Market announcement
Eesti Telekom
Category
Half-yearly financial report
Attachments
Date
18.07.2008 09:00:00
Title
AS-i Eesti Telekom 2008. a. II kvartali ja I poolaasta konsolideeritud vahearuanne, EEK
Message
AS-i Eesti Telekom 2008. a. II kvartali ja I poolaasta konsolideeritud vahearuanne, EEK TEGEVUSE VAHEARUANNE Juhatuse kommentaar: Tulemused olid ootuspärased. Positiivne on, et antud majanduslikus situatsioonis ärikasum enne põhivara kulumit jätkuvalt kasvas. Käivet mõjutas mobiiloperaatorite vahelise sidumistasude langus võrreldes sama perioodiga eelmisel aastal. Olulisemad finantsnäitajad Eesti Telekom grupp -------------------------------------------------------------------------------- | | II kv. | II | Muutu | I p/a | I p/a | Muutus, | | | 2008 | kv. | s, % | 2008 | 2007 | % | | | | 2007 | | | | | -------------------------------------------------------------------------------- | Müügitulu, mln EEK | 1 567 | 1 582 | -1,0 | 3 051 | 3 079 | -0,9 | -------------------------------------------------------------------------------- | Ärikasum enne põhivara | 613 | 590 | 3,8 | 1 189 | 1 133 | 5,0 | | kulumit, mln EEK | | | | | | | -------------------------------------------------------------------------------- | Marginaal, % | 39,1 | 37,3 | | 39,0 | 36,8 | | -------------------------------------------------------------------------------- | Ärikasum, mln EEK | 468 | 468 | 0,1 | 904 | 892 | 1,4 | -------------------------------------------------------------------------------- | Marginaal, % | 29,9 | 29,6 | | 29,6 | 29,0 | | -------------------------------------------------------------------------------- | Kasum enne | 487 | 479 | 1,7 | 939 | 919 | 2,2 | | tulumaksustamist, mln | | | | | | | | EEK | | | | | | | -------------------------------------------------------------------------------- | Perioodi puhaskasum, mln | 101 | 108 | -6,4 | 553 | 548 | 1,0 | | EEK | | | | | | | -------------------------------------------------------------------------------- | Baasaktsiakasum, EEK | 0,73 | 0,77 | -5,2 | 4,00 | 3,95 | 1,3 | -------------------------------------------------------------------------------- | Kapitalimahutused, mln | 184 | 184 | -0,2 | 303 | 301 | 0,5 | | EEK | | | | | | | -------------------------------------------------------------------------------- | Netovõla suhe | -14,3 | -23,3 | | | | | | omakapitali, % | | | | | | | -------------------------------------------------------------------------------- | ROA, % | 31,3 | 30,7 | | | | | -------------------------------------------------------------------------------- | ROE, % | 46,5 | 46,8 | | | | | -------------------------------------------------------------------------------- Mobiilside teenuste segment -------------------------------------------------------------------------------- | | II kv. | II | Muutu | I p/a | I p/a | Muutus, | | | 2008 | kv. | s, % | 2008 | 2007 | % | | | | 2007 | | | | | -------------------------------------------------------------------------------- | Müügitulu, mln EEK | 938 | 1 001 | -6,3 | 1 813 | 1 864 | -2,8 | -------------------------------------------------------------------------------- | Ärikasum enne põhivara | 365 | 376 | -3,0 | 694 | 706 | -1,7 | | kulumit, mln EEK | | | | | | | -------------------------------------------------------------------------------- | Marginaal, % | 38,9 | 37,6 | | 38,3 | 37,9 | | -------------------------------------------------------------------------------- | Ärikasum, mln EEK | 299 | 322 | -7,1 | 565 | 600 | -5,9 | -------------------------------------------------------------------------------- | Marginaal, % | 31,8 | 32,1 | | 31,2 | 32,2 | | -------------------------------------------------------------------------------- | Kasum enne | 309 | 325 | -5,0 | 582 | 612 | -4,9 | | tulumaksustamist, mln | | | | | | | | EEK | | | | | | | -------------------------------------------------------------------------------- | Perioodi puhaskasum, mln | 87 | 76 | 14,7 | 360 | 362 | -0,7 | | EEK | | | | | | | -------------------------------------------------------------------------------- | Kapitalimahutused, mln | 71 | 79 | -10,1 | 128 | 128 | 0,6 | | EEK | | | | | | | -------------------------------------------------------------------------------- | ROA, % | 45,3 | 52,4 | | | | | -------------------------------------------------------------------------------- | ROE, % | 76,7 | 91,3 | | | | | -------------------------------------------------------------------------------- Lairiba teenuste segment -------------------------------------------------------------------------------- | | II kv. | II | Muutu | I p/a | I p/a | Muutus, | | | 2008 | kv. | s, % | 2008 | 2007 | % | | | | 2007 | | | | | -------------------------------------------------------------------------------- | Müügitulu, mln EEK | 804 | 734 | 9,6 | 1 568 | 1 431 | 9,6 | -------------------------------------------------------------------------------- | Ärikasum enne põhivara | 246 | 219 | 12,1 | 493 | 434 | 13,4 | | kulumit, mln EEK | | | | | | | -------------------------------------------------------------------------------- | Marginaal, % | 30,6 | 29,9 | | 31,4 | 30,4 | | -------------------------------------------------------------------------------- | Ärikasum, mln EEK | 173 | 158 | 9,6 | 349 | 313 | 11,7 | -------------------------------------------------------------------------------- | Marginaal, % | 21,5 | 21,5 | | 22,3 | 21,8 | | -------------------------------------------------------------------------------- | Kasum enne | 176 | 156 | 12,4 | 353 | 310 | 14,0 | | tulumaksustamist, mln | | | | | | | | EEK | | | | | | | -------------------------------------------------------------------------------- | Perioodi puhaskasum, mln | 43 | 35 | 21,9 | 220 | 188 | 16,8 | | EEK | | | | | | | -------------------------------------------------------------------------------- | Kapitalimahutused, mln | 108 | 98 | 10,4 | 164 | 162 | 1,4 | | EEK | | | | | | | -------------------------------------------------------------------------------- | ROA, % | 24,4 | 18,2 | | | | | -------------------------------------------------------------------------------- | ROE, % | 40,2 | 30,6 | | | | | -------------------------------------------------------------------------------- IT-teenuste segment -------------------------------------------------------------------------------- | | II kv. | II | Muutu | I p/a | I p/a | Muutus, | | | 2008 | kv. | s, % | 2008 | 2007 | % | | | | 2007 | | | | | -------------------------------------------------------------------------------- | Müügitulu, mln EEK | 87 | 75 | 15,6 | 166 | 183 | -9,3 | -------------------------------------------------------------------------------- | Ärikasum enne põhivara | 7 | 3 | 177,5 | 11 | 5 | 144,3 | | kulumit, mln EEK | | | | | | | -------------------------------------------------------------------------------- | Marginaal, % | 8,1 | 3,4 | | 6,6 | 2,4 | | -------------------------------------------------------------------------------- | Ärikasum, mln EEK | 1 | -3 | N/A | -1 | -6 | -80,1 | -------------------------------------------------------------------------------- | Marginaal, % | 1,2 | -4,2 | | -0,7 | -3,3 | | -------------------------------------------------------------------------------- | Kasum enne | 1 | 1 | 46,0 | -2 | 1 | N/A | | tulumaksustamist, mln | | | | | | | | EEK | | | | | | | -------------------------------------------------------------------------------- | Perioodi puhaskasum, mln | 1 | 1 | 46,0 | -2 | 1 | N/A | | EEK | | | | | | | -------------------------------------------------------------------------------- | Kapitalimahutused, mln | 5 | 7 | -36,4 | 10 | 12 | -14,3 | | EEK | | | | | | | -------------------------------------------------------------------------------- | ROA, % | 4,6 | 7,1 | | | | | -------------------------------------------------------------------------------- | ROE, % | 17,4 | 12,9 | | | | | -------------------------------------------------------------------------------- Müügitulud, tegevuskulud ja kasum Eesti Telekom grupi 2008. aasta teise kvartali tulemused vastasid juhatuse ootustele. Grupi müügitulu ulatus 2008. aasta teises kvartalis 1567 miljoni kroonini (2. kvartal 2008: 1582 miljonit krooni), ning oli peamiselt mõjutatud sidumistasude alanemisest (05.11.2007.a. fikseeriti riikliku regulaatori poolt mobiiltelefonivõrkudes sidumistasuks 1,66 krooni endise 2,50 krooni asemel). Mobiilside teenuste segmendi konsolideeritud käive ulatus 2008. aasta teises kvartalis 938 miljoni kroonini, kahanedes 2007. aasta sama perioodiga võrreldes 6% (2. kvartal 2007: 1001 miljonit krooni). Tulude kahanemise taga oli sidumishindade langusest tingitud sidumistulude vähenemine, mida kompenseeris osaliselt võrku sisenevate kõneminutite arvu mõningane kasv, mobiilse andmeside kasv ja allhanketeenuste mahu kasv. Lisaks on teises kvartalis võrreldes aastataguse ajaga vähenenud telekommunikatsioonikaupade jae- ja hulgimüügist saadavad tulud ning samal ajal suurenenud mobiilseadmete remontimine, mis on tingitud tarbijakäitumise muutusest. AS-i EMT kliendibaas oli 2008. aasta teise kvartali lõpus 9 tuhande võrra suurem võrreldes eelmise aasta teise kvartali lõpuga, ulatudes 755 tuhande aktiivse SIM-kaardini (juuni 2007: 746 tuhat kaarti). Võrreldes aastatagusega on lepinguliste klientide arv kasvanud 30 tuhande võrra, ulatudes 2008. aasta teise kvartali lõpu seisuga 480 tuhandeni, samal ajal kui aktiivsete ettemaksega kaartide kasutajate arv on vähenenud aastaga 21 tuhande võrra, jäädes teise kvartali lõpuks 275 tuhande tasemele. EMT hindab oma turuosa aktiivsete SIM-kaartide põhjal 47%-liseks. Hinnanguline aktiivsete kaartide penetratsioon Eestis on 118%. EMT klientide poolt algatatud kõneminutite arv kasvas pisut võrreldes eelmise aasta teise kvartaliga. Vastavalt Sideameti 21. märtsi 2006. aasta otsusele fikseeriti AS EMT-le, Elisa Eesti AS-ile ja Tele2 Eesti AS-ile perioodiks 01.07.2006-30.06.2007 mobiiltelefonivõrkudes häälkõne lõpetamise tasuks (sidumistasuks) EEK 2.05 minut ning perioodiks 01.07.2007-30.06.2008, vastavalt Sideameti 20.06 ja 22.06.2007.a. otsustele, EEK 1.66. Kuna Elisa Eesti AS ja Tele2 Eesti AS vaidlustasid otsused kohtus ning esialgse õiguskaitse korras vastavate haldusaktide kehtivus peatati, püsisid kõigi kolme mobiilioperaatori sidumistasud kuni 05.11.2007.a. endisel, EEK 2,50 minut tasemel. 05.11.2007.a. jõustus Tallinna Ringkonnakohtu määrus, millega esialgne õiguskaitse tühistati ning nimetatud kuupäevast kohustusid kõik kolm mobiilioperaatorit rakendama sidumishinda tasemel EEK 1,66. Elisa Eesti AS-i ja Tele2-e kohtuvaidlused Sideametiga jätkuvad, AS EMT osaleb vaidlustes kolmanda isikuna. 