Second Quarter 2016 Results
|
HIGHLIGHTS
|
|
COMMENTS BY KAAN TERZIOGLU, CEO
|
4
|
FINANCIAL AND OPERATIONAL REVIEW OF THE SECOND QUARTER 2016
|
|
FINANCIAL REVIEW OF TURKCELL GROUP
|
6
|
OPERATIONAL REVIEW IN TURKEY
|
10
|
TURKCELL INTERNATIONAL
|
|
lifecell
|
11
|
BeST
|
12
|
KKTCELL
|
12
|
FINTUR
|
12
|
TURKCELL GROUP SUBSCRIBERS
|
13
|
OVERVIEW OF THE MACROECONOMIC ENVIRONMENT
|
14
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASUREMENTS
|
14
|
Appendix A – Tables
|
16
|
·
|
Please note that all financial data is consolidated and comprises that of Turkcell Iletisim Hizmetleri A.S. (the “Company”, or “Turkcell”) and its subsidiaries and associates (together referred to as the “Group”), unless otherwise stated.
|
·
|
As previously announced, starting from Q115, we now have three reporting segments:
|
|
o
|
“Turkcell Turkey” which comprises all of our telecom related businesses in Turkey (as used in our previous releases, this term covered only mobile businesses). All non-financial data presented in this press release is unconsolidated and comprises Turkcell Turkey only figures, unless otherwise stated. The terms “we”, “us”, and “our” in this press release refer only to Turkcell Turkey, except in discussions of financial data, where such terms refer to the Group, and except where context otherwise requires.
|
|
o
|
“Turkcell International” which comprises all of our telecom related businesses outside of Turkey.
|
|
o
|
“Other subsidiaries” which is mainly comprised of our information and entertainment services, call center business revenues, financial services revenues and inter-business eliminations. Call centers were previously included in Turkcell Turkey but are, with effect from the fourth quarter of 2015, now included in “Other subsidiaries”. We have made this change because we believe that our third party call center revenues are not telecom related. All figures presented in this document for prior periods have been restated to reflect this change.
|
·
|
In this press release, a year-on-year comparison of our key indicators is provided and figures in parentheses following the operational and financial results for June 30, 2016 refer to the same item as at June 30, 2015. For further details, please refer to our consolidated financial statements and notes as at and for June 30, 2016, which can be accessed via our website in the investor relations section (www.turkcell.com.tr).
|
·
|
With effect from Q4 2015, our financial statements are presented in TRY only, the currency in which we recognize the majority of our revenues and expenses. We will no longer present financial statements in US$. This change allows us align our Turkish and US reporting.
|
|
·
|
In the tables used in this press release totals may not foot due to rounding differences. The same applies for the calculations in the text.
|
·
|
Year-on-year and quarter-on-quarter percentage comparisons appearing in this press release reflect mathematical calculation.
|
Second Quarter 2016 Results
|
|
·
|
All-time-high first half revenue and EBITDA1, both at the Turkcell Turkey and Turkcell Group level
|
|
·
|
Turkcell Turkey revenues and EBITDA up 8.9% and 5.5%, respectively with an EBITDA margin of 31.0%
|
|
·
|
Group revenues and EBITDA up 8.4% and 5.7%, respectively with an EBITDA margin of 30.8%
|
|
·
|
Group net income as per IFRS up 14.7% to TRY979 million and proforma net income2 up 5.3% to TRY1,118 million
|
|
·
|
Full year guidance3 maintained for revenue growth and EBITDA margin; Turkcell Turkey and Group revenue growth targeted at 8% - 10%, Group EBITDA margin targeted at 31% - 33%
|
|
-
|
Capex over sales outlook revised to ~25% (previous ~20%), reflecting accelerated 4.5G investments3
|
|
·
|
Turkcell Turkey’s revenues and EBITDA1 up 8.0% and 0.9%, respectively with an EBITDA margin of 30.7%; data and services revenues, comprising 46% of Turkcell Turkey revenues, up 39.3%
|
|
·
|
Group revenues and EBITDA up 8.6% and 3.5%, respectively with an EBITDA margin of 30.7%
|
|
·
|
Group net income as per IFRS at TRY416 million (TRY712 million). Group proforma net income2 at TRY542 million (TRY569 million)
|
|
·
|
Turkcell International revenues at TRY204 million (TRY205 million) with an EBITDA margin of 26.0%
|
|
·
|
Close to a US$1 billion open credit line utilization at favorable terms (LIBOR /EURIBOR +2.0%), to further strengthen our liquidity In June
|
|
·
|
Participating cross currency swap transactions in June and July 2016 to hedge against approximately EUR650 million of our loan portfolio to mitigate against any future macroeconomic volatility
|
TRY million
|
Q215
|
Q216
|
y/y %
|
H115
|
H116
|
y/y %
|
Revenue
|
3,092.9
|
3,358.1
|
8.6%
|
6,071.1
|
6,583.5
|
8.4%
|
Turkcell Turkey
|
2,786.3
|
3,008.2
|
8.0%
|
5,448.5
|
5,935.7
|
8.9%
|
EBITDA1
|
994.8
|
1,029.3
|
3.5%
|
1,921.7
|
2,030.8
|
5.7%
|
Turkcell Turkey
|
915.0
|
923.1
|
0.9%
|
1,743.2
|
1,839.2
|
5.5%
|
EBITDA Margin
|
32.2%
|
30.7%
|
(1.5pp)
|
31.7%
|
30.8%
|
(0.9pp)
|
Net Income
|
712.0
|
416.1
|
(41.6%)
|
853.1
|
978.8
|
14.7%
|
Proforma Net Income2
|
568.6
|
541.7
|
(4.7%)
|
1,061.6
|
1,118.1
|
5.3%
|
Second Quarter 2016 Results
|
Second Quarter 2016 Results
|
Second Quarter 2016 Results
|
Profit & Loss Statement
|
Quarter
|
Half Year
|
||||
(million TRY)
|
Q215
|
Q216
|
y/y %
|
H115
|
H116
|
y/y %
|
Total Revenue
|
3,092.9
|
3,358.1
|
8.6%
|
6,071.1
|
6,583.5
|
8.4%
|
Direct cost of revenues1
|
(1,898.3)
|
(2,236.9)
|
17.8%
|
(3,726.9)
|
(4,255.7)
|
14.2%
|
Direct cost of revenues1/revenues
|
(61.4%)
|
(66.6%)
|
(5.2pp)
|
(61.4%)
|
(64.6%)
|
(3.2pp)
|
Depreciation and amortization
|
(409.5)
|
(567.1)
|
38.5%
|
(803.9)
|
(1,021.9)
|
27.1%
|
Gross Margin
|
38.6%
|
33.4%
|
(5.2pp)
|
38.6%
|
35.4%
|
(3.2pp)
|
Administrative expenses
|
(150.4)
|
(175.8)
|
16.9%
|
(291.2)
|
(354.5)
|
21.7%
|
Administrative expenses/revenues
|
(4.9%)
|
(5.2%)
|
(0.3pp)
|
(4.8%)
|
(5.4%)
|
(0.6pp)
|
Selling and marketing expenses
|
(458.9)
|
(483.2)
|
5.3%
|
(935.2)
|
(964.4)
|
3.1%
|
Selling and marketing expenses/revenues
|
(14.8%)
|
(14.4%)
|
0.4pp
|
(15.4%)
|
(14.6%)
|
0.8pp
|
EBITDA2
|
994.8
|
1,029.3
|
3.5%
|
1,921.7
|
2,030.8
|
5.7%
|
EBITDA Margin
|
32.2%
|
30.7%
|
(1.5pp)
|
31.7%
|
30.8%
|
(0.9pp)
|
EBIT3
|
585.3
|
462.2
|
(21.0%)
|
1,117.8
|
1,008.9
|
(9.7%)
|
Net finance income / (expense)
|
397.1
|
21.8
|
(94.5%)
|
(86.3)
|
188.0
|
n.m.
|
Finance expense
|
221.9
|
(140.7)
|
(163.4%)
|
(513.8)
|
(195.7)
|
(61.9%)
|
Finance income
|
175.2
|
162.5
|
(7.2%)
|
427.5
|
383.7
|
(10.2%)
|
Share of profit of associates
|
94.0
|
(7.9)
|
(108.4%)
|
188.8
|
7.3
|
(96.1%)
|
Other income / (expense)
|
(123.4)
|
13.8
|
n.m.
|
(176.4)
|
2.7
|
n.m.
|
Non-controlling interests
|
(100.5)
|
(11.6)
|
(88.5%)
|
183.9
|
(22.5)
|
(112.2%)
|
Income tax expense
|
(140.5)
|
(62.2)
|
(55.7%)
|
(374.7)
|
(205.6)
|
(45.1%)
|
Net Income
|
712.0
|
416.1
|
(41.6%)
|
853.1
|
978.8
|
14.7%
|
Proforma Net Income4
|
568.6
|
541.7
|
(4.7%)
|
1,061.6
|
1,118.1
|
5.3%
|
Second Quarter 2016 Results
|
|
·
|
Turkcell Turkey’s EBITDA grew by 0.9% to TRY923 million (TRY915 million), while the EBITDA margin was at 30.7% (32.8%).
|
|
·
|
Turkcell International EBITDA was at TRY53 million (TRY56 million) adversely impacted by the year-on-year devaluation in Ukraine and Belarus while the EBITDA margin was at 26.0% (27.2%).
|
Second Quarter 2016 Results
|
|
·
|
The EBITDA of other subsidiaries rose by 120% to TRY53 million (TRY24 million) with the contribution of the financial services business.
|
|
·
|
Turkcell Turkey’s debt balance was TRY6,499 million, of which TRY3,063 million (US$1,059 million) was denominated in US$, TRY3,061 (EUR955 million) in EUR and the remaining TRY375 million in TRY.
|
|
·
|
The debt balance of lifecell was TRY336 million, denominated in UAH.
|
|
·
|
Consumer Finance Company had a debt balance of TRY467 million denominated in TRY.
|
|
·
|
In June, EUR500 million China Development Bank loan with 10 years final maturity and EURIBOR +2.2% annual interest rate has been swapped to TRY denominated liability.
|
|
·
|
Recently in July, US$150 million of Club Loan with 4 years final maturity and LIBOR + 2.0% annual interest rate has been swapped to TRY denominated liability.
|
|
·
|
Foreign currency call and put options are embedded in the transactions mentioned above.
