450 million related to a write-down of the access network in Finland, and a provision for dismantling the network. Approximately SEK 330 million related to cost efficiency programs.
Financial items totaled SEK -151 million (-119).
Income taxes amounted to SEK -1,351 million (-1,334). The effective tax rate was 23.9 percent (22.0).
Net income attributable to shareholders of the parent company decreased to SEK 3,832 million (4,213) and earnings per share to SEK 0.85 (0.94) mainly due to higher negative non-recurring items.
CAPEX increased to SEK 3,318 million (2,631) and the CAPEX-to-sales ratio was 13.9 percent (11.6), driven mainly by increased investments in network capacity and new services in Mobility Services and Broadband Services.
Free cash flow decreased to SEK 3,558 million (4,018) as increased CAPEX was partially balanced by higher cash flow from operating activities.
Net debt increased during the quarter to SEK 39,796 million (12,899) due to dividend payments of SEK 28.3 billion to shareholders in May.
The equity/assets ratio increased to 53.6 percent (48.9) during the quarter.
the Swedish Competition Authority in the beginning of June. Didata has been consolidated as of June 1.
• The acquisition of debitel Danmark A/S was closed on April 11, 2007. The transaction also includes debitel's joint venture DLG-debitel I/S operating under the brand DLG Tele. The transaction strengthens TeliaSonera's position in the Danish mobile market. debitel has been consolidated as of April 1.
• TeliaSonera, to expand its presence in the growing markets in Eurasia, acquired on July 16, 2007, 100 percent of the shares in MCT Corp, a U.S. based company with shareholdings in four Eurasian GSM operators. The transaction is based on an enterprise value of approximately SEK 2.0 billion (USD 300 million). MCT holds 99.97 percent of OOO Coscom, the third largest mobile operator in Uzbekistan, and majority shareholdings in ZAO Indigo Tadzhikistan and ZAO Somoncom, combined the second largest mobile operation in Tajikistan. In addition, MCT has a 12.25 percent interest in the largest mobile operator in Afghanistan, Telecom Development Company Afghanistan Ltd. (Roshan).
The business area Mobility Services is responsible for personal mobility services for the consumer and enterprise mass markets. Products and services in focus include mobile voice & data, mobile content, WLAN Hotspots, mobile over broadband, mobile/PC convergence and Wireless Office. The operations comprise the mobile operations in Sweden, Finland, Norway, Denmark, Lithuania, Latvia, Estonia and Spain.
| SEK in millions, except margins and | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun |
|---|---|---|---|---|
| operational data | 2007 | 2006 | 2007 | 2006 |
| Net sales | 11,121 | 10,712 | 21,512 | 20,683 |
| EBITDA excl. non-recurring items | 3,244 | 3,689 | 6,751 | 6,949 |
| Margin (%) | 29.2 | 34.4 | 31.4 | 33.6 |
| Operating income | 2,039 | 2,608 | 4,451 | 4,508 |
| Operating income excl. non-recurring items | 2,103 | 2,644 | 4,543 | 4,802 |
| CAPEX | 935 | 644 | 1,699 | 1,226 |
| MoU | 192 | 185 | 188 | 179 |
| ARPU, blended (SEK) | 236 | 240 | 230 | 233 |
| Churn, blended (%) | 27 | 27 | 27 | 26 |
| Subscriptions, period-end (thousands) | 13,998 | 13,145 | 13,998 | 13,145 |
Additional segment information available at www.teliasonera.com/ir
Interim Report January-June 2007. TeliaSonera AB (publ), Corporate Reg. No. 556103-4249, Registered office: Stockholm
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | |
|---|---|---|---|---|
| SEK in millions, except margins | 2007 | 2006 | 2007 | 2006 |
| Net sales | 11,121 | 10,712 | 21,512 | 20,683 |
| of which Sweden | 3,140 | 3,032 | 6,119 | 5,904 |
| of which Finland | 2,414 | 2,404 | 4,748 | 4,642 |
| of which Norway | 2,255 | 2,314 | 4,380 | 4,436 |
| of which Denmark | 1,533 | 1,363 | 2,848 | 2,687 |
| of which Lithuania | 599 | 633 | 1,175 | 1,193 |
| of which Latvia | 674 | 613 | 1,298 | 1,172 |
| of which Estonia | 589 | 524 | 1,096 | 975 |
