SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of
Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
For the month of November 2010
Commission File Number 1-13758
PORTUGAL TELECOM, SGPS, S.A.
(Exact name of registrant as specified in its charter)
Av. Fontes Pereira de Melo, 40
1069 - 300 Lisboa, Portugal
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F x Form 40-F o
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes o No x
Portugal Telecom
01 |
Financial review |
4 |
|
|
|
02 |
Business performance |
15 |
|
|
|
|
Domestic operations |
15 |
|
|
|
|
International market |
25 |
|
|
|
Consolidated financial statements |
28 |
|
|
The terms PT, Portugal Telecom Group, PT Group, Group and Company refer to Portugal Telecom and its subsidiaries or any of them as the context. |
PORTUGAL TELECOM | Consolidated Report | First Nine Months 2010
Portugal
Revenues (Euro million)
Wireline |
|
· Retail, large corporates voice and data, ISP and broadband services [PT Comunicações100%] |
|
1,453 |
|
|
· SMEs voice and data [PT Prime 100%] |
|
|
Mobile |
|
· TMN 100% |
|
1,045 |
Main international assets
Revenues (Euro million)
Unitel 25% (*) |
|
· Angola |
|
· Mobile |
|
824 |
CTM 28% |
|
· Macao |
|
· Wireline, mobile |
|
192 |
MTC 34% (*) |
|
· Namibia |
|
· Mobile |
|
109 |
UOL 28.78% |
|
· Brazil |
|
· ISP, contents and Internet |
|
73 |
CVT 40% (*) |
|
· Cape Verde |
|
· Wireline, mobile |
|
59 |
Timor Telecom 41.12% |
|
· East Timor |
|
· Wireline, mobile |
|
31 |
CST 51% (*) |
|
· São Tomé e Príncipe |
|
· Wireline, mobile |
|
9 |
(*) These stakes are held by Africatel, which is controlled 75% by PT.
Support companies
Systems and IT [PT Sistemas de Informação 100%]; Innovation, research and development [PT Inovação 100%];
Backoffice and shared services [PT PRO 100%]; Procurement [PT Compras 100%];
Call centres and telemarketing services [PT Contact 100%]; Pension funds management [Previsão 82.05%]
01
Financial Review
Consolidated income statement
Consolidated income statement (1) |
|
Euro million |
|
|
3Q10 |
|
3Q09 |
|
y.o.y |
|
9M10 |
|
9M09 |
|
y.o.y |
|
Operating revenues |
|
952.2 |
|
949.3 |
|
0.3 |
% |
2,792.6 |
|
2,772.2 |
|
0.7 |
% |
Wireline (2) |
|
481.6 |
|
481.1 |
|
0.1 |
% |
1,452.6 |
|
1,446.4 |
|
0.4 |
% |
Domestic mobile · TMN (2) |
|
355.9 |
|
397.9 |
|
(10.5 |
)% |
1,045.4 |
|
1,135.0 |
|
(7.9 |
)% |
Other and eliminations |
|
114.6 |
|
70.4 |
|
62.7 |
% |
294.5 |
|
190.8 |
|
54.4 |
% |
Operating costs, excluding PRBs and D&A |
|
570.3 |
|
552.5 |
|
3.2 |
% |
1,663.3 |
|
1,595.2 |
|
4.3 |
% |
Wages and salaries |
|
163.7 |
|
140.7 |
|
16.4 |
% |
470.6 |
|
408.8 |
|
15.1 |
% |
Direct costs |
|
137.4 |
|
127.8 |
|
7.4 |
% |
412.8 |
|
384.6 |
|
7.3 |
% |
Commercial costs |
|
98.0 |
|
111.0 |
|
(11.7 |
)% |
272.2 |
|
307.1 |
|
(11.4 |
)% |
Other operating costs |
|
171.2 |
|
173.1 |
|
(1.1 |
)% |
507.8 |
|
494.6 |
|
2.7 |
% |
EBITDA (3) |
|
381.9 |
|
396.8 |
|
(3.8 |
)% |
1,129.2 |
|
1,177.0 |
|
(4.1 |
)% |
Post retirement benefits |
|
17.8 |
|
22.4 |
|
(20.5 |
)% |
53.5 |
|
67.2 |
|
(20.5 |
)% |
Depreciation and amortisation |
|
199.6 |
|
168.3 |
|
18.6 |
% |
549.3 |
|
491.7 |
|
11.7 |
% |
Income from operations (4) |
|
164.5 |
|
206.0 |
|
(20.2 |
)% |
526.5 |
|
618.1 |
|
(14.8 |
)% |
Other expenses (income) |
|
100.5 |
|
13.5 |
|
n.m. |
|
121.1 |
|
28.7 |
|
n.m. |
|
Curtailment costs, net |
|
1.6 |
|
0.6 |
|
172.4 |
% |
10.9 |
|
4.1 |
|
166.1 |
% |
Net losses (gains) on disposal of fixed assets |
|
(1.8 |
) |
(0.4 |
) |
n.m. |
|
(1.0 |
) |
(0.9 |
) |
10.2 |
% |
Net other costs (gains) |
|
100.7 |
|
13.3 |
|
n.m. |
|
111.2 |
|
25.5 |
|
n.m. |
|
Income before financ. & inc. taxes |
|
64.0 |
|
192.5 |
|
(66.8 |
)% |
405.4 |
|
589.4 |
|
(31.2 |
)% |
Financial expenses (income) |
|
98.8 |
|
18.7 |
|
n.m. |
|
145.6 |
|
22.5 |
|
n.m. |
|
Net interest expenses |
|
56.9 |
|
60.1 |
|
(5.3 |
)% |
175.5 |
|
164.2 |
|
6.9 |
% |
Equity in earnings of affiliates, net |
|
18.5 |
|
(56.1 |
) |
n.m. |
|
(65.4 |
) |
(158.3 |
) |
(58.7 |
)% |
Net other financial losses (gains) |
|
23.3 |
|
14.7 |
|
58.2 |
% |
35.5 |
|
16.6 |
|
114.0 |
% |
Income before income taxes |
|
(34.8 |
) |
173.8 |
|
n.m. |
|
259.7 |
|
566.9 |
|
(54.2 |
)% |
Provision for income taxes |
|
(37.6 |
) |
(52.7 |
) |
(28.6 |
)% |
(64.1 |
) |
(164.4 |
) |
(61.0 |
)% |
Income from continued operations |
|
(72.4 |
) |
121.2 |
|
n.m. |
|
195.6 |
|
402.5 |
|
(51.4 |
)% |
Income from discontinued operations |
|
5,474.8 |
|
29.6 |
|
n.m. |
|
5,551.5 |
|
44.4 |
|
n.m. |
|
Income before minority interests |
|
5,402.4 |
|
150.7 |
|
n.m. |
|
5,747.0 |
|
446.9 |
|
n.m. |
|
Losses (income) attributable to minority interests |
|
(49.2 |
) |
(34.6 |
) |
41.9 |
% |
(129.3 |
) |
(74.3 |
) |
74.2 |
% |
Consolidated net income (5) |
|
5,353.2 |
|
116.1 |
|
n.m. |
|
5,617.7 |
|
372.7 |
|
n.m. |
|
(1) 2009 figures were adjusted in order to recognise Vivo business line as a discontinued operation. (2) Wireline and domestic mobile operating revenues include the impact of the decline in regulated mobile termination rates (MTRs). At TMN, this impact amounted to Euro 7 million in 9M10. Wireline revenues include the impact of the change in the recognition of contract penalties as from 3Q09. (3) EBITDA = income from operations + post retirement benefits + depreciation and amortisation. (4) Income from operations = income before financials and income taxes + curtailment costs + losses (gains) on disposal of fixed assets + other costs (gains). (5) In 3Q10 and 9M10, net income includes one-off items related to the capital gain obtained with the disposal of Brasilcel; the accumulated currency translation adjustments that were recognised in net income on the date of disposal, and adjustments to the book value of certain assets, provisions for contingencies and other non-recorring costs.
Consolidated operating revenues
In 9M10, consolidated operating revenues increased by 0.7% y.o.y to Euro 2,793 million, as a result of revenue growth in wireline and international operations, namely MTC in Namibia, Timor Telecom and Dedic. Lower MTRs impacted revenue growth by 0.3pp y.o.y in 9M10.
In 9M10, revenues from domestic operations decreased by 3.0% y.o.y. The revenue performance of domestic operations was negatively impacted by lower equipment sales (Euro 20 million), lower MTRs (Euro 8 million), the the change in recognition of contract penalties in wireline (Euro 8 million) and lower customer revenues at TMN, as a result of adverse economic conditions coupled with increasing competition in the youth segment.
Notwithstanding difficult economic conditions and an adverse evolution of ULL revenues in 3Q10, the wireline business further consolidated its positive revenue turnaround. In 9M10, wireline operating revenues increased by 0.4% y.o.y, from Euro 1,446 million to Euro 1,453 million, underpinned by retail revenues and despite lower corporate and data revenues, a significant decrease of directories business and declining wholesale revenues. Adjusting for the change in revenue recognition of contract penalties referred to above, wireline revenues would have increased by 1.0% y.o.y in 9M10. In 3Q10, retail revenues grew by 0.4% y.o.y, on the back of the continued strong performance of the Meo triple-play offer (voice, data and pay-TV), which is underpinning better performance in line disconnections and broadband. In 9M10, retail revenues decreased by 0.3% y.o.y from Euro 727 million to Euro 725 million, while adjusting for the change in the recognition of contract penalties, wireline retail revenues would have grown by 0.7% y.o.y.
In the wireline, retail net additions reached 239 thousand in 9M10, up by 10.6% y.o.y, driven by the success of PTs Meo triple-play offer, which is contributing to steady and consecutive gains in broadband market share and record reduction in line net disconnections. As a result, according to the 3Q10 report issued by ANACOM, the Portuguese telecom regulator, PT has increased its fixed broadband market share in the past ten consecutive quarters. Fixed broadband retail customers increased by 18.7% y.o.y in 9M10, reaching 964 thousand customers. Broadband retail net additions reached 102 thousand in 9M10, in line with the improving trend posted during 2009. The solid performance of Meo triple-play offer contributed decisively to mitigate fixed line net disconnections, which stood at 52 thousand in 9M10 compared to 80 thousand in 9M09 and 143 thousand in 9M08. Moreover, net disconnections of traffic generating lines stood at only 20 thousand in 9M10, compared to 48 thousand in 9M09, an improvement of almost 60% y.o.y, and to 89 thousand in 9M08. PTs Meo offer continues to see strong demand in the market having reached a market share of 28.3%. Pay-TV net additions reached 188 thousand in 9M10 and total pay-TV customers stood at 769 thousand, equivalent to 79.8% penetration of the fixed broadband retail customer base, up by 17.6pp y.o.y. Retail RGU per access increased by 11.3% y.o.y in 9M10 to 1.64.
In 9M10, TMNs operating revenues decreased by Euro 90 million (-7.9% y.o.y) to Euro 1,045 million, mainly due to: (1) lower customer revenues (Euro 44 million), against a backdrop of adverse economic conditions and increased penetration of on-net flat-fee prepaid tariff plans, especially in the youth segment; (2) lower equipment sales (Euro 27 million), and (3) lower interconnection revenues (Euro 13 million), partially as a result of the negative impact of lower MTRs (Euro 7 million). Data revenues continued to be an important source of growth, having reached 24.5% of service revenues, up by 1.8pp y.o.y.
Other revenues, including intra-group eliminations, increased by 54.4% y.o.y in 9M10 to Euro 294 million. This performance was mainly due to: (1) the increase of 32.4% and 20.2% y.o.y at Timor Telecom and MTC, respectively; (2) the improving business trends at Dedic, and (3) the consolidation of GPTI, an IT / IS company acquired by Dedic, as from 1 March 2010.
Consolidated Operating Costs (excluding post retirement benefit costs and depreciation and amortisation)
Consolidated operating costs excluding depreciation and amortisation costs and post retirement benefits, increased by 4.3% y.o.y to Euro 1,663 million in 9M10, as compared to Euro 1,595 million in the same period of last year, primarily explained by higher contributions from: (1) the wireline business (Euro 50 million), reflecting higher programming costs, due to the continued growth of pay-TV customers, and the increase in commissions and marketing and publicity expenses, as a result of the continued efforts in the marketing of pay-TV and triple-play
offers and higher sales to corporate customers, and (2) Portugal Telecoms call centre operation in Brazil. These effects were partially offset by a reduction at TMN (Euro 71 million, -8.9% y.o.y), primarily as a result of strict cost control and strong focus on the profitability of operations against a backdrop of an adverse economic environment.
Wages and salaries increased by 15.1% y.o.y in 9M10 to Euro 471 million, primarily explained by higher contributions from: (1) Dedic, our call centre operation in Brazil, mainly due to the investments made in 9M10 for the expansion of this business and also the impact of the appreciation of the Brazilian Real (Euro 19 million), and (2) GPTI, which was consolidated as from 1 March 2010. Wages and salaries accounted for 16.9% of consolidated operating revenues.
Direct costs increased by 7.3% y.o.y to Euro 413 million in 9M10 and accounted for 14.8% of consolidated operating revenues. This growth is primarily explained by a higher contribution from the wireline business (Euro 29 million), with the growth in programming costs, related to the roll-out of the pay-TV service, being partially offset by a reduction in interconnection costs, mainly due to lower MTRs, and lower costs related to the directories business, as a result of the significant decline in this business.
Commercial costs decreased by 11.4% y.o.y to Euro 272 million in 9M10 and accounted for 9.7% of consolidated operating revenues. This reduction was primarily explained by a decrease at TMN (Euro 48 million), reflecting lower sales and the continued focus on increasing the number of exclusive handsets and reducing the breadth of TMNs handset portfolio. This effect was partially offset by a higher contribution from the wireline business (Euro 9 million), reflecting the growth in the pay-TV service.
Other operating costs, which mainly include support services, supplies and external services, indirect taxes and provisions, increased by 2.7% y.o.y to Euro 508 million in 9M10, reflecting: (1) the impact of the consolidation of GPTI as from 1 March 2010 (Euro 11 million), and (2) an increase in costs from our call centre operation in Brazil, primarily related to lease costs in connection with the construction of new sites concluded in 1Q10 and also the impact of the appreciation of the Brazilian Real. These effects were partially offset by a lower contribution from domestic operations, reflecting the halting of the redundancy programme in favour of insourcing, notwithstanding the increase in customer care and support costs related to the strong growth in pay-TV.
EBITDA
EBITDA decreased by 4.1% y.o.y in 9M10 to Euro 1,129 million, equivalent to a margin of 40.4%. EBITDA performance in the period was impacted by the domestic businesses, as a result of: (1) revenue decline at TMN and notwithstanding an 11.2% y.o.y reduction in operating costs excluding D&A, and (2) the decline in wireline as a result of the continued investment in the roll-out of triple-play offers. This performance has more than offset growth of fully consolidated international assets.
Wireline EBITDA amounted to Euro 560 million in 9M10, equivalent to a 38.6% margin. EBITDA margin continued to be impacted primarily by the investment in the pay-TV business as programming costs, customer acquisition and support service costs were significantly impacted by the roll-out of the triple play offers. In 3Q10, wireline EBITDA amounted to Euro 184 million, equivalent to a margin of 38.2%, down by 2.5pp y.o.y, showing an important sequential improvement when compared to recent quarters, notwithstanding the continued investment in the roll-out of triple-play offers as referred to above, as a result of cost control and efficiency improvements. The improvement in EBITDA trend is owed to streamlined cost structure resulting from fixed-mobile convergence and
restructuring of the domestic business around customers segments. In 9M10, wages and salaries in the wireline segment declined by 1.0% y.o.y, as a result of strong focus on cost reduction.
EBITDA by business segment (1)(2) |
Euro million |
|
|
3Q10 |
|
3Q09 |
|
y.o.y |
|
9M10 |
|
9M09 |
|
y.o.y |
|
Wireline |
|
184.1 |
|
195.7 |
|
(5.9 |
)% |
560.4 |
|
604.4 |
|
(7.3 |
)% |
Domestic mobile · TMN |
|
163.2 |
|
175.9 |
|
(7.2 |
)% |
488.4 |
|
507.4 |
|
(3.7 |
)% |
Other and eliminations |
|
34.6 |
|
25.2 |
|
37.3 |
% |
80.4 |
|
65.2 |
|
23.3 |
% |
EBITDA (2) |
|
381.9 |
|
396.8 |
|
(3.8 |
)% |
1,129.2 |
|
1,177.0 |
|
(4.1 |
)% |
EBITDA margin (%) |
|
40.1 |
|
41.8 |
|
(1.7 |
)pp |
40.4 |
|
42.5 |
|
(2.0 |
)pp |
(1) 2009 figures were adjusted in order to recognise Vivo business line as a discontinued operation. (2) EBITDA = income from operations + post retirement benefits + depreciation and amortisation.
Notwithstanding the 11.2% y.o.y reduction in operating costs excluding D&A, which underlines a clear improved efficiency, TMNs EBITDA decreased by 3.7% y.o.y to Euro 488 million in 9M10, as a result of lower customer and interconnection revenues as referred to above, but EBITDA margin expanded 2.0pp compared to 9M09.
Other EBITDA increased by 23.3% y.o.y to Euro 80 million in 9M10 as a result of: (1) the 27.0% and 20.3% y.o.y growth in Timor Telecom and MTC, respectively; (2) the improved trends at Dedic, and (3) the consolidation of GPTI as from 1 March 2010. These effects more than offset the EBITDA contraction at CVT in Cape Verde, primarily due to weaker economic conditions and adverse regulation.
Net Income
Post retirement benefit costs amounted to Euro 53 million in 9M10, compared to Euro 67 million in 9M09. The decline of 20.5% y.o.y is mainly due to: (1) the reduction of Euro 105 million in post retirement liabilities in 2009, following the halting of the redundancy programme; (2) the increase in fair value of plan assets, from Euro 2,132 million to Euro 2,370 million, in 2009 as a result of the performance of the plan assets, and the contributions to the pension funds, and (3) the reduction of the discount rate from 5.75% to 5.50%.
Depreciation and amortisation costs increased by 11.7% y.o.y to Euro 549 million, reflecting mainly a higher contribution from the wireline business, as a result of the investments in the rollout of pay-TV service, and the accelerated depreciation of certain GSM network equipments at TMN.
Curtailment costs amounted to Euro 11 million in 9M10 as compared to Euro 4 million in 9M09. The low level of curtailment costs in both 9M10 and 9M09 is explained by the decision to halt the redundancy programme.
Net other costs amounted to Euro 111 million in 9M10, primarily as a result of: (1) the recognition in 3Q10 of provisions and adjustments in order to reflect the recoverable amount of certain assets and estimated losses with certain legal actions, and (2) expenses incurred in 3Q10 related to the Oi acquisition process.
Net interest expenses increased to Euro 176 million in 9M10 from Euro 164 million in 9M09, mainly as a result of the increase in the cost of debt in domestic operations. Consolidated cost of debt was 4.6% in 9M10.
Equity in earnings of affiliates in 9M10 amounted to Euro 65 million compared to Euro 158 million in 9M09, with the decline being explained mainly by: (1) non-recurring losses on investments in associate companies, totalling Euro 72 million, to adjust its carrying value to the corresponding estimated recoverable amounts; (2) PTs share in 9M09
in the earnings of Médi Télécom, which was sold in 4Q09, and (3) the impact of the devaluation of the Kwanza against the Euro. Adjusting for these effects, equity in earnings of affiliates would have amounted to Euro 153 million in 9M10 and Euro 150 million in 9M09.
Net other financial losses, which include net foreign currency losses, net gains on financial assets and net other financial expenses, amounted to Euro 35 million in 9M10 compared to Euro 17 million in 9M09. Net foreign currency losses amounted to Euro 11 million in 9M10 (Euro 2 million in 9M09), primarily as a result of the impact of the depreciation of the US Dollar against the Euro during 3Q10 on net assets denominated in US Dollars. Net gains on financial assets amounted to Euro 1 million in 9M10, which compares to Euro 7 million in 9M09, resulting primarily from the impact of the appreciation of the US Dollar against the Euro on Euro/Dollar free-standing cross currency derivatives, which were settled in April 2009. Other financial expenses, which include banking services and other financing costs, amounted to Euro 26 million in 9M10 compared to Euro 22 million in the same period of last year.
Provision for income taxes decreased to Euro 64 million in 9M10 from Euro 164 million in 9M09, corresponding to an effective tax rate of 24.7% and 29.0%, respectively. In 9M10, this caption includes: (1) a gain of Euro 52 million related to a corporate restructuring of Africatel businesses that resulted in lower taxable profits, and (2) a gain of Euro 4 million corresponding to the impact on deferred taxes, as at 1 January 2010, of the change in the statutory tax rate applicable in Portugal from 26.5% to 29.0% for companies with taxable profits higher than Euro 2 million. Adjusting for these effects, provision for income taxes would have amounted to Euro 120 million in 9M10, corresponding to an effective tax rate of 46.1% (29.0% in 9M09). This increase in the effective tax rate is primarily explained by: (1) a higher statutory tax rate in Portugal, as referred to above, and (2) higher non-recurring losses and interest expenses non-deductible for tax purposes.
Income from discontinued operations includes primarily the gain, net of related expenses, obtained with the disposal of the investment in Vivo, which was concluded on 27 September 2010, and Vivos earnings before minority interests up to the that date. In 9M10, income from discontinued operations amounted to Euro 5,551 million, including primarily the capital gain obtained with the disposal of Brasilcel and the accumulated currency translation adjustments that were recognised in net income on the date of disposal, although not contributing to the distributable net income.
Income attributable to minority interests increased by Euro 55 million to Euro 129 million in 9M10, reflecting higher minority interests from Vivo (Euro 32 million) and from the African businesses (Euro 24 million). The increase in minority interests from Vivo was related to the improvement in its earnings during the period and the appreciation of the Brazilian Real. The increase in minority interests from Africatel is primarily explained by the share of minority interests in the tax and accounting gains, resulting from the corporate restructuring of the African businesses, recorded in 9M10 and 9M09, respectively.
Net income increased to Euro 5,618 million, compared to Euro 373 million in 9M09, reflecting primarily the increase in the income from discontinued operations following the gain obtained from the disposal of Vivo in 3Q10. This effect was partially offset by: (1) a lower income from continuing operations, reflecting higher non-recurring expenses and lower gains from affiliated companies, and (2) higher minority interests. Distributable net income in 9M10 amounted to Euro 4,585 million. In 3Q10 and in 9M10, net income also includes one-off items related to adjustments to the book value of certain assets, provisions for contingencies and other non-recorring costs.
Shareholder remuneration
PT announced today that the Board of Directors has approved the intention to submit for shareholders approval at the next Shareholders Meeting a shareholder remuneration proposal consistent with the Companys financial profile following the sale of its shareholding in Vivo and in anticipation of the proposed investment in Oi, the potential transfer to the Portuguese State of the pension liabilities and pension funds, and commitment to a solid investment grade rating.
The remuneration package proposal is as follows: (1) an exceptional cash dividend of Euro 1.65 per share, of which Euro 1.00 per share to be paid in December 2010 (as an anticipation of 2010 profits) that requires a prior formal approval in a specific Board meeting, and Euro 0.65, with the latter subject to the Annual Shareholders Meeting approval, and (2) an ordinary cash dividend of Euro 0.65 per share for the fiscal years ending 31 December 2010 and 2011, an increase of 13% compared to the initial commitment by the Company of Euro 0.575 for the same period, which is also subject to Annual Shareholders Meeting approval.
The Board will also propose that PT adopt a progressive dividend policy with the objective of raising the dividend per share every year between 3% and 5% for the period between 2012 and 2014.
Furthermore, for the fiscal year 2011 onwards, the Board of Directors also has the intention to approve the payment of an interim ordinary dividend based on the financial performance of the Company, in order to allow for a smoother cash return to its shareholders throughout the year.
The exceptional cash dividend and the remuneration package proposal are subject to market conditions, PTs financial condition, applicable law regarding the distribution of net income, including additional shareholder approvals, as applicable, and other factors considered relevant by the Board at the time.
