{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Title Page","Income Statement","Balance Sheet","Cash Flow Statement","Russia","Ukraine","Armenia","Turkmenistan","Uzbekistan","Belarus","Group reconciliations","Debt repayment schedule","Ave Forex Rates","Glossary"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":9,"defined_names":69,"comments":3,"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":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":false,"merged":[[22,1,22,6]]}
[]
[null,null,null,"Mobile TeleSystems"]
[]
[]
[null,"Contents"]
[]
[null,"1. MTS Group income statement"]
[null,"2. MTS Group balance sheet"]
[null,"3. MTS Group cash flow statement"]
[null,"4. MTS Russia highlights"]
[null,"5. MTS Ukraine highlights"]
[null,"6. MTS Armenia highlights"]
[null,"7. MTS Turkmenistan highlights"]
[null,"8. MTS Uzbekistan highlights"]
[null,"9. MTS Belarus highlights"]
[null,"10. Group reconciliations"]
[null,"11. Debt repayment schedule"]
[null,"12. Average Forex rates"]
[null,"Glossary of terms"]
[]
[]
[null,"Disclaimer"]

{"sheet":"Income Statement","index":1,"n_rows":55,"n_cols":19,"rows_kept":55,"cut":false,"hidden":false,"merged":[[4,12,4,15],[4,7,4,10],[4,2,4,5],[4,17,4,18]]}
[]
[null,"MOBILE TELESYSTEMS (NYSE: MBT)"]
[null,"CONDENSED UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS"]
[]
[null,null,2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013]
[null,"(Amounts in thousands of rubles, except share and per share amounts)","Q1","Q2","Q3","Q4","Full year","Q1**","Q2**","Q3**","Q4**","Full year**","Q1**","Q2**","Q3**","Q4**","Full year**","Q1**","Q2"]
[]
[null,"Net operating revenue"]
[null,"Service revenue",74151678,79880972,84074709,83481572,321588931,75931194,78782325,84352744,83431869,322498132,81561217,86231082,91298639,90247270,349338208,87171610,91593945]
[null,"Sales of handsets and accessories",4004945,3971572,5052920,8502173,21531610,6788717,5686058,7431442,6118735,26024952,6049663,6546703,8138495,8167043,28901905,5682535,5856251]
[null,null,78156623,83852543,89127628,91983745,343120539,82719911,84468383,91784186,89550604,348523084,87610880,92777785,99437135,98414313,378240113,92854145,97450196]
[null,"Operating expenses"]
[null,"Cost of services",-15759494,-16648623,-17440748,-18843580,-68692445,-17944531,-18224025,-18957570,-19627018,-74753144,-19483368,-20711495,-21360052,-21496228,-83051142,-20252498,-20425758]
[null,"Cost of handsets and accessories",-4080747,-4250261,-4772869,-9052190,-22156067,-6405319,-5895606,-7606928,-6377650,-26285503,-5616063,-5587433,-6924670,-6914042,-25042209,-4750460,-4818401]
[null,"Sales and marketing expenses",-5038463,-5660130,-6351026,-8828086,-25877705,-6626808,-6089404,-6074715,-5972924,-24763852,-4429529,-5473866,-5347470,-6416278,-21667143,-5165844,-5817218]
[null,"General and administrative expenses",-16583331,-17191939,-18290179,-17009015,-69074464,-18381369,-17531374,-16537335,-16730443,-69180520,-19458478,-18714939,-19300653,-20502923,-77976993,-21213462,-21346476]
[null,"Depreciation and amortization",-14283689,-14531341,-15733436,-16225375,-60773841,-15407849,-16612087,-15891658,-15868460,-63780054,-17080887,-16571383,-17214318,-17043371,-67909958,-17769623,-18818880]
[null,"Provision for doubtful accounts",-1018662,-720630,-720030,-1263081,-3722403,-905482,-837345,-672570,-773352,-3188748,-1156772,-393451,-518722,-536728,-2605673,-508203,-567270]
[null,"Impairment loss and acquisition related costs",0,0,0,-3927262,-3927262,-274869,-47786,-57685,-177149,-557488,-61275,-42249,-292698,-126232,-522454,-56476,-2667]
[null,"Other operating expenses",-1080177,-1916076,-1210931,-1693445,-5900629,-888683,-1008672,-1722846,-1945755,-5565956,-862043,-1432290,-1411031,-1965916,-5671280,-1559754,-87467]
[]
[null,"Net operating income",20312060,22933543,24608410,15141711,82995724,15885002,18222085,24262879,22077853,80447819,19462465,23850679,27067521,23412596,93793261,21577826,25566059]
[]
[null,"Currency exchange and transaction gains / (losses)",2304484,-1724275,576330,-573327,583212,2753059,-195525,-5697769,-1262960,-4403196,5600532,-6012680,3413329,951170,3952352,-1470476,-3134287]
[]
[null,"Other income / (expense):"]
[null,"Interest income",650593,481771,603337,829094,2564795,315157,442704,399035,693225,1850120,861112,914503,410074,402443,2588132,553412,942469]
[null,"Interest expense, net of amounts capitalized",-6825485,-6455218,-5805101,-4481056,-23566860,-4988641,-4517726,-4597860,-5228607,-19332835,-4884272,-4728054,-3612076,-4448713,-17673115,-4297172,-4181914]
[null,"Other income / (expense)",84321,281290,466496,-725780,106327,298296,279104,319556,352563,1249520,-314421,125889,151061,219614,182142,265796,10638244]
[null,"Total other expenses, net",-6090572,-5692157,-4735267,-4377742,-20895738,-4375188,-3795918,-3879269,-4182819,-16233194,-4337582,-3687663,-3050940,-3826656,-14902841,-3477963,7398799]
[]
[null,"Income / (loss) before provision for income taxes and non-controlling interest",16525972,15517112,20449474,10190643,62683201,14262873,14230641,14685841,16632074,59811429,20725416,14150336,27429910,20537110,82842772,16629386,29830571]
[]
[null,"Provision for income taxes",-3793650,-3395987,-4317640,-4206616,-15713893,-4104246,-3617074,-3919479,-3885104,-15525903,-4878102,-3474317,-6174393,-4857554,-19384366,-3473524,-4208554]
[]
[null,"Net income/(loss) from continuing operations",12732322,12121124,16131833,5984027,46969306,10158626,10613567,10766362,12746970,44285526,15847313,10676019,21255517,15679556,63458406,13155863,25622017]
[]
[null,"Net income/(loss) from discontinued operations, net of tax","-","-","-","-","-",493649,523740,365499,422622,1805510,-34961,-33556622,-801761,1546885,-32846459,51481,3681614]
[]
[null,"Net income/(loss)",12732322,12121124,16131833,5984027,46969306,10652275,11137307,11131861,13169592,46091036,15812353,-22880602,20453756,17226441,30611947,13207343,29303631]
[]
[null,"Net (income) / loss attributable to the non-controlling interest ",-1280531,-1302052,-1326705,-1185166,-5094454,-1167841,-865779,-879753,-710714,-3624087,-209567,-260324,-271069,-229319,-970279,-244621,-257839]
[]
[null,"Net income / (loss) attributable to the group",11451790,10819072,14805128,4798861,41874851,9484434,10271528,10252108,12458878,42466948,15602786,-23140927,20182687,16997122,29641668,12962722,29045792]
[null,"Weighted average number of common shares outstanding, in thousands - basic and diluted",1916869,1916869,1916869,1916869,1916869,1916865,1988125,1988917,1988917,1970953,1988917,1988919,1988919,1988919,1988919,1988905,1988831]
[null,"Earnings per share attributable to the Group - basic and diluted"]
[null,"EPS from continuing operations",null,null,null,null,null,4.6900000000000004,4.9000000000000004,4.97,6.05,20.63,7.86,5.24,10.55,7.77,31.42,6.49,12.75]
[null,"EPS from discontinued operations",null,null,null,null,null,0.26,0.26,0.18,0.21,0.92,-0.02,-16.87,-0.4,0.78,-16.510000000000002,0.03,1.85]
[null,"Total EPS",5.97,5.64,7.72,2.5,21.85,4.95,5.17,5.15,6.26,21.55,7.84,-11.63,10.15,8.5500000000000007,14.9,6.52,14.6]
[]
[null,"Adjusted OIBDA*",34595749,37464884,40341846,35599807,148002286,31292851,34834172,40154537,37946313,144227873,36543352,40422062,44281839,40455967,161703219,39347449,44384939]
[null,"Adjusted OIBDA margin",0.443,0.44700000000000001,0.45300000000000001,0.38700000000000001,0.43099999999999999,0.378,0.41199999999999998,0.437,0.42399999999999999,0.41399999999999998,0.41699999999999998,0.436,0.44500000000000001,0.41099999999999998,0.42799999999999999,0.42399999999999999,0.45500000000000002]
[]
[null,"*Adjusted OIBDA for Q4 2010 doesn't include RUB 3,716 million of long-lived assets impairment, RUB 567 million of other current assets impairment in Turkmenistan (totaling loss of RUB 3,716 million) and include RUB 163 million of other long-lived assets impairment."]
