{"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":114,"comments":2,"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":27,"rows_kept":55,"cut":false,"hidden":false,"merged":[[3,22,3,26],[3,2,3,6],[3,7,3,11],[3,12,3,16],[3,17,3,21]]}
[]
[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,null,null,null,2014]
[null,"(Amounts in millions of RUB, 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","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year"]
[]
[null,"Net operating revenue"]
[null,"Service revenue",74152,79881,84075,83482,321589,75931,78830,84353,83432,322546,81561,86231,91299,90247,349338,87172,91594,96238,96946,371950,91469,92973,99317,98063,381822]
[null,"Sales of handsets and accessories",4005,3972,5053,8502,21532,6789,5686,7431,6119,26025,6050,6547,8138,8167,28902,5683,5856,7150,7804,26493,6093,5887,7831,9125,28936]
[null,null,78157,83853,89128,91984,343121,82720,84516,91784,89551,348571,87611,92778,99437,98414,378240,92854,97450,103388,104751,398443,97562,98860,107148,107188,410758]
[null,"Operating expenses"]
[null,"Cost of services",-15759,-16649,-17441,-18844,-68692,-17945,-18224,-18958,-19627,-74753,-19483,-20711,-21360,-21496,-83051,-20252,-20426,-21261,-21838,-83777,-20819,-20902,-23134,-24734,-89589]
[null,"Cost of handsets and accessories",-4081,-4250,-4773,-9052,-22156,-6405,-5896,-7607,-6378,-26286,-5616,-5587,-6925,-6914,-25042,-4750,-4818,-5877,-7190,-22636,-5342,-5317,-6825,-7609,-25093]
[null,"Sales and marketing expenses",-5038,-5660,-6351,-8828,-25878,-6627,-6125,-6075,-5973,-24800,-4430,-5474,-5347,-6416,-21667,-5166,-5817,-5785,-6093,-22861,-5045,-5395,-5429,-6039,-21908]
[null,"General and administrative expenses",-16583,-17192,-18290,-17009,-69074,-18381,-17532,-16537,-16730,-69181,-19458,-18715,-19301,-20503,-77977,-21213,-21346,-21565,-21333,-85458,-22678,-22415,-21664,-24214,-90971]
[null,"Depreciation and amortization",-14284,-14531,-15733,-16225,-60774,-15408,-16612,-15892,-16020,-63932,-17081,-16571,-17214,-17043,-67910,-17770,-18819,-18895,-17769,-73253,-18014,-18258,-19034,-19404,-74710]
[null,"Provision for doubtful accounts",-1019,-721,-720,-1263,-3722,-905,-837,-673,-773,-3189,-1157,-393,-519,-537,-2606,-508,-567,-524,-1506,-3106,-1059,-674,-764,-769,-3266]
[null,"Impairment loss and acquisition related costs",0,0,0,-3927,-3927,-275,-48,-58,-177,-557,-61,-42,-293,-126,-522,-56,-3,-11,-1,-71,0,-11,-2,-1,-14]
[null,"Other operating expenses",-1080,-1916,-1211,-1693,-5901,-889,-1020,-1723,-1946,-5578,-862,-1432,-1411,-1966,-5671,-1560,-87,-2074,-1802,-5523,-1168,-915,-1144,-1227,-4454]
[null,"Provision for investments in DeltaBank in Ukraine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5138,-5138]
[null,"Gain from reentrance into Uzbekistan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3604,3130,6734]
[]
[null,"Net operating income",20312,22934,24608,15142,82996,15885,18222,24263,21926,80296,19462,23851,27068,23413,93793,21578,25566,27395,27219,101758,23437,24973,32756,21183,102349]
[]
[null,"Currency exchange and transaction gains / (losses)",2304,-1724,576,-573,583,2753,-196,-5698,-1263,-4403,5601,-6013,3413,951,3952,-1470,-3134,-29,-840,-5473,-3766,4201,-9523,-8936,-18024]
[]
[null,"Other income / (expense):"]
[null,"Interest income",651,482,603,829,2565,315,443,399,693,1850,861,915,410,402,2588,553,942,622,675,2793,958,1358,1097,1106,4519]
[null,"Interest expense, net of amounts capitalized",-6825,-6455,-5805,-4481,-23567,-4989,-4518,-4598,-5229,-19333,-4884,-4728,-3612,-4449,-17673,-4297,-4182,-4036,-2983,-15498,-4173,-3839,-4159,-4282,-16453]
[null,"Other income / (expense)",84,281,466,-726,106,298,279,320,353,1250,-314,126,151,220,182,266,10638,688,1515,13108,576,552,-13,-4766,-3651]
[null,"Total other expenses, net",-6091,-5692,-4735,-4378,-20896,-4375,-3796,-3879,-4183,-16233,-4338,-3688,-3051,-3827,-14903,-3478,7399,-2725,-793,403,-2639,-1929,-3075,-7942,-15585]
[]
[null,"Income / (loss) before provision for income taxes and non-controlling interest",16526,15517,20449,10191,62683,14263,14231,14686,16480,59660,20725,14150,27430,20537,82843,16629,29831,24641,25587,96687,17032,27245,20158,4305,68740]
[]
[null,"Provision for income taxes",-3794,-3396,-4318,-4207,-15714,-4104,-3617,-3919,-3885,-15526,-4878,-3474,-6174,-4858,-19384,-3474,-4209,-6282,-5670,-19633,-3792,-5931,-3819,-2805,-16347]
[]
[null,"Net income/(loss) from continuing operations",12732,12121,16132,5984,46969,10159,10614,10766,12595,44134,15847,10676,21256,15680,63458,13156,25622,18359,19917,77054,13240,21314,16339,1500,52393]
[]
[null,"Net income/(loss) from discontinued operations, net of tax",0,0,0,0,0,494,524,365,423,1806,-35,-33557,-802,1547,-32846,51,3682,0,0,3733,0,0,0,0,0]
[]
[null,"Net income/(loss)",12732,12121,16132,5984,46969,10652,11137,11132,13018,45939,15812,-22881,20454,17226,30612,13207,29304,18359,19917,80787,13240,21314,16339,1500,52393]
[]
[null,"Net (income) / loss attributable to the non-controlling interest ",-1281,-1302,-1327,-1185,-5094,-1168,-866,-880,-711,-3624,-210,-260,-271,-229,-970,-245,-258,-279,-167,-949,-215,-225,-277,146,-571]
[]
[null,"Net income / (loss) attributable to the group",11452,10819,14805,4799,41875,9484,10272,10252,12307,42315,15603,-23141,20183,16997,29642,12963,29046,18080,19750,79839,13025,21089,16062,1646,51822]
[null,"Weighted average number of common shares outstanding, in thousands - basic and diluted",1916869,1916869,1916869,1916869,1916869,1916865,1988125,1988917,1988917,1970953,1988917,1988919,1988919,1988919,1988919,1988905,1988831,1988831,1988831,1988849,1988824,1988782,1988766,1988730.368,1988757.0223095899]
[null,"Earnings per share attributable to the Group - basic and diluted"]
[null,"EPS from continuing operations",null,null,null,null,null,4.6900000000000004,4.9000000000000004,4.97,5.98,20.55,7.86,5.24,10.55,7.77,31.42,6.49,12.75,9.09,9.93,38.270000000000003,6.55,10.6,8.08,0.82766373284445161,26.057481843517465]
[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,-16.510000000000002,0.03,1.85,0,0,1.88,0,0,0,0,0]
[null,"Total EPS",5.97,5.64,7.72,2.5,21.85,4.95,5.17,5.15,6.19,21.47,7.84,-11.63,10.15,8.5500000000000007,14.9,6.52,14.6,9.09,9.93,40.14,6.55,10.6,8.08,0.82766373284445161,26.057481843517465]
[]
[null,"Adjusted OIBDA*",34596,37465,40342,35600,148002,31293,34834,40155,37946,144228,36543,40422,44282,40456,161703,39347,44385,46290,44988,175011,41451,43231,48186,42596,175463]
[null,"Adjusted OIBDA margin",0.443,0.44700000000000001,0.45300000000000001,0.38700000000000001,0.43099999999999999,0.378,0.41199999999999998,0.437,0.42399999999999999,0.41399999999999998,0.41699999999999998,0.436,0.44500000000000001,0.41099999999999998,0.42799999999999999,0.42399999999999999,0.45500000000000002,0.44800000000000001,0.42899999999999999,0.439,0.42499999999999999,0.437,0.45,0.39700000000000002,0.42699999999999999]
[]
[null,"*Adjusted OIBDA for Q4 2010 doesn't include RUB 3,673 million of long-lived assets impairment, RUB 560 million of other current assets impairment in Turkmenistan (totaling loss of RUB 4,233 million) and include RUB 163 million of other long-lived assets impairment.                                                                                                         \nAdjusted OIBDA for Q3 2014 doesn't include a gain from reentrance into Uzbekistan of RUB 3,604 mln.\nAdjusted OIBDA for Q4 2014 doesn't include a gain from reentrance into Uzbekistan of RUB 3,130 mln and provision for investments in DeltaBank in Ukraine of RUB 5,138 mln.  \nAdjusted OIBDA for 2014 doesn't include a gain from reentrance into Uzbekistan of RUB 6,734 mln and provision for investments in DeltaBank in Ukraine of RUB 5,138 mln."]