Upon approval of the remuneration package at the next Annual Shareholders Meeting, PT will further reinforce its commitment to continue to deliver best in class returns and free cash flow payout to its shareholders, while retaining a solid balance sheet and financial flexibility to continue investing in its core markets, new products and services and maintaining its long term strategic competitive position.
Capex
Capex decreased by 5.2% y.o.y in 9M10 to Euro 494 million, equivalent to 17.7% of revenues, and was directed towards investments in: (1) future proof technologies, namely FTTH, and also 3G and 3.5G; (2) new services, namely Pay-TV, and (3) connecting customers as a result of the strong growth of pay-TV service (52.3% y.o.y in 9M10).
Capex by business segment (1) |
Euro million |
|
|
3Q10 |
|
3Q09 |
|
y.o.y |
|
9M10 |
|
9M09 |
|
y.o.y |
|
Wireline |
|
107.0 |
|
130.7 |
|
(18.1 |
)% |
319.0 |
|
358.0 |
|
(10.9 |
)% |
Domestic mobile · TMN (2) |
|
31.5 |
|
48.1 |
|
(34.5 |
)% |
84.1 |
|
106.1 |
|
(20.8 |
)% |
Other |
|
42.9 |
|
26.8 |
|
59.9 |
% |
90.4 |
|
56.5 |
|
60.0 |
% |
Total capex |
|
181.4 |
|
205.7 |
|
(11.8 |
)% |
493.6 |
|
520.6 |
|
(5.2 |
)% |
Capex as % of revenues (%) |
|
19.1 |
|
21.7 |
|
(2.6 |
)pp |
17.7 |
|
18.8 |
|
(1.1 |
)pp |
(1) 2009 figures were adjusted in order to recognise Vivo business line as a discontinued operation. (2) Excludes additional commitments under the terms of the UMTS licence (Euro 11.5 million in 1Q09).
Wireline capex decreased by 10.9% y.o.y from Euro 358 million in 9M09 to Euro 319 million in 9M10, as the investments in legacy network infrastructure declined in the period, notwithstanding: (1) the continued efforts in the roll-out of future proof infrastructures, namely FTTH, and (2) the increase in customer related capex associated to the growth in pay-TV services. Other investments, namely infrastructure backbone SI/TI, also decreased as a result of PTs focus on efficiency and cash flow, significant investments undertaken during 2008 and 2009 and synergies from fixed-mobile integration. Additionally, PT will continue to invest in its FTTH network roll-out, with the objective of covering an additional 600 thousand homes. Capex at wireline represented 22.0% of revenues, down by 2.8pp when compared to 9M09.
TMNs capex decreased by 20.8% y.o.y to Euro 84 million in 9M10, equivalent to 8.0% of revenues. The decrease in TMNs capex is primarily explained by the focus on cash-flow generation, supported by synergies from fixed-mobile integration. Capex continued to be directed primarily towards expanding network capacity and coverage, namely in the urban areas and main roads. Infra-structure related capex was broadly flat as a result of the continued focus on the provision of high quality mobile voice and data services and on accommodating increased voice and data usage. In 9M10, approximately 70% of network capex was directed towards 3G and 3.5G networks. Against a backdrop of the high quality of the network and services offered to customers, TMNs network quality continues to stand out in the context of the Portuguese market for its coverage and reliability both in voice and broadband. PT reinforces the objective of further strengthening its mobile data capabilities by leveraging the existing FTTH deployment to boost its mobile network quality, which at the end of 2011 is expected to have 80% of fibre based sites with Ethernet mobile backhauling.
In 9M10, other capex increased to Euro 90 million, compared to Euro 57 million in 9M09, as a result of investments made in 9M10 in Africa, namely MTC and CVT, and in the expansion of Dedics business, including the construction of new sites.
Cash Flow
Operating cash flow stood at Euro 410 million in 9M10, compared to Euro 502 million in 9M09, mainly due to an increase in working capital investment (Euro 86 million), which is primarily explained by a higher capex working capital in the wireline business (Euro 69 million), as the higher capex in 4Q09 compared to 4Q08 led to higher payments to fixed asset suppliers in 9M10. In 3Q10, operating cash-flow increased by 5.4% y.o.y to Euro 227 million, primarily as a result of the improvement in EBITDA minus capex (Euro 9 million).
Free cash flow amounted to Euro 4,652 million in 9M10 compared to Euro 122 million in the same period of last year, while in 3Q10 free cash flow amounted to Euro 4,630 million. Adjusting for the first instalment received from Telefónica related to the disposal of 50% stake in Brasilcel (Euro 4,489 million net of expenses), free cash flow would have amounted to Euro 141 million in 3Q10, which compares to Euro 93 million in 3Q09.
Free cash flow (1) |
|
Euro million |
|
|
3Q10 |
|
3Q09 |
|
y.o.y |
|
9M10 |
|
9M09 |
|
y.o.y |
|
EBITDA minus Capex |
|
200.4 |
|
191.1 |
|
4.9 |
% |
635.6 |
|
656.3 |
|
(3.2 |
)% |
Non-cash items |
|
11.6 |
|
7.8 |
|
48.2 |
% |
31.1 |
|
16.0 |
|
94.2 |
% |
Change in working capital |
|
15.5 |
|
17.0 |
|
(9.1 |
)% |
(256.4 |
) |
(170.1 |
) |
50.7 |
% |
Operating cash flow |
|
227.5 |
|
215.9 |
|
5.4 |
% |
410.4 |
|
502.2 |
|
(18.3 |
)% |
Interests |
|
(15.7 |
) |
(14.0 |
) |
12.2 |
% |
(181.1 |
) |
(186.8 |
) |
(3.0 |
)% |
Net payments and contributions related to PRBs |
|
(5.9 |
) |
(6.9 |
) |
(14.1 |
)% |
31.5 |
|
(15.2 |
) |
n.m. |
|
Paym. to pre-retired, suspended employees and other |
|
(45.4 |
) |
(49.3 |
) |
(7.9 |
)% |
(116.2 |
) |
(127.5 |
) |
(8.9 |
)% |
Income taxes |
|
2.7 |
|
(70.0 |
) |
n.m. |
|
(37.6 |
) |
(90.6 |
) |
(58.5 |
)% |
Dividends received |
|
0.9 |
|
10.4 |
|
(91.6 |
)% |
9.6 |
|
18.4 |
|
(48.1 |
)% |
Disposal of stake in Médi Télécom |
|
0.0 |
|
20.0 |
|
n.m. |
|
0.0 |
|
20.0 |
|
n.m. |
|
Disposal of stake in Brasilcel |
|
4,500.0 |
|
0.0 |
|
n.m. |
|
4,500.0 |
|
0.0 |
|
n.m. |
|
Share capital reductions at Brasilcel |
|
0.0 |
|
0.0 |
|
n.m. |
|
89.9 |
|
0.0 |
|
n.m. |
|
Other cash movements |
|
(34.2 |
) |
(13.6 |
) |
150.5 |
% |
(54.7 |
) |
1.0 |
|
n.m. |
|
Free cash flow |
|
4,630.0 |
|
92.6 |
|
n.m. |
|
4,651.8 |
|
121.7 |
|
n.m. |
|
(1) 2009 figures were adjusted in order to recognise Vivo business line as a discontinued operation.
Consolidated Net Debt
Consolidated net debt amounted to Euro 782 million as at 30 September 2010, compared to Euro 5,528 million as at 31 December 2009, a reduction of Euro 4,746 million as a result of the free cash flow generated in the period (Euro 4,652 million) and the elimination of Vivo from the consolidation perimeter (Euro 699 million). These effects were partially offset by: (1) the dividends paid by PT (Euro 504 million) and its subsidiaries (Euro 63 million), and (2) the consolidation of GPTI as from 1 March 2010, which had a net debt position of Euro 31 million as at that date.
Change in net debt |
|
Euro million |
|
|
3Q10 |
|
3Q09 |
|
9M10 |
|
9M09 |
|
Net debt (initial balance as reported) |
|
6,092.8 |
|
6,156.2 |
|
5,528.0 |
|
5,571.3 |
|
Less: Vivos net debt |
|
719.5 |
|
695.3 |
|
699.0 |
|
664.9 |
|
Net debt (initial balance adjusted) |
|
5,373.3 |
|
5,460.8 |
|
4,829.0 |
|
4,906.4 |
|
Less: free cash flow |
|
4,630.0 |
|
92.6 |
|
4,651.8 |
|
121.7 |
|
Dividends paid by PT |
|
0.0 |
|
0.0 |
|
503.6 |
|
503.6 |
|
Changes in consolidation perimeter |
|
0.9 |
|
0.0 |
|
31.7 |
|
0.0 |
|
Commitments related to fixed assets |
|
0.0 |
|
0.0 |
|
0.0 |
|
11.5 |
|
Other (1) |
|
37.3 |
|
14.9 |
|
69.1 |
|
83.4 |
|
Net debt (final balance) |
|
781.6 |
|
5,383.2 |
|
781.6 |
|
5,383.2 |
|
Receivable from TEF, at present value |
|
2,953.2 |
|
0.0 |
|
2,953.2 |
|
0.0 |
|
Pro-forma net debt |
|
(2,171.6 |
) |
5,383.2 |
|
(2,171.6 |
) |
5,383.2 |
|
Change in net debt |
|
(4,591.7 |
) |
(77.6 |
) |
(4,047.4 |
) |
476.8 |
|
Change in net debt (%) |
|
(75.4 |
)% |
(1.3 |
)% |
(73.2 |
)% |
8.6 |
% |
(1) In 9M10, this caption includes mainly Euro 63 million related to dividends paid by PTs fully consolidated subsidiaries to minority shareholders (Euro 37 million in 9M09). In 9M09, this caption includes the settlement of an Euro-Dollar derivative, in 7 April 2009, which resulted in a payment of Euro 38 million.
As at 30 September 2010, total consolidated gross debt amounted to Euro 7,029 million, of which 88.1% was medium and long-term and 81.0% was set at fixed rates. Following the disposal of Brasilcel, 99.7% of total debt was denominated in Euros as at 30 September 2010.
The amount of cash available in PTs domestic operations plus the undrawn amount of PTs committed commercial paper lines and standby facilities totalled Euro 7,120 million at the end of September 2010, of which Euro 952 million was undrawn committed commercial paper and standby facilities.
In 9M10, PTs average cost of debt stood at 4.6% and as at 30 September 2010, PTs consolidated net debt had a maturity of 12.6 years. As at the end of 9M10, the net debt to EBITDA ratio was 0.5x compared to 3.4x in 9M09, while EBITDA cover stood at 6.4x in 9M10 compared to 7.2x in 9M09 as reported.
Post Retirement Benefits Obligations
As at 30 September 2010, the projected post retirement benefits obligations (PBO) related to pensions and healthcare amounted to Euro 3,051 million and the market value of assets under management amounted to Euro 2,242 million. In addition, PT had liabilities in the form of salaries payable to suspended and pre-retired employees amounting to Euro 712 million, which are not subject to any legal funding requirement. These monthly salaries are paid directly by PT to the beneficiaries until retirement age. As a result, total gross unfunded obligations amounted to Euro 1,521 million. After-tax unfunded obligations amounted to Euro 1,118 million. PTs post retirement benefits plans for pensions and healthcare are closed to new participants.
Post retirement benefits obligations |
|
Euro million |
|
|
30 September 2010 |
|
31 December 2009 |
|
Pensions obligations |
|
2,713.4 |
|
2,710.2 |
|
Healthcare obligations |
|
337.4 |
|
335.3 |
|
PBO of pension and healthcare obligations |
|
3,050.8 |
|
3,045.5 |
|
Market value of funds (1) |
|
(2,242.0 |
) |
(2,369.5 |
) |
Unfunded pensions and healthcare obligations |
|
808.8 |
|
675.9 |
|
Salaries to suspended and pre-retired employees |
|
712.3 |
|
791.4 |
|
Total gross unfunded obligation |
|
1,521.1 |
|
1,467.4 |
|
After-tax unfunded obligations |
|
1,118.0 |
|
1,078.5 |
|
Unrecognised prior years service gains |
|
21.9 |
|
23.4 |
|
Accrued post retirement benefits |
|
1,543.0 |
|
1,490.8 |
|
(1) The reduction in the market value of funds resulted mainly from the payments of pensions and supplements of Euro 114.7 million and the reimbursement of excess funding of the healthcare plan amounting to Euro 75.0 million. These effects were partially offset by the positive performance of assets under management amounting to Euro 30.1 million (equivalent to 1.4% in 9M10) and PTs contributions to the pension funds amounting to Euro 35.1 million.
Total gross unfunded obligations increased by Euro 54 million to Euro 1,521 million as at 30 September 2010, as a result of: (1) the reimbursement of Euro 75 million, related to the excessive funding of the healthcare plan, and (2) net actuarial losses of Euro 72.6 million, related to the difference between the actual return on assets (equivalent to 1.4% in 9M10) and the estimated expected return on assets (6% on an annual basis). These effects more than offset (1) PTs contributions to the pension funds (Euro 35.1 million) and (2) the reduction of liabilities related to salaries payable to suspended and pre-retired employees (Euro 79 million), mainly due to the payments to suspended and pre-retired employees during the period and to the halting of the redundancy programme.
Change in gross unfunded obligations |
|
Euro million |
|
|
9M10 |
|
9M09 |
|
Gross unfunded obligations (initial balance) |
|
1,467.4 |
|
1,809.9 |
|
Post retirement benefits costs (PRB) |
|
54.9 |
|
68.6 |
|
Curtailment cost |
|
10.9 |
|
4.1 |
|
Net reimbursements (contributions) to pension funds (1) |
|
31.5 |
|
(15.2 |
) |
Payments to pre-retired, suspended employees and other |
|
(116.2 |
) |
(127.5 |
) |
Net actuarial (gains) losses (2) |
|
72.6 |
|
(152.1 |
) |
Gross unfunded obligations (final balance) |
|
1,521.1 |
|
1,587.8 |
|
After-tax unfunded obligations |
|
1,118.0 |
|
1,167.0 |
|
(1) In 9M10, this caption includes: (i) termination payments amounting to Euro 4.2 million; (ii) reimbursement net of payments of healthcare expenses made by PT amounting to Euro 70.7 million, and (iii) contributions to the pension funds of Euro 35.1 million. (2) In 9M10, this caption relates to the difference between the actual return on assets (Euro 30.1 million, equivalent to 1.4% in 9M10), and the expected return on assets (6% on an annual basis).
Post retirement benefits costs |
|
Euro million |
|
|
9M10 |
|
9M09 |
|
Service cost |
|
6.1 |
|
5.1 |
|
Interest cost (1) |
|
151.5 |
|
162.2 |
|
Expected return on assets (2) |
|
(102.7 |
) |
(98.7 |
) |
Sub-total |
|
54.9 |
|
68.6 |
|
Amortisation of prior year service gains |
|
(1.5 |
) |
(1.4 |
) |
Post retirement benefits costs |
|
53.5 |
|
(67.2 |
) |
(1) The decrease in the interest cost is explained by the reduction of PBO occurred in 2009. (2) The increase in the expected return on assets is explained by the positive performance of plan assets occurred in 2009.
In September 2010, PT announced that it is in discussions regarding the potential transfer to the Portuguese State of the pension liabilities associated with mandatory Pension Funds that cover part of the active and retired employees of PT, as well as the assets to fund these liabilities. Any unfunded liabilities, calculated as of the transfer date, will be fully funded by PT at such date. PT further informed that it has not yet reached an agreement, as this is subject to the agreement by the parties on the respective terms and conditions and to the relevant internal approvals of both parties.
Equity
Equity excluding minority interests amounted to Euro 5,490 million as at 30 September 2010. The increase of Euro 4,171 million in 9M10 is explained by: (1) the net income generated in the period of Euro 5,618 million, and (2) the positive currency translation adjustments amounting to Euro 266 million, primarily related to the appreciation of the Real against the Euro in the period. These effects more than offset: (1) the accumulated currency translation adjustments related to the investment in Brasilcel that were transferred to net income upon the disposal of this investment, which amounted to Euro 1,134 million as at the disposal date; (2) the dividends paid by PT to shareholders amounting to Euro 504 million, and (3) the net actuarial losses related to post retirement benefits amounting to Euro 53 million (net of taxes).
Change in shareholders equity (excluding minority interests) |
|
Euro million |
|
|
9M10 |
|
Equity before minority interests (initial balance) |
|
1,318.3 |
|
Net income |
|
5,617.7 |
|
Net currency translation adjustments (1) |
|
(868.6 |
) |
Dividends |
|
(503.6 |
) |
Net actuarial gains (losses), net of taxes |
|
(53.4 |
) |
Other |
|
(20.7 |
) |
Equity before minority interests (final balance) |
|
5,489.7 |
|
Change in equity before minority interests |
|
4,171.4 |
|
Change in equity before minority interests (%) |
|
316.4 |
% |
(1) In 9M10, this caption includes a gain of Euro 266 million related to positive currency translation adjustments generated in the period and the reclassification to net income of Euro 1,134 million related to the accumulated currency translation adjustments regarding Vivo as of the disposal date.
Consolidated Statement of Financial Position
The main changes in the consolidated statement of financial position are primarily explained by the disposal of Brasilcel, since the balance sheet as at 31 December 2009 included the assets and liabilities of Vivo. As at 31 December 2009, Vivo had total assets of Euro 6,150 million, including primarily tangible and intangible assets (Euro 4,279 million), accounts receivable (Euro 546 million), deferred taxes (Euro 418 million) and taxes receivable (Euro 373 million), and had total liabilities of Euro 2,344 million, including primarily gross debt (Euro 995 million) and accounts payable (Euro 497 million). The increase in net accounts receivable is mainly explained by the present value of the receivable from Telefónica regarding the sale of Brasilcel (Euro 2,953 million).
Consolidated statement of financial position |
|
Euro million |
|
|
30 September 2010 |
|
31 December 2009 |
|
Cash and equivalents |
|
6,247.3 |
|
1,518.0 |
|
Accounts receivable, net |
|
4,271.6 |
|
1,538.4 |
|
Inventories, net |
|
124.7 |
|
239.9 |
|
Financial investments |
|
567.0 |
|
614.1 |
|
Intangible assets, net |
|
1,079.9 |
|
4,074.3 |
|
Tangible assets, net |
|
3,542.5 |
|
4,843.9 |
|
Accrued post retirement asset (1) |
|
1.3 |
|
67.6 |
|
Other assets |
|
347.4 |
|
783.7 |
|
Deferred tax assets and prepaid expenses |
|
644.2 |
|
1,160.7 |
|
Total assets |
|
16,825.9 |
|
14,840.5 |
|
Accounts payable |
|
719.6 |
|
1,338.6 |
|
Gross debt |
|
7,028.8 |
|
7,046.0 |
|
Accrued post retirement liability |
|
1,544.3 |
|
1,558.3 |
|
Other liabilities |
|
1,224.4 |
|
1,602.9 |
|
Deferred tax liabilities and deferred income |
|
614.5 |
|
907.2 |
|
Total liabilities |
|
11,131.6 |
|
12,453.0 |
|
Equity before minority interests |
|
5,489.7 |
|
1,318.3 |
|
Minority interests |
|
204.6 |
|
1,069.1 |
|
Total shareholders equity |
|
5,694.3 |
|
2,387.4 |
|
Total liabilities and shareholders equity |
|
16,825.9 |
|
14,840.5 |
|
(1) The reduction in accrued post retirement assets is mainly related to the reimbursement of Euro 75 million of the excess funding computed as at 31 December 2009.
02
Business performance
Domestic Operations
Revenues from domestic operations, which include wireline and TMN, decreased by 3.0% y.o.y in 9M10, as a result of lower revenues at TMN due to: (1) lower customer revenues (Euro 44 million), as a result of increasingly more difficult economic conditions and increased popularity of on-net flat-fee prepaid tariff plans; (2) lower equipment sales (Euro 27 million), and (3) lower interconnection revenues (Euro 13 million), mainly due to lower MTRs. Revenues in the wireline segment increased by 0.4% y.o.y, notwithstanding the change in the recognition of contract penalties (Euro 8 million), which negatively impact the comparison between the quarters. Adjusting for the change in revenue recognition referred to above, wireline revenues would have increased by 1.0% y.o.y, underpinned by retail revenues and equipment sales.
Domestic operations income statement (1) |
|
Euro million |
|
|
3Q10 |
|
3Q09 |
|
y.o.y |
|
9M10 |
|
9M09 |
|
y.o.y |
|
Operating revenues |
|
804.9 |
|
841.3 |
|
(4.3 |
)% |
2,400.1 |
|
2,474.2 |
|
(3.0 |
)% |
Wireline |
|
481.6 |
|
481.1 |
|
0.1 |
% |
1,452.6 |
|
1,446.4 |
|
0.4 |
% |
Domestic mobile · TMN |
|
355.9 |
|
397.9 |
|
(10.5 |
)% |
1,045.4 |
|
1,135.0 |
|
(7.9 |
)% |
Other and eliminations |
|
(32.7 |
) |
(37.6 |
) |
(13.1 |
)% |
(98.0 |
) |
(107.2 |
) |
(8.6 |
)% |
EBITDA (2) |
|
345.8 |
|
370.0 |
|
(6.5 |
)% |
1,044.6 |
|
1,107.0 |
|
(5.6 |
)% |
Post retirement benefits |
|
17.8 |
|
22.4 |
|
(20.5 |
)% |
53.5 |
|
67.2 |
|
(20.5 |
)% |
Depreciation and amortisation |
|
184.6 |
|
157.4 |
|
17.3 |
% |
506.5 |
|
462.0 |
|
9.6 |
% |
Income from operations (3) |
|
143.5 |
|
190.2 |
|
(24.6 |
)% |
484.7 |
|
577.7 |
|
(16.1 |
)% |
EBITDA margin |
|
43.0 |
% |
44.0 |
% |
(1.0 |
)pp |
43.5 |
% |
44.7 |
% |
(1.2 |
)pp |
Capex (4) |
|
141.7 |
|
181.6 |
|
(21.9 |
)% |
411.5 |
|
471.2 |
|
(12.7 |
)% |
Capex as % of revenues |
|
17.6 |
% |
21.6 |
% |
(4.0 |
)pp |
17.1 |
% |
19.0 |
% |
(1.9 |
)pp |
EBITDA minus Capex |
|
204.1 |
|
188.5 |
|
8.3 |
% |
633.1 |
|
635.8 |
|
(0.4 |
)% |
(1) Domestic operations includes the wireline segment, domestic mobile, PT Inovação, PT SI, PT Pro, PT Contact and PT Sales. (2) EBITDA = income from operations + post retirement benefits + depreciation and amortisation. (3) Income from operations = income before financials and income taxes + curtailment costs + losses (gains) on disposal of fixed assets + net other costs. (4) Excludes additional commitments under the terms of the UMTS licence (Euro 11.5 million in 1Q09).
EBITDA declined by 5.6% y.o.y in 9M10 to Euro 1,045 million, equivalent to a margin of 43.5%. This performance was primarily explained by: (1) revenue decline at TMN; (2) continued strong roll-out of the triple-play offers, which resulted in higher programming, customer care and support costs; (3) lower MTRs, and (4) the halting of the redundancy programme, in favour of insourcing of certain operations.
Capex in the domestic business decreased by 12.7% y.o.y to Euro 412 milllion in 9M10. Domestic capex was primarily directed to: (1) the continued efforts in the roll-out of pay-TV and FTTH, future proof technologies and services paving the way for future growth in wireline, and (2) investments in 3G and 3.5G networks in the domestic mobile business. Against a backdrop of the high quality of the network and services offered to customers, TMNs network quality continues to stand out in the context of the Portuguese market for its coverage and reliability.