25.03.2008.a. otsusega kehtestas Sideameti õigusjärglane Konkurentsiamet AS-ile EMT, Elisa Eesti AS-ile ja Tele2 Eesti AS-ile oma mobiiltelefonivõrkudes häälkõne lõpetamise tasuks perioodiks 01.07.2008-30.06.2009 EEK 1.37 minut. Mobiilsest internetist saadavad tulud näitasid jätkuvalt väga kiiret kasvu. Tänavu teises kvartalis ületasid AS EMT mobiilse andmeside tulud 2007. aasta sama perioodi tulusid enam kui poole võrra. Samal ajal mitmekordistus edastatud andmemaht. AS-i EMT mobiilse andmeside kasutajate arv oli 2008. aasta juunis 150 tuhat, mis on aastatagusega võrreldes 8 tuhande kasutaja võrra enam. Mobiilse andmeside populaarsuse kasvu on tinginud 3G leviala jõuline laienemine, mis võimaldab klientidel kasutada kvaliteetset ja kiiret ADSLi lähedase kiirusega andmesidet mugavamalt kontrollitavate kuludega. Eelmise aasta lõpuks oli 3G levi kõigis Eesti maakonnakeskustes ning mitmetes teistes linnades ja nende lähipiirkondades. Uute 3G tugijaamade paigaldamine välis- ja siselevi laiendamiseks käib varasemast kiiremas tempos. Lisaks töötab EMT-l ainsana Eestis EDGE andmeside kiirusega kuni 200 kbps kogu GSM levialas. Alates teisest kvartalist alandas EMT kuni neli korda roamingu andmeside hindu eri Euroopa riikides, et soodustada veelgi klientide võimalusi Interneti kasutamisel ja kiirendada andmeside kasvu. AS EMT, nagu ka teiste Euroopa Ühenduse mobiilioperaatorite suhtes, kehtib Euroopa Parlamendi ja Nõukogu määrus, mille kohaselt alates 2007. aasta septembrikuust ei tohi Euroopa Ühenduse piires tehtavate ning vastuvõetavate kõnede minutitariifid ületada määrusega kehtestatud piirhindu. Seetõttu on teises kvartalis ligi kümnendiku võrra langenud roaming-klientidelt saadav tulu. Lairiba teenuste segmendi müügitulud kasvasid teises kvartalis 10%, ulatudes 804 miljoni kroonini (2. kvartal 2007: 734 miljonit krooni). Suurim tulude kasv tulenes allhanketeenuste müügist, mis eelmise aasta sama perioodiga võrreldes suurenes 217% ehk 56 miljoni krooni võrra. Eelkõige suurendasid allhanketeenuste tulu oluliselt suurenenud vahendatavate allteenuste maht. Riigisisese kõnetransiidi tulud kasvasid lõppenud kvartalis 124% ning rahvusvahelise kõnetransiidi tulud 231%. Kõnetransiidi tulude kasv oli samuti peamiselt seotud allhanketeenuse minutimahtude suurenemisega. Samas langesid lõpp-klientidelt teenitavad kõneteenuste tulud minutimahu vähenemise tõttu 7%. Elioni interneti püsiühenduse klientide koguarv kasvas võrreldes aastatagusega, ulatudes juuni lõpuks 168 tuhandeni (30. juuni 2007: 152 tuhat). Ettevõtja hindab oma turuosaks eraklientide püsiühenduse põhjal 55%. Mai lõpus liideti grupi emaettevõtja Elion Ettevõtted AS-iga Elioni 100%-lise osalusega tütarettevõtja OÜ Viru Net. Viru Net oli Ida-Virumaa juhtiv internetiteenuste pakkuja, spetsialiseerudes teenuse pakkumisele korrusmajades. Kahe ettevõtte ühendamisel alustab Elion korrusmaja interneti laiema tutvustus- ja arenguprogrammiga Ida-Virumaal, liites Viru Neti kliendisegmendi tundmise ja selle piirkonna pikaajalised kogemused ning Elioni süsteemse lähenemise, kvaliteedi ja laia tooteportfelli. Ettevõtete ühendamine olemasolevatele klientidele sisulist muudatust kaasa ei too. Sarnaselt varasemale jätkus ka lõppenud kvartalis lairibateenuste osas trend, milles kliendid asendavad üksikuid teenuseid komplekslahenduste pakettidega. Võrreldes eelmise aastaga kasvasid lairiba teenuste segmendi tulud kompleksteenuste ühendustasudest 31%. Kolmikpakettide kasutajate arv suurenes kvartaliga 4200 võrra, ulatudes 30. juuni seisuga 62,8 tuhandeni (30. juuni 2007: 36,4 tuhat). Teise kvartali lõpuks oli Elionil 67,7 tuhat IP- ja kaabeltelevisiooni klienti (30. juuni 2007: 39,5 tuhat). Kolmikpaketi populaarsusele on oluliselt kaasa aidanud ka pakutavate lisateenuste valik, näiteks videolaenutus, mille maht kasvas teises kvartalis esimese kvartaliga võrreldes kahekordseks. Tasuta filmide turunduskampaaniad on hoogustanud ka tasuliste filmide laenutust. Võrreldes eelmise aastaga suurenesid Elioni videolaenutuse tulud teises kvartalis 201%. Aprillis lisandusid Elioni DigiTV laste teemapaketi hulka kolm uut kanalit - Disney Channel, Toon Disney ja Playhouse Disney, mille tulemusena tõsteti paketi hinda 20-lt kroonilt 35-le kroonile. Elioni DigiTV teemapakettide hulgas on laste teemapakett üks populaarsemaid ning selle tellijate arv ulatub enam kui 4000-ni. Tulenevalt komplekslahenduste mahu ja tulude osakaalu olulisest kasvust langesid kõneühenduste ja internetiühenduste kuutasude tulud lõppenud kvartalis võrreldes eelmise aasta sama perioodiga vastavalt 10% ja 18% võrra. Teise kvartali lõpuks ulatus Elioni aktiivsete kõneliideste arv 472 tuhandeni (30. juuni 2007: 468 tuhat liidest), püsides viimase kolme kvartali jooksul stabiilselt samal tasemel. Elion hindab oma turuosa fikseeritud võrgus algatatud kõneminutitest 81%-liseks (juuni 2007: 82%). Turuosa kohalike kõnede minutitest on 83% (juuni 2007: 84%), rahvusvaheliste kõnede minutitest 66% (juuni 2007: 65%) ning mobiiltelefonidele tehtavate kõnede minutitest 71% (juuni 2007: 69%). Mais teatas Elisa Eesti AS otsusest tõsta alates 1. juulist 2008 oma fikseeritud kõneside võrgus kõnede lõpetamise tasu ca 45% võrra. Elion Ettevõtted AS-i taotluse alusel algatas Konkurentsiamet menetluse hinnatõusu põhjendatuse uurimiseks. Eesti majanduse üldise jahtumise ja jaemüügikaupade kasvutempo aeglustumise tulemusena kahanes Elion grupi telekommunikatsiooni- ja IT-kaupade jaemüük teises kvartalis möödunud aastaga võrreldes 22% võrra. Samas näitas Elion esinduste kaubamüük kvartali teises pooles edukate turunduskampaaniate tulemusena taas hoogustumise märke. IT-teenuste segmendi müügitulu ulatus 2008. aasta teises kvartalis 87 miljoni kroonini (2. kvartal 2007: 75 miljonit krooni). Võrreldes eelmise aasta sama perioodiga kasvas müügitulu 16%, seejuures IT teenuste osas 14% ja IT-kaupade osas 18% võrra. Infrastruktuurilahenduste müügitulemustele avaldasid suurt mõju mitmed suured hanked, mis realiseerusid teises kvartalis teiste hulgas Justiitsministeeriumi lauaarvutite hange, Sotsiaalministeeriumi e-tervise projekti kettamassiiv, RIA serverid ning mitmed edukad projektid finantsettevõtetes. Projektiäris oli teises kvartalis olulisemateks märksõnaks e-tervise projekti töödega (patsiendiportaal, digipilt ja digiretsept) jätkamine. Jätkus oluliste projektide elluviimised Eesti Postis (dokumendihaldus, service desk tarkvara juurutamine), Maksu- ja Tolliametis (dokumendihaldus), Põhja-Eesti Regionaalhaiglas (identiteedi haldus), Tööturuametis (tarkvara arendus). Teises kvartalis võeti üle Empower Eesti kesksüsteemide ja töökohaarvutite haldus; Haridusameti koolide ja lasteaedade projektiga liideti 250 uut kasutajat; sõlmiti mitmed uued teenuselepingud äriklientidega. Teises kvartalis toimusid ka mitmed MicroLinki jaoks olulised riigihanked (Sotsiaalministeerium, Tallinna Linnavalitsus), mille tulemused selguvad kolmandas kvartalis. Eesti Telekom grupi tegevuskulud vähenesid 2008. aasta teises kvartalis 2007. aasta sama perioodiga võrreldes 3%, ulatudes 960 miljoni kroonini (2. kvartal 2007: 994 miljonit krooni) . Mobiilside teenuste segmendi tegevuskulud vähenesid 2007. aasta teise kvartaliga võrreldes 8% ulatudes 576 miljoni kroonini (2. kvartal 2007: 626 miljonit krooni). Enim on vähenenud sidumishindade langusest tingitud sidumiskulud. Samuti on vähenenud jae- ja hulgikaubandusega seotud tegevuskulud, mis on kooskõlas kaubanduse müügikäibe langusega. Lairiba teenuste segmendi tegevuskulud kasvasid lõppenud kvartalis 2007. aasta sama perioodiga võrreldes 9%, ulatudes 563 miljoni kroonini (2. kvartal 2007: 515 miljonit krooni). Kaks kolmandikku tegevuskulude kasvust tulenes allhanketeenuste müügimahu ning riigisisese ja rahvusvahelise kõnetransiidi minutimahtude suurenemisest põhjustatud otsemüügikulude kasvust. Teiseks peamiseks tegevuskulude kasvuteguriks olid palgakulud ja nendega seotud maksud, mis suurenesid eelmise aastaga võrreldes 9%. Samas kahanesid kõnede mahu vähenemisest tulenevalt 41% võrra riigisiseste kõneteenuste otsemüügikulud. Väiksema müügimahu tõttu vähenesid 22% võrra ka jaekaupade müügikulud. IT-teenuste segmendi tegevuskulud kasvasid teises kvartalis 10%, ulatudes 80 miljoni kroonini (2. kvartal 2007: 73 miljonit krooni). Eesti Telekom grupi ärikasum enne põhivara amortisatsioonikulu ulatus 2008. aasta teises kvartalis 613 miljoni kroonini, mis on 4% enam, kui 2007. aasta teises kvartalis (2. kvartal 2007: 590 miljonit krooni). Mobiilside teenuste segmendi ärikasum enne põhivara kulumit vähenes teises kvartalis võrreldes eelmise aasta sama perioodiga 3% võrra. Lairiba teenuste segmendi ärikasum enne põhivara kulumit kasvas 12% ning IT- teenuste segmendi vastav näitaja oli 2008. aasta teises kvartalis 7 miljonit krooni (2. kvartal 2007: 3 miljonit krooni). Grupi põhivara kulumieelse ärikasumi marginaal oli 2008. aasta teises kvartalis 39%, mis on veidi kõrgem 2007. aasta vastava perioodi marginaalist. Grupi amortisatsioonikulu ulatus 2008. aasta teises kvartalis 145 miljoni kroonini, suurenedes 2007. aasta sama perioodiga võrreldes 18% (2. kvartal 2007: 123 miljonit krooni). Eesti Telekom grupp teenis teises kvartalis ärikasumit 468 miljonit krooni, jäädes samale tasemele eelmise aastaga (2. kvartal 2007: 468 miljonit krooni). Grupi finantstulud (neto) kasvasid teises kvartalis 46% ulatudes 20 miljoni kroonini (2. kvartal 2007: 14 miljonit krooni). Eesti Telekom grupp teenis teises kvartalis maksustamiseelset kasumit 487 miljonit krooni (2. kvartal 2007: 479 miljonit krooni). Tänavu 17. juunil maksis AS Eesti Telekom taas oma aktsionäridele rekordkõrgeid dividende, 1449 miljonit krooni (2007. aasta: 1311 miljonit krooni). Võimaldamaks dividendide väljamakset AS-i Eesti Telekom aktsionäridele maksis AS EMT emaettevõtjale dividende 820 miljonit krooni (2. kvartal 2007: 885 miljonit krooni) ja Elion Ettevõtted AS 500 miljonit krooni (2. kvartal 2007: 430 miljonit krooni). Dividendide maksmisega kaasnes dividendide tulumaksu kulu 386 miljonit krooni (2. kvartal 2007: 371 miljonit krooni), millest AS EMT tasus 222 miljonit krooni (2. kvartal 2007: 250 miljonit krooni) ja Elion Ettevõtted AS 133 miljonit krooni (2. kvartal 2007: 121 miljonit krooni). Eesti Telekom grupi 2008. aasta teise kvartali puhaskasum oli 101 miljonit krooni (2. kvartal 2007: 108 miljonit krooni). Tulu aktsia kohta teeniti 0,73 krooni (2. kvartal 2007: 0,77 krooni). Bilanss ja rahavood Eesti Telekom grupi bilansimaht oli 30. juuni 2008. aasta seisuga 4515 miljonit krooni (31. detsember 2007: 5023 miljonit krooni). Aasta algusega võrreldes on 6 miljoni krooni võrra kasvanud põhivara, mille jääk teise kvartali lõpus ulatus 2756 miljoni kroonini. Grupi käibevara on esimese poolaasta jooksul kahanenud 514 miljoni krooni võrra, ulatudes juunikuu lõpus 1759 miljoni kroonini (31. detsember 2007: 2273 miljonit krooni). Raha ja raha ekvivalentide ning lühiajaliste finantsinvesteeringute jääk on kahanenud 602 miljoni krooni võrra ja seda seoses juunikuus väljamakstud dividendidega. Eesti Telekom grupi omakapital oli 30. juuni 2008. aasta seisuga 3412 miljonit krooni, mis on 903 miljonit krooni vähem kui 2007. aasta lõpus (31. detsember 2007: 4314 miljonit krooni). Omakapitali vähenemine on seotud dividendide maksmisega 1449 miljoni krooni ulatuses. Samas on omakapitali kasvatanud 2008. aasta esimese poolasta 553 miljoni krooni suurune puhaskasum. Grupil oli juuni lõpu seisuga pikaajalisi kohustusi 26 miljonit krooni (31. detsember 2007: 25 miljonit krooni). Lühiajaliste võlakohustuste kasv tuleneb juulikuus maksmisele kuuluvast 386 miljoni krooni suurusest dividendide tulumaksukohustusest. Eesti Telekom grupi netovõlg oli esimese kvartali lõpus -486 miljonit krooni ja netovõla suhe omakapitali -14% (31. detsember 2007: -1087 miljonit krooni ja -25%). Eesti Telekom grupi äritegevuse rahavoog oli 2008. aasta esimesel poolaastal 1143 miljonit krooni (1. poolaasta 2007: 1010 miljonit krooni). Grupi rahavoog investeerimistegevusest oli 399 miljonit krooni (1. poolaasta 2007: 666 miljonit krooni). Rahavoog materiaalse ja immateriaalse põhivara soetamisse oli esimesel poolaastal 303 miljonit krooni (1. poolaasta 2007: 301 miljonit krooni). Mobiilside teenuste segment on tänavu teises kvartalis investeerinud 71 miljonit krooni (2. kvartal 2007: 79 miljonit krooni). Mobiilsides oli lisaks pidevale GSM-võrgu arendusele suureks arenguprioriteediks kiiret mobiilset andmesidet toetavate tehnoloogiate rakendamine. Lairiba teenuste segmendi 2008. aasta teise kvartali investeeringud ulatusid 108 miljoni kroonini (2. kvartal 2007: 98 miljonit krooni). Põhiosa investeeringutest on jätkuvalt tehtud teenuse kvaliteedi parandamiseks, võrguressursi arendamiseks (näiteks NGN teenusruuterite soetamine ja IP tuumikvõrgu laiendamine) ning interneti püsiühenduste ja DigiTV kättesaadavuse parendamiseks (GPON tehnoloogia kasutuselevõtt, xDSL seadmete soetamine). IT-teenuste segment investeeris 2008. aasta teises kvartalis põhivarasse 5 miljonit krooni (2. kvartal 2007: 7 miljonit krooni). Eelmise aasta teise kvartali investeeringud sisaldavad Eesti Telekomi grupi struktuurimuutuse raames toimunud emaettevõtte AS MicroLink ja Elion Ettevõtted AS-i ühinemise käigus omandatud AS-i MicroLink kaubamärkide soetamist. MicroLink Eestile oli teises kvartalis üheks oluliseks sündmuseks kolimine alates 20. juunist Ülemiste tehnoloogialinnakusse. Ligikaudu 300 ruutmeetril hakkab uues majas asuma Eestis ainulaadne infotehnoloogia