UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15D-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
FOR THE MONTH OF NOVEMBER 2017
TIM S.p.A.
A company directed and coordinated by Vivendi S.A.
(Translation of registrants name into English)
Via Gaetano Negri 1
20123 Milan, Italy
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
FORM 20-F ☒ FORM 40-F ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
YES ☐ NO ☒
If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- _______
Press Release
TIM: BOARD OF DIRECTORS APPROVES 3Q 2017 FINANCIAL REPORTS
| POSITIVE REVENUES AND EBITDA GROWTH ACCROSS ALL KEY BUSINESS UNITS, DRIVEN BY CONTINUOS HIGH DEMANDS FOR ULTRA BROADBAND MOBILE AND FIXED SERVICES |
| ROBUST TIM GROUP SERVICE REVENUES GROWTH, AT A RATE OF 2% IN Q3 |
| ORGANIC EBITDA REACHED ABOUT 2.2 BILLION EUROS IN THIS QUARTER, DRIVEN BY SOLID TOP LINE PERFORMANCE AND FOCUS ON EFFICIENCY WHICH ENABLED RESILIENT DOMESTIC ORGANIC EBITDA MARGINS OF 47.7% * |
| IN ADDITION THE COMPANY HAD SOLID OPERATIONAL TRENDS IN THIS QUARTER AS FOLLOWS: |
| IN ITALY MOBILE NET ADDS REACHED 333,000 ENSURING CONTINUOUS MARKET SHARE GROWTH WHICH REACHED AN ESTIMATED 30.6% BY THE END OF SEPTEMBER |
| IN ITALY THE COMPANY HAD HISTORICAL RECORD PERFORMANCE ON FIXED BROADBAND NET ADDS OF 146,000, DRIVEN BY STRONG FIBER NET ADDS OF 249.000 |
| IN THE BRAZILIAN MARKET, A RECORD MOBILE POST-PAID NET ADDS OF 935.000 |
| OVERALL INVESTMENTS DURING THE FIRST 9 MONTHS OF 2017 REACHED 3,881 BILLION, A GROWTH OF 21,6% COMPARED TO THE SAME PERIOD IN 2016, MAINLY DRIVEN BY 46% INCREASE IN INVESTMENT IN ULTRA BROADBAND FIXED AND MOBILE INFRASTRUCTURE, AS WELL AS A SPECTRUM COST OF A LICENSE RENEWAL |
| THE GROUP OPERATIONAL FREE CASH FLOW FOR THE FIRST 9 MONTHS OF THE YEAR REACHED 1,885 BILLION EUROS (EXCLUDING SPECTRUM) BROADLY IN LINE WITH 2016 PERFORMANCE. |
(*) | THE REPORTED EBITDA REACHED ABOUT 2,1 BILLION EUROS AFTER 127 MILLION PROVISIONING FOR SPECIFIC LITIGATION AND REGULATORY PROCEDURES PLUS SEVERANCE ITEMS |
The results of the first nine months of 2017 will be illustrated to the financial community during a conference call scheduled for 10 November at 2.30 p.m. (Italian time). Journalists may listen in to the presentation, without asking questions, by calling 0633168. The presentation slides will be available at http://www.telecomitalia.com/3Q2017/eng.
TIM Press Office
+39 06 3688 2610
www.telecomitalia.com/media
Twitter: @TIMnewsroom
TIM Investor Relations
+39 02 8595 4131
www.telecomitalia.com/investorrelations
2
TIM draws up and publishes the Interim Reports on Operations for the first and third quarters of each year on a voluntary basis.
The TIM Groups Interim Report on Operations to 30 September 2017 also includes the condensed consolidated Financial Statements to 30 September 2017 prepared in accordance with the IFRS accounting standards issued by the IASB and endorsed by the EU and, in particular, with IAS 34 Interim Financial Reporting. The condensed consolidated Financial Statements to 30 September 2017 are not audited.
The accounting policies and consolidation principles adopted in preparing the condensed consolidated Financial Statements as of 30 September 2017 are consistent with those adopted in the TIM Group Consolidated Financial Statements as of 31 December 2016, to which reference may be made.
In addition to the conventional IFRS financial performance indicators, TIM Group uses certain alternative performance indicators in order to give a clearer picture of the general performance and financial position of the company. Specifically, the alternative performance indicators refer to: EBITDA; EBIT; organic change in revenues, in EBITDA and EBIT; EBITDA margin and EBIT margin; net financial debt carrying amount and adjusted net financial debt. The meaning and content of these measures are explained in the annexes.
Note that the section Business Outlook for the 2017 financial year, contains forward-looking statements about the Groups intentions, beliefs and current expectations with regard to its financial results and other aspects of Groups operations and strategies. Readers of this press release should not place undue reliance on such forward-looking statements, as final results may differ significantly from those contained in the above-mentioned forecasts owing to a number of factors, the majority of which are beyond the Groups control.
On 13 September 2017 Consob announced it believes that Vivendi exercises de facto control over TIM pursuant to article 2359 of the Italian Civil Code and pursuant to article 93 of the Consolidated Law on Finance, as well as pursuant to the regulations on related parties; the Interim Report on Operations was therefore drawn up considering Vivendi S.A. as the Controlling Company. The company did not however acquiesce to the order, having asked for its annulment through an appeal submitted to the Regional Administrative Court of Lazio. It is specified that no change of control hypothesis has been verified in accordance with the pactional provision governing the existing contractual relations in place.
MAIN VARIATIONS TO THE TIM GROUP CONSOLIDATION SCOPE
No significant changes occurred in the consolidation area in the first nine months of 2017.
The following changes occurred in 2016:
| TIMVISION S.r.l. (Domestic Business Unit): established on 28 December 2016; |
| Noverca S.r.l. (Domestic Business Unit): TIM S.p.A. acquired 100% of the company on 28 October 2016; |
| Flash Fiber S.r.l. (Domestic Business Unit): established on 28 July 2016; |
| Sofora - Telecom Argentina Group: classified under Discontinued operations (discontinued operations/non-current assets held for sale) was sold on 8 March 2016; |
Rome, 10 November 2017
TIMs Board of Directors, chaired today by Arnaud Roy de Puyfontaine, approved the Interim Report on Operations at 30 September 2017.
TIM GROUP RESULTS
Revenues in the first nine months of 2017 totalled 14,679 million euros, 5.3% higher than in the first nine months of 2016 (13,939 million euros). The 740 million euro rise is attributable primarily to the Domestic Business Unit (276 million euros), and to the Brazil Business Unit (467 million euros, including a positive exchange effect of 353 million euros).
Revenues by operating segment, were as follows:
(million euros) | 1.1 - 30.9 2017 | 1.1 - 30.9 2016 | Changes | |||||||||||||||||||||||||
% of total | % of total | absolute | % | % organic | ||||||||||||||||||||||||
Domestic |
11,312 | 77.1 | 11,036 | 79.2 | 276 | 2.5 | 2.5 | |||||||||||||||||||||
Core Domestic |
10,500 | 71.5 | 10,239 | 73.5 | 261 | 2.5 | 2.5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
International Wholesale |
995 | 6.8 | 1,003 | 7.2 | (8 | ) | (0.8 | ) | (0.9 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Brazil |
3,389 | 23.1 | 2,922 | 21.0 | 467 | 16.0 | 3.5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Other Assets |
| | 10 | 0.1 | (10 | ) |
|
|
|
|
|
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjustments and eliminations |
(22 | ) | (0.2 | ) | (29 | ) | (0.3 | ) | 7 |
|
|
|
|
|
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Consolidated Total |
14,679 | 100.0 | 13,939 | 100.0 | 740 | 5.3 | 2.7 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
Revenues in Q3 2017 increased by 64 million compared to Q3 2016 (+1.3%); in organic terms the percentage change, excluding the exchange effect relating to the Brazil Business Unit, was +1.8%.
EBITDA in the first nine months of 2017 totalled 6,213 million euros (5,878 million euros in the first nine months of 2016), 335 million euros (+5.7%) higher than in the first nine months of 2016, with an EBITDA margin of 42.3% (42.2% in the first nine months of 2016, +0.1 percentage points up).
In organic terms, EBITDA grew by 226 million euros (+3.8%) compared to the first nine months of 2016, and the margin grew by 0.4 percentage points.
EBITDA in the first nine months of 2017 suffered the negative impact of non-recurring charges for a total of 222 million euros (155 million euros in the first nine months of 2016 considering the same exchange rate). Without these charges, the organic change in EBITDA would have been +4.8%, with an EBITDA margin of 43.8%, up 0.8 percentage points on the first nine months of 2016.
The following table shows a breakdown of EBITDA and EBITDA margin by business unit for the first nine months of 2017:
(million euros) | 1.1 - 30.9 2017 | 1.1 - 30.9 2016 | Changes | |||||||||||||||||||||||||
% of total | % of total | absolute | % | % organic | ||||||||||||||||||||||||
Domestic |
5,055 | 81.4 | 4,995 | 85.0 | 60 | 1.2 | 1.2 | |||||||||||||||||||||
Margin (%) |
44.7 |
|
|
|
45.3 |
|
|
|
|
|
|
(0.6) | pp | (0.6 | ) pp | |||||||||||||
Brazil |
1,170 | 18.8 | 900 | 15.3 | 270 | 30.0 | 16.0 | |||||||||||||||||||||
Margin (%) |
34.5 |
|
|
|
30.8 |
|
|
|
|
|
|
3.7 | pp | 3.7 | pp | |||||||||||||
Other Assets |
(12 | ) | (0.2 | ) | (15 | ) | (0.3 | ) | 3 | |||||||||||||||||||
Adjustments and eliminations |
| | (2 | ) | | 2 |
|
|
|
|
|
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Consolidated Total |
6,213 | 100.0 | 5,878 | 100.0 | 335 | 5.7 | 3.8 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Margin (%) |
42.3 |
|
|
|
42.2 |
|
|
|
|
|
|
0.1 | pp | 0.4 | pp |
Third quarter 2017 EBITDA totalled 2,099 million euros, 53 million euros lower (-2.5%) than the same period last year (2,152 million euros). EBITDA margin was 42.8% (44.4% in the third quarter of 2016). In organic terms and excluding non-recurring charges (127 million in Q3 2017 and 62 million euros in the same period of 2016), the change would be positive and equal to 0.7%, accounting for 45.4% of revenues (45.9% in Q3 2016).
EBIT in the first nine months of 2017 totalled 2,834 million euros (2,768 million euros in the first nine months of 2016), 66 million euros (+2.4%) higher than in the first nine months of 2016, with an EBIT margin of 19.3% (19.9% in the first nine months of 2016, -0.6 percentage points).
EBIT in the first nine months of 2017 suffered the negative impact of non-recurring net charges, including asset writedowns, amounting to 252 million euros in total (144 million euros in the first nine months of 2016). Without these charges, the organic change in EBIT would have been 149 million euros higher (+5.1%), with a margin of 21.0%, an increase of 0.5 percentage points on the first nine months of 2016.