[null,"**Data were retrospectively adjusted on discontinued operations in Uzbekistan"]

{"sheet":"Balance Sheet","index":2,"n_rows":63,"n_cols":16,"rows_kept":63,"cut":false,"hidden":false,"merged":[[3,10,3,13],[3,6,3,9],[3,2,3,5],[3,14,3,15]]}
[]
[null,"MOBILE TELESYSTEMS (NYSE: MBT)"]
[null,"CONDENSED UNAUDITED CONSOLIDATED BALANCE SHEETS"]
[null,null,2010,null,null,null,2011,null,null,null,2012,null,null,null,2013]
[null,"(Amounts in thousands of rubles, except share amounts)","Mar 31","Jun 30","Sep 30","Dec 31","Mar 31","Jun 30","Sep 30","Dec 31","Mar 31","Jun 30","Sep 30","Dec 31","Mar 31","Jun 30"]
[null,"CURRENT ASSETS:"]
[null,"Cash and cash equivalents ",67051533,75961454,65713591,28273237,33960146,34348102,46962700,59589379,28295202,28912805,23243542,22014224,20584946,64155949]
[null,"Short-term investments ",12504633,14168108,9909219,10166911,13658685,10341552,3469318,2776656,19565781,27497445,4072931,4034375,18779705,17213101]
[null,"Trade receivables, net ",19713916,21191597,23431592,24323675,26082982,26168386,27173363,27811249,29586757,33651926,34907530,33372277,35899693,39797994]
[null,"Accounts receivable, related parties ",429181,455702,526398,81465,95408,88439,73153,144496,135936,238185,182379,336074,324371,273184]
[null,"Inventory and spare parts",6869485,7807834,7591538,9751267,10520521,10710553,8442662,9371480,8946040,9915331,9508493,8585542,8054908,6216173]
[null,"VAT receivable",3410341,3680964,2896889,5021405,4579315,3891278,6297627,6150711,5922918,6239543,5943867,5414572,5201960,5485991]
[null,"Prepaid expenses and other current assets",20664862,21150793,19536694,17366439,17223226,17443944,18560106,17713361,17375551,21798298,20326347,18605010,20872442,25192439]
[null,"Total current assets",130643951,144416453,129605922,94984398,106120283,102992254,110978930,123557331,109828185,128253532,98185087,92362075,109718025,158334831]
[]
[null,"PROPERTY, PLANT AND EQUIPMENT",224191115,224067449,221629205,242956666,234348889,235870748,247016597,264180334,254597166,254477765,257661445,271781359,266481913,257642303]
[]
[null,"INTANGIBLE ASSETS",65465682,67563247,73031958,85874792,81836970,79252621,82609804,87197599,83522490,74699305,74619453,73447871,74432771,72323548]
[]
[null,"INVESTMENTS IN AND ADVANCES TO ASSOCIATES",6429556,7053592,6699696,7369071,6911545,4879153,3451149,6054380,5417476,6018882,5606563,5532357,5699943,12781001]
[null,"INVESTMENTS IN SHARES OF SVYAZINVEST",26000001,25999993,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OTHER INVESTMENTS",1467955,1521805,1514556,3918781,3600419,3526826,3923410,3974351,3624496,3972683,5863699,5814459,5874328,3714586]
[]
[null,"RESTRICTED CASH",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OTHER ASSETS",6535384,7398894,6776008,6142132,5560542,5353943,5241255,8223270,7434611,9040925,6958652,6040310,3820406,5305642]
[]
[null,"Total assets",460733644,478021433,439257345,441245838,438378648,431875544,453221146,493187265,464424424,476463091,448894900,454978429,466027386,510101911]
[]
[null,"CURRENT LIABILITIES"]
[null,"Accounts payable",13474695,13826644,15321713,19172317,18438595,21464623,25861607,25728805,24605011,29161721,30142957,22588238,23131074,26001723]
[null,"Accrued expenses and other current liabilities",55224293,83085423,66565392,52297416,55772353,77609400,52735154,50001670,56724669,103862732,71308964,60854833,65918385,79443311]
[null,"Accounts payable, related parties",1529648,2303780,2239546,1614788,2224228,2372237,3569947,1834598,1935632,2008493,3045933,2338090,1921463,3127826]
[null,"Current portion of long-term debt, capital lease obligations",69141472,53589642,44441068,23074366,32042951,17484008,34648935,37208743,25486587,36247808,24161125,27624305,19235305,49455791]
[null,"Total current liabilities",139370109,152805488,128567720,96158886,108478127,118930268,116815643,114773816,108751898,171280754,128658979,113405466,110206227,158028651]
[]
[null,"LONG-TERM LIABILITIES"]
[null,"Long-term debt",156533044,173092231,152393669,194827545,179685466,191437341,196214796,243208792,211656018,204682943,201607374,204432265,203142473,197241805]
[null,"Capital lease obligations",31096,28669,45848,331375,268427,241480,222010,178012,125261,114695,80260,48536,36704,26210]
[null,"Deferred income taxes",8845992,8958352,8649501,8901388,8734498,6738978,6897708,7338393,7746780,7913960,8482453,10669595,12521760,16207550]
[null,"Deferred revenue and other",12481494,12182178,12512172,11690360,10913040,10768698,10838650,10133046,9988481,10142260,10131468,10133396,9905840,10077771]
[null,"Total long-term liabilities",177891626,194261430,173601191,215750669,199601430,209186497,214173164,260858243,229516540,222853858,220301555,225283792,225606777,223553336]
[]
[null,"Total liabilities",317261735,347066918,302168911,311909555,308079558,328116765,330988807,375632060,338268438,394134612,348960534,338689258,335813004,381581987]
[]
[null,"COMMITMENTS AND CONTINGENCIES",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Redeemable non-controlling interests",2415730,3372067,3286412,2649784,2471674,2440966,2771285,2595102,2363941,2080132,1959699,2298029,2351799,2556475]
[]
[null,"SHAREHOLDERS’ EQUITY:"]
[null,"Total Parent Co. shareholders' equity*",109048873,94727047,104180531,95234705,98868955,88659249,106060475,112108527,120760858,77060809,94873454,110722858,124423518,122341801]
[]
[null,"Non-controlling interest",32007305,32855401,29621491,31451795,28958462,12658564,13400515,2851641,3031187,3187538,3101212,3268285,3439065,3621648]
[null,"Total shareholders’ equity",141056178,127582448,133802022,126686500,127827416,101317813,119460990,114960167,123792045,80248347,97974667,113991143,127862583,125963449]
[]
[null,"Total liabilities and shareholders’ equity",460733644,478021433,439257345,441245838,438378648,431875544,453221082,493187329,464424424,476463091,448894900,454978429,466027386,510101911]
[]
[null,"Net debt",146151620,136579887,121257896,179793138,164378013,164473174,180653723,218229512,189406883,184635198,198532286,206056506,183049831,165354756]
[null,"Net debt/LTM OIBDA",1.1000000000000001,0.9,0.8,1.2,1.2,1.2,1.1000000000000001,1.3,1.2,1.1000000000000001,1.2,1.3,1.1000000000000001,1]
[]
[]
[null,"*Common stock: (2,096,975,792 shares with a par value of 0.1 rubles authorized and 2,066,413,562 shares issued as of June 30, 2013 and  December 31, 2012 (777,396,505 of which are in the form of ADS as of June 30, 2013 and December 31, 2012). Treasury stock: 77,582,378 and 77,494,385 common shares at cost as of June 30, 2013 and December 31, 2012, respectively"]

{"sheet":"Cash Flow Statement","index":3,"n_rows":64,"n_cols":16,"rows_kept":64,"cut":false,"hidden":false,"merged":[[3,10,3,13],[3,6,3,9],[3,2,3,5],[3,14,3,15]]}
[]
[null,"MOBILE TELESYSTEMS (NYSE: MBT)"]
[null,"CONDENSED UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS"]
[null,null,2010,null,null,null,2011,null,null,null,2012,null,null,null,2013]
[null,"(Amounts in thousands of rubles)","Mar 31","Jun 30","Sep 30","Dec 31","Mar 31*","Jun 30*","Sep 30*","Dec 31*","Mar 31*","Jun 30*","Sep 30*","Dec 31*","Mar 31*","Jun 30"]
[null,"Net cash provided by operating activities - continuing operations",null,null,null,null,25461846,45257282,81880533,106957608,36123743,66612735,104109630,134855796,36646862,76147738.99999997]
[null,"Net cash provided by operating activities - discontined operations",null,null,null,null,1392349,2910077,4625703,6542825,1739141,3751581,3125806,-2732509,-377621,-547433.19499396835]
[null,"NET CASH PROVIDED BY OPERATING ACTIVITIES",28844880,50533950,83389484,110011239,26854195,48167359,86506237,113500433,37862884,70364316,107235436.00000001,132123287.00000001,36269241,75600305.805005997]
[]
[]
[null,"CASH FLOWS FROM INVESTING ACTIVITIES:"]
[]
[null,"TAIF call option exercise"]
[null,"Acquisition of subsidiaries, net of cash acquired",-186665,-957710,-4704348,-5963744,-542937,-919917,-1622628,-6568917,0,-1435775,-1701133,-1936778,0,0]
[null,"Purchases of property, plant and equipment",-5607455,-13053279,-21969756,-58645118,-6403137,-17070936,-35467267,-64011026,-11815743,-28994745,-49352112,-79835949,-9193906,-20514708]
[null,"Purchases of intangible assets",-1881745,-3960921,-7202144,-22411482,-1329336,-3679574,-4992772,-8787261,-1633458,-3076194,-4740919,-7947118,-3304438,-5579254]
[null,"Proceeds from sale of property, plant and equipment and assets held for sale",46330,129105,180761,205822,96868,238913,597482,662685,22318,68293,91722,394814,140478,230019]
[null,"Purchases of short-term investments",-9628361,-11554659,-16138235,-20338893,-9044070,-10720395,-12691605,-14784482,-18363374,-27680143,-29641885,-33474059,-17190740,-26598383]
[null,"Proceeds from sale of short-term investments",3344369,3802490,13721179,17611096,5200529,10070504,19135106,22277965,1539786,3730798,28212445,32015783,2655777,14031884]
[null,"Proceeds from sale of other investments",4094.9744488888919,88351.987756581206,25905887,26307166,131109,126839,139904,139904,463924,463924,1375513,1560886,0]
[null,"Purchase of other investments",0,0,-192692,-3360760,-450,-450,-450,-1614397,0,0,-2100000,-2100000,0,0]
[null,"Investments in and advances to associates",1495,1495,-44435,-88967,89545,89545,89545,89545,0,0,0,0,0,-5088887]
[null,"Increase/(decrease) in restricted cash",1524,-6763,60448,51173,0,0,0,0,0,0,0,0,0,0]
[null,"Net cash used in investing activities - continuing operations",null,null,null,null,-11801879,-21865471,-34812688,-72595984,-29786547,-56923842,-57856369,-91322421,-26892829,-43519329]
[null,"Net cash used in investing activities - discontined operations",null,null,null,null,-521652,-2265780,-2828442,-4552492,-511398,-2522759,-2509831,-2044621,97886,115030]
[null,"NET CASH USED IN INVESTING ACTIVITIES:",-13906413,-25511890,-10383335,-66633707,-12323532,-24131251,-37641131,-77148477,-30297945,-59446601,-60366200,-93367042,-26794943,-43404299]
[]
[]