{"sheet":"Balance Sheet","index":2,"n_rows":59,"n_cols":22,"rows_kept":59,"cut":false,"hidden":false,"merged":[[3,10,3,13],[3,6,3,9],[3,2,3,5],[3,14,3,17],[3,18,3,21]]}
[]
[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,null,null,2014]
[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","Mar 31","Jun 30","Sep 30","Dec 31","Mar 31","Jun 30","Sep 30","Dec 31","Mar 31","Jun 30","Sep 30","Dec 31"]
[null,"CURRENT ASSETS:"]
[null,"Cash and cash equivalents ",67052,75961,65714,28273,33960,34348,46963,59589,28295,28913,23244,22014,20585,64156,45084,30612,37207,53449,45937,61410]
[null,"Short-term investments ",12505,14168,9909,10167,13659,10342,3469,2777,19566,27497,4073,4034,18780,17213,11345,14633,39073,20778,23999,9849]
[null,"Trade receivables, net ",19714,21192,23432,24324,26083,26168,27173,27811,29587,33652,34908,33372,35900,39798,39847,34554,30614,29510,32268,32966]
[null,"Accounts receivable, related parties ",429,456,526,81,95,88,73,144,136,238,182,336,324,273,586,965,1183,4211,4241,4525]
[null,"Inventory and spare parts",6869,7808,7592,9751,10521,10711,8443,9371,8946,9915,9508,8586,8055,6216,8344,8498,7476,7281,7779,7510]
[null,"VAT receivable",3410,3681,2897,5021,4579,3891,6298,6151,5923,6240,5944,5415,5202,5486,6528,6651,6245,6312,7556,8071]
[null,"Prepaid expenses and other current assets",20665,21151,19537,17366,17223,17444,18560,17713,17376,21798,20326,18605,20872,25192,22426,20763,20328,18393,19417,27793]
[null,"Total current assets",130644,144416,129606,94984,106120,102992,110979,123557,109828,128254,98185,92362,109718,158335,134160,116676,142126,139934,141197,152124]
[]
[null,"PROPERTY, PLANT AND EQUIPMENT",224191,224067,221629,242957,234349,235871,247017,264180,254597,254478,257661,271781,266482,257642,256650,270660,261467,265723,273807,299479]
[]
[null,"INTANGIBLE ASSETS",65466,67563,73032,85875,81837,79253,82610,87198,83522,74699,74619,73448,74433,72324,71125,74329,73798,73554,81485,98780]
[]
[null,"INVESTMENTS IN AND ADVANCES TO ASSOCIATES",6430,7054,6700,7369,6912,4879,3451,6054,5417,6019,5607,5532,5700,12781,13036,13393,13486,15351,16371,16277]
[null,"INVESTMENTS IN SHARES OF SVYAZINVEST",26000,26000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OTHER INVESTMENTS",1468,1522,1515,3919,3600,3527,3923,3974,3624,3973,5864,5814,5874,3715,4349,4392,3960,18046,4726,14969]
[]
[null,"OTHER ASSETS",6535,7399,6776,6142,5561,5354,5241,8223,7435,9041,6959,6040,3820,5306,6404,6074,8021,6416,10392,27298]
[]
[null,"Total assets",460734,478021,439257,441246,438379,431876,453221,493187,464424,476463,448895,454978,466027,510102,485724,485524,502858,519024,527978,608927]
[]
[null,"CURRENT LIABILITIES"]
[null,"Accounts payable",13475,13827,15322,19172,18439,21465,25862,25729,24605,29162,30143,22588,23131,26002,26299,23864,20738,20556,21049,36337]
[null,"Accrued expenses and other current liabilities",55224,83085,66565,52297,55772,77609,52735,50002,56725,103863,71309,60855,65918,79443,66822,49619,55866,88584,68495,53754]
[null,"Accounts payable, related parties",1530,2304,2240,1615,2224,2372,3570,1835,1936,2008,3046,2338,1921,3128,3471,3315,3112,2627,2881,4674]
[null,"Current portion of long-term debt, capital lease obligations",69141,53590,44441,23074,32043,17484,34649,37209,25487,36248,24161,27624,19235,49456,29115,25064,25046,10381,11431,42674]
[null,"Total current liabilities",139370,152805,128568,96159,108478,118930,116816,114774,108752,171281,128659,113405,110206,158029,125707,101862,104762,122148,103856,137439]
[]
[null,"LONG-TERM LIABILITIES"]
[null,"Long-term debt",156533,173092,152394,194828,179685,191437,196215,243209,211656,204683,201607,204432,203142,197242,194785,194074,196599,208484,216269,240860]
[null,"Capital lease obligations",31,29,46,331,268,241,222,178,125,115,80,49,37,26,19,10,6,5287,6100,8857]
[null,"Deferred income taxes",8846,8958,8650,8901,8734,6739,6898,7338,7747,7914,8482,10670,12522,16208,19508,21202,23587,23827,26588,33278]
[null,"Deferred revenue and other",12481,12182,12512,11690,10913,10769,10839,10133,9988,10142,10131,10133,9906,10078,9823,9391,9521,9263,9383,9376]
[null,"Total long-term liabilities",177892,194261,173601,215751,199601,209186,214173,260858,229517,222854,220302,225284,225607,223553,224135,224677,229713,246861,258340,292371]
[]
[null,"Total liabilities",317262,347067,302169,311910,308080,328117,330989,375632,338268,394135,348961,338689,335813,381582,349843,326539,334475,369009,362196,429810]
[]
[null,"Redeemable non-controlling interests",2416,3372,3286,2650,2472,2441,2771,2595,2364,2080,1960,2298,2352,2556,2556,2932,2932,2153,2581,3192]
[]
[null,"SHAREHOLDERS’ EQUITY:"]
[null,"Total Parent Co. shareholders' equity*",109049,94727,104181,95235,98869,88659,106060,112109,120761,77061,94873,110723,124424,122342,129532,151931,161179,143645,155232,165949]
[]
[null,"Non-controlling interest",32007,32855,29621,31452,28958,12659,13401,2852,3031,3188,3101,3268,3439,3622,3793,4122,4272,4217,7969,9976]
[null,"Total shareholders’ equity",141056,127582,133802,126687,127827,101318,119461,114960,123792,80248,97975,113991,127863,125963,133325,156053,165451,147862,163201,175925]
[]
[null,"Total liabilities and shareholders’ equity",460734,478021,439257,441246,438379,431876,453221,493187,464424,476463,448895,454978,466027,510102,485724,485524,502858,519024,527978,608927]
[]
[null,"Net debt",146152,136580,121258,179793,164378,164473,180654,218230,189391,183644,198101,205958,182779,163373,165749,172078,140605,132365,156678,185525]
[null,"Net debt/LTM OIBDA",1.1000000000000001,0.9,0.8,1.2,1.1000000000000001,1.2,1.3,1.5,1.3,1.2,1.2,1.3,1.1000000000000001,1,1,1,0.8,0.8,0.9,1.1000000000000001]
[]
[]
[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 December 31, 2014 and December 31, 2013  (777,396,505 of which are in the form of ADS as of December 31, 2014 and December 31, 2013). Treasury stock: 77,501,432 and 77,582,378 common shares at cost as of December 31, 2014 and December 31, 2013, respectively"]

{"sheet":"Cash Flow Statement","index":3,"n_rows":86,"n_cols":22,"rows_kept":86,"cut":false,"hidden":false,"merged":[[3,6,3,9],[3,2,3,5],[3,14,3,17],[3,10,3,13]]}
[]
[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,null,null,2014]
[null,"(Amounts in millions of RUB)","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","Sep 30","Dec 31","Mar 31","Jun 30","Sep 30","Dec 31"]
[null,"CASH FLOWS FROM OPERATING ACTIVITIES:"]
[]
[null,"Net income",null,null,null,null,null,null,null,45939,null,null,null,30612,13207,42511,60870,80788,13240,34554,50893,52393]
[null,"Net (income)/ loss from discontinued operations",null,null,null,null,null,null,null,-1806,null,null,null,32846,-51,-3733,-3733,-3733,0,0,0,0]
[]
[null,"Adjusments to reconcile net income to net cash provided by operating activities:"]
[null,"Depreciation and amortization",null,null,null,null,null,null,null,63932,null,null,null,67910,17770,36589,55484,73253,18014,36272,55306,74710]
[null,"Currency exchange and transaction loss/(gain)",null,null,null,null,null,null,null,4403,null,null,null,-3952,1470,4605,4633,5473,3766,-435,9088,18024]
[null,"Impairment of investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5061]
[null,"Debt issuance cost amortization",null,null,null,null,null,null,null,839,null,null,null,952,1140,1377,1557,784,159,337,511,645]
[null,"Amortization of deferred connection fees",null,null,null,null,null,null,null,-2838,null,null,null,-2287,-236,-479,-722,-1921,-360,-576,-898,-1912]
[null,"Equity in net income of associates",null,null,null,null,null,null,null,-1430,null,null,null,-869,-374,-698,-1496,-2472,-656,-1153,-1436,2880]
[null,"Allowance for doubtful accounts",null,null,null,null,null,null,null,3189,null,null,null,2606,508,1076,1600,3106,1059,1733,2497,3266]
[null,"Inventory obsolescense expense",null,null,null,null,null,null,null,827,null,null,null,759,112,391,599,660,97,162,289,357]
[null,"Deferred tax loss/(benefit)",null,null,null,null,null,null,null,496,null,null,null,3290,756,5310,7142,9671,973,1922,2650,6540]
[null,"Non cash gain from reentrance into Uzbekistan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3604,-6724]
[null,"Other non-cash items",null,null,null,null,null,null,null,137,null,null,null,461,-53,120,-140,-192,75,160,61,328]
[]
[null,"Changes in operating assets and liabilities:"]
[null,"Decrease/(Increase) in trade receivables",null,null,null,null,null,null,null,-6145,null,null,null,-8489,-3030,-6286,-6857,-3474,3268,2027,97,4466]
[null,"Decrease/(Increase) in inventory",null,null,null,null,null,null,null,-349,null,null,null,-61,421,1959,-379,-592,916,1030,436,731]
[null,"Decrease/(Increase) in prepaid expenses and other current assets",null,null,null,null,null,null,null,-507,null,null,null,-727,-1341,-6641,-4281,-2966,826,1923,2780,777]
[null,"Decrease/(Increase) in VAT receivable",null,null,null,null,null,null,null,-1118,null,null,null,673,199,-36,-1076,-1190,434,280,-846,-1058]
[null,"Increase/(Decrease) in trade payables, accrued liabilities and other current liabilities",null,null,null,null,null,null,null,200,null,null,null,9606,5873,-726,7126,898,1762,-1340,855,-3616]
[null,"Dividends received",null,null,null,null,null,null,null,1250,null,null,null,1526,276,809,1275,1831,495,1303,1869,2650]
[null,"Net cash provided by operating activities - continuing operations",null,null,null,null,25462,45317,81940,107019,36124,66613,104110,134856,36647,76148,121602,159924,44068,78199,120548,159518]
[null,"Net cash provided by operating activities - discontined operations",null,null,null,null,1392,2910,4626,6543,1739,{"$f":"3752","v":3752},{"$f":"3126","v":3126},-2733,-378,{"$f":"-547","v":-547},-547,-547,0,0,0,0]
[null,"NET CASH PROVIDED BY OPERATING ACTIVITIES",28845,50534,83389,110011,26854,48227,86566,113562,37863,70364,107235,132123,36269,75600,121055,159377,44068,78199,120548,159518]
[]
[]
[null,"CASH FLOWS FROM INVESTING ACTIVITIES:"]
[]
[null,"Acquisition of subsidiaries, net of cash acquired",-187,-958,-4704,-5964,-543,-920,-1623,-6569,0,-1436,-1701,-1937,0,0,0,0,0,0,0,-2755]
