Third Quarter 2017 Results
|
HIGHLIGHTS
|
|
COMMENTS BY KAAN TERZIOGLU, CEO
|
4
|
FINANCIAL AND OPERATIONAL REVIEW
|
|
FINANCIAL REVIEW OF TURKCELL GROUP
|
6
|
OPERATIONAL REVIEW OF TURKCELL TURKEY
|
9
|
TURKCELL INTERNATIONAL
|
|
lifecell
|
10
|
BeST
|
11
|
Kuzey Kıbrıs Turkcell
|
11
|
FINTUR
|
11
|
TURKCELL GROUP SUBSCRIBERS
|
12
|
OVERVIEW OF THE MACROECONOMIC ENVIRONMENT
|
12
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASUREMENTS
|
13
|
Appendix A – Tables
|
15
|
· |
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.
|
· |
We 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 the 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.
|
· |
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 September 30, 2017 refer to the same item as at September 30, 2016. For further details, please refer to our consolidated financial statements and notes as at and for September 30, 2017, which can be accessed via our website in the investor relations section (www.turkcell.com.tr).
|
· |
Selected financial information presented in this press release for the third quarter and nine months 2016 and 2017 is based on IFRS figures in TRY terms unless otherwise stated.
|
· |
In accordance with our strategic approach and IFRS requirements, Fintur is classified as ‘held for sale’ and reported as discontinued operations as of October 2016. Certain operating data that we previously presented with Fintur included has been restated without Fintur.
|
· |
In the tables used in this press release totals may not foot due to rounding differences. The same applies to the calculations in the text.
|
· |
Year-on-year and quarter-on-quarter percentage comparisons appearing in this press release reflect mathematical calculation.
|
Third Quarter 2017 Results
|
· |
Solid operational performance maintained
|
- |
Data usage of 4.5G users at 6.0GB in Q317 representing 40% year-on-year growth
|
- |
Total subscriber base at 37.2 million in Turkey expanding 7% year-on-year
|
- |
Mobile ARPU1 at TRY32.8 registering 11.2% rise year-on-year
|
- |
Mobile multiplay customer share at 50.4%2 on 22pp year-on-year growth, while multiplay with TV customers on the fixed side at 42.3%3
|
- |
The Lifecell brand launched in Turkey, with the goal of fully meeting our customers’ communication and digital needs through mobile data and the digital platform
|
· |
Group revenues and EBITDA4 up 25.7% and 34.1%, respectively leading to 2.2pp improvement in EBITDA margin to 35.5%, the highest quarterly print since 2009
|
· |
Turkcell Turkey revenues up 23.5% with EBITDA margin of 36.1%; including consumer finance company, Turkcell Turkey revenues up 26.1% with EBITDA margin of 36.2%
|
- |
Data and digital services revenues up 37.0%
|
· |
Turkcell International revenues up 22.7% with EBITDA margin of 26.9%
|
· |
Other subsidiaries’ revenues, comprising information and entertainment services, call center services and financial services revenues, up 74.9% with increased consumer finance company contribution
|
· |
Group net income virtually quadrupled year-on-year to TRY601 million, mainly on strong operational performance
|
· |
Second asset-backed security issuance completed with TRY100 million of consumer finance company receivables securitized in August
|
· |
Full year guidance maintained; revenue growth targeted at 21%-23%, EBITDA margin targeted at 33% - 35% and operational capex5 to sales ratio at 19%-20%6
|
TRY million
|
Q316
|
Q317
|
y/y %
|
9M16
|
9M17
|
y/y %
|
Revenue
|
3,658
|
4,597
|
25.7%
|
10,242
|
12,966
|
26.6%
|
Turkcell Turkey
|
3,276
|
4,044
|
23.5%
|
9,211
|
11,410
|
23.9%
|
EBITDA2
|
1,218
|
1,632
|
34.1%
|
3,248
|
4,489
|
38.2%
|
Turkcell Turkey
|
1,095
|
1,461
|
33.4%
|
2,934
|
4,028
|
37.3%
|
EBITDA Margin
|
33.3%
|
35.5%
|
2.2pp
|
31.7%
|
34.6%
|
2.9pp
|
Net Income
|
163
|
601
|
269.4%
|
1,141
|
1,763
|
54.5%
|
Third Quarter 2017 Results
|
Third Quarter 2017 Results
|
Third Quarter 2017 Results
|
Profit & Loss Statement
(million TRY)
|
Quarter
|
Nine Months
|
||||
Q316
|
Q317
|
y/y %
|
9M16
|
9M17
|
y/y %
|
|
Revenue
|
3,658.5
|
4,597.4
|
25.7%
|
10,242.0
|
12,966.0
|
26.6%
|
Cost of revenue1
|
(2,372.6)
|
(2,933.4)
|
23.6%
|
(6,628.3)
|
(8,334.0)
|
25.7%
|
Cost of revenue1/Revenue
|
(64.9%)
|
(63.8%)
|
1.1pp
|
(64.7%)
|
(64.3%)
|
0.4pp
|
Depreciation and amortization
|
(577.0)
|
(651.0)
|
12.8%
|
(1,598.9)
|
(1,896.4)
|
18.6%
|
Gross Margin
|
35.1%
|
36.2%
|
1.1pp
|
35.3%
|
35.7%
|
0.4pp
|
Administrative expenses
|
(177.3)
|
(194.3)
|
9.6%
|
(531.8)
|
(577.9)
|
8.7%
|
Administrative expenses/Revenue
|
(4.8%)
|
(4.2%)
|
0.6pp
|
(5.2%)
|
(4.5%)
|
0.7pp
|
Selling and marketing expenses
|
(468.0)
|
(488.4)
|
4.4%
|
(1,432.4)
|
(1,461.3)
|
2.0%
|
Selling and marketing expenses/Revenue
|
(12.8%)
|
(10.6%)
|
2.2pp
|
(14.0%)
|
(11.3%)
|
2.7pp
|
EBITDA2
|
1,217.6
|
1,632.4
|
34.1%
|
3,248.4
|
4,489.3
|
38.2%
|
EBITDA Margin
|
33.3%
|
35.5%
|
2.2pp
|
31.7%
|
34.6%
|
2.9pp
|
EBIT3
|
640.6
|
981.4
|
53.2%
|
1,649.5
|
2,592.9
|
57.2%
|
Net finance income / (costs)
|
(162.5)
|
(165.4)
|
1.8%
|
25.5
|
(216.2)
|
(947.8%)
|
Finance costs
|
(349.7)
|
(341.1)
|
(2.5%)
|
(545.4)
|
(835.3)
|
53.2%
|
Finance income
|
187.2
|
175.7
|
(6.1%)
|
570.9
|
619.1
|
8.4%
|
Other income / (expense)
|
(192.6)
|
(39.9)
|
(79.3%)
|
(189.9)
|
(73.0)
|
(61.6%)
|
Non-controlling interests
|
(11.5)
|
(14.4)
|
25.2%
|
(34.0)
|
(38.2)
|
12.4%
|
Income tax expense
|
(106.3)
|
(161.1)
|
51.6%
|
(311.9)
|
(502.2)
|
61.0%
|
Discontinued operations
|
(5.1)
|
-
|
n.m
|
2.2
|
-
|
n.m
|
Net Income
|
162.6
|
600.6
|
269.4%
|
1,141.4
|
1,763.2
|
54.5%
|
- |
Mobile data revenues grew by 12.7% to TRY1,611 million (TRY1,430 million) due to rising smartphone penetration, larger number of data users and higher data consumption per user.
|
Third Quarter 2017 Results
|
- |
Fixed data revenues rose by 26.6% to TRY341 million (TRY269 million) with the expanding customer base, increased share of multiplay customers with TV and upward price adjustments.
|
- |
Digital services revenues grew by 174.9% to TRY750 million (TRY273 million). This growth comes mainly from TV+, our digital publishing service Dergilik, music platform fizy, personal cloud service lifebox and other mobile services.
|
- |
Overall data and digital services revenues, comprising 67% of Turkcell Turkey revenues, rose by 37.0% to TRY2,702 million (TRY1,972 million).
|
- |
Wholesale revenues grew by 36.6% to TRY182 million (TRY133 million) due to increased carrier traffic and positive impact of TRY depreciation on FX based revenues.
|
- |
We reported revenues of TRY57 million originating from our Universal Service Project, which is aimed at building and operating infrastructure in unserved rural areas. Contractually, this project is financed by the Universal Service fund on a net cost basis.
|
- |
Turkcell Turkey’s EBITDA grew by 33.4% to TRY1,461 million (TRY1,095 million) with an EBITDA margin of 36.1% (33.4%) on 2.7pp improvement.
|
- |
Turkcell International EBITDA rose by 21.7% to TRY74 million (TRY60 million), which resulted in an EBITDA margin of 26.9% (27.2%).
|
- |
The EBITDA of other subsidiaries rose by 58.1% to TRY98 million (TRY62 million) with the increasing contribution of our consumer finance company.
|
Third Quarter 2017 Results
|
· |
Turkcell Turkey’s debt was TRY8,200 million, of which TRY3,567 million (US$1,004 million) was denominated in US$, TRY4,273 million (EUR1,019 million) in EUR and the remaining TRY359 million in TRY.
|
· |
The debt balance of lifecell was TRY528 million, denominated in UAH.
|
· |
Our consumer finance company had a debt balance of TRY3,135 million, of which TRY837 million (US$236 million) was denominated in US$, and TRY421 million (EUR100 million) in EUR (Please note that the figures in parentheses refer to US$ or EUR equivalents).
