(thousands)
|
Q1 09 |
Full
Year 2008
|
Q4 08 | Q3 08 | Q2 08 | Q1 08 | ||||||||||||||||||
Covered
population8
|
288.000 | 288.000 | 288.000 | 286.000 | 284.000 | 284.000 | ||||||||||||||||||
Customers,
end of period2
|
33.173 | 32.758 | 32.758 | 32.136 | 31.466 | 30.798 | ||||||||||||||||||
Thereof
contract customers
|
26.966 | 26.806 | 26.806 | 26.539 | 26.246 | 25.721 | ||||||||||||||||||
Thereof
prepaid customers
|
6.207 | 5.952 | 5.952 | 5.597 | 5.220 | 5.077 | ||||||||||||||||||
Net
customer additions
|
415 | 2.940 | 621 | 670 | 668 | 981 | ||||||||||||||||||
Acquired
customers
|
- | 1.132 | - | - | - | 1.132 | ||||||||||||||||||
Minutes
of use/contract customer/month
|
1.130 | 1.150 | 1.130 | 1.140 | 1.170 | 1.150 | ||||||||||||||||||
Contract
churn
|
2,30 | % | 2,10 | % | 2,40 | % | 2,40 | % | 1,90 | % | 1,70 | % | ||||||||||||
Blended
churn
|
3,10 | % | 2,90 | % | 3,30 | % | 3,00 | % | 2,70 | % | 2,60 | % | ||||||||||||
($)
|
||||||||||||||||||||||||
ARPU
(blended) 1,
9
|
48 | 51 | 50 | 52 | 52 | 51 | ||||||||||||||||||
ARPU
(contract)
|
52 | 55 | 54 | 55 | 55 | 55 | ||||||||||||||||||
ARPU
(prepaid)
|
21 | 23 | 23 | 24 | 23 | 22 | ||||||||||||||||||
Cost
of serving (CCPU)3
|
25 | 25 | 25 | 25 | 25 | 25 | ||||||||||||||||||
Cost
per gross add (CPGA)4
|
300 | 290 | 270 | 290 | 320 | 300 | ||||||||||||||||||
($
million)
|
||||||||||||||||||||||||
Total
revenues
|
5.398 | 21.885 | 5.722 | 5.506 | 5.470 | 5.187 | ||||||||||||||||||
Service
revenues1,
9
|
4.774 | 19.242 | 4.904 | 4.911 | 4.854 | 4.573 | ||||||||||||||||||
OIBDA5
|
1.383 | 6.123 | 1.568 | 1.531 | 1.583 | 1.441 | ||||||||||||||||||
OIBDA
margin 6
|
29 | % | 32 | % | 32 | % | 31 | % | 33 | % | 32 | % | ||||||||||||
Capital
expenditures7
|
1.125 | 3.603 | 895 | 956 | 1.062 | 690 | ||||||||||||||||||
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 53 | $ | 306 | ||||
Receivables
from affliates
|
309 | 113 | ||||||
Accounts
receivable, net of allowances of $292 and $291,
|
||||||||
respectively
|
2.567 | 2.809 | ||||||
Inventory
|
914 | 931 | ||||||
Current
portion of net deferred tax assets
|
1.240 | 1.148 | ||||||
Other
current assets
|
625 | 644 | ||||||
Total
current assets
|
5.708 | 5.951 | ||||||
Property
and equipment, net of accumulated depreciation of
|
||||||||
$11,400
and $10,830, respectively
|
12.854 | 12.600 | ||||||
Goodwill
|
12.011 | 12.011 | ||||||
Spectrum
licenses
|
15.229 | 15.254 | ||||||
Other
intangible assets, net of accumulated amortization of
|
||||||||
$575
and $562, respectively
|
199 | 212 | ||||||
Long-term
investments
|
125 | 125 | ||||||
Other
assets
|
131 | 137 | ||||||
$ | 46.257 | $ | 46.290 | |||||
LIABILITIES
AND EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 3.457 | $ | 4.057 | ||||
Current