EBIT in the third quarter of 2017 was 963 million euros (1,081 million euros in Q3 2016), 10.9% lower than in Q3 2016, accounting for 19.6% of revenues (22.3% in Q3 2016). In organic terms, excluding non-recurring charges (156 million euros in Q3 2017 and 62 million euros in the same period of 2016), the decrease over Q3 2016 would have been -2.1%, accounting for 22.8% of revenue (23.7% in Q3 2016).
The profits for the first nine months of 2017 attributable to the Parent Company Shareholders were 1,033 million euros (1,495 million euros in the first nine months of 2016) with net non-recurring charges of 233 million euros. In comparable terms, i.e. excluding non-recurring items as well as, in the first nine months of 2016, the positive impact of the fair value valuation of the implicit option included in the mandatory convertible bond and, the profits attributable to the shareholders of the Parent Company in the first nine months of 2017 would have totalled almost 100 million euros more than in the same period of last year.
4
The TIM Group headcount at 30 September 2017 was 59,961, including 50,337 in Italy (61,229 at 31 December 2016, including 51,125 in Italy).
Capex in the first nine months 2017 was 3,881 million euros, up 774 million euros on the first nine months of 2016, and breaks down as follows by operational sector:
(million euros) | 1.1 - 30.9 2017 | 1.1 - 30.9 2016 | Changes | |||||||||||||||||
% of total | % of total | |||||||||||||||||||
Domestic |
3,177 | 81.9 | 2,398 | 77.2 | 779 | |||||||||||||||
Brazil |
704 | 18.1 | 709 | 22.8 | (5 | ) | ||||||||||||||
Other Assets |
| | | | | |||||||||||||||
Adjustments and eliminations |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consolidated Total |
3,881 | 100.0 | 3,107 | 100.0 | 774 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Margin (%) |
26.4 | 22.3 | 4.1 | pp |
The Domestic Business Unit reports investments of 3,177 million euros, an increase of 779 million euros compared to the first half of 2016; this increase is primarily attributable to innovative investments for infrastructure development (+386 million euros more than in the first nine months of 2016) and reflects, in particular, the acceleration in investments dedicated to the development of next generation networks and disbursements to renew the right of use of GSM frequencies (630 million euros). Investments continued to fall in other areas, as a result of greater selectivity and attention paid to ensuring that capital allocation decisions are guided by strategic priorities and profitability.
The Domestic Business Unit posted investments of 704 million euros in the first nine months of 2017, 5 million euros lower than in the first nine months of 2016. Excluding the positive exchange effect of 85 million euros, the figure is down by 90 million euros and primarily reflects the smaller amount spent on renewing TLC licences and developing Information Technology projects following the significant growth recorded in 2016, particularly for the launch of new offers.
Cash flow from Group operations was positive by 998 million euros (positive by 1,908 million euros in the first nine months of 2016).
Adjusted Net Financial Debt was 26,228 million euros as of 30 September 2017, 1,109 million euros higher than on 31 December 2016 (25,119 million euros): the increase is substantially due to payments of 630 million euros made by TIM S.p.A. to renew the rights of use of mobile phone frequencies and 257 million euros by the Brazil Business Unit to the consortium charged with the 700 MHz spectrum clean-up, of which the Business Unit acquired a right of use in 2014, and to the payment of dividends of 219 million euros. The positive operational and financial dynamics allowed the income tax payments to be fully covered.
The net financial debt carrying amount at 30 September 2017 totalled 26,958 million euros (25,955 million euros at 31 December 2016).
In Q3 2017, adjusted net financial debt increased by 1,124 million euros compared to 30 June 2017 (25,104 million euros): the resources resulting from the positive operational and financial dynamics only allowed part of the income tax and mobile phone frequency rights renewal payments to be covered.
The liquidity margin at 30 September 2017 was 10,562 million euros, equivalent to the sum of Cash and cash equivalents and Securities other than investments for a total of 3,562 million euros (5,483 million euros at 31 December 2016) and unused committed lines of credit for a total of 7,000 million euros. This margin covers the financial liabilities of the Group falling due for at least the next 24 months.
BUSINESS UNIT RESULTS
DOMESTIC
Revenues for the first nine months 2017 totalled 11,312 million euros, 276 million euros (+2.5%) higher than in the same period of 2016, confirming the improving trend that began the previous year. In the third quarter, despite the growth recorded over the corresponding
5
period of 2016 (+0.8%), the trend slowed down as a result of the introduction in mid-June of the new roaming rules in the EU, which reduced revenues, and one-off events in the Wholesale context which had a positive effect on the final data for Q3 2016.
Revenues from services amounted to 10,393 million euros, up 47 million euros on the first nine months of 2016 (+0.5%), which also continued in the third quarter (+0.7%), despite the already mentioned impact of the introduction of the new EU roaming rules. This improvement was driven by the growth in the Mobile and Fixed Broadband customer base, as well as the increase in ARPU levels (thanks to the higher adoption of Fiber and LTE ultrabroadband connectivity services, and digital and ICT services), also accompanied by higher sales volumes for connected devices (Smartphones, SmartTVs, SmartHomes, Modems, etc.).
In greater detail:
| revenues from Fixed market services were 7,428 million euros, having fallen slightly compared to the first nine months of 2016 (-43 million euros, -0.6%), but recovering and stabilising in the last two quarters of 2017 (third quarter -0.1%, second quarter +0.8% first quarter -2.4%). Steadily increasing revenues from innovative data connectivity services (+199 million euros, +14.5%), driven by the growth in the number of Ultra-Broadband customers - who increased by 889,000 units during this period, bringing retail accesses to 1.7 million and the total number of accesses to 2.5 million - were offset by a fall in revenues from traditional voice services (-212 million euros, resulting from the decrease in traditional accesses) and a reduction in the regulated prices for a number of wholesale services (-47 million euros). The increase in revenues from ICT solutions is also of note (+40 million euros, +9.1%); |
| Mobile market service revenues totalled 3,430 million euros, with an increase of 70 million euros compared to the same period last year (+2.1%). This is driven by good competitive performance, which led to an increase in market share and a growth in the customer base with no impact on ARPU levels. The growth trend continued in the third quarter of 2017, despite the new roaming regulations introduced in the EU, with a historic series of stable positive performance figures (+1.6% in Q3, +2.5% in Q2 and +2.2% in Q1). |
Revenues from product sales, including changes to work in progress, totalled 919 million euros in the first none months of 2017 (229 million euros higher than in the same period of 2016), and reflect the constant increase in sales of smartphones and connected devices (smart TVs, Smart Home products, modems, set-top boxes, etc.).
***
The Domestic Business Unit operates separately in two different reference environments, and an analysis of these revenues is provided below:
| Core Domestic Revenues |
Core Domestic revenues amount to 10,500 million euros and rose by 2.5% (10,239 million euros in the first nine months of 2016).
The performance of the individual market segments compared with the first nine months of 2016 is as follows:
| Consumer: the revenues of the Consumer segment in the first nine months of 2017 totalled 5,713 million euros, with an increase of 309 million euros (+5.7%) compared to the same period in 2016; this dynamic confirms the recovery trend already underway in the previous year. |
In particular:
| Mobile revenues totalled 2,836 million euros, higher than in the first nine months of 2016 (+126 million euros, +4.7%), in particular, there was an increase of 80 million euros in the service component (+3.3% compared to the same period in 2016). The improvement trend already observed in the preceding quarters was therefore confirmed (+6.0% in Q3 2017, +4.1% in Q2 2017, +3.9% in Q1 2016) due to the progressive stabilisation and following improvement of market share and the constant growth in mobile internet and digital services, which supported ARPU levels; |
| fixed sector revenues totalled 2,851 million euros, with a 191 million euro increase compared to the first nine months of 2016 (+7.2%), with the recovery trend already seen at the end of the last financial year continuing (+6.8% in Q3, +11.2% in Q2, +3.5% in Q1), thanks to containment of line losses, the growing Broadband and Super-Fast Broadband customer base (which offsets the loss of voice only accesses), the growth in ARPU levels and the good performance of connected device sales. |
6
| Business: the revenues of the Business segment totalled 3,398 million euros, an increase of 102 million euros compared to the first nine months of 2016 (+3.1%). |
In detail:
| Mobile sector revenues performed in line with the first nine months of 2016 (-0.4%); in particular, the ongoing contraction in traditional mobile services (-9.4% compared to the same period of 2016, primarily in the voice component), determined by customers (both private and government customers) moving to offers with lower ARPU levels, is entirely offset by the positive performance of the new digital services (+11.4% compared to the same period of the previous year); |
| Fixed revenues rose by 103 million euros (+4.2% compared with the first nine months of 2016) thanks to the constant growth in ICT service revenues (+9.1%) which more than compensated for the fall in prices and revenues on traditional services, and the effects of the technological shift to VoIP systems. |
| Wholesale: the Wholesale segment posted revenues of 1,258 million euros for the first nine months of 2017, lower than the corresponding period of 2016 (-112 million euros, -8.2%). This performance is due to the absence of one-off events relating to the sale of infrastructure (cable ducts and dark fibre/Backbone) to other operators which had a positive impact on the figures for Q3 2016, and to the end of the roaming contract with H3G. The reduction in regulated prices of 47 million euros, is more than offset by the growth in the NGN sector above all (+55 million euros). |
| International Wholesale Telecom Italia Sparkle Group Revenues |
The revenues of the Telecom Italia Sparkle Group - International Wholesale in the first nine months of 2017 amounted to 995 million euros, substantially in line with those recorded in the same period of 2016 (-8 million euros, -0.8%). This result is due to a fall in revenues for IP/Data services (-28 million euros, -12.2%), ascribable primarily to the contraction in revenues from the Mediterranean basin due to the expiry of old multiyear contracts, offset by growth in revenues for Voice services (+18 million euros, +2.5%).
***
The EBITDA of the Domestic Business Unit in the first nine months of 2017 totalled 5,055 million euros, a 60 million euro increase compared to the same period of 2016 (+1.2%), with an EBITDA margin of 44.7%, (-0.6 percentage points compared to the same period of the previous year). The first nine months of 2017 reflected the negative impact of non-recurring charges totalling 221 million euros (139 million euros in the same period of the previous year) relating to company reorganisation/restructuring processes, commercial disputes and settlements.
Without these charges, the organic change in EBITDA would have been +2.8%, with a margin of 46.6%, an increase of 0.1 percentage points on the same period of 2016.
The EBIT of the Domestic Business Unit in the first nine months of 2017 was 2,507 million euros (2,575 million euros in the corresponding period of 2016), a decrease of 68 million euros (-2.6%), accounting for 22.2% of revenues (23.3% in the first nine months of 2016).
The first nine months of 2017 suffered the negative impact of non-recurring charges totalling 251 million euros (139 million euros in the same period of the previous year) relating to company reorganisation/restructuring processes, commercial disputes and settlements, and to the impairment of intangible assets.
Excluding these charges, the organic change in EBIT would have been positive and equal to +1.6%, accounting for 24.4% of revenues.
The headcount, of 50,488 employees, fell by 792 units compared to 31 December 2016.