|
Consolidated Cash Flow (million TRY)
|
Quarter
|
Nine Months
|
||
Q316
|
Q317
|
9M16
|
9M17
|
|
EBITDA1
|
1,217.6
|
1,632.4
|
3,248.4
|
4,489.3
|
LESS:
|
||||
Capex and License
|
(743.2)
|
(938.1)
|
(2,361.2)
|
(2,282.8)
|
Turkcell Turkey
|
(686.8)
|
(873.1)
|
(2,163.7)
|
(2,104.6)
|
Turkcell International2
|
(54.2)
|
(60.5)
|
(187.0)
|
(163.1)
|
Other Subsidiaries2
|
(2.2)
|
(4.5)
|
(10.5)
|
(15.1)
|
Net interest Income/ (expense)
|
75.4
|
(4.4)
|
292.8
|
145.6
|
Other
|
808.6
|
(188.1)
|
(2,117.3)
|
(2,908.5)
|
Net Change in Debt
|
518.4
|
410.2
|
3,664.7
|
1,410.6
|
Cash generated / (used)
|
1,876.8
|
912.0
|
2,727.4
|
854.2
|
Cash balance before dividend payment
|
5,646.2
|
5,906.5
|
5,646.2
|
6,906.5
|
Dividend paid
|
-
|
(1,000.0)
|
-
|
(2,000.0)
|
Cash balance after dividend payment
|
5,646.2
|
4,906.5
|
5,646.2
|
4,906.5
|
Third Quarter 2017 Results
|
Summary of Operational data
|
Q316
|
Q217
|
Q317
|
y/y %
|
q/q %
|
Number of subscribers (million)
|
34.8
|
36.6
|
37.2
|
6.9%
|
1.6%
|
Mobile Postpaid (million)
|
17.0
|
18.2
|
18.4
|
8.2%
|
1.1%
|
Mobile M2M (million)
|
2.0
|
2.2
|
2.3
|
15.0%
|
4.5%
|
Mobile Prepaid (million)
|
15.7
|
16.0
|
16.3
|
3.8%
|
1.9%
|
Fiber (thousand)
|
991.6
|
1,117.5
|
1,156.5
|
16.6%
|
3.5%
|
ADSL (thousand)
|
723.2
|
907.1
|
917.4
|
26.9%
|
1.1%
|
IPTV (thousand)
|
323.3
|
436.0
|
466.6
|
44.3%
|
7.0%
|
Churn (%)
|
|
|
|||
Mobile Churn (%)1
|
6.3%
|
4.2%
|
5.6%
|
(0.7pp)
|
1.4pp
|
Fixed Churn (%)
|
5.3%
|
4.8%
|
5.2%
|
(0.1pp)
|
0.4pp
|
ARPU (Average Monthly Revenue per User) (TRY)
|
|
|
|||
Mobile ARPU, blended
|
27.9
|
29.1
|
30.9
|
10.8%
|
6.2%
|
Mobile ARPU, blended (excluding M2M)
|
29.5
|
30.8
|
32.8
|
11.2%
|
6.5%
|
Postpaid
|
40.1
|
42.0
|
44.3
|
10.5%
|
5.5%
|
Postpaid (excluding M2M)
|
45.1
|
47.3
|
50.0
|
10.9%
|
5.7%
|
Prepaid
|
14.7
|
14.6
|
15.7
|
6.8%
|
7.5%
|
Fixed Residential ARPU, blended (TRY)
|
51.6
|
52.7
|
53.5
|
3.7%
|
1.5%
|
Average mobile data usage per user (GB/user)
|
2.6
|
3.9
|
4.2
|
61.5%
|
7.7%
|
Mobile MOU (Avg. Monthly Minutes of usage per subs) blended
|
342.7
|
345.0
|
366.2
|
6.9%
|
6.1%
|
Third Quarter 2017 Results
|
lifecell* Financial Data
|
Quarter
|
Nine Months
|
||||
Q316
|
Q317
|
y/y%
|
9M16
|
9M17
|
y/y%
|
|
Revenue (million UAH)
|
1,239.0
|
1,253.3
|
1.2%
|
3,523.8
|
3,606.8
|
2.4%
|
EBITDA (million UAH)
|
333.4
|
371.9
|
11.5%
|
993.6
|
995.2
|
0.2%
|
EBITDA margin
|
26.9%
|
29.7%
|
2.8pp
|
28.2%
|
27.6%
|
(0.6pp)
|
Net income / (loss) (million UAH)
|
(120.0)
|
(92.1)
|
(23.3%)
|
990.8
|
(324.1)
|
(132.7%)
|
Capex (million UAH)
|
389.4
|
234.2
|
(39.9%)
|
1,408.8
|
915.8
|
(35.0%)
|
Revenue (million TRY)
|
145.6
|
169.1
|
16.1%
|
405.1
|
486.7
|
20.1%
|
EBITDA (million TRY)
|
39.2
|
50.2
|
28.1%
|
114.1
|
134.3
|
17.7%
|
EBITDA margin
|
26.9%
|
29.7%
|
2.8pp
|
28.2%
|
27.6%
|
(0.6pp)
|
Net income / (loss) (million TRY)
|
(14.0)
|
(12.4)
|
(11.4%)
|
106.2
|
(43.7)
|
(141.1%)
|
Lifecell Operational Data*
|
Q316
|
Q217
|
Q317
|
y/y%
|
q/q %
|
Number of subscribers (million)1
|
12.5
|
12.3
|
11.7
|
(6.4%)
|
(4.9%)
|
Active (3 months)2
|
9.7
|
8.4
|
8.2
|
(15.5%)
|
(2.4%)
|
MOU (minutes) (12 months)
|
140.5
|
126.7
|
128.2
|
(8.8%)
|
1.2%
|
ARPU (Average Monthly Revenue per User), blended (UAH)
|
32.6
|
31.7
|
34.6
|
6.1%
|
9.1%
|
Active (3 months) (UAH)
|
42.7
|
45.5
|
50.4
|
18.0%
|
10.8%
|
Third Quarter 2017 Results
|
BeST*
|
Quarter
|
Nine Months
|
||||
Q316
|
Q317
|
y/y%
|
9M16
|
9M17
|
y/y%
|
|
Number of subscribers (million)
|
1.6
|
1.6
|
-
|
1.6
|
1.6
|
-
|
Active (3 months)
|
1.2
|
1.3
|
8.3%
|
1.2
|
1.3
|
8.3%
|
Revenue (million BYN)
|
25.2
|
29.9
|
18.7%
|
72.1
|
81.4
|
12.9%
|
EBITDA (million BYN)
|
1.2
|
1.9
|
58.3%
|
2.3
|
2.5
|
8.7%
|
EBITDA margin
|
4.6%
|
6.5%
|
1.9pp
|
3.2%
|
3.0%
|
(0.2pp)
|
Net loss (million BYN)
|
(11.1)
|
(9.9)
|
(10.8%)
|
(33.6)
|
(32.6)
|
(3.0%)
|
Capex (million BYN)
|
2.7
|
3.0
|
11.1%
|
7.8
|
8.2
|
5.1%
|
Revenue (million TRY)
|
38.0
|
53.9
|
41.8%
|
105.5
|
152.2
|
44.3%
|
EBITDA (million TRY)
|
1.7
|
3.5
|
105.9%
|
3.4
|
4.5
|
32.4%
|
EBITDA margin
|
4.6%
|
6.5%
|
1.9pp
|
3.2%
|
3.0%
|
(0.2pp)
|
Net loss (million TRY)
|
(16.8)
|
(17.9)
|
6.5%
|
(49.1)
|
(61.2)
|
24.6%
|
Capex (million TRY)
|
4.8
|
5.5
|
14.6%
|
12.2
|
14.8
|
21.3%
|
Kuzey Kıbrıs Turkcell (million TRY)*
|
Quarter
|
Nine Months
|
||||
Q316
|
Q317
|
y/y%
|
9M16
|
9M17
|
y/y%
|
|
Number of subscribers (million)
|
0.5
|
0.5
|
-
|
0.5
|
0.5
|
-
|
Revenue
|
34.2
|
40.7
|
19.0%
|
100.3
|
117.0
|
16.7%
|
EBITDA
|
13.7
|
14.2
|
3.6%
|
37.8
|
42.4
|
12.2%
|
EBITDA margin
|
40.1%
|
34.8%
|
(5.3pp)
|
37.7%
|
36.3%
|
(1.4pp)
|
Net income
|
8.1
|
8.9
|
9.9%
|
25.0
|
26.3
|
5.2%
|
Capex
|
5.7
|
19.8
|
247.4%
|
12.9
|
27.6
|
114.0%
|
Third Quarter 2017 Results
|
Turkcell Group Subscribers
|
Q316
|
Q217
|
Q317
|
y/y %
|
q/q %
|
Mobile Postpaid (million)
|
17.0
|
18.2
|
18.4
|
8.2%
|
1.1%
|
Mobile Prepaid (million)
|
15.7
|
16.0
|
16.3
|
3.8%
|
1.9%
|
Fiber (thousand)
|
991.6
|
1,117.5
|
1,156.5
|
16.6%
|
3.5%
|
ADSL (thousand)
|
723.2
|
907.1
|
917.4
|
26.9%
|
1.1%
|
IPTV (thousand)
|
323.3
|
436.0
|
466.6
|
44.3%
|
7.0%
|
Turkcell Turkey subscribers (million)1
|
34.8
|
36.6
|
37.2
|
6.9%
|
1.6%
|
Ukraine
|
12.5
|
12.3
|
11.7
|
(6.4%)
|
(4.9%)
|
Belarus
|
1.6
|
1.6
|
1.6
|
-
|
-
|
Kuzey Kıbrıs Turkcell
|
0.5
|
0.5
|
0.5
|
-
|
-
|
Turkcell Europe2
|
0.3
|
0.4
|
0.3
|
-
|
(25.0%)
|
Turkcell Group Subscribers (million)
|
49.7
|
51.4
|
51.3
|
3.2%
|
(0.2%)
|
Quarter
|
Nine Months
|
|||||||
Q316
|
Q217
|
Q317
|
y/y%
|
q/q%
|
9M16
|
9M17
|
y/y%
|
|
GDP Growth (Turkey)
|
(0.8%)
|
5.1%
|
n.a
|
n.a
|
n.a
|
2.8%
|
n.a
|
n.a
|
Consumer Price Index (Turkey)
|
1.1%
|
1.5%
|
1.3%
|
0.2pp
|
(0.2pp)
|
4.7%
|
7.3%
|
2.6pp
|
US$ / TRY rate
|
|
|
|
|||||
Closing Rate
|
2.9959
|
3.5071
|
3.5521
|
18.6%
|
1.3%
|
2.9959
|
3.5521
|
18.6%
|
Average Rate
|
2.9706
|
3.5625
|
3.4999
|
17.8%
|
(1.8%)
|
2.9215
|
3.5763
|
22.4%
|
EUR / TRY rate
|
|
|
|
|||||
Closing Rate
|
3.3608
|
4.0030
|
4.1924
|
24.7%
|
4.7%
|
3.3608
|
4.1924
|
24.7%
|
Average Rate
|
3.3104
|
3.9348
|
4.1241
|
24.6%
|
4.8%
|
3.2523
|
3.9867
|
22.6%
|
US$ / UAH rate
|
|
|
|
|||||
Closing Rate
|
25.91
|
26.10
|
26.52
|
2.4%
|
1.6%
|
25.91
|
26.52
|
2.4%
|
Average Rate
|
25.28
|
26.48
|
25.94
|
2.6%
|
(2.0%)
|
25.45
|
26.50
|
4.1%
|
US$ / BYR rate
|
|
|
|
|||||
Closing Rate
|
1.9264
|
1.9336
|
1.9623
|
1.9%
|
1.5%
|
1.9264
|
1.9623
|
1.9%
|
Average Rate
|
1.9732
|
1.8787
|
1.9404
|
(1.7%)
|
3.3%
|
1.9994
|
1.9100
|
(4.5%)
|
Third Quarter 2017 Results
|
Turkcell Group (million TRY)
|
Quarter
|
Nine Months
|
||||
Q316
|
Q317
|
y/y%
|
9M16
|
9M17
|
y/y%
|
|
Adjusted EBITDA
|
1,217.6
|
1,632.4
|
34.1%
|
3,248.4
|
4,489.3
|
38.2%
|
Depreciation and amortization
|
(577.0)
|
(651.0)
|
12.8%
|
(1,598.9)
|
(1,896.4)
|
18.6%
|
Finance income
|
187.2
|
175.7
|
(6.1%)
|
570.9
|
619.1
|
8.4%
|
Finance costs
|
(349.7)
|
(341.1)
|
(2.5%)
|
(545.4)
|
(835.3)
|
53.2%
|
Other income / (expense)
|
(192.6)
|
(39.9)
|
(79.3%)
|
(189.9)
|
(73.0)
|
(61.6%)
|
Consolidated profit from continued operations before income tax & minority interest
|
285.5
|
776.1
|
171.8%
|
1,485.1
|
2,303.7
|
55.1%
|
Income tax expense
|
(106.3)
|
(161.1)
|
51.6%
|
(311.9)
|
(502.2)
|
61.0%
|
Consolidated profit from continued operations before minority interest
|
179.2
|
615.0
|
243.2%
|
1,173.2
|
1,801.4
|
53.5%
|
Discontinued operations
|
(5.1)
|
-
|
n.m
|
2.2
|
-
|
n.m
|
Consolidated profit before minority interest
|
174.1
|
615.0
|
253.2%
|
1,175.4
|
1,801.4
|
53.3%
|
Third Quarter 2017 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 2017 Results
|
Million TRY
|
Quarter
|
Nine months
|
||||
Q316
|
Q317
|
y/y %
|
9M16
|
9M17
|
y/y %
|
|
Turkcell Turkey
|
(233.3)
|
(140.4)
|
(39.8%)
|
(260.4)
|
(340.3)
|
30.7%
|
Turkcell International
|
(7.0)
|
(1.3)
|
(81.4%)
|
(7.8)
|
1.1
|
(114.1%)
|
Other Subsidiaries
|
2.4
|
(19.3)
|
(904.2%)
|
0.9
|
(22.6)
|
n.m
|
Turkcell Group
|
(237.9)
|
(161.0)
|
(32.3%)
|
(267.3)
|
(361.8)
|
35.4%
|
Million TRY
|
Quarter
|
Nine months
|
||||
Q316
|
Q317
|
y/y %
|
9M16
|
9M17
|
y/y %
|
|
Current Tax expense
|
(37.7)
|
(120.7)
|
220.2%
|
(188.3)
|
(353.7)
|
87.8%
|
Deferred Tax Income/expense
|
(68.6)
|
(40.4)
|
(41.1%)
