Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer –...

64
1 Q Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide 44 Other topics Shareholder structure – slide 46 Network & Spectrum – slide 47 Pricing – slide 53 New Telco Law – slide 58 Regulation & Legal – slide 59 Macro –slide 63 Belgacom Presentation Q4 2012 results March 2013 FY 2012 Overview Executive summary – slide 3 Guidance’12– slide 4 Revenue – slide 5 Ebitda– slide 8 Capex– slide 9 FCF– slide 10 Shareholder return – slide 13 Outlook 2013 – slide 14 Q4 2012 Group Highlights P&L – slide 16 Q4 2012 Revenue – slide 17 Cost of Sales – slide 19 Non-HR expenses - slide 20 HR expenses – slide 21 EBITDA – slide 22 Operationals – slide 23

Transcript of Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer –...

Page 1: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

1

QQ4 2012 Results per segment Consumer – slide 29

Enterprise – slide 36

SDE&W – slide 42

S&S – slide 43

BICS – slide 44

Other topics

Shareholder structure – slide 46

Network & Spectrum – slide 47

Pricing – slide 53

New Telco Law – slide 58

Regulation & Legal – slide 59

Macro –slide 63

Belgacom Presentation Q4 2012 results March 2013

FY 2012 Overview Executive summary – slide 3

Guidance’12– slide 4

Revenue – slide 5

Ebitda– slide 8

Capex– slide 9

FCF– slide 10

Shareholder return – slide 13

Outlook 2013 – slide 14

Q4 2012 Group Highlights P&L – slide 16 Q4 2012 Revenue – slide 17 Cost of Sales – slide 19

Non-HR expenses - slide 20

HR expenses – slide 21

EBITDA – slide 22

Operationals – slide 23

Page 2: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Cautionary Statement

Slide 2

“This communication might include some forward-looking statements, without limitation, regarding Belgacom’s financial or operational results, certain strategic plans or objectives, macro-economic trends, regulation, future market conditions and other risk factors. These forward-looking statements rely on a number of assumptions concerning future events and are subject to uncertainties and other factors, many of which are outside Belgacom’s control. Therefore the actual future results may differ materially from those expressed in or implied by the statements. Readers are cautioned not to put undue reliance on forward-looking statements, which speak only of the date of this communication. Belgacom disclaims any intention or obligation to update and revise any forward-looking statements, whether as a result of new information, future events or otherwise.“

Page 3: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Executive summary on FY 2012

Slide 3

Belgacom delivered on its 2012 financial expectations

- Group revenue grew versus 2011 - EBITDA as expected under pressure - Belgacom financially sound company

Competitive dynamics changed

Belgacom well placed to face

the change

– Convergence strategy giving key support

– Solid growth of Fixed products

– PACKS increasingly with mobile

– Mobile market became more volatile in 2012

– New Telecom law accelerated customer rotation in Q4

– Belgacom responded to the new market conditions

+ 175,000 TV + 46,000 BB + 148,000 PACKS + 153,000 cards* - 196,000 cards* *Excluding a cleaning of 19k internal cards as reported in the beginning of 2012

Page 4: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

FY 2012 guidance achieved

Metrics Revised Guidance FY’12

(excl. Telco Law)

Full-year 2012

(excl. Telco Law)

Group revenue

Up to +1%

+1.1%

Group EBITDA Between “-4% to -5% “

-4.9%

Capex/Revenue Upper end of “10% to 12%” 11.6%

• The outlook did not take into

account the one-off accounting adjustment on revenue (EUR -12 million) and EBITDA (EUR -34 million) recorded in the second quarter 2012 following the new Telecom Law that was passed on 28 June 2012.