| of which Spain | 117 | – | 193 | – |
| EBITDA excl. non-recurring items | 3,244 | 3,689 | 6,751 | 6,949 |
| Margin (%), total | 29.2 | 34.4 | 31.4 | 33.6 |
| Margin (%), Sweden | 32.4 | 37.3 | 37.4 | 37.8 |
| Margin (%), Finland | 32.8 | 24.7 | 33.8 | 23.3 |
| Margin (%), Norway | 36.4 | 41.2 | 36.9 | 39.0 |
| Margin (%), Denmark | 10.8 | 18.2 | 13.9 | 17.5 |
| Margin (%), Lithuania | 38.4 | 43.6 | 40.2 | 39.7 |
| Margin (%), Latvia | 47.3 | 49.6 | 46.5 | 51.1 |
| Margin (%), Estonia | 36.5 | 36.8 | 37.0 | 38.4 |
| Margin (%), Spain | neg | – | neg | – |
The business area Broadband Services is responsible for mass-market services for connecting homes and offices and for home communications. Products and services in focus include broadband over copper, fiber and cable, IPTV, voice over Internet, home communications services, IP-VPN/Business Internet, leased lines and traditional telephony. The business area operates the group common core network, including the data network of the international carrier business. The business area comprises operations in Sweden, Finland, Norway, Denmark, Lithuania, Latvia (49 percent), Estonia and international carrier operations.
mainly due to the successful IPTV push in Sweden which increased the number of IPTV subscriptions by almost 80,000 to approximately 160,000. The number of fixed voice subscriptions fell by 58,000 during the quarter, continuing the slow-down of the decline seen over recent quarters.
| SEK in millions, except margins and | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun |
|---|---|---|---|---|
| operational data | 2007 | 2006 | 2007 | 2006 |
| Net sales | 10,334 | 10,059 | 20,529 | 20,265 |
| EBITDA excl. non-recurring items | 3,186 | 3,092 | 6,125 | 6,528 |
| Margin (%) | 30.8 | 30.7 | 29.8 | 32.2 |
| Operating income | 1,249 | 1,627 | 2,824 | 3,462 |
| Operating income excl. non-recurring items | 1,924 | 1,690 | 3,575 | 3,850 |
| CAPEX | 1,240 | 990 | 2,263 | 1,872 |
| Broadband ARPU (SEK) | 269 | 291 | 269 | 290 |
| Subscriptions, period-end (thousands) | ||||
| Broadband | 2,143 | 1,773 | 2,143 | 1,773 |
| Fixed voice | 6,335 | 6,767 | 6,335 | 6,767 |
| Associated company, total | 847 | 702 | 847 | 702 |
Additional segment information available at www.teliasonera.com/ir
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | |
|---|---|---|---|---|
| SEK in millions, except margins | 2007 | 2006 | 2007 | 2006 |
| Net sales | 10,334 | 10,059 | 20,529 | 20,265 |
| of which Sweden | 4,785 | 5,001 | 9,460 | 9,949 |
| of which Finland | 1,517 | 1,533 | 3,059 | 3,077 |
| of which Norway | 221 | 74 | 434 | 74 |
| of which Denmark | 448 | 456 | 911 | 919 |
| of which Lithuania | 514 | 488 | 1,004 | 983 |
| of which Estonia | 429 | 393 | 870 | 773 |
| of which Wholesale | 2,691 | 2,292 | 5,200 | 4,844 |
| EBITDA excl. non-recurring items | 3,186 | 3,092 | 6,125 | 6,528 |
| Margin (%), total | 30.8 | 30.7 | 29.8 | 32.2 |
| Margin (%), Sweden | 32.5 | 35.4 | 31.6 | 37.5 |
| Margin (%), Finland | 25.9 | 26.5 | 23.0 | 25.0 |
| Margin (%), Norway | 21.7 | 21.6 | 21.2 | 21.6 |
| Margin (%), Denmark | 14.5 | 20.8 | 14.4 | 19.2 |
| Margin (%), Lithuania | 44.2 | 50.2 | 45.2 | 50.8 |
| Margin (%), Estonia | 29.1 | 36.4 | 25.5 | 35.3 |
| Margin (%), Wholesale | 28.8 | 18.2 | 29.6 | 22.0 |
The business area Integrated Enterprise Services is responsible for the Nordic and Baltic business where TeliaSonera is engaged in managing the internal IT and telecom infrastructure of the enterprises. The business area is responsible for the enterprises' total telecommunications needs. Customer offerings include networked IT services, voice & data solutions, systems integration and converging services as well as highly standardized solutions for the SME segment. Example of services are management of LAN, servers, work stations, IP PABXs and call centers, mobility and security solutions and horizontal standard applications, e.g. e-mail services. The business area offers end-to-end management solutions with service guarantees.
