First-Quarter Total Adjusted Net Revenue Increases 34% to
Adjusted Net Profit Increases 42% to
QIWI Acquires 100% in Contact and Rapida
QIWI Reiterates 2015 Guidance
Board of Directors Approves Dividend of
First-Quarter 2015 Operating and Financial Highlights
-
Total Adjusted Net Revenue increased 34% to
RUB 2,515 million ($43.0 million ) -
Adjusted EBITDA increased 50% to
RUB 1,600 million ($27.4 million ) -
Adjusted Net Profit increased 42% to
RUB 1,117 million ($19.1 million ), or RUB 20.29 per diluted share -
Total payment volume increased 6% to
RUB 158.4 billion ($2.7 billion )
"I am very pleased with our solid first-quarter results," said Sergey Solonin,
First-Quarter 2015 Results
Revenues: Total Adjusted Net Revenue for the quarter ended
Payment Adjusted Net Revenue was
Other Adjusted Net Revenue, which is principally composed of revenue from inactivity fees, interest revenue and gain from currency swaps and overdrafts provided to agents, revenue from rent of space for kiosks and sale of kiosks, cash and settlement services and advertising, was
Adjusted EBITDA: For the quarter ended
Adjusted Net Profit: For the quarter ended
Other Operating Data: For the quarter ended
The total average Net Revenue Yield was 1.59%, an increase of 33 bps as compared with 1.26% in the prior year.
The number of active kiosks and terminals was 177,448, an increase of 6% compared with the prior year. The number of active Visa Qiwi Wallet accounts was 17.3 million in the first-quarter 2015, an increase of 1.7 million, or 11%, as compared with 15.6 million in the first-quarter 2014.
Recent Developments
Dividend:
Acquisition of Contact and Rapida: As announced separately today,
2015 Guidance1
- Total Adjusted Net Revenue is expected to increase by 12% to 16% over 2014
- Adjusted Net Profit is expected to increase by 12% to 16% over 2014
We have started to note the effects of the macroeconomic slowdown in
____________________________
1 Guidance is provided in Russian rubles
Earnings Conference Call and Audio Webcast
About
Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of, and subject to the protection of, the Private Securities Litigation Reform Act of 1995, including, without limitation, statements regarding the closing and expected benefits from the acquisition of Contact and Rapida, expected total adjusted net revenue, adjusted net profit and net revenue yield, dividend payments, payment volume growth, and growth of physical and virtual distribution channels. Such forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause the actual results, performance or achievements of
|
|||
Consolidated Statement of Financial Position | |||
(in thousands) | |||
As of 2014 |
As of 2015 (unaudited) |
As of 2015 (unaudited) |
|
RUB | RUB | USD(1) | |
Assets | |||
Non-current assets | |||
Property and equipment | 379,943 | 363,781 | 6,222 |
Goodwill and other intangible assets | 2,367,623 | 2,326,613 | 39,796 |
Long-term debt instruments | 1,806,295 | 2,312,855 | 39,560 |
Long-term loans | 52,648 | 49,783 | 852 |
Other non-current assets | 42,455 | 54,208 | 927 |
Deferred tax assets | 239,571 | 230,227 | 3,938 |
Total non-current assets | 4,888,535 | 5,337,467 | 91,295 |
Current assets | |||
Trade and other receivables | 5,305,275 | 3,042,247 | 52,036 |
Short-term loans | 31,588 | 23,901 | 409 |
Short-term debt instruments | 2,132,887 | 1,725,966 | 29,522 |
Prepaid income tax | 89,239 | 82,500 | 1,411 |
VAT and other taxes receivable | 51,078 | 94,219 | 1,612 |
Cash and cash equivalents | 17,079,965 | 11,612,312 | 198,623 |
Other current assets | 345,688 | 318,297 | 5,444 |
Total current assets | 25,035,720 | 16,899,442 | 289,057 |
Assets of disposal group classified as held for sale | 125,867 | 117,464 | 2,009 |
