{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Title Page","Statement of profit or loss","Statement of financial position","Statement of cash flows","Russia","Ukraine","Armenia","Turkmenistan","Belarus","Group reconciliations","Debt repayment schedule","Ave Forex Rates","Glossary"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":9,"defined_names":149,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Title Page","index":0,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[[21,1,21,6]]}
[]
[null,null,null,"Mobile TeleSystems"]
[]
[]
[null,"Contents"]
[]
[null,"1. MTS Group statement of profit or loss"]
[null,"2. MTS Group statement of financial position"]
[null,"3. MTS Group statement of cash flows "]
[null,"4. MTS Russia highlights"]
[null,"5. MTS Ukraine highlights"]
[null,"6. MTS Armenia highlights"]
[null,"7. MTS Turkmenistan highlights"]
[null,"8. MTS Belarus highlights"]
[null,"9. Group reconciliations"]
[null,"10. Debt repayment schedule"]
[null,"11. Average Forex rates"]
[null,"Glossary of terms"]
[]
[]
[null,"Disclaimer"]

{"sheet":"Statement of profit or loss","index":1,"n_rows":64,"n_cols":12,"rows_kept":64,"cut":false,"hidden":false,"merged":[[3,7,3,11],[3,2,3,6]]}
[]
[null,"MOBILE TELESYSTEMS (NYSE: MBT)"]
[null,"CONDENSED UNAUDITED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS"]
[null,null,2018,null,null,null,null,2019]
[null,"(Amounts in millions of RUB, except share and per share amounts)","Q1*","Q2*","Q3*","Q4*","Full year*","Q1*","Q2*","Q3*","Q4","Full year*"]
[]
[]
[null,"Service revenue",89009,93124,99948,100616,382698,95994,100606,104820,105419,406839]
[null,"Sales of goods",13063,14041,20258,21406,68768,13839,15559,18225,21644,69267]
[null,"Total revenue",102072,107165,120206,122022,451466,109833,116165,123045,127063,476106]
[]
[null,"Cost of services",-23302,-25062,-28250,-28314,-104929,-27556,-29104,-29032,-29303,-114995]
[null,"Cost of goods",-11382,-13287,-18980,-19603,-63253,-12664,-14879,-17000,-19346,-63889]
[null,"Selling, general and administrative expenses",-18724,-20885,-20503,-23314,-83427,-20892,-22203,-22433,-25268,-90796]
[null,"Depreciation and amortization",-23394,-24020,-24046,-23926,-95386,-23598,-24155,-24058,-24468,-96279]
[null,"Other operating income / (expenses)",-565,713,1382,-631,900,972,118,811,-2591,-690]
[null,"Operating share of the profit of associates",750,1085,974,989,3799,1033,1169,1298,1083,4583]
[null,"Impairment of non-current assets",0,0,0,-149,-149,0,0,0,148,148]
[null,"Provision for investments in distressed Ukrainian banks"]
[]
[null,"Operating profit",25455,25709,30783,27074,109021,27128,27111,32631,27318,114188]
[]
[null,"Finance income",1136,1182,1298,1971,5587,1591,1110,923,732,4356]
[null,"Finance costs",-9338,-8829,-7117,-11704,-36988,-10950,-12072,-12585,-11761,-47368]
[null,"Currency exchange gain or loss",328,-1883,-1479,-1009,-4043,1069,760,-126,403,2106]
[null,"Other income / (expenses)",1566,33,604,1339,3542,-1905,-2272,1086,-3318,-6409]
[]
[null,"Profit before tax",19147,16212,24089,17671,77119,16933,14637,21929,13374,66873]
[]
[null,"Income tax expense",-4579,-3472,-5943,-1401,-15395,-3744,-3146,-5677,-3183,-15750]
[]
[null,"Profit for the period from continuing operations",14568,12740,18146,16270,61724,13189,11491,16252,10191,51123]
[]
[null,"Profit / (loss) after tax for the period from discontinued operation",960,1686,-54495,-2043,-53892,4634,1380,2415,-4453,3976]
[]
[null,"Profit/(loss) for the period",15528,14426,-36349,14227,7832,17823,12871,18667,5738,55099]
[]
[null,"Attributable to:"]
[null,"    Owners of the Company"]
[null,"       Profit / (loss) for the period from continuing operations",14461,12597,17477,16205,60740,12962,11326,15979,9998,50265]
[null,"       Profit / (loss) for the period from discontinued operation",960,1686,-54495,-2043,-53892,4634,1380,2415,-4453,3976]
[null,"       Profit/(loss) for the period attributable to owners of the Company",15421,14283,-37018,14162,6848,17596,12706,18394,5545,54241]
[null,"    Non-controlling interests "]
[null,"       Profit for the period from continuing operations",107,143,669,65,984,227,165,273,193,858]
[null,"       Profit / (loss) for the period from discontinued operation",0,0,0,0,0,0,0,0,0,0]
[null,"       Profit for the period attributable to non-controlling interests",107,143,669,65,984,227,165,273,193,858]
[]
[null,"Weighted average number of common shares outstanding, in thousands - basic",1894606,1886217,1876421,1837425,1873563,1772834,1772834,1772834,1772834,1780935]
[null,"Earnings per share attributable to the Group - basic"]
[null,"EPS from continuing operations",7.63,6.68,9.31,8.82,32.42,7.31,6.39,9.01,5.64,28.22]
[null,"EPS from discontinued operation",0.51,0.89,-29.04,-1.1100000000000001,-28.76,2.61,0.78,1.36,-2.5099999999999998,2.23]
[null,"Total EPS",8.14,7.5699999999999994,-19.729999999999997,7.71,3.66,9.92,7.17,10.37,3.13,30.45]
[]
[null,"Weighted average number of common shares outstanding, in thousands - diluted",1896110,1888336,1878142,1839147,1875721,1774448,1774448,1774448,1774448,1783617]
[null,"Earnings per share attributable to the Group - diluted"]
[null,"EPS from continuing operations",7.63,6.67,9.31,8.81,32.380000000000003,7.3,6.38,9.01,5.63,28.18]
[null,"EPS from discontinued operation",0.51,0.89,-29.02,-1.1100000000000001,-28.73,2.61,0.78,1.36,-2.5099999999999998,2.23]
[null,"Total EPS",8.14,7.56,-19.71,7.7,3.6500000000000021,9.91,7.16,10.37,3.12,30.41]
[]
[null,"Adjusted OIBDA**",48849,49729,54829,51149,204556,50726,51266,56689,51638,210319]
[null,"Adjusted OIBDA margin",0.47899999999999998,0.46400000000000002,0.45600000000000002,0.41899999999999998,0.45300000000000001,0.46200000000000002,0.441,0.46100000000000002,0.40600000000000003,0.442]
[]
[null,"* Data were retrospectively adjusted for discontinued operation in Ukraine"]
[null,"** Adjusted OIBDA for 4Q 2018 and 2018 doesn't include a loss from impairment of non-current assets of RUB 149 mln.\nAdjusted OIBDA for 4Q 2019 and 2019 doesn't include a reversal of impairment of non-current assets of RUB 148 mln."]