BRAZIL (average real/euro exchange rate 3.53378)
The revenues of the TIM Brasil group in the first nine months of 2017 totalled 11,977 million reais, up by 403 million reais (+3.5%) compared to the same period of the previous year. Revenues from services reached 11,399 million reais, with an increase of 521 million reais compared to 10,878 million reais in the first nine months of 2016 (+4.8%).
7
Revenues from product sales totalled 578 million reais, (696 million reais in the first nine months of 2016; -17.0%). The reduction reflects the change in commercial policy, focussed more on the value than on the increase in volume of sales.
The third quarter of 2017 shows a positive performance compared to the same period of 2016, in terms of total revenues (+4.6%) and revenues from services (+5.9%).
Mobile ARPU in the first nine months of 2017 was 19.6 reais, compared to 17.6 reais in the same period of the previous year (+11.4%).
The total number of lines as of 30 September 2017 was 59,390 thousand, which correspond to a market share of 24.6% as of September 2017 (26.0% as of 31 December 2016).
EBITDA of 4,136 million reais was 570 million reais higher than the first nine months of 2016 (+16.0%). The growth in EBITDA is attributable both to the positive revenue trend and to the benefits derived from the efficiency projects on the structure of operational costs which started in the second half of 2016, with an improving trend in the third quarter of 2017 (+19.1% compared to +15.8% in Q2 2017, +12.6% in Q1 2017 and +5.8% in Q4 2016).
The EBITDA margin was 34.5%, up 3.7 percentage points on the first nine months of 2016.
It should be noted that personnel costs for the first nine months of 2016 also included non-recurring charges for redundancy costs totalling 56 million reais.
EBIT totalled 1,202 million reais, an improvement of 370 million reais more (+44.5%) on the first nine months of 2016 (832 million reais). This result benefits from the greater contribution of the EBITDA (+570 million reais) offset by higher depreciation (+169 million reais) due to the development of the industrial infrastructure and the lower impact of net capital gains on asset sales (-31 million reais), principally related to the operation of telecommunications towers.
The headcount stood at 9,393 employees (9,849 as of 31 December 2016).
***
EVENTS SUBSEQUENT TO 30 SEPTEMBER 2017
Bond Issue
See the Press Release on the same subject issued on 5 October 2017.
Notification of the Golden Power measure received
See the Press Release on the same subject issued on 16 October 2017.
Measure with which the Presidency of the Council of Ministers will exercise the special powers laid down in article 2 of the Golden Power Decree Law
See the Press Release on the same subject issued on 2 November 2017.
OUTLOOK FOR THE 2017 FINANCIAL YEAR
As envisaged in the 2017-2019 Plan, TIM will continue its transformation process. This is characterised by strong financial discipline to support development, aimed at both creating more room for investments in new networks and platforms (Fibre and mobile UltraBroadband, Cloud), eliminating less strategically important cash costs, and at maximising the return on investments. The aim is to ensure structural growth in turnover and EBITDA and affirm TIM as the reference point of the market in terms of technological leadership, network quality and Fixed and Mobile service excellence.
The distinguishing elements of this approach are innovation, convergence, exclusive content and being close to our customers.
In the Domestic Fixed segment, TIM expects to further reduce the contraction in customer numbers - with line losses zeroed by the end of 2018 - thanks to the acceleration in the availability and consequent adoption of fibre. The commercial strategy will also play a
key role, aimed at retaining and developing customers through, for example, the supply of devices for the Smart Home connected to the domestic network which can be paid for directly in the phone bill.
8
In the Domestic Mobile segment, in a competitive context that will be increasingly polarised and segmented, TIM will leverage the capillary nature of the 4G network (which it is expected will cover more than 99% of the population in 2019) and on the availability of converging services and quality content - particularly in the high-end market, which is characterised by ever increasing data consumption. The second no-frills brand, Kena, (launched in April) will enable the company to compete in the more price-sensitive segments.
Moreover, it is important to highlight certain changes, particular in the context of the market, with the launch of procedures by the Competition Authority relating to the development of ultrabroadband and optic fibre networks, as well as the review of business strategies in the content component. These risk elements could have an impact, for example, on ultrabroadband development plans and the multimedia market evolution model.
Finally, operations will be characterised by maximum selectivity and prioritisation in investment choices and by actions to recover efficiency through structural cost optimisation programmes.
Organisational and process-related transformation and simplification - combined with commercial developments and the expected growth in turnover - particularly in light of the expected performance of the domestic market, the impacts of the new roaming charges model and certain one-off business dynamics relating to the second half of 2016, which mean that comparisons with the second half of 2017 are not perfectly uniform - allow the management to confirm, in organic terms, the guidance already given for the whole of 2017 and for the period of the Plan (organic growth in EBITDA (low single digit) and generation of cash flow required to reduce the adjusted net financial debt and reported EBITDA ratio, which is expected to be below 2.7x in 2018).
In Brazil the Plan is to continue with the relaunch of TIM Brasil, repositioning the subsidiary based on the quality of its networks and offer, to allow the company to confirm its leadership in pre-paid segment and compete successfully in the post-paid segment. The cost cutting plan launched in 2016 is also confirmed and has been strengthened, to allow the company to achieve solid profitability and cash generation. In particular, there will be a further boost to the creation of UBB mobile infrastructure by the end of the Plan, 95% of the population will have access to 4G with coverage in approximately 3,600 towns and cities - and to the development of convergent offers thanks in part to agreements with the main producers of premium content.
***
The manager in charge of preparing the corporate accounting documents, Piergiorgio Peluso, hereby declares, pursuant to subsection 2, art.154 bis of Italys Consolidated Law on Finance, that the accounting information contained herein corresponds to the companys documentation, accounting books and records.
9
ATTACHMENTS TO THE PRESS RELEASE
11 | ||||
13 | ||||
14 | ||||
15 | ||||
17 | ||||
19 | ||||
20 | ||||
21 | ||||
21 | ||||
22 | ||||
TIM GROUP - RECONCILIATION BETWEEN REPORTED DATA AND ORGANIC DATA |
23 | |||
DOMESTIC - RECONCILIATION BETWEEN REPORTED DATA AND ORGANIC DATA |
24 | |||
25 | ||||
28 | ||||
29 | ||||
29 | ||||
30 |
10
ALTERNATIVE PERFORMANCE MEASURES
In this press release, in addition to the conventional financial performance measures established by IFRS, certain alternative performance measures are presented for purposes of a better understanding of the trend of operations and the financial condition related to the TIM Group. Such measures, which are presented in the financial reports (annual and interim), should, however, not be considered as a substitute for those required by IFRS.
The alternative performance measures used are described below:
| EBITDA: this financial measure is used by TIM as a financial target in internal presentations (business plans) and in external presentations (to analysts and investors). It represents a useful unit of measurement for the evaluation of the operating performance of the Group (as a whole and at the Business Unit level) in addition to EBIT. These measures are calculated as follows: |
Profit (loss) before tax from continuing operations | ||
+ | Finance expenses | |
- | Finance income | |
+/- | Other expenses (income) from investments | |
+/- | Share of losses (profits) of associates and joint ventures accounted for using the equity method | |
EBIT - Operating profit (loss) | ||
+/- | Impairment losses (reversals) on non-current assets | |
+/- | Losses (gains) on disposals of non-current assets | |
+ | Depreciation and amortization | |
EBITDA - Operating profit (loss) before depreciation and amortization, capital gains (losses) and impairment reversals (losses) on non-current assets |
| Organic change in Revenues, EBITDA and EBIT: these measures express changes (amount and/or percentage) in Revenues, EBITDA and EBIT, excluding, where applicable, the effects of the change in the scope of consolidation and exchange differences. |
TIM believes that the presentation of the organic change in Revenues, EBITDA and EBIT allows for a more complete and effective understanding of the operating performance of the Group (as a whole and at the Business Unit level); this method of presenting information is also used in presentations to analysts and investors. In this press release, is also provided the reconciliation between the accounting or reported data and the organic ones.
| EBITDA margin and EBIT margin: TIM believes that these margins represent useful indicators of the Groups ability, as a whole and at the Business Unit level, to generate profits from its revenues. In fact, EBITDA margin and EBIT margin measure the operating performance of an entity by analyzing the percentage of revenues that are converted, respectively, into EBITDA and EBIT. Such indicators are used by TIM in internal presentations (business plans) and in external presentations (to analysts and investors) in order to illustrate the results from operations also through the comparison of the operating results of the reporting period with those of the previous periods. |
| Net Financial Debt: TIM believes that the Net Financial Debt represents an accurate indicator of the Groups ability to meet its financial obligations. It is represented by Gross Financial Debt less Cash and Cash Equivalents and other Financial Assets. |
In this press release is included a table showing the amounts taken from the statement of financial position and used to calculate the Net Financial Debt of the Group.
In order to better represent the actual change in Net Financial Debt, in addition to the usual measure (named Net financial debt carrying amount) is also shown the Adjusted net financial debt, which excludes effects that are purely accounting in nature resulting from the fair value measurement of derivatives and related financial liabilities/assets.
11
Net financial debt is calculated as follows:
+ | Non-current financial liabilities | |
+ | Current financial liabilities | |
+ | Financial liabilities directly associated with Discontinued operations/Non-current assets held for sale | |
A) | Gross Financial Debt | |
+ | Non-current financial assets | |
+ | Current financial assets | |
+ | Financial assets included in Discontinued operations/Non-current assets held for sale | |
B) | Financial Assets | |
C=(A - B) | Net Financial Debt carrying amount | |
D) | Reversal of fair value measurement of derivatives and related financial liabilities/assets | |
E=(C + D) | Adjusted Net Financial Debt |
12
The reclassified Separate Consolidated Income Statements, Consolidated Statements of Comprehensive Income, Consolidated Statements of Financial Position and the Consolidated Statements of Cash Flows as well as the Consolidated Net Financial Debt of the TIM Group, herewith presented, are the same as those included the Interim Management Report of the Interim Report at September 30, 2017 and are unaudited. Such statements, as well as the Consolidated Net Financial Debt, are however consistent with those included in the TIM Group Condensed Consolidated Financial Statements at September 30, 2017.
The accounting policies and consolidation principles adopted in the preparation of the Condensed Consolidated Financial Statements at September 30, 2017 have been applied on a basis consistent with those adopted in the Annual Consolidated Financial Statements at December 31, 2016, to which reference can be made.
Furthermore, please note that the Condensed Consolidated Financial Statements at September 30, 2017 are unaudited.