[null,"CASH FLOWS FROM FINANCING ACTIVITIES:"]
[null,"Proceeds from stock options exercise",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cash payments for the acquisition of non-controlling interests and subsidiaries (related parties)",-175038,-1939264,-10590498,-20650923,-5227991,-5519456,-5519456,-26516808,0,0,-260837,-260837,0,0]
[null,"Contingent consideration paid on acquisition of sudsidiaries",0,0,0,0,-220706,-220706,-389813,-389813,0,0,0,-20000,0,0]
[null,"Proceeds from issuance of notes",0,22682254,22682254,47559614,49625,49625,6380177,6380177,0,0,0,0,0,25651250]
[null,"Repurchase of common stock",0,0,0,0,-1962,-1962,-1962,-1962,0,0,0,0,-19721,-19721]
[null,"Proceeds from issuance of common stock",0,0,0,0,0,0,372567,372567,0,0,0,0,0,0]
[null,"Proceeds from sale of treasury shares",0,0,0,0,0,0,0,0,548,548,548,548,0,0]
[null,"Repayment of notes",0,-13984456,-13984456,-28279353,-133146,-1380605,-1380605,-1380605,-12350080,-12350080,-25562191,-25562191,0,-1876091]
[null,"Notes and debt issuance cost",-24958,-454530,-636719,-2009779,null,null,-39399,-2170862,null,null,null,null,null,-145474]
[null,"Capital lease obligation principal paid ",-29950,-64306,-65806,-393009,-72725,-145790,-214167,-274706,-42055,-120590,-161003,-212634,-52955,-247197]
[null,"Dividends paid",33537,-343956,-15186257,-29919809,-565,-5701685,-34782503,-34782503,-100830,-100830,-29505732,-29625989,-50369,-50369]
[null,"Effect of Stream Deconsolidation",0,0,0,0,0,0,0,0,0,-226568,-226568,-226568,0,0]
[null,"Proceeds from loans",1416682,15302032,15336112,86956139,639963,659041,10639963,61793946,1600000,2169202,6090299,17955388,0,0]
[null,"Loan principal paid",-23725086,-49133354,-81861741,-145645855,-2969455,-4635649,-5810919,-8659128,-26371294,-30209832,-32621553,-37394111,-10855852,-14527540]
[null,"Net cash used in financing activities - continuing operations",null,null,null,null,-7936962,-16897187,-30746117,-5629697,-37263711,-40838150,-82247037,-75346394,-10978897,8784858]
[null,"Net cash used in financing activities - discontinued operations",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"NET CASH USED IN FINANCING ACTIVITIES",-22504814,-27935581,-84307112,-92382976,-7936962,-16897187,-30746117,-5629697,-37263711,-40838150,-82247037,-75346394,-10978897,8784858]
[]
[]
[null,"Effect of exchange rate changes on cash and cash equivalents ",-1870004,2387091,526670,341355,-906792,-1064056,570474,593883,-1595405,-756138,-968036,-985005,75321,1160860]
[]
[null,"NET INCREASE / (DECREASE) IN CASH AND CASH EQUIVALENTS:",-9436351,-526430,-10774293,-48664089,5686909,6074865,18689463,31316142,-31294177,-30676574,-36345837,-37575155,-1429276,42141725]
[]
[null,"CASH AND CASH EQUIVALENTS, at beginning of period",76487884,76487884,76487884,76487884,28273237,28273237,28273237,28273237,59589379,59589379,59589379,59589379,22014224,22014224]
[]
[null,"CASH AND CASH EQUIVALENTS, at end of period",67051533,75961454,65713591,27823795,33960146,34348102,46962700,59589379,28295202,28912805,23243542,22014224,20584946,64155949.1342526]
[null,"Less cash and cash equivalents from discontinued operations, at end of period",null,null,null,null,3334738,3076172,4815165,4880383,5418945,6065132,4859138,410761,96537,0]
[null,"CASH AND CASH EQUIVALENTS from continuing operations, at end of period",null,null,null,null,30625408,31271930,42147535,54708996,22876257,22847673,18384404,21603463,20488409,64155949.1342526]
[]
[null,"CAPEX (for the period)",7489200,9525000,12157700,51884700,7732473,13018037,19709532,32338246,13449201,18621738,22022092,33690036,12498344,13595618]
[null,"CAPEX as % of Revenue",9.6000000000000002E-2,0.114,0.13600000000000001,0.56399999999999995,9.2999999999999999E-2,0.154,0.215,0.36099999999999999,0.154,0.20100000000000001,0.221,0.34200000000000003,0.13500000000000001,0.14000000000000001]
[]
[null,"FCF",21220935.000000004,32780992,75362757,46054156,17503503.999999996,24042181.999999996,40624619,26868502,23160540.999999996,33638238,47682701,44991651,24291616.999999996,45194908.99999997]
[]
[null,"*Data were retrospectively adjusted on discontinued operations in Uzbekistan"]

{"sheet":"Russia","index":4,"n_rows":62,"n_cols":19,"rows_kept":62,"cut":false,"hidden":false,"merged":[[1,12,1,15],[1,7,1,10],[1,2,1,5],[1,17,1,18]]}
[]
[null,"Country highlights:",2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013]
[null,"Russia","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2"]
[]
[null,"RUB/USD",29.9,30.2,30.6,30.7,30.4,29.3,28,29,31.2,29.4,30.3,31,32,31.1,31.1,30.4,31.6]
[]
[null,"Amounts in RUB million, unless stated"]
[null,"Revenue",65307.9,69524.5,73752,77822.8,286407.3,74297.899999999994,76081.2,81738,79804,311921.09999999998,78679.100000000006,82827.8,88255.1,88186.6,337948.7,82747.7,86459.611124590461]
[null,"- mobile services",49113.599999999999,53092.5,55826.1,55439.3,213471.5,54065.5,57045,61084.500000000007,60340,232535,59109.9,62504.000000000007,66300.099999999991,65759.199999999997,253673.1,63027.199999999997,66194.709199037519]
[null,"- fixed line services",12215.3,12484.9,12910.5,13932.3,51543.1,13521.6,13431.5,13317.9,13419,53690,13566.8,13834.2,13884.7,14312.6,55598.5,14080.4,14441.835098131587]
[null,"- sales of handsets & accessories",3979,3947.1,5015.3999999999996,8451.2000000000007,21392.7,6710.8,5604.7,7335.6,6045,25696.1,6002.4,6489.6,8070.3,8114.8,28677.1,5640.1,5823.0668274213531]
[null,"Operating income",19802.5,21437.7,22281.7,17566.900000000001,81088.800000000003,16838.5,18940.2,24105.4,21598.5,81482.600000000006,19898.5,23216.6,25833.3,22824.799999999999,91773.2,20865,22977.149869458794]
[null,"- operating margin, %",0.30299999999999999,0.308,0.30199999999999999,0.22600000000000001,0.28299999999999997,0.22700000000000001,0.249,0.29499999999999998,0.27100000000000002,0.26100000000000001,0.253,0.28000000000000003,0.29299999999999998,0.25900000000000001,0.27200000000000002,0.252,0.26575587804053558]
[null,"Depreciation and amortization",9943.4,10095.9,11285.6,11782.7,43107.6,12188.8,13543.8,12787.9,12848.1,51368.6,14019.3,13712.8,14251.7,14251,56234.8,14981.5,16245.266647569784]
[null,"- as % of revenue",0.152,0.14499999999999999,0.153,0.151,0.151,0.16400000000000001,0.17799999999999999,0.156,0.161,0.16500000000000001,0.17799999999999999,0.16600000000000001,0.161,0.16200000000000001,0.16600000000000001,0.18099999999999999,0.18789428307929756]
[null,"OIBDA",29779,31530.2,33580.6,29372.1,124261.9,29027.200000000001,32484,36893.300000000003,34446.699999999997,132851.20000000001,33917.800000000003,36929.4,40085,37075.9,148008,35846.5,39222.416517028578]
[null,"OIBDA margin, %",0.45600000000000002,0.45400000000000001,0.45500000000000002,0.377,0.434,0.39100000000000001,0.42699999999999999,0.45100000000000001,0.432,0.42599999999999999,0.43099999999999999,0.44600000000000001,0.45400000000000001,0.42,0.438,0.433,0.45365016111983308]
[null,"Net income",10898.2,8989.7999999999993,12804.5,7363.1,40055.599999999999,9765.7000000000007,9888.9,9585.7999999999993,11786.1,41026.5,16064.4,10190.299999999999,19830.900000000001,14710.7,60796.3,11833.2,19534.927903681546]
[null,"- margin, %",0.16700000000000001,0.129,0.17399999999999999,9.5000000000000001E-2,0.14000000000000001,0.13100000000000001,0.13,0.11700000000000001,0.14799999999999999,0.13200000000000001,0.20399999999999999,0.123,0.22500000000000001,0.16700000000000001,0.18,0.14299999999999999,0.22594281479627784]
[null,"CAPEX",5316.3,7517,10041.299999999999,46403.199999999997,69277.8,7035.3,12279,18609.099999999999,28945.3,66868.7,12772,17967.2,20808.900000000001,31348.2,82896.2,11847.6,11125.812059714824]
[null,"- as % of revenue",8.1000000000000003E-2,0.108,0.13600000000000001,0.59599999999999997,0.24199999999999999,9.5000000000000001E-2,0.161,0.22800000000000001,0.36299999999999999,0.214,0.16200000000000001,0.217,0.23599999999999999,0.35499999999999998,0.245,0.14299999999999999,0.12868218946395968]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, mln",69.099999999999994,69.400000000000006,69.7,71.400000000000006,71.400000000000006,71.5,71.099999999999994,70.099999999999994,70,70,69.400000000000006,69.599999999999994,70.7,71.2,71.2,71.3,71.7]
[null,"Market share, %",0.33,0.32,0.32,0.33,0.33,0.32,0.32,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31]
[null,"Penetration, %",1.46,1.47,1.49,1.51,1.51,1.52,1.53,1.55,1.57,1.57,1.56,1.59,1.61,1.61,1.61,1.61,1.64]
[null,"Churn rate, %",0.104,9.8000000000000004E-2,0.13500000000000001,0.127,0.45900000000000002,0.12,0.113,0.11899999999999999,0.123,0.47599999999999998,0.113,0.105,0.10299999999999999,0.11,0.42399999999999999,9.5000000000000001E-2,9.4E-2]
[null,"ARPU, RUB",236.7,253.9,269.39999999999998,261.89999999999998,252.8,252.1,265,288,284,272.7,280.60000000000002,297.10000000000002,313.2,306.10000000000002,297.10000000000002,292.10000000000002,305.8]
[null,"MOU, min",211,230,244,259,234,249,269,272,283,269,282,309,311,323,304,310,332]
[null,"APPM, RUB",1.1200000000000001,1.1000000000000001,1.1000000000000001,1.01,1.08,1.01,0.98,1.06,1,1.01,1,0.96150374439881359,1.01,0.95,0.98,0.94,{"$f":"S29/S30","v":0.92108433734939765}]
[null,"ARPU from VAS, RUB",53.8,51.4,55.1,58.4,54.7,67.39,64.37,69.709999999999994,72.75,62.55,81.709999999999994,77.534695054945061,80,90.2,80.900000000000006,91.8,90.1]
[null,"- VAS as % of ARPU",0.22700000000000001,0.20200000000000001,0.20499999999999999,0.223,0.216,0.26700000000000002,0.24299999999999999,0.24199999999999999,0.25700000000000001,0.22900000000000001,0.29099999999999998,0.26096761939994018,0.255,0.29499999999999998,0.27200000000000002,0.314,{"$f":"S32/S29","v":0.29463701765860034}]
[null,"Total VAS revenue, RUB mln",11519.2,10594.8,11408.6,12668.8,46191.4,14365.3,13615.9,15290,16577.8,59849,18263.599999999999,17612.8,18875.099999999999,20256.400000000001,75007.899999999994,21163.3,21090.9]