[null,"Purchases of property, plant and equipment",-5607,-13053,-21970,-58645,-6403,-17071,-35467,-64015,-11816,-28995,-49352,-79836,-9194,-20515,-35967,-67146,-8654,-23424,-40771,-74243]
[null,"Purchases of intangible assets",-1882,-3961,-7202,-22411,-1329,-3680,-4993,-8787,-1633,-3076,-4741,-7947,-3304,-5579,-7946,-14429,-1437,-5447,-13056,-18356]
[null,"Proceeds from sale of property, plant and equipment and assets held for sale",46,129,181,206,97,239,597,663,22,68,92,395,140,230,269,418,123,231,506,619]
[null,"Purchases of short-term investments",-9628,-11555,-16138,-20339,-9044,-10780,-12751,-14844,-18363,-27680,-29642,-33474,-17191,-26598,-27998,-37623,-24976,-29186,-33093,-35923]
[null,"Proceeds from sale of short-term investments",3344,3802,13721,17611,5201,10071,19135,22278,1540,3731,28212,31548,2656,14032,21290,27785,1984,23383,40019,47619]
[null,"Proceeds from sale of other investments",4,88,25906,26307,131,127,140,140,464,464,1376,2029,0,0,0,0,0,730,730,19831]
[null,"Purchase of other investments",0,0,-193,-3361,0,0,0,-1614,0,0,-2100,-2100,0,0,-703,-703,0,-15283,-15714,-34613]
[null,"Investments in and advances to associates",1,1,-44,-89,90,90,90,90,0,0,0,0,0,-5089,-5089,-5089,0,-2702,-2862,-7767]
[null,"Increase/(decrease) in restricted cash",2,-7,60,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net cash used in investing activities - continuing operations",null,null,null,null,-11802,-21925,-34873,-72658,-29787,-56924,-57856,-91322,-26893,-43519,-56143,-96786,-32960,-51698,-64241,-105588]
[null,"Net cash used in investing activities - discontined operations",null,null,null,null,-522,-2266,-2828,-4552,-511,-2523,-2510,-2045,98,115,115,115,0,0,0,0]
[null,"NET CASH USED IN INVESTING ACTIVITIES:",-13906,-25512,-10383,-66634,-12324,-24191,-37701,-77210,-30298,-59447,-60366,-93367,-26795,-43404,-56028,-96671,-32960,-51698,-64241,-105588]
[]
[]
[null,"CASH FLOWS FROM FINANCING ACTIVITIES:"]
[null,"Cash payments for the acquisition of non-controlling interests and subsidiaries (related parties)",-175,-1939,-10590,-20651,-5228,-5519,-5519,-26517,0,0,-261,-261,0,0,0,0,0,-26,-26,-26]
[null,"Contingent consideration paid on acquisition of sudsidiaries",0,0,0,0,-221,-221,-390,-390,0,0,0,-20,0,0,0,0,0,0,0,0]
[null,"Proceeds from issuance of notes",0,22682,22682,47560,50,50,6380,6380,0,0,0,0,0,25651,25651,25651,0,0,0,0]
[null,"Repayment of notes",0,-13984,-13984,-28279,-133,-1381,-1381,-1381,-12350,-12350,-25562,-25562,0,-1876,-1876,-6195,-1819,-16619,-17441,-23152]
[null,"Notes and debt issuance cost",-25,-455,-637,-2010,0,0,-39,-2171,0,0,0,0,0,-145,-184,-193,-22,-25,-25,-360]
[null,"Reimbursement of debt issuance cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,959,0,null,0,0]
[null,"Capital lease obligation principal paid ",-30,-64,-66,-393,-73,-146,-214,-275,-42,-121,-161,-213,-53,-247,-137,-202,-10,-20,-103,-227]
[null,"Dividends paid",34,-344,-15186,-29920,-1,-5702,-34783,-34783,-101,-101,-29506,-29626,-50,-50,-29086,-39706,-56,-56,-37547,-49921]
[null,"Cash on sale of MGTS Business Realty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3068,0,0,0,0]
[null,"Effect of Stream Deconsolidation",0,0,0,0,0,0,0,0,0,-227,-227,-227,0,0,0,0,0,0,0,0]
[null,"Proceeds from loans",1417,15302,15336,86956,640,659,10640,61794,1600,2169,6090,17955,0,0,0,353,0,20000,20000,69421]
[null,"Loan principal paid",-23725,-49133,-81862,-145646,-2969,-4636,-5811,-8659,-26371,-30210,-32622,-37394,-10856,-14528,-37041,-38996,-2865,-5944,-8095,-29437]
[null,"Other financial activities",null,null,null,null,-2,-2,371,371,1,1,1,1,-20,-20,-20,116,23,24,24,531]
[null,"Net cash used in financing activities - continuing operations",null,null,null,null,-7937,-16897,-30746,-5630,-37264,-40838,-82247,-75346,-10979,8785,-42692,-55145,-4749,-2666,-43213,-33171]
[null,"Net cash used in financing activities - discontinued operations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NET CASH USED IN FINANCING ACTIVITIES",-22505,-27936,-84307,-92383,-7937,-16897,-30746,-5630,-37264,-40838,-82247,-75346,-10979,8785,-42692,-55145,-4749,-2666,-43213,-33171]
[]
[]
[null,"Effect of exchange rate changes on cash and cash equivalents ",-1870,2387,527,341,-907,-1064,570,594,-1595,-756,-968,-985,75,1161,735,1037,236,-998,2231,10195]
[]
[null,"NET INCREASE / (DECREASE) IN CASH AND CASH EQUIVALENTS:",-9436,-526,-10774,-48664,5687,6075,18689,31316,-31294,-30677,-36346,-37575,-1429,42142,23070,8597,6595,22837,15325,30953]
[]
[null,"CASH AND CASH EQUIVALENTS, at beginning of period",76488,76488,76488,76488,28273,28273,28273,28273,59589,59589,59589,59589,22014,22014,22014,22014,30612,30612,30612,30612]
[]
[null,"CASH AND CASH EQUIVALENTS, at end of period",67052,75961,65714,27824,33960,34348,46963,59589,28295,28913,23244,22014,20585,64156,45084,30612,37207,53449,45937,61566]
[null,"Less cash and cash equivalents from discontinued operations, at end of period",0,0,0,0,3335,3076,4815,4880,5419,6065,4859,411,97,0,0,0,0,0,0,0]
[null,"Less cash and cash equivalents classified within assets held for sale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-156]
[null,"CASH AND CASH EQUIVALENTS from continuing operations, at end of period",0,0,0,0,30625,31272,42148,54709,22876,22848,18384,21603,20488,64156,45084,30612,37207,53449,45937,61410]
[]
[null,"CAPEX (for the quarter)",7489,9525,12158,51884,7732,13019,19709,32342,13449,18622,22022,33690,12498,13596,17819,37662,10091,18780,24956,38772]
[null,"CAPEX as % of Revenue",9.6000000000000002E-2,0.114,0.13600000000000001,0.56399999999999995,9.2999999999999999E-2,0.154,0.215,0.36099999999999999,0.154,0.20100000000000001,0.221,0.34200000000000003,0.13500000000000001,0.14000000000000001,0.17199999999999999,0.36,0.10299999999999999,0.19,0.23300000000000001,0.36199999999999999]
[]
[null,"FCF",21217,32693,49650,23108,17374,23975,40545,28401,22697,33174,48408,45531,24289,45195,72870,73678,34101,46857,64365,57016]

{"sheet":"Russia","index":4,"n_rows":57,"n_cols":27,"rows_kept":57,"cut":false,"hidden":false,"merged":[[1,22,1,26],[1,17,1,21],[1,12,1,16],[1,7,1,11],[1,2,1,6]]}
[]
[null,"Country highlights:",2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013,null,null,null,null,2014]
[null,"Russia","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","1Q","Q2","Q3**","Q4","Full year"]
[]
[null,"RUB/USD",29.9,30.2,30.6,30.7,30.4,29.3,28,29,31.2,29.4,30.3,31,32,31.1,31.1,30.4,31.6,32.799999999999997,32.5,31.8,35,35,36.200000000000003,47.4,38.4]
[]
[null,"Amounts in millions of RUB, unless stated"]
[null,"Service revenue",61329,65577,68737,69372,265015,67587,70477,74402,73759,286225,72677,76338,80185,80072,309272,77108,80637,84439,86395,328577,81187,84531,91424,88983,346126]
[null,"- mobile",49516,53548,56289,55977,215330,54623,57539,61643,60259,234063,59348,62853,66584,66103,254888,63391,66711,70844,71556,272502,67965,70884,77324,74782,290955]
[null,"- fixed line",12538,12841,13363,14381,53124,14050,15609,14653,13890,58201,15216,15227,15410,15926,61779,15454,15737,15384,16725,63301,15184,15584,15799,15966,62533]
[null,"- eliminations",-725,-812,-916,-986,-3439,-1086,-2671,-1894,-389,-6039,-1887,-1742,-1810,-1957,-7395,-1738,-1811,-1790,-1887,-7226,-1962,-1936,-1699,-1764,-7361]
[null,"Sales of handsets & accessories",3979,3947,5015,8451,21393,6711,5605,7336,6045,25696,6002,6490,8070,8115,28677,5640,5823,7094,7760,26317,6065,5858,7785,9061,28769]
[null,"Operating income",19803,21438,22282,17567,81089,16839,18940,24105,21599,81483,19899,23217,25833,22825,91773,20865,22977,25167,25865,94873,22464,24150,28249,24212,99075]
[null,"- operating margin, %",0.30299999999999999,0.308,0.30199999999999999,0.22600000000000001,0.28299999999999997,0.22700000000000001,0.249,0.29499999999999998,0.27100000000000002,0.26100000000000001,0.253,0.28000000000000003,0.29299999999999998,0.25900000000000001,0.27200000000000002,0.252,0.26600000000000001,0.27500000000000002,0.27500000000000002,0.26700000000000002,0.25700000000000001,0.26700000000000002,0.28499999999999998,0.247,0.26400000000000001]
[null,"Depreciation and amortization",9943,10096,11286,11783,43108,12189,13544,12788,12848,51369,14019,13713,14252,14251,56235,14982,16245,16356,15243,62825,15310,16159,17188,17112,65768]
[null,"- as % of revenue",0.152,0.14499999999999999,0.153,0.151,0.151,0.16400000000000001,0.17799999999999999,0.156,0.161,0.16500000000000001,0.17799999999999999,0.16600000000000001,0.161,0.16200000000000001,0.16600000000000001,0.18099999999999999,0.188,0.17899999999999999,0.16200000000000001,0.17699999999999999,0.17499999999999999,0.17899999999999999,0.17299999999999999,0.17499999999999999,0.17499999999999999]
[null,"OIBDA",29779,31530,33581,29372,124262,29027,32484,36893,34447,132851,33918,36929,40085,37076,148008,35847,39222,41523,41107,157699,37773,40309,45437,41324,164844]
[null,"OIBDA margin, %",0.45600000000000002,0.45400000000000001,0.45500000000000002,0.377,0.434,0.39100000000000001,0.42699999999999999,0.45100000000000001,0.432,0.42599999999999999,0.43099999999999999,0.44600000000000001,0.45400000000000001,0.42,0.438,0.433,0.45400000000000001,0.45400000000000001,0.437,0.44400000000000001,0.433,0.44600000000000001,0.45800000000000002,0.42099999999999999,0.44]
[null,"Net income",10898,8990,12805,7363,40056,9766,9889,9586,11786,41027,16064,10190,19831,14711,60796,11833,19535,15630,17117,64115,9610,19450,10818,4483,44362]
[null,"- margin, %",0.16700000000000001,0.129,0.17399999999999999,9.5000000000000001E-2,0.14000000000000001,0.13100000000000001,0.13,0.11700000000000001,0.14799999999999999,0.13200000000000001,0.20399999999999999,0.123,0.22500000000000001,0.16700000000000001,0.18,0.14299999999999999,0.22600000000000001,0.17100000000000001,0.182,0.18099999999999999,0.11,0.215,0.109,4.5999999999999999E-2,0.11799999999999999]
[null,"CAPEX",5316,7517,10041,46403,69278,7035,12279,18609,28945,66869,12772,17967,20809,31348,82896,11848,11126,14869,33068,70910,9257,17814,23706,35384,86162]