demokeskus, kus MicroLink loob võimaluse näidata Eesti ettevõtetele kui väliskülalistele erinevate infotehnoloogiliste lahendust toimimist praktikas. Eesti Telekom grupi rahavoog finantseerimistegevusse oli tänavu esimesel poolaastal 1450 miljonit krooni, sellest dividendide maksmiseks kasutati 1449 miljonit krooni (1. poolaasta 2007 vastavalt 1311 miljonit krooni ja 1311 miljonit krooni). AS- Eesti Telekom omanike struktuur 2008. aasta teise kvartali jooksul ei ole olulisi muudatusi AS-i Eesti Telekom aktsionäride struktuuris aset leidnud. AS-i Eesti Telekom enamusosanik, TeliaSonera AB (läbi Baltic Tele AB), omab jätkuvalt 60,12% ettevõtte aktsiatest. Teise kvartali lõpu seisuga oli vabalt kaubeldavate aktsiate osakaal 12,71% aktsiate koguarvust. Neist 18,93% oli konverteeritud Londoni Börsil kaubeldavateks GDR-ideks. AS-i Eesti Telekom 10 suuremat aktsionäri 03. juuli 2008. aasta seisuga olid: -------------------------------------------------------------------------------- | | Väärtpaberite arv | Osalus | -------------------------------------------------------------------------------- | TeliaSonera AB | 82 936 299 | 60,12% | -------------------------------------------------------------------------------- | Eesti Vabariik | 33 346 464 | 24,17% | -------------------------------------------------------------------------------- | Eesti Arengufond | 4 138 636 | 3,00% | -------------------------------------------------------------------------------- | Deutsche Bank Trust Company (GDR-ide | 3 319 437 | 2,41% | | kontod) | | | -------------------------------------------------------------------------------- | Ing Luxembourg S. A. | 1 818 330 | 1,32% | -------------------------------------------------------------------------------- | Danske Bank kliendid | 1 370 739 | 0,99% | -------------------------------------------------------------------------------- | Skandinaviska Enskilda Banken AB | 1 329 850 | 0,96% | | kliendid | | | -------------------------------------------------------------------------------- | Bank Austria Creditanstalt AG kliendid | 910 626 | 0,66% | -------------------------------------------------------------------------------- | Clearstream Banking Luxembourg | 580 336 | 0,42% | | kliendid | | | -------------------------------------------------------------------------------- | Mellon Treaty Omnibus | 392 152 | 0,28% | -------------------------------------------------------------------------------- Aktsionäride üldkoosolek AS-i Eesti Telekom aktsionäride korraline üldkoosolek toimus 22. mail 2008. aastal. Üldkoosolek kinnitas 2007. a. majandusaasta aruande ja kasumi jaotamise ettepaneku. AS-i Eesti Telekom aktsionäridele maksti möödunud majandusaasta eest dividende 10,50 krooni aktsia kohta ehk kokku 1 449 miljonit krooni. Dividendid maksti välja 17. juunil 2008. aastal aktsionäride nimekirja alusel, mis fikseeriti 6. juuni 2008. aasta kella 23.59 seisuga. 981 miljonit krooni akumuleerunud kasumit jäeti jaotamata. AS-i Eesti Telekom aktsiate tagasiostu optsiooni pikendati viie aasta võrra, s.t. kuni 22. maini 2013 aastal. Üldkoosolek kutsus tagasi AS-i Eesti Telekom senise nõukogu ja valis uude nõukogusse järgmised liikmed: Anders Gylder, Lars Gunnar Klasson, Jörgen Latte, Tarmo Porgand, Jüri Raatma, Mats Salomonsson ja Aare Tark. Nõukogu liikmetele võidakse maksta nende töö eest 11 000 krooni kuus ja nõukogu esimehele 20 000 krooni kuus. Üldkoosolek valis AS-i Eesti Telekom audiitoriks 2008. majandusaastal AS PricewaterhouseCoopers (reg. kood 10142876). Audiitorteenuste teostamine ja teenuste eest tasumine toimub audiitorfirmaga sõlmitava lepingu alusel. Aktsionäride erakorraline üldkoosolek AS-i Eesti Telekom aktsionäride erakorraline üldkoosolek toimus 26. juunil 2008. aastal. Üldkoosolek kutsus tagasi AS-i Eesti Telekom senise nõukogu liikme Anders Gylder'i ning valis uueks nõukogu liikmeks Björn Lindegren'i. Muudatused Eesti Telekom grupi struktuuris OÜ Viru Net ühines 1. juunil 2008. aastal Elion Ettevõtted AS-iga. Viru Net oli alates 2004. aasta lõpust Elioni tütarettevõte. Nimetatud muudatuse eesmärk on Internetiteenuste arendamine ning laialdasem pakkumine. Definitsioonid Netovõlg - pika- ja lühiajalised intressikandvad laenud ja võlakohustused, miinus raha ja raha ekvivalendid ning lühiajalised investeeringud ROA - nelja viimase kvartali puhaskasumi suhe sama perioodi keskmisesse aktivate arvu ROE - nelja viimase kvartali maksustamiseelse kasumi suhe sama perioodi keskmisesse omakapitali II KVARTALI KONSOLIDEERITUD KASUMIARUANNE Tuhandetes kroonides (EEK) -------------------------------------------------------------------------------- | | Lisad | II kvartal | II kvartal | | | | 2008 | 2007 | -------------------------------------------------------------------------------- | Müügitulu | 2.1 (a) | 1 566 708 | 1 582 417 | -------------------------------------------------------------------------------- | Müüdud toodangu kulud | 2.1 (a) | (881 242) | (870 081) | -------------------------------------------------------------------------------- | Brutokasum | | 685 466 | 712 336 | -------------------------------------------------------------------------------- | Turustus-, üldhalduskulud ning | 2.1(a) | (224 265) | (246 647) | | uurimis- ja arendusväljaminekud | | | | -------------------------------------------------------------------------------- | Muud äritulud | 2.1(a) | 8 000 | 3 137 | -------------------------------------------------------------------------------- | Muud ärikulud | 2.1(a) | (1 267) | (1 276) | -------------------------------------------------------------------------------- | Ärikasum | | 467 934 | 467 550 | -------------------------------------------------------------------------------- | Finantstulud | | 20 627 | 13 923 | -------------------------------------------------------------------------------- | Finantskulud | | (588) | (218) | -------------------------------------------------------------------------------- | Finantstulud, neto | 2.1(a) | 20 039 | 13 705 | -------------------------------------------------------------------------------- | Finantstulud / (-kulud) | 2.1(a) | (800) | (2 012) | | sidusettevõtjate aktsiatelt ja | | | | | osadelt, neto | | | | -------------------------------------------------------------------------------- | Kasum enne tulumaksustamist | | 487 173 | 479 243 | -------------------------------------------------------------------------------- | Dividendide tulumaks | | (385 721) | (370 897) | -------------------------------------------------------------------------------- | Perioodi puhaskasum | 2.1(a) | 101 452 | 108 346 | -------------------------------------------------------------------------------- | Perioodi puhaskasumi jaotus: | | | | -------------------------------------------------------------------------------- | Emaettevõtja osalus kasumis | 2.1(a) | 101 315 | 106 863 | -------------------------------------------------------------------------------- | Vähemusosa osalus kasumis | 2.1(a) | 137 | 1 483 | -------------------------------------------------------------------------------- | | | 101 452 | 108 346 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Aktsia puhaskasum, arvestatud | 7 (e) | | | | emaettevõtja osalusest | | | | | aruandeperioodi kasumis | | | | | (kroonides) | | | | -------------------------------------------------------------------------------- | Tava puhaskasum aktsia kohta | | 0,73 | 0,77 | -------------------------------------------------------------------------------- | Lahustatud puhaskasum aktsia | | 0,73 | 0,77 | | kohta | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Ärikasum enne kulumit | 2.1(a) | 613 078 | 590 446 | -------------------------------------------------------------------------------- | Kulum ja väärtuse langus | 2.1(a), 3 | (145 144) | (122 896) | -------------------------------------------------------------------------------- I POOLAASTA KONSOLIDEERITUD KASUMIARUANNE Tuhandetes kroonides (EEK) -------------------------------------------------------------------------------- | | Lisad | I | I | 2007 | | | | poolaasta | poolaasta | | | | | 2008 | 2007 | | -------------------------------------------------------------------------------- | Müügitulu | 2.1(b), | 3 050 889 | 3 078 935 | 6 261 002 | | | 2.3 | | | | -------------------------------------------------------------------------------- | Müüdud toodangu kulud | 2.1(b) | (1 711 | (1 721 | (3 542 | | | | 737) | 262) | 791) | -------------------------------------------------------------------------------- | Brutokasum | | 1 339 152 | 1 357 673 | 2 718 211 | -------------------------------------------------------------------------------- | Turustus-, üldhalduskulud | 2.1(b) | (446 247) | (469 611) | (900 011) | | ning uurimis- ja | | | | | | arendusväljaminekud | | | | | -------------------------------------------------------------------------------- | Muud äritulud | 2.1(b) | 14 285 | 6 264 | 28 114 | -------------------------------------------------------------------------------- | Muud ärikulud | 2.1(b) | (2 821) | (2 332) | (6 336) | -------------------------------------------------------------------------------- | Ärikasum | | 904 369 | 891 994 | 1 839 978 | -------------------------------------------------------------------------------- | Finantstulud | | 38 378 | 29 576 | 48 626 | -------------------------------------------------------------------------------- | Finantskulud | | (1 172) | (768) | (2 342) | -------------------------------------------------------------------------------- | Finantstulud, neto | 2.1(b) | 37 206 | 28 808 | 46 284 | -------------------------------------------------------------------------------- | Finantstulud / (-kulud) | 2.1(b) | (2 480) | (1 809) | (3 817) | | sidusettevõtjate | | | | | | aktsiatelt ja osadelt, | | | | | | neto | | | | | -------------------------------------------------------------------------------- | Kasum enne | | 939 095 | 918 993 | 1 882 445 | | tulumaksustamist | | | | | -------------------------------------------------------------------------------- | Dividendide tulumaks | | (385 721) | (370 897) | (370 897) | -------------------------------------------------------------------------------- | Perioodi puhaskasum | 2.1(b) | 553 374 | 548 096 | 1 511 548 | -------------------------------------------------------------------------------- | Perioodi puhaskasumi | | | | | | jaotus: | | | | | -------------------------------------------------------------------------------- | Emaettevõtja osalus | 2.1(b) | 551 966 | 544 932 | 1 505 098 | | kasumis | | | | | -------------------------------------------------------------------------------- | Vähemusosa osalus kasumis | 2.1(b) | 1 408 | 3 164 | 6 450 | -------------------------------------------------------------------------------- | | | 553 374 | 548 096 | 1 511 548 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Aktsia puhaskasum, | 7 (e) | | | | | arvestatud emaettevõtja | | | | | | osalusest aruandeperioodi | | | | | | kasumis (kroonides) | | | | | -------------------------------------------------------------------------------- | Tava puhaskasum aktsia | | 4,00 | 3,95 | 10,91 | | kohta | | | | | -------------------------------------------------------------------------------- | Lahustatud puhaskasum | | 4,00 | 3,95 | 10,91 | | aktsia kohta | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Ärikasum enne kulumit | 2.1(b) | 1 189 430 | 1 132 528 | 2 336 260 | -------------------------------------------------------------------------------- | Kulum ja väärtuse langus | 2.1(b), | (285 061) | (240 534) | (496 282) | | | 3 | | | | -------------------------------------------------------------------------------- KONSOLIDEERITUD BILANSS Tuhandetes kroonides (EEK) -------------------------------------------------------------------------------- | | Lisad | 30. juuni | 31. dets. | 30. juuni | | | | 2008 | 2007 | 2007 | -------------------------------------------------------------------------------- | AKTIVA | | | | | -------------------------------------------------------------------------------- | Põhivara | | | | | -------------------------------------------------------------------------------- | Materiaalne põhivara | 3 | 2 432 084 | 2 405 114 | 2 118 025 | -------------------------------------------------------------------------------- | Immateriaalne põhivara | 3 | 206 877 | 216 011 | 199 685 | -------------------------------------------------------------------------------- | Investeeringud | 2.2, 5 | 10 942 | 13 422 | 15 438 | | sidusettevõtjatesse | | | | | -------------------------------------------------------------------------------- | Mitmesugused pikaajalised | | 106 041 | 115 059 | 119 475 | | nõuded | | | | | -------------------------------------------------------------------------------- | Põhivara kokku | 2.2 | 2 755 944 | 2 749 606 | 2 452 623 | -------------------------------------------------------------------------------- | Käbevara | | | | | -------------------------------------------------------------------------------- | Müügiootel põhivara | | - | 1 732 | 2 235 | -------------------------------------------------------------------------------- | Varud | 6 | 170 820 | 187 573 | 161 464 | -------------------------------------------------------------------------------- | Nõuded ostjate vastu ja | | 1 099 761 | 992 939 | 990 365 | | muud lühiajalised nõuded | | | | | -------------------------------------------------------------------------------- | Lühiajalised | | - | 694 040 | 123 394 | | finantsinvesteeringud | | | | | -------------------------------------------------------------------------------- | Raha ja raha ekvivalendid | | 488 850 | 396 778 | 661 721 | -------------------------------------------------------------------------------- | Käibevara kokku | 2.2 | 1 759 431 | 2 273 062 | 1 939 179 | -------------------------------------------------------------------------------- | AKTIVA KOKKU | 2.2 | 4 515 375 | 5 022 668 | 4 391 802 | -------------------------------------------------------------------------------- | OMAKAPITAL JA KOHUSTUSED | | | | | -------------------------------------------------------------------------------- | Emaettevõtja osalus | 7 | | | | | omakapitalis | | | | | -------------------------------------------------------------------------------- | Aktsiakapital | | 1 379 545 | 1 379 545 | 1 379 545 | -------------------------------------------------------------------------------- | Ülekurss | | 356 018 | 356 018 | 356 018 | -------------------------------------------------------------------------------- | Kohustuslik reserv | | 137 955 | 137 955 | 137 955 | -------------------------------------------------------------------------------- | Eelmiste perioodide | | 980 838 | 924 263 | 924 263 | | jaotamata kasum | | | | | -------------------------------------------------------------------------------- | Perioodi puhaskasum | | 551 966 | 1 505 098 | 544 932 | -------------------------------------------------------------------------------- | Emaettevõtja osalus | | 3 406 322 | 4 302 879 | 3 342 713 | | omakapitalis kokku | | | | | -------------------------------------------------------------------------------- | Vähemusosa | 2.2, 7 | 5 357 | 11 480 | 8 194 | -------------------------------------------------------------------------------- | Omakapital kokku | | 3 411 679 | 4 314 359 | 3 350 907 | -------------------------------------------------------------------------------- | Pikaajalised kohustused | | | | | -------------------------------------------------------------------------------- | Intressikandvad laenud ja | 8 | 67 | 1 343 | 2 183 | | võlakohustused | | | | | -------------------------------------------------------------------------------- | Pensionikohustused | 9 | 2 696 | 3 239 | 3 735 | -------------------------------------------------------------------------------- | Eraldised | 10 | 21 201 | 20 673 | 20 274 | -------------------------------------------------------------------------------- | Intressi mittekandvad | | 1 920 | - | 5 148 | | võlakohustused | | | | | -------------------------------------------------------------------------------- | Pikaajalised kohustused | 2.2 | 25 884 | 25 255 | 31 340 | | kokku | | | | | -------------------------------------------------------------------------------- | Lühiajalised kohustused | | | | | -------------------------------------------------------------------------------- | Võlad tarnijatele ja muud | | 1 071 667 | 670 989 | 1 000 240 | | lühiajalised kohustused | | | | | -------------------------------------------------------------------------------- | Intressikandvad laenud ja | 8 | 2 444 | 2 778 | 2 456 | | võlakohustused | | | | | -------------------------------------------------------------------------------- | Pensionikohustused | 9 | 1 001 | 4 814 | 4 689 | -------------------------------------------------------------------------------- | Eraldised | 10 | 2 700 | 4 473 | 2 170 | -------------------------------------------------------------------------------- | Lühiajalised kohustused | 2.2 | 1 077 812 | 683 054 | 1 009 555 | | kokku | | | | | -------------------------------------------------------------------------------- | Kohustused kokku | | 1 103 696 | 708 309 | 1 040 895 | -------------------------------------------------------------------------------- | OMAKAPITAL JA KOHUSTUSED | 2.2 | 4 515 375 | 5 022 668 | 4 391 802 | | KOKKU | | | | | -------------------------------------------------------------------------------- KONSOLIDEERITUD RAHAVOOGUDE ARUANNE Tuhandetes kroonides (EEK) -------------------------------------------------------------------------------- | | Lisad | I poolaasta | I poolaasta | | | | 2008 | 2007 | -------------------------------------------------------------------------------- | Rahavoog äritegevusest | | | | -------------------------------------------------------------------------------- | Aruandeperioodi puhaskasum | | 553 374 | 548 096 | -------------------------------------------------------------------------------- | Korrigeerimised: | | | | -------------------------------------------------------------------------------- | Põhivara kulum ja väärtuse langus | 3 | 285 061 | 240 534 | -------------------------------------------------------------------------------- | (Kasum) / kahjum põhivara müügist | | (6 957) | (9 552) | -------------------------------------------------------------------------------- | Neto (tulud) / kulud | | 2 480 | 1 809 | | sidusettevõtjatelt | | | | -------------------------------------------------------------------------------- | Eraldised | | (5 667) | (5 113) | -------------------------------------------------------------------------------- | (Finantstulud) / kulud | | (55 909) | (47 036) | -------------------------------------------------------------------------------- | Dividendide tulumaks | | 385 721 | 370 824 | -------------------------------------------------------------------------------- | Muud mitterahalised korrigeerimised | | 90 | (2 472) | -------------------------------------------------------------------------------- | Rahavoog äritegevusest enne | | 1 158 193 | 1 097 090 | | käibekapitali muutusi | | | | -------------------------------------------------------------------------------- | Äritegevusega seotud nõuete ja | | (99 289) | (102 431) | | ettemaksete muutus | | | | -------------------------------------------------------------------------------- | Varude muutus | | 9 875 | (18 812) | -------------------------------------------------------------------------------- | Äritegevusega seotud kohustuste ja | | 7 183 | (23 257) | | ettemaksete muutus | | | | -------------------------------------------------------------------------------- | Käibekapitali muutus | | (82 231) | (144 500) | -------------------------------------------------------------------------------- | Rahavood äritegevusest peale | | 1 075 962 | 952 590 | | käibekapitali muutusi | | | | -------------------------------------------------------------------------------- | Saadud intressid | | 69 646 | 58 592 | -------------------------------------------------------------------------------- | Makstud intressid | | (2 472) | (732) | -------------------------------------------------------------------------------- | Rahavoog äritegevusest kokku | 2.2 | 1 143 136 | 1 010 450 | -------------------------------------------------------------------------------- | Rahavood investeerimistegevusest | | | | -------------------------------------------------------------------------------- | Materiaalse ning immateriaalse | 2.2, 3 | (302 847) | (301 456) | | põhivara soetamine | | | | -------------------------------------------------------------------------------- | Materiaalse ja immateriaalse | | 8 691 | 11 924 | | põhivara müük | | | | -------------------------------------------------------------------------------- | Lühiajaliste finantsinvesteeringute | | 749 734 | 968 924 | | muutus, neto | | | | -------------------------------------------------------------------------------- | Muude pikaajaliste nõuete muutus, | | (56 989) | (13 464) | | neto | | | | -------------------------------------------------------------------------------- | Rahavoog investeerimistegevusest | 2.2 | 398 589 | 665 928 | | kokku | | | | -------------------------------------------------------------------------------- | Rahavood enne finantseerimistegevust | | 1 541 725 | 1 676 378 | -------------------------------------------------------------------------------- | Rahavood finantseerimistegevusest | | | | -------------------------------------------------------------------------------- | Saadud mittekonverteeritavad | 8 | - | 196 | | võlakohustused | | | | -------------------------------------------------------------------------------- | Kapitalirendi põhiosa tagasimaksed | 8 | (1 315) | (899) | -------------------------------------------------------------------------------- | Makstud dividendid | 7 (d) | (1 448 523) | (1 310 568) | -------------------------------------------------------------------------------- | Rahavood finantseerimistegevusest | 2.2 | (1 449 838) | (1 311 271) | | kokku | | | | -------------------------------------------------------------------------------- | Raha ja raha ekvivalentide muutus | 2.2 | 91 887 | 365 107 | -------------------------------------------------------------------------------- | | | | | -------------------------------------------------------------------------------- | Raha ja raha ekvivalendid aasta | 2.2 | 396 778 | 324 405 | | alguses | | | | -------------------------------------------------------------------------------- | Raha ja rahaekvivalentide muutus | 2.2 | 91 887 | 365 107 | -------------------------------------------------------------------------------- | Valuutakursi muutuste mõju | 2.2 | 185 | 25 | -------------------------------------------------------------------------------- | Raha ja raha ekvivalendid perioodi | 2.2 | 488 850 | 689 537 | | lõpus | | | | --------------------------------------------------------------------------------
Title
AS Eesti Telekom Consolidated II Quarter and I Half Year 2008 Interim Report, EEK
Message
