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% |
| 54 618 | 47 293 | 15,5% | 51 125 | 6,8% | |
| 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
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
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
Net positive cash position means the difference between (a) cash, cash equivalents and
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 |
-
Short url




Корпоративный твит