[null,"- as % of revenue",8.1000000000000003E-2,0.108,0.13600000000000001,0.59599999999999997,0.24199999999999999,9.5000000000000001E-2,0.161,0.22800000000000001,0.36299999999999999,0.214,0.16200000000000001,0.217,0.23599999999999999,0.35499999999999998,0.245,0.14299999999999999,0.129,0.16200000000000001,0.35099999999999998,0.2,0.106,0.19700000000000001,0.23899999999999999,0.36099999999999999,0.23]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, mln",69.099999999999994,69.400000000000006,69.7,71.400000000000006,71.400000000000006,71.5,71.099999999999994,70.099999999999994,70,70,69.400000000000006,69.599999999999994,70.7,71.2,71.2,64,65.2,67.3,69.400000000000006,69.400000000000006,70,70.599999999999994,73.3,74.599999999999994,74.599999999999994]
[null,"Market share, %",0.33,0.32,0.32,0.33,0.33,0.32,0.32,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.3,0.3,0.3]
[null,"Penetration, %",1.46,1.47,1.49,1.51,1.51,1.52,1.53,1.55,1.57,1.57,1.56,1.59,1.61,1.61,1.61,1.56,1.59,1.64,1.66,1.66,1.65,1.66,1.68]
[null,"Churn rate, %",0.104,9.8000000000000004E-2,0.13500000000000001,0.127,0.45900000000000002,0.12,0.113,0.11899999999999999,0.123,0.47599999999999998,0.113,0.105,0.10299999999999999,0.11,0.42399999999999999,0.108,9.0999999999999998E-2,8.8999999999999996E-2,9.8000000000000004E-2,0.38100000000000001,0.10100000000000001,0.109,9.1999999999999998E-2,0.11,0.41099999999999998]
[null,"ARPU, RUB",236.7,253.9,269.39999999999998,261.89999999999998,252.8,252.1,265,288,284,272.7,280.60000000000002,297.10000000000002,313.2,306.10000000000002,297.10000000000002,325.2,338.6,348.4,342,338.6,325.2,336.2,358.3,337.8,339.1]
[null,"MOU, min",211,230,244,259,234,249,269,272,283,269,282,309,311,323,304,345,368,368,375,359,353,373,377,393,372]
[null,"APPM, RUB",1.1200000000000001,1.1000000000000001,1.1000000000000001,1.01,1.08,1.01,0.98,1.06,1,1.01,1,0.96150374439881359,1.01,0.95,0.98,0.94,0.92,0.95,0.91,0.94,0.92,0.9,0.95,0.86,0.91]
[null,"ARPU from VAS, RUB",53.8,51.4,55.1,58.4,54.7,67.39,64.37,69.709999999999994,72.75,62.55,81.709999999999994,77.534695054945061,80,90.2,80.900000000000006,102.2,99.7,102.2,111.8,102.7,112,112.6,118.3,120.8,115.3]
[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,{"$f":"R33/R30","v":0.31426814268142683},{"$f":"S33/S30","v":0.29444772593030122},0.29334098737083814,0.32690058479532164,0.30330773774365033,{"$f":"W33/W30","v":0.34440344403444034},{"$f":"X33/X30","v":0.33491969066032123},0.33017024839519954,0.35760805210183538,0.34001769389560599]
[null,"Total VAS revenue, RUB mln",11519.2,10594.8,11408.6,12668.8,46191.4,14365.3,13615.9,15290,16577.8,59849,18263.599999999999,17612.8,18875.099999999999,20256.400000000001,75007.899999999994,21163.3,21090.9,22467.200000000001,24510.5,89231.9,24899.9,25206.799999999999,27447.7,27868.9,105423.3]
[null,"- data traffic",3649.2,3843,4401.6000000000004,4680.2,16574,5513.1,5773,6597.9,6828.8,24712.799999999999,7364.9,7813.8,8625.6,9264.5,33068.800000000003,10095.799999999999,10968.7,12520.4,13834,47418.9,14330.5,15325.1,17178.771731909997,17597,64431.4]
[null,"- other VAS",7870.0000000000009,6751.7999999999993,7007,7988.5999999999995,29617.4,8852.1999999999989,7842.9,8692.1,9749,35136.199999999997,10898.699999999999,9799,10249.499999999998,10991.900000000001,41939.099999999991,11067.5,10122.200000000001,9946.8000000000011,10676.5,41813,10569.4,9881.7000000000007,10268.9,10271.9,40991.9]
[null,"Fixed business"]
[null,"Residential"]
[null,"Number of subscribers, thou",6842,6928,6811,7816,7816,7751,7810,7995,8357,8357,8302,8263,8207,8152,8152,8004,7844,7690,7563,7563,7426,7294,7185,7062,7062]
[null,"- incl. broadband subscribers",1285.944,1362.1320000000001,1390.3979999999999,1723.885,1723.885,1807.877,1869,1942.913,2059.933,2059.933,2093.0140000000001,2128.54,2112.0219999999999,2205.152,2205.152,2208,2182,2245,2264,2264,7426]
[null,"- incl. pay-TV subscribers",1770.627,1834.98,1853.499,2580.3789999999999,2580.3789999999999,2637.3150000000001,2635,2740.9059999999999,2987.3339999999998,2987.3339999999998,2970.6289999999999,2935.9090000000001,2951.99,2937.7550000000001,2937.7550000000001,2885,2806,2678,2613,2613,7426]
[null,"ARPU, RUB",291,298,321,312,306,308,301,288,296,298,292,292,286,294,291,304,306,309,321,310,319,330,328,343,330]
[null,"Total households passed, thou",7756,7942,7799,9890,9890,9984.7000000000007,10079,10415,11433,11433,11448,11507,11761,11723,11723,11930,12070,12134,12269,12269,12347,12390,12471,12541,12541]
[]
[null,"Other operating highlights"]
[null,"Mobile Internet indicators"]
[null,"MTS Connect modem and data tariff sales, thou",478,498,761,1387,3124,1012,1036,1501,1435,4984,1311,1199,1468,1691,5669,1518,1533,1671,1776,6499,1513,1533,1658,1659,6308]
[null,"Mobile Internet users penetration, as % from monthly active users",0.25,0.25600000000000001,0.26900000000000002,0.29699999999999999,0.29699999999999999,0.316,0.316,0.33500000000000002,0.35399999999999998,0.35399999999999998,0.37,0.36799999999999999,0.37,0.39,0.39,0.4,0.39600000000000002,0.41799999999999998,0.42399999999999999,0.42399999999999999,0.42299999999999999,0.42799999999999999,0.41899999999999998,0.435,0.435]
[null,"Average monthly data traffic per mobile Internet user, mb ",75,79,88,176,105,216,255,300,389,284,455,516,660,844,619,1021,999,1068,1219,1077,1368,1478,1655,1916,1604]
[null,"Smartphones penetration, as % of all registered mobile phones on MTS network*",8.1000000000000003E-2,8.4000000000000005E-2,8.8999999999999996E-2,0.104,0.104,0.106,0.11600000000000001,0.124,0.14000000000000001,0.14000000000000001,0.16500000000000001,0.18,0.2,0.22900000000000001,0.22900000000000001,0.25,0.27500000000000002,0.29299999999999998,0.32400000000000001,0.32400000000000001,0.34599999999999997,0.37,0.39900000000000002,0.42399999999999999,0.42399999999999999]
[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,6.91,6.91,8.5399999999999991,10.9,12.8,18.43,18.43,21.22,23.79,25.08,24,24]
[null,"Total number of MTS Dengi cards issued, mln",null,null,null,null,null,null,null,null,null,null,null,null,null,1.198,1.198,1.3440000000000001,1.6140000000000001,1.794,2.0670000000000002,2.0670000000000002,2.2530000000000001,2.4449999999999998,2.5579999999999998,2.653,2.653]
[]
[null,"*MTS defines a smartphone as a handset with one of the following operating systems: iOS, Android, Windows, Blackberry OS, Symbian, Linux or Bada. "]
[null,"**In Q3 2014, MTS adjusted its subscriber reporting methodology to reflect three-months of subscriber activity instead of the previously used six-month methodology. Operating highlights  were retrospectively adjusted starting from Q1 2013\n"]

{"sheet":"Ukraine","index":5,"n_rows":72,"n_cols":27,"rows_kept":72,"cut":false,"hidden":false,"merged":[[68,1,69,1],[1,22,1,26],[1,17,1,21],[1,12,1,16],[1,7,1,11],[1,2,1,6]]}
[]
[null,"Country highlights:*",2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013,null,null,null,null,2014]
[null,"Ukraine","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3**","Q4","Full year"]
[]
[null,"Amounts in millions of RUB, unless stated"]
[null,"Revenue",7191,8200,8927,8281,32599,7578,7853,9097,9047,33575,8401,9332,10670,9320,37722,9073,9921,10805,9933,39732,9558,7665,8109,7455,32787]
[null,"Operating income",336,1085,1830,1156,4406,825,1377,1915,1877,5993,1492,2509,3259,2387,9647,2261,2978,3397,3109,11745,2634,2153,2071,-3467,3390]
[null,"- operating margin, %",4.7E-2,0.13200000000000001,0.20499999999999999,0.14000000000000001,0.13500000000000001,0.109,0.17499999999999999,0.21,0.20699999999999999,0.17899999999999999,0.17799999999999999,0.26900000000000002,0.30499999999999999,0.25600000000000001,0.25600000000000001,0.249,0.3,0.314,0.313,0.29599999999999999,0.27600000000000002,0.28100000000000003,0.255,"n/a",0.10299999999999999]
[null,"Depreciation and amortization",2796,2754,2603,2597,10749,2565,2425,2523,2607,10121,2527,2349,2413,2282,9571,2411,2236,2165,2085,8896,2256,1665,1410,1449,6780]
[null,"- as % of revenue",0.38900000000000001,0.33600000000000002,0.29199999999999998,0.314,0.33,0.33900000000000002,0.309,0.27700000000000002,0.28799999999999998,0.30099999999999999,0.30099999999999999,0.252,0.22600000000000001,0.245,0.254,0.26600000000000001,0.22500000000000001,0.2,0.21,0.224,0.23599999999999999,0.217,0.17399999999999999,0.19400000000000001,0.20699999999999999]
[null,"Adjusted OIBDA***",3132,3839,4432,3752,15155,3390,3802,4438,4484,16114,4019,4858,5672,4669,19218,4672,5214,5562,5194,20641,4890,3818,3481,3120,15308]
[null,"Adjusted OIBDA margin, %",0.436,0.46800000000000003,0.497,0.45300000000000001,0.46500000000000002,0.44700000000000001,0.48399999999999999,0.48799999999999999,0.496,0.48,0.47799999999999998,0.52100000000000002,0.53200000000000003,0.501,0.50900000000000001,0.51500000000000001,0.52600000000000002,0.51500000000000001,0.52300000000000002,0.52,0.51200000000000001,0.498,0.42899999999999999,0.41799999999999998,0.46700000000000003]
[null,"Net income",223,798,1411,463,2894,493,1136,1289,1319,4237,1185,2004,2663,1933,7784,1919,2535,2807,2589,9849,4063,2301,2171,-786,7749]
[null,"- margin, %",3.1E-2,9.7000000000000003E-2,0.158,5.6000000000000001E-2,8.8999999999999996E-2,6.5000000000000002E-2,0.14499999999999999,0.14199999999999999,0.14599999999999999,0.126,0.14099999999999999,0.215,0.25,0.20699999999999999,0.20599999999999999,0.21199999999999999,0.255,0.26,0.26100000000000001,0.248,0.42499999999999999,0.3,0.26800000000000002,"n/a",0.23599999999999999]
[null,"CAPEX",1210,1086,841,1558,4694,563,317,919,2688,4487,589,639,895,2002,4125,492,1979,2488,3881,8840,608,813,828,1962,4210]
[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-2,0.2,0.23,0.39100000000000001,0.222,6.4000000000000001E-2,0.106,0.10199999999999999,0.26300000000000001,0.128]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, mln",17.3,17.5,18.2,18.2,18.2,18.5,18.8,19.3,19.5,19.5,19.399999999999999,19.600000000000001,20.100000000000001,20.7,20.7,19.8,20.399999999999999,21.3,21.5,21.5,21.7,22.3,22.7,20.2,20.2]
[null,"Market share, %",0.33,0.32,0.33,0.35,0.35,0.36,0.36,0.36,0.36,0.36,0.35,0.35,0.35,0.36,0.36,0.34,0.35,0.36,0.36,0.36,0.37,0.37,0.37,"n/a","n/a"]
[null,"Penetration, %",1.1599999999999999,1.2,1.19,1.1299999999999999,1.1299999999999999,1.1200000000000001,1.1399999999999999,1.1499999999999999,1.1599999999999999,1.1599999999999999,1.19,1.2,1.24,1.26,1.26,1.29,1.27,1.31,1.3,1.3,1.31,1.32,1.37,"n/a","n/a"]