|
Second Quarter 2016 Results
|
Consolidated Cash Flow (million TRY)
|
Quarter
|
Half Year
|
||
Q215
|
Q216
|
H115
|
H116
|
|
EBITDA1
|
994.8
|
1,029.3
|
1,921.7
|
2,030.8
|
LESS:
|
||||
Capex and License
|
(957.4)
|
(879.6)
|
(1,712.9)
|
(1,618.0)
|
Turkcell Turkey
|
(683.3)
|
(801.6)
|
(1,027.2)
|
(1,477.0)
|
Turkcell International2
|
(263.8)
|
(71.0)
|
(672.2)
|
(132.7)
|
Other Subsidiaries2
|
(10.3)
|
(7.0)
|
(13.5)
|
(8.3)
|
Net interest Income/ (expense)
|
136.0
|
45.9
|
350.9
|
217.4
|
Other
|
114.6
|
(2,240.1)
|
(1,176.0)
|
(2,925.9)
|
Net Change in Debt
|
(239.0)
|
3,291.5
|
(192.7)
|
3,146.3
|
Cash generated / (used)
|
49.0
|
1,247.0
|
(809.0)
|
850.6
|
Cash balance before dividend payment
|
8,222.8
|
3,769.4
|
8,222.8
|
3,769.4
|
Dividend paid
|
(3,925.0)
|
-
|
(3,925.0)
|
-
|
Cash balance after dividend payment
|
4,297.8
|
3,769.4
|
4,297.8
|
3,769.4
|
Second Quarter 2016 Results
|
Summary of Operational data
|
Q215
|
Q216
|
y/y %
|
Number of subscribers
|
35.5
|
34.5
|
(2.8%)
|
Mobile Postpaid (million)
|
15.9
|
16.8
|
5.7%
|
Mobile M2M (million)
|
1.7
|
2.0
|
17.6%
|
Mobile Prepaid (million)
|
18.1
|
15.8
|
(12.7%)
|
Fiber (thousand)
|
817.6
|
965.4
|
18.1%
|
ADSL (thousand)
|
528.0
|
675.2
|
27.9%
|
IPTV (thousand)
|
139.0
|
303.0
|
118.0%
|
Churn (%)
|
|||
Mobile Churn (%)
|
8.0%
|
8.0%
|
-
|
Fixed churn (%)
|
4.2%
|
5.1%
|
0.9%
|
ARPU (Average Monthly Revenue per User)
|
|||
Mobile ARPU, blended (TRY)
|
24.0
|
25.7
|
7.1%
|
Postpaid
|
38.0
|
37.7
|
(0.8%)
|
Postpaid (excluding M2M)
|
42.1
|
42.3
|
0.5%
|
Prepaid
|
12.2
|
13.3
|
9.0%
|
Fixed Residential ARPU, blended (TRY)
|
47.9
|
51.3
|
7.1%
|
Mobile MOU (Avg. Monthly Minutes of usage per subs) blended
|
302.0
|
323.5
|
7.1%
|
Second Quarter 2016 Results
|
lifecell* Financial Data
|
Quarter
|
Half Year
|
||||
Q215
|
Q216
|
y/y%
|
H115
|
H116
|
y/y%
|
|
Revenue (million UAH)
|
1,075.6
|
1,152.2
|
7.1%
|
2,134.7
|
2,284.8
|
7.0%
|
EBITDA (million UAH)
|
324.3
|
304.1
|
(6.2%)
|
651.8
|
660.2
|
1.3%
|
EBITDA margin (UAH)
|
30.2%
|
26.4%
|
(3.8pp)
|
30.5%
|
28.9%
|
(1.6pp)
|
Net income / loss (million UAH)
|
1,776.7
|
1,178.3
|
(33.7%)
|
(3,853.3)
|
1,110.7
|
n.m.
|
Capex (million UAH)
|
1,530.1
|
562.5
|
(63.2%)
|
5,151.7
|
1,019.4
|
(80.2%)
|
Revenue (million TRY)
|
133.5
|
131.0
|
(1.9%)
|
259.5
|
259.5
|
-
|
EBITDA (million TRY)
|
40.3
|
34.5
|
(14.4%)
|
79.3
|
74.9
|
(5.5%)
|
EBITDA margin (TRY)
|
30.2%
|
26.4%
|
(3.8pp)
|
30.6%
|
28.9%
|
(1.7pp)
|
Net income / loss (million TRY)
|
209.6
|
128.6
|
(38.6%)
|
(465.6)
|
120.2
|
n.m.
|
lifecell* Operational Data
|
Q215
|
Q216
|
y/y%
|
Number of subscribers (million)1
|
14.0
|
12.9
|
(7.9%)
|
Active (3 months)2
|
10.6
|
9.7
|
(8.5%)
|
MOU (minutes) (12 months)
|
152.8
|
138.9
|
(9.1%)
|
ARPU (Average Monthly Revenue per User),
blended (UAH)
|
26.0
|
29.3
|
12.7%
|
Active (3 months) (UAH)
|
34.5
|
38.2
|
10.7%
|
Second Quarter 2016 Results
|
BeST* |
Quarter
|
Half Year
|
||||
Q215
|
Q216
|
y/y%
|
H115
|
H116
|
y/y%
|
|
Number of subscribers (million)1
|
1.4
|
1.6
|
14.3%
|
1.4
|
1.6
|
14.3%
|
Active (3 months)
|
1.1
|
1.1
|
-
|
1.1
|
1.1
|
-
|
Revenue (billion BYR)
|
190.3
|
238.1
|
25.1%
|
366.8
|
469.0
|
27.9%
|
EBITDA (billion BYR)
|
4.2
|
7.6
|
81.0%
|
4.6
|
11.4
|
147.8%
|
EBITDA margin (BYR)
|
2.2%
|
3.2%
|
1.0pp
|
1.3%
|
2.4%
|
1.1pp
|
Net loss (billion BYR)
|
(643.4)
|
(127.5)
|
n.m.
|
(2,806.9)
|
(224.7)
|
n.m.
|
Capex (billion BYR)
|
22.3
|
17.3
|
(22.4%)
|
42.5
|
51.2
|
20.5%
|
Revenue (million TRY)
|
34.1
|
34.8
|
2.1%
|
64.1
|
67.5
|
5.3%
|
EBITDA (million TRY)
|
0.8
|
1.1
|
37.5%
|
0.8
|
1.7
|
112.5%
|
EBITDA margin (TRY)
|
2.2%
|
3.2%
|
1.0pp
|
1.3%
|
2.5%
|
1.2pp
|
Net loss (million TRY)
|
(115.0)
|
(18.6)
|
n.m.
|
(493.4)
|
(32.3)
|
n.m.
|
Capex (million TRY)
|
3.9
|
2.6
|
(33.3%)
|
7.5
|
7.4
|
(1.3%)
|
KKTCELL (million TRY)*
|
Quarter
|
Half Year
|
||||
Q215
|
Q216
|
y/y%
|
H115
|
H116
|
y/y%
|
|
Number of subscribers (million)1
|
0.5
|
0.5
|
-
|
0.5
|
0.5
|
-
|
Revenue
|
32.8
|
33.7
|
2.7%
|
64.2
|
66.1
|
3.0%
|
EBITDA
|
13.0
|
12.8
|
(1.5%)
|
25.3
|
24.1
|
(4.7%)
|
EBITDA margin
|
39.8%
|
38.0%
|
(1.8pp)
|
39.4%
|
36.4%
|
(3.0pp)
|
Net income
|
7.9
|
10.9
|
38.0%
|
14.7
|
17.0
|
15.6%
|
Capex
|
5.5
|
4.4
|
(20.0%)
|
6.7
|
7.3
|
9.0%
|
Second Quarter 2016 Results
|
Fintur*
|
Quarter
|
Half Year
|
||||
Q215
|
Q216
|
y/y%
|
H115
|
H116
|
y/y%
|
|
Subscribers (million)1
|
17.8
|
16.7
|
(6.2%)
|
17.8
|
16.7
|
(6.2%)
|
Kazakhstan
|
10.8
|
9.7
|
(10.2%)
|
10.8
|
9.7
|
(10.2%)
|
Azerbaijan
|
4.2
|
4.1
|
(2.4%)
|
4.2
|
4.1
|
(2.4%)
|
Moldova
|
0.9
|
0.9
|
-
|
0.9
|
0.9
|
-
|
Georgia
|
2.0
|
1.9
|
(5.0%)
|
2.0
|
1.9
|
(5.0%)
|
Revenue (million US$)
|
373
|
211
|
(43.4%)
|
760
|
404
|
(46.8%)
|
Kazakhstan
|
231
|
109
|
(52.8%)
|
464
|
209
|
(55.0%)
|
Azerbaijan
|
101
|
64
|
(36.6%)
|
214
|
123
|
(42.5%)
|
Moldova
|
18
|
15
|
(16.7%)
|
33
|
28
|
(15.2%)
|
Georgia
|
23
|
23
|
-
|
48
|
44
|
(8.3%)
|
Fintur’s contribution to Group’s net income
|
35
|
(3)
|
(108.6%)
|
74
|
3
|
(95.9%)
|
Turkcell Group Subscribers
|
Q215
|
Q216
|
y/y %
|
Mobile Postpaid (million)
|
15.9
|
16.8
|
5.7%
|
Mobile Prepaid (million)
|
18.1
|
15.8
|
(12.7%)
|
Fiber (thousand)
|
817.6
|
965.4
|
18.1%
|
ADSL (thousand)
|
528.0
|
675.2
|
27.9%
|
IPTV (thousand)
|
139.0
|
303.0
|
118.0%
|
Turkcell Turkey subscribers (million)1
|
35.5
|
34.5
|
(2.8%)
|
Ukraine
|
14.0
|
12.9
|
(7.9%)
|
Belarus2
|
1.5
|
1.6
|
6.7%
|
KKTCELL3
|
0.5
|
0.5
|
-
|
Turkcell Europe4
|
0.3
|
0.3
|
-
|
Consolidated Subscribers (million)
|
51.7
|
49.8
|
(3.7%)
|
Fintur5
|
17.8
|
16.7
|
(6.2%)
|
Turkcell Group Subscribers* (million)
|
69.5
|
66.5
|
(4.3%)
|
Second Quarter 2016 Results
|
Quarter
|
Half Year
|
|||||||
Q215
|
Q116
|
Q216
|
y/y%
|
q/q%
|
H115
|
H116
|
y/y%
|
|
US$ / TRY rate
|
||||||||
Closing Rate
|
2.6863
|
2.8334
|
2.8936
|
7.7%
|
2.1%
|
2.6863
|
2.8936
|
7.7%
|
Average Rate
|
2.6571
|
2.9202
|
2.8736
|
8.1%
|
(1.6%)
|
2.5602
|
2.8969
|
13.2%
|
EUR / TRY rate
|
||||||||
Closing Rate
|
2.9822
|
3.2081
|
3.2044
|
7.5%
|
(0.1%)
|
2.9822
|
3.2044
|
7.5%
|
Average Rate
|
2.9171
|
3.2172
|
3.2292
|
10.7%
|
0.4%
|
2.8553
|
3.2232
|
12.9%
|
Consumer Price Index (Turkey)
|
1.7%
|
1.8%
|
1.8%
|
0.1pp
|
-
|
4.8%
|
3.6%
|
(1.2pp)
|
GDP Growth (Turkey)
|
3.7%
|
4.8%
|
n.a
|
n.a
|
n.a
|
3.1%
|
n.a
|
n.a
|
US$ / UAH rate
|
||||||||
Closing Rate
|
21.02
|
26.22
|
24.85
|
18.2%
|
(5.2%)
|
21.02
|
24.85
|
18.2%
|
Average Rate
|
21.44
|
25.77
|
25.30
|
18.0%
|
(1.8%)
|
21.31
|
25.53
|
19.8%
|
US$ / BYR rate
|
||||||||
Closing Rate
|
15,346
|
20,133
|
20,053
|
30.7%
|
(0.4%)
|
15,346
|
20,053
|
30.7%
|
Average Rate
|
14,801
|
20,552
|
19,698
|
33.1%
|
(4.2%)
|
14,665
|
20,125
|
37.2%
|
Second Quarter 2016 Results
|
Turkcell Group (million TRY)
|
Quarter
|
Half Year
|
||||
Q215
|
Q216
|
y/y%
|
H115
|
H116
|
y/y%
|
|
Adjusted EBITDA
|
994.8
|
1,029.3
|
3.5%
|
1,921.7
|
2,030.8
|
5.7%
|
Finance income
|
175.2
|
162.5
|
(7.2%)
|
427.5
|
383.7
|
(10.2%)
|
Finance costs
|
221.9
|
(140.7)
|
(163.4%)
|
(513.8)
|
(195.7)
|
(61.9%)
|
Other income / (expense)
|
(123.4)
|
13.8
|
n.m.
|
(176.4)
|
2.7
|
n.m.