Slide 4

Revenue 66,462 12 6,474

EBITDA 1,784 34 1,819

FY 2012 reported

Acc impact new telco law

FY 2012 after adjustment for

guidance

Page 5: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

FY 2012 Group revenue grew, underlying revenue up 1.9% YoY

Slide 5

Success of TV, growth in Fixed and Mobile data, solid

revenue Tango

ICT & mobile data

Voice volumes,

destination mix, data growth, dollar

-46 MTR

-40 Roaming

-4 other

+0.9% reported

+1.9% Under-

lying Revenue evolution – in million €

Page 6: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

FY 2012 CBU revenue supported by convergence strategy

Slide 6

Solid growth of Fixed & Mobile

Data, Belgacom TV and TANGO

+1.4% reported

+1.5% Under-

lying Revenue evolution – in million €

MTR and Roaming

Page 7: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

2,349

2,294

-46 -2 -17

10

2012 EBU revenue, limited erosion in challenging economic & competitive context

Slide 7

Organic revenue growth of mobile data and growth ICT offsetting

pressure on voice, ex-regulation

-2.3%reported

+0.4% Under-

lying

Revenue evolution – in million €

MTR and Roaming

Page 8: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

FY 2012 Group ebitda under pressure, underlying 1.1% lower

Slide 8

-40m Roaming -12m MTR -3m other

-1.1% Under-

lying

-6.7% reported

Ebitda evolution – in million €

Page 9: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Invest in high-quality fixed & mobile network to maintain leadership in convergence

Accelerated network

investments - maintain network

superiority on mobile speed and coverage,

- substantially increase the bandwidth on fixed network via vectoring technology

- make operations leaner through a simplified network

Slide 9

734 777 753

11.1%12.1% 11.7%

0100200300400500600700800900

0%

2%

4%

6%

8%

10%

12%

14%

2010 2011 2012 Outlook 2013

Group Capex in € million / % of revenue

13%-14%

*This does not include capex for a potential bidding in the 800 Mhz spectrum auction that might occur before year-end

Page 10: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

2012 Free Cash Flow of € 691 million

Slide 10

FCF evolution – in million €

* Excluding non-recurring and non-cash related items

Page 11: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Sound financial position

Slide 11

- Net financial debt at EUR 1,601 m - The outstanding long term financial gross debt amounted to € 1.9Bio - Credit ratings: Standard & Poor’s A; Moody’s A1 – both stable outlook

Debt maturing

2013 € 129m

2015 € 145m

2016 € 950m

2018 € 500m

2026 € 73m

Page 12: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Belgacom consolidated balance sheet

• Shareholders’ equity decreased from € 3,078m end 2011 to € 3,016m in December. This reflects the dividend distribution as approved by the General Meeting of April 2012 and the interim dividend paid in December 2012, which was higher than the 2012 net income .

• Goodwill of €2,339m , up as a result of the acquisition of Wireless Technologies BVBA (chain of The Phone House stores)

Slide 12

31-Dec 31-Dec

(EUR million) 2011 2012

TOTAL ASSETS 8,312 8,211

Non-recurrent assets 6,217 6,160Goodwill 2,323 2,339Intangible assets with finite useful life 1,155 1,097Property, plant and equipment 2,401 2,467Investments in associates 3 1Other participating interests 31 7Deferred income tax assets 121 113Pension and other non-current assets 182 136

Current assets 2,095 2,051Inventories 116 133Trade receivables 1,328 1,341Current income tax assets & other current assets 295 292Investments 36 83Cash and cash equivalents 320 202

LIABILITIES AND EQUITY 8,312 8,211

Equity 3,303 3,228Shareholders' equity 3,078 3,016Minority interests 225 212

Non-current liabilities 2,749 2,512Interest-bearing liabilities 1,931 1,761Pensions and other post-employment benefits 479 402Provisions 180 203Deferred tax liabilities and other amounts payable 159 145

Current liabilities 2,260 2,472Interest-bearing liabilities 41 215Trade payables 1,343 1,310Income tax payable 229 236Other current payables 647 711

Page 13: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Belgacom intends to ensure its shareholders an attractive return

Slide 13

A total gross normal dividend of EUR 1.68 per share will be proposed to the Annual Shareholders Meeting of 17 April 2013 . As a result, Belgacom exceptionally increased its dividend to a total of EUR 2.49 gross per share for the 2012 full-year results. Key dates for the normal dividend:

Ex-dividend date: 23/04/2013 - Record date: 25/04/2013 - Payment date: 26/04/2013

on Result 22012

0%

30%

60%

90%

120%

150%

0100200300400500600700800900

1,000

2004 2005 2006 2007 2008 2009 2010 2011 2012

SBB Dividends % of FCFShareholder remuneration

Mio €

on Result

2013

0.29 0.50 0.50 0.40 0.50 0.50 0.50 0.55 0.31

1.38 1.52

1.60 1.68 1.68 1.68 1.68 1.68

1.68

2004 2005 2006 2007 2008 2009 2010 2011 2012*

Interim dividend Extra dividend Normal dividendDividend per share

1.93 1.52

1.89 2.18 2.18 2.18 2.08 2.18

2.49

* Subject to approval an the Annual Shareholders Meeting of 17 April 2013

With the current limited visibility on the Belgian market due to competitive pressure and the unfavourable economy, the Board of Directors agreed to address shareholder return at a later stage, and consider returning a EUR 0.50 interim dividend per share in December 2013 if Belgacom’s financial performance for the year 2013 at that time proves to be in line with its full-year outlook.

Page 14: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Outlook for 2013

Slide 14

- Current operating environment with lower visibility due to a more volatile competitive landscape and an unfavourable economy.

- The guidance takes into account an estimated negative impact from regulatory measures of about € -93m on revenue and about € -53m on EBITDA.

- Accelerated network investments to maintain network superiority

Metrics Reported FY 2012

Restated FY 2012

(incl IAS19 revision)

Outlook FY 2013

(vs restated 2012)

Group revenue

6,462

6,462

between -1% and -2%

Group EBITDA 1,784 1,801

Between -4% and -6%

Capex/Revenue Between 13% and 14%

Page 15: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Group

Consumer Business Unit

REMARK Waiting for

other picture from Marketing

REMARWaiting

other pictfrom Mark

Quarterly results

Page 16: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Group – quarterly P&L On reported basis, incl. one-off items

VAR VARQ4/Q4 FY

RRevenues (1)1,583 1,6 12 1,596 1,6 16 6 ,406 1,588 1,6 11 1,620 1,644 6 ,462 1.7% 0.9%

TTotal OPEX -1,103 -1,099 -1,123 -1,169 -4,494 -1,122 -1,176 -1,160 -1,219 -4,677 4.2% 4.1%

Cost of goods sold -609 -621 -633 -655 -2,517 -614 -667 -649 -680 -2,611 3.9% 3.7%

HR-costs -274 -282 -278 -283 -1,117 -282 -285 -294 -282 -1,141 -0.4% 2.2%

Other expenses -220 -196 -213 -232 -860 -226 -224 -218 -257 -925 10.9% 7.6%0 0 0

EEBITDA (1)480 5 12 472 446 1,9 12 466 434 460 425 1,784 -4.8% -6.7%

EBITDA margin (1)

30.3% 31.8% 29.6% 27.6% 29.8% 29.3% 27.0% 28.4% 25.9% 27.6% -1.8 pp -2.2 pp

NNon recurring items 0 -18 0 4 -15 0 -10 -3 -4 -18 - -

Depreciation -195 -199 -180 -182 -756 -181 -188 -185 -194 -748 6.5% -0.9%

EBIT (incl. NR) 286 295 292 268 1,141 284 236 271 227 1,018 -15 .4% -10.8%

Financial result -30 -21 -31 -25 -106 -18 -22 -47 -24 -111 -3.1% 4.9%

Tax expense -61 -73 -59 -69 -262 -65 -48 -34 -30 -177 -57.0% -32.3%

Net income (Group) 194 199 195 169 756 199 16 1 184 168 711 -0.7% -6 .0%

Non-controlling interest 1 3 8 5 17 3 5 5 5 19 - -

EEarnings/share in € 0.60 0.62 0.6 1 0.53 2.36 0.62 0.5 1 0.58 0.53 2.24 -0.4% -5 .3%

Earnings/share in € (excl. NR) 0.60 0.68 0.61 0.52 2.39 0.62 0.56 0.59 0.54 2.29 4.1% -4.1%

FFY 2012QQ412FY 2011Q211 Q112

(1) before non-recurring items

Q312Q311in mio € Q111 Q212Q411

Slide 16

Page 17: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

1,583 1,612 1,596 1,616 1,588 1,611 1,620 1,644

1,280

1,330

1,380

1,430

1,480

1,530

1,580

1,630

1,680

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Solid Q4’12 Group revenue: +1.7% YoY

Reported Q4’12 revenue up 1.7% YoY. Like-for-like, revenue +0.7% YoY

Incl € -23m impact regulation (-1.4%)

Underlying revenue growth +2.1%

+1.7%

Solid Q4’12 revenue contribution, reported revenue +1.5% yoy driven by further improvement in Fixed products and revenue contribution from The Phone House, compensating for the deteriorating Mobile revenues .

