Third Quarter 2016 Results
|
HIGHLIGHTS
|
|
COMMENTS BY KAAN TERZIOGLU, CEO
|
4
|
FINANCIAL AND OPERATIONAL REVIEW OF THE SECOND QUARTER 2016
|
|
FINANCIAL REVIEW OF TURKCELL GROUP
|
6
|
OPERATIONAL REVIEW IN TURKEY
|
10
|
TURKCELL INTERNATIONAL
|
|
lifecell
|
11
|
BeST
|
12
|
KKTCELL
|
12
|
FINTUR
|
12
|
TURKCELL GROUP SUBSCRIBERS
|
13
|
OVERVIEW OF THE MACROECONOMIC ENVIRONMENT
|
14
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASUREMENTS
|
14
|
Appendix A – Tables
|
16
|
▪
|
Please note that all financial data is consolidated and comprises that of Turkcell Iletisim Hizmetleri A.S. (the “Company”, or “Turkcell”) and its subsidiaries and associates (together referred to as the “Group”), unless otherwise stated.
|
▪
|
As previously announced, starting from Q115, we now have three reporting segments:
|
o
|
“Turkcell Turkey” which comprises all of our telecom related businesses in Turkey (as used in our previous releases, this term covered only mobile businesses). All non-financial data presented in this press release is unconsolidated and comprises Turkcell Turkey only figures, unless otherwise stated. The terms “we”, “us”, and “our” in this press release refer only to Turkcell Turkey, except in discussions of financial data, where such terms refer to the Group, and except where context otherwise requires.
|
o
|
“Turkcell International” which comprises all of our telecom related businesses outside of Turkey.
|
o
|
“Other subsidiaries” which is mainly comprised of our information and entertainment services, call center business revenues, financial services revenues and inter-business eliminations. Call centers were previously included in Turkcell Turkey but are, with effect from the fourth quarter of 2015, now included in “Other subsidiaries”. We have made this change because we believe that our third party call center revenues are not telecom related. All figures presented in this document for prior periods have been restated to reflect this change.
|
▪
|
In this press release, a year-on-year comparison of our key indicators is provided and figures in parentheses following the operational and financial results for June 30, 2016 refer to the same item as at June 30, 2015. For further details, please refer to our consolidated financial statements and notes as at and for June 30, 2016, which can be accessed via our website in the investor relations section (www.turkcell.com.tr).
|
▪
|
With effect from Q4 2015, our financial statements are presented in TRY only, the currency in which we recognize the majority of our revenues and expenses. We will no longer present financial statements in US$. This change allows us align our Turkish and US reporting.
|
▪
|
In the tables used in this press release totals may not foot due to rounding differences. The same applies for the calculations in the text.
|
▪
|
Year-on-year and quarter-on-quarter percentage comparisons appearing in this press release reflect mathematical calculation.
|
Third Quarter 2016 Results
|
· |
All-time-high nine months revenue and EBITDA1, both at the Turkcell Turkey and Turkcell Group level in line with our targets
|
· |
Turkcell Turkey revenues and EBITDA up 8.6% and 4.7%, respectively with an EBITDA margin of 31.9%
|
· |
Group revenues and EBITDA1 up 8.6% and 5.4%, respectively with an EBITDA margin of 31.7%
|
· |
Group net income as per IFRS of TRY1,141 million (TRY1,484 million). Group proforma net income2 up 4.8% to TRY1,822 million (TRY1,738 million)
|
· |
Full year guidance3 maintained; Turkcell Turkey and Group revenue growth targeted at 8% - 10%, Group EBITDA margin targeted at 31% - 33% and Group capex over sales at ~25%3
|
· |
Turkcell Turkey’s revenues and EBITDA up 7.9% and 3.2%, respectively with an EBITDA margin of 33.4%; data and services&solutions revenues, comprising 60% of Turkcell Turkey revenues, up 76.5%
|
- |
Excluding the impact of emergency packages, Turkcell Turkey revenue growth would have been 9.7%. EBITDA would have grown by 8.9%, while the EBITDA margin would have been 34.7%.
|
· |
Group revenues and EBITDA1 up 8.8% and 4.9%, respectively with an EBITDA margin of 33.3%
|
- |
Excluding the impact of emergency packages, our Group revenues would have risen by 10.4%. EBITDA would have grown by 10.1%, while the EBITDA margin would have been 34.4%.
|
· |
Group net income as per IFRS at TRY163 million (TRY630 million). Group proforma net income2 up 4.2% to TRY705 million (TRY677 million)
|
· |
Turkcell International revenues at TRY222 million (TRY235 million) with an EBITDA margin of 27.2%
|
· |
Turkcell is the only company in Turkey to sustain 3 investment grade ratings from major rating agencies. Despite recent actions of these rating agencies on sovereign ratings, all of them have affirmed Turkcell’s investment grade ratings on the back of our strong financial profile.
|
TRY million
|
Q315
|
Q316
|
y/y %
|
9M15
|
9M16
|
y/y %
|
Revenue
|
3,363.8
|
3,658.5
|
8.8%
|
9,435.0
|
10,242.0
|
8.6%
|
Turkcell Turkey
|
3,034.7
|
3,275.7
|
7.9%
|
8,483.1
|
9,211.4
|
8.6%
|
EBITDA1
|
1,160.6
|
1,217.6
|
4.9%
|
3,082.3
|
3,248.4
|
5.4%
|
Turkcell Turkey
|
1,060.6
|
1,095.0
|
3.2%
|
2,803.7
|
2,934.3
|
4.7%
|
EBITDA Margin
|
34.5%
|
33.3%
|
(1.2pp)
|
32.7%
|
31.7%
|
(1.0pp)
|
Net Income
|
630.4
|
162.6
|
(74.2%)
|
1,483.5
|
1,141.4
|
(23.1%)
|
Proforma Net Income2
|
676.8
|
704.9
|
4.2%
|
1,738.4
|
1,822.1
|
4.8%
|
Third Quarter 2016 Results
|
Third Quarter 2016 Results
|
Third Quarter 2016 Results
|
Profit & Loss Statement
(million TRY)
|
Quarter
|
Nine Months
|
||||
Q315
|
Q316
|
y/y %
|
9M15
|
9M16
|
y/y %
|
|
Total Revenue
|
3,363.8
|
3,658.5
|
8.8%
|
9,435.0
|
10,242.0
|
8.6%
|
Direct cost of revenues1
|
(1,987.8)
|
(2,372.6)
|
19.4%
|
(5,714.7)
|
(6,628.3)
|
16.0%
|
Direct cost of revenues1/revenues
|
(59.1%)
|
(64.9%)
|
(5.8pp)
|
(60.6%)
|
(64.7%)
|
(4.1pp)
|
Depreciation and amortization
|
(426.9)
|
(577.0)
|
35.2%
|
(1,230.7)
|
(1,598.9)
|
29.9%
|
Gross Margin
|
40.9%
|
35.1%
|
(5.8pp)
|
39.4%
|
35.3%
|
(4.1pp)
|
Administrative expenses
|
(168.2)
|
(177.3)
|
5.4%
|
(459.4)
|
(531.8)
|
15.8%
|
Administrative expenses/revenues
|
(5.0%)
|
(4.8%)
|
0.2pp
|
(4.9%)
|
(5.2%)
|
(0.3pp)
|
Selling and marketing expenses
|
(474.1)
|
(468.0)
|
(1.3%)
|
(1,409.3)
|
(1,432.4)
|
1.6%
|
Selling and marketing expenses/revenues
|
(14.1%)
|
(12.8%)
|
1.3pp
|
(14.9%)
|
(14.0%)
|
0.9pp
|
EBITDA2
|
1,160.6
|
1,217.6
|
4.9%
|
3,082.3
|
3,248.4
|
5.4%
|
EBITDA Margin
|
34.5%
|
33.3%
|
(1.2pp)
|
32.7%
|
31.7%
|
(1.0pp)
|
EBIT3
|
733.7
|
640.6
|
(12.7%)
|
1,851.6
|
1,649.5
|
(10.9%)
|
Net finance income / (expense)
|
30.4
|
(162.5)
|
(634.5%)
|
(55.9)
|
25.5
|
n.m
|
Finance expense
|
(144.7)
|
(349.7)
|
141.7%
|
(658.5)
|
(545.4)
|
(17.2%)
|
Finance income
|
175.1
|
187.2
|
6.9%
|
602.6
|
570.9
|
(5.3%)
|
Share of profit of associates
|
80.1
|
(5.1)
|
(106.4%)
|
268.9
|
2.2
|
(99.2%)
|
Other income / (expense)
|
(18.4)
|
(192.6)
|
946.7%
|
(194.9)
|
(189.9)
|
(2.6%)
|
Non-controlling interests
|
(12.2)
|
(11.5)
|
(5.7%)
|
171.7
|
(34.0)
|
(119.8%)
|
Income tax expense
|
(183.2)
|
(106.3)
|
(42.0%)
|
(557.9)
|
(311.9)
|
(44.1%)
|
Net Income
|
630.4
|
162.6
|
(74.2%)
|
1,483.5
|
1,141.4
|
(23.1%)
|
|
|
|||||
Proforma Net Income4
|
676.8
|
704.9
|
4.2%
|
1,738.4
|
1,822.1
|
4.8%
|
Third Quarter 2016 Results
|
· |
Turkcell Turkey’s EBITDA grew by 3.2% to TRY1,095 million (TRY1,061 million), while the EBITDA margin was at 33.4% (34.9%). Excluding the impact of emergency packages, EBITDA would have grown by 8.9%, while the EBITDA margin would have been 34.7%.
|
· |
Turkcell International EBITDA was at TRY60 million (TRY70 million) impacted by year-on-year devaluation in Ukraine and Belarus, while the EBITDA margin was at 27.2% (29.6%).
|
Third Quarter 2016 Results
|
· |
The EBITDA of other subsidiaries rose by 103.8% to TRY62 million (TRY31 million) with the contribution of the financial services business.
|
· |
Turkcell Turkey’s debt was TRY6,802 million, of which TRY3,195 million (US$1,066 million) was denominated in US$, TRY3,222 (EUR959 million) in EUR and the remaining TRY385 million in TRY.
|
· |
The debt balance of lifecell was TRY345 million, denominated in UAH.
|
· |
Our consumer finance company had a debt balance of TRY980 million denominated in TRY.