{"sheet":"Statement of financial position","index":2,"n_rows":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":false,"merged":[[3,6,3,9],[3,2,3,5]]}
[]
[null,"MOBILE TELESYSTEMS (NYSE: MBT)"]
[null,"CONDENSED UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION"]
[null,null,2018,null,null,null,2019]
[null,"(Amounts in millions of RUB, except share amounts)","Mar 31","Jun 30","Sep 30","Dec 31","Mar 31","Jun 30","Sep 30","Dec 31"]
[null,"NON-CURRENT ASSETS:"]
[null,"Property, plant and equipment",251944,256472,268493,276443,273276,276530,281187,265479]
[null,"Investment property",420,732,5392,2177,2056,2798,3433,2986]
[null,"Right-of-use assets",146011,150211,148588,149007,149458,149530,148095,138817]
[null,"Intangible assets",126298,129582,129002,135069,132289,133947,134782,118404]
[null,"Investments in associates",9466,11432,10475,10735,5503,5629,6632,6450]
[null,"Deferred tax assets",6569,6509,9767,11190,11552,12404,13237,9975]
[null,"Income tax assets",0,0,0,0,0,0,0,0]
[null,"Other non-financial assets",1748,1583,1660,5038,5173,4910,5290,4981]
[null,"Other investments",1948,2073,19200,16873,16924,15576,14534,11195]
[null,"Accounts receivable, related parties ",2,1127,2,2545,14154,14226,11854,10787]
[null,"Bank loans to customers and interbank loans due from banks",null,null,27347,30653,32889,39954,47025,53472]
[null,"Other financial assets",5057,4623,3072,7329,6532,5266,5734,6776]
[null,"Total non-current assets",549463,564344,622998,647059,649806,660770,671803,629322]
[]
[null,"CURRENT ASSETS:"]
[null,"Inventories",13318,17307,19832,18654,16678,14622,16499,15515]
[null,"Trade and other receivables",27914,30001,27251,34543,35513,37015,37984,35595]
[null,"Accounts receivable, related parties ",12704,12469,11312,6385,7686,5486,8315,5872]
[null,"Bank loans to customers and interbank loans due from banks",null,null,37083,32385,32715,35933,38922,39370]
[null,"Short-term investments",26354,52970,46354,47863,26588,15165,15700,25618]
[null,"VAT receivable",6859,9060,9233,7415,8525,9335,11088,9350]
[null,"Income tax assets",3504,2594,2417,3887,1847,5949,2560,4301]
[null,"Assets held for sale",1416,1461,1262,2694,1085,663,623,497]
[null,"Advances paid and prepaid expenses, contract and other non-financial current assets",3616,4694,4551,5546,4625,4679,5179,5842]
[null,"Other financial current assets",null,null,24059,25487,18957,22757,21068,14558]
[null,"Cash and cash equivalents",56923,57292,101144,84075,66346,51243,52518,38070]
[null,"Total current assets",152608,187848,284498,268934,220565,202847,210456,194588]
[]
[null,"Total assets",702071,752192,907496,915993,870371,863617,882259,823910]
[]
[null,"EQUITY:"]
[null,"Equity attributable to owners of the Company*",131608,109268,59742,65274,65958,36722,43574,33068]
[null,"Non-controlling interests",4206,3242,12300,12291,4766,3816,4073,3326]
[null,"Total equity",135814,112510,72042,77565,70724,40538,47647,36394]
[]
[null,"NON-CURRENT LIABILITIES:"]
[null,"Borrowings",218400,249836,362082,365072,343966,308245,277209,271573]
[null,"Lease obligation",135327,141472,142223,144740,147741,147722,146698,140080]
[null,"Deferred tax liabilities",24405,23856,25754,24439,21528,21085,21670,17866]
[null,"Provisions",2326,3529,3343,3391,4730,5187,5314,4761]
[null,"Bank deposits and liabilities",null,null,9607,2633,2879,2930,1910,1805]
[null,"Other financial liabilities",1530,770,1399,481,620,706,251,955]
[null,"Other non-financial liabilities",2823,2573,2460,2201,2103,2029,1983,2019]
[null,"Total non-current liabilities",384811,422036,546868,542957,523567,487904,455035,439059]
[]
[null,"CURRENT LIABILITIES:"]
[null,"Borrowings",72292,59973,13738,3063,42835,68739,98602,71746]
[null,"Lease obligation",15876,15910,16046,15812,16345,17591,18063,15228]
[null,"Provisions",12586,7890,65969,70911,14185,8815,9542,11526]
[null,"Trade and other payables",42205,93160,55408,53623,48386,84300,65622,71808]
[null,"Accounts payable, related parties ",1194,1940,1750,1301,601,909,1055,558]
[null,"Bank deposits and liabilities",null,null,98896,108821,105013,110569,137318,136147]
[null,"Income tax liabilities",2656,1853,1441,1792,2380,1564,1841,784]
[null,"Other financial liabilities",2017,2667,2812,4648,6023,1804,1381,1424]
[null,"Other non-financial and contract liabilities",32620,34253,32526,35500,40312,40884,46153,39236]
[null,"Total current liabilities",181446,217646,288586,295471,276080,335175,379577,348457]
[]
[null,"Total equity and liabilities",702071,752192,907496,915993,870371,863617,882259,823910]
[]
[null,"Net debt",{"$f":"'Group reconciliations'!C15","v":204137},{"$f":"'Group reconciliations'!D15","v":194491},{"$f":"'Group reconciliations'!E15","v":226878},{"$f":"'Group reconciliations'!F15","v":232771.86263600993},{"$f":"'Group reconciliations'!G15","v":292409},{"$f":"'Group reconciliations'!H15","v":310104},{"$f":"'Group reconciliations'!I15","v":306977},{"$f":"'Group reconciliations'!J15","v":280454}]
[null,"Net debt/LTM adjusted OIBDA",{"$f":"'Group reconciliations'!C24","v":1.1000000000000001},{"$f":"'Group reconciliations'!D24","v":1.1000000000000001},{"$f":"'Group reconciliations'!E24","v":1.2},{"$f":"'Group reconciliations'!F24","v":1.2},{"$f":"'Group reconciliations'!G24","v":1.5},{"$f":"'Group reconciliations'!H24","v":1.6},{"$f":"'Group reconciliations'!I24","v":1.6},{"$f":"'Group reconciliations'!J24","v":1.5}]
[]
[]
[null,"*Common stock: 1,998,381,575 shares issued with a par value of 0.1 rubles as of September 30, 2019 and 1,998,381,575 shares issued with a par value of 0.1 rubles as of December 31, 2019. Treasury stock: 225 547 422 common shares at cost as of September 30, 2019 and 225 547 422 common shares at cost as of December 31, 2019"]

{"sheet":"Statement of cash flows","index":3,"n_rows":99,"n_cols":12,"rows_kept":99,"cut":false,"hidden":false,"merged":[[3,2,3,5],[3,6,3,11],[4,8,5,8],[4,7,5,7],[4,6,5,6],[4,5,5,5],[4,4,5,4],[4,3,5,3],[4,2,5,2]]}
[]
[null,"MOBILE TELESYSTEMS (NYSE: MBT)"]
[null,"CONDENSED UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS"]
[null,null,2018,null,null,null,2019]
[null,"(Amounts in millions of RUB)","Mar 31","Jun 30","Sep 30","Dec 31","Mar 31","Jun 30","Sep 30","Dec 31","Dec 31","Dec 31"]
[null,null,null,null,null,null,null,null,null,"Cash flows from discontinued operations","Cash flows from continuing operations","Total"]
[null,"CASH FLOWS FROM OPERATING ACTIVITIES:"]
[]
[null,"Profit for the period",15529,29953,-6397,7832,17821,30693,49359,3979,51120,55099]
[]
[null,"Adjustments for:"]
[null,"Depreciation and amortization",25322,51608,78063,104588,26418,53393,80323,10669,96279,106948]
[null,"Finance income",-1171,-2422,-3837,-5981,-1757,-2923,-3976,-449,-4356,-4805]
[null,"Finance costs",9570,18680,26074,38165,11281,23736,36695,1344,47367,48711]
[null,"Income tax expense",4750,8597,14817,16969,4136,7615,14076,1921,15750,17671]
[null,"Currency exchange (gain) / loss",-404,1097,2946,6892,-4548,-5346,-5409,-3522,-2106,-5628]
[null,"Change in fair value of financial instruments",-1519,-2046,-3554,-5385,5205,5579,5239,-43,7455,7412]