Stable, limited revenue erosion of 2.1% for Q4, in context of an unfavourable economy and stiff competition on the professional market.

Further improvement in revenue trend, growing 7.3% in Q4, mainly driven by a strong volume growth combined with a favourable destination-mix and continued growth in Data revenue.

Consumer

Enterprise

BICS

Business Unit

Business Unit

Quarterly Group Revenue ( € million)

Slide 17

6,462 6,406 0.9%

Page 18: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

2012 – Positive revenue trend vs 2011

Sequential Group revenue growth throughout 2012 Full-year 2012 revenue up 0.9% vs 2011, +1.9% underlying revenue growth

QQ4 2012 CBU growing on a reported and underlying level, like-for-like down, excl. M&A impact

BICS revenue trend continued improving YoY in Q4 2012 supported by strong volume growth & destination mix

Q4 2012 EBU underlying revenue down -0.3% with the ICT revenue contribution nearly offsetting the Voice erosion

Slide 18

-2.6%

0.3% -0.1%

1.5% 1.7%

-1.6%0.1%

0.7%0.4% 0.7%

-1.0%

1.0%1.8%

2.7%2.1%

Q4'11 Q1'12 Q2'12 Q3'12 Q4'12

Group revenue evolutionRevenue as reported Like-for-Like Underlying

-4.6%

2.1%

-0.7%

2.8%

1.5%

-4.0%

0.5%

-0.8%

0.3%

-1.0%-3.2%

1.7%0.7% 0.7%

Q4'11 Q1'12 Q2'12 Q3'12 Q4'12

CBU revenue evolutionRevenue as reported Like-for-Like Underlying

-2.4% -2.2%-2.9%

-2.2% -2.1%-0.2% -1.0% -0.3%

-2.5%-2.4%

0.6%0.1% 0.8%

1.3%

-0.3%

Q4'11 Q1'12 Q2'12 Q3'12 Q4'12

EBU revenue evolutionRevenue as reported Like-for-Like Underlying

-0.3%

2.6%

5.5% 5.7% 7.3%

Q4'11 Q1'12 Q2'12 Q3'12 Q4'12

BICS revenue evolutionRevenue as reported

Page 19: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

609 621 633655

614

667649

680

480

530

580

630

680

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Q4 Cost of Sales up 3.9%, driven by BICS

+3.9%

CoS 1.5% lower yoy. The positive impact of the capitalization of modems, regulation and lower acquisition costs more than offset the cost increase due to The Phone House.

Consumer

Lower CoS , 0.9% lower YoY, due to lower MTRs, more than offsetting the unfavorable evolution of EBU’s product mix on the CoS.

Enterprise

Higher CoS ( +7.1 % ) linked to strong Q4 revenue growth

BICS

Business Unit

Business Unit

Quarterly Cost of Sales ( € million)

Slide 19

2,611 2,517 +3.7%

Q4’12 Cost of Sales at € 680m, + 3.9% YoY driven by BICS, while Consumer & Business CoS slightly down

Page 20: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

220

196

213232 226 224 218

257

150

160

170

180

190

200

210

220

230

240

250

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Higher non-HR expenses

Q4’12 non-HR expenses of € 257m, € 25m higher YoY due to: – Unfavorable variance one-off expenses; – year-end review of bad debt; – costs related to The Phone House and – costs linked to Belgacom’s efficiency project

+10.9%

Non-HR expenses up, mainly driven the cost contribution of The Phone House, partly offset by favorable change in cast-allocation (Group neutral)

Consumer

Negatively impacted by the change in cost allocation (Group neutral) and YoY increase in bad debt versus low Q4’11 basis

Enterprise

Business Unit

Business Unit

Quarterly Non-HR expenses ( € million)

