TURKCELL ILETISIM HIZMETLERI
THIRD QUARTER 2018 RESULTS
“OUR DIGITAL BUSINESS MODEL HAS SUSTAINED PROFITABLE GROWTH”
|
Third Quarter 2018 Results
|
HIGHLIGHTS
|
||
COMMENTS BY KAAN TERZIOGLU, CEO
|
4
|
|
FINANCIAL AND OPERATIONAL REVIEW
|
||
FINANCIAL REVIEW OF TURKCELL GROUP
|
6
|
|
OPERATIONAL REVIEW OF TURKCELL TURKEY
|
9
|
|
TURKCELL INTERNATIONAL
|
||
lifecell
|
10
|
|
BeST
|
11
|
|
Kuzey Kıbrıs Turkcell
|
11
|
|
FINTUR
|
12
|
|
TURKCELL GROUP SUBSCRIBERS
|
12
|
|
OVERVIEW OF THE MACROECONOMIC ENVIRONMENT
|
12
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASUREMENTS | 13 | |
Appendix A – Tables | 15 |
· |
Please note that all financial data is consolidated and comprises that of Turkcell Iletisim Hizmetleri A.S. (the “Company”, or “Turkcell”) and its subsidiaries and associates (together referred to as the “Group”), unless otherwise stated.
|
· |
We have three reporting segments:
|
o |
“Turkcell Turkey” which comprises all of our telecom related businesses in Turkey (as used in our previous releases in periods prior to Q115, this term covered only the mobile businesses). All non-financial data presented in this press release is unconsolidated and comprises Turkcell Turkey only figures, unless otherwise stated. The terms “we”, “us”, and “our” in this press release refer only to Turkcell Turkey, except in discussions of financial data, where such terms refer to the Group, and except where context otherwise requires.
|
o |
“Turkcell International” which comprises all of our telecom related businesses outside of Turkey.
|
o |
“Other subsidiaries” which is mainly comprised of our information and entertainment services, call center business revenues, financial services revenues and inter-business eliminations.
|
· |
In this press release, a year-on-year comparison of our key indicators is provided, and figures in parentheses following the operational and financial results for September 30, 2018 refer to the same item as at September 30, 2017. For further details, please refer to our consolidated financial statements and notes as at and for September 30, 2018, which can be accessed via our website in the investor relations section (www.turkcell.com.tr).
|
· |
Selected financial information presented in this press release for the third quarter and nine months of 2017 and 2018 is based on IFRS figures in TRY terms unless otherwise stated.
|
Third Quarter 2018 Results
|
· |
In accordance with our strategic approach and IFRS requirements, Fintur is classified as ‘held for sale’ and reported as discontinued operations as of October 2016. Certain operating data that we previously presented with Fintur included has been restated without Fintur.
|
· |
In the tables used in this press release totals may not foot due to rounding differences. The same applies to the calculations in the text.
|
· |
Year-on-year and quarter-on-quarter percentage comparisons appearing in this press release reflect mathematical calculation.
|
TRY million
|
Q317
|
Q318
|
y/y %
|
9M17
|
9M18
|
y/y %
|
Revenue
|
4,597
|
5,799
|
26.1%
|
12,966
|
15,666
|
20.8%
|
EBITDA1
|
1,632
|
2,393
|
46.6%
|
4,489
|
6,549
|
45.9%
|
EBITDA Margin (%)
|
35.5%
|
41.3%
|
5.8pp
|
34.6%
|
41.8%
|
7.2pp
|
Net Income
|
601
|
241
|
(59.8%)
|
1,763
|
1,157
|
(34.4%)
|
· |
Strong set of results achieved in a challenging macro environment:
|
o |
All-time high quarterly revenue and EBITDA at the Group level
|
o |
Group revenues up 26% year-over-year, 59% on two-year cumulative basis
|
o |
Resilience at operating profitability level; Group EBITDA including the impact of new IFRS standards up 47% year-over-year, 97% on two-year cumulative basis, EBITDA margin at 41.3%
|
o |
Net Profitability despite high volatility in financial markets thanks to prudent financial risk management
|
o |
Operational Capex/Sales at 16%, in line with our plan
|
· |
Operational performance continued with solid results:
|
o |
Record-high mobile ARPU2 growth of 18% on the back of successful execution of digital services-focused strategy and upsell performance
|
o |
Strong customer loyalty reflected by mobile churn rate of 2.2%3, and leading NPS in the sector
|
o |
Mobile triple play subscriber ratio4 at 63.9%, up 13.5pp year-over-year; multiplay with TV subscribers ratio5 at 47.5%, up 5.2pp year-over-year
|
o |
Data usage of 4.5G users at 7.0GB in Q318
|
o |
18.2 million 4.5G compatible smartphones on our network, up 0.5 million quarter-on-quarter
|
· |
Second installment of dividend distributed on September 17
|
· |
We upgrade our guidance6 for 2018. Accordingly, we are targeting revenue growth of 20%-22% up from 16%-18% range and EBITDA margin of 39%-41% up from 37%-40% range. We keep our target operational capex over sales ratio7 of 19%-18% unchanged.
|
Third Quarter 2018 Results
|
Third Quarter 2018 Results
|
Third Quarter 2018 Results
|
Profit & Loss Statement (million TRY)
|
Quarter
|
Nine Months
|
||||
Q317
|
Q318
|
y/y %
|
9M17
|
9M18
|
y/y %
|
|
Revenue
|
4,597.4
|
5,799.2
|
26.1%
|
12,966.0
|
15,666.2
|
20.8%
|
Cost of revenue1
|
(2,282.3)
|
(2,769.8)
|
21.4%
|
(6,437.5)
|
(7,250.4)
|
12.6%
|
Cost of revenue1/Revenue
|
(49.6%)
|
(47.8%)
|
1.8pp
|
(49.6%)
|
(46.3%)
|
3.3pp
|
Gross Margin1
|
50.4%
|
52.2%
|
1.8pp
|
50.4%
|
53.7%
|
3.3pp
|
Administrative expenses
|
(194.3)
|
(226.8)
|
16.7%
|
(577.9)
|
(635.5)
|
10.0%
|
Administrative expenses/Revenue
|
(4.2%)
|
(3.9%)
|
0.3pp
|
(4.5%)
|
(4.1%)
|
0.4pp
|
Selling and marketing expenses
|
(488.4)
|
(409.8)
|
(16.1%)
|
(1,461.3)
|
(1,231.1)
|
(15.8%)
|
Selling and marketing expenses/Revenue
|
(10.6%)
|
(7.1%)
|
3.5pp
|
(11.3%)
|
(7.9%)
|
3.4pp
|
EBITDA2
|
1,632.4
|
2,392.8
|
46.6%
|
4,489.3
|
6,549.0
|
45.9%
|
EBITDA Margin
|
35.5%
|
41.3%
|
5.8pp
|
34.6%
|
41.8%
|
7.2pp
|
Depreciation and amortization
|
(651.0)
|
(975.1)
|
49.8%
|
(1,896.4)
|
(3,001.0)
|
58.2%
|
EBIT3
|
981.4
|
1,417.7
|
44.5%
|
2,592.9
|
3,548.0
|
36.8%
|
Net finance income / (costs)
|
(165.4)
|
(868.7)
|
425.2%
|
(216.2)
|
(1,668.5)
|
671.7%
|
Finance income
|
175.7
|
1,911.3
|
987.8%
|
619.1
|
3,158.0
|
410.1%
|
Finance costs
|
(341.1)
|
(2,779.9)
|
715.0%
|
(835.3)
|
(4,826.5)
|
477.8%
|
Other income / (expense)
|
(39.9)
|
(123.0)
|
208.3%
|
(73.0)
|
(186.6)
|
155.6%
|
Non-controlling interests
|
(14.4)
|
(39.9)
|
177.1%
|
(38.2)
|
(78.5)
|
105.5%
|
Share of profit of equity accounted investees
|
-
|
(0.4)
|
n.m
|
-
|
(0.4)
|
n.m
|
Income tax expense
|
(161.1)
|
(144.4)
|
(10.4%)
|
(502.2)
|
(456.8)
|
(9.0%)
|
Discontinued operations
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Income
|
600.6
|
241.3
|
(59.8%)
|
1,763.2
|
1,157.2
|
(34.4%)
|
- |
Data and digital services revenues grew by 17.7% to TRY3,179 million (TRY2,702 million).
|
Third Quarter 2018 Results
|
o |
Larger number of data users, higher 4.5G smartphone penetration leading to higher data consumption per user and increased penetration of digital services were the main drivers on the mobile front.
|
o |
On the fixed front, a larger subscriber base and increased ratio of multiplay subscribers with TV were the main drivers.
|
- |
Wholesale revenues grew by 75.0% to TRY319 million (TRY182 million) on the back of increased carrier traffic and the positive impact of TRY depreciation on FX based revenues.
|
- |
Turkcell Turkey’s EBITDA grew by 43.0% to TRY2,089 million (TRY1,461 million) with an EBITDA margin of 42.1% (36.1%) on a 6pp increase. The impact of new IFRS standards is TRY331 million positive.
|
- |
Turkcell International EBITDA rose by 104.8% to TRY151 million (TRY74 million) leading to an EBITDA margin of 35.5% (26.9%). The impact of new IFRS standards is TRY40 million positive.
|
- |
The EBITDA of other subsidiaries rose by 56.3% to TRY154 million (TRY98 million) with the increasing contribution of our consumer finance company. The impact of new IFRS standards is TRY10 million positive.
|
Third Quarter 2018 Results
|
· |
Consolidated debt breakdown excluding lease obligations resulting from the implementation of IFRS 16:
|
- |
Turkcell Turkey’s debt was TRY15,776 million, of which TRY8,690 million (US$1,451 million) was denominated in US$, TRY6,667 million (EUR959 million) in EUR, TRY180 million (CNY208 million) in CNY and the remaining TRY239 million in TRY.
|
- |
The debt balance of lifecell was TRY1,027 million denominated in UAH.
|
- |
Our consumer finance company had a debt balance of TRY5,161 million, of which TRY2,353 million (US$393 million) was denominated in US$, and TRY1,637 million (EUR236 million) in EUR with the remaining TRY1,171 million in TRY.
|
· |
TRY753.7 million of IFRS 16 lease obligations is denominated in TRY, TRY115.2 million (US$19.2 million) in US$, TRY66.6 million (EUR9.6 million) in EUR and the remaining balance in other local currencies (please note that the figures in parentheses refer to US$ or EUR equivalents).
|
Capital expenditures (million TRY)
|
Quarter
|
Nine Months
|
||
Q317
|
Q318
|
9M17
|
9M18
|
|
Turkcell Turkey
|
(873.1)
|
(780.0)
|
(2,104.6)
|
(2,309.8)
|
Turkcell International1
|
(60.5)
|
(301.6)
|
(163.1)
|
(712.2)
|
Other Subsidiaries1
|
(4.5)
|
(2.0)
|
(15.1)
|
(11.8)
|
Capex and License
|
(938.1)
|
(1,083.7)
|
(2,282.8)
|
(3,033.8)
|
Third Quarter 2018 Results
|
Summary of Operational Data
|
Q317
|
Q218
|
Q318
|
y/y %
|
q/q %
|
Number of subscribers (million)
|
37.2
|
37.6
|
37.8
|
1.6%
|
0.5%
|
Mobile Postpaid (million)
|
18.4
|
18.8
|
19.0
|
3.3%
|
1.1%
|
Mobile M2M (million)
|
2.3
|
2.5
|
2.5
|
8.7%
|
-
|
Mobile Prepaid (million)
|
16.3
|
16.0
|
15.9
|
(2.5%)
|
(0.6%)
|
Fiber (thousand)
|
1,156.5
|
1,288.5
|
1,331.3
|
15.1%
|
3.3%
|
ADSL (thousand)
|
917.4
|
916.7
|
917.6
|
-
|
0.1%
|
IPTV (thousand)
|
466.6
|
559.9
|
581.5
|
24.6%
|
3.9%
|
Churn (%)1
|
|||||
Mobile Churn (%)2
|
1.9%
|
1.9%
|
2.2%
|
0.3pp
|
0.3pp
|
Fixed Churn (%)
|
1.8%
|
1.5%
|
1.8%
|
-
|
0.3pp
|
ARPU (Average Monthly Revenue per User) (TRY)
|
|||||
Mobile ARPU, blended
|
30.9
|
32.7
|
36.2
|
17.2%
|
10.7%
|
Mobile ARPU, blended (excluding M2M)
|
32.8
|
34.9
|
38.7
|
18.0%
|
10.9%
|
Postpaid
|
44.3
|
47.1
|
50.8
|
14.7%
|
7.9%
|
Postpaid (excluding M2M)
|
50.0
|
53.7
|
58.1
|
16.2%
|
8.2%
|
Prepaid
|
15.7
|
15.8
|
18.9
|
20.4%
|
19.6%
|
Fixed Residential ARPU, blended
|
53.5
|
55.4
|
55.3
|
3.4%
|
(0.2%)
|
Average mobile data usage per user (GB/user)
|
4.2
|
5.0
|
5.4
|
28.6%
|
8.0%
|
Mobile MoU (Avg. Monthly Minutes of usage per subs) blended
|
366.2
|
364.4
|
372.6
|
1.7%
|
2.3%
|
(1) |
Presentation of churn figures has been changed to demonstrate average monthly churn figures for the respective quarters.