|
Third Quarter 2016 Results
|
Consolidated Cash Flow (million TRY)
|
Quarter
|
Nine Months
|
||
Q315
|
Q316
|
9M15
|
9M16
|
|
EBITDA1
|
1,160.6
|
1,217.6
|
3,082.3
|
3,248.4
|
LESS:
|
||||
Capex and License
|
(634.4)
|
(743.2)
|
(2,347.3)
|
(2,361.2)
|
Turkcell Turkey
|
(506.4)
|
(686.8)
|
(1,533.6)
|
(2,163.7)
|
Turkcell International2
|
(126.0)
|
(54.2)
|
(798.2)
|
(187.0)
|
Other Subsidiaries2
|
(2.0)
|
(2.2)
|
(15.5)
|
(10.5)
|
Net interest Income
|
127.8
|
75.4
|
478.6
|
292.8
|
Other
|
(94.0)
|
808.6
|
(1,270.1)
|
(2,117.3)
|
Net Change in Debt
|
(955.2)
|
518.4
|
(1,147.9)
|
3,664.7
|
Cash generated / (used)
|
(395.3)
|
1,876.8
|
(1,204.4)
|
2,727.4
|
Cash balance before dividend payment
|
3,902.5
|
5,646.2
|
7,827.5
|
5,646.2
|
Dividend paid
|
-
|
-
|
(3,925.0)
|
-
|
Cash balance after dividend payment
|
3,902.5
|
5,646.2
|
3,902.5
|
5,646.2
|
Third Quarter 2016 Results
|
Summary of Operational data
|
Q315
|
Q316
|
y/y %
|
Number of subscribers
|
35.8
|
34.8
|
(2.8%)
|
Mobile Postpaid (million)
|
16.1
|
17.0
|
5.6%
|
Mobile M2M (million)
|
1.7
|
2.0
|
17.6%
|
Mobile Prepaid (million)
|
18.1
|
15.7
|
(13.3%)
|
Fiber (thousand)
|
851.6
|
991.6
|
16.4%
|
ADSL (thousand)
|
567.6
|
723.2
|
27.4%
|
IPTV (thousand)
|
170.7
|
323.3
|
89.4%
|
Churn (%)
|
|
||
Mobile Churn (%)
|
6.9%
|
6.3%
|
(0.6pp)
|
Fixed churn (%)
|
4.4%
|
5.3%
|
0.9pp
|
ARPU (Average Monthly Revenue per User)
|
|
||
Mobile ARPU, blended (TRY)
|
26.1
|
27.9
|
6.9%
|
Postpaid
|
40.4
|
40.1
|
(0.7%)
|
Postpaid (excluding M2M)
|
44.9
|
45.1
|
0.4%
|
Prepaid
|
13.5
|
14.7
|
8.9%
|
Fixed Residential ARPU, blended (TRY)
|
49.1
|
51.6
|
5.1%
|
Mobile MOU (Avg. Monthly Minutes of usage per subs) blended
|
309.6
|
342.7
|
10.7%
|
Third Quarter 2016 Results
|
lifecell* Financial Data
|
Quarter
|
Nine Months
|
||||
Q315
|
Q316
|
y/y%
|
9M15
|
9M16
|
y/y%
|
|
Revenue (million UAH)
|
1,182.9
|
1,239.0
|
4.7%
|
3,317.6
|
3,523.8
|
6.2%
|
EBITDA (million UAH)
|
412.5
|
333.4
|
(19.2%)
|
1,064.3
|
993.6
|
(6.6%)
|
EBITDA margin (UAH)
|
34.9%
|
26.9%
|
(8.0pp)
|
32.1%
|
28.2%
|
(3.9pp)
|
Net income / (loss) (million UAH)**
|
(455.2)
|
(120.0)
|
(73.6%)
|
(4,308.5)
|
990.8
|
n.m
|
Capex (million UAH)
|
317.0
|
389.4
|
22.8%
|
5,468.7
|
1,408.8
|
(74.2%)
|
Revenue (million TRY)
|
157.9
|
145.6
|
(7.8%)
|
417.4
|
405.1
|
(2.9%)
|
EBITDA (million TRY)
|
55.0
|
39.2
|
(28.7%)
|
134.3
|
114.1
|
(15.0%)
|
EBITDA margin (TRY)
|
34.8%
|
26.9%
|
(7.9pp)
|
32.2%
|
28.2%
|
(4.0pp)
|
Net income / (loss) (million TRY)**
|
(58.9)
|
(14.0)
|
(76.2%)
|
(524.5)
|
106.2
|
n.m
|
lifecell* Operational Data
|
Q315
|
Q316
|
y/y%
|
Number of subscribers (million)1
|
13.8
|
12.5
|
(9.4%)
|
Active (3 months)2
|
10.8
|
9.7
|
(10.2%)
|
MOU (minutes) (12 months)
|
145.4
|
140.5
|
(3.4%)
|
ARPU (Average Monthly Revenue per User),
blended (UAH)
|
28.2
|
32.6
|
15.6%
|
Active (3 months) (UAH)
|
36.7
|
42.7
|
16.3%
|
Third Quarter 2016 Results
|
BeST*
|
Quarter
|
Nine Months
|
||||
Q315
|
Q316
|
y/y%
|
9M15
|
9M16
|
y/y%
|
|
Number of subscribers (million)1
|
1.5
|
1.6
|
6.7%
|
1.5
|
1.6
|
6.7%
|
Active (3 months)
|
1.1
|
1.2
|
9.1%
|
1.1
|
1.2
|
9.1%
|
Revenue (million BYN)
|
22.7
|
25.2
|
11.0%
|
59.3
|
72.1
|
21.6%
|
EBITDA (million BYN)
|
0.5
|
1.2
|
140.0%
|
0.9
|
2.3
|
155.6%
|
EBITDA margin (BYN)
|
2.1%
|
4.6%
|
2.5pp
|
1.6%
|
3.2%
|
1.6pp
|
Net loss (million BYN)**
|
(10.5)
|
(11.1)
|
5.7%
|
(291.2)
|
(33.6)
|
(88.5%)
|
Capex (million BYN)
|
2.1
|
2.7
|
28.6%
|
6.3
|
7.8
|
23.8%
|
Revenue (million TRY)
|
39.3
|
38.0
|
(3.3%)
|
103.5
|
105.5
|
1.9%
|
EBITDA (million TRY)
|
0.8
|
1.7
|
112.5%
|
1.7
|
3.4
|
100.0%
|
EBITDA margin (TRY)
|
2.1%
|
4.6%
|
2.5pp
|
1.6%
|
3.2%
|
1.6pp
|
Net loss (million TRY)**
|
(17.6)
|
(16.8)
|
(4.5%)
|
(511.0)
|
(49.1)
|
(90.4%)
|
Capex (million TRY)
|
3.4
|
4.8
|
41.2%
|
10.9
|
12.2
|
11.9%
|
KKTCELL (million TRY)*
|
Quarter
|
Nine Months
|
||||
Q315
|
Q316
|
y/y%
|
9M15
|
9M16
|
y/y%
|
|
Number of subscribers (million)1
|
0.5
|
0.5
|
-
|
0.5
|
0.5
|
-
|
Revenue
|
33.3
|
34.2
|
2.7%
|
97.6
|
100.3
|
2.8%
|
EBITDA
|
12.7
|
13.7
|
7.9%
|
37.9
|
37.8
|
(0.3%)
|
EBITDA margin
|
38.0%
|
40.1%
|
2.1pp
|
38.9%
|
37.7%
|
(1.2pp)
|
Net income
|
7.5
|
8.1
|
8.0%
|
22.2
|
25.0
|
12.6%
|
Capex
|
8.8
|
5.7
|
(35.2%)
|
15.5
|
12.9
|
(16.8%)
|
Third Quarter 2016 Results
|
Fintur*
|
Quarter
|
Nine Months
|
||||
Q315
|
Q316
|
y/y%
|
9M15
|
9M16
|
y/y%
|
|
Subscribers (million)1
|
17.9
|
17.0
|
(5.0%)
|
17.9
|
17.0
|
(5.0%)
|
Kazakhstan
|
10.8
|
9.9
|
(8.3%)
|
10.8
|
9.9
|
(8.3%)
|
Azerbaijan
|
4.2
|
4.2
|
-
|
4.2
|
4.2
|
-
|
Moldova
|
0.9
|
0.9
|
-
|
0.9
|
0.9
|
-
|
Georgia
|
2.0
|
2.0
|
-
|
2.0
|
2.0
|
-
|
Revenue (million US$)
|
346
|
213
|
(38.4%)
|
1,107
|
618
|
(44.2%)
|
Kazakhstan
|
201
|
108
|
(46.3%)
|
666
|
317
|
(52.4%)
|
Azerbaijan
|
105
|
64
|
(39.0%)
|
319
|
188
|
(41.1%)
|
Moldova
|
16
|
16
|
-
|
49
|
44
|
(10.2%)
|
Georgia
|
25
|
25
|
-
|
73
|
69
|
(5.5%)
|
Fintur’s contribution to Group’s net income
|
28
|
(2)
|
(107.1%)
|
102
|
1
|
(99.0%)
|
Turkcell Group Subscribers
|
Q315
|
Q316
|
y/y %
|
Mobile Postpaid (million)
|
16.1
|
17.0
|
5.6%
|
Mobile Prepaid (million)
|
18.1
|
15.7
|
(13.3%)
|
Fiber (thousand)
|
851.6
|
991.6
|
16.4%
|
ADSL (thousand)
|
567.6
|
723.2
|
27.4%
|
IPTV (thousand)
|
170.7
|
323.3
|
89.4%
|
Turkcell Turkey subscribers (million)1
|
35.8
|
34.8
|
(2.8%)
|
Ukraine
|
13.8
|
12.5
|
(9.4%)
|
Belarus2
|
1.5
|
1.6
|
6.7%
|
KKTCELL3
|
0.5
|
0.5
|
-
|
Turkcell Europe4
|
0.3
|
0.3
|
-
|
Consolidated Subscribers (million)
|
52.0
|
49.7
|
(4.4%)
|
Fintur5
|
17.9
|
17.0
|
(5.0%)
|
Turkcell Group Subscribers* (million)
|
69.8
|
66.7
|
(4.4%)
|
Third Quarter 2016 Results
|
Quarter
|
Nine Months
|
|||||||
Q315
|
Q216
|
Q316
|
y/y%
|
q/q%
|
9M15
|
9M16
|
y/y%
|
|
US$ / TRY rate
|
|
|
|
|
|
|
||
Closing Rate
|
3.0433
|
2.8936
|
2.9959
|
(1.6%)
|
3.5%
|
3.0433
|
2.9959
|
(1.6%)
|
Average Rate
|
2.8513
|
2.8736
|
2.9706
|
4.2%
|
3.4%
|
2.6572
|
2.9215
|
9.9%
|
EUR / TRY rate
|
||||||||
Closing Rate
|
3.4212
|
3.2044
|
3.3608
|
(1.8%)
|
4.9%
|
3.4212
|
3.3608
|
(1.8%)
|
Average Rate
|
3.1772
|
3.2292
|
3.3104
|
4.2%
|
2.5%
|
2.9626
|
3.2523
|
9.8%
|
Consumer Price Index (Turkey)
|
1.4%
|
1.8%
|
1.1%
|
(0.3pp)
|
(0.7pp)
|
6.2%
|
4.7%
|
(1.5pp)
|
GDP Growth (Turkey)
|
3.9%
|
3.1%
|
n.a
|
n.a
|
n.a
|
3.4%
|
n.a
|
n.a
|
US$ / UAH rate
|
||||||||
Closing Rate
|
21.53
|
24.85
|
25.91
|
20.3%
|
4.3%
|
21.53
|
25.91
|
20.3%
|
Average Rate
|
21.36
|
25.30
|
25.28
|
18.4%
|
(0.1%)
|
21.32
|
25.45
|
19.4%
|
US$ / BYN rate*
|
||||||||
Closing Rate
|
1.7703
|
2.0053
|
1.9264
|
8.8%
|
(3.9%)
|
1.7703
|
1.9264
|
8.8%
|
Average Rate
|
1.6428
|
1.9698
|
1.9732
|
20.1%
|
0.2%
|
1.5253
|
1.9994
|
31.1%
|
Turkcell Group (million TRY)
|
Quarter
|
Nine Months
|
||||
Q315
|
Q316
|
y/y%
|
9M15
|
9M16
|
y/y%
|
|
Adjusted EBITDA
|
1,160.6
|
1,217.6
|
4.9%
|
3,082.3
|
3,248.4
|
5.4%
|
Finance income
|
175.1
|
187.2
|
6.9%
|
602.6
|
570.9
|
(5.3%)
|
Finance costs
|
(144.7)
|
(349.7)
|
141.7%
|
(658.5)
|
(545.4)
|
(17.2%)
|
Other income / (expense)
|
(18.4)
|
(192.6)
|
946.7%
|
(194.9)
|
(189.9)
|
(2.6%)
|
Share of profit of equity accounted investees
|
80.1
|
(5.1)
|
(106.4%)
|
268.9
|
2.2
|
(99.2%)
|
Depreciation and amortization
|
(426.9)
|
(577.0)
|
35.2%
|
(1,230.7)
|
(1,598.9)
|
29.9%
|
Consolidated profit before income tax & minority interest
|
825.8
|
280.4
|
(66.0%)
|
1,869.7
|
1,487.3
|
(20.5%)
|
Income tax expense
|
(183.2)
|
(106.3)
|
(42.0%)
|
(557.9)
|
(311.9)
|
(44.1%)
|
Consolidated profit before minority interest
|
642.6
|
174.1
|
(72.9%)
|
1,311.8
|
1,175.4
|
(10.4%)
|
Third Quarter 2016 Results
|
Investor Relations
Tel: + 90 212 313 1888
investor.relations@turkcell.com.tr
|
Corporate Communications:
Tel: + 90 212 313 2321
Turkcell-Kurumsal-Iletisim@turkcell.com.tr
|
Third Quarter 2016 Results
|
Million TRY
|
Quarter
|
Nine Months
|
||||
Q315
|
Q316
|
y/y %
|
9M15
|
9M16
|
y/y %
|
|
Turkcell Turkey
|
(48.6)
|
(233.3)
|
380.0%
|
356.2
|
(260.4)
|
(173.1%)
|
Turkcell International
|
(50.6)
|
(7.0)
|
(86.2%)
|
(894.5)
|
(7.8)
|
(99.1%)
|
Other Subsidiaries
|
1.9
|
2.4
|
26.3%
|
3.8
|
0.9
|
(76.3%)
|
Turkcell Group
|
(97.3)
|
(237.9)
|
144.5%
|
(534.5)
|
(267.3)
|
(50.0%)
|
Million TRY
|
Quarter
|
Nine Months
|
||||
Q315
|
Q316
|
y/y %
|
9M15
|
9M16
|
y/y %
|
|
Current Tax expense
|
(147.9)
|
(37.7)
|
(74.5%)
|
(545.0)
|
(188.3)
|
(65.4%)
|
Deferred Tax Income/expense
|
(35.3)
|
(68.6)
|
94.3%
|
(12.9)
|
(123.6)
|
858.1%
|
Income Tax expense
|
(183.2)
|
(106.3)
|
(42.0%)
|
(557.9)
|
(311.9)
|
(44.1%)
|
Net income impacts (million TRY)
|
Q315
|
Net income impacts (million TRY)
|
Q316
|
|||
Proforma net income
|
677
|
Proforma net income
|
705
|
|||
FX impact (net of tax and minority interest)
|
(108)
|
FX impact (net of tax)
|
(193)
|
|||
Interest income (net of tax)
|
24
|
Interest income (net of tax)
|
50
|
|||
Interest expense (net of tax)
|
(32)
|
Interest expense (net of tax)
|
(89)
|
|||
One-off impacts (net of tax)
|
One-off impacts (net of tax)
|
|||||
Provision booked for tax amnesty
|
(138)
|
|||||
4.5G license depreciation
|
(81)
|
|||||
Coup attempt emergency communication packages
|
(48)
|
|||||
Fintur contribution
|
76
|
Fintur contribution
|
(5)
|
|||
Other impacts
|
(7)
|
Other impacts
|
(38)
|
|||
Net income - IFRS
|
630
|
Net income -IFRS
|
163
|
Net income impacts (million TRY)
|
9M15
|
Net income impacts (million TRY)
|
9M16
|
|||
Proforma net income
|
1,738
|
Proforma net income
|
1,822
|
|||
FX impact (net of tax and minority interest)
|
(442)
|
FX impact (net of tax)
|
(216)
|
|||
Interest income (net of tax)
|
165
|
Interest income (net of tax)
|
71
|
|||
Interest expense (net of tax)
|
(75)
|
Interest expense (net of tax)
|
(207)
|
|||
One-off impacts (net of tax)
|
One-off impacts (net of tax)
|
|||||
Provision booked for tax amnesty
|
(138)
|
|||||
4.5G license depreciation
|
(180)
|
|||||
Commercial agreement terminations
|
(112)
|
Coup attempt emergency communication packages
|
(48)
|
|||
Fintur contribution
|
255
|
Fintur contribution
|
2
|
|||
Other impacts
|
(45)
|
Other impacts
|
35
|
|||
Net income - IFRS
|
1,484
|
Net income - IFRS
|
1,141
|
Third Quarter 2016 Results
|
Net income impacts (million TRY)
|
Q315
|
Net income impacts (million TRY)
|
Q316
|
|||
Proforma net income
|
649
|
Proforma net income
