MAGYAR TELEKOM GROUP FULL YEAR AND Q4 RESULTS PRESENTATION FEBRUARY 26, 215
FULL YEAR RESULTS, OUTLOOK AND GUIDANCE
HIGHLIGHTS STRENGTHENED MARKET POSITIONS We are now market leaders in all segments of the Hungarian telecommunication market Acquisition of crucial frequencies in coupled with the network and frequency sharing agreement with Telenor on the 8MHz spectrum strongly supports our mobile market leadership The acquisition of GTS Hungary strengthens our market positions among business customers FINANCIAL TARGETS MET Revenues declined by 1.7% due to voice revenue erosion and lower energy and SI/IT sales EBITDA grew by 1%, exceeding slightly our public target thanks to improved gross margins and headcount efficiency Capex* of HUF 86.8 billion was driven by increased spending on the Hungarian mobile network which resulted in population based coverage of 78% by end- GUIDANCE FOR 215 AND 217 Revenues to increase driven by successful rebalancing and bundling strategy EBITDA to be supported by further efficiency measures, EBITDA to surpass HUF 185bn by 217 Capex spending in 215 to be dominated by Hungarian fixed HSI network investments FCF** to reach at least HUF 5 billion by 217 *excluding spectrum license fees and annual frequency fee capitalization **after minority dividend payments 3
MARKET POSITIONS ON THE HUNGARIAN TELECOMMUNICATION MARKET TOTAL MOBILE MOBILE BROADBAND subscribers 6,, 4,5, +1% +1% subscribers 2,5, 2,, +27% +17% 3,, 1,5, 1,5, 1,, 5, 212 212 FIXED VOICE FIXED BROADBAND PAY TV subscribers subscribers subscribers 2,, 1,2, 1,2, -2% -1% +8% +8% 1,5, 9, 9, +6% +5% 1,, 5, 6, 3, 6, 3, 212 212 212 Market share* 6% 58% 56% Market share* 37% 38% 38% Market share* 25% 26% 27% * Based on the total fixed voice / BB / pay TV market estimated by the National Media and Infocommunications Authority 4
GROUP RESULTS REVENUES AND EBITDA GROUP REVENUES GROUP EBITDA HUF bn 64 637.5-6.1 4.9 3.1-8.1-1.7% 3.6-4.8 HUF bn 184 1.% 4.8-2.1 635 1.9-4.8 182 2.1-3. 181.2 63 625 -.7 626.4 18 179.5 Mobile voice Mobile nonvoice Mobile equip. Fixed voice Fixed BB TV SI/IT Energy Other Decline in mobile voice revenues counterbalanced by strong growth in mobile data usage resulting also in higher smart mobile device sales Traditional fixed voice revenue decline partly offset by growth in fixed broadband and TV revenues driven by the continuous increase in the customer base Lower SI/IT revenues caused by change in product mix Energy revenue decline due to regulated price reductions gross margin w/o bad debt bad debt net other opex Taxes* Direct margin erosion driven by higher bad debt but partly mitigated by improved SI/IT and energy margin Savings in employee related expenses due to headcount reduction measures in in Hungary and Macedonia Lower operating expenses mostly driven by the reduction and changed accounting treatment of the annual frequency fees Higher operating taxes* due to increase in the rate of the telecom tax from August, *telecom and utility taxes 5
GROUP RESULTS CAPEX AND FCF GROUP CAPEX GROUP FCF* HUF bn HUF +38.2bn HUF bn 2 38.9 6.5 184.4 3 HUF -14.4bn 15 1 5 146.1-41.1-17.5-7.2 58.7 15.6 1.8 15.8-17.6-4.4 Spect. licenses in Annual freq. fee cap. in STB in Spect. licenses in Annual freq. fee cap. in Other HUF 38.bn Capex related to the Hungarian spectrum license extension and HUF 3.1bn 4G spectrum license fee in Macedonia in HUF 58.7bn Capex related to the Hungarian spectrum license acquisition in Hungarian annual frequency fees were capitalized resulting in a HUF 17.5bn increase in book Capex in and HUF 38.9bn in Change in