AS Eesti Telekom Consolidated II Quarter and I Half Year 2008 Interim Report, EEK MANAGEMENT REPORT Management's commentary: The results were anticipated. It is positive that in the current economic situation, the EBITDA continued to increase. Compared to the same period last year, turnover was affected by a decrease in the interconnection fees charged between mobile operators. Significant financial indicators Eesti Telekom Group -------------------------------------------------------------------------------- | | Q2 | Q2 | Change | HY1 | HY1 | Change, | | | 2008 | 2007 | , % | 2008 | 2007 | % | -------------------------------------------------------------------------------- | Total revenues, | 1,567 | 1,582 | -1.0 | 3,051 | 3,079 | -0.9 | | million EEK | | | | | | | -------------------------------------------------------------------------------- | EBITDA, million EEK | 613 | 590 | 3.8 | 1,189 | 1,133 | 5.0 | -------------------------------------------------------------------------------- | Margin, % | 39.1 | 37.3 | | 39.0 | 36.8 | | -------------------------------------------------------------------------------- | EBIT, million EEK | 468 | 468 | 0.1 | 904 | 892 | 1.4 | -------------------------------------------------------------------------------- | Margin, % | 29.9 | 29.6 | | 29.6 | 29.0 | | -------------------------------------------------------------------------------- | EBT, million EEK | 487 | 479 | 1.7 | 939 | 919 | 2.2 | -------------------------------------------------------------------------------- | Net profit for the | 101 | 108 | -6.4 | 553 | 548 | 1.0 | | period, million EEK | | | | | | | -------------------------------------------------------------------------------- | EPS, EEK | 0.73 | 0.77 | -5.2 | 4.00 | 3.95 | 1.3 | -------------------------------------------------------------------------------- | CAPEX, million EEK | 184 | 184 | -0.2 | 303 | 301 | 0.5 | -------------------------------------------------------------------------------- | Net gearing, % | -14.3 | -23.3 | | | | | -------------------------------------------------------------------------------- | ROA, % | 31.3 | 30.7 | | | | | -------------------------------------------------------------------------------- | ROE, % | 46.5 | 46.8 | | | | | -------------------------------------------------------------------------------- Mobile communications segment -------------------------------------------------------------------------------- | | Q2 | Q2 | Change | HY1 | HY1 | Change, | | | 2008 | 2007 | , % | 2008 | 2007 | % | -------------------------------------------------------------------------------- | Total revenues, | 938 | 1,001 | -6.3 | 1,813 | 1,864 | -2.8 | | million EEK | | | | | | | -------------------------------------------------------------------------------- | EBITDA, million EEK | 365 | 376 | -3.0 | 694 | 706 | -1.7 | -------------------------------------------------------------------------------- | Margin, % | 38.9 | 37.6 | | 38.3 | 37.9 | | -------------------------------------------------------------------------------- | EBIT, million EEK | 299 | 322 | -7.1 | 565 | 600 | -5.9 | -------------------------------------------------------------------------------- | Margin, % | 31.8 | 32.1 | | 31.2 | 32.2 | | -------------------------------------------------------------------------------- | EBT, million EEK | 309 | 325 | -5.0 | 582 | 612 | -4.9 | -------------------------------------------------------------------------------- | Net profit for the | 87 | 76 | 14.7 | 360 | 362 | -0.7 | | period, million EEK | | | | | | | -------------------------------------------------------------------------------- | CAPEX, million EEK | 71 | 79 | -10.1 | 128 | 128 | 0.6 | -------------------------------------------------------------------------------- | ROA, % | 45.3 | 52.4 | | | | | -------------------------------------------------------------------------------- | ROE, % | 76.7 | 91.3 | | | | | -------------------------------------------------------------------------------- Broadband services segment -------------------------------------------------------------------------------- | | Q2 2008 | Q2 | Change | HY1 | HY1 | Change, | | | | 2007 | , % | 2008 | 2007 | % | -------------------------------------------------------------------------------- | Total revenues, million | 804 | 734 | 9.6 | 1,568 | 1,431 | 9.6 | | EEK | | | | | | | -------------------------------------------------------------------------------- | EBITDA, million EEK | 246 | 219 | 12.1 | 493 | 434 | 13.4 | -------------------------------------------------------------------------------- | Margin, % | 30. | 29.9 | | 31.4 | 30.4 | | | | 6 | | | | | | -------------------------------------------------------------------------------- | EBIT, million EEK | 173 | 158 | 9.6 | 349 | 313 | 11.7 | -------------------------------------------------------------------------------- | Margin, % | 21. | 21.5 | | 22.3 | 21.8 | | | | 5 | | | | | | -------------------------------------------------------------------------------- | EBT, million EEK | 176 | 156 | 12.4 | 353 | 310 | 14.0 | -------------------------------------------------------------------------------- | Net profit for the | 43 | 35 | 21.9 | 220 | 188 | 16.8 | | period, million EEK | | | | | | | -------------------------------------------------------------------------------- | CAPEX, million EEK | 108 | 98 | 10.4 | 164 | 162 | 1.4 | -------------------------------------------------------------------------------- | ROA, % | 24. | 18.2 | | | | | | | 4 | | | | | | -------------------------------------------------------------------------------- | ROE, % | 40. | 30.6 | | | | | | | 2 | | | | | | -------------------------------------------------------------------------------- IT services segment -------------------------------------------------------------------------------- | | Q2 2008 | Q2 | Change | HY1 | HY1 | Change, | | | | 2007 | , % | 2008 | 2007 | % | -------------------------------------------------------------------------------- | Total revenues, million | 87 | 75 | 15.6 | 166 | 183 | -9.3 | | EEK | | | | | | | -------------------------------------------------------------------------------- | EBITDA, million EEK | 7 | 3 | 177.5 | 11 | 5 | 144.3 | -------------------------------------------------------------------------------- | Margin, % | 8.1 | 3.4 | | 6.6 | 2.4 | | -------------------------------------------------------------------------------- | EBIT, million EEK | 1 | -3 | N/A | -1 | -6 | -80.1 | -------------------------------------------------------------------------------- | Margin, % | 1.2 | -4.2 | | -0.7 | -3.3 | | -------------------------------------------------------------------------------- | EBT, million EEK | 1 | 1 | 46.0 | -2 | 1 | N/A | -------------------------------------------------------------------------------- | Net profit for the | 1 | 1 | 46.0 | -2 | 1 | N/A | | period, million EEK | | | | | | | -------------------------------------------------------------------------------- | CAPEX, million EEK | 5 | 7 | -36.4 | 10 | 12 | -14.3 | -------------------------------------------------------------------------------- | ROA, % | 4.6 | 7.1 | | | | | -------------------------------------------------------------------------------- | ROE, % | 17. | 12.9 | | | | | | | 4 | | | | | | -------------------------------------------------------------------------------- Sales revenues, operating costs and profits The second quarter results of the Eesti Telekom Group for 2008 corresponded to the expectations of the management board. The Group's sales revenues reached 1,567 million EEK in the second quarter of 2008 (2nd quarter 2007: 1,582 million EEK), and was primarily affected by the reduction in interconnection fees (As of 5 November 2007, the state regulator fixed an interconnection fee of 1.66 EEK instead of the former 2.50 EEK in mobile phone networks). The consolidated turnover of the mobile communications services segment was 938 million EEK in the second quarter of 2008, decreasing by 6% compared to the same period in 2007 (2nd quarter 2007: 1,001 million EEK). The reduction of revenues was caused by a drop in interconnection revenues based on the reduction in interconnection fees, which was partially compensated by a certain increase in the number of call minutes incoming to the network, an increase in mobile data communications, and growth in the volume of subcontracting services. In addition, the revenues received from the retailing and wholesaling of telecommunications goods decreased in the second quarter compared to a year ago, while the repair of mobile equipment increased, which is caused by changes in consumer behavior. At the end of the second quarter of 2008, the client base of AS EMT was 9 thousand more than at the end of the second quarter of last year, reaching 755 thousand active SIM cards (July 2007: 746 thousand cards). Compared to a year ago, the number of contractual clients has increased by 30 thousand, reaching 480 thousand by the end of the second quarter of 2008, while at the same time the number of pre-paid card users has decreased by 21 thousand during the year to 275 thousand by the end of the second quarter. EMT assesses its market share of active SIM cards to be 47%. The penetration of active cards in Estonia is 118%. The level of call minutes initiated by EMT clients slightly increased compared to the second quarter of last year. Pursuant to the resolution of the Communications Board dated 21 March 2006, the termination fee for voice calls in the mobile phone networks (interconnection fee) for AS EMT, Elisa Eesti AS and Tele2 Eesti AS for the period 1 July 2006 to 30 June 2007 was fixed at 2.05 EEK per minute, and pursuant to the resolutions of the Communications Board dated 20 June and 22 June 2007, was fixed at 1.66 EEK for the period 1 July 2007 to 30 June 2008. Since Elisa Eesti AS and Tele2 Eesti AS disputed the decisions in court, and in the course of provisional legal protection, the validity of the aforementioned administrative act was suspended, the interconnection fees of all three mobile operators remained at 2.50 EEK until 5 November 2007. On 5 November 2007, the ruling of the Tallinn Circuit Court came into force, whereby the provisional legal protection was cancelled and all three mobile operators were obligated to apply interconnection fees of 1.66 EEK. Litigation by Elisa Eesti AS and Tele2 with the Communications Board is continuing, and EMT is participating in the litigation as a third party. With its resolution of 25 March 2008, the Competition Board, which is the legal successor to the Communications Board, established a fee of 1.37 EEK per minute for the termination of voice calls in the mobile phone networks of AS EMT, Elisa Eesti AS and Tele2 Eesti AS between 1 July 2008 and 30 June 2009. The revenues received from mobile Internet continued to demonstrate very rapid growth. In the second quarter of this year, the revenues from AS EMT mobile data communications increased by more than 50% compared to same period in 2007. At the same time, the volume of data that was forwarded increased several times. In June 2008, the users of AS EMT mobile data communications numbered 150 thousand, i.e. eight thousand users more than at the same time last year. The increase in the popularity of mobile data communications is based on the dynamic expansion of the 3G coverage area, which allows clients to use high-quality and rapid data communications at speeds approaching ADSL at conveniently manageable prices. By the end of last year, 3G coverage extended to all the Estonian county seats and many other cities and their vicinities. The installation of new 3G stations for the expansion of foreign and domestic coverage is proceeding at a faster pace than earlier. In addition, EMT has the only EDGE network in Estonia with data communications speeds of up to 200 kbit per second that covers the entire GSM coverage area. As of the second quarter, EMT reduced its roaming fees for data communications in various European countries up to fourfold in order to further promote clients' opportunities to use the Internet and to speed up the growth of data communications. A regulation of the European Parliament and Council applies to AS EMT, as it does to other mobile operators in the European Community, which specifies that as of September 2007 the rate per minute for outgoing and incoming calls made within the borders of the European Community cannot exceed the established price ceiling. Therefore, the revenues received from roaming clients in the second quarter decreased by almost 10%. The sales revenues for the broadband services segment increased in the second quarter by 10% reaching 804 million EEK (2nd quarter 2007: 734 million EEK). The greatest revenue increase resulted from the sale of subcontracting services, which increased by 217%, or 56 million EEK, compared to the same period the last year. Revenues from subcontracting services primarily grew due to the sales volumes of increased