Document and Entity Information
Document and Entity Information | 12 Months Ended |
Dec. 31, 2022 shares | |
IFRS Statement | |
Document Type | 20-F/A |
Document Registration Statement | false |
Document Annual Report | true |
Document Period End Date | Dec. 31, 2022 |
Document Transition Report | false |
Document Shell Company Report | false |
Entity File Number | 333-12032 |
Entity Registrant Name | MOBILE TELESYSTEMS PUBLIC JOINT STOCK Co |
Entity Incorporation, State or Country Code | 1Z |
Entity Address, Address Line One | 4 Marksistskaya Street |
Entity Address, City or Town | Moscow |
Entity Address, Postal Zip Code | 109147 |
Entity Address, Country | RU |
Entity Well-known Seasoned Issuer | No |
Entity Voluntary Filers | No |
Entity Current Reporting Status | Yes |
Entity Interactive Data Current | Yes |
Entity Filer Category | Non-accelerated Filer |
Entity Emerging Growth Company | false |
Document Accounting Standard | International Financial Reporting Standards |
Entity Shell Company | false |
ICFR Auditor Attestation Flag | false |
Entity Central Index Key | 0001115837 |
Amendment Flag | false |
Current Fiscal Year End Date | --12-31 |
Document Fiscal Year Focus | 2022 |
Document Fiscal Period Focus | FY |
Auditor Name | AO “BUSINESS SOLUTIONS AND TECHNOLOGIES” |
Auditor Firm ID | 1341 |
Auditor Location | Moscow, Russia |
Business Contact [Member] | |
IFRS Statement | |
Entity Address, Address Line One | 5 Vorontsovskaya Street, bldg. 2 |
Entity Address, City or Town | Moscow |
Entity Address, Postal Zip Code | 109147 |
Entity Address, Country | RU |
Contact Personnel Name | Andrey M. Kamenskiy |
City Area Code | 495 |
Local Phone Number | 223 20 25 |
Contact Personnel Email Address | ir@mts.ru |
ADS | |
IFRS Statement | |
Entity Common Stock, Shares Outstanding | 391,398,362 |
ADS representing two common shares | |
IFRS Statement | |
Title of 12(b) Security | COMMON AMERICAN DEPOSITARY SHARES, EACH REPRESENTING TWO COMMON SHARES |
Trading Symbol | MBT |
Common stock | |
IFRS Statement | |
Title of 12(b) Security | COMMON SHARES, PAR VALUE |
No Trading Symbol Flag | true |
Entity Common Stock, Shares Outstanding | 1,129,245,695 |
CONSOLIDATED STATEMENTS OF FINA
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
NON-CURRENT ASSETS: | ||
Property, plant and equipment | ₽ 312,509 | ₽ 311,250 |
Investment property | 4,925 | 2,498 |
Right-of-use assets | 120,192 | 132,343 |
Goodwill | 55,694 | 42,819 |
Other intangible assets | 109,549 | 100,132 |
Investments in associates and joint ventures | 9,752 | 8,735 |
Other investments | 7,539 | 4,591 |
Deferred tax assets | 11,610 | 11,683 |
Accounts receivable, related parties | 1,767 | 5,000 |
Trade accounts receivable | 882 | 1,898 |
Bank deposits and loans to customers | 138,199 | 118,342 |
Other financial assets | 5,383 | 7,437 |
Other assets | 4,046 | 5,790 |
Total non-current assets | 782,047 | 752,518 |
CURRENT ASSETS: | ||
Inventories | 14,199 | 18,981 |
Trade and other receivables | 37,176 | 37,897 |
Accounts receivable, related parties | 2,643 | 2,287 |
Bank deposits and loans to customers | 96,135 | 87,594 |
Short-term investments | 24,422 | 28,972 |
Advances paid and prepaid expenses | 8,160 | 3,452 |
VAT receivable | 10,867 | 11,746 |
Income tax assets | 785 | 2,021 |
Assets held for sale | 273 | 549 |
Cash and cash equivalents | 78,292 | 40,590 |
Other financial assets | 24,015 | 27,349 |
Other assets | 3,916 | 1,862 |
Total current assets | 300,883 | 263,300 |
TOTAL ASSETS | 1,082,930 | 1,015,818 |
EQUITY: | ||
Common stock | 200 | 200 |
Treasury stock | (92,307) | (96,195) |
Additional paid-in capital | 895 | 619 |
Retained earnings | 69,742 | 94,935 |
Accumulated other comprehensive income | 12,103 | 10,207 |
Equity attributable to owners of the Company | (9,367) | 9,766 |
Non-controlling interests | 5,750 | 4,838 |
Total equity | (3,617) | 14,604 |
NON-CURRENT LIABILITIES: | ||
Borrowings | 368,393 | 350,300 |
Lease obligations | 123,894 | 135,800 |
Bank deposits and liabilities | 12,397 | 14,313 |
Deferred tax liabilities | 17,759 | 17,901 |
Provisions | 7,288 | 7,288 |
Contract liabilities | 1,124 | 977 |
Other financial liabilities | 3,464 | 180 |
Other liabilities | 883 | 1,035 |
Total non-current liabilities | 535,202 | 527,794 |
CURRENT LIABILITIES: | ||
Trade and other payables | 67,166 | 72,078 |
Accounts payable, related parties | 1,451 | 4,107 |
Contract liabilities | 26,082 | 22,621 |
Borrowings | 117,747 | 111,839 |
Lease obligations | 19,608 | 18,709 |
Bank deposits and liabilities | 260,744 | 207,055 |
Income tax liabilities | 3,150 | 768 |
Provisions | 23,757 | 17,479 |
Other financial liabilities | 2,985 | 202 |
Other liabilities | 28,655 | 18,562 |
Total current liabilities | 551,345 | 473,420 |
TOTAL EQUITY AND LIABILITIES | ₽ 1,082,930 | ₽ 1,015,818 |
CONSOLIDATED STATEMENTS OF PROF
CONSOLIDATED STATEMENTS OF PROFIT OR LOSS - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
CONSOLIDATED STATEMENTS OF PROFIT OR LOSS | |||
Service revenue | ₽ 496,669 | ₽ 457,668 | ₽ 425,433 |
Sales of goods | 45,080 | 70,253 | 64,398 |
Revenue | 541,749 | 527,921 | 489,831 |
Cost of services | 151,780 | 132,613 | 121,317 |
Cost of goods | 41,153 | 67,274 | 59,572 |
Selling, general and administrative expenses | 109,401 | 96,035 | 87,802 |
Depreciation and amortization | 114,393 | 110,962 | 100,143 |
Share of the profit of operating associates and joint ventures | (4,596) | (5,565) | (5,048) |
Impairment of non-current assets | 489 | (10) | 2,023 |
Expected credit losses | 26,366 | 13,001 | 11,912 |
Other operating income | (6,674) | (4,394) | (493) |
Operating profit | 109,437 | 118,005 | 112,603 |
Finance income | (1,774) | (2,518) | (3,437) |
Finance costs | 58,378 | 41,342 | 42,078 |
Share of the profit of non-operating associates and joint ventures | (209) | (181) | (273) |
Other non-operating expenses/(income) | 3,041 | 525 | (3,097) |
Profit before tax | 50,001 | 78,837 | 77,332 |
Income tax expense | 13,648 | 15,360 | 16,055 |
Profit for the year from continuing operations | 36,353 | 63,477 | 61,277 |
Loss/(Profit) from discontinued operations | 2,918 | (792) | (796) |
Profit for the year | 33,435 | 64,269 | 62,073 |
Profit for the year attributable to: | |||
Owners of the Company | 32,574 | 63,473 | 61,412 |
Non-controlling interests | ₽ 861 | ₽ 796 | ₽ 661 |
Earnings per share from continuing operations (basic), Russian Rubles: | ₽ 21.13 | ₽ 37.02 | ₽ 34.43 |
Earnings per share from continued operations (diluted), Russian Rubles: | 20.81 | 36.83 | 34.41 |
Earnings per share from discontinued operations (basic), Russian Rubles: | (1.74) | 0.47 | 0.45 |
Earnings per share from discontinued operations (diluted), Russian Rubles: | (1.71) | 0.47 | 0.45 |
Earnings per share (basic), Russian Rubles: | 19.39 | 37.49 | 34.88 |
Earnings per share (diluted), Russian Rubles: | ₽ 19.10 | ₽ 37.30 | ₽ 34.86 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||
Profit for the year | ₽ 33,435 | ₽ 64,269 | ₽ 62,073 |
Items that may be reclassified subsequently to profit or loss: | |||
Reclassification to profit and loss due to Disposal of Nvision Czech Republic a.s., (Note 10) | 794 | ||
Exchange differences on translating foreign operations | 2,026 | 1,102 | 1,840 |
Net fair value (loss) on financial instruments | (134) | ||
Items that may be reclassified subsequently to profit or loss: | |||
Exchange differences on translating foreign operations in associates | (790) | 95 | (196) |
Other comprehensive income for the year, net of income tax | 1,896 | 1,197 | 1,644 |
Total comprehensive income for the year | 35,331 | 65,466 | 63,717 |
Total comprehensive income for the year attributable to: | |||
Owners of the Company | 34,470 | 64,670 | 63,056 |
Non-controlling interests | ₽ 861 | ₽ 796 | ₽ 661 |
CONSOLIDATED STATEMENTS OF CHAN
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY - RUB (₽) ₽ in Millions | Common stock | Treasury stock | Additional paid-in capital | Investment revaluation reserve | Foreign currency translation reserve | Remeasurements of the net defined benefit liability | Retained earnings | Equity attributable to equity holders | Non-controlling interests | Total |
Balance at beginning of the year at Dec. 31, 2019 | ₽ (59,748) | |||||||||
Balance at beginning of the year (in shares) at Dec. 31, 2019 | (225,547,422) | |||||||||
Balance at beginning of the year at Dec. 31, 2019 | ₽ 200 | ₽ 6,697 | ₽ 670 | ₽ 85,249 | ₽ 33,068 | ₽ 3,326 | ₽ 36,394 | |||
Balance at beginning of the year (in shares) at Dec. 31, 2019 | 1,998,381,575 | |||||||||
Profit for the year | 61,412 | 61,412 | 661 | 62,073 | ||||||
Currency translation adjustment | 1,644 | 1,644 | 1,644 | |||||||
Total comprehensive income for the year | 1,644 | 61,412 | 63,056 | 661 | 63,717 | |||||
Issuance of stock options | ₽ 560 | 560 | 560 | |||||||
Exercise of stock options | ₽ (768) | 767 | ||||||||
Exercise of stock options (in shares) | 2,865,735 | |||||||||
Dividends declared by MTS | (52,012) | (52,012) | (52,012) | |||||||
Dividends to non-controlling interests | 52 | 52 | ||||||||
Purchase of own stock | ₽ (16,010) | (16,010) | (16,010) | |||||||
Purchase of own stock (Note 32) (in shares) | (48,797,719) | |||||||||
Reclass to retained earnings and other | 296 | (258) | 38 | (49) | (11) | |||||
Balance at end of the year at Dec. 31, 2020 | ₽ 200 | 89 | 8,341 | 670 | 94,391 | 28,700 | 3,990 | 32,690 | ||
Balance at end of the year (in shares) at Dec. 31, 2020 | 1,998,381,575 | |||||||||
Balance at end of the year at Dec. 31, 2020 | ₽ (74,990) | |||||||||
Balance at end of the year (in shares) at Dec. 31, 2020 | (271,479,406) | |||||||||
Profit for the year | 63,473 | 63,473 | 796 | 64,269 | ||||||
Currency translation adjustment | 1,197 | 1,197 | 1,197 | |||||||
Total comprehensive income for the year | 1,197 | 63,473 | 64,670 | 796 | 65,466 | |||||
Issuance of stock options | 2,796 | 2,796 | 2,796 | |||||||
Exercise of stock options | ₽ 279 | (263) | 16 | 16 | ||||||
Exercise of stock options (in shares) | 1,030,559 | |||||||||
Dividends declared by MTS | (61,967) | (61,967) | (61,967) | |||||||
Dividends to non-controlling interests | 52 | 52 | ||||||||
Purchase of own stock | ₽ (21,484) | (21,484) | (21,484) | |||||||
Purchase of own stock (Note 32) (in shares) | (65,308,610) | |||||||||
Purchase of non-controlling interests | (143) | (143) | (143) | |||||||
Acquisitions under common control | (2,794) | (2,794) | (2,794) | |||||||
Reclass to retained earnings and other | 934 | (962) | (28) | (28) | ||||||
Balance at end of the year at Dec. 31, 2021 | ₽ 200 | 619 | 9,537 | 670 | 94,935 | 9,766 | 4,838 | 14,604 | ||
Balance at end of the year (in shares) at Dec. 31, 2021 | 1,998,381,575 | |||||||||
Balance at end of the year at Dec. 31, 2021 | ₽ (96,195) | (96,195) | ||||||||
Balance at end of the year (in shares) at Dec. 31, 2021 | (335,757,457) | |||||||||
Profit for the year | 32,574 | 32,574 | 861 | 33,435 | ||||||
Disposal of subsidiary, net of tax | 794 | 794 | 794 | |||||||
Currency translation adjustment | 1,236 | 1,236 | 1,236 | |||||||
Change in fair value of investments, net of tax | ₽ (134) | (134) | (134) | |||||||
Total comprehensive income for the year | (134) | 2,030 | 32,574 | 34,470 | 861 | 35,331 | ||||
Issuance of stock options | 863 | 863 | 863 | |||||||
Exercise of stock options | ₽ 3,888 | (1,579) | 2,309 | 2,309 | ||||||
Exercise of stock options (in shares) | 20,329,732 | |||||||||
Dividends declared by MTS | (56,573) | (56,573) | (56,573) | |||||||
Dividends to non-controlling interests | 51 | 51 | ||||||||
Disposal of subsidiary | (202) | (202) | (202) | |||||||
Reclass to retained earnings and other | 1,194 | (1,194) | ||||||||
Balance at end of the year at Dec. 31, 2022 | ₽ 200 | ₽ 895 | ₽ (134) | ₽ 11,567 | ₽ 670 | ₽ 69,742 | ₽ (9,367) | ₽ 5,750 | (3,617) | |
Balance at end of the year (in shares) at Dec. 31, 2022 | 1,998,381,575 | |||||||||
Balance at end of the year at Dec. 31, 2022 | ₽ (92,307) | ₽ (92,307) | ||||||||
Balance at end of the year (in shares) at Dec. 31, 2022 | (315,427,725) |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | |||
Profit for the year | ₽ 33,435 | ₽ 64,269 | ₽ 62,073 |
Adjustments for: | |||
Depreciation and amortization | 114,491 | 111,088 | 100,205 |
Impairment of non-current assets | 489 | (10) | 2,023 |
Expected credit loss | 26,359 | 12,983 | 11,936 |
Loss/(gain) from sale of Czech/Ukraine operations | 1,367 | 54 | (2,101) |
Finance income | (1,774) | (2,518) | (3,439) |
Finance costs | 58,393 | 41,352 | 42,085 |
Income tax expense | 13,616 | 15,403 | 17,191 |
Share of profit of associates and joint ventures | (4,805) | (5,746) | (5,321) |
Net foreign exchange loss/ (gain) and change in fair value of financial instruments | 4,371 | 186 | (4,330) |
Inventory obsolescence expense | 2,920 | 1,456 | 891 |
Change in provisions | 6,468 | 3,620 | 1,492 |
Other non-cash items | (1,405) | (4,360) | (4,393) |
Movements in operating assets and liabilities: | |||
(Increase)/Decrease in trade and other receivables and contract assets | (1,528) | (2,608) | 1,904 |
Increase in bank deposits and loans to customers | (57,027) | (101,897) | (33,570) |
Decrease / (Increase) in inventory | 810 | (5,206) | (630) |
Increase in advances paid and prepaid expenses | (4,009) | (2,526) | (6,507) |
Decrease / (Increase) in VAT receivable | 876 | (2,821) | 482 |
Increase / (Decrease) in trade and other payables, contract liabilities and other current liabilities | 7,036 | 16,544 | (1,104) |
Increase in bank deposits and liabilities | 50,464 | 53,765 | 27,172 |
Dividends received | 4,614 | 4,794 | 3,676 |
Income tax paid | (11,255) | (17,494) | (15,193) |
Interest received | 1,914 | 3,150 | 2,727 |
Interest paid, net of interest capitalized | (55,227) | (40,632) | (41,762) |
NET CASH PROVIDED BY OPERATING ACTIVITIES | 190,592 | 142,846 | 155,507 |
CASH FLOWS FROM INVESTING ACTIVITIES: | |||
Purchase of subsidiaries, net of cash acquired | (13,948) | (10,186) | (262) |
Purchases of property, plant and equipment (including capitalized interest in the amount of RUB 841 million, RUB 533 million and RUB 550 million, respectively) | (70,624) | (73,081) | (66,256) |
Purchases of other intangible assets | (41,957) | (38,602) | (31,153) |
Cost to obtain and fulfill contracts, paid | (4,358) | (4,218) | (5,442) |
Proceeds from sale of property, plant and equipment and assets held for sale | 5,938 | 5,082 | 6,678 |
Purchases of short-term and other investments | (2,567) | (13,765) | (10,054) |
Proceeds from sale of short-term and other investments | 10,602 | 13,085 | 16,012 |
Investments in associates and joint ventures | (1,587) | (1,087) | (1,460) |
Cash (payments) and proceeds related to swap contracts | (242) | (657) | 5,322 |
Proceeds from sale of subsidiaries, net of cash disposed | (149) | 3,891 | 3,461 |
Proceeds from sale/liquidation of associates | 3,014 | 2,450 | |
Other investing activities | 654 | 92 | |
NET CASH USED IN INVESTING ACTIVITIES | (118,238) | (116,432) | (81,133) |
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Repayment of notes | (56,767) | (20,813) | (28,167) |
Proceeds from issuance of notes | 63,970 | 4,350 | 46,757 |
Notes and debt issuance cost paid | (263) | (96) | (107) |
Lease obligation principal paid | (16,443) | (16,516) | (15,054) |
Dividends paid | (40,959) | (61,955) | (74,923) |
Acquisition of entities under common control, net of cash acquired | (3,474) | ||
Proceeds from loans | 80,152 | 64,311 | 194,645 |
Repayment of loans | (62,412) | (15,538) | (134,483) |
Repurchase of common stock | (21,483) | (16,028) | |
Other financing activities | (1,900) | ||
NET CASH USED IN FINANCING ACTIVITIES | (34,622) | (71,214) | (27,360) |
Effect of exchange rate changes on cash and cash equivalents | (30) | (79) | 385 |
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS | 37,702 | (44,879) | 47,399 |
CASH AND CASH EQUIVALENTS, beginning of the year | 40,590 | 85,405 | 38,070 |
CASH AND CASH EQUIVALENTS, end of the year | 78,292 | 40,590 | 85,469 |
Less cash and cash equivalents within held for sale | (64) | ||
CASH AND CASH EQUIVALENTS, end of the year | ₽ 78,292 | ₽ 40,590 | 85,405 |
Avantage | |||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||
Purchase of Avantage | ₽ (429) |
CONSOLIDATED STATEMENTS OF CA_2
CONSOLIDATED STATEMENTS OF CASH FLOWS (Parenthetical) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |||
Interest paid, capitalized | ₽ 841 | ₽ 533 | ₽ 550 |
GENERAL INFORMATION AND DESCRIP
GENERAL INFORMATION AND DESCRIPTION OF BUSINESS | 12 Months Ended |
Dec. 31, 2022 | |
GENERAL INFORMATION AND DESCRIPTION OF BUSINESS | |
GENERAL INFORMATION AND DESCRIPTION OF BUSINESS | 1. GENERAL INFORMATION AND DESCRIPTION OF BUSINESS Mobile TeleSystems Public Joint-Stock Company (“MTS PJSC”, or “the Company”) is a company incorporated under the laws of the Russian Federation and having its registered address at 4, Marksistskaya Street, 109147, Moscow, Russian Federation. The consolidated financial statements of the Company and its subsidiaries (“the Group” or “MTS”) as of December 31, 2022 and 2021, and for the years ended 31 December 2022, 2021 and 2020 were authorized for issue by the President of the Company on March 1, 2023. Business of the Group MTS completed its initial public offering in 2000 and listed its shares of common stock, represented by American Depositary Shares, or ADSs, on the New York Stock Exchange (NYSE) under the symbol “MBT”. Since 2003 common shares of MTS PJSC have been traded on the Public Joint-Stock Company “Moscow Exchange MICEX-RTS” (the “Moscow Exchange”). In April 2022, Russian Federal Law No. 114-FZ, requiring Russian companies to terminate their depositary receipt programs, came into force. Following the requirements of the law the Group terminated its depository receipt program. MTS’ ADSs were delisted from NYSE. The existing ADSs could be converted into MTS’ ordinary shares at the ratio of 1 The Group provides a wide range of telecommunications and digital services including voice and data transmission, internet access, pay TV, various value added services (“VAS”) through wireless and fixed lines, fintech services, B2B Cloud and digital solutions as well as the sale of equipment, accessories and software. The Group primarily operates in Russia. |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND NEW ACCOUNTING PRONOUNCEMENTS | 12 Months Ended |
Dec. 31, 2022 | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND NEW ACCOUNTING PRONOUNCEMENTS | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND NEW ACCOUNTING PRONOUNCEMENTS | 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND NEW ACCOUNTING PRONOUNCEMENTS Basis of preparation The consolidated financial statements have been prepared on a historical cost basis, unless disclosed otherwise. Historical cost is generally based on the fair value of the consideration given in exchange for goods and services. Amounts in the consolidated financial statements are stated in millions of Russian Rubles (“RUB million”), unless indicated otherwise. The consolidated financial statements have been prepared on the assumption that the Group is a going concern and will continue in operation for the foreseeable future (Note 28). Basis of consolidation Effective ownership interests in the Group’s significant subsidiaries were the following: Accounting December 31, December 31, method 2022 2021 RTC Consolidated 100.0 % 100.0 % MTS Bank Consolidated 99.9 % 99.9 % MGTS Group Consolidated 94.7 % 94.7 % Multiregional TransitTelecom (Note 4) Consolidated 100.0 % 100.0 % MTS Armenia Consolidated 100.0 % 100.0 % Nvision Czech Republic 1) Consolidated 100.0 % 100.0 % VisionLabs Group (Note 4) Consolidated 100.0 % — Gulfstream Group (Note 4) Consolidated 58.4 % — Bronevik (Note 4) Consolidated 100.0 % — Webinar (Note 4) Consolidated 84.3 % — BIC (Tower infrastructure Company) 2) Consolidated 100.0 % — MDTZK LLC (Ticketland) Consolidated 100.0 % 100.0 % Kulturnaya Sluzhba (Ponominalu) Consolidated 100.0 % 100.0 % Sputnikovoe TV 3) Consolidated — 100.0 % IT-Grad (Note 4) Consolidated 100.0 % 100.0 % MTS Avto (former Stopol) (Note 4) Consolidated 100.0 % 100.0 % "Zelenaya Tochka" Group – Achemar Holdings Ltd (Note 4) Consolidated 100.0 % 100.0 % Oblachny Retail LLC 3) Consolidated — 100.0 % MTS Media Consolidated 100.0 % 100.0 % Navigation Information Systems Group Consolidated 100.0 % 94.7 % MTS Didgital (former MTS IT) Consolidated 100.0 % 100.0 % Kinopolis (Note 4) Consolidated 100.0 % 100.0 % Sistema Capital (Note 4) Consolidated 100.0 % 100.0 % Stream Consolidated 100.0 % 100.0 % MTS Turkmenistan Consolidated 100.0 % 100.0 % MTS Artificial Intelligence Consolidated 100.0 % 100.0 % Energy Group (Note 4) Consolidated 100.0 % 100.0 % Dega Consolidated 100.0 % 100.0 % Stream Digital Consolidated 100.0 % 100.0 % Bastion Consolidated 100.0 % 100.0 % MTS International Funding Limited 4) Consolidated SE SE MTS Belarus (Note 15) Equity 49.0 % 49.0 % 1) Part of Nvision Czech Republic Group – NVision Czech Republic a.s.- was sold in October 2022, the results of the disposed subsidiary are presented as discontinued operations (Note 10) in the accompanying audited consolidated statements of profit or loss for the year ended December 31, 2022 2) Spinned of from PJSC MTS 3) Merged with PJSC MTS in 2022 4) A company organized and existing as a private limited company under the laws of Ireland. The Group does not have any equity in MTS International. It was established for the purpose of raising capital through the issuance of debt securities on the Irish Stock Exchange followed by transferring the proceeds through a loan facility to the Group. In 2010 and 2013, MTS International issued USD 750 million 8.625% notes due in 2020 (fully repaid in June 2020) and USD 500 million 5.0% notes due in 2023, respectively (Note 23). The notes are guaranteed by MTS PJSC in the event of default. MTS International does not perform any other activities except those required for notes servicing. The Group bears all costs incurred by MTS International in connection with the notes’ maintenance activities. Accordingly, the Group concluded that it exercises control over the entity. Acquisitions from entities under common control Joint operations Non-current assets held for sale and discontinued operations A disposal group qualifies as discontinued operation if it is a component of the entity that either has been disposed of or is classified as held for sale, and: ● Represents a separate major line of business or geographical area of operations; ● Is part of a single co-ordinated plan to dispose of a separate major line of business or geographical area of operations; ● Or is a subsidiary acquired exclusively with a view to resale. Discontinued operations are excluded from the results of continuing operations and are presented as a single amount as profit or loss after tax from discontinued operations in the statement of profit or loss. Group’s statement of cash flows include both cash flows from continuing and discontinued operations, amounts related to discontinued operations by operating, investing and financing activities are presented in Note 10. Vendor financing arrangemets – Functional currency translation methodology ● For entities incorporated in the Russian Federation and MTS International – the Russian Ruble (“RUB”); ● For MTS Armenia – the Armenian Dram; ● For MTS Turkmenistan – the Turkmenian Manat; ● For MTS Belarus – the Belarusian Ruble; ● For Nvision Czech Republic – the Czech Crown. Foreign-currency transactions are translated into the functional currency at the exchange rates at the dates of the transactions. At the reporting date, monetary items denominated in foreign currencies are translated at the closing rate, whereas non-monetary items are stated at the exchange rate at the date of their recognition. Exchange rate differences are recognized in profit or loss. For entities whose records are maintained in their functional currency, which is other than the reporting currency, all year-end assets and liabilities have been translated into U.S. Dollars (“USD”) at the period-end exchange rate set by local central banks. Subsequently, U.S. Dollars balances have been translated into Russian Rubles at the period-end exchange rate set by the Central Bank of Russia. Revenues and expenses have been translated at the average exchange rate for the period using the cross-currency exchange rate via the U.S. Dollar as described above. Translation differences resulting from the use of these rates are reported as a component of other comprehensive income. Standards, interpretations and amendments adopted in the financial year 2022 Amendments to IAS 37 Onerous contracts – Cost of fulfilling a contract Amendments to IAS 16 Property, Plant and Equipment: Proceeds before Intended Use Amendments to IFRS 3 Reference to Conceptual Framework Amendments to IFRS Annual Improvements to IFRSs (2018-2020 Cycle) None of these interpretations and amendments had material effect on the Group’s consolidated financial statements. Standards, interpretations and amendments in issue but not yet effective The Group has not applied the following new and revised IFRSs that have been issued but are not yet effective: IFRS 17 and amendments to IFRS17 Insurance Contracts 1) Amendments to IAS 8 Definition of Accounting Estimate 1) Amendments to IAS 1 and IFRS Practice Statement 2 Disclosure of Accounting Policy 1) Amendments to IFRS 10 and IAS 28 Sale or Contribution of Assets between an Investor and its Associate or Joint Venture 2) Amendments to IAS 1 Classification of Liabilities as Current or Non-Current 3) Non current Liabilities with Covenants 3) Amendments to IFRS 16 Lease Liability in a Sale ans Leaseback 3) (1) Effective for annual periods beginning on or after January 1, 2023, with earlier application permitted. (2) The effective date for these amendments was deferred indefinitely. Early adoption continues to be permitted. (3) Effective for annual periods beginning on or after January 1, 2024, with earlier application permitted. These IFRS pronouncements are not expected to have a material impact on the Group’s consolidated financial statements. |
SIGNIFICANT ACCOUNTING JUDGMENT
SIGNIFICANT ACCOUNTING JUDGMENTS, ESTIMATES AND ASSUMPTIONS | 12 Months Ended |
Dec. 31, 2022 | |
SIGNIFICANT ACCOUNTING JUDGMENTS, ESTIMATES AND ASSUMPTIONS | |
SIGNIFICANT ACCOUNTING JUDGMENTS, ESTIMATES AND ASSUMPTIONS | 3. SIGNIFICANT ACCOUNTING JUDGMENTS, ESTIMATES AND ASSUMPTIONS A critical accounting estimate is an estimate that is both important to the presentation of the Group’s financial position and requires management’s most difficult, subjective or complex judgments, often as a result of the need to determine estimates and develop assumptions about the outcome of matters that are inherently uncertain. Management evaluates such estimates on an on-going basis, based upon historical results, historical experience, trends, consultations with experts, forecasts of the future, and other methods which management considers reasonable under the circumstances. Management considers the accounting estimates discussed below to be its critical accounting estimates, and, accordingly, provides an explanation of each. 1. Depreciation and amortization of non-current assets Depreciation and amortization expenses are based on management estimates of useful life, residual value and amortization method of property and equipment and intangible assets. Estimates may change due to technological developments, competition, changes in market conditions and other factors and may result in changes in the estimated useful life and in the amortization or depreciation charges. Technological developments are difficult to predict and management views on the trends and pace of development may change over time. Some of the assets and technologies, in which the Group invested several years ago, are still in use and provide the basis for new technologies. Critical estimates in the evaluations of useful lives for intangible assets include, but are not limited to, the estimated average customer relationship based on churn, the remaining licence period and the expected developments in technology and markets. The useful lives of property and equipment and intangible assets are reviewed at least annually, taking into consideration the factors mentioned above and all other important relevant factors. The actual economic lives of intangible assets may be different from useful lives estimated by management, thereby resulting in a different carrying value of intangible assets with finite lives. The Group continues to evaluate the amortization period for intangible assets with finite lives to determine whether events or circumstances warrant revised amortization periods. A change in estimated useful lives is a change in accounting estimate, and depreciation and amortization charges are adjusted prospectively. See Notes 19 and 22 for further information. 2. Impairment of non-current assets The Group made significant investments including in property, plant and equipment, intangible assets, goodwill, right-of-use assets, acquiring and fulfilling of contracts. Pursuant to IAS 36, goodwill and other intangible assets with indefinite useful lives and intangible assets not yet brought into use must be tested for impairment annually or more often if indicators of impairment exist. Other assets are tested for impairment when circumstances indicate that there may be a potential impairment. Recoverable amounts of assets and cash generating units (“CGUs”) are based on evaluations, including the determination of the appropriate CGUs, the discount rate, estimates of future performance, the revenue generating capacity of the assets, timing and amount of future purchases of property and equipment, assumptions of the future market conditions and the long-term growth rate into perpetuity (terminal value). A change of assumptions, particularly in relation to the discount rate and growth rate used to estimate the recoverable amounts of assets, could significantly impact results of the Group’s impairment evaluation. See Note 21 for further information. 3. Fair value of financial instruments Where the fair value of financial assets and financial liabilities recorded in the statement of financial position cannot be derived from active markets, their fair value is determined using valuation techniques, including discounted cash flow models. The inputs to these models are taken from observable markets where possible, but when this is not feasible, a degree of judgment is required in establishing fair values. The judgments include considerations of inputs such as liquidity risk, credit risk and volatility. Changes in assumptions about these factors could affect the reported fair value of financial instruments. See Note 27 for further information. 4. Provisions and contingencies The Group is subject to various legal proceedings, disputes and claims, including regulatory discussions related to the Group’s business, licences, tax positions and investments, where the outcomes are subject to significant uncertainty. In addition, significant uncertainty exists in relation to employee bonuses and other rewards, which depend on their individual performance and Group’s results. The management evaluates, among other factors, the degree of probability of an unfavorable outcome and the ability to make a reasonable estimate of the amount of loss or related expense. Unanticipated events or changes in these factors may require the Group to increase or decrease the amount recorded or to be recorded for a matter that has not been previously recorded because it was not considered probable. See Notes 26 and Note 33 for further information. 5. Right-of-use assets and lease liabilities The value of right-of-use assets and lease liabilities is based on management estimates of lease terms as well as an incremental borrowing rate used to discount lease payments. The lease term corresponds to the non-cancellable period of each contract except in cases where the Group is reasonably certain of exercising renewal options. When assessing the lease term the management considers all facts and circumstances that create the economic incentive for the Group to exercise the option to extend the lease, such as the useful life of the asset located on the leased site, statistics on sites replacement, sequence of technology change, profitability of the Group’s retail stores as well as costs to terminate or enter into lease contracts. The incremental borrowing rate of the Group is determined based on the credit spreads of the Group’s debt instruments in relation to zero-coupon yield curve for government securities. Changes in these factors could affect the estimated lease term and the reported value of right-of-use assets and lease liabilities. See Note 24 for further information. 6. Impairment of financial assets The Group uses management’s judgement to estimate allowance for expected credit losses (ECL) for financial assets at amortized costs. ECL are measured in a way that reflects the unbiased and probability-weighted amount, the time-value of money and reasonable and supportable information at the reporting date pertaining to past events, current conditions and forecasts of future economic conditions. ECL are measured as probability-weighted present value of all cash shortfalls over the expected life of each financial asset. For receivables from financial services, ECL are mainly calculated using a statistical model based on three major risk parameters: probability of default, loss given default and exposure at default. The estimation of these risk parameters incorporates all available relevant information, not only historical and current loss data, but also reasonable and supportable forward-looking information reflected by the future expectation factors. This information includes macroeconomic factors (unemployment rate, inflation rate) and forecasts of future economic conditions. Significant changes in risk parameters could affect the estimated amount of ECL. See Notes 17 and 29 for further information. |
BUSINESS ACQUISITIONS
BUSINESS ACQUISITIONS | 12 Months Ended |
Dec. 31, 2022 | |
BUSINESS ACQUISITIONS | |
BUSINESS ACQUISITIONS | 4 Unless stated otherwise, all business combinations disclosed were accounted for by applying the acquisition method. Goodwill recognized as a result of the acquisitions is not expected to be deductible for income tax purposes. Acquisitions and disposal in 2022 Acquisition of VisionLabs Acquisition of Gulfstream Acquisition of Bronevik Acquisition of Webinar The purchase price allocations for acquired companies as at the dates of acquisitions were as follows: VisionLabs Gulfstream Bronevik Webinar final preliminary preliminary preliminary Goodwill 4,320 (1) 1,889 (3) 3,898 (5) 2,609 (6) Customer base 2,333 (2) 2,114 (4) — — Other intangible assets 736 332 38 452 Property, plant and equipment 81 279 8 12 Other non-current assets 31 289 41 84 Current assets 319 2,609 1,266 57 Cash and cash equivalents 326 24 197 58 Current liabilities (816) (3,055) (1,416) (187) Put option to purchase NCI — (1,877) — (986) Non‑current liabilities (774) (605) (32) (4) Total consideration 6,556 1,999 4,000 2,095 Including: Fair value of contingent consideration 621 — — — Deferred payment 659 — — — Cash paid 5,276 1,999 4,000 2,095 (1) The goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Artificial Intelligence” operating segment (Note 5). (2) Amortized over the term of up to 7 years . (3) The provisional goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Gulfstream” operating segment (Note 5). (4) Amortized over the term of 5 to 8 years . (5) The provisional goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Travel” operating segment (Note 5). (6) The provisional goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Telecom” operating segment (Note5). Disposal of NVision Czech Republic a.s. Acquisitions in 2021 Acquisition of Zelenaya Tochka Acquisition of Credit Consulting Acquisition of MTT Acquisition of Energy Group – In June 2021, the Group acquired a The purchase price allocations for acquired companies as at the dates of acquisitions were as follows: Zelenaya Tochka GreenBush Credit Consulting Goodwill 1,353 (1) — 46 (2) Customer base 320 (3) — — Trademark 12 — — Other intangible assets 24 1 4 Property, plant and equipment 623 5,171 — Other non-current assets 43 17 — Current assets 1,417 84 18 Cash and cash equivalents 152 9 3 Current liabilities (725) (26) (11) Non‑current liabilities (118) (56) — Total consideration 3,101 5,200 60 Including: Fair value of contingent consideration — — 60 Fair value of previously held interest 1,582 — — Deferred payment 7 — — Cash paid or payable 1,512 5,200 — (1) The goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Telecom” operating segment (Note 5). (2) The goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Fintech” operating segment (Note 5). (3) Amortized over the term of 5 years . The purchase price allocation of MTT was not finalized as of the date the 2021 financial statements were authorised for issue as the Group had not completed the valuation of the individual assets of the company acquired. The Group’s consolidated financial statements as of December 31, 2021 reflected the allocation of the purchase price based on a preliminary fair value assessment of the assets acquired and liabilities assumed. In 2022 the Group finalized the valuation of assets of MTT and the acquisition date fair value of the assets changed since the preliminary calculations. The following table summarizes the purchase price allocation for MTT as of December 31, 2022: Preliminary Measurement amounts period adjustments Final amounts Goodwill 2,984 (1) (61) 2,923 (1) Customer base 827 (2) (539) 288 (2) Trademark 530 (436) 94 Other intangible assets 590 238 828 Property, plant and equipment 588 821 1,409 Other non-current assets 254 — 254 Current assets 3,056 — 3,056 Cash and cash equivalents 340 — 340 Current liabilities (2,656) — (2,656) Non‑current liabilities (715) (23) (738) Total consideration 5,798 — 5,798 Including: Fair value of offset financial assets 1,958 — 1,958 Deferred payment 160 — 160 Cash paid or payable 3,680 — 3,680 (1) The goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Telecom” operating segment. (2) Amortized over the term of up to 4 years . Acquisitions under common control, accounted for directly in equity Acquisition of LLC Sistema Capital (“Sistema Capital”) – The following table summarizes the details of acquisition of subsidiary under common control finalized in 2021: Consideration paid net of cash Assets acquired Liabilities Acquired company acquired* Cash acquired other than cash assumed Sistema Capital 3,474 26 1,185 90 * Disposal of STS-Ukraine In February 2021, the Group sold its 100% stake in LLC “Sitronics Telecom Solutions Ukraine” (“STS-Ukraine”) for RUB 52 million. As of the date of disposal, the carrying amounts of assets and liabilities pertaining to the disposal group and reconciliation of the loss on disposal were as follows: Current assents 282 Non-current assets 51 Total assets 333 Current liabilities (275) Non-current liabilities (36) Total liabilities (311) Accumulated other comprehensive income 83 Total consideration (52) Loss on disposal 53 Acquisition in 2020 Acquisition of Stopol The purchase price allocation for Stopol as at the date of acquisition was presented as follows: Stopol Goodwill (1) 282 Other non-current assets 2 Current assets 230 Cash and cash equivalents 69 Current liabilities (262) Total consideration 321 Including: Fair value of contingent consideration 9 Cash paid 312 (1) The goodwill is attributable to the expected synergies resulted from the acquisition and allocated to the “MTS Auto” operating segment within “Other” category in reportable segments. None of the final or provisional amounts of goodwill recognized is expected to be deductible for income tax purposes. According to the terms of the purchase agreements, deferred payments and contingent consideration payable by the Group could be reduced by the amount of any losses incurred by the Group in respect of any tax or other claims relating to the pre-acquisition period. In case the amount of the losses incurred exceeds the amount of deferred payment, the seller has indemnified the Group for the amounts in excess. The following table summarizes the movement in deferred payment and contingent consideration liabilities and related indemnification assets for the years ended December 31, 2022, 2021 and 2020: Zelenaya Credit Indemnification asset/ VisionLabs IT-Grad Stopol Tochka Consulting MTT (Liability on deferred payment/ contingent contingent contingent deferred contingent deferred contingent consideration) consideration consideration consideration payment consideration payment January 1, 2020 — (907) — — — — Initial recognition of deferred payment/contingent consideration — — (40) — — — Less: Provision for tax liabilities related to pre-acquisition period — — 26 — — — Reversal of tax provision — — (10) — — — December 31, 2020 — (907) (24) — — — Initial recognition of deferred payment/contingent consideration — — — (7) (60) (160) Less: Provision for tax liabilities related to pre-acquisition period — — 3 — — — Revaluation — 542 — — (1) — Payment — 365 — 7 — — December 31, 2021 — — (21) — (61) (160) Initial recognition of deferred payment/contingent consideration (621) — — — — — Reversal of tax provision — — (8) — Revaluation (54) — (11) — (4) — Payment — — 40 — — 160 December 31, 2022 (675) — — — (65) — Pro forma results of operations 2022 2021 2020 MTT, Zelenaya Tochka, VisionLabs, GreenBush, Webinar, Credit Bronevik, Consulting, Pro forma: Gulfstream Sistema Capital STOPOL Revenue 543,321 537,867 495,273 Profit for the year 33,584 64,399 62,079 The pro forma information is based on various assumptions and estimates. The pro forma information is neither necessarily indicative of the operating results that would have occurred if the Group acquisitions had been consummated as of January 1, 2020, 2021 or 2022, nor is it necessarily indicative of future operating results. The pro forma information does not give effect to any potential revenue enhancements or cost synergies or other operating efficiencies that could result from the acquisitions. The actual results of operations of these companies are included into the consolidated financial statements of the Group only from the respective dates of acquisition and are presented as follows: 2022 2021 2020 MTT, Zelenaya VisionLabs, Tochka, GreenBush, Webinar, Bronevik, Credit Consulting, Gulfstream Sistema Capital STOPOL Revenue 4,707 5,341 355 (Loss)/profit for the year (489) 25 25 |
SEGMENT INFORMATION
SEGMENT INFORMATION | 12 Months Ended |
Dec. 31, 2022 | |
SEGMENT INFORMATION | |
SEGMENT INFORMATION | 5. SEGMENT INFORMATION Management (chief operating decision maker) analyzes and reviews results of the Group’s operating segments separately based on the nature of products and services, regulatory environments and geographic areas. Management of the Group evaluates the performance of each segment based on revenue and operating profit, excluding depreciation and amortization measured on the basis consistent with IFRS consolidated financial statements (the relevant financial indicator called OIBDA). Management does not analyze assets or liabilities by reportable segments. The Group identified the following reportable segments: Telecom Fintech In 2021 management of the Group has changed the composition of operating segments, by dividing operations of the Group’s subsidiary MGTS (previously constituted Moscow Fixed Line reportable segment) into two operating segments. Operations of the established “MGTS service” operating segment comprised primarily maintenance and development of fixed-line network infrastructure. The segment generates revenues mainly from granting own network infrastructure in rent. Operations of the established component “MGTS commercial” include client relationships and related fixed-line services, generating revenue from existing subscribers. The operating and financial results of “MGTS commercial” are reviewed jointly with “Russia convergent” segment, in line with focus on convergent products development, while the results of “MGTS service” are monitored separately. Consequently, “MGTS service” represents a separate operating segment. “MGTS commercial” and “Russia convergent” are presented as one operating segment – “Telecom”. Financial results of operating segment “MTS Bank” were supplemented with operations of investment management and credit broker services in connection with acquisition of LLC Sistema Capital and acquisition of Credit Consulting. New operating segment was called “Fintech”. At the end of 2020 the management’s change of approach for reviewing of Group’s operational results led to separation of two new segments – Cloud and WASD. Cloud represents operational results of Group MTS business aimed at cloud services. WASD is the MTS streaming platform. Cloud and WASD were moved from “Telecom” operating segment to the “Other” category. On October 30, 2020, the Group disposed of 100% share in JSC “Nvision Group”, which provided integration services, as well as the sales of software, and constituted “System Integrator” operating segment included in “Other” reportable segment. On October 24, 2022, MTS disposed of a plant that produces and supplies Tier 2 electronic components for the automotive industry as well as microelectronic components. NVision Czech Republic a.s. was part of “Czech Republic” operating segment included in “Other” reportable segment. In order to reflect changes in segments’ composition, segment disclosures for 2021 and 2020 were retrospectively restated. “Bronevik”, “Gulfstream” and “VisionLabs” – groups of companies acquired in 2022 ( see Note 4) constituted new operating segments “Travel”, “Gulfstream” and “Artificial intelligence”, respectively. Operating segment “Artificial intelligence” includes financial results of MTS Artificial Intelligence, the Group’s subsidiary. The “Other” category does not constitute a reportable segment. It includes the results of a number of other operating segments that do not meet the quantitative thresholds for separate reporting, such as Travel, Gulfstream, Artificial intelligence, Armenia, MGTS Service, Cloud and others. The intercompany eliminations presented below primarily consist of sales transactions between segments conducted under the normal course of operations. Financial information by reportable segments is presented below: Year ended December 31, 2022: Total of reportable HQ and Telecom Fintech segments Other elimination Consolidated Revenue External customers 432,766 64,676 497,442 44,220 87 541,749 Intersegment 5,596 3,763 9,359 21,559 (30,918) — Total revenue 438,362 68,439 506,801 65,779 (30,831) 541,749 OIBDA 199,010 6,355 205,365 28,062 (9,108) 224,319 Depreciation and amortization (114,393) Impairment of non-current assets (489) Operating profit 109,437 Year ended December 31, 2021: Total of reportable HQ and Telecom Fintech segments Other elimination Consolidated Revenue External customers 444,201 47,545 491,746 36,079 96 527,921 Intersegment 4,138 2,770 6,908 19,623 (26,531) — Total revenue 448,339 50,315 498,654 55,702 (26,435) 527,921 OIBDA 204,125 8,593 212,718 24,700 (8,461) 228,957 Depreciation and amortization (110,962) Impairment of non-current assets 10 Operating profit 118,005 Year ended December 31, 2020: Total of reportable HQ and Telecom Fintech segments Other elimination Consolidated Revenue External customers 425,059 34,308 459,367 30,372 92 489,831 Intersegment 4,260 2,463 6,723 13,079 (19,802) — Total revenue 429,319 36,771 466,090 43,451 (19,710) 489,831 OIBDA 200,908 3,356 204,264 18,116 (7,611) 214,769 Depreciation and amortization (100,143) Impairment of non-current assets (2,023) Operating profit 112,603 The consolidated operating profit is reconciled to the consolidated profit before tax on the face of the consolidated statement of profit or loss. Financial information by geographic area is presented below: Revenue 2022 2021 2020 Russia 533,794 520,671 481,536 Other 7,955 7,250 8,295 Total revenue 541,749 527,921 489,831 December 31, Non-current assets (1) 2022 2021 Russia 464,979 443,023 Other 12,773 11,178 Total non-current assets: 477,752 454,201 (1) Comprises property, plant and equipment, goodwill and other intangible assets. Revenues from external customers and non-current assets are allocated to individual countries based on location of operations. No single customer represents 10% or more of the consolidated revenue. Disaggregation of revenue: Total of reportable HQ and Year ended December 31, 2022: Telecom Fintech segments Other elimination Consolidated Revenue Connectivity services 387,598 269 387,866 36,417 87 424,370 Sales of goods 42,809 — 42,809 922 — 43,731 Fintech services — 63,543 63,543 — — 63,543 Other services 2,359 864 3,223 6,882 — 10,105 External Customers 432,766 64,676 497,441 44,221 87 541,749 Intersegment 5,596 3,763 9,359 21,559 (30,918) — Total revenue 438,362 68,439 506,800 65,780 (30,831) 541,749 Thereof: Recognised over time 389,957 42,990 454,632 43,299 87 498,018 Recognised at point of time 42,809 21,686 42,809 922 — 43,731 432,765 64,676 497,441 44,221 87 541,749 Total of reportable HQ and Year ended December 31, 2021: Telecom Fintech segments Other elimination Consolidated Revenue Connectivity services 375,719 198 375,917 29,612 96 405,625 Sales of goods 67,290 — 67,290 1,683 — 68,973 Fintech services — 46,632 46,632 — — 46,632 Other services 1,192 715 1,907 4,784 — 6,691 External Customers 444,201 47,545 491,746 36,079 96 527,921 Intersegment 4,138 2,770 6,908 19,623 (26,531) — Total revenue 448,339 50,315 498,654 55,702 (26,435) 527,921 Thereof: Recognised over time 376,911 28,225 424,456 34,396 96 458,948 Recognised at point of time 67,290 19,320 67,290 1,683 — 68,973 444,201 47,545 491,746 36,079 96 527,921 Total of reportable HQ and Year ended December 31, 2020: Telecom Fintech segments Other elimination Consolidated Revenue Connectivity services 363,131 166 363,297 24,705 92 388,094 Sales of goods 61,230 — 61,230 1,593 — 62,823 Fintech services — 33,773 33,773 23 — 33,796 Other services 698 369 1,067 4,051 — 5,118 External Customers 425,059 34,308 459,367 30,372 92 489,831 Intersegment 4,260 2,463 6,723 13,079 (19,802) — Total revenue 429,319 36,771 466,090 43,451 (19,710) 489,831 Thereof: Recognised over time 363,829 24,902 398,137 28,779 92 427,008 Recognised at point of time 61,230 9,406 61,230 1,593 — 62,823 425,059 34,308 459,367 30,372 92 489,831 |
REVENUE FROM CONTRACTS WITH CUS
REVENUE FROM CONTRACTS WITH CUSTOMERS | 12 Months Ended |
Dec. 31, 2022 | |
REVENUE FROM CONTRACTS WITH CUSTOMERS | |
REVENUE FROM CONTRACTS WITH CUSTOMERS | 6. REVENUE FROM CONTRACTS WITH CUSTOMERS Revenue is recognized to the extent that the Group has delivered goods or rendered services under an agreement, the amount of revenue can be reliably measured and it is probable that the economic benefits associated with the transaction will flow to the Group. Revenue is measured at the fair value of the consideration receivable, exclusive of value added taxes and discounts. The Group obtains revenue from providing mobile and fixed telecommunication services (access charges, voice and video calls, messaging, interconnect fees, fixed and mobile broadband, tv and musical content and connection fees), financial services, integration services, cloud services, tickets distribution, as well as selling equipment, accessories and software. Products and services may be sold separately or in bundle packages. The most significant part of revenue relates to prepaid contracts. Revenue for access charges, voice and video calls, rendering of cloud services, messaging, interconnect fees and fixed and mobile broadband is recognized as services are rendered. This is based upon either usage (minutes of traffic processed, volume of data transmitted) or passage of time (monthly subscription fees). Revenue from the sale of prepaid credit is deferred until such time as the customer consumes the services or the credit expires. Revenue from the provision of TV and music content is recognized as the Group renders the service and is recorded either at the gross amount billed to the customers or in the amount of commission fee receivable by the Group. Revenue from commission services for tickets distribution is recognized immediately when the related entertainment event has occurred. Revenue from sales of goods (mainly mobile handsets, other mobile devices, software licences) is recognized when the significant risks and rewards of ownership have been transferred to the customer. For bundled packages, the Group accounts for individual products and services separately if they are distinct, which means that a product or service, as well as the customer benefit, is separately identifiable from other items in the bundled package and a customer can benefit from it. The arrangement consideration is allocated to each separate product and service, based on its relative fair value. The determined fair value of individual elements is generally based on prices at which the deliverable is regularly sold on a stand-alone basis after considering any appropriate volume discounts. The Group provides retrospective volume discounts under roaming agreements with international and local mobile operators. To estimate the variable consideration in relation to these discounts, the Group uses original data traffic adjusted on a monthly basis to reflect newly-available information. The resulting liability for the expected future discounts is recognized as a reduction of revenue within trade and other payables in the accompanying consolidated statement of financial position. For contracts that permit customers to return acquired mobile devices, the amount of recognized revenue is adjusted for expected product return or refunds, which are estimated based on the basis of historical data. The respective refund liability is recorded as provision in the accompanying consolidated statement of financial position. Revenue from the provision of financial services mainly relates to interest bearing assets of MTS Bank. Such revenue is recognized on an accrual basis using the effective interest method. Loan origination fees are deferred together with the related direct costs and are recognised as an adjustment to the effective interest rate of the loan. Comission revenue which is also a significant part of MTS Bank revenue is either recognized at the moment the related operation occurs, or during the period of customer contract duration. Revenue from construction services mainly relates to project type contracts and is determined by reference to the stage of completion of each respective projects. The stage of completion is calculated using the input method – based on the proportion of costs incurred for work performed to date to the estimated total contract costs. Revenue is recognized cumulatively as total revenue under the project multiplied by percentage of completion as at reporting date. When it is probable that total contract costs will exceed the total contract revenue, the expected loss is recognized as an expense immediately. Contract balances Contract balances include trade receivables related to the recognized revenue, contract assets and contract liabilities. Trade receivables represent an unconditional right to receive consideration (primarily in cash). Contract assets represent accrued revenues that have not yet been billed to customers due to certain contractual terms other than the passage of time. This is the case in a bundled offering which combines the sale of a mobile device and the provision of mobile services for a fixed-period, where the mobile device is invoiced at a reduced price leading to the reallocation of a portion of amounts invoiced for mobile communication services to the supply of the mobile phone. The excess of the amount allocated to the mobile phone over the price invoiced is recognized as a contract asset and is thus transferred to trade receivables as the service is invoiced. The other part of contract assets relates to the Group’s rights to consideration for work completed but not yet billed for construction services projects. Contract liabilities represent amounts paid by customers to the Group before receiving the goods and/or services promised in the contract. This is the case for advances received from customers or amounts invoiced or amounts invoiced and paid for goods or services that are yet to be transferred. The following table provides information about receivables, contract assets and contract liabilities from contracts with customers: December 31, 2022 2021 Receivables 30,012 32,361 Contract assets 96 189 Total assets 30,108 32,550 Less current portion (29,213) (20,638) Total non-current assets 895 11,912 Contract liabilities: Mobile and fixed telecommunication services (25,499) (22,064) Other services (1,252) (1,056) Loyalty programme (455) (451) Total liabilities (27,206) (23,571) Less current portion 26,082 22,594 Total non-current liabilities (1,124) (977) Changes in the contract liabilities balances during the period are as follows: 2022 2021 Balance as of January 1 (23,571) (21,842) Revenue recognised that was included in the contract liability balance at the beginning of the period 22,687 18,712 Increase due to cash received, excluding amount recognised as revenue during the period (25,657) (20,441) Aquisition of Gulfstream, Bronevik and Webinar (665) — Balance as of December 31 (27,206) (23,571) The Group expects to recognize revenue related to performance obligations that were unsatisfied (or partially unsatisfied) as of December 31, 2022 as follows: 2023 2024-2028 2029-2033 Total Connectivity services 24,375 1,097 27 25,499 Other services 1,252 — — 1,252 Loyalty programme 455 — — 455 The total transaction price assigned to unsatisfied performance obligations is presented below: 2023 2024-2028 2029-2033 After 2033 Total Connectivity services 812 2,130 210 112 3,264 Cost to obtain and fulfill a contract The Group capitalizes certain incremental costs incurred in acquiring or fullfilling a contract with a customer if the management expects these costs to be recoverable. The Group uses a practical expedient from IFRS 15 which allows to expense contract costs as incurred when the expected contract duration is one year or less. Costs of acquiring a contract include commissions paid to a third-party distributors as well as the associated remuneration of the Group’s commercial employees for obtaining a contract with a customer with the expected duration of more than twelve months. These costs are amortized on a straight-line basis over the average life of a long-lived subscriber. Costs to fulfill a contract mainly relate to costs of equipment transferred to the subscribers required for the provision of services. These costs are amortized on a straight-line basis generally for the period of average subscriber life. As of December 31, 2022 and 2021 the balances of cost to obtain and fulfill contracts capitalized by the Group amounted to: December 31, 2022 2021 Cost to obtain contracts Gross book value 15,589 14,633 Accumulated amortization (7,080) (6,736) Cost to fulfill contracts Gross book value 4,967 5,240 Accumulated amortization (2,686) (2,279) Amortization expense related to cost to obtain and fulfill contracts recognized for the years ended December 31, 2022, 2021 and 2020 amounted RUB 4,457 million, RUB 4,076 million and RUB 3,819 million, respectivly. There was no impairment loss relating to the costs capitalized. |
SELLING, GENERAL AND ADMINISTRA
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | 12 Months Ended |
Dec. 31, 2022 | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | 7. SELLING, GENERAL AND ADMINISTRATIVE EXPENSES Selling, general and administrative expenses for the years ended December 31, 2022, 2021 and 2020 comprised the following: 2022 2021 2020 Salaries and social contributions 63,181 54,149 48,737 Advertising and marketing expenses 14,145 12,539 10,652 General and administrative expenses 8,961 8,050 7,498 Dealers commission 4,434 3,434 3,385 Universal service fund 3,887 3,813 3,670 Consulting expenses 3,464 3,614 3,409 Cash collection commission 3,130 3,533 3,645 Taxes other than income tax 2,492 1,062 1,844 Other personnel expenses 2,431 1,845 1,539 Utilities and maintenance 1,885 2,550 2,255 Other 1,391 1,446 1,168 Total 109,401 96,035 87,802 |
FINANCE INCOME AND COSTS
FINANCE INCOME AND COSTS | 12 Months Ended |
Dec. 31, 2022 | |
FINANCE INCOME AND COSTS | |
FINANCE INCOME AND COSTS | 8. FINANCE INCOME AND COSTS Finance income and costs for the years ended December 31, 2022, 2021 and 2020 comprised the following: 2022 2021 2020 Interest expense: – Loans and notes 45,838 29,430 28,174 – Amortization of debt issuance costs 125 109 97 – Lease obligations 12,791 11,816 12,272 – Provisions: unwinding of discount 152 165 138 Total interest expense 58,906 41,520 40,681 (Gain) loss on financial instruments — — 373 Other finance costs (72) 140 84 Total finance costs 58,834 41,660 41,138 Less: amounts capitalized on qualifying assets (1) (850) (534) (426) Debt modification/derecognition and other loss/(gain) 394 216 1,366 Finance costs 58,378 41,342 42,078 Finance income on loans and receivables: – Interest income on bank deposits 1,341 1,468 2,282 – Interest income on loans issued 349 52 17 – Other finance income 84 998 1,138 Finance income 1,774 2,518 3,437 Net finance costs 56,604 38,824 38,641 (1) The annual weighted average capitalization rates of 9.2 %, 6.8 % and 6.9 % were used to determine the amount of capitalized interest for the years ended December 31, 2022, 2021 and 2020, respectively. |
OTHER NON-OPERATING (INCOME)_EX
OTHER NON-OPERATING (INCOME)/EXPENSES | 12 Months Ended |
Dec. 31, 2022 | |
OTHER NON-OPERATING (INCOME)/EXPENSES | |
OTHER NON-OPERATING (INCOME)/EXPENSES | 9. OTHER NON-OPERATING (INCOME)/EXPENSES Other non-operating (income)/expenses for the years ended December 31, 2022, 2021 and 2020 comprised the following: 2022 2021 2020 Net forex exchange (gain) / loss (3,404) 560 10,347 Loss/(gain) arising on derivatives 3,616 345 (13,443) Net gain/(loss) arising on financial assets measured at FVTPL 2,287 (139) (1,893) Net gain/(loss) arising on financial liabilities measured at FVTPL 204 — (53) Impairment of investments and loans given — — 1,392 Other 338 (241) 553 Total 3,041 525 (3,097) |