|
(2) |
In Q117, our churn policy was revised to extend from 9 months to 12 months (the period at the end of which we disconnect prepaid subscribers who have not topped up above TRY10). Additionally, under our revised policy, prepaid customers who last topped up before March will be disconnected at the latest by year-end. Please note that figures for prior periods have not been restated to reflect this change in churn policy.
|
Third Quarter 2018 Results
|
lifecell1 Financial Data
|
Quarter
|
Nine Months
|
||||
Q317
|
Q318
|
y/y%
|
9M17
|
9M18
|
y/y%
|
|
Revenue (million UAH)
|
1,253.3
|
1,367.1
|
9.1%
|
3,606.8
|
3,851.5
|
6.8%
|
EBITDA (million UAH)
|
371.9
|
610.0
|
64.0%
|
995.2
|
1,678.6
|
68.7%
|
EBITDA margin (%)
|
29.7%
|
44.6%
|
14.9pp
|
27.6%
|
43.6%
|
16.0pp
|
Net income / (loss) (million UAH)
|
(92.1)
|
(185.6)
|
101.5%
|
(324.1)
|
(570.5)
|
76.0%
|
Capex (million UAH)2
|
234.2
|
576.8
|
146.3%
|
915.8
|
3,099.3
|
238.4%
|
Revenue (million TRY)
|
169.1
|
275.0
|
62.6%
|
486.7
|
650.6
|
33.7%
|
EBITDA (million TRY)
|
50.2
|
115.0
|
129.1%
|
134.3
|
283.6
|
111.2%
|
EBITDA margin (%)
|
29.7%
|
41.8%
|
12.1pp
|
27.6%
|
43.6%
|
16.0pp
|
Net income / (loss) (million TRY)
|
(12.4)
|
(34.8)
|
180.6%
|
(43.7)
|
(93.9)
|
114.9%
|
lifecell Operational Data
|
Q317
|
Q218
|
Q318
|
y/y%
|
q/q %
|
Number of subscribers (million)3
|
11.7
|
10.1
|
10.1
|
(13.7%)
|
-
|
Active (3 months)4
|
8.2
|
7.8
|
7.6
|
(7.3%)
|
(2.6%)
|
MOU (minutes) (12 months)
|
128.2
|
147.4
|
145.8
|
13.7%
|
(1.1%)
|
ARPU (Average Monthly Revenue per User), blended (UAH)
|
34.6
|
41.7
|
45.0
|
30.1%
|
7.9%
|
Active (3 months) (UAH)
|
50.4
|
55.5
|
59.3
|
17.7%
|
6.8%
|
Third Quarter 2018 Results
|
BeST1
|
Quarter
|
Nine Months
|
||||
Q317
|
Q318
|
y/y%
|
9M17
|
9M18
|
y/y%
|
|
Number of subscribers (million)
|
1.6
|
1.6
|
-
|
1.6
|
1.6
|
-
|
Active (3 months)
|
1.3
|
1.2
|
(7.7%)
|
1.3
|
1.2
|
(7.7%)
|
Revenue (million BYN)
|
29.9
|
32.2
|
7.7%
|
81.4
|
92.0
|
13.0%
|
EBITDA (million BYN)
|
1.9
|
5.5
|
189.5%
|
2.5
|
15.2
|
508.0%
|
EBITDA margin (%)
|
6.5%
|
17.1%
|
10.6pp
|
3.0%
|
16.5%
|
13.5pp
|
Net loss (million BYN)
|
(9.9)
|
(8.5)
|
(14.1%)
|
(32.6)
|
(28.8)
|
(11.7%)
|
Capex (million BYN)2
|
3.0
|
1.8
|
(40.0%)
|
8.2
|
7.5
|
(8.5%)
|
Revenue (million TRY)
|
53.9
|
87.1
|
61.6%
|
152.2
|
209.1
|
37.4%
|
EBITDA (million TRY)
|
3.5
|
14.0
|
300.0%
|
4.5
|
34.8
|
673.3%
|
EBITDA margin (%)
|
6.5%
|
16.1%
|
9.6pp
|
3.0%
|
16.6%
|
13.6pp
|
Net loss (million TRY)
|
(17.9)
|
(23.2)
|
29.6%
|
(61.2)
|
(64.7)
|
5.7%
|
Capex (million TRY)2
|
5.5
|
8.3
|
50.9%
|
14.8
|
21.3
|
43.9%
|
Kuzey Kıbrıs Turkcell3 (million TRY)
|
Quarter
|
Nine Months
|
||||
Q317
|
Q318
|
y/y%
|
9M17
|
9M18
|
y/y%
|
|
Number of subscribers (million)
|
0.5
|
0.5
|
-
|
0.5
|
0.5
|
-
|
Revenue
|
40.7
|
45.6
|
12.0%
|
117.0
|
134.3
|
14.8%
|
EBITDA
|
14.2
|
16.0
|
12.7%
|
42.4
|
47.3
|
11.6%
|
EBITDA margin (%)
|
34.8%
|
35.0%
|
0.2pp
|
36.3%
|
35.2%
|
(1.1pp)
|
Net income
|
8.9
|
8.7
|
(2.2%)
|
26.3
|
24.0
|
(8.7%)
|
Capex4
|
19.8
|
18.9
|
(4.5%)
|
27.6
|
30.4
|
10.1%
|
Third Quarter 2018 Results
|
Turkcell Group Subscribers
|
Q317
|
Q218
|
Q318
|
y/y%
|
q/q%
|
Mobile Postpaid (million)
|
18.4
|
18.8
|
19.0
|
3.3%
|
1.1%
|
Mobile Prepaid (million)
|
16.3
|
16.0
|
15.9
|
(2.5%)
|
(0.6%)
|
Fiber (thousand)
|
1,156.5
|
1,288.5
|
1,331.3
|
15.1%
|
3.3%
|
ADSL (thousand)
|
917.4
|
916.7
|
917.6
|
0.0%
|
0.1%
|
IPTV (thousand)
|
466.6
|
559.9
|
581.5
|
24.6%
|
3.9%
|
Turkcell Turkey subscribers (million)1
|
37.2
|
37.6
|
37.8
|
1.6%
|
0.5%
|
lifecell (Ukraine)
|
11.7
|
10.1
|
10.1
|
(13.7%)
|
-
|
BeST (Belarus)
|
1.6
|
1.6
|
1.6
|
-
|
-
|
Kuzey Kıbrıs Turkcell
|
0.5
|
0.5
|
0.5
|
-
|
-
|
lifecell Europe2
|
0.3
|
0.3
|
0.2
|
(33.3%)
|
(33.3%)
|
Turkcell Group Subscribers (million)
|
51.3
|
50.1
|
50.3
|
(1.9%)
|
0.4%
|
|
Quarter
|
Nine Months
|
||||||
Q317
|
Q218
|
Q318
|
y/y%
|
q/q%
|
9M17
|
9M18
|
y/y%
|
|
GDP Growth (Turkey)
|
11.5%
|
5.2%
|
n.a
|
n.a
|
n.a
|
7.5%
|
n.a
|
n.a
|
Consumer Price Index (Turkey) (yoy)
|
11.2%
|
15.4%
|
24.5%
|
13.3pp
|
9.1pp
|
11.2%
|
24.5%
|
13.3pp
|
US$ / TRY rate
|
||||||||
Closing Rate
|
3.5521
|
4.5607
|
5.9902
|
68.6%
|
31.3%
|
3.5521
|
5.9902
|
68.6%
|
Average Rate
|
3.4999
|
4.2639
|
5.5223
|
57.8%
|
29.5%
|
3.5763
|
4.5313
|
26.7%
|
EUR / TRY rate
|
||||||||
Closing Rate
|
4.1924
|
5.3092
|
6.9505
|
65.8%
|
30.9%
|
4.1924
|
6.9505
|
65.8%
|
Average Rate
|
4.1241
|
5.0636
|
6.4356
|
56.0%
|
27.1%
|
3.9867
|
5.3929
|
35.3%
|
US$ / UAH rate
|
||||||||
Closing Rate
|
26.52
|
26.19
|
28.30
|
6.7%
|
8.1%
|
26.52
|
28.30
|
6.7%
|
Average Rate
|
25.94
|
26.24
|
27.43
|
5.7%
|
4.5%
|
26.50
|
27.03
|
2.0%
|
US$ / BYN rate
|
||||||||
Closing Rate
|
1.9623
|
1.9898
|
2.1121
|
7.6%
|
6.1%
|
1.9623
|
2.1121
|
7.6%
|
Average Rate
|
1.9404
|
1.9975
|
2.0408
|
5.2%
|
2.2%
|
1.9100
|
2.0015
|
4.8%
|
Third Quarter 2018 Results
|
Turkcell Group (million TRY)
|
Quarter
|
Nine Months
|
||||
Q317
|
Q318
|
y/y%
|
9M17
|
9M18
|
y/y%
|
|
Adjusted EBITDA
|
1,632.4
|
2,392.8
|
46.6%
|
4,489.3
|
6,549.0
|
45.9%
|
Depreciation and amortization
|
(651.0)
|
(975.1)
|
49.8%
|
(1,896.4)
|
(3,001.0)
|
58.2%
|
Finance income
|
175.7
|
1,911.3
|
987.8%
|
619.1
|
3,158.0
|
410.1%
|
Finance costs
|
(341.1)
|
(2,779.9)
|
715.0%
|
(835.3)
|
(4,826.5)
|
477.8%
|
Other income / (expense)
|
(39.9)
|
(123.0)
|
208.3%
|
(73.0)
|
(186.6)
|
155.6%
|
Share of profit of equity accounted investees
|
-
|
(0.4)
|
n.m
|
-
|
(0.4)
|
n.m
|
Consolidated profit from continued operations before income tax & minority interest
|
776.1
|
425.6
|
(45.2%)
|
2,303.7
|
1,692.5
|
(26.5%)
|
Income tax expense
|
(161.1)
|
(144.4)
|
(10.4%)
|
(502.2)
|
(456.8)
|
(9.0%)
|
Consolidated profit from continued operations before minority interest
|
615.0
|
281.2
|
(54.3%)
|
1,801.4
|
1,235.7
|
(31.4%)
|
Discontinued operations
|
-
|
-
|
-
|
-
|
-
|
-
|
Consolidated profit before minority interest
|
615.0
|
281.2
|
(54.3%)
|
1,801.4
|
1,235.7
|
(31.4%)
|
Third Quarter 2018 Results
|
Investor Relations
Tel: + 90 212 313 1888
investor.relations@turkcell.com.tr
|
Corporate Communications:
Tel: + 90 212 313 2321
Turkcell-Kurumsal-Iletisim@turkcell.com.tr
|
Third Quarter 2018 Results
|
Million TRY
|
Quarter
|
Nine Months
|
||||
Q317
|
Q318
|
y/y%
|
9M17
|
9M18
|
y/y%
|
|
Turkcell Turkey
|
(140.4)
|
(1,811.8)
|
n.m
|
(340.3)
|
(2,836.5)
|
733.5%
|
Turkcell International
|
(1.3)
|
(80.6)
|
n.m
|
1.1
|
(123.6)
|
n.m
|
Other Subsidiaries
|
(19.3)
|
(818.2)
|
n.m
|
(22.6)
|
(1,205.1)
|
n.m
|
Net FX loss before hedging
|
(161.0)
|
(2,710.5)
|
n.m
|
(361.8)
|
(4,165.0)
|
n.m
|
Fair value gain on derivative financial instruments1
|
87.3
|
1,993.9
|
n.m
|
215.7
|
2,775.2
|
n.m
|
Net FX gain / (loss) after hedging
|
(73.7)
|
(716.5)
|
872.2%
|
(146.1)
|
(1,389.8)
|
851.3%
|
(1)
|
Definition of fair value gain on derivative financial instruments has been extended to include the impact of interest income and expense in relation to derivative instruments and fair value of FX swaps engaged in during the period to manage operational cash flow balance. Please note that figures for prior periods have not been restated to reflect this change in definition.