TIM GROUP - SEPARATE CONSOLIDATED INCOME STATEMENTS
(millions of euros) | 3rd Quarter | 3rd Quarter | 9 months to | 9 months to | Change (a-b) | |||||||||||||||||||
2017 | 2016 | 9/30/2017 (a) | 9/30/2016 (b) | amount | % | |||||||||||||||||||
Revenues |
4,907 | 4,843 | 14,679 | 13,939 | 740 | 5.3 | ||||||||||||||||||
Other income |
99 | 58 | 316 | 165 | 151 | 91.5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total operating revenues and other income |
5,006 | 4,901 | 14,995 | 14,104 | 891 | 6.3 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Acquisition of goods and services |
(2,045 | ) | (1,927 | ) | (6,181 | ) | (5,710 | ) | (471 | ) | (8.2 | ) | ||||||||||||
Employee benefits expenses |
(673 | ) | (752 | ) | (2,203 | ) | (2,303 | ) | 100 | 4.3 | ||||||||||||||
Other operating expenses |
(357 | ) | (256 | ) | (933 | ) | (757 | ) | (176 | ) | (23.2 | ) | ||||||||||||
Change in inventories |
24 | 32 | 74 | 65 | 9 | 13.8 | ||||||||||||||||||
Internally generated assets |
144 | 154 | 461 | 479 | (18 | ) | (3.8 | ) | ||||||||||||||||
Operating profit (loss) before depreciation and amortization, capital gains (losses) and impairment reversals (losses) on non-current assets (EBITDA) |
2,099 | 2,152 | 6,213 | 5,878 | 335 | 5.7 | ||||||||||||||||||
Depreciation and amortization |
(1,109 | ) | (1,069 | ) | (3,358 | ) | (3,116 | ) | (242 | ) | (7.8 | ) | ||||||||||||
Gains (losses) on disposals of non-current assets |
3 | 1 | 9 | 14 | (5 | ) | (35.7 | ) | ||||||||||||||||
Impairment reversals (losses) on non-current assets |
(30 | ) | (3 | ) | (30 | ) | (8 | ) | (22 | ) | | |||||||||||||
Operating profit (loss) (EBIT) |
963 | 1,081 | 2,834 | 2,768 | 66 | 2.4 | ||||||||||||||||||
Share of profits (losses) of associates and joint ventures accounted for using the equity method |
| | (1 | ) | (2 | ) | 1 | 50.0 | ||||||||||||||||
Other income (expenses) from investments |
1 | (1 | ) | (18 | ) | 6 | (24 | ) | | |||||||||||||||
Finance income |
386 | 309 | 1,496 | 2,321 | (825 | ) | (35.5 | ) | ||||||||||||||||
Finance expenses |
(772 | ) | (674 | ) | (2,622 | ) | (2,831 | ) | 209 | 7.4 | ||||||||||||||
Profit (loss) before tax from continuing operations |
578 | 715 | 1,689 | 2,262 | (573 | ) | (25.3 | ) | ||||||||||||||||
Income tax expense |
(102 | ) | (210 | ) | (559 | ) | (699 | ) | 140 | 20.0 | ||||||||||||||
Profit (loss) from continuing operations |
476 | 505 | 1,130 | 1,563 | (433 | ) | (27.7 | ) | ||||||||||||||||
Profit (loss) from Discontinued operations/Non-current assets held for sale |
| | | 47 | (47 | ) | | |||||||||||||||||
Profit (loss) for the period |
476 | 505 | 1,130 | 1,610 | (480 | ) | (29.8 | ) | ||||||||||||||||
Attributable to: |
||||||||||||||||||||||||
Owners of the Parent |
437 | 477 | 1,033 | 1,495 | (462 | ) | (30.9 | ) | ||||||||||||||||
Non-controlling interests |
39 | 28 | 97 | 115 | (18 | ) | (15.7 | ) |
13
TIM GROUP - CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
In accordance with IAS 1 (Presentation of Financial Statements) here below are presented the Consolidated Statements of Comprehensive Income, including the Profit (loss) for the period, as shown in the Separate Consolidated Income Statements, and all non-owner changes in equity.
(millions of euros) | 3rd Quarter 2017 |
3rd Quarter 2016 |
9 months to 9/30/2017 |
9 months to 9/30/2016 |
||||||||||||||||
Profit (loss) for the period |
(a | ) | 476 | 505 | 1,130 | 1,610 | ||||||||||||||
Other components of the Consolidated Statement of Comprehensive Income |
||||||||||||||||||||
Other components that will not be reclassified subsequently to Separate Consolidated Income Statement |
||||||||||||||||||||
Remeasurements of employee defined benefit plans (IAS19): |
||||||||||||||||||||
Actuarial gains (losses) |
| | 33 | (118 | ) | |||||||||||||||
Income tax effect |
| | (8 | ) | 32 | |||||||||||||||
(b | ) | | | 25 | (86 | ) | ||||||||||||||
Share of other comprehensive income (loss) of associates and joint ventures accounted for using the equity method: |
||||||||||||||||||||
Profit (loss) |
| | | | ||||||||||||||||
Income tax effect |
| | | | ||||||||||||||||
(c | ) | | | | | |||||||||||||||
Total other components that will not be reclassified subsequently to Separate Consolidated Income Statement |
(d=b+c | ) | | | 25 | (86 | ) | |||||||||||||
Other components that will be reclassified subsequently to Separate Consolidated Income Statement |
||||||||||||||||||||
Available-for-sale financial assets: |
||||||||||||||||||||
Profit (loss) from fair value adjustments |
21 | 11 | 55 | 87 | ||||||||||||||||
Loss (profit) transferred to Separate Consolidated Income Statement |
(18 | ) | (2 | ) | (55 | ) | (71 | ) | ||||||||||||
Income tax effect |
| | 2 | (4 | ) | |||||||||||||||
(e | ) | 3 | 9 | 2 | 12 | |||||||||||||||
Hedging instruments: |
||||||||||||||||||||
Profit (loss) from fair value adjustments |
(298 | ) | (231 | ) | (629 | ) | (558 | ) | ||||||||||||
Loss (profit) transferred to Separate Consolidated Income Statement |
194 | 67 | 691 | 312 | ||||||||||||||||
Income tax effect |
26 | 43 | (17 | ) | 41 | |||||||||||||||
(f | ) | (78 | ) | (121 | ) | 45 | (205 | ) | ||||||||||||
Exchange differences on translating foreign operations: |
||||||||||||||||||||
Profit (loss) on translating foreign operations |
40 | (87 | ) | (511 | ) | 531 | ||||||||||||||
Loss (profit) on translating foreign operations transferred to Separate Consolidated Income Statement |
| | 19 | 304 | ||||||||||||||||
Income tax effect |
| | | | ||||||||||||||||
(g | ) | 40 | (87 | ) | (492 | ) | 835 | |||||||||||||
Share of other comprehensive income (loss) of associates and joint ventures accounted for using the equity method: |
||||||||||||||||||||
Profit (loss) |
| | | | ||||||||||||||||
Loss (profit) transferred to Separate Consolidated Income Statement |
| | | | ||||||||||||||||
Income tax effect |
| | | | ||||||||||||||||
(h | ) | | | | | |||||||||||||||
Total other components that will be reclassified subsequently to Separate Consolidated Income Statement |
(i=e+f+g+h | ) | (35 | ) | (199 | ) | (445 | ) | 642 | |||||||||||
Total other components of the Consolidated Statement of Comprehensive Income |
(k=d+i | ) | (35 | ) | (199 | ) | (420 | ) | 556 | |||||||||||
Total comprehensive income (loss) for the period |
(a+k | ) | 441 | 306 | 710 | 2,166 | ||||||||||||||
Attributable to: |
||||||||||||||||||||
Owners of the Parent |
388 | 304 | 755 | 2,030 | ||||||||||||||||
Non-controlling interests |
53 | 2 | (45 | ) | 136 |
14
TIM GROUP - CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(millions of euros) | 9/30/2017 | 12/31/2016 | Change | |||||||||||||
(a) | (b) | (a-b) | ||||||||||||||
Assets |
||||||||||||||||
Non-current assets |
||||||||||||||||
Intangible assets |
||||||||||||||||
Goodwill |
29,520 | 29,612 | (92 | ) | ||||||||||||
Intangible assets with a finite useful life |
7,123 | 6,951 | 172 | |||||||||||||
36,643 | 36,563 | 80 | ||||||||||||||
Tangible assets |
||||||||||||||||
Property, plant and equipment owned |
13,897 | 13,947 | (50 | ) | ||||||||||||
Assets held under finance leases |
2,369 | 2,413 | (44 | ) | ||||||||||||
16,266 | 16,360 | (94 | ) | |||||||||||||
Other non-current assets |
||||||||||||||||
Investments in associates and joint ventures accounted for using the equity method |
17 | 18 | (1 | ) | ||||||||||||
Other investments |
49 | 46 | 3 | |||||||||||||
Non-current financial assets |
1,916 | 2,698 | (782 | ) | ||||||||||||
Miscellaneous receivables and other non-current assets |
2,418 | 2,222 | 196 | |||||||||||||
Deferred tax assets |
705 | 877 | (172 | ) | ||||||||||||
5,105 | 5,861 | (756 | ) | |||||||||||||
Total Non-current assets |
(a | ) | 58,014 | 58,784 | (770 | ) | ||||||||||
Current assets |
||||||||||||||||
Inventories |
333 | 270 | 63 | |||||||||||||
Trade and miscellaneous receivables and other current assets |
5,472 | 5,426 | 46 | |||||||||||||
Current income tax receivables |
52 | 94 | (42 | ) | ||||||||||||
Current financial assets |
||||||||||||||||
Securities other than investments, financial receivables and other current financial assets |
1,506 | 1,908 | (402 | ) | ||||||||||||
Cash and cash equivalents |
2,519 | 3,964 | (1,445 | ) | ||||||||||||
4,025 | 5,872 | (1,847 | ) | |||||||||||||
Current assets sub-total |
9,882 | 11,662 | (1,780 | ) | ||||||||||||
Discontinued operations /Non-current assets held for sale |
| | | |||||||||||||
Total Current assets |
(b | ) | 9,882 | 11,662 | (1,780 | ) | ||||||||||
Total Assets |
(a+b | ) | 67,896 | 70,446 | (2,550 | ) |
15
(millions of euros) | 9/30/2017 | 12/31/2016 | Change | |||||||||||||
(a) | (b) | (a-b) | ||||||||||||||
Equity and Liabilities |
||||||||||||||||
Equity |
||||||||||||||||
Equity attributable to owners of the Parent |
21,781 | 21,207 | 574 | |||||||||||||
Non-controlling interests |
2,278 | 2,346 | (68 | ) | ||||||||||||
Total Equity |