|
662
|
|||
FX impact (net of tax )
|
(58)
|
FX impact (net of tax)
|
(187)
|
|||
Interest income (net of tax)
|
24
|
Interest income (net of tax)
|
50
|
|||
Interest expense (net of tax)
|
(5)
|
Interest expense (net of tax)
|
(78)
|
|||
One-off impacts (net of tax)
|
One-off impacts (net of tax)
|
|||||
Provision booked for tax amnesty
|
(138)
|
|||||
4.5G license depreciation
|
(81)
|
|||||
Coup attempt emergency communication packages
|
(48)
|
|||||
Other impacts
|
(5)
|
Other impacts
|
(35)
|
|||
Net income - IFRS
|
605
|
Net income -IFRS
|
145
|
Net income impacts (million TRY)
|
9M15
|
Net income impacts (million TRY)
|
9M16
|
|||
Proforma net income
|
1,708
|
Proforma net income
|
1,735
|
|||
FX impact (net of tax)
|
266
|
FX impact (net of tax)
|
(208)
|
|||
Interest income (net of tax)
|
165
|
Interest income (net of tax)
|
71
|
|||
Interest expense (net of tax)
|
(20)
|
Interest expense (net of tax)
|
(174)
|
|||
One-off impacts (net of tax)
|
One-off impacts (net off tax)
|
|||||
Provision booked for tax amnesty
|
(138)
|
|||||
4.5G license depreciation
|
(180)
|
|||||
Commercial agreement terminations
|
(112)
|
Coup attempt emergency communication packages
|
(48)
|
|||
Other impacts
|
(41)
|
Other impacts
|
36
|
|||
Net income - IFRS
|
1,966
|
Net income - IFRS
|
1,094
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Note
|
30 September 2016
|
31 December 2015
|
||||||||||
Assets
|
||||||||||||
Property, plant and equipment
|
9
|
7,678,264
|
6,821,494
|
|||||||||
Intangible assets
|
10
|
8,093,799
|
8,232,637
|
|||||||||
GSM and other telecommunication operating licenses
|
6,243,380
|
6,505,739
|
||||||||||
Computer software
|
1,626,424
|
1,570,346
|
||||||||||
Other intangible assets
|
223,995
|
156,552
|
||||||||||
Investment properties
|
43,061
|
49,572
|
||||||||||
Investments in equity accounted investees
|
11
|
958,936
|
981,939
|
|||||||||
Other non-current assets
|
15
|
801,313
|
441,940
|
|||||||||
Trade receivables
|
12
|
302,522
|
836,256
|
|||||||||
Receivables from financial services
|
658,470
|
-
|
||||||||||
Deferred tax assets
|
44,817
|
48,615
|
||||||||||
Total non-current assets
|
18,581,182
|
17,412,453
|
||||||||||
Inventories
|
141,740
|
75,471
|
||||||||||
Due from related parties
|
21
|
9,881
|
11,760
|
|||||||||
Trade receivables and accrued income
|
12
|
3,646,835
|
4,098,928
|
|||||||||
Receivables from financial services
|
993,724
|
-
|
||||||||||
Other current assets
|
13
|
1,210,769
|
1,689,902
|
|||||||||
Cash and cash equivalents
|
14
|
5,646,205
|
2,918,796
|
|||||||||
Total current assets
|
11,649,154
|
8,794,857
|
||||||||||
Total assets
|
30,230,336
|
26,207,310
|
||||||||||
Equity
|
||||||||||||
Share capital
|
2,200,000
|
2,200,000
|
||||||||||
Share premium
|
269
|
269
|
||||||||||
Capital contributions
|
35,026
|
35,026
|
||||||||||
Reserves
|
776,046
|
861,111
|
||||||||||
Actuarial gain/ (loss) from employee termination benefit
|
(16,042
|
)
|
(14,320
|
)
|
||||||||
Treasury shares
|
16
|
(22,452
|
)
|
-
|
||||||||
Retained earnings
|
12,429,816
|
11,272,731
|
||||||||||
Total equity attributable to equity holders of
Turkcell Iletisim Hizmetleri AS |
15,402,663
|
14,354,817
|
||||||||||
Non-controlling interests
|
42,621
|
64,085
|
||||||||||
Total equity
|
15,445,284
|
14,418,902
|
||||||||||
Liabilities
|
||||||||||||
Loans and borrowings
|
17
|
6,445,189
|
3,487,786
|
|||||||||
Employee benefits
|
127,620
|
114,869
|
||||||||||
Provisions
|
140,307
|
130,619
|
||||||||||
Other non-current liabilities
|
398,067
|
366,670
|
||||||||||
Trade and other payables
|
-
|
1,270,610
|
||||||||||
Deferred tax liabilities
|
340,531
|
113,437
|
||||||||||
Total non-current liabilities
|
7,451,714
|
5,483,991
|
||||||||||
Loans and borrowings
|
17
|
1,735,691
|
728,744
|
|||||||||
Income taxes payable
|
8
|
45,614
|
12,855
|
|||||||||
Trade and other payables
|
5,173,184
|
5,283,070
|
||||||||||
Due to related parties
|
21
|
8,969
|
6,555
|
|||||||||
Deferred income
|
132,164
|
121,078
|
||||||||||
Provisions
|
237,716
|
152,115
|
||||||||||
Total current liabilities
|
7,333,338
|
6,304,417
|
||||||||||
Total liabilities
|
14,785,052
|
11,788,408
|
||||||||||
Total equity and liabilities
|
30,230,336
|
26,207,310
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF PROFIT OR LOSS
For the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Nine months ended
|
Three months ended
|
|||||||||||||||||||
Note
|
30 September
2016
|
30 September
2015
|
30 September 2016
|
30 September 2015
|
||||||||||||||||
Revenue
|
10,147,749
|
9,434,960
|
3,596,154
|
3,363,827
|
||||||||||||||||
Direct costs of revenue
|
(6,600,106
|
)
|
(5,714,661
|
)
|
(2,349,536
|
)
|
(1,987,775
|
)
|
||||||||||||
Gross profit from business operations
|
3,547,643
|
3,720,299
|
1,246,618
|
1,376,052
|
||||||||||||||||
Revenue from financial services
|
94,214
|
-
|
62,337
|
-
|
||||||||||||||||
Direct cost of revenue from financial services
|
(28,159
|
)
|
-
|
(23,069
|
)
|
-
|
||||||||||||||
Gross profit from financial operations
|
66,055
|
-
|
39,268
|
-
|
||||||||||||||||
Gross profit
|
3,613,698
|
3,720,299
|
1,285,886
|
1,376,052
|
||||||||||||||||
Other income
|
7
|
52,404
|
24,795
|
7,052
|
2,772
|
|||||||||||||||
Selling and marketing expenses
|
(1,432,390
|
)
|
(1,409,334
|
)
|
(467,978
|
)
|
(474,140
|
)
|
||||||||||||
Administrative expenses
|
(531,782
|
)
|
(459,389
|
)
|
(177,307
|
)
|
(168,201
|
)
|
||||||||||||
Other expenses
|
7
|
(242,356
|
)
|
(219,659
|
)
|
(199,688
|
)
|
(21,217
|
)
|
|||||||||||
Results from operating activities
|
1,459,574
|
1,656,712
|
447,965
|
715,266
|
||||||||||||||||
Finance income
|
6
|
570,941
|
602,582
|
187,235
|
175,218
|
|||||||||||||||
Finance costs
|
6
|
(545,427
|
)
|
(658,543
|
)
|
(349,756
|
)
|
(144,777
|
)
|
|||||||||||
Net finance income / (expense)
|
25,514
|
(55,961
|
)
|
(162,521
|
)
|
30,441
|
||||||||||||||
Share of profit of equity accounted investees
|
11
|
2,209
|
268,936
|
(5,092
|
)
|
80,106
|
||||||||||||||
Profit before income tax
|
1,487,297
|
1,869,687
|
280,352
|
825,813
|
||||||||||||||||
Income tax expense
|
8
|
(311,880
|
)
|
(557,863
|
)
|
(106,195
|
)
|
(183,156
|
)
|
|||||||||||
Profit for the period
|
1,175,417
|
1,311,824
|
174,157
|
642,657
|
||||||||||||||||
Profit / (loss) attributable to:
|
||||||||||||||||||||
Owners of Turkcell Iletisim Hizmetleri
|
||||||||||||||||||||
AS
|
1,141,439
|
1,483,530
|
162,635
|
630,444
|
||||||||||||||||
Non-controlling interest
|
33,978
|
(171,706
|
)
|
11,522
|
12,213
|
|||||||||||||||
Profit for the period
|
1,175,417
|
1,311,824
|
174,157
|
642,657
|
||||||||||||||||
Basic earnings per share
|
||||||||||||||||||||
(in full TL)
|
0.52
|
0.67
|
0.07
|
0.29
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
For the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Nine months ended
|
Three months ended
|
|||||||||||||||
30 September 2016
|
30 September 2015
|
30 September 2016
|
30 September 2015
|
|||||||||||||
Profit for the period
|
1,175,417
|
1,311,824
|
174,157
|
642,657
|
||||||||||||
Other comprehensive income / (expense):
|
||||||||||||||||
Items that will not be reclassified to profit or loss:
|
||||||||||||||||
Actuarial gain / (loss) arising from employee termination benefit
|
(2,199
|
)
|
7,847
|
(1,226
|
)
|
8,431
|
||||||||||
Tax effect of actuarial gain / (loss) from employee termination benefits
|
477
|
(1,478
|
)
|
261
|
(1,573
|
)
|
||||||||||
(1,722
|
)
|
6,369
|
(965
|
)
|
6,858
|
|||||||||||
Items that will or may be reclassified subsequently
to profit or loss:
|
||||||||||||||||
Change in cash flow hedge reserve
|
-
|
719
|
-
|
-
|
||||||||||||
Foreign currency translation differences
|
(21,688
|
)
|
259,988
|
(1,353
|
)
|
(6,364
|
)
|
|||||||||
Share of foreign currency translation differences of the equity accounted investees
|
(56,305
|
)
|
(428,519
|
)
|
(64,549
|
)
|
(49,506
|
)
|
||||||||
Tax effect of foreign currency translation differences
|
(22,338
|
)
|
(30,687
|
)
|
(19,320
|
)
|
(37,992
|
)
|
||||||||
(100,331
|
)
|
(198,499
|
)
|
(85,222
|
)
|
(93,862
|
)
|
|||||||||
Other comprehensive income / (expense) for the period, net of income tax
|
(102,053
|
)
|
(192,130
|
)
|
(86,187
|
)
|
(87,004
|
)
|
||||||||
Total comprehensive income / (expense) for the period
|
1,073,364
|
1,119,694
|
87,970
|
555,653
|
||||||||||||
Total comprehensive income / (expense) attributable to:
|
||||||||||||||||
Owners of Turkcell Iletisim Hizmetleri AS
|
1,039,159
|
1,240,531
|
76,238
|
543,196
|
||||||||||||
Non-controlling interests
|
34,205
|
(120,837
|
)
|
11,732
|
12,457
|
|||||||||||
Total comprehensive income / (expense) for the period
|
1,073,364
|
1,119,694
|
87,970
|
555,653
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Attributable to equity holders of the Company
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Share Capital
|
Treasury Shares
|
Capital Contribution
|
Share Premium
|
Legal Reserves
|
Cash Flow Hedge Reserves
|
Reserve for Non-Controlling Interest Put Option
|
Actuarial Gain/
(Loss) from Employee Termination Benefit |
Translation Reserve
|
Retained
Earnings |
Total
|
Non-Controlling Interest
|
Total
Equity |
||||||||||||||||||||||||||||||||||||||||
Balance at 1 January 2015
|
2,200,000
|
-
|
35,026
|
269
|
839,284
|
(719
|
)
|
(758,432
|
)
|
(3,417
|
)
|
350,254
|
14,431,158
|
17,093,423
|
(382,778
|
)
|
16,710,645
|
|||||||||||||||||||||||||||||||||||
Total comprehensive income/(expense)
|
1,483,530
|
1,483,530
|
(171,706
|
)
|
1,311,824
|
|||||||||||||||||||||||||||||||||||||||||||||||
Profit/(loss) for the period
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation differences
|
-
|
-
|
-
|
-
|
-
|
-
|
(281,999
|
)
|
31,912
|
-
|
(250,087
|
)
|
50,869
|
(199,218
|
)
|
|||||||||||||||||||||||||||||||||||||
Employee termination benefit actuarial losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,369
|
-
|
-
|
6,369
|
-
|
6,369
|
|||||||||||||||||||||||||||||||||||||||
Change in cash flow hedge reserve
|
-
|
-
|
-
|
-
|
-
|
719
|
-
|
-
|
-
|
-
|
719
|
-
|
719
|
|||||||||||||||||||||||||||||||||||||||
Total other comprehensive income/(expense), net of income tax
|
-
|
-
|
-
|
-
|
-
|
719
|
(281,999
|
)
|
6,369
|
31,912
|
-
|
(242,999
|
)
|
50,869
|
(192,130
|
)
|