DISCONTINUED OPERATIONS
DISCONTINUED OPERATIONS | 12 Months Ended |
Dec. 31, 2022 | |
DISCONTINUED OPERATIONS | |
DISCONTINUED OPERATIONS | 10. DISCONTINUED OPERATIONS Vodafone Ukraine According to the terms of the sale agreement, an additional consideration based on the performance of the discontinued operations in Ukraine was receivable. The Group received the first part of the additional contingent consideration in the amount of RUB 1,234 million in March 2021. The Group recognized contingent consideration receivable of RUB 1,867 million as of December 31, 2021. In 2022 following uncertainty over the receipt of the consideration and economic volatility and sanctions in Russia as disclosed in Note 33, the Group created expected credit allowance for the total amount of receivable and its value decreased to nil. The results of the discontinued operation in Ukraine, which have been included in the profit for the year, were as follows: For the year ended December 31, 2022 2021 2020 Profit on disposal — — 2,101 Currency revaluation gain/(loss) on deferred consideration — — 154 Earn-out revaluation - fair value measurement (1,867) 377 645 Earn-out revaluation - Currency revaluation gain/(loss) — 93 (27) Net (loss)/income attributable to discontinued operations (1,867) 470 2,873 Cash flows from discontinued operation were presented as follows: For the year ended December 31, 2021 2020 Net cash provided by investing activities 1,234 2,998 Nvision Group - In October 2020, the Group disposed to Sistema 100% share in JSC “Nvision Group”, which provided integration services, as well as the sales of software, and was included in “Other” reportable segment. The disposal was completed on October 30, 2020, the results of operations of “System Integrator” operating segment were reported as discontinued operations in the accompanying consolidated statements of profit or loss. The consolidated statements of financial position and consolidated statements of cash flows for all periods presented were not retrospectively restated on discontinued operations. Cash consideration in amount of RUB 369 million was settled in late 2020. As of October 30, 2020, the carrying amounts of discontinued operation net assets and reconciliation of the loss on disposal were as follows: Property, plant and equipment 95 Intangible assets 245 Other non-current assets 220 Other current assets 2,912 Cash and cash equivalents 285 Non-current liabilities (98) Current liabilities (3,281) Accumulated other comprehensive loss 3 Total consideration (369) Satisfied by: Cash and cash equivalents (369) Loss on disposal 11 Net cash inflow arising on disposal: 84 Cash consideration received 369 Less: cash and cash equivalents disposed of (285) NVision Czech Republic a.s. - In October 2022, the Group disposed of As of October 24, 2022, the carrying amounts of discontinued operation net assets and reconciliation of the loss on disposal were as follows: Property, plant and equipment 225 Intangible assets 32 Other non-current assets 371 Other current assets 2,170 Cash and cash equivalents 80 Non-current liabilities (103) Current liabilities (1,547) Accumulated other comprehensive loss 794 Other (202) Less: Fair value of consideration (453) Loss on disposal 1,367 Net cash outflow arising on disposal: (30) Cash consideration received 50 Less: cash and cash equivalents disposed of (80) The results of the discontinued operations of Nvision Group and NVision Czech Republic a.s. were included in the (loss)/profit from discontinued operations in the consolidated statements of profit or loss as follows: For the year ended December 31, 2022 2021 2020 Nvision Nvision Nvision Czech Czech Czech Nvision Republic a.s. Republic a.s. Republic a.s. Group Total Revenue 6,004 6,482 5,096 10,051 15,147 Expenses (5,802) (6,117) (4,845) (11,293) (16,138) Profit/(Loss) before tax 202 365 251 (1,242) (991) Attributable tax income/(expense) 32 (43) (72) (1,003) (1,075) Profit/(Loss) for the period 234 322 179 (2,245) (2,066) Loss on disposal (1,367) — — (11) (11) Consideration revaluation - fair value measurement 4 — — — — Consideration revaluation - Currency revaluation gain/(loss) 78 — — — — Net (loss)/income attributable to discontinued operations (1,051) 322 179 (2,256) (2,077) Cash flows from (used in) discontinued operation are presented as follows: For the year ended December 31, 2022 2021 2020 Nvision Nvision Nvision Czech Czech Czech Nvision Republic Republic Republic Group Total a.s. a.s. a.s. Net cash provided by/(used in) operating activities 61 (204) 73 (1,466) (1,393) Net cash provided by/(used in) investing activities (69) 356 (81) 664 583 Net cash provided by/(used in) financing activities 31 (154) (75) 748 673 |
INCOME TAX
INCOME TAX | 12 Months Ended |
Dec. 31, 2022 | |
INCOME TAX | |
INCOME TAX | 11. INCOME TAX Income taxes of the Group’s Russia-incorporated entities have been calculated in accordance with Russian legislation and are based on the taxable profit for the period. The corporate income tax rate in Russia is 20%. The withholding tax rate on dividends paid within Russia is 13%. The foreign subsidiaries of the Group pay withholding taxes in their respective jurisdictions. Deferred tax assets and liabilities are recognized for temporary differences between the carrying amounts of assets and liabilities in the consolidated financial statements and the corresponding tax bases of assets and liabilities that will result in future taxable or deductible amounts. The deferred tax assets and liabilities are measured using the enacted or substantially enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Significant components of income tax expense were as follows: 2022 2021 2020 Current income tax charge 14,480 20,089 15,151 Prior period tax adjustments 159 (173) (490) Total current income tax 14,639 19,916 14,661 Deferred tax (991) (4,556) 1,394 Income tax expense on continuing operations 13,648 15,360 16,055 Income tax expense on continuing operations excludes the amounts from the discontinued operations of RUB 32 million, RUB (43) million and RUB (1,075) million for the years ended December 31, 2022, 2021 and 2020, respectively, which have been included in profit / (loss) from discontinued operations in the accompanying consolidated statements of profit or loss (Note 10). The statutory income tax rates in jurisdictions in which the Group operates for 2022, 2021 and 2020 were as follows: Russia – 20%, Armenia – 18%. Since 2022, special tax regime was applicable to some of the Group’s software development subsidiaries in Russia, reducing income tax rate to nil. The Russian statutory income tax rate of 20% reconciled to the Group’s effective income tax rate for the years ended December 31, 2022, 2021 and 2020 is as follows: 2022 2021 2020 Statutory income tax rate for the year 20.0 % 20.0 % 20.0 % Adjustments: Expenses not deductible for tax purposes 2.5 0.1 1.3 Prior periods tax effects 0.3 (0.2) (0.7) Different tax rate of subsidiaries (0.6) (0.8) (0.8) Withholding tax on distributed and undistributed profits 4.1 1.6 1.5 Change in fair value of derivative financial instruments 0.5 — — Changes in recognized deferred tax assets — (0.9) (0.1) Other 0.5 (0.3) (0.4) Effective income tax rate 27.3 % 19.5 % 20.8 % The Group reported the following deferred income tax assets and liabilities in the consolidated statement of financial position: 2022 2021 Deferred tax assets 11,610 11,683 Deferred tax liabilities (17,759) (17,901) Net deferred tax liabilities (6,149) (6,218) Movements in the deferred tax assets and liabilities for the year ended December 31, 2022 were as follows: Recognised in other Effect of December 31, Recognised in compre-hensive acquisitions December 31, 2021 profit / loss income and disposal 2022 Assets / (liabilities) arising from tax effect of: Property, plant and equipment (19,680) (871) 62 — (20,489) Other intangible assets (5,458) 3,296 — (260) (2,422) Potential distributions from/to Group’s subsidiaries/ associates and joint ventures (2,426) (1,240) 98 — (3,568) Licenses (1,675) 79 — — (1,596) Customer base (592) 550 — (768) (810) Capitalization of cost to obtain and fulfill contracts (1,830) (86) — — (1,916) Accrued expenses for services 7,814 872 (8) (59) 8,619 Write-down of inventories 238 266 3 — 507 Allowance for ECL 3,254 731 5 — 3,990 Lease obligations 31,093 (2,130) (5) — 28,958 Right-of-use assets (26,076) 2,317 7 (1) (23,753) Loss carryforward 5,857 (2,379) 2 38 3,518 Contract liabilities 1,606 276 — — 1,882 Debt modification (73) 79 — — 6 Other 1,730 (769) 16 (52) 925 Net deferred tax liability (6,218) 991 180 (1,102) (6,149) Movements in the deferred tax assets and liabilities for the year ended December 31, 2021 were as follows: Recognised in other December 31, Recognised in compre-hensive Effect of December 31, 2020 profit / loss income acquisitions 2021 Assets / (liabilities) arising from tax effect of: Property, plant and equipment (18,250) (1,352) 32 (110) (19,680) Other intangible assets (6,314) 998 — (142) (5,458) Potential distributions from/ to Group’s subsidiaries/ associates and joint ventures (2,506) 166 (86) — (2,426) Licenses (1,699) 24 — — (1,675) Customer base (470) 107 — (229) (592) Capitalization of cost to obtain and fulfill contracts (1,668) (162) — — (1,830) Accrued expenses for services 7,158 588 (1) 69 7,814 Write-down of inventories 413 (178) — 3 238 Allowance for ECL 2,713 533 3 5 3,254 Lease obligations 29,910 1,181 (1) 3 31,093 Right-of-use assets (25,686) (392) 2 — (26,076) Loss carryforward 3,961 1,801 — 95 5,857 Contract liabilities 1,430 176 — — 1,606 Debt modification (123) 50 — — (73) Other 718 981 31 — 1,730 Net deferred tax liability (10,413) 4,521 * (20) (306) (6,218) * In the total amount of RUB 4,521 million, RUB (35) million were reported as discontinued operations in the accompanying consolidated statement of profit or loss for the year ended December 31, 2021. The Group recognizes deferred income tax on future dividend distributions from subsidiaries associates and joint ventures which are based on the cumulative undistributed earnings of those subsidiaries in accordance with local statutory accounting regulations. The Group recognizes deferred tax assets in respect of tax losses carried forward to the extent that realization of tax losses against future taxable profit is probable. Deferred tax assets related to tax losses of the Group’s subsidiaries are recognized according to the fact that certain tax planning opportunities are available to these subsidiaries that will create taxable profit in the period in which the unused tax losses can be utilized. The amount of the deferred tax asset considered realizable, however, could be remeasured if estimates of future taxable income are changed. Since 2016 the time limit of prior periods’ tax losses carryforward was amended to become perpetual. The federal law 401-FZ also specified that for the fiscal years 2017-2024 the utliisation of prior periods’ tax losses should not exceed 50% of the taxable profit. Unused tax losses, for which deferred tax assets were not recognized in the consolidated statements of financial position as of December 31, 2022 and 2021 amounted to RUB 35,100 million and RUB 40,898 million, respectively. The Group accrued RUB 109 million and RUB 160 million as of December 31, 2022 and 2021, respectively, as a component of income tax payable in relation to uncertain income tax positions. A provision is recognised for those matters for which the tax determination is uncertain but it is considered probable that there will be a future outflow of funds to a tax authority. The provisions are measured at the best estimate of the amount expected to become payable. The IAS 12 amendments related to assets and liabilities arising from a single transaction were early adopted for the years ended December 31, 2022, 2021 and 2020. |
EARNINGS PER SHARE
EARNINGS PER SHARE | 12 Months Ended |
Dec. 31, 2022 | |
EARNINGS PER SHARE | |
EARNINGS PER SHARE | 12 The following table sets forth the computation of earnings per share for the years ended December 31: 2022 2021 2020 Numerator: Profit for the year from continuing operations attributable to the owners of the company 35,492 62,681 60,616 Profit / (loss) for the year from discontinued operations attributable to the owners of the company (2,918) 792 796 Denominator, in thousands: Weighted-average ordinary shares outstanding 1,679,533 1,693,244 1,760,468 Employee stock options 25,883 8,541 1,310 Weighted-average diluted shares outstanding 1,705,416 1,701,785 1,761,778 Earnings per share – basic, Russian Rubles 19.39 37.49 34.88 Basic EPS from continuing operations 21.13 37.02 34.43 Basic EPS from discontinued operations (1.74) 0.47 0.45 Earnings per share – diluted, Russian Rubles 19.10 37.30 34.86 Diluted EPS from continuing operations 20.81 36.83 34.41 Diluted EPS from discontinued operations (1.71) 0.47 0.45 |
CASH AND CASH EQUIVALENTS
CASH AND CASH EQUIVALENTS | 12 Months Ended |
Dec. 31, 2022 | |
CASH AND CASH EQUIVALENTS | |
CASH AND CASH EQUIVALENTS | 13. CASH AND CASH EQUIVALENTS Cash and cash equivalents represent cash on hand and in bank accounts, as well as short-term bank deposits, which have original maturities of less than three months. Other short-term highly liquid investments are treated as cash equivalents only if they are held for the purpose of meeting short-term cash commitments, are readily convertible to known amounts of cash and are subject to insignificant risk of change in value. Cash and cash equivalents are placed in banks with credit ratings from AAA to B+ according to an independent credit rating agency Expert RA. Cash and cash equivalents comprised the following: December 31, 2022 2021 Cash and cash equivalents at banks and on hand in: Russian Rubles 33,912 17,911 Chinese yuan 12,404 15 US Dollars 11,902 1,766 Euro 7,516 2,899 Turkmenian Manat 314 367 Other 2,031 801 Short-term deposits with an original maturity of less than 92 days: Russian Rubles 10,213 16,594 Other — 237 Total cash and cash equivalents 78,292 40,590 |
SHORT-TERM INVESTMENTS
SHORT-TERM INVESTMENTS | 12 Months Ended |
Dec. 31, 2022 | |
SHORT-TERM INVESTMENTS | |
SHORT-TERM INVESTMENTS | 14. SHORT-TERM INVESTMENTS Short-term investments represent investments in loans and time deposits, which have original maturities of longer than 92 days and are repayable in less than twelve months, as well as investment in debt and equity securities. Deposits, loans and debt securities are carried at amortized cost as they are held to collect contractual cash flows in the form of payments of principal and interest. Assets in Sistema Capital trust management as well as mutual funds are carried at fair value through profit and loss (“FVTPL”), as this portfolio of assets is neither held to collect contractual cash flows nor held both to collect contractual cash flows and to sell financial assets. Short-term investments, carried at amortized cost, are presented net of allowance for expected credit losses (“ECL”). Loans to customers issued by MTS Bank are presented separately within Bank deposits and loans in the accompanying consolidated statements of financial position. The Group’s short-term investments comprised the following: December 31, Category 2022 2021 Investments in mutual funds (Notes 27) At FVTPL 12,749 10,719 Assets in Sistema Capital trust management (Notes 27) At FVTPL 9,426 10,374 Notes / loans At amortized cost 2,235 6,383 Deposits At amortized cost 9 1,499 Short-term investments, gross 24,419 28,975 Allowance for ECL 3 (3) Total short-term investments 24,422 28,972 |
INVESTMENTS IN ASSOCIATES AND J
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | 12 Months Ended |
Dec. 31, 2022 | |
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | |
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | 15. INVESTMENTS IN ASSOCIATES AND JOINT VENTURES Associates are those entities where the Group exercises significant influence. Significant influence is the power to participate in the financial and operating policy decisions of the investee but does not equate to control or joint control over those policies. Associates are accounted for using the equity method, with exception of associates held by the Group’s venture capital subsidiary, MTS Ventures Limited. The Group elected to measure venture investments in associates at fair value through profit or loss in accordance with IFRS 9. Investments in associates are accounted for using the equity method are recognized at cost at the time of acquisition and adjusted thereafter to recognize the Group’s share of the profit or loss and other comprehensive income. The carrying amount of the investment in such entities may include goodwill as the positive difference between the cost of the investment and Group’s proportionate share in the fair-values of the entity’s identifiable assets and liabilities. Joint ventures are joint arrangements whereby the parties that have joint control of the arrangement and have rights to the net assets of the arrangement. The Group recognizes its interest in a joint venture where it has joint control of the investment and accounts for that investment using the equity method. The Group presents its share in profits or losses in associates and joint ventures accounted for using the equity method within operating profit if those interests are viewed as part of Group’s core operations. As of December 31, 2022, MTS Belarus, Zelenaya Tochka, Factorin and Monumental Vision were considered as part of the Group’s core operating activity. Shares in profits and losses of other Group’s associates and joint ventures were presented as non-operating items. The Group’s investments in associates and joint ventures accounted for using the equity and fair value methods in the consolidated statements of profit or loss comprised the following: Country of December 31, December 31, operations Operating activity 2022 2021 MTS Belarus Belarus telecommunications 5,798 6,265 Zelenaya Tochka Russia telecommunications 199 141 YouDo Russia classifieds 667 705 Other unquoted companies Russia 2,611 1,319 Total investments in associates and joint ventures accounted for using the equity method 9,275 8,430 Other unquoted companies accounted for at fair value through profit or loss Russia 477 305 Total investments in associates 9,752 8,735 Associates and joint ventures accounted for using the equity method and presented in share of the profit of operating associates and joint ventures in the consolidated statements of profit or loss MTS Belarus The reconciliation of summarized financial information of MTS Belarus to the carrying amount of the Group’s interest in associate is presented as follows: December 31, December 31, 2022 2021 Assets Non-current assets 14,743 19,030 Current assets 11,940 15,386 Liabilities Non-current liabilities (4,497) (9,062) Current liabilities (10,354) (12,568) Total identifiable net assets 11,832 12,786 The Group’s share in associate 49 % 49 % The Group’s share of identifiable net assets 5,798 6,265 Carrying amount of the Group’s interest 5,798 6,265 The composition of the Group’s share of income of MTS Belarus is as follows: Year ended December 31, 2022 2021 2020 Revenue 37,444 39,383 36,121 Net profit for the year 9,863 10,379 10,267 The Group’s share of the profit of the associate for the year 4,833 5,086 5,031 Other comprehensive income/(loss) for the year (1,541) 183 (397) Total comprehensive income for the year 8,322 10,562 9,870 The Group’s share of total comprehensive income of the associate for the year 4,078 5,175 4,836 Dividends received (4,545) (4,034) (4,212) Zelenaya Tochka In February 2020, the Group purchased 51% stakes in Achemar Holdings Limited and Clarkia Holdings Limited, owners of the operational companies of “Zelenaya Tochka” Group, fixed-line operator in multiple regions of Russia. Purchase price comprised of cash payment in total amount of RUB 1,370 million. Purchase conditions included call and put options for the remaining stakes in Achemar Holdings Limited and Clarkia Holdings Limited, and share of purchase price in amount of RUB 166 million related to the fair value of call and put options acquired. The purchase of 51% stake was accounted as investment in joint venture based on the terms of the shareholders’ agreement. In April 2021 the Group performed a step acquisition and obtained control over Achemar Holdings Limited, owner of Stavropol and Tambov subsidiaries of Zelenaya Tochka (Note 4). As of the acquisition date the Group remeasured the previously held equity interest in Achemar Holdings Limited from RUB 1,166 million to fair value of RUB 1,582 million and recognized the resulting gain of RUB 415 million in the share of the profit in operating associates and joint ventures in the accompanying consolidated statement of profit or loss. The Group continued to account for its investment in other operational companies of Zelenaya Tochka, owned by Clarkia Holdings Limited, as investment in joint venture. Factorin In July 2021 the Group purchased 51% stake in Amaran Limited, 100% owner of LLC Factorin (“Factorin”), for RUB 867 million. Factorin is the developer and owner of blockchain-based platform for trade finance transactions with a focus on supply chain finance and invoice factoring. The purchase of 51% stake was accounted as investment in joint venture based on the terms of the shareholders’ agreement. The following table is the aggregate financial information of investments in individually insignificant joint ventures, held by the Group and presented within operating profit in the consolidated statements of profit or loss: Year ended December 31, 2022 2021 Net (income)/loss for the year 1,362 114 The Group’s share of the (income)/loss of the joint venture for the year 260 32 Total comprehensive income for the year 1,362 114 Gain on remeasurement of previously held interest upon acquisition — (415) Compensation of losses — (96) The Group’s share of total comprehensive (income)/loss of the joint venture for the year 260 (479) Associates and joint ventures accounted for using the equity method and presented within share of the profit of non-operating associates and joint ventures in the consolidated statements of profit or loss YouDo In September 2018, the Group acquired a 13.68% ownership interest in Youdo Web Technologies Limited (YouDo), a Russian online service provider matching freelance labor supply to demand for everyday and business tasks, for a cash contribution of RUB 824 million. In November 2021, the Group increased its share to 14.39%. Though the Group holds less than 20% of the equity interests in YouDo, nevertheless it has significant influence over the investee by means of representation on the investee’s Board of Directors and certain additional rights related to the decision-making process on key issues. Navitel In September 2022, the Group acquired a 50.85% ownership interest in Navitel for a cash contribution of RUB 690 million. Navitel is a leading digital navigation solution provider for automotive industries around the world. The Group holds more than 50% of the equity interests in Navitel, it has significant influence over the investee based on its ownership of equity shares, representation on the investee’s Board of Directors. The following table is the aggregate financial information of investments in individually insignificant associates and joint ventures, held by the Group and presented within non-operating items in the consolidated statements of profit or loss: Year ended December 31, 2022 2021 2020 Net (income) for the year (1,035) (856) (1,048) The Group’s share of the (income)/loss of the associate for the year (209) (181) (273) Other comprehensive income for the year — — — Total comprehensive (income) for the year (1,035) (856) (1,048) The Group’s share of total comprehensive (income)/loss of the associate for the year (209) (181) (273) Investments in venture capital associates The following table is the aggregate financial information of investments in individually insignificant associates measured at fair value through profit or loss in accordance with IFRS 9: December 31, Fair value December 31, 2022 adjustment Investment 2021 Total investments in associates measured at fair value through profit or loss 477 — 172 305 |
OTHER INVESTMENTS
OTHER INVESTMENTS | 12 Months Ended |
Dec. 31, 2022 | |
OTHER INVESTMENTS | |
OTHER INVESTMENTS | 16 Other investments consist primarily of long-term deposits, which are repayable in more than a year, loans, debt securities and equity holdings in private companies. Deposits, loans and notes are carried at amortized cost as they are held to collect contractual cash flows in the form of payments of principal and interest. Loans to customers issued by MTS Bank are presented separately within Bank deposits and loans to customers. Other investments, carried at amortized cost, are presented net of allowance for expected credit losses (ECL). Other investments of the Group comprised the following: December 31, Category 2022 2021 Debt securities At amortized cost 1,299 2,810 Investments in equity FVPL 2,000 1,228 Loans and unquoted notes At amortized cost 4,239 555 Other investments (Gross) 7,538 4,593 Allowance for ECL 1 (2) Total other investments 7,539 4,591 The main change in the amount of other investments relates to the Business Nedvizhimost receivables novation agreement under which receivables were converted into the loan. |
TRADE AND OTHER RECEIVABLES
TRADE AND OTHER RECEIVABLES | 12 Months Ended |
Dec. 31, 2022 | |
TRADE AND OTHER RECEIVABLES | |
TRADE AND OTHER RECEIVABLES | 17 Trade and other receivables are carried at transaction price. The carrying value of all trade receivables is reduced by appropriate allowances for ECL. For trade receivables the Group applies a simplified approach and calculates ECL based on lifetime expected credit losses. For receivables from subscribers and dealers and partially for other trade receivables the allowance for ECL is computed using the provision matrix. The provision rates are based on days past due for groupings of various customer segments with similar loss patterns. The calculation reflects the probability-weighted outcome and all reasonable and supportable information that is available at the reporting date about past events, current conditions and forecasts of future economic conditions. Generally, receivables from subscribers are written-off if past due for more than 180 days on average based on category of subscriber. Receivables other than from subscribers are written-off upon the expiration of the limitation period or before based on results of internal investigations. MTS Group accounts for Receivables from handset sales financing as a part of current trade and other receivables and non-current other non-financial assets. These financial assets are measured based on fair value basis using effective rate approach at recognition and then amortised cost approach applies. Receivables from handset sales financing are written off against the allowance when deemed uncollectible, including by means of foreclosure on the provision. Write off of receivables takes place when the Group has no reasonable expectations of recovering the financial asset either entirely or a portion of it. Trade and other receivables current and non-current comprised the following: December 31, 2022 2021 Subscribers 16,689 15,240 Handset sales financing 5,630 12,161 Property 2,607 683 Bank commission 2,512 1,208 Bonuses from suppliers 2,467 892 Interconnect 1,658 1,640 Sharing 1,474 2,164 Integration services 1,070 1,584 Roaming 686 800 Dealers 267 161 Factoring 64 282 Other receivables 6,179 6,516 Allowance for ECL (3,245) (3,536) Trade and other receivables, total 38,058 39,795 Less non-current portion (882) (1,898) Trade and other receivables, current 37,176 37,897 The analysis of the age of trade and other accounts receivables and the respective allowance for ECL as of December 31, 2022: Receivables from subscribers and dealers and other trade Loss allowance receivables assessed for Weighted- (based on impairement based on provision average Gross carrying provision matrix loss rate amount matrix) Credit-impaired Current 1 % 2,602 (29) No 1 - 30 days past due 3 % 12,490 (390) No 31 - 60 days past due 38 % 506 (195) No 60 - 90 days past due 58 % 392 (228) No More than 90 days past due 78 % 966 (755) Yes Total 9 % 16,956 (1,597) Receivables from the sharing agreement, interconnect, integration services and other Weighted- Loss allowance receivables based on individual average Gross carrying (individually approach loss rate amount assessed) Credit-impaired Current 2 % 11,158 (187) No 1 - 30 days past due 0 % 2,956 (11) No 31 - 60 days past due 2 % 785 (19) No 60 - 90 days past due 2 % 586 (12) No More than 90 days past due 22 % 3,231 (713) Yes Total 5 % 18,716 (942) Loss allowance Weighted- (based on Receivables from handset sales average Gross carrying provision financing loss rate amount matrix) Credit-impaired Current 1 % 4,628 (68) No 1 - 30 days past due 21 % 123 (25) No 31 - 60 days past due 41 % 63 (25) No 60 - 90 days past due 52 % 58 (30) No More than 90 days past due 74 % 759 (558) Yes Total 13 % 5,631 (706) The analysis of the age of trade and other accounts receivables and the respective allowance for ECL as of December 31, 2021: Receivables from subscribers and dealers and other trade Loss allowance receivables assessed for Weighted- (based on impairement based on provision average Gross carrying provision matrix loss rate amount matrix) Credit-impaired Current 1 % 2,560 (27) No 1 - 30 days past due 3 % 10,848 (332) No 31 - 60 days past due 32 % 583 (189) No 60 - 90 days past due 45 % 355 (161) No More than 90 days past due 78 % 1,055 (818) Yes Total 10 % 15,401 (1,527) Receivables from the sharing agreement, interconnect, integration services and other Weighted- Loss allowance receivables based on individual average Gross carrying (individually approach loss rate amount assessed) Credit-impaired Current 2 % 9,407 (193) No 1 - 30 days past due 1 % 2,219 (8) No 31 - 60 days past due 1 % 1,119 (16) No 60 - 90 days past due 5 % 624 (31) No More than 90 days past due 36 % 2,400 (865) Yes Total 7 % 15,769 (1,113) Loss allowance Weighted- (based on Receivables from handset sales average Gross carrying provision financing loss rate amount matrix) Credit-impaired Current 2 % 10,948 (180) No 1 - 30 days past due 12 % 289 (34) No 31 - 60 days past due 47 % 94 (45) No 60 - 90 days past due 58 % 74 (43) No More than 90 days past due 78 % 756 (594) Yes Total 7 % 12,161 (896) The following table summarizes changes in the allowance for expected credit losses for the year ended December 31, 2022, 2021 and 2020: 2022 2021 2020 Balance, beginning of the year (3,536) (4,623) (4,203) Allowance for ECL (2,203) (1,135) (3,382) Accounts receivable written off 2,522 2,232 2,719 Disposal/(Acquisition) of subsidiaries (28) (10) 243 Balance, end of the year (3,245) (3,536) (4,623) |
INVENTORIES
INVENTORIES | 12 Months Ended |
Dec. 31, 2022 | |
INVENTORIES | |
INVENTORIES | 18 Inventories are stated at the lower of cost or net realizable value. Inventory cost is determined using the weighted average cost method. Handsets and accessories held for sale are expensed when sold. The Group regularly assesses its inventories for obsolete and slow-moving stock. Inventory and spare parts comprised the following: December 31, 2022 2021 Handsets and accessories 10,290 15,201 SIM cards and prepaid phone cards 1,495 853 Software and equipment for installation and resale 1,433 364 Advertising and other materials 630 1,934 TV equipment for resale 305 449 Spare parts for telecommunication equipment 46 180 Total inventories 14,199 18,981 Spare parts for telecommunication equipment included in the inventory are expected to be utilized within twelve months of the year end. Expenses for writing inventory down to net realisable value were included in cost of goods in the consolidated statement of profit or loss. For the years ended December 31, 2022, 2021 and 2020, cost of goods comprised the following expenses: 2022 2021 2020 Amount of inventories recognized as an expense 38,233 65,818 58,677 Inventory obsolescence provision 3,833 1,625 1,465 Reversal of obsolescence provision (913) (169) (570) Total cost of goods 41,153 67,274 59,572 The reversal of the inventory obsolescence provision relates to handsets and accessories sold over the course of the Group’s promotion campaigns. Inventories were sold with a positive margin. |
PROPERTY, PLANT AND EQUIPMENT
PROPERTY, PLANT AND EQUIPMENT | 12 Months Ended |
Dec. 31, 2022 | |
PROPERTY, PLANT AND EQUIPMENT | |
PROPERTY, PLANT AND EQUIPMENT | 19. PROPERTY, PLANT AND EQUIPMENT Property, plant and equipment, including improvements, are stated at cost. Property, plant and equipment with a useful life of more than one year is capitalized at historical cost and depreciated on a straight-line basis over its expected useful life, as follows: Network and base station equipment: Network infrastructure 3-50 years Other 3-20 years Land and buildings: Buildings 7-99 years Leasehold improvements the term of the lease Office equipment, vehicles and other: Office equipment 2-7 years Vehicles 2-10 years Other 2-25 years The estimated useful lives and depreciation method are reviewed at the end of each reporting period, with the effect of any changes in estimate accounted for on a prospective basis. The gain or loss arising on the disposal of an item of property, plant and equipment is determined as the difference between any sale proceeds and the carrying amount of the asset and is recognised in the consolidated statement of profit or loss. Construction in progress and equipment held for installation is not depreciated until the constructed or installed asset is ready for its intended use. Maintenance and repair costs are expensed as incurred, while upgrades and improvements are capitalized. Borrowing costs Balances of cost, accumulated depreciation, net book value as of December 31, 2022, 2021 and 2020 and movements of property, plant and equipment for the year ended December 31, 2022, 2021 and 2020 were as follows: Office Construction Network and equipment, in progress base station Land and vehicles and and equipment equipment buildings other for installation Total Cost January 1, 2020 560,599 34,556 57,269 21,896 674,320 Additions (173) 434 729 74,032 75,022 Transferred into use 53,005 1,317 12,286 (66,608) — Arising on business combinations 578 4 6 — 588 Disposal of NVISION GROUP (Note 10) — — (314) (18) (332) Transfer to assets held for sale (2,890) (475) (34) (3) (3,402) Disposal (38,293) (447) (4,405) (255) (43,400) Other (4) 675 30 35 736 Foreign exchange differences 2,286 495 520 74 3,375 December 31, 2020 575,108 36,559 66,087 29,153 706,907 Additions 2,432 38 801 75,450 78,721 Transferred into use 57,666 748 11,499 (69,913) — Arising on business combinations 973 4,601 605 204 6,383 Transfer to assets held for sale (992) (1) (24) (27) (1,044) Disposal (44,394) (559) (5,542) 334 (50,161) Other (341) 482 159 (137) 163 Foreign exchange differences 1,306 10 170 12 1,498 December 31, 2021 591,758 41,878 73,755 35,076 742,467 Additions 1,748 68 419 53,630 55,865 Transferred into use 39,096 1,965 9,426 (50,487) — Arising on business combinations 289 — 91 14 394 Transfer to assets held for sale (978) — (26) — (1,004) Disposal of Nvision CR a.s. (Note 10) — (840) (953) — (1,793) Disposal (22,082) 74 (3,267) (127) (25,402) Other (2,948) 540 1,280 66 (1,062) Foreign exchange differences 937 (438) (373) (1) 125 December 31, 2022 607,820 43,247 80,352 38,171 769,590 Accumulated amortisation and impairment January 1, 2020 (362,006) (10,571) (36,264) — (408,841) Charge for the year (43,220) (1,153) (5,696) — (50,069) Disposal of NVISION GROUP (Note 10) — — 236 — 236 Transfer to assets held for sale 1,899 146 (7) — 2,038 Disposal 33,058 343 4,165 — 37,566 Other (5) (133) (34) — (172) Foreign exchange differences (1,968) (397) (496) — (2,861) December 31, 2020 (372,242) (11,765) (38,096) — (422,103) Charge for the year (44,387) (1,204) (7,548) — (53,139) Transfer to assets held for sale 1,247 1 15 — 1,263 Disposal 38,225 435 5,062 — 43,722 Other 277 (99) (4) — 174 Foreign exchange differences (1,016) (6) (112) — (1,134) December 31, 2021 (377,896) (12,638) (40,683) — (431,217) Charge for the year (43,211) (1,167) (9,550) — (53,928) Transfer to assets held for sale 899 — 23 — 922 Disposal of Nvision CR a.s. (Note 10) — 794 775 — 1,569 Disposal 21,957 (111) 3,362 — 25,208 Other 210 (20) (1,163) — (973) Foreign exchange differences 240 474 624 — 1,338 December 31, 2022 (397,801) (12,668) (46,612) — (457,081) Net book value December 31, 2021 213,862 29,240 33,072 35,076 311,250 December 31, 2022 210,019 30,579 33,740 38,171 312,509 The amount of the compensation from third parties for items of property, plant and equipment that were accidentally damaged during construction in Moscow for the years ended December 31, 2022, 2021 and 2020 totaled RUB 2,927 million, RUB 2,403 million and RUB 1,510 million, respectively. This was included in the accompanying consolidated statements of profit or loss as component of other operating income. |
GOODWILL
GOODWILL | 12 Months Ended |
Dec. 31, 2022 | |
GOODWILL | |
GOODWILL | 20. GOODWILL Goodwill represents an excess of consideration transferred plus the fair value of any non-controlling interest (“NCI”) in the acquiree at the acquisition date over the fair values of the identifiable net assets of the acquired entity. Goodwill is not amortized, but is tested for impairment (Note 21). The change in the net carrying amount of goodwill for the years ended December 31, 2022 and 2021 by reportable segments was as follows: Telecom Other Total Balance at January 1, 2021 Gross amount of goodwill 30,924 13,904 44,828 Accumulated impairment loss (1,466) (5,321) (6,787) 29,458 8,583 38,041 Acquisitions (Note 4) 4,337 46 4,383 Reclassification (Note 5) 253 (253) — Currency translation adjustment — 395 395 Balance at December 31, 2021 Gross amount of goodwill 35,514 14,092 49,606 Accumulated impairment loss (1) (1,466) (5,321) (6,787) 34,048 8,771 42,819 Acquisitions (Note 4) 2,609 10,107 12,716 Measurement period adjustment (Note 4) (61) — (61) Impairment (Note 21) — (489) (489) Currency translation adjustment — 709 709 Balance at December 31, 2022 Gross amount of goodwill 38,062 24,908 62,970 Accumulated impairment loss (1) (1,466) (5,810) (7,276) 36,596 19,098 55,694 (1) |
IMPAIRMENT REVIEW
IMPAIRMENT REVIEW | 12 Months Ended |
Dec. 31, 2022 | |
IMPAIRMENT REVIEW | |
IMPAIRMENT REVIEW | 21. IMPAIRMENT REVIEW Goodwill – Investments in associates and joint ventures – Tangible and intangible assets excluding goodwill – In the process of identifying the impairment indicators management of the Group considers, among other factors, CGU market and book value and changes in risk premiums in country of operations. When the carrying amount of the CGU exceeds its recoverable amount, assets allocated to this CGU must be impaired. For the purpose of the impairment test the recoverable amounts of the CGUs are considered to be equal to their value-in-use. While determining value-in-use, the estimated future cash flows are discounted to present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the CGU. The discount rate applied to measure free cash flow is the weighted average cost of capital according to the finance structure established for each CGU. Estimation of future cash flows requires assumptions to be made in respect to uncertain factors, including management expectations in relation to OIBDA margin, timing and amount of capital expenditures, terminal growth rates and appropriate discount rates to reflect the risks involved. Therefore, OIBDA margin and capital expenditures used for value in use calculation are primarily derived from internal sources, based on past experience and extended to include management expectations. For the purposes of impairment testing OIBDA calculated as operating profit less depreciation and amortization measured on the basis consistent with IFRS consolidated financial statements. For the purpose of impairment testing the Group has assessed potential adverse effects of economic volatility and sanctions in Russia on Group’s business and financial situation (as disclosed in Note 33) for impairment indicators. The Group took into consideration relevant effects for estimation of future cash flows. Moscow Fixed Line In 2021 management of the Group has changed the composition of operating segments, by dividing operations of the Group’s subsidiary MGTS (previously constituted “Moscow Fixed Line” reportable segment) into two operating segments, as disclosed in Note 5. The described change in composition of operating segments led to separation of “Moscow fixed line” into two CGU – “MGTS commercial” and “MGTS service”. Entertainment Due to restrictive measures implemented by government in respect to mass events and gatherings ticket sales dropped significantly in 2020. Group management adjusted its expectations of Ticketland and Ponominalu operating performance to reflect significant reduction of business activities and time needed for recovery. The recoverable amount was in total equal to RUB 2,658 million as of June 30, 2020. As a result of impairment test the Group recognized impairment of goodwill related to Ticketland and Ponominalu in the aggregate amount of RUB 1,281 million for the year ended December 31, 2020. Kinopolis Kinopolis provides services of movie sites rental and movie production. The sites and related infrastructure for rent are presented in the statement of financial position as investment property. Overall slowdown of movie production and pandemic restrictions lead to decrease in demand for movie site rental. Operating results of Kinopolis dropped below expectations. As of December 31, 2020 the recoverable amount of Kinopolis’s assets was assessed as being lower than its carrying amount, and hence the impairment charge of RUB 807 million was recognized in respect to Kinopolis CGU. Gambit Due to the political and economic sanctions, Esports teams under the brand “Gambit” has been unable to participate in most of major worldwide championships and lost significant part of cash inflows from advertising contracts and prizes. The Group recognized impairment of goodwill relating to CGU “Gambit” in the amount of RUB 207 million for the year ended December 31, 2022. MTS Auto As a result of decline in Russia’s automotive market MTS Auto’s revenue from sale of multimedia platforms for cars was significantly reduced. The Group recognized impairment of goodwill relating to CGU “MTS Auto” in the amount of RUB 282 million for the year ended December 31, 2022. Impairment losses and reversal of the impairment charges recognized during year ended December 31, 2022 ,2021 and 2020 are attributable to operating segments, reported as a part of the “Other” category (Note 4). MTS Turkmenistan During the years ended December 31, 2021 and 2020 MTS Turkmenistan sold a number of long-lived assets impaired in prior periods, hence the reversal of the impairment in the amount of gain from disposal of RUB 10 million and RUB 66 million, respectively, was recognized in the accompanying consolidated statements of profit or loss. Impairment losses and reversal of the impairment charges recognized during the years ended December 31, 2022, 2021 and 2020 are attributable to operating segments, reported as a part of the “Other” category (Note 5). The total amount of impairment loss and reversal of impairment charges for the year ended December 31, 2022, 2021 and 2020 was allocated to the long-lived assets carrying amounts as follows: 2022 2021 2020 MTS MTS MTS Gambit Auto Turkmenistan Entertainment Kinopolis Turkmenistan Goodwill 207 282 — 1,281 — — Property, plant and equipment — — (10) — — (66) Investment property — — — — 807 — Total 207 282 (10) 1,281 807 (66) Key assumptions used for value in use calculation: The table below presents OIBDA margin applied for value in use calculation of related CGUs: December 31, CGU 2022 2021 Russia Convergent 37.5%-37.9% 41.3%-46.9% Armenia 50.6%-54.2% 53.5%-60.3% MGTS Commercial 50.6%-54.2% 59.9%-63.0% MGTS Service 31.4%-33.9% 42.5%-51.8% Entertainment 2.1%-11.9% 4.8%-12% Cloud 39.8%-59.1% 37.7%-67.3% The table below presents capital expenditure as a percentage of revenue applied for value-in-use calculations of related CGUs: December 31, CGU 2022 2021 Russia Convergent 22 % 18 % Armenia 22 % 22 % MGTS Commercial 19 % 16 % MGTS Service 15 % 16 % Entertainment 10 % 3 % Cloud 61 % 17 % The terminal growth rate into perpetuity has been determined based on the nominal gross domestic product rates for the country of operation, adjusted for specific characteristic of the CGUs. The table below presents terminal growth rates applied for value-in-use calculations of related CGUs: December 31, CGU 2022 2021 Russia Convergent 1 % 1 % Armenia nil nil MGTS Commercial 1 % 1 % MGTS Service 1 % 1 % Entertainment 1.5 % 1.5 % Cloud 1 % 1 % The table below presents pre-tax rates for the discounting of cash flows in functional currencies of related CGUs: December 31, CGU 2022 2021 Russia Convergent 16.9 % 10.1 % Armenia 12.3 % 11.2 % MGTS Commercial 17.3 % 12.7 % MGTS Service 16.5 % 9.9 % Entertainment 20.4 % 13.1 % Cloud 18.8 % 13.6 % |
OTHER INTANGIBLE ASSETS
OTHER INTANGIBLE ASSETS | 12 Months Ended |
Dec. 31, 2022 | |
OTHER INTANGIBLE ASSETS | |
OTHER INTANGIBLE ASSETS | 22. OTHER INTANGIBLE ASSETS Other intangible assets primarily consist of billing, telecommunication, accounting and office software as well as numbering capacity, customer base and licenses. These assets are assets with finite useful lives. They are initially recognized at cost and amortized on a straight-line basis over their estimated useful lives. Balances of historical cost, accumulated amortization, net book value as of December 31, 2022 and 2021 and movements of other intangible assets for the year ended December 31, 2022, 2021 and 2020 were as follows: Right to use Billing and Cost to radio other Numbering obtain Licenses frequencies software Client base capacity contracts Content Other Total Useful life, years 1 to 20 1 to 15 1 to 25 4 to 31 2 to 15 2 to 5 1 to 5 1 to 10 Cost January 1, 2020 21,705 5,689 139,968 5,930 2,677 13,635 — 3,096 192,700 Additions 1,466 (11) 35,277 — 15 10,390 — 1,941 49,078 Disposal of NVISION GROUP (Note 10) — — (311) — — — — — (311) Reclassification into assets for sale — — (184) — — — — — (184) Impairment — 43 (167) — — — — (2) (126) Disposal (108) (172) (28,035) (73) (24) (9,758) — (1,033) (39,203) Other 25 30 (83) — — — — (1) (29) Foreign exchange differences 913 — 386 — — — — 4 1,303 December 31, 2020 24,001 5,579 146,851 5,857 2,668 14,267 — 4,005 203,228 Additions 1,350 — 34,421 — 75 3,653 — 5,494 44,993 Arising on business combinations — — 571 1,147 174 — — 576 2,468 Reclassification into assets for sale — — (17) — — — — — (17) Impairment (1) 21 — — — — — — 20 Disposal (39) (233) (14,783) (680) (251) (3,287) — (1,064) (20,337) Other — 1 (97) — — — — (9) (105) Foreign exchange differences 992 — 381 — — — — (1) 1,372 December 31, 2021 26,303 5,368 167,327 6,324 2,666 14,633 — 9,001 231,622 Additions 1,231 — 31,934 — 134 3,945 7,952 205 45,402 Arising on business combinations (Note 4) — — 713 4,447 — 260 — 619 6,039 Disposal of Nvision CR a.s. — — (89) — — — — — (89) Disposal (63) (174) (11,810) (619) (24) (3,250) — (465) (16,405) Other 34 (34) 52 — — — (9) (35) 8 Foreign exchange differences 1,778 — 298 (539) (66) — — (468) 1,003 December 31, 2022 29,283 5,160 188,425 9,613 2,710 15,588 7,943 8,857 267,579 Accumulated amortisation and impairment January 1, 2020 (13,182) (4,098) (82,096) (3,048) (2,611) (6,394) — (1,542) (112,971) Charge for the year (1,266) (367) (25,146) (431) (27) (9,964) — (345) (37,546) Disposal of NVISION GROUP (Note 10) — — 77 — — — — — 77 Disposal 71 160 27,953 72 24 9,758 — 402 38,440 Other (10) (31) 81 — — — — 2 42 Foreign exchange differences (894) — (275) — — — — 2 (1,167) December 31, 2020 (15,281) (4,336) (79,406) (3,407) (2,614) (6,600) — (1,481) (113,125) Charge for the year (1,443) (349) (29,737) (631) (35) (3,424) — (1,867) (37,486) Disposal 3 228 14,716 679 249 3,288 — 920 20,083 Other — — 204 — — — — 16 220 Foreign exchange differences (971) — (211) — — — — — (1,182) December 31, 2021 (17,692) (4,457) (94,434) (3,359) (2,400) (6,736) — (2,412) (131,490) Charge for the year (1,607) (312) (31,702) (820) (55) (3,596) (2,144) (89) (40,325) Disposal of Nvision CR a.s. (Note 10) — — 57 — — — — — 57 Impairment — — (1,150) — — — — (18) (1,168) Disposal 38 193 11,792 619 24 3,250 — 439 16,355 Other (31) 31 (39) 3 — 3 7 22 (5) Foreign exchange differences (1,742) — 191 — 66 — — 31 (1,454) December 31, 2022 (21,034) (4,545) (115,285) (3,557) (2,365) (7,080) (2,137) (2,027) (158,030) Net book value December 31, 2021 8,611 911 72,893 2,965 266 7,897 — 6,589 100,132 December 31, 2022 8,249 615 73,140 6,056 345 8,509 5,806 6,830 109,549 The Group was granted with GSM licenses by the Russian Ministry of Information Technologies and Communications to provide telecommunication services. In addition to the licenses received directly from the Russian Ministry of Information Technologies and Communications, the Group acquired access to telecommunication licenses through business combinations. Operating licenses contain conditions specified by legislation which generally include the required date of services provision, territorial coverage and expiration date. Management believes that the Group is in compliance with all material terms of its licenses. The Group’s operating licenses do not provide for automatic renewal. All licenses covering the territories of the Russian Federation expired as of December 31, 2022 were renewed. The cost to renew the licenses was not significant. Weighted-average period until the next renewal of licenses in the Russian Federation is five years. The license for the provision of telecommunication services in Armenia is valid until 2034. Contractual obligations to purchase intangible assets are disclosed in the Note 33. |
BORROWINGS
BORROWINGS | 12 Months Ended |
Dec. 31, 2022 | |
BORROWINGS | |
BORROWINGS | 23. BORROWINGS Group’s borrowings represent interest bearing bank loans and bonds issued in the capital markets. Borrowings are initially recorded at fair value plus transaction costs that are directly attributable to the issue of the financial liability and subsequently measured at amortized cost, using the effective interest rate method. The Group’s borrowings comprise the following: December 31, 2022 2021 Notes 195,929 191,996 Bank and other loans 290,211 270,143 Total borrowings 486,140 462,139 Less: current portion (117,747) (111,839) Total borrowings, non-current 368,393 350,300 On 21 November 2022, the Group announced a consent solicitation in relation to the MTS International Notes due 2023 on the terms and subject to the conditions set forth in the Consent Solicitation Memorandum dated 21 November 2022. On December 13, 2022 in connection with the Consent Solicitation, the Extraordinary Resolution was duly passed and became effective. Pursuant to the terms of the Extraordinary Resolution, amongst other things, the 30 November 2022 coupon payment under the Notes were to be paid by the Group in accordance with the Amended Payment Mechanics within sixty (60) calendar days from 30 November 2022 by January 30, 2023. The Group paid Notes coupon due on January 16, 2023. Compliance with covenants The noteholders of MTS International Notes due in 2023 have the right to require the Group to redeem the notes at 101% of their principal amount and related interest, if the Group experiences a change in control. If the Group fails to meet covenants, after the notice and cure periods, the debtholders are entitled to demand accelerated principal repayment. The Group was in compliance with all existing notes and bank loans covenants as of December 31, 2022. Available credit facilities The following table presents the aggregated scheduled maturities of principal and interests on notes and bank loans (gross of debt issuance costs) outstanding for the five years ending December 31, 2027 and thereafter: December 31, 2022 Bank loans Notes and other debt Payments due in the year ending December 31, 2023 63,963 90,636 2024 67,213 76,944 2025 41,246 150,222 2026 38,415 15,242 2027 22,477 — Contractual undiscounted cash flows 233,314 333,044 Less: unamortized debt issuance costs (321) — Less: interest (37,064) (41,762) Less: debt modification — (459) Less: subsidized interest rate effect — (612) Total debt 195,929 290,211 |
RIGHT-OF-USE ASSETS AND LEASE O
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | 12 Months Ended |
Dec. 31, 2022 | |
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | 24. RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS The Group’s lease contracts largely relate to leases of cellular sites (i.e. land, space in cell towers or rooftop surface areas), network infrastructure, and retail stores as well as buildings used for administrative or technical purposes. The Group recognizes a right-of-use asset and a corresponding lease liability with respect to all lease agreements (including sub-lease and lease of intangible assets), which conveys the right to control the use of identified assets for a period of time in exchange for consideration, except for short-term leases (with a lease term of 12 months or less). For these leases, the Group recognizes the lease payments as operating expenses over the term of the lease. When identifying the lease, the Group uses practical expedient of IFRS 16 permitting the lessee not to separate the non-lease components of the contract and, instead, to account for any lease and associated non-lease components as a single arrangements. The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the incremental borrowing rate of the Group. The incremental borrowing rate of the Group is determined based on the credit spreads of the Group debt instruments in relation to the zero-coupon yield curve for government securities. The lease payments include fixed payments, variable payments that depend on index or rate, amounts expected to be paid under residual value guarantee, the exercise price under a purchase option the Group is reasonably certain to exercise as well as early termination fees unless the Group is reasonably certain not to terminate earlier. Variable payments that depend on external factors (such as sale volume of a particular retail store) are expensed as incurred. Lease liability is remeasured when there is a change in future lease payments arising from a change in an index or rate, if there is a change in the Group’s estimate of the amount expected to be payable under a residual value guarantee, or if the Group changes its assessment of whether it will exercise a purchase, extension or termination option. A corresponding adjustment is made to the carrying amount of the right-of-use assets, or is recorded in profit or loss if the carrying amount of right-of-use asset had been reduced to zero. Right-of-use assets are initially measured at cost, which is the initial amount of lease liability adjusted for any lease payments made at or before the commencement date, plus any direct costs incurred and an estimate of costs to dismantle, remove or restore the underlying asset less any lease incentives received. Right-of-use assets are subsequently amortized on a straight-line basis over the expected lease term. The lease term corresponds to the non-cancellable period of each contract except in cases where the Group is reasonably certain of exercising renewal or termination options. When assessing the lease term, the Group considers all facts and circumstances that create an economic incentive for the Group to exercise the option to extend the lease, such as useful life of the asset located on the leased site, sites replacement statistics, sequence of technology change, profitability of our retail stores as well as costs to terminate or enter into lease contracts. The table below summarises the estimated terms, over which the right-of-use assets are amortized: Sites for placement of network equipment and base stations inside the buildings 10 years Sites for placement of network equipment and base stations on land 20 years Retail stores Up to 8 years Administrative offices, warehouses, parking garages not less than 3 years Vehicles 4 – 5 years The following table presents a summary of net book value of right-of-use assets: December 31, 2022 2021 Sites for network and base station equipment 83,795 91,566 Land and buildings 36,005 40,572 Vehicles and other 392 205 Right-of-use assets, net 120,192 132,343 The following table presents a summary of depreciation charge of the right-of-use assets: 2022 2021 2020 Sites for network and base station equipment 11,600 11,448 6,903 Land and buildings 7,585 8,274 11,858 Vehicles and other 155 103 43 Depreciation charge, total 19,340 19,825 18,804 Depreciation of the right-of-use assets was insignificant for the years ended December 31, 2022 2021 Additions to the assets leased during the years ended December 31, 2022, 2021 and 2020 amounted to RUB 13,425, RUB 17,510 and RUB 13,102 million, respectively. Interest expense accrued on lease obligations for the years ended December 31, 2022, 2021 and 2020 in the amount of RUB 12,791, RUB 11,816 and RUB 12,272 million, respectively, were included in finance costs in the accompanying consolidated statements of profit or loss. For the years ended December 31, 2022, 2021 and 2020, expenses recognized in respect of variable lease payments not included on the measurement of lease liabilities and short-term leases amounted to: 2022 2021 2020 Variable lease payments 11,349 10,623 9,542 Short-term leases 130 310 195 Total 11,479 10,933 9,737 The following table presents future lease payments under lease arrangements together with the present value of the net lease payments as of December 31, 2022 and 2021: December 31, 2022 2021 Lease payments, including: Current portion (less than 1 year) 31,450 29,758 More than 1 to 5 years 96,822 101,965 Over 5 years 84,646 91,031 Total lease payments 212,918 222,754 Less amount representing interest (69,416) (68,245) Present value of net lease payments 143,502 154,509 Less current portion of lease obligations (19,608) (18,709) Non-current portion of lease obligations 123,894 135,800 Total cash outflows for leases for the years ended December 31, 2022, 2021 and 2020 totaled to RUB 40,963, RUB 38,996 and RUB 36,963 million, of which RUB 13,040, RUB 11,548 and RUB 12,173 million was included in interest paid. A minor part of the Group’s lease contracts for retail stores include variable payments that depend on sales volume of the respective store. The Group’s lease contracts include typical restrictions and covenants common for local business practice, such as the responsibility of the Group for regular maintenance and repair of the lease assets and their insurance, redesign and conduction of permanent improvements only with the consent of the lessor, and use of the leased asset in accordance with current legislation. For the year ended December 31, 2020 the Group recognized gain related to termination of lease agreements and rent holidays for retail outlets in the amount of RUB 464 and RUB 286 million, respectively. The amounts for the years ended December 31, 2022 and 2021 were not significant. |
RECONCILIATION OF LIABILITIES A
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | 12 Months Ended |
Dec. 31, 2022 | |
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | |
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | 25. RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES Foreign Other Change in December 31, Financing Operating Acquisitions/ exchange comprehensive Change retained Other December 31, 2021 cash flows cash flows Disposals movement income in fair value earnings changes 1 2022 Notes (Note 23) 191,996 6,941 — — (2,768) — — — (240) 195,929 Bank and other loans (Note 23) 270,143 15,840 — 1,970 (82) — — — 2,340 290,211 Lease obligation (Note 24) 154,509 (16,443) (13,040) 252 (335) — — — 18,559 143,502 Dividends payable (Note 32) 68 (40,959) — 220 — — — 57,015 247 16,591 Liability under put option agreement — — — 2,577 — — 204 — — 2,781 Неdge asset (net) (3,290) — — — 3,805 — — — (515) — Total liabilities arising from financial activities 613,426 (34,621) (13,040) 5,019 620 — 204 57,015 20,391 649,014 1) Including accrual of liabilities related to repurchase of common stock, additions under lease agreements, dividends related to non-controlling interest, depreciation of debt issuance cost, modification gain and other changes. Foreign Other Change in December 31, Financing Operating Acquisitions/ exchange comprehensive Change retained Other December 31, 2020 cash flows cash flows Disposals movement income in fair value earnings changes 1 2021 Notes (Note 23) 208,155 (16,504) — — 187 — — — 158 191,996 Bank and other loans (Note 23) 221,113 48,718 — 1,735 — (10) — — (1,413) 270,143 Lease obligation (Note 24) 150,814 (16,515) (11,548) 146 45 72 — — 31,495 154,509 Payables related to repurchase of common stock (Note 32) — (21,483) — — — — — — 21,483 — Dividends payable (Note 32) 109 (61,955) — — — — — 61,967 (53) 68 Payables related to transactions under common control — (3,474) — — — — — — 3,474 — Liability under put option agreement 62 — — — — — (62) — — — Hedge asset (net) (3,591) — — — (125) — — — 426 (3,290) Total liabilities arising from financial activities 576,662 (71,213) (11,548) 1,881 107 62 (62) 61,967 55,570 613,426 1) Including accrual of liabilities related to repurchase of common stock, additions under lease agreements, dividends related to non-controlling interest, depreciation of debt issuance cost, modification gain and other changes. |
PROVISIONS
PROVISIONS | 12 Months Ended |
Dec. 31, 2022 | |
PROVISIONS | |