[null,"Non-cash provision for investments"]
[null,"Share of the (profit) / loss of associates",-835,-1756,-2252,-2889,-4379,-5557,-6966,0,-8079,-8079]
[null,"Inventory obsolescence expense",369,1568,2288,3326,545,944,1510,18,2189,2207]
[null,"Allowance for doubtful accounts",871,1445,1937,3201,598,1313,2045,5,3426,3432]
[null,"Bank reserves",null,null,236,493,711,1555,2637,0,4329,4329]
[null,"Change in provisions",2723,-2041,-2391,-1473,2407,-3174,-2879,344,-39,305]
[null,"Provision for fines and penalties related to SEC investigation into former operations in Uzbekistan",null,null,55752,55752,0,0,0,0,0,0]
[null,"Non-cash gain from reentrance into Uzbekistan"]
[null,"Other non-cash items",3,-797,-2036,-3479,-2747,-3426,-6343,-197,-6684,-6882]
[null,"Loss on sale of Ukrain operations",null,null,null,null,null,null,null,5499,0,5499]
[null,"Impairment of non-current assets",null,null,null,149,0,0,0,0,-148,-148]
[null,"Non-cash loss on sale of subsidiary in Uzbekistan "]
[]
[null,"Movements in operating assets and liabilities:"]
[null,"(Increase)/Decrease in trade and other receivables and contract assets",-352,-2357,1108,438,-5518,-4859,-6476,-47,-3761,-3808]
[null,"(Increase)/decrease in bank loans to customers and interbank loans to banks",null,null,-6686,-15367,-3599,-14444,-25907,0,-34452,-34452]
[null,"(Increase)/Decrease in inventory",-3667,-8812,-11498,-11292,1340,3017,634,-378,381,3]
[null,"(Increase)/Decrease in VAT receivable",331,-1804,-1786,72,-1138,-1942,-3637,-47,-2475,-2522]
[null,"(Increase)/Decrease in advances paid and prepaid expenses",569,482,1397,1429,5601,1975,2839,-55,3533,3478]
[null,"Increase/(Decrease) in trade and other payables, contract liabilities and other liabilities",-8042,-857,-3262,-59,2086,2349,9160,845,5980,6825]
[null,"Increase/(Decrease) in bank deposits and other bank liabilities",null,null,1806,4100,-2257,3160,28718,0,27823,27823]
[null,"Payment of fines and penalties related to SEC investigation into former operations in Uzbekistan",null,null,null,null,-55607,-55607,-55607,0,-55607,-55607]
[null,"Dividends received",874,1674,2525,3726,749,2250,2525,0,3707,3707]
[null,"Income taxes paid",-5201,-9772,-14979,-19777,-5220,-14727,-17667,-1607,-22336,-23943]
[null,"Interest received",4774,5919,7052,10016,1900,3351,4238,341,4922,5263]
[null,"Interest paid, net of interest capitalised",-8799,-18297,-27103,-37056,-10124,-24066,-34879,-1278,-44908,-46186]
[null,"NET CASH PROVIDED BY OPERATING ACTIVITIES",35695,70062,110221,154390,-16093,4859,70252,17342,89310,106652]
[]
[]
[null,"CASH FLOWS FROM INVESTING ACTIVITIES:"]
[]
[null,"Aquisition of subsidiary, net of cash acquired",-3286,-3093,-3458,-3444,-1639,-2030,-2052,0,-2052,-2052]
[null,"Purchases of property, plant and equipment",-13096,-27753,-44660,-64731,-12457,-27513,-45000,-6140,-62325,-68465]
[null,"Purchases of other intangible assets (excl. cost to obtain contracts)",-3574,-6484,-10758,-21751,-4157,-11781,-16087,-2022,-20994,-23016]
[null,"Cost to obtain and fulfill contracts, paid",-1099,-2085,-3524,-4764,-1093,-2307,-3692,-299,-4352,-4651]
[null,"Purchase of 3G and 4G licenses in Ukraine, Russia and Armenia",-1366,-5527,-5527,-5527,0,-23,-255,0,-255,-255]
[null,"Purchase of Avantage",null,null,-7559,-7559,0,0,0,0,0,0]
[null,"Proceeds from sale of property, plant and equipment and assets held for sale",442,2289,3924,5905,1040,2903,5067,122,6414,6536]
[null,"Purchases of short-term  and other investments",-3280,-29404,-16389,-18754,-5177,-11812,-14862,-3326,-19388,-22714]
[null,"Proceeds from sale of short-term and other investments",23243,24112,34503,38596,24410,37959,41842,2799,44340,47139]
[null,"Investments in associates",-1158,-2101,-3871,-3871,0,0,0,0,-75,-75]
[null,"Cash payments and proceeds related to swap contracts",-424,49,6001,6892,-1039,-740,-781,0,-2459,-2459]
[null,"Proceeds from sale of subsidiaries",null,null,null,619,0,0,0,-4181,41567,37386]
[null,"Proceeds from sale of associates",null,null,null,null,3000,3000,3067,0,3067,3067]
[null,"Other investing activities",-272,0,0,0,0,5,5,0,5,5]
[null,"Disposal of discontinued operation, net of cash disposed of"]
[null,"NET CASH USED IN INVESTING ACTIVITIES:",-3870,-49997,-51318,-78389,2888,-12339,-32748,-13047,-16507,-29554]
[]
[]
[null,"CASH FLOWS FROM FINANCING ACTIVITIES:"]
[null,"Repayment of notes",0,-8305,-17225,-27983,0,0,-189,0,-189,-189]
[null,"Proceeds from issuance of notes",20000,27550,27550,27550,10000,22500,47500,0,72500,72500]
[null,"Repurchase of common stock",-7660,-7660,-14583,-22655,-10365,-15899,-15922,0,-15922,-15922]
[null,"Notes and debt issuance cost paid",-33,-39,-39,-39,-22,-51,-71,-1050,939,-111]
[null,"Lease obligation principal paid",-3226,-6844,-9483,-13577,-3552,-7348,-11240,0,-15154,-15154]
[null,"Dividends paid",-2,-2,-45244,-50054,-1,-2,-36541,0,-52505,-52505]
[null,"Cash flows from transactions under common control",0,0,-6872,-13242,-11484,-13520,-13866,-64,-15248,-15312]
[null,"Proceeds from loans",0,20000,95000,95000,12413,1013,52872,0,62415,62415]
[null,"Repayment of loans",-13748,-19170,-19106,-20076,-25,-10525,-90704,0,-156511,-156511]
[null,"Cash inflow under credit guarantee agreement related to foreign-currency hedge",-981,-981,-981,-981,0,0,0,0,0,0]
[null,"Other financing activities",-33,123,121,133,0,0,342,0,341,341]
[null,"NET CASH USED IN FINANCING ACTIVITIES",-5683,4672,9138,-25924,-3036,-23832,-67819,-1114,-119334,-120448]
[]
[]
[null,"Effect of exchange rate changes on cash and cash equivalents ",195,1969,2517,3412,-1488,-1520,-1242,-385,-2270,-2655]
[null,"Intercompany cash flows",null,null,null,null,null,null,null,-9460,9460]
[]
[null,"NET INCREASE / (DECREASE) IN CASH AND CASH EQUIVALENTS:",26337,26706,70558,53489,-17729,-32832,-31557,-6664,-39341,-46005]
[]
[null,"CASH AND CASH EQUIVALENTS, beginning of the period",30586,30586,30586,30586,84075,84075,84075,6664,77411,84075]
[]
[null,"CASH AND CASH EQUIVALENTS, end of the period",56923,57292,101144,84075,66346,51243,52518,0,38070,38070]
[null,"Less cash and cash equivalents within assets held for sale"]
[null,"CASH AND CASH EQUIVALENTS, end of the period",56923,57292,101144,84075,66346,51243,52518,0,38070,38070]
[]
[null,"CAPEX (for the quarter)",{"$f":"-SUM(C50:C51, C53)","v":18036},{"$f":"-SUM(D50:D51, D53)+SUM(C50:C51, C53)","v":21728},{"$f":"-SUM(E50:E51, E53)+SUM(D50:D51, D53)","v":21181},{"$f":"-SUM(F50:F51, F53)+SUM(E50:E51, E53)","v":31064},{"$f":"-SUM(G50:G51, G53)","v":16614},{"$f":"-SUM(H50:H51, H53)+SUM(G50:G51, G53)","v":22703},{"$f":"-SUM(I50:I51, I53)+SUM(H50:H51, H53)","v":22025},null,null,{"$f":"-SUM(L50:L51, L53)+SUM(I50:I51, I53)","v":30394}]
[null,"CAPEX excluding purchases of 3G, 4G license in Ukraine and Russia and net of cash proceeds under sharing agreement (for the quarter)",{"$f":"-SUM(C50:C51)","v":16670},{"$f":"-SUM(D50:D51)+SUM(C50:C51)","v":17567},{"$f":"-SUM(E50:E51)+SUM(D50:D51)","v":21181},{"$f":"-SUM(F50:F51)+SUM(E50:E51)","v":31064},{"$f":"-SUM(G50:G51)","v":16614},{"$f":"-SUM(H50:H51)+SUM(G50:G51)","v":22680},{"$f":"-SUM(I50:I51)+SUM(H50:H51)","v":21793},null,null,{"$f":"-SUM(L50:L51)+SUM(I50:I51)","v":30394}]