[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-2,0.30499999999999999,7.1999999999999995E-2,5.8000000000000003E-2,6.8000000000000005E-2,7.3999999999999996E-2,0.27200000000000002,6.2E-2,4.4999999999999998E-2,4.5999999999999999E-2,0.17599999999999999,0.34200000000000003]
[null,"ARPU, RUB",131.80000000000001,150.9,161.1,145.5,145.9,132.69999999999999,136.19999999999999,153.6,151.5,143,140.69999999999999,155.80000000000001,175.3,148.4,152.69999999999999,149.69999999999999,160.69999999999999,168.4,150.4,157.5,145.30000000000001,114.4,118.5,113.8,129.1]
[null,"MOU, min",527,541,541,550,535,564,586,586,592,580,601,611,610,602,596.79999999999995,638,615,592,586,608,573,575,483,480,554.13693560496858]
[null,"APPM, RUB",0.25,0.28000000000000003,0.3,0.26,0.27,0.24,0.23,0.26,0.26,0.25,0.23,0.25,0.28999999999999998,0.25,0.26,0.23,0.26,0.28000000000000003,0.26,0.26,0.25,0.2,0.24,0.24,0.232951121020885]
[null,"ARPU from VAS, RUB",33.200000000000003,32.700000000000003,35.4,48.6,37.200000000000003,41.1,38.5,41.7,46.2,41.7,44.8,43,47.1,63.1,48.9,51.6,50.7,52.7,52,51.8,49.8,33.799999999999997,29.6,30.5,37.679729135248898]
[null,"- VAS as % of ARPU",0.252,0.217,0.22,0.33400000000000002,0.255,0.31,0.28299999999999997,0.27200000000000002,0.30499999999999999,0.29199999999999998,0.31900000000000001,0.27600000000000002,0.26900000000000002,0.42499999999999999,0.32,0.34499999999999997,0.315,0.313,0.34499999999999997,0.32900000000000001,0.34300000000000003,0.29599999999999999,0.25,0.26800000000000002,0.29199999999999998]
[null,"SAC per gross new subscriber, RUB",250.3,245.5,224.7,263,243.5,268.7,227.4,235.4,236.2,240.8,245,240.2,226.6,235.2,235.9,197.3,223,234.4,216.7,218,195.3,151.9,182.4,226.1,185.3]
[null,"- dealer commission",127.5,121.5,113.9,126.9,122.1,132.9,115.3,129.5,119.7,124.3,136.1,131.19999999999999,135,139.4,135.4,116.5,119.7,150.6,121,127.8,116.2,93.3,107.9,130.5,110.1]
[null,"- advertising & marketing",79.5,81.8,69.099999999999994,96.3,81.3,66.5,64.099999999999994,53.9,69.599999999999994,63.2,65.900000000000006,64.2,52,55.6,58.8,46.9,66.5,51.7,60.1,55.9,47.8,39.6,49,66.400000000000006,49.6]
[null,"- handset subsidy",8,7,5,6.2,6.4,36.700000000000003,17.899999999999999,19.7,13.6,21.3,12.2,10,9,10.6,10.3,6.2,4.8,2.7,3.7,4.2,2.8,2.2999999999999998,4.9000000000000004,9,4.5999999999999996]
[null,"- SIM card & voucher cost",35.200000000000003,35.200000000000003,36.6,33.5,33.700000000000003,32.700000000000003,30.1,32.299999999999997,33.299999999999997,32.1,30.8,34.700000000000003,30.6,29.6,31.4,27.7,32,29.3,31.9,30,28.6,16.7,20.5,20.2,21]
[null,"Total VAS, RUB mln",1739.7,1711.6,1891.9,2651.4,7994.6,2277.5,2155.6999999999998,2382.6999999999998,2687.8,9503.7000000000007,2616.6999999999998,2516.6999999999998,2806.1,3860.7,11800.3,3037.1,3055.5,3298.4,3333.1,12724.1,3227.6,2234.6,1999.7,1967.4,9429.2999999999993]
[null,"- data traffic",359.2,358.7,409.3,504.1,1631.3,592,576.70000000000005,644.70000000000005,700.6,2514.1,700.9,691.7,792,1603.7,3788.3,851.3,985.3,1067.3,1103.0999999999999,4007,1070.9000000000001,829.6,757,741.1,3398.7]
[null,"- other VAS",1380.5,1352.8999999999999,1482.6000000000001,2147.3000000000002,6363.3,1685.5,1578.9999999999998,1737.9999999999998,1987.2000000000003,6989.6,1915.7999999999997,1824.9999999999998,2014.1,2257,8011.9999999999991,2185.8000000000002,2070.1999999999998,2231.1000000000004,2230,8717.2000000000007,2156.6999999999998,1404.9,1242.7,1226.3,6030.6]
[]
[null,"UAH/RUB",0.26726899999999998,0.26219799999999999,0.25805499999999998,0.25829400000000002,0.26141999999999999,0.27160099999999998,0.28484799999999999,0.27498499999999998,0.25723299999999999,0.27175199999999999,0.26423999999999997,0.25825500000000001,0.249806,0.25723299999999999,0.25736300000000001,0.26,0.25,0.24,0.25,0.25,0.25,0.33,0.35,0.31,0.31]
[]
[null,"Amounts in millions of UAH, unless stated"]
[null,"Revenue",1922,2146,2304,2139,8511,2057,2237,2498,2312,9104,2218,2398,2664,2397,9677,2384,2507,2634,2441,9965,2418,2563,2817,2277,10076]
[null,"Operating income",90,283,473,299,1144,222,393,529,480,1623,394,638,813,613,2458,593,753,828,764,2937,668,720,720,-928,1180]
[null,"- operating margin, %",4.7E-2,0.13200000000000001,0.20499999999999999,0.14000000000000001,0.13400000000000001,0.108,0.17499999999999999,0.21199999999999999,0.20799999999999999,0.17799999999999999,0.17799999999999999,0.26600000000000001,0.30499999999999999,0.25600000000000001,0.254,0.249,0.3,0.314,0.313,0.29499999999999998,0.27600000000000002,0.28100000000000003,0.25600000000000001,"n/a",0.11700000000000001]
[null,"Depreciation and amortization",747,722,672,671,2811,697,691,692,667,2746,666,606,603,587,2461,634,565,528,512,2239,568,556,490,443,2057]
[null,"- as % of revenue",0.38900000000000001,0.33600000000000002,0.29199999999999998,0.314,0.33,0.33900000000000002,0.309,0.27700000000000002,0.28799999999999998,0.30199999999999999,0.3,0.253,0.22600000000000001,0.245,0.254,0.26600000000000001,0.22500000000000001,0.2,0.21,0.22500000000000001,0.23499999999999999,0.217,0.17399999999999999,0.19400000000000001,0.20399999999999999]
[null,"Adjusted OIBDA***",837,1005,1144,969,3955,919,1083,1221,1147,4369,1060,1244,1416,1200,4919,1227,1317,1355,1276,5176,1236,1276,1210,964,4686]
[null,"Adjusted OIBDA margin, %",0.435,0.46800000000000003,0.497,0.45300000000000001,0.46500000000000002,0.44700000000000001,0.48399999999999999,0.48899999999999999,0.496,0.48,0.47799999999999998,0.51900000000000002,0.53100000000000003,0.501,0.50800000000000001,0.51500000000000001,0.52500000000000002,0.51500000000000001,0.52300000000000002,0.51900000000000002,0.51100000000000001,0.498,0.42899999999999999,0.42299999999999999,0.46500000000000002]
[null,"Net income",60,208,364,120,752,131,324,359,337,1151,313,510,665,496,1983,504,641,684,636,2464,1034,768,763,-140,2424]
[null,"- margin, %",3.1E-2,9.7000000000000003E-2,0.158,5.6000000000000001E-2,8.7999999999999995E-2,6.4000000000000001E-2,0.14499999999999999,0.14399999999999999,0.14599999999999999,0.126,0.14099999999999999,0.21299999999999999,0.249,0.20699999999999999,0.20499999999999999,0.21099999999999999,0.25600000000000001,0.26,0.26100000000000001,0.247,0.42799999999999999,0.29899999999999999,0.27100000000000002,"n/a",0.24099999999999999]
[null,"CAPEX",323,289,217,402,1231,154,90,252,685,1181,157,165,223,518,1062,129,498,606,951,2185,155,271,286,586,1298]
[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-2,0.19900000000000001,0.23,0.39,0.219,6.4000000000000001E-2,0.106,0.10199999999999999,0.25700000000000001,0.129]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"ARPU, UAH",35.21,39.49,41.57,37.590000000000003,38.1,36.049999999999997,38.79,42.2,38.729999999999997,38.79,37.159999999999997,40.06,43.77,38.17,39.19,39.33,40.619999999999997,41.03,36.96,39.51,36.75,38.270000000000003,41.14,34.78,39.67]
[null,"MOU, min",527,541,541,550,535,564,586,586,592,580,601,611,610,602,596.79999999999995,638,615,592,586,608,573,575,483,480,554]
[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-2,7.0000000000000007E-2,0.06,0.06,0.06,7.0000000000000007E-2,0.09,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"ARPU from VAS, UAH",8.8800000000000008,8.57,9.1300000000000008,12.54,9.7100000000000009,11.18,10.97,11.46,11.82,11.31,11.84,11.07,11.76,16.28,12.58,13.56,12.81,12.85,12.76,13,12.56,11.31,10.27,9.35,11.42]
[null,"- VAS as % of ARPU",0.252,0.217,0.219,0.33400000000000002,0.255,0.31,0.28299999999999997,0.27100000000000002,0.30499999999999999,0.29199999999999998,0.31900000000000001,0.27600000000000002,0.26900000000000002,0.42699999999999999,0.32100000000000001,0.34499999999999997,0.315,0.313,0.34499999999999997,0.32900000000000001,0.34200000000000003,0.29599999999999999,0.25,0.26900000000000002,0.28799999999999998]
[null,"SAC per gross new subscriber, UAH",66.900000000000006,64.3,58,68.099999999999994,64.099999999999994,73,64.7,64.5,60.4,65.3,64.7,61.7,56.7,60.4,60.5,51.9,56.2,57.1,53.3,54.8,49.4,50.8,63.4,69.3,57.6]
[null,"- dealer commission",34.200000000000003,31.8,29.4,32.799999999999997,31.9,36.1,32.799999999999997,35.4,30.6,33.700000000000003,35.9,33.700000000000003,33.799999999999997,35.799999999999997,34.700000000000003,30.6,30.2,36.700000000000003,29.7,32.1,29.4,31.2,37.5,40,34.200000000000003]
[null,"- advertising & marketing",21.2,21.4,17.8,24.9,21.2,18.100000000000001,18.3,14.7,17.8,17.100000000000001,17.5,16.5,13,14.3,15.1,12.3,16.8,12.6,14.8,14.1,12.1,13.3,17,20.3,15.4]
[null,"- handset subsidy",2.1,1.8,1.3,1.6,1.7,9.9,5.0999999999999996,5.4,3.5,5.8,3.2,2.6,2.2999999999999998,2.7,2.6,1.6,1.2,0.6,0.9,1.1000000000000001,0.7,0.8,1.7,2.8,1.4]
[null,"- SIM card & voucher cost",9.4,9.1999999999999993,9.5,8.9,9.1999999999999993,8.9,8.6,8.9,8.5,8.6999999999999993,8.1,8.9,7.6,7.6,8,7.3,8,7.1,7.8,7.6,7.2,5.6,7.1,6.2,6.5]
[null,"Total VAS, UAH mln",465,448.3,488.2,684.5,2086,619.29999999999995,614,654.4,687.2,2575.1,690.8,648.1,700.8,996.3,3036.1,797.8,772.3,803.9,818.6,3192.6,813.5,746.6,694.1,602.70000000000005,2856.9]
[null,"- data traffic",96,93.7,105.6,130.1,425.5,162,164.3,177.1,179.2,682.5,185.1,178.1,197.8,414.8,975.8,223.5,249,260.2,270.89999999999998,1003.6,270.5,277.3,262.8,227.4,1037.9000000000001]
[null,"- other VAS",369,354.6,382.6,554.4,1660.5,457.29999999999995,449.7,477.29999999999995,508.00000000000006,1892.6,505.69999999999993,470,502.99999999999994,581.5,2060.3000000000002,574.29999999999995,523.29999999999995,543.70000000000005,547.70000000000005,2189,543,469.3,431.3,375.3,1819]
[]
[null,"*Due to the rounding and translation practices, Russian rubles and functional currency margins, as well as other non-GAAP financial measures, may differ."]
[]
[null,"**In Q3 2014, MTS adjusted its subscriber reporting methodology to reflect three-months of subscriber activity instead of the previously used six-month methodology. Operating highlights  were retrospectively adjusted starting from Q1 2013"]
[null,"***OIBDA for 4Q 2014 and 2014 doesn't include provision for investments in DeltaBank in Ukraine of RUB 5,138 mln (UAH 1,449 mln)."]