(c | ) | 24,059 | 23,553 | 506 | |||||||||||
Non-current liabilities |
||||||||||||||||
Non-current financial liabilities |
28,592 | 30,469 | (1,877 | ) | ||||||||||||
Employee benefits |
1,317 | 1,355 | (38 | ) | ||||||||||||
Deferred tax liabilities |
313 | 293 | 20 | |||||||||||||
Provisions |
833 | 830 | 3 | |||||||||||||
Miscellaneous payables and other non-current liabilities |
1,600 | 1,607 | (7 | ) | ||||||||||||
Total Non-current liabilities |
(d | ) | 32,655 | 34,554 | (1,899 | ) | ||||||||||
Current liabilities |
||||||||||||||||
Current financial liabilities |
4,307 | 4,056 | 251 | |||||||||||||
Trade and miscellaneous payables and other current liabilities |
6,727 | 7,646 | (919 | ) | ||||||||||||
Current income tax payables |
148 | 637 | (489 | ) | ||||||||||||
Current liabilities sub-total |
11,182 | 12,339 | (1,157 | ) | ||||||||||||
Liabilities directly associated with Discontinued operations/Non-current assets held for sale |
| | | |||||||||||||
Total Current Liabilities |
(e | ) | 11,182 | 12,339 | (1,157 | ) | ||||||||||
Total Liabilities |
(f=d+e | ) | 43,837 | 46,893 | (3,056 | ) | ||||||||||
Total Equity and liabilities |
(c+f | ) | 67,896 | 70,446 | (2,550 | ) |
16
TIM GROUP - CONSOLIDATED STATEMENTS OF CASH FLOWS
(millions of euros) | 9 months to 9/30/2017 |
9 months to 9/30/2016 |
||||||||||
Cash flows from operating activities: |
||||||||||||
Profit (loss) from continuing operations |
1,130 | 1,563 | ||||||||||
Adjustments for: |
||||||||||||
Depreciation and amortization |
3,358 | 3,116 | ||||||||||
Impairment losses (reversals) on non-current assets (including investments) |
40 | 9 | ||||||||||
Net change in deferred tax assets and liabilities |
178 | 459 | ||||||||||
Losses (gains) realized on disposals of non-current assets (including investments) |
(10 | ) | (15 | ) | ||||||||
Share of losses (profits) of associates and joint ventures accounted for using the equity method |
1 | 2 | ||||||||||
Change in provisions for employee benefits |
(34 | ) | 12 | |||||||||
Change in inventories |
(64 | ) | (71 | ) | ||||||||
Change in trade receivables and net amounts due from customers on construction contracts |
9 | (31 | ) | |||||||||
Change in trade payables |
(829 | ) | (65 | ) | ||||||||
Net change in current income tax receivables/payables |
(445 | ) | 85 | |||||||||
Net change in miscellaneous receivables/payables and other assets/liabilities |
(85 | ) | (774 | ) | ||||||||
Cash flows from (used in) operating activities |
(a | ) | 3,249 | 4,290 | ||||||||
Cash flows from investing activities: |
||||||||||||
Purchase of intangible assets |
(1,635 | ) | (1,125 | ) | ||||||||
Purchase of tangible assets |
(2,291 | ) | (2,160 | ) | ||||||||
Total purchase of intangible and tangible assets on an accrual basis |
(3,926 | ) | (3,285 | ) | ||||||||
Change in amounts due for purchases of intangible and tangible assets |
(125 | ) | (180 | ) | ||||||||
Total purchase of intangible and tangible assets on a cash basis |
(4,051 | ) | (3,465 | ) | ||||||||
Acquisition of control of companies or other businesses, net of cash acquired |
| (6 | ) | |||||||||
Acquisitions/disposals of other investments |
(1 | ) | (5 | ) | ||||||||
Change in financial receivables and other financial assets |
1,159 | (96 | ) | |||||||||
Proceeds from sale that result in a loss of control of subsidiaries or other businesses, net of cash disposed of |
| 492 | ||||||||||
Proceeds from sale/repayments of intangible, tangible and other non-current assets |
26 | 33 | ||||||||||
Cash flows from (used in) investing activities |
(b | ) | (2,867 | ) | (3,047 | ) | ||||||
Cash flows from financing activities: |
||||||||||||
Change in current financial liabilities and other |
(895 | ) | (140 | ) | ||||||||
Proceeds from non-current financial liabilities (including current portion) |
1,365 | 3,313 | ||||||||||
Repayments of non-current financial liabilities (including current portion) |
(2,072 | ) | (3,267 | ) | ||||||||
Share capital proceeds/reimbursements (including subsidiaries) |
16 | | ||||||||||
Dividends paid |
(219 | ) | (227 | ) | ||||||||
Cash flows from (used in) financing activities |
(c | ) | (1,805 | ) | (321 | ) | ||||||
Cash flows from (used in) Discontinued operations/Non-current assets held for sale |
(d | ) | | (45 | ) | |||||||
Aggregate cash flows |
(e=a+b+c+d | ) | (1,423 | ) | 877 | |||||||
Net cash and cash equivalents at beginning of the period |
(f | ) | 3,952 | 3,216 | ||||||||
Net foreign exchange differences on net cash and cash equivalents |
(g | ) | (99 | ) | 182 | |||||||
Net cash and cash equivalents at end of the period |
(h=e+f+g | ) | 2,430 | 4,275 |
17
Additional Cash Flow information
(millions of euros) |
9 months to 9/30/2017 |
9 months to 9/30/2016 |
||||||
Income taxes (paid) received |
(804 | ) | (117 | ) | ||||
Interest expense paid |
(1,514 | ) | (1,701 | ) | ||||
Interest income received |
534 | 624 | ||||||
Dividends received |
| 7 |
Analysis of Net Cash and Cash Equivalents
(millions of euros) |
9 months to 9/30/2017 |
9 months to 9/30/2016 |
||||||
Net cash and cash equivalents at beginning of the period |
||||||||
Cash and cash equivalents - from continuing operations |
3,964 | 3,559 | ||||||
Bank overdrafts repayable on demand from continuing operations |
(12 | ) | (441 | ) | ||||
Cash and cash equivalents - from Discontinued operations/Non-current assets held for sale |
| 98 | ||||||
Bank overdrafts repayable on demand from Discontinued operations/Non-current assets held for sale |
| | ||||||
|
|
|
|
|||||
3,952 | 3,216 | |||||||
|
|
|
|
|||||
Net cash and cash equivalents at end of the period |
||||||||
Cash and cash equivalents - from continuing operations |
2,519 | 4,275 | ||||||
Bank overdrafts repayable on demand from continuing operations |
(89 | ) | | |||||
Cash and cash equivalents - from Discontinued operations/Non-current assets held for sale |
| | ||||||
Bank overdrafts repayable on demand from Discontinued operations/Non-current assets held for sale |
| | ||||||
|
|
|
|
|||||
2,430 | 4,275 | |||||||
|
|
|
|
18
TIM GROUP - NET FINANCIAL DEBT
(millions of euros) | 9/30/2017 (a) |
12/31/2016 (b) |
Change (a-b) |
|||||||||
Non-current financial liabilities |
||||||||||||
Bonds |
19,417 | 20,369 | (952 | ) | ||||||||
Amounts due to banks, other financial payables and liabilities |
6,831 | 7,656 | (825 | ) | ||||||||
Finance lease liabilities |
2,344 | 2,444 | (100 | ) | ||||||||
|
|
|
|
|
|
|||||||
28,592 | 30,469 | (1,877 | ) | |||||||||
|
|
|
|
|
|
|||||||
Current financial liabilities (*) |
||||||||||||
Bonds |
2,525 | 2,595 | (70 | ) | ||||||||
Amounts due to banks, other financial payables and liabilities |
1,587 | 1,269 | 318 | |||||||||
Finance lease liabilities |
195 | 192 | 3 | |||||||||
|
|
|
|
|
|
|||||||
4,307 | 4,056 | 251 | ||||||||||
|
|
|
|
|
|
|||||||
Financial liabilities directly associated with Discontinued operations/Non-current assets held for sale |
| | | |||||||||
Total gross financial debt |
32,899 | 34,525 | (1,626 | ) | ||||||||
Non-current financial assets |
||||||||||||
Securities other than investments |
| (1 | ) | 1 | ||||||||
Financial receivables and other non-current financial assets |
(1,916 | ) | (2,697 | ) | 781 | |||||||
|
|
|
|
|
|
|||||||
(1,916 | ) | (2,698 | ) | 782 | ||||||||
|
|
|
|
|
|
|||||||
Current financial assets |
||||||||||||
Securities other than investments |
(1,043 | ) | (1,519 | ) | 476 | |||||||
Financial receivables and other current financial assets |
(463 | ) | (389 | ) | (74 | ) | ||||||
Cash and cash equivalents |
(2,519 | ) | (3,964 | ) | 1,445 | |||||||
|
|
|
|
|
|
|||||||
(4,025 | ) | (5,872 | ) | 1,847 | ||||||||
|
|
|
|
|
|
|||||||
Financial assets relating to Discontinued operations/Non-current assets held for sale |
| | | |||||||||
Total financial assets |
(5,941 | ) | (8,570 | ) | 2,629 | |||||||
Net financial debt carrying amount |
26,958 | 25,955 | 1,003 | |||||||||
Reversal of fair value measurement of derivatives and related financial liabilities/assets |
(730 | ) | (836 | ) | 106 | |||||||
Adjusted Net Financial Debt |
26,228 | 25,119 | 1,109 | |||||||||
Breakdown as follows: |
||||||||||||
Total adjusted gross financial debt |
31,173 | 32,574 | (1,401 | ) | ||||||||
Total adjusted financial assets |
(4,945 | ) | (7,455 | ) | 2,510 | |||||||
(*) of which current portion of medium/long-term debt: |
||||||||||||
Bonds |
2,525 | 2,595 | (70 | ) | ||||||||
Amounts due to banks, other financial payables and liabilities |
913 | 670 | 243 | |||||||||
Finance lease liabilities |
195 | 192 | 3 |
19
TIM GROUP - OPERATING FREE CASH FLOW
(millions of euros) | 9 months to 9/30/2017 |
9 months to 9/30/2016 |
Change | |||||||||
EBITDA |
6,213 | 5,878 | 335 | |||||||||
Capital expenditures on an accrual basis |
(3,881 | ) | (3,107 | ) | (774 | ) | ||||||
Change in net operating working capital: |
(1,427 | ) | (830 | ) | (597 | ) | ||||||