|
Share of profit of equity accounted investees
|
94.0
|
(7.9)
|
(108.4%)
|
188.8
|
7.3
|
(96.1%)
|
Depreciation and amortization
|
(409.5)
|
(567.1)
|
38.5%
|
(803.9)
|
(1,021.9)
|
27.1%
|
Consolidated profit before income tax & minority interest
|
953.0
|
489.9
|
(48.6%)
|
1,043.9
|
1,206.9
|
15.6%
|
Income tax expense
|
(140.5)
|
(62.2)
|
(55.7%)
|
(374.7)
|
(205.6)
|
(45.1%)
|
Consolidated profit before minority interest
|
812.5
|
427.7
|
(47.4%)
|
669.2
|
1,001.3
|
49.6%
|
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
|
Second Quarter 2016 Results
|
Million TRY
|
Quarter
|
Half Year
|
||||
Q215
|
Q216
|
y/y %
|
H115
|
H116
|
y/y %
|
|
Turkcell Turkey
|
96.6
|
(20.2)
|
(120.9%)
|
404.8
|
(27.1)
|
(106.7%)
|
Turkcell International
|
164.3
|
(4.0)
|
(102.4%)
|
(843.9)
|
(0.8)
|
(99.9%)
|
Other Subsidiaries
|
0.2
|
0.1
|
(50.0%)
|
1.9
|
(1.5)
|
(178.9%)
|
Turkcell Group
|
261.1
|
(24.1)
|
(109.2%)
|
(437.2)
|
(29.4)
|
(93.3%)
|
Million TRY
|
Quarter
|
Half Year
|
||||
Q215
|
Q216
|
y/y %
|
H115
|
H116
|
y/y %
|
|
Current Tax expense
|
(145.2)
|
(37.0)
|
(74.5%)
|
(397.1)
|
(150.6)
|
(62.1%)
|
Deferred Tax Income/expense
|
4.7
|
(25.2)
|
(636.2%)
|
22.4
|
(55.0)
|
(345.5%)
|
Income Tax expense
|
(140.5)
|
(62.2)
|
(55.7%)
|
(374.7)
|
(205.6)
|
(45.1%)
|
Net income impacts (million TRY)
|
Q215
|
Net income impacts (million TRY)
|
Q216
|
|||
Proforma net income
|
569
|
Proforma net income
|
542
|
|||
FX impact (net off tax and minority interest)
|
132
|
FX impact (net off tax)
|
(20)
|
|||
Interest income (net off tax)
|
34
|
Interest income (net off tax)
|
6
|
|||
Interest expense (net off tax)
|
(22)
|
Interest expense (net off tax)
|
(55)
|
|||
One-off impacts (net off tax)
|
One-off impacts (net off tax)
|
|||||
Commercial agreement terminations
|
(112)
|
4.5G license depreciation
|
(81)
|
|||
Fintur contribution
|
89
|
Fintur contribution
|
(7)
|
|||
Other impacts
|
22
|
Other impacts
|
31
|
|||
Net income - IFRS
|
712
|
Net income -IFRS
|
416
|
Second Quarter 2016 Results
|
Net income impacts (million TRY)
|
H115
|
Net income impacts (million TRY)
|
H116
|
|||
Proforma net income
|
1,062
|
Proforma net income
|
1,118
|
|||
FX impact (net off tax and minority interest)
|
(334)
|
FX impact (net off tax)
|
(24)
|
|||
Interest income (net off tax)
|
141
|
Interest income (net off tax)
|
20
|
|||
Interest expense (net off tax)
|
(43)
|
Interest expense (net off tax)
|
(88)
|
|||
One-off impacts (net off tax)
|
One-off impacts (net off tax)
|
|||||
Commercial agreement terminations
|
(112)
|
4.5G license depreciation
|
(99)
|
|||
Fintur contribution
|
179
|
Fintur contribution
|
7
|
|||
Other impacts
|
(40)
|
Other impacts
|
45
|
|||
Net income - IFRS
|
853
|
Net income - IFRS
|
979
|
Net income impacts (million TRY)
|
Q215
|
Net income impacts (million TRY)
|
Q216
|
|||
Proforma net income
|
567
|
Proforma net income
|
513
|
|||
FX impact (net off tax)
|
77
|
FX impact (net off tax)
|
(16)
|
|||
Interest income (net off tax)
|
34
|
Interest income (net off tax)
|
6
|
|||
Interest expense (net off tax)
|
(6)
|
Interest expense (net off tax)
|
(43)
|
|||
One-off impacts (net off tax)
|
One-off impacts (net off tax)
|
|||||
Commercial agreement terminations
|
(112)
|
4.5G license amortization
|
(81)
|
|||
Other impacts
|
26
|
Other impacts
|
34
|
|||
Net income - IFRS
|
586
|
Net income -IFRS
|
413
|
Net income impacts (million TRY)
|
H115
|
Net income impacts (million TRY)
|
H116
|
|||
Proforma net income
|
1,058
|
Proforma net income
|
1,074
|
|||
FX impact (net off tax)
|
324
|
FX impact (net off tax)
|
(22)
|
|||
Interest income (net off tax)
|
141
|
Interest income (net off tax)
|
20
|
|||
Interest expense (net off tax)
|
(15)
|
Interest expense (net off tax)
|
(66)
|
|||
One-off impacts (net off tax)
|
One-off impacts (net off tax)
|
|||||
Commercial agreement terminations
|
(112)
|
4.5G license amortization
|
(99)
|
|||
Other impacts
|
(34)
|
Other impacts
|
42
|
|||
Net income - IFRS
|
1,362
|
Net income - IFRS
|
949
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Note
|
30 June 2016
|
31 December 2015
|
||||||||||
Assets
|
||||||||||||
Property, plant and equipment
|
8 | 7,535,381 | 6,821,494 | |||||||||
Intangible assets
|
9 | 8,071,491 | 8,232,637 | |||||||||
GSM and other telecommunication operating licenses
|
6,338,998 | 2,520,785 | ||||||||||
4.5G license not yet available for use
|
- | 3,984,954 | ||||||||||
Computer software
|
1,535,996 | 1,570,346 | ||||||||||
Other intangible assets
|
196,497 | 156,552 | ||||||||||
Investment properties
|
45,290 | 49,572 | ||||||||||
Investments in equity accounted investees
|
10 | 987,681 | 981,939 | |||||||||
Other non-current assets
|
14 | 1,020,250 | 441,940 | |||||||||
Trade receivables
|
11 | 490,457 | 836,256 | |||||||||
Receivables from financial services
|
437,104 | - | ||||||||||
Deferred tax assets
|
55,746 | 48,615 | ||||||||||
Total non-current assets
|
18,643,400 | 17,412,453 | ||||||||||
Inventories
|
112,175 | 75,471 | ||||||||||
Due from related parties
|
20 | 6,633 | 11,760 | |||||||||
Trade receivables and accrued income
|
11 | 3,959,789 | 4,098,928 | |||||||||
Receivables from financial services
|
565,879 | - | ||||||||||
Other current assets
|
12 | 1,537,990 | 1,689,902 | |||||||||
Cash and cash equivalents
|
13 | 3,769,416 | 2,918,796 | |||||||||
Total current assets
|
9,951,882 | 8,794,857 | ||||||||||
Total assets
|
28,595,282 | 26,207,310 | ||||||||||
Equity
|
||||||||||||
Share capital
|
2,200,000 | 2,200,000 | ||||||||||
Share premium
|
269 | 269 | ||||||||||
Capital contributions
|
35,026 | 35,026 | ||||||||||
Reserves
|
818,259 | 861,111 | ||||||||||
Actuarial gain/ (loss) from employee termination benefit
|
(15,077 | ) | (14,320 | ) | ||||||||
Retained earnings
|
12,269,454 | 11,272,731 | ||||||||||
Total equity attributable to equity holders of
Turkcell Iletisim Hizmetleri AS
|
15,307,931 | 14,354,817 | ||||||||||
Non-controlling interests
|
41,875 | 64,085 | ||||||||||
Total equity
|
15,349,806 | 14,418,902 | ||||||||||
Liabilities
|
||||||||||||
Loans and borrowings
|
16 | 6,209,149 | 3,487,786 | |||||||||
Employee benefits
|
131,776 | 114,869 | ||||||||||
Provisions
|
132,249 | 130,619 | ||||||||||
Other non-current liabilities
|
386,913 | 366,670 | ||||||||||
Trade and other payables
|
- | 1,270,610 | ||||||||||
Deferred tax liabilities
|
282,205 | 113,437 | ||||||||||
Total non-current liabilities
|
7,142,292 | 5,483,991 | ||||||||||
Loans and borrowings
|
16 | 1,136,694 | 728,744 | |||||||||
Income taxes payable
|
7 | 46,721 | 12,855 | |||||||||
Trade and other payables
|
4,695,541 | 5,283,070 | ||||||||||
Due to related parties
|
20 | 6,423 | 6,555 | |||||||||
Deferred income
|
118,655 | 121,078 | ||||||||||
Provisions
|
99,150 | 152,115 | ||||||||||
Total current liabilities
|
6,103,184 | 6,304,417 | ||||||||||
Total liabilities
|
13,245,476 | 11,788,408 | ||||||||||
Total equity and liabilities
|
28,595,282 | 26,207,310 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF PROFIT OR LOSS
For the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Six months ended
|
Three months ended
|
||||||||||||||||||||
Note
|
30 June
2016
|
30 June
2015
|
30 June
2016
|
30 June
2015
|
|||||||||||||||||
Revenue
|
6,551,595 | 6,071,133 | 3,328,560 | 3,092,970 | |||||||||||||||||
Direct costs of revenue
|
(4,250,570 | ) | (3,726,886 | ) | (2,232,144 | ) | (1,898,335 | ) | |||||||||||||
Gross profit from business operations
|
2,301,025 | 2,344,247 | 1,096,416 | 1,194,635 | |||||||||||||||||
Revenue from financial services
|
31,877 | - | 29,530 | - | |||||||||||||||||
Direct cost of revenue from financial services
|
(5,090 | ) | - | (4,746 | ) | - | |||||||||||||||
Gross profit from financial operations
|
26,787 | - | 24,784 | - | |||||||||||||||||
Gross profit
|
2,327,812 | 2,344,247 | 1,121,200 | 1,194,635 | |||||||||||||||||
Other income
|
45,352 | 22,023 | 39,347 | 5,678 | |||||||||||||||||
Selling and marketing expenses
|
(964,412 | ) | (935,194 | ) | (483,164 | ) | (458,927 | ) | |||||||||||||
Administrative expenses
|
(354,475 | ) | (291,188 | ) | (175,803 | ) | (150,392 | ) | |||||||||||||
Other expenses
|
(42,668 | ) | (198,442 | ) | (25,559 | ) | (129,062 | ) | |||||||||||||
Results from operating activities
|
1,011,609 | 941,446 | 476,021 | 461,932 | |||||||||||||||||
Finance income
|
6 | 383,706 | 427,364 | 162,459 | 175,103 | ||||||||||||||||
Finance costs
|
6 | (195,671 | ) | (513,766 | ) | (140,671 | ) | 221,924 | |||||||||||||
Net finance income / (expense)
|
188,035 | (86,402 | ) | 21,788 | 397,027 | ||||||||||||||||
Share of profit of equity accounted investees
|
10 | 7,301 | 188,830 | (7,879 | ) | 94,000 | |||||||||||||||
Profit before income tax
|
1,206,945 | 1,043,874 | 489,930 | 952,959 | |||||||||||||||||
Income tax expense
|
7 | (205,685 | ) | (374,707 | ) | (62,251 | ) | (140,502 | ) | ||||||||||||
Profit for the period
|
1,001,260 | 669,167 | 427,679 | 812,457 | |||||||||||||||||
Profit / (loss) attributable to:
|
|||||||||||||||||||||
Owners of Turkcell Iletisim Hizmetleri AS
|
978,804 | 853,086 | 416,086 | 711,969 | |||||||||||||||||
Non-controlling interest
|
22,456 | (183,919 | ) | 11,593 | 100,488 | ||||||||||||||||
Profit for the period
|
1,001,260 | 669,167 | 427,679 | 812,457 | |||||||||||||||||
Basic and diluted earnings per share (in full TL)
|
0.44 | 0.39 | 0.19 |
|
0.32 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
For the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Six months ended
|
Three months ended
|
|||||||||||||||
30 June
2016 |
30 June
2015 |
30 June
2016 |
30 June
2015 |
|||||||||||||
Profit for the period
|
1,001,260 | 669,167 | 427,679 | 812,457 | ||||||||||||
Other comprehensive income / (expense):
|
||||||||||||||||
Items that will not be reclassified to profit or loss:
|
||||||||||||||||
Actuarial gain / (loss) arising from employee termination benefit
|
(973 | ) | (584 | ) | (86 | ) | 408 | |||||||||
Tax effect of actuarial gain / (loss) from employee termination benefits
|
216 | 95 | 33 | (62 | ) | |||||||||||
(757 | ) | (489 | ) | (53 | ) | 346 | ||||||||||
Items that will or may be reclassified subsequently
to profit or loss:
|
||||||||||||||||
Change in cash flow hedge reserve
|
- | 719 | - | 260 | ||||||||||||
Foreign currency translation differences
|
(20,335 | ) | 266,352 | 34,446 | (172,334 | ) | ||||||||||
Share of foreign currency translation differences of the equity accounted investees
|
8,244 | (379,013 | ) | 20,115 | 8,379 | |||||||||||
Tax effect of foreign currency translation differences
|
(3,018 | ) | 7,305 | (1,418 | ) | (587 | ) | |||||||||
(15,109 | ) | (104,637 | ) | 53,143 | (164,282 | ) | ||||||||||
Other comprehensive income / (expense) for the period, net of income tax
|
(15,866 | ) | (105,126 | ) | 53,090 | (163,936 | ) | |||||||||