[null,"- messaging",3724.9,3600.6,3825.2,3868.5,15019.2,4315.2,3932.5,4316.3999999999996,4164.7,16728.8,4494.3999999999996,4326.1000000000004,4842.3999999999996,4933.7,18596.7,5123.7,4961.7]
[null,"- data traffic",3649.2,3843,4401.6000000000004,4680.2,16574,5513.1,5773,6597.9,6828.8,24712.799999999999,7364.9,7813.8,8625.6,9264.5,33068.800000000003,10095.799999999999,10968.7]
[null,"- data content",3892.9,2854.2,2905.7,3802.5,13455.3,4261.8,3527.4,3982.8,5134.2,16906.2,5956.8,4979.6000000000004,4864.6000000000004,5401.8,21202.799999999999,5267.4,4435.3]
[null,"Fixed business"]
[null,"Residential"]
[null,"Number of subscribers, thou",6841.6890000000003,6928.3959999999997,6811.1509999999998,7816.1548000000003,7816.1548000000003,7751.0220000000008,7810.0420000000004,7995.2839999999997,8356.5759999999991,8356.5759999999991,8302.4030000000002,8262.5229999999992,8207.3109999999997,8151.9520000000002,8151.9520000000002,8004,7844]
[null,"- incl. broadband subscribers",1285.944,1362.1320000000001,1390.3979999999999,1723.885,1723.885,1807.877,1869,1942.913,2059.933,2059.933,2093.0140000000001,2128.54,2112.0219999999999,2205.152,2205.152,2208,2182]
[null,"- incl. pay-TV subscribers",1770.627,1834.98,1853.499,2580.3789999999999,2580.3789999999999,2637.3150000000001,2635,2740.9059999999999,2987.3339999999998,2987.3339999999998,2970.6289999999999,2935.9090000000001,2951.99,2937.7550000000001,2937.7550000000001,2885,2806]
[null,"ARPU, RUB",290.97645180164949,298.07660916892888,320.76537450136811,311.84760132698693,305.5343478030623,308.16693349850954,300.87683867965637,288.0622842267274,295.78268782671768,298.11295972940815,291.93798041118731,292.27965666084384,286.19909110594534,293.91808781182931,291.43562093696448,303.60000000000002,305.7]
[null,"Corporate"]
[null,"Number of subscribers, thou",155.98599999999999,158.05699999999999,157.291,168.06700000000001,168.06700000000001,177.065,185,185,196,196,191,194,192,194,194,186,185]
[null,"- incl. broadband subscribers",73.430999999999997,74.567999999999998,75.787000000000006,81.149000000000001,81.149000000000001,84.126000000000005,88,89,92,92,89,102,107,108,108,107,135]
[null,"ARPU, RUB",8364.6144261765767,8389.8273224833665,8636.6858373593186,8180.2609812189357,8391.1709411415432,7734.4762910444006,7382.8,7742.2,7603.8,7541.7,7431.9,7788.5,8051.2,8366,7919.3,8030.7,9334.7999999999993]
[null,"Total households passed, thou",7756,7942,7799,9890,9890,9984.6959999999999,10079,10415,11433,11433,11448,11507,11761,11723,11723,11930,12070]
[null,"Total broadband internet subscribers, thou",1359.375,1436.7,1466.1849999999999,1805.0340000000001,1805.0340000000001,1892.0029999999999,1957,2032,2152,2152,2182,2231,2219,2313,2313,2314,2317]
[null,"Total pay-TV subs, thou",1770.627,1834.98,1853.499,2580.3789999999999,2580.3789999999999,2637.3150000000001,2635,2741,2987,2987,2971,2936,2952,2938,2938,2885,2806]
[]
[null,"Other operating highlights"]
[null,"Mobile Internet indicators"]
[null,"MTS Connect modem and data tariff sales, thou",478,498,761,1387,3124,1012,1036,1501,1435,4984,1311,1199,1468,1691,5669,1518,1533]
[null,"Mobile Internet users penetration, as % from monthly active users",0.25,0.25600000000000001,0.26900000000000002,0.29699999999999999,0.29699999999999999,0.316,0.316,0.33500000000000002,0.35399999999999998,0.35399999999999998,0.37,0.36799999999999999,0.37,0.39,0.39,0.4,0.39600000000000002]
[null,"Average monthly data traffic per mobile Internet user, mb ",75,79,88,176,105,216,255,300,389,284,455,516,660,844,619,1021,999]
[null,"Smartphones penetration, as % of all registered mobile phones on MTS network*",8.1000000000000003E-2,8.4000000000000005E-2,8.8999999999999996E-2,0.104,0.104,0.106,0.11600000000000001,0.124,0.14000000000000001,0.14000000000000001,0.16500000000000001,0.18,0.2,0.22900000000000001,0.22900000000000001,0.25,0.27500000000000002]
[null,"MTS Money (MTS Dengi) project "]
[null,"Total credit portfolio (PoS loans and credit cards), bln RUB",null,null,null,null,null,null,null,null,null,null,null,null,null,6.91,6.91,8.5399999999999991,10.9]
[null,"Total number of MTS Dengi cards issued, mln",null,null,null,null,null,null,null,null,null,null,null,null,null,1.198,1.198,1.3440000000000001,1.6140000000000001]
[]
[null,"*MTS defines a smartphone as a handset with one of the following operating systems: iOS, Android, Windows, Blackberry OS, Symbian, Linux or Bada. 2012 numbers are restated due to change in calculation methodology"]

{"sheet":"Ukraine","index":5,"n_rows":71,"n_cols":19,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,12,1,15],[1,7,1,10],[1,2,1,5],[70,1,71,1],[1,17,1,18]]}
[]
[null,"Country highlights:",2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013]
[null,"Ukraine","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2"]
[]
[null,"Amounts in RUB million, unless stated"]
[null,"Revenue",7191.4,8199.7000000000007,8926.9,8280.7000000000007,32598.7,7577.5,7852.8,9097.2999999999993,9046.9,33574.5,8400.9,9331.5,10670.1,9319.5,37722,9072.5,9921.1]
[null,"Operating income",336.1,1084.9000000000001,1829.5,1155.5999999999999,4406,824.7,1376.9,1914.8,1876.7,5993.1,1492.2,2508.8000000000002,3258.8,2387.3000000000002,9647.1,2261.1999999999998,2978.3]
[null,"- operating margin, %",4.7E-2,0.13200000000000001,0.20499999999999999,0.14000000000000001,0.13500000000000001,0.109,0.17499999999999999,0.21,0.20699999999999999,0.17899999999999999,0.17799999999999999,0.26900000000000002,0.30499999999999999,0.25600000000000001,0.25600000000000001,0.249,0.3]
[null,"Depreciation and amortization",2796,2753.6,2602.6999999999998,2596.6,10749,2565,2425.4,2523.4,2607.4,10121.199999999999,2526.9,2348.9,2413.1,2282.1,9571,2410.5,2235.5]
[null,"- as % of revenue",0.38900000000000001,0.33600000000000002,0.29199999999999998,0.314,0.33,0.33900000000000002,0.309,0.27700000000000002,0.28799999999999998,0.30099999999999999,0.30099999999999999,0.252,0.22600000000000001,0.245,0.254,0.26600000000000001,0.22500000000000001]
[null,"OIBDA",3132.1,3838.6,4432.2,3752.2,15155.1,3389.7,3802.4,4438.2,4484,16114.3,4019.1,4857.7,5671.9,4669.3999999999996,19218.099999999999,4671.7,5213.8]
[null,"OIBDA margin, %",0.436,0.46800000000000003,0.497,0.45300000000000001,0.46500000000000002,0.44700000000000001,0.48399999999999999,0.48799999999999999,0.496,0.48,0.47799999999999998,0.52100000000000002,0.53200000000000003,0.501,0.50900000000000001,0.51500000000000001,0.52600000000000002]
[null,"Net income",222.6,797.5,1411,463.2,2894.3,493.4,1136.3,1288.5,1318.9,4237.1000000000004,1184.8,2003.7,2662.9,1933,7784.4,1918.9,2534.6999999999998]
[null,"- margin, %",3.1E-2,9.7000000000000003E-2,0.158,5.6000000000000001E-2,8.8999999999999996E-2,6.5000000000000002E-2,0.14499999999999999,0.14199999999999999,0.14599999999999999,0.126,0.14099999999999999,0.215,0.25,0.20699999999999999,0.20599999999999999,0.21199999999999999,0.255]
[null,"CAPEX",1210.0999999999999,1085.8,840.5,1557.7,4694,563.4,316.5,919.4,2687.6,4486.8999999999996,589.29999999999995,638.9,894.8,2001.6,4124.6000000000004,491.7,1979.3]
[null,"- as % of revenue",0.16800000000000001,0.13200000000000001,9.4E-2,0.188,0.14399999999999999,7.3999999999999996E-2,0.04,0.10100000000000001,0.29699999999999999,0.13400000000000001,7.0000000000000007E-2,6.8000000000000005E-2,8.4000000000000005E-2,0.215,0.109,5.3999999999999999E-2,0.2]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, mln",17.3,17.5,18.2,18.2,18.2,18.5,18.8,19.3,19.5,19.5,19.399999999999999,19.600000000000001,20.100000000000001,20.7,20.7,21,21.6]
[null,"Market share, %",0.33,0.32,0.33,0.35,0.35,0.36,0.36,0.36,0.36,0.36,0.35,0.35,0.35,0.36,0.36,0.35,0.37]
[null,"Penetration, %",1.1599999999999999,1.2,1.19,1.1299999999999999,1.1299999999999999,1.1200000000000001,1.1399999999999999,1.1499999999999999,1.1599999999999999,1.1599999999999999,1.19,1.2,1.24,1.26,1.26,1.3149999999999999,1.3]
[null,"Churn rate, %",9.4E-2,7.1999999999999995E-2,6.6000000000000003E-2,8.2000000000000003E-2,0.31,7.5999999999999998E-2,7.0000000000000007E-2,8.1000000000000003E-2,8.1000000000000003E-2,0.307,8.5000000000000006E-2,7.6999999999999999E-2,0.09,5.8000000000000003E-2,0.30499999999999999,6.7000000000000004E-2,0.06]
[null,"ARPU, RUB",131.80000000000001,150.9,161.1,145.5,145.9,132.69999999999999,136.19999999999999,153.6,151.5,143,140.69999999999999,155.80000000000001,175.3,148.4,152.69999999999999,142.30000000000001,152.69999999999999]
[null,"MOU, min",527,541,541,550,535,564,586,586,592,580,601,611,610,602,596.79999999999995,599.9,580.20000000000005]
[null,"APPM, RUB",0.25,0.28000000000000003,0.3,0.26,0.27,0.24,0.23,0.26,0.26,0.25,0.23,0.25,0.28999999999999998,0.25,0.26,0.24,0.26]
[null,"ARPU from VAS, RUB",33.200000000000003,32.700000000000003,35.4,48.6,37.200000000000003,41.1,38.5,41.7,46.2,41.7,44.8,43,47.1,63.1,48.9,48.5,47.8]
[null,"- VAS as % of ARPU",0.252,0.217,0.22,0.33400000000000002,0.255,0.31,0.28299999999999997,0.27200000000000002,0.30499999999999999,0.29199999999999998,0.31900000000000001,0.27600000000000002,0.26900000000000002,0.42499999999999999,0.32,0.34100000000000003,0.313]
[null,"SAC per gross new subscriber, RUB",250.3,245.5,224.7,263,243.5,268.7,227.4,235.4,236.2,240.8,245,240.2,226.6,235.2,235.9,197.3,223]
[null,"- dealer commission",127.5,121.5,113.9,126.9,122.1,132.9,115.3,129.5,119.7,124.3,136.1,131.19999999999999,135,139.4,135.4,116.5,119.7]
[null,"- advertising & marketing",79.5,81.8,69.099999999999994,96.3,81.3,66.5,64.099999999999994,53.9,69.599999999999994,63.2,65.900000000000006,64.2,52,55.6,58.8,46.9,66.5]
[null,"- handset subsidy",8,7,5,6.2,6.4,36.700000000000003,17.899999999999999,19.7,13.6,21.3,12.2,10,9,10.6,10.3,6.2,4.8]
[null,"- SIM card & voucher cost",35.200000000000003,35.200000000000003,36.6,33.5,33.700000000000003,32.700000000000003,30.1,32.299999999999997,33.299999999999997,32.1,30.8,34.700000000000003,30.6,29.6,31.4,27.7,32]
[null,"Total VAS, RUB mln",1739.7,1711.6,1891.9,2651.4,7994.6,2277.5,2155.6999999999998,2382.6999999999998,2687.8,9503.7000000000007,2616.6999999999998,2516.6999999999998,2806.1,3860.7,11800.3,3037.1,3055.5]
