[Download all as ZIP archive] [Delete all]

MegaFon achieved a 21% growth in Revenue, and increased Net Income by 23%, during the third quarter of 2010

MegaFon achieved a 21% growth in Revenue, and increased Net Income by 23%, during the third quarter of 2010

2010-11-23

Key financial and operational results for the third quarter ended September 30, 2010

  • 21.3% year-on-year revenue growth, reaching RUR 57,566 million
  • 12.6% year-on-year increase in OIBDA to RUR 26,538 million
  • OIBDA margin in the third quarter of 2010 was 46.1% as compared to 49.7% in the third quarter of 2009
  • Net income grew by 23.1% year-on-year, to RUR 14,006 million, as compared to RUR 11,379 million in the third quarter of 2009
  • Free cash flow for the nine months ended September 30, 2010 reached RUR 29,273 million
  • Net Positive Cash Position as of September 30, 2010 was RUR 41,329 million
  • Capital expenditure for the nine months ended September 30, 2010 was RUR 34,869 million
  • Revenues from Value Added Services (“VAS”) were 20.7% of total revenues, versus 17.2% one year before.
  • 56.4 million net subscribers as of September 30, 2010, a 16.3% increase year-on-year

Sergey Soldatenkov, Chief Executive Officer of MegaFon, commented on the results that were announced today: “We have achieved excellent results in the third quarter. The Company keeps growing on a sustainable basis. In addition to growth in our traditional voice services, the growth was also driven by data services which increased by 14%. This is why we are focusing on projects related to the further development of 3G networks and data centers in the coming three years.

We will continue the integration of our mobile and fixed-line businesses so as to move MegaFon towards its objective of becoming a universal operator with rapid growth in all telecom market segments to the benefit of our clients”.

Key corporate events of the third quarter of 2010

  • Mikhail Dubin, former Deputy CEO of OAO Telecominvest, was appointed to a newly established position of First Deputy CEO of MegaFon for Strategic Development.
  • MegaFon’s Board of Directors reviewed the Company’s business plans for the period 2011–2013. Projects related to further progress of 3G networks, data centers and our own retail operations will be the key areas of development.
  • An Extraordinary General Shareholders Meeting of MegaFon unanimously approved the acquisition of 100% of the shares of PeterStar from Synterra, a subsidiary of MegaFon, for a price of US$215 million.
  • Sergey Soldatenkov, CEO of MegaFon, was ranked as the best manager of all Russian telecommunication companies in the annual rating of the top 1000 Russian managers, conducted by Association of managers of Russia together with Kommersant Publishing House. MegaFon’s other managers also achieved a #1 ranking in 8 out of the 9 rating subgroups, which underlines the high level of professionalism of our operational team, and is consistent with our objective of achieving leadership positions in all aspects of our business .

Key business events of the third quarter of 2010

  • The number of 3G base stations installed in the Stolichny Branch (Moscow and the Moscow Region) reached one thousand. By the end of 2010, the total number of 3G sites will grow to 2,500. This 3G network, operating at speeds of up to 7.2 Mbps, helps Moscow citizens and visitors enjoy the most advanced data services in Russia.
  • MegaFon and Rostelecom have successfully tested 4G (LTE protocol) networks at one of the main Olympic sites – the downhill ski resort “Roza Khutor” located in Krasnaya Polyana.
  • According to AC&M Consulting MegaFon had the most Net Adds of all operators during the reporting period.

Key Consolidated Financial Data (In millions of Rubles)

Starting in the second quarter of 2010, the Company has changed the format of presentation of its financial results to break out separately the results for the wireless and wireline sectors.

Q3 2010 Q3 2009 Q3 2010/ Q3 2009 Q2 2010 Q3 2010/ Q2 2010
Revenue 57 566 47 451 21,3% 52 215 10,2%
      Wireless business 54 618 47 293 15,5% 51 125 6,8%
      Wireline business 2 948 158 - 1 090 -
OIBDA 26 538 23 571 12,6% 23 706 11,9%
      Wireless business 25 613 - - 23 367 9,6%
      Wireline business 925 - - 339 -
OIBDA Margin 46,1% 49,7% (3,6 p.p.) 45,4% 0,7 p.p.
      Wireless business 46,9% - - 45,7% 1,2 p.p.
      Wireline business 31,4% - - 31,1% 0,3 p.p.
Net Income 14 006 11 379 23,1% 12 223 14,6%

Wireless business

Wireless revenue grew by 15.5% in the third quarter of 2010 as compared to the third quarter of 2009. This was primarily due to a significant increase in the Company’s subscriber base and also in VAS revenue. The 6.8% increase in wireless revenue as compared to the second quarter of 2010 was due to the growth of wireless data revenue.

Wireless data revenue increased by 14.2% in the reporting period as compared to the second quarter of 2010 reaching RUR 5,144 million, which is also 90.8% higher than the revenue in the third quarter of 2009.

OIBDA increased by 9.6% and OIBDA margin grew by 1.2 p.p. as compared to the second quarter of 2010 due to an increase in revenue as well as a reduction in sales and marketing expenses.