the accounting treatment of set top boxes in affected reported Capex -15 Working capital improvement due to: reverse factored vendor invoices in EBITDA working capital spectrum payments other cash Capex lower increase in receivables related to equipment installment sales favorable change in provisions repayment of other fin.liab. Higher spectrum related payments in other Increase in repayment of other liabilities mainly due to higher payments related to reverse factored vendor invoices in compared to -7.4-2.6-13.8 *FCF defined as Net cash generated from operating activities + Net cash used in investing activities + Repayment of other financial liabilities - Proceeds from / (Payments for) other financial assets - net 6
FINANCIAL OUTLOOK RESULTS 215 TARGETS 217 TARGETS REVENUE HUF 626.4bn (-1.7%) up to 3% increase roughly stable compared to level EBITDA HUF 181.2bn (+1.%) up to 3% decline surpassing HUF 185bn CAPEX* HUF 86.8bn around HUF 15bn around HUF 8bn FCF** **excluding spectrum license Dividend fee ca. HUF -19.bn HUF minimum HUF 15 per share surpassing HUF 5bn *excluding spectrum license fees and annual frequency fee capitalization **after minority dividend payments 7
REVENUE GROWTH DRIVEN BY SUCCESSFUL REBALANCING GROUP REVENUE DEVELOPMENTS HUF bn 75 6 45-3% revenue growth anticipated for 215 vs. 217 revenues to be roughly stable compared to the level due to the fall out of business energy revenues 3 Mobile broadband growth mostly compensates for the decline in voice revenue 15 Fixed voice revenue decline mitigated by growth in TV and BB revenues 212 215E 217E Growth in SI/IT revenues supported by market expansion Energy SI/IT Equipment and other (fixed and mobile) Fixed voice, data, internet &TV Mobile voice & non-voice 8
DISCIPLINED COST MANAGEMENT EBITDA AND COST DEVELOPMENTS (RELATIVE TO REVENUES) 1% 215 EBITDA to decline by a maximum 3% vs. level 8% 32% 37% 36% 37% 37% 217 EBITDA expected to surpass HUF 185 billion 6% 4% 31% 5% 29% 5% 3% 3% 5% 5% 26% 5% 215 indirect costs include the expected ca. HUF 8 billion severance expense related to the redundancy program involving ca. 1, employees 2% % 32% 212 28% 29% 28% 215E 32% 217E Direct costs expected to moderately rise in parallel with increasing revenues and change in product mix Constant operating* taxes assumed Direct costs Indirect costs *Special-, telecom - and utility tax EBITDA 9
EFFICIENCY INVESTMENTS FREE UP CAPEX FOR NEW TECHNOLOGIES AND SERVICES CAPEX DEVELOPMENTS* HUF bn 12 1 8 6 4 2 15% 14% 14% 16% 13% 212 New technologies and services Fixed access Mobile access Efficiency 215E 217E Run the business Subsidiaries Ca. HUF 15 billion Capex earmarked for 215 Fixed access: focus on increasing HSI coverage Mobile access: 4G population coverage to reach 97% by end 215 Efficiency investments: Replacement of legacy network PSTN migration Online front end development Mobile network modernization CRM & Billing system project New technologies and services: All IP network Service innovation HW as a service CAPEX*/Sales *CAPEX excluding spectrum license fees and annual frequency fee capitalization 1
DIVIDEND POLICY DIVIDEND PAYMENT AND NET DEBT RATIO DEVELOPMENTS Net debt ratio* 5% 4% 32.7% 34.1% 34.3% 3% 2% 5 5 5 1% % 21 211 212 43.8% Dividend per share (HUF) 7 45.7% 6 TARGET 5 4 3 2 1 Maintain net debt ratio (net debt/total capital) target of 3% - 4% Board of Directors proposes no dividend payment on earnings for approval to the AGM Based on the current operating, regulatory and taxation environment and outlook coupled with the anticipated significant improvement in the free cash flow generation, the Company believes that it will be able to pay at least HUF 15 dividend per share on 215 results** Net debt ratio *defined as net debt / total capital Dividend payment **subject to the Board of Directors future proposal to the General Meeting, which will be made in due course, when all necessary information is available and all prerequisites to making such proposal are met 11
