XML 47 R20.htm IDEA: XBRL DOCUMENT
v3.25.1

IMPAIRMENT OF ASSETS | 12 Months Ended
--- | ---
Dec. 31, 2024
Disclosure of impairment loss and reversal of impairment loss [abstract] |
IMPAIRMENT OF ASSETS | IMPAIRMENT OF ASSETS Property and equipment and intangible assets are tested regularly for impairment. The Company assesses, at the end of each reporting period, whether any indicators exist that an asset may be impaired (i.e., asset becoming idle, damaged or no longer in use). If there are such indicators, the Company estimates the recoverable amount of the asset. Impairment losses of continuing operations are recognized in the income statement in a separate line item. Goodwill is tested for impairment annually (at September 30) or when circumstances indicate the carrying value may be impaired. Refer to Note 14 for an overview of the carrying value of goodwill per cash-generating unit (“CGU”). The Company’s impairment test is primarily based on fair value less cost of disposal calculations (Level 3 in the fair value hierarchy) using a discounted cash flow model, based on cash flow projections from business plans prepared by management. The Company considers the relationship between its market capitalization and its book value, as well as its weighted average cost of capital and the quarterly financial performances of each CGU when reviewing for indicators of impairment in interim periods. The Kyrgyzstan operations were classified as Assets Held for Sale in 2024. For details regarding the sale of Beeline Kyrgyzstan and the 2024 impairment assessment of the disposal group’s assets and liabilities, refer to Note 11. The Russia and Algeria CGUs were classified as Assets Held for Sale and Discontinued Operations in 2022 and 2021, respectively. For details regarding the sales completed in 2023 and 2022, respectively, and the impairment assessments for these CGUs including impairment charges recorded related to CGU Russia, refer to Note 11. Impairment losses / (reversals), net in 2024
|  | Property and equipment | Total impairment / (reversal)
2024 |  |  |
Ukraine |  | 3 |  | 3 |
|  | 3 |  | 3 |
The Company performed annual impairment testing of goodwill and for non-goodwill CGUs also tested assets for impairment as of September 30, 2024 and subsequently assessed for indicators of impairment or reversal of impairment as of December 31, 2024. CGU Bangladesh is a non-goodwill CGU and therefore not subject to mandatory annual impairment testing. However, the CGU has limited headroom following the reversal of impairment in 2022 and is continuously monitored. We therefore performed valuation sensitivity tests to assess if a further impairment or reversal of impairment was required. Based on the assessment performed, we concluded that no impairment nor reversal was identified for CGU Bangladesh or any CGU. Impairment losses / (reversals), net in 2023
|  | Property and equipment |  |  |  | Total impairment / (reversal)
2023 |  |  |  |  |  |
Ukraine |  | 1 |  |  |  |  | 1 |
Other* |  | (7) |  |  |  |  | (7) |
|  | (6) |  |  |  |  | (6) |
.* This includes net impairment reversals on telecommunication equipment in Kazakhstan The Company performed annual impairment testing of goodwill and for non-goodwill CGUs also tested assets for impairment as of September 30, 2023 and subsequently assessed for indicators of impairment or reversal of impairment as of December 31, 2023. CGU Bangladesh has limited headroom following the reversal of impairment in 2022 and is continuously monitored. Our assessment also considered the impact of the cyber-attack in December 2023 on our Ukrainian subsidiary, Kyivstar and the sale of the Bangladesh towers also in December 2023 and concluded that no impairment nor reversal of impairment was identified for any CGU. Impairment losses / (reversals), net in 2022
|  | Property and equipment | Intangible assets | Other | Total impairment / (reversal)
2022 |  |  |  |  |
Bangladesh |  | (32) |  | (68) |  | — |  | (100) |
Kyrgyzstan* |  | (29) |  | (9) |  | (11) |  | (49) |
Ukraine ** |  | 35 |  | 1 |  | — |  | 36 |
Other |  | 7 |  | (1) |  | — |  | 6 |
|  | (19) |  | (77) |  | (11) |  | (107) |