PROVISIONS | 26. PROVISIONS Provisions Provision for decommissioning and restoration Employee bonuses and share-based settlement programs The following table summarizes the movement in provisions for the years ended December 31, 2022, 2021 and 2020: Tax Provision provisions for Employee Litigation other than decommissioning bonuses and Other for income and and other provisions Total tax restoration rewards (Note 33) provisions January 1, 2020 (563) (4,788) (10,043) (893) (16,287) Arising during the year (211) (914) (14,770) (3,860) (19,755) Utilised 29 54 16,489 137 16,709 Discount rate adjustment and imputed interest (change in estimates) 1 (138) 67 — (70) Unused amounts reversed 8 513 (125) 114 510 Arising due to acquisitions of subsidiaries — — — — — Disposal of Nvision Group 115 — 245 9 369 Other — — (62) (2) (64) December 31, 2020 (621) (5,273) (8,199) (4,495) (18,588) Current portion (621) (229) (8,115) (4,495) (13,460) Non-current portion — (5,044) (84) — (5,128) January 1, 2021 (621) (5,273) (8,199) (4,495) (18,588) Arising during the year (74) (2,329) (17,860) (1,862) (22,125) Utilised 161 31 13,258 1,736 15,186 Discount rate adjustment and imputed interest (change in estimates) — (145) 4 — (141) Unused amounts reversed 488 226 580 (2) 1,292 Arising due to acquisitions of subsidiaries (207) — (159) (3) (369) Other (1) — (18) (3) (22) December 31, 2021 (254) (7,490) (12,394) (4,629) (24,767) Current portion (254) (284) (12,312) (4,629) (17,479) Non-current portion — (7,206) (82) — (7,288) January 1, 2022 (254) (7,490) (12,394) (4,629) (24,767) Arising during the year (88) (2,118) (23,513) (5,766) (31,485) Utilised 24 68 17,537 3,069 20,698 Discount rate adjustment and imputed interest (change in estimates) — (173) — — (173) Unused amounts reversed 132 4,597 205 6 4,940 Arising due to acquisitions of subsidiaries (117) — (160) (7) (284) Other — 20 — 6 26 December 31, 2022 (303) (5,096) (18,325) (7,321) (31,045) Current portion (303) (133) (16,000) (7,321) (23,757) Non-current portion — (4,963) (2,325) — (7,288) |
FAIR VALUE OF FINANCIAL INSTRUM
FAIR VALUE OF FINANCIAL INSTRUMENTS | 12 Months Ended |
Dec. 31, 2022 | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | 27. FAIR VALUE OF FINANCIAL INSTRUMENTS A financial instrument is any contract that gives rise to a financial asset of one entity and a financial liability or equity instrument of another entity. Financial assets include, in particular, cash and cash equivalents, trade and other receivables, bank loans to customers, investments (mainly deposits with original maturity of more than three months, originated loans other than bank loans to customers as well as debt securities) and derivative financial assets. Financial liabilities generally substantiate claims for repayment in cash or another financial asset. In particular, this includes bonds, trade and other payables, bank loans, lease obligations and derivative financial liabilities. Financial instruments are recognized as soon as the Group becomes a party to the contractual provision of the instrument. Financial assets and financial liabilities are recognized initially at fair value plus transaction costs that are directly attributable to the acquisition or issue of the financial asset or financial liability, except for a financial asset or liability accounted for at fair value through profit or loss, in which case transaction costs are expensed. Subsequently they are measured either at amortized cost or fair value depending on the classification of those assets and liabilities. Financial assets can be classified as 1) financial assets at amortized cost; 2) financial assets at fair value through other comprehensive income; 3) financial assets at fair value through profit or loss. If the financial assets are held for collecting contractual cash flows in the form of principal and interest on the specified dates, it is classified as carried at amortized cost. If the financial assets are held not only for collecting contractual cash flows in the form of principal and interest on the specified dates, but also for potential sale, they are classified as measured at fair value through other comprehensive income. All other financial assets are classified as measured at fair value through profit or loss. Financial liabilities can be classified as measured at fair value or at amortized costs. The Group measures its derivative instruments, contingent consideration recognized in business combination as well as liability under put option agreement at fair value. All other financial liabilities of the Group are measured at amortized cost. Derivative instruments activities Gains and losses from changes in the fair value of derivative instruments are recorded immediately in profit or loss. Assets and liabilities related to multiple derivative contracts with one counterparty are not offset by the Group. Liability under put option agreement Netting Fair value of financial instruments Level 1 – Quoted prices in active markets for identical assets or liabilities; Level 2 – Observable inputs other than quoted prices in active markets for identical assets and liabilities; Level 3 – No observable pricing inputs in the market. Financial assets and financial liabilities are classified in the three-tier hierarchy based on the lowest level of input that is significant to the fair value measurements. The Group’s assessment of the significance of a particular input to the fair value measurements requires judgment which may affect the valuation of the assets and liabilities being measured and their placement within the fair value hierarchy. 1. Financial assets of the Group December 31, 2022 2021 Cash and cash equivalents (Note 13) 78,292 40,590 Trade and other receivables (Note 17) 38,058 39,795 Accounts receivable, related parties (Note 30) 4,410 7,287 Other financial assets: Financial assets at amortized cost: Deposits and loans issued 238,816 208,018 Notes 3,096 9,158 Other 4,031 2,138 Total financial assets at amortized cost 245,943 219,314 Financial assets at fair value through profit or loss: Securities (notes, shares and other) 23,815 46,780 Investments in equity 2,208 1,228 Derivative instruments 761 4,627 Contingent consideration (Note 10) 473 1,867 Call and put options 112 112 Embedded derivatives in a lease agreement 82 434 Currency forwards, swaps and options not designated as hedges — 110 Total financial assets at fair value through profit or loss 27,451 55,158 Financial assets at fair value through other comprehensive income: Notes 22,394 — Total financial assets at fair value through other comprehensive income 22,394 — Total other financial assets 295,788 274,472 Total financial assets 416,548 362,144 Less current portion (262,767) (224,862) Total financial assets, non-current 153,781 137,282 2. Financial liabilities of the Group December 31, 2022 2021 Trade and other payables 67,166 72,078 Accounts payable, related parties (Note 30) 1,451 4,107 Other financial liabilities: Financial liabilities at amortized cost: Bank and other loans (Note 23) 290,211 270,143 Bank deposits and liabilities(Note 29) 273,141 221,368 Notes (Note 23) 195,929 191,996 Lease obligations (Note 24) 143,502 154,509 Total financial liabilities at amortized cost 902,783 838,016 Financial liabilities at fair value through profit or loss: Call and put ptions (Note 4) 2,780 — Securities (notes, shares and other) 2,450 — Contingent consideration and other 1,220 383 Total financial liabilities at fair value through profit or loss 6,450 383 Total other financial liabilities 909,233 838,399 Total financial liabilities 977,850 914,584 Less current portion (469,701) (413,990) Total financial liabilities, non-current 508,149 500,594 The fair value measurement of the Group’s derivative instruments and securities (Level 2 assets and liabilities) is based on the observable yield curves for similar instruments and represents the estimated amount the Group would receive or pay to terminate these agreements at the reporting date, taking into account current interest rates, foreign exchange spot and forward rates. The fair value measurement of the Group’s Level 3 assets and liabilities is based on the construction of business models using forecasts and assumptions based on the Group's internal estimates. The liability under put option agreement for redeemable non-controlling interests in Gulfstream in the amount of RUB 2,081 million as of December 31, 2022 is measured at fair value using a discounted cash flow technique. The most significant quantitative inputs used to measure its fair value are presented in the table below: December 31, Unobservable inputs 2022 Discount rate 15 % Revenue growth rate 20.7–22.4 % (av. 21.5%) OIBDA margin 7.0–10.5 % (av. 8.7%) The liability under put option agreement for redeemable non-controlling interests in Webinar in the amount of RUB 700 million as of December 31, 2022 is measured at fair value using a discounted cash flow technique. The most significant quantitative inputs used to measure its fair value are presented in the table below: December 31, Unobservable inputs 2022 Discount rate 14.4 % Revenue growth rate 29.3 - 24.9 % (av. 27.1%) Other Level 3 assets and liabilities measured at fair value are individually insignificant. The table below presents the fair value of financial instruments carried at fair value within the statement of financial position: December 31, Level of inputs 2022 2021 Assets Notes Level 1 21,715 25,687 Securities (notes, shares and other) Level 2 24,494 21,093 Derivative instruments Level 2 761 4,737 Cross-currency swaps 719 4,627 interest rate swaps 42 Currency forwards, swaps and options — 110 Embedded derivatives in a lease agreement Level 2 82 434 Investments in equity Level 3 2,208 1,228 Contingent consideration Level 3 473 1,867 Call and put options Level 3 112 112 Liabilities Securities (notes, shares and other) Level 2 (2,450) — Call and put options (Note 4) Level 3 (2,780) — Contingent consideration and other Level 3 (1,220) (383) Net realized gains and losses of Level 3 assets and liabilities resulting from fair value measurements were included in other non-operating (income)/loss and loss from discontinued operations in the consolidated statements of profit or loss in the following amounts: For the years ended December 31, 2022 2021 2020 Net realized gains of Level 3 assets 1,032 2,263 3,083 Net realized losses of Level 3 liabilities (40) (420) (20) 992 1,843 3,063 Net unrealized gains and losses of Level 3 assets and liabilities resulting from fair value measurements were included in other non-operating (income)/loss in the consolidated statements of profit or loss in the following amounts: For the years ended December 31, 2022 2021 2020 Net unrealized (losses)/gains of Level 3 assets (1,446) 385 1,130 Net unrealized (losses)/gains of Level 3 liabilities (3,657) 391 (39) (5,103) 776 1,091 Financial instruments at amortised cost The carrying value of the Group’s financial instruments accounted for at amortized cost approximates their fair value due to their short-term nature and market interest rates, except for bank deposits and loans to customers and borrowings, gross of debt issuance cost, as disclosed in the table below: December 31, 2022 December 31, 2021 Level of Carrying Carrying inputs Fair value value Fair value value Bank deposits and loans to customers Level 3 236,485 234,334 210,623 205,936 Total bank deposits and loans to customers 236,485 234,334 210,623 205,936 Notes Level 1 (145,143) (145,565) (173,903) (174,984) Notes Level 2 (22,203) (23,365) — — Unquoted notes Level 3 (27,000) (27,000) (17,012) (17,012) Bank and other loans (Note 23) Level 3 (289,735) (290,211) (267,405) (270,143) Total borrowings (484,081) (486,141) (458,320) (462,139) During the year ended December 31, 2022, Eurobonds of Russian issuers held by MTS Bank, accounted for at fair value, in amount of RUB 2,233 million were transferred in the hierarchy level from Level 1 to Level 2 due to the Moscow Exchange suspension of main trading mode for these securities. There were no transfers between levels of inputs within the hierarchy for the years ended December 31, 2021 and 2020. During the year ended December 31, 2022, corporate, bank and government debt securities held by MTS Bank, accounted for at fair value, in amount of RUB 24,770 million as of December 31, 2021, were transferred from the category “financial assets at fair value through profit or loss” to the “financial assets at fair value through other comprehensive income” due to the change in investment policy, reviewed to include both sale and receipt of contractual cash flows for the reclassified securities. At the date of reclassification, the fair value of the securities remained unchanged. As of December 31, 2022, the fair value of reclassified securities amounted to RUB 22,394 million. Interest income on reclassified securities for the year ended December 31, 2022 amounted to RUB 1,663 million. There were no transfers between the accounting categories of financial instruments for the years ended December 31, 2021 and 2020. |
FINANCIAL RISK MANAGEMENT
FINANCIAL RISK MANAGEMENT | 12 Months Ended |
Dec. 31, 2022 | |
FINANCIAL RISK MANAGEMENT | |
FINANCIAL RISK MANAGEMENT | 28 As part of its business the Group is exposed to several types of financial risks: capital risk (mainly by MTS Bank), market risks, credit (or counterparty) risks, and liquidity risks. Risks mitigating activities are mainly performed at the Group headquarters by the corporate finance personnel and are subject to the approval of the Group’s supervisory bodies – the Board of Directors and its Budget Committee. Capital risk MTS Bank, a subsidiary of the Group, is subject to regulations of the Central Bank of Russia which require that banks comply with minimum capital adequacy ratios calculated on the basis of statutory standalone financial statements as follows: - - - MTS Bank meets the requirements established by the CBR. As of December 31, 2022 and 2021, the capital adequacy ratio of MTS Bank in accordance with CBR requirements were: - - - Market risk Market risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate due to changes in market prices. The Group is primarily exposed to the following types of market risks: interest rate risk and currency exchange rates fluctuations. Financial instruments affected by market risk include loans and borrowings, deposits, accounts payable and accounts receivables denominated in foreign currencies and derivative financial instruments. The sensitivity analyses in the following sections relate to the financial position as of December 31, 2022 and 2021. Interest rate risks Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due to changes in market interest rates. The Group manages its interest rate risk by having a balanced portfolio of fixed and variable rate loans and borrowings. Fixed interest rate risk A part of the Group’s notes denominated US Dollars and Rubles bear fixed interest rates. To eliminate the exposure of changes in the value of debt obligations, the Group enters into fixed-to-variable cross-currency and interest rate swap agreements. In aggregate, the Group entered into fixed-to-variable cross-currency and interest rate swap agreements designated to manage the exposure of changes in value of the debt related to 10.6% and 8.3% of the Group’s notes and bank loans with fixed rates outstanding as of December 31, 2022 and 2021. The notional amounts of interest rate derivative instruments outstanding amounted to RUB 25,000 million and RUB 22,288 million as of December 31, 2022 and 2021, respectively. Sensitivity analysis A reasonably possible increase of 100 basis points in short term interest rates would have resulted in RUB 2,157 million, RUB 1,523 million and RUB 1,166 million future increases of interest expense for the years ended December 31, 2022, 2021 and 2020, respectively. The same decrease in short term interest rates would have resulted in RUB 2,157 million, RUB 1,523 million and RUB 1,166 million future decreases of interest expenses for the years ended December 31, 2022, 2021 and 2020, respectively. There will be no material impact on equity. The interest rate sensitivity analysis was performed based on a constant level of fixed and floating rate debt. Foreign currency risks Foreign currency risk is the risk that the fair value of financial instruments will fluctuate because of changes in foreign exchange rates. The Group’s exposure to these changes in foreign exchange rates relates primarily to the Group’s financing activities. The Group manages its currency risk by operation derivatives and by using money market instruments. The Group has entered into several cross-currency swap agreements. These contracts are mainly designated to manage the exposure of changes in currency exchange rate. The contracts assumed periodic exchange of principal and interest payments from RUB-denominated amounts to USD-denominated amounts at a specified exchange rate. The exchange rate was determined by the market spot rate upon issuance. Cross-currency interest rate swap contracts mature in 2023-2024. In aggregate the Group entered into cross-currency interest rate swap agreements designated to manage the exposure of changes in currency exchange rate for nil and 66.8% of its USD-denominated notes and bank loans outstanding as of December 31, 2022 and 2021 respectively. The notional amounts of currency derivative instruments amounted to nil and RUB 22,288 million as of December 31, 2022 and 2021 respectively. The Group has entered into currency forward and swaps agreements to minimize the foreign currency risk. The contracts assumed the purchase or sale of the agreed amount of currency at a specified exchange rate and on a specific date. The rate was determined by the market spot rate upon issuance. As the result of currency forward and swap agreements, unfulfilled as of December 31, 2022, 2021 and 2020, the Group recognized RUB 617 million loss, RUB 83 million loss and RUB 1,136 million gain the consolidated statement of profit and loss for the years ended December 31, 2022, 2021 and 2020, respectively. The notional amounts of currency forward and swap instruments, unfulfilled as of December 31, 2022 and 2021, amounted to RUB 3,145 million and RUB 9,993 million, respectively. As of December 31, 2022 and 2021 the carrying amounts of the Group’s foreign currency denominated monetary assets and monetary liabilities are as follows: December 31, 2022 December 31, 2021 Assets, Liabilities, Assets, Liabilities, RUB mln RUB mln RUB mln RUB mln USD 24,720 48,917 44,251 49,960 EUR 7,880 14,315 3,359 10,106 The following tables demonstrate the sensitivity of profit before tax to a reasonably possible change in USD and EUR exchange rates, with all other variables held constant. USD - effect on EUR - effect on Change profit before tax Change profit before tax in rate, USD RUB mln in rate, EUR RUB mln 2022 +15% (3,630) +15% (965) -15% 3,630 -15% 965 2021 +15% (856) +15% (1,012) -15% 856 -15% 1,012 2020 +10% 786 +10% (682) -10% (1,291) -10% 682 The movement in the pre-tax effect is a result of a change in monetary assets and liabilities denominated in US dollars and Euro, where the functional currency of the entity is a currency other than US dollars and Euro. There will be no material impact on equity. The Group’s exposure to foreign currency changes for all other currencies is not material. MTS Bank credit limits committee determines stop-loss limits related to security portfolio and to foreign exchange transactions, as well as limits for net foreign exchange position. The limits for net foreign exchange position conform fully to CBRF requirements. Monitoring of adherence to the limits restricting the amount of MTS Bank’s market risk is performed day-to-day. Liquidity risk Liquidity risk is the risk of a shortage of funds. The Group’s policy is to borrow centrally using a mixture of long-term and short-term borrowing facilities. These borrowings, together with cash generated from operations are utilized to meet anticipated funding requirements. The Group assessed the concentration of risk with respect to refinancing its debt and determined it to be of low level. The Group manages liquidity risk on long-term borrowings by maintaining a varied maturity profile and a required net debt position, therefore minimizing the refinancing risk. Long-term borrowings mature between one and Securities held by MTS Bank which are accounted for at fair value through other comprehensive income and investments at amortized cost are included in liquidity analysis on the basis of remaining maturity. Most of these securities are included in the CBR Lombard list and if required may be used to obtain Repurchase Agreement (REPO) financing from the CBR. MTS Bank’s demand for medium-term liquidity is fully satisfied by the availability of interbank loans and customer deposits (obtaining new and prolongating existing deposits), secured loans and conclusion of REPO agreements. Analysis of the liquidity and interest rate risks of MTS Bank is presented in Note 29. As at December 31, 2022, the Group’s consolidated current liabilities exceeded current assets by RUB 250,461 million. The management believes the Group has sufficient existing and continuing access to liquidity through both operating cash flows and the availability of committed credit facilities of RUB 206,099 million (Note 23). Credit risk Credit risk is the risk that the counterparty will not meet its obligations arising from entering into financial instrument, leading to a financial loss. In accordance with IFRS 9 the Group records an allowance for expected credit losses (ECL) for all financial assets not held at fair value through profit or loss. ECLs are based on the difference between the contractual cash flows due under the contract and all cash flows that the Group expects to receive. The shortfall is discounted at an approximation to the asset’s original effective interest rate. The expected credit-loss approach uses three stages for allocating impairment losses: Stage 1: expected credit losses within the next twelve months Stage 1 includes all contracts with no significant increase in credit risk since initial recognition and usually contains new contracts that are fewer than 31 days past due date. The portion of the lifetime expected credit losses resulting from default events possible within the next 12 months is recognized. Stage 2: expected lifetime credit losses – not credit impaired If a financial asset has a significant increase in credit risk since initial recognition but is not yet credit impaired, it is moved to stage 2 and measured at lifetime expected credit loss. This is defined as the expected credit loss that results from all possible default events over the expected life of the financial instrument. In all cases, the Group considers that there has been a significant increase in credit risk when the contractual payment is more than 30 days past due. Stage 3: expected lifetime credit losses – credit impaired If a financial asset is defined as credit impaired or in default, it is transferred to stage 3 and measured at lifetime expected credit loss. Objective evidence for a credit-impaired financial asset includes 91 days past due date as well as other information indicating significant financial difficulties of the borrower. The Group considers a financial asset to be in default when the borrower is unlikely to pay its credit obligations to the Group in full, without recourse by the Group to actions such as realizing security (if any is held). The determination of whether a financial asset has experienced a significant increase in credit risk is based on an assessment of the probability of default, which is made at least quarterly, incorporating external credit rating information as well as internal information on the credit quality of the financial asset. For debt instruments that are not receivables from financial services, a significant increase in credit risk is assessed mainly based on past-due information. For contract assets, trade and other receivables, a simplified approach is applied whereby ECL are initially measured over the lifetime of the instrument. The Group considers its exposure to credit risk as of December 31, 2022, and 2021 to be as follows: December 31, 2022 2021 Deposits and loans issued 238,816 208,018 Cash and cash equivalents 78,292 40,590 Securities (notes, shares and other) 49,305 54,988 Trade and other receivables 38,058 39,795 Derivative financial instruments 2,208 5,171 Contingent consideration 843 1,867 Investments in equity 473 1,228 Call and put options 112 112 Other 4,031 3,088 412,138 354,857 Information on the Group’s exposure to credit risk on guarantees issued and commitments on loans of MTS Bank is presented in Note 29. In accordance with the provisions of the internal Group regulations on allocate of free funds, the aggregate credit risk exposure the Group may have to one counterparty is limited. The Group maintains a mixture of cash and cash equivalents, investments, derivatives and certain other financial instruments within various financial institutions. Those are approved as required by internal procedure related to selection of financial institutions to allocate funds. MTS Bank performs daily monitoring of future expected cash flows on the operations of both clients and banks, which is a part of the management process of assets and liabilities. The credit risk exposure is monitored on a regular basis to ensure that the credit limits and credit worthiness guidelines established by the MTS Bank’s risk management policy are not breached. Concentrations of credit risk with respect to trade receivables are limited given that the Group’s customer base is large and unrelated. Therefore, management believes there is no further credit risk provision required in excess of the normal provision for bad and doubtful receivables. |
BANK FINANCIAL ASSETS AND LIABI
BANK FINANCIAL ASSETS AND LIABILITIES | 12 Months Ended |
Dec. 31, 2022 | |
BANK FINANCIAL ASSETS AND LIABILITIES | |
BANK FINANCIAL ASSETS AND LIABILITIES | 29. To present the influence of current macroeconomic conditions the Group refined main approaches, which have the most significant influence on the amounts reflected in consolidated financial statements, to valuation of the level of expected credit losses on bank loans. Loans to corporate customers: 1. As of December 31, 2022 the Group has updated macroeconomic scenarios for Probability of default (PD) model using the updated macroeconomic forecasts by the Central Bank of Russian Federation and World Bank; 2. Decrease of risk appetite caused by: - Enhancement of authorization procedures for new loans and tranches for existing lines of credit; - Review of new loan applications in light of stressful scenario of economic development according to budget and business plan; - Tendency to replace revolving and non-revolving lines of credit with products that have more preferable risk profile, like overdrafts and factoring; - Launch of enhanced monitoring of existing borrowers. Loans to individuals, small and medium businesses: 1. As of December 31, 2022 the PD model considered the effect of macroeconomic situation and its impact on the portfolio behavior; 2. Decrease of risk appetite caused by: - Review of new loan applications in light of stressful scenario of economic development; - Launch of enhanced monitoring of existing borrowers; - Launch of restructuring programs for troubled borrowers. Bank deposits and loans to customers The table below represents the structure and amounts of current and non-current bank deposits and loans to customers as of December 31, 2022 and 2021. December 31, 2022 2021 Loans to customers 267,700 223,566 Due from banks 3,432 3,514 Allowance for ECL (36,798) (21,144) Total bank deposits and loans to customers, net 234,334 205,936 Less: current portion (96,135) (87,594) Bank deposits and loans to customers, non-current 138,199 118,342 The structure and amounts of bank loans to customers as of December 31, 2022 and 2021 is presented in the table below: December 31, 2022 2021 Loans to legal entities Corporate borrowers 16,132 28,409 Medium-sized enterprises and small businesses 1,454 1,706 Total loans to legal entities 17,586 30,115 Loans to individuals Mortgage loans 22,730 16,553 Consumer loans 168,024 139,766 Credit cards 59,315 36,933 Other 45 200 Total loans to individuals 250,114 193,452 Due from banks Time deposits with banks 1,175 1,781 Obligatory reserves with the Central Banks 2,257 1,733 Total due from banks 3,432 3,514 Total bank deposits and loans to customers 271,132 227,081 Less: allowance for expected credit losses (36,798) (21,144) Total bank deposits and loans to customers, net 234,334 205,937 The table below summarizes carrying value of loans to customers aggregated by types of collateral obtained by the Group: December 31, 2022 2021 Pledge of real estate 26,012 19,115 Guaranties 9,085 22,380 Securities 131 284 Pledge of equipment — 1 Unsecured loans 232,472 181,787 Allowance for expected credit losses (36,654) (21,114) Total loans to customers, net 231,046 202,453 The balances above do not necessarily reflect the fair value of collateral received. Movements in the allowance for impairment losses attributable to bank deposits and loans to customers for the year ended December 31, 2022 and 2021 are presented in the table below: Loans to Due from customers banks Total Balance as at January 1, 2022 21,114 30 21,144 Provision charge/release 22,490 155 22,645 Recovery of previously written-off assets 522 — 522 Bad debt written-off (3,735) (41) (3,776) Sale of loans (3,226) — (3,226) Other movements (511) — (511) Balance as at December 31, 2022 36,654 144 36,798 Loans to Due from customers banks Total Balance as at January 1, 2021 16,436 10 16,446 Provision charge/release 11,046 20 11,066 Recovery of previously written-off assets 1,557 — 1,557 Bad debt written-off (3,361) — (3,361) Sale of loans (4,324) — (4,324) Other movements (240) — (240) Balance as at December 31, 2021 21,114 30 21,144 Movements in provision for expected credit losses on loans to legal entities for the year ended December 31, 2022 and 2021 were as follows: Stage 1 Stage 2 Stage 3 Total Balance as at January 1, 2022 818 25 2,295 3,138 - Transfer to stage 1 29 (28) (1) — - Transfer to stage 2 (135) 136 (1) — - Transfer to stage 3 — (89) 89 — New financial assets originated or purchased 194 — — 194 Change due to change of credit risk (57) 46 (184) (195) Sale of loans — — (6) (6) Write-offs — — (15) (15) Recovery of previously written-off assets — — 235 235 Other movements (635) — 124 (511) Balance as at December 31, 2022 214 90 2,536 2,840 In June 2022 the Group has performed renovation of several loans that were given to legal entities. According to the novation loan claims in amount of 5,106 mln RUB, including allowance for expected credit losses in amount of 635 mln RUB, were replaced with claims on investment property. As of December 31, 2022 these claims in amount of 2,361 mln RUB, including allowance for expected credit losses in amount of 619 mln RUB, were included in Other assets. Stage 1 Stage 2 Stage 3 Total Balance as at January 1, 2021 899 141 2,704 3,744 - Transfer to stage 1 119 (119) — — - Transfer to stage 2 (46) 49 (3) — - Transfer to stage 3 (105) (26) 131 — New financial assets originated or purchased 317 — — 317 Change due to change of credit risk (126) (20) (1,433) (1,579) Write-offs — — (79) (79) Recovery of previously written-off assets — — 975 975 Other movements (240) — — (240) Balance as at December 31, 2021 818 25 2,295 3,138 Movements in provision for expected credit losses attributable to loans to individuals for the year ended December 31, 2022 and 2021 were as follows: Stage 1 Stage 2 Stage 3 Total Balance as at January 1, 2022 6,093 3,361 8,522 17,976 - Transfer to stage 1 1,844 (1,690) (154) — - Transfer to stage 2 (2,600) 3,086 (486) — - Transfer to stage 3 (115) (10,263) 10,378 — New financial assets originated or purchased 4,644 — — 4,644 Change due to change of credit risk (3,813) 12,497 9,163 17,847 Write-offs — — (3,720) (3,720) Sales — — (3,220) (3,220) Recovery of previously written-off assets — — 287 287 Balance as at December 31, 2022 6,053 6,991 20,770 33,814 Stage 1 Stage 2 Stage 3 Total Balance as at January 1, 2021 3,099 1,446 8,147 12,692 - Transfer to stage 1 1,809 (1,633) (176) — - Transfer to stage 2 (939) 1,220 (281) — - Transfer to stage 3 (278) (4,691) 4,969 — New financial assets originated or purchased 3,821 — — 3,821 Change due to change of credit risk (1,419) 7,019 2,887 8,487 Write-offs — — (3,282) (3,282) Sales — — (4,324) (4,324) Recovery of previously written-off assets — — 582 582 Balance as at December 31, 2021 6,093 3,361 8,522 17,976 The following valuation categories represent the Group’s classification of credit quality of the loans: ● Low to fair risk ● Monitoring ● Impaired The table below summarizes information regarding the quality of loans to individuals: As of December 31, 2022 Stage 1 Stage 2 Stage 3 Total Low to fair risk 197,198 16,268 — 213,466 Monitoring — 8,105 5,034 13,139 Impaired — — 23,509 23,509 Loss allowance (6,053) (6,991) (20,770) (33,814) Total 191,145 17,382 7,773 216,300 As of December 31, 2021 Stage 1 Stage 2 Stage 3 Total Low to fair risk 174,667 756 — 175,423 Monitoring — 7,125 832 7,957 Impaired — — 10,072 10,072 Loss allowance (6,093) (3,361) (8,522) (17,976) Total 168,574 4,520 2,382 175,476 The table below summarizes information regarding the quality of loans to legal entities: As of December 31, 2022 Stage 1 Stage 2 Stage 3 Total Low to fair risk 9,928 4,236 — 14,164 Monitoring 179 191 — 370 Doubtful — — 2 2 Impaired — — 3,050 3,050 Loss allowance (214) (90) (2,536) (2,840) Total 9,893 4,337 516 14,746 As of December 31, 2021 Stage 1 Stage 2 Stage 3 Total Low to fair risk 20,575 721 — 21,296 Monitoring 5,700 72 — 5,772 Doubtful — — 767 767 Impaired — — 2,280 2,280 Loss allowance (818) (25) (2,295) (3,138) Total 25,457 768 752 26,977 Analysis by credit quality of loans to individuals outstanding as of December 31, 2022 is as follows: Provision for Provision for ECL to As of December 31, 2022 Gross loans ECL Net loans gross loans Collectively assessed Not past due 213,465 (9,922) 203,543 5 % Overdue: up to 30 days 6,203 (1,718) 4,485 28 % 31 to 60 days 3,588 (1,904) 1,684 53 % 61 to 90 days 3,037 (1,930) 1,107 64 % 91 to 180 days 6,578 (4,779) 1,799 73 % over 180 days 16,775 (13,513) 3,262 81 % Total collectively assessed loans 249,646 (33,766) 215,880 14 % Individually impaired Not past due 308 (18) 290 6 % Overdue: up to 30 days — — — 0 % 31 to 60 days 3 — 3 0 % 61 to 90 days — — — 0 % 91 to 180 days 18 — 18 0 % over 180 days 139 (30) 109 22 % Total individually impaired loans 468 (48) 420 10 % Total 250,114 (33,814) 216,300 14 % Analysis by credit quality of loans to medium-sized enterprises and small businesses outstanding as of December 31, 2022 is as follows: Provision for Provision for ECL to As of December 31, 2022 Gross loans ECL Net loans gross loans Collectively assessed Not past due 760 (10) 750 1 % Overdue: up to 30 days 20 (4) 16 18 % 31 to 60 days 17 (16) 1 91 % 61 to 90 days 7 (6) 1 82 % 91 to 180 days 29 (25) 4 87 % over 180 days 621 (446) 175 72 % Total collectively assessed loans 1,454 (507) 947 35 % Analysis by credit quality of loans to individuals outstanding as of December 31, 2021 is as follows: Provision for Provision for ECL to gross As of December 31, 2021 Gross loans ECL Net loans loans Collectively assessed Not past due 175,422 (6,297) 169,125 4 % Overdue: up to 30 days 3,989 (1,090) 2,899 27 % 31 to 60 days 2,007 (1,240) 767 62 % 61 to 90 days 1,584 (1,093) 491 69 % 91 to 180 days 3,248 (2,499) 749 77 % over 180 days 6,641 (5,659) 982 85 % Total collectively assessed loans 192,891 (17,878) 175,013 9 % Individually impaired Not past due 364 (22) 342 6 % Overdue: up to 30 days — — — 0 % 31 to 60 days 8 — 8 0 % 61 to 90 days 3 (1) 2 33 % 91 to 180 days 5 (1) 4 20 % over 180 days 181 (74) 107 41 % Total individually impaired loans 561 (98) 463 17 % Total 193,452 (17,976) 175,476 9 % Analysis by credit quality of loans to medium-sized enterprises and small businesses outstanding as of December 31, 2021 is as follows: Provision for Provision for ECL to gross As of December 31, 2021 Gross loans ECL Net loans loans Collectively assessed Not past due 1,079 (22) 1,057 2 % Overdue: up to 30 days 19 (8) 11 42 % 31 to 60 days 15 (14) 1 93 % 61 to 90 days 11 (10) 1 91 % 91 to 180 days 14 (11) 3 79 % over 180 days 568 (374) 194 66 % Total collectively assessed loans 1,706 (439) 1,267 26 % Bank deposits and liabilities The table below represents the structure and amounts of current and non-current bank deposits and liabilities as of December 31, 2022 and 2021. December 31, 2022 2021 Customer accounts 249,696 192,177 Due to banks and other financial institutions 10,984 21,430 Debt securities issued 10,481 5,581 Other financial liabilities 1,980 2,180 Total bank deposits and liabilities 273,141 221,368 Less: current portion (260,744) (207,055) Total bank deposits and liabilities, non-current 12,397 14,313 The structure and amounts of customer accounts of December 31, 2022 and 2021 are presented below: December 31, 2022 2021 Legal entities - Current/settlement accounts 40,276 13,311 - Term deposits 67,469 63,003 Individuals - Current/settlement accounts 30,767 20,654 - Term deposits 111,184 95,209 Total customer accounts 249,696 192,177 The structure and amounts of due to banks as of December 31, 2022 and 2021 are presented below: December 31, 2022 2021 Loans under repurchase agreements 4,002 9,333 Loans and term deposits from banks and other financial institutions 1,894 9,474 Correspondent accounts of other banks 5,088 2,623 Total due to banks 10,984 21,430 Loans under repurchase agreements were secured by the following collateral: ● Securities measured at fair value through profit/loss with the value of RUB 0 million and RUB 1,946 million as of December 31, 2022 and 2021 respectively; ● Securities measured at amortized cost with the value of RUB 0 million and RUB 8,624 million as of December 31, 2022 and 2021 respectively; ● Securities measured at fair value through other comprehensive income with the value of RUB 4,456 million and RUB 0 million as of December 31, 2022 and 2021 respectively. In November 2015, MTS Bank received a subordinated debt of RUB 7,246 million in the form of OFZ from the state corporation DIA with the date of maturity January 22, 2025. In accordance with the terms of the contract, MTS Bank should return the securities to the creditor at the end of the contract period. The Group does not recognize the securities and the obligation to return them to the creditor in the consolidated statement of financial position as of December 31, 2022 and 2021. In accordance with the contract, MTS Bank should comply with certain covenants with respect to capital, loan portfolio, employee benefits. If the above conditions are not met, DIA may apply penalties to MTS Bank. The contract also includes certain restrictions on sale or repledge of the securities by MTS Bank. The securities received from DIA were not pledged as a collateral as of December 31, 2022 and 2021. An analysis of liquidity and interest rate risk inherent to bank assets as of December 31, 2022 and 2021 is presented in the following table. The following tables, based on the information provided to the management of the Group, reflect the structure of assets and liabilities in accordance with the contractual maturity, with the exception of trading securities at fair value through other comprehensive income. In the liquidity analysis, the deposits of individuals are disclosed by maturities in accordance with the agreement. According to Russian legislation these deposits can be withdrawn upon a request within 1 month. However, on the basis of the analysis of the Group’s history and experience, such deposits are extended rather than withdrawn. Additionally, on the ground of the Group’s forecasts based on different behaviour of deposit holders, the scenario of withdrawing all deposits within a horizon up to 1 month is considered as extremely stressed and is not used for liquidity management and, thus, for financial statements disclosure. Up to 1 month to 3 months to 1 year to Over Maturity As of December 31, 2022 1 month 3 months 1 year 5 years 5 years undefined Total Financial assets Cash and cash equivalents 20,117 — — — — — 20,117 Financial assets at fair value through other comprehensive income 377 1,215 665 10,971 8,355 812 22,395 Financial assets at fair value through profit or loss 697 — — — — — 697 Loans to customers 10,967 19,970 61,906 112,482 19,554 6,167 231,046 Investments in securities 9 211 1,286 1,299 — — 2,805 Total interest bearing financial assets 32,167 21,396 63,857 124,752 27,909 6,979 277,060 Cash and cash equivalents 38,103 — — — — — 38,103 Financial assets at fair value through profit or loss — — — — — — — Due from banks — — — — — 3,427 3,427 Other financial assets 4,038 7 3 — — 2,300 6,348 Total non-interest bearing financial assets 42,141 7 3 — — 5,727 47,878 Total financial assets 74,308 21,403 63,860 124,752 27,909 12,706 324,938 The Group stable sources of funding as: ● OFZ received from the SC DIA, reflected on off-balance accounts, but recorded in the report as stable sources of financing with a maturity of up to 1 month ( 5% discount from the current market price was also applied to them); ● Investments into debt securities measured at fair value through profit and loss. The amount of investments attributed in the table for a period of up to 30 days is adjusted, based on the following approach: for securities included in the Lombard List of the CBR, 85% of the investments amount is assigned for a period of up to 30 days; all others – to maturity. The possibility of attracting liquidity for direct REPO transactions with an effective discount of 15% is simulated; ● Investments into securities measured at amortized cost and fair value through other comprehensive income: for investments included in the CBR Lombard List, which are adjusted for a 15% discount, are recognized as stable sources of financing. These securities are classified as measured at amortized cost. The Group does not plan to dispose of these securities under the current business model, but can sell them with a repurchase obligation (under a direct REPO transaction) to satisfy liquidity needs in times of stress; ● Time deposits of individuals: a part of the planned deposits amounts is reflected within stable sources of funding, as the Group expects that they will be either prolonged or replaces. Shares are determined in accordance with the conservative estimate based on scenario modeling, which does not contradict current historical statistics; ● Settlement accounts of individuals and legal entities: a part of small account amounts in accordance with the conservative estimate of the level of settling balances are reflected under stable sources of funding, as the Group expects that there will be neither movement nor replacement among these amounts. Shares are determined in accordance with the conservative estimate based on scenario modeling, which does not contradict current historical statis. Up to 1 month to 3 months to 1 year to Over 5 Maturity As of December 31, 2022 1 month 3 months 1 year 5 years years undefined Total Financial liabilities Due to banks and other financial institutions (6,220) — — (64) — — (6,284) Customer accounts (52,665) (18,956) (107,500) (7,316) — — (186,437) Debt securities issued (322) (114) (5,057) (4,988) — — (10,481) Lease obligations (22) (45) (222) (393) (3) — (685) Total interest bearing financial liabilities (59,229) (19,115) (112,779) (12,761) (3) — (203,887) Due to banks and other financial institutions (4,700) — — — — — (4,700) Customer accounts (62,546) — — — — (713) (63,259) Other financial liabilities (2,277) (297) (2,446) — — — (5,020) Total non-interest bearing financial liabilities (69,523) (297) (2,446) — — (713) (72,979) Total financial liabilities (128,752) (19,412) (115,225) (12,761) (3) (713) (276,866) Liquidity gap (54,444) 1,991 (51,365) 111,991 27,906 Stable sources of funding 88,179 (22,598) 56,312 (19,814) (102,092) Net liquidity gap 33,748 (20,607) 4,947 92,177 (74,186) Cumulative liquidity gap 33,748 13,141 18,088 110,265 36,079 Up to 1 month to 3 months to 1 year to Over Maturity As of December 31, 2021 1 month 3 months 1 year 5 years 5 years undefined Total Financial assets Financial assets at fair value through profit or loss 24,769 — — — — 1 24,770 Due from banks 1,781 — — — — — 1,781 Loans to customers 9,985 18,848 50,342 109,949 11,346 1,983 202,453 Investments in securities 9 514 5,555 2,808 — — 8,886 Total interest bearing financial assets 36,544 19,362 55,897 112,757 11,346 1,984 237,890 Cash and cash equivalents 15,974 — — — — — 15,974 Due from banks — — — — — 1,733 1,733 Other financial assets 2,272 6 15 — — 31 2,324 Total non-interest bearing financial assets 18,246 6 15 — — 1,764 20,031 Total financial assets 54,790 19,368 55,912 112,757 11,346 3,747 257,920 Up to 1 1 month to 3 months to 1 year to Over Maturity month 3 months 1 year 5 years 5 years undefined Total Financial liabilities Due to banks and other financial institutions (18,788) — — (19) — — (18,807) Customer accounts (35,294) (13,801) (95,472) (9,114) — — (153,681) Debt securities issued (32) — (350) (5,199) — — (5,581) Lease obligations (17) (44) (200) (471) — — (732) Total interest bearing financial liabilities (54,131) (13,845) (96,022) (14,803) — — (178,801) Due to banks and other financial institutions (2,623) — — — — — (2,623) Customer accounts (38,496) — — — — — (38,496) Other financial liabilities (2,857) (1,147) (2,262) — — — (6,266) Total non-interest bearing financial liabilities (43,976) (1,147) (2,262) — — — (47,385) Total financial liabilities (98,107) (14,992) (98,284) (14,803) — — (226,186) Liquidity gap (43,317) 4,376 (42,372) 97,954 11,346 Stable sources of funding 43,901 (2,392) 43,814 (3,519) (81,804) Net liquidity gap 584 1,984 1,442 94,435 (70,458) Cumulative liquidity gap 584 2,568 4,010 98,445 27,987 Analysis of the liquidity and interest rate risks as of December 31, 2022 and 2021 is presented in the following table. The amounts in the table below represent future aggregate undiscounted cash flows. Weighted average Up to 1 month to 3 months to 1 year to Over Maturity As of December 31, 2022 interest rate 1 month 3 months 1 year 5 years 5 years undefined Total Interest bearing financial liabilities Due to banks 6.9 % (6,230) — — (72) — — (6,302) Customer accounts 8.1 % (53,465) (19,323) (112,681) (13,139) — — (198,608) Debt securities issued 8.9 % (329) (128) (5,561) (5,819) — — (11,837) Lease obligations 8.3 % (22) (46) (234) (479) (6) — (787) Total interest bearing financial liabilities (60,046) (19,497) (118,476) (19,509) (6) — (217,534) Non-interest bearing financial liabilities Due to banks (4,700) — — — — — (4,700) Customer accounts (62,546) — — — — (713) (63,259) Other financial liabilities (2,277) (297) (2,446) — — — (5,020) Total non-interest bearing financial liabilities and commitments (69,523) (297) (2,446) — — (713) (72,979) Total financial liabilities (129,569) (19,794) (120,922) (19,509) (6) (713) (290,513) Weighted average Up to 1 month to 3 months to 1 year to Over Maturity As of December 31, 2021 interest rate 1 month 3 months 1 year 5 years 5 years undefined Total Interest bearing financial liabilities Due to banks 8.4 % (18,788) — (19) — — — (18,807) Customer accounts 6.3 % (35,402) (13,964) (98,665) (10,164) — — (158,195) Debt securities issued 7.3 % (33) — (695) (5,389) — — (6,117) Lease obligations 5.2 % (11) (45) (200) (471) (1) — (728) — — — — — — — Total interest bearing financial liabilities (54,234) (14,009) (99,579) (16,024) (1) — (183,847) Non-interest bearing financial liabilities — — — — — — — Due to banks (2,623) — — — — — (2,623) Customer accounts (38,496) — — — — — (38,496) Other financial liabilities (2,857) (1,147) (2,262) — — — (6,266) Total non-interest bearing financial liabilities and commitments (43,976) (1,147) (2,262) — — — (47,385) Total financial liabilities (98,210) (15,156) (101,841) (16,024) (1) — (231,232) The Group has contingent liabilities (future period obligations) represented by bank guarantees in amount of RUB 18,691 million as at December 31, 2022 (RUB 21,869 million as at December 31, 2021). Information on the maximum amount of credit risk on guarantees issued and commitments on loans is presented below: As of December 31, 2022 Stage 1 Stage 2 Stage 3 Total Commitments on loans 66,258 1,314 57 67,629 Guarantees issued 16,434 1,979 213 18,626 Less provision (826) (25) (192) (1,043) Total commitments on loans and guarantees issued 81,866 3,268 78 85,212 As of December 31, 2021 Stage 1 Stage 2 Stage 3 Total Commitments on loans 36,759 745 33 37,537 Guarantees issued 13,798 2,257 100 16,155 Less provision (687) (15) (50) (752) Total commitments on loans and guarantees issued 49,870 2,987 83 52,940 |
RELATED PARTIES
RELATED PARTIES | 12 Months Ended |
Dec. 31, 2022 | |
RELATED PARTIES | |
RELATED PARTIES | 30. RELATED PARTIES Related parties include the Sistema Public Joint-Stock Financial Corporation or “Sistema”, a shareholder of the Group, subsidiaries and shareholders of Sistema, affiliated companies, associates and joint ventures. Terms and conditions of transactions with related parties – The Group has neither the intent nor the ability to offset the outstanding accounts payable and accounts receivable with related parties under the terms of existing agreements. Balances of related parties’ transactions were as follows: December 31, 2022 2021 ASSETS FROM RELATED PARTIES NON-CURRENT ASSETS: Advances for property, plant and equipment Sistema's subsidiaries 1,211 1,347 Other related parties 11 34 Right-of-use assets, Gross Book Value Sistema's subsidiaries 3,832 4,432 Other related parties 101 111 Right-of-use assets, Accumulated Depreciation Sistema's subsidiaries (1,017) (1,586) Other related parties (48) (46) Other investments Sistema's subsidiaries 3,211 117 The Group’s associates 2,035 625 Other related parties 3 2 Accounts receivable, related parties Sistema's subsidiaries 1,290 5,000 Key management personnel of the Group, its parent and shareholders 477 — Bank deposits and loans to customers Sistema's subsidiarie 693 1,179 Sistema's associates 283 2,587 Other assets Key management personnel of the Group, its parent and shareholders 355 — Total non-current assets 12,437 13,802 CURRENT ASSETS: Accounts receivable, related parties Sistema's subsidiaries 1,502 1,255 The Group’s associates 823 911 Other related parties 318 121 Bank deposits and loans to customers Sistema's subsidiaries 5,550 820 Key management personnel of the Group, its parent and shareholders 341 87 Sistema's associates 287 2,078 Short-term investments Sistema's subsidiaries 4,125 2,377 Sistema, parent company 2,156 1,443 Cash and cash equivalents Sistema's subsidiaries 520 1,311 Other financial assets Sistema, parent company 2,010 1,829 Sistema's subsidiaries 509 300 Other related parties 109 109 Other assets Key management personnel of the Group, its parent and shareholders 1,402 — Sistema's subsidiaries 1,026 1,059 Other related parties 585 83 Total current assets 22,054 13,783 TOTAL ASSETS FROM RELATED PARTIES 34,491 27,585 LIABILITIES TO RELATED PARTIES NON-CURRENT LIABILITIES: Borrowings The Group’s associates 2,745 — Lease obligations Sistema's subsidiaries 3,103 3,968 Other related parties 49 70 Bank deposits and liabilities Key management personnel of the Group, its parent and shareholders 2,920 1,433 Other financial liabilities The Group’s associates 2,081 — Total non-current liabilities 10,898 5,471 CURRENT LIABILITIES: Accounts payable, related parties Sistema's subsidiaries 658 2,756 Sistema's associates 523 632 The Group’s associates 270 711 Other related parties — 8 Borrowings The Group’s associates 454 2,129 Other related parties 12 11 Lease obligations Sistema's subsidiaries 487 551 Other related parties 10 13 Bank deposits and liabilities Key management personnel of the Group, its parent and shareholders 38,276 32,886 Sistema's subsidiaries 26,426 22,312 Sistema's associates 5,797 9,163 Sistema, parent company 946 2,042 Other related parties 470 376 Total current liabilities 74,329 73,590 TOTAL LIABILITIES TO RELATED PARTIES 85,227 79,061 Operating transactions – At the same time, the Group incurred security expenses, roaming and interconnect expenses, transfer of line-cable structures, dismantling equipment expenses, rent expenses and other expenses, and recognized income from scrap metal sales and other operations. 2022 2021 2020 Revenue Sistema's subsidiaries 5,252 4,294 4,371 Sistema's associates 1,013 752 615 The Group's associates 289 622 418 Other related parties 418 691 428 TOTAL REVENUE 6,972 6,359 5,832 Cost of services Sistema's subsidiaries 4,182 2,143 599 Key management personnel of the Group, its parent and shareholders 1,719 1,476 1,830 Sistema, parent company 571 233 141 Other related parties 666 454 272 Selling, general and administrative expenses Key management personnel of the Group, its parent and shareholders 5,079 4,256 2,003 Other related parties 864 812 691 Other operating income / (expense) Sistema's subsidiaries 74 2,831 2,160 Other related parties (1) 59 (13) OPERATING PROFIT / (LOSS) (6,036) (125) 2,443 Finance income / (loss) Sistema's subsidiaries 852 935 1,492 Other related parties (81) (28) 239 Other non-operating income / (expense) The Group's associates (221) — (278) Other related parties (116) 41 — PROFIT BEFORE TAX (5,602) 823 3,896 During the years ended December 31, 2022, 2021 and 2020, the Group acquired property, plant and equipment and intangible assets from the related parties in the amount of: 2021 2021 2020 Sistema's subsidiaries 15,061 10,330 3,324 Sistema's associates 270 2,530 6,299 Other related parties 87 122 239 Total purchases of property, plant and equipment, intangible assets and other assets, related parties 15,418 12,982 9,862 As of December 31, 2022 and 2021, the Group had Contingent liabilities on loans and undrawn credit lines from the related parties in the amount of: December 31, 2022 2021 Sistema's subsidiaries 188 634 Other related parties 41 64 Total contingent liabilities on loans and undrawn credit lines 229 698 Guarantees are contracts that provide compensation if another party fails to perform a contractual obligation. Such contracts do not transfer credit risk. The risk under the performance guarantee contract represents the possibility that an insured event will occur (i.e. another party to the contract fails to perform a contractual obligation). Warranty claims must be made prior to the expiration of the contract. During the years ended December 31, 2022, 2021 and 2020, the Group provided Guarantees and similar commitments to the related parties in the amount of: 2022 2021 2020 Sistema's subsidiaries 658 14 344 Other related parties 976 1,077 679 Total guarantees and similar commitments 1,634 1,091 1,023 Lease payments During the years ended December 31, 2022, 2021 and 2020, the Group made lease payments (capitalized in accordance with IFRS 16) in the amount of RUB 1,240 million, RUB 1,361 million and RUB 1,530 million, respectively, to the related parties. Business Nedvizhimost In December 2021, the Group purchased 5-year 10.8% coupon notes of JSC “Business-Nedvizhimost” or “Business-Nedvizhimost”, in the amount of RUB 2,100 million. The notes were accounted as financial assets at fair value through profit and loss and disclosed within short-term investments in the accompanying consolidated statements of financial position. As of December 31, 2022 and 2021, the investment amounted to RUB 2,105 million and RUB 2,105 million respectively. In April 2022, the Group entered into a novation agreement in respect to the disposal of property to Business Nedvizhimost in 2019. Under the terms of new agreement part of the receivables were converted to a loan with a similar repayment schedule and interest rate. The loan is payable by “Sistema-Invest” JSC, Sistema’s subsidiary. As of December 31, 2022, the amount of the loan was recognized as part of other investments and short-term investments in the accompanying consolidated statements of financial position totaled to RUB 3,095 million and RUB 164 million, respectively. During the year ended December 31, 2022 the Group recognized expenses from discounting in the amount of RUB 380 million as part of financial expenses. Sistema The Group holds Sistema notes that were accounted as financial assets at fair value through profit and loss and disclosed within short-term investments in the accompanying consolidated statements of financial position. As of June December 31, 2022 and 2021, the investment amounted to RUB 1,459 million and RUB 1,443 million respectively. Nvision Group The Group acquires software, services and other intangible assets from Nvision Group, a subsidiary of Sistema The purchases of software, services and other intangible assets during the years ended December 31, 2022 and 2021, amounted to RUB 11,466 million and RUB 7,181 million, respectively. Visionlabs Group In February 2022, the Group purchased of 24% in Visionlabs Group from Sistema Venture Capital Fund I, and since then it is considered a subsidiary instead of related party of the Group. Remuneration of key management personnel Key management personnel of the Group are members of the Board of Directors and Management Board. During the years ended December 31, 2022, 2021 and 2020, their total remuneration amounted to RUB 2,864 million, RUB 2,406 million and RUB 1,309 million, respectively, including social contributions of RUB 730 million, RUB 501 million and RUB 214 million, respectively . The management and directors are also entitled to cash-settled and equity-settled share-based payments. Related compensation accrued during the years ended December 31, 2022, 2021 and 2020, amounted to RUB 3,465 million, RUB 3,328 million and RUB 694 million, respectively, including social contributions amounted to RUB 254 million, RUB 338 million and RUB 79 million, respectively. For more details, see Note |
STOCK-BASED COMPENSATIONS
STOCK-BASED COMPENSATIONS | 12 Months Ended |
Dec. 31, 2022 | |
STOCK-BASED COMPENSATIONS | |
STOCK-BASED COMPENSATIONS | 31. STOCK-BASED COMPENSATIONS The Group has a number of share plans used to award shares to directors, executive officers and employees as part of their remuneration package. The Group share plans include both equity-settled and cash-settled compensations. Equity-settled share based awards are measured at fair value (excluding the effect on non-market-based conditions) at the date of grant. The fair value determined at the grant date of equity-settled share-based award is based on the Group’s estimate of the shares that will eventually vest and adjusted for the effect of non-market based conditions. For cash-settled based awards the fair value is newly determined at each reporting date and at the settlement date, the changes in the fair value are recognized in profit or loss, until the liability under the share plan is settled. The share awards granted in 2021 have an attached market condition based on Group’s market capitalization. The share awards granted before 2021 had only performance condition related to certain financial target (Free Cash Flow), which were treated as non-market vesting conditions. The fair value of share awards is based on the observed market price of the Group’s ordinary shares, adjusted for expected dividends reduced to the current value using a risk-free interest rate. The equity-settled share based awards displayed the following development in the financial years 2022 and 2021: Twelve month ended December 31, 2022 2021 Weighted- Weighted- average fair average fair Shares value per share Shares value per share (in thousands) (in RUB) (in thousands) (in RUB) Outstanding at the beginning of the period 20,666 327 3,194 424 Granted during the period 10,767 240 18,733 249 Forfeited during the period (2,747) 400 (447) 407 Exercised during the period (4,594) (1) 240 (814) (2) 406 Outstanding at the end of the period 24,092 339 20,666 327 Exercisable at the end of the period 11,063 312 6,246 361 (1) The weighted-average exercise price of shares was RUB 297 . (2) The weighted-average exercise price of shares was RUB 375 . The equity-settled share based awards were estimated using the following range of exercise prices and the weighted-average remaining contractual terms: December 31, 2022 Weighted- average Range of remaining Shares (in exercise prices contractual term thousands) (in RUB) (in month) Outstanding shares 24,092 Incl. to be exercised in 2023 11,063 230-240 3 to be exercised in 2024 10,099 320-330 15 to be exercised in 2025 2,930 320-660 27 The cash-settled share based awards displayed the following development in the financial years 2022 and 2021: Twelve month ended December 31, 2022 2021 Weighted- Weighted- average fair average fair Shares value per share Shares value per share (in thousands) (in RUB) (in thousands) (in RUB) Outstanding at the beginning of the period 3,485 373 725 707 Granted during the period 5,189 328 3,788 423 Forfeited during the period (585) 515 (298) 678 Exercised during the period (1,593) (1) 591 (729) (1) 707 Outstanding at the end of the period 6,496 333 3,485 402 Exercisable at the end of the period 2,468 319 1,598 638 (1) The weighted-average exercise price of shares is equal weighted-average fair value. The liability under cash-settled awards was estimated using the following range of exercise prices and the weighted-average remaining contractual terms: December 31, 2022 Weighted- average Range of remaining Shares exercise prices contractual term (in thousands) (in RUB) (in month) Outstanding shares, Incl. 6,496 to be exercised in 2023, based on ordinary shares 2,468 236 3 to be exercised in 2024, based on ordinary shares 2,091 320-330 15 to be exercised in 2025, based on ordinary shares 1,938 320-488 27 Due to high volatility of Russian stock market at the end of the financial year 2021, the market performance condition for equity-settled share based awards granted in 2021 was modified. The resulting change in the incremental fair value of the share-based compensation totaled to RUB 145 per share for instruments to be executed as of December 31, 2021, RUB 68 per share for instruments to be executed as of December 31, 2022, and RUB 49 per share for instruments to be executed as of December 31, 2023, respectively. Total expense in respect of Group’s share plans included in the consolidated statement of profit or loss in the financial year 2022 and 2021 totaled to RUB 5,662 million and RUB 4,767 million, respectively, thereof RUB 4,423 million and RUB 3,690 related to equity-settled share based awards. As of December 31, 2022 and 2021, total liabilities recorded for share-based awards amounted to RUB 5,286 million and RUB 2,285 million, respectively. The fair value of share-based awards vested at December 31, 2022 and December 31, 2021 was RUB 1,545 million and RUB 1,530 million, respectively. |