|
Million TRY
|
Quarter
|
Nine Months
|
||||
Q317
|
Q318
|
y/y%
|
9M17
|
9M18
|
y/y%
|
|
Current tax expense
|
(120.7)
|
(178.3)
|
47.7%
|
(353.7)
|
(540.0)
|
52.7%
|
Deferred tax income / (expense)
|
(40.4)
|
33.9
|
(183.9%)
|
(148.5)
|
83.2
|
(156.0%)
|
Income Tax expense
|
(161.1)
|
(144.4)
|
(10.4%)
|
(502.2)
|
(456.8)
|
(9.0%)
|
TURKCELL ILETISIM HIZMETLERI AS
CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL POSITION
As at 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
Note
|
30 September 2018 |
31 December 2017 |
||||||||||
Assets
|
||||||||||||
Property, plant and equipment
|
9
|
10,542,071
|
9,665,408
|
|||||||||
Right-of-use assets
|
11
|
1,444,026
|
-
|
|||||||||
Intangible assets
|
10
|
9,873,705
|
8,340,410
|
|||||||||
Investment properties
|
15,369
|
980
|
||||||||||
Trade receivables
|
135,386
|
155,634
|
||||||||||
Receivables from financial services
|
1,322,739
|
1,297,597
|
||||||||||
Deferred tax assets
|
140,617
|
96,060
|
||||||||||
Investments in equity accounted investees
|
19
|
13,393
|
-
|
|||||||||
Held to maturity investments
|
-
|
654
|
||||||||||
Other non-current assets
|
838,982
|
356,620
|
||||||||||
Total non-current assets
|
24,326,288
|
19,913,363
|
||||||||||
Inventories
|
154,950
|
104,102
|
||||||||||
Trade receivables and accrued income
|
3,363,060
|
2,848,572
|
||||||||||
Due from related parties
|
8,992
|
5,299
|
||||||||||
Receivables from financial services
|
3,467,098
|
2,950,523
|
||||||||||
Derivative financial instruments
|
2,140,218
|
981,396
|
||||||||||
Held to maturity investments
|
12,435
|
11,338
|
||||||||||
Cash and cash equivalents
|
8,749,191
|
4,712,333
|
||||||||||
Other current assets
|
1,253,215
|
1,160,605
|
||||||||||
Subtotal
|
19,149,159
|
12,774,168
|
||||||||||
Assets classified as held for sale
|
12
|
1,928,649
|
1,294,938
|
|||||||||
Total current assets
|
21,077,808
|
14,069,106
|
||||||||||
Total assets
|
45,404,096
|
33,982,469
|
||||||||||
Equity
|
||||||||||||
Share capital
|
2,200,000
|
2,200,000
|
||||||||||
Share premium
|
269
|
269
|
||||||||||
Treasury shares (-)
|
(101,114
|
)
|
(56,313
|
)
|
||||||||
Additional paid in capital
|
35,026
|
35,026
|
||||||||||
Reserves
|
2,060,634
|
1,542,679
|
||||||||||
Remeasurements of employee termination benefit
|
(44,776
|
)
|
(44,776
|
)
|
||||||||
Retained earnings
|
10,652,643
|
11,312,276
|
||||||||||
Total equity attributable to equity holders of
Turkcell Iletisim Hizmetleri AS (“the Company”) |
14,802,682
|
14,989,161
|
||||||||||
Non-controlling interests
|
88,210
|
55,927 |
||||||||||
Total equity
|
14,890,892
|
15,045,088
|
||||||||||
Liabilities
|
||||||||||||
Borrowings
|
14
|
14,955,068
|
8,257,995
|
|||||||||
Employee benefit obligations
|
233,238
|
197,666
|
||||||||||
Provisions
|
239,074
|
197,418
|
||||||||||
Deferred tax liabilities
|
1,009,867
|
651,122
|
||||||||||
Other non-current liabilities
|
603,414
|
409,337
|
||||||||||
Total non-current liabilities
|
17,040,661
|
9,713,538
|
||||||||||
Borrowings
|
14
|
8,100,030
|
4,278,154
|
|||||||||
Current tax liabilities
|
136,786
|
103,105
|
||||||||||
Trade and other payables
|
4,072,284
|
3,696,466
|
||||||||||
Due to related parties
|
13
|
628,638
|
6,980
|
|||||||||
Deferred revenue
|
241,740
|
193,831
|
||||||||||
Provisions
|
183,468
|
835,199
|
||||||||||
Derivative financial instruments
|
109,597
|
110,108
|
||||||||||
Total current liabilities
|
13,472,543
|
9,223,843
|
||||||||||
Total liabilities
|
30,513,204
|
18,937,381
|
||||||||||
Total equity and liabilities
|
45,404,096
|
33,982,469
|
TURKCELL ILETISIM HIZMETLERI AS
CONDENSED CONSOLIDATED INTERIM STATEMENT OF PROFIT OR LOSS
For the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
Nine months ended | Three months ended | |||||||||||||||||||
Note
|
30 September
2018
|
30 September
2017
|
30 September 2018
|
30 September 2017
|
||||||||||||||||
Revenue
|
8
|
14,971,686
|
12,543,344
|
5,547,350
|
4,431,808
|
|||||||||||||||
Revenue from financial services
|
8
|
694,470
|
422,703
|
251,890
|
165,619
|
|||||||||||||||
Total revenue
|
15,666,156
|
12,966,047
|
5,799,240
|
4,597,427
|
||||||||||||||||
Cost of revenue
|
(9,979,957
|
)
|
(8,130,475
|
)
|
(3,626,313
|
)
|
(2,862,264
|
)
|
||||||||||||
Cost of revenue from financial services
|
(271,543
|
)
|
(203,474
|
)
|
(118,677
|
)
|
(71,112
|
)
|
||||||||||||
Total cost of revenue
|
(10,251,500
|
)
|
(8,333,949
|
)
|
(3,744,990
|
)
|
(2,933,376
|
)
|
||||||||||||
Gross profit
|
4,991,729
|
4,412,869
|
1,921,037
|
1,569,544
|
||||||||||||||||
Gross profit from financial services
|
422,927
|
219,229
|
133,213
|
94,507
|
||||||||||||||||
Total gross profit
|
5,414,656
|
4,632,098
|
2,054,250
|
1,664,051
|
||||||||||||||||
Other income
|
65,922
|
51,054
|
21,962
|
18,963
|
||||||||||||||||
Selling and marketing expenses
|
(1,231,112
|
)
|
(1,461,344
|
)
|
(409,791
|
)
|
(488,414
|
)
|
||||||||||||
Administrative expenses
|
(635,540
|
)
|
(577,884
|
)
|
(226,792
|
)
|
(194,281
|
)
|
||||||||||||
Other expenses
|
(252,541
|
)
|
(124,062
|
)
|
(144,916
|
)
|
(58,836
|
)
|
||||||||||||
Operating profit
|
3,361,385
|
2,519,862
|
1,294,713
|
941,483
|
||||||||||||||||
Finance income
|
6
|
3,158,012
|
619,117
|
1,911,260
|
175,698
|
|||||||||||||||
Finance costs
|
6
|
(4,826,511
|
)
|
(835,307
|
)
|
(2,779,933
|
)
|
(341,103
|
)
|
|||||||||||
Net finance income / (cost)
|
(1,668,499
|
)
|
(216,190
|
)
|
(868,673
|
)
|
(165,405
|
)
|
||||||||||||
Share of profit of equity accounted investees
|
(408
|
)
|
-
|
(408
|
)
|
-
|
||||||||||||||
Profit before income tax
|
1,692,478
|
2,303,672
|
425,632
|
776,078
|
||||||||||||||||
Income tax expense
|
7
|
(456,748
|
)
|
(502,244
|
)
|
(144,376
|
)
|
(161,087
|
)
|
|||||||||||
Profit from the period
|
1,235,730
|
1,801,428
|
281,256
|
614,991
|
||||||||||||||||
Profit for the period is attributable to:
|
||||||||||||||||||||
Owners of the Company
|
1,157,196
|
1,763,248
|
241,361
|
600,603
|
||||||||||||||||
Non-controlling interest
|
78,534
|
38,180
|
39,895
|
14,388
|
||||||||||||||||
Total
|
1,235,730
|
1,801,428
|
281,256
|
614,991
|
||||||||||||||||
Basic and diluted earnings per share for profit attributable to owners of the Company (in full TL)
|
0.53
|
0.80
|
0.11
|
0.27
|
||||||||||||||||
Basic and diluted earnings per share for profit from continuing operations attributable to owners of the Company (in full TL)
|
0.53
|
0.80
|
0.11
|
0.27
|
||||||||||||||||
Basic and diluted earnings per share for profit from discontinued operations attributable to owners of the Company (in full TL)
|
-
|
- |
-
|
- |
|
TURKCELL ILETISIM HIZMETLERI AS
CONDENSED CONSOLIDATED INTERIM STATEMENT OF OTHER
COMPREHENSIVE INCOME
For the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
Nine months ended
|
Three months ended
|
|||||||||||||||
30 September 2018
|
30 September 2017
|
30 September 2018
|
30 September 2017
|
|||||||||||||
Profit for the period
|
1,235,730
|
1,801,428
|
281,256
|
614,991
|
||||||||||||
Other comprehensive income / (loss):
|
||||||||||||||||
Items that will not be reclassified to profit or loss:
|
||||||||||||||||
Remeasurements of employee termination benefits
|
-
|
(1,569
|
)
|
-
|
(1,569
|
)
|
||||||||||
Income tax relating to remeasurements of employee termination benefits
|
-
|
314
|
-
|
314
|
||||||||||||
-
|
(1,255
|
)
|
-
|
(1,255
|
)
|
|||||||||||
Items that may be reclassified to profit or loss:
|
||||||||||||||||
Exchange differences on translation of foreign operations
|
406,841
|
38,770
|
155,006
|
13,517
|
||||||||||||
Exchange differences arising from discontinued operations
|
633,715
|
9,399
|
408,374
|
12,856
|
||||||||||||
Cash flow hedges – effective portion of changes in fair value
|
418,617
|
-
|
418,617
|
-
|
||||||||||||
Cash flow hedges – reclassified to profit or loss
|
(1,209,994
|
)
|
-
|
(1,209,994
|
)
|
-
|
||||||||||
Income tax relating to these items
|
(188,714
|
)
|
(61,478
|
)
|
(69,419
|
)
|
(20,932
|
)
|
||||||||
-Income tax relating to exchange differences
|
(362,817
|
)
|
(61,478
|
)
|
(243.522
|
)
|
-
|
|||||||||
-Income tax relating to cash flow hedges
|
174,103
|
-
|
174.103
|
(20,932
|
)
|
|||||||||||
60,465
|
(13,309
|
)
|
(297,416
|
)
|
5,441
|
|||||||||||
Other comprehensive income / (loss) for the period,
net of income tax
|
60,465
|
(14,564
|
)
|
(297,416
|
)
|
4,186
|
||||||||||
Total comprehensive income for the period
|
1,296,195
|
1,786,864
|
(16,160
|
)
|
619,177
|
|||||||||||
Total comprehensive income attributable to:
|
||||||||||||||||
Owners of the Company
|
1,215,586
|
1,745,500
|
(56,844
|
)
|
604,548
|
|||||||||||
Non-controlling interest
|
80,609
|
41,364
|
40,684
|
14,629
|
||||||||||||
Total
|
1,296,195
|
1,786,864
|
(16,160
|
)
|
619,177
|
|||||||||||
Total comprehensive income attributable to the owners of the Company arises from:
|
||||||||||||||||
Continuing operations
|
616,726
|
1,737,038
|
(442,757
|
)
|
587,811
|
|||||||||||
Discontinued operations
|
598,860
|
8,462
|
385,913
|
16,737
|
||||||||||||
1,215,586
|
1,745,500
|
(56,844
|
)
|
604,548
|
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY
For the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
Share Capital
|
Treasury Shares
|
Additional Paid-in Capital
|
Share Premium
|
Legal Reserve (*)
|
Reserve for Non-Controlling Interest Put Option (*)
|
Hedging reserve
|
Remeasurements of Employee Termination Benefits |
Foreign Currency Translation Reserve (*)
|
Retained
Earnings |
Total
|
Non-Controlling Interests
|
Total
Equity |
||||||||||||||||||||||||||||||||||||||||
Balance at 1 January 2017
|
2,200,000
|
(65,607
|
)
|
35,026
|
269
|
1,195,204
|
(494,197
|
)
|
-
|
(41,786
|
)
|
401,889
|
12,780,967
|
16,011,765
|
56,632
|
16,068,397
|
||||||||||||||||||||||||||||||||||||
Total comprehensive income/(loss)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,763,248
|
1,763,248
|
38,180
|
1,801,428
|
|||||||||||||||||||||||||||||||||||||||
Other comprehensive income/(loss)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation differences
|
-
|
-
|
-
|
-
|
-
|
(5,969
|
)
|
-
|
-
|
(10,524
|
)
|
-
|
(16,493
|
)
|
3,184
|
(13,309
|
)
|
|||||||||||||||||||||||||||||||||||
Remeasurements of employee termination benefit
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,255
|
)
|
-
|
-
|
(1,255
|
)
|
-
|
(1,255
|
)
|
||||||||||||||||||||||||||||||||||||
Total other comprehensive income/(loss), net of income tax
|
-
|
-
|
-
|
-
|
-
|
(5,969
|
)
|
-
|
(1,255
|
)
|
(10,524
|
)
|
-
|
(17,748
|
)
|
3,184
|
(14,564
|
)
|
||||||||||||||||||||||||||||||||||
Total comprehensive income/(loss)
|
-
|
-
|
-
|
-
|
-
|
(5,969
|
)
|
-
|
(1,255
|
)
|
(10,524
|
)
|
1,763,248
|