*As of December 31, 2024 CGU Kyrgyzstan is reported as held for sale. For details regarding the assessment of the sale of Beeline Kyrgyzstan and impairment of assets held for sale, refer to Note 11. **This includes net impairment to property and equipment as a result of physical damage to sites in Ukraine caused by the ongoing war in Ukraine. Bangladesh CGU Bangladesh is a non-goodwill CGU, and therefore not subject to the mandatory annual impairment testing. However, in 2018 an impairment loss of US$451 was recognized against the value of the licenses and the network assets. The Company assessed if any indicators (“triggers”) existed of an additional impairment or of a decrease of previous impairments and performed valuation tests to check if a further impairment or reversal of impairment was required. The current business strategy focused on nation-wide expansion and the significant acquisition of the 4G license showed a continued revenue growth and balanced expansion of the subscriber base that were taken into account by management for business plans of the Bangladesh CGU. Based on these revisions, the recoverable amount of US$474 was determined, establishing a headroom of US$119 above carrying value (US$355), of which an amount of US$100 was booked as a reversal of the impairment loss as per September 30, 2022. The US$100 was reversed against intangible assets (US$68) and property and equipment (US$32). The remaining difference between the headroom and the amount of reversal of US$19 represents impairment related to assets that have been fully depreciated in the period since the impairment was recognized until September 30, 2022. Bangladesh CGU is disclosed as Bangladesh reportable segment (refer to Note 2). Kyrgyzstan CGU As of September 30, 2022 the Company assessed triggers and performed valuation tests to check if a further impairment or reversal of impairment was required (previously for this CGU an impairment loss of US$64 had been recorded in 2020). Based on this assessment, which reflected that the previous uncertainties were resolved through the acquisition of licenses and settlement of tax litigation, as of September 30, 2022 the recoverable amount of US$25 indicated a headroom of US$51. This has led to reversal of impairment loss as of September 30, 2022 for US$49 against property and equipment (US$29), intangible assets (US$9) and other assets (US$11). The remaining US$2 represents impairment related to assets that have been fully depreciated in the period since the impairment was recognized until September 30, 2022. Kyrgyzstan CGU is disclosed within "Others" reportable segment (refer to Note 2). KEY ASSUMPTIONS The recoverable amounts of CGUs have been determined based on fair value less costs of disposal calculations, using cash flow projections from business plans prepared by management. The Company bases its impairment calculation on detailed budgets and forecast calculations which are prepared separately for each of the Company’s CGUs. These budgets and forecast calculations are prepared for a period of five years. A long-term growth rate is applied to projected future cash flows after the fifth year. The tables below show key assumptions used in fair value less costs of disposal calculations for CGUs with material goodwill or those CGUs for which an impairment loss or an impairment reversal has been recorded. Discount rates Discount rates are initially determined in U.S. dollars based on the risk-free rate for 20-year maturity bonds of the United States Treasury, adjusted for a risk premium to reflect both the increased risk of investing in equities and the systematic risk of the specific CGU relative to the market as a whole. The equity market risk premium is sourced from independent market analysts. The systematic risk, beta, represents the median of the raw betas of the entities comparable in size and geographic footprint with the ones of the Company (“Peer Group”). The country risk premium is based on an average default spread derived from sovereign credit ratings published by main credit rating agencies for a given CGU. The debt risk premium is based on the median of Standard & Poor’s long-term credit rating of the Peer Group. The weighted average cost of capital is determined based on target debt-to-equity ratios representing the median historical five year capital structure for each entity from the Peer Group. The discount rate in functional currency of a CGU is adjusted for the long-term inflation forecast of the respective country in which the business operates, as well as the applicable country’s risk premium.
| Discount rate (local currency)
| 2024 | 2023 | 2022
Pakistan | 16.9 | % | 19.6 | % | 19.5 | %
Bangladesh | 12.9 | % | 13.9 | % | 14.6 | %
Kazakhstan | 11.4 | % | 12.9 | % | 13.8 | %
Uzbekistan | 12.8 | % | 14.7 | % | 15.8 | %
Ukraine | 17.7 | % | 20.8 | % | 21.7 | %
Kyrgyzstan* | — | % | 17.0 | % | 19.0 | %
*For 2024 impairment assessment for Kyrgyzstan, refer to Note 11. Revenue growth rates The revenue growth rates during the forecast period vary based on numerous factors, including size of market, GDP (Gross Domestic Product), foreign currency projections, traffic growth, market share and others. A long‑term growth rate in perpetuity is estimated based on a percentage that is lower than or equal to the country long-term inflation forecast, depending on the CGU.