Wireline
In 9M10, retail net additions reached 239 thousand, up by 10.6% y.o.y, as a result of the significant growth of the pay-TV service, which accounted for 188 thousand net additions, bringing the total pay-TV customers to 769 thousand (up by 52.3% y.o.y). Fixed broadband net additions in the period stood at 102 thousand, with fixed broadband customer base growing 18.7% y.o.y as a result of the solid growth in triple-play customers. Traffic generating lines declined only by 20 thousand in 9M10, also reflecting the positive impact of the triple-play offers and further consolidating the reversal of the traditional line loss trend in wireline. In the 9M10, net disconnections of voice lines were 52 thousand, including 32 thousand net disconnections of carrier pre-selection lines, which now account for only 102 thousand lines (3.8% of total PSTN/ISDN lines). Pay-TV customer penetration stands at 29.7% of traffic generating lines (+10.4pp y.o.y) and 79.8% of the fixed broadband customer base (+17.6pp y.o.y), a solid performance considering that the pay-TV service was launched, on a nationwide basis, only in April 2008.
Wireline operating data
|
|
3Q10 |
|
3Q09 |
|
y.o.y |
|
9M10 |
|
9M09 |
|
y.o.y |
|
Main accesses (000) |
|
4,800 |
|
4,494 |
|
6.8 |
% |
4,800 |
|
4,494 |
|
6.8 |
% |
Retail accesses |
|
4,428 |
|
4,080 |
|
8.5 |
% |
4,428 |
|
4,080 |
|
8.5 |
% |
PSTN/ISDN |
|
2,695 |
|
2,763 |
|
(2.5 |
)% |
2,695 |
|
2,763 |
|
(2.5 |
)% |
Traffic-generating lines |
|
2,593 |
|
2,620 |
|
(1.0 |
)% |
2,593 |
|
2,620 |
|
(1.0 |
)% |
Carrier pre-selection |
|
102 |
|
143 |
|
(28.6 |
)% |
102 |
|
143 |
|
(28.6 |
)% |
Fixed broadband retail |
|
964 |
|
812 |
|
18.7 |
% |
964 |
|
812 |
|
18.7 |
% |
TV customers |
|
769 |
|
505 |
|
52.3 |
% |
769 |
|
505 |
|
52.3 |
% |
Wholesale accesses |
|
372 |
|
413 |
|
(9.9 |
)% |
372 |
|
413 |
|
(9.9 |
)% |
Unbundled local loops |
|
257 |
|
297 |
|
(13.3 |
)% |
257 |
|
297 |
|
(13.3 |
)% |
Wholesale line rental |
|
63 |
|
62 |
|
0.4 |
% |
63 |
|
62 |
|
0.4 |
% |
ADSL wholesale |
|
52 |
|
54 |
|
(3.6 |
)% |
52 |
|
54 |
|
(3.6 |
)% |
Net additions (000) |
|
66 |
|
68 |
|
(1.6 |
)% |
213 |
|
196 |
|
9.0 |
% |
Retail accesses |
|
83 |
|
79 |
|
4.8 |
% |
239 |
|
216 |
|
10.6 |
% |
PSTN/ISDN |
|
(15 |
) |
(14 |
) |
(6.8 |
)% |
(52 |
) |
(80 |
) |
35.1 |
% |
Traffic-generating lines |
|
(6 |
) |
(5 |
) |
(36.2 |
)% |
(20 |
) |
(48 |
) |
58.9 |
% |
Carrier pre-selection |
|
(9 |
) |
(9 |
) |
7.9 |
% |
(32 |
) |
(31 |
) |
(1.8 |
)% |
Fixed broadband retail |
|
32 |
|
32 |
|
0.2 |
% |
102 |
|
103 |
|
(0.4 |
)% |
TV customers |
|
67 |
|
62 |
|
7.6 |
% |
188 |
|
193 |
|
(2.4 |
)% |
Wholesale accesses |
|
(17 |
) |
(12 |
) |
(41.0 |
)% |
(26 |
) |
(20 |
) |
(25.4 |
)% |
Unbundled local loops |
|
(16 |
) |
(12 |
) |
(30.4 |
)% |
(23 |
) |
(9 |
) |
(170.4 |
)% |
Wholesale line rental |
|
(1 |
) |
(3 |
) |
71.4 |
% |
(1 |
) |
(13 |
) |
94.3 |
% |
Fixed broadband wholesale |
|
(0 |
) |
3 |
|
(110.5 |
)% |
(1 |
) |
2 |
|
(187.9 |
)% |
Retail RGU per access (1) |
|
1.64 |
|
1.48 |
|
11.3 |
% |
1.64 |
|
1.48 |
|
11.3 |
% |
ARPU (Euro) |
|
29.9 |
|
30.1 |
|
(0.6 |
)% |
30.1 |
|
30.0 |
|
0.4 |
% |
Total traffic (million minutes) |
|
2,688 |
|
2,780 |
|
(3.3 |
)% |
8,141 |
|
8,399 |
|
(3.1 |
)% |
Retail traffic |
|
1,107 |
|
1,131 |
|
(2.1 |
)% |
3,416 |
|
3,513 |
|
(2.7 |
)% |
Wholesale traffic |
|
1,580 |
|
1,649 |
|
(4.2 |
)% |
4,725 |
|
4,887 |
|
(3.3 |
)% |
Employees |
|
6,662 |
|
6,345 |
|
5.0 |
% |
6,662 |
|
6,345 |
|
(5.0 |
)% |
(1) Retail accesses per PSTN/ISDN line.
The number of retail RGU per access, measured by the number of retail accesses per PSTN/ISDN line, continued to increase with the rollout of the pay-TV offer and stood at 1.64 in 9M10, as compared to 1.48 in 9MQ09 (+11.3% y.o.y).
Competitors accesses, which include wholesale accesses and carrier pre-selection, fell by 57 thousand in 9M10, reflecting a decrease in unbundled local loop lines (-23 thousand) and in carrier pre-selection (-32 thousand).
During the period, Meo deployed a new software version across all its IPTV set-top-boxes, bringing an improved user experience and more features to Meo customers. Following a close and careful analysis of TV usage patterns, Meo upgraded its design and user-interface to promote an even better, easier and more intuitive user-experience. In some of its most widely-used services, such as the PVR, Meo launched new functionalities. Adding to the Remote PVR and Series-link Recording, both exclusive features, Meo now also provides a Multiroom PVR experience. This upgrade was supported by a strong marketing campaign that focused on the new Meo experience and re-emphasised Meos positioning as the most innovative pay-TV offer in the Portuguese market.
Meo continues to offer various features that significantly differentiate its value proposition, including: (1) real video-on-demand (VoD) with DVD-like features and a catalogue of more than 2,500 movies, including high definition (HD); (2) catch-up TV; (3) electronic programming guide, redesigned during 1Q10, alongside all Meo user-interface, in order to improve further the user experience; (4) TV channel recording, which can be remotely programmed through internet or mobile phone, allowing also easy on-click recording of series and multiroom PVR for those customers with more than one set-top-box; (5) gaming, karaoke and several interactive applications and service areas; (6) access to personal photo folders, and (7) customised contents and features for children in a specially designed walled-garden Meo Kids.
On 8 July 2010, PT announced that Meo had surpassed the threshold of 700 thousand customers. Recently and to reinforce a new television viewing experience and enhance interactivity, Meo also launched: (1) Meo Interactivo, an application store, free of charge, which will aggregate the best TV widgets for all applications already available through Meo as well as new ones that were also just launched, such as Facebook, Oceanlook, Picasa and Flickr, and (2) Meo Séries, a new subscription video-on-demand service, which delivers the best series from Warner and HBO.
During the period Meo also launched a selection of new channels, the most relevant of those being FoxLife, on 1 January 2010, and Channel Q, in March 2010, the first interactive channel in Portugal, fully programmed in Portuguese, which represents another innovative experience that continues to contribute towards a new way of consuming TV content in the Portuguese market. The Channel Q was developed in cooperation with Sapo portal, where the channels web site is hosted. In last quarter, Canal Q has reinforced its programming with new content and has extended the broadcasting period. These new channels, features and services are aimed at reinforcing Meos content and television viewing experience, which is more distinctive and further enhances interactivity, thus allowing for a even stronger differentiation when compared with other pay-TV offers in the market.
During the last quarter, Meo launched: (1) Karaoke VideoStar, a new and more sophisticated karaoke offer, which includes various songs, grouped by recent successes, kids, pop, rock, classics, hip-hop and R&B, and also videos for all songs, for Euro 3.5 per month; (2) TVI 24, the information channel of TVI, the leading free-to-air channel in Portugal, available through IPTV and satellite; (3) Ídolos Interactivo, a new and exclusive interactivity experience over a FTA programme Ídolos on SIC, from original American Idol, that gives customers access to a lot more content on each programme contestant, exclusive backstage snippets and best of videos, through a press the red button onscreen, and (4) TVI Secret Story Interactivo, a new and exclusive interactive channel, developed in partnership with TVI, that broadcasts live 24 hours per day the Secret Story show, a reality-show similar to Big Brother, with the possibility to access additional content alternative cameras, additional videos and lots more, also through a press the red button onscreen. Since launch, on 4 October 2010, Secret Story has been the top show in Portugal, while the Secret Story channel has been one of the most seen channels.
Meo provides access to a comprehensive content offering with more than 120 TV channels and over 2,500 VoD titles. The VoD offer, which includes blockbusters from five Hollywood studios, is a key differentiating feature of the service as more than 50% of Meos IPTV customers have already used VoD on a paid basis, consuming an average of 2.3 movies per month. In 2Q10, the most watched movies were 2012, followed by Twilight New Moon and The Hurt Locker, winner of six Oscars in 2009. In 3Q10, the most watched movies were Couples Retreat, followed by The Princess and the Frog and Sherlock Holmes.
During 9M10, PT also launched Meo@PC, in beta version. This service gives online access to Meos pay-TV service through a PC, strengthening the mobility and convergence value proposition of the Meo service. Customers were invited to join a pilot trial of this service, anticipating final commercial launch planned for later this year.
In May 2010, Meo announced the live broadcast of the major tennis event in Portugal, Estoril Open, in True 3D, the first time a live event was broadcasted in True 3D in Portugal. Additionally, in June 2010, Meo announced the live broadcast of eight games of the FIFA World Cup in True 3D through the organisation of several public viewing events. For Meo customers all the games of the FIFA World Cup were available in HD and with interactive features, which allowed the viewers to choose from six additional screens broadcasting: team tactics, follow a player, follow the coach and watch the highlights of the game. These features have proven to be very successful and were used by more than 330 thousand Meo customers with more than 1.1 million visits during the World Cup. During the World Cup Meo also launched a very successful optional feature, which allowed users to filter the noise of the well known vuvuzelas, during the game they were watching. In October 2010, Meo announced the exclusive live broadcast, in True 3D, of stage eight of the world surfing circuit held in Portugal and sponsored by TMN, becoming the first television operator in the world to broadcast a surfing event in True 3D.
Meo marketing campaigns continue to enjoy the highest notoriety in the Portuguese pay-TV market. The campaign to market Meos new user interface was launched with an innovative commercial ad in True 3D, marking Meos take-off in 3D content trials. This advertisement was also broadcasted in the three main free-to-air channels having reached an audience share of 85.5%, above that of the initial advertising of Meo in 2008 that reached an audience share of 83%. In 3Q10, proved ad recall stood above 60% and spontaneous ad recall was above 40%, well ahead of any other competing brands in the sector.
In the last months, PT has launched several vertical offers targeting the SMEs and corporate segments in order to provide differentiated convergent offers customised for different sectors, aiming at further strengthening PTs positioning in these segments. PT has broadened the scope of services, such as: (1) Menu Box, solution targeted at the food and beverage sector integrating television, voice and data leveraging on the leading software tools for the sector and bundling the hardware component; (2) Lex Box, a solution oriented for the legal segment integrating fixed and mobile voice and broadband services with the LegiX software which enables access to legal content, and (3) customised offers, namely Corporate Fibre, a television service for customers in the health and hotel sectors with customised corporate channel, content and remote control of channel selection. On September 2010, PT has announced, in partnership with Cisco, the development, implementation and launch of new services of cloud computing, which include virtual services and unified communications. The implementation of cloud computing services will enable companies to adopt more efficient business models, increasing adoption of technology services by the corporate, SME and SOHO segments due to a significant reduction in costs related to information technology.
Notwithstanding the strong growth of Meo customers, which subscribe to a more complex service with higher customer care associated, the number of calls per customer declined by 23% when compared to the beginning of this year. In 9M10, the number of complaints in the wireline business, namely in the Meo service, declined by 32% along this year.
In 9M10, wireline operating revenues increased by 0.4% y.o.y to Euro 1,453 million, underpinned by retail revenues on the back of the continued strong performance of Meo triple-play offer (voice, data and pay-TV) and sales, notwithstanding the negative effect of the change in the recognition of contract penalties (Euro 8 million). Adjusting for this change, wireline revenues would have increased by 1.0% y.o.y thus further consolidating the turnaround of the traditional revenue loss trend in the wireline business. Retail revenues decreased by Euro 2 million to Euro 725 million in 9M10, while adjusting for the change in the recognition of contract penalties, wireline retail revenues would have grown by 0.7% y.o.y. This performance of retail revenues is being achieved on the back of pay-TV revenues growth and fixed broadband retail, which are increasing in line with the stated strategy of increasing market share in the residential market by offering attractive and differentiated triple-play and double-play services, and notwithstanding the increasing pressure on the traditional voice business, due to adverse economic conditions, which are affecting mainly the SME/SOHO and corporate segments.
The performance of retail revenues, adjusted for the change in the recognition of contract penalties referred to above (+0.7% y.o.y), was underpinned by growth in retail RGUs of 239 thousand, namely pay-TV customers (+188 thousand net additions in 9M10), high quality broadband customers (+115 thousand postpaid net adds) and resilience of traffic generating lines, which decreased by 20 thousand in 9M10. The performance of retail revenues continued to benefit from the successful implementation of the pay-TV strategy, notwithstanding strong competition from other fixed and cable operators as well as from mobile operators, both in voice and broadband, and against a backdrop of challenging economic conditions.
Wireline income statement (1) |
|
Euro million |
|
|
3Q10 |
|
3Q09 |
|
y.o.y |
|
9M10 |
|
9M09 |
|
y.o.y |
|
Operating revenues |
|
481.6 |
|
481.1 |
|
0.1 |
% |
1,452.6 |
|
1,446.4 |
|
0.4 |
% |
Retail |
|
240.7 |
|
239.9 |
|
0.4 |
% |
724.9 |
|
727.1 |
|
(0.3 |
)% |
Wholesale |
|
127.2 |
|
124.1 |
|
2.6 |
% |
368.6 |
|
369.8 |
|
(0.3 |
)% |
Data & corporate |
|
67.6 |
|
70.3 |
|
(3.8 |
)% |
220.0 |
|
220.8 |
|
(0.4 |
)% |
Other wireline revenues |
|
46.1 |
|
46.8 |
|
(1.5 |
)% |
139.2 |
|
128.7 |
|
8.2 |
% |
Operating costs, excluding D&A |
|
297.6 |
|
285.4 |
|
4.3 |
% |
892.2 |
|
842.0 |
|
6.0 |
% |
Wages and salaries |
|
57.2 |
|
57.5 |
|
(0.5 |
)% |
171.0 |
|
172.8 |
|
(1.0 |
)% |
Direct costs |
|
110.7 |
|
99.6 |
|
11.1 |
% |
331.1 |
|
302.2 |
|
9.6 |
% |
Commercial costs |
|
29.4 |
|
30.6 |
|
(3.8 |
)% |
89.8 |
|
80.7 |
|
11.4 |
% |
Other operating costs |
|
100.3 |
|
97.7 |
|
2.7 |
% |
300.3 |
|
286.4 |
|
4.9 |
% |
EBITDA (2) |
|
184.1 |
|
195.7 |
|
(5.9 |
)% |
560.4 |
|
604.4 |
|
(7.3 |
)% |
Post retirement benefits |
|
17.8 |
|
22.4 |
|
(20.5 |
)% |
53.4 |
|
67.2 |
|
(20.5 |
)% |
Depreciation and amortisation |
|
121.5 |
|
99.9 |
|
21.5 |
% |
337.4 |
|
295.3 |
|
14.3 |
% |
Income from operations (3) |
|
44.8 |
|
73.4 |
|
(38.9 |
)% |
169.5 |
|
241.9 |
|
(29.9 |
)% |
EBITDA margin |
|
38.2 |
% |
40.7 |
% |
(2.5 |
)pp |
38.6 |
% |
41.8 |
% |
(3.2 |
)pp |
Capex |
|
107.0 |
|
130.7 |
|
(18.1 |
)% |
319.0 |
|
358.0 |
|
(10.9 |
)% |
Capex as % of revenues |
|
22.2 |
% |
27.2 |
% |
(5.0 |
)pp |
22.0 |
% |
24.8 |
% |
(2.8 |
)pp |
EBITDA minus Capex |
|
77.1 |
|
65.0 |
|
18.7 |
% |
241.3 |
|
246.4 |
|
(2.0 |
)% |
(1) Includes intragroup transactions. (2) EBITDA = income from operations + post retirement benefits + depreciation and amortisation. (3) Income from operations = income before financials and income taxes + curtailment costs + losses (gains) on disposal of fixed assets + net other costs.
Wholesale revenues decreased by 0.3% y.o.y in 9M10 to Euro 369 million, as a result of the decrease in traffic revenues (-1.4% y.o.y), which were negatively impacted of lower MTRs.
Revenues from data and corporate services decreased by 0.4% y.o.y in 9M10 as a result of the decline in revenues from VPN and leased lines (-5.2% y.o.y) against a backdrop of challenging economic conditions affecting the SME/SOHO and corporate segments, notwithstanding the increase in revenues from network management, outsourcing and IT (+12.0% y.o.y), as a result of the execution of certain contracts.
Other revenues increased by 8.2% y.o.y in 9M10, notwithstanding the 15.2% y.o.y decline in directories, and mainly as a result of the increase in sales of equipment (Euro 9 million).
In 9M10, EBITDA declined by 7.3% y.o.y, with 3Q10 showing a sequential improvement when compared to recent quarters (-5.9% in 3Q10, -6.4% y.o.y in 2Q10 and -9.4% in 1Q10), notwithstanding the continued efforts in the deployment of the pay-TV and triple-play offers and the halting of the redundancy programme. This favourable performance is the result of the continued focus on improving the profitability of its operations and the initial benefits of the rollout of the FTTH network, which is more robust when compared to legacy networks. In the period, operating expenses excluding D&A only grew by 6.0% y.o.y (Euro 50 million), notwithstanding the increase in direct costs to Euro 331 million (+9.6% y.o.y, Euro 29 million). This increase in direct costs reflects the increase in programming costs, which resulted from the continued growth in pay-TV customers, strengthened content offering and higher uptake of premium and VOD services. In 9M10, wages and salaries decreased by 1.0% y.o.y to Euro 171 million as a result of strong focus on cost reduction and notwithstanding: (1) headcount migration from the domestic mobile due to the reorganisation of the domestic fixed and mobile business along customer segments, and (2) the decision to halt the redundancy programme and focus on insourcing of certain activities that were previously outsourced. Commercial costs, which increased by 11.4% y.o.y to Euro 90 million, reflected the increase in commissions and in marketing and publicity, which resulted from the continued efforts in the marketing of pay-TV and triple-play offers and higher sales to corporate customers. The marked improvement of EBITDA evolution was achieved notwithstanding the increase in provisions (Euro 17 million) as a result of the more difficult economic environment. EBITDA margin, which stood at 38.6% in 9M10, declined by 3.2pp y.o.y, confirming steady improvements in the historical trend following the launch of the triple-play and pay-TV business.
Capex decreased from Euro 358 million in 9MQ09 to Euro 319 million in 9M10 (-10.9% y.o.y) as the investments in legacy network infrastructure declined in the period, notwithstanding: (1) the continued efforts in the rollout of future proof infrastructures, namely FTTH, and (2) the increase in customer related capex associated to the growth in pay-TV services. Other investments, namely infrastructure backbone SI/TI, also decreased as the result of PTs focus on efficiency and cash flow, benefiting from significant investments during 2008 and 2009 and synergies from fixed-mobile integration.
Domestic Mobile
In 9M10, TMNs EBITDA minus capex grew by 0.8% y.o.y to Euro 404 million, as a result of the strong focus on profitability and cash-flow generation and against a backdrop of a challenging economic environment and increased competitiviness in certain market segments, namely the youth segment. Notwithstanding the adverse economic conditions and tightening competitive environment, TMN consolidated the cash-flow generating trend, with EBITDA minus capex in 3Q10 improving when compared with previous quarters: +3.1% y.o.y in 3Q10; +2.9% y.o.y in 2Q10, and -3.2% y.o.y in 1Q10. Revenues stood at Euro 1,045 million (-7.9% y.o.y), as a result of the
aforementioned challenging economic environment, penalised by interconnection revenues (-10.7% y.o.y) and equipment sales (-26.2 % y.o.y).
Domestic mobile operating data (1)
|
|
3Q10 |
|
3Q09 |
|
y.o.y |
|
9M10 |
|
9M09 |
|
y.o.y |
|
Customers (000) |
|
7,314 |
|
7,073 |
|
3.4 |
% |
7,314 |
|
7,073 |
|
3.4 |
% |
Net additions (000) |
|
46 |
|
104 |
|
(55.8 |
)% |
62 |
|
140 |
|
(55.6 |
)% |
Total traffic (million minutes) |
|
2,716 |
|
2,594 |
|
4.7 |
% |
7,849 |
|
7,254 |
|
8.2 |
% |
MOU (minutes) |
|
124 |
|
123 |
|
1.1 |
% |
120 |
|
116 |
|
3.6 |
% |
ARPU (Euro) |
|
14.7 |
|
16.8 |
|
(12.0 |
)% |
13.2 |
|
16.3 |
|
(18.8 |
)% |
Customer |
|
12.7 |
|
14.4 |
|
(11.6 |
)% |
11.5 |
|
14.0 |
|
(18.2 |
)% |
Interconnection |
|
1.6 |
|
1.9 |
|
(15.9 |
)% |
1.5 |
|
1.9 |
|
(23.0 |
)% |
Data as % of service revenues (%) |
|
25.2 |
|
22.7 |
|
2.5 |
pp |
24.5 |
|
22.7 |
|
1.8 |
pp |
SARC (Euro) |
|
30.0 |
|
32.6 |
|
(8.1 |
)% |
28.8 |
|
35.8 |
|
(19.5 |
)% |
Employees |
|
1,043 |
|
1,008 |
|
3.5 |
% |
1,043 |
|
1,008 |
|
3.5 |
% |
(1) Includes MVNO subscribers.
In 9M10, TMNs total customers increased by 3.4% y.o.y to 7,314 thousand, underpinned by wireless broadband customers, with quarterly net additions of 62 thousand, clearly improving the trend seen in previous quarters (+46 thousand in 3Q10, +5 thousand in 2Q10 and +11 thousand in 1Q10). Notwithstanding the challenging economic environment and increased popularity of on-net flat-fee prepaid tariff plans, customer growth at TMN in 9M10 was underpinned by both postpaid and prepaid customers (+33thousand net adds and +29 thousand net adds). The growth of postpaid customers was a result of: (1) continued growth of wireless broadband, and (2) the new postpaid pricing plans, branded TMN unlimited, that were launched during the last quarter and which are aimed at increasing the penetration of high-value tariff plans. At the end of 9M10, postpaid customers accounted for 31.0% of total customer base.
In 9M10, TMN continued to invest significantly in the differentiation of its portfolio of handsets, introducing new touch-screen phones and smartphones, and in the improvement of the services offered, making available to its customers data and value added services and sophisticated applications and widgets. TMN launched the Sony Ericsson W205 Betty Boop, associated to the most well known fashion event in Portugal, Moda Lisboa. In April 2010, TMN launched a1, the first smartphone based on the Android operating system, which is backed by Google, using TMNs brand. This wide touch screen smartphone offers: (1) premium connectivity through 3.5G broadband access with downloads of up to 7.2Mbps and uploads of up to 5.6Mbps, Wi-Fi and Bluetooth; (2) Push Mail; (3) GPS with a life-time access to NDrive GPS software and maps of Portugal; (4) camera of 3.2 Mpx with video, autofocus and zoom; (5) MP3 player, and (6) 16GB memory card slot. The launch of this new own-label follows the successful launch, of tmn bluebelt I and bluebelt II and tmn silverbelt, smartphones with TMNs brand using the Windows Mobile platform and of the HTC Magic based in the Android platform. The new a1 has a retail price of Euro 199.9 in PTs Bluestores and of Euro 179.9 in the online shop of TMN.