Total assets | 30,050,122 | 22,354,373 | 382,361 |
Equity and liabilities | |||
Equity attributable to equity holders of the parent | |||
Share capital | 963 | 965 | 17 |
Additional paid-in capital | 1,876,104 | 1,876,104 | 32,090 |
Share premium | 3,044,303 | 3,044,303 | 52,071 |
Other reserve | 764,243 | 785,017 | 13,427 |
Retained earnings | 2,683,805 | 3,991,941 | 68,280 |
Translation reserve | 204,337 | 240,667 | 4,116 |
Total equity attributable to equity holders of the parent | 8,573,755 | 9,938,997 | 170,002 |
Non-controlling interest | (239,385) | (271,957) | (4,652) |
Total equity | 8,334,370 | 9,667,040 | 165,350 |
Non-current liabilities | |||
Long-term borrowings | 41,981 | 42,080 | 720 |
Long-term deferred revenue | 8,394 | 6,464 | 111 |
Long-term accounts payable | 987 | 862 | 15 |
Deferred tax liabilities | 37,758 | 73,182 | 1,252 |
Total non-current liabilities | 89,120 | 122,588 | 2,097 |
Current liabilities | |||
Short-term borrowings | 1,061 | 439 | 8 |
Trade and other payables | 20,179,673 | 11,027,405 | 188,619 |
Amounts due to customers and amounts due to banks | 1,001,286 | 997,538 | 17,062 |
Income tax payable | 11,290 | 11,786 | 202 |
VAT and other taxes payable | 127,733 | 197,626 | 3,380 |
Deferred revenue | 52,008 | 24,033 | 411 |
Other current liabilities | 56 | 10,665 | 182 |
Total current liabilities | 21,373,107 | 12,269,492 | 209,864 |
Liabilities directly associated with the assets of a disposal group classified as held for sale | 253,525 | 295,253 | 5,050 |
Total equity and liabilities | 30,050,122 | 22,354,373 | 382,361 |
__________________________ | |||
(1) Calculated using a ruble to U.S. dollar exchange rate of |
|
|||
Consolidated Statement of Comprehensive Income | |||
(in thousands, except per share data) | |||
Three months ended (unaudited) | |||
|
|
|
|
RUB | RUB | USD(1) | |
Revenue | 3,259,462 | 3,971,476 | 67,930 |
Operating costs and expenses: | |||
Cost of revenue (exclusive of depreciation and amortization) | 1,688,133 | 1,740,016 | 29,762 |
Selling general and administrative expenses | 582,188 | 652,203 | 11,156 |
Depreciation and amortization | 84,294 | 102,130 | 1,747 |
Profit from operations | 904,847 | 1,477,127 | 25,266 |
Other income | 375 | 4,995 | 85 |
Other expenses | (5,006) | (1,159) | (20) |
Foreign exchange gain | 146,980 | 447,720 | 7,658 |
Foreign exchange loss | (149,033) | (343,986) | (5,884) |
Share of loss of associates | (7,311) | -- | -- |
Impairment of investment in associates | (2,903) | -- | -- |
Interest income | 712 | 556 | 10 |
Interest expense | (10,572) | (13,331) | (228) |
Profit before tax | 878,089 | 1,571,922 | 26,887 |
Income tax expense | (189,912) | (293,210) | (5,015) |
Net profit | 688,177 | 1,278,712 | 21,872 |
Attributable to: | |||
Equity holders of the parent | 704,335 | 1,308,136 | 22,375 |
Non-controlling interests | (16,158) | (29,424) | (503) |
Other comprehensive income | |||
Exchange differences on translation of foreign operations | (3,012) | 33,182 | 568 |
685,165 | 1,311,894 | 22,439 | |
Total comprehensive income net of tax attributable to: | |||
Equity holders of the parent | 710,123 | 1,344,466 | 22,996 |
Non-controlling interests | (24,958) | (32,572) | (557) |
Earnings per share: | |||
Basic profit attributable to ordinary equity holders of the parent | 13.50 | 23.98 | 0.41 |
Diluted profit attributable to ordinary equity holders of the parent | 13.27 | 23.77 | 0.41 |
__________________________ | |||
(1) Calculated using a ruble to U.S. dollar exchange rate of |
|
|||
Consolidated Statement of Cash Flows | |||
(in thousands) | |||
Three months ended (unaudited) | |||
|
|
|
|
RUB | RUB | USD(1) | |
Cash flows from operating activities | |||