| Average annual revenue growth rate during forecast period 1 | Terminal growth rate
| 2024 | 2023 | 2022 | 2024 | 2023 | 2022
Pakistan | 15.7 | % | 16.5 | % | 12.0 | % | 4.0 | % | 4.0 | % | 4.0 | %
Bangladesh | 11.9 | % | 12.9 | % | 12.6 | % | 3.5 | % | 3.5 | % | 3.5 | %
Kazakhstan | 10.4 | % | 13.2 | % | 12.3 | % | 1.0 | % | 1.0 | % | 1.0 | %
Uzbekistan | 17.9 | % | 22.3 | % | 19.3 | % | 2.5 | % | 2.5 | % | 2.5 | %
Ukraine | 9.8 | % | 8.8 | % | 8.6 | % | 1.0 | % | 1.0 | % | 1.0 | %
Kyrgyzstan** | — | % | 11.8 | % | 11.4 | % | — | % | 3.0 | % | 3.0 | %
1 The forecast period is the explicit forecast period of five years: for 2024 being 2025-2029 with terminal period in 2030; for comparative period 2023 being 2024-2028 with terminal period in 2029; for comparative period 2022 being 2023-2027 and terminal period in 2028. **For 2024 impairment assessment for Kyrgyzstan, refer to Note 11. Operating margin The Company estimates operating margin on a pre-IFRS 16 basis (including lease expenses/payments), divided by Total Operating Revenue for each CGU and each future year. The forecasted operating margin is based on the budget and forecast calculations and assumes cost optimization initiatives which are part of on-going operations, as well as regulatory and technological changes known to date, such as telecommunication license issues and price regulation, among others. Segment information in Note 2 is post-IFRS 16.
| Average operating margin during the forecast period 1 | Terminal period operating margin
| 2024 | 2023 | 2022 | 2024 | 2023 | 2022
Pakistan | 39.6 | % | 43.6 | % | 40.9 | % | 40.0 | % | 40.0 | % | 40.0 | %
Bangladesh | 28.9 | % | 30.7 | % | 32.6 | % | 33.5 | % | 33.5 | % | 36.3 | %
Kazakhstan | 46.0 | % | 49.5 | % | 49.2 | % | 45.0 | % | 45.0 | % | 45.0 | %
Uzbekistan | 36.5 | % | 40.0 | % | 43.6 | % | 40.0 | % | 40.0 | % | 41.0 | %
Ukraine | 52.4 | % | 51.8 | % | 51.2 | % | 50.0 | % | 50.0 | % | 50.0 | %
Kyrgyzstan** | — | % | 36.2 | % | 36.7 | % | — | % | 33.5 | % | 33.7 | %
1 The forecast period is the explicit forecast period of five years: for 2024 being 2025-2029 with terminal period in 2030; for comparative period 2023 being 2024-2028 with terminal period in 2029; for comparative period 2022 being 2023-2027 and terminal period in 2028. **For 2024 impairment assessment for Kyrgyzstan, refer to Note 11. CAPEX CAPEX is defined as purchases of property and equipment and intangible assets excluding licenses, goodwill and right-of-use assets. The cash flow forecasts for capital expenditures are based on the budget and forecast calculations and include the network roll-outs plans and license requirements. The cash flow forecasts for license and spectrum payments for each operating company for the initial five years include amounts for expected renewals and newly available spectrum. Beyond that period, a long-run cost related to spectrum and license payments is assumed. Payments for right-of-use assets are considered in the operating margin as described above.