Q4 RESULTS
Q4 GROUP RESULTS REVENUES AND EBITDA GROUP REVENUES HUF bn 171 17 169 168 3.9-2.4 -.3%.7.8-1.4-1.9 GROUP EBITDA HUF bn 42 41 4 3. +8.%.7. 41.9 167 166 165 165.7 -.9 1.5 -.8 165.3 39 38 38.8 -.6 13 Q4 Mobile voice M. nonvoice Mobile equip. Fixed voice Fixed BB TV SI/IT Energy Other Q4 Q4 Gross margin Severance rel. exp Net other opex Taxes* Q4 Mobile non-voice revenues boosted by increasing mobile internet customer base and usage Higher mobile equipment revenues thanks to increased sales and higher average handset prices Lower fixed voice revenues partly mitigated by fixed BB and TV revenue growth SI/IT revenue decline due to a shift in focus to less equipment intensive deals Lower energy revenues due to regulatory price cuts Gross margin decline driven by lower fixed service margin partly offset by improvement in mobile service margins Lower severance expenses as the majority related to headcount reduction was booked in Q3 Lower other opex thanks to employee efficiency improvements Taxes* remained on the same level *telecom and utility taxes 13
Q4 SEGMENT RESULTS REVENUES AND EBITDA SEGMENTS REVENUE DEVELOPMENTS HUF bn SEGMENTS EBITDA DEVELOPMENT HUF bn 8.% 168 166 165.7.6-3.7 -.3% 3.2 165.3 42 41.9.1.4.1 41.9 1.7 164 -.4 -.2 4 162 39 38.8 Q4 T-HU T-Systems Maced. Monten. Elim. Q4 Q4 T-HU T-Systems Maced. Monten. Measurement diff. Q4 Change Y-o-Y +1% -11% -3% -3% Change Y-o-Y +6% +43% +2% +16% T-Hungary: lower revenues from fixed voice and energy services offset by higher BB, mobile equipment and TV revenues T-Systems: lower volume of application and internal revenues Macedonia: mobile voice revenue decline primarily driven by MTR cuts while fixed voice revenue decline is mostly due to mobile substitution Montenegro: TV and internet growth mostly mitigated voice revenue decline T-Hungary: higher mobile gross margin coupled with lower severance expenses and employee costs T-Systems: higher bad debt expense compensated by lower opex also reflecting the absence of the one-off nondeductable VAT charge booked in Q4 Macedonia: slight decline in gross margin mitigated by savings in operating costs Montenegro: gross margin decline offset by lower other operating expenses 14
TELEKOM HUNGARY FIXED LINE MARKET TELEKOM HUNGARY FIXED VOICE SUBSCRIBERS Subscribers 2,, -1% 1,5, 1,43,28 12% 1,418,27 14% 1,, 17% 22% VoCa VoIP PSTN FIXED BROADBAND SUBSCRIBER BREAKDOWN +5% 1,, 921,711 969,12 6% 6% 75, 5, 31% 32% Fiber Cable BB ADSL Wholesale 5, 71% 64% 25, 56% 57% Dec Dec 8% Dec 5% Dec TV SUBSCRIBER BREAKDOWN +4% 1,, 887,716 75, 35% 5, 37% 25, 22% Dec 924,628 33% 48% 19% Dec Satellite TV IPTV Cable TV Reduction in fixed voice churn due to the retention effect of local packages, 2Play/3Play offers and retail energy bundling Growth in broadband market driven by cable and fiber Significant migration from cable to IPTV KPIs (Q4-o-Q4): Fixed voice ARPU: HUF 2,521 (-7.6%), due to local packages Fixed voice MOU: 163 (-8.4%) Broadband ARPU: HUF 3,478 (1.%) thanks to upsell impacts TV ARPU: HUF 3,155 (.5%) thanks to increasing number of interactive IPTV customers 15