1,745,500
|
41,364
|
1,786,864
|
||||||||||||||||||||||||||||||||||||
Transfer to legal reserves
|
-
|
-
|
-
|
-
|
444,385
|
-
|
-
|
-
|
-
|
(444,385
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Dividends paid (Note 13)
|
-
|
9,294
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,000,000
|
)
|
(2,990,706
|
)
|
(47,801
|
)
|
(3,038,507
|
)
|
|||||||||||||||||||||||||||||||||||
Balance at 30 September 2017
|
2,200,000
|
(56,313
|
)
|
35,026
|
269
|
1,639,589
|
(500,166
|
)
|
(43,041
|
)
|
391,365
|
11,099,830
|
14,766,559
|
50,195
|
14,816,754
|
|||||||||||||||||||||||||||||||||||||
Balance at 1 January 2018
|
2,200,000
|
(56,313
|
)
|
35,026
|
269
|
1,643,024
|
(540,045
|
)
|
-
|
(44,776
|
)
|
439,700
|
11,312,276
|
14,989,161
|
55,927
|
15,045,088
|
||||||||||||||||||||||||||||||||||||
Changes in accounting policy (Note 3)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
542,736
|
542,736
|
-
|
542,736
|
|||||||||||||||||||||||||||||||||||||||
Restated total equity at 1 January 2018
|
2,200,000
|
(56,313
|
)
|
35,026
|
269
|
1,643,024
|
(540,045
|
)
|
-
|
(44,776
|
)
|
439,700
|
11,855,012
|
15,531,897
|
55,927
|
15,587,824
|
||||||||||||||||||||||||||||||||||||
Total comprehensive income
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,157,196
|
1,157,196
|
78,534
|
1,235,730
|
|||||||||||||||||||||||||||||||||||||||
Other comprehensive income
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation differences
|
-
|
-
|
-
|
-
|
-
|
(402,463
|
)
|
-
|
-
|
1,078,127
|
-
|
675,664
|
2,075
|
677,739
|
||||||||||||||||||||||||||||||||||||||
Change in cash flow hedge reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
(617,274
|
)
|
-
|
-
|
-
|
(617,274
|
)
|
-
|
(617,274
|
)
|
||||||||||||||||||||||||||||||||||||
Total other comprehensive income, net of income tax
|
-
|
-
|
-
|
-
|
-
|
(402,463
|
)
|
(617,274
|
)
|
-
|
1,078,127
|
-
|
58,390
|
2,075
|
60,465
|
|||||||||||||||||||||||||||||||||||||
Total comprehensive income
|
-
|
-
|
-
|
-
|
-
|
(402,463
|
)
|
(617,274
|
)
|
-
|
1,078,127
|
1,157,196
|
1,215,586
|
80,609
|
1,296,195
|
|||||||||||||||||||||||||||||||||||||
Transfer to legal reserves
|
-
|
-
|
-
|
-
|
459,565
|
-
|
-
|
-
|
-
|
(459,565
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Acquisition of treasury shares
|
-
|
(53,528
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(53,528
|
)
|
-
|
(53,528
|
)
|
||||||||||||||||||||||||||||||||||||
Dividends paid (Note 13)
|
-
|
8,727
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,900,000
|
)
|
(1,891,273
|
)
|
(48,326
|
)
|
(1,939,599
|
)
|
|||||||||||||||||||||||||||||||||||
Balance at 30 September 2018
|
2,200,000
|
(101,114
|
)
|
35,026
|
269
|
2,102,589
|
(942,508
|
)
|
(617,274
|
)
|
(44,776
|
)
|
1,517,827
|
10,652,643
|
14,802,682
|
88,210
|
14,890,892
|
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOWS
For the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
Nine months ended
|
||||||||||||
30 September
|
||||||||||||
Note
|
2018
|
2017
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Profit before income tax from
|
||||||||||||
Continuing operations
|
1,235,730
|
1,801,428
|
||||||||||
Discontinued operations
|
-
|
|||||||||||
Profit before income tax including discontinued operations
|
1,235,730
|
1,801,428
|
||||||||||
Adjustments for:
|
||||||||||||
Depreciation and impairment of property, plant and equipment and investment properties
|
1,287,011
|
1,076,163
|
||||||||||
Amortization of intangible assets
|
10
|
1,713,992
|
820,269
|
|||||||||
Net finance income
|
185,861
|
15,874
|
||||||||||
Fair value adjustments to derivatives
|
15
|
(3,094,433
|
)
|
(220,392
|
)
|
|||||||
Income tax expense
|
456,748
|
502,244
|
||||||||||
Gain on sale of property, plant and equipment
|
(25,904
|
)
|
(17,403
|
)
|
||||||||
Unrealized foreign exchange losses on operating assets
|
6,517,313
|
525,120
|
||||||||||
Provisions
|
458,094
|
140,683
|
||||||||||
Share of profit of equity accounted investees
|
408
|
-
|
||||||||||
Deferred revenue
|
62,926
|
108,090
|
||||||||||
8,797,746
|
4,752,076
|
|||||||||||
Change in operating assets/liabilities
|
||||||||||||
Change in trade receivables
|
(360,216
|
)
|
582,802
|
|||||||||
Change in due from related parties
|
5,089
|
263
|
||||||||||
Change in receivables from financial services
|
(671,807
|
)
|
(1,404,601
|
)
|
||||||||
Change in inventories
|
(50,848
|
)
|
34,866
|
|||||||||
Change in other current assets
|
199,750
|
(442,544
|
)
|
|||||||||
Change in other non-current assets
|
51,541
|
39,089
|
||||||||||
Change in due to related parties
|
13,338
|
975,266
|
||||||||||
Change in trade and other payables
|
(342,172
|
)
|
(2,531,225
|
)
|
||||||||
Change in other non-current liabilities
|
(170,074
|
)
|
6,860
|
|||||||||
Change in employee benefit obligations
|
(16,183
|
)
|
21,960
|
|||||||||
Changes in other working capital
|
(913,930
|
)
|
(35,079
|
)
|
||||||||
Cash generated from operations
|
6,542,234
|
1,999,733
|
||||||||||
Interest paid
|
(714,559
|
)
|
(444,359
|
)
|
||||||||
Income tax paid
|
(511,562
|
)
|
(360,775
|
)
|
||||||||
Net cash inflow from operating activities
|
5,316,113
|
1,194,599
|
||||||||||
Cash flows from investing activities:
|
||||||||||||
Acquisition of property, plant and equipment
|
9
|
(1,920,069
|
)
|
(1,608,914
|
)
|
|||||||
Acquisition of intangible assets
|
10
|
(1,522,376
|
)
|
(641,920
|
)
|
|||||||
Proceeds from sale of property, plant and equipment
|
51,113
|
38,034
|
||||||||||
Proceeds from advances given for acquisition of property, plant and equipment
|
(530,065
|
)
|
14,683
|
|||||||||
Contribution of increase of share capital in joint ventures/associates
|
(13,801
|
)
|
-
|
|||||||||
Payments for held to maturity investment
|
(449
|
)
|
(16,546
|
)
|
||||||||
Interest received
|
492,353
|
414,989
|
||||||||||
Net cash outflow from investing activities
|
(3,443,294
|
)
|
(1,799,674
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||
Dividends received for treasury share
|
5,344
|
6,196
|
||||||||||
Proceeds from issues of loans and borrowings
|
35,861,996
|
15,815,697
|
||||||||||
Proceeds from issues of bonds
|
2,113,313
|
209,808
|
||||||||||
Repayment of borrowings
|
(34,983,381
|
)
|
(14,207,690
|
)
|
||||||||
Repayment of bonds
|
(191,312
|
)
|
(400,000
|
)
|
||||||||
Proceeds from derivative instruments
|
476,399
|
-
|
||||||||||
Repayments of derivative instruments
|
(218,167
|
)
|
-
|
|||||||||
Dividends paid to shareholders
|
(1,276,799
|
)
|
(1,933,413
|
)
|
||||||||
Dividends paid to non-controlling interest
|
(48,326
|
)
|
(47,801
|
)
|
||||||||
Treasury shares
|
(53,528
|
)
|
-
|
|||||||||
(Increase)/decrease in cash collateral related to loans
|
(113,107
|
)
|
(148,197
|
)
|
||||||||
Payments of lease liabilities
|
(724,627
|
)
|
-
|
|||||||||
Net cash (outflow)/inflow from financing activities
|
847,805
|
(705,400
|
)
|
|||||||||
Net (decrease)/increase in cash and cash equivalents
|
2,720,624
|
(1,310,475
|
)
|
|||||||||
Cash and cash equivalents at 1 January
|
4,712,333
|
6,052,352
|
||||||||||
Effects of exchange rate changes on cash and cash equivalents
|
1,316,234
|
164,581
|
||||||||||
Cash and cash equivalents at 30 September
|
8,749,191
|
4,906,458
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
Page
|
|
1. Reporting entity
|
7
|
2. Basis of preparation
|
8
|
3. Changes in accounting policies
|
8
|
4. Segment information
|
25
|
5. Seasonality of operations
|
28
|
6. Finance income and costs
|
28
|
7. Income tax expense
|
28
|
8. Revenue
|
29
|
9. Property, plant and equipment
|
31
|
10. Intangible assets
|
32
|
11. Right of use assets
|
33
|
12. Asset held for sale and discontinued operation
|
34
|
13. Equity
|
35
|
14. Borrowings
|
36
|
15. Financial instruments
|
38
|
16. Guarantees and purchase obligations
|
44
|
17. Commitments and contingencies
|
44
|
18. Related parties
|
47
|
19. Subsidiaries
|
49
|
20. Subsequent events
|
50
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
1. |
Reporting entity
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
2. |
Basis of preparation
|
3. |
Changes in accounting policies
|
a) |
Impact on the condensed consolidated interim financial statements
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
30 September 2018 As reported
|
Effect Of Change
Due to IFRS 9 |
Effect Of Change
Due to IFRS 15 |
Effect Of Change
Due to IFRS 16 |
30 September 2018 w/o Adoptions
|
||||||||||||||||
Assets
|
||||||||||||||||||||
Property, plant and equipment
|
10,542,071
|
-
|
-
|
-
|
10,542,071
|
|||||||||||||||
Right-of-use assets
|
1,444,026
|
-
|
-
|
1,444,026
|
-
|
|||||||||||||||
Intangible assets
|
9,873,705
|
-
|
977,110
|
-
|
8,896,595
|
|||||||||||||||
Investment properties
|
15,369
|
-
|
-
|
-
|
15,369
|
|||||||||||||||
Trade receivables
|
135,386
|
(1,104
|
)
|
-
|
-
|
136,490
|
||||||||||||||
Receivables from financial services
|
1,322,739
|
-
|
-
|
-
|
1,322,739
|
|||||||||||||||
Deferred tax assets
|
140,617
|
-
|
-
|
23,982
|
116,635
|
|||||||||||||||
Investments in equity accounted investees
|
13,393
|
13,393
|
||||||||||||||||||
Held to maturity investments
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other non-current assets
|
838,982
|
(304
|
)
|
(12,521
|
)
|
(149,720
|
)
|
1,001,527
|
||||||||||||
Total non-current assets
|
24,326,288
|
(1,408
|
)
|
964,589
|
1,318,288
|
22,044,819
|
||||||||||||||
Inventories
|
154,950
|
-
|
-
|
-
|
154,950
|
|||||||||||||||
Trade receivables and accrued income
|
3,363,060
|
43,390
|
(21,267
|
)
|
1,481
|
3,339,456
|
||||||||||||||
Due from related parties
|
8,992
|
(12
|
)
|
-
|
-
|
9,004
|
||||||||||||||
Receivables from financial services
|
3,467,098
|
(54,399
|
)
|
-
|
-
|
3,521,497
|
||||||||||||||
Derivative financial instruments
|
2,140,218
|
-
|
-
|
-
|
2,140,218
|
|||||||||||||||
Held to maturity investments
|
12,435
|
(1
|
)
|
-
|
-
|
12,436
|
||||||||||||||
Cash and cash equivalents
|
8,749,191
|
(2,471
|
)
|
-
|
-
|
8,751,662
|
||||||||||||||
Other current assets
|
1,253,215
|
(250
|
)
|
(131,838
|
)
|
(318,395
|
)
|
1,703,698
|
||||||||||||
Subtotal
|
19,149,159
|
(13,743
|
)
|
(153,105
|
)
|
(316,914
|
)
|
19,632,921
|
||||||||||||
Assets classified as held for sale
|
1,928,649
|
-
|
-
|
-
|
1,928,649
|
|||||||||||||||
Total current assets
|
21,077,808
|
(13,743
|
)
|
(153,105
|
)
|
(316,914
|
)
|
21,561,570
|
||||||||||||
Total assets
|
45,404,096
|
(15,151
|
)
|
811,484
|
1,001,374
|
43,606,389
|
||||||||||||||
Equity
|
||||||||||||||||||||
Share capital
|
2,200,000
|
-
|
-
|
-
|
2,200,000
|
|||||||||||||||
Share premium
|
269
|
-
|
-
|
-
|
269
|
|||||||||||||||
Treasury shares (-)
|
(101,114