Change in inventories |
(64 | ) | (71 | ) | 7 | |||||||
Change in trade receivables and net amounts due from customers on construction contracts |
9 | (31 | ) | 40 | ||||||||
Change in trade payables (*) |
(998 | ) | (425 | ) | (573 | ) | ||||||
Other changes in operating receivables/payables |
(374 | ) | (303 | ) | (71 | ) | ||||||
Change in provisions for employee benefits |
(34 | ) | 12 | (46 | ) | |||||||
Change in operating provisions and Other changes |
127 | (45 | ) | 172 | ||||||||
Net operating free cash flow |
998 | 1,908 | (910 | ) | ||||||||
% of Revenues |
6.8 | 13.7 | (6.9) pp |
(*) | Includes the change in trade payables for amounts due to fixed assets suppliers. |
20
TIM GROUP INFORMATION BY OPERATING SEGMENTS
(millions of euros) | 3rd Quarter 2017 |
3rd Quarter 2016 |
9 months to 9/30/2017 |
9 months to 9/30/2016 |
Change | |||||||||||||||||||||||
(a) | (b) | (c) | (d) | (a/b) | (c/d) | organic (c/d) | ||||||||||||||||||||||
Revenues |
3,818 | 3,789 | 11,312 | 11,036 | 0.8 | 2.5 | 2.5 | |||||||||||||||||||||
EBITDA |
1,694 | 1,811 | 5,055 | 4,995 | (6.5 | ) | 1.2 | 1.2 | ||||||||||||||||||||
EBITDA margin |
44.4 | 47.8 | 44.7 | 45.3 | (3.4 | )pp | (0.6 | )pp | (0.6 | )pp | ||||||||||||||||||
EBIT |
822 | 994 | 2,507 | 2,575 | (17.3 | ) | (2.6 | ) | (2.6 | ) | ||||||||||||||||||
EBIT margin |
21.5 | 26.2 | 22.2 | 23.3 | (4.7 | )pp | (1.1 | )pp | (1.1 | )pp | ||||||||||||||||||
Headcount at periodend (number) |
|
50,488 | (1) 51,280 | (1.5 | ) |
| Headcount at December 31, 2016. |
Core Domestic
(millions of euros) | 3rd Quarter 2017 |
3rd Quarter 2016 |
9 months to 9/30/2017 |
9 months to 9/30/2016 |
Change | |||||||||||||||||||
(a) | (b) | (c) | (d) | (a/b) | (c/d) | |||||||||||||||||||
Revenues |
3,535 | 3,503 | 10,500 | 10,239 | 0.9 | 2.5 | ||||||||||||||||||
Consumer |
1,946 | 1,832 | 5,713 | 5,404 | 6.2 | 5.7 | ||||||||||||||||||
Business |
1,118 | 1,096 | 3,398 | 3,296 | 2.0 | 3.1 | ||||||||||||||||||
Wholesale |
424 | 507 | 1,258 | 1,370 | (16.4 | ) | (8.2 | ) | ||||||||||||||||
Other |
47 | 68 | 131 | 169 | (30.9 | ) | (22.5 | ) | ||||||||||||||||
EBITDA |
1,662 | 1,766 | 4,940 | 4,859 | (5.9 | ) | 1.7 | |||||||||||||||||
EBITDA margin |
47.0 | 50.4 | 47.0 | 47.5 | (3.4 | )pp | (0.5 | )pp | ||||||||||||||||
EBIT |
813 | 975 | 2,470 | 2,515 | (16.6 | ) | (1.8 | ) | ||||||||||||||||
EBIT margin |
23.0 | 27.8 | 23.5 | 24.6 | (4.8 | )pp | (1.1 | )pp | ||||||||||||||||
Headcount at period-end (number)(*) |
|
49,725 | (1) 50,527 | (1.6 | ) |
| Headcount at December 31, 2016. |
(*) | Includes employee with temp work contracts: 0 employee at 9/30/2017 (1 employee at 12/31/2016). |
International Wholesale Telecom Italia Sparkle group
(millions of euros) | 3rd Quarter 2017 |
3rd Quarter 2016 |
9 months to 9/30/2017 |
9 months to 9/30/2016 |
Change | |||||||||||||||||||||||
(a) | (b) | (c) | (d) | (a/b) | (c/d) | organic (c/d) | ||||||||||||||||||||||
Revenues |
349 | 354 | 995 | 1,003 | (1.4 | ) | (0.8 | ) | (0.9 | ) | ||||||||||||||||||
of which third parties |
296 | 300 | 845 | 839 | (1.3 | ) | 0.7 | 0.6 | ||||||||||||||||||||
EBITDA |
35 | 48 | 124 | 145 | (27.1 | ) | (14.5 | ) | (14.5 | ) | ||||||||||||||||||
EBITDA margin |
10.0 | 13.6 | 12.5 | 14.5 | (3.6 | )pp | (2.0 | )pp | (1.9 | )pp | ||||||||||||||||||
EBIT |
8 | 19 | 37 | 60 | (57.9 | ) | (38.3 | ) | (38.3 | ) | ||||||||||||||||||
EBIT margin |
2.3 | 5.4 | 3.7 | 6.0 | (3.1 | ) pp | (2.3 | )pp | (2.3 | )pp | ||||||||||||||||||
Headcount at period-end (number) (*) |
|
763 | (1) 753 | 1.3 |
| Headcount at December 31, 2016. |
(*) | Includes employees with temp work contracts: 0 employees at 9/30/2017 (3 employees at 12/31/2016). |
***
21
(millions of euros) | (millions of Brazilian reais) | |||||||||||||||||||||||||||||||||||||||
3rd Quarter 2017 |
3rd Quarter 2016 |
9 months to 9/30/2017 |
9 months to 9/30/2016 |
3rd Quarter 2017 |
3rd Quarter 2016 |
9 months to 9/30/2017 |
9 months to 9/30/2016 |
Change% | ||||||||||||||||||||||||||||||||
|
|
|
|
(a) | (b) | (c) | (d) | (a/b) | c/d) | |||||||||||||||||||||||||||||||
Revenues |
1,096 | 1,064 | 3,389 | 2,922 | 4,083 | 3,900 | 11,977 | 11,574 | 4.7 | 3.5 | ||||||||||||||||||||||||||||||
EBITDA |
408 | 344 | 1,170 | 900 | 1,512 | 1,270 | 4,136 | 3,566 | 19.1 | 16.0 | ||||||||||||||||||||||||||||||
EBITDA margin |
37.0 | 32.6 | 34.5 | 30.8 | 37.0 | 32.6 | 34.5 | 30.8 | 4.4 | pp | 3.7 | pp | ||||||||||||||||||||||||||||
EBIT |
146 | 89 | 340 | 210 | 533 | 334 | 1,202 | 832 | 59.6 | 44.5 | ||||||||||||||||||||||||||||||
EBIT margin |
13.1 | 8.6 | 10.0 | 7.2 | 13,1 | 8.6 | 10.0 | 7.2 | 4.5 | pp | 2.8 | pp | ||||||||||||||||||||||||||||
Headcount at
period-end |
|
9,393 | (1) 9,849 | (4.6 | ) |
| Headcount at December 31, 2016. |
22
TIM GROUP - RECONCILIATION BETWEEN REPORTED DATA AND ORGANIC DATA
REVENUES reconciliation of organic data
(millions of euros) | 9 months to | 9 months to | Change | |||||||||||||
9/30/2017 | 9/30/2016 | amount | % | |||||||||||||
REPORTED REVENUES |
14,679 | 13,939 | 740 | 5.3 | ||||||||||||
Foreign currency financial statements translation effect |
354 | (354 | ) | |||||||||||||
Changes in the scope of consolidation |
| | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
ORGANIC REVENUES |
14,679 | 14,293 | 386 | 2.7 | ||||||||||||
|
|
|
|
|
|
|
|
EBITDA reconciliation of organic data
(millions of euros) | 9 months to | 9 months to | Change | |||||||||||||
9/30/2017 | 9/30/2016 | amount | % | |||||||||||||
REPORTED EBITDA |
6,213 | 5,878 | 335 | 5.7 | ||||||||||||
Foreign currency financial statements translation effect |
109 | (109 | ) | |||||||||||||
Changes in the scope of consolidation |
| | ||||||||||||||
ORGANIC EBITDA |
6,213 | 5,987 | 226 | 3.8 | ||||||||||||
of which Non-recurring Income/(Expenses) |
(222 | ) | (153 | ) | (69 | ) | ||||||||||
Foreign currency translation effect on Non-recurring Income/(Expenses) |
(2 | ) | 2 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
ORGANIC EBITDA, excluding Non-recurring items |
6,435 | 6,142 | 293 | 4.8 | ||||||||||||
|
|
|
|
|
|
|
|
EBIT reconciliation of organic data
(millions of euros) | 9 months to | 9 months to | Change | |||||||||||||
9/30/2017 | 9/30/2016 | amount | % | |||||||||||||
REPORTED EBIT |
2,834 | 2,768 | 66 | 2.4 | ||||||||||||
Foreign currency financial statements translation effect |
25 | (25 | ) | |||||||||||||
Changes in the scope of consolidation |
| | ||||||||||||||
ORGANIC EBIT |
2,834 | 2,793 | 41 | 1.5 | ||||||||||||
of which Non-recurring Income/(Expenses) |
(252 | ) | (144 | ) | (108 | ) | ||||||||||
Foreign currency translation effect on Non-recurring Income/(Expenses) |
| | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
ORGANIC EBIT, excluding Non-recurring items |
3,086 | 2,937 | 149 | 5.1 | ||||||||||||
|
|
|
|
|
|
|
|
23
DOMESTIC - RECONCILIATION BETWEEN REPORTED DATA AND ORGANIC DATA
EBITDA reconciliation of organic data
(millions of euros) | 9 months to | 9 months to | Change | |||||||||||||
9/30/2017 | 9/30/2016 | amount | % | |||||||||||||
REPORTED EBITDA |
5,055 | 4,995 | 60 | 1.2 | ||||||||||||
Foreign currency financial statements translation effect |
| | ||||||||||||||
Changes in the scope of consolidation |
| | ||||||||||||||
ORGANIC EBITDA |
5,055 | 4,995 | 60 | 1.2 | ||||||||||||
of which Non-recurring Income/(Expenses) |
(221 | ) | (139 | ) | (82 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
ORGANIC EBITDA, excluding Non-recurring items |
5,276 | 5,134 | 142 | 2.8 | ||||||||||||
|
|
|
|
|
|
|
|
EBIT reconciliation of organic data
(millions of euros) | 9 months to | 9 months to | Change | |||||||||||||
9/30/2017 | 9/30/2016 | amount | % | |||||||||||||
REPORTED EBIT |
2,507 | 2,575 | (68 | ) | (2.6 | ) | ||||||||||
Foreign currency financial statements translation effect |
| | ||||||||||||||
Changes in the scope of consolidation |
| | ||||||||||||||
ORGANIC EBIT |
2,507 | 2,575 | (68 | ) | (2.6 | ) | ||||||||||
of which Non-recurring Income/(Expenses) |
(251 | ) | (139 | ) | (112 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
ORGANIC EBIT, excluding Non-recurring items |
2,758 | 2,714 | 44 | 1.6 | ||||||||||||
|
|
|
|
|
|
|
|
24
TIM GROUP DEBT STRUCTURE, BOND ISSUES AND EXPIRING BONDS
Revolving Credit Facilities and term loans
In the table below are shown the composition and the drawdown of the committed credit lines available as of September 30, 2017:
(billions of euros) | 09/30/2017 | 12/31/2016 | ||||||||||||||
Committed | Utilized | Committed | Utilized | |||||||||||||
Revolving Credit Facility due May 2019 |
4.0 | | 4.0 | | ||||||||||||
Revolving Credit Facility due March 2020 |
3.0 | | 3.0 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
7.0 | | 7.0 | | ||||||||||||
|
|
|
|
|
|
|
|
TIM has two syndicated Revolving Credit Facilities for the amounts of 4 billion euros and 3 billion euros maturing, respectively, on May 24, 2019 and on March 25, 2020, both not utilized.