[null,"CAPEX as % of Revenue*",0.154,0.154,0.16600000000000001,0.23899999999999999,0.14099999999999999,0.18099999999999999,0.16300000000000001,null,null,"n/a"]
[null,"Cost to obtain and fulfill contracts",{"$f":"-C52","v":1099},{"$f":"-D52+C52","v":986},{"$f":"-E52+D52","v":1439},{"$f":"-F52+E52","v":1240},{"$f":"-G52","v":1093},{"$f":"-H52+G52","v":1214},{"$f":"-I52+H52","v":1385},null,null,{"$f":"-L52+I52","v":959}]
[]
[null,"FCF",13924,30835,{"$f":"'Group reconciliations'!E50","v":40315},{"$f":"'Group reconciliations'!F50","v":54794},{"$f":"'Group reconciliations'!G50","v":-31399},{"$f":"'Group reconciliations'!H50","v":-32869},{"$f":"'Group reconciliations'!I50","v":11555},null,null,{"$f":"'Group reconciliations'!J50","v":55382}]
[null,"* For the period Q1 2018 - Q4 2019 Group CAPEX includes cash spent on CAPEX in Ukraine (discontinued operation), while Group revenue for the period Q1 2018-Q4 2019 doesn't include revenue from operations in Ukraine (discontinued operation)"]

{"sheet":"Russia","index":4,"n_rows":66,"n_cols":12,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,2,1,6],[1,7,1,11]]}
[]
[null,"Country highlights:",2018,null,null,null,null,2019]
[null,"Russia","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year"]
[]
[null,"RUB/USD",58.41,61.8,{"$f":"'Ave Forex Rates'!F5","v":65.5},{"$f":"'Ave Forex Rates'!G5","v":66.5},{"$f":"'Ave Forex Rates'!H5","v":62.71},{"$f":"'Ave Forex Rates'!I5","v":66.13},{"$f":"'Ave Forex Rates'!J5","v":64.56},{"$f":"'Ave Forex Rates'!K5","v":64.569999999999993},{"$f":"'Ave Forex Rates'!L5","v":63.72},{"$f":"K5","v":63.72}]
[]
[null,"Amounts in millions of RUB, unless stated"]
[null,"Total revenue",101050,106391,119130,121512,448083,109073,115322,121947,126215,472557]
[null,"Service revenue",87956,92295,98847,99811,378909,95133,99728,103824,104481,403166]
[null,"- mobile",74313,78358,80719,79259,312649,75397,79685,83140,81845,320067]
[null,"- fixed line",15061,15177,14882,15281,60401,15076,14997,14982,15049,60104]
[null,"- Bank revenue",null,null,5551,6300,11851,6299,6850,7646,9042,29837]
[null,"- integration",1377,1519,1832,2664,7392,2278,2690,2654,2667,10289]
[null,"- event ticketing, eSport and other",237,201,229,602,1269,313,215,280,721,1529]
[null,"- eliminations",-3032,-2960,-4366,-4295,-14653,-4230,-4709,-4878,-4843,-18660]
[null,"Sales of goods",13094,14096,20283,21701,69174,13940,15594,18123,21734,69391]
[null,"- sales of handsets and accessories",11088,12275,17049,19433,59845,12514,12354,16438,17589,58895]
[null,"- sales of software products",2006,1821,3234,2268,9329,1426,3240,1685,4145,10496]
[null,"Operating profit",26801,27719,32125,29591,116236,28724,28763,33894,29271,120652]
[null,"- operating margin, %",0.26522513607125187,0.26100000000000001,0.27,0.24399999999999999,0.25900000000000001,0.26300000000000001,0.249,0.27800000000000002,0.23200000000000001,0.255]
[null,"Depreciation and amortization",22816,23360,23420,23235,92831,22969,23510,23420,24014,93913]
[null,"- as % of revenue",0.22578921326076201,0.22,0.19700000000000001,0.191,0.20699999999999999,0.21099999999999999,0.20399999999999999,0.192,0.19,0.19900000000000001]
[null,"Adjusted OIBDA **",49617,51080,55544,52997,209238,51693,52274,57313,53288,214568]
[null,"Adjusted OIBDA margin, %",0.49101434933201388,0.48,0.46600000000000003,0.436,0.46700000000000003,0.47399999999999998,0.45300000000000001,0.47,0.42199999999999999,0.45400000000000001]
[null,"Net profit",15285,14694,18820,19296,68095,19122,12450,17510,49875,98957]
[null,"- margin, %",0.15126175160811481,0.13800000000000001,0.158,0.159,0.152,0.17499999999999999,0.108,0.14399999999999999,0.39500000000000002,0.20899999999999999]
[null,"CAPEX",15367,15492,18437,25845,75141,14499,20557,19108,27647,81811]
[null,"CAPEX excluding purchases of 4G license",15367,15492,18437,25845,75141,14499,20557,19108,27647,81811]
[null,"- as % of revenue",0.152,0.14599999999999999,0.155,0.21299999999999999,0.16800000000000001,0.13300000000000001,0.17799999999999999,0.157,0.219,0.17299999999999999]
[null,"Cost to obtain and fulfill contracts",1042,932,1385,1240,4599,1024,1147,1304,877,4352]
[]
[null,"MTS-Bank"]
[null,"Amounts in millions of RUB, unless stated"]
[null,"Revenue",null,null,5551,6300,11851,6299,6850,7646,9042,29837]
[null,"OIBDA",null,null,1428,410,1838,24,1406,941,835,3206]
[null,"OIBDA margin, %",null,null,0.25700000000000001,6.5000000000000002E-2,0.155,4.0000000000000001E-3,0.20499999999999999,0.123,9.1999999999999998E-2,0.107]
[null,"Net profit",null,null,613,-143,470,288,70,717,244,1319]
[null,"- margin, %",null,null,0.111,-2.3E-2,0.04,4.5999999999999999E-2,0.01,9.4E-2,2.7E-2,4.3999999999999997E-2]
[]
[null,"MTS-bank, retail loan portfolio"]
[null,"Total retail loan portfolio at the end of the period, mln RUB",null,null,43077,52479,52479,58761,67038,79733,90684,90684]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, mln",78.099999999999994,78.099999999999994,77.959999999999994,78.010000000000005,78.010000000000005,77.599999999999994,78.099999999999994,78.8,79.099999999999994,{"$f":"K45","v":79.099999999999994}]
[null,"Total traffic, bln minutes",88.2,93.2,91.4,93,365.8,87.9,91.3,91.6,92.1,362.9]
[null,"Total smartphone data, Tb",616816,665208,751864,866118,2900006,927772,1009399,1160004,1299398,4396573]
[]
[null,"Fixed business"]
[null,"Residential"]
[null,"Number of subscribers, thou"]
[null,"- fixed telephony",3160,3124,3081,3028,3028,2971,2920.0430000000001,2890.7489999999998,2836.4769999999999,2836.4769999999999]
[null,"- internet",3100,3145,3182,3246,3246,3316,3349.556,3372.567,3481,3481]
[null,"- TV",2830,2835,2853,2901,2901,2934,2947.9279999999999,2970.9929999999999,3007,3007]
[null,"MGTS (B2C+B2B)"]
[null,"- GPON subs, thou",1875,1894,1915,1948,1948,1979,1996,2043,2077,2077]
[]
[null,"Other operating highlights"]
[null,"Mobile Internet indicators"]
[null,"Mobile Internet users penetration, as % from monthly active users",0.54100000000000004,0.55400000000000005,0.56999999999999995,0.58799999999999997,0.58799999999999997,0.59799999999999998,0.61250000000000004,0.622,0.629,0.629]
[null,"Smartphones penetration, as % of all registered mobile phones on MTS network*",0.65900000000000003,0.67400000000000004,0.68900000000000006,0.70099999999999996,0.70099999999999996,0.71299999999999997,0.72499999999999998,0.73299999999999998,0.745,0.745]
[null,"My MTS "]
[null,"1-month active users, thou",10995,11967.761,13165.31,14134.424000000001,14134.424000000001,15358.609,17706.466,19514.946,20342.424999999999,20342.424999999999]
[null,"E-commerce"]
[null,"Online sales, mln",1361,1537,2085,2008,6991,1548,1707,2116,2673,8044]
[null,"* MTS defines a smartphone as a handset with one of the following operating systems: iOS, Android, Windows, Blackberry OS, Symbian, Linux or Bada. \n** Adjusted OIBDA for 4Q 2018 and 2018 doesn't nclude a loss from impairment of non-current assets of RUB 172 mln."]