| Average CAPEX as a percentage of revenue during the forecast period 1 | Terminal period 1 CAPEX as a percentage of revenue
| 2024 | 2023 | 2022 | 2024 | 2023 | 2022
Pakistan | 11.5 | % | 11.3 | % | 15.8 | % | 14.0 | % | 14.0 | % | 16.0 | %
Bangladesh | 13.7 | % | 17.6 | % | 18.0 | % | 17.0 | % | 17.0 | % | 17.0 | %
Kazakhstan | 16.1 | % | 16.0 | % | 18.6 | % | 17.5 | % | 17.5 | % | 18.5 | %
Uzbekistan | 19.7 | % | 22.1 | % | 18.0 | % | 20.0 | % | 20.0 | % | 20.0 | %
Ukraine | 21.5 | % | 19.1 | % | 18.9 | % | 20.0 | % | 20.0 | % | 20.0 | %
Kyrgyzstan** | — | % | 17.7 | % | 20.1 | % | — | % | 21.0 | % | 23.0 | %
1 The forecast period is the explicit forecast period of five years: for 2024 being 2025-2029 with terminal period in 2030; for comparative period 2023 being 2024-2028 with terminal period in 2029; for comparative period 2022 being 2023-2027 and terminal period in 2028. **For 2024 impairment assessment for Kyrgyzstan, refer to Note 11 SENSITIVITY TO CHANGES IN ASSUMPTIONS The following table pertains to the reversals of impairment recognized in 2022 for the Bangladesh and Kyrgyzstan CGU’s and illustrates the potential change in reversal of impairment if certain key parameters would adversely change by one percentage point within both the explicit forecast and terminal periods ('+/- 1.0 pp'). Any additional adverse changes in the key parameters by more than one percentage point would change the amount of impairment reversal approximately proportionally.
|  | Bangladesh | Kyrgyzstan
Sensitivity analysis |  | Assumption used * | +/- 1.0 pp | Assumption used * | +/- 1.0 pp
Discount rate |  | 14.6 | % | 15.6 | % | 19.0 | % | 20.0 | %
Change in key assumption |  | — | pp | 1.0 | pp | — | % | 1.0 | %
Decrease in headroom |  | — |  | (42) |  | — |  | — |
Average annual revenue growth rate |  | 11.1 | % | 10.1 | % | 10.0 | % | 9.0 | %
Change in key assumption |  | — | pp | (1.0) | pp | — | % | (1.0) | %
Decrease in headroom |  | — |  | (26) |  | — |  | (1) |
Average operating margin |  | 33.2 | % | 32.2 | % | 36.2 | % | 35.2 | %
Change in key assumption |  | — | pp | (1.0) | pp | — | % | (1.0) | %
Decrease in headroom |  | — |  | (40) |  | — |  | (4) |
Average CAPEX / revenue** |  | 17.8 | % | 18.8 | % | 20.6 | % | 21.6 | %
Change in key assumption |  | — | pp | 1.0 | pp | — | % | 1.0 | %
Decrease in headroom |  | — |  | (52) |  | — |  | (4) |
* Combined average based on explicit forecast period of five years (2023-2027) and terminal period in 2028. ** CAPEX excludes licenses and ROU assets. SOURCE OF ESTIMATION UNCERTAINTY The Group has significant investments in property and equipment, intangible assets, and goodwill. Estimating recoverable amounts of assets and CGUs must, in part, be based on management’s evaluations, including the determination of the appropriate CGUs, the relevant discount rate, estimation of future performance, the revenue-generating capacity of assets, timing and amount of future purchases of property, equipment, licenses and spectrum, assumptions of future market conditions and the long-term growth rate into perpetuity (terminal value). In doing this, management needs to assume a market participant perspective. Changing the assumptions selected by management, in particular, the discount rate, capex intensity, operating margin and growth rate assumptions used to estimate the recoverable amounts of assets, could significantly impact the Group’s impairment evaluation and hence results. A significant part of the Group’s operations is in countries with frontier markets. The political and economic situation in these countries may change rapidly and recession may potentially have a significant impact on these countries. On-going recessionary effects in the world economy, including geopolitical situations and increased macroeconomic risks impact our assessment of cash flow forecasts and the discount rates applied. There are significant variations between different markets with respect to growth, mobile penetration, ARPU, market share and similar parameters, resulting in differences in operating margins. The future development of operating margins is important in the Group’s impairment assessments.

X
- References No definition available. + Details
Name: | ifrs-full_DisclosureOfImpairmentLossAndReversalOfImpairmentLossAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for the impairment of assets. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 36 -IssueDate 2024-01-01 -Section Disclosure -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=36&code=ifrs-tx-2024-en-r&doctype=Standard&dita_xref=IAS36_g126-137_TI -URIDate 2024-03-27 + Details
Name: | ifrs-full_DisclosureOfImpairmentOfAssetsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-2022:textBlockItemType
Balance Type: | na
Period Type: | duration