||||||||||||||||||||||||||||||||||||
Total comprehensive income/(expense)
|
-
|
-
|
-
|
-
|
-
|
719
|
(281,999
|
)
|
6,369
|
31,912
|
1,483,530
|
1,240,531
|
(120,837
|
)
|
1,119,694
|
|||||||||||||||||||||||||||||||||||||
Transfer to legal reserves
|
-
|
-
|
-
|
-
|
366,794
|
-
|
-
|
-
|
-
|
(366,794
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Dividend paid
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,925,000
|
)
|
(3,925,000
|
)
|
(84,901
|
)
|
(4,009,901
|
)
|
|||||||||||||||||||||||||||||||||||
Change in fair value of minority put option
|
-
|
-
|
-
|
-
|
-
|
-
|
244,914
|
-
|
-
|
-
|
244,914
|
-
|
244,914
|
|||||||||||||||||||||||||||||||||||||||
Acquisition of non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(929,013
|
)
|
(929,013
|
)
|
661,093
|
(267,920
|
)
|
||||||||||||||||||||||||||||||||||||
Balance at 30 September 2015
|
2,200,000
|
-
|
35,026
|
269
|
1,206,078
|
-
|
(795,517
|
)
|
2,952
|
382,166
|
10,693,881
|
13,724,855
|
72,577
|
13,797,432
|
||||||||||||||||||||||||||||||||||||||
Total comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Profit / (loss) for the period
|
584,124
|
584,124
|
7,603
|
591,727
|
||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation differences
|
-
|
-
|
-
|
-
|
-
|
-
|
52,826
|
-
|
(243,342
|
)
|
-
|
(190,516
|
)
|
(481
|
)
|
(190,997
|
)
|
|||||||||||||||||||||||||||||||||||
Employee termination benefit actuarial losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(17,272
|
)
|
-
|
-
|
(17,272
|
)
|
-
|
(17,272
|
)
|
||||||||||||||||||||||||||||||||||||
Total other comprehensive income/(expense), net of incone tax
|
-
|
-
|
-
|
-
|
-
|
-
|
52,826
|
(17,272
|
)
|
(243,342
|
)
|
-
|
(207,788
|
)
|
(481
|
)
|
(208,269
|
)
|
||||||||||||||||||||||||||||||||||
Total comprehensive income/(expense)
|
-
|
-
|
-
|
-
|
-
|
-
|
52,826
|
(17,272
|
)
|
(243,342
|
)
|
584,124
|
376,336
|
7,122
|
383,458
|
|||||||||||||||||||||||||||||||||||||
Transfer to legal reserves
|
-
|
-
|
-
|
-
|
5,274
|
-
|
-
|
-
|
-
|
(5,274
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Dividend paid
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(15,614
|
)
|
(15,614
|
)
|
|||||||||||||||||||||||||||||||||||||
Change in fair value of minority put option
|
-
|
-
|
-
|
-
|
-
|
-
|
253,626
|
-
|
-
|
-
|
253,626
|
-
|
253,626
|
|||||||||||||||||||||||||||||||||||||||
Balance at 31 December 2015
|
2,200,000
|
-
|
35,026
|
269
|
1,211,352
|
-
|
(489,065
|
)
|
(14,320
|
)
|
138,824
|
11,272,731
|
14,354,817
|
64,085
|
14,418,902
|
|||||||||||||||||||||||||||||||||||||
Balance at 1 January 2016
|
2,200,000
|
-
|
35,026
|
269
|
1,211,352
|
-
|
(489,065
|
)
|
(14,320
|
)
|
138,824
|
11,272,731
|
14,354,817
|
64,085
|
14,418,902
|
|||||||||||||||||||||||||||||||||||||
Total comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Profit/(loss) for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,141,439
|
1,141,439
|
33,978
|
1,175,417
|
|||||||||||||||||||||||||||||||||||||||
Other comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation differences
|
-
|
-
|
-
|
-
|
-
|
-
|
(19,234
|
)
|
-
|
(81,324
|
)
|
-
|
(100,558
|
)
|
227
|
(100,331
|
)
|
|||||||||||||||||||||||||||||||||||
Employee termination benefit actuarial losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,722
|
)
|
-
|
-
|
(1,722
|
)
|
-
|
(1,722
|
)
|
||||||||||||||||||||||||||||||||||||
Total other comprehensive income/(expense), net of income tax
|
-
|
-
|
-
|
-
|
-
|
-
|
(19,234
|
)
|
(1,722
|
)
|
(81,324
|
)
|
-
|
(102,280
|
)
|
227
|
(102,053
|
)
|
||||||||||||||||||||||||||||||||||
Total comprehensive income/(expense)
|
-
|
-
|
-
|
-
|
-
|
-
|
(19,234
|
)
|
(1,722
|
)
|
(81,324
|
)
|
1,141,439
|
1,039,159
|
34,205
|
1,073,364
|
||||||||||||||||||||||||||||||||||||
Transfer from legal reserves
|
-
|
-
|
-
|
-
|
(15,646
|
)
|
-
|
-
|
-
|
-
|
15,646
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Dividends paid
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(46,669
|
)
|
(46,669
|
)
|
|||||||||||||||||||||||||||||||||||||
Change in fair value of minority put option
|
-
|
-
|
-
|
-
|
-
|
-
|
31,139
|
-
|
-
|
-
|
31,139
|
-
|
31,139
|
|||||||||||||||||||||||||||||||||||||||
Change in non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(9,000
|
)
|
(9,000
|
)
|
|||||||||||||||||||||||||||||||||||||
Treasury shares (-) (Note 16)
|
-
|
(22,452
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(22,452
|
)
|
-
|
(22,452
|
)
|
||||||||||||||||||||||||||||||||||||
Balance at 30 September 2016
|
2,200,000
|
(22,452
|
)
|
35,026
|
269
|
1,195,706
|
-
|
(477,160
|
)
|
(16,042
|
)
|
57,500
|
12,429,816
|
15,402,663
|
42,621
|
15,445,284
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS
For the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Nine months ended 30 September
|
||||||||||||
Note
|
2016
|
2015
|
||||||||||
Cash flows from operating activities
|
||||||||||||
Profit for the year
|
1,175,417
|
1,311,824
|
||||||||||
Adjustments for:
|
||||||||||||
Depreciation and impairment of fixed assets and investment property
|
9
|
934,908
|
828,576
|
|||||||||
Amortization of intangible assets
|
10
|
664,002
|
402,167
|
|||||||||
Net finance (income)
|
7
|
(141,068
|
)
|
(479,488
|
)
|
|||||||
Fair value gains on derivative financial insturments
|
(27,042
|
)
|
-
|
|||||||||
Income tax expense
|
8
|
311,880
|
557,863
|
|||||||||
Share of profit of equity accounted investees
|
11
|
(2,209
|
)
|
(268,936
|
)
|
|||||||
(Gain) on sale of property, plant and equipment
|
(15,869
|
)
|
(7,167
|
)
|
||||||||
Unrealized foreign exchange and monetary (loss)/ gain on operating assets
|
269,635
|
675,445
|
||||||||||
Provisions
|
275,429
|
153,135
|
||||||||||
Deferred income
|
40,347
|
(12,201
|
)
|
|||||||||
3,485,430
|
3,161,218
|
|||||||||||
Change in trade receivables
|
12
|
819,774
|
(572,303
|
)
|
||||||||
Change in due from related parties
|
21
|
2,231
|
3,946
|
|||||||||
Change in receivables from financial operations
|
(1,652,194
|
)
|
-
|
|||||||||
Change in inventories
|
(69,813
|
)
|
1,294
|
|||||||||
Change in other current assets
|
13
|
274,322
|
(197,807
|
)
|
||||||||
Change in other non-current assets
|
15
|
84,537
|
(23,110
|
)
|
||||||||
Change in due to related parties
|
21
|
2,361
|
(19,521
|
)
|
||||||||
Change in trade and other payables
|
(1,623,297
|
)
|
(149,173
|
)
|
||||||||
Change in other non-current liabilities
|
(648
|
)
|
7,778
|
|||||||||
Change in employee benefits
|
10,552
|
(1,511
|
)
|
|||||||||
Change in other working capital
|
(59,787
|
)
|
(16,038
|
)
|
||||||||
1,273,468
|
2,194,773
|
|||||||||||
Interest paid
|
(138,418
|
)
|
(104,505
|
)
|
||||||||
Income tax paid
|
(52,391
|
)
|
(562,704
|
)
|
||||||||
Net cash generated by operating activities
|
1,082,659
|
1,527,564
|
||||||||||
Cash flows from investing activities
|
||||||||||||
Acquisition of property, plant and equipment
|
9
|
(1,786,500
|
)
|
(1,453,462
|
)
|
|||||||
Acquisition of intangible assets
|
10
|
(516,810
|
)
|
(888,771
|
)
|
|||||||
Proceeds from sale of property, plant and equipment
|
31,305
|
17,163
|
||||||||||
Proceeds from currency option contracts
|
-
|
780
|
||||||||||
Change in property, plant and equipment advances
|
(442,911
|
)
|
176,096
|
|||||||||
Change in financial assets
|
-
|
19,284
|
||||||||||
Interest received
|
457,699
|
592,058
|
||||||||||
Acquisition of non-controlling interest
|
-
|
(267,920
|
)
|
|||||||||
Capital decrease in subsidiaries
|
(9,000
|
)
|
-
|
|||||||||
Net cash provided/(used in) investing activities
|
(2,266,217
|
)
|
(1,804,772
|
)
|
||||||||
Cash flows from financing activities
|
||||||||||||
Proceeds from issuance of loans and borrowings
|
5,188,114
|
3,301,386
|
||||||||||
Repayment of borrowings
|
(1,523,506
|
)
|
(4,449,280
|
)
|
||||||||
Dividends paid
|
(46,669
|
)
|
(4,009,901
|
)
|
||||||||
Treasury shares
|
(22,452
|
)
|
-
|
|||||||||
Decrease/(increase) in cash collateral related to loans
|
240,775
|
(395,629
|
)
|
|||||||||
Net cash generated (used in) by financing activities
|
3,836,262
|
(5,553,424
|
)
|
|||||||||
Net increase/ (decrease) in cash and cash equivalents
|
2,652,704
|
(5,830,632
|
)
|
|||||||||
Cash and cash equivalents at 1 January
|
2,918,796
|
9,031,881
|
||||||||||
Effects of foreign exchange rate fluctuations on cash and cash equivalents
|
74,705
|
701,230
|
||||||||||
Cash and cash equivalents at 30 September
|
14
|
5,646,205
|
3,902,479
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Notes to the consolidated financial statements
|
|
Page
|
|
1. Reporting entity
|
7
|
2. Basis of preparation
|
7
|
3. Significant accounting policies
|
8
|
4. Operating segments
|
11
|
5 .Seasonality of operations
|
16
|
6. Finance income and costs
|
17
|
7. Other income and expense
|
17
|
8. Income tax expense
|
17
|
9. Property, plant and equipment
|
18
|
10. Intangible assets
|
20
|
11. Investments in equity accounted investees
|
23
|
12. Trade receivables and accrued income
|
23
|
13. Other current assets
|
24
|
14. Cash and cash equivalents
|
24
|
15. Other non-current assets
|
25
|
16. Dividends and Treasury Shares
|
25
|
17. Loans and borrowings
|
26
|
18. Financial instruments
|
28
|
19. Guarantees and purchase obligations
|
32
|
20. Commitments and contingencies
|
32
|
21. Related parties
|
35
|
22. Subsidiaries
|
39
|
23. Subsequent events
|
40
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
1. |
Reporting entity
|
2. |
Basis of preparation
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
a) |
Receivables and revenue from financial services
|
b) |
Employee benefits
|
c) |
Comparative Information and Revision of Prior Period Financial Statements
|
d) |
New standards and interpretations
|
(i) |
Amendments to IFRSs affecting amounts reported and/or disclosures in the consolidated financial statements
|
ii) |
Standards, amendments and interpretations applicable as at 30 September 2016
|
- |
Amendment to IFRS 11, ‘Joint arrangements’ on acquisition of an interest in a joint operation, effective from annual periods beginning on or after 1 January 2016. This amendment adds new guidance on how to account for the acquisition of an interest in a joint operation that constitutes a business. The amendments specify the appropriate accounting treatment for such acquisitions.