|
)
|
-
|
-
|
-
|
(101,114
|
)
|
|||||||||||||
Additional paid in capital
|
35,026
|
-
|
-
|
-
|
35,026
|
|||||||||||||||
Reserves
|
2,060,634
|
(693
|
)
|
13,166
|
(676
|
)
|
2,048,837
|
|||||||||||||
Remeasurements of employee termination benefit
|
(44,776
|
)
|
-
|
-
|
-
|
(44,776
|
)
|
|||||||||||||
Retained earnings
|
10,652,643
|
(11,121
|
)
|
626,429
|
(84,352
|
)
|
10,121,687
|
|||||||||||||
Total equity attributable to equity holders of Turkcell Iletisim Hizmetleri AS (“the Company”)
|
14,802,682
|
(11,814
|
)
|
639,595
|
(85,028
|
)
|
14,259,929
|
|||||||||||||
Non-controlling interests
|
88,210
|
-
|
-
|
-
|
88,210
|
|||||||||||||||
Total equity
|
14,890,892
|
(11,814
|
)
|
639,595
|
(85,028
|
)
|
14,348,139
|
|||||||||||||
Liabilities
|
||||||||||||||||||||
Borrowings
|
14,955,068
|
-
|
-
|
751,254
|
14,203,814
|
|||||||||||||||
Employee benefit obligations
|
233,238
|
-
|
-
|
-
|
233,238
|
|||||||||||||||
Provisions
|
239,074
|
-
|
-
|
-
|
239,074
|
|||||||||||||||
Deferred tax liabilities
|
1,009,867
|
(3,337
|
)
|
170,414
|
-
|
842,790
|
||||||||||||||
Other non-current liabilities
|
603,414
|
-
|
-
|
-
|
603,414
|
|||||||||||||||
Total non-current liabilities
|
17,040,661
|
(3,337
|
)
|
170,414
|
751,254
|
16,122,330
|
||||||||||||||
Borrowings
|
8,100,030
|
-
|
-
|
335,148
|
7,764,882
|
|||||||||||||||
Current tax liabilities
|
136,786
|
-
|
-
|
-
|
136,786
|
|||||||||||||||
Trade and other payables
|
4,072,284
|
-
|
2,135
|
-
|
4,070,149
|
|||||||||||||||
Due to related parties
|
628,638
|
-
|
-
|
-
|
628,638
|
|||||||||||||||
Deferred revenue
|
241,740
|
-
|
(660
|
)
|
-
|
242,400
|
||||||||||||||
Provisions
|
183,468
|
-
|
-
|
-
|
183,468
|
|||||||||||||||
Derivative financial instruments
|
109,597
|
-
|
-
|
-
|
109,597
|
|||||||||||||||
Total current liabilities
|
13,472,543
|
-
|
1,475
|
335,148
|
13,135,920
|
|||||||||||||||
Total liabilities
|
30,513,204
|
(3,337
|
)
|
171,889
|
1,086,402
|
29,258,250
|
||||||||||||||
Total equity and liabilities
|
45,404,096
|
(15,151
|
)
|
811,484
|
1,001,374
|
43,606,389
|
||||||||||||||
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
30 September 2018 As reported
|
Effect Of Change
Due to IFRS 9 |
Effect Of Change
Due to IFRS 15 |
Effect Of Change
Due to IFRS 16 |
30 September 2018 w/o Adoptions
|
||||||||||||||||
Revenue
|
14,971,686
|
-
|
(37,596
|
)
|
-
|
15,009,282
|
||||||||||||||
Revenue from financial services
|
694,470
|
-
|
7,469
|
-
|
687,001
|
|||||||||||||||
Total revenue
|
15,666,156
|
-
|
(30,127
|
)
|
-
|
15,696,283
|
||||||||||||||
Cost of revenue
|
(9,979,957
|
)
|
-
|
(245,896
|
)
|
59,584
|
(9,793,645
|
)
|
||||||||||||
Cost of revenue from financial services
|
(271,543
|
)
|
-
|
-
|
-
|
(271,543
|
)
|
|||||||||||||
Total cost of revenue
|
(10,251,500
|
)
|
-
|
(245,896
|
)
|
59,584
|
(10,065,188
|
)
|
||||||||||||
Gross profit
|
4,991,729
|
-
|
(283,492
|
)
|
59,584
|
5,215,637
|
||||||||||||||
Gross profit from financial services
|
422,927
|
-
|
7,469
|
-
|
415,458
|
|||||||||||||||
Total gross profit
|
5,414,656
|
-
|
(276,023
|
)
|
59,584
|
5,631,095
|
||||||||||||||
Other income
|
65,922
|
-
|
-
|
1,174
|
64,748
|
|||||||||||||||
Selling and marketing expenses
|
(1,231,112
|
)
|
-
|
368,873
|
36,642
|
(1,636,627
|
)
|
|||||||||||||
Administrative expenses
|
(635,540
|
)
|
251
|
(494
|
)
|
41,140
|
(676,437
|
)
|
||||||||||||
Other expenses
|
(252,541
|
)
|
-
|
-
|
(54,896
|
)
|
(197,645
|
)
|
||||||||||||
Operating profit
|
3,361,385
|
251
|
92,356
|
83,644
|
3,185,134
|
|||||||||||||||
Finance income
|
3,158,012
|
-
|
-
|
55
|
3,157,957
|
|||||||||||||||
Finance costs
|
(4,826,511
|
)
|
(64
|
)
|
-
|
(192,033
|
)
|
(4,634,414
|
)
|
|||||||||||
Net finance costs
|
(1,668,499
|
)
|
(64
|
)
|
-
|
(191,978
|
)
|
(1,476,457
|
)
|
|||||||||||
Share of profit of equity accounted investees
|
(408
|
)
|
-
|
-
|
-
|
(408
|
)
|
|||||||||||||
Profit before income tax
|
1,692,478
|
187
|
92,356
|
(108,334
|
)
|
1,708,269
|
||||||||||||||
Income tax expense
|
(456,748
|
)
|
(160
|
)
|
(19,811
|
)
|
23,982
|
(460,759
|
)
|
|||||||||||
Profit for the period
|
1,235,730
|
27
|
72,545
|
(84,352
|
)
|
1,247,510
|
||||||||||||||
Profit for the year is attributable to:
|
||||||||||||||||||||
Owners of the Company
|
1,157,196
|
27
|
72,545
|
(84,352
|
)
|
1,168,976
|
||||||||||||||
Non-controlling interests
|
78,534
|
-
|
-
|
-
|
78,534
|
|||||||||||||||
Total
|
1,235,730
|
27
|
72,545
|
(84,352
|
)
|
1,247,510
|
||||||||||||||
Basic and diluted earnings per share for profit attributable to owners of the Company (in full TL)
|
0.53
|
0.00
|
0.03
|
(0.04
|
)
|
0.53
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Changes in accounting policies (continued)
|
a) |
Impact on the condensed consolidated interim financial statements (continued)
|
1 January 2018
|
||||
Retained Earnings Opening – 31 December 2017
|
11,312,276
|
|||
Increase in provision for receivables from financial services
|
(52,951
|
)
|
||
Increase in provision for other financial assets
|
38,384
|
|||
Deferred tax effect
|
3,419
|
|||
Total impact of adoption in accordance with IFRS 9
|
(11,148
|
)
|
||
Retained Earnings Opening – 1 January 2018 (Including IFRS 9- excluding IFRS 15)
|
11,301,128
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Changes in accounting policies (continued)
|
a) |
Impact on the condensed consolidated interim financial statements (continued)
|
1 January 2018
|
||||
At 1 January 2018 (calculated under IAS 39)
|
72,992
|
|||
Amounts restated through opening retained earnings
|
52,951
|
|||
At 1 January 2018 (calculated under IFRS 9)
|
125,943
|
|||
Current year provision at profit or loss statement – IFRS 9
|
148,468
|
|||
Current year provision at profit or loss statement if IAS 39 was applied
|
147,020
|
1 January 2018
|
||||
At 1 January 2018 (calculated under IAS 39)
|
705,440
|
|||
Amounts restated through opening retained earnings
|
(38,384
|
)
|
||
At 1 January 2018 (calculated under IFRS 9)
|
667,056
|
|||
Current year provision at profit or loss statement-IFRS 9
|
215,932
|
|||
Current year provision at profit or loss statement if IAS 39 was applied
|
217,567
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Changes in accounting policies (continued)
|
a) |
Impact on the condensed consolidated interim financial statements (continued)
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Changes in accounting policies (continued)
|
a) |
Impact on the condensed consolidated interim financial statements (continued)
|
1 January 2018
|
||||
Retained earnings 1 January 2018 - (including IFRS 9 effects-excluding
IFRS 15 effects) |
11,301,128
|
|||
Recognition of asset for subscriber acquisition cost
|
830,011
|
|||
Decrease in current assets and non-current assets
|
(132,685
|
)
|
||
Deferred tax effect
|
(151,320
|
)
|
||
Other
|
7,878
|
|||
Adjustment to retained earnings from adoption of IFRS 15
|
553,884
|
|||
Opening retained earnings 1 January 2018 - (including IFRS 9 and IFRS 15 effects)
|
11,855,012
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Changes in accounting policies (continued)
|
a) |
Impact on the condensed consolidated interim financial statements (continued)
|
b) |
New standards and interpretations applied
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Significant accounting policies (continued)
|
b) |
New standards and interpretations applied (continued)
|
- |
12 month ECLs: these are ECLs that result from possible default events within the 12 months after the reporting date; and
|
- |
lifetime ECLs: these are ECLs that result from all possible default events over the expected life of a financial instrument.
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Significant accounting policies (continued)
|
b) |
New standards and interpretations applied (continued)
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Significant accounting policies (continued)
|
b) |
New standards and interpretations applied (continued)
|
- |
the contract involved the use of an identified asset – this may be specified explicitly or implicitly
|
- |
the asset should be physically distinct or represent substantially all of the capacity of a physically
|
- |
the Group has the right to obtain substantially all of the economic benefits from the use of an asset throughout the period of use; and
|
- |
the Group has the right to direct use of the asset. The Group has the right when it has the decision-making rights that are most relevant to changing the how and for what purpose the asset is used is predetermined, the Group has the right the use of asset if either:
|
- |
the Group has the right to operate the asset or;
|
- |
the Group designed the asset in a way that predetermines how and for what purpose it will be used.
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Significant accounting policies (continued)
|
b) |
New standards and interpretations applied (continued)
|
- |
the fulfillment of the arrangement was dependent on the use of specific asset or assets; and
|
- |
the arrangement has conveyed a right of use the asset if one of the following met;
|
- |
the purchaser had the ability or right to operate the asset while obtaining or controlling more than a significant amount of the output;
|
- |
the purchaser had the ability or right to control physical access to the asset while obtaining or controlling more than an insignificant amount of the output; or
|
- |
facts and circumstances indicated that it was remote that other parties would take more than an insignificant amount of output, and the price per unit was neither fixed per unit of output nor equal to the current market price per unit of output.
|
- |
amount of the initial measurement of the lease liability;
|
- |
any lease payments made at or before the commencement date, less any lease incentives received;
|
- |
any initial direct costs incurred by the Group; and
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Significant accounting policies (continued)
|
b) |
New standards and interpretations applied (continued)
|
- |
fixed payments, including in-substance fixed payments;
|
- |
variable lease payments that depend on an index or a rate, initially measured using the index or rate as the commencement date;
|
- |
amounts expected to be payable under a residual value guarantee; and
|
- |
the exercise price under a purchase option that the Group is reasonably certain to exercise, lease payments in an optional renewable period if the Group is reasonably certain to exercise an extension option, and penalties for early termination of a lease unless the Group is reasonably certain to terminate early.