Total comprehensive income / (expense) for the period
|
985,394 | 564,041 | 480,769 | 648,521 | ||||||||||||
Total comprehensive income / (expense) attributable to:
|
||||||||||||||||
Owners of Turkcell Iletisim Hizmetleri AS
|
962,921 | 697,335 | 470,751 | 638,078 | ||||||||||||
Non-controlling interests
|
22,473 | (133,294 | ) | 10,018 | 10,443 | |||||||||||
Total comprehensive income / (expense) for the period
|
985,394 | 564,041 | 480,769 | 648,521 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the six months ended 30 June 2016
(Amounts expressed in thousands of US Dollars unless otherwise indicated except share amounts)
|
Share Capital
|
Capital Contribution
|
Share Premium
|
Legal Reserves
|
Cash Flow Hedge Reserves
|
Reserve for Non-Controlling Interest Put Option
|
Actuarial Gain/
(Loss) from
Employee
Termination Benefit
|
Translation Reserve
|
Retained
Earnings
|
Total
|
Non-Controlling Interest
|
Total
Equity
|
|||||||||||||||||||||||||
Balance at 1 January 2015
|
2,200,000 | 35,026 | 269 | 839,284 | (719 | ) | (758,432 | ) | (3,417 | ) | 350,254 | 14,431,158 | 17,093,423 | (382,778 | ) | 16,710,645 | ||||||||||||||||||||
Total comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||
Profit/(loss) for the period
|
- | - | - | - | - | - | - | 853,086 | 853,086 | (183,919 | ) | 669,167 | ||||||||||||||||||||||||
Other comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||
Foreign currency translation differences, net of tax
|
- | - | - | - | - | (143,023 | ) | (12,958 | ) | - | (155,981 | ) | 50,625 | (105,356 | ) | |||||||||||||||||||||
Employee termination benefit actuarial losses
|
- | - | - | - | - | - | (489 | ) | - | (489 | ) | - | (489 | ) | ||||||||||||||||||||||
Change in cash flow hedge reserve
|
- | - | - | - | 719 | - | - | - | 719 | - | 719 | |||||||||||||||||||||||||
Total other comprehensive income/(expense)
|
- | - | - | - | 719 | (143,023 | ) | (489 | ) | (12,958 | ) | - | (155,751 | ) | 50,625 | (105,126 | ) | |||||||||||||||||||
Total comprehensive income/(expense)
|
- | - | - | - | 719 | (143,023 | ) | (489 | ) | (12,958 | ) | 853,086 | 697,335 | (133,294 | ) | 564,041 | ||||||||||||||||||||
Transfer to legal reserves
|
- | - | - | 346,167 | - | - | - | - | (346,167 | ) | - | - | - | |||||||||||||||||||||||
Dividend paid
|
- | - | - | - | - | - | - | - | (3,925,000 | ) | (3,925,000 | ) | (84,212 | ) | (4,009,212 | ) | ||||||||||||||||||||
Change in fair value of minority put option
|
- | - | - | - | - | 232,911 | - | - | - | 232,911 | - | 232,911 | ||||||||||||||||||||||||
Change in non-controlling interests
|
- | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Balance at 30 June 2015
|
2,200,000 | 35,026 | 269 | 1,185,451 | - | (668,544 | ) | (3,906 | ) | 337,296 | 11,013,077 | 14,098,669 | (600,284 | ) | 13,498,385 | |||||||||||||||||||||
Total comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||
Profit / (loss) for the period
|
- | - | - | - | - | - | - | - | 1,214,568 | 1,214,568 | 19,816 | 1,234,384 | ||||||||||||||||||||||||
Other comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||
Foreign currency translation differences, net of tax
|
- | - | - | - | - | (86,150 | ) | - | (198,472 | ) | - | (284,622 | ) | (237 | ) | (284,859 | ) | |||||||||||||||||||
Employee termination benefit actuarial losses
|
- | - | - | - | - | - | (10,414 | ) | - | - | (10,414 | ) | - | (10,414 | ) | |||||||||||||||||||||
Change in cash flow hedge reserve
|
- | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Total other comprehensive income/(expense), net of tax
|
- | - | - | - | - | (86,150 | ) | (10,414 | ) | (198,472 | ) | - | (295,036 | ) | (237 | ) | (295,273 | ) | ||||||||||||||||||
Total comprehensive income/(expense)
|
- | - | - | - | - | (86,150 | ) | (10,414 | ) | (198,472 | ) | 1,214,568 | 919,532 | 19,579 | 939,111 | |||||||||||||||||||||
Transfer to legal reserves
|
- | - | - | 25,901 | - | - | - | - | (25,901 | ) | - | - | - | |||||||||||||||||||||||
Dividend paid
|
- | - | - | - | - | - | - | - | - | - | (16,303 | ) | (16,303 | ) | ||||||||||||||||||||||
Change in fair value of minority put option
|
- | - | - | - | - | 265,629 | - | - | - | 265,629 | - | 265,629 | ||||||||||||||||||||||||
Change in non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Acquisition of non-controlling interest
|
- | - | - | - | - | - | - | - | (929,013 | ) | (929,013 | ) | 661,093 | (267,920 | ) | |||||||||||||||||||||
Balance at 31 December 2015
|
2,200,000 | 35,026 | 269 | 1,211,352 | - | (489,065 | ) | (14,320 | ) | 138,824 | 11,272,731 | 14,354,817 | 64,085 | 14,418,902 | ||||||||||||||||||||||
Balance at 1 January 2016
|
2,200,000 | 35,026 | 269 | 1,211,352 | - | (489,065 | ) | (14,320 | ) | 138,824 | 11,272,731 | 14,354,817 | 64,085 | 14,418,902 | ||||||||||||||||||||||
Total comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||
Profit/(loss) for the period
|
- | - | - | - | - | - | - | - | 978,804 | 978,804 | 22,456 | 1,001,260 | ||||||||||||||||||||||||
Other comprehensive income/(expense)
|
||||||||||||||||||||||||||||||||||||
Foreign currency translation differences, net of tax
|
- | - | - | - | - | 3,050 | - | (18,176 | ) | - | (15,126 | ) | 17 | (15,109 | ) | |||||||||||||||||||||
Employee termination benefit actuarial losses
|
- | - | - | - | - | - | (757 | ) | - | - | (757 | ) | - | (757 | ) | |||||||||||||||||||||
Total other comprehensive income/(expense)
|
- | - | - | - | - | 3,050 | (757 | ) | (18,176 | ) | - | (15,883 | ) | 17 | (15,866 | ) | ||||||||||||||||||||
Total comprehensive income/(expense)
|
- | - | - | - | - | 3,050 | (757 | ) | (18,176 | ) | 978,804 | 962,921 | 22,473 | 985,394 | ||||||||||||||||||||||
Transfer from legal reserves
|
- | - | - | (17,919 | ) | - | - | - | - | 17,919 | - | - | - | |||||||||||||||||||||||
Dividends paid
|
- | - | - | - | - | - | - | - | - | - | (35,683 | ) | (35,683 | ) | ||||||||||||||||||||||
Net change in fair value of minority put option
|
- | - | - | - | - | (9,807 | ) | - | - | - | (9,807 | ) | - | (9,807 | ) | |||||||||||||||||||||
Change in non-controlling interests
|
- | - | - | - | - | - | - | - | - | - | (9,000 | ) | (9,000 | ) | ||||||||||||||||||||||
Balance at 30 June 2016
|
2,200,000 | 35,026 | 269 | 1,193,433 | - | (495,822 | ) | (15,077 | ) | 120,648 | 12,269,454 | 15,307,931 | 41,875 | 15,349,806 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS
For the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Six months ended 30 June
|
||||||||||||
Note
|
2016
|
2015
|
||||||||||
Cash flows from operating activities
|
||||||||||||
Profit for the year
|
1,001,260 | 669,167 | ||||||||||
Adjustments for:
|
||||||||||||
Depreciation and impairment of fixed assets and investment property
|
8 | 606,817 | 542,095 | |||||||||
Amortization of intangible assets
|
9 | 415,081 | 261,734 | |||||||||
Net finance (income)
|
6 | (98,867 | ) | (353,345 | ) | |||||||
Income tax expense
|
7 | 205,685 | 374,707 | |||||||||
Share of profit of equity accounted investees
|
10 | (7,301 | ) | (188,830 | ) | |||||||
(Gain)/loss on sale of property, plant and equipment
|
(8,224 | ) | (4,493 | ) | ||||||||
Unrealized foreign exchange and monetary (loss)/ gain on operating assets
|
(44,292 | ) | 415,576 | |||||||||
Provisions
|
72,775 | 110,722 | ||||||||||
Deferred income
|
8,355 | (16,050 | ) | |||||||||
2,151,289 | 1,811,283 | |||||||||||
Change in trade receivables
|
11 | 382,380 | (524,449 | ) | ||||||||
Change in due from related parties
|
20 | 5,083 | (22,768 | ) | ||||||||
Change in receivables from financial operations
|
(1,002,983 | ) | - | |||||||||
Change in inventories
|
(38,518 | ) | (828 | ) | ||||||||
Change in other current assets
|
12 | (86,931 | ) | (317,367 | ) | |||||||
Change in other non-current assets
|
14 | 74,985 | 41,668 | |||||||||
Change in due to related parties
|
20 | (132 | ) | (5,857 | ) | |||||||
Change in trade and other payables
|
(1,891,907 | ) | (315,640 | ) | ||||||||
Change in other non-current liabilities
|
(88 | ) | 3,867 | |||||||||
Change in employee benefits
|
15,934 | 2,741 | ||||||||||
Change in other working capital
|
(51,076 | ) | (39,736 | ) | ||||||||
(441,964 | ) | 632,914 | ||||||||||
Interest paid
|
(95,161 | ) | (27,817 | ) | ||||||||
Income tax paid
|
(18,905 | ) | (430,562 | ) | ||||||||
Net cash generated by operating activities
|
(556,030 | ) | 174,535 | |||||||||
Cash flows from investing activities
|
||||||||||||
Acquisition of property, plant and equipment
|
8 | (1,323,160 | ) | (986,741 | ) | |||||||
Acquisition of intangible assets
|
9 | (247,518 | ) | (708,931 | ) | |||||||
Proceeds from sale of property, plant and equipment
|
19,518 | 10,409 | ||||||||||
Proceeds from currency option contracts
|
1,144 | 780 | ||||||||||
Change in property, plant and equipment advances
|
(652,893 | ) | 110,092 | |||||||||
Change in financial assets
|
- | 14,870 | ||||||||||
Interest received
|
321,029 | 429,755 | ||||||||||
Capital decrease in subsidiaries
|
(9,000 | ) | - | |||||||||
Net cash provided/(used in) investing activities
|
(1,890,880 | ) | (1,129,766 | ) | ||||||||
Cash flows from financing activities
|
||||||||||||
Proceeds from issuance of loans and borrowings
|
3,502,645 | 1,651,557 | ||||||||||
Repayment of borrowings
|
(356,312 | ) | (1,844,204 | ) | ||||||||
Dividends paid
|
(35,683 | ) | (3,931,157 | ) | ||||||||
Decrease/(increase) in cash collateral related to loans
|
240,775 | (134,315 | ) | |||||||||
Net cash generated (used in) by financing activities
|
3,351,425 | (4,258,119 | ) | |||||||||
Net increase/ (decrease) in cash and cash equivalents
|
904,515 | (5,213,350 | ) | |||||||||
Cash and cash equivalents at 1 January
|
2,918,796 | 9,031,881 | ||||||||||
Effects of foreign exchange rate fluctuations on cash and cash equivalents
|
(53,895 | ) | 479,242 | |||||||||
Cash and cash equivalents at 30 June
|
14 | 3,769,416 | 4,297,773 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
Page
|
|
1. Reporting entity
|
7
|
2. Basis of preparation
|
7
|
3. Significant accounting policies
|
8
|
4. Operating segments
|
11
|
5 .Seasonality of operations
|
16
|
6. Finance income and costs
|
17
|
7. Income tax expense
|
17
|
8. Property, plant and equipment
|
18
|
9. Intangible assets
|
20
|
10. Investments in equity accounted investees
|
23
|
11. Trade receivables and accrued income
|
23
|
12. Other current assets
|
24
|
13. Cash and cash equivalents
|
24
|
14. Other non-current assets
|
25
|
15. Dividends
|
25
|
16. Loans and borrowings
|
26
|
17. Financial instruments
|
28
|
18. Guarantees and purchase obligations
|
32
|
19. Commitments and contingencies
|
32
|
20. Related parties
|
35
|
21. Subsidiaries
|
39
|
22. Subsequent events
|
40
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
1.