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | |
|---|---|---|---|---|
| SEK in millions, except margins | 2007 | 2006 | 2007 | 2006 |
| Net sales | 3,518 | 3,277 | 6,777 | 6,527 |
| EBITDA excl. non-recurring items | -90 | 73 | -32 | 227 |
| Margin (%) | neg | 2.2 | neg | 3.5 |
| Operating income | -209 | -21 | -305 | -40 |
| Operating income excl. non-recurring items | -169 | -11 | -241 | 76 |
| CAPEX | 174 | 81 | 241 | 154 |
Additional segment information available at www.teliasonera.com/ir
The business area Eurasia comprises the majority-owned Fintur operations in Kazakhstan, Azerbaijan, Georgia and Moldova. The business area is also responsible for developing TeliaSonera's shareholding in Russian MegaFon (44 percent) and Turkish Turkcell (37 percent). The main responsibility is to create shareholder value and to exploit penetration growth in the respective countries.
| SEK in millions, except margins and | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun |
|---|---|---|---|---|
| operational data | 2007 | 2006 | 2007 | 2006 |
| Net sales | 2,451 | 2,047 | 4,516 | 3,917 |
| EBITDA excl. non-recurring items | 1,248 | 1,118 | 2,394 | 2,188 |
| Margin (%) | 50.9 | 54.6 | 53.0 | 55.9 |
| Income from associated companies | ||||
| Russia | 1,178 | 796 | 1,951 | 1,233 |
| Turkey | 602 | 339 | 1,266 | 908 |
| Operating income | 2,744 | 2,001 | 5,018 | 3,828 |
| Operating income excl. non-recurring items | 2,744 | 2,001 | 5,018 | 3,828 |
| CAPEX | 906 | 845 | 1,337 | 1,313 |
| Subscriptions, period-end (thousands) | ||||
| Subsidiaries | 8,671 | 6,573 | 8,671 | 6,573 |
| Associated companies | 70,303 | 58,007 | 70,303 | 58,007 |
where the number of subscriptions fell in the comparable quarter following new requirements for customers to register prepaid subscriptions.
Additional segment information available at www.teliasonera.com/ir
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | |
|---|---|---|---|---|
| SEK in millions | 2007 | 2006 | 2007 | 2006 |
| Net sales | 2,451 | 2,047 | 4,516 | 3,917 |
| of which Kazakhstan | 1,374 | 1,192 | 2,518 | 2,234 |
| of which Azerbaijan | 716 | 587 | 1,315 | 1,141 |
| of which Georgia | 271 | 196 | 514 | 401 |
| of which Moldova | 92 | 76 | 172 | 146 |
The Board of Directors and the acting President and CEO certify that the Interim Report gives a true and fair overview of the Parent Company's and Group's operations, their financial position and results of operations, and describes significant risks and uncertainties facing the Parent Company and other companies in the Group.
Stockholm, July 27, 2007
Tom von Weymarn Chairman
Timo Peltola Jon Risfelt
Maija-Liisa Friman
Elof Isaksson Conny Karlsson
Arja Kovin Lars G Nordström
Caroline Sundewall Berith Westman
Kim Ignatius Executive Vice President and CFO Acting President and CEO
This report has not been subject to review by TeliaSonera's auditors.
12
Financial Information Interim Report January–September 2007 October 26, 2007 Year-end Report January–December 2007 February 8, 2008 Annual General Meeting 2008 in Stockholm March 31, 2008 Interim Report January–March 2008 April 25, 2008
Please note that the date of the Year-end Report January-December 2007 has been changed.
Questions regarding content in the reports: TeliaSonera AB Investor Relations SE–106 63 Stockholm, Sweden Tel. +46 8 504 550 00 Fax +46 8 611 46 42 www.teliasonera.com/ir
Ordering of individual hard copies of the reports: Tel. +46 372 851 42 Fax +46 372 843 56 www.teliasonera.com/ir
EBITDA: An abbreviation of "Earnings Before Interest, Tax, Depreciation and Amortization." Equals operating income before depreciation, amortization and impairment losses and before income from associated companies.