payables to affiliates
|
3.089 | 1.557 | ||||||
Other
current liabilities
|
368 | 364 | ||||||
Total
current liabilities
|
6.914 | 5.978 | ||||||
Long-term
payables to affiliates
|
12.226 | 13.850 | ||||||
Deferred
tax liabilities
|
2.730 | 2.452 | ||||||
Other
long-term liabilities
|
1.281 | 1.227 | ||||||
Total
long-term liabilities
|
16.237 | 17.529 | ||||||
Commitments
and contingencies
|
||||||||
Stockholder’s
equity:
|
||||||||
Common
stock and additional paid -in capital
|
36.594 | 36.594 | ||||||
Accumulated
deficit
|
(13.584 | ) | (13.906 | ) | ||||
Total
stockholder’s equity
|
23.010 | 22.688 | ||||||
Noncontrolling
interest
|
96 | 95 | ||||||
Total
equity
|
23.106 | 22.783 | ||||||
$ | 46.257 | $ | 46.290 |
Quarter
Ended March 31,
2009
|
Quarter
Ended December 31,
2008
|
Quarter
Ended March 31,
2008
|
||||||||||
Revenues:
|
||||||||||||
Contract
|
$ | 4.225 | $ | 4.334 | $ | 4.109 | ||||||
Prepaid
|
393 | 394 | 325 | |||||||||
Roaming
and other service
|
156 | 176 | 139 | |||||||||
Equipment sales
|
549 | 687 | 534 | |||||||||
Other
|
75 | 131 | 80 | |||||||||
Total
revenues
|
5.398 | 5.722 | 5.187 | |||||||||
Operating
expenses:
|
||||||||||||
Network
|
1.249 | 1.286 | 1.166 | |||||||||
Cost of
equipment sales
|
985 | 1.030 | 832 | |||||||||
General
and administrative
|
930 | 941 | 887 | |||||||||
Customer
acquisition
|
851 | 897 | 861 | |||||||||
Depreciation
and amortization
|
697 | 730 | 678 | |||||||||
Total
operating expenses
|
4.712 | 4.884 | 4.424 | |||||||||
Operating
income
|
686 | 838 | 763 | |||||||||
Other
expense, net
|
(165 | ) | (56 | ) | (11 | ) | ||||||
Income
before income taxes
|
521 | 782 | 752 | |||||||||
Income
tax expense
|
(199 | ) | (299 | ) | (290 | ) | ||||||
Net
income
|
$ | 322 | $ | 483 | $ | 462 | ||||||
Quarter
Ended March 31, 2009
|
Quarter
Ended March 31, 2008
|
|||||||
Operating
activities:
|
||||||||
Net
income
|
$ | 322 | $ | 462 | ||||
Adjustments to
reconcile net income to net cash provided by
|
||||||||
operating
activities:
|
||||||||
Depreciation
and amortization
|
697 | 678 | ||||||
Income
tax expense
|
199 | 290 | ||||||
Bad
debt expense
|
133 | 119 | ||||||
Other,
net
|
14 | (52 | ) | |||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
112 | 297 | ||||||
Inventory
|
17 | 232 | ||||||
Other
current and non-current assets
|
(22 | ) | (38 | ) | ||||
Accounts
payable and accrued liabilities
|
(313 | ) | (712 | ) | ||||
Net
cash provided by operating activities
|
1.159 | 1.276 | ||||||
Investing
activities:
|
||||||||
Purchases of
property and equipment
|
(1.125 | ) | (690 | ) | ||||
Purchases of
intangible assets
|
(7 | ) | (28 | ) | ||||
Short-term
affiliate loan receivable, net
|
(396 | ) | 380 | |||||
Acquisition of
SunCom Wireless, net of cash acquired
|