Slide 20

Yoy increase as variance was impacted by a one-off positive provision reversal booked in Q4 2011

SDE & W

925 860 +7.6%

Page 21: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

5000

10000

15000

20000

25000

YE96 YE98 YE00 YE02 YE04 YE06 YE08 YE10 Q4 12

Belgacom headcount in FTE

274 282 278 283 282 285 294282

150

170

190

210

230

250

270

290

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Quarterly HR-expenses (€ million)

Q4’12 HR expenses nearly stable YoY

Positive effect of headcount restructuring program ‘Tutorship’ and favorable yoy comparison year-end provisions offset by: Inflation-based salary indexations (March 2012) and other wage drifts M&A-driven and business critical additional headcount

-0.4%

15,859 FTEs end December (+71 FTE YoY) Civil Servants decreased to 34% of total headcount

Estimated cash-out for termination benefits

EUR million 2013 79 2014 49 2015 21 2016 6

2017-2033 24*

(* Cumulative for full period)

PTS -6,300 FTE

BeST -4,160 FTE 2006-2012

Tutorship & FMS -3,900 FTE

Jan ‘12 : The Phone House

+518 FTE

Telindus +2,600 FTE

15,859

Slide 21

1,141 1,117 +2.2%

Page 22: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

480 512472 446 466 434 460 425

30.3% 31.8%29.6% 27.6% 29.3% 27.0% 28.4% 25.9%

-3.0%

2.0%

7.0%

12.0%

17.0%

22.0%

27.0%

32.0%

0

100

200

300

400

500

600

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Q4’12 Group EBITDA* -4.8% YoY

Q4’12 Group EBITDA of €425 m, before non-recurring expenses – -4.8% lower vs 2011, with YoY variance complicated by: – incidentals and M&A, with a total impact of € -13m – regulatory measures impacted EBITDA by € -14m (-3.2%)

Underlying Belgacom Group EBITDA -0.9% YoY: – result of YoY improvement of underlying Consumer and SDE&W segment result – offset by lower result for Business segment.

-4.8%

Quarterly Group EBITDA ( € million)

Slide 22

1,784 1,912 -6.7%

*Excluding non-recurring

Page 23: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Solid performance fixed products

Belgian digital TV penetration @ 76% Stable DTV market share of 32% Total TV market** share of 25% ; +3pp YoY

DDTV market share

*Corresponds to the total settop boxes, including multi-stream ** Total TV market includes analog TV

Belgian Fixed internet market still growing, but at slower pace

Internet penetration @ 77% Belgacom market share erosion limited to -0.3% YoY

Fixed Internet market share

Slide 23

Stable market, Fixed Voice penetration @ 73% Belgacom stabilized its Fixed Voice line erosion Fixed Voice line “upgraded” via:

Flat rate calling “Happy Time XL” and “Happy Time International” Multi-play packaging

1815

912

11

1,591 1,606 1,615 1,626 1,637

1,200

1,300

1,400

1,500

1,600

1,700

-2

3

8

13

18

23

28

Q4'11 Q1'12 Q2'12 Q3'12 Q4'12

Broadband customer evolution net adds total

BST

72

4348

3946

1,211 1,2541,301 1,340

1,386

400

500

600

700

800

900

1,000

1,100

1,200

1,300

1,400

0

20

40

60

80

Q4'11 Q1'12 Q2'12 Q3'12 Q4'12

TV Lines evolution* net adds total

-35 -39 -37-30 -33

3,225 3,186 3,149 3,119 3,085

2,500

2,700

2,900

3,100

3,300

3,500

-50

-30

-10

10

30

50

70

Q4'11 Q1'12 Q2'12 Q3'12 Q4'12

Fixed Voice customer evolution net adds total

11

1,6371,637

1,200

1,300

1,400

1,500

1,600

Q4'12

1 386

Page 24: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Customer acquisition via convergent Packs – Mobile in Pack continues to increase

Slide 24

66

54

34 37

23

1,089,0001,143,000

1,177,0001,214,000 1,237,000

700,000

800,000

900,000

1,000,000

1,100,000

1,200,000

0

20

40

60

80

Q4'11 Q1'12 Q2'12 Q3'12 Q4'12

Packs evolution net adds total

11,237,000

PACKS

Revenues GGenerating UUnits* per residential households in Q4

Of the total number of residential

Packs sold in 2012, 440% includes a mobile

component

Fixed ARPU per residential Household up from € 43 in Q4’11 to € 46 in Q4’12 driven by positive evolution of number of products per household

+148k in 2012

2.55 43 € 46 €

Q4-11 Q1-12 Q2-12 Q3-12 Q4-12

fixed ARPU per HH

*i.e. average RGU per household = total number of RGU's (excl. Prepaid) divided by total number of unique households.