ARPU, blended: Average monthly revenue per subscription.
Churn, blended: The number of lost subscriptions (postpaid and prepaid) expressed as a percentage of the average number of subscriptions (postpaid and prepaid).
MoU: Minutes of usage.
HSDPA: High Speed Downlink Packet Access.
Condensed Consolidated Income Statements
| SEK in millions, except per share data and | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun |
|---|---|---|---|---|
| number of shares | 2007 | 2006 | 2007 | 2006 |
| Net sales | 23,901 | 22,737 | 46,625 | 44,716 |
| Cost of sales | -13,680 | -12,120 | -26,223 | -23,749 |
| Gross profit | 10,221 | 10,617 | 20,402 | 20,967 |
| Selling, admin., and R&D expenses | -6,123 | -5,800 | -11,891 | -11,173 |
| Other operating income and expenses, net | -167 | 120 | 20 | -368 |
| Income from associated companies and | ||||
| joint ventures | 1,865 | 1,242 | 3,326 | 2,194 |
| Operating income | 5,796 | 6,179 | 11,857 | 11,620 |
| Finance costs and other financial items, net | -151 | -119 | -280 | -18 |
| Income after financial items | 5,645 | 6,060 | 11,577 | 11,602 |
| Income taxes | -1,351 | -1,334 | -2,701 | -2,602 |
| Net income | 4,294 | 4,726 | 8,876 | 9,000 |
| Attributable to: | ||||
| Shareholders of the parent co. | 3,832 | 4,213 | 7,808 | 7,905 |
| Minority interests in subsidiaries | 462 | 513 | 1,068 | 1,095 |
| Shareholders' basic and diluted earnings | ||||
| per share (SEK) | 0.85 | 0.94 | 1.74 | 1.76 |
| Number of shares (thousands) | ||||
| Outstanding at period-end | 4,490,457 | 4,490,457 | 4,490,457 | 4,490,457 |
| Weighted average, basic and diluted | 4,490,457 | 4,490,457 | 4,490,457 | 4,490,457 |
| Number of treasury shares (thousands) | ||||
| At period-end | – | 184,775 | – | 184,775 |
| Weighted average | – | 184,775 | – | 184,775 |
| EBITDA | 7,234 | 7,801 | 14,687 | 15,032 |
| EBITDA excl. non-recurring items | 7,516 | 7,928 | 15,099 | 15,744 |
| Depreciation, amortization and impairment | ||||
| losses | -3,304 | -2,864 | -6,157 | -5,606 |
| Operating income excl. non-recurring items | 6,575 | 6,316 | 12,766 | 12,445 |
Condensed Consolidated Balance Sheets
| Jun 30, | Dec 31, | |
|---|---|---|
| SEK in millions | 2007 | 2006 |
| Assets | ||
| Goodwill and other intangible assets | 78,119 | 74,172 |
| Property, plant and equipment | 49,214 | 48,195 |
| Investments in associates and joint ventures, deferred tax assets | ||
| and other non-current assets | 45,450 | 41,826 |
| Total non-current assets | 172,783 | 164,193 |
| Inventories | 1,136 | 997 |
| Trade receivables, current tax assets and | ||
| other receivables | 20,872 | 20,631 |
| Interest-bearing receivables | 961 | 1,958 |
| Cash and cash equivalents | 5,182 | 11,603 |
| Total current assets | 28,151 | 35,189 |
| Non-current assets held-for-sale | 3 | 10 |
| Total assets | 200,937 | 199,392 |
| Equity and liabilities | ||
| Shareholders' equity | 103,554 | 119,217 |
| Minority interests | 8,181 | 8,500 |
| Total equity | 111,735 | 127,717 |
| Long-term borrowings | 37,192 | 24,311 |
| Deferred tax liabilities, other long-term provisions | 15,474 | 14,635 |
| Other long-term liabilities | 2,397 | 2,382 |
| Total non-current liabilities | 55,063 | 41,328 |
| Short-term borrowings | 8,162 | 3,418 |
| Trade payables, current tax liabilities, short-term provisions | ||
| and other current liabilities | 25,977 | 26,929 |
| Total current liabilities | 34,139 | 30,347 |
| Total equity and liabilities | 200,937 | 199,392 |
Interim Report January-June 2007. TeliaSonera AB (publ), Corporate Reg. No. 556103-4249, Registered office: Stockholm
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | |
|---|---|---|---|---|
| SEK in millions | 2007 | 2006 | 2007 | 2006 |
| Cash flow before change in working capital | 6,652 | 6,182 | 13,210 | 13,632 |