{"sheet":"Ukraine","index":5,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[[42,1,43,1],[1,2,1,6],[1,7,1,11]]}
[]
[null,"Country highlights:*",2018,null,null,null,null,2019]
[null,"Ukraine","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4**","Full year**"]
[]
[null,"Amounts in millions of RUB, unless stated"]
[null,"Revenue",6046,7403,8001,8267,29717,8360,9202,11082,8031,36675]
[null,"Operating profit",1217,1765,1958,1718,6658,1546,1890,3125,1756,8317]
[null,"- operating margin, %",0.20100000000000001,0.23800000000000002,0.245,0.20800000000000002,0.22399999999999998,0.185,0.20499999999999999,0.28199999999999997,0.21899999999999997,0.22699999999999998]
[null,"Depreciation and amortization",1973,2300,2437,2636,9346,2869,2871,2927,2183,10850]
[null,"- as % of revenue",0.32600000000000001,0.311,0.30499999999999999,0.31900000000000001,0.315,0.34299999999999997,0.312,0.26400000000000001,0.27200000000000002,0.29600000000000004]
[null,"OIBDA",3190,4065,4395,4354,16004,4415,4762,6051,3939,19167]
[null,"OIBDA margin, %",0.52800000000000002,0.54899999999999993,0.54899999999999993,0.52700000000000002,0.53900000000000003,0.52800000000000002,0.51700000000000002,0.54600000000000004,0.49099999999999999,0.52300000000000002]
[null,"Net profit",757,1286,942,1274,4259,1033,1242,2271,1244,5790]
[null,"- margin, %",0.125,0.17399999999999999,0.11800000000000001,0.154,0.14300000000000002,0.124,0.13500000000000001,0.20499999999999999,0.155,0.158]
[null,"CAPEX",2588,6149,2466,3664,14867,2011,1891,2404,1857,8162]
[null,"CAPEX excluding purchases of 3G and 4G licenses",1222,1987,2466,3664,9339,2011,1891,2404,1857,8162]
[null,"- as % of revenue",0.20199999999999999,0.26800000000000002,0.308,0.44299999999999995,0.314,0.24100000000000002,0.20499999999999999,0.217,0.23100000000000001,0.223]
[null,"Cost to obtain and fulfill contracts",57,54,54,54,219,69,67,81,82,299]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, mln",20.7,20.3,19.899999999999999,19.7,19.7,19.600000000000001,19.600000000000001,19.8,"n/a","n/a"]
[null,"Total traffic, bln minutes",29,29.1,28.3,28.7,115.10000000000001,28.1,28,27.4]
[]
[null,"UAH/RUB",0.48,0.42,{"$f":"'Ave Forex Rates'!F6","v":0.42},{"$f":"'Ave Forex Rates'!G6","v":0.42},{"$f":"'Ave Forex Rates'!H6","v":0.44},{"$f":"'Ave Forex Rates'!I6","v":0.41},{"$f":"'Ave Forex Rates'!J6","v":0.41},{"$f":"'Ave Forex Rates'!K6","v":0.39},{"$f":"'Ave Forex Rates'!L6","v":0.38},{"$f":"'Ave Forex Rates'!M6","v":0.4}]
[]
[null,"Amounts in millions of UAH, unless stated"]
[null,"Revenue",2901,3136,3340,3475,12852,3453,3786,4331,3077,14647]
[null,"Operating profit",583,747,818,721,2869,639,778,1220,674,3311]
[null,"- operating margin, %",0.20100000000000001,0.23800000000000002,0.245,0.20800000000000002,0.223,0.185,0.20499999999999999,0.28199999999999997,0.21899999999999997,0.22600000000000001]
[null,"Depreciation and amortization",947,975,1017,1109,4048,1185,1181,1145,836,4347]
[null,"- as % of revenue",0.32600000000000001,0.311,0.30499999999999999,0.31900000000000001,0.315,0.34299999999999997,0.312,0.26400000000000001,0.27200000000000002,0.29699999999999999]
[null,"OIBDA",1530,1722,1835,1830,6917,1823,1959,2366,1510,7658]
[null,"OIBDA margin, %",0.52800000000000002,0.54899999999999993,0.54899999999999993,0.52700000000000002,0.53799999999999992,0.52800000000000002,0.51700000000000002,0.54600000000000004,0.49099999999999999,0.52300000000000002]
[null,"Net profit",367,543,394,536,1840,426,511,888,477,2302]
[null,"- margin, %",0.126,0.17300000000000001,0.11800000000000001,0.154,0.14300000000000002,0.124,0.13500000000000001,0.20499999999999999,0.155,0.157]
[null,"CAPEX",1213,2650,1030,1544,6437,831,778,946,712,3266]
[null,"CAPEX excluding purchases of 3G license",582,848,1030,1544,4004,831,778,946,712,3266]
[null,"- as % of revenue",0.20100000000000001,0.27,0.308,0.44400000000000001,0.312,0.24100000000000002,0.20600000000000002,0.218,0.23100000000000001,0.223]
[null,"Cost to obtain and fulfill contracts",26,23,23,23,95,29,27,32,26,114]
[]
[]
[null,"*Due to the rounding and translation practices, Russian rubles and functional currency margins, as well as other non-IFRS financial measures, may differ."]