|
(123.6)
|
(148.5)
|
20.1%
|
Income Tax expense
|
(106.3)
|
(161.1)
|
51.6%
|
(311.9)
|
(502.2)
|
61.0%
|
TURKCELL ILETISIM HIZMETLERI AS
|
CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL POSITION
|
As at 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
Note
|
30 September 2017 |
31 December 2016 |
||||||||||
Assets
|
||||||||||||
Property, plant and equipment
|
8
|
8,816,717
|
8,195,705
|
|||||||||
Intangible assets
|
9
|
8,075,512
|
8,235,989
|
|||||||||
Investment properties
|
1,741
|
46,270
|
||||||||||
Other non-current assets
|
522,495
|
575,234
|
||||||||||
Trade receivables
|
155,323
|
235,393
|
||||||||||
Receivables from financial services
|
1,182,006
|
909,466
|
||||||||||
Deferred tax assets
|
27,799
|
51,255
|
||||||||||
Held to maturity investments
|
5,967
|
-
|
||||||||||
Total non-current assets
|
18,787,560
|
18,249,312
|
||||||||||
Inventories
|
97,107
|
131,973
|
||||||||||
Due from related parties
|
5,824
|
5,861
|
||||||||||
Trade receivables and accrued income
|
2,675,848
|
3,289,904
|
||||||||||
Receivables from financial services
|
2,618,967
|
1,486,906
|
||||||||||
Other current assets
|
1,352,270
|
770,135
|
||||||||||
Derivative financial instruments
|
635,104
|
390,958
|
||||||||||
Held to maturity investments
|
10,579
|
-
|
||||||||||
Cash and cash equivalents
|
4,906,458
|
6,052,352
|
||||||||||
Subtotal
|
12,302,157
|
12,128,089
|
||||||||||
Assets classified as held for sale
|
10
|
1,232,156
|
1,222,757
|
|||||||||
Total current assets
|
13,534,313
|
13,350,846
|
||||||||||
Total assets
|
32,321,873
|
31,600,158
|
||||||||||
Equity
|
||||||||||||
Share capital
|
2,200,000
|
2,200,000
|
||||||||||
Share premium
|
269
|
269
|
||||||||||
Treasury shares (-)
|
(56,313
|
)
|
(65,607
|
)
|
||||||||
Additional paid in capital
|
35,026
|
35,026
|
||||||||||
Reserves
|
1,530,788
|
1,102,896
|
||||||||||
Remeasurements of employee termination benefit
|
(43,041
|
)
|
(41,786
|
)
|
||||||||
Retained earnings
|
11,099,830
|
12,780,967
|
||||||||||
Total equity attributable to owners
|
14,766,559
|
16,011,765
|
||||||||||
Non-controlling interests
|
50,195
|
56,632
|
||||||||||
Total equity
|
14,816,754
|
16,068,397
|
||||||||||
Liabilities
|
||||||||||||
Borrowings
|
12
|
7,779,999
|
6,935,102
|
|||||||||
Employee benefit obligations
|
188,082
|
164,553
|
||||||||||
Provisions
|
178,688
|
187,541
|
||||||||||
Other non-current liabilities
|
409,989
|
427,547
|
||||||||||
Deferred tax liabilities
|
589,701
|
458,160
|
||||||||||
Total non-current liabilities
|
9,146,459
|
8,172,903
|
||||||||||
Borrowings
|
12
|
4,086,984
|
2,846,060
|
|||||||||
Current tax liabilities
|
119,861
|
71,638
|
||||||||||
Trade and other payables
|
2,709,740
|
4,101,991
|
||||||||||
Due to related parties
|
986,554
|
11,201
|
||||||||||
Deferred revenue
|
185,480
|
93,800
|
||||||||||
Provisions
|
156,522
|
192,442
|
||||||||||
Derivative financial instruments
|
113,519
|
41,726
|
||||||||||
Total current liabilities
|
8,358,660
|
7,358,858
|
||||||||||
Total liabilities
|
17,505,119
|
15,531,761
|
||||||||||
Total equity and liabilities
|
32,321,873
|
31,600,158
|
TURKCELL ILETISIM HIZMETLERI AS
|
CONDENSED CONSOLIDATED INTERIM STATEMENT OF PROFIT OR LOSS
|
For the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
Nine months ended | Three months ended | |||||||||||||||||||
Note
|
30 September
2017
|
30 September
2016
|
30 September 2017
|
30 September 2016
|
||||||||||||||||
Revenue
|
12,543,344
|
10,147,749
|
4,431,808
|
3,596,154
|
||||||||||||||||
Revenue from financial services
|
422,703
|
94,214
|
165,619
|
62,337
|
||||||||||||||||
Total revenue
|
4
|
12,966,047
|
10,241,963
|
4,597,427
|
3,658,491
|
|||||||||||||||
Cost of revenue
|
(8,130,475
|
)
|
(6,600,106
|
)
|
(2,862,264
|
)
|
(2,349,536
|
)
|
||||||||||||
Cost of revenue from financial services
|
(203,474
|
)
|
(28,159
|
)
|
(71,112
|
)
|
(23,069
|
)
|
||||||||||||
Total cost of revenue
|
(8,333,949
|
)
|
(6,628,265
|
)
|
(2,933,376
|
)
|
(2,372,605
|
)
|
||||||||||||
Gross profit from non-financial services
|
4,412,869
|
3,547,643
|
1,569,544
|
1,246,618
|
||||||||||||||||
Gross profit from financial services
|
219,229
|
66,055
|
94,507
|
39,268
|
||||||||||||||||
Gross profit
|
4,632,098
|
3,613,698
|
1,664,051
|
1,285,886
|
||||||||||||||||
Other income
|
51,054
|
52,404
|
18,963
|
7,052
|
||||||||||||||||
Selling and marketing expenses
|
(1,461,344
|
)
|
(1,432,390
|
)
|
(488,414
|
)
|
(467,978
|
)
|
||||||||||||
Administrative expenses
|
(577,884
|
)
|
(531,782
|
)
|
(194,281
|
)
|
(177,307
|
)
|
||||||||||||
Other expenses
|
(124,062
|
)
|
(242,356
|
)
|
(58,836
|
)
|
(199,688
|
)
|
||||||||||||
Operating profit
|
2,519,862
|
1,459,574
|
941,483
|
447,965
|
||||||||||||||||
Finance income
|
6
|
619,117
|
570,941
|
175,698
|
187,235
|
|||||||||||||||
Finance costs
|
6
|
(835,307
|
)
|
(545,427
|
)
|
(341,103
|
)
|
(349,756
|
)
|
|||||||||||
Net finance income / (cost)
|
(216,190
|
)
|
25,514
|
(165,405
|
)
|
(162,521
|
)
|
|||||||||||||
Profit before income tax
|
2,303,672
|
1,485,088
|
776,078
|
285,444
|
||||||||||||||||
Income tax expense
|
7
|
(502,244
|
)
|
(311,880
|
)
|
(161,087
|
)
|
(106,195
|
)
|
|||||||||||
Profit from continuing operations
|
1,801,428
|
1,173,208
|
614,991
|
179,249
|
||||||||||||||||
Profit/ (loss) from discontinued operations
|
-
|
2,209
|
-
|
(5,092
|
)
|
|||||||||||||||
Profit for the period
|
1,801,428
|
1,175,417
|
614,991
|
174,157
|
||||||||||||||||
Profit attributable to:
|
||||||||||||||||||||
Owners of Turkcell Iletisim Hizmetleri AS
|
1,763,248
|
1,141,439
|
600,603
|
162,635
|
||||||||||||||||
Non-controlling interest (*)
|
38,180
|
33,978
|
14,388
|
11,522
|
||||||||||||||||
Profit for the period
|
1,801,428
|
1,175,417
|
614,991
|
174,157
|
||||||||||||||||
Earnings per shares (in full TL)
|
0.80
|
0.53
|
0.27
|
0.07
|
||||||||||||||||
Basic earnings per share for profit from continuing operations attributable to the owners of Turkcell Iletisim Hizmetleri AS (in full TL)
|
0.80
|
0.53 |
0.27
|
0.08 |
||||||||||||||||
Basic earnings/ (loss) per share for profit from discontinued operations attributable to the owners of Turkcell Iletisim Hizmetleri AS (in full TL)
|
- |
0.001 |
- |
(0.002
|
)
|
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 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Nine months ended
|
Three months ended
|
|||||||||||||||
30 September 2017
|
30 September 2016
|
30 September 2017
|
30 September 2016
|
|||||||||||||
Profit for the period
|
1,801,428
|
1,175,417
|
614,991
|
174,157
|
||||||||||||
Other comprehensive income / (loss):
|
||||||||||||||||
Items that will not be reclassified to profit or loss:
|
||||||||||||||||
Remeasurements of employee termination benefits
|
(1,569
|
)
|
(2,199
|
)
|
(1,569
|
)
|
(1,226
|
)
|
||||||||
Income tax relating to remeasurements of employee termination benefits
|
314
|
477
|
314
|
261
|
||||||||||||
(1,255
|
)
|
(1,722
|
)
|
(1,255
|
)
|
(965
|
)
|
|||||||||
Items that will or may be reclassified
to profit or loss:
|
||||||||||||||||
Exchange differences on translation of foreign operations
|
38,770
|
(21,688
|
)
|
13,517
|
(1,353
|
)
|
||||||||||
Exchange differences arising from discontinued operations
|
9,399
|
(56,305
|
)
|
12,856
|
(64,549
|
)
|
||||||||||
Income tax relating to these items
|
(61,478
|
)
|
(22,338
|
)
|
(20,932
|
)
|
(19,320
|
)
|
||||||||
(13,309
|
)
|
(100,331
|
)
|
5,441
|
(85,222
|
)
|
||||||||||
Other comprehensive income / (loss) for the period,
net of tax
|
(14,564
|
)
|
(102,053
|
)
|
4,186
|
(86,187
|
)
|
|||||||||
Total comprehensive income for the period
|
1,786,864
|
1,073,364
|
619,177
|
87,970
|
||||||||||||
Total comprehensive income attributable to:
|
||||||||||||||||
Owners of Turkcell Iletisim Hizmetleri A.S
|
1,745,500
|
1,039,159
|
604,548
|
76,238
|
||||||||||||
Non-controlling interest
|
41,364
|
34,205
|
14,629
|
11,732
|
||||||||||||
1,786,864
|
1,073,364
|
619,177
|
87,970
|
|||||||||||||
Total comprehensive income / (loss) attributable to the owners of Turkcell Iletisim Hizmetleri AS arises from:
|
||||||||||||||||
Continuing operations
|
1,737,038
|
1,094,206
|
587,811
|