| Change in working capital | 256 | 231 | -1,406 | -405 |
| Cash flow from operating activities | 6,908 | 6,413 | 11,804 | 13,227 |
| Intangible and tangible fixed assets acquired | ||||
| (cash CAPEX) | -3,350 | -2,395 | -5,717 | -4,366 |
| Free cash flow | 3,558 | 4,018 | 6,087 | 8,861 |
| Cash flow from other investing activities | -873 | -2,537 | -1,059 | -2,308 |
| Total cash flow from investing activities | -4,223 | -4,932 | -6,776 | -6,674 |
| Cash flow before financing activities | 2,685 | 1,481 | 5,028 | 6,553 |
| Cash flow from financing activities | -23,529 | -13,550 | -11,534 | -17,843 |
| Cash flow for the period | -20,844 | -12,069 | -6,506 | -11,290 |
| Cash and cash equivalents, opening balance | 26,095 | 17,667 | 11,603 | 16,834 |
| Cash flow for the period | -20,844 | -12,069 | -6,506 | -11,290 |
| Exchange rate differences | -69 | -151 | 85 | -97 |
| Cash and cash equivalents, closing balance | 5,182 | 5,447 | 5,182 | 5,447 |
| Jan-Jun 2007 | Jan-Dec 2006 | |||||
|---|---|---|---|---|---|---|
| Share | Share | |||||
| holders' | Minority | Total | holders' | Minority | Total | |
| SEK in millions | equity | interests | equity | equity | interests | equity |
| Opening balance | 119,217 | 8,500 | 127,717 | 127,049 | 8,645 | 135,694 |
| Business combinations | – | – | – | 25 | – | 25 |
| Reporting financial instru | ||||||
| ments at fair value | 8 | – | 8 | -25 | – | -25 |
| Hedging of foreign opera | ||||||
| tions, net of tax | -17 | – | -17 | – | – | – |
| Currency translation differ | ||||||
| ences | 4,828 | 255 | 5,083 | -8,955 | -608 | -9,563 |
| Inflation adjustments | – | – | – | -147 | – | -147 |
| Net income recognized | ||||||
| directly in equity | 4,819 | 255 | 5,074 | -9,102 | -608 | -9,710 |
| Net income | 7,808 | 1,068 | 8,876 | 16,987 | 2,296 | 19,283 |
| Total recognized net income | 12,627 | 1,323 | 13,950 | 7,885 | 1,688 | 9,573 |
| Transactions with minority | ||||||
| shareholders in subsidiaries | – | -231 | -231 | – | -215 | -215 |
| Dividends | -28,290 | -1,411 | -29,701 | -15,717 | -1,618 | -17,335 |
| Closing balance | 103,554 | 8,181 | 111,735 | 119,217 | 8,500 | 127,717 |
General. As in the annual accounts for 2006, TeliaSonera's consolidated financial statements as of and for the six-month period ended June 30, 2007, have been prepared in accordance with International Financial Reporting Standards (IFRS) and, given the nature of TeliaSonera's transactions, with IFRSs as adopted by the European Union. In preparing segment reporting, TeliaSonera has applied IFRS 8 "Operating Segments." IFRS 8 is not yet adopted by the EU, but has been recommended for endorsement by EFRAG and
ARC. The parent company TeliaSonera AB's financial statements have been prepared in accordance with the Swedish Annual Accounts Act and the Swedish Financial Accounting Standards Council's standard RR 32:06 "Accounting for Legal Entities" and statements issued by its Emerging Issues Task Force. This report has been prepared in accordance with IAS 34 "Interim Financial Reporting."
New accounting standards (not yet adopted by the EU). IFRIC 14 IAS 19 – The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction (effective January 1, 2008; earlier application permitted) was issued on July 5, 2007. IFRIC 14 provides general guidance on how to assess the limit in IAS 19 Employee Benefits on the amount of the surplus that can be recognized as an asset and explains how the pension asset or liability may be affected when there is a statutory or contractual minimum funding requirement. No additional liability need be recognized by the employer unless the contributions payable under the minimum funding requirement cannot be returned to the company. TeliaSonera is currently assessing the effects, if any, of adopting IFRIC 14.