During the period, TMN launched the Samsung Galaxy-S, the most advanced smartphone based on the Android operating system, exclusive for TMN, which offers: (1) a wide AMOLED screen; (2) GPS with a life-time access to NDrive GPS software and maps of Portugal; (3) camera of 5 Mpx; (4) 8GB memory card slot, and (5) some of the most popular applications, such as an e-books store. Additionally, TMN also launched the Samsung Wave, the first smartphone based on the Bada operating system, developed by Samsung, which allows high quality images and videos and access to apps through the Samsung Apps store. TMN smartphones continue to be positioned to allow
a unique experience in mobile broadband, interactive services and content, thus enhancing TMNs leadership position in this segment, namely as the operator with the most diversified and comprehensive offer.
In October, TMN launch an exclusive offer of Samsung Omnia 7, the first mobile phone in Portugal to integrate the Windows 7 operating system, and the iPhone. This strategy resulted in the most comprehensive smartphone offering in the Portuguese mobile market, making available: (1) the most well known operating systems: Windows Mobile, Android, RIM, Symbian and i-Phone, and (2) a wide range of smartphones from several manufacturers. As referred to above, as of October 2010, TMN also started to market the iPhone, thus further enhancing its smartphone offering. TMN also continued to invest in the development and marketing of own-label low-cost smartphones aimed at the mass market, which are acting as enablers of lower entry barriers in the market and driving an increased popularity of these devices.
In 9M10, TMN also continued to invest in the differentiation, promotion and marketing of its services. In February, associated to the Valentine Day, TMN lauched an innovative marketing campaign allowing customers to send messages with personalised multimedia messages with videos and musics, and to download or share ringtones, waiting rings and wallpapers. During Easter, TMN launched a promotional campaign aimed at increasing roaming usage, according to which TMN customers can do roaming calls with normal national tariffs with an additional call set-up fee of Euro 0.50. During the 9M10, TMN launched new tariff plans and continued to strengthen the promotional efforts in the youth segment. TMN launched, in partnership with the leading football clubs in Portugal, customised tariff plans, access to new applications and content associated with those clubs and customised handsets. TMN continued to strengthen its mobile broadband offerings, increasing the speed and download capacity to its customers. Also in 9M10, TMN launched a Car Control service, a security service that, in articulation with local authorities, allows customers to locate, block and recover their car in the event of being stolen.
As part of its data and value added services strategy, TMN has also been investing significantly in new services that are already aligned with future market trends, of which it should be highlighted: (1) meo mobile, which makes available 40 TV channels, in various areas such as information, sports, entertainment, children and other, on the mobile phone, along with innovative features such as wireless remote recording and sms alerts, marketed at various price ranging from Euro 0.93 per day to Euro 7.76 per month with unlimited channels; (2) TMNs application store making available sports, news, entertainment, games, books and utility apps, which leverages on the wide experience and presence of PTs portal Sapo in the online world; (3) pond, an aggregation service that enables the access to multiple personal accounts, aggregation of social network accounts in a single place, simultaneous posts in multiple accounts and/or services and sharing of photos and videos, and (4) music box, a service that allows music downloads in Portugal for mobile phones and PCs, from the main world music companies with a pricing starting from Euro 1.99 per week.
This service and applications offering is complemented with the internetnotelemóvel service, which offers internet access on mobile phones in any place at any time and also access to TMNs innovative mobile portal, which has been recently redesigned and now offers a more user friendly and dynamic layout, with content reorganised in three main areas (news, entertainment and utilities) and direct access to some of the most popular applications, such as Meo Mobile, email and Internet.
As a result, TMN is leveraging on its distinctive and comprehensive smartphone, data and value added services offering and, in the period between June and September 2010, is the clear leader in this high growth market segment with 46% market share according to GfK market studies, wich cover non-SIM free smartphones sales that represent aproximately 50% of the Portuguese market.
In order to enhance the competitive position of its service offering in the youth segment, in April 2010, TMN redesigned the on-net flat-fee prepaid tariff plans targeted at the youth segment, Moche. This offer now includes an option with a monthly fee of Euro 9.9 and one other option without a monthly fee, although subject to a minimum recharge of Euro 12.5 every 30 days. In 9M10, the on-net flat-fee prepaid tariff plans continued to become increasingly more popular, having at the end of the period reached around 25% of the prepaid customer base.
In the quarter, TMN continued to market the new postpaid pricing plans that were launched in July 2010, branded TMN unlimited, which are aimed at increasing the penetration in high-value segments. These pricing plans are designed to leverage on the increased popularity of smartphones in Portugal and include voice services and broadband Internet access (500MB of mobile Internet plus unlimited WiFi usage in 1,600 PTs hotspots), while at the same time guarantying minimum consumption levels of Euro 30 (unlimited on-net traffic, SMS and MMS included, subject to fair usage policy) and Euro 100 (unlimited on-net and off-net traffic, SMS and MMS included, subject to fair usage policy).
As part of its innovation strategy, TMN launched recently its internet Pad service offering, a new mobile data access offer specifically designed for tabletPCs, aimed at establishing a leading edge position in this high-growth segment of the market. This new offering has an option of 1GB of traffic included with the monthly fee of Euro 14.90 per month and an unlimited offer, subject to a fair usage policy, for a price of Euro 29.9 per month. The internet Pad offer was recently further reinforced with the integration of the Samsung Galaxy Tab, based on the Android operating system, and that includes one year subscription to the digital version of Expresso, the leeding weekend newspaper in Portugal, and the license to use the navigation application N-Drive with the Portugals map and access to traffic information.
In the last quarter, TMN also continued to invest in the mobile broadband segment. The success of TMN in this market segment continues to be based on: (1) maintaining its leading position in terms of coverage and quality of service, having already covered the main urban areas with HSDPA and HSUPA; (2) wide varety of postpaid and prepaid services, and (3) on the quality and coverage of its wi-fi network, which is available in more than 1,600 hotspots in Portugal, particularly in hotels, shopping malls, airports, etc.
As a result of TMNs investment in improving the customer experience in the usage of its voice and data services and in increasing the quality of its customer care processes, in 9M10, the number of calls to the customer care call centre declined and the number of complaints of TMN customers declined by 14% throughout this year. The mobile broadband service registered an even more noteworthy performance with a decline of customer complaints of 31% along this year. Also worthwhile to note that, in 2009, the number of total complaints of TMN customers had already declined by 17% y.o.y and the number of complaints of mobile broadband customers had declined by 36%.
In 9M10, customer ARPU at TMN stood at Euro 11.5 (-18.2% y.o.y) mainly as a result of: (1) continued adverse economic conditions; (2) the increase in VAT by 1pp to 21% that was implemented as from 1 July onwards; (3) increased penetration of voice and data services in lower segments of the market, and (4) increased popularity of tribal tariff plans targeted at the youth segment, which reflect increased competitive levels in the market, and notwithstanding significant growth in usage. Interconnection ARPU declined by 23.0% y.o.y, with termination rates declining sequentially by Euro 0.5 cents to Euro 6.0 cents as of 24 May 2010 and Euro 0.5 cents to Euro 5.5 cents as
of 24 August 2010 as a result of the glide path defined by ANACOM, the Portuguese telecom regulator. As a result, TMNs ARPU stood at Euro 13.2 in 9M10 (-18.8% y.o.y).
In 9M10, total traffic increased by 8.2% y.o.y to 7,849 million minutes, driven by outgoing traffic, which increased by 11.7% y.o.y, while incoming traffic declined by 3.2% y.o.y. Notwithstanding resilient volume traffic growth, primarily due to growth in customer base (+3.4%, EoP) coupled with an increased penetration of on-net flat-fee prepaid tariff plans underpinned traffic growth in the period, with MOU increasing by 3.6% y.o.y in the period, notwithstanding the continued growth in data cards.
In 9M10, TMNs operating revenues amounted to Euro 1,045 million, a decrease of 7.9% y.o.y (Euro 90 million), mainly due to: (1) the Euro 44 million decline in customer revenues; (2) the 26.2% y.o.y decline in equipment sales (Euro 27 million), and (3) the Euro 13 million decline in interconnection revenues, partially driven by the Euro 6.5 million negative impact of lower MTRs. Notwithstanding the difficult economic conditions, SMS and value added data services continued to contribute to top line growth, having increased by 1.8% in 9M10 and accounting for 24.5% of service revenues (+1.8pp y.o.y).
Domestic mobile income statement (1) |
Euro million |
|
|
3Q10 |
|
3Q09 |
|
y.o.y |
|
9M10 |
|
9M09 |
|
y.o.y |
|
Operating revenues |
|
355.9 |
|
397.9 |
|
(10.5 |
)% |
1,045.4 |
|
1,135.0 |
|
(7.9 |
)% |
Services rendered |
|
322.2 |
|
353.4 |
|
(8.8 |
)% |
960.9 |
|
1,019.6 |
|
(5.8 |
)% |
Customer |
|
278.2 |
|
303.7 |
|
(8.4 |
)% |
833.3 |
|
877.6 |
|
(5.0 |
)% |
Interconnection |
|
34.8 |
|
39.9 |
|
(12.9 |
)% |
108.6 |
|
121.5 |
|
(10.7 |
)% |
Roamers |
|
9.1 |
|
9.7 |
|
(6.3 |
)% |
19.1 |
|
20.4 |
|
(6.7 |
)% |
Sales |
|
31.3 |
|
41.9 |
|
(25.4 |
)% |
77.4 |
|
104.8 |
|
(26.2 |
)% |
Other operating revenues |
|
2.5 |
|
2.6 |
|
(1.4 |
)% |
7.2 |
|
10.6 |
|
(32.8 |
)% |
Operating costs, excluding D&A |
|
192.7 |
|
221.9 |
|
(13.2 |
)% |
557.0 |
|
627.6 |
|
(11.2 |
)% |
Wages and salaries |
|
12.2 |
|
11.6 |
|
4.7 |
% |
35.9 |
|
37.5 |
|
(4.3 |
)% |
Direct costs |
|
62.5 |
|
67.5 |
|
(7.4 |
)% |
187.1 |
|
195.8 |
|
(4.5 |
)% |
Commercial costs |
|
59.5 |
|
73.8 |
|
(19.4 |
)% |
153.6 |
|
201.1 |
|
(23.6 |
)% |
Other operating costs |
|
58.5 |
|
69.0 |
|
(15.2 |
)% |
180.5 |
|
193.2 |
|
(6.6 |
)% |
EBITDA (2) |
|
163.2 |
|
175.9 |
|
(7.2 |
)% |
488.4 |
|
507.4 |
|
(3.7 |
)% |
Depreciation and amortisation |
|
60.7 |
|
54.3 |
|
11.7 |
% |
161.6 |
|
157.4 |
|
2.7 |
% |
Income from operations (3) |
|
102.5 |
|
121.6 |
|
(15.7 |
)% |
326.8 |
|
350.0 |
|
(6.6 |
)% |
EBITDA margin |
|
45.9 |
% |
44.2 |
% |
1.6 |
pp |
46.7 |
% |
44.7 |
% |
2.0 |
pp |
Capex (4) |
|
31.5 |
|
48.1 |
|
(34.5 |
)% |
84.1 |
|
106.1 |
|
(20.8 |
)% |
Capex as % of revenues |
|
8.9 |
% |
12.1 |
% |
(3.2 |
)pp |
8.0 |
% |
9.4 |
% |
(1.3 |
)pp |
EBITDA minus Capex |
|
131.7 |
|
127.8 |
|
3.1 |
% |
404.3 |
|
401.2 |
|
0.8 |
% |
(1) Includes intragroup transactions. (2) EBITDA = income from operations + depreciation and amortisation. (3) Income from operations = income before financials and income taxes + curtailment costs + losses (gains) on disposal of fixed assets + net other costs. (4) Excludes additional commitments under the terms of the UMTS licence (Euro 11.5 million in 1Q09).
Despite the growth in customer base, the performance of customer revenues reflected an adverse economic environment and tightening competitive levels in certain market segments, thus declining by 5.0% y.o.y to Euro 833 million (Euro 44 million). Interconnection revenues declined by 10.7% y.o.y in 9M10 to Euro 109 million (Euro 13 million), as a result of: (1) the decline in incoming traffic; (2) lower MTRs, which declined from Euro 6.5 cents to Euro 6.0 per minute in 24 May 2010 and then from Euro 6.0 cents to Euro 5.5 cents per minute in 24 August 2010 as compared to Euro 6.5 cents per minute in 9M09, and (3) lower interconnection revenues related to SMS. Equipment sales declined by 26.2% y.o.y (Euro 27 million) primarily due to lower handset prices, as a result of the focus of TMN in streamlining its product portfolio, and lower volumes.
During the 9M10, TMN continued to focus on strict cost control to improve profitability against a backdrop of an adverse economic environment. EBITDA in the 9M10 stood at Euro 488 million (-3.7% y.o.y) declining by only Euro 19 million, notwithstanding the decline in revenues (Euro 90 million) and the decline in gross profit (Euro 48 million). In 9M10 EBITDA margin stood at 46.7%, increasing by 2.0 pp when compared to 44.7% in 9M09. Operating expenses, excluding D&A, decreased by 11.2% y.o.y in 9M10 to Euro 557 million, on the back of operational and cost discipline: (1) commercial costs declined by 23.6% y.o.y to Euro 154 million, as a result of the continued focus on increasing the number of exclusive handsets and reducing the breadth of TMNs handset portfolio, which translates into lower unitary SARC (-19.5% y.oy in 9M10); (2) lower direct costs (-4.5% y.o.y to Euro 187 million), as a result of lower MTRs and a higher proportion of on-net traffic, notwithstanding higher capacity costs, which are associated with the provision of data services, and (3) lower other operating costs (-6.6% y.o.y). Other operating expenses benefited from lower maintenance and repairs, which result from an integrated and more efficient management of fixed and mobile networks, and from lower external supplies, which reflect the strict operational and cost discipline. Wages and salaries decreased by 4.3% y.o.y to Euro 36 million at TMN, reflecting continued improvements as a result of the reorganisation of PTs domestic businesses along customer segments and fixed-mobile integration.
Capex decreased by 20.8% y.o.y in 9M10 to Euro 84 million, representing 8.0% of revenues (-1.3pp y.o.y). The decrease in TMNs capex is primarily explained by the strong focus on cash-flow generation and profitability, benefiting from synergies from the fixed-mobile integration and management of the Portuguese business alongside customer segments. Against a backdrop of high quality of services offered, TMNs capex continued to be directed primarily towards: (1) expanding network capacity, to accommodate increased voice and data usage, and (2) network coverage, namely in the urban areas and in the main motorways and roads. Approximately 60% of network capex is being directed towards 3G and 3.5G networks. As a result of the strict focus on cash-flow generation and profitability of operations and of management operational discipline, EBITDA minus capex at TMN increased by 0.8% y.o.y to Euro 404 million in 9M10.
International Businesses
In 9M10, international assets, on a pro-forma basis, increased their proportional revenues by 17.8% y.o.y to Euro 447 million, while EBITDA decreased by 1.0% y.o.y to Euro 165 million, improving the trend seen in 1Q10 and 2Q10, notwithstanding the devaluation of the Angolan Kwanza.
Proportional income statement of international assets (1) |
|
Euro million |
|
|
3Q10 |
|
3Q09 |
|
y.o.y |
|
9M10 |
|
9M09 |
|
y.o.y |
|
Operating revenues |
|
163.0 |
|
131.5 |
|
24.0 |
% |
447.5 |
|
380.0 |
|
17.8 |
% |
EBITDA (2) |
|
57.9 |
|
56.7 |
|
2.1 |
% |
164.7 |
|
166.4 |
|
(1.0 |
)% |
Depreciation and amortisation |
|
30.4 |
|
10.8 |
|
180.3 |
% |
57.3 |
|
31.0 |
|
85.0 |
% |
Income from operations (3) |
|
27.6 |
|
45.9 |
|
(40.0 |
)% |
107.4 |
|
135.4 |
|
(20.7 |
)% |
EBITDA margin |
|
35.5 |
% |
43.1 |
% |
(7.6 |
)pp |
36.8 |
% |
43.8 |
% |
(7.0 |
)pp |
(1) Proforma consolidation of international assets using the percentage of ownership held by PT. (2) EBITDA = income from operations + depreciation and amortisation. (3) Income from operations = income before financials and income taxes + curtailment costs + losses (gains) on disposal of fixed assets + net other costs.
Highlights of main assets in Africa and Asia (2010) (1) |
|
thousand (customers), million (financials) |
|
|
|
|
Rev. |
|
|
|
EBITDA |
|
|
|
|
|
|
|
EBITDA |
|
|
|
Stake |
|
local |
|
y.o.y |
|
local |
|
y.o.y |
|
Margin |
|
Rev. Eur |
|
Eur |
|
Unitel, Angola (2) (4) |
|
25.00 |
% |
1,083 |
|
(5.2 |
)% |
637 |
|
(15.5 |
)% |
58.9 |
% |
824 |
|
485 |
|
MTC, Namibia (3) (4) |
|
34.00 |
% |
1,068 |
|
(0.7 |
)% |
576 |
|
(0.6 |
)% |
54.0 |
% |
109 |
|
59 |
|
CVT, Cape Verde (3) (4) |
|
40.00 |
% |
6,474 |
|
1.9 |
% |
3,169 |
|
(13.8 |
)% |
49.0 |
% |
59 |
|
29 |
|
CTM, Macao (2) |
|
28.00 |
% |
2,022 |
|
11.5 |
% |
891 |
|
5.5 |
% |
44.1 |
% |
192 |
|
85 |
|
CST, S.Tomé & Principe (3) (4) |
|
51.00 |
% |
230,067 |
|
18.7 |
% |
68,605 |
|
24.5 |
% |
29.8 |
% |
9 |
|
3 |
|
Timor Telecom, East Timor (3) |
|
41.12 |
% |
41 |
|
18.3 |
% |
23 |
|
22.2 |
% |
56.5 |
% |
31 |
|
18 |
|
(1) Figures account for 100% of the company. PT has management contracts in CVT, CST and Timor Telecom. (2) Equity consolidation method. (3) Full consolidation method. (4) These stakes are held by Africatel, which is 75% controlled by PT.
In 9M10, Unitels revenues and EBITDA, in Angolan Kwanza, increased by 14.7% and by 2.8% respectively and decreased by 5.2% and by 15.5% y.o.y, to USD 1,083 million and USD 637 million respectively, as a result of the 19.3% devaluation of Angolan Kwanza against the Dollar. In 9M10, Unitel continued its expansion both in Luanda and outside Luanda and launched several campaigns to promote voice and data usage.
In 9M10, MTCs revenues and EBITDA decreased by 0.7% y.o.y and by 0.6% y.o.y, to NAD 1,068 million and NAD 576 million, respectively. Revenue performance was achieved against a backdrop of significant decline in MTRs and promotions with significative traffic bonus to reinforce competitive position. Excluding the impact of lower MTRs (-66% average price y.o.y), revenues and EBITDA would have increased by 3.9% and 4.3%, respectively. In 9M10, EBITDA margin stood at 54.0%. Data revenues accounted for 18.5% of service revenues. In 9M10, MTC focused its marketing and commercial activity in initiatives to promote usage and mobile broadband, launching: (1) several weekly campaigns based on traffic promotions; (2) campaigns in schools targeted to the youth segment, and (3) Netman, a new brand to provide broadband services, designed to be the best broadband service provider in Namibia, with 95% of coverage and download speeds up to 7.2 Mbps.
In 9M10, CVTs revenues increased by 1.9% y.o.y to CVE 6,474 million, while EBITDA decreased by 13.8% y.o.y to CVE 3,169 million. EBITDA margin stood at 49.0%. Revenues and EBITDA performance were impacted by the introduction of international accounting rules (IFRIC 12) related to concession agreement. Adjusting for this impact, revenues and EBITDA would have decreased by 7.8% and by 13.4%, respectively. In 9M10, revenue performance was negatively impacted by lower roaming revenues and lower mobile outgoing revenues, as well as adverse regulatory impacts in the wireline business. Excluding regulatory impacts, EBITDA would have decreased by 4.0% in 9M10. It is worth highlight that, in 3Q10, EBITDA y.o.y trend improved significantly when compared to previous quarters. In 9M10, CVT launched an institutional campaign to celebrate the achievement of surpassing 300 thousand mobile customers and several campaigns in schools, targeted to youth segment. Broadband and IPTV customers increased significantly, representing 20.5% and 10.3% of wireline customer base, respectively.
In 9M10, CTMs revenues and EBITDA increased by 11.5% y.o.y and by 5.5% y.o.y to MOP 2,022 million and MOP 891 million, respectively. EBITDA margin stood at 44.1%. Revenue growth was achieved against a backdrop of a positive evolution of the economy of Macao, which led to an increase in the number of visitors in the period. Data revenues represented 14.0% of mobile service revenues. In 9M10, CTM launched several campaigns addressed to broadband users, both smartphones and dungle users.
In 9M10, CSTs revenues and EBITDA increased by 18.7% y.o.y and by 24.5% y.o.y, to STD 230,067 million and 68,605 million, respectively. EBITDA margin stood at 29.8%.
In 9M10, Timor Telecoms revenues and EBITDA increased by 18.3% y.o.y and by 22.2% y.o.y, to USD 40.9 million and USD 23.1 million, respectively, mainly as a result of the strong increase in the number of mobile customers. EBITDA margin stood at 56.5%. Data revenues accounted for 14.3% of mobile service revenues. Customer growth was achived against a backdrop of expanding coverage and strengthening of commercial offer as in 9M10 Timor Telecom: (1) relaunched its commercial brand; (2) launched 3G services; (3) increased significatively its distribution network capillarity, and (4) improved its commercial offer, with low end handsets and traffic stimulation campaigns.