139,607
|
||||||||||||
Discontinued operations
|
8,462
|
(55,047
|
)
|
16,737
|
(63,369
|
)
|
||||||||||
1,745,500
|
1,039,159
|
604,548
|
76,238
|
TURKCELL ILETISIM HIZMETLERI AS
|
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY
|
For the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
Share Capital
|
Treasury Shares
|
Additional Paid-in Capital
|
Share Premium
|
Legal Reserve (*)
|
Reserve for Non-Controlling Interest Put Option (*)
|
Remeasurements of Employee Termination Benefits
|
Foreign Currency Translation Reserve (*)
|
Retained
Earnings |
Total
|
Non-Controlling Interests
|
Total
Equity |
|||||||||||||||||||||||||||||||||||||
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/(loss)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,141,439
|
1,141,439
|
33,978
|
1,175,417
|
||||||||||||||||||||||||||||||||||||
Other comprehensive income/(loss)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation differences
|
-
|
-
|
-
|
-
|
-
|
(19,234
|
)
|
-
|
(81,324
|
)
|
-
|
(100,558
|
)
|
227
|
(100,331
|
)
|
||||||||||||||||||||||||||||||||
Remeasurements of employee termination benefit
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,722
|
)
|
-
|
-
|
(1,722
|
)
|
-
|
(1,722
|
)
|
|||||||||||||||||||||||||||||||||
Total other comprehensive income/(loss), net of income tax
|
-
|
- |
-
|
-
|
-
|
(19,234
|
)
|
(1,722
|
)
|
(81,324
|
)
|
-
|
(102,280
|
)
|
227
|
(102,053
|
)
|
|||||||||||||||||||||||||||||||
Total comprehensive income/(loss)
|
-
|
-
|
-
|
-
|
-
|
(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 (Note 11)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(46,669
|
)
|
(46,669
|
)
|
||||||||||||||||||||||||||||||||||
Change in fair value of non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(9,000
|
)
|
(9,000
|
)
|
||||||||||||||||||||||||||||||||||
Change in reserve for non-controlling interest put option
|
-
|
-
|
-
|
-
|
-
|
31,139
|
-
|
-
|
-
|
31,139
|
-
|
31,139
|
||||||||||||||||||||||||||||||||||||
Treasury shares (-)
|
-
|
(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
|
|||||||||||||||||||||||||||||||||
Balance at 1 January 2017
|
2,200,000
|
(65,607
|
)
|
35,026
|
269
|
1,195,204
|
(494,197
|
)
|
(41,786
|
)
|
401,889
|
12,780,967
|
16,011,765
|
56,632
|
16,068,397
|
|||||||||||||||||||||||||||||||||
Total comprehensive income/(loss)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,763,248
|
1,763,248
|
38,180
|
1,801,428
|
||||||||||||||||||||||||||||||||||||
Other comprehensive income/(loss)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation differences
|
-
|
-
|
-
|
-
|
-
|
(5,969
|
)
|
-
|
(10,524
|
)
|
-
|
(16,493
|
)
|
3,184
|
(13,309
|
)
|
||||||||||||||||||||||||||||||||
Remeasurements of employee termination benefit
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,255
|
)
|
-
|
-
|
(1,255
|
)
|
(1,255
|
)
|
||||||||||||||||||||||||||||||||||
Total other comprehensive income/(loss), net of income tax
|
-
|
-
|
-
|
-
|
-
|
(5,969
|
)
|
(1,255
|
)
|
(10,524
|
)
|
-
|
(17,748
|
)
|
3,184
|
(14,564
|
)
|
|||||||||||||||||||||||||||||||
Total comprehensive income/(loss)
|
-
|
-
|
-
|
-
|
-
|
(5,969
|
)
|
(1,255
|
)
|
(10,524
|
)
|
1,763,248
|
1,745,500
|
41,364
|
1,786,864
|
|||||||||||||||||||||||||||||||||
Transfer to legal reserves
|
-
|
-
|
-
|
-
|
444,385
|
-
|
-
|
-
|
(444,385
|
)
|
-
|
|||||||||||||||||||||||||||||||||||||
Dividends paid (Note 11)
|
-
|
9,294
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,000,000
|
)
|
(2,990,706
|
)
|
(47,801
|
)
|
(3,038,507
|
)
|
||||||||||||||||||||||||||||||||
Balance at 30 September 2017
|
2,200,000
|
(56,313
|
)
|
35,026
|
269
|
1,639,589
|
(500,166
|
)
|
(43,041
|
)
|
391,365
|
11,099,830
|
14,766,559
|
50,195
|
14,816,754
|
TURKCELL ILETISIM HIZMETLERI AS
|
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOWS
|
For the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
Nine months ended
30 September |
||||||||||||
Note
|
2017
|
2016
|
||||||||||
Cash flows from operating activities
|
||||||||||||
Profit before income tax from
|
||||||||||||
Continuing operations
|
1,801,428
|
1,173,208
|
||||||||||
Discontinued operations
|
-
|
2,209
|
||||||||||
Profit before income tax including discontinued operations
|
1,801,428
|
1,175,417
|
||||||||||
Adjustments for:
|
||||||||||||
Depreciation and impairment of fixed assets and investment property
|
1,076,163
|
934,908
|
||||||||||
Amortization of intangible assets
|
9
|
820,269
|
664,002
|
|||||||||
Net finance (income) expense
|
15,874
|
(141,068
|
)
|
|||||||||
Fair value gains on derivative financial instruments
|
(220,392
|
)
|
(27,042
|
)
|
||||||||
Income tax expense
|
502,244
|
311,880
|
||||||||||
(Gain) on sale of property, plant and equipment
|
(17,403
|
)
|
(15,869
|
)
|
||||||||
Unrealized foreign exchange (loss)/ gain on operating assets
|
525,120
|
269,635
|
||||||||||
Provisions
|
140,683
|
275,429
|
||||||||||
Share of profit of discontinued operations
|
-
|
(2,209
|
)
|
|||||||||
Deferred revenue
|
108,090
|
40,347
|
||||||||||
4,752,076
|
3,485,430
|
|||||||||||
Change in trade receivables
|
582,802
|
819,774
|
||||||||||
Change in due from related parties
|
263
|
2,231
|
||||||||||
Change in receivables from financial operations
|
(1,404,601
|
)
|
(1,652,194
|
)
|
||||||||
Change in inventories
|
34,866
|
(69,813
|
)
|
|||||||||
Change in other current assets
|
(442,544
|
)
|
274,322
|
|||||||||
Change in other non-current assets
|
39,089
|
84,537
|
||||||||||
Change in due to related parties
|
975,266
|
2,361
|
||||||||||
Change in trade and other payables
|
(2,531,225
|
)
|
(1,623,297
|
)
|
||||||||
Change in other non-current liabilities
|
6,860
|
(648
|
)
|
|||||||||
Change in employee benefits
|
21,960
|
10,552
|
||||||||||
Change in other working capital
|
(35,079
|
)
|
(59,787
|
)
|
||||||||
1,999,733
|
1,273,468
|
|||||||||||
Interest paid
|
(444,359
|
)
|
(138,418
|
)
|
||||||||
Income tax paid
|
(360,775
|
)
|
(52,391
|
)
|
||||||||
Net cash (used in) operating activities
|
1,194,599
|
1,082,659
|
||||||||||
Cash flows from investing activities
|
||||||||||||
Acquisition of property, plant and equipment
|
(1,608,914
|
)
|
(1,786,500
|
)
|
||||||||
Acquisition of intangible assets
|
9
|
(641,920
|
)
|
(516,810
|
)
|
|||||||
Proceeds from sale of property, plant and equipment and intangible assets
|
38,034
|
31,305
|
||||||||||
Change in advance paid for property, plant and equipment advances
|
14,683
|
(442,911
|
)
|
|||||||||
Change in held to maturity investments
|
(16,546
|
)
|
-
|
|||||||||
Interest received
|
414,989
|
457,699
|
||||||||||
Net cash used in investing activities
|
(1,799,674
|
)
|
(2,257,217
|
)
|
||||||||
Cash flows from financing activities
|
||||||||||||
Proceeds from issuance of loans and borrowings
|
15,815,697
|
5,188,114
|
||||||||||
Proceeds from issuance of bonds
|
209,808
|
-
|
||||||||||
Repayment of borrowings
|
(14,207,690
|
)
|
(1,523,506
|
)
|
||||||||
Repayment of bonds
|
(400,000
|
)
|
-
|
|||||||||
Dividends paid to shareholders
|
(1,933,413
|
)
|
(46,669
|
)
|
||||||||
Dividends paid to non-controlling interest
|
(47,801
|
)
|
-
|
|||||||||
Dividends received for treasury shares
|
6,196
|
-
|
||||||||||
Treasury shares
|
-
|
(22,452
|
)
|
|||||||||
Capital decrease in subsidiaries
|
-
|
(9,000
|
)
|
|||||||||
Increase in cash collateral related to loans
|
(148,197
|
)
|
240,775
|
|||||||||
Net cash generated by/ (used in) financing activities
|
(705,400
|
)
|
3,827,262
|
|||||||||
Net increase/ (decrease) in cash and cash equivalents
|
(1,310,475
|
)
|
2,652,704
|
|||||||||
Cash and cash equivalents at 1 January
|
6,052,352
|
2,918,796
|
||||||||||
Effects of foreign exchange rate fluctuations on cash and cash equivalents
|
164,581
|
74,705
|
||||||||||
Cash and cash equivalents at 30 September
|
4,906,458
|
5,646,205
|
||||||||||
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
Page
|
|
1. Reporting entity
|
7
|
2. Basis of preparation
|
8
|
3. Significant accounting policies
|
9
|
4. Segment Information
|
12
|
5. Seasonality of operations
|
15
|
6. Finance income and costs
|
15
|
7. Income tax expense
|
15
|
8. Property, plant and equipment
|
16
|