|
Reporting entity
|
2.
|
Basis of preparation
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
3.
|
Significantaccounting policies
|
a)
|
Receivables and revenue from financial services
|
b)
|
Employee benefits
|
c)
|
Comparative Information and Revision of Prior Period Financial Statements
|
d)
|
New standards and interpretations
|
(i)
|
Amendments to IFRSs affecting amounts reported and/or disclosures in the consolidated financial statements
|
ii)
|
Standards, amendments and interpretations applicable as at 30 June 2016
|
|
-
|
Amendment to IFRS 11, ‘Joint arrangements’ on acquisition of an interest in a joint operation, effective from annual periods beginning on or after 1 January 2016. This amendment adds new guidance on how to account for the acquisition of an interest in a joint operation that constitutes a business. The amendments specify the appropriate accounting treatment for such acquisitions.
|
|
-
|
Amendment to IAS 16, ‘Property, plant and equipment’ and IAS 38, ‘Intangible assets’, on depreciation and amortisation, effective from annual periods beginning on or after 1 January 2016. In this amendment it has clarified that the use of revenue based methods to calculate the depreciation of an asset is not appropriate because revenue generated by an activity that includes the use of an asset generally reflects factors other than the consumption of the economic benefits embodied in the asset. It is also clarified that revenue is generally presumed to be an inappropriate basis for measuring the consumption of the economic benefits embodied in an intangible asset.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
3.
|
Significant accounting policies (continued)
|
ii)
|
Standards, amendments and interpretations applicable as at 30 June 2016
|
|
-
|
IFRS 14 ‘Regulatory deferral accounts’, effective from annual periods beginning on or after 1 January 2016. IFRS 14, ‘Regulatory deferral accounts’ permits first–time adopters to continue to recognise amounts related to rate regulation in accordance with their previous GAAP requirements when they adopt IFRS. However, to enhance comparability with entities that already apply IFRS and do not recognise such amounts, the standard requires that the effect of rate regulation must be presented separately from other items.
|
|
-
|
Amendments to IAS 27, ‘Separate financial statements’ on the equity method, effective from annual periods beginning on or after 1 January 2016. These amendments allow entities to use the equity method to account for investments in subsidiaries, joint ventures and associates in their separate financial statements.
|
|
-
|
Amendment to IFRS 10 ‘Consolidated financial statements’ and IAS 28, ‘Investments in associates and joint ventures’, effective from annual periods beginning on or after 1 January 2016. These amendments clarify the application of the consolidation exception for investment entities and their subsidiaries.
|
|
-
|
Annual improvements 2014, effective from annual periods beginning on or after 1 January 2016. These set of amendments impacts 4 standards:
|
|
-
|
Amendment to IAS 1, ‘Presentation of financial statements’ on the disclosure initiative, effective from annual periods beginning on or after 1 January 2016, these amendments are as part of the IASB initiative to improve presentation and disclosure in financial reports.
|
iii)
|
Standards, amendments and interpretations effective after 30 June 2016
|
|
-
|
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.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
3.
|
Significant accounting policies
|
iii)
|
Standards, amendments and interpretations effective after 30 June 2016 (continued)
|
|
-
|
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.
|
|
-
|
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.
|
|
-
|
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.
|
|
-
|
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 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 farreaching 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; however, this exemption can only be applied by lessees. For lessors, the accounting stays almost the same. However, as the IASB has updated the guidance on the definition of a lease (as well as the guidance on the combination and separation of contracts), lessors will also be affected by the new standard. At the very least, the new accounting model for lessees is expected to impact negotiations between lessors and lessees. Under IFRS 16, a contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
4.
|
Operating Segments
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
4.
|
Operating segments (continued)
|
Six months ended 30 June
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
Other
|
Intersegment Eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||||||||||||||||||||
Consumer segment revenue
|
4,722,951 | 4,332,483 | - | - | - | - | - | - | 4,722,951 | 4,332,483 | ||||||||||||||||||||||||||||||
Corporate segment revenue
|
1,063,970 | 983,881 | - | - | - | - | - | - | 1,063,970 | 983,881 | ||||||||||||||||||||||||||||||
Other Turkcell Turkey revenue
|
148,799 | 132,061 | - | - | - | - | - | - | 148,799 | 132,061 | ||||||||||||||||||||||||||||||
Turkcell International revenue
|
- | - | 400,658 | 397,648 | - | - | - | - | 400,658 | 397,648 | ||||||||||||||||||||||||||||||
Other revenue
|
- | - | - | - | 262,896 | 237,127 | - | - | 262,896 | 237,127 | ||||||||||||||||||||||||||||||
Eliminations
|
- | - | - | - | - | - | (15,802 | ) | (12,067 | ) | (15,802 | ) | (12,067 | ) | ||||||||||||||||||||||||||
Total Revenue
|
5,935,720 | 5,448,425 | 400,658 | 397,648 | 262,896 | 237,127 | (15,802 | ) | (12,067 | ) | 6,583,472 | 6,071,133 | ||||||||||||||||||||||||||||
Contribution to consolidated revenue(*)
|
5,927,907 | 5,441,720 | 392,775 | 392,296 | 262,790 | 237,117 | - | - | 6,583,472 | 6,071,133 | ||||||||||||||||||||||||||||||
Reportable segment adjusted EBITDA
|
1,839,233 | 1,743,162 | 106,580 | 108,777 | 84,449 | 69,302 | 561 | 453 | 2,030,823 | 1,921,694 | ||||||||||||||||||||||||||||||
Finance income
|
352,879 | 426,363 | 12,248 | 10,597 | 18,579 | 71,950 | - | (81,546 | ) | 383,706 | 427,364 | |||||||||||||||||||||||||||||
Finance cost
|
(154,341 | ) | 370,614 | (43,512 | ) | (971,324 | ) | (941 | ) | (53,553 | ) | 3,123 | 140,497 | (195,671 | ) | (513,766 | ) | |||||||||||||||||||||||
Depreciation and amortization
|
(920,478 | ) | (706,023 | ) | (95,007 | ) | (93,099 | ) | (6,501 | ) | (4,816 | ) | 88 | 109 | (1,021,898 | ) | (803,829 | ) | ||||||||||||||||||||||
Share of profit of equity accounted investees
|
- | - | 7,301 | 188,830 | - | - | - | - | 7,301 | 188,830 | ||||||||||||||||||||||||||||||
Capital expenditure
|
1,476,970 | 1,027,234 | 132,731 | 672,256 | 8,360 | 13,462 | (88 | ) | (88 | ) | 1,617,973 | 1,712,864 | ||||||||||||||||||||||||||||
Bad debt expense
|
(100,734 | ) | (91,841 | ) | (3,618 | ) | (4,218 | ) | 54 | - | - | - | (104,298 | ) | (96,059 | ) |
(*)
|
“Contribution to the consolidated revenue” represents operating segments’ revenues from companies other than those included in the consolidated financial statements. Group management monitors financial performance of the segments based on their separate financial statements. Contribution of operating segments on the Group’s revenue is presented to give additional information to the reader of the financial statements.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
4.
|
Operating segments (continued)
|
Three months ended 30 June
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
Other
|
Intersegment Eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||||||||||||||||||||
Consumer segment revenue
|
2,385,087 | 2,208,031 | - | - | - | - | - | - | 2,385,087 | 2,208,031 | ||||||||||||||||||||||||||||||
Corporate segment revenue
|
539,436 | 501,220 | - | - | - | - | - | - | 539,436 | 501,220 | ||||||||||||||||||||||||||||||
Other Turkcell Turkey revenue
|
83,682 | 76,980 | - | - | - | - | - | - | 83,682 | 76,980 | ||||||||||||||||||||||||||||||
Turkcell International revenue
|
- | - | 203,761 | 204,775 | - | - | - | - | 203,761 | 204,775 | ||||||||||||||||||||||||||||||
Other revenue
|
- | - | - | - | 155,811 | 107,972 | - | - | 155,811 | 107,972 | ||||||||||||||||||||||||||||||
Eliminations
|
- | - | - | - | - | - | (9,687 | ) | (6,008 | ) | (9,687 | ) | (6,008 | ) | ||||||||||||||||||||||||||
Total Revenue
|
3,008,205 | 2,786,231 | 203,761 | 204,775 | 155,811 | 107,972 | (9,687 | ) | (6,008 | ) | 3,358,090 | 3,092,970 | ||||||||||||||||||||||||||||
Contribution to consolidated
revenue (*)
|
3,003,439 | 2,783,135 | 198,942 | 201,868 | 155,709 | 107,967 | - | - | 3,358,090 | 3,092,970 | ||||||||||||||||||||||||||||||
Reportable segment adjusted EBITDA
|
923,137 | 914,970 | 53,025 | 55,699 | 53,144 | 23,817 | 10 | 360 | 1,029,316 | 994,846 | ||||||||||||||||||||||||||||||
Finance income
|
145,547 | 175,548 | 8,615 | 5,520 | 8,297 | 36,518 | - | (42,483 | ) | 162,459 | 175,103 | |||||||||||||||||||||||||||||
Finance cost
|
(113,979 | ) | 76,540 | (27,552 | ) | 98,354 | (985 | ) | (38,496 | ) | 1,845 | 85,526 | (140,671 | ) | 221,924 | |||||||||||||||||||||||||
Depreciation and amortization
|
(513,128 | ) | (355,837 | ) | (50,651 | ) | (51,258 | ) | (3,349 | ) | (2,489 | ) | 45 | 54 | (567,083 | ) | (409,530 | ) | ||||||||||||||||||||||
Share of profit of equity accounted investees
|
- | - | (7,879 | ) | 94,000 | - | - | - | - | (7,879 | ) | 94,000 | ||||||||||||||||||||||||||||
Capital expenditure
|
801,577 | 683,339 | 71,019 | 263,814 | 7,062 | 10,295 | (88 | ) | (55 | ) | 879,570 | 957,393 | ||||||||||||||||||||||||||||
Bad debt expense
|
(49,682 | ) | (47,113 | ) | (1,681 | ) | (1,740 | ) | 6 | - | - | - | (51,357 | ) | (48,853 | ) |
(*)
|
“Contribution to the consolidated revenue” represents operating segments’ revenues from companies other than those included in the consolidated financial statements. Group management monitors financial performance of the segments based on their separate financial statements. Contribution of operating segments on the Group’s revenue is presented to give additional information to the reader of the financial statements.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
4.