PORTUGAL TELECOM, SGPS, SA
CONSOLIDATED INCOME STATEMENT
FOR THE NINE AND THREE MONTH PERIODS ENDED 30 SEPTEMBER 2010 AND 2009
Euro
|
|
|
|
|
|
9M09 |
|
|
|
3Q09 |
|
|
|
Notes |
|
9M10 |
|
(restated) |
|
3Q10 |
|
(restated) |
|
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
Services rendered |
|
|
|
2,636,664,859 |
|
2,602,365,851 |
|
895,110,497 |
|
881,826,172 |
|
Sales |
|
|
|
111,655,844 |
|
135,808,503 |
|
39,656,432 |
|
56,202,571 |
|
Other revenues |
|
|
|
44,239,939 |
|
33,979,888 |
|
17,397,203 |
|
11,295,388 |
|
|
|
5 |
|
2,792,560,642 |
|
2,772,154,242 |
|
952,164,132 |
|
949,324,131 |
|
COSTS, LOSSES AND (INCOME) |
|
|
|
|
|
|
|
|
|
|
|
Wages and salaries |
|
|
|
470,592,158 |
|
408,835,726 |
|
163,747,717 |
|
140,669,967 |
|
Direct costs |
|
|
|
412,784,469 |
|
384,593,640 |
|
137,352,741 |
|
127,837,309 |
|
Commercial costs |
|
|
|
272,186,306 |
|
307,110,694 |
|
98,018,299 |
|
110,979,585 |
|
Supplies and external services |
|
|
|
442,680,198 |
|
436,655,676 |
|
148,192,280 |
|
150,775,578 |
|
Indirect taxes |
|
|
|
33,990,504 |
|
41,963,527 |
|
11,418,808 |
|
14,471,949 |
|
Provisions and adjustments |
|
|
|
31,113,525 |
|
16,023,566 |
|
11,569,077 |
|
7,807,903 |
|
Depreciation and amortisation |
|
13 |
|
549,274,796 |
|
491,688,486 |
|
199,584,429 |
|
168,333,126 |
|
Net post retirement benefits costs |
|
6 |
|
53,467,700 |
|
67,215,000 |
|
17,822,567 |
|
22,405,000 |
|
Curtailment costs, net |
|
6 |
|
10,852,969 |
|
4,078,516 |
|
1,613,756 |
|
592,500 |
|
Gains on disposal of fixed assets, net |
|
|
|
(979,799 |
) |
(888,751 |
) |
(1,807,160 |
) |
(366,338 |
) |
Other costs, net |
|
7 |
|
111,233,065 |
|
25,508,807 |
|
100,672,487 |
|
13,283,137 |
|
|
|
|
|
2,387,195,891 |
|
2,182,784,887 |
|
888,185,001 |
|
756,789,716 |
|
Income before financial results and taxes |
|
5 |
|
405,364,751 |
|
589,369,355 |
|
63,979,131 |
|
192,534,415 |
|
FINANCIAL LOSSES AND (GAINS) |
|
|
|
|
|
|
|
|
|
|
|
Net interest expense |
|
5 and 8 |
|
175,549,954 |
|
164,206,646 |
|
56,944,015 |
|
60,102,956 |
|
Equity in losses (earnings) of associated companies, net |
|
5 |
|
(65,375,621 |
) |
(158,318,833 |
) |
18,544,647 |
|
(56,117,303 |
) |
Net other financial losses |
|
5 and 9 |
|
35,467,825 |
|
16,571,670 |
|
23,287,711 |
|
14,717,164 |
|
|
|
|
|
145,642,158 |
|
22,459,483 |
|
98,776,373 |
|
18,702,817 |
|
Income (loss) before taxes |
|
|
|
259,722,593 |
|
566,909,872 |
|
(34,797,242 |
) |
173,831,598 |
|
Income taxes |
|
5 and 10 |
|
64,127,014 |
|
164,421,244 |
|
37,603,344 |
|
52,668,766 |
|
Net income (loss) from continuing operations |
|
|
|
195,595,579 |
|
402,488,628 |
|
(72,400,586 |
) |
121,162,832 |
|
Net income from discontinued operations |
|
11 |
|
5,551,451,400 |
|
44,417,179 |
|
5,474,765,812 |
|
29,558,784 |
|
NET INCOME |
|
|
|
5,747,046,979 |
|
446,905,807 |
|
5,402,365,226 |
|
150,721,616 |
|
Attributable to minority interests |
|
|
|
129,344,442 |
|
74,253,240 |
|
49,156,893 |
|
34,645,403 |
|
Attributable to equity holders of the parent |
|
12 |
|
5,617,702,537 |
|
372,652,567 |
|
5,353,208,333 |
|
116,076,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share from continuing operations, net of minority interests |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
12 |
|
0.15 |
|
0.41 |
|
(0.10 |
) |
0.12 |
|
Diluted |
|
12 |
|
0.15 |
|
0.40 |
|
(0.10 |
) |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share attributable to the equity holders of the parent |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
12 |
|
6.41 |
|
0.43 |
|
6.11 |
|
0.13 |
|
Diluted |
|
12 |
|
6.00 |
|
0.42 |
|
5.70 |
|
0.13 |
|
The accompanying notes form an integral part of these financial statements.
PORTUGAL TELECOM, SGPS, SA
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE NINE AND THREE MONTH PERIODS ENDED 30 SEPTEMBER 2010 AND 2009
Euro
|
|
|
|
|
|
9M09 |
|
|
|
3Q09 |
|
|
|
Notes |
|
9M10 |
|
(restated) |
|
3Q10 |
|
(restated) |
|
Income and expenses recognised directly in shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
|
|
|
|
|
|
|
|
|
|
Translation of foreign operations (i) |
|
|
|
365,733,851 |
|
784,953,738 |
|
(224,601,835 |
) |
196,044,132 |
|
Transferred to profit and loss (ii) |
|
11 |
|
(1,134,159,099 |
) |
|
|
(1,134,159,099 |
) |
|
|
Post retirement benefits |
|
|
|
|
|
|
|
|
|
|
|
Net actuarial gains (losses) |
|
6 |
|
(72,623,637 |
) |
152,109,962 |
|
70,577,626 |
|
136,534,478 |
|
Tax effect |
|
10 |
|
19,245,264 |
|
(40,309,140 |
) |
(18,703,071 |
) |
(36,181,637 |
) |
Financial instruments |
|
|
|
|
|
|
|
|
|
|
|
Hedge accounting |
|
|
|
|
|
|
|
|
|
|
|
Change in fair value |
|
|
|
(6,425,077 |
) |
(463,243 |
) |
(1,512,904 |
) |
(104,071 |
) |
Transferred to profit and loss |
|
|
|
2,823,867 |
|
539,607 |
|
915,525 |
|
245,499 |
|
Tax effect |
|
|
|
954,321 |
|
(20,236 |
) |
83,210 |
|
(37,478 |
) |
Other expenses recognised directly in shareholders equity, net |
|
|
|
(4,473,635 |
) |
(4,536,008 |
) |
(877,618 |
) |
280,647 |
|
|
|
|
|
(828,924,145 |
) |
892,274,680 |
|
(1,308,278,166 |
) |
296,781,570 |
|
Reserves recognised directly in shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
Reassessement of the deferred tax liability related to the revaluation of assets (iii) |
|
|
|
|
|
17,395,129 |
|
|
|
|
|
Total earnings and reserves recognised directly in shareholders equity |
|
|
|
(828,924,145 |
) |
909,669,809 |
|
(1,308,278,166 |
) |
296,781,570 |
|
Income recognised in the income statement |
|
|
|
5,747,046,979 |
|
446,905,807 |
|
5,402,365,226 |
|
150,721,616 |
|
Total income recognised |
|
|
|
4,918,122,834 |
|
1,356,575,616 |
|
4,094,087,060 |
|
447,503,186 |
|
Attributable to minority interests |
|
|
|
227,972,358 |
|
283,218,698 |
|
(4,333,169 |
) |
86,621,578 |
|
Attributable to equity holders of the parent |
|
|
|
4,690,150,476 |
|
1,073,356,918 |
|
4,098,420,229 |
|
360,881,608 |
|
(i) |
Gains and losses occurred in the nine and tree month periods ended 30 September 2010 and 2009 are primarily related to the appreciation or devaluation of the Real against the Euro. |
(ii) |
Following the disposal of the investment in Vivo (Note 1), the cumulative amount of foreign currency translation adjustments relating to this investment, previously recognised directly in equity, was reclassified to profit and loss. |
(iii) |
Following the decision in the second quarter of 2009 to transfer certain real estate assets to the pension funds, and in accordance with IAS 12 Income Taxes, the deferred tax liability related to the revaluation of these assets was adjusted in order to reflect the manner in which Portugal Telecom expected to recover the carrying amounts of these assets. |
The accompanying notes form an integral part of these financial statements.
PORTUGAL TELECOM, SGPS, SA
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
30 SEPTEMBER 2010, 31 DECEMBER 2009 AND 1 JANUARY 2009
Euro
|
|
|
|
|
|
31 Dec 2009 |
|
1 Jan 2009 |
|
|
|
Notes |
|
30 Sep 2010 |
|
(restated) |
|
(restated) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
5,985,581,406 |
|
1,449,516,549 |
|
1,010,655,198 |
|
Short-term investments |
|
|
|
261,671,889 |
|
26,867,252 |
|
52,933,160 |
|
Accounts receivable |
|
11 |
|
2,296,817,477 |
|
1,568,572,068 |
|
1,446,486,899 |
|
Inventories |
|
|
|
124,700,839 |
|
239,877,325 |
|
297,382,098 |
|
Taxes receivable |
|
|
|
30,665,955 |
|
254,765,524 |
|
317,865,624 |
|
Prepaid expenses |
|
|
|
40,239,616 |
|
137,262,528 |
|
131,470,086 |
|
Other current assets |
|
|
|
27,060,859 |
|
22,191,369 |
|
60,188,716 |
|
Total current assets |
|
|
|
8,766,738,041 |
|
3,699,052,615 |
|
3,316,981,781 |
|
Non-Current Assets |
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
11 |
|
1,974,784,972 |
|
11,440,014 |
|
8,241,256 |
|
Taxes receivable |
|
|
|
360,348 |
|
196,429,460 |
|
140,771,497 |
|
Financial investments |
|
|
|
567,038,731 |
|
614,095,973 |
|
634,290,577 |
|
Intangible assets |
|
13 |
|
1,079,929,444 |
|
4,074,303,198 |
|
3,486,237,730 |
|
Tangible assets |
|
13 |
|
3,542,539,960 |
|
4,843,868,200 |
|
4,621,486,868 |
|
Post retirement benefits |
|
6 |
|
1,254,604 |
|
67,588,596 |
|
1,557,026 |
|
Deferred taxes |
|
10 |
|
603,937,073 |
|
1,019,511,128 |
|
1,032,723,979 |
|
Other non-current assets |
|
|
|
289,358,434 |
|
314,203,554 |
|
478,954,057 |
|
Total non-current assets |
|
|
|
8,059,203,566 |
|
11,141,440,123 |
|
10,404,262,990 |
|
Total assets |
|
|
|
16,825,941,607 |
|
14,840,492,738 |
|
13,721,244,771 |
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
|
Short-term debt |
|
14 |
|
837,165,292 |
|
494,531,900 |
|
2,254,666,256 |
|
Accounts payable |
|
|
|
716,774,719 |
|
1,335,127,377 |
|
1,372,302,781 |
|
Accrued expenses |
|
|
|
619,516,700 |
|
636,891,386 |
|
647,156,746 |
|
Deferred income |
|
|
|
286,478,348 |
|
417,777,933 |
|
362,622,368 |
|
Taxes payable |
|
|
|
116,447,289 |
|
293,891,365 |
|
337,641,837 |
|
Provisions |
|
|
|
103,250,116 |
|
77,815,865 |
|
72,214,080 |
|
Other current liabilities |
|
|
|
28,229,770 |
|
142,370,844 |
|
107,020,445 |
|
Total current liabilities |
|
|
|
2,707,862,234 |
|
3,398,406,670 |
|
5,153,624,513 |
|
Non-Current Liabilities |
|
|
|
|
|
|
|
|
|
Medium and long-term debt |
|
14 |
|
6,191,677,957 |
|
6,551,516,128 |
|
4,441,190,114 |
|
Taxes payable |
|
|
|
3,730,181 |
|
59,217,420 |
|
38,730,319 |
|
Provisions |
|
|
|
49,306,994 |
|
102,629,790 |
|
96,806,426 |
|
Post retirement benefits |
|
6 |
|
1,544,259,009 |
|
1,558,341,521 |
|
1,836,850,906 |
|
Deferred taxes |
|
10 |
|
327,910,060 |
|
483,112,334 |
|
462,192,770 |
|
Other non-current liabilities |
|
|
|
306,894,696 |
|
299,822,417 |
|
495,612,901 |
|
Total non-current liabilities |
|
|
|
8,423,778,897 |
|
9,054,639,610 |
|
7,371,383,436 |
|
Total liabilities |
|
|
|
11,131,641,131 |
|
12,453,046,280 |
|
12,525,007,949 |
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
Share capital |
|
|
|
26,895,375 |
|
26,895,375 |
|
26,895,375 |
|
Treasury shares |
|
|
|
(178,071,827 |
) |
(178,071,827 |
) |
(178,071,827 |
) |
Legal reserve |
|
|
|
6,773,139 |
|
6,773,139 |
|
6,773,139 |
|
Reserve for treasury shares |
|
|
|
6,970,320 |
|
6,970,320 |
|
6,970,320 |
|
Revaluation reserve |
|
|
|
698,065,768 |
|
722,108,135 |
|
790,686,788 |
|
Other reserves and accumulated earnings |
|
|
|
4,929,058,717 |
|
733,636,104 |
|
(421,227,368 |
) |
Equity excluding minority interests |
|
|
|
5,489,691,492 |
|
1,318,311,246 |
|
232,026,427 |
|
Minority interests |
|
|
|
204,608,984 |
|
1,069,135,212 |
|
964,210,395 |
|
Total equity |
|
|
|
5,694,300,476 |
|
2,387,446,458 |
|
1,196,236,822 |
|
Total liabilities and shareholders equity |
|
|
|
16,825,941,607 |
|
14,840,492,738 |
|
13,721,244,771 |
|
The accompanying notes form an integral part of these financial statements.
PORTUGAL TELECOM, SGPS, SA
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE NINE MONTH PERIODS ENDED 30 SEPTEMBER 2009 AND 2010
Euro
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserve for |
|
|
|
reserves and |
|
excluding |
|
|
|
|
|
|
|
Share |
|
Treasury |
|
Legal |
|
treasury |
|
Revaluation |
|
accumulated |
|
minority |
|
Minority |
|
Total |
|
|
|
capital |
|
shares |
|
reserve |
|
shares |
|
reserve |
|
earnings |
|
interests |
|
interests |
|
equity |
|
Balance as at 1 January 2009, restated |
|
26,895,375 |
|
(178,071,827 |
) |
6,773,139 |
|
6,970,320 |
|
790,686,788 |
|
(421,227,368 |
) |
232,026,427 |
|
964,210,395 |
|
1,196,236,822 |
|
Dividends (Note 12) |
|
|
|
|
|
|
|
|
|
|
|
(503,626,688 |
) |
(503,626,688 |
) |
(76,213,963 |
) |
(579,840,651 |
) |
Corporate reestructuring at Vivo |
|
|
|
|
|
|
|
|
|
|
|
103,641,467 |
|
103,641,467 |
|
(103,641,467 |
) |
|
|
Share capital increase in Group company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,045,978 |
|
12,045,978 |
|
Reassessement of the deferred tax liability related to the revaluation of assets |
|
|
|
|
|
|
|
|
|
17,395,129 |
|
|
|
17,395,129 |
|
|
|
17,395,129 |
|
Realization of revaluation reserves |
|
|
|
|
|
|
|
|
|
(32,469,965 |
) |
32,469,965 |
|
|
|
|
|
|
|
Income recognized directly in equity |
|
|
|
|
|
|
|
|
|
|
|
683,309,222 |
|
683,309,222 |
|
208,965,458 |
|
892,274,680 |
|
Income recognized in the income statement |
|
|
|
|
|
|
|
|
|
|
|
372,652,567 |
|
372,652,567 |
|
74,253,240 |
|
446,905,807 |
|
Balance as at 30 September 2009, restated |
|
26,895,375 |
|
(178,071,827 |
) |
6,773,139 |
|
6,970,320 |
|
775,611,952 |
|
267,219,165 |
|
905,398,124 |
|
1,079,619,641 |
|
1,985,017,765 |
|
Euro
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserve for |
|
|
|
reserves and |
|
excluding |
|
|
|
|
|
|
|
Share |
|
Treasury |
|
Legal |
|
treasury |
|
Revaluation |
|
accumulated |
|
minority |
|
Minority |
|
Total |
|
|
|
capital |
|
shares |
|
reserve |
|
shares |
|
reserve |
|
earnings |
|
interests |
|
interests |
|
equity |
|
Balance as at 31 December 2009, restated |
|
26,895,375 |
|
(178,071,827 |
) |
6,773,139 |
|
6,970,320 |
|
722,108,135 |
|
733,636,104 |
|
1,318,311,246 |
|
1,069,135,212 |
|
2,387,446,458 |
|
Dividends (Note 12) |
|
|
|
|
|
|
|
|
|
|
|
(503,626,688 |
) |
(503,626,688 |
) |
(51,751,239 |
) |
(555,377,927 |
) |
Acquisitions, disposals and share capital increases (i) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,040,747,347 |
) |
(1,040,747,347 |
) |
Tax effect on equity component of exchangeable bonds (Note 10) |
|
|
|
|
|
|
|
|
|
|
|
(15,143,542 |
) |
(15,143,542 |
) |
|
|
(15,143,542 |
) |
Realization of revaluation reserves |
|
|
|
|
|
|
|
|
|
(32,364,562 |
) |
32,364,562 |
|
|
|
|
|
|
|
Income recognized directly in equity |
|
|
|
|
|
|
|
|
|
|
|
(927,552,061 |
) |
(927,552,061 |
) |
98,627,916 |
|
(828,924,145 |
) |
Income recognized in the income statement |
|
|
|
|
|
|
|
|
|
|
|
5,617,702,537 |
|
5,617,702,537 |
|
129,344,442 |
|
5,747,046,979 |
|
Balance as at 30 September 2010 |
|
26,895,375 |
|
(178,071,827 |
) |
6,773,139 |
|
6,970,320 |
|
689,743,573 |
|
4,937,380,912 |
|
5,489,691,492 |
|
204,608,984 |
|
5,694,300,476 |
|
(i) This caption includes a reduction of Euro 1,049 million (Note 11), corresponding to the minority interests of Vivo as at the date of disposal of this business, and an increase Euro 8.7 million (Note 2) resulting from the acquisition of GPTI.
The accompanying notes form an integral part of these financial statements.
PORTUGAL TELECOM SGPS, SA
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE NINE MONTH PERIODS ENDED 30 SEPTEMBER 2010 AND 2009
Euro
|
|
Notes |
|
9M10 |
|
9M09 |
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
Collections from clients |
|
|
|
3,090,368,148 |
|
3,289,610,161 |
|
Payments to suppliers |
|
|
|
(1,522,382,716 |
) |
(1,704,791,816 |
) |
Payments to employees |
|
|
|
(469,580,537 |
) |
(418,784,566 |
) |
Payments relating to income taxes |
|
15.a |
|
(37,657,867 |
) |
(90,571,050 |
) |
Payments relating to post retirement benefits |
|
6 |
|
(84,692,826 |
) |
(142,646,729 |
) |
Payments relating to indirect taxes and other |
|
|
|
(150,901,417 |
) |
(166,414,579 |
) |
Cash flow from operating activities from continuing operations |
|
|
|
825,152,785 |
|
766,401,421 |
|
Cash flow from operating activities from discontinued operations |
|
11 |
|
603,033,383 |
|
603,878,327 |
|
Cash flow from operating activities (1) |
|
|
|
1,428,186,168 |
|
1,370,279,748 |
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Cash receipts resulting from: |
|
|
|
|
|
|
|
Short-term financial applications |
|
|
|
11,684,490 |
|
13,548,841 |
|
Financial investments |
|
15.b |
|
4,592,405,034 |
|
20,070,335 |
|
Tangible and intangible assets |
|
|
|
11,950,639 |
|
4,464,192 |
|
Interest and related income |
|
|
|
41,507,027 |
|
22,912,352 |
|
Dividends |
|
15.c |
|
53,660,109 |
|
79,086,942 |
|
Other investing activities |
|
|
|
422,318 |
|
10,895,428 |
|
|
|
|
|
4,711,629,617 |
|
150,978,090 |
|
Payments resulting from: |
|
|
|
|
|
|
|
Short-term financial applications |
|
|
|
(251,751,834 |
) |
(1,750,018 |
) |
Financial investments |
|
|
|
(335,652 |
) |
(2,375,329 |
) |
Tangible and intangible assets |
|
|
|
(619,532,709 |
) |
(603,263,584 |
) |
Other investing activities |
|
|
|
(12,095,651 |
) |
(197,217 |
) |
|
|
|
|
(883,715,846 |
) |
(607,586,148 |
) |
Cash flow from investing activities related to continuing operations |
|
|
|
3,827,913,771 |
|
(456,608,058 |
) |
Cash flow from investing activities related to discontinued operations |
|
11 |
|
(191,295,243 |
) |
(288,947,820 |
) |
Cash flow from investing activities (2) |
|
|
|
3,636,618,528 |
|
(745,555,878 |
) |
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
Cash receipts resulting from: |
|
|
|
|
|
|
|
Loans obtained |
|
15.d |
|
15,489,643,417 |
|
22,338,403,843 |
|
Subsidies |
|
|
|
1,556,535 |
|
789,803 |
|
Other financing activities |
|
|
|
48,042 |
|
3,055 |
|
|
|
|
|
15,491,247,994 |
|
22,339,196,701 |
|
Payments resulting from: |
|
|
|
|
|
|
|
Loans repaid |
|
15.d |
|
(14,520,204,572 |
) |
(21,284,770,073 |
) |
Lease rentals (principal) |
|
|
|
(15,493,043 |
) |
(9,572,884 |
) |
Interest and related expenses |
|
|
|
(222,576,418 |
) |
(217,628,414 |
) |
Dividends |
|
15.e |
|
(566,480,289 |
) |
(540,374,921 |
) |
Other financing activities |
|
15.f |
|
(400,428 |
) |
(38,569,567 |
) |
|
|
|
|
(15,325,178,924 |
) |
(22,090,915,859 |
) |
Cash flow from financing activities related to continuing operations |
|
|
|
166,069,070 |
|
248,280,842 |
|
Cash flow from financing activities related to discontinued operations |
|
11 |
|
(359,060,119 |
) |
(540,461,442 |
) |
Cash flow from financing activities (3) |
|
|
|
(192,991,049 |
) |
(292,180,600 |
) |
|
|
|
|
|
|
|
|
Cash and cash equivalents at the beginning of the period |
|
|
|
1,449,516,549 |
|
1,010,655,198 |
|
Change in cash and cash equivalents (4)=(1)+(2)+(3) |
|
|
|
4,871,813,647 |
|
332,543,270 |
|
Effect of exchange differences |
|
|
|
46,719,438 |
|
82,326,663 |
|
Cash and cash equivalents of discontinued operations as at the date of disposal |
|
|
|
(382,468,228 |
) |
|
|
Cash and cash equivalents at the end of the period |
|
|
|
5,985,581,406 |
|
1,425,525,131 |
|
The accompanying notes form an integral part of these financial statements.
Portugal Telecom, SGPS, SA
Notes to the Consolidated Financial Statements
As at 30 September 2010
(Amounts stated in Euros, except where otherwise mentioned)
1. Introduction
Portugal Telecom, SGPS, SA (Portugal Telecom) and its subsidiaries (Group, Portugal Telecom Group, or the Company) are engaged in rendering a comprehensive range of telecommunications and multimedia services in Portugal and other countries or regions, including Brazil and Africa.
During the nine months period ended 30 September 2010, the main change regarding the services rendered by Portugal Telecom Group resulted from the completion of the disposal of the 50% stake in Brasilcel (the joint venture company that controls Vivo) to Telefónica (Notes 2 and 11), following which the Company no longer renders mobile telecommunication services in Brazil.
On 28 July 2010, Portugal Telecom together with Andrade Gutierrez Participações, S.A. and LF Tel, S.A., two of the main shareholders of Telemar Participações, S.A., entered into a Memorandum of Understanding (MoU) that sets the principles for the development of a strategic partnership between Portugal Telecom and Oi Group. Through this MoU, Portugal Telecom expects to achieve a total direct and indirect economic ownership of 22.38% in Oi Group with a maximum estimated investment of R$ 8.4 billion. Oi Group is the leading provider of telecommunication services in the Brazilian market and the largest fixed telecommunications operator in South America in terms of active clients.
The accompanying consolidated financial statements were approved by the Board of Directors and authorized for issue on 2 November 2010.
2. Basis of presentation
These consolidated financial statements have been prepared in accordance with International Accounting Standard Nº. 34 IAS 34 Interim Financial Reporting. These financial statements do not include all the information required by the International Financial Reporting Standards (IFRS) and accordingly should be read in conjunction with the consolidated financial statements for the year ended 31 December 2009. In addition, further explanations for the main changes of revenues and costs are disclosed in our interim management report, which should be read in conjunction with these interim consolidated financial statements.
The consolidation principles followed in the preparation of these interim financial statements are the same as were applied in the preparation of the last annual consolidated financial statements.
Changes in the consolidation perimeter
A) Acquisitions
On 7 February 2010, Portugal Telecom, through Mobitel, S.A. (Dedic), a company that operates in the call centre business in Brazil, agreed to acquire a 100% equity stake in GPTI, S.A. (GPTI), a company which renders services related to information systems and technologies which are a complement to the services provided by Dedic. The purchase price of this acquisition included (1) the issuance of shares of Dedic corresponding to a 12.5% stake, and (2) an option granted to the former shareholder of GPTI to increase or decrease that stake up to 7.5%, depending on the operational and financial performance of GPTI during 2010 and 2011. As a result of this acquisition, which was completed through the issuance of shares of Dedic on 1 March 2010 (the effective date of the acquisition of control), the former shareholder of GPTI holds a 12.5% stake in Dedic.