9. Intangible assets
|
17
|
10. Asset held for sale and discontinued operation
|
18
|
11. Equity
|
18
|
12. Borrowings
|
19
|
13. Financial instruments
|
21
|
14. Guarantees and purchase obligations
|
26
|
15. Commitments and contingencies
|
27
|
16. Related parties
|
31
|
17. Subsidiaries
|
33
|
18. Subsequent events
|
34
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
1.
|
Reporting entity
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
1.
|
Reporting entity (continued)
|
2.
|
Basis of preparation
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3.
|
Significant accounting policies
|
i)
|
Standards, amendments and interpretations effective as at 30 September 2017
|
- |
Amendments to IAS 7 ‘Statement of cash flows’ on disclosure initiative, effective from annual periods beginning on or after 1 January 2017. These amendments introduce an additional disclosure that will enable users of financial statements to evaluate changes in liabilities arising from financing activities. The amendment is part of the IASB’s Disclosure Initiative, which continues to explore how financial statement disclosure can be improved.
|
- |
Amendments IAS 12, ‘Income Taxes’, effective from annual periods beginning on or after 1 January 2017. The amendments clarify the accounting for deferred tax where an asset is measured at fair value and that fair value is below the asset’s tax base. It also clarify certain other aspects of accounting for deferred tax assets.
|
- |
Annual improvements 2014–2016,
|
· |
IFRS 1,‘First-time adoption of IFRS’, regarding the deletion of short-term exemptions for first-time adopters regarding IFRS 7, IAS 19, and IFRS 10 effective 1 January 2018.
|
· |
IFRS 12,‘Disclosure of interests in other entities’ regarding clarification of the scope of the standard. These amendments should be applied retrospectively for annual periods beginning on or after 1 January 2017.
|
· |
IAS 28,‘Investments in associates and joint ventures’ regarding measuring an associate or joint venture at fair value effective 1 January 2018.
|
ii)
|
Standards, amendments and interpretations effective after 30 September 2017
|
- |
IFRS 9 ‘Financial instruments’, effective from annual periods beginning on or after 1 January 2018. This standard replaces the guidance in IAS 39. It includes requirements on the classification and measurement of financial assets and liabilities; it also includes an expected credit losses model that replaces the current incurred loss impairment model.
|
- |
IFRS 15, ‘Revenue from contracts with customers’, effective from annual periods beginning on or after 1 January 2018. IFRS 15, ‘Revenue from contracts with customers’ is a converged standard from the IASB and FASB on revenue recognition. The standard will improve the financial reporting of revenue and improve comparability of the top line in financial statements globally.
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3.
|
Significant accounting policies (continued)
|
ii)
|
Standards, amendments and interpretations effective after 30 September 2017 (continued)
|
- |
Amendment to IFRS 15, ‘Revenue from contracts with customers’, effective from annual periods beginning on or after 1 January 2018. These amendments comprise clarifications of the guidance on identifying performance obligations, accounting for licences of intellectual property and the principal versus agent assessment (gross versus net revenue presentation). New and amended illustrative examples have been added for each of those areas of guidance. The IASB has also included additional practical expedients related to transition to the new revenue standard. The Company currently performs fair value allocation of the identified elements for bundled packages that combine multiple goods and services based on their respective fair values as well as capitalization and recognition of expenses for customer acquisition costs over the customer retention period; therefore no material impact is expected with respect to these areas as result of the adoption of the standard. The Company plans to adopt the modified retrospective approach so that contracts that are not completed by 1 January 2018 will be accounted for as if they have been recognized in accordance with IFRS 15 from the very beginning. The cumulative effect arising from the transaction will be recognized as an adjustment to the opening balance of Equity in the year of initial application. Prior period comparative financial statements will not be restated.
|
- |
IFRS 16, ‘Leases’, effective from annual periods beginning on or after 1 January 2019, This standard replaces the current guidance in IAS 17 and is a far reaching change in accounting by lessees in particular. Under IAS 17, lessees were required to make a distinction between a finance lease (on balance sheet) and an operating lease (off balance sheet). IFRS 16 now requires lessees to recognise a lease liability reflecting future lease payments and a ‘right-of-use asset’ for virtually all lease contracts. The IASB has included an optional exemption for certain short-term leases and leases of low-value assets.
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3.
|
Significant accounting policies (continued)
|
ii)
|
Standards, amendments and interpretations effective after 30 September 2017 (continued)
|
- |
Amendment to IAS 40, ‘Investment property’ relating to transfers of investment property, effective from annual periods beginning on or after 1 January 2018. These amendments clarify that to transfer to, or from, investment properties there must be a change in use. To conclude if a property has changed use there should be an assessment of whether the property meets the definition. This change must be supported by evidence.
|
- |
Amendments to IFRS 2, ‘Share based payments’ on clarifying how to account for certain types of share-based payment transactions, effective from annual periods beginning on or after 1 January 2018. This amendment clarifies the measurement basis for cash-settled, share-based payments and the accounting for modifications that change an award from cash-settled to equity-settled. It also introduces an exception to the principles in IFRS 2 that will require an award to be treated as if it was wholly equity-settled, where an employer is obliged to withhold an amount for the employee’s tax obligation associated with a share-based payment and pay that amount to the tax authority.
|
- |
IFRIC 22, ‘Foreign currency transactions and advance consideration’, effective from annual periods beginning on or after 1 January 2018. This IFRIC addresses foreign currency transactions or parts of transactions where there is consideration that is denominated or priced in a foreign currency. The interpretation provides guidance for when a single payment/receipt is made as well as for situations where multiple payments/receipts are made. The guidance aims to reduce diversity in practice.
|
- |
IFRIC 23, ‘Uncertainty over income tax treatments’, effective from annual periods beginning on or after 1 January 2019. This IFRIC clarifies how the recognition and measurement requirements of IAS 12 ‘Income taxes’, are applied where there is uncertainty over income tax treatments. The IFRS IC had clarified previously that IAS 12, not IAS 37 ‘Provisions, contingent liabilities and contingent assets’, applies to accounting for uncertain income tax treatments. IFRIC 23 explains how to recognise and measure deferred and current income tax assets and liabilities where there is uncertainty over a tax treatment. An uncertain tax treatment is any tax treatment applied by an entity where there is uncertainty over whether that treatment will be accepted by the tax authority. For example, a decision to claim a deduction for a specific expense or not to include a specific item of income in a tax return is an uncertain tax treatment if its acceptability is uncertain under tax law. IFRIC 23 applies to all aspects of income tax accounting where there is an uncertainty regarding the treatment of an item, including taxable profit or loss, the tax bases of assets and liabilities, tax losses and credits and tax rates.