Key Operational Highlights of Wireless Business in Russia

Q3 2010 Q3 2009 Q3 2010/ Q3 2009 Q2 2010 Q3 2010/ Q2 2010
Number of active subscribers (K) 55 856 48 061 16,2% 53 519 4,4%
Market share by subscribers 25,8% 23,6% 2,2 p.p. 25,1% 0,7 p.p.
MOU (min.) 285 275 3,6% 291 (2,1%)
ARPU (RUR) 321 326 (1,5%) 315 1,9%

The quarter-on-quarter decrease in MOU was due to a seasonal decrease in business activity. The increase in MOU over the third quarter of 2009 was due to the well balanced tariff policy of the Company and a growing number of on-net calls.

The increase in ARPU over the second quarter of 2010 was due to a seasonal increase in service usage (roaming and “DLD/ILD”). While ARPU decreased slightly as compared to the third quarter of 2009, the decrease was off-set by the increase in the subscriber base in the third quarter of 2010.

Data traffic grew by 900%, and voice traffic grew by 21%, in each case as compared to the third quarter of 2009.

Schedule 1: Definitions

ARPU (Average Revenue Per User) is calculated by dividing the total revenue for the period, excluding fixed line revenue, revenue from sales of handsets, accessories and other revenues, by the average number of subscribers for the period and then by the number of months in the period.

MOU (Monthly Average Minutes of Use per User) is calculated by dividing total minutes used during the period by the average
number of subscribers for the period and then by the number of months in the period.

OIBDA (Operating Income Before Depreciation and Amortization) is a non-US GAAP financial measure; it should be considered as supplementary but not as an alternative to the information provided in the financial statements of the Company. OIBDA margin means OIBDA as a percentage of revenue. The Company believes that OIBDA provides a better measure of the Company’s actual operational results including our ability to finance capital expenditures, acquisitions and other investments and the Company’s ability to incur and service debt. While it does not take into account depreciation of property, plant and equipment and amortization of intangible assets, which are considered as operating expenses in US GAAP, these expenses primarily represent non-cash charges related to long-lived assets acquired or constructed in prior periods. OIBDA is widely used by investors, analysts and rating agencies as a measure to evaluate and compare current and future operating performance and to determine the value of companies within the telecommunications industry. A reconciliation of OIBDA to operating income, the most directly comparable US GAAP measure, is provided in Schedule 3.

Capital Expenditures (CAPEX) comprises the cost of purchases of new equipment, new construction, acquisition of new or upgrades to software and other intangible assets, and purchases of other long-term assets, together with related costs incurred prior to the intended use of the applicable assets, all accounted for as of at the earliest time of payment or delivery. Long-term assets obtained through business combinations are not included in the calculation of capital expenditures.

Free Cash Flow means cash from operating activities, less cash paid for purchases of property, plant and equipment and intangible assets, increased by proceeds from sales of property, plant and equipment. It is a non-US GAAP financial measure and should be considered as supplementary but not as an alternative to the information provided in the Company’s financial statements. This metric measures the Company’s ability to generate cash after accruals required to maintain and expand the Company’s assets. A reconciliation of free cash flow and cash from operating activities, as the most directly comparable US GAAP measure, is provided in Schedule 3.

Net positive cash position means the difference between (a) cash, cash equivalents and short-term investments and (b) loans payable. It is a non-US GAAP financial measure and should be considered as supplementary but not as an alternative to the information provided in the Company’s financial statements. The Company believes that this metric provides useful information as to
the liquidity position of the Company after loan repayments. A description of how the metric is calculated is provided in Schedule 3 below.

Schedule 2: Condensed Consolidated Financial Statements

MegaFon
Condensed Unaudited Consolidated Statements of Operations (In millions of Rubles)

Three months ended
September 30
Nine months ended
September 30
  2009 2010 2009 2010
Revenue 47 451 57 566 133 538 156 524
Cost of services 9 605 13 109 27 250 34 449
Gross margin 37 846 44 457 106 288 122 075
Sales and marketing expenses 4 740 4 770 11 862 14 316
Operating expenses 9 535 13 149 29 232 36 093
Depreciation, amortization and accretion 8 067 9 949 23 495 27 767
Operating income 15 504 16 589 41 699 43 899
Other income/(expense):
Interest expense (436) (218) (1 217) (565)
Interest income 707 978 1 925 2 988
Other gain/(loss), net (2) 63 (56) 112
Gain /(loss) on derivatives, net 18 137 (484) (166)
Foreign currency exchange loss, net (1 073) (68) (1 639) (647)
Total other income/(expense), net (786) 892 (1 471) 1 722
Income before income taxes and noncontrolling interests 14 718 17 481 40 228 45 621
Provision for income taxes 3 321 3 497 8 729 9 136
Net income 11 397 13 984 31 499 36 485
Net gain/(loss) attributable to noncontrolling interests 18 (22) (1) (27)
Net income attributable to MegaFon 11 379 14 006 31 500 36 512