{"sheet":"Armenia","index":6,"n_rows":52,"n_cols":27,"rows_kept":52,"cut":false,"hidden":false,"merged":[[1,22,1,26],[1,17,1,21],[1,12,1,16],[1,7,1,11],[1,2,1,6]]}
[]
[null,"Country highlights:*",2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013,null,null,null,null,2014]
[null,"Armenia","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3**","Q4","Full year"]
[]
[null,"Amounts in millions of RUB, unless stated"]
[null,"Revenue",1383,1515,1751,1645,6294,1302,1398,1633,1553,5887,1301,1475,1696,1533,6006,1323,1512,1807,1586,6228,1458,1599,1953,2141,7151]
[null,"Operating income",-13,125,269,140,521,9,117,357,222,706,348,262,424,311,1345,280,447,601,-27,1299,221,347,642,464,1674]
[null,"- operating margin, %","n/a",8.2000000000000003E-2,0.154,8.5000000000000006E-2,8.3000000000000004E-2,7.0000000000000001E-3,8.4000000000000005E-2,0.219,0.14299999999999999,0.12,0.26800000000000002,0.17699999999999999,0.25,0.20300000000000001,0.224,0.21099999999999999,0.29499999999999998,0.33200000000000002,"n/a",0.20899999999999999,0.152,0.217,0.32900000000000001,0.217,0.23400000000000001]
[null,"Depreciation and amortization",689,685,697,701,2772,652,641,578,562,2433,533,507,547,508,2095,385,345,382,448,1560,440,419,425,523,1807]
[null,"- as % of revenue",0.498,0.45200000000000001,0.39800000000000002,0.42599999999999999,0.44,0.5,0.45800000000000002,0.35399999999999998,0.36199999999999999,0.41299999999999998,0.41,0.34399999999999997,0.32200000000000001,0.33100000000000002,0.34899999999999998,0.29099999999999998,0.22800000000000001,0.21199999999999999,0.28199999999999997,0.25,0.30199999999999999,0.26200000000000001,0.218,0.24399999999999999,0.253]
[null,"OIBDA",676,810,966,841,3292,661,758,935,785,3139,881,769,971,819,3440,665,791,983,420,2859,662,766,1067,986,3481]
[null,"OIBDA margin, %",0.48799999999999999,0.53500000000000003,0.55200000000000005,0.51100000000000001,0.52300000000000002,0.50800000000000001,0.54200000000000004,0.57299999999999995,0.505,0.53300000000000003,0.67800000000000005,0.52100000000000002,0.57199999999999995,0.53400000000000003,0.57299999999999995,0.503,0.52300000000000002,0.54400000000000004,0.26500000000000001,0.45900000000000002,0.45400000000000001,0.47899999999999998,0.54600000000000004,0.46100000000000002,0.48699999999999999]
[null,"Net income",-187,283,-187,83,-8,-246,-13,270,215,226,97,219,197,178,692,199,220,345,-120,643,157,164,374,380,1075]
[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-2,0.14899999999999999,0.11600000000000001,0.11600000000000001,0.115,0.15,0.14499999999999999,0.191,"n/a",0.10299999999999999,0.108,0.10199999999999999,0.192,0.17699999999999999,0.15]
[null,"CAPEX",118,94,154,547,913,53,420,166,705,1344,88,16,315,330,751,35,260,241,557,1093,80,92,173,797,1142]
[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-2,0.17199999999999999,0.13300000000000001,0.35099999999999998,0.17499999999999999,5.5E-2,5.8000000000000003E-2,8.7999999999999995E-2,0.372,0.16]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, thous",2108.9,2126.4,2192.3000000000002,2461,2461,2549.6999999999998,2509.8000000000002,2461.8000000000002,2377.8000000000002,2377.8000000000002,2230.3000000000002,2314.4,2353.9,2405,2405,2009.4,2022.4,2063.1999999999998,2099.6999999999998,2099.6999999999998,2102.5,2121.8000000000002,2149.4,2145.5,2145.5]
[null,"Market share, %",0.73,0.72,0.72,0.69,0.69,0.66,0.65,0.65,0.64,0.64,0.63,0.62,0.63,0.64,0.64,0.6,0.6,0.61,0.61,0.61,0.61,0.61,0.63,0.6,0.6]
[null,"Penetration, %",0.91,0.92,0.95,1.1200000000000001,1.1200000000000001,1.2,1.2,1.19,1.1599999999999999,1.1599999999999999,1.1100000000000001,1.17,1.17,1.18,1.18,1.05,1.05,1.05,1.07,1.07,1.07,1.08,1.06,1.1100000000000001,1.1100000000000001]
[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-2,0.34699999999999998,8.5000000000000006E-2,8.3000000000000004E-2,8.5000000000000006E-2,8.3000000000000004E-2,0.33200000000000002,7.8E-2,7.6999999999999999E-2,0.09,9.5000000000000001E-2,0.33900000000000002]
[null,"ARPU, RUB",218.8,236.7,267.5,232.00939460925903,228.3,171.2,181.9,216.5,211.5,200.4,185.6,211.8,237.9,211.2,205.6,215.3,246.4,289.2,249.6,249.9,228.9,249.1,299.10000000000002,323.10000000000002,275]
[null,"MOU, min",220,255,294,294,256,294,272,293,300,297,315,342,346,347,328,393,428,451,460,430,464,516,527,523,508]
[null,"APPM, RUB",0.99,0.93,0.91,0.79,0.89,0.57999999999999996,0.67,0.74,0.71,0.67,0.59,0.62,0.69,0.61,0.63,0.55000000000000004,0.57999999999999996,0.64,0.54,0.57999999999999996,0.49,0.48,0.56999999999999995,0.62,0.54]
[null,"SAC per gross new subscriber, RUB",534.1,564.9,562.70000000000005,329.24513945654792,462.4,483.3,616,600.5,541.1,553.1,566,352.4,490.4,484.1,457.1,483.6,479.2,487.6,545.6,500.4,437.9,449.5,422.2,689,501.4]
[]
[null,"AMD/RUB",12.85994736934347,12.732612532338543,11.940946495825312,11.7474228137739,12.316145151142063,12.512051979579137,13.373774021422797,12.718938425940665,12.195083010031851,12.699145441701551,12.845528988008702,12.954885051503595,12.83969343573318,13.080832002642822,12.93039895608254,13.5,13.1,12.5,12.5,12.9,11.8,11.8,11.3,9.1999999999999993,11]
[]
[null,"Amounts in millions of AMD, unless stated"]
[null,"Revenue",17786,19287,20903,19326,77303,16287,18697,20746,18927,74656,16682,19077,21774,20053,77586,17803,19823,22522,19778,79926,17138,18876,22066,19572,77651]
[null,"Operating income",-172,1589,3210,1648,6274,174,1572,4532,2700,8978,4490,3366,5445,4066,17368,3761,5840,7482,-272,16811,2624,4101,7259,4341,18324]
[null,"- operating margin, %","n/a",8.2000000000000003E-2,0.154,8.5000000000000006E-2,8.1000000000000003E-2,1.0999999999999999E-2,8.4000000000000005E-2,0.218,0.14299999999999999,0.12,0.26900000000000002,0.17599999999999999,0.25,0.20300000000000001,0.224,0.21099999999999999,0.29499999999999998,0.33200000000000002,"n/a",0.21,0.153,0.217,0.32900000000000001,0.222,0.23599999999999999]
[null,"Depreciation and appreciation",8860,8727,8320,8230,34137,8131,8564,7350,6862,30907,6857,6567,7019,6636,27078,5186,4529,4766,5569,20050,5179,4943,4799,4770,19690]
[null,"- as % of revenue",0.498,0.45200000000000001,0.39800000000000002,0.42599999999999999,0.442,0.499,0.45800000000000002,0.35399999999999998,0.36299999999999999,0.41399999999999998,0.41099999999999998,0.34399999999999997,0.32200000000000001,0.33100000000000002,0.34899999999999998,0.29099999999999998,0.22800000000000001,0.21199999999999999,0.28199999999999997,0.251,0.30199999999999999,0.26200000000000001,0.217,0.24399999999999999,0.254]
[null,"OIBDA",8688,10316,11530,9878,40412,8306,10136,11882,9562,39886,11347,9933,12464,10703,44446,8947,10369,12248,5298,36862,7802,9043,12057,9112,38014]
[null,"OIBDA margin, %",0.48799999999999999,0.53500000000000003,0.55200000000000005,0.51100000000000001,0.52300000000000002,0.51,0.54200000000000004,0.57299999999999995,0.505,0.53400000000000003,0.68,0.52100000000000002,0.57199999999999995,0.53400000000000003,0.57299999999999995,0.503,0.52300000000000002,0.54400000000000004,0.26800000000000002,0.46100000000000002,0.45500000000000002,0.47899999999999998,0.54600000000000004,0.46600000000000003,0.49]
[null,"Net income",-2409,3607,-2232,975,-60,-3033,-167,3398,2633,2831,1267,2816,2532,2330,8945,2670,2876,4297,-1442,8400,1855,1934,4243,3522,11554]
[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-2,0.14799999999999999,0.11600000000000001,0.11600000000000001,0.115,0.15,0.14499999999999999,0.191,"n/a",0.105,0.108,0.10199999999999999,0.192,0.18,0.14899999999999999]
[null,"CAPEX",1516,1194,1840,6430,10980,662,5611,2121,8568,16962,1107,200,4058,4343,9708,469,3334,3006,6883,13693,937,1097,1916,6932,10882]
[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-2,0.16800000000000001,0.13300000000000001,0.34799999999999998,0.17100000000000001,5.5E-2,5.8000000000000003E-2,8.6999999999999994E-2,0.35399999999999998,0.14000000000000001]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"ARPU, AMD",2813.4,3013.5,3194.2,2725.5,2812.3,2141.3000000000002,2432.6999999999998,2751,2577.1,2541.3000000000002,2380.3000000000002,2739.2,3054.6,2761.9,2656.4,2896.4,3230.3,3605,3113.5,3206.5,2691.1,2939.3,3378.6,2956.6,2988.8]
[null,"MOU, min",220,255,294,294,256,294,272,293,300,297,315,342,346,347,328,393,428,451,460,430,464,516,527,523,508]
[null,"APPM, AMD",12.79,11.82,10.86,9.27,10.99,7.28,8.94,9.39,8.58,8.5500000000000007,7.56,8.01,8.83,7.96,8.1,7.37,7.55,7.99,6.77,7.46,5.8,5.7,6.41,5.65,5.88]
[null,"SAC per gross new subscriber, AMD",6868.7,7192,6719.4,3867.8,5695.3,6005.4,8237.2999999999993,7625.3,6595.9,6995.3,7248.3,4572.7,6294.7,6332.7,5909.9,6506.2,6287.4,6077.1,6800.7,6415.7,5129.8,5302.3,4773.3,6261.6,5362.8]
[]
[null,"*Due to the rounding and translation practices, Russian rubles and functional currency margins, as well as other non-GAAP financial measures, may differ."]