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
4.
|
Segment Information
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
4.
|
Segment Information (continued)
|
Nine months ended 30 September
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
Other
|
Intersegment Eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||||||||
2017
|
2016
|
2017
|
2016
|
2017
|
2016
|
2017
|
2016
|
2017
|
2016
|
|||||||||||||||||||||||||||||||
Total segment revenue
|
11,409,596
|
9,211,399
|
778,781
|
623,103
|
830,529
|
433,189
|
(52,859
|
)
|
(25,728
|
)
|
12,966,047
|
10,241,963
|
||||||||||||||||||||||||||||
Inter-segment revenue
|
(24,657
|
)
|
(12,570
|
)
|
(28,193
|
)
|
(12,610
|
)
|
(9
|
)
|
(548
|
)
|
52,859
|
25,728
|
-
|
-
|
||||||||||||||||||||||||
Revenues from external customers
|
11,384,939
|
9,198,829
|
750,588
|
610,493
|
830,520
|
432,641
|
-
|
-
|
12,966,047
|
10,241,963
|
||||||||||||||||||||||||||||||
Adjusted EBITDA
|
4,027,736
|
2,934,276
|
199,867
|
166,981
|
264,969
|
145,626
|
(3,270
|
)
|
1,553
|
4,489,302
|
3,248,436
|
Three months ended 30 September
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
Other
|
Intersegment Eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||||||||
2017
|
2016
|
2017
|
2016
|
2017
|
2016
|
2017
|
2016
|
2017
|
2016
|
|||||||||||||||||||||||||||||||
Total segment revenue
|
4,044,010
|
3,275,679
|
272,929
|
222,445
|
300,977
|
170,293
|
(20,489
|
)
|
(9,926
|
)
|
4,597,427
|
3,658,491
|
||||||||||||||||||||||||||||
Inter-segment revenue
|
(8,818
|
)
|
(4,757
|
)
|
(11,666
|
)
|
(4,727
|
)
|
(5
|
)
|
(442
|
)
|
20,489
|
9,926
|
-
|
-
|
||||||||||||||||||||||||
Revenues from external customers
|
4,035,192
|
3,270,922
|
261,263
|
217,718
|
300,972
|
169,851
|
-
|
-
|
4,597,427
|
3,658,491
|
||||||||||||||||||||||||||||||
Adjusted EBITDA
|
1,460,642
|
1,095,043
|
73,529
|
60,401
|
99,824
|
61,177
|
(1,600
|
)
|
992
|
1,632,395
|
1,217,613
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
4. |
Segment Information (continued)
|
Nine months ended
|
Three months ended
|
|||||||||||||||
30 September 2017
|
30 September 2016
|
30 September 2017
|
30 September 2016
|
|||||||||||||
Profit for the period
|
1,801,428
|
1,175,417
|
614,991
|
174,157
|
||||||||||||
Add (Less):
|
||||||||||||||||
Profit/(loss) from discontinued operations
|
-
|
(2,209
|
)
|
-
|
5,092
|
|||||||||||
Profit from continuing operations
|
1,801,428
|
1,173,208
|
614,991
|
179,249
|
||||||||||||
Income tax expense
|
502,244
|
311,880
|
161,087
|
106,195
|
||||||||||||
Finance income
|
(619,117
|
)
|
(570,941
|
)
|
(175,698
|
)
|
(187,235
|
)
|
||||||||
Finance costs
|
835,307
|
545,427
|
341,103
|
349,756
|
||||||||||||
Other income
|
(51,054
|
)
|
(52,404
|
)
|
(18,963
|
)
|
(7,052
|
)
|
||||||||
Other expenses
|
124,062
|
242,356
|
58,836
|
199,688
|
||||||||||||
Depreciation and amortization
|
1,896,432
|
1,598,910
|
651,039
|
577,012
|
||||||||||||
Consolidated adjusted EBITDA
|
4,489,302
|
3,248,436
|
1,632,395
|
1,217,613
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
5. |
Seasonality of operations
|
6. |
Finance income and costs
|
7. |
Income tax expense
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
8. |
Property, plant and equipment
|
Cost
|
Balance as at 1 January 2017
|
Additions
|
Disposals
|
Transfers
|
Impairment expenses/ (reversals)
|
Effects of movements in exchange rates
|
Transfer from Investment Property
|
Balance as at
30 September 2017 |
||||||||||||||||||||||||
Network infrastructure (All operational)
|
13,897,308
|
294,735
|
(286,231
|
)
|
1,010,631
|
-
|
54,989
|
-
|
14,971,432
|
|||||||||||||||||||||||
Land and buildings
|
519,702
|
145,306
|
(1,340
|
)
|
7,077
|
-
|
535
|
64,594
|
735,874
|
|||||||||||||||||||||||
Equipment, fixtures and fittings
|
617,732
|
66,071
|
(7,496
|
)
|
2,043
|
-
|
690
|
-
|
679,040
|
|||||||||||||||||||||||
Motor vehicles
|
34,136
|
2,546
|
(1,548
|
)
|
-
|
-
|
87
|
-
|
35,221
|
|||||||||||||||||||||||
Leasehold improvements
|
311,761
|
2,129
|
(4,693
|
)
|
478
|
-
|
181
|
-
|
309,856
|
|||||||||||||||||||||||
Construction in progress
|
566,523
|
1,133,603
|
-
|
(1,020,229
|
)
|
-
|
2,412
|
-
|
682,309
|
|||||||||||||||||||||||
Total
|
15,947,162
|
1,644,390
|
(301,308
|
)
|
-
|
-
|
58,894
|
64.594
|
17,413,732
|
|||||||||||||||||||||||
Accumulated depreciation
|
||||||||||||||||||||||||||||||||
Network infrastructure (All operational)
|
6,843,580
|
981,253
|
(270,542
|
)
|
-
|
15,718
|
29,561
|
-
|
7,599,570
|
|||||||||||||||||||||||
Land and buildings
|
159,351
|
16,461
|
(221
|
)
|
-
|
366
|
225
|
22,366
|
198,548
|
|||||||||||||||||||||||
Equipment, fixtures and fittings
|
497,606
|
37,908
|
(5,245
|
)
|
-
|
33
|
571
|
-
|
530,873
|
|||||||||||||||||||||||
Motor vehicles
|
30,252
|
1,587
|
(1,500
|
)
|
-
|
-
|
61
|
-
|
30,400
|
|||||||||||||||||||||||
Leasehold improvements
|
220,668
|
20,857
|
(4,069
|
)
|
-
|
-
|
168
|
-
|
237,624
|
|||||||||||||||||||||||
Total
|
7,751,457
|
1,058,066
|
(281,577
|
)
|
-
|
16,117
|
30,586
|
22,366
|
8,597,015
|
|||||||||||||||||||||||
Total property, plant and equipment
|
8,195,705
|
586,324
|
(19,731
|
)
|
-
|
(16,117
|
)
|
28,308
|
42,228
|
8,816,717
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
9. |
Intangible assets
|
Cost
|
Balance at 1 January 2017
|
Additions
|
Disposals
|
Transfers
|
Impairment |
Effects of movements in exchange rates
|
Balance at
30 September 2017
|
|||||||||||||||||||||
GSM and other telecommunication operating licenses
|
8,039,431
|
1,841
|
-
|
69,697
|
-
|
17,712
|
8,128,681
|
|||||||||||||||||||||
Computer software
|
6,076,405
|
281,873
|
(6,842
|
)
|
315,842
|
-
|
5,400
|
6,672,678
|
||||||||||||||||||||
Transmission lines
|
71,602
|
218
|
-
|
-
|
-
|
-
|
71,820
|
|||||||||||||||||||||
Central betting system operating right
|
11,981
|
-
|
-
|
-
|
-
|
-
|
11,981
|
|||||||||||||||||||||
Indefeasible right of usage
|
46,017
|
-
|
-
|
-
|
-
|
-
|
46,017
|
|||||||||||||||||||||
Brand name
|
7,040
|
-
|
-
|
-
|
-
|
-
|
7,040
|
|||||||||||||||||||||
Customer base
|
15,512
|
-
|
-
|
-
|
-
|
-
|
15,512
|
|||||||||||||||||||||
Goodwill
|
32,834
|
-
|
-
|
-
|
-
|
-
|
32,834
|
|||||||||||||||||||||
Other
|
38,321
|
4,282
|
-
|
(597
|
)
|
-
|
-
|
42,006
|
||||||||||||||||||||
Construction in progress
|
142,875
|
353,706
|
-
|
(384,942
|
)
|
-
|
1,498
|
113,137
|
||||||||||||||||||||
Total
|
14,482,018
|
641,920
|
(6,842
|
)
|
-
|
-
|
24,610
|
15,141,706
|
||||||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||||||
GSM and other telecommunication operating licenses
|
1,878,895
|
408,395
|
-
|
-
|
-
|
3,329
|
2,290,619
|
|||||||||||||||||||||
Computer software
|
4,237,996
|
397,723
|
(5,942
|
)
|
-
|
702
|
2,509
|
4,632,988
|
||||||||||||||||||||
Transmission lines
|
58,203
|
2,641
|
-
|
-
|
767
|
-
|
61,611
|
|||||||||||||||||||||
Central betting system operating right
|
10,588
|
684
|
-
|
-
|
-
|
-
|
11,272
|
|||||||||||||||||||||
Indefeasible right of usage
|
18,785
|
2,535
|
-
|
-
|
-
|
-
|
21,320
|
|||||||||||||||||||||
Brand name
|
5,808
|
528
|
-
|
-
|
-
|
-
|
6,336
|
|||||||||||||||||||||
Customer base
|
11,286
|
378
|
-
|
-
|
-
|
-
|
11,664
|
|||||||||||||||||||||
Other
|
24,468
|
5,916
|
-
|
-
|
-
|
-
|
30,384
|
|||||||||||||||||||||
Total
|
6,246,029
|
818,800
|
(5,942
|
)
|
-
|
1,469
|
5,838
|
7,066,194
|
||||||||||||||||||||
Total intangible assets
|
8,235,989
|
(176,880
|
)
|
(900
|
)
|
-
|
(1,469
|
)
|
18,772
|
8,075,512
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
10.