The detail of the net assets of GPTI that were consolidated as at 1 March 2010 and the goodwill recorded on a preliminary basis in connection with the transaction mentioned above is as follows:
Euro million
|
|
|
|
Fair value |
|
|
|
|
|
Book value |
|
adjustments (i) |
|
Fair value |
|
NET ASSETS ACQUIRED |
|
|
|
|
|
|
|
Accounts receivable |
|
13.2 |
|
|
|
13.2 |
|
Taxes receivable |
|
1.9 |
|
|
|
1.9 |
|
Intangible assets |
|
|
|
2.5 |
|
2.5 |
|
Tangible assets |
|
0.9 |
|
|
|
0.9 |
|
Other assets |
|
0.0 |
|
|
|
0.0 |
|
Short-term debt |
|
(17.5 |
) |
|
|
(17.5 |
) |
Accounts payable |
|
(2.5 |
) |
|
|
(2.5 |
) |
Taxes payable |
|
(10.7 |
) |
|
|
(10.7 |
) |
Current provisions |
|
(4.1 |
) |
|
|
(4.1 |
) |
Medium and long-term debt |
|
(13.3 |
) |
|
|
(13.3 |
) |
Non-current provisions |
|
(1.8 |
) |
(0.9 |
) |
(2.7 |
) |
Other liabilities |
|
(3.0 |
) |
|
|
(3.0 |
) |
Total net assets acquired |
|
(36.9 |
) |
1.6 |
|
(35.3 |
) |
Purchase price (ii) |
|
|
|
|
|
13.6 |
|
Goodwill resulting from the difference between the purchase price and net assets acquired |
|
|
|
|
|
48.9 |
|
Gain related to the dilution effect on the share capital increase (iii) |
|
|
|
|
|
(2.8 |
) |
Total goodwill (Note 13) |
|
|
|
|
|
46.1 |
|
(i) The fair value adjustments of assets and liabilities were made on a preliminary basis and could be subject to changes within a 12 month period from the date of acquisition. The fair value adjustments related to intangible assets consist of the estimate fair value of recurrring contracts entered into between GPTI and certain customers. The fair value adjustments related to non-current provisions correspond to the fair value of certain tax contingencies whose settlement was considered to be possible at the date of acquisition.
(ii) As mentioned above, the purchase price includes (a) 28.3 million Brazilian Reais (Euro 11.4 million) corresponding to the fair value of the share capital increase at Dedic at the acquisition date, and (b) 5.4 million Brazilian Reais (Euro 2.2 million) corresponding to the fair value as at 1 March 2010 of the option granted to the former shareholder of GPTI.
(iii) As a result of the above mentioned share capital increase at Dedic, Portugal Telecom obtained a gain of 6.8 million Brazilian Reais (Euro 2.8 million), which resulted from the difference between its proportion in the share capital increase and the dilution effect on its stake in Dedic. This gain was recorded as a reduction to goodwill.
As a result of the acquisition of GPTI, minority interests of Dedic amounted to Euro 8.7 million as at 1 March 2010, corresponding to the fair value of the 12.5% stake in Dedic (Euro 11.4 million) net of the gain of Euro 2.8 million mentioned above.
The contribution of GPTI for Portugal Telecoms results in the nine and three month periods ended 30 September 2010 was a net profit before minority interests of Euro 2.3 million and Euro 1.4 million, respectively, including operating revenues of Euro 38 million and Euro 17 million, respectively. The pro-forma of Portugal Telecoms consolidated operating revenues and net income before minority interests for the nine months period ended 30 September 2010 as if GPTI had been consolidated as from 1 January 2010 are as follows:
Euro million
|
|
|
|
GPTIs results for |
|
|
|
|
|
Reported |
|
January and |
|
Pro-forma |
|
|
|
figures |
|
February of 2010 |
|
information |
|
Operating revenues |
|
2,793 |
|
8 |
|
2,801 |
|
Net income (before minoritty interests) |
|
5,747 |
|
(5 |
) |
5,742 |
|
B) Disposals
On 27 September 2010, as referred to in Note 1, Portugal Telecom concluded the sale of its 50% stake in Brasilcel to Telefónica for a total consideration of Euro 7,500 million, having received an amount of Euro 4,500 million on that day (Note 15.b). Under the agreement with Telefónica, from the remainder of the consideration to be received, Euro 1,000 million shall be paid on 30 December 2010 and Euro 2,000 million shall be paid no later than 31 October 2011. As a result of this sale, Portugal Telecom recognized a net gain of Euro 5,409 million (Note 11).
As a result of the sale of the investment in Brasilcel, the earnings of the Brazilian mobile business in 2009 and in 2010 until the completion of the disposal were presented in the Consolidated Income Statement under the caption Net income from discontinued operations (Note 11) and, accordingly, cash flows from this business were also presented in the Consolidated Statement of Cash Flows under captions of cash flows from discontinued operations up to the date of disposal (Note 11).
Except for the changes mentioned above, there are no other relevant changes in the consolidation Group that occurred during the nine months period ended 30 September 2010.
3. Accounting policies, judgments and estimates
Except for the change in accounting policy mentioned below, the accounting policies, judgments and estimates applied in this interim consolidated financial statements are consistent with those applied in Portugal Telecoms last annual financial statements.
The IFRIC 12 Service Concession Arrangements became effective as from 1 January 2010, following its approval by the European Commission as at 25 March 2009, and is applicable to Portugal Telecom in relation with the concession arrangement of an international operation which renders fixed line telecommunication services. Under this concession arrangement and in accordance with IFRIC 12, Portugal Telecom recognized an intangible asset related to the right to charge users of the public service, which is not an unconditional right to receive cash because the amounts are contingent on the extent to which the public uses the service. This intangible asset, which will be depreciated until the end of the concession arrangement, was determined as at 1 January 2009 as (1) the carrying value of the tangible assets related to the concession arrangement, plus (2) the present value of the estimated concession rents payable up to the end of the concession arrangement. In addition, the 2009 Consolidated Income Statement was adjusted in the following manner: (i) revenues were increased to reflect, in accordance with IAS 11 Construction Contracts and IAS 18 Revenue, the services that the operators perform under this concession arrangement; (ii) supplies and external services were increased to reflect the investments incurred with the development of the fixed line network and decreased by the cost associated with the annual concession rent; and (iii) depreciation and amortisation costs were
decreased by the difference between the intangible asset amortisation, until the term of the concession arrangement, and the amortisation of the former tangible assets related to the concession arrangement, based on their useful lifes. As permitted by the transition rules of IFRIC 12, this change in accounting policy was not accounted for retrospectively as required by IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors, but instead was applied prospectively as from 1 January 2009 based on the carrying amounts of tangible assets related to the concession arrangement, as mentioned above. Consequently, changes were made to the previously reported Consolidated Statements of Financial Position as at 31 December 2008 and 2009 and to the previously reported Consolidated Income Statements for the nine and three month periods ended 30 September 2009 adjusted to consider Vivo as a discontinued operation:
Statement of financial position as at 1 January 2009 |
Euro |
|
|
Prior to |
|
Impacts of |
|
|
|
|
|
IFRIC 12 |
|
IFRIC 12 |
|
Restated |
|
|
|
adoption |
|
adoption |
|
statement |
|
Assets |
|
|
|
|
|
|
|
Intangible assets |
|
3,463,038,116 |
|
23,199,614 |
|
3,486,237,730 |
|
Tangible assets |
|
4,637,837,013 |
|
(16,350,145 |
) |
4,621,486,868 |
|
Other assets |
|
5,613,520,173 |
|
|
|
5,613,520,173 |
|
Total assets |
|
13,714,395,302 |
|
6,849,469 |
|
13,721,244,771 |
|
Liabilities |
|
|
|
|
|
|
|
Other non-current liabilities |
|
488,763,432 |
|
6,849,469 |
|
495,612,901 |
|
Other liabilities |
|
12,029,395,048 |
|
|
|
12,029,395,048 |
|
Total liabilities |
|
12,518,158,480 |
|
6,849,469 |
|
12,525,007,949 |
|
Equity excluding minority interests |
|
232,026,427 |
|
|
|
232,026,427 |
|
Minority interests |
|
964,210,395 |
|
|
|
964,210,395 |
|
Total shareholders equity |
|
1,196,236,822 |
|
|
|
1,196,236,822 |
|
Total liabilities and shareholders equity |
|
13,714,395,302 |
|
6,849,469 |
|
13,721,244,771 |
|
Statement of financial position as at 31 December 2009 |
Euro |
|
|
Prior to |
|
Impacts of |
|
|
|
|
|
IFRIC 12 |
|
IFRIC 12 |
|
Restated |
|
|
|
adoption |
|
adoption |
|
statement |
|
Assets |
|
|
|
|
|
|
|
Intangible assets |
|
4,046,670,219 |
|
27,632,979 |
|
4,074,303,198 |
|
Tangible assets |
|
4,862,214,772 |
|
(18,346,572 |
) |
4,843,868,200 |
|
Other assets |
|
5,922,321,340 |
|
|
|
5,922,321,340 |
|
Total assets |
|
14,831,206,331 |
|
9,286,407 |
|
14,840,492,738 |
|
Liabilities |
|
|
|
|
|
|
|
Deferred taxes |
|
482,219,973 |
|
892,361 |
|
483,112,334 |
|
Other non-current liabilities |
|
294,105,452 |
|
5,716,965 |
|
299,822,417 |
|
Other liabilities |
|
11,670,111,529 |
|
|
|
11,670,111,529 |
|
Total liabilities |
|
12,446,436,954 |
|
6,609,326 |
|
12,453,046,280 |
|
Equity excluding minority interests |
|
1,317,508,122 |
|
803,124 |
|
1,318,311,246 |
|
Minority interests |
|
1,067,261,255 |
|
1,873,957 |
|
1,069,135,212 |
|
Total shareholders equity |
|
2,384,769,377 |
|
2,677,081 |
|
2,387,446,458 |
|
Total liabilities and shareholders equity |
|
14,831,206,331 |
|
9,286,407 |
|
14,840,492,738 |
|
Income statement for the nine months period ended 30 September 2009 |
Euro |
|
|
Prior to |
|
Impacts of |
|
|
|
|
|
IFRIC 12 |
|
IFRIC 12 |
|
Restated |
|
|
|
adoption |
|
adoption |
|
statement |
|
|
|
|
|
|
|
|
|
Total revenues |
|
2,767,761,429 |
|
4,392,813 |
|
2,772,154,242 |
|
Costs, losses and (income) |
|
|
|
|
|
|
|
Supplies and external services |
|
433,629,574 |
|
3,026,102 |
|
436,655,676 |
|
Depreciation and amortisation |
|
493,477,699 |
|
(1,789,213 |
) |
491,688,486 |
|
Other operating expenses, net |
|
1,254,440,725 |
|
|
|
1,254,440,725 |
|
Income before financial results and taxes |
|
586,213,431 |
|
3,155,924 |
|
589,369,355 |
|
Financial results |
|
(22,459,483 |
) |
|
|
(22,459,483 |
) |
Income taxes |
|
(163,632,263 |
) |
(788,981 |
) |
(164,421,244 |
) |
Net income from continunig operations |
|
400,121,685 |
|
2,366,943 |
|
402,488,628 |
|
Net income from discontinued operations |
|
44,417,179 |
|
|
|
44,417,179 |
|
Net income |
|
444,538,864 |
|
2,366,943 |
|
446,905,807 |
|
Attributable to minority interests |
|
72,596,380 |
|
1,656,860 |
|
74,253,240 |
|
Attributable to equity holders of the parent |
|
371,942,484 |
|
710,083 |
|
372,652,567 |
|
Earnings per share attributable to the equity holders of the parent |
|
|
|
|
|
|
|
Basic |
|
0.42 |
|
0.00 |
|
0.43 |
|
Diluted |
|
0.42 |
|
0.00 |
|
0.42 |
|
Income statement for the three months period ended 30 September 2009 |
Euro |
|
|
Prior to |
|
Impacts of |
|
|
|
|
|
IFRIC 12 |
|
IFRIC 12 |
|
Restated |
|
|
|
adoption |
|
adoption |
|
statement |
|
|
|
|
|
|
|
|
|
Total revenues |
|
948,439,956 |
|
884,175 |
|
949,324,131 |
|
Costs, losses and (income) |
|
|
|
|
|
|
|
Supplies and external services |
|
150,327,903 |
|
447,675 |
|
150,775,578 |
|
Depreciation and amortisation |
|
168,899,144 |
|
(566,018 |
) |
168,333,126 |
|
Other operating expenses, net |
|
437,681,012 |
|
|
|
437,681,012 |
|
Income before financial results and taxes |
|
191,531,897 |
|
1,002,518 |
|
192,534,415 |
|
Financial results |
|
(18,702,817 |
) |
|
|
(18,702,817 |
) |
Income taxes |
|
(52,418,136 |
) |
(250,630 |
) |
(52,668,766 |
) |
Net income from continunig operations |
|
120,410,944 |
|
751,888 |
|
121,162,832 |
|
Net income from discontinued operations |
|
29,558,784 |
|
|
|
29,558,784 |
|
Net income |
|
149,969,728 |
|
751,888 |
|
150,721,616 |
|
Attributable to minority interests |
|
34,119,081 |
|
526,322 |
|
34,645,403 |
|
Attributable to equity holders of the parent |
|
115,850,647 |
|
225,566 |
|
116,076,213 |
|
Earnings per share |
|
|
|
|
|
|
|
Basic |
|
0.13 |
|
0.00 |
|
0.13 |
|
Diluted |
|
0.13 |
|
0.00 |
|
0.13 |
|
Except for the change mentioned above, there were no other standards, revised standards or interpretations that became effective during the nine months period ended 30 September 2010, the adoption of which is applicable to Portugal Telecoms financial statements.
In addition, during the nine months period ended 30 September 2010, the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretation Committee (IFRIC) did not issue any new standards, revised standards or interpretations that are applicable to Portugal Telecom.
4. Exchange rates
The foreign currency exchange rate to which Portugal Telecom was most significantly exposed is the Brazilian Real, as a result of the investment in Vivo, which was sold on 27 September 2010. As at 30 September 2010 and 31 December 2009, assets and liabilities denominated in Brazilian Reais were translated to Euros using the exchange rates of 2.3201 and 2.5113 Brazilian Reais to the Euro, respectively. During the nine month periods ended 30 September 2010 and 2009, the income statements of subsidiaries expressed in Brazilian Reais were translated to Euros using the average exchange rates of 2.3410 and 2.8345 Brazilian Reais to the Euro, respectively.
5. Segment reporting
The identification of the operating segments is as follows: (i) Wireline (including Retail, Wholesale and Data & Corporate); and (ii) Domestic Mobile (TMN).
Following the completion of the sale of the 50% stake in Brasilcel, the Brazilian mobile business is no longer an operating segment and its results were included under the caption Net income from discontinued operations.
In the nine and three month periods ended 30 September 2010 and 2009, revenues by operating segment and its contribution to the Groups consolidated revenues were as follows:
Euro
|
|
|
|
|
|
|
|
9M09 |
|
||||
|
|
9M10 |
|
(restated) |
|
||||||||
|
|
Standalone |
|
Intragroup |
|
Consolidated |
|
Standalone |
|
Intragroup |
|
Consolidated |
|
|
|
revenues |
|
revenues |
|
revenues |
|
revenues |
|
revenues |
|
revenues |
|
Revenues relating to reportable segments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireline |
|
1,452,633,479 |
|
(119,651,172 |
) |
1,332,982,307 |
|
1,446,391,073 |
|
(112,298,435 |
) |
1,334,092,638 |
|
Domestic Mobile - TMN (i) |
|
1,045,439,030 |
|
(39,877,422 |
) |
1,005,561,608 |
|
1,134,991,210 |
|
(43,412,753 |
) |
1,091,578,457 |
|
Revenues relating to other businesses (ii) |
|
778,714,174 |
|
(324,697,447 |
) |
454,016,727 |
|
662,225,398 |
|
(315,742,251 |
) |
346,483,147 |
|
Group consolidated revenues |
|
|
|
|
|
2,792,560,642 |
|
|
|
|
|
2,772,154,242 |
|
Euro
|
|
|
|
|
|
|
|
3Q09 |
|
||||
|
|
3Q10 |
|
(restated) |
|
||||||||
|
|
Standalone |
|
Intragroup |
|
Consolidated |
|
Standalone |
|
Intragroup |
|
Consolidated |
|
|
|
revenues |
|
revenues |
|
revenues |
|
revenues |
|
revenues |
|
revenues |
|
Revenues relating to reportable segments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireline |
|
481,644,757 |
|
(41,499,356 |
) |
440,145,401 |
|
481,053,621 |
|
(39,395,714 |
) |
441,657,907 |
|
Domestic Mobile - TMN (i) |
|
355,945,590 |
|
(12,837,248 |
) |
343,108,342 |
|
397,856,498 |
|
(15,816,949 |
) |
382,039,549 |
|
Revenues relating to other businesses (ii) |
|
278,044,432 |
|
(109,134,043 |
) |
168,910,389 |
|
236,344,492 |
|
(110,717,817 |
) |
125,626,675 |
|
Group consolidated revenues |
|
|
|
|
|
952,164,132 |
|
|
|
|
|
949,324,131 |
|
(i) The reduction in TMNs revenues in the nine and three month periods ended 30 September 2010, as compared to the same periods of last year, is primarily explained by (1) lower customer revenues (Euro 44 million and Euro 25 million, respectively), against a backdrop of adverse economic conditions and increased penetration of on-net flat-fee prepaid tariff plans, (2) lower interconnection revenues (Euro 13 million and Euro 5 million, respectively), partially as a result of the decline in mobile termination rates, and (3) lower equipment sales (Euro 27 million and Euro 11 million, respectively).
(ii) The increase in revenues relating to other businesses in the nine and three month periods ended 30 September 2010, as compared to the same periods of last year, is primarily explained by improved revenue performance of Dedic, PTs contact centre and outsourcing business in Brazil, MTC (mobile operator in Namibia) and Timor Telecom, and also includes the impact of the consolidation of GPTI as from 1 March 2010 (Euro 38 million).
In the nine and three month periods ended 30 September 2010 and 2009, the reconciliation between income before financial results and taxes relating to operating segments and the Groups consolidated net income is as follows:
Euro
|
|
|
|
9M09 |
|
|
|
3Q09 |
|
|
|
9M10 |
|
(restated) |
|
3Q10 |
|
(restated) |
|
Income before financial results and taxes relating to operating segments: |
|
|
|
|
|
|
|
|
|
Wireline (i) |
|
112,804,181 |
|
213,099,662 |
|
1,073,912 |
|
60,925,376 |
|
Domestic Mobile - TMN (ii) |
|
300,399,236 |
|
352,284,025 |
|
78,946,106 |
|
120,993,293 |
|
Income (loss) before financial results and taxes relating to other businesses |
|
(7,838,666 |
) |
23,985,668 |
|
(16,040,887 |
) |
10,615,746 |
|
Income before financial results and taxes |
|
405,364,751 |
|
589,369,355 |
|
63,979,131 |
|
192,534,415 |
|
Financial gains and (losses): |
|
|
|
|
|
|
|
|
|
Net interest expenses (Note 8) |
|
(175,549,954 |
) |
(164,206,646 |
) |
(56,944,015 |
) |
(60,102,956 |
) |
Equity in earnings (losses) of associated companies, net (iii) |
|
65,375,621 |
|
158,318,833 |
|
(18,544,647 |
) |
56,117,303 |
|
Net other financial losses (Note 9) |
|
(35,467,825 |
) |
(16,571,670 |
) |
(23,287,711 |
) |
(14,717,164 |
) |
Income taxes (Note 10) |
|
(64,127,014 |
) |
(164,421,244 |
) |
(37,603,344 |
) |
(52,668,766 |
) |
Net income (loss) from continuing operations |
|
195,595,579 |
|
402,488,628 |
|
(72,400,586 |
) |
121,162,832 |
|
Net income from discontinued operations (Note 11) |
|
5,551,451,400 |
|
44,417,179 |
|
5,474,765,812 |
|
29,558,784 |
|
Net income |
|
5,747,046,979 |
|
446,905,807 |
|
5,402,365,226 |
|
150,721,616 |
|
(i) The decrease in the nine and three month periods ended 30 September 2010, as compared to the same periods of last year, is primarily related to the continued efforts in the deployment of the pay-TV and triple-play offers, leading to (1) higher programming costs, (2) an increase in depreciation and amortisation expenses related to the investments in the roll out of the IPTV service, and (3) higher customer acquisition and support service costs.
(ii) The reduction in TMNs income before financial results and taxes in the nine months period ended 30 September 2010 was impacted by the decrease in operating revenues, as explained above, notwithstanding the strict cost control and strong focus on profitability of operations, which led to lower operating costs.
(iii) In the nine and three month periods ended 30 September 2010, the decrease in equity in earnings of associated companies is primarily explained by (1) the recognition of non-recurring losses on the carrying value of certain investments in associate companies totalling Euro 72 million in the three months period ended 30 September 2010, (2) the impact of the depreciation of the Angolan Kwanza against the Euro between both periods (Euro 16 million and Euro 4 million, respectively), and (3) Portugal Telecoms share in the earnings of Médi Télécom in 2009 (Euro 9 million and Euro 5 million, respectively), as this investment was disposed off at the end of 2009. Adjusting for these effects, equity in earnings of associated companies would have amounted to Euro 153 million and Euro 150 million in the nine month periods ended 30 September 2010 and 2009, respectively.
In the nine and three month periods ended 30 September 2010 and 2009, capital expenditures by operating segment and their reconciliation to the consolidated capital expenditures were as follows (Note 13):
Euro
|
|
|
|
9M09 |
|
|
|
3Q09 |
|
|
|
9M10 |
|
(restated) |
|
3Q10 |
|
(restated) |
|
Wireline |
|
319,045,775 |
|
358,003,500 |
|
106,985,006 |
|
130,706,182 |
|
Domestic Mobile - TMN (i) |
|
84,090,926 |
|
106,125,086 |
|
31,530,387 |
|
48,142,695 |
|
Other businesses |
|
90,436,778 |
|
68,021,289 |
|
42,912,996 |
|
26,840,879 |
|
|
|
493,573,479 |
|
532,149,875 |
|
181,428,389 |
|
205,689,756 |
|
(i) In the nine months period ended 30 September 2009, capex excludes Euro 11.5 million related to additional commitments under the terms of the UMTS license.
The decrease in capital expenditures in the nine month periods ended 30 September 2010, as compared to the same period of last year, is primarily explained by:
· A reduction in the wireline business (Euro 39 million), as the investments in legacy network infrastructure declined in the period, notwithstanding (1) the continued efforts in the rollout of future proof infrastructures, namely FTTH, and (2) the increase in customer related capex associated with the growth in pay-TV services. Other investments, namely related to information systems and technology, also decreased as the result of Portugal Telecoms focus on efficiency and cash flow, benefiting from significant investments made in 2008 and 2009 and from fixed-mobile integration;
· A decrease at TMN (Euro 22 million), due to the focus on cash-flow generation, with investments in TI/SI decreasing by 71.5% as a result of the fixed-mobile integration. Investments continued to be directed primarily towards expanding network capacity and coverage, namely in the urban areas and in the main roads;
· An increase in capital expenditures from other businesses (Euro 34 million), which partially offset the effects mentioned above and is primarily related to the investments made in the nine months period ended 30 September 2010 (1) in the expansion of Dedic, Portugal Telecoms contact centre and outsourcing operation in Brazil, including the construction of new sites, and (2) in Africa, namely MTC and CVT.
6. Post retirement benefits
As at 30 September 2010, the Company did not obtain an actuarial valuation to recognize post retirement benefits and therefore costs recorded during the nine months period ended 30 September 2010 are based on the 31 December 2009 actuarial study, adjusted only by curtailment costs incurred during that period.