|
- |
Amendment to IAS 16, ‘Property, plant and equipment’ and IAS 38, ‘Intangible assets’, on depreciation and amortisation, effective from annual periods beginning on or after 1 January 2016. In this amendment it has clarified that the use of revenue based methods to calculate the depreciation of an asset is not appropriate because revenue generated by an activity that includes the use of an asset generally reflects factors other than the consumption of the economic benefits embodied in the asset. It is also clarified that revenue is generally presumed to be an inappropriate basis for measuring the consumption of the economic benefits embodied in an intangible asset.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
d) |
New standards and interpretations (continued)
|
ii) |
Standards, amendments and interpretations applicable as at 30 September 2016 (continued)
|
iii) |
Standards, amendments and interpretations effective after 30 September 2016
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
d) |
New standards and interpretations (continued)
|
iii) |
Standards, amendments and interpretations effective after 30 September 2016 (continued)
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
4. |
Operating segments (continued)
|
Nine months ended 30 September
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
Other
|
Intersegment Eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||||||||||||||||||||
Consumer segment revenue
|
7,348,665
|
6,736,304
|
-
|
-
|
-
|
-
|
-
|
-
|
7,348,665
|
6,736,304
|
||||||||||||||||||||||||||||||
Corporate segment revenue
|
1,600,359
|
1,502,522
|
-
|
-
|
-
|
-
|
-
|
-
|
1,600,359
|
1,502,522
|
||||||||||||||||||||||||||||||
Other Turkcell Turkey revenue
|
262,375
|
244,303
|
-
|
-
|
-
|
-
|
-
|
-
|
262,375
|
244,303
|
||||||||||||||||||||||||||||||
Turkcell International revenue
|
-
|
-
|
623,103
|
632,383
|
-
|
-
|
-
|
-
|
623,103
|
632,383
|
||||||||||||||||||||||||||||||
Other revenue
|
-
|
-
|
-
|
-
|
433,189
|
337,919
|
-
|
-
|
433,189
|
337,919
|
||||||||||||||||||||||||||||||
Eliminations
|
-
|
-
|
-
|
-
|
-
|
-
|
(25,728
|
)
|
(18,471
|
)
|
(25,728
|
)
|
(18,471
|
)
|
||||||||||||||||||||||||||
Total Revenue
|
9,211,399
|
8,483,129
|
623,103
|
632,383
|
433,189
|
337,919
|
(25,728
|
)
|
(18,471
|
)
|
10,241,963
|
9,434,960
|
||||||||||||||||||||||||||||
Contribution to consolidated revenue(*)
|
9,198,829
|
8,472,925
|
610,493
|
624,134
|
432,641
|
337,901
|
-
|
-
|
10,241,963
|
9,434,960
|
||||||||||||||||||||||||||||||
Reportable segment adjusted EBITDA
|
2,934,276
|
2,803,742
|
166,981
|
178,312
|
145,626
|
99,719
|
1,553
|
546
|
3,248,436
|
3,082,319
|
||||||||||||||||||||||||||||||
Finance income
|
533,620
|
588,791
|
16,422
|
17,942
|
20,899
|
89,606
|
-
|
(93,757
|
)
|
570,941
|
602,582
|
|||||||||||||||||||||||||||||
Finance cost
|
(480,254
|
)
|
308,935
|
(66,423
|
)
|
(1,068,301
|
)
|
1,254
|
(65,025
|
)
|
(4
|
)
|
165,848
|
(545,427
|
)
|
(658,543
|
)
|
|||||||||||||||||||||||
Depreciation and amortization
|
(1,444,378
|
)
|
(1,076,840
|
)
|
(144,126
|
)
|
(146,621
|
)
|
(11,323
|
)
|
(7,446
|
)
|
917
|
164
|
(1,598,910
|
)
|
(1,230,743
|
)
|
||||||||||||||||||||||
Share of profit of equity accounted investees
|
-
|
-
|
2,209
|
268,936
|
-
|
-
|
-
|
-
|
2,209
|
268,936
|
||||||||||||||||||||||||||||||
Capital expenditure
|
2,163,737
|
1,533,660
|
186,952
|
798,261
|
10,732
|
15,559
|
(236
|
)
|
(183
|
)
|
2,361,185
|
2,347,297
|
||||||||||||||||||||||||||||
Bad debt expense
|
(154,657
|
)
|
(144,994
|
)
|
(5,301
|
)
|
(6,627
|
)
|
(2,432
|
)
|
-
|
-
|
-
|
(162,390
|
)
|
(151,621
|
)
|
(*) |
“Contribution to the consolidated revenue” represents operating segments’ revenues from companies other than those included in the consolidated financial statements. Group management monitors financial performance of the segments based on their separate financial statements. Contribution of operating segments on the Group’s revenue is presented to give additional information to the reader of the financial statements.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
4. |
Operating segments (continued)
|
Three months ended 30 September
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
Other
|
Intersegment Eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||||||||||||||||||||
Consumer segment revenue
|
2,625,714
|
2,403,821
|
-
|
-
|
-
|
-
|
-
|
-
|
2,625,714
|
2,403,821
|
||||||||||||||||||||||||||||||
Corporate segment revenue
|
536,389
|
518,641
|
-
|
-
|
-
|
-
|
-
|
-
|
536,389
|
518,641
|
||||||||||||||||||||||||||||||
Other Turkcell Turkey revenue
|
113,576
|
112,242
|
-
|
-
|
-
|
-
|
-
|
-
|
113,576
|
112,242
|
||||||||||||||||||||||||||||||
Turkcell International revenue
|
-
|
-
|
222,445
|
234,735
|
-
|
-
|
-
|
-
|
222,445
|
234,735
|
||||||||||||||||||||||||||||||
Other revenue
|
-
|
-
|
-
|
-
|
170,293
|
100,792
|
-
|
-
|
170,293
|
100,792
|
||||||||||||||||||||||||||||||
Eliminations
|
-
|
-
|
-
|
-
|
-
|
-
|
(9,926
|
)
|
(6,404
|
)
|
(9,926
|
)
|
(6,404
|
)
|
||||||||||||||||||||||||||
Total Revenue
|
3,275,679
|
3,034,704
|
222,445
|
234,735
|
170,293
|
100,792
|
(9,926
|
)
|
(6,404
|
)
|
3,658,491
|
3,363,827
|
||||||||||||||||||||||||||||
Contribution to consolidated
revenue (*) |
3,270,922
|
3,031,205
|
217,718
|
231,838
|
169,851
|
100,784
|
-
|
-
|
3,658,491
|
3,363,827
|
||||||||||||||||||||||||||||||
Reportable segment adjusted EBITDA
|
1,095,043
|
1,060,580
|
60,401
|
69,535
|
61,177
|
30,417
|
992
|
93
|
1,217,613
|
1,160,625
|
||||||||||||||||||||||||||||||
Finance income
|
180,741
|
162,428
|
4,174
|
7,345
|
2,320
|
17,656
|
-
|
(12,211
|
)
|
187,235
|
175,218
|
|||||||||||||||||||||||||||||
Finance cost
|
(325,913
|
)
|
(61,679
|
)
|
(22,911
|
)
|
(96,977
|
)
|
2,195
|
(11,472
|
)
|
(3,127
|
)
|
25,351
|
(349,756
|
)
|
(144,777
|
)
|
||||||||||||||||||||||
Depreciation and amortization
|
(523,900
|
)
|
(370,817
|
)
|
(49,119
|
)
|
(53,522
|
)
|
(4,822
|
)
|
(2,630
|
)
|
829
|
55
|
(577,012
|
)
|
(426,914
|
)
|
||||||||||||||||||||||
Share of profit of equity accounted investees
|
-
|
-
|
(5,092
|
)
|
80,106
|
-
|
-
|
-
|
-
|
(5,092
|
)
|
80,106
|
||||||||||||||||||||||||||||
Capital expenditure
|
686,767
|
506,426
|
54,221
|
126,005
|
2,372
|
2,097
|
(148
|
)
|
(95
|
)
|
743,212
|
634,433
|
||||||||||||||||||||||||||||
Bad debt expense
|
(53,923
|
)
|
(53,153
|
)
|
(1,684
|
)
|
(2,409
|
)
|
(2,485
|
)
|
-
|
-
|
-
|
(58,092
|
)
|
(55,562
|
)
|
(*) |
“Contribution to the consolidated revenue” represents operating segments’ revenues from companies other than those included in the consolidated financial statements. Group management monitors financial performance of the segments based on their separate financial statements. Contribution of operating segments on the Group’s revenue is presented to give additional information to the reader of the financial statements.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
4. |
Operating segments (continued)
|
As at 30 September 2016 and 31 December 2015
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
Other
|
Intersegment Eliminations
|
Total
|
||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||||||||||||||||||||
Reportable segment assets
|
20,378,406
|
20,701,617
|
1,461,405
|
1,460,983
|
1,749,841
|
85,884
|
(28,009
|
)
|
(10,921
|
)
|
23,561,643
|
22,237,563
|
||||||||||||||||||||||||||||
Investment in associates
|
-
|
-
|
958,936
|
981,939
|
-
|
-
|
-
|
-
|
958,936
|
981,939
|
||||||||||||||||||||||||||||||
Reportable segment liabilities
|
5,577,119
|
6,868,877
|
466,120
|
481,338
|
244,789
|
105,460
|
(20,632
|
)
|
(10,089
|
)
|
6,267,396
|
7,445,586
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
4. |
Operating segments (continued)
|
Nine months ended
|
Three months ended
|
|||||||||||||||
30 September 2016
|
30 September 2015
|
30 September 2016
|
30 September 2015
|
|||||||||||||
Turkcell Turkey adjusted EBITDA
|
2,934,276
|
2,803,742
|
1,095,043
|
1,060,580
|
||||||||||||
Turkcell International adjusted EBITDA
|
166,981
|
178,312
|
60,401
|
69,535
|
||||||||||||
Other
|
145,626
|
99,719
|
61,177
|
30,417
|
||||||||||||
Intersegment eliminations
|
1,553
|
546
|
992
|
93
|
||||||||||||
Consolidated adjusted EBITDA
|
3,248,436
|
3,082,319