|
Asset held for sale and discontinued operations
|
11.
|
Equity
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
11.
|
Equity
|
12.
|
Borrowings
|
30 September
2017 |
31 December
2016 |
|||||||
Non-current liabilities
|
||||||||
Unsecured bank loans
|
6,042,349
|
5,300,756
|
||||||
Secured bank loans
|
2,560
|
3,580
|
||||||
Finance lease liabilities
|
44,569
|
41,539
|
||||||
Debt securities issued
|
1,690,521
|
1,589,227
|
||||||
7,779,999
|
6,935,102
|
|||||||
Current liabilities
|
||||||||
Unsecured bank loans
|
2,832,264
|
1,581,135
|
||||||
Current portion of long-term unsecured bank loans
|
1,143,220
|
922,867
|
||||||
Current portion of long-term secured bank loans
|
1,958
|
2,054
|
||||||
Current portion of long-term finance lease liabilities
|
9,155
|
6,575
|
||||||
Current portion of long-term debt securities issued
|
100,387
|
94,473
|
||||||
Debt securities issued
|
-
|
238,956
|
||||||
4,086,984
|
2,846,060
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
12. |
Borrowings (continued)
|
30 September 2017
|
31 December 2016
|
||||||||||||||||
Currency
|
Interest
rate type
|
Nominal interest
rate
|
Payment
Period
|
Carrying
amount
|
Nominal interest
rate
|
Payment
Period
|
Carrying amount
|
||||||||||
Unsecured bank loans (*)
|
USD
|
Floating
|
Libor+2.0%-Libor+3.1%
|
2017-2020
|
2,613,632 |
Libor+2.0%-Libor+2.6%
|
2017-2020
|
1,984,533 |
|||||||||
Unsecured bank loans (*)
|
EUR
|
Floating
|
Euribor+1.2%-Euribor+2.2%
|
2018-2026
|
4,646,221
|
Euribor+1.2%-Euribor+2.2%
|
2017-2025
|
3,593,110
|
|||||||||
Unsecured bank loans
|
TL
|
Fixed
|
10.4%-14.9%
|
2017-2019
|
2,229,982
|
10.4%-12.6%
|
2017-2018
|
1,819,944
|
|||||||||
Unsecured bank loans
|
UAH
|
Fixed
|
11.0%-13.5%
|
2017-2018
|
527,998
|
13.5%-18.6%
|
2017
|
407,171
|
|||||||||
Secured bank loans (**)
|
BYN
|
Fixed
|
12%-16%
|
2017-2020
|
4,518
|
12%-16%
|
2017-2020
|
5,634
|
|||||||||
Debt securities issued
|
USD
|
Fixed
|
5.8%
|
2017-2025
|
1,790,908
|
5.8%
|
2017-2025
|
1,683,700
|
|||||||||
Debt securities issued
|
TL
|
Fixed
|
-
|
-
|
-
|
10.7%
|
2017
|
238,956
|
|||||||||
Finance lease liabilities
|
EUR
|
Fixed
|
3.4%
|
2018-2024
|
47,801
|
3.4%
|
2017-2024
|
48,034
|
|||||||||
Finance lease liabilities
|
USD
|
Fixed
|
18%-28%
|
2017-2018
|
41
|
18%-28%
|
2017-2018
|
80
|
|||||||||
Finance lease liabilities
|
TL
|
Fixed
|
27.7%
|
2017-2020
|
5,882
|
-
|
-
|
-
|
|||||||||
11,866,983
|
9,781,162
|
||||||||||||||||
(*) |
Secured by the blocked deposit amounting to EUR 24,670 and USD 12,600 (equivalent to TL 148,183 as at 30 September 2017), in connection with the foreign currency loans utilized by TFS.
|
(**) |
Secured by the Government of the Republic of Belarus.
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
13. |
Financial instruments
|
30 September
2017
|
||||
Opening balance
|
964,311
|
|||
Impairment loss recognized
|
277,654
|
|||
Collections
|
(169,151
|
)
|
||
Effect of exchange differences
|
243
|
|||
Amounts written-off
|
(21,622
|
)
|
||
Provision no longer required (*)
|
(47,500
|
)
|
||
Closing balance
|
1,003,935
|
30 September
2017
|
||||
Opening balance
|
10,170
|
|||
Impairment loss recognized
|
50,331
|
|||
Collections
|
(18,152
|
)
|
||
Closing balance
|
42,349
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
13. |
Financial instruments (continued)
|
31 December 2016
|
||||||||
USD
|
EUR
|
|||||||
Foreign currency denominated assets
|
||||||||
Other non-current assets
|
244
|
2,131
|
||||||
Due from related parties-current
|
1,210
|
388
|
||||||
Trade receivables and accrued income
|
14,178
|
61,841
|
||||||
Other current assets
|
19,929
|
7,144
|
||||||
Cash and cash equivalents
|
807,372
|
378,057
|
||||||
842,933
|
449,561
|
|||||||
Foreign currency denominated liabilities
|
||||||||
Loans and borrowings-non current
|
(483,910
|
)
|
(959,482
|
)
|
||||
Debt securities issued-non- current
|
(451,588
|
)
|
-
|
|||||
Other non-current liabilities
|
(99,273
|
)
|
-
|
|||||
Loans and borrowings-current
|
(80,029
|
)
|
(21,985
|
)
|
||||
Debt securities issued-current
|
(26,845
|
)
|
-
|
|||||
Trade and other payables-current
|
(175,083
|
)
|
(425,992
|
)
|
||||
Due to related parties
|
(398
|
)
|
(334
|
)
|
||||
(1,317,126
|
)
|
(1,407,793
|
)
|
|||||
Exposure related to derivative instruments
|
||||||||
Participating cross currency swap contracts
|
250,000
|
500,000
|
||||||
Currency swap contracts
|
7,960
|
25,000
|
||||||
Currency forward contracts
|
(30,071
|
)
|
-
|
|||||
Net exposure
|
(246,304
|
)
|
(433,232
|
)
|
||||
30 September 2017
|
||||||||
USD
|
EUR
|
|||||||
Foreign currency denominated assets
|
||||||||
Other non-current assets
|
72
|
2,131
|
||||||
Due from related parties-current
|
631
|
422
|
||||||
Trade receivables and accrued income
|
24,081
|
57,243
|
||||||
Other current assets
|
73,148
|
32,270
|
||||||
Held to maturity investments
|
1,006
|
-
|
||||||
Cash and cash equivalents
|
780,552
|
233,530
|
||||||
879,490
|
325,596
|
|||||||
Foreign currency denominated liabilities
|
||||||||
Loans and borrowings-non current
|
(563,866
|
)
|
(1,022,605
|
)
|
||||
Debt securities issued-non- current
|
(475,921
|
)
|
-
|
|||||
Other non-current liabilities
|
(89,968
|
)
|
-
|
|||||
Loans and borrowings-current
|
(171,945
|
)
|
(97,045
|
)
|
||||
Debt securities issued-current
|
(28,261
|
)
|
-
|
|||||
Trade and other payables-current
|
(170,742
|
)
|
(31,526
|
)
|
||||
Due to related parties
|
(827
|
)
|
(701
|
)
|
||||
(1,501,530
|
)
|
(1,151,877
|
)
|
|||||
Exposure related to derivative instruments
|
||||||||
Participating cross currency swap contracts
|
417,900
|
595,000
|
||||||
Currency swap contracts
|
146,881
|
(19,670
|
)
|
|||||
Net exposure
|
(57,259
|
)
|
(250,951
|
)
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
13. |
Financial instruments (continued)
|
Average Rate
|
Closing Rate
|
|||||||||||||||
30 September
|
30 September
|
30 September
|
31 December
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
USD/TL
|
3.5763
|
2.9215
|
3.5521
|
3.5192
|
||||||||||||
EUR/TL
|
3.9867
|
3.2523
|
4.1924
|
3.7099
|
||||||||||||
USD/BYN
|
1.9100
|
1.9994
|
1.9623
|
1.9585
|
||||||||||||
USD/UAH
|
26.5003
|
25.4487
|
26.5211
|
27.1909
|
Profit or loss
|
||||||||
30 September
2017 |
31 December
2016 |
|||||||
USD
|
20,339
|
86,679
|
||||||
EUR
|
105,209
|
160,725
|
Profit or loss
|
||||||||
30 September
2017 |
31 December
2016 |
|||||||
USD
|
(20,339
|
)
|
(86,679
|
)
|
||||
EUR
|
(105,209
|
)
|
(160,725
|
)
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
13. |
Financial instruments (continued)
|
Fair values
|
|||||||
30 September
2017
|
31 December
2016
|
Fair Value
hierarchy
|
Valuation Techniques
|
||||
Currency swap contracts
|
3,069
|
611
|
Level 2
|
Pricing models based on discounted cash flow analysis using the observable yield curve
|
|||
Participating cross currency swap contracts (*)
|
598,702
|
382,054
|
Level 3
|
Pricing models based on discounted cash flow analysis using the unobservable yield curve
|
|||
Currency forward contracts
|
-
|
(1,286)
|
Level 2
|
Pricing models based on period end foreign currency rates.