|
Operating segments (continued)
|
As at 30 June 2016 and 31 December 2015
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
Other
|
Intersegment Eliminations
|
Total
|
||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||||||||||||||||||||
Reportable segment assets
|
21,207,009 | 20,701,617 | 1,495,792 | 1,460,983 | 1,096,581 | 85,884 | (23,266 | ) | (10,921 | ) | 23,776,116 | 22,237,563 | ||||||||||||||||||||||||||||
Investment in associates
|
- | - | 987,681 | 981,939 | - | - | - | - | 987,681 | 981,939 | ||||||||||||||||||||||||||||||
Reportable segment liabilities
|
5,001,010 | 6,868,877 | 441,702 | 481,338 | 142,306 | 105,460 | (14,312 | ) | (10,089 | ) | 5,570,706 | 7,445,586 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
4.
|
Operating segments (continued)
|
Six months ended
|
Three months ended
|
|||||||||||||||
30 June
2016
|
30 June
2015
|
30 June
2016
|
30 June
2015
|
|||||||||||||
Turkcell Turkey adjusted EBITDA
|
1,839,233 | 1,743,162 | 923,137 | 914,970 | ||||||||||||
Turkcell International adjusted EBITDA
|
106,580 | 108,777 | 53,025 | 55,699 | ||||||||||||
Other
|
84,449 | 69,302 | 53,144 | 23,817 | ||||||||||||
Intersegment eliminations
|
561 | 453 | 10 | 360 | ||||||||||||
Consolidated adjusted EBITDA
|
2,030,823 | 1,921,694 | 1,029,316 | 994,846 | ||||||||||||
Finance income
|
383,706 | 427,364 | 162,459 | 175,103 | ||||||||||||
Finance costs
|
(195,671 | ) | (513,766 | ) | (140,671 | ) | 221,924 | |||||||||
Other income
|
45,352 | 22,023 | 39,347 | 5,678 | ||||||||||||
Other expenses
|
(42,668 | ) | (198,442 | ) | (25,559 | ) | (129,062 | ) | ||||||||
Share of profit of equity accounted investees
|
7,301 | 188,830 | (7,879 | ) | 94,000 | |||||||||||
Depreciation and amortization
|
(1,021,898 | ) | (803,829 | ) | (567,083 | ) | (409,530 | ) | ||||||||
Consolidated profit before income tax
|
1,206,945 | 1,043,874 | 489,930 | 952,959 | ||||||||||||
Income tax expense
|
(205,685 | ) | (374,707 | ) | (62,251 | ) | (140,502 | ) | ||||||||
Profit for the period
|
1,001,260 | 669,167 | 427,679 | 812,457 | ||||||||||||
Assets
|
30 June
2016
|
31 December
2015
|
||||||
Total assets for reportable segments
|
22,702,801 | 22,162,600 | ||||||
Other assets
|
1,096,581 | 85,884 | ||||||
Intersegment eliminations
|
(23,266 | ) | (10,921 | ) | ||||
Investments in equity accounted investees
|
987,681 | 981,939 | ||||||
Other unallocated assets
|
3,831,485 | 2,987,808 | ||||||
Consolidated total assets
|
28,595,282 | 26,207,310 |
Liabilities
|
30 June
2016
|
31 December
2015 |
||||||
Total liabilities for reportable segments
|
5,442,712 | 7,350,215 | ||||||
Other liabilities
|
142,306 | 105,460 | ||||||
Intersegment eliminations
|
(14,312 | ) | (10,089 | ) | ||||
Other unallocated liabilities
|
7,674,770 | 4,342,822 | ||||||
Consolidated total liabilities
|
13,245,476 | 11,788,408 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
4.
|
Operating segments (continued)
|
Six months ended
|
Three months ended
|
|||||||||||||||
30 June
2016
|
30 June
2015
|
30 June
2016
|
30 June
2015
|
|||||||||||||
Revenues
|
||||||||||||||||
Turkey
|
6,144,832 | 5,604,022 | 3,132,351 | 2,860,482 | ||||||||||||
Ukraine
|
261,597 | 261,944 | 132,122 | 134,845 | ||||||||||||
Belarus
|
66,796 | 63,992 | 34,101 | 34,083 | ||||||||||||
Turkish Republic of Northern Cyprus
|
62,961 | 61,933 | 32,020 | 31,535 | ||||||||||||
Azerbaijan
|
45,865 | 74,815 | 26,797 | 30,620 | ||||||||||||
Germany
|
1,421 | 4,427 | 699 | 1,405 | ||||||||||||
6,583,472 | 6,071,133 | 3,358,090 | 3,092,970 |
Non-current assets
|
30 June
2016
|
31 December
2015
|
||||||
Turkey
|
16,112,184 | 15,032,659 | ||||||
Ukraine
|
1,051,368 | 993,546 | ||||||
Belarus
|
288,713 | 224,784 | ||||||
Turkish Republic of Northern Cyprus
|
117,446 | 116,127 | ||||||
Azerbaijan
|
14,325 | 14,727 | ||||||
Unallocated non-current assets
|
1,059,364 | 1,030,610 | ||||||
18,643,400 | 17,412,453 |
5.
|
Seasonality of operations
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
6.
|
Finance income and costs
|
7.
|
Income tax expense
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
8.
|
Property, plant and equipment
|
Cost or deemed cost
|
Balance as at 1 January 2016
|
Additions
|
Disposals
|
Transfers
|
Impairment expenses/ (reversals)
|
Effects of movements in exchange rates
|
Balance as at
30 June 2016
|
|||||||||||||||||||||
Network infrastructure (All operational)
|
11,302,326 | 176,422 | (83,153 | ) | 980,012 | - | (95,990 | ) | 12,279,617 | |||||||||||||||||||
Land and buildings
|
389,366 | 7,875 | - | 18 | - | (810 | ) | 396,449 | ||||||||||||||||||||
Equipment, fixtures and fittings
|
586,463 | 15,152 | (2,051 | ) | 977 | - | (1,502 | ) | 599,039 | |||||||||||||||||||
Motor vehicles
|
33,676 | 2,573 | (1,920 | ) | - | - | (302 | ) | 34,027 | |||||||||||||||||||
Leasehold improvements
|
306,176 | 3,132 | - | 6 | - | (124 | ) | 309,190 | ||||||||||||||||||||
Construction in progress
|
1,005,358 | 1,141,001 | - | (982,827 | ) | - | (4,677 | ) | 1,158,855 | |||||||||||||||||||
Total
|
13,623,365 | 1,346,155 | (87,124 | ) | (1,814 | ) | - | (103,405 | ) | 14,777,177 | ||||||||||||||||||
Accumulated depreciation
|
||||||||||||||||||||||||||||
Network infrastructure (All operational)
|
5,976,699 | 541,378 | (72,529 | ) | 201 | 16,509 | (82,166 | ) | 6,380,092 | |||||||||||||||||||
Land and buildings
|
140,627 | 6,223 | - | - | 244 | (398 | ) | 146,696 | ||||||||||||||||||||
Equipment, fixtures and fittings
|
462,618 | 22,804 | (2,051 | ) | - | 17 | (3,268 | ) | 480,120 | |||||||||||||||||||
Motor vehicles
|
29,704 | 1,200 | (1,920 | ) | - | - | (297 | ) | 28,687 | |||||||||||||||||||
Leasehold improvements
|
192,223 | 14,160 | - | - | - | (182 | ) | 206,201 | ||||||||||||||||||||
Total
|
6,801,871 | 585,765 | (76,500 | ) | 201 | 16,770 | (86,311 | ) | 7,241,796 | |||||||||||||||||||
Total property, plant and equipment
|
6,821,494 | 760,390 | (10,624 | ) | (2,015 | ) | (16,770 | ) | (17,094 | ) | 7,535,381 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
8.
|
Property, plant and equipment (continued)
|
Cost or deemed cost
|
Balance as at 1 January 2015
|
Additions
|
Disposals
|
Transfers
|
Impairment expenses/ (reversals)
|
Transfers to Investment Property
|
Effects of movements in exchange rates
|
Balance as at
31 December 2015
|
||||||||||||||||||||||||
Network infrastructure (All operational)
|
10,918,769 | 358,297 | (652,051 | ) | 1,061,692 | - | - | (384,381 | ) | 11,302,326 | ||||||||||||||||||||||
Land and buildings
|
516,724 | 20,167 | - | 310 | - | (144,268 | ) | (3,567 | ) | 389,366 | ||||||||||||||||||||||
Equipment, fixtures and fittings
|
564,429 | 57,204 | (30,632 | ) | 1,467 | - | - | (6,005 | ) | 586,463 | ||||||||||||||||||||||
Motor vehicles
|
35,807 | 883 | (1,609 | ) | - | - | - | (1,405 | ) | 33,676 | ||||||||||||||||||||||
Leasehold improvements
|
228,530 | 30,008 | (23,575 | ) | 72,460 | - | - | (1,247 | ) | 306,176 | ||||||||||||||||||||||
Construction in progress
|
444,200 | 1,715,044 | (877 | ) | (1,136,521 | ) | (2,523 | ) | - | (13,965 | ) | 1,005,358 | ||||||||||||||||||||
Total
|
12,708,459 | 2,181,603 | (708,744 | ) | (592 | ) | (2,523 | ) | (144,268 | ) | (410,570 | ) | 13,623,365 | |||||||||||||||||||
Accumulated depreciation
|
||||||||||||||||||||||||||||||||
Network infrastructure (All operational)
|
5,900,269 | 1,016,762 | (647,280 | ) | - | 17,990 | - | (311,042 | ) | 5,976,699 | ||||||||||||||||||||||
Land and buildings
|
231,044 | 15,950 | - | - | (2,851 | ) | (101,634 | ) | (1,882 | ) | 140,627 | |||||||||||||||||||||
Equipment, fixtures and fittings
|
456,100 | 42,062 | (29,998 | ) | - | 9 | - | (5,555 | ) | 462,618 | ||||||||||||||||||||||
Motor vehicles
|
29,615 | 2,872 | (1,474 | ) | - | - | - | (1,309 | ) | 29,704 | ||||||||||||||||||||||
Leasehold improvements
|
197,835 | 15,826 | (20,610 | ) | - | 896 | - | (1,724 | ) | 192,223 | ||||||||||||||||||||||
Total
|
6,814,863 | 1,093,472 | (699,362 | ) | - | 16,044 | (101,634 | ) | (321,512 | ) | 6,801,871 | |||||||||||||||||||||
Total property, plant and equipment
|
5,893,596 | 1,088,131 | (9,382 | ) | (592 | ) | (18,567 | ) | (42,634 | ) | (89,058 | ) | 6,821,494 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
9.
|
Intangible assets
|
Cost
|
Balance at 1 January 2016
|
Additions
|
Disposals
|
Transfers
|
Impairment
|
Effects of movements in exchange rates
|
Balance at
30 June 2016
|
|||||||||||||||||||||
GSM and other telecommunication operating licenses
|
3,950,729 | 1,366 | (3 | ) | 4,020,803 | - | (19,150 | ) | 7,953,745 | |||||||||||||||||||
Computer software
|
5,342,056 | 139,919 | (1,398 | ) | 53,074 | - | (10,891 | ) | 5,522,760 | |||||||||||||||||||
Transmission lines
|
71,506 | - | - | - | - | - | 71,506 | |||||||||||||||||||||
Central betting system operating right
|
11,907 | 183 | - | - | - | - | 12,090 | |||||||||||||||||||||
Indefeasible right of usage
|
42,132 | 3,885 | - | - | - | - | 46,017 | |||||||||||||||||||||
Brand name
|
7,040 | - | - | - | - | - | 7,040 | |||||||||||||||||||||
Customer base
|
15,512 | - | - | - | - | - | 15,512 | |||||||||||||||||||||
Goodwill
|
32,834 | - | - | - | - | - | 32,834 | |||||||||||||||||||||
Other
|
29,713 | 3,808 | (5 | ) | 1,322 | - | - | 34,838 | ||||||||||||||||||||
4.5G license not yet available for use
|
3,984,954 | 33,316 | - | (4,018,270 | ) | - | - | - | ||||||||||||||||||||
Construction in progress
|
52,597 | 98,357 | - | (55,114 | ) | - | (2,029 | ) | 93,811 | |||||||||||||||||||
Total
|
13,540,980 | 280,834 | (1,406 | ) | 1,815 | - | (32,070 | ) | 13,790,153 | |||||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||||||
GSM and other telecommunication operating licenses
|
1,429,944 | 182,615 | (3 | ) | - | - | 2,191 | 1,614,747 | ||||||||||||||||||||
Computer software
|
3,771,710 | 222,069 | (553 | ) | (270 | ) | - | (6,192 | ) | 3,986,764 | ||||||||||||||||||
Transmission lines
|
52,058 | 1,834 | - | - | - | - | 53,892 | |||||||||||||||||||||
Central betting system operating right
|
9,663 | 495 | - | - | - | - | 10,158 | |||||||||||||||||||||
Indefeasible right of usage
|
15,446 | 1,649 | - | - | - | - | 17,095 | |||||||||||||||||||||
Brand name
|
5,104 | 352 | - | - | - | - | 5,456 | |||||||||||||||||||||
Customer base
|
10,111 | 273 | - | - | - | - | 10,384 | |||||||||||||||||||||
Other
|
14,307 | 5,143 | (5 | ) | 70 | 651 | - | 20,166 | ||||||||||||||||||||
Total
|
5,308,343 | 414,430 | (561 | ) | (200 | ) | 651 | (4,001 | ) | 5,718,662 | ||||||||||||||||||
Total intangible assets
|
8,232,637 | (133,596 | ) | (845 | ) | 2,015 | (651 | ) | (28,069 | ) | 8,071,491 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
9.