|
1,217,613
|
1,160,625
|
||||||||||||
Finance income
|
570,941
|
602,582
|
187,235
|
175,218
|
||||||||||||
Finance costs
|
(545,427
|
)
|
(658,543
|
)
|
(349,756
|
)
|
(144,777
|
)
|
||||||||
Other income
|
52,404
|
24,795
|
7,052
|
2,772
|
||||||||||||
Other expenses
|
(242,356
|
)
|
(219,659
|
)
|
(199,688
|
)
|
(21,217
|
)
|
||||||||
Share of profit of equity accounted investees
|
2,209
|
268,936
|
(5,092
|
)
|
80,106
|
|||||||||||
Depreciation and amortization
|
(1,598,910
|
)
|
(1,230,743
|
)
|
(577,012
|
)
|
(426,914
|
)
|
||||||||
Consolidated profit before income tax
|
1,487,297
|
1,869,687
|
280,352
|
825,813
|
||||||||||||
Income tax expense
|
(311,880
|
)
|
(557,863
|
)
|
(106,195
|
)
|
(183,156
|
)
|
||||||||
Profit for the period
|
1,175,417
|
1,311,824
|
174,157
|
642,657
|
Assets
|
30 September
2016 |
31 December
2015 |
||||||
Total assets for reportable segments
|
21,839,811
|
22,162,600
|
||||||
Other assets
|
1,749,841
|
85,884
|
||||||
Intersegment eliminations
|
(28,009
|
)
|
(10,921
|
)
|
||||
Investments in equity accounted investees
|
958,936
|
981,939
|
||||||
Other unallocated assets
|
5,709,757
|
2,987,808
|
||||||
Consolidated total assets
|
30,230,336
|
26,207,310
|
Liabilities
|
30 September
2016 |
31 December 2015
|
||||||
Total liabilities for reportable segments
|
6,043,239
|
7,350,215
|
||||||
Other liabilities
|
244,789
|
105,460
|
||||||
Intersegment eliminations
|
(20,632
|
)
|
(10,089
|
)
|
||||
Other unallocated liabilities
|
8,517,656
|
4,342,822
|
||||||
Consolidated total liabilities
|
14,785,052
|
11,788,408
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
4. |
Operating segments (continued)
|
Nine months ended
|
Three months ended
|
|||||||||||||||
30 September 2016
|
30 September 2015
|
30 September 2016
|
30 September 2015
|
|||||||||||||
Revenues
|
||||||||||||||||
Turkey
|
9,559,088
|
8,701,720
|
3,414,256
|
3,097,698
|
||||||||||||
Ukraine
|
408,059
|
421,814
|
146,462
|
159,870
|
||||||||||||
Belarus
|
104,711
|
103,279
|
37,915
|
39,287
|
||||||||||||
Turkish Republic of Northern Cyprus
|
95,546
|
93,897
|
32,585
|
31,964
|
||||||||||||
Azerbaijan
|
72,382
|
109,106
|
26,517
|
34,291
|
||||||||||||
Germany
|
2,177
|
5,144
|
756
|
717
|
||||||||||||
10,241,963
|
9,434,960
|
3,658,491
|
3,363,827
|
Non-current assets
|
30 September
2016 |
31 December 2015
|
||||||
Turkey
|
16,124,214
|
15,032,659
|
||||||
Ukraine
|
1,010,047
|
993,546
|
||||||
Belarus
|
295,328
|
224,784
|
||||||
Turkish Republic of Northern Cyprus
|
118,176
|
116,127
|
||||||
Azerbaijan
|
13,061
|
14,727
|
||||||
Unallocated non-current assets
|
1,020,356
|
1,030,610
|
||||||
18,581,182
|
17,412,453
|
5. |
Seasonality of operations
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
6. |
Finance income and costs
|
7. |
Other income and expense
|
8. |
Income tax expense
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
9. |
Property, plant and equipment
|
Cost or deemed cost
|
Balance as at 1 January 2016
|
Additions
|
Disposals
|
Transfers
|
Impairment expenses/ (reversals)
|
Effects of movements in exchange rates
|
Balance as at
30 September 2016 |
|||||||||||||||||||||
Network infrastructure (All operational)
|
11,302,326
|
257,815
|
(269,855
|
)
|
1,568,389
|
-
|
(54,826
|
)
|
12,803,849
|
|||||||||||||||||||
Land and buildings
|
389,366
|
15,046
|
-
|
102,110
|
-
|
(633
|
)
|
505,889
|
||||||||||||||||||||
Equipment, fixtures and fittings
|
586,463
|
18,212
|
(2,974
|
)
|
3,090
|
-
|
(528
|
)
|
604,263
|
|||||||||||||||||||
Motor vehicles
|
33,676
|
2,632
|
(2,181
|
)
|
58
|
-
|
(43
|
)
|
34,142
|
|||||||||||||||||||
Leasehold improvements
|
306,176
|
4,952
|
(8
|
)
|
-
|
-
|
(161
|
)
|
310,959
|
|||||||||||||||||||
Construction in progress
|
1,005,358
|
1,526,648
|
(116
|
)
|
(1,673,633
|
)
|
-
|
(3,166
|
)
|
855,091
|
||||||||||||||||||
Total
|
13,623,365
|
1,825,305
|
(275,134
|
)
|
14
|
-
|
(59,357
|
)
|
15,114,193
|
|||||||||||||||||||
Accumulated depreciation
|
||||||||||||||||||||||||||||
Network infrastructure (All operational)
|
5,976,699
|
822,957
|
(255,929
|
)
|
200
|
36,964
|
(33,108
|
)
|
6,547,783
|
|||||||||||||||||||
Land and buildings
|
140,627
|
10,027
|
-
|
-
|
366
|
(249
|
)
|
150,771
|
||||||||||||||||||||
Equipment, fixtures and fittings
|
462,618
|
34,754
|
(2,622
|
)
|
-
|
21
|
(295
|
)
|
494,476
|
|||||||||||||||||||
Motor vehicles
|
29,704
|
1,876
|
(2,170
|
)
|
-
|
-
|
(1
|
)
|
29,409
|
|||||||||||||||||||
Leasehold improvements
|
192,223
|
21,431
|
(8
|
)
|
-
|
-
|
(156
|
)
|
213,490
|
|||||||||||||||||||
Total
|
6,801,871
|
891,045
|
(260,729
|
)
|
200
|
37,351
|
(33,809
|
)
|
7,435,929
|
|||||||||||||||||||
Total property, plant and equipment
|
6,821,494
|
934,260
|
(14,405
|
)
|
(186
|
)
|
(37,351
|
)
|
(25,548
|
)
|
7,678,264
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
9. |
Property, plant and equipment (continued)
|
Cost or deemed cost
|
Balance as at 1 January 2015
|
Additions
|
Disposals
|
Transfers
|
Impairment expenses/ (reversals)
|
Transfers to Investment Property
|
Effects of movements in exchange rates
|
Balance as at
31 December 2015 |
||||||||||||||||||||||||
Network infrastructure (All operational)
|
10,918,769
|
358,297
|
(652,051
|
)
|
1,061,692
|
-
|
-
|
(384,381
|
)
|
11,302,326
|
||||||||||||||||||||||
Land and buildings
|
516,724
|
20,167
|
-
|
310
|
-
|
(144,268
|
)
|
(3,567
|
)
|
389,366
|
||||||||||||||||||||||
Equipment, fixtures and fittings
|
564,429
|
57,204
|
(30,632
|
)
|
1,467
|
-
|
-
|
(6,005
|
)
|
586,463
|
||||||||||||||||||||||
Motor vehicles
|
35,807
|
883
|
(1,609
|
)
|
-
|
-
|
-
|
(1,405
|
)
|
33,676
|
||||||||||||||||||||||
Leasehold improvements
|
228,530
|
30,008
|
(23,575
|
)
|
72,460
|
-
|
-
|
(1,247
|
)
|
306,176
|
||||||||||||||||||||||
Construction in progress
|
444,200
|
1,715,044
|
(877
|
)
|
(1,136,521
|
)
|
(2,523
|
)
|
-
|
(13,965
|
)
|
1,005,358
|
||||||||||||||||||||
Total
|
12,708,459
|
2,181,603
|
(708,744
|
)
|
(592
|
)
|
(2,523
|
)
|
(144,268
|
)
|
(410,570
|
)
|
13,623,365
|
|||||||||||||||||||
Accumulated depreciation
|
||||||||||||||||||||||||||||||||
Network infrastructure (All operational)
|
5,900,269
|
1,016,762
|
(647,280
|
)
|
-
|
17,990
|
-
|
(311,042
|
)
|
5,976,699
|
||||||||||||||||||||||
Land and buildings
|
231,044
|
15,950
|
-
|
-
|
(2,851
|
)
|
(101,634
|
)
|
(1,882
|
)
|
140,627
|
|||||||||||||||||||||
Equipment, fixtures and fittings
|
456,100
|
42,062
|
(29,998
|
)
|
-
|
9
|
-
|
(5,555
|
)
|
462,618
|
||||||||||||||||||||||
Motor vehicles
|
29,615
|
2,872
|
(1,474
|
)
|
-
|
-
|
-
|
(1,309
|
)
|
29,704
|
||||||||||||||||||||||
Leasehold improvements
|
197,835
|
15,826
|
(20,610
|
)
|
-
|
896
|
-
|
(1,724
|
)
|
192,223
|
||||||||||||||||||||||
Total
|
6,814,863
|
1,093,472
|
(699,362
|
)
|
-
|
16,044
|
(101,634
|
)
|
(321,512
|
)
|
6,801,871
|
|||||||||||||||||||||
Total property, plant and equipment
|
5,893,596
|
1,088,131
|
(9,382
|
)
|
(592
|
)
|
(18,567
|
)
|
(42,634
|
)
|
(89,058
|
)
|
6,821,494
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
10. |
Intangible assets
|
Cost
|
Balance at 1 January 2016
|
Additions
|
Disposals
|
Transfers
|
Impairment |
Effects of movements in exchange rates
|
Balance at
30 September 2016
|
|||||||||||||||||||||
GSM and other telecommunication operating licenses
|
3,950,729
|
34,085
|
(3
|
)
|
4,020,786
|
-
|
(20,916
|
)
|
7,984,681
|
|||||||||||||||||||
Computer software
|
5,342,056
|
204,048
|
(1,510
|
)
|
191,345
|
-
|
(5,246
|
)
|
5,730,693
|
|||||||||||||||||||
Transmission lines
|
71,506
|
-
|
-
|
-
|
-
|
-
|
71,506
|
|||||||||||||||||||||
Central betting system operating right
|
11,907
|
-
|
-
|
-
|
-
|
-
|
11,907
|
|||||||||||||||||||||
Indefeasible right of usage
|
42,132
|
3,885
|
-
|
-
|
-
|
-
|
46,017
|
|||||||||||||||||||||
Brand name
|
7,040
|
-
|
-
|
-
|
-
|
-
|
7,040
|
|||||||||||||||||||||
Customer base
|
15,512
|
-
|
-
|
-
|
-
|
-
|
15,512
|
|||||||||||||||||||||
Goodwill
|
32,834
|
-
|
-
|
-
|
-
|
-
|
32,834
|
|||||||||||||||||||||
Other
|
29,713
|
6,522
|
(5
|
)
|
(1,014
|
)
|
-
|
-
|
35,216
|
|||||||||||||||||||
4.5G license not yet available for use
|
3,984,954
|
33,316
|
-
|
(4,018,270
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Construction in progress
|
52,597
|