[null,"- messaging",719.5,672.9,750.6,828.8,2971.8,842.1,784.6,866.3,956.8,3449.8,958.9,874.6,1025.5,1227.8,4086.8,1156.9000000000001,1014.9]
[null,"- data traffic",359.2,358.7,409.3,504.1,1631.3,592,576.70000000000005,644.70000000000005,700.6,2514.1,700.9,691.7,792,1603.7,3788.3,851.3,985.3]
[null,"- data content",416.6,413.2,515,714.2,2059,509.4,464.7,494.8,633.29999999999995,2102.1999999999998,534.4,501.6,475,512.4,2023.5,616.79999999999995,576]
[]
[null,"UAH/RUB",0.26726899999999998,0.26219799999999999,0.25805499999999998,0.25829400000000002,0.26141999999999999,0.27160099999999998,0.28484799999999999,0.27498499999999998,0.25723299999999999,0.27175199999999999,0.26423999999999997,0.25825500000000001,0.249806,0.25723299999999999,0.25736300000000001,0.26,0.25]
[]
[null,"Amounts in UAH million, unless stated"]
[null,"Revenue",1921.9,2146.4,2303.8000000000002,2138.9,8511,2057,2236.8000000000002,2498.1,2312.3000000000002,9104.2000000000007,2218.1,2397.6999999999998,2664.2,2396.9,9676.7999999999993,2383.8000000000002,2507.3000000000002]
[null,"Operating income",89.9,283.3,472.5,298.5,1144.0999999999999,221.9,392.5,528.6,480.1,1623,394,637.9,813,613.4,2458.4,593.29999999999995,752.7]
[null,"- operating margin, %",4.7E-2,0.13200000000000001,0.20499999999999999,0.14000000000000001,0.13400000000000001,0.108,0.17499999999999999,0.21199999999999999,0.20799999999999999,0.17799999999999999,0.17799999999999999,0.26600000000000001,0.30499999999999999,0.25600000000000001,0.254,0.249,0.3]
[null,"Depreciation and amortization",747,721.6,671.6,670.6,2810.8,697.1,690.6,692.1,666.6,2746.4,665.6,605.5,602.70000000000005,586.9,2460.6999999999998,634.20000000000005,564.70000000000005]
[null,"- as % of revenue",0.38900000000000001,0.33600000000000002,0.29199999999999998,0.314,0.33,0.33900000000000002,0.309,0.27700000000000002,0.28799999999999998,0.30199999999999999,0.3,0.253,0.22600000000000001,0.245,0.254,0.26600000000000001,0.22500000000000001]
[null,"OIBDA",836.9,1004.9,1144,969,3954.9,918.9,1083.0999999999999,1220.7,1146.7,4369.3999999999996,1059.5999999999999,1243.5,1415.7,1200.3,4919.1000000000004,1227.4000000000001,1317.4]
[null,"OIBDA margin, %",0.435,0.46800000000000003,0.497,0.45300000000000001,0.46500000000000002,0.44700000000000001,0.48399999999999999,0.48899999999999999,0.496,0.48,0.47799999999999998,0.51900000000000002,0.53100000000000003,0.501,0.50800000000000001,0.51500000000000001,0.52500000000000002]
[null,"Net income",59.6,208.3,364.2,119.9,752,131.1,323.8,358.9,337.3,1150.9000000000001,312.8,509.5,664.6,496.4,1983.3,503.5,640.9]
[null,"- margin, %",3.1E-2,9.7000000000000003E-2,0.158,5.6000000000000001E-2,8.7999999999999995E-2,6.4000000000000001E-2,0.14499999999999999,0.14399999999999999,0.14599999999999999,0.126,0.14099999999999999,0.21299999999999999,0.249,0.20699999999999999,0.20499999999999999,0.21099999999999999,0.25600000000000001]
[null,"CAPEX",323.39999999999998,288.8,216.5,402,1230.7,153.6,90.1,252.3,684.7,1180.8,156.80000000000001,164.7,222.9,518,1062.4000000000001,129.19999999999999,498.4]
[null,"- as % of revenue",0.16800000000000001,0.13500000000000001,9.4E-2,0.188,0.14499999999999999,7.4999999999999997E-2,0.04,0.10100000000000001,0.29599999999999999,0.13,7.0999999999999994E-2,6.9000000000000006E-2,8.4000000000000005E-2,0.216,0.11,5.3999999999999999E-2,0.19900000000000001]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"ARPU, UAH",35.21,39.49,41.57,37.590000000000003,38.1,36.049999999999997,38.79,42.2,38.729999999999997,38.79,37.159999999999997,40.06,43.77,38.17,39.19,37.4,38.32]
[null,"MOU, min",527,541,541,550,535,564,586,586,592,580,601,611,610,602,596.79999999999995,600,580]
[null,"APPM, UAH",7.0000000000000007E-2,7.0000000000000007E-2,0.08,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.0000000000000007E-2,0.06,7.0000000000000007E-2]
[null,"ARPU from VAS, UAH",8.8800000000000008,8.57,9.1300000000000008,12.54,9.7100000000000009,11.18,10.97,11.46,11.82,11.31,11.84,11.07,11.76,16.28,12.58,12.74,12.08]
[null,"- VAS as % of ARPU",0.252,0.217,0.219,0.33400000000000002,0.255,0.31,0.28299999999999997,0.27100000000000002,0.30499999999999999,0.29199999999999998,0.31900000000000001,0.27600000000000002,0.26900000000000002,0.42699999999999999,0.32100000000000001,0.34100000000000003,0.315]
[null,"SAC per gross new subscriber, UAH",66.900000000000006,64.3,58,68.099999999999994,64.099999999999994,73,64.7,64.5,60.4,65.3,64.7,61.7,56.7,60.4,60.5,51.9,56.2]
[null,"- dealer commission",34.200000000000003,31.8,29.4,32.799999999999997,31.9,36.1,32.799999999999997,35.4,30.6,33.700000000000003,35.9,33.700000000000003,33.799999999999997,35.799999999999997,34.700000000000003,30.6,30.2]
[null,"- advertising & marketing",21.2,21.4,17.8,24.9,21.2,18.100000000000001,18.3,14.7,17.8,17.100000000000001,17.5,16.5,13,14.3,15.1,12.3,16.8]
[null,"- handset subsidy",2.1,1.8,1.3,1.6,1.7,9.9,5.0999999999999996,5.4,3.5,5.8,3.2,2.6,2.2999999999999998,2.7,2.6,1.6,1.2]
[null,"- SIM card & voucher cost",9.4,9.1999999999999993,9.5,8.9,9.1999999999999993,8.9,8.6,8.9,8.5,8.6999999999999993,8.1,8.9,7.6,7.6,8,7.3,8]
[null,"Total VAS, UAH mln",465,448.3,488.2,684.5,2086,619.29999999999995,614,654.4,687.2,2575.1,690.8,648.1,700.8,996.3,3036.1,797.8,772.3]
[null,"- messaging",192.3,176.1,193.7,214,776.2,228.5,223.4,238,244.6,934.6,253.3,225.2,256.10000000000002,316.5,1051.0999999999999,303.8,256.5]
[null,"- data traffic",96,93.7,105.6,130.1,425.5,162,164.3,177.1,179.2,682.5,185.1,178.1,197.8,414.8,975.8,223.5,249]
[null,"- data content",111.3,108.3,132.80000000000001,184.4,536.9,138.19999999999999,132.4,135.80000000000001,161.9,568.29999999999995,141.1,129.4,118.6,131.9,521,162.1,145.80000000000001]
[]
[null,"*Due to the rounding and translation practices, Russian rubles and functional currency margins, as well as other non-GAAP financial measures, may differ."]

{"sheet":"Armenia","index":6,"n_rows":51,"n_cols":19,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,12,1,15],[1,7,1,10],[1,2,1,5],[1,17,1,18]]}
[]
[null,"Country highlights:",2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013]
[null,"Armenia","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2"]
[]
[null,"Amounts in RUB million, unless stated"]
[null,"Revenue",1383.1,1514.8,1750.6,1645.2,6293.6,1302.4000000000001,1398,1632.9,1553.2,5886.5,1300.7,1475.4,1696.2,1533.3,6005.6,1323.4,1512.1]
[null,"Operating income",-13.4,124.8,268.8,140.19999999999999,520.5,9.4,117.3,357,222.3,706.1,348.2,261.7,424.1,310.89999999999998,1344.8,279.60000000000002,446.7]
[null,"- operating margin, %","n/a",8.2000000000000003E-2,0.154,8.5000000000000006E-2,8.3000000000000004E-2,7.0000000000000001E-3,8.4000000000000005E-2,0.219,0.14299999999999999,0.12,0.26800000000000002,0.17699999999999999,0.25,0.20300000000000001,0.224,0.21099999999999999,0.29499999999999998]
[null,"Depreciation and amortization",689,685.4,696.8,700.6,2771.7,651.79999999999995,640.5,578,562.4,2432.6999999999998,533.20000000000005,507.3,546.70000000000005,507.7,2094.8000000000002,385.4,344.6]
[null,"- as % of revenue",0.498,0.45200000000000001,0.39800000000000002,0.42599999999999999,0.44,0.5,0.45800000000000002,0.35399999999999998,0.36199999999999999,0.41299999999999998,0.41,0.34399999999999997,0.32200000000000001,0.33100000000000002,0.34899999999999998,0.29099999999999998,0.22800000000000001]
[null,"OIBDA",675.6,810.2,965.6,840.8,3292.2,661.2,757.8,935,784.7,3138.8,881.4,768.9,970.8,818.6,3439.7,665,791.3]
[null,"OIBDA margin, %",0.48799999999999999,0.53500000000000003,0.55200000000000005,0.51100000000000001,0.52300000000000002,0.50800000000000001,0.54200000000000004,0.57299999999999995,0.505,0.53300000000000003,0.67800000000000005,0.52100000000000002,0.57199999999999995,0.53400000000000003,0.57299999999999995,0.503,0.52300000000000002]
[null,"Net income",-187.3,283.3,-186.9,83,-8,-245.6,-13.4,270.39999999999998,214.6,226,97.3,219.4,197.3,177.8,691.7,198.5,219.6]
[null,"- margin, %","n/a",0.187,"n/a",0.05,"n/a","n/a","n/a",0.16600000000000001,0.13800000000000001,3.7999999999999999E-2,7.4999999999999997E-2,0.14899999999999999,0.11600000000000001,0.11600000000000001,0.115,0.15,0.14499999999999999]
[null,"CAPEX",117.8,93.7,154.1,547.29999999999995,913,52.985833203740597,419.8,166.4,704.5,1343.7,87.9,15.700000000000001,314.5,330.40000000000003,751,34.9,260]
[null,"- as % of revenue",8.5000000000000006E-2,6.2E-2,8.7999999999999995E-2,0.33300000000000002,0.14499999999999999,4.1000000000000002E-2,0.3,0.10199999999999999,0.45400000000000001,0.22800000000000001,6.8000000000000005E-2,1.0999999999999999E-2,0.185,0.215,0.125,2.5999999999999999E-2,0.17199999999999999]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, thous",2108.9,2126.4,2192.3000000000002,2461,2461,2549.6999999999998,2509.8000000000002,2461.8000000000002,2377.8000000000002,2377.8000000000002,2230.3000000000002,2314.4,2353.9,2405,2405,2379.1999999999998,2356.4]
[null,"Market share, %",0.73,0.72,0.72,0.69,0.69,0.66,0.65,0.65,0.64,0.64,0.63,0.62,0.63,0.64,0.64,0.64,0.64]
[null,"Penetration, %",0.91,0.92,0.95,1.1200000000000001,1.1200000000000001,1.2,1.2,1.19,1.1599999999999999,1.1599999999999999,1.1100000000000001,1.17,1.17,1.18,1.18,1.1599999999999999,1.1499999999999999]
[null,"Churn rate, %",8.5999999999999993E-2,8.5000000000000006E-2,7.6999999999999999E-2,7.0000000000000007E-2,0.30399999999999999,6.7000000000000004E-2,8.5000000000000006E-2,0.1,0.13,0.39100000000000001,0.13200000000000001,8.6999999999999994E-2,7.1999999999999995E-2,6.7000000000000004E-2,0.34699999999999998,8.2000000000000003E-2,8.5999999999999993E-2]
[null,"ARPU, RUB",218.8,236.7,267.5,232.00939460925903,228.3,171.2,181.9,216.5,211.5,200.4,185.6,211.8,237.9,211.2,205.6,180.9,209.8]
[null,"MOU, min",220,255,294,294,256,294,272,293,300,297,315,342,346,347,328,330,365]