brokered sub-services. Revenues from domestic call transit increased by 124% in the last quarter and the revenues from international call transit by 231%. The revenue increase from call transit was also primarily related to increases of the minute volumes of the subcontracting service. At the same time, the revenues for call services earned from end consumers decreased by 7% due to the drop in minute volumes. In the second quarter, the total number of Elion clients with permanent connections increased, reaching 168 thousand by the end of June (30 June 2007: 152 thousand). The company estimates that its market share based on clients with permanent connections is 55%. At the end of May, OÜ Viru Net, a 100% subsidiary of Elion, was merged with the parent company Elion Enterprises. Viru Net was the leading provider of Internet services in East-Viru County, specializing in the provision of services to multi-story buildings. Upon the merger of the companies, Elion will initiate a broader program to introduce and develop the Internet in multi-story buildings in East-Viru County, by combining Viru Net's knowledge of the client segment and its long-term experiences in the area with Elion's systematic solutions, high quality and broad product portfolio. Essentially, the merger of the company will not result in any changes for the current clients. Similarly to earlier quarters, the trend in connection fees for broadband services is continuing, whereby the clients are replacing individual services with comprehensive service packages. Compared to last year, the revenues for the broadband services segment increased 31% from the connection fees for service packages. The number of triple-package users increased by 4,200 in the quarter, reaching 62.8 thousand as of 30 June (30 June 2007: 36.4 thousand). By the end of the second quarter, Elion had 67.7 thousand IP and cable television clients (30 June 2007: 39.5 thousand). The popularity of the triple package has been significantly helped by the range of additional services being provided, such as video rental, the volume of which doubled in the second quarter compared to the first quarter. The marketing campaign promoting free films also increased the rental of paid films. Compared to last year, Elion's video rental fees increased by 201% in the second quarter. In April three new channels - Disney Channel, Toon Disney, and Playhouse Disney - were added to the Elion DigiTV children's package, which resulted in a price increase for the package from 20 EEK to 35 EEK. Among the Elion DigiTV theme package, the children's package with over 4,000 subscribers is one of the most popular. Based on the significant increase in the volume and revenues of service packages, the revenues from monthly fees for call connections and Internet connections in the last quarter fell by 10% and 18% respectively compared to the same period of last year. By the end of the second quarter, the number of Elion's active call interfaces totaled 472 thousand (30 June 2007: 468 thousand interfaces), remaining stable at the same level for the last three quarters. Elion assesses its market share for call minutes initiated in the fixed network to be 81% (June 2007: 82%). The market share for local call minutes is 83% (June 2007: 84%), 66% for international call minutes (June 2007: 65%) and 71% for call minutes made to mobile phones (June 2007: 69%). In May, Elisa Eesti AS announced its decision to raise the termination fee for calls in its fixed voice communications network by 45%. Based on an application from Elion Enterprises, the Competition Board started a proceeding to examine the justification for the price increase. The general cooling of the Estonian economy and deceleration of the pace retail sales growth, the Elion Group's retail sales of telecommunications and IT merchandise decreased in the second quarter by 22% compared to last year. At the same time, due to a successful marketing campaign at the second half of the quarter, the retail sales at Elion outlets demonstrated signs of renewed acceleration. Sales revenues for the IT services segment reached 87 million EEK in the second quarter of 2008 (2nd quarter 2007: 75 million EEK). Compared to the same quarter of last year, sales revenues increased by 16%, whereas IT services increased by 14% and IT merchandise by 18%. Significant impact on the sales results for infrastructure solutions was exerted by several large procurements that were realized in the second quarter, including the procurement for the desktop computers for the Ministry of Justice, the disk massif for the e-health project organized by the Ministry of Social Affairs, the servers at the Estonian Informatics Center, and several successful projects in financial institutions. During the second quarter, the keyword in the project business was the continuation of work related to the e-health project (patient portal, digital pictures, and digital prescriptions). Implementation continued of important projects at Estonian Post (document management, the implementation of service desk software), at the Tax and Customs Board (document management), at the North-Estonian Regional Hospital (identity management), and at the Labor Market Board (software development). The management of the central system and workplace computers at Empower Eesti were taken over in the second quarter; 250 new users were connected to the Education Department's school and kindergarten project, and numerous new service contracts were signed with business clients. Several public procurements (Ministry of Social Affairs, Tallinn City Government) also took place in the second quarter, the results of which will be announced in the third quarter. The operating costs of the Eesti Telekom Group decreased by 3% in the second quarter of 2008 compared to the same period last year, reaching 960 million EEK (2nd quarter 2007: 994 million EEK). The operating costs in the mobile communications services segment decreased by 8% compared to the second quarter of 2007, to 576 million EEK (2nd quarter 2007: 626 million EEK). The greatest decrease was the drop in interconnection prices based on interconnection costs. The operating costs related to retailing and wholesaling also decreased, which corresponds to the drop in sales turnovers. The operating costs in the broadband services segment increased by 9% compared to the same period in 2007, reaching 563 million EEK (2nd quarter 2007: 515 million EEK). Two-thirds of the increase in operating costs resulted from the sales volumes of subcontracting services and the growth of direct sales costs based on the increased minute volumes for domestic and international call transit. The other principal growth factors for operating costs were salary costs and the taxes related thereto, which increased by 9% compared to last year. At the same time, based on the reduction of call volumes, the direct sales costs related to domestic call services decreased by 41%. As a result of smaller sales volumes, sales costs for retail merchandise also decreased by 22%. The operating costs in the IT services segment increased by 10% in the second quarter, reaching 80 million EEK (2nd quarter 2007: 73 million EEK). The Eesti Telekom Group EBITDA in the second quarter of 2008 reached 613 million EEK, which was 4% more than in the second quarter of 2007 (2nd quarter 2007: 590 million EEK). The EBITDA in the mobile communications services segment decreased in the second quarter by 3% compared to the same period last year. EBITDA in the broadband services segment increased by 12% and the corresponding indicator in the IT services segment in the second quarter of 2008 was 7 million EEK (2nd quarter 2007: 3 million EEK). The Group's EBITDA margin in the second quarter of 2008 was 39%, which is somewhat higher than the margin for the corresponding period in 2007. The Group's depreciation costs reached 145 million EEK in the second quarter of 2008, increasing by 18% compared to the same period in 2007 (2nd quarter 2007: 123 million EEK). In the second quarter, the Eesti Telekom Group earned an EBIT of 468 million EEK, thereby remaining at the same level as last year (2nd quarter 2007: 468 million EEK). The Group's (net) financial revenues increased in the second quarter by 46% reaching 20 million EEK (2nd quarter 2007: 14 million EEK). In the second quarter, the Eesti Telekom Group earned pre-tax profits of 487 million EEK (2nd quarter 2007: 479 million EEK). On 17 June of this year, AS Eesti Telekom again paid its shareholders record-breaking dividends of 1,449 million EEK from the profits (2007: 1,311 million EEK). In order to enable the payment of dividends to the shareholders of AS Eesti Telekom, AS EMT paid the parent company dividends of 820 million EEK (2nd quarter 2007: 885 million EEK) and Elion Enterprises paid 500 million EEK (2nd quarter 2007: 430 million EEK). The payment of the dividends was accompanied by income tax payable on the dividends totaling 386 million EEK (2nd quarter 2007: 371 million EEK), of which AS EMT paid 222 million EEK (2nd quarter 2007: 250 million EEK) and Elion Enterprises paid 133 million EEK (2nd quarter 2007: 121 million EEK). In the second quarter of 2008, the net profit for the Eesti Telekom Group was 101 million EEK (2nd quarter 2007: 108 million EEK). The revenue per share was 0.73 EEK (2nd quarter 2007: 0.77 EEK). Balance sheet and cash flows As of 30 June 2008, the Eesti Telekom Group balance sheet totaled 4,515 million EEK (31. December 2007: 5,023 million EEK). Compared to the beginning of the year, fixed assets had increased by 6 million EEK, thereby bringing the depreciated value at the end of the second quarter to 2,756 million EEK. The Group's current assets have decreased during the first six months of 2008 by 514 million EEK, reaching 1,759 million EEK by the end of June (31 December 2007: 2,273 million EEK). Cash and cash equivalents, as well as the balance of short-term financial investments, have decreased by 602 million EEK, in connection with the dividends paid out in June. As of 30 June 2008, the Eesti Telekom Group equity was 3,412 million EEK, which is 903 million EEK less than at the end of 2007 (31 December 2007: 4,314 million EEK). The decrease in equity is related to the payment of a dividend totaling 1,449 million EEK. At the same time, equity has been increased by a profit of 553 million EEK in the first six months of 2008. As of the end of June, the Group had long-term obligations of 26 million EEK (31 December 2007: 25 million EEK). The increase in short-term debt obligations results from the income tax liabilities of 386 million EEK resulting from the payment of dividends. The net debt of the Eesti Telekom Group at the end of the second quarter was -486 million EEK and the net debt to equity ratio was -14% (31 December 2007: -1,087 million EEK and -25%). The Eesti Telekom Group cash flow from operations in the first six months of 2008 was 1,143 million EEK (first six months of 2007: 1,010 million EEK). The Group's cash flow from investment activities was 399 million EEK (first six months of 2007: 666 million EEK). The cash flow into the acquisition of tangible and intangible fixed assets in the first six months was 303 million EEK (first six months of 2007: 301 million EEK). In the second quarter of this year, the mobile communications segment has invested 71 million EEK (2nd quarter 2007: 79 million EEK). In mobile communications, in addition to the constant development of the GSM network, a developmental priority was the implementation of technologies to support high-speed mobile data communications. In the second quarter of 2008, the investments into the broadband services segment totaled 108 million EEK (2nd quarter 2007: 98 million EEK). The majority of the investments continue to be made to improve the quality of services (for instance, the acquisition of NGN service routers and the expansion of the IP core network) as well as the improvement of permanent Internet connections and DigiTV