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Significant accounting policies (continued)
|
b) |
New standards and interpretations applied (continued)
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Significant accounting policies (continued)
|
b) |
New standards and interpretations applied (continued)
|
- |
Group applied a single discount rate to a portfolio of leases with similar characteristics
|
- |
Adjusted the right-of-use assets by the amount of IAS 37 onerous contract provision immediately before the date of initial application
|
- |
Excluded initial direct costs from measuring the right-of-use asset at the date of initial application
|
- |
Used hindsight when determining the lease term when the contract contains options to renew or terminate the lease.
|
c)
|
Standards, amendments and interpretations applicable as at 30 September 2018:
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Significant accounting policies (continued)
|
c)
|
Standards, amendments and interpretations applicable as at 30 September 2018 (continued):
|
d)
|
Standards, amendments and interpretations that are issued but not effective as at 30 September 2018
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
3. |
Significant accounting policies (continued)
|
d)
|
Standards, amendments and interpretations that are issued but not effective as at 30 September 2018 (continued)
|
- |
Annual improvements 2015-2017; effective from annual periods beginning on or after
1 January 2019. These amendments include minor changes to: |
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
4. |
Segment Information
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
4. |
Segment Information (continued)
|
Nine months ended 30 September
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
All other segments
|
Intersegment Eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||||||||
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||||||||||||||||||||
Total segment revenue
|
13,480,348
|
11,409,596
|
1,035,121
|
778,781
|
1,404,939
|
830,529
|
(254,252
|
)
|
(52,859
|
)
|
15,666,156
|
12,966,047
|
||||||||||||||||||||||||||||
Inter-segment revenue
|
(32,414
|
)
|
(24,657
|
)
|
(50,732
|
)
|
(28,193
|
)
|
(171,106
|
)
|
(9
|
)
|
254,252
|
52,859
|
-
|
-
|
||||||||||||||||||||||||
Revenue from external customers
|
13,447,934
|
11,384,939
|
984,389
|
750,588
|
1,233,833
|
830,520
|
-
|
-
|
15,666,156
|
12,966,047
|
||||||||||||||||||||||||||||||
Adjusted EBITDA
|
5,736,888
|
4,027,736
|
365,715
|
199,867
|
460,429
|
264,969
|
(14,025
|
)
|
(3,270
|
)
|
6,549,007
|
4,489,302
|
Three months ended 30 September
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
All other segments
|
Intersegment Eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||||||||
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||||||||||||||||||||
Total segment revenue
|
4,959,501
|
4,044,010
|
424,178
|
272,929
|
512,286
|
300,977
|
(96,725
|
)
|
(20,489
|
)
|
5,799,240
|
4,597,427
|
||||||||||||||||||||||||||||
Inter-segment revenue
|
(9,063
|
)
|
(8,818
|
)
|
(20,526
|
)
|
(11,666
|
)
|
(67,136
|
)
|
(5
|
)
|
96,725
|
20,489
|
-
|
-
|
||||||||||||||||||||||||
Revenue from external customers
|
4,950,438
|
4,035,192
|
403,652
|
261,263
|
445,150
|
300,972
|
-
|
-
|
5,799,240
|
4,597,427
|
||||||||||||||||||||||||||||||
Adjusted EBITDA
|
2,088,707
|
1,460,642
|
150,535
|
73,529
|
160,850
|
99,824
|
(7,319
|
)
|
(1,600
|
)
|
2,392,773
|
1,632,395
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
4. |
Segment Information (continued)
|
Nine months ended
|
Three months ended
|
|||||||||||||||
30 September 2018
|
30 September 2017
|
30 September 2018
|
30 September 2017
|
|||||||||||||
Profit for the period
|
1,235,730
|
1,801,428
|
281,256
|
614,991
|
||||||||||||
Add(Less):
|
||||||||||||||||
Income tax expense
|
456,748
|
502,244
|
144,376
|
161,087
|
||||||||||||
Finance income
|
(3,158,012
|
)
|
(619,117
|
)
|
(1,911,260
|
)
|
(175,698
|
)
|
||||||||
Finance costs
|
4,826,511
|
835,307
|
2,779,933
|
341,103
|
||||||||||||
Other income
|
(65,922
|
)
|
(51,054
|
)
|
(21,962
|
)
|
(18,963
|
)
|
||||||||
Other expenses
|
252,541
|
124,062
|
144,916
|
58,836
|
||||||||||||
Depreciation and amortization
|
3,001,003
|
1,896,432
|
975,106
|
651,039
|
||||||||||||
Share of profit of equity accounted investees
|
408
|
-
|
408
|
-
|
||||||||||||
Consolidated adjusted EBITDA
|
6,549,007
|
4,489,302
|
2,392,773
|
1,632,395
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
5. |
Seasonality of operations
|
6. |
Finance income and costs
|
7. |
Income tax expense
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
8. |
Revenue
|
Nine months ended 30 September
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
Other
|
Intersegment eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||||||||
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
2018 |
2017
|
2018
|
2017
|
|||||||||||||||||||||||||||||||
Telecommunication services
|
12,347,908
|
10,481,198
|
910,596
|
698,201
|
-
|
-
|
51,639
|
52,859
|
13,206,865
|
11,126,540
|
||||||||||||||||||||||||||||||
Equipment revenues
|
1,039,698
|
848,419
|
72,860
|
49,124
|
-
|
-
|
-
|
-
|
1,112,558
|
897,543
|
||||||||||||||||||||||||||||||
Revenue from financial services
|
-
|
-
|
-
|
-
|
694,470
|
422,703
|
-
|
-
|
694,470
|
422,703
|
||||||||||||||||||||||||||||||
Call center revenues
|
-
|
-
|
7,318
|
5,875
|
165,261
|
165,732
|
5,150
|
-
|
167,429
|
171,607
|
||||||||||||||||||||||||||||||
Commission fees on betting business
|
-
|
-
|
-
|
-
|
142,829
|
123,174
|
-
|
-
|
142,829
|
123,174
|
||||||||||||||||||||||||||||||
Revenue from betting business
|
-
|
-
|
-
|
-
|
186,243
|
118,344
|
-
|
-
|
186,243
|
118,344
|
||||||||||||||||||||||||||||||
Other
|
92,742
|
79,979
|
44,347
|
25,581
|
216,136
|
576
|
197,463
|
-
|
155,762
|
106,136
|
||||||||||||||||||||||||||||||
Total
|
13,480,348
|
11,409,596
|
1,035,121
|
778,781
|
1,404,939
|
830,529
|
254,252
|
52,859
|
15,666,156
|
12,966,047
|
Three months ended 30 September
|
||||||||||||||||||||||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
Other
|
Intersegment eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||||||||
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
2018 |
2017
|
2018
|
2017
|
|||||||||||||||||||||||||||||||
Telecommunication services
|
4,496,002
|
3,737,044
|
375,053
|
242,684
|
-
|
-
|
17,036
|
20,489
|
4,854,019
|
3,959,239
|
||||||||||||||||||||||||||||||
Equipment revenues
|
426,930
|
277,570
|
29,426
|
18,513
|
-
|
-
|
-
|
-
|
456,356
|
296,083
|
||||||||||||||||||||||||||||||
Revenue from financial services
|
-
|
-
|
-
|
-
|
251,890
|
165,619
|
-
|
-
|
251,890
|
165,619
|
||||||||||||||||||||||||||||||
Call center revenues
|
-
|
-
|
2,922
|
2,246
|
48,240
|
56,174
|
2,201
|
-
|
48,961
|
58,420
|
||||||||||||||||||||||||||||||
Commission fees on betting business
|
-
|
-
|
-
|
-
|
46,181
|
37,905
|
-
|
-
|
46,181
|
37,905
|
||||||||||||||||||||||||||||||
Revenue from betting business
|
-
|
-
|
-
|
-
|
79,621
|
41,066
|
-
|
-
|
79,621
|
41,066
|
||||||||||||||||||||||||||||||
Other
|
36,569
|
29,396
|
16,777
|
9,486
|
86,354
|
213
|
77,488
|
-
|
62,212
|
39,095
|
||||||||||||||||||||||||||||||
Total
|
4,959,501
|
4,044,010
|
424,178
|
272,929
|
512,286
|
300,977
|
96,725
|
20,489
|
5,799,240
|
4,597,427
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
8. |
Revenue (continued)
|
Nine months ended 30 September 2018
|
||||||||||||||||||||
Turkcell Turkey
|
Turkcell International
|
Other
|
Intersegment eliminations
|
Consolidated
|
||||||||||||||||
Telecommunication Services
|
12,347,908
|
910,596
|
-
|
51,639
|
13,206,865
|
|||||||||||||||
At a point in time
|
227,801
|
-
|
-
|
7,409
|
220,392
|
|||||||||||||||
Over time
|
12,120,107
|
910,596
|
-
|
44,230
|
12,986,473
|
|||||||||||||||
Equipment Related
|
1,039,698
|
72,860
|
-
|
-
|
1,112,558
|
|||||||||||||||
At a point in time
|
920,335
|
72,860
|
-
|
-
|
993,195
|
|||||||||||||||
Over time
|
119,363
|
-
|
-
|
-
|
119,363
|
|||||||||||||||
Call Center
|
-
|
7,318
|
165,261
|
5,150
|
167,429
|
|||||||||||||||
At a point in time
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Over time
|
-
|
7,318
|
165,261
|
5,150
|
167,429
|
|||||||||||||||
Commision fees on betting business
|
-
|
-
|
142,829
|
-
|
142,829
|
|||||||||||||||
At a point in time
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Over time
|
-
|
-
|
142,829
|
-
|
142,829
|
|||||||||||||||
Revenue from betting business
|
-
|
-
|
186,243
|
-
|
186,243
|
|||||||||||||||
At a point in time
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Over time
|
-
|
-
|
186,243
|
-
|
186,243
|
|||||||||||||||
Revenue from financial operations
|
-
|
-
|
694,470
|
-
|
694,470
|
|||||||||||||||
At a point in time
|
-
|
-
|
7,469
|
-
|
7,469
|
|||||||||||||||
Over time
|
-
|
-
|
687,001
|
-
|
687,001
|
|||||||||||||||
All other segments
|
92,742
|
44,347
|
216,136
|
197,463
|
155,762
|
|||||||||||||||
At a point in time
|
7,063
|
4,161
|
5,182
|
-
|
16,406
|
|||||||||||||||
Over time
|
85,679
|
40,186
|
210,954
|
197,463
|
139,356
|
|||||||||||||||
Total
|
13,480,348
|
1,035,121
|
1,404,939
|
254,252
|
15,666,156
|
|||||||||||||||
At a point in time
|
1,155,199
|
77,021
|
12,651
|
7,409
|
1,237,462
|
|||||||||||||||
Over time
|
12,325,149
|
958,100
|
1,392,288
|
246,843
|
14,428,694
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
9. |
Property, plant and equipment
|
Cost
|
Balance as at 1 January 2018
|
Additions
|
Disposals
|
Transfers
|
Impairment expenses/ (reversals)
|
Effects of movements in exchange rates
|
Transfer from Investment Property
|
Balance as at
30 September 2018 |
||||||||||||||||||||||||
Network infrastructure (All operational)
|
15,480,128
|
353,855
|
(171,290
|
)
|
1,395,395
|
-
|
1,310,408
|
-
|
18,368,496
|
|||||||||||||||||||||||
Land and buildings
|
786,058
|
18,482
|
(2,335
|
)
|
71,882
|
-
|
11,077
|
(44,318
|
)
|
840,846
|
||||||||||||||||||||||
Equipment, fixtures and fittings
|
728,202
|
36,901
|
(13,498
|
)
|
10,494
|
-
|
21,750
|
-
|
783,849
|
|||||||||||||||||||||||
Motor vehicles
|
37,216
|
2,176
|
(725
|
)
|
-
|
-
|
3,051
|
-
|
41,718
|
|||||||||||||||||||||||
Leasehold improvements
|
314,867
|
2,502
|
(591
|
)
|
3,170
|
-
|
2,885
|
-
|
322,833
|
|||||||||||||||||||||||
Construction in progress
|
672,294
|
1,517,358
|
(3,808
|
)
|
(1,486,684
|
)
|
(206
|
)
|
55,436
|
-
|
754,390
|
|||||||||||||||||||||
Total
|
18,018,765
|
1,931,274
|
(192,247
|
)
|
(5,743
|
)
|
(206
|
)
|
1,404,607
|
(44,318
|
)
|
21,112,132
|
||||||||||||||||||||
Accumulated depreciation
|
||||||||||||||||||||||||||||||||
Network infrastructure (All operational)
|
7,326,559
|
1,144,522
|
(156,741
|
)
|
-
|
20,622
|
1,096,922
|
-
|
9,431,884
|
|||||||||||||||||||||||
Land and buildings
|
209,918
|
31,566
|
(74
|
)
|
-
|
-
|
7,221
|
(29,003
|
)
|
219,628
|
||||||||||||||||||||||
Equipment, fixtures and fittings
|
539,827
|
61,128
|
(8,986
|
)
|
-
|
41
|
19,222
|
-
|
611,232
|
|||||||||||||||||||||||
Motor vehicles
|
31,306
|
1,868
|
(652
|
)
|
-
|
-
|
3,328
|
-
|
35,850
|
|||||||||||||||||||||||
Leasehold improvements
|
245,747
|
22,912
|
(591
|
)
|
-
|
12
|
3,387
|
-
|
271,467
|
|||||||||||||||||||||||
Total
|
8,353,357
|
1,261,996
|
(167,044
|
)
|
-
|
20,675
|
1,130,080
|
(29,003
|
)
|
10,570,061
|
||||||||||||||||||||||
Total property, plant and equipment
|
9,665,408
|
669,278
|
(25,203
|
)
|
(5,743
|
)
|
(20,881
|
)
|
274,527
|
(15,315
|
)
|
10,542,071
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
10. |
Intangible assets
|
Balance at
1 January 2018 |
Impact of IFRS 15 adaption |
Additions
|
Disposals
|
Transfers
|
Effects of movements in exchange rates
|
Balance at
30 September 2018
|
||||||||||||||||||||||
Cost
|
||||||||||||||||||||||||||||
GSM and other telecommunication operating licenses
|
8,139,628
|
-
|
4,047
|
-
|
407,400
|
344,867
|
8,895,942
|
|||||||||||||||||||||
Computer software
|
7,117,116
|
-
|
635,622
|
-
|
127,651
|
156,019
|
8,036,408
|
|||||||||||||||||||||
Indefeasible right of usage
|
112,556
|
-
|
5,062
|
-
|
-
|
-
|
117,618
|
|||||||||||||||||||||