[null,"APPM, RUB",0.99,0.93,0.91,0.79,0.89,0.57999999999999996,0.67,0.74,0.71,0.67,0.59,0.62,0.69,0.61,0.63,0.55000000000000004,0.56999999999999995]
[null,"SAC per gross new subscriber, RUB",534.1,564.9,562.70000000000005,329.24513945654792,462.4,483.3,616,600.5,541.1,553.1,566,352.4,490.4,484.1,457.1,483.6,479.2]
[]
[null,"AMD/RUB",12.85994736934347,12.732612532338543,11.940946495825312,11.7474228137739,12.316145151142063,12.512051979579137,13.373774021422797,12.718938425940665,12.195083010031851,12.699145441701551,12.845528988008702,12.954885051503595,12.83969343573318,13.080832002642822,12.93039895608254,13.5,13.1]
[]
[null,"Amounts in AMD million, unless stated"]
[null,"Revenue",17786.2,19287,20903.400000000001,19326.400000000001,77303,16286.5,18697,20746,18926.7,74656.2,16682.099999999999,19076.599999999999,21774.400000000001,20053.099999999999,77586.2,17802.900000000001,19823.400000000001]
[null,"Operating income",-172.3,1588.6,3210.3,1647.5,6274.1,174.2,1572.2,4532.3,2699.6,8978.2999999999993,4490.3,3366.3,5445.2,4066.1,17368,3760.9,5840.3]
[null,"- operating margin, %","n/a",8.2000000000000003E-2,0.154,8.5000000000000006E-2,8.1000000000000003E-2,1.0999999999999999E-2,8.4000000000000005E-2,0.218,0.14299999999999999,0.12,0.26900000000000002,0.17599999999999999,0.25,0.20300000000000001,0.224,0.21099999999999999,0.29499999999999998]
[null,"Depreciation and appreciation",8860,8727.2999999999993,8320,8230.1,34137.4,8131.4,8564,7349.9,6862.1,30907.4,6856.6,6566.6,7018.6,6636.3,27078,5185.6000000000004,4529]
[null,"- as % of revenue",0.498,0.45200000000000001,0.39800000000000002,0.42599999999999999,0.442,0.499,0.45800000000000002,0.35399999999999998,0.36299999999999999,0.41399999999999998,0.41099999999999998,0.34399999999999997,0.32200000000000001,0.33100000000000002,0.34899999999999998,0.29099999999999998,0.22800000000000001]
[null,"OIBDA",8687.7000000000007,10315.9,11530.3,9877.6,40411.5,8305.6,10136.200000000001,11882.2,9561.7000000000007,39885.699999999997,11346.9,9932.9,12463.8,10702.5,44446,8946.5,10369.4]
[null,"OIBDA margin, %",0.48799999999999999,0.53500000000000003,0.55200000000000005,0.51100000000000001,0.52300000000000002,0.51,0.54200000000000004,0.57299999999999995,0.505,0.53400000000000003,0.68,0.52100000000000002,0.57199999999999995,0.53400000000000003,0.57299999999999995,0.503,0.52300000000000002]
[null,"Net income",-2409.3000000000002,3606.6,-2231.5,974.5,-59.7,-3032.9,-167.1,3397.9,2633.1,2831,1267.4000000000001,2815.6,2531.6,2329.6999999999998,8944.5,2669.7,2876]
[null,"- margin","n/a",0.187,"n/a",0.05,"n/a","n/a","n/a",0.16400000000000001,0.13900000000000001,3.7999999999999999E-2,7.5999999999999998E-2,0.14799999999999999,0.11600000000000001,0.11600000000000001,0.115,0.15,0.14499999999999999]
[null,"CAPEX",1515.5,1193.7,1840.4,6429.9,10979.5,662.1,5611.4,2120.8000000000002,8568,16962.3,1107.4000000000001,199.9,4058.3,4342.5,9708.1,469.2,3334]
[null,"- as % of revenue",8.5000000000000006E-2,6.2E-2,8.7999999999999995E-2,0.33300000000000002,0.14199999999999999,4.1000000000000002E-2,0.3,0.10199999999999999,0.45300000000000001,0.22700000000000001,6.6000000000000003E-2,0.01,0.186,0.217,0.125,2.5999999999999999E-2,0.16800000000000001]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"ARPU, AMD",2813.4,3013.5,3194.2,2725.5,2812.3,2141.3000000000002,2432.6999999999998,2751,2577.1,2541.3000000000002,2380.3000000000002,2739.2,3054.6,2761.9,2656.4,2433.6,2750.2]
[null,"MOU, min",220,255,294,294,256,294,272,293,300,297,315,342,346,347,328,330,365]
[null,"APPM, AMD",12.79,11.82,10.86,9.27,10.99,7.28,8.94,9.39,8.58,8.5500000000000007,7.56,8.01,8.83,7.96,8.1,7.37,7.53]
[null,"SAC per gross new subscriber, AMD",6868.7,7192,6719.4,3867.8,5695.3,6005.4,8237.2999999999993,7625.3,6595.9,6995.3,7248.3,4572.7,6294.7,6332.7,5909.9,6506.2,6287.4]
[]
[null,"*Due to the rounding and translation practices, Russian rubles and functional currency margins, as well as other non-GAAP financial measures, may differ."]

{"sheet":"Turkmenistan","index":7,"n_rows":51,"n_cols":19,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,2,1,5],[1,12,1,15],[50,1,51,1],[1,7,1,10],[1,17,1,18]]}
[]
[null,"Country highlights:",2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013]
[null,"Turkmenistan","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2"]
[]
[null,"Amounts in RUB million, unless stated"]
[null,"Revenue",1449.2,1614.3,1711.5,1528,6303.1,null,null,null,null,null,null,null,36.1,293.7,329.8,515.9,694.5]
[null,"Operating income",809.5,867.2,900.1,-3484,-907.2,null,null,null,null,null,null,null,-107.4,92,-116.1,137.5,228.7]
[null,"- operating margin, %",0.55900000000000005,0.53700000000000003,0.52600000000000002,"n/a","n/a",null,null,null,null,null,null,null,"n/a",0.313,"n/a",0.26700000000000002,0.32900000000000001]
[null,"Depreciation and appreciation",124.2,133.1,144.9,150.9,553.1,null,null,null,null,null,null,null,0.5,0.2,0.7,2.2000000000000002,1.1000000000000001]
[null,"- as % of revenue",8.5999999999999993E-2,8.2000000000000003E-2,8.5000000000000006E-2,9.9000000000000005E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,1.4999999999999999E-2,1E-3,2E-3,4.0000000000000001E-3,2E-3]
[null,"OIBDA",933.7,1000.3,1045,898.9,3877.9,null,null,null,null,null,null,null,-106.8,92.2,-115.4,139.69999999999999,229.8]
[null,"OIBDA margin, %",0.64400000000000002,0.62,0.61099999999999999,0.58799999999999997,0.61499999999999999,null,null,null,null,null,null,null,"n/a",0.314,"n/a",0.27100000000000002,0.33100000000000002]
[null,"Net income",613.5,619.29999999999995,643.4,-3699.3,-1823.1,null,null,null,null,null,null,null,-107.2,92.4,-116.4,132.5,153.1]
[null,"- margin, %",0.42299999999999999,0.38400000000000001,0.376,"n/a","n/a",null,null,null,null,null,null,null,"n/a",0.314,"n/a",0.25700000000000001,0.221]
[null,"CAPEX",129.5,254.5,522.79999999999995,446.9,1353.6,null,null,null,null,null,null,null,1.3,9.9,11.2,124.2,230.5]
[null,"- as % of revenue",8.8999999999999996E-2,0.158,0.30499999999999999,0.29199999999999998,0.215,null,null,null,null,null,null,null,3.6999999999999998E-2,3.4000000000000002E-2,3.4000000000000002E-2,0.24099999999999999,0.33200000000000002]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, thous",1896.3,2165.1999999999998,2385.1999999999998,2419.1999999999998,2419.1999999999998,null,null,null,null,null,null,null,845.3,1440,1440,1888.2,1882.6]
[null,"Market share, %",0.84,0.83,0.83,0.78,0.78,null,null,null,null,null,null,null,0.22,0.32,0.32,0.39,0.39]
[null,"Penetration, %",0.44,0.5,0.55000000000000004,0.6,0.6,null,null,null,null,null,null,null,0.74,0.86,0.86,0.93,0.93]
[null,"Churn rate, %",9.9000000000000005E-2,0.03,6.0999999999999999E-2,8.4000000000000005E-2,0.27900000000000003,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a",0.17]
[null,"ARPU, RUB",264.39999999999998,265,250.8,212,231.6,null,null,null,null,null,null,null,null,85.7,null,103.4,122.8]
[null,"MOU, min",267,289,325,292,301,null,null,null,null,null,null,null,null,302,null,473,527]
[null,"APPM, RUB",0.99,0.99,0.99,0.99,0.99,null,null,null,null,null,null,null,null,0.28000000000000003,null,0.22,0.23]
[null,"SAC per gross new subscriber, RUB",109.7,124.6,108.8,143.5,138.4,null,null,null,null,null,null,null,null,67.7,null,101.4,151.1]
[]
[null,"TMT/RUB",9.5363000000000003E-2,9.4322000000000003E-2,9.3090000000000006E-2,9.2814999999999995E-2,9.3889E-2,null,null,null,null,null,null,null,8.9071999999999998E-2,9.1719700000000001E-2,9.1788999999999996E-2,0.1,0.1]
[]
[null,"Amounts in TMT million, unless stated"]
[null,"Revenue",138.19999999999999,152.30000000000001,159.30000000000001,141.80000000000001,591.6,null,null,null,null,null,null,null,3.3,27,30.2,48.3,62.6]
[null,"Operating income",77.2,81.8,83.8,-323.39999999999998,-80.599999999999994,null,null,null,null,null,null,null,-9.5,8.5,-10.3,12.9,20.6]
[null,"- operating margin, %",0.55900000000000005,0.53700000000000003,0.52600000000000002,"n/a","n/a",null,null,null,null,null,null,null,"n/a",0.315,"n/a",0.26800000000000002,0.32900000000000001]
[null,"Depreciation and amortization",11.8,12.6,13.5,14,51.9,null,null,null,null,null,null,null,0.1,0,0.1,0.2,0.1]
[null,"- as % of revenue",8.5999999999999993E-2,8.2000000000000003E-2,8.5000000000000006E-2,9.9000000000000005E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,1.4999999999999999E-2,1E-3,2E-3,4.0000000000000001E-3,2E-3]
[null,"OIBDA",89,94.3,97.3,83.4,364,null,null,null,null,null,null,null,-9.5,8.5,-10.199999999999999,13.2,20.7]
[null,"OIBDA margin, %",0.64400000000000002,0.62,0.61099999999999999,0.58799999999999997,0.61499999999999999,null,null,null,null,null,null,null,"n/a",0.315,"n/a",0.27200000000000002,0.33100000000000002]
[null,"Net income",58.5,58.4,59.9,-343.4,-166.6,null,null,null,null,null,null,null,-9.5,8.5,-10.3,12.5,13.9]
[null,"- margin",0.42299999999999999,0.38400000000000001,0.376,"n/a","n/a",null,null,null,null,null,null,null,"n/a",0.316,"n/a",0.25800000000000001,0.222]
[null,"CAPEX",12.4,24,48.7,41.5,126.6,null,null,null,null,null,null,null,0.1,0.9,1,11.5,21]
[null,"- as % of revenue",8.8999999999999996E-2,0.158,0.30499999999999999,0.29199999999999998,0.214,null,null,null,null,null,null,null,3.5999999999999997E-2,3.4000000000000002E-2,3.4000000000000002E-2,0.23899999999999999,0.33600000000000002]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"ARPU, TMT",25.2,25,23.3,19.7,21.7,null,null,null,null,null,null,null,null,7.9,null,9.6999999999999993,11.1]
[null,"MOU, min",267,289,325,292,301,null,null,null,null,null,null,null,null,302,null,473,527]
[null,"APPM, TMT",0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,0.03,null,0.02,0.02]
[null,"SAC per gross new subscriber, TMT",10.5,11.8,10.1,13.3,13,null,null,null,null,null,null,null,null,6.2,null,9.5,13.6]
[]
[null,"*Due to the rounding and translation practices, Russian rubles and functional currency margins, as well as other non-GAAP financial measures, may differ."]