[]
[null,"** All financial data for Q4 2019 and 2019 does not include data after December 3, 2019 (date of disposal)"]

{"sheet":"Armenia","index":6,"n_rows":40,"n_cols":12,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,2,1,6],[1,7,1,11]]}
[]
[null,"Country highlights:*",2018,null,null,null,null,2019]
[null,"Armenia","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year"]
[]
[null,"Amounts in millions of RUB, unless stated"]
[null,"Revenue",1612,1827,2037,2053,7529,1811,1850,1996,1970,7627]
[null,"Operating profit",183,150,370,92,795,157,255,374,396,1182]
[null,"- operating margin, %",0.114,8.199999999999999E-2,0.182,4.4000000000000004E-2,0.106,8.6999999999999994E-2,0.13800000000000001,0.188,0.20100000000000001,0.155]
[null,"Depreciation and amortization",589,670,637,677,2573,630,657,649,510,2446]
[null,"- as % of revenue",0.36499999999999999,0.36700000000000005,0.312,0.33,0.34200000000000003,0.34799999999999998,0.35499999999999998,0.32500000000000001,0.25900000000000001,0.32100000000000001]
[null,"OIBDA",772,821,1006,769,3368,788,911,1023,906,3628]
[null,"OIBDA margin, %",0.47899999999999998,0.44900000000000001,0.49399999999999999,0.374,0.44700000000000001,0.435,0.49200000000000005,0.51300000000000001,0.46,0.47600000000000003]
[null,"Net profit",113,-250,448,-958,-647,-1673,64,342,372,-895]
[null,"- margin, %",7.0000000000000007E-2,"n/a",0.22,"n/a","n/a","n/a",3.5000000000000003E-2,0.17100000000000001,0.18899999999999997,"n/a"]
[null,"CAPEX",80,81,275,1550,1986,103,255,511,890,1759]
[null,"CAPEX excluding purchases of 4G licenses",80,81,275,1550,1986,103,232,279,890,1504]
[null,"- as % of revenue",0.05,4.4000000000000004E-2,0.13500000000000001,0.755,0.26400000000000001,5.7000000000000002E-2,0.126,0.14000000000000001,0.45200000000000001,0.19699999999999998]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, mln",2100,2107.6,2152.4,2128.1,2128.1,2119,2149,2217.1999999999998,2207.4,{"$f":"K21","v":2207.4}]
[null,"Total traffic, bln minutes",3534,3781,3851,3827,14993,3631,3947,4045,4022,15645]
[]
[null,"AMD/RUB",8.4700000000000006,7.82,{"$f":"'Ave Forex Rates'!F8","v":7.37},{"$f":"'Ave Forex Rates'!G8","v":7.3},{"$f":"'Ave Forex Rates'!H8","v":7.74},{"$f":"'Ave Forex Rates'!I8","v":7.37},{"$f":"'Ave Forex Rates'!J8","v":7.45},{"$f":"'Ave Forex Rates'!K8","v":7.38},{"$f":"'Ave Forex Rates'!L8","v":7.49},{"$f":"'Ave Forex Rates'!M8","v":7.42}]
[]
[null,"Amounts in millions of AMD, unless stated"]
[null,"Revenue",13647,14275,15008,14985,57915,13348,13782,14724,14760,56614]
[null,"Operating profit",1547,1159,2738,689,6133,1147,1895,2763,2970,8775]
[null,"- operating margin, %",0.113,8.1000000000000003E-2,0.182,4.5999999999999999E-2,0.106,8.5999999999999993E-2,0.13699999999999998,0.188,0.20100000000000001,0.155]
[null,"Depreciation and amortization",4985,5241,4689,4946,19861,4645,4892,4787,3818,18142]
[null,"- as % of revenue",0.36499999999999999,0.36700000000000005,0.312,0.33,0.34299999999999997,0.34799999999999998,0.35499999999999998,0.32500000000000001,0.25900000000000001,0.32]
[null,"OIBDA",6532,6400,7427,5636,25995,5792,6787,7550,6788,26917]
[null,"OIBDA margin, %",0.47899999999999998,0.44799999999999995,0.495,0.376,0.44900000000000001,0.434,0.49200000000000005,0.51300000000000001,0.46,0.47499999999999998]
[null,"Net profit",956,-1928,3279,-6868,-4561,-12554,477,2526,2791,-6760]
[null,"- margin, %",7.0000000000000007E-2,"n/a",0.218,"n/a","n/a","n/a",3.5000000000000003E-2,0.17199999999999999,0.18899999999999997,"n/a"]
[null,"CAPEX",675,634,2047,11275,14631,765,1902,3796,6707,13170]
[null,"CAPEX excluding purchases of 4G licenses",675,634,2047,11275,14631,765,1732,2046,6707,11250]
[null,"- as % of revenue",4.9000000000000002E-2,4.4000000000000004E-2,0.13600000000000001,0.752,0.253,5.7000000000000002E-2,0.126,0.13900000000000001,0.45399999999999996,0.19899999999999998]
[]
[null,"*Due to the rounding and translation practices, Russian rubles and functional currency margins, as well as other non-IFRS financial measures, may differ."]

{"sheet":"Turkmenistan","index":7,"n_rows":39,"n_cols":12,"rows_kept":39,"cut":false,"hidden":false,"merged":[[38,1,39,1],[1,2,1,6],[1,7,1,11]]}
[]
[null,"Country highlights:*",2018,null,null,null,null,2019]
[null,"Turkmenistan","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year"]
[]
[null,"Amounts in millions of RUB, unless stated"]
[null,"Revenue",0,0,0,0,0,0,0,0,0,0]
[null,"Operating profit",-136,-142,-72,-464,-814,-86,14,-25,-114,-211]
[null,"- operating margin, %","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Depreciation and amortization",0,0,0,0,0,0,0,0,0,0]
[null,"- as % of revenue","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"OIBDA",-136,-142,-72,-464,-814,-86,14,-25,-114,-211]
[null,"OIBDA margin, %","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Net profit",-32,-134,-67,-461,-694,-82,10,-24,37,-59]
[null,"- margin, %","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"CAPEX",1,6,2,5,14,1,1,1,0,3]
[null,"- as % of revenue","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, thous","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Total traffic, mln minutes","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[null,"TMT/RUB",{"$f":"'Ave Forex Rates'!D7","v":0.06},{"$f":"'Ave Forex Rates'!E7","v":5.7000000000000002E-2},{"$f":"'Ave Forex Rates'!F7","v":0.05},{"$f":"'Ave Forex Rates'!G7","v":0.05},{"$f":"'Ave Forex Rates'!H7","v":0.06},{"$f":"'Ave Forex Rates'!I7","v":0.05},{"$f":"'Ave Forex Rates'!J7","v":0.05},{"$f":"'Ave Forex Rates'!K7","v":5.3999999999999999E-2},{"$f":"'Ave Forex Rates'!L7","v":5.5E-2},{"$f":"'Ave Forex Rates'!M7","v":5.3999999999999999E-2}]
[]
[null,"Amounts in millions of TMT, unless stated"]
[null,"Revenue",0,0,0,0,0,0,0,0,0,0]
[null,"Operating profit",-8.4,-8,-3.8,-24.3,-44.5,-4.5,0.7,-1.3,-6.4,0]
[null,"- operating margin, %","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Depreciation and amortization",0,0,0,0,0,0,0,0,0,0]
[null,"- as % of revenue","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"OIBDA",-8.4,-8,-3.8,-24.3,-44.5,-4.5,0.7,-1.3,-6.4,0]
[null,"OIBDA margin, %","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Net profit",-2,-7.6,-3.5,-24.2,-37.299999999999997,-4.4000000000000004,0.6,-1.3,2.1,0]
[null,"- margin %","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"CAPEX",0.1,0.4,0.1,0.2,0.8,0,0,0.1,0,0.2]
[null,"- as % of revenue","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[]
[null,"*Due to the rounding and translation practices, Russian rubles and functional currency margins, as well as other non-IFRS financial measures, may differ."]