SHAREHOLDERS' EQUITY
SHAREHOLDERS' EQUITY | 12 Months Ended |
Dec. 31, 2022 | |
SHAREHOLDERS' EQUITY | |
SHAREHOLDERS' EQUITY | 32. SHAREHOLDERS’ EQUITY Common stock (ordinary shares) Shares of common stock repurchased by the Group are recorded at cost as treasury stock and reduce the shareholders’ equity in the Group’s consolidated financial statements. As of December 31, 2022, the total shares in treasury stock comprised 315,427,725 and 1,682,953,850 shares were outstanding. As of December 31, 2021, the total shares in treasury stock comprised 335,757,457 and 1,662,624,118 shares were outstanding. Information on shares repurchased by the Group is presented as follows: December 31, 2022 2021 2020 Repurchased from: Shares RUBm Shares RUBm Shares RUBm Open market — — 42,512,570 13,963 26,038,847 8,525 Sistema Finance — — 22,796,040 7,503 22,758,872 7,485 Total — — 65,308,610 21,466 48,797,719 16,010 Nature and purpose of reserves Additional paid in capital Share-based payment programs Foreign currency translation reserve Financial instruments revaluation reserve Remeasurements of the net defined benefit liability Non-controlling interests As of December 31, 2022 and 2021, MGTS was the only subsidiary of the Group, which had material non-controlling interests. The summarized financial information of MGTS is presented as follows: MGTS 2022 2021 2020 Non-controlling interests opening balance (4,909) (4,055) (3,328) Profit for the year attributable to non-controlling interests (869) (803) (675) Dividends to non-controlling interests — — — Other (52) (51) (52) Non-controlling interests closing balance (5,830) (4,909) (4,055) December 31, MGTS 2022 2021 Current assets 34,752 34,282 Non-current assets 70,279 57,631 Current liabilities (12,778) (13,497) Non-current liabilities (14,940) (17,691) Year ended December 31, MGTS 2022 2021 2020 Revenue, gross of intercompany (43,015) (41,255) (41,103) Profit for the year, gross of intercompany (15,381) (14,203) (11,811) Dividends As a leading telecommunications group with a home base in developing markets, the primary need of the Group is to maintain sufficient resources and flexibility to meet financial and operational requirements. At the same time, the Group continually seeks ways to create shareholder value through both its commercial and financial strategies, including organic and non-organic development as well as the Group’s capital management practices. The Group continues to include dividend payments as part of its commitment to maximizing shareholder value. Decisions on dividends are proposed by the Board of Directors and voted upon thereafter at a General Meeting of Shareholders. In determining the Company’s dividend payout, the Board of Directors considers a number of factors, including cash flow from operations, capital expenditures, and the Group’s debt position. The Group may take decisions on the dividend payout based not only on annual results but also on interim results for three, six or nine months of the fiscal year. Annual and interim dividend payments, if any, must be recommended by the Board of Directors and approved by the shareholders. In accordance with Russian laws, earnings available for dividends are limited to profits determined under Russian Accounting Standards (RAS), denominated in Russian Rubles, after certain deductions. The following table summarizes the Group’s declared cash dividends for the years ended December 31, 2022, 2021 and 2020: 2022 2021 2022 Dividends declared (including dividends on treasury shares of 9,318, 12,082 and 6,936 respectively) 66,334 74,049 58,948 Dividends, RUB per ADS 67.70 74.12 59.00 Dividends, RUB per share 33.85 37.06 29.50 As of December 31, 2022 and 2021, dividends payable were RUB 16,591 million and RUB 68 million, respectively, and included in the trade and other payables within the consolidated statement of financial position.See Note 33. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 12 Months Ended |
Dec. 31, 2022 | |
COMMITMENTS AND CONTINGENCIES | |
COMMITMENTS AND CONTINGENCIES | 33. COMMITMENTS AND CONTINGENCIES Capital commitments Taxation The Group estimates the following contingent liabilities in respect of additional tax settlements: December 31, 2022 2021 Contingent liabilities for additional taxes other than income tax 498 860 Contingent liabilities for additional income taxes 1,222 1,132 Licenses Litigation Litigation related to operations in Turkmenistan - In July 2018, the Group filed a Request for Arbitration against the Sovereign State of Turkmenistan with the World Bank’s International Center for Settlement of Investments Disputes (“ICSID”) in order to protect its legal rights and investments in Turkmenistan. As of December 31, 2022 the case is pending. Antimonopoly proceedings In 2021, certain financial institutions in Russia initiated litigations against the Group, claiming reimbursement for losses incurred in connection with violation of antimonopoly laws in respect to establishing unreasonably high bulk SMS prices. The arbitration courts at three levels have dismissed all the claims in full. It’s currently impossible to predict the possibility or outcome of new litigations on violation of antimonopoly laws in respect to establishing unreasonably high bulk SMS prices. Management of the Group believes that as of December 31, 2022 it has adequately provided for claims related to antimonopoly proceedings. Potential adverse effects of economic volatility and sanctions in Russia On February 28, 2022, trading on the Moscow Exchange in all equity securities was suspended (including MTS PJSC ordinary shares), with the suspension later extended to March 28. Also on February 28, the New York Stock Exchange halted trading in the Company’s American depositary shares (“ADSs”) and those of certain other Russian companies. Developments relating to these matters are highly unpredictable, occur swiftly and often with little notice and are mostly outside the control of the Group, and the risk that any Group member, or individuals holding positions within the Group as well as its counterparties, may be affected by future sanctions designations cannot be excluded. Current and future risks to the Group include, among others, the risk of reduced or blocked access to capital markets and ability to obtain financing on commercially reasonable terms (or at all), the risk of restrictions on the import of certain equipment and software, as well as the risk deviations of the conversion rate of Russian ruble against other currencies. In addition, Central Bank’s of Russia increase of its key rate to 20% on February 28, 2022, impacted floating-rate credit facilities and consequently increased the Group’s finance costs. Further in 2022, the Central Bank of Russia has gradually decreased its key rate to 7.5% as of December 31, 2022. Furthermore, the CBR has prohibited Russian companies from making any payments, including dividends, on securities of Russian companies to non-Russian residents, with the result that any non-Russian resident holders of our ADSs were ineligible to receive such dividends. In May 2022, the Decree of the President of Russian Federation No. 254 set temporary procedures for making dividend payments on securities of Russian companies to non-Russian residents, which includes making payments in Russian rubles through special accounts. In April 2022, Russian Federal Law No. 114-FZ, requiring Russian companies to terminate their depositary receipt programs, came into force. In May, the Russian Government Commission on Monitoring Foreign Investment (“the Commission”) approved the Company’s request to maintain its American Depositary Receipts (ADR) program. The Commission’s decision provided for the continuation of circulation of MTS ADRs until July 12, 2022 (inclusive). Following the Commission’s decision and requirements of the law the Group initiated the termination process of its depository receipt program, starting from July 13th, 2022. MTS’ ADSs were delisted from the NYSE effective August 8, 2022. The existing ADSs could have been converted into MTS’ ordinary shares at the ratio of 1:2 Management remains focused on ensuring operational continuity and providing uninterrupted connectivity and other services for customers. In making its going concern assessment, management considered principal risks and existing uncertainties, the Group’s liquidity position (Note 28), including the Group’s borrowings and available credit facilities, its expectations on compliance with covenants, capital expenditure commitments and other factors. Compliance monitorship As of December 31, 2022 the Group has not received notice from the SEC, the DOJ or the monitor of any breach of the terms of the DPA or the Order.In 2021 given a variety of factors, including the COVID-19 pandemic, the Group has agreed to a one-year extension of the DPA and the monitorship with the DOJ and the SEC to (i) provide the Group with adequate time to implement necessary enhancements to certain critical components of the Group’s anti-corruption compliance and ethics program and (ii) allow the monitor sufficient time to be able to complete its review of the remedial efforts, including the Group’s implementation of the monitor’s recommendations and an assessment of the sustainability of the Group’s remedial actions. The term of the monitorship will continue until September 2023. In connection with compliance monitorship, certain transactions were identified relating to the Group’s subsidiary in Armenia, and such transactions were disclosed to the DOJ and SEC. The DOJ and SEC have requested information regarding the transactions and the Group has initiated an investigation into the matter. It’s currently impossible to predict the timing or outcome of the investigation. In December 2020, the Group received a request for information from the DOJ concerning certain historical transactions with a supplier of telecommunication and information technology. Currently, the Group is cooperating to provide information to the DOJ and the SEC responsive to the request. Class action complaint |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 12 Months Ended |
Dec. 31, 2022 | |
SUBSEQUENT EVENTS | |
SUBSEQUENT EVENTS | 34. SUBSEQUENT EVENTS Purchase of stake in Buzzoola Sanctions on MTS Bank |
SUMMARY OF SIGNIFICANT ACCOUN_2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND NEW ACCOUNTING PRONOUNCEMENTS (Policies) | 12 Months Ended |
Dec. 31, 2022 | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND NEW ACCOUNTING PRONOUNCEMENTS | |
Basis of preparation | Basis of preparation The consolidated financial statements have been prepared on a historical cost basis, unless disclosed otherwise. Historical cost is generally based on the fair value of the consideration given in exchange for goods and services. Amounts in the consolidated financial statements are stated in millions of Russian Rubles (“RUB million”), unless indicated otherwise. The consolidated financial statements have been prepared on the assumption that the Group is a going concern and will continue in operation for the foreseeable future (Note 28). |
Basis of consolidation | Basis of consolidation Effective ownership interests in the Group’s significant subsidiaries were the following: Accounting December 31, December 31, method 2022 2021 RTC Consolidated 100.0 % 100.0 % MTS Bank Consolidated 99.9 % 99.9 % MGTS Group Consolidated 94.7 % 94.7 % Multiregional TransitTelecom (Note 4) Consolidated 100.0 % 100.0 % MTS Armenia Consolidated 100.0 % 100.0 % Nvision Czech Republic 1) Consolidated 100.0 % 100.0 % VisionLabs Group (Note 4) Consolidated 100.0 % — Gulfstream Group (Note 4) Consolidated 58.4 % — Bronevik (Note 4) Consolidated 100.0 % — Webinar (Note 4) Consolidated 84.3 % — BIC (Tower infrastructure Company) 2) Consolidated 100.0 % — MDTZK LLC (Ticketland) Consolidated 100.0 % 100.0 % Kulturnaya Sluzhba (Ponominalu) Consolidated 100.0 % 100.0 % Sputnikovoe TV 3) Consolidated — 100.0 % IT-Grad (Note 4) Consolidated 100.0 % 100.0 % MTS Avto (former Stopol) (Note 4) Consolidated 100.0 % 100.0 % "Zelenaya Tochka" Group – Achemar Holdings Ltd (Note 4) Consolidated 100.0 % 100.0 % Oblachny Retail LLC 3) Consolidated — 100.0 % MTS Media Consolidated 100.0 % 100.0 % Navigation Information Systems Group Consolidated 100.0 % 94.7 % MTS Didgital (former MTS IT) Consolidated 100.0 % 100.0 % Kinopolis (Note 4) Consolidated 100.0 % 100.0 % Sistema Capital (Note 4) Consolidated 100.0 % 100.0 % Stream Consolidated 100.0 % 100.0 % MTS Turkmenistan Consolidated 100.0 % 100.0 % MTS Artificial Intelligence Consolidated 100.0 % 100.0 % Energy Group (Note 4) Consolidated 100.0 % 100.0 % Dega Consolidated 100.0 % 100.0 % Stream Digital Consolidated 100.0 % 100.0 % Bastion Consolidated 100.0 % 100.0 % MTS International Funding Limited 4) Consolidated SE SE MTS Belarus (Note 15) Equity 49.0 % 49.0 % 1) Part of Nvision Czech Republic Group – NVision Czech Republic a.s.- was sold in October 2022, the results of the disposed subsidiary are presented as discontinued operations (Note 10) in the accompanying audited consolidated statements of profit or loss for the year ended December 31, 2022 2) Spinned of from PJSC MTS 3) Merged with PJSC MTS in 2022 4) A company organized and existing as a private limited company under the laws of Ireland. The Group does not have any equity in MTS International. It was established for the purpose of raising capital through the issuance of debt securities on the Irish Stock Exchange followed by transferring the proceeds through a loan facility to the Group. In 2010 and 2013, MTS International issued USD 750 million 8.625% notes due in 2020 (fully repaid in June 2020) and USD 500 million 5.0% notes due in 2023, respectively (Note 23). The notes are guaranteed by MTS PJSC in the event of default. MTS International does not perform any other activities except those required for notes servicing. The Group bears all costs incurred by MTS International in connection with the notes’ maintenance activities. Accordingly, the Group concluded that it exercises control over the entity. |
Acquisitions from entities under common control | Acquisitions from entities under common control |
Joint operations | Joint operations |
Non-current assets held for sale and discontinued operations | Non-current assets held for sale and discontinued operations A disposal group qualifies as discontinued operation if it is a component of the entity that either has been disposed of or is classified as held for sale, and: ● Represents a separate major line of business or geographical area of operations; ● Is part of a single co-ordinated plan to dispose of a separate major line of business or geographical area of operations; ● Or is a subsidiary acquired exclusively with a view to resale. Discontinued operations are excluded from the results of continuing operations and are presented as a single amount as profit or loss after tax from discontinued operations in the statement of profit or loss. Group’s statement of cash flows include both cash flows from continuing and discontinued operations, amounts related to discontinued operations by operating, investing and financing activities are presented in Note 10. |
Vendor financing arrangements | Vendor financing arrangemets – |
Functional currency translation methodology | Functional currency translation methodology ● For entities incorporated in the Russian Federation and MTS International – the Russian Ruble (“RUB”); ● For MTS Armenia – the Armenian Dram; ● For MTS Turkmenistan – the Turkmenian Manat; ● For MTS Belarus – the Belarusian Ruble; ● For Nvision Czech Republic – the Czech Crown. Foreign-currency transactions are translated into the functional currency at the exchange rates at the dates of the transactions. At the reporting date, monetary items denominated in foreign currencies are translated at the closing rate, whereas non-monetary items are stated at the exchange rate at the date of their recognition. Exchange rate differences are recognized in profit or loss. For entities whose records are maintained in their functional currency, which is other than the reporting currency, all year-end assets and liabilities have been translated into U.S. Dollars (“USD”) at the period-end exchange rate set by local central banks. Subsequently, U.S. Dollars balances have been translated into Russian Rubles at the period-end exchange rate set by the Central Bank of Russia. Revenues and expenses have been translated at the average exchange rate for the period using the cross-currency exchange rate via the U.S. Dollar as described above. Translation differences resulting from the use of these rates are reported as a component of other comprehensive income. |
Standards, interpretations and amendments adopted | Standards, interpretations and amendments adopted in the financial year 2022 Amendments to IAS 37 Onerous contracts – Cost of fulfilling a contract Amendments to IAS 16 Property, Plant and Equipment: Proceeds before Intended Use Amendments to IFRS 3 Reference to Conceptual Framework Amendments to IFRS Annual Improvements to IFRSs (2018-2020 Cycle) None of these interpretations and amendments had material effect on the Group’s consolidated financial statements. Standards, interpretations and amendments in issue but not yet effective The Group has not applied the following new and revised IFRSs that have been issued but are not yet effective: IFRS 17 and amendments to IFRS17 Insurance Contracts 1) Amendments to IAS 8 Definition of Accounting Estimate 1) Amendments to IAS 1 and IFRS Practice Statement 2 Disclosure of Accounting Policy 1) Amendments to IFRS 10 and IAS 28 Sale or Contribution of Assets between an Investor and its Associate or Joint Venture 2) Amendments to IAS 1 Classification of Liabilities as Current or Non-Current 3) Non current Liabilities with Covenants 3) Amendments to IFRS 16 Lease Liability in a Sale ans Leaseback 3) (1) Effective for annual periods beginning on or after January 1, 2023, with earlier application permitted. (2) The effective date for these amendments was deferred indefinitely. Early adoption continues to be permitted. (3) Effective for annual periods beginning on or after January 1, 2024, with earlier application permitted. These IFRS pronouncements are not expected to have a material impact on the Group’s consolidated financial statements. |
Revenue recognition | Revenue is recognized to the extent that the Group has delivered goods or rendered services under an agreement, the amount of revenue can be reliably measured and it is probable that the economic benefits associated with the transaction will flow to the Group. Revenue is measured at the fair value of the consideration receivable, exclusive of value added taxes and discounts. The Group obtains revenue from providing mobile and fixed telecommunication services (access charges, voice and video calls, messaging, interconnect fees, fixed and mobile broadband, tv and musical content and connection fees), financial services, integration services, cloud services, tickets distribution, as well as selling equipment, accessories and software. Products and services may be sold separately or in bundle packages. The most significant part of revenue relates to prepaid contracts. Revenue for access charges, voice and video calls, rendering of cloud services, messaging, interconnect fees and fixed and mobile broadband is recognized as services are rendered. This is based upon either usage (minutes of traffic processed, volume of data transmitted) or passage of time (monthly subscription fees). Revenue from the sale of prepaid credit is deferred until such time as the customer consumes the services or the credit expires. Revenue from the provision of TV and music content is recognized as the Group renders the service and is recorded either at the gross amount billed to the customers or in the amount of commission fee receivable by the Group. Revenue from commission services for tickets distribution is recognized immediately when the related entertainment event has occurred. Revenue from sales of goods (mainly mobile handsets, other mobile devices, software licences) is recognized when the significant risks and rewards of ownership have been transferred to the customer. For bundled packages, the Group accounts for individual products and services separately if they are distinct, which means that a product or service, as well as the customer benefit, is separately identifiable from other items in the bundled package and a customer can benefit from it. The arrangement consideration is allocated to each separate product and service, based on its relative fair value. The determined fair value of individual elements is generally based on prices at which the deliverable is regularly sold on a stand-alone basis after considering any appropriate volume discounts. The Group provides retrospective volume discounts under roaming agreements with international and local mobile operators. To estimate the variable consideration in relation to these discounts, the Group uses original data traffic adjusted on a monthly basis to reflect newly-available information. The resulting liability for the expected future discounts is recognized as a reduction of revenue within trade and other payables in the accompanying consolidated statement of financial position. For contracts that permit customers to return acquired mobile devices, the amount of recognized revenue is adjusted for expected product return or refunds, which are estimated based on the basis of historical data. The respective refund liability is recorded as provision in the accompanying consolidated statement of financial position. Revenue from the provision of financial services mainly relates to interest bearing assets of MTS Bank. Such revenue is recognized on an accrual basis using the effective interest method. Loan origination fees are deferred together with the related direct costs and are recognised as an adjustment to the effective interest rate of the loan. Comission revenue which is also a significant part of MTS Bank revenue is either recognized at the moment the related operation occurs, or during the period of customer contract duration. Revenue from construction services mainly relates to project type contracts and is determined by reference to the stage of completion of each respective projects. The stage of completion is calculated using the input method – based on the proportion of costs incurred for work performed to date to the estimated total contract costs. Revenue is recognized cumulatively as total revenue under the project multiplied by percentage of completion as at reporting date. When it is probable that total contract costs will exceed the total contract revenue, the expected loss is recognized as an expense immediately. |
Contract balances | Contract balances Contract balances include trade receivables related to the recognized revenue, contract assets and contract liabilities. Trade receivables represent an unconditional right to receive consideration (primarily in cash). Contract assets represent accrued revenues that have not yet been billed to customers due to certain contractual terms other than the passage of time. This is the case in a bundled offering which combines the sale of a mobile device and the provision of mobile services for a fixed-period, where the mobile device is invoiced at a reduced price leading to the reallocation of a portion of amounts invoiced for mobile communication services to the supply of the mobile phone. The excess of the amount allocated to the mobile phone over the price invoiced is recognized as a contract asset and is thus transferred to trade receivables as the service is invoiced. The other part of contract assets relates to the Group’s rights to consideration for work completed but not yet billed for construction services projects. Contract liabilities represent amounts paid by customers to the Group before receiving the goods and/or services promised in the contract. This is the case for advances received from customers or amounts invoiced or amounts invoiced and paid for goods or services that are yet to be transferred. |
Cost to obtain and fulfill a contract | Cost to obtain and fulfill a contract The Group capitalizes certain incremental costs incurred in acquiring or fullfilling a contract with a customer if the management expects these costs to be recoverable. The Group uses a practical expedient from IFRS 15 which allows to expense contract costs as incurred when the expected contract duration is one year or less. Costs of acquiring a contract include commissions paid to a third-party distributors as well as the associated remuneration of the Group’s commercial employees for obtaining a contract with a customer with the expected duration of more than twelve months. These costs are amortized on a straight-line basis over the average life of a long-lived subscriber. Costs to fulfill a contract mainly relate to costs of equipment transferred to the subscribers required for the provision of services. These costs are amortized on a straight-line basis generally for the period of average subscriber life. |
Income tax | Income taxes of the Group’s Russia-incorporated entities have been calculated in accordance with Russian legislation and are based on the taxable profit for the period. The corporate income tax rate in Russia is 20%. The withholding tax rate on dividends paid within Russia is 13%. The foreign subsidiaries of the Group pay withholding taxes in their respective jurisdictions. Deferred tax assets and liabilities are recognized for temporary differences between the carrying amounts of assets and liabilities in the consolidated financial statements and the corresponding tax bases of assets and liabilities that will result in future taxable or deductible amounts. The deferred tax assets and liabilities are measured using the enacted or substantially enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. |
Cash and cash equivalents | Cash and cash equivalents represent cash on hand and in bank accounts, as well as short-term bank deposits, which have original maturities of less than three months. Other short-term highly liquid investments are treated as cash equivalents only if they are held for the purpose of meeting short-term cash commitments, are readily convertible to known amounts of cash and are subject to insignificant risk of change in value. Cash and cash equivalents are placed in banks with credit ratings from AAA to B+ according to an independent credit rating agency Expert RA. |
Short-term investments | Short-term investments represent investments in loans and time deposits, which have original maturities of longer than 92 days and are repayable in less than twelve months, as well as investment in debt and equity securities. Deposits, loans and debt securities are carried at amortized cost as they are held to collect contractual cash flows in the form of payments of principal and interest. Assets in Sistema Capital trust management as well as mutual funds are carried at fair value through profit and loss (“FVTPL”), as this portfolio of assets is neither held to collect contractual cash flows nor held both to collect contractual cash flows and to sell financial assets. Short-term investments, carried at amortized cost, are presented net of allowance for expected credit losses (“ECL”). Loans to customers issued by MTS Bank are presented separately within Bank deposits and loans in the accompanying consolidated statements of financial position. |
Investments in associates and joint ventures | Associates are those entities where the Group exercises significant influence. Significant influence is the power to participate in the financial and operating policy decisions of the investee but does not equate to control or joint control over those policies. Associates are accounted for using the equity method, with exception of associates held by the Group’s venture capital subsidiary, MTS Ventures Limited. The Group elected to measure venture investments in associates at fair value through profit or loss in accordance with IFRS 9. Investments in associates are accounted for using the equity method are recognized at cost at the time of acquisition and adjusted thereafter to recognize the Group’s share of the profit or loss and other comprehensive income. The carrying amount of the investment in such entities may include goodwill as the positive difference between the cost of the investment and Group’s proportionate share in the fair-values of the entity’s identifiable assets and liabilities. Joint ventures are joint arrangements whereby the parties that have joint control of the arrangement and have rights to the net assets of the arrangement. The Group recognizes its interest in a joint venture where it has joint control of the investment and accounts for that investment using the equity method. The Group presents its share in profits or losses in associates and joint ventures accounted for using the equity method within operating profit if those interests are viewed as part of Group’s core operations. As of December 31, 2022, MTS Belarus, Zelenaya Tochka, Factorin and Monumental Vision were considered as part of the Group’s core operating activity. Shares in profits and losses of other Group’s associates and joint ventures were presented as non-operating items. |
Other investments | Other investments consist primarily of long-term deposits, which are repayable in more than a year, loans, debt securities and equity holdings in private companies. Deposits, loans and notes are carried at amortized cost as they are held to collect contractual cash flows in the form of payments of principal and interest. Loans to customers issued by MTS Bank are presented separately within Bank deposits and loans to customers. Other investments, carried at amortized cost, are presented net of allowance for expected credit losses (ECL). |
Trade and other receivables | Trade and other receivables are carried at transaction price. The carrying value of all trade receivables is reduced by appropriate allowances for ECL. For trade receivables the Group applies a simplified approach and calculates ECL based on lifetime expected credit losses. For receivables from subscribers and dealers and partially for other trade receivables the allowance for ECL is computed using the provision matrix. The provision rates are based on days past due for groupings of various customer segments with similar loss patterns. The calculation reflects the probability-weighted outcome and all reasonable and supportable information that is available at the reporting date about past events, current conditions and forecasts of future economic conditions. Generally, receivables from subscribers are written-off if past due for more than 180 days on average based on category of subscriber. Receivables other than from subscribers are written-off upon the expiration of the limitation period or before based on results of internal investigations. MTS Group accounts for Receivables from handset sales financing as a part of current trade and other receivables and non-current other non-financial assets. These financial assets are measured based on fair value basis using effective rate approach at recognition and then amortised cost approach applies. Receivables from handset sales financing are written off against the allowance when deemed uncollectible, including by means of foreclosure on the provision. Write off of receivables takes place when the Group has no reasonable expectations of recovering the financial asset either entirely or a portion of it. |
Inventories | Inventories are stated at the lower of cost or net realizable value. Inventory cost is determined using the weighted average cost method. Handsets and accessories held for sale are expensed when sold. The Group regularly assesses its inventories for obsolete and slow-moving stock. |
Property, plant and equipment | Property, plant and equipment, including improvements, are stated at cost. Property, plant and equipment with a useful life of more than one year is capitalized at historical cost and depreciated on a straight-line basis over its expected useful life, as follows: Network and base station equipment: Network infrastructure 3-50 years Other 3-20 years Land and buildings: Buildings 7-99 years Leasehold improvements the term of the lease Office equipment, vehicles and other: Office equipment 2-7 years Vehicles 2-10 years Other 2-25 years The estimated useful lives and depreciation method are reviewed at the end of each reporting period, with the effect of any changes in estimate accounted for on a prospective basis. The gain or loss arising on the disposal of an item of property, plant and equipment is determined as the difference between any sale proceeds and the carrying amount of the asset and is recognised in the consolidated statement of profit or loss. Construction in progress and equipment held for installation is not depreciated until the constructed or installed asset is ready for its intended use. Maintenance and repair costs are expensed as incurred, while upgrades and improvements are capitalized. |
Goodwill | Goodwill represents an excess of consideration transferred plus the fair value of any non-controlling interest (“NCI”) in the acquiree at the acquisition date over the fair values of the identifiable net assets of the acquired entity. Goodwill is not amortized, but is tested for impairment (Note 21). |
Other intangible assets | Other intangible assets primarily consist of billing, telecommunication, accounting and office software as well as numbering capacity, customer base and licenses. These assets are assets with finite useful lives. They are initially recognized at cost and amortized on a straight-line basis over their estimated useful lives. |
Borrowings | Group’s borrowings represent interest bearing bank loans and bonds issued in the capital markets. Borrowings are initially recorded at fair value plus transaction costs that are directly attributable to the issue of the financial liability and subsequently measured at amortized cost, using the effective interest rate method. |
Rights-of-use assets and lease obligations | The Group recognizes a right-of-use asset and a corresponding lease liability with respect to all lease agreements (including sub-lease and lease of intangible assets), which conveys the right to control the use of identified assets for a period of time in exchange for consideration, except for short-term leases (with a lease term of 12 months or less). For these leases, the Group recognizes the lease payments as operating expenses over the term of the lease. When identifying the lease, the Group uses practical expedient of IFRS 16 permitting the lessee not to separate the non-lease components of the contract and, instead, to account for any lease and associated non-lease components as a single arrangements. The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the incremental borrowing rate of the Group. The incremental borrowing rate of the Group is determined based on the credit spreads of the Group debt instruments in relation to the zero-coupon yield curve for government securities. The lease payments include fixed payments, variable payments that depend on index or rate, amounts expected to be paid under residual value guarantee, the exercise price under a purchase option the Group is reasonably certain to exercise as well as early termination fees unless the Group is reasonably certain not to terminate earlier. Variable payments that depend on external factors (such as sale volume of a particular retail store) are expensed as incurred. Lease liability is remeasured when there is a change in future lease payments arising from a change in an index or rate, if there is a change in the Group’s estimate of the amount expected to be payable under a residual value guarantee, or if the Group changes its assessment of whether it will exercise a purchase, extension or termination option. A corresponding adjustment is made to the carrying amount of the right-of-use assets, or is recorded in profit or loss if the carrying amount of right-of-use asset had been reduced to zero. Right-of-use assets are initially measured at cost, which is the initial amount of lease liability adjusted for any lease payments made at or before the commencement date, plus any direct costs incurred and an estimate of costs to dismantle, remove or restore the underlying asset less any lease incentives received. Right-of-use assets are subsequently amortized on a straight-line basis over the expected lease term. The lease term corresponds to the non-cancellable period of each contract except in cases where the Group is reasonably certain of exercising renewal or termination options. When assessing the lease term, the Group considers all facts and circumstances that create an economic incentive for the Group to exercise the option to extend the lease, such as useful life of the asset located on the leased site, sites replacement statistics, sequence of technology change, profitability of our retail stores as well as costs to terminate or enter into lease contracts. |
Provisions | Provisions |
Provision for decommissioning and restoration | Provision for decommissioning and restoration |
Derivative instruments activities | Derivative instruments activities Gains and losses from changes in the fair value of derivative instruments are recorded immediately in profit or loss. Assets and liabilities related to multiple derivative contracts with one counterparty are not offset by the Group. |
Liability under put option agreement | Liability under put option agreement |
Netting | Netting |
Fair value of financial instruments | Fair value of financial instruments Level 1 – Quoted prices in active markets for identical assets or liabilities; Level 2 – Observable inputs other than quoted prices in active markets for identical assets and liabilities; Level 3 – No observable pricing inputs in the market. Financial assets and financial liabilities are classified in the three-tier hierarchy based on the lowest level of input that is significant to the fair value measurements. The Group’s assessment of the significance of a particular input to the fair value measurements requires judgment which may affect the valuation of the assets and liabilities being measured and their placement within the fair value hierarchy. |
SUMMARY OF SIGNIFICANT ACCOUN_3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND NEW ACCOUNTING PRONOUNCEMENTS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND NEW ACCOUNTING PRONOUNCEMENTS | |
Summary of ownership interests in significant subsidiaries | Accounting December 31, December 31, method 2022 2021 RTC Consolidated 100.0 % 100.0 % MTS Bank Consolidated 99.9 % 99.9 % MGTS Group Consolidated 94.7 % 94.7 % Multiregional TransitTelecom (Note 4) Consolidated 100.0 % 100.0 % MTS Armenia Consolidated 100.0 % 100.0 % Nvision Czech Republic 1) Consolidated 100.0 % 100.0 % VisionLabs Group (Note 4) Consolidated 100.0 % — Gulfstream Group (Note 4) Consolidated 58.4 % — Bronevik (Note 4) Consolidated 100.0 % — Webinar (Note 4) Consolidated 84.3 % — BIC (Tower infrastructure Company) 2) Consolidated 100.0 % — MDTZK LLC (Ticketland) Consolidated 100.0 % 100.0 % Kulturnaya Sluzhba (Ponominalu) Consolidated 100.0 % 100.0 % Sputnikovoe TV 3) Consolidated — 100.0 % IT-Grad (Note 4) Consolidated 100.0 % 100.0 % MTS Avto (former Stopol) (Note 4) Consolidated 100.0 % 100.0 % "Zelenaya Tochka" Group – Achemar Holdings Ltd (Note 4) Consolidated 100.0 % 100.0 % Oblachny Retail LLC 3) Consolidated — 100.0 % MTS Media Consolidated 100.0 % 100.0 % Navigation Information Systems Group Consolidated 100.0 % 94.7 % MTS Didgital (former MTS IT) Consolidated 100.0 % 100.0 % Kinopolis (Note 4) Consolidated 100.0 % 100.0 % Sistema Capital (Note 4) Consolidated 100.0 % 100.0 % Stream Consolidated 100.0 % 100.0 % MTS Turkmenistan Consolidated 100.0 % 100.0 % MTS Artificial Intelligence Consolidated 100.0 % 100.0 % Energy Group (Note 4) Consolidated 100.0 % 100.0 % Dega Consolidated 100.0 % 100.0 % Stream Digital Consolidated 100.0 % 100.0 % Bastion Consolidated 100.0 % 100.0 % MTS International Funding Limited 4) Consolidated SE SE MTS Belarus (Note 15) Equity 49.0 % 49.0 % 1) Part of Nvision Czech Republic Group – NVision Czech Republic a.s.- was sold in October 2022, the results of the disposed subsidiary are presented as discontinued operations (Note 10) in the accompanying audited consolidated statements of profit or loss for the year ended December 31, 2022 2) Spinned of from PJSC MTS 3) Merged with PJSC MTS in 2022 4) A company organized and existing as a private limited company under the laws of Ireland. The Group does not have any equity in MTS International. It was established for the purpose of raising capital through the issuance of debt securities on the Irish Stock Exchange followed by transferring the proceeds through a loan facility to the Group. In 2010 and 2013, MTS International issued USD 750 million 8.625% notes due in 2020 (fully repaid in June 2020) and USD 500 million 5.0% notes due in 2023, respectively (Note 23). The notes are guaranteed by MTS PJSC in the event of default. MTS International does not perform any other activities except those required for notes servicing. The Group bears all costs incurred by MTS International in connection with the notes’ maintenance activities. Accordingly, the Group concluded that it exercises control over the entity. |
Schedule of standards, interpretations and amendments adopted | Amendments to IAS 37 Onerous contracts – Cost of fulfilling a contract Amendments to IAS 16 Property, Plant and Equipment: Proceeds before Intended Use Amendments to IFRS 3 Reference to Conceptual Framework Amendments to IFRS Annual Improvements to IFRSs (2018-2020 Cycle) |
Schedule of not applied new and revised IFRSs that have been issued but not yet effective | IFRS 17 and amendments to IFRS17 Insurance Contracts 1) Amendments to IAS 8 Definition of Accounting Estimate 1) Amendments to IAS 1 and IFRS Practice Statement 2 Disclosure of Accounting Policy 1) Amendments to IFRS 10 and IAS 28 Sale or Contribution of Assets between an Investor and its Associate or Joint Venture 2) Amendments to IAS 1 Classification of Liabilities as Current or Non-Current 3) Non current Liabilities with Covenants 3) Amendments to IFRS 16 Lease Liability in a Sale ans Leaseback 3) (1) Effective for annual periods beginning on or after January 1, 2023, with earlier application permitted. (2) The effective date for these amendments was deferred indefinitely. Early adoption continues to be permitted. (3) Effective for annual periods beginning on or after January 1, 2024, with earlier application permitted. |
BUSINESS ACQUISITIONS (Tables)
BUSINESS ACQUISITIONS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
BUSINESS ACQUISITIONS | |
Schedule of assets and liabilities pertaining to the disposal group and reconciliation of the loss on disposal | Current assents 282 Non-current assets 51 Total assets 333 Current liabilities (275) Non-current liabilities (36) Total liabilities (311) Accumulated other comprehensive income 83 Total consideration (52) Loss on disposal 53 |
Schedule of business acquisitions proforma financial data | 2022 2021 2020 MTT, Zelenaya Tochka, VisionLabs, GreenBush, Webinar, Credit Bronevik, Consulting, Pro forma: Gulfstream Sistema Capital STOPOL Revenue 543,321 537,867 495,273 Profit for the year 33,584 64,399 62,079 |
Schedule of business acquisitions actual information financial data | 2022 2021 2020 MTT, Zelenaya VisionLabs, Tochka, GreenBush, Webinar, Bronevik, Credit Consulting, Gulfstream Sistema Capital STOPOL Revenue 4,707 5,341 355 (Loss)/profit for the year (489) 25 25 |
Companies acquired in 2022 | |
BUSINESS ACQUISITIONS | |
Schedule of purchase price allocation | VisionLabs Gulfstream Bronevik Webinar final preliminary preliminary preliminary Goodwill 4,320 (1) 1,889 (3) 3,898 (5) 2,609 (6) Customer base 2,333 (2) 2,114 (4) — — Other intangible assets 736 332 38 452 Property, plant and equipment 81 279 8 12 Other non-current assets 31 289 41 84 Current assets 319 2,609 1,266 57 Cash and cash equivalents 326 24 197 58 Current liabilities (816) (3,055) (1,416) (187) Put option to purchase NCI — (1,877) — (986) Non‑current liabilities (774) (605) (32) (4) Total consideration 6,556 1,999 4,000 2,095 Including: Fair value of contingent consideration 621 — — — Deferred payment 659 — — — Cash paid 5,276 1,999 4,000 2,095 (1) The goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Artificial Intelligence” operating segment (Note 5). (2) Amortized over the term of up to 7 years . (3) The provisional goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Gulfstream” operating segment (Note 5). (4) Amortized over the term of 5 to 8 years . (5) The provisional goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Travel” operating segment (Note 5). |
Companies acquired in 2021 | |
BUSINESS ACQUISITIONS | |
Schedule of purchase price allocation | Zelenaya Tochka GreenBush Credit Consulting Goodwill 1,353 (1) — 46 (2) Customer base 320 (3) — — Trademark 12 — — Other intangible assets 24 1 4 Property, plant and equipment 623 5,171 — Other non-current assets 43 17 — Current assets 1,417 84 18 Cash and cash equivalents 152 9 3 Current liabilities (725) (26) (11) Non‑current liabilities (118) (56) — Total consideration 3,101 5,200 60 Including: Fair value of contingent consideration — — 60 Fair value of previously held interest 1,582 — — Deferred payment 7 — — Cash paid or payable 1,512 5,200 — (1) The goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Telecom” operating segment (Note 5). (2) The goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Fintech” operating segment (Note 5). (3) Amortized over the term of 5 years . |
Schedule of details of acquisitions of subsidiaries | Consideration paid net of cash Assets acquired Liabilities Acquired company acquired* Cash acquired other than cash assumed Sistema Capital 3,474 26 1,185 90 * |
Companies acquired in 2020 | |
BUSINESS ACQUISITIONS | |
Schedule of purchase price allocation | Stopol Goodwill (1) 282 Other non-current assets 2 Current assets 230 Cash and cash equivalents 69 Current liabilities (262) Total consideration 321 Including: Fair value of contingent consideration 9 Cash paid 312 (1) The goodwill is attributable to the expected synergies resulted from the acquisition and allocated to the “MTS Auto” operating segment within “Other” category in reportable segments. |
Schedule of liabilities and indemnification assets in respect to deferred payments | Zelenaya Credit Indemnification asset/ VisionLabs IT-Grad Stopol Tochka Consulting MTT (Liability on deferred payment/ contingent contingent contingent deferred contingent deferred contingent consideration) consideration consideration consideration payment consideration payment January 1, 2020 — (907) — — — — Initial recognition of deferred payment/contingent consideration — — (40) — — — Less: Provision for tax liabilities related to pre-acquisition period — — 26 — — — Reversal of tax provision — — (10) — — — December 31, 2020 — (907) (24) — — — Initial recognition of deferred payment/contingent consideration — — — (7) (60) (160) Less: Provision for tax liabilities related to pre-acquisition period — — 3 — — — Revaluation — 542 — — (1) — Payment — 365 — 7 — — December 31, 2021 — — (21) — (61) (160) Initial recognition of deferred payment/contingent consideration (621) — — — — — Reversal of tax provision — — (8) — Revaluation (54) — (11) — (4) — Payment — — 40 — — 160 December 31, 2022 (675) — — — (65) — |
MTT | |
BUSINESS ACQUISITIONS | |
Schedule of purchase price allocation | Preliminary Measurement amounts period adjustments Final amounts Goodwill 2,984 (1) (61) 2,923 (1) Customer base 827 (2) (539) 288 (2) Trademark 530 (436) 94 Other intangible assets 590 238 828 Property, plant and equipment 588 821 1,409 Other non-current assets 254 — 254 Current assets 3,056 — 3,056 Cash and cash equivalents 340 — 340 Current liabilities (2,656) — (2,656) Non‑current liabilities (715) (23) (738) Total consideration 5,798 — 5,798 Including: Fair value of offset financial assets 1,958 — 1,958 Deferred payment 160 — 160 Cash paid or payable 3,680 — 3,680 (1) The goodwill is attributable to the expected synergies arising from the acquisition and allocated to the “Telecom” operating segment. (2) Amortized over the term of up to 4 years . |
SEGMENT INFORMATION (Tables)
SEGMENT INFORMATION (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
SEGMENT INFORMATION | |
Schedule of financial information by reportable segments | Year ended December 31, 2022: Total of reportable HQ and Telecom Fintech segments Other elimination Consolidated Revenue External customers 432,766 64,676 497,442 44,220 87 541,749 Intersegment 5,596 3,763 9,359 21,559 (30,918) — Total revenue 438,362 68,439 506,801 65,779 (30,831) 541,749 OIBDA 199,010 6,355 205,365 28,062 (9,108) 224,319 Depreciation and amortization (114,393) Impairment of non-current assets (489) Operating profit 109,437 Year ended December 31, 2021: Total of reportable HQ and Telecom Fintech segments Other elimination Consolidated Revenue External customers 444,201 47,545 491,746 36,079 96 527,921 Intersegment 4,138 2,770 6,908 19,623 (26,531) — Total revenue 448,339 50,315 498,654 55,702 (26,435) 527,921 OIBDA 204,125 8,593 212,718 24,700 (8,461) 228,957 Depreciation and amortization (110,962) Impairment of non-current assets 10 Operating profit 118,005 Year ended December 31, 2020: Total of reportable HQ and Telecom Fintech segments Other elimination Consolidated Revenue External customers 425,059 34,308 459,367 30,372 92 489,831 Intersegment 4,260 2,463 6,723 13,079 (19,802) — Total revenue 429,319 36,771 466,090 43,451 (19,710) 489,831 OIBDA 200,908 3,356 204,264 18,116 (7,611) 214,769 Depreciation and amortization (100,143) Impairment of non-current assets (2,023) Operating profit 112,603 |
Schedule of financial information by geographic areas | Revenue 2022 2021 2020 Russia 533,794 520,671 481,536 Other 7,955 7,250 8,295 Total revenue 541,749 527,921 489,831 December 31, Non-current assets (1) 2022 2021 Russia 464,979 443,023 Other 12,773 11,178 Total non-current assets: 477,752 454,201 (1) Comprises property, plant and equipment, goodwill and other intangible assets. |
Schedule of disaggregation of revenue | Total of reportable HQ and Year ended December 31, 2022: Telecom Fintech segments Other elimination Consolidated Revenue Connectivity services 387,598 269 387,866 36,417 87 424,370 Sales of goods 42,809 — 42,809 922 — 43,731 Fintech services — 63,543 63,543 — — 63,543 Other services 2,359 864 3,223 6,882 — 10,105 External Customers 432,766 64,676 497,441 44,221 87 541,749 Intersegment 5,596 3,763 9,359 21,559 (30,918) — Total revenue 438,362 68,439 506,800 65,780 (30,831) 541,749 Thereof: Recognised over time 389,957 42,990 454,632 43,299 87 498,018 Recognised at point of time 42,809 21,686 42,809 922 — 43,731 432,765 64,676 497,441 44,221 87 541,749 Total of reportable HQ and Year ended December 31, 2021: Telecom Fintech segments Other elimination Consolidated Revenue Connectivity services 375,719 198 375,917 29,612 96 405,625 Sales of goods 67,290 — 67,290 1,683 — 68,973 Fintech services — 46,632 46,632 — — 46,632 Other services 1,192 715 1,907 4,784 — 6,691 External Customers 444,201 47,545 491,746 36,079 96 527,921 Intersegment 4,138 2,770 6,908 19,623 (26,531) — Total revenue 448,339 50,315 498,654 55,702 (26,435) 527,921 Thereof: Recognised over time 376,911 28,225 424,456 34,396 96 458,948 Recognised at point of time 67,290 19,320 67,290 1,683 — 68,973 444,201 47,545 491,746 36,079 96 527,921 Total of reportable HQ and Year ended December 31, 2020: Telecom Fintech segments Other elimination Consolidated Revenue Connectivity services 363,131 166 363,297 24,705 92 388,094 Sales of goods 61,230 — 61,230 1,593 — 62,823 Fintech services — 33,773 33,773 23 — 33,796 Other services 698 369 1,067 4,051 — 5,118 External Customers 425,059 34,308 459,367 30,372 92 489,831 Intersegment 4,260 2,463 6,723 13,079 (19,802) — Total revenue 429,319 36,771 466,090 43,451 (19,710) 489,831 Thereof: Recognised over time 363,829 24,902 398,137 28,779 92 427,008 Recognised at point of time 61,230 9,406 61,230 1,593 — 62,823 425,059 34,308 459,367 30,372 92 489,831 |
REVENUE FROM CONTRACTS WITH C_2
REVENUE FROM CONTRACTS WITH CUSTOMERS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
REVENUE FROM CONTRACTS WITH CUSTOMERS | |
Schedule of receivables, contract assets and contract liabilities from contracts with customer | December 31, 2022 2021 Receivables 30,012 32,361 Contract assets 96 189 Total assets 30,108 32,550 Less current portion (29,213) (20,638) Total non-current assets 895 11,912 Contract liabilities: Mobile and fixed telecommunication services (25,499) (22,064) Other services (1,252) (1,056) Loyalty programme (455) (451) Total liabilities (27,206) (23,571) Less current portion 26,082 22,594 Total non-current liabilities (1,124) (977) |
Schedule of changes in the contract liabilities | 2022 2021 Balance as of January 1 (23,571) (21,842) Revenue recognised that was included in the contract liability balance at the beginning of the period 22,687 18,712 Increase due to cash received, excluding amount recognised as revenue during the period (25,657) (20,441) Aquisition of Gulfstream, Bronevik and Webinar (665) — Balance as of December 31 (27,206) (23,571) |
Schedule of revenue related to performance obligations and transaction price that are unsatisfied | The Group expects to recognize revenue related to performance obligations that were unsatisfied (or partially unsatisfied) as of December 31, 2022 as follows: 2023 2024-2028 2029-2033 Total Connectivity services 24,375 1,097 27 25,499 Other services 1,252 — — 1,252 Loyalty programme 455 — — 455 2023 2024-2028 2029-2033 After 2033 Total Connectivity services 812 2,130 210 112 3,264 |
Schedule of capitalized cost to obtain and fulfill contracts | December 31, 2022 2021 Cost to obtain contracts Gross book value 15,589 14,633 Accumulated amortization (7,080) (6,736) Cost to fulfill contracts Gross book value 4,967 5,240 Accumulated amortization (2,686) (2,279) |
SELLING, GENERAL AND ADMINIST_2
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | |
Schedule of selling, general and administrative expenses | 2022 2021 2020 Salaries and social contributions 63,181 54,149 48,737 Advertising and marketing expenses 14,145 12,539 10,652 General and administrative expenses 8,961 8,050 7,498 Dealers commission 4,434 3,434 3,385 Universal service fund 3,887 3,813 3,670 Consulting expenses 3,464 3,614 3,409 Cash collection commission 3,130 3,533 3,645 Taxes other than income tax 2,492 1,062 1,844 Other personnel expenses 2,431 1,845 1,539 Utilities and maintenance 1,885 2,550 2,255 Other 1,391 1,446 1,168 Total 109,401 96,035 87,802 |
FINANCE INCOME AND COSTS (Table
FINANCE INCOME AND COSTS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
FINANCE INCOME AND COSTS | |
Schedule of finance income and costs | 2022 2021 2020 Interest expense: – Loans and notes 45,838 29,430 28,174 – Amortization of debt issuance costs 125 109 97 – Lease obligations 12,791 11,816 12,272 – Provisions: unwinding of discount 152 165 138 Total interest expense 58,906 41,520 40,681 (Gain) loss on financial instruments — — 373 Other finance costs (72) 140 84 Total finance costs 58,834 41,660 41,138 Less: amounts capitalized on qualifying assets (1) (850) (534) (426) Debt modification/derecognition and other loss/(gain) 394 216 1,366 Finance costs 58,378 41,342 42,078 Finance income on loans and receivables: – Interest income on bank deposits 1,341 1,468 2,282 – Interest income on loans issued 349 52 17 – Other finance income 84 998 1,138 Finance income 1,774 2,518 3,437 Net finance costs 56,604 38,824 38,641 (1) The annual weighted average capitalization rates of 9.2 %, 6.8 % and 6.9 % were used to determine the amount of capitalized interest for the years ended December 31, 2022, 2021 and 2020, respectively. |
OTHER NON-OPERATING (INCOME)__2
OTHER NON-OPERATING (INCOME)/EXPENSES (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
OTHER NON-OPERATING (INCOME)/EXPENSES | |
Schedule of components of other non-operating (income)/expenses | 2022 2021 2020 Net forex exchange (gain) / loss (3,404) 560 10,347 Loss/(gain) arising on derivatives 3,616 345 (13,443) Net gain/(loss) arising on financial assets measured at FVTPL 2,287 (139) (1,893) Net gain/(loss) arising on financial liabilities measured at FVTPL 204 — (53) Impairment of investments and loans given — — 1,392 Other 338 (241) 553 Total 3,041 525 (3,097) |
DISCONTINUED OPERATIONS (Tables
DISCONTINUED OPERATIONS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Preludium B.V. | |
Disposal | |
Schedule of discontinued operations included in the consolidated statements of profit or loss and cash flows | For the year ended December 31, 2022 2021 2020 Profit on disposal — — 2,101 Currency revaluation gain/(loss) on deferred consideration — — 154 Earn-out revaluation - fair value measurement (1,867) 377 645 Earn-out revaluation - Currency revaluation gain/(loss) — 93 (27) Net (loss)/income attributable to discontinued operations (1,867) 470 2,873 For the year ended December 31, 2021 2020 Net cash provided by investing activities 1,234 2,998 |
NVision Group | |
Disposal | |
Schedule of carrying amounts of assets and liabilities pertaining to the discontinued operation and reconciliation of the loss on disposal | Property, plant and equipment 95 Intangible assets 245 Other non-current assets 220 Other current assets 2,912 Cash and cash equivalents 285 Non-current liabilities (98) Current liabilities (3,281) Accumulated other comprehensive loss 3 Total consideration (369) Satisfied by: Cash and cash equivalents (369) Loss on disposal 11 Net cash inflow arising on disposal: 84 Cash consideration received 369 Less: cash and cash equivalents disposed of (285) |
Nvision Czech Republic | |
Disposal | |
Schedule of carrying amounts of assets and liabilities pertaining to the discontinued operation and reconciliation of the loss on disposal | As of October 24, 2022, the carrying amounts of discontinued operation net assets and reconciliation of the loss on disposal were as follows: Property, plant and equipment 225 Intangible assets 32 Other non-current assets 371 Other current assets 2,170 Cash and cash equivalents 80 Non-current liabilities (103) Current liabilities (1,547) Accumulated other comprehensive loss 794 Other (202) Less: Fair value of consideration (453) Loss on disposal 1,367 Net cash outflow arising on disposal: (30) Cash consideration received 50 Less: cash and cash equivalents disposed of (80) |
Nvision Czech Republic And Nvision Group | |
Disposal | |
Schedule of discontinued operations included in the consolidated statements of profit or loss and cash flows | For the year ended December 31, 2022 2021 2020 Nvision Nvision Nvision Czech Czech Czech Nvision Republic a.s. Republic a.s. Republic a.s. Group Total Revenue 6,004 6,482 5,096 10,051 15,147 Expenses (5,802) (6,117) (4,845) (11,293) (16,138) Profit/(Loss) before tax 202 365 251 (1,242) (991) Attributable tax income/(expense) 32 (43) (72) (1,003) (1,075) Profit/(Loss) for the period 234 322 179 (2,245) (2,066) Loss on disposal (1,367) — — (11) (11) Consideration revaluation - fair value measurement 4 — — — — Consideration revaluation - Currency revaluation gain/(loss) 78 — — — — Net (loss)/income attributable to discontinued operations (1,051) 322 179 (2,256) (2,077) For the year ended December 31, 2022 2021 2020 Nvision Nvision Nvision Czech Czech Czech Nvision Republic Republic Republic Group Total a.s. a.s. a.s. Net cash provided by/(used in) operating activities 61 (204) 73 (1,466) (1,393) Net cash provided by/(used in) investing activities (69) 356 (81) 664 583 Net cash provided by/(used in) financing activities 31 (154) (75) 748 673 |
INCOME TAX (Tables)
INCOME TAX (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
INCOME TAX | |
Schedule of Significant components of income tax expense | 2022 2021 2020 Current income tax charge 14,480 20,089 15,151 Prior period tax adjustments 159 (173) (490) Total current income tax 14,639 19,916 14,661 Deferred tax (991) (4,556) 1,394 Income tax expense on continuing operations 13,648 15,360 16,055 |
Schedule of the effective income tax rate to the statutory income tax rate | 2022 2021 2020 Statutory income tax rate for the year 20.0 % 20.0 % 20.0 % Adjustments: Expenses not deductible for tax purposes 2.5 0.1 1.3 Prior periods tax effects 0.3 (0.2) (0.7) Different tax rate of subsidiaries (0.6) (0.8) (0.8) Withholding tax on distributed and undistributed profits 4.1 1.6 1.5 Change in fair value of derivative financial instruments 0.5 — — Changes in recognized deferred tax assets — (0.9) (0.1) Other 0.5 (0.3) (0.4) Effective income tax rate 27.3 % 19.5 % 20.8 % |
Schedule of deferred income tax assets and liabilities | 2022 2021 Deferred tax assets 11,610 11,683 Deferred tax liabilities (17,759) (17,901) Net deferred tax liabilities (6,149) (6,218) |