Transmission lines
|
71,820
|
-
|
480
|
-
|
-
|
-
|
72,300
|
|||||||||||||||||||||
Brand name
|
7,040
|
-
|
-
|
-
|
-
|
-
|
7,040
|
|||||||||||||||||||||
Customer base
|
15,512
|
-
|
-
|
-
|
-
|
-
|
15,512
|
|||||||||||||||||||||
Central betting system operating right
|
11,981
|
-
|
-
|
-
|
-
|
-
|
11,981
|
|||||||||||||||||||||
Goodwill
|
32,834
|
-
|
-
|
-
|
-
|
-
|
32,834
|
|||||||||||||||||||||
Subscriber acquisition cost
|
-
|
1,431,901
|
408,608
|
-
|
-
|
26,599
|
1,867,108
|
|||||||||||||||||||||
Other
|
42,749
|
-
|
4,248
|
(10
|
)
|
12
|
-
|
46,999
|
||||||||||||||||||||
Construction in progress
|
127,637
|
-
|
464,309
|
-
|
(529,320
|
)
|
31,390
|
94,016
|
||||||||||||||||||||
15,678,873
|
1,431,901
|
1,522,376
|
(10
|
)
|
5,743
|
558,875
|
19,197,758
|
|||||||||||||||||||||
Accumulated amortization
|
||||||||||||||||||||||||||||
GSM and other telecommunication operating licenses
|
2,419,230
|
-
|
419,672
|
-
|
-
|
109,027
|
2,947,929
|
|||||||||||||||||||||
Computer software
|
4,770,880
|
-
|
462,597
|
-
|
-
|
89,930
|
5,323,407
|
|||||||||||||||||||||
Indefeasible right of usage
|
23,274
|
-
|
6,437
|
-
|
-
|
-
|
29,711
|
|||||||||||||||||||||
Transmission lines
|
62,468
|
-
|
3,407
|
-
|
-
|
-
|
65,875
|
|||||||||||||||||||||
Brand name
|
6,512
|
-
|
528
|
-
|
-
|
-
|
7,040
|
|||||||||||||||||||||
Customer base
|
11,774
|
-
|
328
|
-
|
-
|
-
|
12,102
|
|||||||||||||||||||||
Central betting system operating right
|
11,491
|
-
|
578
|
-
|
-
|
-
|
12,069
|
|||||||||||||||||||||
Subscriber acquisition cost
|
-
|
601,890
|
267,993
|
-
|
-
|
20,115
|
889,998
|
|||||||||||||||||||||
Other
|
32,834
|
-
|
3,092
|
(4
|
)
|
-
|
-
|
35,922
|
||||||||||||||||||||
7,338,463
|
601,890
|
1,164,632
|
(4
|
)
|
-
|
219,072
|
9,324,053
|
|||||||||||||||||||||
Total intangible assets
|
8,340,410
|
830,011
|
357,744
|
(6
|
)
|
5,743
|
339,803
|
9,873,705
|
||||||||||||||||||||
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
10. |
Intangible assets (continued)
|
11. |
Right of use assets
|
Tangible Assets
|
Intangible Assets
|
|||||||||||||||||||||||||||
Site Rent
|
Building
|
Network equipment
|
Other
|
Total
|
Right of way
|
Total
|
||||||||||||||||||||||
Balance at 1 January
|
1,077,517
|
146,826
|
226,243
|
115,652
|
1,566,238
|
12,321
|
1,578,559
|
|||||||||||||||||||||
Depreciation charge for the year
|
(337,635
|
)
|
(13,582
|
)
|
(134,306
|
)
|
(58,555
|
)
|
(544,078
|
)
|
(5,282
|
)
|
(549,360
|
)
|
||||||||||||||
Balance at 30 September
|
1,054,876
|
162,680
|
94,346
|
121,948
|
1,433,850
|
10,176
|
1,444,026
|
|||||||||||||||||||||
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
12. |
Asset held for sale and discontinued operations
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
13. |
Equity
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
14.
|
Borrowings
|
30 September
2018 |
31 December
2017 |
|||||||
Non-current liabilities
|
||||||||
Unsecured bank loans
|
8,456,666
|
6,376,981
|
||||||
Secured bank loans
|
2,150
|
2,368
|
||||||
Finance lease liabilities
|
150,315
|
108,164
|
||||||
Debt securities issued
|
5,594,684
|
1,770,482
|
||||||
Rent lease obligations
|
751,253
|
-
|
||||||
14,955,068
|
8,257,995
|
|||||||
Current liabilities
|
||||||||
Unsecured bank loans
|
4,902,337
|
2,643,112
|
||||||
Current portion of unsecured bank loans
|
2,502,709
|
1,513,425
|
||||||
Current portion of secured bank loans
|
2,764
|
2,022
|
||||||
Current portion of finance lease liabilities
|
22,217
|
14,556
|
||||||
Current portion of long-term debt securities issued
|
334,855
|
105,039
|
||||||
Rent lease obligations
|
335,148
|
-
|
||||||
8,100,030
|
4,278,154
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
14. |
Borrowings (continued)
|
30 September 2018
|
31 December 2017
|
||||||||||||||||
Currency
|
Interest rate type
|
Nominal interest rate
|
Payment
period |
Carrying amount
|
Nominal interest
Rate
|
Payment period
|
Carrying amount
|
||||||||||
Unsecured bank loans (*)
|
USD
|
Floating
|
Libor+2.0%-Libor+4.1%
|
2018-2026
|
5,113,259
|
Libor+2.0%-Libor+3.3%
|
2018-2020
|
2,880,615
|
|||||||||
Unsecured bank loans (*)
|
EUR
|
Floating
|
Euribor+1.0%-Euribor+2.2%
|
2018-2026
|
8,135,680
|
Euribor+1.2%-Euribor+2.2%
|
2018-2026
|
5,511,579
|
|||||||||
Unsecured bank loans
|
TL
|
Fixed
|
12.6%-31.2%
|
2018-2019
|
1,405,879
|
11.1%-15.5%
|
2018-2019
|
1,620,391
|
|||||||||
Unsecured bank loans
|
UAH
|
Fixed
|
14.5%-22.8%
|
2018
|
1,026,972
|
11%-14.5%
|
2018
|
520,933
|
|||||||||
Unsecured bank loans
|
RMB
|
Fixed
|
5.5%
|
2018-2026
|
179,922
|
-
|
-
|
-
|
|||||||||
Secured bank loans (**)
|
BYN
|
Fixed
|
12-16%
|
2018-2020
|
4,914
|
12%-16%
|
2018-2020
|
4,390
|
|||||||||
Debt securities issued
|
USD
|
Fixed
|
5.8%
|
2018-2028
|
5,929,539
|
5.8%
|
2018-2025
|
1,875,521
|
|||||||||
Finance lease liabilities
|
EUR
|
Fixed
|
0%-3.6%
|
2018-2031
|
168,722
|
3.4%
|
2018-2024
|
116,797
|
|||||||||
Finance lease liabilities
|
USD
|
Fixed
|
-
|
-
|
-
|
22.5%
|
2018
|
41
|
|||||||||
Finance lease liabilities
|
TL
|
Fixed
|
27.5%-27.7%
|
2018-2020
|
3,810
|
27.5%-27.7%
|
2018-2020
|
5,882
|
|||||||||
21,968,697
|
12,536,149
|
(*) |
As a consumer finance company, Turkcell Finansman’s liabilities originated from banks abroad are subject to certain reserve requirements as obliged by Central Bank of the Republic of Turkey (CBRT). As at 30 September 2018, blocked deposit in connection with the foreign currency loans utilized by Turkcell Finansman from banks outside of Turkey amounting to
TL 296,694 is accounted in other current assets. |
(**) |
Belarusian Telecom pledged its certain property, plant and equipment to secure these bank loans. Also, these bank loans are secured by the Government of the Republic of Belarus.
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
15.
|
Financial instruments
|
30 September
2018 |
||||
Opening balance
|
705,440
|
|||
IFRS 9 effect
|
(38,384
|
)
|
||
Provision for impairment recognized during the year
|
215,932
|
|||
Amounts collected
|
(132,718
|
)
|
||
Unused amount reversed (*)
|
(73,023
|
)
|
||
Receivables written off during the year as uncollectible
|
(77,398
|
)
|
||
Exchange differences
|
19,419
|
|||
Closing balance
|
619,268
|
30 September
2018 |
||||
Opening balance
|
72,992
|
|||
IFRS 9 effect
|
52,951
|
|||
Provision for impairment recognized during the year
|
148,468
|
|||
Amounts collected
|
(71,329
|
)
|
||
Unused amount reversed (*)
|
(19,901
|
)
|
||
Closing balance
|
183,181
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
15. |
Financial instruments (continued)
|
31 December 2017
|
||||||||
USD
|
EUR
|
|||||||
Foreign currency denominated assets
|
||||||||
Other non-current assets
|
72
|
2,681
|
||||||
Due from related parties-current
|
571
|
407
|
||||||
Trade receivables and accrued income
|
18,890
|
57,283
|
||||||
Other current assets
|
43,039
|
35,049
|
||||||
Cash and cash equivalents
|
688,717
|
237,697
|
||||||
751,289
|
333,117
|
|||||||
Foreign currency denominated liabilities
|
||||||||
Loans and borrowings-non current
|
(557,180
|
)
|
(960,629
|
)
|
||||
Debt securities issued-non- current
|
(469,387
|
)
|
-
|
|||||
Other non-current liabilities
|
(85,816
|
)
|
-
|
|||||
Loans and borrowings-current
|
(206,535
|
)
|
(285,827
|
)
|
||||
Debt securities issued-current
|
(27,848
|
)
|
-
|
|||||
Trade and other payables-current
|
(328,323
|
)
|
(29,442
|
)
|
||||
Due to related parties
|
(1,172
|
)
|
(394
|
)
|
||||
(1,676,261
|
)
|
(1,276,292
|
)
|
|||||
Exposure related to derivative instruments
|
||||||||
Participating cross currency swap and FX swap contracts
|
937,011
|
748,650
|
||||||
Currency forward contracts
|
50,000
|
-
|
||||||
Net exposure
|
62,039
|
(194,525
|
)
|
|||||
30 September 2018
|
||||||||||||
USD
|
EUR
|
CNY
|
||||||||||
Foreign currency denominated assets
|
||||||||||||
Other non-current assets
|
222
|
411
|
-
|
|||||||||
Due from related parties-current
|
6,571
|
300
|
-
|
|||||||||
Trade receivables and accrued income
|
22,204
|
60,827
|
-
|
|||||||||
Other current assets
|
34,378
|
33,722
|
-
|
|||||||||
Cash and cash equivalents
|
845,669
|
367,808
|
-
|
|||||||||
909,044
|
463,068
|
-
|
||||||||||
Foreign currency denominated liabilities
|
||||||||||||
Loans and borrowings-non current
|
(475,250
|
)
|
(798,697
|
)
|
(196,767
|
)
|
||||||
Debt securities issued-non- current
|
(933,973
|
)
|
-
|
-
|
||||||||
Rent lease obligations-non-current
|
(18,504
|
)
|
(3,719
|
)
|
-
|
|||||||
Other non-current liabilities
|
(83,588
|
)
|
-
|
-
|
||||||||
Loans and borrowings-current
|
(378,354
|
)
|
(506,274
|
)
|
(11,148
|
)
|
||||||
Debt securities issued-current
|
(55,900
|
)
|
-
|
-
|
||||||||
Rent lease obligations-current
|
(733
|
)
|
(5,857
|
)
|
-
|
|||||||
Trade and other payables-current
|
(226,462
|
)
|
(36,627
|
)
|
-
|
|||||||
Due to related parties
|
(1,282
|
)
|
(43
|
)
|
-
|
|||||||
(2,174,046
|
)
|
(1,351,217
|
)
|
(207,915
|
)
|
|||||||
Exposure related to derivative instruments
|
||||||||||||
Participating cross currency swap and FX swap contracts
|
1,070,665
|
725,550
|
202,600
|
|||||||||
Net exposure
|
(194,337
|
)
|
(162,599
|
)
|
(5,315
|
)
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
15. |
Financial instruments (continued)
|
Profit or loss
|
||||||||
30 September
2018 |
31 December
2017 |
|||||||
USD
|
116,411
|
(23,400
|
)
|
|||||
EUR
|
113,014
|
87,838
|
||||||
CNY
|
460
|
-
|
Profit or loss
|
||||||||
30 September
2018 |
31 December
2017 |
|||||||
USD
|
(116,411
|
)
|
23,400
|
|||||
EUR
|
(113,014
|
)
|
(87,838
|
)
|
||||
CNY
|
(460
|
)
|
-
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
15. |
Financial instruments (continued)
|
Fair values | |||||||
30 September
2018 |
31 December
2017 |
Fair Value hierarchy
|
Valuation Techniques
|
||||
a)Participating cross currency swap contracts (*)
|
895,425
|
950,862
|
Level 3
|
Pricing models based on discounted cash Present value of the estimated future cash flows based on unobservable yield curves and end period FX rates
|
|||
-Held for trading
|
-
|
950,862
|
|||||
-Derivatives used for hedging
|
895,425
|
-
|
|||||
b)FX swap contracts
|
1.247.637
|
(4,675)
|
Level 2
|
Present value of the estimated future cash flows based on observable yield curves and end period FX rates
|
|||
-Held for trading
|
1.163.028
|
(4,675)
|
|||||
-Derivatives used for hedging
|
84,609
|
-
|
|||||
c)Currency forward contracts
|
1,231
|
(2,246)
|
Level 2
|
Forward exchange rates at the balance sheet date
|
|||
-Held for trading
|
1,231
|
(2,246)
|
|||||
-Derivatives used for hedging
|
-
|
-
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
15. |
Financial instruments (continued)
|
Fair values
|
||||||||||||
Participating cross currency swap contracts
|
|
Nominal Value
|
|
Maturity Date
|
|
30 September 2018
|
31 December 2017
|
Fair Value hierarchy
|
|
Hedge Ratio
|
||
EUR Contracts
|
500,000
|
23 October 2025
|
1,046,159
|
627,385
|
Level 3
|
1:1
|
||||||
EUR Contracts
|
60,000
|
22 April 2026
|
81,318
|
1,078
|
Level 3
|
1:1
|
||||||
USD Contracts
|
400,000
|
16 September 2020
|
514,062
|
224,560
|
Level 3
|
1:1
|
||||||
USD Contracts
|
20,000
|
10 April 2026
|
19,692
|
-
|
Level 3
|
1:1
|
||||||
Fair values
|
||||||||||||
Participating cross currency swap contracts
|
|
Nominal Value
|
|
Maturity Date
|
|
30 September 2018
|
|
31 December 2017
|
Fair Value hierarchy
|
|
Hedge Ratio
|
|
CNY Contracts
|
202,600
|
22 April 2026
|
84,609
|
-
|
Level 2
|
1:1
|
30 September 2018
|
||||
Opening balance
|
950,862
|
|||
Cash flow effect
|
(765,806
|
)
|
||
Total gain/loss:
|
||||
Gains recognized in profit or loss
|
710,369
|
|||
Closing balance
|
895,425
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
15. |
Financial instruments (continued)
|
Fair value at
|
Inputs
|
||||||||||
30 September 2018
|
31 December 2017
|
Unobservable
Inputs
|
30 September 2018
|
31 December 2017
|
Relationship of unobservable inputs to fair value
|
||||||
Contingent consideration
|
500,708
|
323,691
|
Risk-adjusted discount rate
|
7.4%
|
4.8%
|
A change in the discount rate by 100 bps would increase / decrease FV by TL (11,471) and TL 11,851 respectively.