|
Intangible assets (continued)
|
Cost
|
Balance at 1 January 2015
|
Additions
|
Disposals
|
Transfers
|
Effects of movements in exchange rates
|
Balance at
31 December 2015
|
||||||||||||||||||
GSM and other telecommunication operating licenses
|
2,334,822 | 9,092 | (31,263 | ) | 1,653,536 | (15,458 | ) | 3,950,729 | ||||||||||||||||
Computer software
|
4,730,454 | 377,853 | (4,155 | ) | 279,213 | (41,309 | ) | 5,342,056 | ||||||||||||||||
Transmission lines
|
62,789 | 8,717 | - | - | - | 71,506 | ||||||||||||||||||
Central betting system operating right
|
11,758 | 149 | - | - | - | 11,907 | ||||||||||||||||||
Indefeasible right of usage
|
42,132 | - | - | - | - | 42,132 | ||||||||||||||||||
Brand name
|
7,040 | - | - | - | - | 7,040 | ||||||||||||||||||
Customer base
|
15,512 | - | - | - | - | 15,512 | ||||||||||||||||||
Goodwill
|
32,834 | - | - | - | - | 32,834 | ||||||||||||||||||
Other
|
22,370 | 7,111 | - | 232 | - | 29,713 | ||||||||||||||||||
4.5G license not yet available for use
|
- | 5,230,471 | - | (1,245,517 | ) | - | 3,984,954 | |||||||||||||||||
Construction in progress
|
3,414 | 736,817 | - | (686,872 | ) | (762 | ) | 52,597 | ||||||||||||||||
Total
|
7,263,125 | 6,370,210 | (35,418 | ) | 592 | (57,529 | ) | 13,540,980 | ||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||
GSM and other telecommunication operating licenses
|
1,332,732 | 125,258 | (31,263 | ) | - | 3,217 | 1,429,944 | |||||||||||||||||
Computer software
|
3,393,650 | 406,652 | (2,297 | ) | - | (26,295 | ) | 3,771,710 | ||||||||||||||||
Transmission lines
|
48,530 | 3,528 | - | - | - | 52,058 | ||||||||||||||||||
Central betting system operating right
|
8,786 | 877 | - | - | - | 9,663 | ||||||||||||||||||
Indefeasible right of usage
|
12,552 | 2,894 | - | - | - | 15,446 | ||||||||||||||||||
Brand name
|
4,400 | 704 | - | - | - | 5,104 | ||||||||||||||||||
Customer base
|
8,690 | 1,421 | - | - | - | 10,111 | ||||||||||||||||||
Other
|
6,390 | 7,917 | - | - | - | 14,307 | ||||||||||||||||||
Total
|
4,815,730 | 549,251 | (33,560 | ) | - | (23,078 | ) | 5,308,343 | ||||||||||||||||
Total intangible assets
|
2,447,395 | 5,820,959 | (1,858 | ) | 592 | (34,451 | ) | 8,232,637 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
9.
|
Intangible assets (continued)
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
10.
|
Investments in equity accounted investees
|
11.
|
Trade receivables and accrued income
|
30 June
2016
|
31 December
2015
|
|||||||
Undue assigned contracted receivables
|
1,850,488 | 2,216,010 | ||||||
Receivables from subscribers
|
1,292,374 | 1,218,126 | ||||||
Accrued income
|
436,849 | 393,049 | ||||||
Accounts and checks receivable
|
380,078 | 271,743 | ||||||
3,959,789 | 4,098,928 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
12.
|
Other current assets
|
30 June
2016
|
31 December
2015
|
|||||||
Prepaid expenses
|
671,635 | 290,063 | ||||||
VAT receivable
|
397,322 | 763,844 | ||||||
Restricted cash
|
107,946 | 349,243 | ||||||
Prepayment for subscriber acquisition cost
|
101,182 | 98,656 | ||||||
Advances to suppliers
|
57,603 | 34,554 | ||||||
Special communication tax to be collected from subscribers
|
34,153 | 32,755 | ||||||
Currency swap contracts(*)
|
645 | - | ||||||
Currency forward contracts (*)
|
- | 216 | ||||||
Other
|
167,504 | 120,571 | ||||||
1,537,990 | 1,689,902 |
13.
|
Cash and cash equivalents
|
30 June
2016
|
31 December
2015
|
|||||||
Cash in hand
|
197 | 453 | ||||||
Cheques received
|
3 | 3 | ||||||
Banks
|
3,765,403 | 2,912,741 | ||||||
- Demand deposits
|
503,281 | 572,895 | ||||||
- Time deposits
|
3,262,122 | 2,339,846 | ||||||
Investment funds, bonds and bills
|
3,813 | 5,599 | ||||||
Cash and cash equivalents
|
3,769,416 | 2,918,796 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
14.
|
Other non-current assets
|
30 June
2016
|
31 December
2015
|
|||||||
Advances given for fixed assets
|
660,865 | 7,972 | ||||||
Prepaid expenses
|
145,480 | 175,543 | ||||||
Receivables from Public Administration (Note 19)
|
72,848 | 72,848 | ||||||
VAT receivable
|
67,603 | 121,905 | ||||||
Deposits and guarantees given
|
24,212 | 23,671 | ||||||
Others
|
49,242 | 40,001 | ||||||
1,020,250 | 441,940 |
15.
|
Dividends
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
16.
|
Loans and borrowings
|
30 June
2016
|
31 December
2015
|
|||||||
Non-current liabilities
|
||||||||
Unsecured bank loans
|
4,815,288 | 2,086,871 | ||||||
Secured bank loans
|
3,322 | 4,262 | ||||||
Finance lease liabilities
|
35,882 | 36,449 | ||||||
Debt securities issued
|
1,354,657 | 1,360,204 | ||||||
6,209,149 | 3,487,786 | |||||||
Current liabilities
|
||||||||
Unsecured bank facility
|
155,112 | 130,109 | ||||||
Secured bank facility
|
180,707 | 311,682 | ||||||
Current portion of unsecured bank loans
|
674,873 | 196,385 | ||||||
Current portion of secured bank loans
|
1,717 | 1,930 | ||||||
Current portion of finance lease liabilities
|
5,113 | 5,389 | ||||||
Debt securities issued
|
80,562 | 80,959 | ||||||
Currency swap contracts
|
- | 2,290 | ||||||
Participating cross currency swap contracts
|
37,714 | - | ||||||
Option contracts
|
896 | - | ||||||
1,136,694 | 728,744 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
16.
|
Loans and borrowings (continued)
|
30 June 2016
|
31 December 2015
|
||||||||||||||||||||||||
Currency
|
Interest
rate type
|
Nominal interest rate
|
Year of
maturity
|
Carrying
amount
|
Nominal interest
Rate
|
Year of
maturity
|
Carrying
amount
|
||||||||||||||||||
Unsecured bank loans
|
USD
|
Floating
|
Libor+2.0%-Libor+2.6%
|
2017-2020 | 1,627,650 |
Libor+2.6%
|
2017 | 189,542 | |||||||||||||||||
Unsecured bank loans
|
EUR
|
Floating
|
Euribor+2.0%-Euribor+2.2%
|
2020-2025 | 3,020,480 |
Euribor+2.2%
|
2019-2025 | 1,585,939 | |||||||||||||||||
Unsecured bank loans
|
TL
|
Fixed
|
10.4%-12.4% | 2017-2018 | 842,031 | 8.3%-10.9% | 2016-2017 | 507,775 | |||||||||||||||||
Unsecured bank loans
|
UAH
|
Fixed
|
18.3%-20% | 2016 | 155,112 | 20% | 2016 | 130,109 | |||||||||||||||||
Secured bank loans*
|
UAH
|
Fixed
|
19% | 2016 | 180,707 | 25% | 2016 | 311,682 | |||||||||||||||||
Secured bank loans**
|
BYR
|
Fixed
|
12%-16% | 2016-2020 | 5,039 | 12%-16% | 2016-2020 | 6,192 | |||||||||||||||||
Debt securities issued
|
USD
|
Fixed
|
5.8% | 2025 | 1,435,219 | 5.8% | 2025 | 1,441,163 | |||||||||||||||||
Finance lease liabilities
|
EUR
|
Fixed
|
3.4% | 2017-2024 | 40,916 | 3.4% | 2016-2024 | 41,750 | |||||||||||||||||
Finance lease liabilities
|
USD
|
Fixed
|
18%-28% | 2016-2018 | 79 | 18%-28% | 2016-2018 | 88 | |||||||||||||||||
7,307,233 | 4,214,240 |
(*)
|
Secured by the blocked time deposits at a local bank amounting to USD 37,305 (equivalent to TL 107,946), in connection with the loans utilized by lifecell.
|
(**)
|
Secured by the Government of the Republic of Belarus.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
17.
|
Financial instruments
|
30 June
2016
|
31 December
2015
|
|||||||
Opening balance
|
816,373 | 727,732 | ||||||
Impairment loss recognized
|
104,298 | 196,588 | ||||||
Effect of change in foreign exchange rate
|
(278 | ) | (2,563 | ) | ||||
Amounts written-off
|
(132 | ) | (105,384 | ) | ||||
Closing balance
|
920,261 | 816,373 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
17.
|
Financial instruments (continued)
|
31 December 2015
|
||||||||
USD
|
EUR
|
|||||||
Foreign currency denominated assets
|
||||||||
Other non-current assets
|
2,576 | 2,131 | ||||||
Due from related parties-current
|
3,553 | 207 | ||||||
Trade receivables and accrued income
|
21,536 | 29,947 | ||||||
Other current assets
|
141,385 | 6,200 | ||||||
Cash and cash equivalents
|
618,831 | 17,911 | ||||||
787,881 | 56,396 | |||||||
Foreign currency denominated liabilities
|
||||||||
Loans and borrowings-non current
|
(63,152 | ) | (499,911 | ) | ||||
Debt securities issued-non- current
|
(467,810 | ) | - | |||||
Other non-current liabilities
|
(96,481 | ) | - | |||||
Loans and borrowings-current
|
(2,066 | ) | (12,328 | ) | ||||
Debt securities issued-current
|
(27,844 | ) | - | |||||
Trade and other payables-current
|
(264,091 | ) | (833,791 | ) | ||||
Trade and other payables-non-current
|
- | (399,865 | ) | |||||
Due to related parties
|
(312 | ) | (141 | ) | ||||
(921,756 | ) | (1,746,036 | ) | |||||
Exposure related to derivative instruments
|
||||||||
Currency swap contracts
|
(500,179 | ) | 457,000 | |||||
Currency forward contracts
|
57,732 | - | ||||||
Net exposure
|
(576,322 | ) | (1,232,640 | ) | ||||
30 June 2016
|
||||||||
USD
|
EUR
|
|||||||
Foreign currency denominated assets
|
||||||||
Other non-current assets
|
1,176 | 2,131 | ||||||
Due from related parties-current
|
2,006 | 246 | ||||||
Trade receivables and accrued income
|
28,830 | 36,648 | ||||||
Other current assets
|
52,103 | 5,975 | ||||||
Cash and cash equivalents
|
502,676 | 469,449 | ||||||
586,791 | 514,449 | |||||||
Foreign currency denominated liabilities
|
||||||||
Loans and borrowings-non current
|
(484,165 | ) | (933,713 | ) | ||||
Debt securities issued-non- current
|
(468,156 | ) | - | |||||
Other non-current liabilities
|
(101,021 | ) | - | |||||
Loans and borrowings-current
|
(78,362 | ) | (21,659 | ) | ||||
Debt securities issued-current
|
(27,842 | ) | - | |||||
Trade and other payables-current
|
(182,089 | ) | (836,952 | ) | ||||
Due to related parties
|
(150 | ) | (193 | ) | ||||
(1,341,785 | ) | (1,792,517 | ) | |||||
Exposure related to derivative instruments
|
||||||||
Currency swap contracts
|
54,669 | - | ||||||
Participating cross currency swap contracts
|
- | 500,000 | ||||||
Net exposure
|
(700,325 | ) | (778,068 | ) |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
17.