Schedule of movements in deferred tax assets and liabilities | Recognised in other Effect of December 31, Recognised in compre-hensive acquisitions December 31, 2021 profit / loss income and disposal 2022 Assets / (liabilities) arising from tax effect of: Property, plant and equipment (19,680) (871) 62 — (20,489) Other intangible assets (5,458) 3,296 — (260) (2,422) Potential distributions from/to Group’s subsidiaries/ associates and joint ventures (2,426) (1,240) 98 — (3,568) Licenses (1,675) 79 — — (1,596) Customer base (592) 550 — (768) (810) Capitalization of cost to obtain and fulfill contracts (1,830) (86) — — (1,916) Accrued expenses for services 7,814 872 (8) (59) 8,619 Write-down of inventories 238 266 3 — 507 Allowance for ECL 3,254 731 5 — 3,990 Lease obligations 31,093 (2,130) (5) — 28,958 Right-of-use assets (26,076) 2,317 7 (1) (23,753) Loss carryforward 5,857 (2,379) 2 38 3,518 Contract liabilities 1,606 276 — — 1,882 Debt modification (73) 79 — — 6 Other 1,730 (769) 16 (52) 925 Net deferred tax liability (6,218) 991 180 (1,102) (6,149) Recognised in other December 31, Recognised in compre-hensive Effect of December 31, 2020 profit / loss income acquisitions 2021 Assets / (liabilities) arising from tax effect of: Property, plant and equipment (18,250) (1,352) 32 (110) (19,680) Other intangible assets (6,314) 998 — (142) (5,458) Potential distributions from/ to Group’s subsidiaries/ associates and joint ventures (2,506) 166 (86) — (2,426) Licenses (1,699) 24 — — (1,675) Customer base (470) 107 — (229) (592) Capitalization of cost to obtain and fulfill contracts (1,668) (162) — — (1,830) Accrued expenses for services 7,158 588 (1) 69 7,814 Write-down of inventories 413 (178) — 3 238 Allowance for ECL 2,713 533 3 5 3,254 Lease obligations 29,910 1,181 (1) 3 31,093 Right-of-use assets (25,686) (392) 2 — (26,076) Loss carryforward 3,961 1,801 — 95 5,857 Contract liabilities 1,430 176 — — 1,606 Debt modification (123) 50 — — (73) Other 718 981 31 — 1,730 Net deferred tax liability (10,413) 4,521 * (20) (306) (6,218) * In the total amount of RUB 4,521 million, RUB (35) million were reported as discontinued operations in the accompanying consolidated statement of profit or loss for the year ended December 31, 2021. |
EARNINGS PER SHARE (Tables)
EARNINGS PER SHARE (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
EARNINGS PER SHARE | |
Schedule of computation of earnings per share | 2022 2021 2020 Numerator: Profit for the year from continuing operations attributable to the owners of the company 35,492 62,681 60,616 Profit / (loss) for the year from discontinued operations attributable to the owners of the company (2,918) 792 796 Denominator, in thousands: Weighted-average ordinary shares outstanding 1,679,533 1,693,244 1,760,468 Employee stock options 25,883 8,541 1,310 Weighted-average diluted shares outstanding 1,705,416 1,701,785 1,761,778 Earnings per share – basic, Russian Rubles 19.39 37.49 34.88 Basic EPS from continuing operations 21.13 37.02 34.43 Basic EPS from discontinued operations (1.74) 0.47 0.45 Earnings per share – diluted, Russian Rubles 19.10 37.30 34.86 Diluted EPS from continuing operations 20.81 36.83 34.41 Diluted EPS from discontinued operations (1.71) 0.47 0.45 |
CASH AND CASH EQUIVALENTS (Tabl
CASH AND CASH EQUIVALENTS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
CASH AND CASH EQUIVALENTS | |
Schedule of cash and cash equivalents | December 31, 2022 2021 Cash and cash equivalents at banks and on hand in: Russian Rubles 33,912 17,911 Chinese yuan 12,404 15 US Dollars 11,902 1,766 Euro 7,516 2,899 Turkmenian Manat 314 367 Other 2,031 801 Short-term deposits with an original maturity of less than 92 days: Russian Rubles 10,213 16,594 Other — 237 Total cash and cash equivalents 78,292 40,590 |
SHORT-TERM INVESTMENTS (Tables)
SHORT-TERM INVESTMENTS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
SHORT-TERM INVESTMENTS | |
Schedule of short-term investments | December 31, Category 2022 2021 Investments in mutual funds (Notes 27) At FVTPL 12,749 10,719 Assets in Sistema Capital trust management (Notes 27) At FVTPL 9,426 10,374 Notes / loans At amortized cost 2,235 6,383 Deposits At amortized cost 9 1,499 Short-term investments, gross 24,419 28,975 Allowance for ECL 3 (3) Total short-term investments 24,422 28,972 |
INVESTMENTS IN ASSOCIATES AND_2
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | |
Schedule of investments in venture capital associates | December 31, Fair value December 31, 2022 adjustment Investment 2021 Total investments in associates measured at fair value through profit or loss 477 — 172 305 |
Investments in individually insignificant joint ventures | |
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | |
Schedule of the composition of the Group's share of loss/(income) of associate | Year ended December 31, 2022 2021 Net (income)/loss for the year 1,362 114 The Group’s share of the (income)/loss of the joint venture for the year 260 32 Total comprehensive income for the year 1,362 114 Gain on remeasurement of previously held interest upon acquisition — (415) Compensation of losses — (96) The Group’s share of total comprehensive (income)/loss of the joint venture for the year 260 (479) |
MTS Belarus | |
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | |
Schedule of reconciliation of summarized financial information to the carrying amount of the Group's interest in associate | December 31, December 31, 2022 2021 Assets Non-current assets 14,743 19,030 Current assets 11,940 15,386 Liabilities Non-current liabilities (4,497) (9,062) Current liabilities (10,354) (12,568) Total identifiable net assets 11,832 12,786 The Group’s share in associate 49 % 49 % The Group’s share of identifiable net assets 5,798 6,265 Carrying amount of the Group’s interest 5,798 6,265 |
Schedule of the composition of the Group's share of loss/(income) of associate | Year ended December 31, 2022 2021 2020 Revenue 37,444 39,383 36,121 Net profit for the year 9,863 10,379 10,267 The Group’s share of the profit of the associate for the year 4,833 5,086 5,031 Other comprehensive income/(loss) for the year (1,541) 183 (397) Total comprehensive income for the year 8,322 10,562 9,870 The Group’s share of total comprehensive income of the associate for the year 4,078 5,175 4,836 Dividends received (4,545) (4,034) (4,212) |
Investments in Ozon Holdings Ltd and other individually insignificant associates and joint venture | |
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | |
Schedule of investments in associates and joint ventures | Country of December 31, December 31, operations Operating activity 2022 2021 MTS Belarus Belarus telecommunications 5,798 6,265 Zelenaya Tochka Russia telecommunications 199 141 YouDo Russia classifieds 667 705 Other unquoted companies Russia 2,611 1,319 Total investments in associates and joint ventures accounted for using the equity method 9,275 8,430 Other unquoted companies accounted for at fair value through profit or loss Russia 477 305 Total investments in associates 9,752 8,735 |
Investments in individually insignificant associates and joint ventures | |
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | |
Schedule of the composition of the Group's share of loss/(income) of associate | Year ended December 31, 2022 2021 2020 Net (income) for the year (1,035) (856) (1,048) The Group’s share of the (income)/loss of the associate for the year (209) (181) (273) Other comprehensive income for the year — — — Total comprehensive (income) for the year (1,035) (856) (1,048) The Group’s share of total comprehensive (income)/loss of the associate for the year (209) (181) (273) |
OTHER INVESTMENTS (Tables)
OTHER INVESTMENTS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
OTHER INVESTMENTS | |
Schedule of other investments | December 31, Category 2022 2021 Debt securities At amortized cost 1,299 2,810 Investments in equity FVPL 2,000 1,228 Loans and unquoted notes At amortized cost 4,239 555 Other investments (Gross) 7,538 4,593 Allowance for ECL 1 (2) Total other investments 7,539 4,591 |
TRADE AND OTHER RECEIVABLES (Ta
TRADE AND OTHER RECEIVABLES (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
TRADE AND OTHER RECEIVABLES | |
Schedule of trade and other receivables | December 31, 2022 2021 Subscribers 16,689 15,240 Handset sales financing 5,630 12,161 Property 2,607 683 Bank commission 2,512 1,208 Bonuses from suppliers 2,467 892 Interconnect 1,658 1,640 Sharing 1,474 2,164 Integration services 1,070 1,584 Roaming 686 800 Dealers 267 161 Factoring 64 282 Other receivables 6,179 6,516 Allowance for ECL (3,245) (3,536) Trade and other receivables, total 38,058 39,795 Less non-current portion (882) (1,898) Trade and other receivables, current 37,176 37,897 |
Schedule of analysis of the age of trade and other accounts receivables | The analysis of the age of trade and other accounts receivables and the respective allowance for ECL as of December 31, 2022: Receivables from subscribers and dealers and other trade Loss allowance receivables assessed for Weighted- (based on impairement based on provision average Gross carrying provision matrix loss rate amount matrix) Credit-impaired Current 1 % 2,602 (29) No 1 - 30 days past due 3 % 12,490 (390) No 31 - 60 days past due 38 % 506 (195) No 60 - 90 days past due 58 % 392 (228) No More than 90 days past due 78 % 966 (755) Yes Total 9 % 16,956 (1,597) Receivables from the sharing agreement, interconnect, integration services and other Weighted- Loss allowance receivables based on individual average Gross carrying (individually approach loss rate amount assessed) Credit-impaired Current 2 % 11,158 (187) No 1 - 30 days past due 0 % 2,956 (11) No 31 - 60 days past due 2 % 785 (19) No 60 - 90 days past due 2 % 586 (12) No More than 90 days past due 22 % 3,231 (713) Yes Total 5 % 18,716 (942) Loss allowance Weighted- (based on Receivables from handset sales average Gross carrying provision financing loss rate amount matrix) Credit-impaired Current 1 % 4,628 (68) No 1 - 30 days past due 21 % 123 (25) No 31 - 60 days past due 41 % 63 (25) No 60 - 90 days past due 52 % 58 (30) No More than 90 days past due 74 % 759 (558) Yes Total 13 % 5,631 (706) The analysis of the age of trade and other accounts receivables and the respective allowance for ECL as of December 31, 2021: Receivables from subscribers and dealers and other trade Loss allowance receivables assessed for Weighted- (based on impairement based on provision average Gross carrying provision matrix loss rate amount matrix) Credit-impaired Current 1 % 2,560 (27) No 1 - 30 days past due 3 % 10,848 (332) No 31 - 60 days past due 32 % 583 (189) No 60 - 90 days past due 45 % 355 (161) No More than 90 days past due 78 % 1,055 (818) Yes Total 10 % 15,401 (1,527) Receivables from the sharing agreement, interconnect, integration services and other Weighted- Loss allowance receivables based on individual average Gross carrying (individually approach loss rate amount assessed) Credit-impaired Current 2 % 9,407 (193) No 1 - 30 days past due 1 % 2,219 (8) No 31 - 60 days past due 1 % 1,119 (16) No 60 - 90 days past due 5 % 624 (31) No More than 90 days past due 36 % 2,400 (865) Yes Total 7 % 15,769 (1,113) Loss allowance Weighted- (based on Receivables from handset sales average Gross carrying provision financing loss rate amount matrix) Credit-impaired Current 2 % 10,948 (180) No 1 - 30 days past due 12 % 289 (34) No 31 - 60 days past due 47 % 94 (45) No 60 - 90 days past due 58 % 74 (43) No More than 90 days past due 78 % 756 (594) Yes Total 7 % 12,161 (896) |
Schedule of changes in the allowance for expected credit losses | 2022 2021 2020 Balance, beginning of the year (3,536) (4,623) (4,203) Allowance for ECL (2,203) (1,135) (3,382) Accounts receivable written off 2,522 2,232 2,719 Disposal/(Acquisition) of subsidiaries (28) (10) 243 Balance, end of the year (3,245) (3,536) (4,623) |
INVENTORIES (Tables)
INVENTORIES (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
INVENTORIES | |
Schedule of inventory and spare parts | December 31, 2022 2021 Handsets and accessories 10,290 15,201 SIM cards and prepaid phone cards 1,495 853 Software and equipment for installation and resale 1,433 364 Advertising and other materials 630 1,934 TV equipment for resale 305 449 Spare parts for telecommunication equipment 46 180 Total inventories 14,199 18,981 |
Schedule of cost of goods | 2022 2021 2020 Amount of inventories recognized as an expense 38,233 65,818 58,677 Inventory obsolescence provision 3,833 1,625 1,465 Reversal of obsolescence provision (913) (169) (570) Total cost of goods 41,153 67,274 59,572 |
PROPERTY, PLANT AND EQUIPMENT (
PROPERTY, PLANT AND EQUIPMENT (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
PROPERTY, PLANT AND EQUIPMENT | |
Schedule of property, plant and equipment expected useful lives | Network and base station equipment: Network infrastructure 3-50 years Other 3-20 years Land and buildings: Buildings 7-99 years Leasehold improvements the term of the lease Office equipment, vehicles and other: Office equipment 2-7 years Vehicles 2-10 years Other 2-25 years |
Schedule of net book value of property, plant and equipment | Balances of cost, accumulated depreciation, net book value as of December 31, 2022, 2021 and 2020 and movements of property, plant and equipment for the year ended December 31, 2022, 2021 and 2020 were as follows: Office Construction Network and equipment, in progress base station Land and vehicles and and equipment equipment buildings other for installation Total Cost January 1, 2020 560,599 34,556 57,269 21,896 674,320 Additions (173) 434 729 74,032 75,022 Transferred into use 53,005 1,317 12,286 (66,608) — Arising on business combinations 578 4 6 — 588 Disposal of NVISION GROUP (Note 10) — — (314) (18) (332) Transfer to assets held for sale (2,890) (475) (34) (3) (3,402) Disposal (38,293) (447) (4,405) (255) (43,400) Other (4) 675 30 35 736 Foreign exchange differences 2,286 495 520 74 3,375 December 31, 2020 575,108 36,559 66,087 29,153 706,907 Additions 2,432 38 801 75,450 78,721 Transferred into use 57,666 748 11,499 (69,913) — Arising on business combinations 973 4,601 605 204 6,383 Transfer to assets held for sale (992) (1) (24) (27) (1,044) Disposal (44,394) (559) (5,542) 334 (50,161) Other (341) 482 159 (137) 163 Foreign exchange differences 1,306 10 170 12 1,498 December 31, 2021 591,758 41,878 73,755 35,076 742,467 Additions 1,748 68 419 53,630 55,865 Transferred into use 39,096 1,965 9,426 (50,487) — Arising on business combinations 289 — 91 14 394 Transfer to assets held for sale (978) — (26) — (1,004) Disposal of Nvision CR a.s. (Note 10) — (840) (953) — (1,793) Disposal (22,082) 74 (3,267) (127) (25,402) Other (2,948) 540 1,280 66 (1,062) Foreign exchange differences 937 (438) (373) (1) 125 December 31, 2022 607,820 43,247 80,352 38,171 769,590 Accumulated amortisation and impairment January 1, 2020 (362,006) (10,571) (36,264) — (408,841) Charge for the year (43,220) (1,153) (5,696) — (50,069) Disposal of NVISION GROUP (Note 10) — — 236 — 236 Transfer to assets held for sale 1,899 146 (7) — 2,038 Disposal 33,058 343 4,165 — 37,566 Other (5) (133) (34) — (172) Foreign exchange differences (1,968) (397) (496) — (2,861) December 31, 2020 (372,242) (11,765) (38,096) — (422,103) Charge for the year (44,387) (1,204) (7,548) — (53,139) Transfer to assets held for sale 1,247 1 15 — 1,263 Disposal 38,225 435 5,062 — 43,722 Other 277 (99) (4) — 174 Foreign exchange differences (1,016) (6) (112) — (1,134) December 31, 2021 (377,896) (12,638) (40,683) — (431,217) Charge for the year (43,211) (1,167) (9,550) — (53,928) Transfer to assets held for sale 899 — 23 — 922 Disposal of Nvision CR a.s. (Note 10) — 794 775 — 1,569 Disposal 21,957 (111) 3,362 — 25,208 Other 210 (20) (1,163) — (973) Foreign exchange differences 240 474 624 — 1,338 December 31, 2022 (397,801) (12,668) (46,612) — (457,081) Net book value December 31, 2021 213,862 29,240 33,072 35,076 311,250 December 31, 2022 210,019 30,579 33,740 38,171 312,509 |
GOODWILL (Tables)
GOODWILL (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
GOODWILL | |
Summary of change in the net carrying amount of goodwill | Telecom Other Total Balance at January 1, 2021 Gross amount of goodwill 30,924 13,904 44,828 Accumulated impairment loss (1,466) (5,321) (6,787) 29,458 8,583 38,041 Acquisitions (Note 4) 4,337 46 4,383 Reclassification (Note 5) 253 (253) — Currency translation adjustment — 395 395 Balance at December 31, 2021 Gross amount of goodwill 35,514 14,092 49,606 Accumulated impairment loss (1) (1,466) (5,321) (6,787) 34,048 8,771 42,819 Acquisitions (Note 4) 2,609 10,107 12,716 Measurement period adjustment (Note 4) (61) — (61) Impairment (Note 21) — (489) (489) Currency translation adjustment — 709 709 Balance at December 31, 2022 Gross amount of goodwill 38,062 24,908 62,970 Accumulated impairment loss (1) (1,466) (5,810) (7,276) 36,596 19,098 55,694 (1) |
IMPAIRMENT REVIEW (Tables)
IMPAIRMENT REVIEW (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
IMPAIRMENT REVIEW | |
Schedule of impairment loss by CGU | The total amount of impairment loss and reversal of impairment charges for the year ended December 31, 2022, 2021 and 2020 was allocated to the long-lived assets carrying amounts as follows: 2022 2021 2020 MTS MTS MTS Gambit Auto Turkmenistan Entertainment Kinopolis Turkmenistan Goodwill 207 282 — 1,281 — — Property, plant and equipment — — (10) — — (66) Investment property — — — — 807 — Total 207 282 (10) 1,281 807 (66) |
Schedule of OIBDA margin applied for value-in-use calculation of related CGUs | December 31, CGU 2022 2021 Russia Convergent 37.5%-37.9% 41.3%-46.9% Armenia 50.6%-54.2% 53.5%-60.3% MGTS Commercial 50.6%-54.2% 59.9%-63.0% MGTS Service 31.4%-33.9% 42.5%-51.8% Entertainment 2.1%-11.9% 4.8%-12% Cloud 39.8%-59.1% 37.7%-67.3% |
Schedule of capital expenditure as a percentage of revenue applied for value-in-use calculations of related CGUs | December 31, CGU 2022 2021 Russia Convergent 22 % 18 % Armenia 22 % 22 % MGTS Commercial 19 % 16 % MGTS Service 15 % 16 % Entertainment 10 % 3 % Cloud 61 % 17 % |
Schedule of terminal growth rates applied for value in-use-calculation of related CGUs | December 31, CGU 2022 2021 Russia Convergent 1 % 1 % Armenia nil nil MGTS Commercial 1 % 1 % MGTS Service 1 % 1 % Entertainment 1.5 % 1.5 % Cloud 1 % 1 % |
Schedule of pre-tax rates for discounting cash flows in functional currencies of related CGUs | December 31, CGU 2022 2021 Russia Convergent 16.9 % 10.1 % Armenia 12.3 % 11.2 % MGTS Commercial 17.3 % 12.7 % MGTS Service 16.5 % 9.9 % Entertainment 20.4 % 13.1 % Cloud 18.8 % 13.6 % |
OTHER INTANGIBLE ASSETS (Tables
OTHER INTANGIBLE ASSETS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
OTHER INTANGIBLE ASSETS | |
Schedule of balances of cost, accumulated amortization, net book value and movements of other intangible assets | Balances of historical cost, accumulated amortization, net book value as of December 31, 2022 and 2021 and movements of other intangible assets for the year ended December 31, 2022, 2021 and 2020 were as follows: Right to use Billing and Cost to radio other Numbering obtain Licenses frequencies software Client base capacity contracts Content Other Total Useful life, years 1 to 20 1 to 15 1 to 25 4 to 31 2 to 15 2 to 5 1 to 5 1 to 10 Cost January 1, 2020 21,705 5,689 139,968 5,930 2,677 13,635 — 3,096 192,700 Additions 1,466 (11) 35,277 — 15 10,390 — 1,941 49,078 Disposal of NVISION GROUP (Note 10) — — (311) — — — — — (311) Reclassification into assets for sale — — (184) — — — — — (184) Impairment — 43 (167) — — — — (2) (126) Disposal (108) (172) (28,035) (73) (24) (9,758) — (1,033) (39,203) Other 25 30 (83) — — — — (1) (29) Foreign exchange differences 913 — 386 — — — — 4 1,303 December 31, 2020 24,001 5,579 146,851 5,857 2,668 14,267 — 4,005 203,228 Additions 1,350 — 34,421 — 75 3,653 — 5,494 44,993 Arising on business combinations — — 571 1,147 174 — — 576 2,468 Reclassification into assets for sale — — (17) — — — — — (17) Impairment (1) 21 — — — — — — 20 Disposal (39) (233) (14,783) (680) (251) (3,287) — (1,064) (20,337) Other — 1 (97) — — — — (9) (105) Foreign exchange differences 992 — 381 — — — — (1) 1,372 December 31, 2021 26,303 5,368 167,327 6,324 2,666 14,633 — 9,001 231,622 Additions 1,231 — 31,934 — 134 3,945 7,952 205 45,402 Arising on business combinations (Note 4) — — 713 4,447 — 260 — 619 6,039 Disposal of Nvision CR a.s. — — (89) — — — — — (89) Disposal (63) (174) (11,810) (619) (24) (3,250) — (465) (16,405) Other 34 (34) 52 — — — (9) (35) 8 Foreign exchange differences 1,778 — 298 (539) (66) — — (468) 1,003 December 31, 2022 29,283 5,160 188,425 9,613 2,710 15,588 7,943 8,857 267,579 Accumulated amortisation and impairment January 1, 2020 (13,182) (4,098) (82,096) (3,048) (2,611) (6,394) — (1,542) (112,971) Charge for the year (1,266) (367) (25,146) (431) (27) (9,964) — (345) (37,546) Disposal of NVISION GROUP (Note 10) — — 77 — — — — — 77 Disposal 71 160 27,953 72 24 9,758 — 402 38,440 Other (10) (31) 81 — — — — 2 42 Foreign exchange differences (894) — (275) — — — — 2 (1,167) December 31, 2020 (15,281) (4,336) (79,406) (3,407) (2,614) (6,600) — (1,481) (113,125) Charge for the year (1,443) (349) (29,737) (631) (35) (3,424) — (1,867) (37,486) Disposal 3 228 14,716 679 249 3,288 — 920 20,083 Other — — 204 — — — — 16 220 Foreign exchange differences (971) — (211) — — — — — (1,182) December 31, 2021 (17,692) (4,457) (94,434) (3,359) (2,400) (6,736) — (2,412) (131,490) Charge for the year (1,607) (312) (31,702) (820) (55) (3,596) (2,144) (89) (40,325) Disposal of Nvision CR a.s. (Note 10) — — 57 — — — — — 57 Impairment — — (1,150) — — — — (18) (1,168) Disposal 38 193 11,792 619 24 3,250 — 439 16,355 Other (31) 31 (39) 3 — 3 7 22 (5) Foreign exchange differences (1,742) — 191 — 66 — — 31 (1,454) December 31, 2022 (21,034) (4,545) (115,285) (3,557) (2,365) (7,080) (2,137) (2,027) (158,030) Net book value December 31, 2021 8,611 911 72,893 2,965 266 7,897 — 6,589 100,132 December 31, 2022 8,249 615 73,140 6,056 345 8,509 5,806 6,830 109,549 |
BORROWINGS (Tables)
BORROWINGS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
BORROWINGS | |
Schedule of the Group's borrowings | December 31, 2022 2021 Notes 195,929 191,996 Bank and other loans 290,211 270,143 Total borrowings 486,140 462,139 Less: current portion (117,747) (111,839) Total borrowings, non-current 368,393 350,300 |
Schedule of aggregated scheduled maturities of principal on notes and bank loans | December 31, 2022 Bank loans Notes and other debt Payments due in the year ending December 31, 2023 63,963 90,636 2024 67,213 76,944 2025 41,246 150,222 2026 38,415 15,242 2027 22,477 — Contractual undiscounted cash flows 233,314 333,044 Less: unamortized debt issuance costs (321) — Less: interest (37,064) (41,762) Less: debt modification — (459) Less: subsidized interest rate effect — (612) Total debt 195,929 290,211 |
RIGHT-OF-USE ASSETS AND LEASE_2
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |
Schedule of estimated terms over which right-of-use assets are amortized | Sites for placement of network equipment and base stations inside the buildings 10 years Sites for placement of network equipment and base stations on land 20 years Retail stores Up to 8 years Administrative offices, warehouses, parking garages not less than 3 years Vehicles 4 – 5 years |
Schedule of net book value and depreciation charge of rights-of-use assets | December 31, 2022 2021 Sites for network and base station equipment 83,795 91,566 Land and buildings 36,005 40,572 Vehicles and other 392 205 Right-of-use assets, net 120,192 132,343 2022 2021 2020 Sites for network and base station equipment 11,600 11,448 6,903 Land and buildings 7,585 8,274 11,858 Vehicles and other 155 103 43 Depreciation charge, total 19,340 19,825 18,804 |
Schedule of expenses recognized in respect of variable lease payments not included on the measurement of lease liabilities and short-term leases | 2022 2021 2020 Variable lease payments 11,349 10,623 9,542 Short-term leases 130 310 195 Total 11,479 10,933 9,737 |
Schedule of capital leases future minimum lease payments and present value of the net minimum lease payments | December 31, 2022 2021 Lease payments, including: Current portion (less than 1 year) 31,450 29,758 More than 1 to 5 years 96,822 101,965 Over 5 years 84,646 91,031 Total lease payments 212,918 222,754 Less amount representing interest (69,416) (68,245) Present value of net lease payments 143,502 154,509 Less current portion of lease obligations (19,608) (18,709) Non-current portion of lease obligations 123,894 135,800 |
RECONCILIATION OF LIABILITIES_2
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | |
Schedule of Reconciliation of liabilities arising from financial activities | Foreign Other Change in December 31, Financing Operating Acquisitions/ exchange comprehensive Change retained Other December 31, 2021 cash flows cash flows Disposals movement income in fair value earnings changes 1 2022 Notes (Note 23) 191,996 6,941 — — (2,768) — — — (240) 195,929 Bank and other loans (Note 23) 270,143 15,840 — 1,970 (82) — — — 2,340 290,211 Lease obligation (Note 24) 154,509 (16,443) (13,040) 252 (335) — — — 18,559 143,502 Dividends payable (Note 32) 68 (40,959) — 220 — — — 57,015 247 16,591 Liability under put option agreement — — — 2,577 — — 204 — — 2,781 Неdge asset (net) (3,290) — — — 3,805 — — — (515) — Total liabilities arising from financial activities 613,426 (34,621) (13,040) 5,019 620 — 204 57,015 20,391 649,014 1) Including accrual of liabilities related to repurchase of common stock, additions under lease agreements, dividends related to non-controlling interest, depreciation of debt issuance cost, modification gain and other changes. Foreign Other Change in December 31, Financing Operating Acquisitions/ exchange comprehensive Change retained Other December 31, 2020 cash flows cash flows Disposals movement income in fair value earnings changes 1 2021 Notes (Note 23) 208,155 (16,504) — — 187 — — — 158 191,996 Bank and other loans (Note 23) 221,113 48,718 — 1,735 — (10) — — (1,413) 270,143 Lease obligation (Note 24) 150,814 (16,515) (11,548) 146 45 72 — — 31,495 154,509 Payables related to repurchase of common stock (Note 32) — (21,483) — — — — — — 21,483 — Dividends payable (Note 32) 109 (61,955) — — — — — 61,967 (53) 68 Payables related to transactions under common control — (3,474) — — — — — — 3,474 — Liability under put option agreement 62 — — — — — (62) — — — Hedge asset (net) (3,591) — — — (125) — — — 426 (3,290) Total liabilities arising from financial activities 576,662 (71,213) (11,548) 1,881 107 62 (62) 61,967 55,570 613,426 1) Including accrual of liabilities related to repurchase of common stock, additions under lease agreements, dividends related to non-controlling interest, depreciation of debt issuance cost, modification gain and other changes. |
PROVISIONS (Tables)
PROVISIONS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
PROVISIONS | |
Schedule of the movement in provisions | Tax Provision provisions for Employee Litigation other than decommissioning bonuses and Other for income and and other provisions Total tax restoration rewards (Note 33) provisions January 1, 2020 (563) (4,788) (10,043) (893) (16,287) Arising during the year (211) (914) (14,770) (3,860) (19,755) Utilised 29 54 16,489 137 16,709 Discount rate adjustment and imputed interest (change in estimates) 1 (138) 67 — (70) Unused amounts reversed 8 513 (125) 114 510 Arising due to acquisitions of subsidiaries — — — — — Disposal of Nvision Group 115 — 245 9 369 Other — — (62) (2) (64) December 31, 2020 (621) (5,273) (8,199) (4,495) (18,588) Current portion (621) (229) (8,115) (4,495) (13,460) Non-current portion — (5,044) (84) — (5,128) January 1, 2021 (621) (5,273) (8,199) (4,495) (18,588) Arising during the year (74) (2,329) (17,860) (1,862) (22,125) Utilised 161 31 13,258 1,736 15,186 Discount rate adjustment and imputed interest (change in estimates) — (145) 4 — (141) Unused amounts reversed 488 226 580 (2) 1,292 Arising due to acquisitions of subsidiaries (207) — (159) (3) (369) Other (1) — (18) (3) (22) December 31, 2021 (254) (7,490) (12,394) (4,629) (24,767) Current portion (254) (284) (12,312) (4,629) (17,479) Non-current portion — (7,206) (82) — (7,288) January 1, 2022 (254) (7,490) (12,394) (4,629) (24,767) Arising during the year (88) (2,118) (23,513) (5,766) (31,485) Utilised 24 68 17,537 3,069 20,698 Discount rate adjustment and imputed interest (change in estimates) — (173) — — (173) Unused amounts reversed 132 4,597 205 6 4,940 Arising due to acquisitions of subsidiaries (117) — (160) (7) (284) Other — 20 — 6 26 December 31, 2022 (303) (5,096) (18,325) (7,321) (31,045) Current portion (303) (133) (16,000) (7,321) (23,757) Non-current portion — (4,963) (2,325) — (7,288) |
FAIR VALUE OF FINANCIAL INSTR_2
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | |
Schedule of financial assets | December 31, 2022 2021 Cash and cash equivalents (Note 13) 78,292 40,590 Trade and other receivables (Note 17) 38,058 39,795 Accounts receivable, related parties (Note 30) 4,410 7,287 Other financial assets: Financial assets at amortized cost: Deposits and loans issued 238,816 208,018 Notes 3,096 9,158 Other 4,031 2,138 Total financial assets at amortized cost 245,943 219,314 Financial assets at fair value through profit or loss: Securities (notes, shares and other) 23,815 46,780 Investments in equity 2,208 1,228 Derivative instruments 761 4,627 Contingent consideration (Note 10) 473 1,867 Call and put options 112 112 Embedded derivatives in a lease agreement 82 434 Currency forwards, swaps and options not designated as hedges — 110 Total financial assets at fair value through profit or loss 27,451 55,158 Financial assets at fair value through other comprehensive income: Notes 22,394 — Total financial assets at fair value through other comprehensive income 22,394 — Total other financial assets 295,788 274,472 Total financial assets 416,548 362,144 Less current portion (262,767) (224,862) Total financial assets, non-current 153,781 137,282 |
Schedule of financial liabilities | December 31, 2022 2021 Trade and other payables 67,166 72,078 Accounts payable, related parties (Note 30) 1,451 4,107 Other financial liabilities: Financial liabilities at amortized cost: Bank and other loans (Note 23) 290,211 270,143 Bank deposits and liabilities(Note 29) 273,141 221,368 Notes (Note 23) 195,929 191,996 Lease obligations (Note 24) 143,502 154,509 Total financial liabilities at amortized cost 902,783 838,016 Financial liabilities at fair value through profit or loss: Call and put ptions (Note 4) 2,780 — Securities (notes, shares and other) 2,450 — Contingent consideration and other 1,220 383 Total financial liabilities at fair value through profit or loss 6,450 383 Total other financial liabilities 909,233 838,399 Total financial liabilities 977,850 914,584 Less current portion (469,701) (413,990) Total financial liabilities, non-current 508,149 500,594 |
Schedule of significant quantitative inputs used to measure its fair value | December 31, Unobservable inputs 2022 Discount rate 15 % Revenue growth rate 20.7–22.4 % (av. 21.5%) OIBDA margin 7.0–10.5 % (av. 8.7%) December 31, Unobservable inputs 2022 Discount rate 14.4 % Revenue growth rate 29.3 - 24.9 % (av. 27.1%) |
Schedule of fair value of financial instruments | December 31, Level of inputs 2022 2021 Assets Notes Level 1 21,715 25,687 Securities (notes, shares and other) Level 2 24,494 21,093 Derivative instruments Level 2 761 4,737 Cross-currency swaps 719 4,627 interest rate swaps 42 Currency forwards, swaps and options — 110 Embedded derivatives in a lease agreement Level 2 82 434 Investments in equity Level 3 2,208 1,228 Contingent consideration Level 3 473 1,867 Call and put options Level 3 112 112 Liabilities Securities (notes, shares and other) Level 2 (2,450) — Call and put options (Note 4) Level 3 (2,780) — Contingent consideration and other Level 3 (1,220) (383) |
Schedule of net realized and unrealized gains (losses) of level 3 assets and liabilities | For the years ended December 31, 2022 2021 2020 Net realized gains of Level 3 assets 1,032 2,263 3,083 Net realized losses of Level 3 liabilities (40) (420) (20) 992 1,843 3,063 For the years ended December 31, 2022 2021 2020 Net unrealized (losses)/gains of Level 3 assets (1,446) 385 1,130 Net unrealized (losses)/gains of Level 3 liabilities (3,657) 391 (39) (5,103) 776 1,091 |
Schedule of borrowings, gross of debt issuance costs, where carrying value does not approximate fair value | December 31, 2022 December 31, 2021 Level of Carrying Carrying inputs Fair value value Fair value value Bank deposits and loans to customers Level 3 236,485 234,334 210,623 205,936 Total bank deposits and loans to customers 236,485 234,334 210,623 205,936 Notes Level 1 (145,143) (145,565) (173,903) (174,984) Notes Level 2 (22,203) (23,365) — — Unquoted notes Level 3 (27,000) (27,000) (17,012) (17,012) Bank and other loans (Note 23) Level 3 (289,735) (290,211) (267,405) (270,143) Total borrowings (484,081) (486,141) (458,320) (462,139) |
FINANCIAL RISK MANAGEMENT (Tabl
FINANCIAL RISK MANAGEMENT (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
FINANCIAL RISK MANAGEMENT | |
Schedule of foreign currency denominated monetary assets and monetary liabilities | December 31, 2022 December 31, 2021 Assets, Liabilities, Assets, Liabilities, RUB mln RUB mln RUB mln RUB mln USD 24,720 48,917 44,251 49,960 EUR 7,880 14,315 3,359 10,106 |
Schedule of sensitivity to a reasonably possible change in USD and EUR exchange rates | USD - effect on EUR - effect on Change profit before tax Change profit before tax in rate, USD RUB mln in rate, EUR RUB mln 2022 +15% (3,630) +15% (965) -15% 3,630 -15% 965 2021 +15% (856) +15% (1,012) -15% 856 -15% 1,012 2020 +10% 786 +10% (682) -10% (1,291) -10% 682 |
Schedule of exposure to credit risk | December 31, 2022 2021 Deposits and loans issued 238,816 208,018 Cash and cash equivalents 78,292 40,590 Securities (notes, shares and other) 49,305 54,988 Trade and other receivables 38,058 39,795 Derivative financial instruments 2,208 5,171 Contingent consideration 843 1,867 Investments in equity 473 1,228 Call and put options 112 112 Other 4,031 3,088 412,138 354,857 |
BANK FINANCIAL ASSETS AND LIA_2
BANK FINANCIAL ASSETS AND LIABILITIES (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | |
Schedule of the structure and amounts of current and non current bank deposits and loans to customers | December 31, 2022 2021 Loans to customers 267,700 223,566 Due from banks 3,432 3,514 Allowance for ECL (36,798) (21,144) Total bank deposits and loans to customers, net 234,334 205,936 Less: current portion (96,135) (87,594) Bank deposits and loans to customers, non-current 138,199 118,342 |
Schedule of structure and amounts of bank loans to customers | December 31, 2022 2021 Loans to legal entities Corporate borrowers 16,132 28,409 Medium-sized enterprises and small businesses 1,454 1,706 Total loans to legal entities 17,586 30,115 Loans to individuals Mortgage loans 22,730 16,553 Consumer loans 168,024 139,766 Credit cards 59,315 36,933 Other 45 200 Total loans to individuals 250,114 193,452 Due from banks Time deposits with banks 1,175 1,781 Obligatory reserves with the Central Banks 2,257 1,733 Total due from banks 3,432 3,514 Total bank deposits and loans to customers 271,132 227,081 Less: allowance for expected credit losses (36,798) (21,144) Total bank deposits and loans to customers, net 234,334 205,937 |
Schedule of carrying value of loans to customers by types of collateral | December 31, 2022 2021 Pledge of real estate 26,012 19,115 Guaranties 9,085 22,380 Securities 131 284 Pledge of equipment — 1 Unsecured loans 232,472 181,787 Allowance for expected credit losses (36,654) (21,114) Total loans to customers, net 231,046 202,453 |
Schedule of movements in the allowance for impairment losses attributable to bank deposits and loans to customers | Loans to Due from customers banks Total Balance as at January 1, 2022 21,114 30 21,144 Provision charge/release 22,490 155 22,645 Recovery of previously written-off assets 522 — 522 Bad debt written-off (3,735) (41) (3,776) Sale of loans (3,226) — (3,226) Other movements (511) — (511) Balance as at December 31, 2022 36,654 144 36,798 Loans to Due from customers banks Total Balance as at January 1, 2021 16,436 10 16,446 Provision charge/release 11,046 20 11,066 Recovery of previously written-off assets 1,557 — 1,557 Bad debt written-off (3,361) — (3,361) Sale of loans (4,324) — (4,324) Other movements (240) — (240) Balance as at December 31, 2021 21,114 30 21,144 |
Schedule of bank deposits and liabilities | December 31, 2022 2021 Customer accounts 249,696 192,177 Due to banks and other financial institutions 10,984 21,430 Debt securities issued 10,481 5,581 Other financial liabilities 1,980 2,180 Total bank deposits and liabilities 273,141 221,368 Less: current portion (260,744) (207,055) Total bank deposits and liabilities, non-current 12,397 14,313 |
Schedule of deposits from customers | December 31, 2022 2021 Legal entities - Current/settlement accounts 40,276 13,311 - Term deposits 67,469 63,003 Individuals - Current/settlement accounts 30,767 20,654 - Term deposits 111,184 95,209 Total customer accounts 249,696 192,177 |
Schedule of due to banks | December 31, 2022 2021 Loans under repurchase agreements 4,002 9,333 Loans and term deposits from banks and other financial institutions 1,894 9,474 Correspondent accounts of other banks 5,088 2,623 Total due to banks 10,984 21,430 |
Schedule of Group's liquidity analysis for non-derivative financial assets and liabilities | Up to 1 month to 3 months to 1 year to Over Maturity As of December 31, 2022 1 month 3 months 1 year 5 years 5 years undefined Total Financial assets Cash and cash equivalents 20,117 — — — — — 20,117 Financial assets at fair value through other comprehensive income 377 1,215 665 10,971 8,355 812 22,395 Financial assets at fair value through profit or loss 697 — — — — — 697 Loans to customers 10,967 19,970 61,906 112,482 19,554 6,167 231,046 Investments in securities 9 211 1,286 1,299 — — 2,805 Total interest bearing financial assets 32,167 21,396 63,857 124,752 27,909 6,979 277,060 Cash and cash equivalents 38,103 — — — — — 38,103 Financial assets at fair value through profit or loss — — — — — — — Due from banks — — — — — 3,427 3,427 Other financial assets 4,038 7 3 — — 2,300 6,348 Total non-interest bearing financial assets 42,141 7 3 — — 5,727 47,878 Total financial assets 74,308 21,403 63,860 124,752 27,909 12,706 324,938 The Group stable sources of funding as: ● OFZ received from the SC DIA, reflected on off-balance accounts, but recorded in the report as stable sources of financing with a maturity of up to 1 month ( 5% discount from the current market price was also applied to them); ● Investments into debt securities measured at fair value through profit and loss. The amount of investments attributed in the table for a period of up to 30 days is adjusted, based on the following approach: for securities included in the Lombard List of the CBR, 85% of the investments amount is assigned for a period of up to 30 days; all others – to maturity. The possibility of attracting liquidity for direct REPO transactions with an effective discount of 15% is simulated; ● Investments into securities measured at amortized cost and fair value through other comprehensive income: for investments included in the CBR Lombard List, which are adjusted for a 15% discount, are recognized as stable sources of financing. These securities are classified as measured at amortized cost. The Group does not plan to dispose of these securities under the current business model, but can sell them with a repurchase obligation (under a direct REPO transaction) to satisfy liquidity needs in times of stress; ● Time deposits of individuals: a part of the planned deposits amounts is reflected within stable sources of funding, as the Group expects that they will be either prolonged or replaces. Shares are determined in accordance with the conservative estimate based on scenario modeling, which does not contradict current historical statistics; ● Settlement accounts of individuals and legal entities: a part of small account amounts in accordance with the conservative estimate of the level of settling balances are reflected under stable sources of funding, as the Group expects that there will be neither movement nor replacement among these amounts. Shares are determined in accordance with the conservative estimate based on scenario modeling, which does not contradict current historical statis. Up to 1 month to 3 months to 1 year to Over 5 Maturity As of December 31, 2022 1 month 3 months 1 year 5 years years undefined Total Financial liabilities Due to banks and other financial institutions (6,220) — — (64) — — (6,284) Customer accounts (52,665) (18,956) (107,500) (7,316) — — (186,437) Debt securities issued (322) (114) (5,057) (4,988) — — (10,481) Lease obligations (22) (45) (222) (393) (3) — (685) Total interest bearing financial liabilities (59,229) (19,115) (112,779) (12,761) (3) — (203,887) Due to banks and other financial institutions (4,700) — — — — — (4,700) Customer accounts (62,546) — — — — (713) (63,259) Other financial liabilities (2,277) (297) (2,446) — — — (5,020) Total non-interest bearing financial liabilities (69,523) (297) (2,446) — — (713) (72,979) Total financial liabilities (128,752) (19,412) (115,225) (12,761) (3) (713) (276,866) Liquidity gap (54,444) 1,991 (51,365) 111,991 27,906 Stable sources of funding 88,179 (22,598) 56,312 (19,814) (102,092) Net liquidity gap 33,748 (20,607) 4,947 92,177 (74,186) Cumulative liquidity gap 33,748 13,141 18,088 110,265 36,079 Up to 1 month to 3 months to 1 year to Over Maturity As of December 31, 2021 1 month 3 months 1 year 5 years 5 years undefined Total Financial assets Financial assets at fair value through profit or loss 24,769 — — — — 1 24,770 Due from banks 1,781 — — — — — 1,781 Loans to customers 9,985 18,848 50,342 109,949 11,346 1,983 202,453 Investments in securities 9 514 5,555 2,808 — — 8,886 Total interest bearing financial assets 36,544 19,362 55,897 112,757 11,346 1,984 237,890 Cash and cash equivalents 15,974 — — — — — 15,974 Due from banks — — — — — 1,733 1,733 Other financial assets 2,272 6 15 — — 31 2,324 Total non-interest bearing financial assets 18,246 6 15 — — 1,764 20,031 Total financial assets 54,790 19,368 55,912 112,757 11,346 3,747 257,920 Up to 1 1 month to 3 months to 1 year to Over Maturity month 3 months 1 year 5 years 5 years undefined Total Financial liabilities Due to banks and other financial institutions (18,788) — — (19) — — (18,807) Customer accounts (35,294) (13,801) (95,472) (9,114) — — (153,681) Debt securities issued (32) — (350) (5,199) — — (5,581) Lease obligations (17) (44) (200) (471) — — (732) Total interest bearing financial liabilities (54,131) (13,845) (96,022) (14,803) — — (178,801) Due to banks and other financial institutions (2,623) — — — — — (2,623) Customer accounts (38,496) — — — — — (38,496) Other financial liabilities (2,857) (1,147) (2,262) — — — (6,266) Total non-interest bearing financial liabilities (43,976) (1,147) (2,262) — — — (47,385) Total financial liabilities (98,107) (14,992) (98,284) (14,803) — — (226,186) Liquidity gap (43,317) 4,376 (42,372) 97,954 11,346 Stable sources of funding 43,901 (2,392) 43,814 (3,519) (81,804) Net liquidity gap 584 1,984 1,442 94,435 (70,458) Cumulative liquidity gap 584 2,568 4,010 98,445 27,987 |
Schedule of future aggregate undiscounted cash flows | Weighted average Up to 1 month to 3 months to 1 year to Over Maturity As of December 31, 2022 interest rate 1 month 3 months 1 year 5 years 5 years undefined Total Interest bearing financial liabilities Due to banks 6.9 % (6,230) — — (72) — — (6,302) Customer accounts 8.1 % (53,465) (19,323) (112,681) (13,139) — — (198,608) Debt securities issued 8.9 % (329) (128) (5,561) (5,819) — — (11,837) Lease obligations 8.3 % (22) (46) (234) (479) (6) — (787) Total interest bearing financial liabilities (60,046) (19,497) (118,476) (19,509) (6) — (217,534) Non-interest bearing financial liabilities Due to banks (4,700) — — — — — (4,700) Customer accounts (62,546) — — — — (713) (63,259) Other financial liabilities (2,277) (297) (2,446) — — — (5,020) Total non-interest bearing financial liabilities and commitments (69,523) (297) (2,446) — — (713) (72,979) Total financial liabilities (129,569) (19,794) (120,922) (19,509) (6) (713) (290,513) Weighted average Up to 1 month to 3 months to 1 year to Over Maturity As of December 31, 2021 interest rate 1 month 3 months 1 year 5 years 5 years undefined Total Interest bearing financial liabilities Due to banks 8.4 % (18,788) — (19) — — — (18,807) Customer accounts 6.3 % (35,402) (13,964) (98,665) (10,164) — — (158,195) Debt securities issued 7.3 % (33) — (695) (5,389) — — (6,117) Lease obligations 5.2 % (11) (45) (200) (471) (1) — (728) — — — — — — — Total interest bearing financial liabilities (54,234) (14,009) (99,579) (16,024) (1) — (183,847) Non-interest bearing financial liabilities — — — — — — — Due to banks (2,623) — — — — — (2,623) Customer accounts (38,496) — — — — — (38,496) Other financial liabilities (2,857) (1,147) (2,262) — — — (6,266) Total non-interest bearing financial liabilities and commitments (43,976) (1,147) (2,262) — — — (47,385) Total financial liabilities (98,210) (15,156) (101,841) (16,024) (1) — (231,232) |
Schedule of information on Maximum amount of credit risk on guarantees issued and commitments on loans | As of December 31, 2022 Stage 1 Stage 2 Stage 3 Total Commitments on loans 66,258 1,314 57 67,629 Guarantees issued 16,434 1,979 213 18,626 Less provision (826) (25) (192) (1,043) Total commitments on loans and guarantees issued 81,866 3,268 78 85,212 As of December 31, 2021 Stage 1 Stage 2 Stage 3 Total Commitments on loans 36,759 745 33 37,537 Guarantees issued 13,798 2,257 100 16,155 Less provision (687) (15) (50) (752) Total commitments on loans and guarantees issued 49,870 2,987 83 52,940 |
Loans to legal entities | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | |
Schedule of quality of loans | As of December 31, 2022 Stage 1 Stage 2 Stage 3 Total Low to fair risk 9,928 4,236 — 14,164 Monitoring 179 191 — 370 Doubtful — — 2 2 Impaired — — 3,050 3,050 Loss allowance (214) (90) (2,536) (2,840) Total 9,893 4,337 516 14,746 As of December 31, 2021 Stage 1 Stage 2 Stage 3 Total Low to fair risk 20,575 721 — 21,296 Monitoring 5,700 72 — 5,772 Doubtful — — 767 767 Impaired — — 2,280 2,280 Loss allowance (818) (25) (2,295) (3,138) Total 25,457 768 752 26,977 |
Loans to legal entities | Accumulated Depreciation | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | |
Schedule of movements in provision for impairment losses on loans | Stage 1 Stage 2 Stage 3 Total Balance as at January 1, 2022 818 25 2,295 3,138 - Transfer to stage 1 29 (28) (1) — - Transfer to stage 2 (135) 136 (1) — - Transfer to stage 3 — (89) 89 — New financial assets originated or purchased 194 — — 194 Change due to change of credit risk (57) 46 (184) (195) Sale of loans — — (6) (6) Write-offs — — (15) (15) Recovery of previously written-off assets — — 235 235 Other movements (635) — 124 (511) Balance as at December 31, 2022 214 90 2,536 2,840 In June 2022 the Group has performed renovation of several loans that were given to legal entities. According to the novation loan claims in amount of 5,106 mln RUB, including allowance for expected credit losses in amount of 635 mln RUB, were replaced with claims on investment property. As of December 31, 2022 these claims in amount of 2,361 mln RUB, including allowance for expected credit losses in amount of 619 mln RUB, were included in Other assets. Stage 1 Stage 2 Stage 3 Total Balance as at January 1, 2021 899 141 2,704 3,744 - Transfer to stage 1 119 (119) — — - Transfer to stage 2 (46) 49 (3) — - Transfer to stage 3 (105) (26) 131 — New financial assets originated or purchased 317 — — 317 Change due to change of credit risk (126) (20) (1,433) (1,579) Write-offs — — (79) (79) Recovery of previously written-off assets — — 975 975 Other movements (240) — — (240) Balance as at December 31, 2021 818 25 2,295 3,138 |
Loans to individuals | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | |
Schedule of quality of loans | As of December 31, 2022 Stage 1 Stage 2 Stage 3 Total Low to fair risk 197,198 16,268 — 213,466 Monitoring — 8,105 5,034 13,139 Impaired — — 23,509 23,509 Loss allowance (6,053) (6,991) (20,770) (33,814) Total 191,145 17,382 7,773 216,300 As of December 31, 2021 Stage 1 Stage 2 Stage 3 Total Low to fair risk 174,667 756 — 175,423 Monitoring — 7,125 832 7,957 Impaired — — 10,072 10,072 Loss allowance (6,093) (3,361) (8,522) (17,976) Total 168,574 4,520 2,382 175,476 |
Schedule of analysis of credit quality of loans | Provision for Provision for ECL to As of December 31, 2022 Gross loans ECL Net loans gross loans Collectively assessed Not past due 213,465 (9,922) 203,543 5 % Overdue: up to 30 days 6,203 (1,718) 4,485 28 % 31 to 60 days 3,588 (1,904) 1,684 53 % 61 to 90 days 3,037 (1,930) 1,107 64 % 91 to 180 days 6,578 (4,779) 1,799 73 % over 180 days 16,775 (13,513) 3,262 81 % Total collectively assessed loans 249,646 (33,766) 215,880 14 % Individually impaired Not past due 308 (18) 290 6 % Overdue: up to 30 days — — — 0 % 31 to 60 days 3 — 3 0 % 61 to 90 days — — — 0 % 91 to 180 days 18 — 18 0 % over 180 days 139 (30) 109 22 % Total individually impaired loans 468 (48) 420 10 % Total 250,114 (33,814) 216,300 14 % Provision for Provision for ECL to gross As of December 31, 2021 Gross loans ECL Net loans loans Collectively assessed Not past due 175,422 (6,297) 169,125 4 % Overdue: up to 30 days 3,989 (1,090) 2,899 27 % 31 to 60 days 2,007 (1,240) 767 62 % 61 to 90 days 1,584 (1,093) 491 69 % 91 to 180 days 3,248 (2,499) 749 77 % over 180 days 6,641 (5,659) 982 85 % Total collectively assessed loans 192,891 (17,878) 175,013 9 % Individually impaired Not past due 364 (22) 342 6 % Overdue: up to 30 days — — — 0 % 31 to 60 days 8 — 8 0 % 61 to 90 days 3 (1) 2 33 % 91 to 180 days 5 (1) 4 20 % over 180 days 181 (74) 107 41 % Total individually impaired loans 561 (98) 463 17 % Total 193,452 (17,976) 175,476 9 % |
Loans to individuals | Accumulated Depreciation | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | |
Schedule of movements in provision for impairment losses on loans | Stage 1 Stage 2 Stage 3 Total Balance as at January 1, 2022 6,093 3,361 8,522 17,976 - Transfer to stage 1 1,844 (1,690) (154) — - Transfer to stage 2 (2,600) 3,086 (486) — - Transfer to stage 3 (115) (10,263) 10,378 — New financial assets originated or purchased 4,644 — — 4,644 Change due to change of credit risk (3,813) 12,497 9,163 17,847 Write-offs — — (3,720) (3,720) Sales — — (3,220) (3,220) Recovery of previously written-off assets — — 287 287 Balance as at December 31, 2022 6,053 6,991 20,770 33,814 Stage 1 Stage 2 Stage 3 Total Balance as at January 1, 2021 3,099 1,446 8,147 12,692 - Transfer to stage 1 1,809 (1,633) (176) — - Transfer to stage 2 (939) 1,220 (281) — - Transfer to stage 3 (278) (4,691) 4,969 — New financial assets originated or purchased 3,821 — — 3,821 Change due to change of credit risk (1,419) 7,019 2,887 8,487 Write-offs — — (3,282) (3,282) Sales — — (4,324) (4,324) Recovery of previously written-off assets — — 582 582 Balance as at December 31, 2021 6,093 3,361 8,522 17,976 |
Medium-sized enterprises and small businesses | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | |
Schedule of analysis of credit quality of loans | Provision for Provision for ECL to As of December 31, 2022 Gross loans ECL Net loans gross loans Collectively assessed Not past due 760 (10) 750 1 % Overdue: up to 30 days 20 (4) 16 18 % 31 to 60 days 17 (16) 1 91 % 61 to 90 days 7 (6) 1 82 % 91 to 180 days 29 (25) 4 87 % over 180 days 621 (446) 175 72 % Total collectively assessed loans 1,454 (507) 947 35 % Provision for Provision for ECL to gross As of December 31, 2021 Gross loans ECL Net loans loans Collectively assessed Not past due 1,079 (22) 1,057 2 % Overdue: up to 30 days 19 (8) 11 42 % 31 to 60 days 15 (14) 1 93 % 61 to 90 days 11 (10) 1 91 % 91 to 180 days 14 (11) 3 79 % over 180 days 568 (374) 194 66 % Total collectively assessed loans 1,706 (439) 1,267 26 % |
RELATED PARTIES (Tables)
RELATED PARTIES (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
RELATED PARTIES | |
Schedule of transactions with related parties | December 31, 2022 2021 ASSETS FROM RELATED PARTIES NON-CURRENT ASSETS: Advances for property, plant and equipment Sistema's subsidiaries 1,211 1,347 Other related parties 11 34 Right-of-use assets, Gross Book Value Sistema's subsidiaries 3,832 4,432 Other related parties 101 111 Right-of-use assets, Accumulated Depreciation Sistema's subsidiaries (1,017) (1,586) Other related parties (48) (46) Other investments Sistema's subsidiaries 3,211 117 The Group’s associates 2,035 625 Other related parties 3 2 Accounts receivable, related parties Sistema's subsidiaries 1,290 5,000 Key management personnel of the Group, its parent and shareholders 477 — Bank deposits and loans to customers Sistema's subsidiarie 693 1,179 Sistema's associates 283 2,587 Other assets Key management personnel of the Group, its parent and shareholders 355 — Total non-current assets 12,437 13,802 CURRENT ASSETS: Accounts receivable, related parties Sistema's subsidiaries 1,502 1,255 The Group’s associates 823 911 Other related parties 318 121 Bank deposits and loans to customers Sistema's subsidiaries 5,550 820 Key management personnel of the Group, its parent and shareholders 341 87 Sistema's associates 287 2,078 Short-term investments Sistema's subsidiaries 4,125 2,377 Sistema, parent company 2,156 1,443 Cash and cash equivalents Sistema's subsidiaries 520 1,311 Other financial assets Sistema, parent company 2,010 1,829 Sistema's subsidiaries 509 300 Other related parties 109 109 Other assets Key management personnel of the Group, its parent and shareholders 1,402 — Sistema's subsidiaries 1,026 1,059 Other related parties 585 83 Total current assets 22,054 13,783 TOTAL ASSETS FROM RELATED PARTIES 34,491 27,585 LIABILITIES TO RELATED PARTIES NON-CURRENT LIABILITIES: Borrowings The Group’s associates 2,745 — Lease obligations Sistema's subsidiaries 3,103 3,968 Other related parties 49 70 Bank deposits and liabilities Key management personnel of the Group, its parent and shareholders 2,920 1,433 Other financial liabilities The Group’s associates 2,081 — Total non-current liabilities 10,898 5,471 CURRENT LIABILITIES: Accounts payable, related parties Sistema's subsidiaries 658 2,756 Sistema's associates 523 632 The Group’s associates 270 711 Other related parties — 8 Borrowings The Group’s associates 454 2,129 Other related parties 12 11 Lease obligations Sistema's subsidiaries 487 551 Other related parties 10 13 Bank deposits and liabilities Key management personnel of the Group, its parent and shareholders 38,276 32,886 Sistema's subsidiaries 26,426 22,312 Sistema's associates 5,797 9,163 Sistema, parent company 946 2,042 Other related parties 470 376 Total current liabilities 74,329 73,590 TOTAL LIABILITIES TO RELATED PARTIES 85,227 79,061 |
Schedule of revenue and operating transactions with related parties | 2022 2021 2020 Revenue Sistema's subsidiaries 5,252 4,294 4,371 Sistema's associates 1,013 752 615 The Group's associates 289 622 418 Other related parties 418 691 428 TOTAL REVENUE 6,972 6,359 5,832 Cost of services Sistema's subsidiaries 4,182 2,143 599 Key management personnel of the Group, its parent and shareholders 1,719 1,476 1,830 Sistema, parent company 571 233 141 Other related parties 666 454 272 Selling, general and administrative expenses Key management personnel of the Group, its parent and shareholders 5,079 4,256 2,003 Other related parties 864 812 691 Other operating income / (expense) Sistema's subsidiaries 74 2,831 2,160 Other related parties (1) 59 (13) OPERATING PROFIT / (LOSS) (6,036) (125) 2,443 Finance income / (loss) Sistema's subsidiaries 852 935 1,492 Other related parties (81) (28) 239 Other non-operating income / (expense) The Group's associates (221) — (278) Other related parties (116) 41 — PROFIT BEFORE TAX (5,602) 823 3,896 |
Schedule of finance income from related parties | 2021 2021 2020 Sistema's subsidiaries 15,061 10,330 3,324 Sistema's associates 270 2,530 6,299 Other related parties 87 122 239 Total purchases of property, plant and equipment, intangible assets and other assets, related parties 15,418 12,982 9,862 |
Schedule of contingent liabilities loan and undrawn credit lines | December 31, 2022 2021 Sistema's subsidiaries 188 634 Other related parties 41 64 Total contingent liabilities on loans and undrawn credit lines 229 698 |
Schedule of guarantee and similar commitments | 2022 2021 2020 Sistema's subsidiaries 658 14 344 Other related parties 976 1,077 679 Total guarantees and similar commitments 1,634 1,091 1,023 |
STOCK-BASED COMPENSATIONS (Tabl
STOCK-BASED COMPENSATIONS (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Equity-settled share based awards | |
Share based compensation | |
Schedule of movements in the number of share options outstanding | Twelve month ended December 31, 2022 2021 Weighted- Weighted- average fair average fair Shares value per share Shares value per share (in thousands) (in RUB) (in thousands) (in RUB) Outstanding at the beginning of the period 20,666 327 3,194 424 Granted during the period 10,767 240 18,733 249 Forfeited during the period (2,747) 400 (447) 407 Exercised during the period (4,594) (1) 240 (814) (2) 406 Outstanding at the end of the period 24,092 339 20,666 327 Exercisable at the end of the period 11,063 312 6,246 361 (1) The weighted-average exercise price of shares was RUB 297 . (2) The weighted-average exercise price of shares was RUB 375 . |
Schedule of range of exercise prices and the weighted-average remaining contractual terms | December 31, 2022 Weighted- average Range of remaining Shares (in exercise prices contractual term thousands) (in RUB) (in month) Outstanding shares 24,092 Incl. to be exercised in 2023 11,063 230-240 3 to be exercised in 2024 10,099 320-330 15 to be exercised in 2025 2,930 320-660 27 |
Cash-settled share based awards | |
Share based compensation | |
Schedule of movements in the number of share options outstanding | Twelve month ended December 31, 2022 2021 Weighted- Weighted- average fair average fair Shares value per share Shares value per share (in thousands) (in RUB) (in thousands) (in RUB) Outstanding at the beginning of the period 3,485 373 725 707 Granted during the period 5,189 328 3,788 423 Forfeited during the period (585) 515 (298) 678 Exercised during the period (1,593) (1) 591 (729) (1) 707 Outstanding at the end of the period 6,496 333 3,485 402 Exercisable at the end of the period 2,468 319 1,598 638 (1) The weighted-average exercise price of shares is equal weighted-average fair value. |
Schedule of range of exercise prices and the weighted-average remaining contractual terms | December 31, 2022 Weighted- average Range of remaining Shares exercise prices contractual term (in thousands) (in RUB) (in month) Outstanding shares, Incl. 6,496 to be exercised in 2023, based on ordinary shares 2,468 236 3 to be exercised in 2024, based on ordinary shares 2,091 320-330 15 to be exercised in 2025, based on ordinary shares 1,938 320-488 27 |
SHAREHOLDERS' EQUITY (Tables)
SHAREHOLDERS' EQUITY (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
SHAREHOLDERS' EQUITY | |
Schedule of shares repurchased | December 31, 2022 2021 2020 Repurchased from: Shares RUBm Shares RUBm Shares RUBm Open market — — 42,512,570 13,963 26,038,847 8,525 Sistema Finance — — 22,796,040 7,503 22,758,872 7,485 Total — — 65,308,610 21,466 48,797,719 16,010 |
Schedule of declared cash dividends | 2022 2021 2022 Dividends declared (including dividends on treasury shares of 9,318, 12,082 and 6,936 respectively) 66,334 74,049 58,948 Dividends, RUB per ADS 67.70 74.12 59.00 Dividends, RUB per share 33.85 37.06 29.50 |
MGTS Group | |
SHAREHOLDERS' EQUITY | |
Schedule of financial information for non-controlling interest | MGTS 2022 2021 2020 Non-controlling interests opening balance (4,909) (4,055) (3,328) Profit for the year attributable to non-controlling interests (869) (803) (675) Dividends to non-controlling interests — — — Other (52) (51) (52) Non-controlling interests closing balance (5,830) (4,909) (4,055) |
Schedule of financial information for non-controlling interest in balance sheet | December 31, MGTS 2022 2021 Current assets 34,752 34,282 Non-current assets 70,279 57,631 Current liabilities (12,778) (13,497) Non-current liabilities (14,940) (17,691) |
Schedule of financial information for non-controlling interest in profit and loss | Year ended December 31, MGTS 2022 2021 2020 Revenue, gross of intercompany (43,015) (41,255) (41,103) Profit for the year, gross of intercompany (15,381) (14,203) (11,811) |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
COMMITMENTS AND CONTINGENCIES | |
Schedule of contingent liabilities in respect of additional tax settlements | December 31, 2022 2021 Contingent liabilities for additional taxes other than income tax 498 860 Contingent liabilities for additional income taxes 1,222 1,132 |
GENERAL INFORMATION AND DESCR_2
GENERAL INFORMATION AND DESCRIPTION OF BUSINESS (Details) | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
GENERAL INFORMATION AND DESCRIPTION OF BUSINESS | ||
Percent of shares issued that were in free float and belonged to significant number of shareholders | 42.20% | 41.10% |
Common stock | ||
GENERAL INFORMATION AND DESCRIPTION OF BUSINESS | ||
Ratio of ordinary shares per each ADS | 0.5 | |
Sistema | ||
GENERAL INFORMATION AND DESCRIPTION OF BUSINESS | ||
Percent of shares held | 42.10% | 42.10% |
Vladimir P. Yevtushenkov | Sistema | ||
GENERAL INFORMATION AND DESCRIPTION OF BUSINESS | ||
Percent of shares held | 49.20% | 59.20% |
Percent of shares sold | 10% | |
Significant number of shareholders | Sistema | ||
GENERAL INFORMATION AND DESCRIPTION OF BUSINESS | ||
Percent of shares held | 50.80% | 40.80% |
SUMMARY OF SIGNIFICANT ACCOUN_4
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND NEW ACCOUNTING PRONOUNCEMENTS - Investments in significant entities (Details) ₽ in Millions, $ in Millions | 1 Months Ended | 12 Months Ended | |||
Feb. 28, 2022 | Dec. 31, 2022 RUB (₽) | Dec. 31, 2021 RUB (₽) | Dec. 31, 2013 USD ($) | Dec. 31, 2010 USD ($) | |
Borrowings | |||||