{"sheet":"Uzbekistan","index":8,"n_rows":76,"n_cols":18,"rows_kept":76,"cut":false,"hidden":false,"merged":[[1,12,1,15],[1,7,1,10],[1,2,1,5],[75,1,76,1]]}
[]
[null,"Country highlights:",2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013]
[null,"Uzbekistan","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1"]
[]
[null,"Amounts in RUB million, unless stated"]
[null,"Revenue",3094.4,3423.3,3517.4,3570.7,13605.9,3063.6,3039,3277.7,3589,12969.3,3498.9,4129.6000000000004,844.8,0.5,8473.7999999999993,2.2000000000000002]
[]
[]
[]
[]
[]
[null,"Operating income",957.1,1132.7,965.5,910.2,3965.5,644.70000000000005,595.1,432.9,567.70000000000005,2240.3000000000002,201.7,-34631.9,-601,1620.3,-33410.9,1113.7]
[null,"- operating margin, %",0.309,0.33100000000000002,0.27500000000000002,0.255,0.29099999999999998,0.21,0.19600000000000001,0.13200000000000001,0.158,0.17299999999999999,5.8000000000000003E-2,"n/a","n/a","n/a","n/a","n/a"]
[null,"Depreciation and amortization",731.5,857.3,1006.7,993.3,3588.8,1010,1031.2,1196.7,1327.6,4565.5,1351.4,1363.1,534.79999999999995,-505,2744.2,0]
[null,"- as % of revenue",0.23599999999999999,0.25,0.28599999999999998,0.27800000000000002,0.26400000000000001,0.33,0.33900000000000002,0.36499999999999999,0.37,0.35199999999999998,0.38600000000000001,0.33,0.63300000000000001,"n/a",0.32400000000000001,"n/a"]
[null,"OIBDA",1688.7,1990,1972.3,1903.5,7554.4,1654.7,1626.3,1629.6,1895.2,6805.8,1553.1,2247,-66.3,-415.4,3318.4,-267.3]
[null,"OIBDA margin, %",0.54600000000000004,0.58099999999999996,0.56100000000000005,0.53300000000000003,0.55500000000000005,0.54,0.53500000000000003,0.497,0.52800000000000002,0.52500000000000002,0.44400000000000001,0.54400000000000004,"n/a","n/a",0.39200000000000002,"n/a"]
[null,"Net income",733.4,957.3,845.5,837.5,3373.7,467.8,498.5,344.5,390,1700.8,-60.6,-33528.300000000003,-821.8,1502.4,-32908.300000000003,6.1]
[null,"- margin, %",0.23699999999999999,0.28000000000000003,0.24,0.23499999999999999,0.248,0.153,0.16400000000000001,0.105,0.109,0.13100000000000001,"n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"CAPEX",715.5,574,599,2929.6,4818.2,478.9,1746.4,727.7,1298.9000000000001,4251.8999999999996,457.9,2000.3,0,7.2,2462.9,0]
[null,"- as % of revenue",0.23100000000000001,0.16800000000000001,0.17,0.82,0.35399999999999998,0.156,0.57499999999999996,0.222,0.36199999999999999,0.32800000000000001,0.13100000000000001,0.48399999999999999,"n/a","n/a",0.29099999999999998,"n/a"]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, mln",7.4,7.6,8.1999999999999993,8.8000000000000007,8.8000000000000007,9.1,9.4,10,9.3000000000000007,9.3000000000000007,9.5,9]
[null,"Market share, %",0.45,0.44,0.43,0.42,0.42,0.42,0.42,0.42,0.39,0.39,0.38,0.38]
[null,"Penetration, %",0.57999999999999996,0.62,0.67,0.73,0.73,0.77,0.79,0.82,0.82,0.82,0.85,0.81]
[null,"Churn rate, %",5.8999999999999997E-2,6.0999999999999999E-2,7.1999999999999995E-2,0.06,0.247,9.1999999999999998E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.20200000000000001,0.47899999999999998,0.11899999999999999,0.191]
[null,"ARPU, RUB",142.5,152.1,148.4,140.1,142.69999999999999,113.7,103.8,111.8,123.3,118.8,122.6,147.5]
[null,"MOU, min",520,534,508,461,494,402,416,421,440,436,468,553]
[null,"APPM, RUB",0.27,0.28000000000000003,0.28999999999999998,0.3,0.28999999999999998,0.28000000000000003,0.25,0.27,0.28000000000000003,0.27,0.26,0.27]
[]
[]
[null,"SAC per gross new subscriber, RUB",183.5,182.9,238.4,247.2,220.9,215.9,215.4,189.6,176.1,197.5,185.6,146.30000000000001]
[]
[]
[]
[]
[null,"Total VAS, RUB mln",521.70000000000005,481.8,514.20000000000005,547.6,2065.3000000000002,520.79999999999995,507.1,643,797.3,2468.1999999999998,862,889.1,null,null,1931.4]
[null,"- messaging",206.3,196.4,209.2,205.1,817,187.1,177.9,202.4,229.6,797,214.4,212.5,null,null,469.1]
[null,"- data traffic",85.2,88.2,99.4,137.19999999999999,410,153.30000000000001,167,248.8,320,889,386.9,418.2,null,null,885.2]
[null,"- data content",160.4,128.30000000000001,136.4,130.80000000000001,555.9,110.8,96.1,128.4,173,508.2,185.8,182.4,null,null,405]
[]
[null,"UZS/RUB",51.248835999999997,52.069699999999997,52.569375000000001,53.092213000000001,52.250970000000002,56.745579999999997,60.678051000000004,59.699576999999998,56.761811000000002,58.474665000000002,60.186698,60.250073,59.778472999999998,63.165612000000003,60.848638999999999,66.099999999999994]
[]
[null,"Amounts in UZS million, unless stated"]
[null,"Revenue",158585.4,178252.2,184908.2,189576,711321.8,173716,184358.7,195203.8,203573.7,756852.2,210393.3,247782.7,49241.4,30.4,507447.7,147.38999999999999]
[null,"Operating income",49051.1,58980.5,50757.599999999999,48322.5,207111.7,36622.6,36062.800000000003,25670,32208.1,130563.5,11979.3,-1973826.6,-36230.1,105316.1,-1892761.3,73424.399999999994]
[null,"- operating margin, %",0.309,0.33100000000000002,0.27500000000000002,0.255,0.29099999999999998,0.21099999999999999,0.19600000000000001,0.13200000000000001,0.158,0.17299999999999999,5.7000000000000002E-2,"n/a","n/a","n/a","n/a","n/a"]
[null,"Depreciation and amortization",37490.6,44637.3,52923.3,52737.1,187788.3,57381.7,62556.7,71242.600000000006,75312.7,266493.7,81265.399999999994,82025.7,31732,-33167.199999999997,161855.79999999999,0]
[null,"- as % of revenue",0.23599999999999999,0.25,0.28599999999999998,0.27800000000000002,0.26400000000000001,0.33,0.33900000000000002,0.36499999999999999,0.37,0.35199999999999998,0.38600000000000001,0.33100000000000002,0.64400000000000002,"n/a",0.31900000000000001,0]
[null,"OIBDA",86541.7,103617.8,103680.9,101059.6,394900,94004.3,98619.5,96912.6,107520.8,397057.2,93244.7,134801.20000000001,-4498.2,-26320.5,197227.1,-17656.3]
[null,"OIBDA margin, %",0.54600000000000004,0.58099999999999996,0.56100000000000005,0.53300000000000003,0.55500000000000005,0.54100000000000004,0.53500000000000003,0.496,0.52800000000000002,0.52500000000000002,0.443,0.54400000000000004,"n/a","n/a",0.38900000000000001,"n/a"]
[null,"Net income",37583.599999999999,49848.6,44447.5,44467.199999999997,176346.9,26563,30208.3,20323.2,22121.7,99216.2,-3910.2,-1911395.7,-49431,97910.399999999994,-1866826.5,373.1]
[null,"- margin, %",0.23699999999999999,0.28000000000000003,0.24,0.23499999999999999,0.248,0.153,0.16400000000000001,0.104,0.109,0.13100000000000001,"n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"CAPEX",36669.800000000003,29887.9,31488,155541.5,253587.20000000001,27183.8,106220.9,43077.4,74384.100000000006,250866.2,28068.7,121708.6,"n/a","n/a",150072.70000000001,0]
[null,"- as % of revenue",0.23100000000000001,0.16800000000000001,0.17,0.82,0.35699999999999998,0.156,0.57599999999999996,0.221,0.36499999999999999,0.33100000000000002,0.13300000000000001,0.49099999999999999,"n/a","n/a",0.29599999999999999,"n/a"]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"ARPU, UZS",7301.7,7917.4,7802.3,7436.2,7455.6,6447.8,6586.1,6659.6,6992.2,6934.2,7371.6,8853.2999999999993]
[null,"MOU, min",520,534,508,461,494,402,416,421,440,436,468,553]
[null,"APPM, UZS",14.04,14.83,15.36,16.13,15.09,16.04,15.83,15.82,15.9,15.89,15.75,16.010000000000002]
[]
[]
[null,"SAC per gross new subscriber, UZS",9401.7000000000007,9521.5,12530.1,13125.9,11544.2,12193.1,13080.5,11307.6,9988.1,11524.1,11169.5,8775.2999999999993]
[]
[]
[]
[]
[null,"Total VAS, UZS mln",26736.5,25084.7,27033.3,29075.1,107929.7,29386.9,30770.799999999999,38543.199999999997,45263.6,143964.6,51823.199999999997,53395.5,null,null,115731.9]
[null,"- messaging",10574.8,10228.6,10995.6,10889.4,42688.4,10555.2,10794.1,12135,13027.8,46512.1,12883.5,12760.1,null,null,28097.9]
[null,"- data traffic",4366.6000000000004,4592.7,5225.5,7285.9,21470.799999999999,8653.2000000000007,10133.700000000001,14907,18165.7,51859.6,23285.3,25118.3,null,null,53076.2]
[null,"- data content",8221.4,6680.5,7170.7,6944.7,29017.4,6256,5831.1,7695,9828.7000000000007,29610.7,11159.3,10953,null,null,24252.5]
[]
[null,"*Due to the rounding and translation practices, Russian rubles and functional currency margins, as well as other non-GAAP financial measures, may differ."]