Page 25: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

New Telco law and competition impacted the mobile subscriber base

Postpaid: - 16,000 Prepaid: -72,000

The new Telco law, in addition to aggressive competitive pricing impacted the mobile subscriber base

Mobile market share

Change in customers’ behaviour triggered by new law (fixed term contract) and new low price offers as from October. Impacting the Residential and SME mobile market

1 Active mobile cards 2 Mobile active customers including mobile customers Luxembourg, and including mobile data cards. 18k inactive cards cleaned from total Mobile customer base end 2011 3 Sum in absolute amounts of both the weekly port-in and the weekly port-out

1

Slide 25

64

39 45

-39

-88

5,458 5,498 5,543 5,5045,416

4,000

4,200

4,400

4,600

4,800

5,000

5,200

5,400

5,600

-100

-80

-60

-40

-20

0

20

40

60

80

100

Q4'11 Q1'12 Q2'12 Q3'12 Q4'12

Mobile customer evolution2

net adds total

addition ve obile

Mobile market share1

w1 w11 w21 w31 w41 w51

Weekly port-in + port- out CBU postpaid in 2012

new FTC law

Mobile postpaid market volatility amplified as from Q4’12

3

Page 26: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

New market conditions led to more value included in Belgacom’s new mobile offers

-15 € Data x 5 + (4G included)

-5 € Data x 4 + (4G option)

+40 Min Data included

Voice :

SMS :

Data : 1 Gb

Unlimited

Unlimited

90€ (75€)

5Gb

Unlimited

Unlimited

75€ (60€)

Q4-11 Q4-12

250 Mb

120 Min

Unlimited

25€ (20€)

1 Gb

120 Min

Unlimited

20€ (15€)

Q4-11 Q4-12

/

60 Min

Unlimited

15€ (10€)

500 Mb

100 Min

Unlimited

15€ (10€)

Q4-11 Q4-12

Comfort 90 Comfort 25 Generation MTV 15

Tariffs : stand-alone

(in pack)

Smart 20 Smart 75

Page 27: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

All assets in hands to cope with changing telecom market

Slide 27

99.85% DSL (among world leaders)

85% VDSL (2nd in Europe)

> 92% TV coverage

DSL FON 4G

Largest WiFi network in

Belgium

650,000 FON spots in

Belgium

7 million throughout the world

First to launch in November ‘12

2G

99.98% coverage

Belgacom has extensive service coverage and state of the art service platforms enabling true service convergence

3G

97% coverage

gg

Source: IDATE – June 2011

FTTx homes passed per country

0%

25%

50%

75%

100%

SWI

POR BE UK DE FR NL

FTTH/B

VDSL

BE

Page 28: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

28

Belgacom Company presentation Investor Relations

Consumer Business Unit (CBU)

Enterprise Business Unit (EBU)

Service Delivery Engine &Wholesale (SDE&W)

Staff and Support (S&S)

Belgacom International Carries Services (BICS)

Q4 2012 results per business unit Consumer Business Unit (CBU)

Enterprise Business Unit (EBU)

Service Delivery Engine &Wholesale (SDE&W)

Staff and Support (S&S)

Belgacom International Carries Services (BICS) Slide 28

Page 29: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

264271

257233

251232

261241

46.7% 46.8% 45.0%40.8% 43.5%

40.4%44.5%

41.6%

30.0%

35.0%

40.0%

45.0%

50.0%

180

200

220

240

260

280

300

320

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

CBU EBITDA (EUR mio) & margin

83 85 86 87 90 88 92 88

70 74 71 84 74 73 77 86

0

20

40

60

80

100

120

140

160

180

200

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Personnel Non-HR

CBU Personnel & Non-HR costs (EUR mio)