IFRIC 13 Customer Loyalty Programmes (effective for annual periods beginning on or after July 1, 2008; earlier application permitted) was issued on June 28, 2007. IFRIC 13 explains how to account for obligations to provide free or discounted goods or services ('awards') to customers who redeem award credits. Entities are required to allocate some of the proceeds of the initial sale to the award credits and recognize these proceeds as revenue only when their obligations are fulfilled either by supplying awards themselves or engaging (and paying) a third party to do so. TeliaSonera already defers revenues related to loyalty programs, but is currently assessing any other effects of adopting IFRIC 13.
For further information, see corresponding sections in the Q1 2007 Interim Report and the 2006 Annual Report.
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | |
|---|---|---|---|---|
| SEK in millions | 2007 | 2006 | 2007 | 2006 |
| Within EBITDA | -282 | -127 | -412 | -712 |
| Restructuring charges, synergy implementa | ||||
| tion costs, etc.: | ||||
| Mobility Services | -64 | -25 | -92 | -179 |
| Broadband Services | -178 | -63 | -254 | -388 |
| Integrated Enterprise Services | -40 | -11 | -64 | -117 |
| Other operations | 0 | -28 | -2 | -28 |
| of which TeliaSonera Holding | 19 | – | 17 | – |
| Within Depreciation, amortization and | ||||
| impairment losses | -497 | – | -497 | – |
| Impairment losses, accelerated depreciation: | ||||
| Broadband Services | -497 | – | -497 | – |
| Within Income from associated companies | ||||
| and joint ventures | – | -10 | – | -113 |
| Impairment losses, capital gains/losses, | ||||
| provisions and other: | ||||
| Mobility Services | – | -10 | – | -113 |
| Within Financial net | – | – | – | 183 |
| Capital gains: | ||||
| Elisa | – | – | – | 183 |
| Total | -779 | -137 | -909 | -642 |
| Jun 30, | Dec 31, | |
|---|---|---|
| SEK in millions | 2007 | 2006 |
| Deferred tax assets | 11,767 | 12,054 |
| Deferred tax liabilities | -10,131 | -10,121 |
| Net deferred tax assets | 1,636 | 1,933 |
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | |
|---|---|---|---|---|
| SEK in millions | 2007 | 2006 | 2007 | 2006 |
| Mobility Services | 2,039 | 2,608 | 4,451 | 4,508 |
| Broadband Services | 1,249 | 1,627 | 2,824 | 3,462 |
| Integrated Enterprise Services | -209 | -21 | -305 | -40 |
| Eurasia | 2,744 | 2,001 | 5,018 | 3,828 |
| Other operations | -62 | -48 | -162 | -156 |
| Total segments | 5,761 | 6,167 | 11,826 | 11,602 |
| Elimination of inter-segment profits | 35 | 12 | 31 | 18 |
| Group | 5,796 | 6,179 | 11,857 | 11,620 |
MegaFon. As of June 30, 2007, TeliaSonera had interest-bearing claims on its associated company OAO MegaFon of SEK 320 million.
Telefos. As of June 30, 2007, TeliaSonera had interest-bearing claims of SEK 101 million on its associated company Telefos AB. In the three-month and the six-month period ended June 30, 2007, TeliaSonera purchased services and products from subsidiaries to Telefos worth SEK 361 million and SEK 930 million, respectively, mostly referring to network construction.
Svenska UMTS-nät. In the three-month and the six-month period ended June 30, 2007, TeliaSonera purchased services from its 50 percent owned joint venture Svenska UMTSnät AB worth SEK 131 million and SEK 292 million, respectively, and sold services worth SEK 56 million and SEK 110 million, respectively.