- | (1.525 | ) | |||||
Other,
net
|
(1 | ) | 8 | |||||
Net
cash used in investing activities
|
(1.529 | ) | (1.855 | ) | ||||
Financing
activities:
|
||||||||
Repayment of
debt assumed through SunCom acquisition
|
- | (243 | ) | |||||
Long-term debt
repayments to affiliates
|
(83 | ) | - | |||||
Long-term debt
borrowings from affiliates
|
200 | 900 | ||||||
Net
cash provided by financing activities
|
117 | 657 | ||||||
Change
in cash and cash equivalents
|
(253 | ) | 78 | |||||
Cash
and cash equivalents, beginning of period
|
306 | 64 | ||||||
Cash
and cash equivalents, end of period
|
$ | 53 | $ | 142 | ||||
Q1 2009 |
Full
Year
2008
|
Q4 2008 | Q3 2008 | Q2 2008 | Q1 2008 | |||||||||||||||||||
OIBDA
|
$ | 1.383 | $ | 6.123 | $ | 1.568 | $ | 1.531 | $ | 1.583 | $ | 1.441 | ||||||||||||
Depreciation
and amortization
|
(697 | ) | (2.753 | ) | (730 | ) | (678 | ) | (667 | ) | (678 | ) | ||||||||||||
Operating
income
|
$ | 686 | $ | 3.370 | $ | 838 | $ | 853 | $ | 916 | $ | 763 |
Q1 2009 |
Full
Year
2008
|
Q4 2008 | Q3 2008 | Q2 2008 | Q1 2008 | |||||||||||||||||||
Customer
acquisition costs
|
$ | 851 | $ | 3.540 | $ | 897 | $ | 906 | $ | 876 | $ | 861 | ||||||||||||
Plus:
Subsidy loss
Equipment
sales
|
(549 | ) | (2.262 | ) | (687 | ) | (512 | ) | (529 | ) | (534 | ) | ||||||||||||
Cost
of equipment sales
|
985 | 3.524 | 1.030 | 828 | 834 | 832 | ||||||||||||||||||
Total
subsidy loss
|
436 | 1.262 | 343 | 316 | 305 | 298 | ||||||||||||||||||
Less:
Subsidy loss unrelated
to
customer acquisition
|
(252 | ) | (735 | ) | (215 | ) | (178 | ) | (169 | ) | (173 | ) | ||||||||||||
Subsidy
loss related to
customer
acquisition
|
184 | 527 | 128 | 138 | 136 | 125 | ||||||||||||||||||
Cost
of acquiring customers
|
$ | 1.035 | $ | 4.067 | $ | 1.025 | $ | 1.044 | $ | 1.012 | $ | 986 | ||||||||||||
CPGA
($ / new customer added)
|
$ | 300 | $ | 290 | $ | 270 | $ | 290 | $ | 320 | $ | 300 |
Q1 2009 |
Full
Year 2008
|
Q4 2008 | Q3 2008 | Q2 2008 | Q1 2008 | |||||||||||||||||||
Network
costs
|
$ | 1.249 | $ | 5.007 | $ | 1.286 | $ | 1.284 | $ | 1.271 | $ | 1.166 | ||||||||||||
General
and administrative
|
930 | 3.691 | 941 | 957 | 906 | 887 | ||||||||||||||||||
Total
network and general and
administrative
costs
|
2.179 | 8.698 | 2.227 | 2.241 | 2.177 | 2.053 | ||||||||||||||||||
Plus:
Subsidy loss unrelated to customer
acquisition
|
252 | 735 | 215 | 178 | 169 | 173 | ||||||||||||||||||
Total
cost of serving customers
|
$ | 2.431 | $ | 9.433 | $ | 2.442 | $ | 2.419 | $ | 2.346 | $ | 2.226 | ||||||||||||
CCPU
($ / customer per month)
|
$ | 25 | $ | 25 | $ | 25 | $ | 25 | $ | 25 | $ | 25 | ||||||||||||
DEUTSCHE
TELEKOM AG
|
|
By:
|
/s/ Guido
Kerkhoff
|
Name:
|
Guido
Kerkhoff
|
Title:
|
Member
of the Management Board for Southern and Eastern
Europe
|