Accounts payable | ₽ | ₽ 1,451 | ₽ 4,107 | |||
Factoring Arrangements | |||||
Borrowings | |||||
Accounts payable | ₽ | ₽ 7,867 | ₽ 9,343 | |||
MTS Belarus | |||||
Disclosure of investments in significant entities | |||||
The Group's share in associate | 49% | 49% | |||
RTC | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
MTS Bank | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 99.90% | 99.90% | |||
MGTS Group | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 94.70% | 94.70% | |||
MTT | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
MTS Armenia | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Nvision Czech Republic | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
VisionLabs Group | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 24% | 100% | |||
Gulfstream Group | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 58.40% | ||||
Bronevik | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | ||||
Webinar | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 84.30% | ||||
BIC (Tower infrastructure Company) | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | ||||
MDTZK LLC (Ticketland) | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Ponominalu | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Sputnikovoe TV | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | ||||
IT Grad | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
MTS Avto | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Zelenaya Tochka Group Achemar Holdings Ltd | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Oblachny Retail LLC | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | ||||
MTS Media | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Navigation Information Systems Group | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 94.70% | |||
MTS Didgital (former MTS IT) | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Kinopolis | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Sistema Capital | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Stream | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
MTS Turkmenistan | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
MTS Artifitial Intelligence | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Energy Group | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Dega | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Stream Digital | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
Bastion | |||||
Disclosure of investments in significant entities | |||||
Ownership interest in subsidiary (as a percentage) | 100% | 100% | |||
MTS International | Notes issued in 2010 | |||||
Borrowings | |||||
Notional amount | $ | $ 750 | ||||
Interest rate | 8.625% | ||||
MTS International | Notes issued in 2013 | |||||
Borrowings | |||||
Notional amount | $ | $ 500 | ||||
Interest rate | 5% |
BUSINESS ACQUISITIONS - Purchas
BUSINESS ACQUISITIONS - Purchase price allocation (Details) - RUB (₽) ₽ in Thousands | 1 Months Ended | 12 Months Ended | |||||||
Mar. 31, 2021 | Oct. 31, 2022 | Sep. 30, 2022 | Apr. 30, 2022 | Feb. 28, 2022 | Apr. 30, 2021 | Dec. 31, 2022 | Jul. 31, 2022 | Jun. 30, 2021 | |
Preliminary amounts | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Goodwill | ₽ 2,984,000 | ||||||||
Customer base | 827,000 | ||||||||
Trademark | 530,000 | ||||||||
Other intangible assets | 590,000 | ||||||||
Property, plant and equipment | 588,000 | ||||||||
Other non-current assets | 254,000 | ||||||||
Current assets | 3,056,000 | ||||||||
Cash and cash equivalents | 340,000 | ||||||||
Current liabilities | (2,656,000) | ||||||||
Non-current liabilities | (715,000) | ||||||||
Total consideration | 5,798,000 | ||||||||
Fair value of offset financial assets | 1,958,000 | ||||||||
Deferred payment | 160,000 | ||||||||
Cash paid or payable | 3,680,000 | ||||||||
Measurement period adjustments | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Goodwill | (61,000) | ||||||||
Customer base | (539,000) | ||||||||
Trademark | (436,000) | ||||||||
Other intangible assets | 238,000 | ||||||||
Property, plant and equipment | 821,000 | ||||||||
Non-current liabilities | (23,000) | ||||||||
Final amounts | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Goodwill | 2,923,000 | ||||||||
Customer base | 288,000 | ||||||||
Trademark | 94,000 | ||||||||
Other intangible assets | 828,000 | ||||||||
Property, plant and equipment | 1,409,000 | ||||||||
Other non-current assets | 254,000 | ||||||||
Current assets | 3,056,000 | ||||||||
Cash and cash equivalents | 340,000 | ||||||||
Current liabilities | (2,656,000) | ||||||||
Non-current liabilities | (738,000) | ||||||||
Total consideration | 5,798,000 | ||||||||
Fair value of offset financial assets | 1,958,000 | ||||||||
Deferred payment | 160,000 | ||||||||
Cash paid or payable | ₽ 3,680,000 | ||||||||
Vision Labs | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Goodwill | ₽ 4,320,000 | ||||||||
Customer base | 2,333,000 | ||||||||
Other intangible assets | 736,000 | ||||||||
Property, plant and equipment | 81,000 | ||||||||
Other non-current assets | 31,000 | ||||||||
Current assets | 319,000 | ||||||||
Cash and cash equivalents | 326,000 | ||||||||
Current liabilities | (816,000) | ||||||||
Non-current liabilities | (774,000) | ||||||||
Total consideration | 6,556,000 | ||||||||
Fair value of contingent consideration | 621,000 | ||||||||
Fair value of stake in Group's subsidiary | 659,000 | ||||||||
Deferred payment | 659,000 | ||||||||
Cash paid or payable | ₽ 5,276,000 | ||||||||
Amortization period | 7 years | ||||||||
Ownership interest acquired (as a percentage) | 100% | ||||||||
Consideration paid | ₽ 6,556,000 | ||||||||
MTT | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Fair value of offset financial assets | ₽ 1,958,000 | ||||||||
Deferred payment | 160,000 | ||||||||
Cash paid or payable | ₽ 3,680,000 | ||||||||
Ownership interest acquired (as a percentage) | 100% | ||||||||
MTT | Maximum | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Amortization period | 4 years | ||||||||
Gulfstream Group | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Cash paid or payable | ₽ 1,999,000 | ||||||||
Percentage of ownership in stream after acquisition | 58.38% | ||||||||
Gulfstream Group | Call and put option agreement | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Ownership interest acquired (as a percentage) | 41.62% | ||||||||
Gulfstream Group | Preliminary amounts | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Goodwill | ₽ 1,889,000 | ||||||||
Customer base | 2,114,000 | ||||||||
Other intangible assets | 332,000 | ||||||||
Property, plant and equipment | 279,000 | ||||||||
Other non-current assets | 289,000 | ||||||||
Current assets | 2,609,000 | ||||||||
Cash and cash equivalents | 24,000 | ||||||||
Current liabilities | (3,055,000) | ||||||||
Put option to purchase NCI | (1,877,000) | ||||||||
Non-current liabilities | (605,000) | ||||||||
Total consideration | 1,999,000 | ||||||||
Cash paid or payable | ₽ 1,999,000 | ||||||||
Gulfstream Group | Minimum | Preliminary amounts | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Amortization period | 5 years | ||||||||
Gulfstream Group | Maximum | Preliminary amounts | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Amortization period | 8 years | ||||||||
Bronevik | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Fair value of contingent consideration | ₽ 4,000,000 | ||||||||
Ownership interest acquired (as a percentage) | 100% | ||||||||
Bronevik | Preliminary amounts | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Goodwill | ₽ 3,898,000 | ||||||||
Other intangible assets | 38,000 | ||||||||
Property, plant and equipment | 8,000 | ||||||||
Other non-current assets | 41,000 | ||||||||
Current assets | 1,266,000 | ||||||||
Cash and cash equivalents | 197,000 | ||||||||
Current liabilities | (1,416,000) | ||||||||
Non-current liabilities | (32,000) | ||||||||
Total consideration | 4,000,000 | ||||||||
Cash paid or payable | 4,000,000 | ||||||||
Webinar | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Cash paid or payable | ₽ 2,095,000 | ||||||||
Ownership interest acquired (as a percentage) | 84.25% | 75.50% | |||||||
Webinar | Call and put option agreement | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Exercise stock option | ₽ 328,000 | ||||||||
Ownership interest acquired (as a percentage) | 24.50% | ||||||||
Webinar | Preliminary amounts | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Goodwill | ₽ 2,609,000 | ||||||||
Other intangible assets | 452,000 | ||||||||
Property, plant and equipment | 12,000 | ||||||||
Other non-current assets | 84,000 | ||||||||
Current assets | 57,000 | ||||||||
Cash and cash equivalents | 58,000 | ||||||||
Current liabilities | (187,000) | ||||||||
Put option to purchase NCI | (986,000) | ||||||||
Non-current liabilities | (4,000) | ||||||||
Total consideration | 2,095,000 | ||||||||
Cash paid or payable | ₽ 2,095,000 | ||||||||
Zelenaya Tochka Group | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Amortization period | 5 years | ||||||||
Zelenaya Tochka Group Achemar Holdings Ltd | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Goodwill | ₽ 1,353,000 | ||||||||
Customer base | 320,000 | ||||||||
Trademark | 12,000 | ||||||||
Other intangible assets | 24,000 | ||||||||
Property, plant and equipment | 623,000 | ||||||||
Other non-current assets | 43,000 | ||||||||
Current assets | 1,417,000 | ||||||||
Cash and cash equivalents | 152,000 | ||||||||
Current liabilities | (725,000) | ||||||||
Non-current liabilities | (118,000) | ||||||||
Total consideration | 3,101,000 | ||||||||
Fair value of previously held equity interest | 1,582,000 | ||||||||
Deferred payment | 7,000 | ||||||||
Cash paid or payable | ₽ 1,512,000 | ||||||||
Proportion of ownership interest in joint venture | 51% | 100% | |||||||
Green Bush | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Other intangible assets | ₽ 1,000 | ||||||||
Property, plant and equipment | 5,171,000 | ||||||||
Other non-current assets | 17,000 | ||||||||
Current assets | 84,000 | ||||||||
Cash and cash equivalents | 9,000 | ||||||||
Current liabilities | (26,000) | ||||||||
Non-current liabilities | (56,000) | ||||||||
Total consideration | 5,200,000 | ||||||||
Cash paid or payable | ₽ 5,200,000 | ||||||||
Ownership interest acquired (as a percentage) | 100% | ||||||||
Credit Consulting | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Goodwill | ₽ 46,000 | ||||||||
Other intangible assets | 4,000 | ||||||||
Current assets | 18,000 | ||||||||
Cash and cash equivalents | 3,000 | ||||||||
Current liabilities | (11,000) | ||||||||
Total consideration | 60,000 | ||||||||
Fair value of contingent consideration | ₽ 60,000 | ||||||||
Period for payment of contingent consideration | 5 years | ||||||||
Ownership interest acquired (as a percentage) | 100% | ||||||||
Consideration paid | ₽ 10 | ||||||||
Nvision Czech Republic | |||||||||
BUSINESS ACQUISITIONS | |||||||||
Sale agreement to dispose | 100% |
BUSINESS ACQUISITIONS - Acquisi
BUSINESS ACQUISITIONS - Acquisitions of assets and liabilities pertaining to the disposal group and reconciliation of disposal (Details) - RUB (₽) ₽ in Millions | 1 Months Ended | ||
Feb. 28, 2021 | Dec. 31, 2022 | Dec. 31, 2021 | |
Disclosure of detailed information about business combination [line items] | |||
Current assets | ₽ 300,883 | ₽ 263,300 | |
Non-current assets | 782,047 | 752,518 | |
TOTAL ASSETS | 1,082,930 | 1,015,818 | |
Current liabilities | (551,345) | (473,420) | |
Non-current liabilities | (535,202) | (527,794) | |
Accumulated other comprehensive income | ₽ 12,103 | ₽ 10,207 | |
STS-Ukraine | |||
Disclosure of detailed information about business combination [line items] | |||
Sale of ownership interest | 100% | ||
Current assets | ₽ 282 | ||
Non-current assets | 51 | ||
TOTAL ASSETS | 333 | ||
Current liabilities | (275) | ||
Non-current liabilities | (36) | ||
Total liabilities | (311) | ||
Accumulated other comprehensive income | 83 | ||
Total consideration | (52) | ||
Loss on disposal | ₽ 53 |
BUSINESS ACQUISITIONS - Acqui_2
BUSINESS ACQUISITIONS - Acquisitions of subsidiaries under common control (Details) - Sistema Capital ₽ in Millions | 1 Months Ended |
Sep. 30, 2021 RUB (₽) | |
BUSINESS ACQUISITIONS | |
Consideration paid | ₽ 3,500 |
Consideration paid net of cash acquired | 3,474 |
Cash acquired | 26 |
Assets acquired other than cash | 1,185 |
Liabilities assumed | ₽ 90 |
Ownership interest acquired (as a percentage) | 70% |
BUSINESS ACQUISITIONS - Acqui_3
BUSINESS ACQUISITIONS - Acquisition of Stopol (Details) - Stopol - RUB (₽) ₽ in Millions | Jul. 31, 2020 | Jun. 30, 2020 |
BUSINESS ACQUISITIONS | ||
Ownership interest acquired (as a percentage) | 100% | |
Fair values of the identifiable assets and liabilities acquired | ||
Goodwill | ₽ 282 | |
Other non-current assets | 2 | |
Current assets | 230 | |
Cash and cash equivalents | 69 | |
Current liabilities | (262) | |
Total consideration | 321 | |
Fair value of contingent consideration | 9 | |
Cash paid or payable | ₽ 312 | ₽ 312 |
BUSINESS ACQUISITIONS - Liabili
BUSINESS ACQUISITIONS - Liabilities and indemnification assets in respect to deferred payments (Details) - RUB (₽) ₽ in Thousands | 1 Months Ended | 12 Months Ended | |||
Feb. 28, 2022 | Apr. 30, 2021 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Vision Labs | |||||
BUSINESS ACQUISITIONS | |||||
Payment | ₽ 6,556,000 | ||||
Liabilities at the end | ₽ 621,000 | ||||
Vision Labs | Contingent consideration | |||||
BUSINESS ACQUISITIONS | |||||
Initial recognition of deferred payment/contingent consideration | ₽ (621,000) | ||||
Revaluation | 54,000 | ||||
Liabilities at the end | 675,000 | ||||
IT-Grad | Contingent consideration | |||||
BUSINESS ACQUISITIONS | |||||
Liabilities at the beginning | ₽ 907,000 | ₽ 907,000 | |||
Revaluation | 542,000 | ||||
Payment | 365,000 | ||||
Liabilities at the end | 907,000 | ||||
Stopol | Contingent consideration | |||||
BUSINESS ACQUISITIONS | |||||
Liabilities at the beginning | 21,000 | 24,000 | |||
Initial recognition of deferred payment/contingent consideration | (40,000) | ||||
Less: Provision for tax liabilities related to pre-acquisition period | 3,000 | (26,000) | |||
Revaluation | 11,000 | ||||
Payment | 40,000 | ||||
Reversal of tax provision | (8,000) | (10,000) | |||
Liabilities at the end | 21,000 | ₽ 24,000 | |||
Zelenaya Tochka Group | Deferred payment | |||||
BUSINESS ACQUISITIONS | |||||
Initial recognition of deferred payment/contingent consideration | (7,000) | ||||
Payment | 7,000 | ||||
Credit Consulting | |||||
BUSINESS ACQUISITIONS | |||||
Payment | ₽ 10 | ||||
Liabilities at the end | ₽ 60,000 | ||||
Credit Consulting | Contingent consideration | |||||
BUSINESS ACQUISITIONS | |||||
Liabilities at the beginning | 61,000 | ||||
Initial recognition of deferred payment/contingent consideration | (60,000) | ||||
Revaluation | 4,000 | (1,000) | |||
Liabilities at the end | 65,000 | 61,000 | |||
MTT | Deferred payment | |||||
BUSINESS ACQUISITIONS | |||||
Liabilities at the beginning | 160,000 | ||||
Initial recognition of deferred payment/contingent consideration | (160,000) | ||||
Payment | ₽ 160,000 | ||||
Liabilities at the end | ₽ 160,000 |
BUSINESS ACQUISITIONS - Pro for
BUSINESS ACQUISITIONS - Pro forma results of operations (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Companies acquired in 2022 | |||
Business combinations actual and pro forma results of operations | |||
Revenues | ₽ 543,321 | ||
Profit for the year | 33,584 | ||
Revenue | 4,707 | ||
(Loss)/profit for the year | ₽ (489) | ||
Companies acquired in 2021 | |||
Business combinations actual and pro forma results of operations | |||
Revenues | ₽ 537,867 | ||
Profit for the year | 64,399 | ||
Revenue | 5,341 | ||
(Loss)/profit for the year | ₽ 25 | ||
Companies acquired in 2020 | |||
Business combinations actual and pro forma results of operations | |||
Revenues | ₽ 495,273 | ||
Profit for the year | 62,079 | ||
Revenue | 355 | ||
(Loss)/profit for the year | ₽ 25 |
SEGMENT INFORMATION - Financial
SEGMENT INFORMATION - Financial information by reportable segments (Details) ₽ in Millions | 12 Months Ended | |||
Oct. 30, 2020 | Dec. 31, 2022 RUB (₽) | Dec. 31, 2021 RUB (₽) segment | Dec. 31, 2020 RUB (₽) | |
SEGMENT INFORMATION | ||||
Number of new segments | segment | 2 | |||
Revenue | ||||
Revenue | ₽ 541,749 | ₽ 527,921 | ₽ 489,831 | |
OIBDA | 224,319 | 228,957 | 214,769 | |
Depreciation and amortization | (114,393) | (110,962) | (100,143) | |
Impairment of non-current assets | (489) | 10 | (2,023) | |
Operating profit | 109,437 | 118,005 | 112,603 | |
Operating segments | ||||
Revenue | ||||
Revenue | 541,749 | 527,921 | 489,831 | |
External Customers | ||||
Revenue | ||||
Revenue | 541,749 | 527,921 | 489,831 | |
Discontinued operations | ||||
SEGMENT INFORMATION | ||||
Percentage of equity interest disposed off | 100% | |||
Total of reportable segments | ||||
Revenue | ||||
OIBDA | 205,365 | 212,718 | 204,264 | |
Total of reportable segments | Intersegment | ||||
Revenue | ||||
Revenue | 9,359 | 6,908 | 6,723 | |
Total of reportable segments | Operating segments | ||||
Revenue | ||||
Revenue | 506,800 | 498,654 | 466,090 | |
Total of reportable segments | External Customers | ||||
Revenue | ||||
Revenue | 497,441 | 491,746 | 459,367 | |
Telecom | ||||
Revenue | ||||
OIBDA | 199,010 | 204,125 | 200,908 | |
Telecom | Intersegment | ||||
Revenue | ||||
Revenue | 5,596 | 4,138 | 4,260 | |
Telecom | Operating segments | ||||
Revenue | ||||
Revenue | 438,362 | 448,339 | 429,319 | |
Telecom | External Customers | ||||
Revenue | ||||
Revenue | 432,766 | 444,201 | 425,059 | |
Fintech | ||||
Revenue | ||||
OIBDA | 6,355 | 8,593 | 3,356 | |
Fintech | Intersegment | ||||
Revenue | ||||
Revenue | 3,763 | 2,770 | 2,463 | |
Fintech | Operating segments | ||||
Revenue | ||||
Revenue | 68,439 | 50,315 | 36,771 | |
Fintech | External Customers | ||||
Revenue | ||||
Revenue | 64,676 | 47,545 | 34,308 | |
Other | ||||
Revenue | ||||
OIBDA | 28,062 | 24,700 | 18,116 | |
Other | Intersegment | ||||
Revenue | ||||
Revenue | 21,559 | 19,623 | 13,079 | |
Other | Operating segments | ||||
Revenue | ||||
Revenue | 65,780 | 55,702 | 43,451 | |
Other | External Customers | ||||
Revenue | ||||
Revenue | 44,221 | 36,079 | 30,372 | |
HQ and elimination | ||||
Revenue | ||||
OIBDA | (9,108) | (8,461) | (7,611) | |
HQ and elimination | Intersegment | ||||
Revenue | ||||
Revenue | (30,918) | (26,531) | (19,802) | |
HQ and elimination | Operating segments | ||||
Revenue | ||||
Revenue | (30,831) | (26,435) | (19,710) | |
HQ and elimination | External Customers | ||||
Revenue | ||||
Revenue | ₽ 87 | ₽ 96 | ₽ 92 |
SEGMENT INFORMATION - Financi_2
SEGMENT INFORMATION - Financial information by geographic areas (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Revenue | |||
Revenue | ₽ 541,749 | ₽ 527,921 | ₽ 489,831 |
Non-current assets | |||
Non-current assets: | 477,752 | 454,201 | |
Russia | |||
Revenue | |||
Revenue | 533,794 | 520,671 | 481,536 |
Non-current assets | |||
Non-current assets: | 464,979 | 443,023 | |
Other | |||
Revenue | |||
Revenue | ₽ 7,955 | 7,250 | 8,295 |
Non-current assets | |||
Non-current assets: | ₽ 12,773 | ₽ 11,178 |
SEGMENT INFORMATION - Disaggreg
SEGMENT INFORMATION - Disaggregation of revenue (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Disaggregation of revenue | |||
Revenue | ₽ 541,749 | ₽ 527,921 | ₽ 489,831 |
External Customers | |||
Disaggregation of revenue | |||
Revenue | 541,749 | 527,921 | 489,831 |
External Customers | Recognised over time | |||
Disaggregation of revenue | |||
Revenue | 498,018 | 458,948 | 427,008 |
External Customers | Recognised at point of time | |||
Disaggregation of revenue | |||
Revenue | 43,731 | 68,973 | 62,823 |
Connectivity services | |||
Disaggregation of revenue | |||
Revenue | 424,370 | 405,625 | 388,094 |
Sales of goods | |||
Disaggregation of revenue | |||
Revenue | 43,731 | 68,973 | 62,823 |
Fintech services | |||
Disaggregation of revenue | |||
Revenue | 63,543 | 46,632 | 33,796 |
Other services | |||
Disaggregation of revenue | |||
Revenue | 10,105 | 6,691 | 5,118 |
Total of reportable segments | External Customers | |||
Disaggregation of revenue | |||
Revenue | 497,441 | 491,746 | 459,367 |
Total of reportable segments | External Customers | Recognised over time | |||
Disaggregation of revenue | |||
Revenue | 454,632 | 424,456 | 398,137 |
Total of reportable segments | External Customers | Recognised at point of time | |||
Disaggregation of revenue | |||
Revenue | 42,809 | 67,290 | 61,230 |
Total of reportable segments | Connectivity services | |||
Disaggregation of revenue | |||
Revenue | 387,866 | 375,917 | 363,297 |
Total of reportable segments | Sales of goods | |||
Disaggregation of revenue | |||
Revenue | 42,809 | 67,290 | 61,230 |
Total of reportable segments | Fintech services | |||
Disaggregation of revenue | |||
Revenue | 63,543 | 46,632 | 33,773 |
Total of reportable segments | Other services | |||
Disaggregation of revenue | |||
Revenue | 3,223 | 1,907 | 1,067 |
Fintech | External Customers | |||
Disaggregation of revenue | |||
Revenue | 64,676 | 47,545 | 34,308 |
Fintech | External Customers | Recognised over time | |||
Disaggregation of revenue | |||
Revenue | 42,990 | 28,225 | 24,902 |
Fintech | External Customers | Recognised at point of time | |||
Disaggregation of revenue | |||
Revenue | 21,686 | 19,320 | 9,406 |
Fintech | Connectivity services | |||
Disaggregation of revenue | |||
Revenue | 269 | 198 | 166 |
Fintech | Fintech services | |||
Disaggregation of revenue | |||
Revenue | 63,543 | 46,632 | 33,773 |
Fintech | Other services | |||
Disaggregation of revenue | |||
Revenue | 864 | 715 | 369 |
Telecom | External Customers | |||
Disaggregation of revenue | |||
Revenue | 432,766 | 444,201 | 425,059 |
Telecom | External Customers | Recognised over time | |||
Disaggregation of revenue | |||
Revenue | 389,957 | 376,911 | 363,829 |
Telecom | External Customers | Recognised at point of time | |||
Disaggregation of revenue | |||
Revenue | 42,809 | 67,290 | 61,230 |
Telecom | Connectivity services | |||
Disaggregation of revenue | |||
Revenue | 387,598 | 375,719 | 363,131 |
Telecom | Sales of goods | |||
Disaggregation of revenue | |||
Revenue | 42,809 | 67,290 | 61,230 |
Telecom | Other services | |||
Disaggregation of revenue | |||
Revenue | 2,359 | 1,192 | 698 |
Other | External Customers | |||
Disaggregation of revenue | |||
Revenue | 44,221 | 36,079 | 30,372 |
Other | External Customers | Recognised over time | |||
Disaggregation of revenue | |||
Revenue | 43,299 | 34,396 | 28,779 |
Other | External Customers | Recognised at point of time | |||
Disaggregation of revenue | |||
Revenue | 922 | 1,683 | 1,593 |
Other | Connectivity services | |||
Disaggregation of revenue | |||
Revenue | 36,417 | 29,612 | 24,705 |
Other | Sales of goods | |||
Disaggregation of revenue | |||
Revenue | 922 | 1,683 | 1,593 |
Other | Fintech services | |||
Disaggregation of revenue | |||
Revenue | 23 | ||
Other | Other services | |||
Disaggregation of revenue | |||
Revenue | 6,882 | 4,784 | 4,051 |
HQ and elimination | External Customers | |||
Disaggregation of revenue | |||
Revenue | 87 | 96 | 92 |
HQ and elimination | External Customers | Recognised over time | |||
Disaggregation of revenue | |||
Revenue | 87 | 96 | 92 |
HQ and elimination | Connectivity services | |||
Disaggregation of revenue | |||
Revenue | 87 | 96 | 92 |
Intersegment | Total of reportable segments | |||
Disaggregation of revenue | |||
Revenue | 9,359 | 6,908 | 6,723 |
Intersegment | Fintech | |||
Disaggregation of revenue | |||
Revenue | 3,763 | 2,770 | 2,463 |
Intersegment | Telecom | |||
Disaggregation of revenue | |||
Revenue | 5,596 | 4,138 | 4,260 |
Intersegment | Other | |||
Disaggregation of revenue | |||
Revenue | 21,559 | 19,623 | 13,079 |
Intersegment | HQ and elimination | |||
Disaggregation of revenue | |||
Revenue | (30,918) | (26,531) | (19,802) |
Operating segments | |||
Disaggregation of revenue | |||
Revenue | 541,749 | 527,921 | 489,831 |
Operating segments | Total of reportable segments | |||
Disaggregation of revenue | |||
Revenue | 506,800 | 498,654 | 466,090 |
Operating segments | Fintech | |||
Disaggregation of revenue | |||
Revenue | 68,439 | 50,315 | 36,771 |
Operating segments | Telecom | |||
Disaggregation of revenue | |||
Revenue | 438,362 | 448,339 | 429,319 |
Operating segments | Other | |||
Disaggregation of revenue | |||
Revenue | 65,780 | 55,702 | 43,451 |
Operating segments | HQ and elimination | |||
Disaggregation of revenue | |||
Revenue | ₽ (30,831) | ₽ (26,435) | ₽ (19,710) |
REVENUE FROM CONTRACTS WITH C_3
REVENUE FROM CONTRACTS WITH CUSTOMERS - Contract balances (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Disclosure of disaggregation of revenue from contracts with customers | ||
Receivables | ₽ 30,012 | ₽ 32,361 |
Contract assets | 96 | 189 |
Total assets | 30,108 | 32,550 |
Less current portion | (29,213) | (20,638) |
Total non-current assets | 895 | 11,912 |
Contract liabilities | (27,206) | (23,571) |
Less current portion | 26,082 | 22,621 |
Total non-current liabilities | (1,124) | (977) |
Significant changes in the contract assets and the contract liabilities balances | ||
Contract liabilities at beginning of period | (23,571) | (21,842) |
Revenue recognised that was included in the contract liability balance at the beginning of the period | 22,687 | 18,712 |
Increase due to cash received, excluding amount recognised as revenue during the period | 25,657 | (20,441) |
Aquisition of Gulfstream, Bronevik and Webinar | (665) | |
Contract liabilities at end of period | (27,206) | (23,571) |
Connectivity services | ||
Revenue related to performance obligations that are unsatisfied (or partially unsatisfied) | ||
Revenue related to performance obligations | 25,499 | |
Transaction price assigned to unsatisfied performance obligations | 3,264 | |
Connectivity services | 2023 | ||
Revenue related to performance obligations that are unsatisfied (or partially unsatisfied) | ||
Revenue related to performance obligations | 24,375 | |
Transaction price assigned to unsatisfied performance obligations | 812 | |
Connectivity services | 2024-2028 | ||
Revenue related to performance obligations that are unsatisfied (or partially unsatisfied) | ||
Revenue related to performance obligations | 1,097 | |
Transaction price assigned to unsatisfied performance obligations | 2,130 | |
Connectivity services | 2029-2033 | ||
Revenue related to performance obligations that are unsatisfied (or partially unsatisfied) | ||
Revenue related to performance obligations | 27 | |
Transaction price assigned to unsatisfied performance obligations | 210 | |
Connectivity services | After 2032 | ||
Revenue related to performance obligations that are unsatisfied (or partially unsatisfied) | ||
Transaction price assigned to unsatisfied performance obligations | 112 | |
Other services | ||
Disclosure of disaggregation of revenue from contracts with customers | ||
Contract liabilities | (1,252) | (1,056) |
Significant changes in the contract assets and the contract liabilities balances | ||
Contract liabilities at beginning of period | (1,056) | |
Contract liabilities at end of period | (1,252) | (1,056) |
Revenue related to performance obligations that are unsatisfied (or partially unsatisfied) | ||
Revenue related to performance obligations | 1,252 | |
Other services | 2023 | ||
Revenue related to performance obligations that are unsatisfied (or partially unsatisfied) | ||
Revenue related to performance obligations | 1,252 | |
Loyalty programme | ||
Disclosure of disaggregation of revenue from contracts with customers | ||
Contract liabilities | (455) | (451) |
Significant changes in the contract assets and the contract liabilities balances | ||
Contract liabilities at beginning of period | (451) | |
Contract liabilities at end of period | (455) | (451) |
Revenue related to performance obligations that are unsatisfied (or partially unsatisfied) | ||
Revenue related to performance obligations | 455 | |
Loyalty programme | 2023 | ||
Revenue related to performance obligations that are unsatisfied (or partially unsatisfied) | ||
Revenue related to performance obligations | 455 | |
Mobile and fixed telecommunication services | ||
Disclosure of disaggregation of revenue from contracts with customers | ||
Contract liabilities | (25,499) | (22,064) |
Significant changes in the contract assets and the contract liabilities balances | ||
Contract liabilities at beginning of period | (22,064) | |
Contract liabilities at end of period | ₽ (25,499) | ₽ (22,064) |
REVENUE FROM CONTRACTS WITH C_4
REVENUE FROM CONTRACTS WITH CUSTOMERS - Cost to obtain and fulfill a contract (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Assets recognised from costs to obtain or fulfil contracts with customers | |||
Amortization expense related to cost to obtain or fulfill contracts | ₽ 4,457 | ₽ 4,076 | ₽ 3,819 |
Impairment loss related to costs capitalized | 0 | 0 | ₽ 0 |
Cost-to-obtain contracts | |||
Assets recognised from costs to obtain or fulfil contracts with customers | |||
Gross book value | 15,589 | 14,633 | |
Accumulated amortization | (7,080) | (6,736) | |
Cost to fulfill contracts | |||
Assets recognised from costs to obtain or fulfil contracts with customers | |||
Gross book value | 4,967 | 5,240 | |
Accumulated amortization | ₽ (2,686) | ₽ (2,279) |
SELLING, GENERAL AND ADMINIST_3
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | |||
Salaries and social contributions | ₽ 63,181 | ₽ 54,149 | ₽ 48,737 |
Advertising and marketing expenses | 14,145 | 12,539 | 10,652 |
General and administrative expenses | 8,961 | 8,050 | 7,498 |
Dealers commission | 4,434 | 3,434 | 3,385 |
Universal service fund | 3,887 | 3,813 | 3,670 |
Consulting expenses | 3,464 | 3,614 | 3,409 |
Cash collection commission | 3,130 | 3,533 | 3,645 |
Taxes other than income tax | 2,492 | 1,062 | 1,844 |
Other personnel expenses | 2,431 | 1,845 | 1,539 |
Utilities and maintenance | 1,885 | 2,550 | 2,255 |
Other | 1,391 | 1,446 | 1,168 |
Total | ₽ 109,401 | ₽ 96,035 | ₽ 87,802 |
FINANCE INCOME AND COSTS (Detai
FINANCE INCOME AND COSTS (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Interest expense: | |||
Loans and notes | ₽ 45,838 | ₽ 29,430 | ₽ 28,174 |
Amortization of debt issuance costs | 125 | 109 | 97 |
Lease obligations | 12,791 | 11,816 | 12,272 |
Provisions: unwinding of discount | 152 | 165 | 138 |
Total interest expense | 58,906 | 41,520 | 40,681 |
(Gain) loss on financial instruments | 373 | ||
Other finance costs | (72) | 140 | 84 |
Total finance costs | 58,834 | 41,660 | 41,138 |
Less: amounts capitalized on qualifying assets | (850) | (534) | (426) |
Debt modification/derecognition and other loss/(gain) | 394 | 216 | 1,366 |
Finance costs | 58,378 | 41,342 | 42,078 |
Finance income on loans and receivables: | |||
Interest income on bank deposits | 1,341 | 1,468 | 2,282 |
Interest income on loans issued | 349 | 52 | 17 |
Other finance income | 84 | 998 | 1,138 |
Finance income | 1,774 | 2,518 | 3,437 |
Net finance costs | ₽ 56,604 | ₽ 38,824 | ₽ 38,641 |
Annual weighted average capitalization rates | 9.20% | 6.80% | 6.90% |
OTHER NON - OPERATING (INCOME)
OTHER NON - OPERATING (INCOME) EXPENSES (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
OTHER NON-OPERATING (INCOME)/EXPENSES | |||
Net forex exchange (gain) / loss | ₽ (3,404) | ₽ 560 | ₽ 10,347 |
Loss/(gain) arising on derivatives | 3,616 | 345 | (13,443) |
Net gain/(loss) arising on financial assets measured at FVTPL | 2,287 | (139) | (1,893) |
Net gain/(loss) arising on financial liabilities measured at FVTPL | 204 | (53) | |
Impairment of investments and loans given | 1,392 | ||
Other | 338 | (241) | 553 |
Total | ₽ 3,041 | ₽ 525 | ₽ (3,097) |
DISCONTINUED OPERATIONS - Narra
DISCONTINUED OPERATIONS - Narrative (Details) - RUB (₽) ₽ in Millions | 1 Months Ended | 12 Months Ended | ||||||
Oct. 30, 2020 | Nov. 22, 2019 | Oct. 31, 2022 | Mar. 31, 2021 | Oct. 31, 2020 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Preludium B.V. | ||||||||
Carrying amounts of Preludium B.V and Nvision Group of net assets and reconciliation of the loss on disposal | ||||||||
Sale of ownership in discontinued operation (as a percentage) | 100% | |||||||
Contingent consideration received | ₽ 1,234 | |||||||
Fair value of contingent consideration receivable | ₽ 0 | ₽ 1,867 | ||||||
NVision Group | ||||||||
Carrying amounts of Preludium B.V and Nvision Group of net assets and reconciliation of the loss on disposal | ||||||||
Sale of ownership in discontinued operation (as a percentage) | 100% | |||||||
Cash consideration received | ₽ 369 | ₽ 369 | ||||||
Nvision Czech Republic | ||||||||
Carrying amounts of Preludium B.V and Nvision Group of net assets and reconciliation of the loss on disposal | ||||||||
Sale of ownership in discontinued operation (as a percentage) | 100% | |||||||
Contingent consideration received | 50 | |||||||
Fair value of contingent consideration receivable | 453 | |||||||
Cash consideration received | ₽ 50 |
DISCONTINUED OPERATIONS - Carry
DISCONTINUED OPERATIONS - Carrying amounts of net assets and reconciliation of the loss on disposal (Details) - RUB (₽) ₽ in Millions | 1 Months Ended | 12 Months Ended | |||||||
Oct. 30, 2020 | Nov. 22, 2019 | Oct. 31, 2022 | Mar. 31, 2021 | Oct. 31, 2020 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Carrying amounts of Preludium B.V and Nvision Group of net assets and reconciliation of the loss on disposal | |||||||||
Property, plant and equipment | ₽ 312,509 | ₽ 311,250 | |||||||
Right-of-use assets | 120,192 | 132,343 | |||||||
Goodwill | 55,694 | 42,819 | ₽ 38,041 | ||||||
Other non-current assets | 4,046 | 5,790 | |||||||
Other current assets | 3,916 | 1,862 | |||||||
Cash and cash equivalents | 78,292 | 40,590 | 85,405 | ₽ 38,070 | |||||
Non-current liabilities | (535,202) | (527,794) | |||||||
Current liabilities | (551,345) | (473,420) | |||||||
Accumulated other comprehensive loss | (12,103) | (10,207) | |||||||
Additional paid-in capital | (895) | (619) | |||||||
Other | (28,655) | (18,562) | |||||||
Results of discontinued operation | |||||||||
Net (loss)/income attributable to discontinued operations | (2,918) | 792 | 796 | ||||||
Cash flows from (used in) discontinued operation | |||||||||
Net cash provided by investing activities | 583 | ||||||||
Preludium B.V. | |||||||||
Carrying amounts of Preludium B.V and Nvision Group of net assets and reconciliation of the loss on disposal | |||||||||
Sale of ownership in discontinued operation (as a percentage) | 100% | ||||||||
Contingent consideration received | ₽ 1,234 | ||||||||
Fair value of consideration | 0 | (1,867) | |||||||
Results of discontinued operation | |||||||||
Profit on disposal | 2,101 | ||||||||
Currency revaluation gain/(loss) on deferred consideration | 154 | ||||||||
Earn-out revaluation - fair value measurement | (1,867) | 377 | 645 | ||||||
Earn-out revaluation - Currency revaluation gain/(loss) | 93 | (27) | |||||||
Net (loss)/income attributable to discontinued operations | (1,867) | 470 | 2,873 | ||||||
Cash flows from (used in) discontinued operation | |||||||||
Net cash provided by investing activities | 1,234 | 2,998 | |||||||
NVision Group | |||||||||
Carrying amounts of Preludium B.V and Nvision Group of net assets and reconciliation of the loss on disposal | |||||||||
Sale of ownership in discontinued operation (as a percentage) | 100% | ||||||||
Property, plant and equipment | ₽ 95 | ||||||||
Intangible assets | 245 | ||||||||
Other non-current assets | 220 | ||||||||
Other current assets | 2,912 | ||||||||
Cash and cash equivalents | 285 | ||||||||
Non-current liabilities | (98) | ||||||||
Current liabilities | (3,281) | ||||||||
Accumulated other comprehensive loss | 3 | ||||||||
Total consideration | (369) | ||||||||
Cash and cash equivalents | (369) | ||||||||
Loss on disposal | 11 | ||||||||
Net cash inflow (outflow) arising on disposal: | 84 | ||||||||
Cash consideration received | 369 | 369 | |||||||
Less: cash and cash equivalents disposed of | ₽ (285) | ||||||||
Results of discontinued operation | |||||||||
Profit on disposal | (11) | ||||||||
Net (loss)/income attributable to discontinued operations | (2,256) | ||||||||
Cash flows from (used in) discontinued operation | |||||||||
Net cash provided by investing activities | 664 | ||||||||
Nvision Czech Republic | |||||||||
Carrying amounts of Preludium B.V and Nvision Group of net assets and reconciliation of the loss on disposal | |||||||||
Sale of ownership in discontinued operation (as a percentage) | 100% | ||||||||
Property, plant and equipment | 225 | ||||||||
Intangible assets | 32 | ||||||||
Other non-current assets | 371 | ||||||||
Other current assets | 2,170 | ||||||||
Cash and cash equivalents | 80 | ||||||||
Non-current liabilities | (103) | ||||||||
Current liabilities | (1,547) | ||||||||
Accumulated other comprehensive loss | 794 | ||||||||
Other | (202) | ||||||||
Contingent consideration received | 50 | ||||||||
Fair value of consideration | (453) | ||||||||
Loss on disposal | 1,367 | ||||||||
Net cash inflow (outflow) arising on disposal: | (30) | ||||||||
Cash consideration received | 50 | ||||||||
Less: cash and cash equivalents disposed of | (80) | ||||||||
Results of discontinued operation | |||||||||
Profit on disposal | (1,367) | ||||||||
Earn-out revaluation - fair value measurement | 4 | ||||||||
Earn-out revaluation - Currency revaluation gain/(loss) | 78 | ||||||||
Net (loss)/income attributable to discontinued operations | (1,051) | 322 | 179 | ||||||
Cash flows from (used in) discontinued operation | |||||||||
Net cash provided by investing activities | ₽ (69) | ₽ 356 | (81) | ||||||
Nvision Czech Republic and Nvision Group | |||||||||
Results of discontinued operation | |||||||||
Profit on disposal | (11) | ||||||||
Net (loss)/income attributable to discontinued operations | ₽ (2,077) |
DISCONTINUED OPERATIONS - Dispo
DISCONTINUED OPERATIONS - Disposal (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Results of discontinued operation | |||
Revenue | ₽ 541,749 | ₽ 527,921 | ₽ 489,831 |
Profit/(Loss) before tax | 50,001 | 78,837 | 77,332 |
Attributable tax income/(expense) | (32) | 43 | (1,075) |
Net (loss)/income attributable to discontinued operations | (2,918) | 792 | 796 |
Cash flows from (used in) discontinued operation | |||
Net cash provided by/(used in) operating activities | (1,393) | ||
Net cash provided by/(used in) investing activities | 583 | ||
Net cash provided by/(used in) financing activities | 673 | ||
Preludium B.V. | |||
Results of discontinued operation | |||
Loss on disposal | 2,101 | ||
Currency revaluation gain/(loss) on deferred consideration | 154 | ||
Consideration revaluation - fair value measurement | (1,867) | 377 | 645 |
Consideration revaluation - Currency revaluation gain/(loss) | 93 | (27) | |
Net (loss)/income attributable to discontinued operations | (1,867) | 470 | 2,873 |
Cash flows from (used in) discontinued operation | |||
Net cash provided by/(used in) investing activities | 1,234 | 2,998 | |
NVision Group | |||
Results of discontinued operation | |||
Revenue | 10,051 | ||
Expenses | (11,293) | ||
Profit/(Loss) before tax | (1,242) | ||
Attributable tax income/(expense) | (1,003) | ||
Profit/(Loss) for the period | (2,245) | ||
Loss on disposal | (11) | ||
Net (loss)/income attributable to discontinued operations | (2,256) | ||
Cash flows from (used in) discontinued operation | |||
Net cash provided by/(used in) operating activities | (1,466) | ||
Net cash provided by/(used in) investing activities | 664 | ||
Net cash provided by/(used in) financing activities | 748 | ||
Nvision Czech Republic | |||
Results of discontinued operation | |||
Revenue | 6,004 | 6,482 | 5,096 |
Expenses | (5,802) | (6,117) | (4,845) |
Profit/(Loss) before tax | 202 | 365 | 251 |
Attributable tax income/(expense) | 32 | (43) | (72) |
Profit/(Loss) for the period | 234 | 322 | 179 |
Loss on disposal | (1,367) | ||
Consideration revaluation - fair value measurement | 4 | ||
Consideration revaluation - Currency revaluation gain/(loss) | 78 | ||
Net (loss)/income attributable to discontinued operations | (1,051) | 322 | 179 |
Cash flows from (used in) discontinued operation | |||
Net cash provided by/(used in) operating activities | 61 | (204) | 73 |
Net cash provided by/(used in) investing activities | (69) | 356 | (81) |
Net cash provided by/(used in) financing activities | ₽ 31 | ₽ (154) | (75) |
Nvision Czech Republic and Nvision Group | |||
Results of discontinued operation | |||
Revenue | 15,147 | ||
Expenses | (16,138) | ||
Profit/(Loss) before tax | (991) | ||
Attributable tax income/(expense) | (1,075) | ||
Profit/(Loss) for the period | (2,066) | ||
Loss on disposal | (11) | ||
Net (loss)/income attributable to discontinued operations | ₽ (2,077) |
INCOME TAX (Details)
INCOME TAX (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Components of income tax expense | |||
Corporate income tax rate | 20% | 20% | 20% |
Current income tax charge | ₽ 14,480 | ₽ 20,089 | ₽ 15,151 |
Prior period tax adjustments | 159 | (173) | (490) |
Total current income tax | 14,639 | 19,916 | 14,661 |
Deferred tax | (991) | (4,556) | 1,394 |
Income tax expense on continuing operations | 13,648 | 15,360 | 16,055 |
Tax effect from the discontinued operations | ₽ (32) | ₽ 43 | ₽ (1,075) |
Russia | |||
Components of income tax expense | |||
Corporate income tax rate | 20% | 20% | 20% |
Withholding tax rate on dividends paid | 13% | 13% | 13% |
INCOME TAX - Reconciliation of
INCOME TAX - Reconciliation of groups effective income tax (Details) | 12 Months Ended | |||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
INCOME TAX | ||||
Statutory income tax rate for the year (as a percentage) | 20% | 20% | 20% | |
Adjustments: | ||||
Expenses not deductible for tax purposes | 2.50% | 0.10% | 1.30% | |
Prior periods tax effects | 0.30% | (0.20%) | (0.70%) | |
Different tax rate of subsidiaries | (0.60%) | (0.80%) | (0.80%) | |
Withholding tax on distributed and undistributed profits | 4.10% | 1.60% | 1.50% | |
Change in fair value of derivative financial instruments | 0.50% | |||
Changes in recognized deferred tax assets | (0.90%) | (0.10%) | ||
Other | 0.50% | (0.30%) | (0.40%) | |
Effective income tax rate | 27.30% | 19.50% | 20.80% | |
Armenia | ||||
INCOME TAX | ||||
Statutory income tax rate for the year (as a percentage) | 18% | 18% | 18% | |
Russia | ||||
INCOME TAX | ||||
Statutory income tax rate for the year (as a percentage) | 20% | 20% | 20% | |
Czech Republic | ||||
INCOME TAX | ||||
Statutory income tax rate for the year (as a percentage) | 0% |
INCOME TAX - Deferred income ta
INCOME TAX - Deferred income tax assets and liabilities (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 |
INCOME TAX | |||
Deferred tax assets | ₽ 11,610 | ₽ 11,683 | |
Deferred tax liabilities | (17,759) | (17,901) | |
Net deferred tax liabilities | ₽ (6,149) | ₽ (6,218) | ₽ (10,413) |
INCOME TAX - Movements in the d
INCOME TAX - Movements in the deferred tax assets and liabilities (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | ₽ (6,218) | ₽ (10,413) |
Recognised in profit / loss | 991 | 4,521 |
Recognised in other comprehensive income | 180 | (20) |
Effect of acquisitions and disposal | 1,102 | 306 |
Net deferred tax liability at the end of the period | (6,149) | (6,218) |
Discontinued operations | ||
Assets / (liabilities) arising from tax effect of: | ||
Recognised in profit / loss | (35) | |
Property, plant and equipment | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | (19,680) | (18,250) |
Recognised in profit / loss | (871) | (1,352) |
Recognised in other comprehensive income | 62 | 32 |
Effect of acquisitions and disposal | 110 | |
Net deferred tax liability at the end of the period | (20,489) | (19,680) |
Other intangible assets | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | (5,458) | (6,314) |
Recognised in profit / loss | 3,296 | 998 |
Effect of acquisitions and disposal | 260 | 142 |
Net deferred tax liability at the end of the period | (2,422) | (5,458) |
Potential distributions from/ to Group's subsidiaries/ associates and joint ventures | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | (2,426) | (2,506) |
Recognised in profit / loss | (1,240) | 166 |
Recognised in other comprehensive income | 98 | (86) |
Net deferred tax liability at the end of the period | (3,568) | (2,426) |
Licenses | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | (1,675) | (1,699) |
Recognised in profit / loss | 79 | 24 |
Net deferred tax liability at the end of the period | (1,596) | (1,675) |
Customer base | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | (592) | (470) |
Recognised in profit / loss | 550 | 107 |
Effect of acquisitions and disposal | 768 | 229 |
Net deferred tax liability at the end of the period | (810) | (592) |
Capitalization of cost to obtain and fulfill contracts | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | (1,830) | (1,668) |
Recognised in profit / loss | (86) | (162) |
Net deferred tax liability at the end of the period | (1,916) | (1,830) |
Accrued expenses for services | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | 7,814 | 7,158 |
Recognised in profit / loss | 872 | 588 |
Recognised in other comprehensive income | (8) | (1) |
Effect of acquisitions and disposal | 59 | (69) |
Net deferred tax liability at the end of the period | 8,619 | 7,814 |
Write-down of inventories | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | 238 | 413 |
Recognised in profit / loss | 266 | (178) |
Recognised in other comprehensive income | 3 | |
Effect of acquisitions and disposal | (3) | |
Net deferred tax liability at the end of the period | 507 | 238 |
Tax effect of Allowance for ECL | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | 3,254 | 2,713 |
Recognised in profit / loss | 731 | 533 |
Recognised in other comprehensive income | 5 | 3 |
Effect of acquisitions and disposal | (5) | |
Net deferred tax liability at the end of the period | 3,990 | 3,254 |
Tax effect of right-of-use assets | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | (26,076) | (25,686) |
Recognised in profit / loss | 2,317 | (392) |
Recognised in other comprehensive income | 7 | 2 |
Effect of acquisitions and disposal | 1 | |
Net deferred tax liability at the end of the period | (23,753) | (26,076) |
Lease obligations | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | 31,093 | 29,910 |
Recognised in profit / loss | (2,130) | 1,181 |
Recognised in other comprehensive income | (5) | (1) |
Effect of acquisitions and disposal | (3) | |
Net deferred tax liability at the end of the period | 28,958 | 31,093 |
Loss carryforward | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | 5,857 | 3,961 |
Recognised in profit / loss | (2,379) | 1,801 |
Recognised in other comprehensive income | 2 | |
Effect of acquisitions and disposal | (38) | (95) |
Net deferred tax liability at the end of the period | 3,518 | 5,857 |
Contract liabilities. | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | 1,606 | 1,430 |
Recognised in profit / loss | 276 | 176 |
Net deferred tax liability at the end of the period | 1,882 | 1,606 |
Other | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | 1,730 | 718 |
Recognised in profit / loss | (769) | 981 |
Recognised in other comprehensive income | 16 | 31 |
Effect of acquisitions and disposal | 52 | |
Net deferred tax liability at the end of the period | 925 | 1,730 |
Debt modification | ||
Assets / (liabilities) arising from tax effect of: | ||
Net deferred tax liability at the beginning of the period | (73) | (123) |
Recognised in profit / loss | 79 | 50 |
Net deferred tax liability at the end of the period | ₽ 6 | ₽ (73) |
INCOME TAX - Recognized tax los
INCOME TAX - Recognized tax losses and uncertain income tax positions (Details) - RUB (₽) ₽ in Millions | Nov. 30, 2016 | Dec. 31, 2022 | Dec. 31, 2021 |
INCOME TAX | |||
Maximum percentage of tax base can be reduced by tax losses carry forward for years 2017 - 2020 | 50% | ||
Unused tax losses | ₽ 35,100 | ₽ 40,898 | |
Uncertain income tax positions | ₽ 109 | ₽ 160 |
EARNINGS PER SHARE (Details)
EARNINGS PER SHARE (Details) - RUB (₽) ₽ / shares in Units, shares in Thousands, ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Numerator: | |||
Profit for the year from continuing operations attributable to the owners of the company | ₽ 35,492 | ₽ 62,681 | ₽ 60,616 |
Profit / (loss) for the year from discontinued operations attributable to the owners of the company | ₽ (2,918) | ₽ 792 | ₽ 796 |
Denominator, in thousands: | |||
Weighted-average ordinary shares outstanding | 1,679,533 | 1,693,244 | 1,760,468 |
Employee stock options | 25,883 | 8,541 | 1,310 |
Weighted-average diluted shares outstanding | 1,705,416 | 1,701,785 | 1,761,778 |
Earnings per share - basic, Russian Rubles | ₽ 19.39 | ₽ 37.49 | ₽ 34.88 |
Basic EPS from continuing operations | 21.13 | 37.02 | 34.43 |
Basic EPS from discontinued operations | (1.74) | 0.47 | 0.45 |
Earnings per share - diluted, Russian Rubles | 19.10 | 37.30 | 34.86 |
Diluted EPS from continuing operations | 20.81 | 36.83 | 34.41 |
Diluted EPS from discontinued operations | ₽ (1.71) | ₽ 0.47 | ₽ 0.45 |
CASH AND CASH EQUIVALENTS (Deta
CASH AND CASH EQUIVALENTS (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 |
CASH AND CASH EQUIVALENTS | ||||
Total cash and cash equivalents | ₽ 78,292 | ₽ 40,590 | ₽ 85,405 | ₽ 38,070 |
Russian Rubles | ||||
CASH AND CASH EQUIVALENTS | ||||
Cash and cash equivalents at banks and on hand | 33,912 | 17,911 | ||
Short-term deposits with an original maturity of less than 92 days | 10,213 | 16,594 | ||
Chinese yuan | ||||
CASH AND CASH EQUIVALENTS | ||||
Cash and cash equivalents at banks and on hand | 12,404 | 15 | ||
USD | ||||
CASH AND CASH EQUIVALENTS | ||||
Cash and cash equivalents at banks and on hand | 11,902 | 1,766 | ||
Euro | ||||
CASH AND CASH EQUIVALENTS | ||||
Cash and cash equivalents at banks and on hand | 7,516 | 2,899 | ||
Turkmenian Manat | ||||
CASH AND CASH EQUIVALENTS | ||||
Cash and cash equivalents at banks and on hand | 314 | 367 | ||
Other currencies | ||||
CASH AND CASH EQUIVALENTS | ||||
Cash and cash equivalents at banks and on hand | ₽ 2,031 | 801 | ||
Short-term deposits with an original maturity of less than 92 days | ₽ 237 |
SHORT-TERM INVESTMENTS (Details
SHORT-TERM INVESTMENTS (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
SHORT-TERM INVESTMENTS | ||
Short-term investments, gross | ₽ 24,419 | ₽ 28,975 |
Allowance for ECL | 3 | (3) |
Total short-term investments | 24,422 | 28,972 |
At amortized cost | ||
SHORT-TERM INVESTMENTS | ||
Notes / loans | 2,235 | 6,383 |
Deposits | 9 | 1,499 |
At FVTPL | ||
SHORT-TERM INVESTMENTS | ||
Investments in mutual funds | 12,749 | 10,719 |
Assets in Sistema-Capital trust management | ₽ 9,426 | ₽ 10,374 |
INVESTMENTS IN ASSOCIATES AND_3
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||
Total investments in associates and joint ventures accounted for using the equity method | ₽ 9,275 | ₽ 8,430 |
Other unquoted companies accounted for at fair value through profit or loss | 477 | 305 |
Total investments in associates | 9,752 | 8,735 |
MTS Belarus | ||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||
Total investments in associates and joint ventures accounted for using the equity method | 5,798 | 6,265 |
Zelenaya Tochka Group | ||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||
Total investments in associates and joint ventures accounted for using the equity method | 199 | 141 |
YouDo | ||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||
Total investments in associates and joint ventures accounted for using the equity method | 667 | 705 |
Other unquoted companies | ||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||
Total investments in associates and joint ventures accounted for using the equity method | ₽ 2,611 | ₽ 1,319 |
INVESTMENTS IN ASSOCIATES AND_4
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES - MTS Belarus (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
ASSETS | |||
Non-current assets | ₽ 782,047 | ₽ 752,518 | |
Current assets | 300,883 | 263,300 | |
Liabilities | |||
Non-current liabilities | (535,202) | (527,794) | |
Current liabilities | (551,345) | (473,420) | |
Statement of profit or loss | |||
Revenue | 541,749 | 527,921 | ₽ 489,831 |
Net (income) for the year | (33,435) | (64,269) | (62,073) |
Total comprehensive (income) for the year | (35,331) | (65,466) | (63,717) |
MTS Belarus | |||
ASSETS | |||
Non-current assets | 14,743 | 19,030 | |
Current assets | 11,940 | 15,386 | |
Liabilities | |||
Non-current liabilities | (4,497) | (9,062) | |
Current liabilities | (10,354) | (12,568) | |
Total identifiable net assets | ₽ 11,832 | ₽ 12,786 | |
The Group's share in associate | 49% | 49% | |
The Group's share of identifiable net assets | ₽ 5,798 | ₽ 6,265 | |
Carrying amount of the Group's interest | 5,798 | 6,265 | |
Statement of profit or loss | |||
Revenue | 37,444 | 39,383 | 36,121 |
Net (income) for the year | (9,863) | (10,379) | (10,267) |
The Group's share of the (income)/loss of the associate for the year | (4,833) | (5,086) | (5,031) |
Other comprehensive income/(loss) for the year (currency translation adjustment) | (1,541) | 183 | (397) |
Total comprehensive (income) for the year | (8,322) | (10,562) | (9,870) |
The Group's share of total comprehensive (income)/loss of the associate for the year | (4,078) | (5,175) | (4,836) |
Dividends received | (4,545) | (4,034) | (4,212) |
Investments in individually insignificant associates and joint ventures | |||
Statement of profit or loss | |||
Net (income) for the year | (1,035) | (856) | (1,048) |
The Group's share of the (income)/loss of the associate for the year | (209) | (181) | (273) |
Total comprehensive (income) for the year | (1,035) | (856) | (1,048) |
The Group's share of total comprehensive (income)/loss of the associate for the year | ₽ (209) | ₽ (181) | ₽ (273) |
INVESTMENTS IN ASSOCIATES AND_5
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES - Others (Details) - RUB (₽) ₽ in Millions | 1 Months Ended | 12 Months Ended | ||||||||
Mar. 31, 2021 | Sep. 30, 2022 | Nov. 30, 2021 | Jul. 31, 2021 | Apr. 30, 2021 | Feb. 29, 2020 | Sep. 30, 2018 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||||||||||
Proceeds from disposal of ownership interest in associate | ₽ 3,014 | ₽ 2,450 | ||||||||
Statement of profit or loss | ||||||||||
Total interest expense | ₽ 58,906 | 41,520 | 40,681 | |||||||
Net (income) for the year | (33,435) | (64,269) | (62,073) | |||||||
Total comprehensive (income) for the year | ₽ (35,331) | (65,466) | (63,717) | |||||||
LLC Factorin | ||||||||||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||||||||||
Proportion of ownership interest in joint venture (in percentage) | 100% | |||||||||
Navitel | ||||||||||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||||||||||
Percentage of ownership in stream after acquisition | 50.85% | |||||||||
Zelenaya Tochka Group Achemar Holdings Ltd | ||||||||||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||||||||||
Cash paid or payable | ₽ 1,512 | |||||||||
Carrying value of previously held equity interest | ₽ 1,166 | |||||||||
Fair value of previously held equity interest | 1,582 | |||||||||
Gain on remeasurement of previously held interest upon acquisition | ₽ 415 | |||||||||
Proportion of ownership interest in joint venture (in percentage) | 51% | 100% | ||||||||
Statement of profit or loss | ||||||||||
Gain on remeasurement of previously held interest upon acquisition | ₽ (415) | |||||||||
Navitel | ||||||||||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||||||||||
Cash paid or payable | ₽ 690 | |||||||||
Achemar Holdings Limited and Clarkia Holdings Limited | ||||||||||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||||||||||
Total consideration | ₽ 1,370 | |||||||||
Purchase price share due to fair value of options | ₽ 166 | |||||||||
Proportion of ownership interest in joint venture (in percentage) | 51% | |||||||||
Amaran Limited | ||||||||||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||||||||||
Total consideration | ₽ 867 | |||||||||
Proportion of ownership interest in joint venture (in percentage) | 51% | |||||||||
YouDo | ||||||||||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||||||||||
The Group's share in associate | 14.39% | 13.68% | ||||||||
Total consideration | ₽ 824 | |||||||||
YouDo | Maximum | ||||||||||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||||||||||
The Group's share in associate | 20% | |||||||||
Investments in individually insignificant associates and joint ventures | ||||||||||
Statement of profit or loss | ||||||||||
Net (income) for the year | ₽ (1,035) | (856) | (1,048) | |||||||
The Group's share of the (income)/loss of the associate or joint venture for the year | (209) | (181) | (273) | |||||||
Total comprehensive (income) for the year | (1,035) | (856) | (1,048) | |||||||
The Group's share of total comprehensive (income)/loss of the associate or joint venture for the year | (209) | (181) | ₽ (273) | |||||||
Investments in individually insignificant joint ventures | ||||||||||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | ||||||||||
Gain on remeasurement of previously held interest upon acquisition | 415 | |||||||||
Statement of profit or loss | ||||||||||
Net (income) for the year | 1,362 | 114 | ||||||||
The Group's share of the (income)/loss of the associate or joint venture for the year | 260 | 32 | ||||||||
Total comprehensive (income) for the year | 1,362 | 114 | ||||||||
Gain on remeasurement of previously held interest upon acquisition | (415) | |||||||||
Compensation of losses | (96) | |||||||||
The Group's share of total comprehensive (income)/loss of the associate or joint venture for the year | ₽ 260 | ₽ (479) |
INVESTMENTS IN ASSOCIATES AND_6
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES - Investments in venture capital associates (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | |||
Fair value adjustments | ₽ (1,367) | ₽ (54) | ₽ 2,101 |
Total investments in associates measured at fair value through profit or loss | |||
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | |||
Investments in associates | 305 | ||
Investment | 172 | ||
Investments in associates | ₽ 477 | ₽ 305 |
OTHER INVESTMENTS (Details)
OTHER INVESTMENTS (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
Other investments | ||
Investments in equity | ₽ 9,752 | ₽ 8,735 |
Other investments (Gross) | 7,538 | 4,593 |
Allowance for ECL | 1 | (2) |
Total other investments | 7,539 | 4,591 |
At amortized cost | ||
Other investments | ||
Debt securities | 1,299 | 2,810 |
Loans and unquoted notes | 4,239 | 555 |
At FVTPL | ||
Other investments | ||
Investments in equity | ₽ 2,000 | ₽ 1,228 |
TRADE AND OTHER RECEIVABLES (De
TRADE AND OTHER RECEIVABLES (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
TRADE AND OTHER RECEIVABLES | ||
Subscribers | ₽ 16,689 | ₽ 15,240 |
Handset sales financing | 5,630 | 12,161 |
Property | 2,607 | 683 |
Bank commission | 2,512 | 1,208 |
Bonuses from suppliers | 2,467 | 892 |
Interconnect | 1,658 | 1,640 |
Sharing | 1,474 | 2,164 |
Integration services | 1,070 | 1,584 |
Roaming | 686 | 800 |
Dealers | 267 | 161 |
Factoring | 64 | 282 |
Other receivables | 6,179 | 6,516 |
Allowance for ECL | (3,245) | (3,536) |
Trade and other receivables, total | 38,058 | 39,795 |
Less non-current portion | (882) | (1,898) |
Trade and other receivables, current | ₽ 37,176 | ₽ 37,897 |
TRADE AND OTHER RECEIVABLES - A
TRADE AND OTHER RECEIVABLES - Aging analysis of trade and other accounts receivables (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
TRADE AND OTHER RECEIVABLES | ||
Weighted average loss rate, subscribers and dealers and other trade receivables (as a percent) | 9% | 10% |
Gross carrying amount, subscribers and dealers and other trade receivables | ₽ 16,956 | ₽ 15,401 |
Weighted average loss rate, receivables other then from subscribers and dealers and handset financing | 5% | 7% |
Gross carrying amount, receivables other then from subscribers and dealers and handset financing | ₽ 18,716 | ₽ 15,769 |
Weighted average loss rate, handset sales financing (as a percent) | 13% | 7% |
Gross carrying amount, handset sales financing | ₽ 5,630 | ₽ 12,161 |
Provision matrix | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, subscribers and dealers and other trade receivables | (1,597) | (1,527) |
Individually assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, receivables other then from subscribers and dealers and handset financing | (942) | (1,113) |
Collectively assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, handset sales financing | ₽ (706) | ₽ (896) |
Current | Not credit impaired | ||
TRADE AND OTHER RECEIVABLES | ||
Weighted average loss rate, subscribers and dealers and other trade receivables (as a percent) | 1% | 1% |
Gross carrying amount, subscribers and dealers and other trade receivables | ₽ 2,602 | ₽ 2,560 |
Weighted average loss rate, receivables other then from subscribers and dealers and handset financing | 2% | 2% |
Gross carrying amount, receivables other then from subscribers and dealers and handset financing | ₽ 11,158 | ₽ 9,407 |
Weighted average loss rate, handset sales financing (as a percent) | 1% | 2% |
Gross carrying amount, handset sales financing | ₽ 4,628 | ₽ 10,948 |
Current | Not credit impaired | Provision matrix | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, subscribers and dealers and other trade receivables | (29) | (27) |
Current | Not credit impaired | Individually assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, receivables other then from subscribers and dealers and handset financing | (187) | (193) |
Current | Not credit impaired | Collectively assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, handset sales financing | ₽ (68) | ₽ (180) |
1 - 30 days past due | Not credit impaired | ||
TRADE AND OTHER RECEIVABLES | ||
Weighted average loss rate, subscribers and dealers and other trade receivables (as a percent) | 3% | 3% |
Gross carrying amount, subscribers and dealers and other trade receivables | ₽ 12,490 | ₽ 10,848 |
Weighted average loss rate, receivables other then from subscribers and dealers and handset financing | 0% | 1% |