Furthermore, TIM has:
| a bilateral Term Loan with UBI Banca (former Banca Regionale Europea) for the amount of 200 million euros expiring in July 2019, drawn down for the full amount; |
| two bilateral Term Loans with Mediobanca respectively for the amount of 200 million euros expiring in November 2019 and for the amount of 75 million euros expiring in July 2020, drawn down for the full amounts; |
| a bilateral Term Loan with ICBC for the amount of 120 million euros expiring in July 2020, drawn down for the full amount; |
| a bilateral Term Loan with Intesa Sanpaolo for the amount of 200 million euros expiring in August 2021, drawn down for the full amount; |
| a hot money loan with Banca Popolare Emilia Romagna for the amount of 250 million euros expiring in February 2018, drawn down for the full amount. |
Bonds
The following tables show the evolution of the bonds during the first nine months of 2017:
New issues
(millions of original currency) |
Currency | Amount | Issue date | |||||||||
Telecom Italia S.p.A. 1,000 million euros 2.500% due 7/19/2023 |
Euro | 1,000 | 1/19/2017 |
Repayments
(millions of original currency) | Currency | Amount | Repayment date | |||||||||
Telecom Italia S.p.A. 545 million euros 7.000% (1) |
Euro | 545 | 1/20/2017 | |||||||||
Telecom Italia S.p.A. 628 million euros 4.500% (2) |
Euro | 628 | 9/20/2017 |
| Net of 455 million euros repurchased by TIM S.p.A. during 2015. |
| Net of 372 million euros repurchased by TIM S.p.A. during 2015. |
With respect to the Telecom Italia S.p.A. 2002-2022 bonds, reserved for subscription by employees of the Group, at September 30, 2017, the amount was 203 million euros (nominal amount) and increased by 2 million euros compared to December 31, 2016 (201 million euros).
The nominal amount of repayment, net of the Groups bonds buyback, related to the bonds expiring in the following 18 months as of September 30, 2017 issued by TIM S.p.A., Telecom Italia Finance S.A. and Telecom Italia Capital S.A. (fully and unconditionally guaranteed by TIM S.p.A.) totals 3,431 million euros with the following detail:
| 851 million euros (equivalent to 750 GBP million), due December 15, 2017; |
25
| 593 million euros, due May 25, 2018; |
| 573 million euros (equivalent to 677 USD million), due June 4, 2018; |
| 582 million euros, due December 14, 2018; |
| 832 million euros, due January 29, 2019. |
The bonds issued by the TIM Group do not contain financial covenants (e.g. ratios such as Debt/EBITDA, EBITDA/Interest, etc.) or clauses that would involve the early automatic redemption of the bonds in relation to events other than the insolvency of the TIM Group(1). Furthermore, the repayment of the bonds and the payment of interest are not covered by specific guarantees nor are there commitments provided relative to the assumption of future guarantees, except for the full and unconditional guarantees provided by TIM S.p.A. for the bonds issued by Telecom Italia Finance S.A. and Telecom Italia Capital S.A..
Since these bonds have been placed principally with institutional investors in major world capital markets (Euromarket and the U.S.A.), the terms which regulate the bonds are in line with market practice for similar transactions effected on these same markets, including, for example, commitments not to use the companys assets as collateral for loans (negative pledges).
With reference to the loans received by TIM S.p.A. from the European Investment Bank (EIB), as at September 30, 2017, the total nominal amount of outstanding loans amounted to 1,950 million euros, of which 800 million euros at direct risk and 1,150 million euros secured.
EIB loans not secured by bank guarantees for a nominal amount equal to 800 million euros need to apply the following covenant:
| in the event the company becomes the target of a merger, demerger or contribution of a business segment outside the Group, or sells, disposes or transfers assets or business segments (except in certain cases, expressly provided for), it shall immediately inform the EIB which shall have the right to ask for guarantees to be provided or changes to be made to the loan contract, or, only for certain loan contracts, the EIB shall have the option to demand the advance repayment of the loan (should the merger, demerger or contribution of a business segment outside the Group compromise the Project execution or cause a prejudice to EIB in its capacity as creditor); |
| in the loan of 500 million euros signed on December 14, 2015 TIM enter into a contractual agreement according to which, for all the duration of the loan, the total financial indebtedness of the companies of the Group different from TIM S.p.A., and except in case that indebtedness is entirely and irrevocably guaranteed by TIM S.p.A., will be less than the 35% (thirty-five per cent) of the Group total financial indebtedness. |
EIB loans secured by bank or approved parties guarantees for a total nominal amount of 1,150 million euros and the loans at direct risk, respectively, of 300 million euros signed on July 30, 2014 and 500 million euros signed on December 14, 2015, need to apply the following covenants:
| Inclusion clause, provided on loans for a total amount of 1,650 million euros, according to which in the event TIM commits to keep in other loan contracts financial covenants (and in the loans at direct risk signed in 2014 and 2015, also more stringent clauses, for example, cross default and restrictions of the sale of goods) which are not present or are stricter than those granted to the EIB, then the EIB will have the right to request, at its fair opinion, in case those variations shall have negative consequences on TIM financial capacity, the providing of guarantees or the modification of the loan contract in order to envisage an equivalent provision in favor of the EIB; |
| Network Event, clause provided on loans for a total amount of 1,350 million euros, according to which, against the disposal of the entire fixed network or of a substantial part of it (in any case more than half in quantitative terms) in favor of third parties or in case of disposal of the controlling stake of the company in which the network or a substantial part of it has previously been transferred, TIM shall immediately inform EIB, which shall have the option of requiring the provision of guarantees or amendment of the loan contract or an alternative solution. |
(1) | The case of change in control would involve the repayment in advance of the convertible bond of TIM S.p.A., the EIB loans and the bilateral Term Loan with Mediobanca, as better described hereafter. |
26
TIM S.p.A. loan contracts do not contain financial covenants (e.g. ratios such as Debt/EBITDA, EBITDA/Interests, etc.) which would oblige the Company to repay the outstanding loan if the covenants are not observed.
The loan contracts contain the usual other types of covenants, including the commitment not to use the Companys assets as collateral for loans (negative pledges), the commitment not to change the business purpose or sell the assets of the Company unless specific conditions exist (e.g. the sale takes place at fair market value). Covenants with basically the same content are also found in the export credit loan agreement.
In the Loan contracts and in the Bonds, TIM must provide communication in case of change in control. Identification elements to prove that event of change in control and the applicable consequences among which, at the investors discretion, the possible constitution of guarantees or the repayment in advance of the issued amount by cash or shares and the cancellation of the commitment in absence of a different agreement are precisely disciplined in each contract.
Furthermore, the outstanding loans contain a general commitment by TIM, whose breach is an event of default, not to implement mergers, demergers or transfer of business, involving entities outside the Group. Such event of default may entail, upon request of the Lender, the early redemption of the drawn amounts and/or the cancellation of the undrawn commitment amounts.
In the documentation of the loans granted to certain companies of the Tim Brasil group, the companies must generally respect certain financial ratios (e.g. capitalization ratios, ratios for servicing debt and debt ratios) as well as the usual other covenants, under pain of a request for the early repayment of the loan.
We finally underline that, as of September 30, 2017, no covenant, negative pledge clause or other clause relating to the above-described debt position, has in any way been breached or violated.
27
TIM GROUPEFFECTS OF NON-RECURRING EVENTS AND TRANSACTIONS ON EACH ITEM OF THE SEPARATE CONSOLIDATED INCOME STATEMENTS
The effects of non-recurring events and transactions on the separate consolidated income statements line items are set out below in accordance with Consob communication DME/RM/9081707 dated September 16, 2009:
(millions of euros) | 9 months to | 9 months to | ||||||
2017 | 2016 | |||||||
Acquisition of goods and services: |
||||||||
Sundry expenses |
(4 | ) | | |||||
Employee benefits expenses: |
||||||||
Expenses related to restructuring and rationalization |
(19 | ) | (128 | ) | ||||
Other operating expenses: |
||||||||
Sundry expenses and other provisions |
(199 | ) | (25 | ) | ||||
Impact on Operating profit (loss) before depreciation and amortization, capital gains (losses) and impairment reversals (losses) on non-current assets (EBITDA) |
(222 | ) | (153 | ) | ||||
Gains (losses) on disposals of non-current assets: |
||||||||
Gain on disposals of non-current assets |
| 9 | ||||||
Impairment reversals (losses) on non-current assets: |
||||||||
Write-down of intangible assets |
(30 | ) | | |||||
Impact on EBIT - Operating profit (loss) |
(252 | ) | (144 | ) | ||||
Finance expenses: |
||||||||
Interest expenses and other finance expenses |
(19 | ) | (18 | ) | ||||
Impact on profit (loss) before tax from continuing operations |
(271 | ) | (162 | ) | ||||
Income taxes on non-recurring items |
75 | 48 | ||||||
Provision for tax risks Sparkle case |
(37 | ) | | |||||
Discontinued operations Effect of the disposal of the Sofora Telecom Argentina group |
| (12 | ) | |||||
Impact on profit (loss) for the period |
(233 | ) | (126 | ) |
28
ORGANIC LIKE FOR LIKE PERFORMANCES
Herewith some detailed information on the management trend of each one of the 2017 Quarters, compared with those of 2016. Please note that in this Release, certain Organic like for like reconstructions are supplied, which are purely operative in nature and aim to allow for a better explanation of the business performance in the current period, sterilising effects of non-linear or non-recurrent expression in the current or comparative period. This information should not be considered as given in lieu of the economic-financial information of which a reclassification is supplied, is not subject to auditing and is produced for explanatory purposes only. Such above-mentioned items exclusively pertain to the Domestic market.