{"sheet":"Belarus","index":8,"n_rows":43,"n_cols":12,"rows_kept":43,"cut":false,"hidden":false,"merged":[[1,7,1,11],[1,2,1,6],[40,1,41,1],[42,1,43,1]]}
[]
[null,"Country highlights:*",2018,null,null,null,null,2019]
[null,"Belarus**","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year"]
[]
[null,"Amounts in millions of RUB, unless stated"]
[null,"Revenue",5662,6569,7553,7911,27695,7259,7756,8633,8944,32592]
[null,"Operating profit",2060,2566,3126,2659,10411,2773,2973,3413,3131,12290]
[null,"- operating margin, %",0.36399999999999999,0.39100000000000001,0.41399999999999998,0.33600000000000002,0.376,0.38200000000000001,0.38299999999999995,0.39500000000000002,0.35,0.377]
[null,"Depreciation and amortization",1051,1130,1266,1235,4682,1169,1214,1250,1398,5031]
[null,"- as % of revenue",0.18600000000000003,0.17199999999999999,0.16800000000000001,0.156,0.16899999999999998,0.161,0.157,0.14499999999999999,0.156,0.154]
[null,"OIBDA",3111,3696,4392,3893,15092,3942,4187,4664,4528,17321]
[null,"OIBDA margin, %",0.54899999999999993,0.56299999999999994,0.58099999999999996,0.49200000000000005,0.54500000000000004,0.54299999999999993,0.54,0.54,0.50600000000000001,0.53100000000000003]
[null,"Net profit",1531,2214,1988,2019,7752,2108,2386,2649,2211,9354]
[null,"- margin, %",0.27,0.33700000000000002,0.26300000000000001,0.255,0.28000000000000003,0.28999999999999998,0.308,0.307,0.247,0.28699999999999998]
[null,"CAPEX",477,402,582,1351,2812,814,1497,783,1201,4296]
[null,"CAPEX excluding purchases of 3G license",477,402,582,1351,2812,814,814,783,1201,3612]
[null,"- as % of revenue",8.4000000000000005E-2,6.0999999999999999E-2,7.6999999999999999E-2,0.17100000000000001,0.10199999999999999,0.11199999999999999,0.105,9.0999999999999998E-2,0.13400000000000001,0.111]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, mln",5.3,5.3,5.4,5.5,5.5,5.5,5.6,5.6,5.6,{"$f":"K21","v":5.6}]
[null,"Total traffic, bln minutes",8,8.6999999999999993,8.6,8.66,33.959999999999994,8.5,9.1999999999999993,9.3000000000000007,9.3000000000000007,36.299999999999997]
[]
[null,"BYN/RUB (BYR/RUB)",0.03,0.03,{"$f":"'Ave Forex Rates'!F9","v":0.03},{"$f":"'Ave Forex Rates'!G9","v":0.03},{"$f":"'Ave Forex Rates'!H9","v":0.03},{"$f":"'Ave Forex Rates'!I9","v":0.03},{"$f":"'Ave Forex Rates'!J9","v":0.03},{"$f":"'Ave Forex Rates'!K9","v":0.03},{"$f":"'Ave Forex Rates'!L9","v":0.03},{"$f":"'Ave Forex Rates'!M9","v":0.03}]
[]
[null,"Amounts in millions of BYN, unless stated"]
[null,"Revenue",196.42,212.89,235.9,252.92,898.13,235.68,251.37,274.77999999999997,291.14,1052.9699999999998]
[null,"Operating profit",71.459999999999994,83.18,97.82,84.73,337.19,90.04,96.38,108.64,101.62,396.68]
[null,"- operating margin, %",0.36399999999999999,0.39100000000000001,0.41499999999999998,0.33500000000000002,0.375,0.38200000000000001,0.38299999999999995,0.39500000000000002,0.34899999999999998,0.377]
[null,"Depreciation and amortization",36.47,36.619999999999997,39.520000000000003,39.49,152.1,37.950000000000003,39.369999999999997,39.799999999999997,45.51,162.63]
[null,"- as % of revenue",0.18600000000000003,0.17199999999999999,0.16699999999999998,0.156,0.16899999999999998,0.161,0.157,0.14499999999999999,0.156,0.154]
[null,"OIBDA",107.93,119.81,137.26,124.56,489.56,127.99,135.75,148.43,147.13,559.29999999999995]
[null,"OIBDA margin, %",0.54899999999999993,0.56299999999999994,0.58200000000000007,0.49200000000000005,0.54500000000000004,0.54299999999999993,0.54,0.54,0.505,0.53100000000000003]
[null,"Net profit",53.08,71.66,61.86,64.28,250.88,68.41,77.34,84.43,71.760000000000005,301.94]
[null,"- margin %",0.27,0.33700000000000002,0.26200000000000001,0.254,0.27500000000000002,0.28999999999999998,0.308,0.307,0.24600000000000002,0.28699999999999998]
[null,"CAPEX",17,13.199,18,42.591000000000008,90.79,27,49,25,40,140]
[null,"CAPEX excluding purchases of 3G license",17,13.199,18,42.591000000000008,90.79,27,26,25,40,118]
[null,"- as % of revenue",8.5000000000000006E-2,6.2E-2,7.6999999999999999E-2,0.17,0.10099999999999999,0.113,0.105,9.0999999999999998E-2,0.13600000000000001,0.11199999999999999]
[]
[]
[null,"*Due to the rounding and translation practices, Russian rubles and functional currency margins, as well as other non-IFRS financial measures, may differ."]
[]
[null,"**MTS owns a 49% stake in Mobile TeleSystems LLC, a mobile operator in Belarus, which is not consolidated"]

{"sheet":"Group reconciliations","index":9,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[[1,2,1,5],[1,6,1,9]]}
[]
[null,null,2018,null,null,null,2019]
[null,"MTS Group","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[]
[null,"Net debt, amounts in millions of RUB, unless stated"]
[null,"Current portion of LT debt",72544,60187,13940,3256,43027,68812,98672,71828]
[null,"LT debt",218934,250327,362523,365467,344334,308368,277336,271733]
[null,"Total debt",291478,310514,376463,368723,387361,377180,376008,{"$f":"SUM(J6:J7)","v":343561}]
[null,"Less:"]
[null,"Cash and cash equivalents",56923,57292,101144,84075,66346,51243,52518,38070]
[null,"ST investments",26354,52970,46354,47863,26588,15165,15700,25618]
[null,"LT deposits",4,130,135,139,256,126,129,124]
[null,"SWAPs",2910,4953,1227,1077.4963534120925,788,1021,625,250]
[null,"Hedge",1150,678,725,2796.6410105779719,974,-479,59,-955]
[null,"Net debt",204137,194491,226878,232771.86263600993,292409,310104,306977,{"$f":"J8-SUM(J10:J14)","v":280454}]
[]
[]
[null,"Financial leverage ratios"]
[null,"Shareholders' equity, RUB mln",{"$f":"'Statement of financial position'!C40","v":135814},{"$f":"'Statement of financial position'!D40","v":112510},{"$f":"'Statement of financial position'!E40","v":72042},{"$f":"'Statement of financial position'!F40","v":77565},{"$f":"'Statement of financial position'!G40","v":70724},{"$f":"'Statement of financial position'!H40","v":40538},{"$f":"'Statement of financial position'!I40","v":47647},{"$f":"'Statement of financial position'!J40","v":36394}]
[null,"Total assets, RUB mln",{"$f":"'Statement of financial position'!C35","v":702071},{"$f":"'Statement of financial position'!D35","v":752192},{"$f":"'Statement of financial position'!E35","v":907496},{"$f":"'Statement of financial position'!F35","v":915993},{"$f":"'Statement of financial position'!G35","v":870371},{"$f":"'Statement of financial position'!H35","v":863617},{"$f":"'Statement of financial position'!I35","v":882259},{"$f":"'Statement of financial position'!J35","v":823910}]
[null,"LTM adjusted OIBDA, RUB mln *",182508,184729,188266,190883,196498,195916,198045,181103]
[null,"Net debt/assets",{"$f":"ROUND(C15/C20, 1)","v":0.3},0.3,0.3,{"$f":"ROUND(F15/F20, 1)","v":0.3},{"$f":"ROUND(G15/G20, 1)","v":0.3},0.4,{"$f":"ROUND(I15/I20, 1)","v":0.3},0.3]
[null,"Net debt/equity",{"$f":"ROUND(C15/C19, 1)","v":1.5},1.7,3.1,{"$f":"ROUND(F15/F19, 1)","v":3},{"$f":"ROUND(G15/G19, 1)","v":4.0999999999999996},7.6,{"$f":"ROUND(I15/I19, 1)","v":6.4},7.7]
[null,"Net debt/LTM adjusted OIBDA",{"$f":"ROUND(C15/C21, 1)","v":1.1000000000000001},1.1000000000000001,1.2,1.2,{"$f":"ROUND(G15/G21, 1)","v":1.5},{"$f":"ROUND(H15/H21, 1)","v":1.6},{"$f":"ROUND(I15/I21, 1)","v":1.6},{"$f":"ROUND(J15/J21, 1)","v":1.5}]