{"sheet":"Belarus","index":9,"n_rows":24,"n_cols":19,"rows_kept":24,"cut":false,"hidden":false,"merged":[[3,12,3,15],[3,7,3,10],[3,2,3,5],[3,17,3,18]]}
[]
[null,"Country highlights:"]
[null,"Belarus"]
[null,null,2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013]
[null,"Operating highlights","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2"]
[]
[null,"Total number of MTS subscribers, mln",4.5999999999999996,4.5999999999999996,4.5999999999999996,4.7,4.7,4.8,4.8,4.8,4.9000000000000004,4.9000000000000004,5,5,5.0999999999999996,5.2,5.2,5.2,5.3]
[null,"Market share, %",0.46,0.45,0.46,0.45,0.45,0.45,0.44,0.43,0.43,0.43,0.43,0.46,0.47,0.47,0.47,0.47]
[null,"Penetration, %",1.06,1.07,1.08,1.1000000000000001,1.1000000000000001,1.1200000000000001,1.1399999999999999,1.18,1.21,1.21,1.21,1.1499999999999999,1.1499999999999999,1.1599999999999999,1.1599999999999999,1.18]
[null,"Churn rate, %",6.5000000000000002E-2,6.0999999999999999E-2,5.6000000000000001E-2,5.5E-2,0.23599999999999999,5.1999999999999998E-2,5.1999999999999998E-2,5.3999999999999999E-2,5.3999999999999999E-2,0.21099999999999999,5.1999999999999998E-2,0.05,4.9000000000000002E-2,5.0999999999999997E-2,0.20200000000000001,5.8000000000000003E-2]
[]
[null,"ARPU, RUB",221.1,235.8,258.3,265.7,243.6,242.3,203.2,191.6,143.69999999999999,193.8,153.69999999999999,178.1,198.9,201.4,182.3,168.6,187.1]
[null,"MOU, min",434,488,497,515,480,497,537,517,508,512,493,521,505,510,504,460]
[null,"APPM, RUB",0.51,0.48,0.52,0.52,0.51,0.49,0.38,0.37,0.28000000000000003,0.38,0.31,0.34,0.39,0.39,0.36,0.37]
[null,"SAC per gross new subscriber, RUB",491.9,589.79999999999995,541.6,534.6,538.79999999999995,497.6,450,314.2,239.7,364.9,262.10000000000002,358.8,309.5,356.1,323.5,348.9,431]
[]
[null,"BYR/RUB",97.339682771293113,98.967234902213121,98.096933890019343,98.127750475293638,98.134961060620725,103.12380903773523,137.74827712017765,176.09040442343056,255.50043784384422,168.5550507395113,273.18795118181629,264.14010537031203,261.34655826322688,274.97324576629006,268.41058775125509,283.60000000000002,274.60000000000002]
[]
[null,"ARPU, BYR",20783.490000000002,22223.64,23403.58,23325.67,22277.19,23230.71,24894.02,30502.83,33239.57,28016.23,37224.800000000003,42726.17,47292.93,47783.56,43576.41,47805.96,51369.37]
[null,"MOU, min",434,488,497,515,480,497,537,517,508,512,493,521,505,510,504,460]
[null,"APPM, BYR",47.89,45.54,47.09,45.28,46.4,46.74,46.36,59,65.430000000000007,54.72,75.510000000000005,82.01,93.65,93.69,86.46,103.93]
[null,"SAC per gross new subscriber, BYR",47880.6,58452.7,53175.5,52494.1,52923.4,51312.7,61282.1,46969.2,61247.1,57573.8,71594.100000000006,94762.4,80878.100000000006,97928.6,86765.1,98889,118261.6]
[]
[null,"*MTS owns a 49% stake in Mobile TeleSystems LLC, a mobile operator in Belarus, which is not consolidated"]

{"sheet":"Group reconciliations","index":10,"n_rows":49,"n_cols":16,"rows_kept":49,"cut":false,"hidden":false,"merged":[[1,10,1,13],[1,6,1,9],[1,2,1,5],[1,14,1,15]]}
[]
[null,null,2010,null,null,null,2011,null,null,null,2012,null,null,null,2013]
[null,"MTS Group","Q1","Q2","Q3","Q4","Q1*","Q2*","Q3*","Q4*","Q1*","Q2*","Q3*","Q4*","Q1*","Q2"]
[]
[null,"Net debt, amounts in RUB million, unless stated"]
[null,"Current portion of LT debt and of capital lease obligations",69141.5,53589.599999999999,44441.1,23074.400000000001,32043,17484,34648.9,37208.699999999997,25486.6,36247.800000000003,24161.1,27624.3,19235.3,49455.8]
[null,"LT debt",156533,173092.2,152393.70000000001,194827.5,179685.5,191437.3,196214.8,243208.8,211656,204682.9,201607.4,204432.3,203142.5,197241.8]
[null,"Capital lease obligations",31.1,28.7,45.8,331.4,268.39999999999998,241.5,222,178,125.3,114.7,80.3,48.5,36.700000000000003,26.2]
[null,"Total debt",225705.60000000001,226710.5,196880.6,218233.3,211996.79999999999,209162.8,231085.7,280595.5,237267.9,241045.4,225848.8,232105.1,222414.5,246723.8]
[null,"Less:"]
[null,"Cash and cash equivalents",67051.5,75961.5,65713.600000000006,28273.200000000001,33960.1,34348.1,46962.7,59589.4,28295.200000000001,28912.799999999999,23243.5,22014.2,20584.900000000001,64155.9]
[null,"ST investments",12504.6,14168.1,9909.2000000000007,10166.9,13658.7,10341.6,3469.3,2776.7,19565.8,27497.4,4072.9,4034.4,18779.7,17213.099999999999]
[null,"Net debt",146149.4,136581,121257.8,179793.1,164378,164473.20000000001,180653.7,218229.5,189406.9,184635.2,198532.3,206056.5,183049.8,165354.79999999999]
[]
[]
[null,"Financial leverage ratios"]
[null,"Shareholders' equity, RUB mln",141056.20000000001,127582.39999999999,133802,126686.5,127827.4,101317.8,119461,114960.2,123792,80248.3,97974.7,113991.1,127862.6,125963.4]
[null,"Total assets, RUB mln",460733.6,478021.4,439257.3,441245.8,438378.6,431875.5,453221.1,493187.3,464424.4,476463.1,448894.9,454978.4,466027.4,510101.9]
[null,"LTM OIBDA, RUB mln",138409.9,144805,149934.39999999999,148002.29999999999,144699.4,142068.70000000001,141881.4,144227.9,149478.39999999999,155066.29999999999,159193.60000000001,161703.20000000001,164507.29999999999,168470.2]
[null,"Net debt/assets",0.3,0.3,0.3,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.5,0.4,0.3]
[null,"Net debt/equity",1,1.1000000000000001,0.9,1.4,1.3,1.6,1.5,1.9,1.5,2.2999999999999998,2,1.8,1.4,1.3]
[null,"Net debt/LTM OIBDA",1.1000000000000001,0.9,0.8,1.2,1.1000000000000001,1.2,1.3,1.5,1.3,1.2,1.2,1.3,1.1000000000000001,1]
[]
[]
[null,"Debt composition"]
[null,"By type, %"]
[null,"Credit facilities",0.61699999999999999,0.57499999999999996,0.52600000000000002,0.53500000000000003,0.53300000000000003,0.53400000000000003,0.53200000000000003,0.61399999999999999,0.6,0.59399999999999997,0.64,0.65200000000000002,0.63400000000000001,0.56600000000000006]
[null,"Bonds",0.34799999999999998,0.39500000000000002,0.44900000000000001,0.46500000000000002,0.46700000000000003,0.46600000000000003,0.46800000000000003,0.38600000000000001,0.4,0.40600000000000003,0.36,0.34799999999999998,0.36599999999999999,0.434]
[null,"Syndicated loan",3.5000000000000003E-2,0.03,2.5000000000000001E-2]
[null,"By currency, %"]
[null,"RUB",0.70299999999999996,0.66300000000000003,0.624,0.77200000000000002,0.78,0.77700000000000002,0.77700000000000002,0.747,0.78,0.78,0.76200000000000001,0.75700000000000001,0.81499999999999995,0.79]
[null,"USD",0.19600000000000001,0.30199999999999999,0.33400000000000002,0.20799999999999999,0.19500000000000001,0.19700000000000001,0.19900000000000001,0.22500000000000001,0.19,0.192,0.21,0.219,0.16,0.19]
[null,"EUR",0.10100000000000001,3.5000000000000003E-2,4.2000000000000003E-2,2.1000000000000001E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.4E-2,2.8000000000000001E-2,0.03,2.8000000000000001E-2,2.8000000000000001E-2,2.4E-2,2.5000000000000001E-2,0.02]
[]
[]
[null,"Free cash flow, amounts in RUB million, unless stated"]
[null,"Net cash provided by operating activities",28844.9,50534,83389.5,110011.2,25461.8,45257.8,81880.800000000003,106958,36123.5,66612.7,104109.6,134855.79999999999,36649.5,76147.7]
[null,"Less:",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Purchases of property, plant and equipment",-5607.5,-13053.3,-21969.8,-58645.1,-6403.1,-17070.900000000001,-35467.300000000003,-64011,-11815.7,-28994.7,-49352.1,-79835.899999999994,-9193.9,-20514.7]
[null,"Purchases of intangible assets",-1881.7,-3960.9,-7202.1,-22411.5,-1329.3,-3679.6,-4992.8,-8787.2999999999993,-1633.5,-3076.2,-4740.8999999999996,-7947.1,-3304.4,-5579.3]
[null,"Proceeds from sale of property, plant and equipment",46.3,129.1,180.8,205.8,96.9,238.9,597.5,662.7,22.3,68.3,91.7,394.8,140.5,230]
[null,"Proceeds from sale of other investments",4.0999999999999996,88.4,25905.9,26307.200000000001,131.1,126.8,139.9,139.9,463.9,463.9,1375.5,1560.9,0,0]
[null,"Purchases of other investments",0,0,-192.7,-3360.8,-0.5,-0.5,-0.5,-1614.4,0,0,-2100,-2100,0,0]
[null,"Investments in and advances to associates",1.5,1.5,-44.4,-89,89.5,89.5,89.5,89.5,0,0,0,0,0,-5088.8999999999996]
[null,"Acquisition of subsidiaries, net of cash acquired",-186.7,-957.7,-4704.3,-5963.7,-542.9,-919.9,-1622.6,-6568.9,0,-1435.8,-1701.1,-1936.8,0,0]
[null,"Purchase of notes receivable, related party",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Free cash flow",21220.9,32781.1,75362.899999999994,46054.1,17503.5,24042.2,40624.6,26868.5,23160.5,33638.199999999997,47682.7,44991.7,24291.599999999999,45194.9]
[]
[null,"*Data were retrospectively adjusted on discontinued operations in Uzbekistan"]

{"sheet":"Debt repayment schedule","index":11,"n_rows":11,"n_cols":10,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,2,1,4]]}
[]
[null,"As of March 31, 2013",2013,null,null,2014,2015,2016,2017,"Thereafter"]
[null,"MTS Group","Q1","Q3","Q4"]
[]
[null,"Debt repayments, RUB bln",437,22.1,10,20.7,49.2,35,48.6,61.2]
[]
[null,"Maturities of major publicly traded debt instruments*"]
[null,"2020 Eurobond, USD mln",null,null,null,null,null,null,null,750]
[null,"2023 Eurobond, USD mln",null,null,null,null,null,null,null,500]
[]
[null,"*Amounts before discounts"]

{"sheet":"Ave Forex Rates","index":12,"n_rows":10,"n_cols":20,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,18,1,19],[1,13,1,16],[1,8,1,11],[1,3,1,6],[3,0,9,0],[1,1,1,2]]}
[]
[null,"MTS Group",null,2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013]
[null,"Average Forex rates per country",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4","Full year","Q1","Q2"]
[]
[null,"Russia","RUB/USD",29.89,30.24,30.62,30.71,30.37,29.27,27.99,29.05,31.23,29.39,30.26,31.01,32.01,31.08,31.09,30.41,31.61]
[null,"Ukraine","UAH/RUB",0.27,0.26,0.26,0.26,0.26,0.27,0.28000000000000003,0.27,0.26,0.27,0.26,0.26,0.25,0.26,0.26,0.26,0.25]
[null,"Uzbekistan","UZS/RUB",51.2,52.1,52.6,53.1,52.3,56.7,60.7,59.7,56.76,58.47,60.19,60.25,59.78,63.17,60.85,66.09,"n/a"]
[null,"Turkmenistan","TMT/RUB",0.1,0.09,0.09,0.09,0.09,0.1,0.1,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Armenia","AMD/RUB",12.86,12.73,11.94,11.75,12.32,12.51,13.37,12.72,12.2,12.7,12.85,12.95,12.84,13.08,12.93,13.45,13.13]
[null,"Belarus","BYR/RUB",97.34,98.97,98.1,98.13,98.13,103.12,137.75,176.09,255.5,168.56,273.19,264.14,261.35000000000002,274.97000000000003,268.41000000000003,283.61,274.63]

{"sheet":"Glossary","index":13,"n_rows":2,"n_cols":7,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Glossary"]