Gross carrying amount, receivables other then from subscribers and dealers and handset financing | ₽ 2,956 | ₽ 2,219 |
Weighted average loss rate, handset sales financing (as a percent) | 21% | 12% |
Gross carrying amount, handset sales financing | ₽ 123 | ₽ 289 |
1 - 30 days past due | Not credit impaired | Provision matrix | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, subscribers and dealers and other trade receivables | (390) | (332) |
1 - 30 days past due | Not credit impaired | Individually assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, receivables other then from subscribers and dealers and handset financing | (11) | (8) |
1 - 30 days past due | Not credit impaired | Collectively assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, handset sales financing | ₽ (25) | ₽ (34) |
31 to 60 days past due | Not credit impaired | ||
TRADE AND OTHER RECEIVABLES | ||
Weighted average loss rate, subscribers and dealers and other trade receivables (as a percent) | 38% | 32% |
Gross carrying amount, subscribers and dealers and other trade receivables | ₽ 506 | ₽ 583 |
Weighted average loss rate, receivables other then from subscribers and dealers and handset financing | 2% | 1% |
Gross carrying amount, receivables other then from subscribers and dealers and handset financing | ₽ 785 | ₽ 1,119 |
Weighted average loss rate, handset sales financing (as a percent) | 41% | 47% |
Gross carrying amount, handset sales financing | ₽ 63 | ₽ 94 |
31 to 60 days past due | Not credit impaired | Provision matrix | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, subscribers and dealers and other trade receivables | (195) | (189) |
31 to 60 days past due | Not credit impaired | Individually assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, receivables other then from subscribers and dealers and handset financing | (19) | (16) |
31 to 60 days past due | Not credit impaired | Collectively assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, handset sales financing | ₽ (25) | ₽ (45) |
60 to 90 days past due | Not credit impaired | ||
TRADE AND OTHER RECEIVABLES | ||
Weighted average loss rate, subscribers and dealers and other trade receivables (as a percent) | 58% | 45% |
Gross carrying amount, subscribers and dealers and other trade receivables | ₽ 392 | ₽ 355 |
Weighted average loss rate, receivables other then from subscribers and dealers and handset financing | 2% | 5% |
Gross carrying amount, receivables other then from subscribers and dealers and handset financing | ₽ 586 | ₽ 624 |
Weighted average loss rate, handset sales financing (as a percent) | 52% | 58% |
Gross carrying amount, handset sales financing | ₽ 58 | ₽ 74 |
60 to 90 days past due | Not credit impaired | Provision matrix | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, subscribers and dealers and other trade receivables | (228) | (161) |
60 to 90 days past due | Not credit impaired | Individually assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, receivables other then from subscribers and dealers and handset financing | (12) | (31) |
60 to 90 days past due | Not credit impaired | Collectively assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, handset sales financing | ₽ (30) | ₽ (43) |
More than 90 days past due | Impaired | ||
TRADE AND OTHER RECEIVABLES | ||
Weighted average loss rate, subscribers and dealers and other trade receivables (as a percent) | 78% | 78% |
Gross carrying amount, subscribers and dealers and other trade receivables | ₽ 966 | ₽ 1,055 |
Weighted average loss rate, receivables other then from subscribers and dealers and handset financing | 22% | 36% |
Gross carrying amount, receivables other then from subscribers and dealers and handset financing | ₽ 3,231 | ₽ 2,400 |
Weighted average loss rate, handset sales financing (as a percent) | 74% | 78% |
Gross carrying amount, handset sales financing | ₽ 759 | ₽ 756 |
More than 90 days past due | Impaired | Provision matrix | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, subscribers and dealers and other trade receivables | (755) | (818) |
More than 90 days past due | Impaired | Individually assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, receivables other then from subscribers and dealers and handset financing | (713) | (865) |
More than 90 days past due | Impaired | Collectively assessed | ||
TRADE AND OTHER RECEIVABLES | ||
Loss allowance, handset sales financing | ₽ (558) | ₽ (594) |
TRADE AND OTHER RECEIVABLES - C
TRADE AND OTHER RECEIVABLES - Changes in allowance for doubtful accounts receivables (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Changes in the allowance for doubtful accounts receivable | |||
Balance, beginning of the year | ₽ (3,536) | ||
Balance, end of the year | (3,245) | ₽ (3,536) | |
Trade and other receivables | |||
Changes in the allowance for doubtful accounts receivable | |||
Balance, beginning of the year | (3,536) | (4,623) | ₽ (4,203) |
Allowance for ECL | (2,203) | (1,135) | (3,382) |
Accounts receivable written off | 2,522 | 2,232 | 2,719 |
Disposal/(Acquisition) of subsidiaries | (28) | (10) | 243 |
Balance, end of the year | ₽ (3,245) | ₽ (3,536) | ₽ (4,623) |
INVENTORIES (Details)
INVENTORIES (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
INVENTORIES | ||
Handsets and accessories | ₽ 10,290 | ₽ 15,201 |
SIM cards and prepaid phone cards | 1,495 | 853 |
Software and equipment for installation and resale | 1,433 | 364 |
Advertising and other materials | 630 | 1,934 |
TV equipment for resale | 305 | 449 |
Spare parts for telecommunication equipment | 46 | 180 |
Total inventories | ₽ 14,199 | ₽ 18,981 |
Expected utilization after year end of spare parts for telecommunication equipment, in months | 12 months |
INVENTORIES - Cost of goods (De
INVENTORIES - Cost of goods (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
INVENTORIES | |||
Amount of inventories recognized as an expense | ₽ 38,233 | ₽ 65,818 | ₽ 58,677 |
Inventory obsolescence provision | 3,833 | 1,625 | 1,465 |
Reversal of obsolescence provision | (913) | (169) | (570) |
Total cost of goods | ₽ 41,153 | ₽ 67,274 | ₽ 59,572 |
PROPERTY, PLANT AND EQUIPMENT_2
PROPERTY, PLANT AND EQUIPMENT (Details) | 12 Months Ended |
Dec. 31, 2022 | |
Network infrastructure | Minimum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 3 years |
Network infrastructure | Maximum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 50 years |
Other. | Minimum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 3 years |
Other. | Maximum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 20 years |
Buildings | Minimum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 7 years |
Buildings | Maximum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 99 years |
Office equipment | Minimum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 2 years |
Office equipment | Maximum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 7 years |
Vehicles | Minimum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 2 years |
Vehicles | Maximum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 10 years |
Other Office Equipment And Vehicles | Minimum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 2 years |
Other Office Equipment And Vehicles | Maximum | |
PROPERTY, PLANT AND EQUIPMENT | |
Expected useful life | 25 years |
PROPERTY, PLANT AND EQUIPMENT -
PROPERTY, PLANT AND EQUIPMENT - Net book value (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | ₽ 311,250 | ||
Property, plant and equipment at end of period | 312,509 | ₽ 311,250 | |
Amount of compensation from third parties | 2,927 | 2,403 | ₽ 1,510 |
Network and base station equipment | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | 213,862 | ||
Property, plant and equipment at end of period | 210,019 | 213,862 | |
Land and buildings | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | 29,240 | ||
Property, plant and equipment at end of period | 30,579 | 29,240 | |
Office equipment, vehicles and other | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | 33,072 | ||
Property, plant and equipment at end of period | 33,740 | 33,072 | |
Construction in progress and equipment for installation | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | 35,076 | ||
Property, plant and equipment at end of period | 38,171 | 35,076 | |
Gross Book Value | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | 742,467 | 706,907 | 674,320 |
Additions | 55,865 | 78,721 | 75,022 |
Arising on business combinations | 394 | 6,383 | 588 |
Transfer to assets held for sale | (1,004) | (1,044) | (3,402) |
Disposal | (25,402) | (50,161) | (43,400) |
Disposal of Subsidiary | (1,793) | (332) | |
Other | (1,062) | 163 | 736 |
Foreign exchange differences | 125 | 1,498 | 3,375 |
Property, plant and equipment at end of period | 769,590 | 742,467 | 706,907 |
Gross Book Value | Network and base station equipment | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | 591,758 | 575,108 | 560,599 |
Additions | 1,748 | 2,432 | (173) |
Transferred into use | 39,096 | 57,666 | 53,005 |
Arising on business combinations | 289 | 973 | 578 |
Transfer to assets held for sale | (978) | (992) | (2,890) |
Disposal | (22,082) | (44,394) | (38,293) |
Other | (2,948) | (341) | (4) |
Foreign exchange differences | 937 | 1,306 | 2,286 |
Property, plant and equipment at end of period | 607,820 | 591,758 | 575,108 |
Gross Book Value | Land and buildings | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | 41,878 | 36,559 | 34,556 |
Additions | 68 | 38 | 434 |
Transferred into use | 1,965 | 748 | 1,317 |
Arising on business combinations | 4,601 | 4 | |
Transfer to assets held for sale | (1) | (475) | |
Disposal | 74 | (559) | (447) |
Disposal of Subsidiary | (840) | ||
Other | 540 | 482 | 675 |
Foreign exchange differences | (438) | 10 | 495 |
Property, plant and equipment at end of period | 43,247 | 41,878 | 36,559 |
Gross Book Value | Office equipment, vehicles and other | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | 73,755 | 66,087 | 57,269 |
Additions | 419 | 801 | 729 |
Transferred into use | 9,426 | 11,499 | 12,286 |
Arising on business combinations | 91 | 605 | 6 |
Transfer to assets held for sale | (26) | (24) | (34) |
Disposal | (3,267) | (5,542) | (4,405) |
Disposal of Subsidiary | (953) | (314) | |
Other | 1,280 | 159 | 30 |
Foreign exchange differences | (373) | 170 | 520 |
Property, plant and equipment at end of period | 80,352 | 73,755 | 66,087 |
Gross Book Value | Construction in progress and equipment for installation | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | 35,076 | 29,153 | 21,896 |
Additions | 53,630 | 75,450 | 74,032 |
Transferred into use | (50,487) | (69,913) | (66,608) |
Arising on business combinations | 14 | 204 | |
Transfer to assets held for sale | (27) | (3) | |
Disposal | (127) | 334 | (255) |
Disposal of Subsidiary | (18) | ||
Other | 66 | (137) | 35 |
Foreign exchange differences | (1) | 12 | 74 |
Property, plant and equipment at end of period | 38,171 | 35,076 | 29,153 |
Accumulated amortisation and impairment | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | (431,217) | (422,103) | (408,841) |
Charge for the year | (53,928) | (53,139) | (50,069) |
Transfer to assets held for sale | 922 | 1,263 | 2,038 |
Disposal | 25,208 | 43,722 | 37,566 |
Disposal of Subsidiary | 1,569 | 236 | |
Other | (973) | 174 | (172) |
Foreign exchange differences | 1,338 | (1,134) | (2,861) |
Property, plant and equipment at end of period | (457,081) | (431,217) | (422,103) |
Accumulated amortisation and impairment | Network and base station equipment | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | (377,896) | (372,242) | (362,006) |
Charge for the year | (43,211) | (44,387) | (43,220) |
Transfer to assets held for sale | 899 | 1,247 | 1,899 |
Disposal | 21,957 | 38,225 | 33,058 |
Other | 210 | 277 | (5) |
Foreign exchange differences | 240 | (1,016) | (1,968) |
Property, plant and equipment at end of period | (397,801) | (377,896) | (372,242) |
Accumulated amortisation and impairment | Land and buildings | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | (12,638) | (11,765) | (10,571) |
Charge for the year | (1,167) | (1,204) | (1,153) |
Transfer to assets held for sale | 1 | 146 | |
Disposal | (111) | 435 | 343 |
Disposal of Subsidiary | 794 | ||
Other | (20) | (99) | (133) |
Foreign exchange differences | 474 | (6) | (397) |
Property, plant and equipment at end of period | (12,668) | (12,638) | (11,765) |
Accumulated amortisation and impairment | Office equipment, vehicles and other | |||
PROPERTY, PLANT AND EQUIPMENT | |||
Property, plant and equipment at beginning of period | (40,683) | (38,096) | (36,264) |
Charge for the year | (9,550) | (7,548) | (5,696) |
Transfer to assets held for sale | 23 | 15 | (7) |
Disposal | 3,362 | 5,062 | 4,165 |
Disposal of Subsidiary | 775 | 236 | |
Other | (1,163) | (4) | (34) |
Foreign exchange differences | 624 | (112) | (496) |
Property, plant and equipment at end of period | ₽ (46,612) | ₽ (40,683) | ₽ (38,096) |
GOODWILL (Details)
GOODWILL (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | ₽ 42,819 | ₽ 38,041 |
Goodwill at end of period | 55,694 | 42,819 |
Telecom | ||
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | 34,048 | 29,458 |
Goodwill at end of period | 36,596 | 34,048 |
Gross Book Value | ||
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | 49,606 | 44,828 |
Acquisitions | 12,716 | 4,383 |
Measurement period adjustment | (61) | |
Impairment | (489) | |
Currency translation adjustment | 709 | 395 |
Goodwill at end of period | 62,970 | 49,606 |
Gross Book Value | Telecom | ||
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | 35,514 | 30,924 |
Acquisitions | 2,609 | 4,337 |
Measurement period adjustment | (61) | |
Reclassification | 253 | |
Goodwill at end of period | 38,062 | 35,514 |
Accumulated Depreciation | ||
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | (6,787) | (6,787) |
Goodwill at end of period | (7,276) | (6,787) |
Accumulated Depreciation | Telecom | ||
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | (1,466) | (1,466) |
Goodwill at end of period | (1,466) | (1,466) |
Other Segments [Member] | ||
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | 8,771 | 8,583 |
Goodwill at end of period | 19,098 | 8,771 |
Other Segments [Member] | Gross Book Value | ||
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | 14,092 | 13,904 |
Acquisitions | 10,107 | 46 |
Reclassification | (253) | |
Impairment | (489) | |
Currency translation adjustment | 709 | 395 |
Goodwill at end of period | 24,908 | 14,092 |
Other Segments [Member] | Accumulated Depreciation | ||
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | (5,321) | (5,321) |
Goodwill at end of period | (5,810) | (5,321) |
Armenia | Accumulated Depreciation | ||
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | (3,516) | |
Goodwill at end of period | (3,516) | |
Oblachnyi retail | Accumulated Depreciation | ||
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | (524) | |
Goodwill at end of period | (524) | |
Entertainment | Accumulated Depreciation | ||
Change in the net carrying amount of goodwill | ||
Goodwill at beginning of period | (1,281) | |
Goodwill at end of period | ₽ (1,281) | |
Gambit | Accumulated Depreciation | ||
Change in the net carrying amount of goodwill | ||
Goodwill at end of period | (207) | |
MTS Auto | Accumulated Depreciation | ||
Change in the net carrying amount of goodwill | ||
Goodwill at end of period | ₽ (282) |
IMPAIRMENT REVIEW (Details)
IMPAIRMENT REVIEW (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | |||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Jun. 30, 2020 | |
IMPAIRMENT REVIEW | ||||
Total impairment loss | ₽ (489) | ₽ 10 | ₽ (2,023) | |
Gambit | ||||
IMPAIRMENT REVIEW | ||||
Goodwill | 207 | |||
Total impairment loss | 207 | |||
MTS Auto | ||||
IMPAIRMENT REVIEW | ||||
Goodwill | 282 | |||
Total impairment loss | ₽ 282 | |||
MTS Entertainment | ||||
IMPAIRMENT REVIEW | ||||
Goodwill | 1,281 | |||
Total impairment loss | ₽ 1,281 | |||
Capital expenditure as a percentage of revenue | 10% | 3% | ||
Terminal growth rate (as a percentage) | 1.50% | 1.50% | ||
Discount rate applied to cash flow projections (as a percentage) | 20.40% | 13.10% | ||
Russia Convergent | ||||
IMPAIRMENT REVIEW | ||||
Capital expenditure as a percentage of revenue | 22% | 18% | ||
Terminal growth rate (as a percentage) | 1% | 1% | ||
Discount rate applied to cash flow projections (as a percentage) | 16.90% | 10.10% | ||
Armenia | ||||
IMPAIRMENT REVIEW | ||||
Capital expenditure as a percentage of revenue | 22% | 22% | ||
Terminal growth rate (as a percentage) | 0% | 0% | ||
Discount rate applied to cash flow projections (as a percentage) | 12.30% | 11.20% | ||
MGTS Commercial | ||||
IMPAIRMENT REVIEW | ||||
Capital expenditure as a percentage of revenue | 19% | 16% | ||
Terminal growth rate (as a percentage) | 1% | 1% | ||
Discount rate applied to cash flow projections (as a percentage) | 17.30% | 12.70% | ||
MGTS Service | ||||
IMPAIRMENT REVIEW | ||||
Capital expenditure as a percentage of revenue | 15% | 16% | ||
Terminal growth rate (as a percentage) | 1% | 1% | ||
Discount rate applied to cash flow projections (as a percentage) | 16.50% | 9.90% | ||
MTS Turkmenistan | ||||
IMPAIRMENT REVIEW | ||||
Property, plant and equipment | ₽ (10) | (66) | ||
Reversal of impairment loss recognised in profit or loss | (10) | (66) | ||
Turkmenistan | ||||
IMPAIRMENT REVIEW | ||||
Reversal of impairment loss recognised in profit or loss | ₽ (10) | (66) | ||
Entertainment | ||||
IMPAIRMENT REVIEW | ||||
Goodwill | 1,281 | |||
Recoverable amount | ₽ 2,658 | |||
Cloud | ||||
IMPAIRMENT REVIEW | ||||
Capital expenditure as a percentage of revenue | 61% | 17% | ||
Terminal growth rate (as a percentage) | 1% | 1% | ||
Discount rate applied to cash flow projections (as a percentage) | 18.80% | 13.60% | ||
Kinopolis | ||||
IMPAIRMENT REVIEW | ||||
Investment property | 807 | |||
Total impairment loss | ₽ 807 | |||
Minimum | MTS Entertainment | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 2.10% | 4.80% | ||
Minimum | Russia Convergent | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 37.50% | 41.30% | ||
Minimum | Armenia | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 50.60% | 53.50% | ||
Minimum | MGTS Commercial | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 50.60% | 59.90% | ||
Minimum | MGTS Service | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 31.40% | 42.50% | ||
Minimum | Cloud | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 39.80% | 37.70% | ||
Maximum | MTS Entertainment | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 11.90% | 12% | ||
Maximum | Russia Convergent | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 37.90% | 46.90% | ||
Maximum | Armenia | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 54.20% | 60.30% | ||
Maximum | MGTS Commercial | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 54.20% | 63% | ||
Maximum | MGTS Service | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 33.90% | 51.80% | ||
Maximum | Cloud | ||||
IMPAIRMENT REVIEW | ||||
OIBDA margin (as a percentage) | 59.10% | 67.30% |
OTHER INTANGIBLE ASSETS (Detail
OTHER INTANGIBLE ASSETS (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | ₽ 100,132 | ||
Intangible assets other than goodwill at end of period | 109,549 | ₽ 100,132 | |
Gross Book Value | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | 231,622 | 203,228 | ₽ 192,700 |
Additions | 45,402 | 44,993 | 49,078 |
Arising on business combinations | 6,039 | 2,468 | |
Disposal of subsidiary | (89) | (311) | |
Reaclassification into assets for sale | (17) | (184) | |
Effect on assets impairment | 20 | (126) | |
Disposal | (16,405) | (20,337) | (39,203) |
Other | 8 | (105) | (29) |
Foreign exchange differences | 1,003 | 1,372 | 1,303 |
Intangible assets other than goodwill at end of period | 267,579 | 231,622 | 203,228 |
Accumulated amortisation and impairment | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | (131,490) | (113,125) | (112,971) |
Disposal of subsidiary | 57 | 77 | |
Charge for the year | (40,325) | (37,486) | (37,546) |
Effect on assets impairment | (1,168) | ||
Disposal | 16,355 | 20,083 | 38,440 |
Other | (5) | 220 | 42 |
Foreign exchange differences | (1,454) | (1,182) | (1,167) |
Intangible assets other than goodwill at end of period | (158,030) | (131,490) | (113,125) |
Licenses | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | 8,611 | ||
Intangible assets other than goodwill at end of period | ₽ 8,249 | 8,611 | |
Weighted-average period until next renewal of operating licenses | 5 years | ||
Licenses | Minimum | |||
Other intangible assets | |||
Useful life, years | 1 year | ||
Licenses | Maximum | |||
Other intangible assets | |||
Useful life, years | 20 years | ||
Licenses | Gross Book Value | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | ₽ 26,303 | 24,001 | 21,705 |
Additions | 1,231 | 1,350 | 1,466 |
Effect on assets impairment | (1) | ||
Disposal | (63) | (39) | (108) |
Other | 34 | 25 | |
Foreign exchange differences | 1,778 | 992 | 913 |
Intangible assets other than goodwill at end of period | 29,283 | 26,303 | 24,001 |
Licenses | Accumulated amortisation and impairment | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | (17,692) | (15,281) | (13,182) |
Charge for the year | (1,607) | (1,443) | (1,266) |
Disposal | 38 | 3 | 71 |
Other | (31) | (10) | |
Foreign exchange differences | (1,742) | (971) | (894) |
Intangible assets other than goodwill at end of period | (21,034) | (17,692) | (15,281) |
Right to use radio frequencies | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | 911 | ||
Intangible assets other than goodwill at end of period | ₽ 615 | 911 | |
Right to use radio frequencies | Minimum | |||
Other intangible assets | |||
Useful life, years | 1 year | ||
Right to use radio frequencies | Maximum | |||
Other intangible assets | |||
Useful life, years | 15 years | ||
Right to use radio frequencies | Gross Book Value | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | ₽ 5,368 | 5,579 | 5,689 |
Additions | (11) | ||
Effect on assets impairment | 21 | 43 | |
Disposal | (174) | (233) | (172) |
Other | (34) | 1 | 30 |
Intangible assets other than goodwill at end of period | 5,160 | 5,368 | 5,579 |
Right to use radio frequencies | Accumulated amortisation and impairment | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | (4,457) | (4,336) | (4,098) |
Charge for the year | (312) | (349) | (367) |
Disposal | 193 | 228 | 160 |
Other | 31 | (31) | |
Intangible assets other than goodwill at end of period | (4,545) | (4,457) | (4,336) |
Billing and other software | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | 72,893 | ||
Intangible assets other than goodwill at end of period | ₽ 73,140 | 72,893 | |
Billing and other software | Minimum | |||
Other intangible assets | |||
Useful life, years | 1 year | ||
Billing and other software | Maximum | |||
Other intangible assets | |||
Useful life, years | 25 years | ||
Billing and other software | Gross Book Value | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | ₽ 167,327 | 146,851 | 139,968 |
Additions | 31,934 | 34,421 | 35,277 |
Arising on business combinations | 713 | 571 | |
Disposal of subsidiary | (89) | (311) | |
Reaclassification into assets for sale | (17) | (184) | |
Effect on assets impairment | (167) | ||
Disposal | (11,810) | (14,783) | (28,035) |
Other | 52 | (97) | (83) |
Foreign exchange differences | 298 | 381 | 386 |
Intangible assets other than goodwill at end of period | 188,425 | 167,327 | 146,851 |
Billing and other software | Accumulated amortisation and impairment | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | (94,434) | (79,406) | (82,096) |
Disposal of subsidiary | 57 | 77 | |
Charge for the year | (31,702) | (29,737) | (25,146) |
Effect on assets impairment | (1,150) | ||
Disposal | 11,792 | 14,716 | 27,953 |
Other | (39) | 204 | 81 |
Foreign exchange differences | 191 | (211) | (275) |
Intangible assets other than goodwill at end of period | (115,285) | (94,434) | (79,406) |
Customer base | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | 2,965 | ||
Intangible assets other than goodwill at end of period | ₽ 6,056 | 2,965 | |
Customer base | Minimum | |||
Other intangible assets | |||
Useful life, years | 4 years | ||
Customer base | Maximum | |||
Other intangible assets | |||
Useful life, years | 31 years | ||
Customer base | Gross Book Value | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | ₽ 6,324 | 5,857 | 5,930 |
Arising on business combinations | 4,447 | (1,147) | |
Disposal | (619) | (680) | (73) |
Foreign exchange differences | (539) | ||
Intangible assets other than goodwill at end of period | 9,613 | 6,324 | 5,857 |
Customer base | Accumulated amortisation and impairment | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | (3,359) | (3,407) | (3,048) |
Charge for the year | (820) | (631) | (431) |
Disposal | 619 | 679 | 72 |
Other | 3 | ||
Intangible assets other than goodwill at end of period | (3,557) | (3,359) | (3,407) |
Numbering capacity | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | 266 | ||
Intangible assets other than goodwill at end of period | ₽ 345 | 266 | |
Numbering capacity | Minimum | |||
Other intangible assets | |||
Useful life, years | 2 years | ||
Numbering capacity | Maximum | |||
Other intangible assets | |||
Useful life, years | 15 years | ||
Numbering capacity | Gross Book Value | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | ₽ 2,666 | 2,668 | 2,677 |
Additions | 134 | 75 | 15 |
Arising on business combinations | 174 | ||
Disposal | (24) | (251) | (24) |
Foreign exchange differences | (66) | ||
Intangible assets other than goodwill at end of period | 2,710 | 2,666 | 2,668 |
Numbering capacity | Accumulated amortisation and impairment | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | (2,400) | (2,614) | (2,611) |
Charge for the year | (55) | (35) | (27) |
Disposal | 24 | 249 | 24 |
Foreign exchange differences | 66 | ||
Intangible assets other than goodwill at end of period | (2,365) | (2,400) | (2,614) |
Cost-to-obtain contracts | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | 7,897 | ||
Intangible assets other than goodwill at end of period | ₽ 8,509 | 7,897 | |
Cost-to-obtain contracts | Minimum | |||
Other intangible assets | |||
Useful life, years | 2 years | ||
Cost-to-obtain contracts | Maximum | |||
Other intangible assets | |||
Useful life, years | 5 years | ||
Cost-to-obtain contracts | Gross Book Value | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | ₽ 14,633 | 14,267 | 13,635 |
Additions | 3,945 | 3,653 | 10,390 |
Arising on business combinations | 260 | ||
Disposal | (3,250) | (3,287) | (9,758) |
Intangible assets other than goodwill at end of period | 15,588 | 14,633 | 14,267 |
Cost-to-obtain contracts | Accumulated amortisation and impairment | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | (6,736) | (6,600) | (6,394) |
Charge for the year | (3,596) | (3,424) | (9,964) |
Disposal | 3,250 | 3,288 | 9,758 |
Other | 3 | ||
Intangible assets other than goodwill at end of period | (7,080) | (6,736) | (6,600) |
Content | |||
Other intangible assets | |||
Intangible assets other than goodwill at end of period | ₽ 5,806 | ||
Content | Minimum | |||
Other intangible assets | |||
Useful life, years | 1 year | ||
Content | Maximum | |||
Other intangible assets | |||
Useful life, years | 5 years | ||
Content | Gross Book Value | |||
Other intangible assets | |||
Additions | ₽ 7,952 | ||
Other | (9) | ||
Intangible assets other than goodwill at end of period | 7,943 | ||
Content | Accumulated amortisation and impairment | |||
Other intangible assets | |||
Charge for the year | (2,144) | ||
Other | 7 | ||
Intangible assets other than goodwill at end of period | (2,137) | ||
Other intangible assets | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | 6,589 | ||
Intangible assets other than goodwill at end of period | ₽ 6,830 | 6,589 | |
Other intangible assets | Minimum | |||
Other intangible assets | |||
Useful life, years | 1 year | ||
Other intangible assets | Maximum | |||
Other intangible assets | |||
Useful life, years | 10 years | ||
Other intangible assets | Gross Book Value | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | ₽ 9,001 | 4,005 | 3,096 |
Additions | 205 | 5,494 | 1,941 |
Arising on business combinations | 619 | 576 | |
Effect on assets impairment | (2) | ||
Disposal | (465) | (1,064) | (1,033) |
Other | (35) | (9) | (1) |
Foreign exchange differences | (468) | (1) | 4 |
Intangible assets other than goodwill at end of period | 8,857 | 9,001 | 4,005 |
Other intangible assets | Accumulated amortisation and impairment | |||
Other intangible assets | |||
Intangible assets other than goodwill at beginning of period | (2,412) | (1,481) | (1,542) |
Charge for the year | (89) | (1,867) | (345) |
Effect on assets impairment | (18) | ||
Disposal | 439 | 920 | 402 |
Other | 22 | 16 | 2 |
Foreign exchange differences | 31 | 2 | |
Intangible assets other than goodwill at end of period | ₽ (2,027) | ₽ (2,412) | ₽ (1,481) |
BORROWINGS (Details)
BORROWINGS (Details) - RUB (₽) ₽ in Millions | Nov. 30, 2022 | Dec. 31, 2022 | Dec. 31, 2021 |
BORROWINGS | |||
Notes | ₽ 195,929 | ₽ 191,996 | |
Bank and other loans | 290,211 | 270,143 | |
Total borrowings | 486,140 | 462,139 | |
Less: current portion | (117,747) | (111,839) | |
Total borrowings, non-current | ₽ 368,393 | ₽ 350,300 | |
Threshold period of calendar days for coupon payment under the notes | 60 days |
BORROWINGS - Compliance with co
BORROWINGS - Compliance with covenants and credit facilities (Details) ₽ in Millions | 12 Months Ended |
Dec. 31, 2022 RUB (₽) | |
Available credit facilities | |
Total available unused credit facilities | ₽ 206,099 |
MTS International Notes due 2023 | |
Compliance with covenants | |
Notes redemption price (as a percentage of principal) | 101% |
BORROWINGS - Maturities of prin
BORROWINGS - Maturities of principal on notes and bank loans (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
BORROWINGS | ||
Total borrowings | ₽ 486,140 | ₽ 462,139 |
Notes [Member] | ||
BORROWINGS | ||
Contractual undiscounted cash flows | 233,314 | |
Less: unamortized debt issuance costs | (321) | |
Less: interest | (37,064) | |
Total borrowings | 195,929 | |
Bank loans and other debt | ||
BORROWINGS | ||
Contractual undiscounted cash flows | 333,044 | |
Less: interest | (41,762) | |
Less: debt modification | (459) | |
Less: subsidized interest rate effect | (612) | |
Total borrowings | 290,211 | |
2023 | Notes [Member] | ||
BORROWINGS | ||
Contractual undiscounted cash flows | 63,963 | |
2023 | Bank loans and other debt | ||
BORROWINGS | ||
Contractual undiscounted cash flows | 90,636 | |
2024 | Notes [Member] | ||
BORROWINGS | ||
Contractual undiscounted cash flows | 67,213 | |
2024 | Bank loans and other debt | ||
BORROWINGS | ||
Contractual undiscounted cash flows | 76,944 | |
2025 | Notes [Member] | ||
BORROWINGS | ||
Contractual undiscounted cash flows | 41,246 | |
2025 | Bank loans and other debt | ||
BORROWINGS | ||
Contractual undiscounted cash flows | 150,222 | |
2026 | Notes [Member] | ||
BORROWINGS | ||
Contractual undiscounted cash flows | 38,415 | |
2026 | Bank loans and other debt | ||
BORROWINGS | ||
Contractual undiscounted cash flows | 15,242 | |
2027 | Notes [Member] | ||
BORROWINGS | ||
Contractual undiscounted cash flows | ₽ 22,477 |
RIGHT-OF-USE ASSETS AND LEASE_3
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS (Details) | 12 Months Ended |
Dec. 31, 2022 | |
Sites for placement of network equipment and base stations inside the buildings | |
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |
Amortized term of right-of-use assets | 10 years |
Sites for placement of network equipment and base stations on land | |
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |
Amortized term of right-of-use assets | 20 years |
Minimum | Administrative offices, warehouses, parking garages | |
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |
Amortized term of right-of-use assets | 3 years |
Minimum | Vehicles | |
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |
Amortized term of right-of-use assets | 4 years |
Maximum | Retail stores | |
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |
Amortized term of right-of-use assets | 8 years |
Maximum | Vehicles | |
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |
Amortized term of right-of-use assets | 5 years |
RIGHT-OF-USE ASSETS AND LEASE_4
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS - Net book value of rights-of-use assets (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Disclosure of quantitative information about right-of-use assets | |||
Right-of-use assets | ₽ 120,192 | ₽ 132,343 | |
Depreciation charge, right-of-use assets | 19,340 | 19,825 | ₽ 18,804 |
Additions to the assets | 13,425 | 17,510 | 13,102 |
Interest expense accrued on lease obligations | 12,791 | 11,816 | 12,272 |
Discontinued operations | |||
Disclosure of quantitative information about right-of-use assets | |||
Depreciation charge, right-of-use assets | 0 | 0 | 2,020 |
Sites for placement of network and base station equipment | |||
Disclosure of quantitative information about right-of-use assets | |||
Right-of-use assets | 83,795 | 91,566 | |
Depreciation charge, right-of-use assets | 11,600 | 11,448 | 6,903 |
Land and buildings | |||
Disclosure of quantitative information about right-of-use assets | |||
Right-of-use assets | 36,005 | 40,572 | |
Depreciation charge, right-of-use assets | 7,585 | 8,274 | 11,858 |
Vehicles and other | |||
Disclosure of quantitative information about right-of-use assets | |||
Right-of-use assets | 392 | 205 | |
Depreciation charge, right-of-use assets | ₽ 155 | ₽ 103 | ₽ 43 |
RIGHT-OF-USE ASSETS AND LEASE_5
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS - Short term leases and variable lease payments (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |||
Variable lease payments | ₽ 11,349 | ₽ 10,623 | ₽ 9,542 |
Short-term leases | 130 | 310 | 195 |
Total | ₽ 11,479 | ₽ 10,933 | ₽ 9,737 |
RIGHT-OF-USE ASSETS AND LEASE_6
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS - Future minimum lease payments under capital leases (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |||
Total lease payments | ₽ 212,918 | ₽ 222,754 | |
Less amount representing interest | (69,416) | (68,245) | |
Present value of net lease payments | 143,502 | 154,509 | |
Less current portion of lease obligations | (19,608) | (18,709) | |
Non-current portion of lease obligations | 123,894 | 135,800 | |
Cash outflow for leases | 40,963 | 38,996 | ₽ 36,963 |
Cash outflows for leases included in interest paid | 13,040 | 11,548 | 12,173 |
Gain on termination of lease agreements | 464 | ||
Gain on termination of rent holidays | ₽ 286 | ||
Current portion (less than 1 year) | |||
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |||
Total lease payments | 31,450 | 29,758 | |
More than 1 to 5 years | |||
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |||
Total lease payments | 96,822 | 101,965 | |
Over 5 years | |||
RIGHT-OF-USE ASSETS AND LEASE OBLIGATIONS | |||
Total lease payments | ₽ 84,646 | ₽ 91,031 |
RECONCILIATION OF LIABILITIES_3
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | ||
Liabilities arising from financial activities - beginning of year | ₽ 613,426 | ₽ 576,662 |
Financing cash flows | (34,621) | (71,213) |
Operating cash flows | (13,040) | (11,548) |
Acquisitions/Disposals | 5,019 | 1,881 |
Foreign exchange movement | 620 | 107 |
Other comprehensive income | 62 | |
Change in fair value | 204 | (62) |
Change in retained earnings | 57,015 | 61,967 |
Other changes | 20,391 | 55,570 |
Liabilities arising from financial activities - end of year | 649,014 | 613,426 |
Notes [Member] | ||
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | ||
Liabilities arising from financial activities - beginning of year | 191,996 | 208,155 |
Financing cash flows | 6,941 | (16,504) |
Foreign exchange movement | (2,768) | 187 |
Other changes | (240) | 158 |
Liabilities arising from financial activities - end of year | 195,929 | 191,996 |
Bank and other loans | ||
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | ||
Liabilities arising from financial activities - beginning of year | 270,143 | 221,113 |
Financing cash flows | 15,840 | 48,718 |
Acquisitions/Disposals | 1,970 | 1,735 |
Foreign exchange movement | (82) | |
Other comprehensive income | (10) | |
Other changes | 2,340 | (1,413) |
Liabilities arising from financial activities - end of year | 290,211 | 270,143 |
Lease obligation | ||
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | ||
Liabilities arising from financial activities - beginning of year | 154,509 | 150,814 |
Financing cash flows | (16,443) | (16,515) |
Operating cash flows | (13,040) | (11,548) |
Acquisitions/Disposals | 252 | 146 |
Foreign exchange movement | (335) | 45 |
Other comprehensive income | 72 | |
Other changes | 18,559 | 31,495 |
Liabilities arising from financial activities - end of year | 143,502 | 154,509 |
Payables related to repurchase of common stock | ||
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | ||
Financing cash flows | (21,483) | |
Other changes | 21,483 | |
Dividends payable | ||
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | ||
Liabilities arising from financial activities - beginning of year | 68 | 109 |
Financing cash flows | (40,959) | (61,955) |
Acquisitions/Disposals | 220 | |
Change in retained earnings | 57,015 | 61,967 |
Other changes | 247 | (53) |
Liabilities arising from financial activities - end of year | 16,591 | 68 |
Payables related to transactions under common control | ||
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | ||
Financing cash flows | (3,474) | |
Other changes | 3,474 | |
Hedge asset (net) | ||
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | ||
Liabilities arising from financial activities - beginning of year | (3,290) | (3,591) |
Foreign exchange movement | 3,805 | (125) |
Other changes | (515) | 426 |
Liabilities arising from financial activities - end of year | (3,290) | |
Liability under put option agreement | ||
RECONCILIATION OF LIABILITIES ARISING FROM FINANCIAL ACTIVITIES | ||
Liabilities arising from financial activities - beginning of year | 62 | |
Acquisitions/Disposals | 2,577 | |
Change in fair value | 204 | ₽ (62) |
Liabilities arising from financial activities - end of year | ₽ 2,781 |
PROVISIONS (Details)
PROVISIONS (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Changes in provisions | |||
Provision beginning of the period | ₽ (24,767) | ₽ (18,588) | ₽ (16,287) |
Arising during the year | (31,485) | (22,125) | (19,755) |
Utilised | 20,698 | 15,186 | 16,709 |
Discount rate adjustment and imputed interest (change in estimates) | (173) | (141) | (70) |
Unused amounts reversed | 4,940 | 1,292 | 510 |
Arising due to acquisitions of subsidiaries | (284) | (369) | |
Disposal of Nvision Group | 369 | ||
Other | 26 | (22) | (64) |
Provision end of the period | (31,045) | (24,767) | (18,588) |
Current portion | (23,757) | (17,479) | (13,460) |
Non-current portion | (7,288) | (7,288) | (5,128) |
Tax provisions other than for income tax | |||
Changes in provisions | |||
Provision beginning of the period | (254) | (621) | (563) |
Arising during the year | (88) | (74) | (211) |
Utilised | 24 | 161 | 29 |
Discount rate adjustment and imputed interest (change in estimates) | 1 | ||
Unused amounts reversed | 132 | 488 | 8 |
Arising due to acquisitions of subsidiaries | (117) | (207) | |
Disposal of Nvision Group | 115 | ||
Other | (1) | ||
Provision end of the period | (303) | (254) | (621) |
Current portion | (303) | (254) | (621) |
Provision for decommissioning and restoration | |||
Changes in provisions | |||
Provision beginning of the period | (7,490) | (5,273) | (4,788) |
Arising during the year | (2,118) | (2,329) | (914) |
Utilised | 68 | 31 | 54 |
Discount rate adjustment and imputed interest (change in estimates) | (173) | (145) | (138) |
Unused amounts reversed | 4,597 | 226 | 513 |
Other | 20 | ||
Provision end of the period | (5,096) | (7,490) | (5,273) |
Current portion | (133) | (284) | (229) |
Non-current portion | (4,963) | (7,206) | (5,044) |
Employee bonuses and other rewards | |||
Changes in provisions | |||
Provision beginning of the period | (12,394) | (8,199) | (10,043) |
Arising during the year | (23,513) | (17,860) | (14,770) |
Utilised | 17,537 | 13,258 | 16,489 |
Discount rate adjustment and imputed interest (change in estimates) | 4 | 67 | |
Unused amounts reversed | 205 | 580 | (125) |
Arising due to acquisitions of subsidiaries | (160) | (159) | |
Disposal of Nvision Group | 245 | ||
Other | (18) | (62) | |
Provision end of the period | (18,325) | (12,394) | (8,199) |
Current portion | (16,000) | (12,312) | (8,115) |
Non-current portion | (2,325) | (82) | (84) |
Litigations and Other provisions | |||
Changes in provisions | |||
Provision beginning of the period | (4,629) | (4,495) | (893) |
Arising during the year | (5,766) | (1,862) | (3,860) |
Utilised | 3,069 | 1,736 | 137 |
Unused amounts reversed | 6 | (2) | 114 |
Arising due to acquisitions of subsidiaries | (7) | (3) | |
Disposal of Nvision Group | 9 | ||
Other | 6 | (3) | (2) |
Provision end of the period | (7,321) | (4,629) | (4,495) |
Current portion | ₽ (7,321) | ₽ (4,629) | ₽ (4,495) |
FAIR VALUE OF FINANCIAL INSTR_3
FAIR VALUE OF FINANCIAL INSTRUMENTS (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | ₽ 416,548 | ₽ 362,144 |
Less current portion | (262,767) | (224,862) |
Total financial assets, non-current | 153,781 | 137,282 |
Total financial liabilities | 977,850 | 914,584 |
Less current portion | (469,701) | (413,990) |
Total financial liabilities, non-current | 508,149 | 500,594 |
Financial liabilities at amortised cost | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 902,783 | 838,016 |
Fair value through profit or loss | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 6,450 | 383 |
Trade and other payables | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 67,166 | 72,078 |
Accounts payable, related parties | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 1,451 | 4,107 |
Bank and other loans | Financial liabilities at amortised cost | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 290,211 | 270,143 |
Bank deposits and liabilities | Financial liabilities at amortised cost | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 273,141 | 221,368 |
Notes | Financial liabilities at amortised cost | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 195,929 | 191,996 |
Lease obligations | Financial liabilities at amortised cost | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 143,502 | 154,509 |
Call and put options | Fair value through profit or loss | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 2,780 | |
Securities (notes, shares and other) | Fair value through profit or loss | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 2,450 | |
Other financial liabilities at fair value: | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 909,233 | 838,399 |
Contingent consideration and other liabilities | Fair value through profit or loss | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial liabilities | 1,220 | 383 |
At FVTPL | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 27,451 | 55,158 |
At FVTPL | Call and put options | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 112 | 112 |
At fair value through other comprehensive income | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 22,394 | |
At amortized cost | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 245,943 | 219,314 |
Cash and Cash equivalents | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 78,292 | 40,590 |
Trade and other receivables | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 38,058 | 39,795 |
Accounts receivable, related parties | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 4,410 | 7,287 |
Other financial assets | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 295,788 | 274,472 |
Deposits and loans issued | At amortized cost | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 238,816 | 208,018 |
Notes | At amortized cost | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 3,096 | 9,158 |
Other | At amortized cost | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 4,031 | 2,138 |
Securities (notes, shares and other) | At FVTPL | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 23,815 | 46,780 |
Investment in equity | At FVTPL | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 2,208 | 1,228 |
Derivative instruments | At FVTPL | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 761 | 4,627 |
Contingent consideration | At FVTPL | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 473 | 1,867 |
Embedded derivatives in a lease agreement | At FVTPL | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | 82 | 434 |
Currency forwards, swaps and options not designated as hedges | At FVTPL | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | ₽ 110 | |
Notes | At fair value through other comprehensive income | ||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ||
Total financial assets | ₽ 22,394 |
FAIR VALUE OF FINANCIAL INSTR_4
FAIR VALUE OF FINANCIAL INSTRUMENTS - Unobservable input (Details) - Level 3 ₽ in Millions | Dec. 31, 2022 RUB (₽) |
Gulfstream | Discounted cash flow technique | |
Unobservable inputs | |
Liability under put option agreement for redeemable non-controlling interests | ₽ 2,081 |
Webinar | Discounted cash flow technique | |
Unobservable inputs | |
Liability under put option agreement for redeemable non-controlling interests | ₽ 700 |
Discount rate | Gulfstream | |
Unobservable inputs | |
Unobservable inputs | 0.15 |
Discount rate | Webinar | |
Unobservable inputs | |
Unobservable inputs | 0.144 |
Revenue growth rate | Minimum | Gulfstream | |
Unobservable inputs | |
Unobservable inputs | 0.207 |
Revenue growth rate | Minimum | Webinar | |
Unobservable inputs | |
Unobservable inputs | 0.293 |
Revenue growth rate | Maximum | Gulfstream | |
Unobservable inputs | |
Unobservable inputs | 0.224 |
Revenue growth rate | Maximum | Webinar | |
Unobservable inputs | |
Unobservable inputs | 0.249 |
Revenue growth rate | Weighted average | Gulfstream | |
Unobservable inputs | |
Unobservable inputs | 0.215 |
Revenue growth rate | Weighted average | Webinar | |
Unobservable inputs | |
Unobservable inputs | 0.271 |
OIBDA margin | Minimum | Gulfstream | |
Unobservable inputs | |
Unobservable inputs | 0.070 |
OIBDA margin | Maximum | Gulfstream | |
Unobservable inputs | |
Unobservable inputs | 0.105 |
OIBDA margin | Weighted average | Gulfstream | |
Unobservable inputs | |
Unobservable inputs | 0.087 |
FAIR VALUE OF FINANCIAL INSTR_5
FAIR VALUE OF FINANCIAL INSTRUMENTS - Fair value of financial instruments (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Fair value of financial instruments | |||
Net realized gains of Level 3 assets | ₽ 992 | ₽ 1,843 | ₽ 3,063 |
Net unrealized (losses)/gains of Level 3 assets and liabilities | (5,103) | 776 | 1,091 |
Level 1 | Notes | |||
Fair value of financial instruments | |||
Assets | 21,715 | 25,687 | |
Level 2 | Securities | |||
Fair value of financial instruments | |||
Liabilities | (2,450) | ||
Level 2 | Securities | |||
Fair value of financial instruments | |||
Assets | 24,494 | 21,093 | |
Level 2 | Derivative instruments | |||
Fair value of financial instruments | |||
Assets | 761 | 4,737 | |
Level 2 | Cross-currency swaps | |||
Fair value of financial instruments | |||
Assets | 719 | 4,627 | |
Level 2 | interest rate swaps | |||
Fair value of financial instruments | |||
Assets | 42 | ||
Level 2 | Currency forwards, swaps and options | |||
Fair value of financial instruments | |||
Assets | 110 | ||
Level 2 | Embedded derivatives in a lease agreement | |||
Fair value of financial instruments | |||
Assets | 82 | 434 | |
Level 3 | |||
Fair value of financial instruments | |||
Net realized gains of Level 3 assets | 1,032 | 2,263 | 3,083 |
Net realized losses of Level 3 liabilities | (40) | (420) | (20) |
Net unrealized (losses)/gains of Level 3 assets | (1,446) | 385 | 1,130 |
Net unrealized (losses)/gains of Level 3 liabilities | (3,657) | 391 | ₽ (39) |
Level 3 | Call and put options | |||
Fair value of financial instruments | |||
Liabilities | (2,780) | ||
Level 3 | Contingent consideration | |||
Fair value of financial instruments | |||
Liabilities | (1,220) | (383) | |
Level 3 | Investment in equity | |||
Fair value of financial instruments | |||
Assets | 2,208 | 1,228 | |
Level 3 | Contingent consideration | |||
Fair value of financial instruments | |||
Assets | 473 | 1,867 | |
Level 3 | Call and put options | |||
Fair value of financial instruments | |||
Assets | ₽ 112 | ₽ 112 |
FAIR VALUE OF FINANCIAL INSTR_6
FAIR VALUE OF FINANCIAL INSTRUMENTS - Financial instruments at amortised cost (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Fair value measurements of assets | |||
Carrying value | ₽ (977,850) | ₽ (914,584) | |
Transfer of assets at fair value from level 1 to level 2 | 0 | ₽ 0 | |
Transfer of assets at fair value from level 2 to level 1 | 0 | 0 | |
Assets transfers into Level 3 fair value measurements | 0 | 0 | |
Assets transfers out of Level 3 fair value measurements | 0 | 0 | |
Transfer of liabilities at fair value from level 1 to level 2 | 0 | 0 | |
Transfer of liabilities at fair value from level 2 to level 1 | 0 | 0 | |
Liabilities transfers into Level 3 fair value measurements | 0 | 0 | |
Liabilities transfers out of Level 3 fair value measurements | 0 | 0 | |
Transfers in and out of categories of financial instruments | 0 | ₽ 0 | |
Debt securities issued | |||
Fair value measurements of assets | |||
Financial assets at fair value through profit or loss | 24,770 | ||
Fair value of reclassified securities | 22,394 | ||
Interest income on reclassified securities | 1,663 | ||
Eurobonds of Russian issuers | |||
Fair value measurements of assets | |||
Transfer of liabilities at fair value from level 1 to level 2 | 2,233 | ||
Fair value | |||
Fair value measurements of assets | |||
Fair value | (484,081) | (458,320) | |
Fair value | Bank deposits and loans to customers | |||
Fair value measurements of assets | |||
Bank deposits and loans to customers, fair value | 236,485 | 210,623 | |
Carrying value | |||
Fair value measurements of assets | |||
Fair value | (462,139) | ||
Carrying value | (486,141) | ||
Carrying value | Bank deposits and loans to customers | |||
Fair value measurements of assets | |||
Bank deposits and loans to customers, carrying value | 234,334 | 205,936 | |
Level 1 | Fair value | Notes | |||
Fair value measurements of assets | |||
Fair value | (145,143) | (173,903) | |
Level 1 | Carrying value | Notes | |||
Fair value measurements of assets | |||
Fair value | (174,984) | ||
Carrying value | (145,565) | ||
Level 2 | Fair value | Notes | |||
Fair value measurements of assets | |||
Fair value | (22,203) | ||
Level 2 | Carrying value | Notes | |||
Fair value measurements of assets | |||
Carrying value | (23,365) | ||
Level 3 | Fair value | Unquoted Notes | |||
Fair value measurements of assets | |||
Fair value | (27,000) | (17,012) | |
Level 3 | Fair value | Bank and other loans | |||
Fair value measurements of assets | |||
Fair value | (289,735) | (267,405) | |
Level 3 | Fair value | Bank deposits and loans to customers | |||
Fair value measurements of assets | |||
Bank deposits and loans to customers, fair value | 236,485 | 210,623 | |
Level 3 | Carrying value | Unquoted Notes | |||
Fair value measurements of assets | |||
Fair value | (17,012) | ||
Carrying value | (27,000) | ||
Level 3 | Carrying value | Bank and other loans | |||
Fair value measurements of assets | |||
Fair value | (270,143) | ||
Carrying value | (290,211) | ||
Level 3 | Carrying value | Bank deposits and loans to customers | |||
Fair value measurements of assets | |||
Bank deposits and loans to customers, carrying value | ₽ 234,334 | ₽ 205,936 |
FINANCIAL RISK MANAGEMENT - Int
FINANCIAL RISK MANAGEMENT - Interest rate risks (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
FINANCIAL RISK MANAGEMENT | ||
MTS Bank's capital adequacy ratio as per CBR requirements on own capital | 8% | |
MTS Bank's capital adequacy ratio as per CBR requirements on base capital | 4.50% | |
MTS Bank's capital adequacy ratio as per CBR requirements on main capital | 6% | |
Capital adequacy ratio of MTS bank as per the CBR requirements for own capital | 16.07% | 12.54% |
Capital adequacy ratio of MTS bank as per the requirements of CBR for base capital | 12.55% | 9.65% |
Capital adequacy ratio of MTS bank as per the CBR requirements for main capital | 13.78% | 10.83% |
interest rate swaps | ||
FINANCIAL RISK MANAGEMENT | ||
Notional amount | ₽ 25,000 | ₽ 22,288 |
interest rate swaps | Fixed Interest Rate [Member] | ||
FINANCIAL RISK MANAGEMENT | ||
Percentage of the Group's hedged bank loans covered by swap agreements | 10.60% | 8.30% |
FINANCIAL RISK MANAGEMENT - Sen
FINANCIAL RISK MANAGEMENT - Sensitivity analysis (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Increase in short term interest rate | |||
FINANCIAL RISK MANAGEMENT | |||
Reasonably possible increase in short term interest rates | 1% | 1% | 1% |
Increases of interest expense due to increase in risk | ₽ 2,157 | ₽ 1,523 | ₽ 1,166 |
Decrease in short term interest rate | |||
FINANCIAL RISK MANAGEMENT | |||
Decreases of finance cost due to decrease in risk | ₽ 2,157 | ₽ 1,523 | ₽ 1,166 |
FINANCIAL RISK MANAGEMENT - For
FINANCIAL RISK MANAGEMENT - Foreign currency risks (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
FINANCIAL RISK MANAGEMENT | |||
Assets | ₽ 416,548 | ₽ 362,144 | |
Liabilities | 977,850 | 914,584 | |
USD | |||
FINANCIAL RISK MANAGEMENT | |||
Assets | 24,720 | 44,251 | |
Liabilities | 48,917 | 49,960 | |
EUR | |||
FINANCIAL RISK MANAGEMENT | |||
Assets | 7,880 | 3,359 | |
Liabilities | ₽ 14,315 | ₽ 10,106 | |
Cross currency swap agreements | Foreign currency | |||
FINANCIAL RISK MANAGEMENT | |||
Percentage of USD- and Euro- denominated Notes and bank loans outstanding hedged for exposure to currency rate risk | 0% | 66.80% | |
Notionals related to interest rate derivative instruments | ₽ 0 | ₽ 22,288 | |
Forward contracts | Foreign currency | |||
FINANCIAL RISK MANAGEMENT | |||
Notionals related to interest rate derivative instruments | 3,145 | 9,993 | |
Gain (loss) recognized in consolidated statement of profit and loss | ₽ 617 | ₽ 83 | ₽ 1,136 |
FINANCIAL RISK MANAGEMENT - F_2
FINANCIAL RISK MANAGEMENT - Foreign currency risks and liquidity risk (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Liquidity risk | |||
Amount by which current liabilities exceed current assets | ₽ 250,461 | ||
Availability of committed credit facilities | ₽ 206,099 | ||
Minimum | |||
Liquidity risk | |||
Maturity of long term debt | 1 year | ||
Maximum | |||
Liquidity risk | |||
Maturity of long term debt | 5 years | ||
Foreign currency | USD | |||
Foreign currency risk exposure and sensitivity analysis | |||
Increase in the currency exchange rate | 15% | 15% | 10% |
Decrease in the currency exchange rate | (15.00%) | (15.00%) | (10.00%) |
Effect on profit before tax | ₽ (3,630) | ₽ (856) | ₽ 786 |
Effect on profit before tax | ₽ 3,630 | ₽ 856 | ₽ (1,291) |
Foreign currency | Euro | |||
Foreign currency risk exposure and sensitivity analysis | |||
Increase in the currency exchange rate | 15% | 15% | 10% |
Decrease in the currency exchange rate | (15.00%) | (15.00%) | (10.00%) |
Effect on profit before tax | ₽ (965) | ₽ (1,012) | ₽ (682) |
Effect on profit before tax | ₽ 965 | ₽ 1,012 | ₽ 682 |
FINANCIAL RISK MANAGEMENT - Cre
FINANCIAL RISK MANAGEMENT - Credit risk and impairment credit losses on financial assets (Details) - Credit risk - RUB (₽) ₽ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Credit risk exposure | ||
Number of days for significant increase in credit risk | 30 days | |
Exposure to credit risk | ₽ 412,138 | ₽ 354,857 |
Deposits and loans issued | ||
Credit risk exposure | ||
Exposure to credit risk | 238,816 | 208,018 |
Cash and Cash equivalents | ||
Credit risk exposure | ||
Exposure to credit risk | 78,292 | 40,590 |
Trade and other receivables | ||
Credit risk exposure | ||
Exposure to credit risk | 38,058 | 39,795 |
Securities (notes, shares and other) | ||
Credit risk exposure | ||
Exposure to credit risk | 49,305 | 54,988 |
Derivative instruments | ||
Credit risk exposure | ||
Exposure to credit risk | 2,208 | 5,171 |
Contingent consideration | ||
Credit risk exposure | ||
Exposure to credit risk | 843 | 1,867 |
Investments in equity | ||
Credit risk exposure | ||
Exposure to credit risk | 473 | 1,228 |
Call and put options | ||
Credit risk exposure | ||
Exposure to credit risk | 112 | 112 |
Other | ||
Credit risk exposure | ||
Exposure to credit risk | ₽ 4,031 | ₽ 3,088 |
BANK FINANCIAL ASSETS AND LIA_3
BANK FINANCIAL ASSETS AND LIABILITIES - Bank deposits and loans to customers (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | ₽ 234,334 | ₽ 205,936 |
Less: current portion | (96,135) | (87,594) |
Bank deposits and loans to customers, non-current | 138,199 | 118,342 |
Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 271,132 | 227,081 |
Allowance for ECL | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | (36,798) | (21,144) |
Corporate borrowers | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 16,132 | 28,409 |
Medium-sized enterprises and small businesses | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 1,454 | 1,706 |
Loans to legal entities | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 17,586 | 30,115 |
Mortgage loans | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 22,730 | 16,553 |
Consumer loans | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 168,024 | 139,766 |
Credit cards | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 59,315 | 36,933 |
Other | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 45 | 200 |
Total loans to individuals | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 250,114 | 193,452 |
Due from banks | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 3,432 | 3,514 |
Time deposits with banks | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 1,175 | 1,781 |
Obligatory reserves with the Central Banks | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 2,257 | 1,733 |
Due from banks | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | 3,432 | 3,514 |
Allowance for ECL | Gross Book Value | ||
Bank deposits and loans to customers | ||
Total bank deposits and loans to customers, net | ₽ 267,700 | ₽ 223,566 |
BANK FINANCIAL ASSETS AND LIA_4
BANK FINANCIAL ASSETS AND LIABILITIES - Carrying value of loans to customers aggregated by types of collateral (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 |
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Allowance for ECL | ₽ (3,245) | ₽ (3,536) | |
Bank deposits and loans | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Allowance for ECL | (36,798) | (21,144) | ₽ (16,446) |
Loans to customers | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Loans to customers | 231,046 | 202,453 | |
Allowance for ECL | (36,654) | (21,114) | ₽ (16,436) |
Loans to customers | Allowance for expected credit losses | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Allowance for ECL | (36,654) | (21,114) | |
Pledge of real estate | Loans to customers | Gross Book Value | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Loans to customers | 26,012 | 19,115 | |
Guaranties | Loans to customers | Gross Book Value | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Loans to customers | 9,085 | 22,380 | |
Securities | Loans to customers | Gross Book Value | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Loans to customers | 131 | 284 | |
Pledge of equipment | Loans to customers | Gross Book Value | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Loans to customers | 1 | ||
Unsecured loans | Loans to customers | Gross Book Value | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Loans to customers | ₽ 232,472 | ₽ 181,787 |
BANK FINANCIAL ASSETS AND LIA_5
BANK FINANCIAL ASSETS AND LIABILITIES - Movements in the allowance for impairment losses attributable to bank deposits and loans (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Movements in the allowance for impairment losses attributable to bank deposits and loans to customers | ||
Beginning balance | ₽ 3,536 | |
Ending Balance | 3,245 | ₽ 3,536 |
Bank deposits and loans | ||
Movements in the allowance for impairment losses attributable to bank deposits and loans to customers | ||
Beginning balance | 21,144 | 16,446 |
Provision charge | 22,645 | 11,066 |
Recovery of previously written-off assets | 522 | 1,557 |
Bad debt written-off | (3,776) | (3,361) |
Sale of loans | (3,226) | (4,324) |
Other movements | (511) | (240) |
Ending Balance | 36,798 | 21,144 |
Loans to customers | ||
Movements in the allowance for impairment losses attributable to bank deposits and loans to customers | ||
Beginning balance | 21,114 | 16,436 |
Provision charge | 22,490 | 11,046 |
Recovery of previously written-off assets | 522 | 1,557 |
Bad debt written-off | (3,735) | (3,361) |
Sale of loans | (3,226) | (4,324) |
Other movements | (511) | (240) |
Ending Balance | 36,654 | 21,114 |
Due from banks | ||
Movements in the allowance for impairment losses attributable to bank deposits and loans to customers | ||
Beginning balance | 30 | 10 |
Provision charge | 20 | |
Provision release | 155 | |
Bad debt written-off | (41) | |
Ending Balance | ₽ 144 | ₽ 30 |
BANK FINANCIAL ASSETS AND LIA_6
BANK FINANCIAL ASSETS AND LIABILITIES - Movements in provision for impairment losses on loans (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Jun. 30, 2022 | |
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Beginning balance | ₽ 3,536 | ||
Ending Balance | 3,245 | ₽ 3,536 | |
Expected credit losses | 3,245 | 3,536 | |
Investment property | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Claim amount | ₽ 5,106 | ||
Expected credit losses | ₽ 635 | ||
Other assets | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Ending Balance | 619 | ||
Claim amount | 2,361 | ||
Expected credit losses | 619 | ||