[null,"**In Q3 2014, MTS adjusted its subscriber reporting methodology to reflect three-months of subscriber activity instead of the previously used six-month methodology. Operating highlights  were retrospectively adjusted starting from Q1 2013"]

{"sheet":"Turkmenistan","index":7,"n_rows":53,"n_cols":27,"rows_kept":53,"cut":false,"hidden":false,"merged":[[50,1,51,1],[1,22,1,26],[1,17,1,21],[1,12,1,16],[1,7,1,11],[1,2,1,6]]}
[]
[null,"Country highlights:*",2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013,null,null,null,null,2014]
[null,"Turkmenistan","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3**","Q4","Full year"]
[]
[null,"Amounts in millions of RUB, unless stated"]
[null,"Revenue",1449,1614,1712,1528,6303,null,null,null,null,null,null,null,36,294,330,516,695,808,819,2838,806,851,908,1257,3822]
[null,"Operating income",810,867,900,-3484,-907,null,null,null,null,null,null,null,-107,92,-116,138,229,305,488,1159,289,354,352,457,1452]
[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",0.26700000000000002,0.32900000000000001,0.378,0.59499999999999997,0.40799999999999997,0.35899999999999999,0.41599999999999998,0.38700000000000001,0.36399999999999999,0.38]
[null,"Depreciation and appreciation",124,133,145,151,553,null,null,null,null,null,null,null,1,0,1,2,1,4,11,18,25,23,27,48,123]
[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-3,5.0000000000000001E-3,1.2999999999999999E-2,6.0000000000000001E-3,3.1E-2,2.7E-2,0.03,3.7999999999999999E-2,3.2000000000000001E-2]
[null,"OIBDA",934,1000,1045,899,3878,null,null,null,null,null,null,null,-107,92,-115,140,230,309,498,1177,315,377,379,506,1576]
[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",0.27100000000000002,0.33100000000000002,0.38300000000000001,0.60799999999999998,0.41499999999999998,0.39,0.443,0.41699999999999998,0.40200000000000002,0.41199999999999998]
[null,"Net income",614,619,643,-3699,-1823,null,null,null,null,null,null,null,-107,92,-116,133,153,276,449,1011,257,328,326,413,1324]
[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",0.25700000000000001,0.221,0.34200000000000003,0.54800000000000004,0.35599999999999998,0.31900000000000001,0.38500000000000001,0.35899999999999999,0.32900000000000001,0.34599999999999997]
[null,"CAPEX",130,255,523,447,1354,null,null,null,null,null,null,null,1,10,11,124,231,222,156,732,145,62,249,628,1084]
[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-2,0.24099999999999999,0.33200000000000002,0.27400000000000002,0.19,0.25800000000000001,0.18,7.2999999999999995E-2,0.27500000000000002,0.5,0.28399999999999997]
[]
[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,845.3,1440,1440,1587.6,1687.9,1725.1,1723.5,1723.5,1691.9,1699.4,1691.3,1718.8,1718.8]
[null,"Market share, %",0.84,0.83,0.83,0.78,0.78,null,null,null,null,null,null,null,0.22,0.32,0.32,0.35,0.36,0.33,0.33,0.33,0.31,0.34,0.31,0.31,0.31]
[null,"Penetration, %",0.44,0.5,0.55000000000000004,0.6,0.6,null,null,null,null,null,null,null,0.74,0.86,0.86,0.88,0.9,0.9,1,1,1.04,1.03,1.04,1.04,1.04]
[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",5.7000000000000002E-2,0.13100000000000001,0.13,0.13500000000000001,0.498,0.12,0.104,0.112,0.10299999999999999,0.433]
[null,"ARPU, RUB",264.39999999999998,265,250.8,212,231.6,null,null,null,null,null,null,null,null,85.7,null,119.8,141.30000000000001,157.80000000000001,158.38935287991799,147.69999999999999,157.38037466526831,167.2,178.5,245.4,186.7]
[null,"MOU, min",267,289,325,292,301,null,null,null,null,null,null,null,null,302,null,548,607,617,620,649,588,574,564,553,563]
[null,"APPM, RUB",0.99,0.99,0.99,0.99,0.99,null,null,null,null,null,null,null,null,0.28000000000000003,null,0.3,0.33,0.35,0.34,0.34,0.34,0.32,0.34,0.44,0.33]
[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,101.4,151.1,208.8,251.9,167,292.3,295.5,339.9,439.6,345]
[]
[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-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Amounts in millions of TMT, unless stated"]
[null,"Revenue",138,152,159,142,592,null,null,null,null,null,null,null,3.3,27,30.2,48.3,62.6,70.2,71.8,252.9,65.7,69.3,71.5,75.599999999999994,282.10000000000002]
[null,"Operating income",77,82,84,-323,-81,null,null,null,null,null,null,null,-9.5,8.5,-10.3,12.9,20.6,26.5,42.5,102.6,23.5,28.8,27.7,27.5,107.6]
[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",0.26800000000000002,0.32900000000000001,0.378,0.59299999999999997,0.40600000000000003,0.35799999999999998,0.41599999999999998,0.38800000000000001,0.36399999999999999,0.38200000000000001]
[null,"Depreciation and amortization",12,13,14,14,52,null,null,null,null,null,null,null,0,0,0.1,0.2,0.1,0.4,0.9,1.6,2.1,1.8,2.1,2.9,8.9]
[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-3,5.0000000000000001E-3,1.2999999999999999E-2,6.0000000000000001E-3,3.2000000000000001E-2,2.7E-2,0.03,3.7999999999999999E-2,3.2000000000000001E-2]
[null,"OIBDA",89,94,97,83,364,null,null,null,null,null,null,null,-9.5,8.5,-10.199999999999999,13.2,20.7,26.9,43.5,104.2,25.6,30.7,29.9,30.4,116.6]
[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",0.27200000000000002,0.33100000000000002,0.38300000000000001,0.60599999999999998,0.41199999999999998,0.39,0.443,0.41799999999999998,0.40200000000000002,0.41299999999999998]
[null,"Net income",59,58,60,-343,-167,null,null,null,null,null,null,null,-9.5,8.5,-10.3,12.5,13.9,24,39.200000000000003,89.5,20.9,26.7,25.7,24.8,98.2]
[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",0.25800000000000001,0.222,0.34100000000000003,0.54600000000000004,0.35399999999999998,0.318,0.38600000000000001,0.36,0.32900000000000001,0.34799999999999998]
[null,"CAPEX",12,24,49,42,127,null,null,null,null,null,null,null,0.1,0.9,1,11.5,21,19.2,13.5,65.3,11.9,5,18.899999999999999,33.299999999999997,69.099999999999994]
[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-2,0.23899999999999999,0.33600000000000002,0.27300000000000002,0.189,0.25800000000000001,0.18,7.2999999999999995E-2,0.26400000000000001,0.44,0.245]
[]
[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,11.2,12.7,13.7,13.9,13.2,12.8,13.6,14.1,14.8,13.8]
[null,"MOU, min",267,289,325,292,301,null,null,null,null,null,null,null,null,302,null,548,607,617,620,649,588,574,564,553,563]
[null,"APPM, TMT",0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,0.03,null,2.0437956204379562E-2,2.0922570016474462E-2,2.2204213938411668E-2,2.2419354838709677E-2,2.0338983050847456E-2,2.1768707482993199E-2,2.3693379790940765E-2,2.4999999999999998E-2,2.6763110307414108E-2,2.4511545293072826E-2]
[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,9.5,13.6,18.100000000000001,22.1,14.9,23.9,24.1,26.7,26.1,25.2]
[]
[null,"*Due to the rounding and translation practices, Russian rubles and functional currency margins, as well as other non-GAAP financial measures, may differ."]
[]
[null,"**In Q3 2014, MTS adjusted its subscriber reporting methodology to reflect three-months of subscriber activity instead of the previously used six-month methodology. Operating highlights  were retrospectively adjusted starting from Q1 2013\n"]

{"sheet":"Uzbekistan","index":8,"n_rows":51,"n_cols":7,"rows_kept":51,"cut":false,"hidden":false,"merged":[[50,1,51,1],[1,2,1,6]]}
[]
[null,"Country highlights:*",2014]
[null,"Uzbekistan","Q1","Q2","Q3","Q4","Full year"]
[]
[null,"Amounts in millions of RUB, unless stated"]
[null,"Revenue",null,null,null,104.2,104.2]
[null,"Operating income",null,null,null,-895.2,-895.2]
[null,"- operating margin, %",null,null,null,"n/a","n/a"]
[null,"Depreciation and appreciation",null,null,null,287.89999999999998,287.89999999999998]
[null,"- as % of revenue",null,null,null,2.7610000000000001,2.7610000000000001]
[null,"OIBDA",null,null,null,-607.4,-607.4]
[null,"OIBDA margin, %",null,null,null,"n/a","n/a"]
[null,"Net income",null,null,null,-519.70000000000005,-519.70000000000005]
[null,"- margin, %",null,null,null,"n/a","n/a"]
[null,"CAPEX",null,null,null,0.6,0.6]
[null,"- as % of revenue",null,null,null,6.0000000000000001E-3,6.0000000000000001E-3]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"MTS subscribers, thous",null,null,null,188.1,188.1]
[null,"Market share, %",null,null,null,0.01,0.01]
[null,"Penetration, %",null,null,null,0.64,0.64]
[null,"Churn rate, %",null,null,null,"n/a","n/a"]
[null,"ARPU, RUB",null,null,null,"n/a","n/a"]
[null,"MOU, min",null,null,null,445,445]
[null,"APPM, RUB",null,null,null,"n/a","n/a"]
[null,"SAC per gross new subscriber, RUB",null,null,null,117.2,117.2]
[]
[null,"USD/RUB",null,null,null,0.02,0.03]
[]
[null,"Amounts in millions of USD, unless stated"]
[null,"Revenue",null,null,null,1.9,1.9]
[null,"Operating income",null,null,null,-17.2,-17.2]
[null,"- operating margin, %",null,null,null,"n/a","n/a"]
[null,"Depreciation and amortization",null,null,null,5.3,5.3]
[null,"- as % of revenue",null,null,null,2.8050000000000002,2.8050000000000002]
[null,"OIBDA",null,null,null,-11.9,-11.9]
[null,"OIBDA margin, %",null,null,null,"n/a","n/a"]
[null,"Net income",null,null,null,-10.4,-10.4]
[null,"- margin %",null,null,null,"n/a","n/a"]
[null,"CAPEX",null,null,null,0,0]
[null,"- as % of revenue",null,null,null,6.0000000000000001E-3,6.0000000000000001E-3]
[]
[null,"Operating highlights"]
[null,"Mobile business"]
[null,"ARPU, USD",null,null,null,"n/a","n/a"]
[null,"MOU, min",null,null,null,445,445]
[null,"APPM, USD",null,null,null,"n/a","n/a"]
[null,"SAC per gross new subscriber, USD",null,null,null,2.1,2.1]
[]
[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":25,"n_cols":27,"rows_kept":25,"cut":false,"hidden":false,"merged":[[3,22,3,26],[3,17,3,21],[3,12,3,16],[3,7,3,11],[3,2,3,6]]}
[]
[null,"Country highlights:"]
[null,"Belarus*"]
[null,null,2010,null,null,null,null,2011,null,null,null,null,2012,null,null,null,null,2013,null,null,null,null,2014]
[null,"Operating highlights","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3**","Q4","Full year"]
[]
[null,"Total number of MTS subscribers, mln",4.5999999999999996,4.5999999999999996,4.5999999999999996,4.7,4.7,4.8,4.8,4.8,4.9000000000000004,4.9000000000000004,5,5,5.0999999999999996,5.2,5.2,5.0999999999999996,5.0999999999999996,5.2,5.3,5.3,5.2,5.3,5.3,5.3,5.3]