accessibility (implementation of GPON technology, acquisition of xDSL equipment). In the second quarter of 2008, the IT services segment invested 5 million EEK into fixed assets (2nd quarter 2007: 7 million EEK). The investments in the second quarter of last year included the purchase of the AS MicroLink trademarks that were acquired in the course of the merger of the parent company AS MicroLink and Elion Enterprises that occurred within the framework Eesti Telekom Group's structural changes. An important event for MicroLink Eesti during the second quarter was moving to the Ülemiste Technology Campus on June 20th. Almost 300 square meters of space in the new building will be the location of a demonstration center for information technology that is unique in Estonia, where Estonian enterprises as well foreign visitors will have the opportunity to see how information technology solutions work in practice. In the first six months of this year, the Eesti Telekom Group cash flow into financial activities was 1,450 million EEK, of which 1,449 million EEK was used to pay dividends (in the first six months of 2007, these amounts were 1,311 million EEK and 1,311 million EEK respectively). Ownership structure of AS Eesti Telekom During the second quarter of 2008, there were no significant changes in the structure of the AS Eesti Telekom shareholders. The AS Eesti Telekom majority shareholder TeliaSonera AB (through Baltic Tele AB) continues to own 60.12% of the company's shares. As of the end of the second quarter, the ratio of freely traded shares converted to GDRs was 12.71%. Of these, 18.93% were converted into GDRs traded on the London Stock Exchange. As of 3 July 2008, the 10 largest shareholders in AS Eesti Telekom were: -------------------------------------------------------------------------------- | | Number of | Participation | | | securities | | -------------------------------------------------------------------------------- | TeliaSonera AB | 82,936,299 | 60.12% | -------------------------------------------------------------------------------- | Republic of Estonia | 33,346,464 | 24.17% | -------------------------------------------------------------------------------- | Estonian Development Fund | 4,138,636 | 3.00% | -------------------------------------------------------------------------------- | Deutsche Bank Trust Company (GDR | 3,319,437 | 2.41% | | accounts) | | | -------------------------------------------------------------------------------- | Ing Luxembourg S. A. | 1,818,330 | 1.32% | -------------------------------------------------------------------------------- | Danske Bank clients | 1,370,739 | 0.99% | -------------------------------------------------------------------------------- | Skandinaviska Enskilda Banken AB | 1,329,850 | 0.96% | | clients | | | -------------------------------------------------------------------------------- | Bank Austria Creditanstalt AG clients | 910,626 | 0.66% | -------------------------------------------------------------------------------- | Clearstream Banking Luxembourg clients | 580,336 | 0.42% | -------------------------------------------------------------------------------- | Mellon Treaty Omnibus | 392,152 | 0.28% | -------------------------------------------------------------------------------- Shareholders' general meeting The regular general meeting of AS Eesti Telekom took place on 22 May 2008. The general meeting approved the 2007 annual report and the proposal for the distribution of dividends. The AS Eesti Telekom shareholders were paid dividends of 10.50 EEK per share or a total of 1,449 million EEK for the last financial year. The dividends were paid out on 17 June 2008 based on the list of shareholders, which was fixed as of 6 June 2008 at 23:59. Accumulated earnings of 981 million EEK were not distributed. The option to repurchase AS Eesti Telekom shares was extend for another five year, i.e. until 22 May 2013. The general meeting recalled the current Supervisory Board of AS Eesti Telekom and elected the following members for the new Supervisory Board: Anders Gylder, Lars Gunnar Klasson, Jörgen Latte, Tarmo Porgand, Jüri Raatma, Mats Salomonsson and Aare Tark. The members of the Supervisory Board may be paid 11,000 EEK per month for their services and the chairman may be paid 20,000 EEK per month. The general meeting chose AS PricewaterhouseCoopers (reg. code 10142876) as the Eesti Telekom auditor for the 2008 financial year. The execution of the auditing services and payment for services will occur based on a contract to be concluded with the auditing company. Shareholders' extraordinary general meeting An extraordinary general meeting of the AS Eesti Telekom shareholders took place on 26 June 2008. The general meeting recalled Anders Gylder, a current member of the AS Eesti Telekom Supervisory Board, and elected Björn Lindegren as a new member of the Supervisory Board. Changes in the structure of the Eesti Telekom Group On 1 June 2008, OÜ Viru Net merged with Elion Enterprises. Viru Net has been an Elion subsidiary since the end of 2004. The purpose of the given change was the development and broader provision of Internet services. Definitions Net debt - Long- and short-term interest-bearing borrowings, less cash and cash equivalents and short-term investments ROA -Net profit for the last four quarters divided by the average total assets for the same period ROE - Pre-tax profit for last four quarters divided by the average equity for the same period II QUARTER CONSOLIDATED INCOME STATEMENT In thousand of Estonian kroons (EEK) -------------------------------------------------------------------------------- | | Notes | II Quarter | II Quarter | | | | 2008 | 2007 | -------------------------------------------------------------------------------- | Net sales | 2.1(a) | 1,566,708 | 1,582,417 | -------------------------------------------------------------------------------- | Cost of production | 2.1(a) | (881,242) | (870,081) | -------------------------------------------------------------------------------- | Gross profit | | 685,466 | 712,336 | -------------------------------------------------------------------------------- | Sales, administrative, and research | 2.1(a) | (224,265) | (246,647) | | & development expenses | | | | -------------------------------------------------------------------------------- | Other operating revenues | 2.1(a) | 8,000 | 3,137 | -------------------------------------------------------------------------------- | Other operating expenses | 2.1(a) | (1,267) | (1,276) | -------------------------------------------------------------------------------- | Operating profit | | 467,934 | 467,550 | -------------------------------------------------------------------------------- | Finance income | | 20,627 | 13,923 | -------------------------------------------------------------------------------- | Finance costs | | (588) | (218) | -------------------------------------------------------------------------------- | Finance income, net | 2.1(a) | 20,039 | 13,705 | -------------------------------------------------------------------------------- | Net income / (expenses) from | 2.1(a) | (800) | (2,012) | | associated companies | | | | -------------------------------------------------------------------------------- | Profit before tax | | 487,173 | 479,243 | -------------------------------------------------------------------------------- | Income tax on dividends | | (385,721) | (370,897) | -------------------------------------------------------------------------------- | Net profit for the period | 2.1(a) | 101,452 | 108,346 | -------------------------------------------------------------------------------- | Attributable to: | | | | -------------------------------------------------------------------------------- | Equity holders of the parent | 2.1(a) | 101,315 | 106,863 | -------------------------------------------------------------------------------- | Minority interest | 2.1(a) | 137 | 1,483 | -------------------------------------------------------------------------------- | | | 101,452 | 108,346 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Earnings per share for profit | 7 (e) | | | | attributable to the equity holders | | | | | of the parent during the reporting | | | | | period (expressed in EEK) | | | | -------------------------------------------------------------------------------- | Basic earnings per share | | 0.73 | 0.77 | -------------------------------------------------------------------------------- | Diluted earnings per share | | 0.73 | 0.77 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | EBITDA | 2.1(a) | 613,078 | 590,446 | -------------------------------------------------------------------------------- | Depreciation, amortization and | 2.1(a) | (145,144) | (122,896) | | write-downs | | | | -------------------------------------------------------------------------------- I HALF YEAR CONSOLIDATED INCOME STATEMENT In thousand of Estonian kroons (EEK) -------------------------------------------------------------------------------- | | Notes | I HY 2008 | I HY 2007 | 2007 | -------------------------------------------------------------------------------- | Net sales | 2.1(b), | 3,050,889 | 3,078,935 | 6,261,002 | | | 2.3 | | | | -------------------------------------------------------------------------------- | Cost of production | 2.1(b) | (1,711,73 | (1,721,262 | (3,542,791 | | | | 7) | ) | ) | -------------------------------------------------------------------------------- | Gross profit | | 1,339,152 | 1,357,673 | 2,718,211 | -------------------------------------------------------------------------------- | Sales, administrative, and | 2.1(b) | (446,247) | (469,611) | (900,011) | | research & development | | | | | | expenses | | | | | -------------------------------------------------------------------------------- | Other operating revenues | 2.1(b) | 14,285 | 6,264 | 28,114 | -------------------------------------------------------------------------------- | Other operating expenses | 2.1(b) | (2,821) | (2,332) | (6,336) | -------------------------------------------------------------------------------- | Operating profit | | 904,369 | 891,994 | 1,839,978 | -------------------------------------------------------------------------------- | Finance income | | 38,378 | 29,576 | 48,626 | -------------------------------------------------------------------------------- | Finance costs | | (1,172) | (768) | (2,342) | -------------------------------------------------------------------------------- | Finance income, net | 2.1(b) | 37,206 | 28,808 | 46,284 | -------------------------------------------------------------------------------- | Net income / (expenses) from | 2.1(b) | (2,480) | (1,809) | (3,817) | | associated companies | | | | | -------------------------------------------------------------------------------- | Profit before tax | | 939,095 | 918,993 | 1,882,445 | -------------------------------------------------------------------------------- | Income tax on dividends | | (385,721) | (370,897) | (370,897) | -------------------------------------------------------------------------------- | Net profit for the period | 2.1(b) | 553,374 | 548,096 | 1,511,548 | -------------------------------------------------------------------------------- | Attributable to: | | | | | -------------------------------------------------------------------------------- | Equity holders of the parent | 2.1(b) | 551,966 | 544,932 | 1,505,098 | -------------------------------------------------------------------------------- | Minority interest | 2.1(b) | 1,408 | 3,164 | 6,450 | -------------------------------------------------------------------------------- | | | 553,374 | 548,096 | 1,511,548 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Earnings per share for | 7 (e) | | | | | profit attributable to the | | | | | | equity holders of the parent | | | | | | during the reporting period | | | | | | (expressed in