149 149 158 168 162182

157 166

90

110

130

150

170

190

210

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

CBU Cost of Sales (EUR mio)

565579 571 572 577 575

587 581

510

530

550

570

590

610

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

CBU revenue (EUR mio)

Consumer - P&L

Limited increase in HR expenses, up 0.9% ; driven by The Phone House acquisition (partly divested Mid-November) & wage indexation. This was nearly offset by favorable YoY comparison of year-end HR provisions. Non-HR expenses 2.3% up, mainly driven by contribution from The Phone House and an update of year-end provisions

Segment result Q4 ’12 +3.5% YoY. Better Gross Margin as revenue trend improved & Cost of Sales remained controlled while HR-expenses showed a limited increase due to a favorable YoY comparison of year-end HR-provisions

– Regulation impact of € -5 m (-2.3%) – Contribution margin of 41.6%, i.e. +0.8 p.p. YoY

Solid revenue growth from TV and Fixed Internet, Fixed voice decline slowed. All supported by Packs.

– Reported revenue includes M&A; like-for-like revenue -1.0% – Regulation impact of €-10m (-1.7%) – Underlying revenue +0.7% YoY

+1.5%

-1.5%

+1.6%

+3.5%

Improved Direct Margin driven by both higher revenue & lower Cost of Sales

Slide 29

Q4’ 12 Cost of Sales 1.5% lower YoY – Positive impact of the capitalization of modems, regulation

and lower acquisition costs – More than offset cost increase due to The Phone House

2,321 2,288

666 624

359 340

986 1,025

310 299

+1.4%

+6.8%

+3.7%

+5.5%

-3.8%

Page 30: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

1,061977 936

1,036 1,086 1,027 9651,060

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Traffic (mio min)

20.2 20.0 19.7 19.8 20.2 19.7 19.7 20.0

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Fixed voice ARPU (EUR/month)

-37 -26 -31 -21 -20 -22 -21 -18

1,896 1,870 1,839 1,818 1,780 1,758 1,737 1,718

30

530

1,030

1,530

2,030

-50

-30

-10

10

30

50

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Voice line loss & EOP (000)

118 115 111 110 110 105 105 10580

90

100

110

120

130

140

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Fixed voice revenue (EUR mio)

Consumer - Fixed voice FFixed Voice line erosion stable; revenue decline continued to persist

*

*i.e. real line loss, differs from QoQ EOP difference due to re-segmentation exercise at start of 2012

Fixed Voice customer base of 1,718,000 end Q4’12 – Continued relief on line erosion by the Happy Time XL pricing

plan and Packs

Total traffic in minutes up 2.3% YoY – Positive trend driven by an uptake in Happy Time XL, allowing

free off-peak calls

FY ’12 Fixed Voice traffic usage was 3.2% higher YoY

Fixed Voice ARPU slightly up to EUR 20.0 FY’12 ARPU of € 19.9 was 0.2% lower YoY

Fixed Voice revenue erosion limited to -4.3% YoY – maintained lower level of line erosion showing its benefit – the positive impact of the price indexation of Jan’12 offset the

cut in fixed-to-mobile rates (Jan’12)

-4.3%

+1.0%

+2.3%

Improved Fixed Voice line erosion confirmed; declining revenue trend further slowed

Slide 30

425 454 -6.5%

Page 31: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

140 147 143 136 130123

133120

90

100

110

120

130

140

150

160

170

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Mobile voice revenue (EUR mio)

102.2106.6 103.6 103.8 101.5 104.7

100.5 101.7

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

MoU (min/month)

12.7 13.4 12.9 12.2 11.6 11.112.0

11.1

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Blended net voice ARPU (EUR/month)Blended net voice ARPU (EUR/month)

-47

348

32 10 5

-62 -105

3,723 3,726 3,774 3,805 3,805 3,8113,748

3,643

3,350

3,450

3,550

3,650

3,750

3,850

-110

-60

-10

40

90

140

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Mobile growth & EOP (000)

Consumer – Mobile Voice Augmented pressure on Mobile Voice revenue; new telecom law and competition leading to peak in subscriber churn despite growing Mobile in Pack