Accumulated Depreciation | Loans to legal entities | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Beginning balance | 3,138 | 3,744 | |
New financial assets originated or purchased | 194 | 317 | |
Change due to change of credit risk | (195) | (1,579) | |
Write-offs | (15) | (79) | |
Sale of loans | (6) | ||
Recovery of previously written-off assets | 235 | (975) | |
Other movements | (511) | (240) | |
Ending Balance | 2,840 | 3,138 | |
Expected credit losses | 2,840 | 3,138 | |
Accumulated Depreciation | Loans to individuals | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Beginning balance | 17,976 | 12,692 | |
New financial assets originated or purchased | 4,644 | 3,821 | |
Change due to change of credit risk | 17,847 | 8,487 | |
Write-offs | (3,720) | (3,282) | |
Sale of loans | (3,220) | (4,324) | |
Recovery of previously written-off assets | 287 | 582 | |
Ending Balance | 33,814 | 17,976 | |
Expected credit losses | 33,814 | 17,976 | |
Stage 1 | Accumulated Depreciation | Loans to legal entities | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Beginning balance | 818 | 899 | |
- Transfer to stage 1 | 29 | 119 | |
- Transfer to stage 2 | (135) | (46) | |
- Transfer to stage 3 | (105) | ||
New financial assets originated or purchased | 194 | 317 | |
Change due to change of credit risk | (57) | (126) | |
Other movements | (635) | (240) | |
Ending Balance | 214 | 818 | |
Expected credit losses | 214 | 818 | |
Stage 1 | Accumulated Depreciation | Loans to individuals | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Beginning balance | 6,093 | 3,099 | |
- Transfer to stage 1 | 1,844 | 1,809 | |
- Transfer to stage 2 | (2,600) | (939) | |
- Transfer to stage 3 | (115) | (278) | |
New financial assets originated or purchased | 4,644 | 3,821 | |
Change due to change of credit risk | (3,813) | (1,419) | |
Ending Balance | 6,053 | 6,093 | |
Expected credit losses | 6,053 | 6,093 | |
Stage 2 | Accumulated Depreciation | Loans to legal entities | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Beginning balance | 25 | 141 | |
- Transfer to stage 1 | (28) | (119) | |
- Transfer to stage 2 | 136 | 49 | |
- Transfer to stage 3 | (89) | (26) | |
Change due to change of credit risk | 46 | (20) | |
Ending Balance | 90 | 25 | |
Expected credit losses | 90 | 25 | |
Stage 2 | Accumulated Depreciation | Loans to individuals | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Beginning balance | 3,361 | 1,446 | |
- Transfer to stage 1 | (1,690) | (1,633) | |
- Transfer to stage 2 | 3,086 | 1,220 | |
- Transfer to stage 3 | (10,263) | (4,691) | |
Change due to change of credit risk | 12,497 | 7,019 | |
Ending Balance | 6,991 | 3,361 | |
Expected credit losses | 6,991 | 3,361 | |
Stage 3 | Accumulated Depreciation | Loans to legal entities | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Beginning balance | 2,295 | 2,704 | |
- Transfer to stage 1 | (1) | ||
- Transfer to stage 2 | (1) | (3) | |
- Transfer to stage 3 | 89 | 131 | |
Change due to change of credit risk | (184) | (1,433) | |
Write-offs | (15) | (79) | |
Sale of loans | (6) | ||
Recovery of previously written-off assets | 235 | (975) | |
Other movements | 124 | ||
Ending Balance | 2,536 | 2,295 | |
Expected credit losses | 2,536 | 2,295 | |
Stage 3 | Accumulated Depreciation | Loans to individuals | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Beginning balance | 8,522 | 8,147 | |
- Transfer to stage 1 | (154) | (176) | |
- Transfer to stage 2 | (486) | (281) | |
- Transfer to stage 3 | 10,378 | 4,969 | |
Change due to change of credit risk | 9,163 | 2,887 | |
Write-offs | (3,720) | (3,282) | |
Sale of loans | (3,220) | (4,324) | |
Recovery of previously written-off assets | 287 | 582 | |
Ending Balance | 20,770 | 8,522 | |
Expected credit losses | ₽ 20,770 | ₽ 8,522 |
BANK FINANCIAL ASSETS AND LIA_7
BANK FINANCIAL ASSETS AND LIABILITIES - Information on quality of loans to individuals and legal entities (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | ₽ 216,300 | ₽ 175,476 |
Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 14,746 | 26,977 |
Accumulated Depreciation | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | (33,814) | (17,976) |
Accumulated Depreciation | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | (2,840) | (3,138) |
Low to fair risk | Gross Book Value | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 213,466 | 175,423 |
Low to fair risk | Gross Book Value | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 14,164 | 21,296 |
Monitoring | Gross Book Value | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 13,139 | 7,957 |
Monitoring | Gross Book Value | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 370 | 5,772 |
Doubtful | Gross Book Value | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 2 | 767 |
Impaired | Gross Book Value | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 23,509 | 10,072 |
Impaired | Gross Book Value | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 3,050 | 2,280 |
Stage 1 | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 191,145 | 168,574 |
Stage 1 | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 9,893 | 25,457 |
Stage 1 | Accumulated Depreciation | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | (6,053) | (6,093) |
Stage 1 | Accumulated Depreciation | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | (214) | (818) |
Stage 1 | Low to fair risk | Gross Book Value | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 197,198 | 174,667 |
Stage 1 | Low to fair risk | Gross Book Value | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 9,928 | 20,575 |
Stage 1 | Monitoring | Gross Book Value | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 179 | 5,700 |
Stage 2 | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 17,382 | 4,520 |
Stage 2 | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 4,337 | 768 |
Stage 2 | Accumulated Depreciation | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | (6,991) | (3,361) |
Stage 2 | Accumulated Depreciation | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | (90) | (25) |
Stage 2 | Low to fair risk | Gross Book Value | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 16,268 | 756 |
Stage 2 | Low to fair risk | Gross Book Value | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 4,236 | 721 |
Stage 2 | Monitoring | Gross Book Value | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 8,105 | 7,125 |
Stage 2 | Monitoring | Gross Book Value | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 191 | 72 |
Stage 3 | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 7,773 | 2,382 |
Stage 3 | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 516 | 752 |
Stage 3 | Accumulated Depreciation | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | (20,770) | (8,522) |
Stage 3 | Accumulated Depreciation | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | (2,536) | (2,295) |
Stage 3 | Monitoring | Gross Book Value | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 5,034 | 832 |
Stage 3 | Doubtful | Gross Book Value | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 2 | 767 |
Stage 3 | Impaired | Gross Book Value | Loans to individuals | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | 23,509 | 10,072 |
Stage 3 | Impaired | Gross Book Value | Loans to legal entities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Loans to customers | ₽ 3,050 | ₽ 2,280 |
BANK FINANCIAL ASSETS AND LIA_8
BANK FINANCIAL ASSETS AND LIABILITIES - Information of credit quality of loans (Details) ₽ in Millions | Dec. 31, 2022 RUB (₽) | Dec. 31, 2021 RUB (₽) | Dec. 31, 2021 SCR (SRe) |
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 416,548 | ₽ 362,144 | |
Loans to individuals | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 216,300 | 175,476 | SRe 9 |
Provision for ECL to gross loans | 14% | ||
Loans to individuals | Gross Book Value | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 250,114 | 193,452 | |
Loans to individuals | Accumulated Depreciation | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (33,814) | (17,976) | |
Loans to individuals | Collectively assessed | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 215,880 | ₽ 175,013 | |
Provision for ECL to gross loans | 14% | 9% | 9% |
Loans to individuals | Collectively assessed | Not past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 203,543 | ₽ 169,125 | |
Provision for ECL to gross loans | 5% | 4% | 4% |
Loans to individuals | Collectively assessed | 1 - 30 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 4,485 | ₽ 2,899 | |
Provision for ECL to gross loans | 28% | 27% | 27% |
Loans to individuals | Collectively assessed | 31 to 60 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 1,684 | ₽ 767 | |
Provision for ECL to gross loans | 53% | 62% | 62% |
Loans to individuals | Collectively assessed | 60 to 90 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 1,107 | ₽ 491 | |
Provision for ECL to gross loans | 64% | 69% | 69% |
Loans to individuals | Collectively assessed | 91 to 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 1,799 | ₽ 749 | |
Provision for ECL to gross loans | 73% | 77% | 77% |
Loans to individuals | Collectively assessed | over 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 3,262 | ₽ 982 | |
Provision for ECL to gross loans | 81% | 85% | 85% |
Loans to individuals | Collectively assessed | Gross Book Value | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 249,646 | ₽ 192,891 | |
Loans to individuals | Collectively assessed | Gross Book Value | Not past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 213,465 | 175,422 | |
Loans to individuals | Collectively assessed | Gross Book Value | 1 - 30 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 6,203 | 3,989 | |
Loans to individuals | Collectively assessed | Gross Book Value | 31 to 60 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 3,588 | 2,007 | |
Loans to individuals | Collectively assessed | Gross Book Value | 60 to 90 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 3,037 | 1,584 | |
Loans to individuals | Collectively assessed | Gross Book Value | 91 to 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 6,578 | 3,248 | |
Loans to individuals | Collectively assessed | Gross Book Value | over 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 16,775 | 6,641 | |
Loans to individuals | Collectively assessed | Accumulated Depreciation | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (33,766) | (17,878) | |
Loans to individuals | Collectively assessed | Accumulated Depreciation | Not past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (9,922) | (6,297) | |
Loans to individuals | Collectively assessed | Accumulated Depreciation | 1 - 30 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (1,718) | (1,090) | |
Loans to individuals | Collectively assessed | Accumulated Depreciation | 31 to 60 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (1,904) | (1,240) | |
Loans to individuals | Collectively assessed | Accumulated Depreciation | 60 to 90 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (1,930) | (1,093) | |
Loans to individuals | Collectively assessed | Accumulated Depreciation | 91 to 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (4,779) | (2,499) | |
Loans to individuals | Collectively assessed | Accumulated Depreciation | over 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (13,513) | (5,659) | |
Loans to individuals | Individually assessed | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 420 | ₽ 463 | |
Provision for ECL to gross loans | 10% | 17% | 17% |
Loans to individuals | Individually assessed | Not past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 290 | ₽ 342 | |
Provision for ECL to gross loans | 6% | 6% | 6% |
Loans to individuals | Individually assessed | 1 - 30 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Provision for ECL to gross loans | 0% | 0% | 0% |
Loans to individuals | Individually assessed | 31 to 60 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 3 | ₽ 8 | |
Provision for ECL to gross loans | 0% | 0% | 0% |
Loans to individuals | Individually assessed | 60 to 90 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 2 | ||
Provision for ECL to gross loans | 0% | 33% | 33% |
Loans to individuals | Individually assessed | 91 to 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 18 | ₽ 4 | |
Provision for ECL to gross loans | 0% | 20% | 20% |
Loans to individuals | Individually assessed | over 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 109 | ₽ 107 | |
Provision for ECL to gross loans | 22% | 41% | 41% |
Loans to individuals | Individually assessed | Gross Book Value | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 468 | ₽ 561 | |
Loans to individuals | Individually assessed | Gross Book Value | Not past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 308 | 364 | |
Loans to individuals | Individually assessed | Gross Book Value | 31 to 60 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 3 | 8 | |
Loans to individuals | Individually assessed | Gross Book Value | 60 to 90 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 3 | ||
Loans to individuals | Individually assessed | Gross Book Value | 91 to 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 18 | 5 | |
Loans to individuals | Individually assessed | Gross Book Value | over 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 139 | 181 | |
Loans to individuals | Individually assessed | Accumulated Depreciation | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (48) | (98) | |
Loans to individuals | Individually assessed | Accumulated Depreciation | Not past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (18) | (22) | |
Loans to individuals | Individually assessed | Accumulated Depreciation | 60 to 90 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (1) | ||
Loans to individuals | Individually assessed | Accumulated Depreciation | 91 to 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (1) | ||
Loans to individuals | Individually assessed | Accumulated Depreciation | over 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (30) | (74) | |
Medium-sized enterprises and small businesses | Collectively assessed | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 947 | 1,267 | SRe 26 |
Provision for ECL to gross loans | 35% | ||
Medium-sized enterprises and small businesses | Collectively assessed | Not past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 750 | 1,057 | 2 |
Provision for ECL to gross loans | 1% | ||
Medium-sized enterprises and small businesses | Collectively assessed | 1 - 30 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 16 | 11 | 42 |
Provision for ECL to gross loans | 18% | ||
Medium-sized enterprises and small businesses | Collectively assessed | 31 to 60 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 1 | 1 | 93 |
Provision for ECL to gross loans | 91% | ||
Medium-sized enterprises and small businesses | Collectively assessed | 60 to 90 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 1 | 1 | 91 |
Provision for ECL to gross loans | 82% | ||
Medium-sized enterprises and small businesses | Collectively assessed | 91 to 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 4 | 3 | 79 |
Provision for ECL to gross loans | 87% | ||
Medium-sized enterprises and small businesses | Collectively assessed | over 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 175 | 194 | SRe 66 |
Provision for ECL to gross loans | 72% | ||
Medium-sized enterprises and small businesses | Collectively assessed | Gross Book Value | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ 1,454 | 1,706 | |
Medium-sized enterprises and small businesses | Collectively assessed | Gross Book Value | Not past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 760 | 1,079 | |
Medium-sized enterprises and small businesses | Collectively assessed | Gross Book Value | 1 - 30 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 20 | 19 | |
Medium-sized enterprises and small businesses | Collectively assessed | Gross Book Value | 31 to 60 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 17 | 15 | |
Medium-sized enterprises and small businesses | Collectively assessed | Gross Book Value | 60 to 90 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 7 | 11 | |
Medium-sized enterprises and small businesses | Collectively assessed | Gross Book Value | 91 to 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 29 | 14 | |
Medium-sized enterprises and small businesses | Collectively assessed | Gross Book Value | over 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | 621 | 568 | |
Medium-sized enterprises and small businesses | Collectively assessed | Accumulated Depreciation | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (507) | (439) | |
Medium-sized enterprises and small businesses | Collectively assessed | Accumulated Depreciation | Not past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (10) | (22) | |
Medium-sized enterprises and small businesses | Collectively assessed | Accumulated Depreciation | 1 - 30 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (4) | (8) | |
Medium-sized enterprises and small businesses | Collectively assessed | Accumulated Depreciation | 31 to 60 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (16) | (14) | |
Medium-sized enterprises and small businesses | Collectively assessed | Accumulated Depreciation | 60 to 90 days past due | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (6) | (10) | |
Medium-sized enterprises and small businesses | Collectively assessed | Accumulated Depreciation | 91 to 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | (25) | (11) | |
Medium-sized enterprises and small businesses | Collectively assessed | Accumulated Depreciation | over 180 days | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Net loans | ₽ (446) | ₽ (374) |
BANK FINANCIAL ASSETS AND LIA_9
BANK FINANCIAL ASSETS AND LIABILITIES - Structure and amounts of current and non current bank deposits and liabilities (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Customer accounts | ₽ 249,696 | ₽ 192,177 |
Due to banks and other financial institutions | 10,984 | 21,430 |
Debt securities issued | 10,481 | 5,581 |
Other financial liabilities | 1,980 | 2,180 |
Total bank deposits and liabilities | 273,141 | 221,368 |
Less: current portion | (260,744) | (207,055) |
Total bank deposits and liabilities, non-current | ₽ 12,397 | ₽ 14,313 |
BANK FINANCIAL ASSETS AND LI_10
BANK FINANCIAL ASSETS AND LIABILITIES - Structure and amounts of customer accounts and (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Customer accounts | ₽ 249,696 | ₽ 192,177 |
Legal entities - Current/settlement accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Customer accounts | 40,276 | 13,311 |
Legal entities - Term deposits | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Customer accounts | 67,469 | 63,003 |
Individuals - Current/settlement accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Customer accounts | 30,767 | 20,654 |
Individuals - Term deposits | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Customer accounts | ₽ 111,184 | ₽ 95,209 |
BANK FINANCIAL ASSETS AND LI_11
BANK FINANCIAL ASSETS AND LIABILITIES - Structure and amounts of due to banks and loans under repurchase agreement (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 | Nov. 30, 2015 |
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Total due to banks | ₽ 10,984 | ₽ 21,430 | |
Subordinated debt | MTS Bank | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Subordinated debt | ₽ 7,246 | ||
Loans under repurchase agreements | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Total due to banks | 4,002 | 9,333 | |
Loans under repurchase agreements | At FVTPL | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Assets | 0 | 1,946 | |
Loans under repurchase agreements | At amortized cost | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Assets | 0 | 8,624 | |
Loans under repurchase agreements | Financial assets measured at fair value through other comprehensive income, category | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Financial assets at fair value | 4,456 | 0 | |
Loans and term deposits from banks and other financial institutions | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Total due to banks | 1,894 | 9,474 | |
Correspondent accounts of other banks | |||
BANK FINANCIAL ASSETS AND LIABILITIES | |||
Total due to banks | ₽ 5,088 | ₽ 2,623 |
BANK FINANCIAL ASSETS AND LI_12
BANK FINANCIAL ASSETS AND LIABILITIES - Group's liquidity analysis for its derivative financial instruments (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | ₽ 324,938 | ₽ 257,920 |
Financial liabilities | ₽ 276,866 | (226,186) |
Discount rate from market price | 5% | |
Percentage of securities investments | 85% | |
Percentage of effective discounts | 15% | |
Percentage of security discounts | 15% | |
Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | ₽ 277,060 | 237,890 |
Financial liabilities | 203,887 | (178,801) |
Fixed interest rate risk | Due to banks and other financial institutions | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (6,284) | (18,807) |
Fixed interest rate risk | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (186,437) | (153,681) |
Fixed interest rate risk | Debt securities issued | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (10,481) | (5,581) |
Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | 787 | (732) |
Fixed interest rate risk | Cash and Cash equivalents | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 20,117 | |
Fixed interest rate risk | Financial assets at fair value through other comprehensive income | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 22,395 | |
Fixed interest rate risk | Financial assets at fair value through profit or loss | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 697 | |
Fixed interest rate risk | Loans to customers | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 231,046 | 202,453 |
Fixed interest rate risk | Investment securities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 2,805 | 8,886 |
Non-interest bearing financial instruments | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 47,878 | 20,031 |
Financial liabilities | (47,385) | |
Non-interest bearing financial instruments | Due to banks and other financial institutions | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (4,700) | (2,623) |
Non-interest bearing financial instruments | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (63,259) | (38,496) |
Non-interest bearing financial instruments | Other financial liabilities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (6,266) | |
Non-interest bearing financial instruments | Cash and Cash equivalents | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 38,103 | 15,974 |
Non-interest bearing financial instruments | Due from banks | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 3,427 | 1,733 |
Non-interest bearing financial instruments | Other financial assets | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 6,348 | 2,324 |
1 - 30 days past due | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 74,308 | 54,790 |
Financial liabilities | 128,752 | (98,107) |
Liquidity gap | (54,444) | (43,317) |
Stable source of funding | 88,179 | 43,901 |
Net liquidity gap | 33,748 | 584 |
Cumulative liquidity gap | 33,748 | 584 |
1 - 30 days past due | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 32,167 | 36,544 |
Financial liabilities | 59,229 | (54,131) |
1 - 30 days past due | Fixed interest rate risk | Due to banks and other financial institutions | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (6,220) | (18,788) |
1 - 30 days past due | Fixed interest rate risk | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (52,665) | (35,294) |
1 - 30 days past due | Fixed interest rate risk | Debt securities issued | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (322) | (32) |
1 - 30 days past due | Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | 22 | (17) |
1 - 30 days past due | Fixed interest rate risk | Cash and Cash equivalents | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 20,117 | |
1 - 30 days past due | Fixed interest rate risk | Financial assets at fair value through other comprehensive income | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 377 | |
1 - 30 days past due | Fixed interest rate risk | Financial assets at fair value through profit or loss | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 697 | |
1 - 30 days past due | Fixed interest rate risk | Loans to customers | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 10,967 | 9,985 |
1 - 30 days past due | Fixed interest rate risk | Investment securities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 9 | 9 |
1 - 30 days past due | Non-interest bearing financial instruments | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 42,141 | 18,246 |
Financial liabilities | (43,976) | |
1 - 30 days past due | Non-interest bearing financial instruments | Due to banks and other financial institutions | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (4,700) | (2,623) |
1 - 30 days past due | Non-interest bearing financial instruments | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (62,546) | (38,496) |
1 - 30 days past due | Non-interest bearing financial instruments | Other financial liabilities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (2,857) | |
1 - 30 days past due | Non-interest bearing financial instruments | Cash and Cash equivalents | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 38,103 | 15,974 |
1 - 30 days past due | Non-interest bearing financial instruments | Other financial assets | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 4,038 | 2,272 |
1 month to 3 months | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 21,403 | 19,368 |
Financial liabilities | 19,412 | (14,992) |
Liquidity gap | 1,991 | 4,376 |
Stable source of funding | (22,598) | (2,392) |
Net liquidity gap | (20,607) | 1,984 |
Cumulative liquidity gap | 13,141 | 2,568 |
1 month to 3 months | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 21,396 | 19,362 |
Financial liabilities | 19,115 | (13,845) |
1 month to 3 months | Fixed interest rate risk | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (18,956) | (13,801) |
1 month to 3 months | Fixed interest rate risk | Debt securities issued | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (114) | |
1 month to 3 months | Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | 46 | (44) |
1 month to 3 months | Fixed interest rate risk | Financial assets at fair value through other comprehensive income | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 1,215 | |
1 month to 3 months | Fixed interest rate risk | Loans to customers | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 19,970 | 18,848 |
1 month to 3 months | Fixed interest rate risk | Investment securities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 211 | 514 |
1 month to 3 months | Non-interest bearing financial instruments | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 7 | 6 |
Financial liabilities | (1,147) | |
1 month to 3 months | Non-interest bearing financial instruments | Other financial liabilities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (1,147) | |
1 month to 3 months | Non-interest bearing financial instruments | Other financial assets | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 7 | 6 |
3 months to 1 year | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 63,860 | 55,912 |
Financial liabilities | 115,225 | (98,284) |
Liquidity gap | (51,365) | (42,372) |
Stable source of funding | 56,312 | 43,814 |
Net liquidity gap | 4,947 | 1,442 |
Cumulative liquidity gap | 18,088 | 4,010 |
3 months to 1 year | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 63,857 | 55,897 |
Financial liabilities | 112,779 | (96,022) |
3 months to 1 year | Fixed interest rate risk | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (107,500) | (95,472) |
3 months to 1 year | Fixed interest rate risk | Debt securities issued | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (5,057) | (350) |
3 months to 1 year | Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | 234 | (200) |
3 months to 1 year | Fixed interest rate risk | Financial assets at fair value through other comprehensive income | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 665 | |
3 months to 1 year | Fixed interest rate risk | Loans to customers | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 61,906 | 50,342 |
3 months to 1 year | Fixed interest rate risk | Investment securities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 1,286 | 5,555 |
3 months to 1 year | Non-interest bearing financial instruments | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 3 | 15 |
Financial liabilities | (2,262) | |
3 months to 1 year | Non-interest bearing financial instruments | Other financial liabilities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (2,262) | |
3 months to 1 year | Non-interest bearing financial instruments | Other financial assets | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 3 | 15 |
More than 1 to 5 years | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 124,752 | 112,757 |
Financial liabilities | 12,761 | (14,803) |
Liquidity gap | 111,991 | 97,954 |
Stable source of funding | (19,814) | (3,519) |
Net liquidity gap | 92,177 | 94,435 |
Cumulative liquidity gap | 110,265 | 98,445 |
More than 1 to 5 years | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 124,752 | 112,757 |
Financial liabilities | 12,761 | (14,803) |
More than 1 to 5 years | Fixed interest rate risk | Due to banks and other financial institutions | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (64) | (19) |
More than 1 to 5 years | Fixed interest rate risk | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (7,316) | (9,114) |
More than 1 to 5 years | Fixed interest rate risk | Debt securities issued | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (4,988) | (5,199) |
More than 1 to 5 years | Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | 479 | (471) |
More than 1 to 5 years | Fixed interest rate risk | Financial assets at fair value through other comprehensive income | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 10,971 | |
More than 1 to 5 years | Fixed interest rate risk | Loans to customers | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 112,482 | 109,949 |
More than 1 to 5 years | Fixed interest rate risk | Investment securities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 1,299 | 2,808 |
Over 5 years | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 27,909 | 11,346 |
Financial liabilities | 3 | |
Liquidity gap | 27,906 | 11,346 |
Stable source of funding | (102,092) | (81,804) |
Net liquidity gap | (74,186) | (70,458) |
Cumulative liquidity gap | 36,079 | 27,987 |
Over 5 years | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 27,909 | 11,346 |
Financial liabilities | 3 | |
Over 5 years | Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | 6 | |
Over 5 years | Fixed interest rate risk | Financial assets at fair value through other comprehensive income | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 8,355 | |
Over 5 years | Fixed interest rate risk | Loans to customers | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 19,554 | 11,346 |
Maturity undefined | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 12,706 | 3,747 |
Financial liabilities | 713 | |
Maturity undefined | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 6,979 | 1,984 |
Maturity undefined | Fixed interest rate risk | Financial assets at fair value through other comprehensive income | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 812 | |
Maturity undefined | Fixed interest rate risk | Loans to customers | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 6,167 | 1,983 |
Maturity undefined | Non-interest bearing financial instruments | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 5,727 | 1,764 |
Maturity undefined | Non-interest bearing financial instruments | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities | (713) | |
Maturity undefined | Non-interest bearing financial instruments | Due from banks | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 3,427 | 1,733 |
Maturity undefined | Non-interest bearing financial instruments | Other financial assets | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | ₽ 2,300 | ₽ 31 |
BANK FINANCIAL ASSETS AND LI_13
BANK FINANCIAL ASSETS AND LIABILITIES - Group's remaining contractual maturity for its non-derivative financial liabilities (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | ₽ 290,513 | ₽ 231,232 |
Financial assets | 324,938 | 257,920 |
Financial liabilities | (276,866) | 226,186 |
Bank guarantees, contingent liabilities | 18,691 | 21,869 |
Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 217,534 | 183,847 |
Financial assets | 277,060 | 237,890 |
Financial liabilities | (203,887) | 178,801 |
Fixed interest rate risk | Fair value through profit or loss | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 24,770 | |
Fixed interest rate risk | Due to banks | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | ₽ 6,302 | 18,807 |
Financial assets | ₽ 1,781 | |
Weighted average interest rate | 6.90% | 8.40% |
Fixed interest rate risk | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | ₽ 198,608 | ₽ 158,195 |
Financial liabilities | ₽ 186,437 | ₽ 153,681 |
Weighted average interest rate | 8.10% | 6.30% |
Fixed interest rate risk | Debt securities issued | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | ₽ 11,837 | ₽ 6,117 |
Financial liabilities | ₽ 10,481 | ₽ 5,581 |
Weighted average interest rate | 8.90% | 7.30% |
Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | ₽ 685 | ₽ 728 |
Financial liabilities | ₽ (787) | ₽ 732 |
Weighted average interest rate | 8.30% | 5.20% |
Non-interest bearing financial instruments | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | ₽ 72,979 | ₽ 47,385 |
Financial assets | 47,878 | 20,031 |
Financial liabilities | 47,385 | |
Non-interest bearing financial instruments | Due to banks | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 4,700 | 2,623 |
Non-interest bearing financial instruments | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 63,259 | 38,496 |
Financial liabilities | 63,259 | 38,496 |
Non-interest bearing financial instruments | Other financial liabilities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 5,020 | 6,266 |
Financial liabilities | 6,266 | |
1 - 30 days past due | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 129,569 | 98,210 |
Financial assets | 74,308 | 54,790 |
Financial liabilities | (128,752) | 98,107 |
1 - 30 days past due | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 60,046 | 54,234 |
Financial assets | 32,167 | 36,544 |
Financial liabilities | (59,229) | 54,131 |
1 - 30 days past due | Fixed interest rate risk | Fair value through profit or loss | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 24,769 | |
1 - 30 days past due | Fixed interest rate risk | Due to banks | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 6,230 | 18,788 |
Financial assets | 1,781 | |
1 - 30 days past due | Fixed interest rate risk | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 53,465 | 35,402 |
Financial liabilities | 52,665 | 35,294 |
1 - 30 days past due | Fixed interest rate risk | Debt securities issued | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 329 | 33 |
Financial liabilities | 322 | 32 |
1 - 30 days past due | Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 22 | 11 |
Financial liabilities | (22) | 17 |
1 - 30 days past due | Non-interest bearing financial instruments | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 69,523 | 43,976 |
Financial assets | 42,141 | 18,246 |
Financial liabilities | 43,976 | |
1 - 30 days past due | Non-interest bearing financial instruments | Due to banks | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 4,700 | 2,623 |
1 - 30 days past due | Non-interest bearing financial instruments | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 62,546 | 38,496 |
Financial liabilities | 62,546 | 38,496 |
1 - 30 days past due | Non-interest bearing financial instruments | Other financial liabilities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 2,277 | 2,857 |
Financial liabilities | 2,857 | |
1 month to 3 months | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 19,794 | 15,156 |
Financial assets | 21,403 | 19,368 |
Financial liabilities | (19,412) | 14,992 |
1 month to 3 months | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 19,497 | 14,009 |
Financial assets | 21,396 | 19,362 |
Financial liabilities | (19,115) | 13,845 |
1 month to 3 months | Fixed interest rate risk | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 19,323 | 13,964 |
Financial liabilities | 18,956 | 13,801 |
1 month to 3 months | Fixed interest rate risk | Debt securities issued | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 128 | |
Financial liabilities | 114 | |
1 month to 3 months | Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 45 | 45 |
Financial liabilities | (46) | 44 |
1 month to 3 months | Non-interest bearing financial instruments | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 297 | 1,147 |
Financial assets | 7 | 6 |
Financial liabilities | 1,147 | |
1 month to 3 months | Non-interest bearing financial instruments | Other financial liabilities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 297 | 1,147 |
Financial liabilities | 1,147 | |
3 months to 1 year | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 120,922 | 101,841 |
Financial assets | 63,860 | 55,912 |
Financial liabilities | (115,225) | 98,284 |
3 months to 1 year | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 118,476 | 99,579 |
Financial assets | 63,857 | 55,897 |
Financial liabilities | (112,779) | 96,022 |
3 months to 1 year | Fixed interest rate risk | Due to banks | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 19 | |
3 months to 1 year | Fixed interest rate risk | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 112,681 | 98,665 |
Financial liabilities | 107,500 | 95,472 |
3 months to 1 year | Fixed interest rate risk | Debt securities issued | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 5,561 | 695 |
Financial liabilities | 5,057 | 350 |
3 months to 1 year | Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 222 | 200 |
Financial liabilities | (234) | 200 |
3 months to 1 year | Non-interest bearing financial instruments | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 2,446 | 2,262 |
Financial assets | 3 | 15 |
Financial liabilities | 2,262 | |
3 months to 1 year | Non-interest bearing financial instruments | Other financial liabilities | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 2,446 | 2,262 |
Financial liabilities | 2,262 | |
More than 1 to 5 years | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 19,509 | 16,024 |
Financial assets | 124,752 | 112,757 |
Financial liabilities | (12,761) | 14,803 |
More than 1 to 5 years | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 19,509 | 16,024 |
Financial assets | 124,752 | 112,757 |
Financial liabilities | (12,761) | 14,803 |
More than 1 to 5 years | Fixed interest rate risk | Due to banks | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 72 | |
More than 1 to 5 years | Fixed interest rate risk | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 13,139 | 10,164 |
Financial liabilities | 7,316 | 9,114 |
More than 1 to 5 years | Fixed interest rate risk | Debt securities issued | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 5,819 | 5,389 |
Financial liabilities | 4,988 | 5,199 |
More than 1 to 5 years | Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 393 | 471 |
Financial liabilities | (479) | 471 |
Over 5 years | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 6 | 1 |
Financial assets | 27,909 | 11,346 |
Financial liabilities | (3) | |
Over 5 years | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 6 | 1 |
Financial assets | 27,909 | 11,346 |
Financial liabilities | (3) | |
Over 5 years | Fixed interest rate risk | Lease obligations | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 3 | 1 |
Financial liabilities | (6) | |
Maturity undefined | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 713 | |
Financial assets | 12,706 | 3,747 |
Financial liabilities | (713) | |
Maturity undefined | Fixed interest rate risk | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 6,979 | 1,984 |
Maturity undefined | Fixed interest rate risk | Fair value through profit or loss | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial assets | 1 | |
Maturity undefined | Non-interest bearing financial instruments | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 713 | |
Financial assets | 5,727 | ₽ 1,764 |
Maturity undefined | Non-interest bearing financial instruments | Customer accounts | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Financial liabilities and commitments | 713 | |
Financial liabilities | ₽ 713 |
BANK FINANCIAL ASSETS AND LI_14
BANK FINANCIAL ASSETS AND LIABILITIES - Maximum amount of credit risk on guarantees issued and commitments on loans (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Commitments on loans | ₽ 67,629 | ₽ 37,537 |
Guarantees issued | 18,626 | 16,155 |
Less provision | (1,043) | (752) |
Total capital commitments | 85,212 | 52,940 |
Stage 1 | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Commitments on loans | 66,258 | 36,759 |
Guarantees issued | 16,434 | 13,798 |
Less provision | (826) | (687) |
Total capital commitments | 81,866 | 49,870 |
Stage 2 | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Commitments on loans | 1,314 | 745 |
Guarantees issued | 1,979 | 2,257 |
Less provision | (25) | (15) |
Total capital commitments | 3,268 | 2,987 |
Stage 3 | ||
BANK FINANCIAL ASSETS AND LIABILITIES | ||
Commitments on loans | 57 | 33 |
Guarantees issued | 213 | 100 |
Less provision | (192) | (50) |
Total capital commitments | ₽ 78 | ₽ 83 |
RELATED PARTIES - Balances of r
RELATED PARTIES - Balances of related parties' transactions (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
RELATED PARTIES | ||
Accounts receivable, related parties | ₽ 2,643 | ₽ 2,287 |
Total non-current assets | 12,437 | 13,802 |
Accounts receivable, non-current | 1,767 | 5,000 |
TOTAL ASSETS FROM RELATED PARTIES | 34,491 | 27,585 |
Accounts payable, related parties | 1,451 | 4,107 |
TOTAL LIABILITIES TO RELATED PARTIES | 85,227 | 79,061 |
Sistema's subsidiaries | ||
RELATED PARTIES | ||
Advances for property, plant and equipment | 1,211 | 1,347 |
Other investments | 3,211 | 117 |
Accounts receivable, related parties | 1,502 | 1,255 |
Bank deposits and loans to customers | 693 | 1,179 |
Accounts receivable, non-current | 1,290 | 5,000 |
Bank deposits and loans to customers | 5,550 | 820 |
Short-term investments | 4,125 | 2,377 |
Cash and cash equivalents | 520 | 1,311 |
Other financial assets | 509 | 300 |
Other assets | 1,026 | 1,059 |
Lease obligations | 3,103 | 3,968 |
Accounts payable, related parties | 658 | 2,756 |
Lease obligations | 487 | 551 |
Bank deposits and liabilities, current | 26,426 | 22,312 |
Sistema's associates | ||
RELATED PARTIES | ||
Bank deposits and loans to customers | 283 | 2,587 |
Bank deposits and loans to customers | 287 | 2,078 |
Accounts payable, related parties | 523 | 632 |
Bank deposits and liabilities, current | 5,797 | 9,163 |
The Group's associates | ||
RELATED PARTIES | ||
Other investments | 2,035 | 625 |
Accounts receivable, related parties | 823 | 911 |
Borrowings | 2,745 | |
Other financial liabilities | 2,081 | |
Total non-current liabilities | 10,898 | 5,471 |
Accounts payable, related parties | 270 | 711 |
Borrowings | 454 | 2,129 |
Sistema, parent company | ||
RELATED PARTIES | ||
Short-term investments | 2,156 | 1,443 |
Other financial assets | 2,010 | 1,829 |
Bank deposits and liabilities, current | 946 | 2,042 |
Key management personnel of the Group, its parent and shareholders | ||
RELATED PARTIES | ||
Other assets | 355 | |
Accounts receivable, non-current | 477 | |
Bank deposits and loans to customers | 341 | 87 |
Other assets | 1,402 | |
Bank deposits and liabilities | 2,920 | 1,433 |
Bank deposits and liabilities, current | 38,276 | 32,886 |
Other related parties | ||
RELATED PARTIES | ||
Advances for property, plant and equipment | 11 | 34 |
Other investments | 3 | 2 |
Accounts receivable, related parties | 318 | 121 |
Other financial assets | 109 | 109 |
Other assets | 585 | 83 |
Total current assets | 22,054 | 13,783 |
Lease obligations | 49 | 70 |
Accounts payable, related parties | 8 | |
Borrowings | 12 | 11 |
Lease obligations | 10 | 13 |
Bank deposits and liabilities, current | 470 | 376 |
Total current liabilities | 74,329 | 73,590 |
Gross Book Value | Sistema's subsidiaries | ||
RELATED PARTIES | ||
Right-of-use assets | 3,832 | 4,432 |
Gross Book Value | Other related parties | ||
RELATED PARTIES | ||
Right-of-use assets | 101 | 111 |
Accumulated Depreciation | Sistema's subsidiaries | ||
RELATED PARTIES | ||
Right-of-use assets | (1,017) | (1,586) |
Accumulated Depreciation | Other related parties | ||
RELATED PARTIES | ||
Right-of-use assets | ₽ (48) | ₽ (46) |
RELATED PARTIES - Revenue and o
RELATED PARTIES - Revenue and operating transactions with related parties (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
RELATED PARTIES | |||
Revenue | ₽ 6,972 | ₽ 6,359 | ₽ 5,832 |
OPERATING PROFIT / (LOSS) | (6,036) | (125) | 2,443 |
PROFIT BEFORE TAX | (5,602) | 823 | 3,896 |
Impairment recognized for bad or doubtful debts from related parties | 0 | ||
Expenses recognized for bad or doubtful debts from related parties | 0 | 0 | 0 |
Sistema's subsidiaries | |||
RELATED PARTIES | |||
Revenue | 5,252 | 4,294 | 4,371 |
Cost of services | 4,182 | 2,143 | 599 |
Other operating income / (expense) | 74 | 2,831 | 2,160 |
Finance income / (loss) | 852 | 935 | 1,492 |
Sistema's associates | |||
RELATED PARTIES | |||
Revenue | 1,013 | 752 | 615 |
The Group's associates | |||
RELATED PARTIES | |||
Revenue | 289 | 622 | 418 |
Other non-operating income / (expense) | (221) | (278) | |
Sistema, parent company | |||
RELATED PARTIES | |||
Cost of services | 571 | 233 | 141 |
Key management personnel of the Group, its parent and shareholders | |||
RELATED PARTIES | |||
Cost of services | 1,719 | 1,476 | 1,830 |
Selling, general and administrative expenses | 5,079 | 4,256 | 2,003 |
Deferred other related parties | |||
RELATED PARTIES | |||
Revenue | 418 | 691 | 428 |
Cost of services | 666 | 454 | 272 |
Selling, general and administrative expenses | 864 | 812 | 691 |
Other operating income / (expense) | (1) | 59 | (13) |
Finance income / (loss) | (81) | (28) | ₽ 239 |
Other non-operating income / (expense) | (116) | 41 | |
Business Nedvizhimost. | |||
RELATED PARTIES | |||
Amount receivable | ₽ 1,399 | ₽ 1,399 |
RELATED PARTIES - Purchases of
RELATED PARTIES - Purchases of property, plant and equipment, intangible assets and other assets, related parties (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 |
RELATED PARTIES | |||
Purchases of property, plant and equipment, intangible assets and other assets | ₽ 15,418 | ₽ 12,982 | ₽ 9,862 |
Sistema's subsidiaries | |||
RELATED PARTIES | |||
Purchases of property, plant and equipment, intangible assets and other assets | 15,061 | 10,330 | 3,324 |
Sistema's associates | |||
RELATED PARTIES | |||
Purchases of property, plant and equipment, intangible assets and other assets | 270 | 2,530 | 6,299 |
Other related parties | |||
RELATED PARTIES | |||
Purchases of property, plant and equipment, intangible assets and other assets | ₽ 87 | ₽ 122 | ₽ 239 |
RELATED PARTIES - Contingent li
RELATED PARTIES - Contingent liabilities on loans and undrawn credit lines (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
RELATED PARTIES | ||
Contingent liabilities on loans and undrawn credit lines | ₽ 229 | ₽ 698 |
Sistema's subsidiaries | ||
RELATED PARTIES | ||
Contingent liabilities on loans and undrawn credit lines | 188 | 634 |
Other related parties | ||
RELATED PARTIES | ||
Contingent liabilities on loans and undrawn credit lines | ₽ 41 | ₽ 64 |
RELATED PARTIES - Guarantees an
RELATED PARTIES - Guarantees and similar commitments (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
RELATED PARTIES | |||
Guarantees and similar commitments | ₽ 1,634 | ₽ 1,091 | ₽ 1,023 |
Sistema's subsidiaries | |||
RELATED PARTIES | |||
Guarantees and similar commitments | 658 | 14 | 344 |
Other related parties | |||
RELATED PARTIES | |||
Guarantees and similar commitments | ₽ 976 | ₽ 1,077 | ₽ 679 |
RELATED PARTIES - Additional in
RELATED PARTIES - Additional information of related parties (Details) - RUB (₽) ₽ in Millions | 1 Months Ended | 12 Months Ended | |||
Feb. 28, 2022 | Dec. 31, 2021 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
RELATED PARTIES | |||||
Lease payments in favour of related parties | ₽ 1,240 | ₽ 1,361 | ₽ 1,530 | ||
Key management remuneration | 2,864 | 2,406 | 1,309 | ||
Key management remuneration, social contributions | 730 | 501 | 214 | ||
Key management remuneration as base salaries | 1,453 | 1,008 | 690 | ||
Key management remuneration as bonus | 1,412 | 1,398 | 619 | ||
Cash-settled and equity-settled share-based payments | 3,465 | 3,328 | 694 | ||
Key management remuneration, social contributions included in share-based payments | ₽ 254 | ₽ 338 | ₽ 79 | ||
VisionLabs Group | |||||
RELATED PARTIES | |||||
Ownership interest in subsidiary (as a percentage) | 24% | 100% | |||
Business Nedvizhimost | |||||
RELATED PARTIES | |||||
Period of coupon notes | 5 years | ||||
Sistema | |||||
RELATED PARTIES | |||||
Investment related party notes | ₽ 1,459 | ₽ 1,443 | |||
Business Nedvizhimost | |||||
RELATED PARTIES | |||||
Investment related party notes | 2,105 | 2,105 | |||
Other investments | 3,095 | ||||
Related party transactions short term investments | 164 | ||||
Financial expenses | 380 | ||||
Rent-Nedvizhimost | Business Nedvizhimost | |||||
RELATED PARTIES | |||||
Ownership interest sold (as a percent) | 10.80% | ||||
Proceeds from sale of ownership interest | ₽ 2,100 | ||||
Yahont | |||||
RELATED PARTIES | |||||
Purchase of telecommunication equipment, software and billing systems | ₽ 11,466 | ₽ 7,181 |
STOCK-BASED COMPENSATIONS - Sha
STOCK-BASED COMPENSATIONS - Share based awards displayed (Details) EquityInstruments in Thousands | 12 Months Ended | |
Dec. 31, 2022 EquityInstruments ₽ / shares | Dec. 31, 2021 EquityInstruments ₽ / shares | |
Equity-settled share based awards | ||
Share based compensation | ||
Outstanding at the beginning of the period | EquityInstruments | 20,666 | 3,194 |
Granted during the period | EquityInstruments | 10,767 | 18,733 |
Forfeited during the period | EquityInstruments | (2,747) | (447) |
Exercised during the period | EquityInstruments | (4,594) | (814) |
Outstanding at the end of the period | EquityInstruments | 24,092 | 20,666 |
Exercisable at the end of the period | EquityInstruments | 11,063 | 6,246 |
Weighted average fair value per share beginning of the period | ₽ 327 | ₽ 424 |
Granted during the period | 240 | 249 |
Forfeited during the period | 400 | 407 |
Exercised during the period | 240 | 406 |
Weighted average fair value per share end of the period | 339 | 327 |
Exercisable at the end of the period | 312 | 361 |
Weighted-average exercise price | ₽ 297 | ₽ 375 |
Cash-settled share based awards | ||
Share based compensation | ||
Outstanding at the beginning of the period | EquityInstruments | 3,485 | 725 |
Granted during the period | EquityInstruments | 5,189 | 3,788 |
Forfeited during the period | EquityInstruments | (585) | (298) |
Exercised during the period | EquityInstruments | (1,593) | (729) |
Outstanding at the end of the period | EquityInstruments | 6,496 | 3,485 |
Exercisable at the end of the period | EquityInstruments | 2,468 | 1,598 |
Weighted average fair value per share beginning of the period | ₽ 373 | ₽ 707 |
Granted during the period | 328 | 423 |
Forfeited during the period | 515 | 678 |
Exercised during the period | 591 | 707 |
Weighted average fair value per share end of the period | 333 | 373 |
Exercisable at the end of the period | ₽ 319 | ₽ 638 |
STOCK-BASED COMPENSATIONS - Ran
STOCK-BASED COMPENSATIONS - Range of exercise prices and the weighted-average remaining contractual terms (Details) EquityInstruments in Thousands | 12 Months Ended | ||
Dec. 31, 2022 EquityInstruments ₽ / shares | Dec. 31, 2021 EquityInstruments ₽ / shares | Dec. 31, 2020 EquityInstruments | |
Equity-settled share based awards | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Number of share options outstanding in share-based payment arrangement | EquityInstruments | 24,092 | 20,666 | 3,194 |
Weighted average share price | ₽ 297 | ₽ 375 | |
Equity-settled share based awards | Options To Be Exercised in 2023 | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Number of share options outstanding in share-based payment arrangement | EquityInstruments | 11,063 | ||
Weighted average remaining contractual term | 3 months | ||
Equity-settled share based awards | Options To Be Exercised in 2024 | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Number of share options outstanding in share-based payment arrangement | EquityInstruments | 10,099 | ||
Weighted average remaining contractual term | 15 months | ||
Equity-settled share based awards | Options To Be Exercised in 2025 | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Number of share options outstanding in share-based payment arrangement | EquityInstruments | 2,930 | ||
Weighted average remaining contractual term | 27 months | ||
Cash-settled share based awards | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Number of share options outstanding in share-based payment arrangement | EquityInstruments | 6,496 | 3,485 | 725 |
Cash-settled share based awards | Options To Be Exercised in 2023 | Ordinary shares | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Number of share options outstanding in share-based payment arrangement | EquityInstruments | 2,468 | ||
Weighted average share price | ₽ 236 | ||
Weighted average remaining contractual term | 3 months | ||
Cash-settled share based awards | Options To Be Exercised in 2024 | Ordinary shares | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Number of share options outstanding in share-based payment arrangement | EquityInstruments | 2,091 | ||
Weighted average remaining contractual term | 15 months | ||
Cash-settled share based awards | Options To Be Exercised in 2025 | Ordinary shares | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Number of share options outstanding in share-based payment arrangement | EquityInstruments | 1,938 | ||
Weighted average remaining contractual term | 27 months | ||
Minimum | Equity-settled share based awards | Options To Be Exercised in 2023 | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Weighted average share price | ₽ 230 | ||
Minimum | Equity-settled share based awards | Options To Be Exercised in 2024 | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Weighted average share price | 320 | ||
Minimum | Equity-settled share based awards | Options To Be Exercised in 2025 | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Weighted average share price | 320 | ||
Minimum | Cash-settled share based awards | Options To Be Exercised in 2024 | Ordinary shares | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Weighted average share price | 320 | ||
Minimum | Cash-settled share based awards | Options To Be Exercised in 2025 | Ordinary shares | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Weighted average share price | 320 | ||
Maximum | Equity-settled share based awards | Options To Be Exercised in 2023 | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Weighted average share price | 240 | ||
Maximum | Equity-settled share based awards | Options To Be Exercised in 2024 | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Weighted average share price | 330 | ||
Maximum | Equity-settled share based awards | Options To Be Exercised in 2025 | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Weighted average share price | 660 | ||
Maximum | Cash-settled share based awards | Options To Be Exercised in 2024 | Ordinary shares | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Weighted average share price | 330 | ||
Maximum | Cash-settled share based awards | Options To Be Exercised in 2025 | Ordinary shares | |||
Range of exercise prices and the weighted-average remaining contractual terms | |||
Weighted average share price | ₽ 488 |
STOCK-BASED COMPENSATIONS - Add
STOCK-BASED COMPENSATIONS - Additional Information (Details) - RUB (₽) ₽ / shares in Units, ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2021 | |
Share based compensation | |||
Change in fair value of incremental share based compensation per share | ₽ 49 | ₽ 68 | ₽ 145 |
Total expense in respect of Group's share plans | ₽ 5,662 | ₽ 4,767 | |
Liability from share based payment awards | 5,286 | 2,285 | |
Fair value of share-based awards vested | 1,545 | 1,530 | |
Equity-settled share based awards | |||
Share based compensation | |||
Total expense in respect of Group's share plans | ₽ 4,423 | ₽ 3,690 |
SHAREHOLDERS' EQUITY (Details)
SHAREHOLDERS' EQUITY (Details) - RUB (₽) ₽ / shares in Units, ₽ in Millions | 12 Months Ended | |||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2022 | Dec. 31, 2019 | |
Common stock | ||||
Shareholders' equity | ||||
Ordinary shares authorized | 1,998,381,575 | 1,998,381,575 | 1,998,381,575 | 1,998,381,575 |
Par value (in RUB per share) | ₽ 0.1 | ₽ 0.1 | ||
Number of shares repurchased | 65,308,610 | 48,797,719 | ||
Maximum stock repurchase amount | ₽ 21,466 | ₽ 16,010 | ||
Common stock | Open market | ||||
Shareholders' equity | ||||
Number of shares repurchased | 42,512,570 | 26,038,847 | ||
Maximum stock repurchase amount | ₽ 13,963 | ₽ 8,525 | ||
Common stock | Sistema Finance | ||||
Shareholders' equity | ||||
Number of shares repurchased | 22,796,040 | 22,758,872 | ||
Maximum stock repurchase amount | ₽ 7,503 | ₽ 7,485 | ||
Treasury stock | ||||
Shareholders' equity | ||||
Treasury stock shares | 335,757,457 | 271,479,406 | 315,427,725 | 225,547,422 |
Number of shares outstanding | 1,662,624,118 | 1,682,953,850 |
SHAREHOLDERS' EQUITY - Non-cont
SHAREHOLDERS' EQUITY - Non-controlling interests (Details) - RUB (₽) ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Non-controlling interests | |||
Non-controlling interests opening balance | ₽ (4,838) | ||
Dividends to non-controlling interests | 51 | ₽ 52 | ₽ 52 |
Non-controlling interests closing balance | (5,750) | (4,838) | |
Statement of financial position | |||
Current assets | 300,883 | 263,300 | |
Non-current assets | 782,047 | 752,518 | |
Current liabilities | (551,345) | (473,420) | |
Non-current liabilities | (535,202) | (527,794) | |
Income statement | |||
Revenue, gross of intercompany | (541,749) | (527,921) | (489,831) |
Profit for the year, gross of intercompany | (33,435) | (64,269) | (62,073) |
Non-controlling interests | |||
Non-controlling interests | |||
Dividends to non-controlling interests | 51 | 52 | 52 |
Income statement | |||
Profit for the year, gross of intercompany | (861) | (796) | (661) |
MGTS Group | |||
Non-controlling interests | |||
Non-controlling interests opening balance | (4,909) | (4,055) | (3,328) |
Profit for the year attributable to non-controlling interests | (869) | (803) | (675) |
Other | (52) | (51) | (52) |
Non-controlling interests closing balance | (5,830) | (4,909) | (4,055) |
Statement of financial position | |||
Current assets | 34,752 | 34,282 | |
Non-current assets | 70,279 | 57,631 | |
Current liabilities | (12,778) | (13,497) | |
Non-current liabilities | (14,940) | (17,691) | |
Income statement | |||
Revenue, gross of intercompany | (43,015) | (41,255) | (41,103) |
Profit for the year, gross of intercompany | ₽ (15,381) | ₽ (14,203) | ₽ (11,811) |
SHAREHOLDERS' EQUITY - Dividend
SHAREHOLDERS' EQUITY - Dividends (Details) - RUB (₽) ₽ / shares in Units, ₽ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Declared cash dividends | |||
Dividends declared (including dividends on treasury shares of 9,318, 12,082 and 6,936 respectively) | ₽ 66,334 | ₽ 74,049 | ₽ 58,948 |
Dividends declared on treasury shares | ₽ 9,318 | ₽ 12,082 | ₽ 6,936 |
Dividends, RUB per ADS | ₽ 67.70 | ₽ 74.12 | ₽ 59 |
Dividends, RUB per share | ₽ 33.85 | ₽ 37.06 | ₽ 29.50 |
Dividends payable | ₽ 16,591 | ₽ 68 |
COMMITMENTS AND CONTINGENCIES -
COMMITMENTS AND CONTINGENCIES - Capital commitments (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
Property, plant and equipment | ||
Capital commitments | ||
Capital commitment to acquire property, plant and equipment, intangible assets and costs | ₽ 25,369 | ₽ 67,614 |
COMMITMENTS AND CONTINGENCIES_2
COMMITMENTS AND CONTINGENCIES - Taxation (Details) - RUB (₽) ₽ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
Additional taxes other than income tax contingent liability | ||
Taxation | ||
Estimated financial effect of contingent liabilities | ₽ 498 | ₽ 860 |
Additional income tax contingent liability | ||
Taxation | ||
Estimated financial effect of contingent liabilities | ₽ 1,222 | ₽ 1,132 |
COMMITMENTS AND CONTINGENCIES_3
COMMITMENTS AND CONTINGENCIES - Others (Details) ₽ in Millions | Aug. 08, 2022 | Dec. 31, 2022 | Feb. 28, 2022 | Aug. 21, 2021 RUB (₽) |
Potential adverse effects of economic instability and sanctions | ||||
Penalty paid imposed by FAS Russia | ₽ 189 | |||
Key rate | 20% | |||
ADS | ||||
Potential adverse effects of economic instability and sanctions | ||||
ADS conversion ratio | 0.5 | |||
Central Bank of Russia | ||||
Potential adverse effects of economic instability and sanctions | ||||
Key rate | 7.50% |
SUBSEQUENT EVENTS (Details)
SUBSEQUENT EVENTS (Details) - Purchase of stake in Buzzoola ₽ in Millions | 1 Months Ended |
Feb. 28, 2023 RUB (₽) | |
SUBSEQUENT EVENTS | |
Percentage of stake purchased | 67% |
Contingent consideration recognised as of acquisition date | ₽ 371 |
Percentage of investment in joint venture | 67% |