EEK) | | | | | -------------------------------------------------------------------------------- | Basic earnings per share | | 4.00 | 3.95 | 10.91 | -------------------------------------------------------------------------------- | Diluted earnings per share | | 4.00 | 3.95 | 10.91 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | EBITDA | 2.1(b) | 1,189,430 | 1,132,528 | 2,336,260 | -------------------------------------------------------------------------------- | Depreciation, amortization | 2.1(b), | (285,061) | (240,534) | (496,282) | | and write-downs | 3 | | | | -------------------------------------------------------------------------------- CONSOLIDATED BALANCE SHEET In thousand of Estonian kroons (EEK) -------------------------------------------------------------------------------- | | Notes | 30 June | 31 December | 30 June | | | | 2008 | 2007 | 2007 | -------------------------------------------------------------------------------- | ASSETS | | | | | -------------------------------------------------------------------------------- | Non-current assets | | | | | -------------------------------------------------------------------------------- | Property, plant and | 3 | 2,432,084 | 2,405,114 | 2,118,025 | | equipment | | | | | -------------------------------------------------------------------------------- | Intangible fixed assets | 3 | 206,877 | 216,011 | 199,685 | -------------------------------------------------------------------------------- | Investments in associates | 2.2, 5 | 10,942 | 13,422 | 15,438 | -------------------------------------------------------------------------------- | Other financial fixed | | 106,041 | 115,059 | 119,475 | | assets | | | | | -------------------------------------------------------------------------------- | Total non-current assets | 2.2 | 2,755,944 | 2,749,606 | 2,452,623 | -------------------------------------------------------------------------------- | Current assets | | | | | -------------------------------------------------------------------------------- | Assets classified as | | - | 1,732 | 2,235 | | held-for-sale | | | | | -------------------------------------------------------------------------------- | Inventories | 6 | 170,820 | 187,573 | 161,464 | -------------------------------------------------------------------------------- | Trade and other | | 1,099,761 | 992,939 | 990,365 | | receivables | | | | | -------------------------------------------------------------------------------- | Short-term investments | | - | 694,040 | 123,394 | -------------------------------------------------------------------------------- | Cash and cash equivalents | | 488,850 | 396,778 | 661,721 | -------------------------------------------------------------------------------- | Total current assets | 2.2 | 1,759,431 | 2,273,062 | 1,939,179 | -------------------------------------------------------------------------------- | TOTAL ASSETS | 2.2 | 4,515,375 | 5,022,668 | 4,391,802 | -------------------------------------------------------------------------------- | EQUITY AND LIABILITIES | | | | | -------------------------------------------------------------------------------- | Capital and reserves | 7 | | | | | attributable to equity | | | | | | holders of the parent | | | | | -------------------------------------------------------------------------------- | Share capital | | 1,379,545 | 1,379,545 | 1,379,545 | -------------------------------------------------------------------------------- | Share premium | | 356,018 | 356,018 | 356,018 | -------------------------------------------------------------------------------- | Statutory legal reserve | | 137,955 | 137,955 | 137,955 | -------------------------------------------------------------------------------- | Retained earnings | | 980,838 | 924,263 | 924,263 | -------------------------------------------------------------------------------- | Net profit for the period | | 551,966 | 1,505,098 | 544,932 | -------------------------------------------------------------------------------- | Total capital and reserves | | 3,406,322 | 4,302,879 | 3,342,713 | | attributable to equity | | | | | | holders of the parent | | | | | -------------------------------------------------------------------------------- | Minority interest | 2.2, 7 | 5,357 | 11,480 | 8,194 | -------------------------------------------------------------------------------- | Total equity | | 3,411,679 | 4,314,359 | 3,350,907 | -------------------------------------------------------------------------------- | Non-current liabilities | | | | | -------------------------------------------------------------------------------- | Interest bearing loans and | 8 | 67 | 1,343 | 2,183 | | borrowings | | | | | -------------------------------------------------------------------------------- | Retirement benefit | 9 | 2,696 | 3,239 | 3,735 | | obligations | | | | | -------------------------------------------------------------------------------- | Provisions | 10 | 21,201 | 20,673 | 20,274 | -------------------------------------------------------------------------------- | Non-interest bearing | | 1,920 | - | 5,148 | | liabilities | | | | | -------------------------------------------------------------------------------- | Total non-current | 2.2 | 25,884 | 25,255 | 31,340 | | liabilities | | | | | -------------------------------------------------------------------------------- | Current liabilities | | | | | -------------------------------------------------------------------------------- | Trade and other payables | | 1,071,667 | 670,989 | 1,000,240 | -------------------------------------------------------------------------------- | Interest bearing loans and | 8 | 2,444 | 2,778 | 2,456 | | borrowings | | | | | -------------------------------------------------------------------------------- | Retirement benefit | 9 | 1,001 | 4,814 | 4,689 | | obligations | | | | | -------------------------------------------------------------------------------- | Provisions | 10 | 2,700 | 4,473 | 2,170 | -------------------------------------------------------------------------------- | Total current liabilities | 2.2 | 1,077,812 | 683,054 | 1,009,555 | -------------------------------------------------------------------------------- | Total liabilities | | 1,103,696 | 708,309 | 1,040,895 | -------------------------------------------------------------------------------- | TOTAL EQUITY AND | 2.2 | 4,515,375 | 5,022,668 | 4,391,802 | | LIABILITIES | | | | | -------------------------------------------------------------------------------- CONSOLIDATED CASH FLOW STATEMENT In thousand of Estonian kroons (EEK) -------------------------------------------------------------------------------- | | Notes | I HY 2008 | I HY 2007 | -------------------------------------------------------------------------------- | Operating activities | | | | -------------------------------------------------------------------------------- | Net profit for the period | | 553,374 | 548,096 | -------------------------------------------------------------------------------- | Adjustments for: | | | | -------------------------------------------------------------------------------- | Depreciation, amortisation and | 3 | 285,061 | 240,534 | | impairment of fixed and intangible | | | | | assets | | | | -------------------------------------------------------------------------------- | (Profit) / loss from sales and | | (6,957) | (9,552) | | discards of fixed assets | | | | -------------------------------------------------------------------------------- | Net (income) / expenses from | | 2,480 | 1,809 | | associated companies | | | | -------------------------------------------------------------------------------- | Provisions | | (5,667) | (5,113) | -------------------------------------------------------------------------------- | Financial items | | (55,909) | (47,036) | -------------------------------------------------------------------------------- | Income tax on dividends | | 385,721 | 370,824 | -------------------------------------------------------------------------------- | Miscellaneous non-cash items | | 90 | (2,472) | -------------------------------------------------------------------------------- | Cash flow before change in working | | 1,158,193 | 1,097,090 | | capital | | | | -------------------------------------------------------------------------------- | Change in current receivables | | (99,289) | (102,431) | -------------------------------------------------------------------------------- | Change in inventories | | 9,875 | (18,812) | -------------------------------------------------------------------------------- | Change in current liabilities | | 7,183 | (23,257) | -------------------------------------------------------------------------------- | Change in working capital | | (82,231) | (144,500) | -------------------------------------------------------------------------------- | Cash flow after changes in working | | 1,075,962 | 952,590 | | capital | | | | -------------------------------------------------------------------------------- | Interest received | | 69,646 | 58,592 | -------------------------------------------------------------------------------- | Interest paid | | (2,472) | (732) | -------------------------------------------------------------------------------- | Cash flow from operating activities | 2.2 | 1,143,136 | 1,010,450 | -------------------------------------------------------------------------------- | Investing activities | | | | -------------------------------------------------------------------------------- | Intangible and tangible fixed assets | 2.2, 3 | (302,847) | (301,456) | | acquired | | | | -------------------------------------------------------------------------------- | Intangible and tangible fixed assets | | 8,691 | 11,924 | | divested | | | | -------------------------------------------------------------------------------- | Net change in interest-receivables | | 749,734 | 968,924 | | short maturities | | | | -------------------------------------------------------------------------------- | Net cash changes of other long-term | | (56,989) | (13,464) | | receivables | | | | -------------------------------------------------------------------------------- | Cash flow from investing activities | 2.2 | 398,589 | 665,928 | -------------------------------------------------------------------------------- | Cash flow before financing | | 1,541,725 | 1,676,378 | | activities | | | | -------------------------------------------------------------------------------- | Financing activities | | | | -------------------------------------------------------------------------------- | Proceeds from non-convertible debts | 8 | - | 196 | -------------------------------------------------------------------------------- | Repayment of finance lease | 8 | (1,315) | (899) | | liabilities | | | | -------------------------------------------------------------------------------- | Dividends paid | 7(d) | (1,448,523) | (1,310,568) | -------------------------------------------------------------------------------- | Cash flow used in financing | 2.2 | (1,449,838) | (1,311,271) | | activities | | | | -------------------------------------------------------------------------------- | Cash flow for the year | 2.2 | 91,887 | 365,107 | -------------------------------------------------------------------------------- | | | | | -------------------------------------------------------------------------------- | Cash and cash equivalents at | 2.2 | 396,778 | 324,405 | | beginning of year | | | | -------------------------------------------------------------------------------- | Cash flow for the year | 2.2 | 91,887 | 365,107 | -------------------------------------------------------------------------------- | Effect of foreign exchange rate | 2.2 | 185 | 25 | | changes | | | | -------------------------------------------------------------------------------- | Cash and cash equivalents at end of | 2.2 | 488,850 | 689,537 | | period | | | | --------------------------------------------------------------------------------