As at 30 September 2010, the projected benefit obligations (PBO) of Portugal Telecoms post retirement benefits related to pensions and healthcare amounted to Euro 3,051 million, and the market value of plan assets amounted to Euro 2,242 million. In addition, Portugal Telecom had liabilities with salaries payable to suspended and pre-retired employees amounting to Euro 712 million, which are not subject to any legal funding requirement. As at 30 September 2010, Portugal Telecom had unrecognized prior years service gains related to unvested rights amounting to Euro 22 million and therefore net benefit obligations recorded in the statement of financial position amounted to Euro 1,543 million. During the nine month periods ended 30 September 2009 and 2010, the movements occurred in benefit obligations, net of the market value of plan assets and unrecognized prior year service gains, were as follows:
Euro
|
|
|
|
|
|
Salaries to |
|
|
|
|
|
|
|
|
|
pre-retired and |
|
|
|
|
|
Pension |
|
Healthcare |
|
suspended |
|
|
|
|
|
benefits |
|
benefits |
|
employees |
|
Total |
|
Balance as at 31 December 2008 |
|
879,812,824 |
|
47,745,643 |
|
907,735,413 |
|
1,835,293,880 |
|
Net periodic post retirement benefit costs |
|
30,345,750 |
|
1,393,500 |
|
35,475,750 |
|
67,215,000 |
|
Work force reduction program costs |
|
|
|
|
|
1,634,982 |
|
1,634,982 |
|
Net actuarial gains |
|
(131,612,334 |
) |
(20,497,628 |
) |
|
|
(152,109,962 |
) |
Payments, contributions and reimbursements |
|
(5,396,563 |
) |
(7,312,498 |
) |
(127,494,133 |
) |
(140,203,194 |
) |
Balance as at 30 September 2009 |
|
773,149,677 |
|
21,329,017 |
|
817,352,012 |
|
1,611,830,706 |
|
Euro
|
|
|
|
|
|
Salaries to |
|
|
|
|
|
|
|
|
|
pre-retired and |
|
|
|
|
|
Pension |
|
Healthcare |
|
suspended |
|
|
|
|
|
benefits |
|
benefits |
|
employees |
|
Total |
|
Balance as at 31 December 2009 |
|
764,851,062 |
|
(65,540,099 |
) |
791,441,962 |
|
1,490,752,925 |
|
Net periodic post retirement benefit costs |
|
26,943,017 |
|
(3,182,817 |
) |
29,707,500 |
|
53,467,700 |
|
Work force reduction program costs |
|
120,332 |
|
|
|
6,579,828 |
|
6,700,160 |
|
Net actuarial losses |
|
60,870,023 |
|
11,753,614 |
|
|
|
72,623,637 |
|
Payments, contributions and reimbursements |
|
(35,676,487 |
) |
70,727,897 |
|
(115,591,427 |
) |
(80,540,017 |
) |
Balance as at 30 September 2010 |
|
817,107,947 |
|
13,758,595 |
|
712,137,863 |
|
1,543,004,405 |
|
Certain post retirement benefit plans have a surplus position and therefore are presented in the statement of financial position separately from those plans with a deficit position. As at 30 September 2010 and 31 December 2009, net post retirement obligations were recognized in the statement of financial position as follows:
Euro
|
|
30 Sep 2010 |
|
31 Dec 2009 |
|
Pension plans with a deficit position |
|
818,362,551 |
|
766,130,901 |
|
Salaries payable to pre-retired and suspended employees |
|
712,137,863 |
|
791,441,962 |
|
Healthcare plan with a deficit position |
|
13,758,595 |
|
768,658 |
|
Plans with a deficit position |
|
1,544,259,009 |
|
1,558,341,521 |
|
Pension plans with a surplus position |
|
(1,254,604 |
) |
(1,279,839 |
) |
Healthcare plans with a surplus position |
|
|
|
(66,308,757 |
) |
Plans with a surplus position |
|
(1,254,604 |
) |
(67,588,596 |
) |
|
|
1,543,004,405 |
|
1,490,752,925 |
|
The detail of post retirement benefit costs in the nine and three month periods ended 30 September 2010 and 2009 is as follows:
Euro
|
|
9M10 |
|
9M09 |
|
3Q10 |
|
3Q09 |
|
Post retirement benefits, net |
|
|
|
|
|
|
|
|
|
Service cost |
|
6,111,065 |
|
5,118,750 |
|
2,037,021 |
|
1,706,250 |
|
Interest cost (i) |
|
151,532,883 |
|
162,226,500 |
|
50,510,961 |
|
54,075,500 |
|
Expected return on plan assets (ii) |
|
(102,723,991 |
) |
(98,710,500 |
) |
(34,241,330 |
) |
(32,903,500 |
) |
Amortization of prior years service gains |
|
(1,452,257 |
) |
(1,419,750 |
) |
(484,085 |
) |
(473,250 |
) |
|
|
53,467,700 |
|
67,215,000 |
|
17,822,567 |
|
22,405,000 |
|
Curtailment costs, net |
|
|
|
|
|
|
|
|
|
Work force reduction program |
|
6,700,160 |
|
1,634,982 |
|
1,056,091 |
|
165,935 |
|
Termination payments |
|
4,152,809 |
|
2,443,534 |
|
557,665 |
|
426,565 |
|
|
|
10,852,969 |
|
4,078,516 |
|
1,613,756 |
|
592,500 |
|
(i) The reduction in interest cost is primarily explained by (1) the decrease in PBO occurred during 2009, following the halt of the redundancy work force programme, and (2) the reduction of the discount rate in December 2009 from 5.75% to 5.50%.
(ii) The increase in expected return on plan assets is explained by the increase in the fair value of plan assets occurred during 2009, as a result of the performance of the plan assets and the contributions to the pension funds.
As mentioned above, Portugal Telecom did not obtain an actuarial valuation as at 30 September 2010. As disclosed in our last annual report, the impact of an increase (decrease) by 25 bp on the discount rate actuarial assumption would be a decrease (increase) of the responsibilities for post retirement benefits by approximately Euro 92 million (Euro 97 million) as at 31 December 2009, while the impact on an increase (decrease) in the healthcare cost trend rate by 1% would be an increase (decrease) of the responsibilities for post retirement benefits by approximately Euro 57 million (Euro 47 million) as at 31 December 2009.
Net actuarial losses and gains recorded in the nine and three month periods ended 30 September 2010, which amounted to a loss of Euro 72,623,637 and a gain of Euro 70,577,626, respectively, and net actuarial gains recorded in the nine and three month periods ended 30 September 2009, which amounted to Euro 152,109,962 and Euro 136,534,478, respectively, are related to the difference between actual and estimated return on plan assets. In the nine month periods ended 30 September 2010 and 2009, the actual return on assets was 1.4% and 12.2%, respectively, as compared to the actuarial assumption of 4.5%.
Cash flows relating to post retirement benefits in the nine month periods ended 30 September 2010 and 2009 are as follows:
Euro
|
|
9M10 |
|
9M09 |
|
Payments of salaries to pre-retired and suspended employees |
|
115,591,427 |
|
127,494,133 |
|
Contributions to the pension funds |
|
35,097,608 |
|
5,396,563 |
|
Payments of pension benefits |
|
578,879 |
|
|
|
Refund of excess funding in the healthcare plan |
|
(75,000,000 |
) |
|
|
Payments on account of healthcare expenses net of related refunds |
|
4,272,103 |
|
7,312,498 |
|
|
|
80,540,017 |
|
140,203,194 |
|
Termination payments |
|
4,152,809 |
|
2,443,535 |
|
|
|
84,692,826 |
|
142,646,729 |
|
Portugal Telecom is currently in discussions with the Portuguese Government regarding the potential transfer to the Portuguese State of the pension liabilities associated with mandatory Pension Funds that cover part of the current and former employees of Portugal Telecom, as well as the Pension Funds set up to fund these liabilities. Any unfunded liabilities, calculated as of the transfer date, will be fully funded by Portugal Telecom. The parties have not yet reached an agreement and, accordingly, the potential transfer is subject to the agreement by the parties on the respective terms and conditions and to the relevant internal approvals of both parties.
The value of the liabilities and assets to be transferred to the Portuguese Government will be determined by an independent expert valuation. As of 31 December 2009, the current value of past liabilities with the relevant Pension Plans, as determined by the last actuarial study, amounted to Euro 2,591 million, which includes the Plano de Pensões de Pessoal da Portugal Telecom/CGA, the Plano de Pensões Regulamentares da Companhia Portuguesa Rádio Marconi and the Plano de Pensões Marconi. As of 31 December 2009, the market value of the Pension Funds set up by PT Comunicações to fund the above mentioned liabilities amounted to Euro 1,844 million.
7. Other costs, net
The increase in other costs in the nine and three month periods ended 30 September 2010, as compared to the same periods of last year, are mainly related to the following non-recurring items recognized in the third quarter of 2010: (1) adjustments totalling Euro 38 million in order to adjust certain receivables (Euro 26 million) and inventories (Euro 12 million) to their recoverable amounts; (2) provisions amounting to Euro 15 million to reflect estimated losses with certain legal actions; and (3) expenses incurred in the third quarter of 2010 for services rendered in relation to the acquisition of an investment in Oi Group (Euro 25 million).
8. Net interest expenses
In the nine and three month periods ended 30 September 2010 and 2009, this caption consists of (Note 5):
Euro
|
|
9M10 |
|
9M09 |
|
3Q10 |
|
3Q09 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
Related to loans obtained and financial instruments |
|
206,207,170 |
|
186,456,118 |
|
70,586,977 |
|
(30,811,443 |
) |
Other |
|
6,685,641 |
|
4,708,932 |
|
2,195,768 |
|
1,899,855 |
|
Interest income |
|
|
|
|
|
|
|
|
|
Related to cash and short-term investments and financial instruments |
|
(33,400,885 |
) |
(23,502,198 |
) |
(14,261,347 |
) |
89,957,830 |
|
Other |
|
(3,941,972 |
) |
(3,456,206 |
) |
(1,577,383 |
) |
(943,286 |
) |
|
|
175,549,954 |
|
164,206,646 |
|
56,944,015 |
|
60,102,956 |
|
The increase in net interest expenses was primarily driven by the impact of the increase in the cost of debt (Euro 17 million), which was 4.6% and 4.1% in the nine month periods ended 30 September 2010 and 2009, respectively. This effect was partially offset by the impact of the reduction in the average net debt.
9. Net other financial losses (gains)
In the nine and three month periods ended 30 September 2010 and 2009, this caption consists of (Note 5):
Euro
|
|
9M10 |
|
9M09 |
|
3Q10 |
|
3Q09 |
|
Free-standing derivatives (i) |
|
(529,860 |
) |
(5,520,874 |
) |
(309,831 |
) |
(96,640 |
) |
Net foreign currency exchange losses (ii) |
|
11,097,152 |
|
1,569,754 |
|
14,981,390 |
|
6,703,644 |
|
Other, net (iii) |
|
24,900,533 |
|
20,522,790 |
|
8,616,152 |
|
8,110,160 |
|
|
|
35,467,825 |
|
16,571,670 |
|
23,287,711 |
|
14,717,164 |
|
(i) This caption relates to the change in the fair value of free-standing derivatives. Gains recorded in the nine months period ended 30 September 2009 are primarily related to the impact of the appreciation of the US Dollar against the Euro on Euro/Dollar cross currency derivatives, which were settled in April 2009.
(ii) Losses recorded in the nine and three month periods ended 30 September 2010 include primarily the impact of the depreciation of the US Dollar against the Euro during the third quarter of 2010 on dividends receivable from Unitel that were attribued in June 2010.
(iii) This caption includes mainly banking services and other financing costs.
10. Income taxes
As from 1 January 2010, following a change in tax legislation, Portugal Telecom and its subsidiaries located in Portugal are subject to Corporate Income Tax at a rate of 25%, which is increased up to a maximum of 1.5% of collectible profit through a municipal tax and by another 2.5% of collectible profit above Euro 2 million, leading to a maximum aggregate tax rate of approximately 29.0%. In 2009, Portugal Telecom and its subsidiaries located in Portugal were subject to an aggregate tax rate of approximately 26.5%.
In the nine and three month periods ended 30 September 2010 and 2009, the reconciliation between the nominal and the effective income tax is as follows:
Euro
|
|
|
|
9M09 |
|
|
|
3Q09 |
|
|
|
9M10 |
|
(restated) |
|
3Q10 |
|
(restated) |
|
Income before taxes |
|
259,722,593 |
|
566,909,872 |
|
(34,797,242 |
) |
173,831,598 |
|
Statutory tax rate |
|
29.0 |
% |
26.5 |
% |
29.0 |
% |
26.5 |
% |
|
|
75,319,552 |
|
150,231,116 |
|
(10,091,200 |
) |
46,065,373 |
|
Gain resulting from a reduction in deferred tax liabilities (i) |
|
(51,972,905 |
) |
|
|
(3,565,317 |
) |
|
|
Permanent differences (ii) |
|
42,105,868 |
|
6,026,589 |
|
34,431,527 |
|
705,455 |
|
Adjustments to the provision for income taxes of the previous year |
|
(1,652,162 |
) |
(1,070,883 |
) |
8,285,044 |
|
775,288 |
|
Change in the statutory tax rate in Portugal (iii) |
|
(3,503,355 |
) |
|
|
|
|
|
|
Difference in tax rates |
|
(8,563,945 |
) |
5,585,719 |
|
(261,427 |
) |
2,108,246 |
|
Increases and reductions in provisions for income tax contingencies |
|
7,309,694 |
|
1,546,575 |
|
4,702,482 |
|
209,135 |
|
Recognition and reversal of tax losses from previous periods by certain foreign companies |
|
4,520,000 |
|
(3,733,148 |
) |
4,520,000 |
|
(225,588 |
) |
Other |
|
564,267 |
|
5,835,276 |
|
(417,765 |
) |
3,030,856 |
|
|
|
64,127,014 |
|
164,421,244 |
|
37,603,344 |
|
52,668,766 |
|
Income tax (Note 5) |
|
|
|
|
|
|
|
|
|
Income tax-current |
|
90,777,041 |
|
133,095,343 |
|
19,669,572 |
|
41,948,399 |
|
Deferred taxes |
|
(26,650,027 |
) |
31,325,901 |
|
17,933,772 |
|
10,720,367 |
|
|
|
64,127,014 |
|
164,421,244 |
|
37,603,344 |
|
52,668,766 |
|
(i) This gain resulted primarily from the decrease in deferred tax liabilities related to unpaid dividends from equity investments, following a reduction in the estimated applicable tax rate from 26.5% to 10%.
(ii) The change in this caption is primarily explained by higher non-deductible expenses for tax purposes, mainly related to (1) non-recurring losses recognised on investments in associated companies in the three months period ended 30 September 2010, as mentioned in Note 5, and (2) certain interest expenses incurred by PT SGPS in connection with the acquisition of financial investments.
(iii) This caption corresponds to the effect on deferred taxes as at 1 January 2010 of the change in the statutory tax rate applicable in Portugal.
The reduction in deferred tax assets recorded in the Consolidated Statement of Financial Position is primarily explained by (1) the disposal of Vivo, which had deferred tax assets amounting to Euro 418 million as at 31 December 2009, and (2) a reduction in deferred tax assets related to post retirement benefits as a result of payments and contributions made during the period. These effects were partially offset by the tax effect of the net actuarial losses recorded in the nine months period ended 30 September 2010, which was included under the Consolidated Statement of Comprehensive Income and amounted to a gain of Euro 19,245,264.
The decrease in deferred tax liabilities recorded in the Consolidated Statement of Financial Position is primarily explained by (1) the disposal of Vivo, which had deferred tax liabilities amounting to Euro 119 million as at 31 December 2009, and (2) the gain of Euro 51,972,905 included in the table above. These effects were partially offset by the recognition of a deferred tax liability amounting to Euro 15,143,542, which was recognized directly in shareholders equity and corresponds to the tax effect associated with the equity component of the exchangeable bond obtained by Portugal Telecom in 2007 (the recognition of this deferred tax liability resulted from changes occurred in the Portuguese tax legislation in 2010).
11. Discontinued operations
During the years 2010 and 2009, Vivo was classified as a discontinued operation following the agreement reached with Telefónica on 28 July 2010 for the disposal of Portugal Telecoms 50% stake in Brasilcel for a total consideration of Euro 7,500 million. Consequently, financial information relating to the Brazilian mobile business was restated to be presented as a discontinued operation.
As mentioned in Notes 1 and 2, the sale was concluded on 27 September 2010 and Portugal Telecom received an amount of Euro 4,500 million on that day (Note 15.b). Under the terms of the agreement entered into with Telefónica, from the remainder of the consideration to be received Euro 1,000 million shall be paid on 30 December 2010 and Euro 2,000 million shall be paid no later than 31 October 2011. The present value of these amounts was classified in the Consolidated Statement of Financial Position as current and non-current accounts receivable, respectively.
Portugal Telecom recognized a net gain of Euro 5,409 million in connection with the sale of Vivo, which includes: (1) Euro 4,390 million corresponding to the difference between the total consideration agreed with Telefónica (Euro 7,500 million) and the carrying value of the investment in Brasilcel on the date of the disposal (Euro 3,110 million); (2) Euro 1,134 million corresponding to the cumulative foreign currency translation adjustments transferred to net income; (3) Euro 47 million related to effect of the present value of the Euro 3,000 million receivable from Telefónica; and (4) Euro 68 million related to legal and financial advisory fees and other costs related to the sale.
Net income from discontinued operations includes (1) the gain of Euro 5,409 million recognized with the sale, as explained to above, (2) the net income before minority interests of Vivo up to the end of August 2010 (Euro 110 million), and (3) positive foreign currency translation adjustments (CTAs) transferred to net income (Euro 32 million), following share capital reductions undertaken by Brasilcel in the second quarter of 2010 related to repayment of investment made. The detail of net income from discontinued operations is as follows:
Euro
|
|
9M10 |
|
9M09 |
|
3Q10 |
|
3Q09 |
|
Net gain recorded in connection with the disposal of Brasilcel |
|
|
|
|
|
|
|
|
|
Capital gain |
|
4,389,916,509 |
|
|
|
4,389,916,509 |
|
|
|
CTAs transferred to net income following the sale |
|
1,134,159,099 |
|
|
|
1,134,159,099 |
|
|
|
Impact of the present value of the receivable from Telefónica |
|
(46,753,264 |
) |
|
|
(46,753,264 |
) |
|
|
Costs related to the sale |
|
(68,256,320 |
) |
|
|
(68,256,320 |
) |
|
|
|
|
5,409,066,024 |
|
|
|
5,409,066,024 |
|
|
|
Net income before minority interests of Vivo |
|
110,444,523 |
|
44,417,179 |
|
65,699,788 |
|
29,558,784 |
|
CTAs transferred to net income following share capital reductions |
|
31,940,853 |
|
|
|
|
|
|
|
Net income from discontinued operations |
|
5,551,451,400 |
|
44,417,179 |
|
5,474,765,812 |
|
29,558,784 |
|
The results of Vivo in the nine and three month periods ended 30 September 2010, prior to the conclusion of the sale of this business, and in the nine and three month periods ended 30 September 2009 are as follows:
Euro
|
|
9M10 |
|
9M09 |
|
2M10 |
|
3Q09 |
|
Revenues |
|
2,593,095,228 |
|
2,262,267,983 |
|
708,290,015 |
|
819,892,006 |
|
Costs: |
|
|
|
|
|
|
|
|
|
Wages and salaries |
|
150,109,495 |
|
113,038,291 |
|
41,913,708 |
|
39,166,651 |
|
Direct costs |
|
545,450,454 |
|
442,393,274 |
|
144,775,255 |
|
164,071,137 |
|
Commercial costs |
|
555,099,483 |
|
523,130,070 |
|
146,393,651 |
|
180,236,661 |
|
Depreciation and amortization |
|
530,428,173 |
|
524,484,544 |
|
107,117,259 |
|
180,772,330 |
|
Other costs |
|
567,996,080 |
|
509,166,570 |
|
148,513,482 |
|
177,683,077 |
|
Total costs |
|
2,349,083,685 |
|
2,112,212,749 |
|
588,713,355 |
|
741,929,856 |
|
Income before financial results and taxes |
|
244,011,543 |
|
150,055,234 |
|
119,576,660 |
|
77,962,150 |
|
Financial gains and (losses) |
|
(38,752,802 |
) |
(87,124,328 |
) |
(12,199,449 |
) |
(36,519,588 |
) |
Income before income taxes |
|
205,258,741 |
|
62,930,906 |
|
107,377,211 |
|
41,442,562 |
|
Provision for income taxes |
|
(94,814,218 |
) |
(18,513,727 |
) |
(41,677,423 |
) |
(11,883,778 |
) |
Net income |
|
110,444,523 |
|
44,417,179 |
|
65,699,788 |
|
29,558,784 |
|
The assets and liabilities related to discontinued operations on the date of disposal of this business and as at 31 December 2009 are as follows:
Euro
|
|
2010 |
|
2009 |
|
Assets: |
|
|
|
|
|
Current assets |
|
1,456,657,504 |
|
1,215,622,389 |
|
Intangible assets |
|
3,115,051,129 |
|
2,973,562,598 |
|
Tangible assets |
|
1,271,300,163 |
|
1,305,840,206 |
|
Deferred taxes |
|
432,318,155 |
|
418,299,378 |
|
Other non-current assets |
|
299,323,133 |
|
236,379,670 |
|
Total assets |
|
6,574,650,084 |
|
6,149,704,241 |
|
Liabilities: |
|
|
|
|
|
Current liabilities |
|
1,344,666,287 |
|
1,273,655,294 |
|
Medium and long-term debt |
|
764,475,652 |
|
831,134,229 |
|
Other non-current liabilities |
|
306,010,940 |
|
239,581,307 |
|
Total liabilities |
|
2,415,152,879 |
|
2,344,370,830 |
|
Equity excluding minority interests |
|
3,110,083,492 |
|
2,898,407,431 |
|
Minority interests |
|
1,049,413,713 |
|
906,925,980 |
|
Total equity |
|
4,159,497,205 |
|
3,805,333,411 |
|
Total liabilities and shareholders equity |
|
6,574,650,084 |
|
6,149,704,241 |
|
The statements of cash flows of Vivo in the nine months period ended 30 September 2010, prior to the conclusion of the sale of this business, and in the nine months period ended 30 September 2009 were as follows:
Euro
|
|
9M10 |
|
9M09 |
|
OPERATING ACTIVITIES |
|
|
|
|
|
Collections from clients |
|
2,893,087,731 |
|
2,487,831,329 |
|
Payments to suppliers |
|
(1,863,175,077 |
) |
(1,569,146,329 |
) |
Payments to employees |
|
(152,705,823 |
) |
(119,853,434 |
) |
Payments relating to income taxes |
|
(25,099,067 |
) |
(8,733,909 |
) |
Payments relating to indirect taxes and other |
|
(249,074,381 |
) |
(186,219,330 |
) |
Cash flow from operating activities |
|
603,033,383 |
|
603,878,327 |
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
Cash receipts resulting from: |
|
|
|
|
|
Interest and related income |
|
11,349,529 |
|
23,227,481 |
|
Other investing activities |
|
5,616,759 |
|
12,707,779 |
|
|
|
16,966,288 |
|
35,935,260 |
|
Payments resulting from: |
|
|
|
|
|
Tangible and intangible assets |
|
(207,313,414 |
) |
(321,357,759 |
) |
Other investing activities |
|
(948,117 |
) |
(3,525,321 |
) |
|
|
(208,261,531 |
) |
(324,883,080 |
) |
Cash flow from investing activities |
|
(191,295,243 |
) |
(288,947,820 |
) |
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
Cash receipts resulting from: |
|
|
|
|
|
Loans obtained |
|
172,578,466 |
|
178,582,253 |
|
Increases in share capital and paid-in surplus |
|
|
|
13,307,461 |
|
Other financing activities |
|
3,299,354 |
|
32,032,144 |
|
|
|
175,877,820 |
|
223,921,858 |
|
Payments resulting from: |
|
|
|
|
|
Loans repaid |
|
(336,418,441 |
) |
(597,120,560 |
) |
Interest and related expenses |
|
(74,696,080 |
) |
(145,968,766 |
) |
Dividends |
|
(32,706,668 |
) |
(21,293,974 |
) |
Share capital reduction |
|
(91,116,750 |
) |
|
|
|
|
(534,937,939 |
) |
(764,383,300 |
) |
Cash flow from financing activities |
|
(359,060,119 |
) |
(540,461,442 |
) |
12. Earnings per share and dividends
Earnings per share for the nine and three month periods ended 30 September 2010 and 2009 were computed as follows:
Euro
|
|
|
|
9M10 |
|
9M09 |
|
3Q10 |
|
3Q09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, net of minority interests |
|
(1) |
|
127,550,365 |
|
357,330,945 |
|
(89,574,975 |
) |
102,611,648 |
|
Income from discontinued operations, net of minority interests |
|
(2) |
|
5,490,152,172 |
|
15,321,622 |
|
5,442,783,308 |
|
13,464,565 |
|
Net income attributable to equity holders of the parent |
|
(3) |
|
5,617,702,537 |
|
372,652,567 |
|
5,353,208,333 |
|
116,076,213 |
|
Financial costs related to exchangeable bonds (net of tax) |
|
(4) |
|
21,339,868 |
|
22,577,181 |
|
7,132,703 |
|
7,550,746 |
|
Net income considered in the computation of the diluted earnings per share |
|
(5) |
|
5,639,042,405 |
|
395,229,748 |
|
5,360,341,036 |
|
123,626,959 |
|
Weighted average common shares outstanding in the period |
|
(6) |
|
875,872,500 |
|
875,872,500 |
|
875,872,500 |
|
875,872,500 |
|
Effect ot the exchangeable bonds |
|
|
|
64,655,172 |
|
64,655,172 |
|
64,655,172 |
|
64,655,172 |
|
|
|
(7) |
|
940,527,672 |
|
940,527,672 |
|
940,527,672 |
|
940,527,672 |
|
Earnings (loss) per share from continuing operations, net of minority interests |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
(1)/(6) |
|
0.15 |
|
0.41 |
|
(0.10 |
) |
0.12 |
|
Diluted |
|
[(1)+(4)]/(7) |
|
0.15 |
|
0.40 |
|
(0.10 |
) |
0.12 |
|
Earnings per share from discontinued operations, net of minority interests |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
(2)/(6) |
|
6.27 |
|
0.02 |
|
6.21 |
|
0.02 |
|
Diluted |
|
(2)/(7) |
|
5.84 |
|
0.02 |
|
5.79 |
|
0.01 |
|
Earnings per share attributable to the equity holders of the parent |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
(3)/(6) |
|
6.41 |
|
0.43 |
|
6.11 |
|
0.13 |
|
Diluted |
|
(5)/(7) |
|
6.00 |
|
0.42 |
|
5.70 |
|
0.13 |
|
On 16 April 2010, the Annual General Meeting of Portugal Telecom approved the proposal of the Board of Directors to distribute a dividend of Euro 57.5 cents per share relating to year 2009, totaling an amount of Euro 503,626,688 (Note 15.e), which was paid in May 2010.