TELEKOM HUNGARY ENERGY RETAIL GAS AND ELECTRICITY POINTS OF DELIVERY (POD) PODs (thousand) 2 15 59.9 1 5 87.9 Gas Electricity 68. 68.7 67.6 67.6 67.5 66.8 66.8 1.1 16.2 16.8 16.3 16.8 16.4 15.8 67.1 14.8 RETAIL ENERGY BUSINESS Discounts offered to residential customers compared to the regulated universal service prices were cut to 2-3% from 5-8% to mitigate the unfavorable changes in the regulatory environment Increasing ratio of energy revenues generated from competitive segment customers (ca. 6% of total revenues in ) Dec 212 Mar Jun Sep Dec Mar Jun Sep Dec REVENUE PERFORMANCE REGULATORY DEVELOPMENTS 18, 15, 12, 9, 6, HUF mn 11,248 7% 15,337 67% 9,255 43% 8,65 31% Gas 13,898 6% Electricity 13,59 63% 8,96 4% 8,721 42% 11,968 64% 1% and 11% residential retail price reduction since January and November, respectively Further 6.5% gas and 5.7% electricity price reductions effective from April and September, respectively 3, 3% Q4 212 33% Q1 57% Q2 69% Q3 4% Q4 37% Q1 6% Q2 58% Q3 36% Q4 16
TELEKOM HUNGARY MOBILE MARKET TELEKOM SMARTPHONE PENETRATION MOBILE BUSINESS % of total handsets 5 % 4 % 3 % 2 % 18.4 % 31.3 % 41.1 % 49.8 % Smartphone sales reached 95% of postpaid handsets in Q4 Mobile broadband subscription attach rate at 9% 78% population-based countrywide 4G coverage MTRs currently at HUF 7.6 / min ca. 1 % % 211 212 HUF 58.7bn payment for new frequency licenses due in Q4 CURRENT SPECTRUM OWNERSHIP OF MAGYAR TELEKOM 8 MHz 9 MHz 18 MHz 21 MHz 26 MHz 2x1 MHz 2x1 MHz 2x15MHz 2x15MHz 2x2 MHz 2x3 MHz 1x5 MHz 2x1 MHz KPIs (Q4-o-Q4): RPC: 4.96 million (+1.6%) Postpaid ratio: 5.% (+1.5ppt) ARPU: HUF 3,546 (+3.4%) Mobile MOU: 177 (+9.3%) SAC/gross add: HUF 7,224 (-6.9%) SRC/retained customer: HUF 16,551 (-13.8%) VAS within ARPU: HUF 968 (+7.8%) Owned previously Won in September 17
MACEDONIA AND MONTENEGRO MACEDONIAN MOBILE MARKET Subscribers 2,5, 2,, 24% 1,5, 2% +4% 22% 26% 1,, 5, 56% 52% -8% 24% 28% 48% % 24% 28% 48% One (T. Slovenia) VIP (T. Austria) T-Mobile -1% 25% 28% 47% MONTENEGRIN MOBILE MARKET Subscribers 1,5, -6% -14% 1,2, 4% 9, 41% 4% 6, 23% 25% 26% 3, 37% 35% 34% % 38% 26% 36% Telenor m:tel (T. Serbia) T-Mobile +2% 38% 28% 34% 21 211 212 21 211 212 Leading fixed line operation with 64% voice, 51% internet and 23% TV market shares Intense competition from cable operators on the fixed line market Declining mobile revenues due to intense competition KPIs (Q4-o-Q4): Fixed voice churn: 5% Fixed BB customers: +2.7% TV customers: +12% Mobile ARPU: HUF 1,775 (-9%) Mobile MOU: 214 (+9%) Leading fixed line operation with 98% voice, 86% internet and 42% TV market shares Strong seasonality on the mobile market driven by tourism Economic environment restricts performance KPIs (Q4-o-Q4): Fixed voice churn: 2% Fixed BB customers: +3.5% Mobile MOU: 177 (+11%) TV customers: +3.3% Mobile ARPU: HUF 2,572 (+2%) 18
FINANCIALS
MAGYAR TELEKOM CONSOLIDATED INCOME STATEMENT HUF million Q4 Q4 Change Mobile revenues 78,753 84,375 7.1% Fixed line revenues 54,867 52,93-5.1% System Integration/Information Technology revenues 18,223 16,828-7.7% Revenue from Energy Services 13,898 11,968-13.9% Revenues 165,741 165,264 -.3% Direct costs (67,728) (67,841).2% Employee-related expenses (27,346) (23,186) -15.2% Depreciation and amortization (27,6) (26,694) -1.2% Hungarian telecommunications and other crisis taxes (6,666) (6,664).% Other operating expenses (26,758) (26,861).4% Total operating expenses (155,54) (151,246) -2.7% Other operating income 1,51 1,15-23.8% Operating profit 11,747 15,168 29.1% Net financial results (8,26) (7,944) -1.% Share of associates' profits n.a. Profit before income tax 3,721 7,224 94.1% Income tax expense (2,476) (4,574) 84.7% Profit for the period 1,245 2,65 112.9% Non-controlling interests 992 1,11 11.9% Equity holders of the Company (Net income) 253 1,54 58.7% 2