Profit before tax | 878,089 | 1,571,922 | 26,887 |
Adjustments to reconcile profit before income tax to net cash flow used in operating activities | |||
Depreciation and amortization | 84,294 | 102,130 | 1,747 |
Foreign exchange loss (gain), net | 2,053 | (103,734) | (1,774) |
Interest income, net | (63,733) | (189,877) | (3,248) |
Bad debt expense/(recovery), net | 62,435 | (67,289) | (1,151) |
Share of loss of associates | 7,311 | -- | -- |
Impairment of investment in associates | 2,903 | -- | -- |
Share-based payments | 78,933 | 20,774 | 355 |
Other | 2,324 | 588 | 10 |
Operating profit before changes in working capital | 1,054,609 | 1,334,514 | 22,826 |
Decrease in trade and other receivables | 526,911 | 2,298,756 | 39,319 |
Decrease/(increase) in other assets | (31,221) | 39,419 | 674 |
Decrease in amounts due to customers and amounts due to banks | (72,468) | (3,748) | (64) |
Decrease in accounts payable and accruals | (5,655,583) | (9,109,181) | (155,808) |
Decrease/(increase) in loans issued from banking operations | (4,004) | 5,089 | 87 |
Cash used in operations | (4,181,756) | (5,435,151) | (92,966) |
Interest received | 73,103 | 202,037 | 3,456 |
Interest paid | (6,575) | (7,496) | (128) |
Income tax paid | (160,806) | (241,214) | (4,126) |
Net cash flow used in operating activities | (4,276,034) | (5,481,824) | (93,764) |
Cash flows (used in)/generated from investing activities | |||
Contribution to associates without change in ownership | (10,214) | -- | -- |
Payment for assignment of loans | (8,471) | -- | -- |
Purchase of available-for-sale investments | -- | (5,628) | (96) |
Purchase of property and equipment | (66,032) | (12,326) | (211) |
Purchase of intangible assets | (14,799) | (33,365) | (571) |
Loans issued | (11,325) | (14,314) | (245) |
Repayment of loans issued | 720 | -- | -- |
Purchase of debt instruments | (706,846) | (499,876) | (8,550) |
Proceeds from settlement of debt instruments | 1,242,313 | 400,000 | 6,842 |
Net cash flow (used in)/generated from investing activities | 425,346 | (165,509) | (2,831) |
Cash flows generated from financing activities | |||
Exercise of options | 5,168 | -- | -- |
Proceeds from borrowings | 336,206 | 26,131 | 447 |
Repayment of borrowings | (672) | (778) | (13) |
Net cash flow generated from financing activities | 340,702 | 25,353 | 434 |
Effect of exchange rate changes on cash and cash equivalents | 747 | 154,327 | 2,640 |
Net decrease in cash and cash equivalents | (3,509,239) | (5,467,653) | (93,522) |
Cash and cash equivalents at the beginning of the period | 11,636,913 | 17,079,965 | 292,145 |
Cash and cash equivalents at the end of the period | 8,127,674 | 11,612,312 | 198,623 |
__________________________ | |||
(1) Calculated using a ruble to U.S. dollar exchange rate of |
Non-IFRS Financial Measures and Supplemental Financial Information
This release presents Total Adjusted Net Revenue, Payment Adjusted Net Revenue, Other Adjusted Net Revenue, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Profit and Adjusted Net Profit per share, which are non-IFRS financial measures. You should not consider these non-IFRS financial measures as substitutes for or superior to revenue, in the case of Total Adjusted Net Revenue, Payment Adjusted Net Revenue and Other Adjusted Net Revenue; Net Profit, in the case of Adjusted EBITDA; and Adjusted Net Profit, or earnings per share, in the case of Adjusted Net Profit per share, each prepared in accordance with IFRS. Furthermore, because these non-IFRS financial measures are not determined in accordance with IFRS, they are susceptible to varying calculations and may not be comparable to other similarly titled measures presented by other companies.