268,270
|
-
|
(192,861
|
)
|
-
|
(2,383
|
)
|
125,623
|
|||||||||||||||||||
Total
|
13,540,980
|
550,126
|
(1,518
|
)
|
(14
|
)
|
-
|
(28,545
|
)
|
14,061,029
|
||||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||||||
GSM and other telecommunication operating licenses
|
1,429,944
|
312,533
|
(3
|
)
|
-
|
-
|
(1,173
|
)
|
1,741,301
|
|||||||||||||||||||
Computer software
|
3,771,710
|
336,563
|
(1,089
|
)
|
(270
|
)
|
-
|
(2,645
|
)
|
4,104,269
|
||||||||||||||||||
Transmission lines
|
52,058
|
2,725
|
-
|
-
|
-
|
-
|
54,783
|
|||||||||||||||||||||
Central betting system operating right
|
9,663
|
719
|
-
|
-
|
-
|
-
|
10,382
|
|||||||||||||||||||||
Indefeasible right of usage
|
15,446
|
2,494
|
-
|
-
|
-
|
-
|
17,940
|
|||||||||||||||||||||
Brand name
|
5,104
|
528
|
-
|
-
|
-
|
-
|
5,632
|
|||||||||||||||||||||
Customer base
|
10,111
|
410
|
-
|
-
|
-
|
-
|
10,521
|
|||||||||||||||||||||
Other
|
14,307
|
7,379
|
(5
|
)
|
70
|
651
|
-
|
22,402
|
||||||||||||||||||||
Total
|
5,308,343
|
663,351
|
(1,097
|
)
|
(200
|
)
|
651
|
(3,818
|
)
|
5,967,230
|
||||||||||||||||||
Total intangible assets
|
8,232,637
|
(113,225
|
)
|
(421
|
)
|
186
|
(651
|
)
|
(24,727
|
)
|
8,093,799
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
10. |
Intangible assets (continued)
|
Cost
|
Balance at 1 January 2015
|
Additions
|
Disposals
|
Transfers
|
Effects of movements in exchange rates
|
Balance at
31 December 2015
|
||||||||||||||||||
GSM and other telecommunication operating licenses
|
2,334,822
|
9,092
|
(31,263
|
)
|
1,653,536
|
(15,458
|
)
|
3,950,729
|
||||||||||||||||
Computer software
|
4,730,454
|
377,853
|
(4,155
|
)
|
279,213
|
(41,309
|
)
|
5,342,056
|
||||||||||||||||
Transmission lines
|
62,789
|
8,717
|
-
|
-
|
-
|
71,506
|
||||||||||||||||||
Central betting system operating right
|
11,758
|
149
|
-
|
-
|
-
|
11,907
|
||||||||||||||||||
Indefeasible right of usage
|
42,132
|
-
|
-
|
-
|
-
|
42,132
|
||||||||||||||||||
Brand name
|
7,040
|
-
|
-
|
-
|
-
|
7,040
|
||||||||||||||||||
Customer base
|
15,512
|
-
|
-
|
-
|
-
|
15,512
|
||||||||||||||||||
Goodwill
|
32,834
|
-
|
-
|
-
|
-
|
32,834
|
||||||||||||||||||
Other
|
22,370
|
7,111
|
-
|
232
|
-
|
29,713
|
||||||||||||||||||
4.5G license not yet available for use
|
-
|
5,230,471
|
-
|
(1,245,517
|
)
|
-
|
3,984,954
|
|||||||||||||||||
Construction in progress
|
3,414
|
736,817
|
-
|
(686,872
|
)
|
(762
|
)
|
52,597
|
||||||||||||||||
Total
|
7,263,125
|
6,370,210
|
(35,418
|
)
|
592
|
(57,529
|
)
|
13,540,980
|
||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||
GSM and other telecommunication operating licenses
|
1,332,732
|
125,258
|
(31,263
|
)
|
-
|
3,217
|
1,429,944
|
|||||||||||||||||
Computer software
|
3,393,650
|
406,652
|
(2,297
|
)
|
-
|
(26,295
|
)
|
3,771,710
|
||||||||||||||||
Transmission lines
|
48,530
|
3,528
|
-
|
-
|
-
|
52,058
|
||||||||||||||||||
Central betting system operating right
|
8,786
|
877
|
-
|
-
|
-
|
9,663
|
||||||||||||||||||
Indefeasible right of usage
|
12,552
|
2,894
|
-
|
-
|
-
|
15,446
|
||||||||||||||||||
Brand name
|
4,400
|
704
|
-
|
-
|
-
|
5,104
|
||||||||||||||||||
Customer base
|
8,690
|
1,421
|
-
|
-
|
-
|
10,111
|
||||||||||||||||||
Other
|
6,390
|
7,917
|
-
|
-
|
-
|
14,307
|
||||||||||||||||||
Total
|
4,815,730
|
549,251
|
(33,560
|
)
|
-
|
(23,078
|
)
|
5,308,343
|
||||||||||||||||
Total intangible assets
|
2,447,395
|
5,820,959
|
(1,858
|
)
|
592
|
(34,451
|
)
|
8,232,637
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
10. |
Intangible assets (continued)
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
11. |
Investments in equity accounted investees
|
12. |
Trade receivables and accrued income
|
30 September
2016 |
31 December
2015 |
|||||||
Undue assigned contracted receivables
|
1,519,087
|
2,216,010
|
||||||
Receivables from subscribers
|
1,341,055
|
1,218,126
|
||||||
Accrued income
|
503,396
|
393,049
|
||||||
Accounts and checks receivable
|
283,297
|
271,743
|
||||||
3,646,835
|
4,098,928
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
13. |
Other current assets
|
30 September
2016 |
31 December
2015 |
|||||||
Prepaid expenses
|
447,529
|
290,063
|
||||||
VAT receivable
|
214,860
|
763,844
|
||||||
Restricted cash
|
111,762
|
349,243
|
||||||
Prepayment for subscriber acquisition cost
|
100,041
|
98,656
|
||||||
Advances to suppliers
|
64,130
|
34,554
|
||||||
Special communication tax to be collected from subscribers
|
35,567
|
32,755
|
||||||
Participating cross-currency swap contracts (Note 18)
|
33,974
|
-
|
||||||
Special communication tax receivables
|
20,000
|
-
|
||||||
Option contracts (Note 18)
|
1,008
|
-
|
||||||
Currency forward contracts (Note 18)
|
-
|
216
|
||||||
Other
|
181,898
|
120,571
|
||||||
1,210,769
|
1,689,902
|
14. |
Cash and cash equivalents
|
30 September
2016 |
31 December
2015 |
|||||||
Cash in hand
|
615
|
453
|
||||||
Cheques received
|
3
|
3
|
||||||
Banks
|
||||||||
- Demand deposits
|
527,546
|
572,895
|
||||||
- Time deposits
|
5,117,241
|
2,339,846
|
||||||
Investment funds, bonds and bills
|
800
|
5,599
|
||||||
Cash and cash equivalents
|
5,646,205
|
2,918,796
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
15. |
Other non-current assets
|
30 September
2016 |
31 December
2015 |
|||||||
Advances given for fixed assets
|
450,883
|
7,972
|
||||||
Prepaid expenses
|
186,152
|
175,543
|
||||||
Receivables from Public Administration (Note 20)
|
72,848
|
72,848
|
||||||
VAT receivable
|
16,464
|
121,905
|
||||||
Deposits and guarantees given
|
24,746
|
23,671
|
||||||
Others
|
50,220
|
40,001
|
||||||
801,313
|
441,940
|
16. |
Dividends and Treasury Shares
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
17. |
Loans and borrowings
|
30 September
2016 |
31 December
2015 |
|||||||
Non-current liabilities
|
||||||||
Unsecured bank loans
|
4,980,532
|
2,086,871
|
||||||
Secured bank loans
|
3,323
|
4,262
|
||||||
Finance lease liabilities
|
37,631
|
36,449
|
||||||
Debt securities issued
|
1,423,703
|
1,360,204
|
||||||
6,445,189
|
3,487,786
|
|||||||
Current liabilities
|
||||||||
Unsecured bank facility
|
168,410
|
130,109
|
||||||
Secured bank facility
|
179,647
|
311,682
|
||||||
Current portion of unsecured bank loans
|
1,246,124
|
196,385
|
||||||
Current portion of secured bank loans
|
1,815
|
1,930
|
||||||
Current portion of finance lease liabilities
|
5,656
|
5,389
|
||||||
Debt securities issued
|
84,669
|
80,959
|
||||||
Participating cross currency swap contracts
|
49,370
|
-
|
||||||
Currency swap contracts
|
-
|
2,290
|
||||||
1,735,691
|
728,744
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
17. |
Loans and borrowings (continued)
|
30 September 2016
|
31 December 2015
|
||||||||||||||||
Currency
|
Interest rate type
|
Nominal interest rate
|
Year of maturity
|
Carrying amount
|
Nominal interest
Rate
|
Year of maturity
|
Carrying amount
|
||||||||||
Unsecured bank loans
|
USD
|
Floating
|
Libor+2.0%-Libor+2.6%
|
2017-2020
|
1,686,881
|
Libor+2.6%
|
2017
|
189,542
|
|||||||||
Unsecured bank loans
|
EUR
|
Floating
|
Euribor+2.0%-Euribor+2.2%
|
2020-2025
|
3,178,419
|
Euribor+2.2%
|
2019-2025
|
1,585,939
|
|||||||||
Unsecured bank loans
|
TL
|
Fixed
|
10.4%-12.6%
|
2017-2018
|
1,361,356
|
8.3%-10.9%
|
2016-2017
|
507,775
|
|||||||||
Unsecured bank loans (*)
|
TL
|
-
|
-
|
-
|
3,318
|
-
|
-
|
-
|
|||||||||
Unsecured bank loans
|
UAH
|
Fixed
|
13.5%-14.9%
|
2016-2017
|
165,092
|
20%
|
2016
|
130,109
|
|||||||||
Secured bank loans (**)
|
UAH
|
Fixed
|
13.5%-18.3%
|
2016
|
179,647
|
25%
|
2016
|
311,682
|
|||||||||
Secured bank loans (***)
|
BYN
|
Fixed
|
12%-16%
|
2016-2020
|
5,138
|
12%-16%
|
2016-2020
|
6,192
|
|||||||||
Debt securities issued
|
USD
|
Fixed
|
5.8%
|
2025
|
1,508,372
|
5.8%
|
2025
|
1,441,163
|
|||||||||
Finance lease liabilities
|
EUR
|
Fixed
|
3.4%
|
2017-2024
|
43,213
|
3.4%
|
2016-2024
|
41,750
|
|||||||||
Finance lease liabilities
|
USD
|
Fixed
|
18%-28%
|
2016-2018
|
74
|
18%-28%
|
2016-2018
|
88
|
|||||||||
8,131,510
|
4,214,240
|
(*) |
Interest free spot loan utilized by Turkcell Iletisim Hizmetleri A.S.
|
(**) |
Secured by the blocked time deposits at a local bank amounting to USD 37,305 (equivalent to TL 111,762), in connection with the loans utilized by lifecell.