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | |
|---|---|---|---|---|
| SEK in millions | 2007 | 2006 | 2007 | 2006 |
| CAPEX | 3,318 | 2,631 | 5,655 | 4,670 |
| Intangible assets | 384 | 365 | 587 | 560 |
| Property, plant and equipment | 2,934 | 2,266 | 5,068 | 4,110 |
| Acquisitions and other investments | 1,676 | 3,658 | 2,340 | 3,825 |
| Asset retirement obligations | – | – | – | 3 |
| Goodwill and fair value adjustments | 1,271 | 3,568 | 1,934 | 3,724 |
| Equity holdings | 405 | 90 | 406 | 98 |
| Total | 4,994 | 6,289 | 7,995 | 8,495 |
Interim Report January-June 2007. TeliaSonera AB (publ), Corporate Reg. No. 556103-4249, Registered office: Stockholm
| Jun 30, | Dec 31, | |
|---|---|---|
| SEK in millions | 2007 | 2006 |
| Long-term and short-term borrowings | 45,354 | 27,729 |
| Less short-term investments, cash and bank | -5,558 | -12,772 |
| Net debt | 39,796 | 14,957 |
The underlying cash-flow generation was positive also during the second quarter of 2007. In the quarter, however, high dividend payments were made which led to a significant increase in the Group's net debt. Since most of the funds needed for dividends had been pre-financed, the gross debt only showed a moderate increase in the second quarter. The bulk of the additional debt financing raised during the quarter stemmed from the shortdated commercial paper (CP) market.
| Jun 30, | Dec 31, | |
|---|---|---|
| 2007 | 2006 | |
| Return on equity (%, rolling 12 months) | 16.1 | 17.2 |
| Return on capital employed (%, rolling 12 months) | 19.0 | 19.5 |
| Equity/assets ratio (%) | 53.6 | 49.9 |
| Net debt/equity ratio (%) | 37.0 | 15.0 |
| Shareholders' equity per share (SEK) | 23.06 | 26.55 |
On January 31, 2007, TeliaSonera signed a share purchase agreement to acquire 100 percent of the Danish service provider debitel Danmark A/S. After obtaining relevant regulatory approval, closing took place on April 11, 2007. The acquisition includes debitel's joint venture DLG-debitel I/S operating under the brand DLG Tele. The results of the operations were included in the consolidated financial statements as of April 1, 2007.
In addition to the stand-alone valuation of debitel, the transaction is based on transferring debitel's traffic from other mobile networks into Telia Denmark's mobile network.
The transaction strengthens TeliaSonera's position in the Danish mobile market. At December 31, 2006, debitel and DLG Tele had approximately 300,000 mobile subscriptions. debitel will continue to operate as a service provider under a separate brand on the Danish market.
| Preliminary purchase price allocation | SEK in millions |
|---|---|
| Cash purchase consideration | 582 |
| Contingent additional purchase consideration 1) | 417 |
| Transaction related direct expenses | 7 |
| Total cost of the combination | 1,006 |
| Customer relationships | 147 |
| Other intangible assets | 11 |
| Equipment | 11 |
| Investments in joint ventures | 383 |
| Other financial non-current assets | 73 |
| Inventories, receivables and other current assets | 143 |
| Cash and cash equivalents | 73 |
| Deferred income tax liabilities | -37 |
| Other long-term liabilities | -323 |
| Short-term liabilities | -131 |
| Total fair value of net assets acquired | 350 |
| Goodwill (allocated to business area Mobility Services) | 656 |
1) The remaining payments are capped at EUR 45 million plus interest and are dependent on the development of debitel during the following six months after closing.
| Cash flow effects | SEK in millions |
|---|---|
| Total cost of the combination paid in cash | 587 |
| Settlement of debitel's debt to one of the sellers | 323 |
| Less acquired cash and cash equivalents | -73 |
| Net cash outflow from the combination | 837 |
| Impact on consolidated financials, April 1–June 30, 2007 | SEK in millions |
|---|---|
| Net external sales | 184 |
| Net income | -12 |
| Pro forma effects, as if the combination had taken | TeliaSonera | ||
|---|---|---|---|
| place at January 1, 2007 | TeliaSonera | Group | |
| (SEK in millions, except per share data) | Group | debitel | pro forma |
| Net sales | 46,625 | 185 | 46,810 |
| Net income | 8,876 | -13 | 8,863 |
| Earnings per share (SEK) | 1.74 | 1.74 |
The total cost of combination 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 refinement.
For other business combinations in the second quarter, the combined cost of acquisition was SEK 237 million and the net cash outflow SEK 211 million. Fair value adjustments related to trade names and customer relationships amounted to SEK 59 million. Goodwill totaled SEK 165 million, of which SEK 139 million was allocated to business area Mobility Services and SEK 26 million to business area Integrated Enterprise Services.
In the quarter, the purchase price allocation for Xfera Móviles S.A., acquired in June 2006, was finalized. A few adjustments were made and the net effect was an increase in goodwill of SEK 176 million, primarily relating to deferred spectrum fees that had already been recognized as a part of the fair value of Xfera's 3G license.