Payment Adjusted Net Revenue is the Adjusted Net Revenue consisting of the merchant and consumer fees collected for the payment transactions. E-commerce payment adjusted net revenue consists of fees charged to customers and merchants that buy and sell products and services online, including online games, social networks, online stores, game developers, software producers, coupon websites, tickets and numerous other merchants. Financial Services payment adjusted net revenue primarily consists of fees charged for payments accepted on behalf of our bank partners and microfinance companies. Money Remittances payment adjusted net revenue primarily consists of fees charged for transferring funds via money remittance companies. Telecom payment adjusted net revenue primarily consists of fees charged for payments to MNOs, internet services providers and pay television providers. Other payment adjusted net revenue consists of consumer and merchant fees charged for a variety of payments including multi-level-marketing, utility bills, government payments, education services and many others. Other Adjusted Net Revenue is principally composed of revenue from inactivity fees, interest revenue and gain from currency swaps and overdrafts provided to agents, revenue from rent of space for kiosks and sale of kiosks, cash and settlement services and advertising.
|
|||
Reconciliation of IFRS to Non-IFRS Operating Results | |||
(in millions, except per share data) | |||
Three months ended | |||
|
|
|
|
RUB | RUB | USD(1) | |
Revenue | 3,259 | 3,971 | 67.9 |
Minus: Cost of revenue (exclusive of depreciation and amortization) | 1,688 | 1,740 | 29.8 |
Plus: Compensation to employees and related taxes | 306 | 283 | 4.8 |
Total Adjusted Net Revenue | 1,877 | 2,515 | 43.0 |
Payment Revenue(2) | 2,628 | 3,011 | 51.5 |
Minus: Cost of payment revenue (exclusive of depreciation and amortization)(3) | 1,513 | 1,387 | 23.7 |
Plus: Compensation to employees and related taxes allocated to payment revenue(4) | 247 | 215 | 3.7 |
Payment Adjusted Net Revenue | 1,362 | 1,840 | 31.5 |
Other Revenue(5) | 631 | 960 | 16.4 |
Minus: Cost of other revenue (exclusive of depreciation and amortization)(6) | 175 | 354 | 6.0 |
Plus: Compensation to employees and related taxes allocated to other revenue(4) | 59 | 69 | 1.2 |
Other Adjusted Net Revenue | 515 | 675 | 11.5 |
Payment Adjusted Net Revenue | 1,362 | 1,840 | 31.5 |
E-commerce | 380 | 734 | 12.6 |
Financial services | 375 | 397 | 6.8 |
Money remittances | 184 | 321 | 5.5 |
Telecom | 312 | 245 | 4.2 |
Other | 111 | 142 | 2.4 |
Other Adjusted Net Revenue | 515 | 675 | 11.5 |
Total Adjusted Net Revenue | 1,877 | 2,515 | 43.0 |
Net Profit | 688 | 1,279 | 21.9 |
Plus: | |||
Depreciation and amortization | 84 | 102 | 1.7 |
Other income | (0) | (5) | (0.1) |
Other expenses | 5 | 1 | 0.0 |
Foreign exchange gain | (147) | (448) | (7.7) |
Foreign exchange loss | 149 | 344 | 5.9 |
Share of loss of associates | 7 | -- | -- |
Impairment of investment in associates | 3 | -- | -- |
Interest income | (1) | (1) | (0.0) |
Interest expenses | 11 | 13 | 0.2 |
Income tax expenses | 190 | 293 | 5.0 |
Share-based payments expenses | 79 | 21 | 0.4 |
Adjusted EBITDA | 1,068 | 1,600 | 27.4 |
Adjusted EBITDA margin | 56.9% | 63.6% | 63.6% |
Net profit | 688 | 1,279 | 21.9 |
Amortization of fair value adjustments | 22 | 16 | 0.3 |
Share-based payments expenses | 79 | 21 | 0.4 |
Effect of taxation of the above items | (4) | (3) | (0.1) |
Net effect of foreign exchange gains and losses on |
-- | (196) | (3.3) |
Adjusted Net Profit | 785 | 1,117 | 19.1 |
Adjusted Net Profit per share: | |||
Basic | 15.04 | 20.47 | 0.35 |
Diluted | 14.78 | 20.29 | 0.35 |
Shares used in computing Adjusted Net Profit per share | |||
Basic | 52,177 | 54,543 | 54,543 |
Diluted | 53,078 | 55,031 | 55,031 |