|
(***) |
Secured by the Government of the Republic of Belarus.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
18. |
Financial instruments
|
30 September
2016 |
31 December 2015
|
|||||||
Opening balance
|
816,373
|
727,732
|
||||||
Impairment loss recognized
|
162,390
|
196,588
|
||||||
Effect of change in foreign exchange rate
|
2,560
|
(2,563
|
)
|
|||||
Amounts written-off
|
(132
|
)
|
(105,384
|
)
|
||||
Closing balance
|
981,191
|
816,373
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
18. |
Financial instruments (continued)
|
31 December 2015
|
||||||||
USD
|
EUR
|
|||||||
Foreign currency denominated assets
|
||||||||
Other non-current assets
|
2,576
|
2,131
|
||||||
Due from related parties-current
|
3,553
|
207
|
||||||
Trade receivables and accrued income
|
21,536
|
29,947
|
||||||
Other current assets
|
141,385
|
6,200
|
||||||
Cash and cash equivalents
|
618,831
|
17,911
|
||||||
787,881
|
56,396
|
|||||||
Foreign currency denominated liabilities
|
||||||||
Loans and borrowings-non current
|
(63,152
|
)
|
(499,911
|
)
|
||||
Debt securities issued-non- current
|
(467,810
|
)
|
-
|
|||||
Other non-current liabilities
|
(96,481
|
)
|
-
|
|||||
Loans and borrowings-current
|
(2,066
|
)
|
(12,328
|
)
|
||||
Debt securities issued-current
|
(27,844
|
)
|
-
|
|||||
Trade and other payables-current
|
(264,091
|
)
|
(833,791
|
)
|
||||
Trade and other payables-non-current
|
-
|
(399,865
|
)
|
|||||
Due to related parties
|
(312
|
)
|
(141
|
)
|
||||
(921,756
|
)
|
(1,746,036
|
)
|
|||||
Exposure related to derivative instruments
|
||||||||
Currency swap contracts
|
(500,179
|
)
|
457,000
|
|||||
Currency forward contracts
|
57,732
|
-
|
||||||
Net exposure
|
(576,322
|
)
|
(1,232,640
|
)
|
||||
30 September 2016
|
||||||||
USD
|
EUR
|
|||||||
Foreign currency denominated assets
|
||||||||
Other non-current assets
|
616
|
2,131
|
||||||
Due from related parties-current
|
2,183
|
300
|
||||||
Trade receivables and accrued income
|
15,543
|
55,123
|
||||||
Other current assets
|
58,708
|
6,867
|
||||||
Cash and cash equivalents
|
968,632
|
508,243
|
||||||
1,045,682
|
572,664
|
|||||||
Foreign currency denominated liabilities
|
||||||||
Loans and borrowings-non current
|
(483,662
|
)
|
(936,962
|
)
|
||||
Debt securities issued-non- current
|
(475,217
|
)
|
-
|
|||||
Other non-current liabilities
|
(100,499
|
)
|
-
|
|||||
Loans and borrowings-current
|
(79,427
|
)
|
(21,629
|
)
|
||||
Debt securities issued-current
|
(28,261
|
)
|
-
|
|||||
Trade and other payables-current
|
(163,103
|
)
|
(841,271
|
)
|
||||
Due to related parties
|
(283
|
)
|
(292
|
)
|
||||
(1,330,452
|
)
|
(1,800,154
|
)
|
|||||
Exposure related to derivative instruments
|
||||||||
Participating cross currency swap contracts
|
250,000
|
500,000
|
||||||
Net exposure
|
(34,770
|
)
|
(727,490
|
)
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
18. |
Financial instruments (continued)
|
Average Rate
|
Closing Rate
|
|||||||||||||||
30 September
|
30 September
|
30 September
|
31 December
|
|||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
USD/TL
|
2.9215
|
2.6572
|
2.9959
|
2.9076
|
||||||||||||
EUR/TL
|
3.2523
|
2.9626
|
3.3608
|
3.1776
|
||||||||||||
USD/BYN (*)
|
1.9994
|
15,253
|
1.9264
|
18,569
|
||||||||||||
USD/UAH
|
25.4487
|
21.3244
|
25.9119
|
24.0007
|
Profit or loss
|
||||||||
30 September
2016 |
31 December
2015 |
|||||||
USD
|
10,417
|
167,572
|
||||||
EUR
|
244,495
|
391,683
|
Profit or loss
|
||||||||
30 September
2016 |
31 December
2015 |
|||||||
USD
|
(10,417
|
)
|
(167,572
|
)
|
||||
EUR
|
(244,495
|
)
|
(391,683
|
)
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
18. |
Financial instruments (continued)
|
Fair values
|
|||||||
30 September
2016 |
31 December 2015
|
Fair Value hierarchy
|
Valuation Techniques
|
||||
Currency swap contracts
|
-
|
(2,290)
|
Level 2
|
Pricing models based on discounted cash flow analysis using the applicable yield curve
|
|||
Participating cross currency swap contracts (*)
|
23,960
|
-
|
Level 3
|
Pricing models based on discounted cash flow analysis using the yield curve
|
|||
Option contracts
|
1,008
|
-
|
Level 2
|
Pricing models based on discounted cash flow analysis using the applicable yield curve
|
|||
Currency forward contracts
|
-
|
216
|
Level 2
|
Pricing models based on period end forward fx rates.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
18. |
Financial instruments (continued)
|
30 September 2016
|
||||
Opening balance
|
-
|
|||
Total gains or losses:
|
||||
in profit or loss
|
23,960
|
|||
Closing balance
|
23,960
|
19. |
Guarantees and purchase obligations
|
20. |
Commitments and Contingencies
|
20.1 |
Onerous Contracts
|
20.2 |
Dispute on Treasury Share Amounts
|
20.3 |
Dispute on Special Communication Tax
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
20. |
Commitments and Contingencies (continued)
|
20.3 |
Dispute on Special Communication Tax (continued)
|
20.4 |
Investigation initiated by ICTA on subscription numbers and radio utilization and usage fees
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
20.
|
Commitments and Contingencies (continued)
|
20.4 |
Investigation initiated by ICTA on subscription numbers and radio utilization and usage fees (continued)
|
20.5 |
2010-2014 Stamp Tax Inspection
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
20. |
Commitments and Contingencies (continued)
|
20.6 |
Other ongoing lawsuits
|
Subject
|
Anticipated Maximum Risk
(excluding accrued interest)
|
Provision
|
Disputes related with Law on the Protection of Competition
|
204,026
|
-
|
Disputes related with ICTA
|
28,725
|
1,507
|
Dispute related with Ministry of Industry and Technology
|
6,820
|
6,820
|
21. |
Related parties
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
21. |
Related parties (continued)
|
Due from related parties – short term
|
30 September
2016 |
31 December
2015 |
||||||
Telia Sonera International Carrier AB (“Telia”)
|
4,681
|
722
|
||||||
Vimpelcom OJSC (“Vimpelcom”)
|
2,061
|
5,223
|
||||||
MegaFon OJSC (“Megafon”)
|
1,208
|
1,592
|
||||||
Azercell Telekom MMC (“Azercell”)
|
871
|
633
|
||||||
GSM Kazakhstan Ltd (“Kazakcell”)
|
779
|
1,662
|
||||||
Krea Icerik Hizmetleri ve Produksiyon AS (“Krea”) (*)
|
-
|
83
|
||||||
Millenicom Telekomunikasyon AS (“Millenicom”) (**)
|
-
|
784
|
||||||
Other
|
281
|
1,061
|
||||||
9,881
|
11,760
|
Due to related parties – short term
|
30 September
2016 |
31 December
2015 |
||||||
Hobim Bilgi Islem Hizmetleri AS (“Hobim”)
|
4,657
|
3,491
|
||||||
Kyivstar GSM JSC (“Kyivstar”)
|
2,242
|
1,375
|
||||||
Other
|
2,070
|
1,689
|
||||||
8,969
|
6,555
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
21. |
Related parties (continued)
|
Nine months ended
|
Three months ended
|
||||||
Revenues from related parties
|
30 September 2016
|
30 September 2015
|
30 September 2016
|
30 September 2015
|
|||
Sales to Kyivstar
|
|||||||
Telecommunications services
|
21,647
|
38,695
|
8,403
|
13,057
|
|||
Sales to Vimpelcom
|
|||||||
Telecommunications services
|
17,067
|
16,384
|
3,376
|
5,425
|
|||
Sales to Telia
|
|||||||
Telecommunications services
|
11,979
|
12,210
|
4,812
|
3,137
|
|||
Sales to Megafon
|
|||||||
Telecommunications services
|
8,874
|
12,820
|
2,601
|
4,688
|
|||
Sales to Krea (*)
|
|||||||
Call center, fixed line services, rent and interest charges
|
3,422
|
3,650
|
1,205
|
1,181
|
|||
Sales to Millenicom (**)
|
|||||||
Telecommunications services
|
997
|
6,767
|
-
|
2,820
|
|||
Sales to KVK Teknoloji Ürünleri ve Tic. A.S. (“KVK Teknoloji”) (***)
|
|||||||
Simcard and prepaid card sales
|
-
|
217,080
|
-
|
1,870
|
Nine months ended
|
Three months ended
|
||||||
Related party expenses
|
30 September 2016
|
30 September 2015
|
30 September 2016
|
30 September 2015
|
|||
Charges from Kyivstar
|
|||||||
Telecommunications services
|
32,936
|
43,830
|
12,658
|
16,172
|
|||
Charges from Hobim
|
|||||||
Invoicing and archiving services
|
21,975
|
20,810
|
6,842
|
6,361
|
|||
Charges from Krea (*)
|
|||||||
Digital television broadcasting services
|
5,975
|
5,918
|
-
|
1,729
|
|||
Charges from Telia
|
|||||||
Telecommunications services
|
2,389
|
2,784
|
708
|
381
|
|||
Charges from Megafon
|
|||||||
Telecommunications services
|
1,909
|
3,650
|
778
|
1,129
|
|||
Charges from Vimpelcom
|
|||||||
Telecommunications services
|
1,711
|
4,091
|
609
|
872
|
|||
Charges from Millenicom (**)
|
|||||||
Telecommunications services
|
180
|
3,762
|
-
|
1,522
|
|||
Charges from KVK Teknoloji (***)
|
|||||||
Dealer activation fees and others
|
-
|
76,743
|
-
|
1,034
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
21. |
Related parties (continued)
|
(*)
|
Krea income and expenses include the transactions until 26 August 2016.
|
(**)
|
Millenicom income and expenses include the transactions until 21 January 2016.
|
(***)
|
KVK Teknoloji’s shares held by Cukurova Group have been acquired by MV Holding on 6 July 2015. KVK Teknoloji income and expenses include the transactions until 6 July 2015.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
21. |
Related parties (continued)
|
22. |
Subsidiaries
|
Effective Ownership Interest
|
||||
Subsidiaries
|
Country of
|
30 September
|
31 December
|
|
Name
|
Incorporation
|
Business
|
2016 (%)
|
2015 (%)
|
Kibris Telekom
|
Turkish Republic of Northern Cyprus
|
Telecommunications
|
100
|
100
|
Global Bilgi
|
Turkey
|
Customer relations management
|
100
|
100
|
Turktell Bilisim
|
Turkey
|
Information technology, value
added GSM services investments
|
100
|
100
|
Turkcell Superonline
|
Turkey
|
Telecommunications
|
100
|
100
|
Turkcell Satis
|
Turkey
|
Telecommunications
|
100
|
100
|
Eastasia
|
Netherlands
|
Telecommunications investments
|
100
|
100
|
Turkcell Teknoloji
|
Turkey
|
Research and Development
|
100
|
100
|
Global Tower
|
Turkey
|
Telecommunications infrastructure
business
|
100
|
100
|
Turkcell Interaktif
|
Turkey
|
Radio and television broadcasting
|
100
|
100
|
Financell B.V
|
Netherlands
|
Financing business
|
100
|
100
|
Rehberlik
|
Turkey
|
Telecommunications
|
100
|
100
|
Lifecell Ventures (*)
|
Netherlands
|
Telecommunications investments
|
100
|
100
|
Beltel
|
Turkey
|
Telecommunications investments
|
100
|
100
|
Turkcell Gayrimenkul
|
Turkey
|
Property investments
|
100
|
100
|
Global LLC
|
Ukraine
|
Customer relations management
|
100
|
100
|
UkrTower
|
Ukraine
|
Telecommunications infrastructure
business
|
100
|
100
|
Turkcell Europe
|
Germany
|
Telecommunications
|
100
|
100
|
Turkcell Odeme (****)
|
Turkey
|
Payment services
|
100
|
100
|
Euroasia
|
Netherlands
|
Telecommunications
|
100
|
100
|
lifecell (**)
|
Ukraine
|
Telecommunications
|
100
|
100
|
Turkcell Finansman (***)
|
Turkey
|
Consumer financing services
|
100
|
100
|
Belarusian Telecom
|
Republic of Belarus
|
Telecommunications
|
80
|
80
|
Lifetech LLC
|
Republic of Belarus
|
Research and Development
|
78
|
78
|
Inteltek
|
Turkey
|
Information and Entertainment Services
|
55
|
55
|
Azerinteltek
|
Azerbaijan
|
Information and Entertainment Services
|
28
|
28
|
(*) |
The trade name of Beltur Coöperatief U.A. has changed as “Lifecell Ventures Coöperatief U.A” as at 18 August 2016.
|
(**) |
The trade name of Astelit has changed as “lifecell LLC” as at 2 February 2016.
|
(***) |
As at 22 October 2015, the consumer financing company is incorporated and has received officialauthorization as at 21 January 2016. As at 21 September 2016 Turkcell Finansman has authorized its brand name as “Financell”.
|
(****) |
As at 12 August 2016, Turkcell Ödeme has received official authorization from Banking Regulation and Supervision Agency.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
23. |
Subsequent events
|
TURKCELL ILETISIM HIZMETLERI A.S.
|
|||
Date: November 3, 2016
|
By:
|
/s/Bedriye Hande Erel
|
|
Name:
|
Bedriye Hande Erel
|
||
Title:
|
Financial Controlling Director
|
||
TURKCELL ILETISIM HIZMETLERI A.S.
|
|||
Date: November 3, 2016
|
By:
|
/s/Bulent Aksu
|
|
Name:
|
Bulent Aksu
|
||
Title:
|
Finance – Executive Vice President
|
||