As described above, the acquisition of MCT Corp. was closed on July 16, 2007. The MCT group of companies includes:
TeliaSonera will consolidate the operations in Uzbekistan and Tajikistan as of the closing. Work on the purchase price allocation has been initiated. To some extent the cost of combination will be allocated to certain identifiable intangible assets (e.g. trade names, customer relationships and licenses), but is expected to mainly be recognized as goodwill. The operation in Afghanistan will be reported as a financial investment.
Collateral pledged at June 30, 2007 totaled SEK 1,356 million, mainly referring to blocked funds in bank accounts for Ipse 2000 S.p.A.'s future license payments and pledges of shares in Svenska UMTS-nät AB. Guarantees totaled SEK 2,087 million, of which SEK 1,779 million referred to credit guarantees on behalf of Svenska UMTS-nät. Under certain third-party agreements, the credit guarantees on behalf of Svenska UMTS-nät are capped at SEK 2,400 million.
Parent Company
Contractual obligations at June 30, 2007 totaled SEK 2,301 million, of which SEK 1,666 million referred to contracted build-out of TeliaSonera's mobile networks in Spain and fixed networks in Sweden.
| Condensed Income Statements | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun |
|---|---|---|---|---|
| (SEK in millions) | 2007 | 2006 | 2007 | 2006 |
| Net sales | 4,671 | 4,841 | 9,100 | 9,977 |
| Gross profit | 2,085 | 1,830 | 3,734 | 3,809 |
| Operating income | 1,333 | 1,218 | 3,054 | 2,922 |
| Income after financial items | 16,439 | 1,102 | 18,224 | 3,147 |
| Income before taxes | 16,062 | 370 | 17,423 | 1,360 |
| Net income | 15,918 | 361 | 17,061 | 1,071 |
Net sales, primarily related to fixed network services in Sweden, declined due to migration to mobile services and lower priced IP-based services. Out of the total net sales for the six-month period, SEK 6,545 million (7,377) was billed to subsidiaries. Income after financial items increased strongly as a result of dividend payments from subsidiaries.
| Condensed Balance Sheets | Jun 30, | Dec 31, |
|---|---|---|
| (SEK in millions) | 2007 | 2006 |
| Non-current assets | 140,751 | 131,332 |
| Current assets | 16,580 | 17,423 |
| Total assets | 157,331 | 148,755 |
| Shareholders' equity | 60,041 | 71,262 |
| Untaxed reserves | 18,278 | 17,476 |
| Provisions | 1,430 | 2,046 |
| Liabilities | 77,582 | 57,971 |
| Total equity and liabilities | 157,331 | 148,755 |
Total investments for the six-month period amounted to SEK 10,569 million (15,626), including SEK 1,217 million (975) in property, plant and equipment, primarily for the fixed network. Other investments totaled SEK 9,352 million (14,651), of which SEK 2,011 million attributable to the acquisitions of Cygate and debitel Danmark, and SEK 7,132 million to transfers of shareholdings within the Group.
New legislation for listed companies, effective July 1, 2007, requires that the six-month interim report shall include a description of the most significant risks and uncertainties for the remaining six months of the fiscal year.
TeliaSonera operates in a broad range of geographic 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. Additionally, these risks may affect TeliaSonera's share price from time to time.
TeliaSonera has an established risk management process in place to regularly identify, analyze and assess, and report business and financial risks and uncertainties, and to mitigate such risks when appropriate. Risk management is an integrated part of Telia-Sonera's business planning process.
See "Risk Factors" in TeliaSonera's Annual Report 2006 (pages 46-48) for a detailed description of some of the factors that may affect TeliaSonera's business, financial condition and results of operations. TeliaSonera believes that the risk environment has not materially changed from the one described in the Annual Report 2006.
Risks and uncertainties that could specifically impact the quarterly results of operations during the remaining six months of 2007 include, but may not be limited to:
• Investments in future growth. TeliaSonera is currently investing in future growth through, for example, building a customer base in Spain and increasing the expenditure on sales and marketing to retain and acquire customers in most markets. While TeliaSonera believes these investments will improve market position and financial results in the long term, they may not have the targeted positive effects yet in the
short term and the related expenditure may impact the results of operations between the quarters.
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 Telia-Sonera, 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.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.