[null,"Market share, %",0.46,0.45,0.46,0.45,0.45,0.45,0.44,0.43,0.43,0.43,0.43,0.46,0.47,0.47,0.47,0.47,0.47,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46]
[null,"Penetration, %",1.06,1.07,1.08,1.1000000000000001,1.1000000000000001,1.1200000000000001,1.1399999999999999,1.18,1.21,1.21,1.21,1.1499999999999999,1.1499999999999999,1.1599999999999999,1.1599999999999999,1.1599999999999999,1.1599999999999999,1.19,1.2,1.2,1.2,1.21,1.21,1.21,1.21]
[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-2,0.20200000000000001,5.8999999999999997E-2,6.0999999999999999E-2,6.2E-2,4.8000000000000001E-2,0.22800000000000001,6.3E-2,4.7E-2,5.5E-2,5.8000000000000003E-2,0.223]
[]
[null,"ARPU, RUB",221.1,235.8,258.3,265.7,243.6,242.3,203.2,191.6,143.69999999999999,193.8,153.69999999999999,178.1,198.9,201.4,182.3,172.6,191.9,207.3,206,194.25232099799496,217.5,224.9,236.3,302.2,245.2]
[null,"MOU, min",434,488,497,515,480,497,537,517,508,512,493,521,505,510,504,471,501,492,489,485,465,491,498,480,482]
[null,"APPM, RUB",0.51,0.48,0.52,0.52,0.51,0.49,0.38,0.37,0.28000000000000003,0.38,0.31,0.34,0.39,0.39,0.36,0.37,0.38,0.42,0.42,0.4,0.47,0.46,0.47,0.63,0.51]
[null,"SAC per gross new subscriber, RUB",491.9,589.79999999999995,541.6,534.6,538.79999999999995,497.6,450,314.2,239.7,364.9,262.10000000000002,358.8,309.5,356.1,323.5,348.9,431,375.8,459.2,404,447.3,508.5,524.6,796.7,570.79999999999995]
[]
[null,"BYR/RUB",97.339682771293113,98.967234902213121,98.096933890019343,98.127750475293638,98.134961060620725,103.12380903773523,137.74827712017765,176.09040442343056,255.50043784384422,168.5550507395113,273.18795118181629,264.14010537031203,261.34655826322688,274.97324576629006,268.41058775125509,283.60000000000002,274.60000000000002,272.3,285.39999999999998,279,277.5,286.89999999999998,287,231.4,270.60000000000002]
[]
[null,"ARPU, BYR",20783.490000000002,22223.64,23403.58,23325.67,22277.19,23230.71,24894.02,30502.83,33239.57,28016.23,37224.800000000003,42726.17,47292.93,47783.56,43576.41,48944.800000000003,52694.44,56439.32,58793.98,54166.6,60293.87,64532.87,67718.960000000006,68876.55,65337.16]
[null,"MOU, min",434,488,497,515,480,497,537,517,508,512,493,521,505,510,504,471,501,492,489,485,465,491,498,480,482]
[null,"APPM, BYR",47.89,45.54,47.09,45.28,46.4,46.74,46.36,59,65.430000000000007,54.72,75.510000000000005,82.01,93.65,93.69,86.46,103.92,105.18,114.71,120.23,111.68,129.66,131.43,135.97999999999999,143.49,135.55000000000001]
[null,"SAC per gross new subscriber, BYR",47880.6,58452.7,53175.5,52494.1,52923.4,51312.7,61282.1,46969.2,61247.1,57573.8,71594.100000000006,94762.4,80878.100000000006,97928.6,86765.1,98889,118261.6,102461.4,131141,112761.1,123713.9,146086.79999999999,150191.5,177229.7,149760.79999999999]
[]
[null,"*MTS owns a 49% stake in Mobile TeleSystems LLC, a mobile operator in Belarus, which is not consolidated"]
[null,"**In Q3 2014, MTS adjusted its subscriber reporting methodology to reflect three-months of subscriber activity instead of the previously used six-month methodology. Operating highlights  were retrospectively adjusted starting from Q1 2013\n"]

{"sheet":"Group reconciliations","index":10,"n_rows":46,"n_cols":22,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,10,1,13],[1,6,1,9],[1,2,1,5],[1,14,1,17],[1,18,1,21]]}
[]
[null,null,2010,null,null,null,2011,null,null,null,2012,null,null,null,2013,null,null,null,2014]
[null,"MTS Group","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[]
[null,"Net debt, amounts in millions of RUB, unless stated"]
[null,"Current portion of LT debt and of capital lease obligations",69142,53590,44441,23074,32043,17484,34649,37209,25487,36248,24161,27624,19235,49456,29115,25064,25046,10381,11431,42674]
[null,"LT debt",156533,173092,152394,194828,179685,191437,196215,243209,211656,204683,201607,204432,203142,197242,194785,194074,196599,208484,216269,240860]
[null,"Capital lease obligations",31,29,46,331,268,241,222,178,125,115,80,49,37,26,19,10,6,5287,6100,8857]
[null,"Total debt",225706,226711,196881,218233,211997,209163,231086,280596,237268,241045,225849,232105,222415,246724,223919,219148,221651,224152,233800,292391]
[null,"Less:"]
[null,"Cash and cash equivalents",67052,75962,65714,28273,33960,34348,46963,59589,28295,28913,23244,22014,20585,64156,45084,30612,37207,53449,45937,61410]
[null,"ST investments",12505,14168,9909,10167,13659,10342,3469,2777,19566,27497,4073,4034,18780,17213,11345,14633,39073,20778,23999,9849]
[null,"LT deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14272,null,13671]
[null,"Hedge",null,null,null,null,null,null,null,null,16,991,431,99,271,1982,1741,1825,4766,3288,7186,21936]
[null,"Net debt",146149,136581,121258,179793,164378,164473,180654,218230,189391,183644,198101,205958,182779,163373,165749,172078,140605,132365,156678,185525]
[]
[]
[null,"Financial leverage ratios"]
[null,"Shareholders' equity, RUB mln",141056,127582,133802,126687,127827,101318,119461,114960,123792,80248,97975,113991,127863,125963,133325,156053,165451,147862,163201,175925]
[null,"Total assets, RUB mln",460734,478021,439257,441246,438379,431876,453221,493187,464424,476463,448895,454978,466027,510102,485724,485524,502858,519024,527978,608927]
[null,"LTM OIBDA, RUB mln",138410,144805,149934,148002,144699,142069,141881,144228,149478,155066,159194,161703,164507,168470,170478,175011,177114,175960,177856,175463]
[null,"Net debt/assets",0.3,0.3,0.3,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.5,0.4,0.3,0.3,0.4,0.3,0.3,0.3,0.3]
[null,"Net debt/equity",1,1.1000000000000001,0.9,1.4,1.3,1.6,1.5,1.9,1.5,2.2999999999999998,2,1.8,1.4,1.3,1.2,1.1000000000000001,0.8,0.9,1,1.1000000000000001]
[null,"Net debt/LTM OIBDA",1.1000000000000001,0.9,0.8,1.2,1.1000000000000001,1.2,1.3,1.5,1.3,1.2,1.2,1.3,1.1000000000000001,1,1,1,0.8,0.8,0.9,1.1000000000000001]
[]
[]
[null,"Debt composition"]
[null,"By type, %"]
[null,"Credit facilities",0.61699999999999999,0.57499999999999996,0.52600000000000002,0.53500000000000003,0.53300000000000003,0.53400000000000003,0.53200000000000003,0.61399999999999999,0.6,0.59399999999999997,0.64,0.65200000000000002,0.63400000000000001,0.56600000000000006,0.52400000000000002,0.53100000000000003,0.52800000000000002,0.6,0.59,0.624]
[null,"Bonds",0.34799999999999998,0.39500000000000002,0.44900000000000001,0.46500000000000002,0.46700000000000003,0.46600000000000003,0.46800000000000003,0.38600000000000001,0.4,0.40600000000000003,0.36,0.34799999999999998,0.36599999999999999,0.434,0.47599999999999998,0.46899999999999997,0.47199999999999998,0.4,0.41,0.376]
[null,"Syndicated loan",3.5000000000000003E-2,0.03,2.5000000000000001E-2]
[null,"By currency, %"]
[null,"RUB",0.70299999999999996,0.66300000000000003,0.624,0.77200000000000002,0.78,0.77700000000000002,0.77700000000000002,0.747,0.78,0.78,0.76200000000000001,0.75700000000000001,0.81499999999999995,0.79,0.77300000000000002,0.76800000000000002,0.76600000000000001,0.79300000000000004,0.77400000000000002,0.748]
[null,"USD",0.19600000000000001,0.30199999999999999,0.33400000000000002,0.20799999999999999,0.19500000000000001,0.19700000000000001,0.19900000000000001,0.22500000000000001,0.19,0.192,0.21,0.219,0.16,0.19,0.20399999999999999,0.21,0.21099999999999999,0.19700000000000001,0.216,0.23799999999999999]
[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-2,0.02,2.3E-2,2.1999999999999999E-2,2.3E-2,0.01,0.01,0.01]
[]
[]
[null,"Free cash flow, amounts in millions of RUB, unless stated"]
[null,"Net cash provided by operating activities",28845,50534,83389,110011,25462,45317,81940,107019,36124,66613,104110,134856,36647,76148,121602,159924,44068,78199,120548,159518]
[null,"Less:"]
[null,"Purchases of property, plant and equipment",-5607,-13053,-21970,-58645,-6403,-17071,-35467,-64015,-11816,-28995,-49352,-79836,-9194,-20515,-35967,-67146,-8654,-23424,-40771,-74243]
[null,"Purchases of intangible assets",-1882,-3961,-7202,-22411,-1329,-3680,-4993,-8787,-1633,-3076,-4741,-7947,-3304,-5579,-7946,-14429,-1437,-5447,-13056,-18356]
[null,"Proceeds from sale of property, plant and equipment",46,129,181,206,97,239,598,663,22,68,92,395,140,230,270,418,123,231,506,619]
[null,"Investments in and advances to associates",2,2,-44,-89,90,90,90,90,0,0,0,0,0,-5089,-5089,-5089,0,-2702,-2862,-7767]
[null,"Acquisition of subsidiaries, net of cash acquired",-187,-958,-4704,-5964,-543,-920,-1623,-6569,0,-1436,-1701,-1937,0,0,0,0,0,0,0,-2755]
[null,"Free cash flow",21217,32693,49650,23108,17374,23975,40545,28401,22697,33174,48408,45531,24289,45195,72870,73678,34101,46857,64365,57016]

{"sheet":"Debt repayment schedule","index":11,"n_rows":11,"n_cols":10,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,2,1,5]]}
[]
[null,"As of December 31, 2014",2015,null,null,null,2016,2017,2018,"Thereafter"]
[null,"MTS Group","Q1","Q2","Q3","Q4"]
[]
[null,"Debt repayments, RUB bln",6.8,1.9,3.1,30.4,35.6,49.9,38.5,116.8]
[]
[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":9,"n_cols":28,"rows_kept":9,"cut":false,"hidden":false,"merged":[[1,18,1,21],[1,13,1,16],[1,8,1,11],[1,3,1,6],[3,0,8,0],[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,null,null,null,2014]
[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","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year"]
[]
[null,"Russia","RUB/USD",29.89,30.24,30.62,30.71,30.37,29.27,27.99,29.05,31.23,29.39,30.26,31.01,32.01,31.08,31.09,30.41,31.61,32.799999999999997,32.533378260869583,31.85,34.96,35,36.19,47.42,38.42]
[null,"Ukraine","UAH/RUB",0.27,0.26,0.26,0.26,0.26,0.27,0.28000000000000003,0.27,0.26,0.27,0.26,0.26,0.25,0.26,0.26,0.26,0.25,0.24,0.245729,0.25,0.25,0.33,0.35,0.31,0.31]
[null,"Turkmenistan","TMT/RUB",0.1,0.09,0.09,0.09,0.09,0.1,0.1,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,8.7617E-2,0.09,0.08,0.08,0.08,0.06,0.08]
[null,"Armenia","AMD/RUB",12.86,12.73,11.94,11.75,12.32,12.51,13.37,12.72,12.2,12.7,12.85,12.95,12.84,13.08,12.93,13.45,13.13,12.47,12.468147,12.87,11.77,11.8,11.3,9.19,11.01]
[null,"Belarus","BYR/RUB",97.34,98.97,98.1,98.13,98.13,103.12,137.75,176.09,255.5,168.56,273.19,264.14,261.35000000000002,274.97000000000003,268.41000000000003,283.61,274.63,272.29000000000002,285.39045499999997,278.97000000000003,277.48,286.92,287.04000000000002,231.42,270.63]

{"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"]