On 27 March 2009, the Annual General Meeting of Portugal Telecom approved the proposal of the Board of Directors to distribute a dividend of Euro 57.5 cents per share relating to year 2008, totaling an amount of Euro 503,626,688 (Note 15.e), which was paid in April 2009.
13. Tangible and intangible assets
As at 30 September 2010 and 31 December 2009, the balances of tangible and intangible assets are as follows:
Euro
|
|
30 Sep 2010 |
|
31 Dec 2009 |
|
Tangible assets |
|
3,542,539,960 |
|
4,843,868,200 |
|
Intangible assets |
|
|
|
|
|
Licenses and other rights |
|
639,255,876 |
|
2,872,628,363 |
|
Goodwill |
|
409,128,013 |
|
1,162,224,812 |
|
Other intangible assets |
|
31,545,555 |
|
39,450,023 |
|
|
|
1,079,929,444 |
|
4,074,303,198 |
|
|
|
4,622,469,404 |
|
8,918,171,398 |
|
The decrease in the carrying amount of tangible and intangible assets is primarily explained by the disposal of Vivo, which had tangible and intangible assets totalling Euro 4,279,402,804 as at 31 December 2009. Adjusting for the impact of Vivo, tangible and intangible assets would have decreased from Euro 4,638,768,594 as at 31 December 2009 to Euro 4,622,469,404, as the depreciation and amortisation costs of Euro 549,274,796 in the nine months period ended 30 September 2010 more than offset
the capital expenditures incurred in the period amounting to Euro 493,573,479 (Note 5) and the goodwill recorded in connection with the acquisition of GPTI amounting to Euro 46,118,894 (Note 2).
During the nine and three month periods ended 30 September 2010 and 2009, depreciation and amortisation costs and capital expenditures were as follows:
Euro
|
|
9M10 |
|
9M09 |
|
3Q10 |
|
3Q09 |
|
Depreciation and amortization costs |
|
|
|
|
|
|
|
|
|
Tangible assets |
|
471,713,966 |
|
424,861,594 |
|
171,619,082 |
|
150,723,550 |
|
Intangible assets |
|
77,560,830 |
|
66,826,892 |
|
27,965,347 |
|
17,609,576 |
|
|
|
549,274,796 |
|
491,688,486 |
|
199,584,429 |
|
168,333,126 |
|
Capital expenditures (Note 5) |
|
|
|
|
|
|
|
|
|
Tangible assets |
|
439,600,493 |
|
434,283,969 |
|
152,463,261 |
|
192,067,299 |
|
Intangible assets |
|
53,972,986 |
|
97,865,906 |
|
28,965,128 |
|
13,622,457 |
|
|
|
493,573,479 |
|
532,149,875 |
|
181,428,389 |
|
205,689,756 |
|
The increase in depreciation and amortisation costs in the nine and three month periods ended 30 September 2010, over the same periods of last year, reflects primarily higher amortisation costs at the wireline business in Portugal (Euro 42 million and Euro 22 million, respectively), as a result of the investments in the rollout of the Pay-TV service.
As at 30 September 2010, the Group had assumed commitments for the acquisition of fixed assets and inventories amounting to Euro 86 million and Euro 59 million, respectively.
14. Debt
As at 30 September 2010 and 31 December 2009, Portugal Telecoms gross debt amounted respectively to Euro 7,028,843,249 and Euro 7,046,048,028, as follows:
Euro
|
|
30 Sep 2010 |
|
31 Dec 2009 |
|
||||
|
|
Current |
|
Non-current |
|
Current |
|
Non-current |
|
Exchangeable bonds |
|
|
|
712,031,620 |
|
|
|
705,558,383 |
|
Bonds |
|
|
|
4,372,577,844 |
|
41,811,014 |
|
4,734,508,969 |
|
Bank loans |
|
|
|
|
|
|
|
|
|
External loans |
|
120,600,603 |
|
1,035,800,047 |
|
244,145,559 |
|
1,027,450,534 |
|
Domestic loans |
|
3,960,588 |
|
|
|
167,295 |
|
|
|
Other loans |
|
|
|
|
|
|
|
|
|
Commercial paper |
|
487,747,466 |
|
|
|
|
|
|
|
External loans |
|
620,090 |
|
|
|
47,195 |
|
|
|
Internal loans |
|
12,832,734 |
|
|
|
|
|
|
|
Liability related to equity swaps on treasury shares |
|
178,071,827 |
|
|
|
178,071,827 |
|
|
|
Leasings |
|
33,331,984 |
|
71,268,446 |
|
30,289,010 |
|
83,998,242 |
|
|
|
837,165,292 |
|
6,191,677,957 |
|
494,531,900 |
|
6,551,516,128 |
|
During the nine months period ended 30 September 2010, gross debt remained broadly stable, primarily as a result of the following effects:
· This disposal of Vivo, which had a total gross debt amounting to Euro 995 million as at 31 December 2009;
· The amount of Euro 488 million used by Portugal Telecom as at 30 September 2010 under short-term commercial paper programmes, with maturity in October 2010 and interest at an annual average rate of 1.0%. At 31 December 2009, the Company was not using any amount under these programmes;
· The increase in the amount drawn under revolving credit facilities, from Euro 200 million as at 31 December 2009 to Euro 500 million as at 30 September 2010; and
· Two loans obtained from the European Investment Bank totaling Euro 200 million for the purpose of investing in Portugal Telecoms next generation network, which mature between 2018 and 2021.
During the nine months period ended 30 September 2010, except for the above mentioned, Portugal Telecom did not issue any new bonds or exchangeable bonds, neither has repaid any bonds outstanding as at 31 December 2009. Additionally, except for the above mentioned Portugal Telecom did not obtain any other significant new facilities or issued relevant amounts of notes, and the repayments of bank loans and debt were made in line with previous disclosed repayment terms.
The undrawn amount of Portugal Telecoms committed commercial paper lines (Euro 387 million) and standby facilities (Euro 565 million) plus the amount of cash available in its domestic operations (Euro 6,168 million) totaled Euro 7,120 million as at 30 September 2010, an increase from Euro 2,864 million at 2009 year-end, primarily as a result of the cash received in connection with the disposal of Vivo amounting to Euro 4,500 million.
During the nine months period ended 30 September 2010, there were no relevant changes in Portugal Telecoms covenants related to its indebtedness, which were fully complied with as at such date. Regarding the disposal of Vivo, Portugal Telecom obtained a waiver from a financial institution stating that it did not object to the disposal of this investment and, consequently, the relevant covenant related to the disposal of assets would not apply.
15. Statement of cash flows
(a) Payments relating to income taxes - The reduction in this caption is primarily related to lower payments by domestic businesses, as a result of the decline in the tax earnings of domestic operations.
(b) Cash receipts resulting from financial investments In the nine months period ended 30 September 2010, this caption includes primarily (i) the amount of Euro 4,500 million (Notes 2 and 11) received in connection with the disposal of the 50% stake in Brasilcel and (ii) an amount of Euro 90 million received from Brasilcel through share capital reductions. In the nine months period ended 30 September 2009, this caption includes a cash advance of Euro 20 million related to the disposal of Médi Telecom, which was concluded in December 2009.
(c) Cash receipts resulting from dividends During the nine month periods ended 30 September 2010 and 2009, cash receipts resulting from dividends were as follows:
Euro
|
|
9M10 |
|
9M09 |
|
Unitel (i) |
|
44,087,222 |
|
60,347,754 |
|
CTM |
|
8,347,332 |
|
17,981,317 |
|
Other |
|
1,225,555 |
|
757,871 |
|
|
|
53,660,109 |
|
79,086,942 |
|
(i) Dividends received from Unitel in the nine months period ended 30 September 2010 are related to the year 2008 and correspond to US$ 60 million of a total dividends amounting to US$ 150 million, of which US$ 90 million had already been received in the fourth quarter of 2009. Dividends received from Unitel in the nine months period ended 30 September 2009 are related to the year 2007 and correspond to $US 80 million.
(d) Loans - Cash receipts resulting from loans obtained and cash payments resulting from loans repaid relate basically to commercial paper and other bank loans which are regularly renewed.
In the nine months period ended 30 September 2010, cash receipts from loans obtained, net of cash payments resulting from loans repaid, amounted to Euro 969,438,845 and are basically related to (i) the increase in the level of usage of short-term commercial paper programmes and certain revolving credit facilities and (ii) the loans obtained from the European Investment Bank, as explained in detail in Note 14.
In the nine months period ended 30 September 2009, cash receipts from loans obtained, net of cash payments from loans repaid, amounted to Euro 1,053,633,770 and are primarily explained by: (i) Eurobonds issued by PT Finance amounting to Euro 1,300 million; (ii) floating rate notes issued by PT Finance amounting to Euro 250 million; and (iii) an increase of Euro 400 million in the usage of certain standby facilities entered into by PT Finance. These effects were partially offset mainly by (i) the repayment in April 2009 of the outstanding bonds issued by PT Finance in April 1999 (Euro 879.5 million) and (ii) the decrease in the commercial paper outstanding (Euro 135 million).
(e) Payments resulting from dividends - During the nine month periods ended 30 September 2010 and 2009, dividends paid were as follows:
Euro
|
|
9M10 |
|
9M09 |
|
Portugal Telecom (Note 12) |
|
503,626,688 |
|
503,626,688 |
|
MTC |
|
25,813,896 |
|
10,985,081 |
|
Cabo Verde Telecom |
|
22,711,812 |
|
14,017,718 |
|
Africatel |
|
5,549,000 |
|
5,100,000 |
|
Timor Telecom |
|
6,296,471 |
|
4,967,775 |
|
Other |
|
2,482,422 |
|
1,677,659 |
|
|
|
566,480,289 |
|
540,374,921 |
|
(f) Other financing activities - In the nine months period ended 30 September 2009, cash payments resulting from other financing activities relate primarily to the settlement of a Euro-Dollar cross currency derivative by Portugal Telecom amounting to Euro 37.6 million.
16. Related parties
a) Associated companies and jointly controlled entities
Balances as at 30 September 2010 and 31 December 2009 and transactions occurred during the nine month periods ended 30 September 2010 and 2009 between Portugal Telecom and associated companies are as follows:
Euro
|
|
Accounts receivable |
|
Accounts payable |
|
Loans granted |
|
||||||
Company |
|
30 Sept 2010 |
|
31 Dec 2009 |
|
30 Sept 2010 |
|
31 Dec 2009 |
|
30 Sept 2010 |
|
31 Dec 2009 |
|
International companies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unitel (i) |
|
142,935,156 |
|
54,117,992 |
|
2,920,243 |
|
6,336,992 |
|
|
|
|
|
Multitel |
|
5,474,399 |
|
5,311,686 |
|
324,628 |
|
420,208 |
|
896,095 |
|
892,378 |
|
CTM |
|
139,524 |
|
223,513 |
|
71,934 |
|
61,075 |
|
|
|
|
|
Other |
|
1,919,671 |
|
1,991,467 |
|
181,747 |
|
482,915 |
|
|
|
73,849 |
|
Domestic companies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Páginas Amarelas |
|
5,537,686 |
|
6,329,784 |
|
19,734,614 |
|
23,568,950 |
|
|
|
|
|
Entigere |
|
5,123,466 |
|
4,735,767 |
|
77,904 |
|
34,466 |
|
|
|
|
|
Siresp |
|
2,676,282 |
|
2,794,179 |
|
|
|
|
|
4,235,044 |
|
4,179,410 |
|
Fundação PT |
|
1,920,286 |
|
554,492 |
|
1,076 |
|
|
|
|
|
|
|
PT-ACS |
|
1,134,623 |
|
469,509 |
|
453,980 |
|
540,364 |
|
|
|
|
|
Sportinveste Multimédia |
|
178,238 |
|
880,605 |
|
533,227 |
|
404,519 |
|
34,318,668 |
|
35,318,668 |
|
Other |
|
967,790 |
|
913,038 |
|
453,741 |
|
902,319 |
|
454,830 |
|
3,069,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
168,007,121 |
|
78,322,032 |
|
24,753,094 |
|
32,751,808 |
|
39,904,637 |
|
43,534,284 |
|
(i) Accounts receivable from Unitel as at 30 September 2010 include dividends of US$ 175 million (Euro 128 million) related to the 2009 earnings. As at 31 December 2009, accounts receivable from Unitel included dividends of US$ 60 million (Note 15.c)) related to the 2008 earnings, which were received in the nine months period ended 30 September 2010.
Euro
|
|
Costs |
|
Revenues |
|
Interest charged |
|
||||||
Company |
|
9M10 |
|
9M09 |
|
9M10 |
|
9M09 |
|
9M10 |
|
9M09 |
|
International companies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unitel |
|
10,577,893 |
|
8,647,951 |
|
10,538,339 |
|
13,077,939 |
|
|
|
16,228 |
|
Multitel |
|
79,740 |
|
31,006 |
|
803,179 |
|
817,940 |
|
|
|
|
|
CTM |
|
92,833 |
|
134,655 |
|
137,316 |
|
387,134 |
|
|
|
|
|
Other |
|
272,853 |
|
1,244,414 |
|
312,447 |
|
509,620 |
|
|
|
|
|
Domestic companies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Páginas Amarelas |
|
39,063,034 |
|
45,485,468 |
|
2,780,341 |
|
2,358,075 |
|
|
|
|
|
PT-ACS |
|
4,346,480 |
|
3,252,368 |
|
739,607 |
|
382,803 |
|
|
|
|
|
Sportinveste Multimédia |
|
1,023,040 |
|
938,770 |
|
72,281 |
|
82,117 |
|
71,041 |
|
153,585 |
|
Caixanet |
|
129,288 |
|
198 |
|
395,121 |
|
6,967,191 |
|
|
|
|
|
Other |
|
857,452 |
|
1,149,766 |
|
12,582,574 |
|
16,642,096 |
|
84,590 |
|
66,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,442,613 |
|
60,884,596 |
|
28,361,205 |
|
41,224,915 |
|
155,631 |
|
236,702 |
|
The terms and contractual conditions in agreements entered into by Portugal Telecom and its subsidiaries with the companies mentioned above are similar to those applicable to other independent entities in similar transactions. Activities developed in connection with those agreements include primarily:
· Expenses incurred by PT Comunicações related to services rendered by Páginas Amarelas in connection with the agreement entered into by both entities, under which Páginas Amarelas is responsible for the production, publishing and distribution of PT Comunicações telephone directories, as well as for selling advertising space in the directories; and
· Roaming agreements entered into with Unitel.
In addition, following the disposal of the 50% stake in Brasilcel completed on 27 September 2010, Vivo was no longer considered as a related party as at 30 September 2010. The transactions occurred during the nine month periods ended 30 September 2010 and 2009 between Portugal Telecom and Vivo, which consisted primarily of call center services rendered by Dedic, amounted to Euro 100 million and Euro 82 million, respectively, corresponding mainly to 100% of revenues recognized by Portugal Telecom and its subsidiaries with Vivo, as the results of Vivo are no longer proportionally consolidated. As at 31 December 2009, Portugal Telecom and its subsidiaries had net receivables from Vivo amounting to Euro 21 million, corresponding to the 50% share that was not owned by Portugal Telecom in Vivo as of that date, since Vivos assets and liabilities were proportionally consolidated in the Consolidated Statement of Financial Position as at 31 December 2009.
b) Shareholders
Some of the qualified shareholders of Portugal Telecom are financial institutions and, in the ordinary course of business, Portugal Telecom entered into various transactions with those entities. In addition, Visabeira (a service provider to Portugal Telecoms wireline business) and Controlinveste (a media company) are also major shareholders of Portugal Telecom. Transactions occurred during the nine months period ended 30 September 2010 and balances as at 30 September 2010 between Portugal Telecom and its major shareholders are as follows (including VAT):
Euro
|
|
Sales and |
|
Supplies and |
|
|
|
|
|
|
|
|
|
services rendered |
|
services provided |
|
Net interest |
|
|
|
|
|
|
|
by Portugal |
|
to Portugal |
|
received |
|
Accounts |
|
Accounts |
|
Company |
|
Telecom |
|
Telecom |
|
(paid) |
|
receivable |
|
payable |
|
Caixa Geral de Depósitos |
|
19,505,859 |
|
19,949,998 |
|
(2,081,026 |
) |
3,339,206 |
|
12,951,928 |
|
BES |
|
13,320,585 |
|
32,364,231 |
|
10,900,350 |
|
2,297,331 |
|
6,050,000 |
|
Visabeira |
|
5,796,067 |
|
63,753,718 |
|
|
|
2,772,264 |
|
5,012,379 |
|
Controlinveste |
|
3,456,888 |
|
37,294,491 |
|
|
|
780,280 |
|
8,986,058 |
|
Ongoing |
|
409,808 |
|
2,047,122 |
|
|
|
430,100 |
|
546,640 |
|
Barclays |
|
282,294 |
|
3,137 |
|
(1,903,777 |
) |
176,007 |
|
|
|
Deutsche Bank |
|
54,934 |
|
29,288 |
|
(84,119 |
) |
21,058 |
|
|
|
|
|
42,826,435 |
|
155,441,985 |
|
6,831,428 |
|
9,816,246 |
|
33,547,005 |
|
The terms and contractual conditions in agreements entered into by Portugal Telecom and its shareholders are similar to those applicable to other independent entities in similar transactions. Under these agreements, the financial institutions listed above rendered financial consultancy and insurance services to Portugal Telecom.
Pensions and healthcare funds, which were incorporated to cover the Companys post retirement benefit plans (Note 6), are managed in accordance with an investment guideline issued by Portugal Telecom. The portfolio of assets held by these funds includes shares, bonds and other investments from our shareholders, and also investments in real estate rented to the Group. As at 30 September 2010, the total exposure of these investments to Portugal Telecom, BES and Ongoing was Euro 354 million, Euro 106 million and Euro 75 million, respectively.
c) Other
During the nine month periods ended 30 September 2010 and 2009, fixed remunerations of executive and non-executive board members, which were established by the Remunerations Committee, are as follows:
Euro
|
|
9M10 |
|
9M09 |
|
Executive board members |
|
2,192,188 |
|
2,287,516 |
|
Non-executive board members |
|
994,660 |
|
1,046,232 |
|
Audit Committee |
|
415,510 |
|
426,785 |
|
|
|
3,602,358 |
|
3,760,533 |
|
The Executive Committee increased in March 2009 from 4 executive board members to 7 executive board members and decreased to 5 executive board members in March 2010.
Under the terms of the remuneration policy established by the Remunerations Committee, executive board members are entitled to receive annual variable remuneration related to the performance achieved in the year and payable in the following year, and multi-annual variable remuneration for the performance achieved during the term of office and payable at the end of that period. On an annual basis, Portugal Telecom recognizes an accrual for the annual and multi-annual variable remuneration. In the nine months period ended 30 September 2010, the annual variable remuneration of 2009 paid to the seven executive board members amounted to Euro 3,524,285, as compared to the annual variable remuneration of 2008 amounting to Euro 2,247,571 paid to the
four executive board members in the nine months period ended 30 September 2009. In the nine months period ended 30 September 2010, there were no payments related to the multi-annual variable remuneration.
In the nine months period ended 30 September 2010, Portugal Telecom paid a total amount of Euro 1,797,544 to two executive board members that resigned their offices in March 2010, which is related to their remunerations up to the term of office and the compensation for a non-competition pact paid to one of the board members.
In addition to the above mentioned remunerations, executive board members are also entitled to fringe benefits that are primarily utilized in their daily functions, in connection with a policy defined for the Group. As at 30 September 2010, there were no board members entitled to post retirement benefits under the plans of PT Comunicações, and there was no share based payment program or termination benefit in place.
During the nine month periods ended 30 September 2010 and 2009, fixed remuneration of key employees of Portugal Telecoms management amounted to Euro 5.2 million and Euro 5.1 million, respectively, and the variable remuneration amounted to Euro 3.4 million and Euro 4.0 million, respectively.
One of Portugal Telecoms non-executive board members is also executive director of Heidrick & Struggles - Consultores de Gestão, Lda, which on the normal course of business rendered consultancy services to Portugal Telecom amounting to approximately Euro 1.1 million (excluding VAT) in the nine months period ended 30 September 2010.
17. Subsequent events
On 3 November 2010, Portugal Telecom announced that the Board of Directors has approved the intention to submit for shareholders approval at the next Shareholders Meeting the following shareholder remuneration proposal:
· An exceptional cash dividend of Euro 1.65 per share, of which Euro 1.00 per share to be paid in December 2010 (as an anticipation of 2010 profits) that requires a prior formal approval in a specific Board meeting, and Euro 0.65, with the latter subject to the Annual Shareholders Meeting approval;
· An ordinary cash dividend of Euro 0.65 per share for the fiscal years ending 31 December 2010 and 2011, an increase of 13% compared to the initial commitment by the Company of Euro 0.575 for the same period, which is also subject to Annual Shareholders Meeting approval.
The exceptional cash dividend and the remuneration package proposal are subject to market conditions, Portugal Telecoms financial condition, applicable law regarding the distribution of net income, including additional shareholder approvals, as applicable, and other factors considered relevant by the Board at the time.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: November 30, 2010
|
PORTUGAL TELECOM, SGPS, S.A. |
||
|
|
|
|
|
By: |
/s/ Nuno Vieira |
|
|
|
Nuno Vieira |
FORWARD-LOOKING STATEMENTS
This document may contain forward-looking statements. These statements are statements that are not historical facts, and are based on managements current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words anticipates, believes, estimates, expects, plans and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.