XML 37 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT INFORMATION (Tables)
6 Months Ended
Jun. 30, 2018
SEGMENT INFORMATION  
Summary of reportable segments financial information

 

 

 

 

Six-month period ended June 30

 

 

 

External

 

 

 

 

 

 

 

 

 

Of which:

 

 

 

customers

 

Inter-segment

 

Total revenue

 

Mobile

 

Fixed

 

Revenue

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Russia

 

2,330

 

2,278

 

10

 

16

 

2,340

 

2,294

 

2,039

 

1,955

 

301

 

339

 

Pakistan

 

729

 

755

 

2

 

 

731

 

755

 

731

 

755

 

 

 

Algeria

 

400

 

463

 

2

 

 

402

 

463

 

402

 

463

 

 

 

Bangladesh

 

260

 

299

 

 

 

260

 

299

 

260

 

299

 

 

 

Ukraine

 

318

 

286

 

11

 

11

 

329

 

297

 

306

 

276

 

23

 

21

 

Uzbekistan

 

155

 

305

 

 

1

 

155

 

306

 

154

 

304

 

1

 

2

 

All others

 

328

 

312

 

(25

)

(28

)

303

 

284

 

259

 

253

 

44

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segments

 

4,520

 

4,698

 

 

 

4,520

 

4,698

 

4,151

 

4,305

 

369

 

393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three-month period ended June 30

 

 

 

External

 

 

 

 

 

 

 

 

 

Of which:

 

 

 

customers

 

Inter-segment

 

Total revenue

 

Mobile

 

Fixed

 

Revenue

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Russia

 

1,168

 

1,188

 

6

 

9

 

1,174

 

1,197

 

1,029

 

1,023

 

145

 

174

 

Pakistan

 

362

 

385

 

1

 

 

363

 

385

 

363

 

385

 

 

 

Algeria

 

199

 

231

 

 

 

199

 

231

 

199

 

231

 

 

 

Bangladesh

 

131

 

148

 

 

 

131

 

148

 

131

 

148

 

 

 

Ukraine

 

167

 

148

 

6

 

6

 

173

 

154

 

162

 

144

 

11

 

10

 

Uzbekistan

 

79

 

152

 

 

1

 

79

 

153

 

78

 

152

 

1

 

1

 

All others

 

164

 

165

 

(13

)

(16

)

151

 

149

 

127

 

135

 

24

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segments

 

2,270

 

2,417

 

 

 

2,270

 

2,417

 

2,089

 

2,218

 

181

 

199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of segment adjusted EBITDA and capital expenditures

 

 

 

Six-month period ended June 30

 

Three-month period ended June 30

 

 

 

Adjusted EBITDA

 

Capital expenditures
excluding licenses

 

Adjusted EBITDA

 

Capital expenditures
excluding licenses

 

Other disclosures

 

2018

 

2017

 

2018

 

2017*

 

2018

 

2017

 

2018

 

2017*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Russia

 

884

 

880

 

373

 

252

 

441

 

471

 

215

 

138

 

Pakistan

 

349

 

321

 

123

 

99

 

174

 

167

 

57

 

64

 

Algeria

 

178

 

219

 

42

 

55

 

87

 

105

 

28

 

29

 

Bangladesh

 

91

 

130

 

76

 

27

 

44

 

61

 

21

 

17

 

Ukraine

 

184

 

164

 

61

 

54

 

95

 

87

 

35

 

27

 

Uzbekistan

 

68

 

162

 

26

 

38

 

34

 

83

 

17

 

16

 

HQ

 

(134

)

(170

)

7

 

17

 

(54

)

(94

)

4

 

8

 

Other

 

91

 

86

 

49

 

54

 

36

 

51

 

25

 

33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segments

 

1,711

 

1,792

 

757

 

596

 

857

 

931

 

402

 

332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Prior period comparatives have been restated to exclude certain costs, such as cost to acquire telecommunication licenses.

 

Summary of segments reconciliation of consolidated Adjusted EBITDA to Profit / (loss) before tax

 

 

 

 

Six-month period

 

Three-month period

 

 

 

2018

 

2017*

 

2018

 

2017*

 

 

 

 

 

 

 

 

 

 

 

Total Segments Adjusted EBITDA

 

1,711

 

1,792

 

857

 

931

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

(674

)

(776

)

(328

)

(386

)

Amortization

 

(256

)

(268

)

(130

)

(146

)

Impairment (loss) / reversal

 

(10

)

(5

)

(7

)

(8

)

Gain / (loss) on disposal of non-current assets

 

(37

)

(9

)

(20

)

(2

)

Gain / (loss) on sale of subsidiaries

 

20

 

 

20

 

 

Finance costs

 

(423

)

(447

)

(206

)

(232

)

Finance income

 

31

 

46

 

12

 

24

 

Other non-operating losses, net

 

(25

)

(152

)

(16

)

(116

)

Share of loss of joint ventures and associates

 

 

(22

)

 

(10

)

Impairment of joint ventures and associates

 

 

(110

)

 

(110

)

Net foreign exchange gain

 

1

 

62

 

(11

)

(53

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit / (loss) before tax

 

338

 

111

 

171

 

(108

)

 

 

 

 

 

 

 

 

 

 

 

* Prior year comparatives are restated following the classification of Italy Joint Venture as a discontinued operation, see Note 12 for further details