|
|||
Consideration payable in relation to acquisition of Belarusian Telecom (**)
|
(319,575)
|
(295,062)
|
Level 3
|
Net present value
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
13. |
Financial instruments (continued)
|
30 September
2017 |
||||
Opening balance
|
382,054
|
|||
Total gains or losses:
|
||||
in profit or loss
|
216,648
|
|||
Closing balance
|
598,702
|
30 September
2017 |
||||
Opening balance
|
(295,062
|
)
|
||
Total gains or losses:
|
||||
in profit or loss
|
(24,513
|
)
|
||
Closing balance
|
(319,575
|
)
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
13. |
Financial instruments (continued)
|
Fair value at
|
Inputs
|
||||||||||
30
September 2017 |
31 December 2016
|
Unobservable
Inputs
|
30 September 2017
|
31 December 2016
|
Relationship of unobservable inputs to fair value
|
||||||
Contingent consideration
|
319,575
|
295,062
|
Risk-adjusted discount rate
|
4.3%
|
5.6%
|
A change in the discount rate by 100 bps would increase / decrease FV by TL (7,536) and TL 7,793 respectively.
|
|||||
Expected settlement date
|
first quarter of 2020
|
first quarter of 2020
|
If expected settlement date changes by 1 year FV would increase / decrease by TL (13,225) and TL 13,835 respectively.
|
||||||||
14. |
Guarantees and purchase obligations
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
15. |
Commitments and Contingencies
|
15.1 |
Dispute on Treasury Share Amounts
|
15.2 |
Dispute on Special Communication Tax
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
15. |
Commitments and Contingencies (continued)
|
15.2 |
Dispute on Special Communication Tax (continued)
|
15.3 |
Investigation initiated by ICTA on subscription numbers and radio utilization and usage fees
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
15. |
Commitments and Contingencies (continued)
|
15.3 |
Investigation initiated by ICTA on subscription numbers and radio utilization and usage fees (continued)
|
15.4 |
Disputes regarding the Law on the Protection of Competition
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
15. |
Commitments and Contingencies (continued)
|
15.4 |
Disputes regarding the Law on the Protection of Competition (continued)
|
15.5 |
Other ongoing lawsuits and investigations
|
Subject
|
Anticipated maximum risk
(excluding accrued interest)
|
Provision
|
Disputes related with ICTA
|
22,746
|
-
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
16. |
Related parties
|
Nine months ended
|
Three months ended
|
|||||||||||||||
30 September 2017
|
30 September 2016
|
30 September 2017
|
30 September 2016
|
|||||||||||||
Short-term benefits
|
45,791
|
30,677
|
20,671
|
6,864
|
||||||||||||
Termination benefits
|
1,201
|
5,259
|
72
|
1,239
|
||||||||||||
Long-term benefits
|
402
|
276
|
170
|
110
|
||||||||||||
47,394
|
36,212
|
20,913
|
8,213
|
Nine months ended
|
Three months ended
|
|||||||||||||||
Revenues from related parties
|
30 September 2017
|
30 September 2016
|
30 September 2017
|
30 September 2016
|
||||||||||||
Sales to Kyivstar GSM JSC (“Kyivstar”)
|
||||||||||||||||
Telecommunications services
|
18,701
|
21,647
|
7,160
|
8,403
|
||||||||||||
Sales to Teliasonera International Carrier AB (“Telia”)
|
||||||||||||||||
Telecommunications services
|
7,427
|
8,501
|
3,098
|
3,313
|
||||||||||||
Sales to VimpelCom (BVI) Ltd. (“Vimpelcom”)
|
||||||||||||||||
Telecommunications services
|
5,673
|
17,067
|
2,023
|
3,376
|
||||||||||||
Sales to PJSC MegaFon (“Megafon”)
|
||||||||||||||||
Telecommunications services
|
3,821
|
8,874
|
1,622
|
2,601
|
||||||||||||
Sales to Azercell Telekom MMC (“Azercell”)
|
||||||||||||||||
Telecommunications services
|
1,223
|
2,038
|
661
|
845
|
||||||||||||
Sales to Krea Icerik Hizmetleri ve Produksiyon AS (“Krea”) (*)
|
||||||||||||||||
Call center, fixed line services, rent and interest charges
|
-
|
3,422
|
-
|
1,205
|
||||||||||||
Sales to Millenicom Telekomunikasyon AS (“Millenicom”) (**)
|
||||||||||||||||
Telecommunications services
|
-
|
997
|
-
|
-
|
||||||||||||
Sales to other related parties
|
4,160
|
6,706
|
1,770
|
1,573
|
||||||||||||
41,005
|
69,252
|
16,334
|
21,316
|
|||||||||||||
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
16.
|
Related parties (continued)
|
Nine months ended
|
Three months ended
|
|||||||||||||||
Related party expenses
|
30 September 2017
|
30 September 2016
|
30 September 2017
|
30 September 2016
|
||||||||||||
Charges from Kyivstar
|
||||||||||||||||
Telecommunications services
|
28,943
|
32,936
|
10,926
|
12,658
|
||||||||||||
Charges from Hobim Bilgi Islem Hizmetleri AS (“Hobim”) (***)
|
||||||||||||||||
Invoicing and archiving services
|
16,993
|
21,975
|
-
|
6,842
|
||||||||||||
Charges from Vimpelcom
|
||||||||||||||||
Telecommunications services
|
5,620
|
1,711
|
2,398
|
609
|
||||||||||||
Charges from Megafon
|
||||||||||||||||
Telecommunications services
|
3,440
|
1,909
|
1,396
|
778
|
||||||||||||
Charges from Telia
|
||||||||||||||||
Telecommunications services
|
2,872
|
686
|
218
|
(56
|
)
|
|||||||||||
Charges from Azercell
|
||||||||||||||||
Telecommunications services
|
503
|
781
|
162
|
523
|
||||||||||||
Charges from Krea (*)
|
||||||||||||||||
Digital television broadcasting services
|
-
|
5,975
|
-
|
-
|
||||||||||||
Charges from Millenicom (**)
|
||||||||||||||||
Telecommunications services
|
-
|
180
|
-
|
-
|
||||||||||||
Charges from other related parties
|
7,710
|
6,461
|
3,206
|
1,816
|
||||||||||||
66,081
|
72,614
|
18,306
|
23,170
|
(*) |
Revenues and expenses from Krea include transactions until 26 August 2016.
|
(**) |
Revenues and expenses from Millenicom include transactions until 21 January 2016.
|
(***) |
Revenues and expenses from Hobim include transactions until 20 June 2017.
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
17.
|
Subsidiaries
|
Effective Ownership Interest
|
||||
Subsidiaries
|
Country of
|
30 September
|
31 December
|
|
Name
|
Incorporation
|
Business
|
2017 (%)
|
2016 (%)
|
Kibris Telekom
|
Turkish Republic of Northern Cyprus
|
Telecommunications
|
100
|
100
|
Turkcell Global Bilgi
|
Turkey
|
Customer relations management
|
100
|
100
|
Turktell
|
Turkey
|
Information technology, value
added GSM services investments
|
100
|
100
|
Turkcell Superonline
|
Turkey
|
Telecommunications and content services
|
100
|
100
|
Turkcell Satis
|
Turkey
|
Sales and delivery
|
100
|
100
|
Eastasia
|
Netherlands
|
Telecommunications investments
|
100
|
100
|
Turkcell Teknoloji
|
Turkey
|
Research and development
|
100
|
100
|
Global Tower
|
Turkey
|
Telecommunications infrastructure
business
|
100
|
100
|
Financell
|
Netherlands
|
Financing business
|
100
|
100
|
Rehberlik
|
Turkey
|
Directory Assistance
|
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 (1)
|
Turkey
|
Payment services and e-money license
|
100
|
100
|
lifecell
|
Ukraine
|
Telecommunications
|
100
|
100
|
TFS
|
Turkey
|
Consumer financing services
|
100
|
100
|
Beltower
|
Republic of Belarus
|
Telecommunications Infrastructure business
|
100
|
100
|
Belarusian Telecom
|
Republic of Belarus
|
Telecommunications
|
80
|
80
|
Lifetech
|
Republic of Belarus
|
Research and development
|
78
|
78
|
Inteltek
|
Turkey
|
Information and Entertainment Services
|
55
|
55
|
Azerinteltek
|
Azerbaijan
|
Information and Entertainment Services
|
28
|
28
|
Turkcell Enerji (2)
|
Turkey
|
Electricity energy trade and wholesale and retail electricity sales
|
100
|
-
|
Paycell (3)
|
Ukraine
|
Consumer financing services
|
100
|
-
|
(1) |
Turkcell Odeme operating under “Paycell” brand has been authorized by the Banking Regulation and Supervision Agency (“BRSA”) to operate as an “electronic money institution” and to provide intermediation service for invoice payments. The decision was published in the Official Gazette on 22 July 2017.
|
(2) |
Turkcell Enerji, that will be engaged in electricity energy trade, wholesale sales and retail sales was incorporated on 20 February 2017. The Company is a wholly owned subsidiary of Turktell and has obtained its electricity supply license upon approval from Energy Market Regulatory Authority (“EMRA”) as at 11 May 2017.
|
(3) |
The company “Paycell LLC” which is established in Ukraine by lifecell and wholly owned by the company granted the “financial company” status on September 21, 2017. Paycell LLC will apply for financial services and local money transfer licenses to provide digital payment services to customers via credit device sales and e-money.
|
TURKCELL ILETISIM HIZMETLERI AS
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|
As at and for the nine months ended 30 September 2017
|
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
18.
|
Subsequent events
|
TURKCELL ILETISIM HIZMETLERI A.S.
|
|||
Date: October 25, 2017
|
By:
|
/s/Zeynel Korhan Bilek
|
|
Name:
|
Zeynel Korhan Bilek
|
||
Title:
|
Investor Relations & Mergers & Acquisitions Director
|
||
TURKCELL ILETISIM HIZMETLERI A.S.
|
|||
Date: October 25, 2017
|
By:
|
/s/Bulent Aksu
|
|
Name:
|
Bulent Aksu
|
||
Title:
|
Finance – Executive Vice President
|
||
TURKCELL ILETISIM HIZMETLERI A.S.
|
|||
Date: October 25, 2017
|
By
|
/s/Hande Sindel Erel
|
|
Name:
|
Hande Sindel Erel
|
||
Title:
|
Finance Director
|
||