MAGYAR TELEKOM - CONSOLIDATED BALANCE SHEET HUF million Dec 31, Dec 31, Change Current assets 193,941 197,897 2.% Cash and cash equivalents 14,633 14,625 -.1% Other current financial assets 28,615 23,69-17.2% Non current assets 897,37 992,879 1.7% Property, plant and equipment - net 493,619 487,778-1.2% Intangible assets 381,199 478,486 25.5% Total assets 1,91,248 1,19,776 9.1% Equity 489,211 518,94 6.1% Current liabilites 37,223 329,836 7.4% Financial liabilities to related parties 58,682 11,858 88.9% Other financial liabilities 1,6 65,131-34.9% Non current liabilites 294,449 336,542 14.3% Financial liabilities to related parties 239,522 245,71 2.3% Other financial liabilities 26,214 59,422 126.7% Total equity and liabilites 1,9,883 1,185,318 8.7% 21
MAGYAR TELEKOM - CONSOLIDATED CASH FLOW STATEMENT HUF million Dec 31, Dec 31, Change Net cash generated from operating activities 131,612 145,495 1.5% Investments in tangible and intangible assets (146,122) (184,364) 26.2% Adjustments to cash purchases 25,984 42,211 62.4% Purchase of subsidiaries and business units (871) (1,21) n.a. Cash acquired through business combinations n.a. Payments for / proceeds from other financial assets - net 13,772 1,227-25.7% Proceeds from disposal of subsidiaries n.a. Proceeds from disposal of PPE and intangible assets 1,188 2,635 121.8% Net cash used in investing activities (16,49) (13,51) 23.1% Dividends paid to shareholders and minority interest (65,45) (6,761) -89.7% Net payments of loans and other borrowings 5,244 9,751-8.6% Repayment of other financial liabilities (11,157) (18,541) 66.2% Net cash used in financing activities (26,318) (15,551) -4.9% Free cash flow* 634 (13,774) -2272.6% *Free cash flow defined as Net cash generated from operating activities plus Net cash used in investing activities, adjusted with Proceeds from / Payments for other financial assets and Repayment of other financial liabilities 22
For further questions please contact the IR department: Investor Relations Phone: +36 1 458-424 Fax : +36 1 458-443 e-mail: investor.relations@telekom.hu Abbreviations: 3G: third generation, 4G: fourth generation, ARPU: average revenue per user, BB: broadband, IP: internet protocol, IT: information technology, LTE: long term evolution, MOU: minutes of use, MTR: mobile termination rate, NRA: National Regulatory Authority, POD: points of delivery, R/E: real estate, RPC: revenue producing customer, SAC: subscriber acquisition cost, SRC: subscriber retention cost, SI: system integration, SIM: subscriber identity module, SMB: small and medium businesses, TWM: Total Workforce Management, VAS: value added services, VoCaTV: Voice over Cable TV, WS: wholesale In addition to figures prepared in accordance with IFRS, Magyar Telekom also presents non-gaap financial performance measures, including, among others, EBITDA, EBITDA margin, and net debt. These non-gaap measures should be considered in addition to, but not as a substitute for, the information prepared in accordance with IFRS. Non-GAAP financial performance measures are not subject to IFRS or any other generally accepted accounting principles. Other companies may define these terms in different ways. For further information relevant to the interpretation of these terms, please refer to the chapter Reconciliation of pro forma figures, which is posted on Magyar Telekom s Investor Relations webpage at www.telekom.hu/investor_relations.