MegaFon
Condensed Consolidated Balance Sheets (In millions of Rubles)

December 31,
2009
September 30,
2010 (unadited)
Assets
Current assets:
Cash and cash equivalents 12 550 3 414
Short-term investments 49 114 73 399
Accounts receivable net of allowance for doubtful accounts 4 085 6 769
Inventory 1 219 2 596
VAT receivable 2 037 2 413
Deferred tax assets 772 916
Prepaid assets 8 589 8 114
Other current assets 1 784 2 643
Total current assets 80 150 100 264
Property, plant and equipment , net 147 231 173 594
Goodwill 498 6 115
Intangible assets, net 16 869 18 167
Other non-current assets 1 432 1 940
Total assets 246 180 300 080
Liabilities
Current liabilities:
Accounts payable 4 888 8 468
Accounts payable to equipment suppliers 7 008 4 493
Current portion of liability for marketing related licenses 287 335
Current portion of liability for deferred and contingent consideration 1 414
Accrued compensation and social contributions 3 435 3 958
Subscribers’ prepayments 7 083 5 920
Taxes payable 1 880 1 438
VAT payable 1 240 3 767
Deferred revenue 358 434
Current portion of long-term debt 7 811 12 193
Other current liabilities 645 776
Total current liabilities 34 635 43 196
Debt, less current portion 19 335 23 291
Deferred tax liabilities, less current portion 2 070 4 243
Asset retirement obligations 3 303 3 997
Liability for marketing related licenses, less current portion 1 054 1 016
Liability for deferred and contingent consideration, less current portion 1 727
Deferred revenue, less current portion 1 568 1 652
Other non-current liabilities 301 511
Total liabilities 62 266 79 633
Equity:
MegaFon shareholders’ equity:
Common Stock 581 581
Reserve fund 17 17
Additional paid-in capital 13 870 13 855
Retained earnings 169 199 205 711
Accumulated other comprehensive loss (255) (260)
Total MegaFon shareholders’ equity 183 412 219 904
Noncontrolling interests 502 543
Total equity 183 914 220 447
Total liabilities and equity 246 180 300 080

MegaFon
Condensed Unaudited Consolidated Statements of Cash Flows (In millions of Rubles)

Nine months ended
September 30, 2009
Nine months ended
September 30, 2010
Net cash provided by operating activities 61 655
Cash flows from investing activities: 12 550 64 914
Purchases of property, plant and equipment and intangible assets
Proceeds from sale of property, plant and equipment 268 284 (25 707) (35 925)
Acquisitions of subsidiaries, net of cash acquired 268 284
Advance paid for acquisition of Metrocom (200)
Purchase of noncontrolling interest in consolidated subsidiaries (96
Increase in short-term investments (17 136) (24 682)
Other investing activities 8
Net cash used in investing activities (43 223) (69 045)
Cash flows from financing activities:
Proceeds from long-term debt 7 706 11 873
Repayments of long-term debt (4 363) (16 153)
Deferred finance charges paid (263) (162)
Dividends paid to noncontrolling interest (31) (93)
Net cash provided by/(used in) financing activities 3 049 (4 535)
Effect of exchange rate changes on cash and cash equivalents (1 865) (470)
Net increase/(decrease) in cash and cash equivalents 19 616 (9 136)
Cash and cash equivalents at the beginning of the period 6 465 12 550
Cash and cash equivalents at the end of the period 26 081 3 414

Schedule 3: Reconciliations of non-US GAAP financial measures (unaudited data)

OIBDA (In millions of Rubles)

Q3 2009 Q4 2009 Q1 2010 Q2 2010 Q3 2010
Operating income 15 504 15 149 12 786 14 524 16 589
  Depreciation, amortization and accretion 8 067 7 849 8 636 9 182 9 949
OIBDA 23 571 22 998 21 422 23 706 26 538

OIBDA margin as a percentage of Revenue

Q3 2009 Q4 2009 Q1 2010 Q2 2010 Q3 2010
Operating income 32,7% 31,3% 27,3% 27,8% 28,8%
  Depreciation, amortization and accretion 17,0% 16,3% 18,5% 17,6% 17,3%
OIBDA margin 49,7% 47,6% 45,8% 45,4% 46,1%

Positive Net Cash Position (In millions of Rubles)

Sep 30, 2009 Dec 31, 2009 Mar 31, 2010 Jun 30, 2010 Sep 30, 2010
Cash and cash equivalents 26 081 12 550 9 742 8 464 3 414
Short term financial investments 51 890 49 114 61 071 61 652 73 399
  Loans and borrowings (36 080) (27 146) (24 462) (35 410) (35 484)
  Shareholders loans (3 910)
Positive net cash position 37 981 34 518 46 351 34 706 41 329

Free Cash Flow (In millions of Rubles)

Nine months ended
September 30, 2009
Nine months ended
September 30, 2010
Cash from operating activities 61 655 64 914
  Purchase of property, plant and equipment and intangible assets (25 707) (35 925)
  Proceeds from sale of property, plant and equipment 268 284
Free cash flow 36 216 29 273

Back to news list