__________________________ | |||
(1) Calculated using a ruble to U.S. dollar exchange rate of |
|||
(2) Payment revenue primarily consists of the merchant and consumer fees charged for the payment transactions. | |||
(3) Cost of payment revenue (exclusive of depreciation and amortization) primarily consists of transaction costs to acquire payments from our customers payable to agents, mobile operators, international payment systems and other parties. | |||
(4) The Company does not record the compensation to employees and related taxes within cost of revenue separately for payment revenue and other revenue, therefore it has been allocated between payment revenue and other revenue in proportion to the relevant revenue amounts for the purposes of the reconciliation presented above. | |||
(5) Other revenue is principally composed of revenue from inactivity fees, interest revenue and gain from currency swaps and overdrafts provided to agents, revenue from rent of space for kiosks and sale of kiosks, cash and settlement services and advertising. | |||
(6) Cost of other revenue (exclusive of depreciation and amortization) primarily consists of direct costs associated with other revenue and other costs, including but not limited to: compensation to employees and related taxes allocated to other revenue, costs of call-centers and advertising commissions. | |||
(7) Net effect of foreign exchange gains and losses on |
|||
|
|||
Other Operating Data | |||
Three months ended | |||
|
|
|
|
RUB | RUB | USD(1) | |
Payment volume (billion)(2) | 149.6 | 158.4 | 2.7 |
E-commerce | 17.4 | 20.7 | 0.4 |
Financial services | 47.3 | 34.8 | 0.6 |
Money remittances | 13.1 | 18.9 | 0.3 |
Telecom | 58.4 | 60.9 | 1.0 |
Other | 13.2 | 23.1 | 0.4 |
Payment adjusted net revenue (million)(3) | 1,362.3 | 1,839.5 | 31.5 |
E-commerce | 379.7 | 733.9 | 12.6 |
Financial services | 375.4 | 397.0 | 6.8 |
Money remittances | 184.2 | 321.3 | 5.5 |
Telecom | 312.3 | 245.1 | 4.2 |
Other | 110.7 | 142.1 | 2.4 |
Payment average net revenue yield | 0.91% | 1.16% | 1.16% |
E-commerce | 2.18% | 3.54% | 3.54% |
Financial services | 0.79% | 1.14% | 1.14% |
Money remittances | 1.40% | 1.70% | 1.70% |
Telecom | 0.53% | 0.40% | 0.40% |
Other | 0.84% | 0.62% | 0.62% |
Total average Net Revenue Yield | 1.26% | 1.59% | 1.59% |
Active kiosks and terminals (units) | 167,713 | 177,448 | 177,448 |
Active Qiwi Wallet accounts(4) | 15.6 | 17.3 | 17.3 |
__________________________ | |||
(1) Calculated using a ruble to U.S. dollar exchange rate of |
|||
(2) Payment volume by market verticals and consolidated payment volume consist of the amounts paid by our customers to merchants included in each of those market verticals less intra-group eliminations. The methodology of payment volumes allocation between different market verticals in |
|||
(3) Payment Adjusted Net Revenue is calculated as the difference between Payment Gross Revenue and Payment Costs. Payment Gross Revenue primarily consists of merchant and consumer fees. Payment Costs primarily consist of commission to agents. | |||
(4) We measure the numbers of our kiosks and terminals on a daily basis, with only those kiosks and terminals being taken into calculation through which at least one payment has been processed during the day, which we refer to as active kiosks and terminals. The period end numbers of our kiosks and terminals are calculated as an average of the amount of active kiosks and terminals for the last 30 days of the respective reporting period. | |||
(5) Active Visa Qiwi Wallet accounts calculated on a yearly basis, i.e. an active account is an account that had at least one transaction within the last 12 months from the reporting date. | |||
CONTACT:Yakov Barinskiy Head of M&A and Investor Relations +7.499.709.0192 ir@qiwi.comVarvara Kiseleva Investor Relations +7.499.709.0192 ir@qiwi.com
News Provided by Acquire Media