[]
[]
[null,"Debt composition"]
[null,"By type, %"]
[null,"Credit facilities",0.55800000000000005,0.57431147462338228,0.66693792498848337,0.68123995306462315,0.67992208682190503,0.64143731934810311,0.57166337482540364,0.46391801205414546]
[null,"Bonds",0.442,0.42568852537661772,0.33306207501151658,0.31876004693537685,0.32007791317809486,0.35856268065189695,0.42833662517459642,0.53608198794585449]
[null,"Syndicated loan"]
[null,"By currency, %"]
[null,"RUB",0.84768313301004339,0.84819017567611621,0.90998788515609585,0.91515678239318332,0.92478396338159596,0.9247768573086742,0.92298014476922685,0.91905309602040208]
[null,"USD",0.15221198943010278,0.15170783350220868,8.9945295442199522E-2,8.4783239935744381E-2,7.5173142390486516E-2,7.5189787094134763E-2,7.6993065938781038E-2,8.0946903002180146E-2]
[null,"EUR",0,0,0,0,0,0,0,0]
[]
[]
[null,"Free cash flow, amounts in millions of RUB"]
[null,"Net cash provided by operating activities",{"$f":"'Statement of cash flows'!C44","v":35695},{"$f":"'Statement of cash flows'!D44","v":70062},{"$f":"'Statement of cash flows'!E44","v":110221},{"$f":"'Statement of cash flows'!F44","v":154390},{"$f":"'Statement of cash flows'!G44","v":-16093},{"$f":"'Statement of cash flows'!H44","v":4859},{"$f":"'Statement of cash flows'!I44","v":70252},{"$f":"'Statement of cash flows'!L44","v":106652}]
[null,"Less:"]
[null,"Purchases of property, plant and equipment",{"$f":"'Statement of cash flows'!C50","v":-13096},{"$f":"'Statement of cash flows'!D50","v":-27753},{"$f":"'Statement of cash flows'!E50","v":-44660},{"$f":"'Statement of cash flows'!F50","v":-64731},{"$f":"'Statement of cash flows'!G50","v":-12457},{"$f":"'Statement of cash flows'!H50","v":-27513},{"$f":"'Statement of cash flows'!I50","v":-45000},{"$f":"'Statement of cash flows'!L50","v":-68465}]
[null,"Purchases of other intangible assets, excluding purchases of 3G, 4G license in Ukraine and Russia and cost to obtain contracts",{"$f":"'Statement of cash flows'!C51","v":-3574},{"$f":"'Statement of cash flows'!D51","v":-6484},{"$f":"'Statement of cash flows'!E51","v":-10758},{"$f":"'Statement of cash flows'!F51","v":-21751},{"$f":"'Statement of cash flows'!G51","v":-4157},{"$f":"'Statement of cash flows'!H51","v":-11781},{"$f":"'Statement of cash flows'!I51","v":-16087},{"$f":"'Statement of cash flows'!L51","v":-23016}]
[null,"Cost to obtain and fulfill contracts",{"$f":"'Statement of cash flows'!C52","v":-1099},{"$f":"'Statement of cash flows'!D52","v":-2085},{"$f":"'Statement of cash flows'!E52","v":-3524},{"$f":"'Statement of cash flows'!F52","v":-4764},{"$f":"'Statement of cash flows'!G52","v":-1093},{"$f":"'Statement of cash flows'!H52","v":-2307},{"$f":"'Statement of cash flows'!I52","v":-3692},{"$f":"'Statement of cash flows'!L52","v":-4651}]
[null,"Purchase of Avantage",null,null,{"$f":"'Statement of cash flows'!E54","v":-7559},{"$f":"'Statement of cash flows'!F54","v":-7559},{"$f":"'Statement of cash flows'!G54","v":0},{"$f":"'Statement of cash flows'!H54","v":0},{"$f":"'Statement of cash flows'!I54","v":0},{"$f":"'Statement of cash flows'!L54","v":0}]
[null,"Proceeds from sale of property, plant and equipment",{"$f":"'Statement of cash flows'!C55","v":442},{"$f":"'Statement of cash flows'!D55","v":2289},{"$f":"'Statement of cash flows'!E55","v":3924},{"$f":"'Statement of cash flows'!F55","v":5905},{"$f":"'Statement of cash flows'!G55","v":1040},{"$f":"'Statement of cash flows'!H55","v":2903},{"$f":"'Statement of cash flows'!I55","v":5067},{"$f":"'Statement of cash flows'!L55","v":6536}]
[null,"Proceeds from sale of subsidiaries",null,null,null,{"$f":"'Statement of cash flows'!F60","v":619},{"$f":"'Statement of cash flows'!G60","v":0},{"$f":"'Statement of cash flows'!H60","v":0},{"$f":"'Statement of cash flows'!I60","v":0},{"$f":"'Statement of cash flows'!L60","v":37386}]
[null,"Proceeds from sale of associates",null,null,null,{"$f":"'Statement of cash flows'!F61","v":0},{"$f":"'Statement of cash flows'!G61","v":3000},{"$f":"'Statement of cash flows'!H61","v":3000},{"$f":"'Statement of cash flows'!I61","v":3067},{"$f":"'Statement of cash flows'!L61","v":3067}]
[null,"Investments in associates",{"$f":"'Statement of cash flows'!C58","v":-1158},{"$f":"'Statement of cash flows'!D58","v":-2101},{"$f":"'Statement of cash flows'!E58","v":-3871},{"$f":"'Statement of cash flows'!F58","v":-3871},{"$f":"'Statement of cash flows'!G58","v":0},{"$f":"'Statement of cash flows'!H58","v":0},{"$f":"'Statement of cash flows'!I58","v":0},{"$f":"'Statement of cash flows'!L58","v":-75}]
[null,"Acquisition of subsidiaries, net of cash acquired",{"$f":"'Statement of cash flows'!C49","v":-3286},{"$f":"'Statement of cash flows'!D49","v":-3093},{"$f":"'Statement of cash flows'!E49","v":-3458},{"$f":"'Statement of cash flows'!F49","v":-3444},{"$f":"'Statement of cash flows'!G49","v":-1639},{"$f":"'Statement of cash flows'!H49","v":-2030},{"$f":"'Statement of cash flows'!I49","v":-2052},{"$f":"'Statement of cash flows'!L49","v":-2052}]
[null,"Free cash flow",{"$f":"SUM(C39:C49)","v":13924},30835,40315,{"$f":"SUM(F39:F49)","v":54794},{"$f":"SUM(G39:G49)","v":-31399},-32869,{"$f":"SUM(I39:I49)","v":11555},55382]
[]
[null,"* Presented without effects of new standards"]

{"sheet":"Debt repayment schedule","index":10,"n_rows":13,"n_cols":11,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[null,"As of December 31, 2019","Q1 2020","Q2 2020","Q3 2020","Q4 2020",2021,2022,2023,2024,"Thereafter"]
[null,"MTS Group"]
[]
[null,"Debt repayments, RUB bln",27.6,28.9,10.199999999999999,5.0999999999999996,42,41.5,42.8,110.4,35]
[]
[null,"Maturities of major publicly traded debt instruments*"]
[null,"2020 Eurobond, USD mln**",null,750]
[null,"2023 Eurobond, USD mln***",null,null,null,null,null,null,500]
[]
[null,"*Amounts before discounts"]
[null,"** MTS currently holds USD 449.1 mln worth of 2020 Eurobonds on its balance sheet"]
[null,"*** MTS currently holds USD 51.7 mln worth of 2023 Eurobonds on its balance sheet"]

{"sheet":"Ave Forex Rates","index":11,"n_rows":9,"n_cols":13,"rows_kept":9,"cut":false,"hidden":false,"merged":[[3,0,8,0],[1,1,1,2],[1,3,1,7],[1,8,1,12]]}
[]
[null,"MTS Group",null,2018,null,null,null,null,2019]
[null,"Average Forex rates per country",null,"Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year"]
[]
[null,"Russia","RUB/USD",56.88,61.8,65.5,66.5,62.71,66.13,64.56,64.569999999999993,63.72,64.739999999999995]
[null,"Ukraine","UAH/RUB",0.48,0.42,0.42,0.42,0.44,0.41,0.41,0.39,0.38,0.4]
[null,"Turkmenistan","TMT/RUB",0.06,5.7000000000000002E-2,0.05,0.05,0.06,0.05,0.05,5.3999999999999999E-2,5.5E-2,5.3999999999999999E-2]
[null,"Armenia","AMD/RUB",8.4700000000000006,7.82,7.37,7.3,7.74,7.37,7.45,7.38,7.49,7.42]
[null,"Belarus","BYN/RUB",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]

{"sheet":"Glossary","index":12,"n_rows":2,"n_cols":7,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Glossary"]