|
Financial instruments (continued)
|
Average Rate
|
Closing Rate
|
|||||||||||||||
30 June
|
30 June
|
30 June
|
31 December
|
|||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
USD/TL
|
2.8969 | 2.5602 | 2.8936 | 2.9076 | ||||||||||||
EUR/TL
|
3.2232 | 2.8553 | 3.2044 | 3.1776 | ||||||||||||
USD/BYR
|
20,125 | 14,665 | 20,053 | 18,569 | ||||||||||||
USD/UAH
|
25.5340 | 21.3084 | 24.8544 | 24.0007 |
Profit or loss
|
||||||||
30 June
2016
|
31 December
2015
|
|||||||
USD
|
202,646 | 167,572 | ||||||
EUR
|
249,324 | 391,683 |
Profit or loss
|
||||||||
30 June
2016
|
31 December
2015
|
|||||||
USD
|
(202,646 | ) | (167,572 | ) | ||||
EUR
|
(249,324 | ) | (391,683 | ) |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
17.
|
Financial instruments (continued)
|
Fair values
|
|||||||||||
30 June
2016
|
31 December 2015
|
Fair Value hierarchy
|
Valuation Techniques
|
||||||||
Currency swap contracts
|
645 | (2,290 | ) |
Level 2
|
Pricing models based on discounted cash flow analysis using the applicable yield curve
|
||||||
Participanting cross currency swap contracts (*)
|
(37,714 | ) | - |
Level 3
|
Pricing models based on discounted cash flow analysis using the yield curve
|
||||||
Option contracts
|
(896 | ) | - |
Level 2
|
Pricing models based on discounted cash flow analysis using the applicable yield curve
|
||||||
Currency forward contracts
|
- | 216 |
Level 2
|
Pricing models based on period end forward fx rates.
|
|||||||
(*)
|
Participating cross currency swap contracts include EUR-TL interest and currency swap contracts, and EUR put and call options, amounting to nominal value of 500,000 EUR in total. Since bid-ask spread is unobservable input; in valuation of participating cross currency swap contracts, prices in bid- ask price range which were considered the most appropriate were used instead of mid prices. If mid prices were used in the valuation the fair value of participating cross currency swap contracts would be lower amounting to TL 37,860 as at 30 June 2016.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
17.
|
Financial instruments (continued)
|
30 June
2016
|
||||
Opening balance
|
- | |||
Total gains or losses:
|
||||
in profit or loss
|
37,714 | |||
Closing balance
|
37,714 |
18.
|
Guarantees and purchase obligations
|
19.
|
Commitments and Contingencies
|
19.1
|
Onerous Contracts
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
19.
|
Commitments and Contingencies (continued)
|
19.2
|
Dispute on Treasury Share Amounts
|
19.3
|
Dispute on Special Communication Tax
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
19.
|
Commitments and Contingencies (continued)
|
19.4
|
Investigation initiated by ICTA on subscription numbers and radio utilization and usage fees
|
19.5
|
2010-2014 Stamp Tax Inspection
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
19.
|
Commitments and Contingencies (continued)
|
19.6
|
Other ongoing lawsuits
|
Subject
|
Anticipated
Maximum Risk
(excluding accrued interest)
|
Provision
|
||||||
Disputes related with Law on the Protection of Competition
|
204,026 | - | ||||||
Disputes related with ICTA
|
28,725 | 3,517 |
20.
|
Related parties
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
20.
|
Related parties (continued)
|
Due from related parties – short term
|
30 June
2016
|
31 December
2015
|
||||||
Vimpelcom OJSC (“Vimpelcom”)
|
3,885 | 5,223 | ||||||
Azercell Telekom MMC (“Azercell”)
|
738 | 633 | ||||||
Krea Icerik Hizmetleri ve Produksiyon AS (“Krea”)
|
709 | 83 | ||||||
Megafon OJSC (“Megafon”)
|
653 | 1,592 | ||||||
GSM Kazakhstan Ltd (“Kazakcell”)
|
28 | 1,662 | ||||||
Millenicom Telekomunikasyon AS (“Millenicom”) (*)
|
- | 784 | ||||||
Other
|
620 | 1,783 | ||||||
6,633 | 11,760 |
Due to related parties – short term
|
30 June
2016
|
31 December
2015
|
||||||
Hobim Bilgi Islem Hizmetleri AS (“Hobim”)
|
3,273 | 3,491 | ||||||
Kyivstar GSM JSC (“Kyivstar”)
|
1,950 | 1,375 | ||||||
Other
|
1,200 | 1,689 | ||||||
6,423 | 6,555 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
20.
|
Related parties (continued)
|
Six months ended
|
Three months ended
|
|||||||||||||||
Revenues from related parties
|
30 June
2016
|
30 June
2015
|
30 June
2016
|
30 June
2015
|
||||||||||||
Sales to Vimpelcom
|
||||||||||||||||
Telecommunications services
|
13,691 | 10,959 | 6,220 | 5,836 | ||||||||||||
Sales to Kyivstar
|
||||||||||||||||
Telecommunications services
|
13,244 | 25,638 | 6,821 | 13,645 | ||||||||||||
Sales to Teliasonera International
|
||||||||||||||||
Telecommunications services
|
7,167 | 9,073 | 4,490 | 3,616 | ||||||||||||
Sales to Megafon
|
||||||||||||||||
Telecommunications services
|
6,273 | 8,132 | 1,595 | 3,717 | ||||||||||||
Sales to Krea
|
||||||||||||||||
Call center, fixed line services, rent and interest charges
|
2,217 | 2,469 | 1,096 | 1,173 | ||||||||||||
Sales to Millenicom Telekomunikasyon AS (“Millenicom”) (*)
|
||||||||||||||||
Telecommunications services
|
997 | 3,947 | - | 2,028 | ||||||||||||
Sales to KVK Teknoloji(**)
|
||||||||||||||||
Simcard and prepaid card sales
|
- | 215,210 | - | 119,102 |
Six months ended
|
Three months ended
|
|||||||||||||||
Related party expenses
|
30 June
2016
|
30 June
2015
|
30 June
2016
|
30 June
2015
|
||||||||||||
Charges from Kyivstar
|
||||||||||||||||
Telecommunications services
|
20,278 | 27,658 | 10,488 | 13,212 | ||||||||||||
Charges from Hobim
|
||||||||||||||||
Invoicing and archiving services
|
15,133 | 14,449 | 8,586 | 7,225 | ||||||||||||
Charges from Krea
|
||||||||||||||||
Digital television broadcasting services
|
5,975 | 4,189 | 2,987 | 1,616 | ||||||||||||
Charges from Teliasonera International
|
||||||||||||||||
Telecommunications services
|
1,681 | 2,403 | 306 | 940 | ||||||||||||
Charges from Megafon
|
||||||||||||||||
Telecommunications services
|
1,131 | 2,521 | 508 | 1,064 | ||||||||||||
Charges from Vimpelcom
|
||||||||||||||||
Telecommunications services
|
1,102 | 3,219 | 562 | 1,267 | ||||||||||||
Charges from Millenicom (*)
|
||||||||||||||||
Telecommunications services
|
180 | 2,240 | - | 1,301 | ||||||||||||
Charges from KVK Teknoloji (**)
|
||||||||||||||||
Dealer activation fees and others
|
- | 75,709 | - | 40,848 |
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
20.
|
Related parties (continued)
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
20.
|
Related parties (continued)
|
21.
|
Subsidiaries
|
Effective Ownership Interest
|
||||
Subsidiaries
|
Country of
|
30 June
|
31 December
|
|
Name
|
Incorporation
|
Business
|
2016 (%)
|
2015 (%)
|
Kibris Telekom
|
Turkish Republic of Northern Cyprus
|
Telecommunications
|
100
|
100
|
Global Bilgi
|
Turkey
|
Customer relations management
|
100
|
100
|
Turktell Bilisim
|
Turkey
|
Information technology, value added GSM services investments
|
100
|
100
|
Turkcell Superonline
|
Turkey
|
Telecommunications
|
100
|
100
|
Turkcell Satis
|
Turkey
|
Telecommunications
|
100
|
100
|
Eastasia
|
Netherlands
|
Telecommunications investments
|
100
|
100
|
Turkcell Teknoloji
|
Turkey
|
Research and Development
|
100
|
100
|
Global Tower
|
Turkey
|
Telecommunications infrastructure business
|
100
|
100
|
Turkcell Interaktif
|
Turkey
|
Radio and television broadcasting
|
100
|
100
|
Financell
|
Netherlands
|
Financing business
|
100
|
100
|
Rehberlik
|
Turkey
|
Telecommunications
|
100
|
100
|
Beltur
|
Netherlands
|
Telecommunications investments
|
100
|
100
|
Beltel
|
Turkey
|
Telecommunications investments
|
100
|
100
|
Turkcell Gayrimenkul
|
Turkey
|
Property investments
|
100
|
100
|
Global LLC
|
Ukraine
|
Customer relations management
|
100
|
100
|
UkrTower
|
Ukraine
|
Telecommunications infrastructure business
|
100
|
100
|
Turkcell Europe
|
Germany
|
Telecommunications
|
100
|
100
|
Turkcell Odeme
|
Turkey
|
GSM services
|
100
|
100
|
Euroasia
|
Netherlands
|
Telecommunications
|
100
|
100
|
lifecell (*)
|
Ukraine
|
Telecommunications
|
100
|
100
|
Turkcell Finansman (**)
|
Turkey
|
Consumer financing services
|
100
|
100
|
Belarusian Telecom
|
Republic of Belarus
|
Telecommunications
|
80
|
80
|
Lifetech LLC
|
Republic of Belarus
|
Research and Development
|
78
|
78
|
Inteltek
|
Turkey
|
Information and Entertainment Services
|
55
|
55
|
Azerinteltek
|
Azerbaijan
|
Information and Entertainment Services
|
28
|
28
|
(*)
|
The trade name of Astelit has changed as “lifecell LLC” as at 2 February 2016.
|
(**)
|
As at 22 October 2015, the consumer financing company is incorporated and has received official authorization as at 21 January 2016.
|
TURKCELL ILETISIM HIZMETLERI AS AND ITS SUBSIDIARIES
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the six months ended 30 June 2016
(Amounts expressed in thousands of Turkish Liras unless otherwise indicated except share amounts)
|
21.
|
Subsidiaries
|
22.
|
Subsequent events
|
TURKCELL ILETISIM HIZMETLERI A.S.
|
|||
Date: July 27, 2016
|
By:
|
/s/ Bedriye Hande Erel
|
|
Name:
|
Bedriye Hande Erel
|
||
Title:
|
Financial Control Director
|
||
TURKCELL ILETISIM HIZMETLERI A.S.
|
|||
Date: July 27, 2016
|
By:
|
/s/ Nihat Narin
|
|
Name:
|
Nihat Narin
|
||
Title:
|
Investor Relations and Business Development Director
|
||