|
|||||
Expected settlement date
|
first quarter of 2021
|
first quarter of 2021
|
If expected settlement date changes by 1 year FV would increase / decrease by TL (34,630) and TL 37,203 respectively.
|
30 September 2018
|
||||
Opening balance
|
323,691
|
|||
Gains recognized in profit or loss
|
177,017
|
|||
Closing balance
|
500,708
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
16. |
Guarantees and purchase obligations
|
17. |
Commitments and Contingencies
|
17.1 |
Dispute on Treasury Share Amounts
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
17. |
Commitments and Contingencies (continued)
|
17.2 |
Disputes on Special Communication Tax and Value Added Tax
|
a) |
Disputes on SCT for the year 2011
|
b) |
Disputes on SCT for the years 2013 and 2014 and effects of Law No. 7143
|
c) |
Disputes on SCT and VAT for the years 2015 and 2016
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
17.
|
Commitments and Contingencies (continued)
|
17.3 |
Investigation initiated by ICTA on subscription numbers and radio utilization and usage fees
|
17.4 |
Disputes regarding the Law on the Protection of Competition
|
17.5 |
Other ongoing lawsuits
|
Subject
|
30 September 2018
Anticipated Maximum Risk
(excluding accrued interest)
|
31 December 2017
Anticipated Maximum Risk
(excluding accrued interest)
|
30 September 2018
Provision
|
31 December 2017
Provision
|
Disputes related with ICTA
|
13,367
|
13,367
|
-
|
-
|
Dispute related with the Ministry of Customs and Trade
|
138,173
|
-
|
-
|
-
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
18.
|
Related parties
|
Nine months ended
|
Three months ended
|
|||||||||||||||
30 September 2018
|
30 September 2017
|
30 September 2018
|
30 September 2017
|
|||||||||||||
Short-term benefits (*)
|
70,965
|
45,791
|
34,687
|
20,671
|
||||||||||||
Termination benefits
|
91
|
1,201
|
41
|
72
|
||||||||||||
Long-term benefits
|
491
|
402
|
231
|
170
|
||||||||||||
71,547
|
47,394
|
34,959
|
20,913
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
18. |
Related parties (continued)
|
Nine months ended
|
Three months ended
|
|||||||||||||||
Revenues from related parties
|
30 September 2018
|
30 September 2017
|
30 September 2018
|
30 September 2017
|
||||||||||||
Sales to Kyivstar GSM JSC (“Kyivstar”)
|
||||||||||||||||
Telecommunications services
|
37,859
|
18,701
|
16,898
|
7,160
|
||||||||||||
Sales to PJSC MegaFon (“Megafon”)
|
||||||||||||||||
Telecommunications services
|
12,804
|
3,821
|
5,702
|
1,622
|
||||||||||||
Sales to Teliasonera International Carrier AB (“Telia”)
|
||||||||||||||||
Telecommunications services
|
7,941
|
7,427
|
1,986
|
3,098
|
||||||||||||
Sales to VimpelCom (BVI) Ltd. (“Vimpelcom”)
|
||||||||||||||||
Telecommunications services
|
5,075
|
5,673
|
2,455
|
2,023
|
||||||||||||
Sales to Azercell Telekom MMC (“Azercell”)
|
||||||||||||||||
Telecommunications services (*)
|
256
|
1,223
|
-
|
661
|
||||||||||||
Sales to other related parties
|
4,691
|
4,160
|
2,163
|
1,770
|
||||||||||||
68,626
|
41,005
|
29,204
|
16,334
|
|||||||||||||
(*) Azercell is not a related party effective from 5 March 2018.
|
Nine months ended
|
Three months ended
|
|||||||||||||||
Related party expenses
|
30 September 2018
|
30 September 2017
|
30 September 2018
|
30 September 2017
|
||||||||||||
Charges from Kyivstar
|
||||||||||||||||
Telecommunications services
|
53,986
|
28,943
|
22,800
|
10,926
|
||||||||||||
Charges from Telia
|
||||||||||||||||
Telecommunications services
|
6,047
|
2,872
|
-
|
218
|
||||||||||||
Charges from Wind Telecomunicazioni
|
||||||||||||||||
Telecommunications services
|
3,787
|
1,243
|
1,583
|
500
|
||||||||||||
Charges from Megafon
|
||||||||||||||||
Telecommunications services
|
3,751
|
3,440
|
2,337
|
1,396
|
||||||||||||
Charges from Vimpelcom
|
||||||||||||||||
Telecommunications services
|
2,751
|
5,620
|
959
|
2,398
|
||||||||||||
Charges from Hobim Bilgi Islem Hizmetleri AS (“Hobim”)
|
||||||||||||||||
Invoicing and archiving services
|
-
|
16,993
|
-
|
-
|
||||||||||||
Charges from other related parties
|
5,296
|
6,970
|
517
|
2,868
|
||||||||||||
75,618
|
66,081
|
28,196
|
18,306
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
19. |
Subsidiaries
|
Effective Ownership Interest
|
||||
Subsidiaries
|
Country of
|
30 September
|
31 December
|
|
Name
|
Incorporation
|
Business
|
2018 (%)
|
2017 (%)
|
Kibris Telekom
|
Turkish Republic of Northern Cyprus
|
Telecommunications
|
100
|
100
|
Turkcell Global Bilgi
|
Turkey
|
Customer relations management
|
100
|
100
|
Turktell
|
Turkey
|
Information technology, value
added GSM services and entertainment investments
|
100
|
100
|
Turkcell Superonline
|
Turkey
|
Telecommunications, television services and content services
|
100
|
100
|
Turkcell Satis
|
Turkey
|
Sales and delivery
|
100
|
100
|
Eastasia
|
Netherlands
|
Telecommunications investments
|
100
|
100
|
Turkcell Teknoloji
|
Turkey
|
Research and development
|
100
|
100
|
Global Tower
|
Turkey
|
Telecommunications infrastructure
business
|
100
|
100
|
Rehberlik
|
Turkey
|
Directory Assistance
|
100
|
100
|
Lifecell Ventures
|
Netherlands
|
Telecommunications investments
|
100
|
100
|
Beltel
|
Turkey
|
Telecommunications investments
|
100
|
100
|
Turkcell Gayrimenkul
|
Turkey
|
Property investments
|
100
|
100
|
Global LLC
|
Ukraine
|
Customer relations management
|
100
|
100
|
UkrTower
|
Ukraine
|
Telecommunications infrastructure
business
|
100
|
100
|
Turkcell Europe
|
Germany
|
Telecommunications
|
100
|
100
|
Turkcell Odeme
|
Turkey
|
Payment services and e-money license
|
100
|
100
|
lifecell
|
Ukraine
|
Telecommunications
|
100
|
100
|
Turkcell Finansman
|
Turkey
|
Consumer financing services
|
100
|
100
|
Beltower
|
Republic of Belarus
|
Telecommunications Infrastructure business
|
100
|
100
|
Turkcell Enerji
|
Turkey
|
Electricity energy trade and wholesale and retail electricity sales
|
100
|
100
|
Paycell
|
Ukraine
|
Consumer financing services
|
100
|
100
|
Lifecell Digital
|
Turkish Republic of
Northern Cyprus |
Telecommunications
|
100
|
100
|
TÖFAŞ (1)
|
Turkey
|
Payment services and e-money license
|
100
|
-
|
Turkcell Sigorta(3)
|
Turkey
|
Insurance agency activities
|
100
|
-
|
Belarusian Telecom
|
Republic of Belarus
|
Telecommunications
|
80
|
80
|
Lifetech
|
Republic of Belarus
|
Research and development
|
78
|
78
|
Inteltek
|
Turkey
|
Information and Entertainment Services
|
55
|
55
|
Azerinteltek
|
Azerbaijan
|
Information and Entertainment Services
|
28
|
28
|
Effective Ownership Interest
|
||||
Associates
|
Country of
|
30 September
|
31 December
|
|
Name
|
Incorporation
|
Business
|
2018 (%)
|
2017 (%)
|
Fintur
|
Netherlands
|
Telecommunications investments
|
41
|
41
|
Türkiye’nin Otomobili (2)
|
Turkey
|
Electric passenger car development, production and trading activities
|
19
|
-
|
Effective Ownership Interest
|
||||
Joint Venture
|
Country of
|
30 September
|
31 December
|
|
Name
|
Incorporation
|
Business
|
2018 (%)
|
2017 (%)
|
Sofra (4)
|
Turkey
|
Meal coupons and cards
|
33
|
-
|
TURKCELL ILETISIM HIZMETLERI AS
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at and for the nine months ended 30 September 2018
(Amounts expressed in thousands of Turkish Liras unless otherwise stated. Currencies other than Turkish Liras are expressed in thousands unless otherwise stated.)
|
19. |
Subsidiaries (continued)
|
20. |
Subsequent events
|
TURKCELL ILETISIM HIZMETLERI A.S. | ||||
Date: October 25, 2018 | By: | /s/Zeynel Korhan Bilek | ||
Name: | Zeynel Korhan Bilek | |||
Title: | Investor Relations & Mergers & Acquisitions Director | |||
TURKCELL ILETISIM HIZMETLERI A.S. | ||||
Date: October 25, 2018 | By: | /s/Osman Yilmaz | ||
Name: | Osman Yilmaz | |||
Title: | Finance - Executive Vice President (Acting) | |||
TURKCELL ILETISIM HIZMETLERI A.S. | ||||
Date: October 25, 2018 | By: | /s/Kamil Kalyon | ||
Name: | Kamil Kalyon | |||
Title: | Reporting Director | |||