(millions of euros) | I Quarter | II Quarter | Ill Quarter | |||||||||||||||||||||
Total Revenues | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
REPORTED |
+8.5 | % | -12.1 | % | +6.4 | % | -7.7 | % | +1.3 | % | +1.4 | % | ||||||||||||
ORGANIC excluding non recurring component |
+2.6 | % | -5.6 | % | +3.7 | -4.3 | % | +1.8 | % | -1.2 | % | |||||||||||||
ORGANIC LIKE for LIKE |
+1.3 | % | -5.6 | % | +3.0 | % | -4.8 | % | +3.9 | % | -3.8 | % | ||||||||||||
Service Revenues |
||||||||||||||||||||||||
REPORTED |
+6.4 | % | -10.4 | % | +4.4 | % | -6.1 | % | +1.6 | % | +0.9 | % | ||||||||||||
ORGANIC excluding non recurring component |
+0.6 | % | -4.2 | % | +1.8 | % | -2.7 | % | +2.0 | % | -1.3 | % | ||||||||||||
ORGANIC LIKE for LIKE |
+0.6 | % | -4.2 | % | +2.4 | % | -3.3 | % | +3.1 | % | -1.9 | % | ||||||||||||
Ebitda |
||||||||||||||||||||||||
REPORTED |
+16.2 | % | -15.8 | % | +5.5 | % | +25.4 | % | -2.5 | % | +8.5 | % | ||||||||||||
ORGANIC excluding non recurring component |
+8.1 | % | -7.5 | % | +6.1 | % | +4.0 | % | +0.7 | % | +6.6 | % | ||||||||||||
ORGANIC LIKE for LIKE |
+5.0 | % | -7.4 | % | +7.3 | % | -1.3 | % | +6.5 | % | +0.9 | % |
Like for Like performance calculation
CONSOLIDATE REVENUES | ||||||||||||||||||||||||||||||||||||
2016 | 2017 | Change % YoY | ||||||||||||||||||||||||||||||||||
(millions of euros) | 1Q16 | 2Q16 | 3Q16 | 1Q17 | 2Q17 | 3Q17 | 1Q | 2Q | 3Q | |||||||||||||||||||||||||||
1. REPORTED |
4,440 | 4,656 | 4,843 | 4,819 | 4,953 | 4,907 | +8.5 | % | +6.4 | % | +1.3 | % | ||||||||||||||||||||||||
Foreign currency financial statement translation effect |
258 | 119 | -23 | |||||||||||||||||||||||||||||||||
2. ORGANIC excluding non recurring component |
4,698 | 4,775 | 4,820 | 4,819 | 4,953 | 4,907 | +2.6 | % | +3.7 | % | +1.8 | % | ||||||||||||||||||||||||
- Non Linear Items |
0 | 26 | 128 | 61 | 63 | 31 | ||||||||||||||||||||||||||||||
3. ORGANIC LIKE for LIKE |
4,698 | 4,749 | 4,692 | 4,758 | 4,890 | 4,876 | +1.3 | % | +3.0 | % | +3.9 | % |
29
CONSOLIDATED EBITDA | ||||||||||||||||||||||||||||||||||||
2016 | 2017 | Change % YoY | ||||||||||||||||||||||||||||||||||
(millions of euros) | 1Q16 | 2Q16 | 3Q16 | 1Q17 | 2Q17 | 3Q17 | 1Q | 2Q | 3Q | |||||||||||||||||||||||||||
1. REPORTED |
1,712 | 2,014 | 2,152 | 1,990 | 2,124 | 2,099 | +16.2 | % | +5.5 | % | -2.5 | % | ||||||||||||||||||||||||
Foreign currency financial statement translation effect and non recurring items |
151 | 55 | 58 | 24 | 71 | 127 | ||||||||||||||||||||||||||||||
2. ORGANIC excluding non recurring component |
1,863 | 2,069 | 2,210 | 2,014 | 2,195 | 2,226 | +8.1 | % | +6.1 | % | +0.7 | % | ||||||||||||||||||||||||
- Non Linear Items |
0 | 108 | 124 | 58 | 91 | 5 | ||||||||||||||||||||||||||||||
3. ORGANIC LIKE for LIKE |
1,863 | 1,961 | 2,086 | 1,956 | 2,104 | 2,221 | +5.0 | % | +7.3 | % | +6.5 | % |
(millions of euros) | I Quarter | II Quarter | III Quarter | |||||||||||||||||||||
Total Revenues | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
REPORTED |
+2.8 | % | -2.3 | % | +4.0 | % | -1.2 | % | +0.8 | % | +1.0 | % | ||||||||||||
ORGANIC excluding non recurring component |
+2.7 | % | -2.3 | % | +3.9 | % | -1.1 | % | +0.9 | % | +1.0 | % | ||||||||||||
ORGANIC LIKE for LIKE |
+1.0 | % | -2.3 | % | +3.0 | % | -1.8 | % | +3.6 | % | -2.5 | % | ||||||||||||
Service Revenues |
||||||||||||||||||||||||
REPORTED |
-0.3 | % | -2.4 | % | +0.9 | % | -1.1 | % | +0.7 | % | -0.4 | % | ||||||||||||
ORGANIC excluding non recurring component |
-0.4 | % | -2.5 | % | +0.8 | % | -1.0 | % | +0.8 | % | -0.4 | % | ||||||||||||
ORGANIC LIKE for LIKE |
-0.4 | % | -2.5 | % | 1.6 | % | -1.7 | % | +2.2 | % | -1.3 | % | ||||||||||||
Ebitda |
||||||||||||||||||||||||
REPORTED |
+11.0 | % | -9.3 | % | +1.0 | % | +39.4 | % | -6.5 | % | +7.9 | % | ||||||||||||
ORGANIC excluding non recurring component |
+7.6 | % | -5.2 | % | +4.1 | % | +6.9 | % | -2.4 | % | +7.8 | % | ||||||||||||
ORGANIC LIKE for LIKE |
+3.8 | % | -5.1 | % | +5.4 | % | +0.6 | % | +4.3 | % | +0.8 | % |
Like for Like performance calculation
DOMESTIC REVENUES | ||||||||||||||||||||||||||||||||||||
2016 | 2017 | Change % YoY | ||||||||||||||||||||||||||||||||||
(millions of euros) | 1Q16 | 2Q16 | 3Q16 | 1Q17 | 2Q17 | 3Q17 | 1Q | 2Q | 3Q | |||||||||||||||||||||||||||
1 . REPORTED |
3,548 | 3,699 | 3,789 | 3,647 | 3,847 | 3,818 | +2.8 | % | +4.0 | % | +0.8 | % | ||||||||||||||||||||||||
Foreign currency financial statement translation effect |
3 | 2 | -4 | |||||||||||||||||||||||||||||||||
2 . ORGANIC excluding non recurring component |
3,551 | 3,701 | 3,785 | 3,647 | 3,847 | 3,818 | +2.7 | % | +3.9 | % | +0.9 | % | ||||||||||||||||||||||||
- Non Linear Items |
0 | 26 | 128 | 61 | 63 | 31 | ||||||||||||||||||||||||||||||
3. ORGANIC LIKE for LIKE |
3,551 | 3,675 | 3,657 | 3,586 | 3,784 | 3,787 | +1.0 | % | +3.0 | % | +3.6 | % |
30
DOMESTIC SERVICES REVENUES | ||||||||||||||||||||||||||||||||||||
2016 | 2017 | Change % YoY | ||||||||||||||||||||||||||||||||||
(millions or euros) | 1Q16 | 2Q16 | 3Q16 | 1Q17 | 2Q17 | 3Q17 | 1Q | 2Q | 3Q | |||||||||||||||||||||||||||
1. REPORTED |
3,352 | 3,468 | 3,526 | 3,342 | 3,500 | 3,551 | -0.3 | % | +0.9 | % | +0.7 | % | ||||||||||||||||||||||||
Foreign currency financial statement translation effect |
3 | 2 | -4 | |||||||||||||||||||||||||||||||||
2. ORGANIC excluding non recurring component |
3,355 | 3,470 | 3,522 | 3,342 | 3,500 | 3,551 | -0.4 | % | +0.8 | % | +0.8 | % | ||||||||||||||||||||||||
- Non Linear Items |
0 | 26 | 27 | 0 | 0 | -18 | ||||||||||||||||||||||||||||||
3. ORGANIC LIKE for LIKE |
3,355 | 3,444 | 3,494 | 3,342 | 3,500 | 3,569 | -0.4 | % | +1.6 | % | +2.2 | % | ||||||||||||||||||||||||
EBITDA DOMESTIC | ||||||||||||||||||||||||||||||||||||
2016 | 2017 | Change % YoY | ||||||||||||||||||||||||||||||||||
(millions of euros) | 1Q16 | 2Q16 | 3Q16 | 1Q17 | 2Q17 | 3Q17 | 1Q | 2Q | 3Q | |||||||||||||||||||||||||||
1. REPORTED |
1,461 | 1,723 | 1,811 | 1,621 | 1,740 | 1,694 | +11.0 | % | +1.0 | % | -6.5 | % | ||||||||||||||||||||||||
Foreign currency financial statement translation effect and non recurring items |
68 | 17 | 54 | 24 | 71 | 126 | ||||||||||||||||||||||||||||||
2. ORGANIC excluding non recurring component |
1,529 | 1,740 | 1,865 | 1,645 | 1,811 | 1,820 | +7.6 | % | +4.1 | % | -2.4 | % | ||||||||||||||||||||||||
- Non Linear Items |
0 | 108 | 124 | 58 | 91 | 5 | ||||||||||||||||||||||||||||||
3. ORGANIC LIKE for LIKE |
1,529 | 1,632 | 1,741 | 1,587 | 1,720 | 1,815 | +3.8 | % | +5.4 | % | +4.3 | % |
31
Cautionary Statement for Purposes of the Safe Harbor Provisions of the United States Private Securities Litigation Reform Act of 1995.
The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements. The Groups interim report as of and for the six months ended June 30, 2017 included in this Form 6-K contains certain forward-looking statements. Forward-looking statements are statements that are not historical facts and can be identified by the use of forward-looking terminology such as believes, may, is expected to, will, will continue, should, seeks or anticipates or similar expressions or the negative thereof or other comparable terminology, or by the forward- looking nature of discussions of strategy, plans or intentions.
Actual results may differ materially from those projected or implied in the forward-looking statements. Such forward-looking information is based on certain key assumptions which we believe to be reasonable but forward-looking information by its nature involves risks and uncertainties, which are outside our control, that could significantly affect expected results.
The following important factors could cause our actual results to differ materially from those projected or implied in any forward-looking statements:
1. | our ability to successfully implement our strategy over the 2017-2019 period; |
2. | the continuing effects of the global economic crisis in the principal markets in which we operate, including, in particular, our core Italian market; |
3. | the impact of regulatory decisions and changes in the regulatory environment in Italy and other countries in which we operate; |
4. | the impact of political developments in Italy and other countries in which we operate; |
5. | our ability to successfully meet competition on both price and innovation capabilities of new products and services; |
6. | our ability to develop and introduce new technologies which are attractive in our principal markets, to manage innovation, to supply value added services and to increase the use of our fixed and mobile networks; |
7. | our ability to successfully implement our internet and broadband strategy; |
8. | our ability to successfully achieve our debt reduction and other targets; |
9. | the impact of fluctuations in currency exchange and interest rates and the performance of the equity markets in general; |
10. | the outcome of litigation, disputes and investigations in which we are involved or may become involved; |
11. | our ability to build up our business in adjacent markets and in international markets (particularly in Brazil), due to our specialist and technical resources; |
12. | our ability to achieve the expected return on the investments and capital expenditures we have made and continue to make in Brazil; |
13. | the amount and timing of any future impairment charges for our authorizations, goodwill or other assets; |
14. | our ability to manage and reduce costs; |
15. | any difficulties which we may encounter in our supply and procurement processes, including as a result of the insolvency or financial weaknesses of our suppliers; and |
16. | the costs we may incur due to unexpected events, in particular where our insurance is not sufficient to cover such costs. |
32
The foregoing factors should not be construed as exhaustive. Due to such uncertainties and risks, readers are cautioned not to place undue reliance on such forward-looking statements, which speak only as of the date hereof. We undertake no obligation to release publicly the result of any revisions to these forward-looking statements which may be made to reflect events or circumstances after the date hereof, including, without limitation, changes in our business or acquisition strategy or planned capital expenditures, or to reflect the occurrence of unanticipated events.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: November 10, 2017
TIM S.p.A. | ||
BY: | /s/ Umberto Pandolfi | |
Umberto Pandolfi | ||
Company Manager |
33