*

*i.e. Mobile net adds differ from QoQ EOP difference due to re-segmentation exercise at start of 2012

End Q4’12 Mobile customer base of 3,643,000 cards – Postpaid -37,000 due to the new telecom law & aggressive

competition. Packs including mobile and Internet Everywhere offer continued their strong traction

– Prepaid -68,000

Net Voice ARPU at € 11.1, or -9.2% YoY – Customer migration to lower or more abundant tariff plans

starting to show

For FY’12 ARPU of € 11.5, or 10.4% lower YoY

MoU slightly down to down 2.1% to 101.7 minutes/user/month FY’12 average usage -2.1% YoY, from 104.3 MoU to 102.1 MoU

Q4’12 Mobile Voice revenue -12.1% YoY. – Driven by regulatory impacts, – in addition to lower customer base and resulting lower usage

-12.1%

-2.1%

-9.2%

12.0

Slide 31

505 565 -10.5%

Page 32: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

27.6 27.0 26.7 26.1 26.9 26.4 26.5 26.1

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Broadband ARPU (EUR/month)

8 5 1

18 1510 13 12

1,131 1,136 1,138 1,156 1,159 1,169 1,181 1,193

10

210

410

610

810

1,010

1

21

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Broadband growth & EOP (000)Broadband growth & EOP (000)Broadband growth & EOP (000)Broadband growth & EOP (000)

85 83 82 8285 84 85 85

72

74

76

78

80

82

84

86

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Fixed data revenue (EUR mio)

Consumer - Fixed Data Continued Fixed Internet revenue growth driven by growing customer base

*

*i.e. Fixed Internet net adds differ from QoQ EOP difference due to re-segmentation of customers

Q4’12 revenue up 4.1% YoY – Positively impacted by price indexation Jan’12 – Continued YoY customer growth

CBU ended Q4’12 with 1,193,000 Fixed Internet customers – +12,000 net-adds, supported by the “Internet Everywhere”

offer, mainly bought in Pack

ARPU Q4’12 of € 26.1; i.e. +0.3% YoY – ARPU stable YoY, compared to a 5.5% decline for the same

period of 2011.

FY’12 ARPU of €26.5 or -1.3% vs € 26.8 for 2011

*

+4.1%

Stable

Slide 32

339 332 2.1%

Page 33: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

77 80 79 85 85 87 84 87

10 1014 13 12 15 15 13

0

30

60

90

120

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

SMS Adv Data

Mobile data revenue (EUR mio)

87 9293 97 97

98 100102

7.8 8.2 8.2 8.5 8.5 9.0 8.7 9.0

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Blended net data ARPU (EUR/month)

239 254 235273 280 291 262

294

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

SMS (units/month)

Consumer - Mobile Data Mobile data revenue growth trend impacted by regulation; sustained growth in SMS usage aage

SMS usage growing with 7.7% YoY to 294 SMS/Month

Mobile Data ARPU up 6.1% to € 9.0 – Resulting from growing SMS and Advanced Mobile Data

revenue – Growth impacted by Roaming regulation

ARPU FY’12 of € 8.8vs € 8.2 for 2011; i.e. +7.9% YoY

Mobile Data rev up by 2.7% YoY – Revenue growth restrained by regulation – SMS revenue was up by 2.4% for Q4 – Advanced Mobile Data +4.9% . Lower growth vs first half of

the year due to regulated price cap on retail Data roaming.

+2.7%

+7.7%

+6.1%

Slide 33

342 320 +6.9%

56 49 +14.3%

Page 34: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

19.4 19.217.8 17.5 17.6 17.6 18.1 18.2

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

TV ARPU (EUR/month)

51 53 51 53 55 57 61 62

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

TV revenue (EUR mio)TV revenue (EUR mio)

Belgacom TV

Solid Q4 TV revenue, up 18.1% YoY; TV customer base continues to grow

Strong net adds of 46k – Driven by year-end campaigns – Total customer base of 1,386,000; +14% YoY – Total includes 230,000 multiple streams

Q4 TV ARPU of EUR 18.2 , a 3.9% growth YoY – Supported by the price increase for rented settop boxes

TV revenue +18.1% YoY driven by – Continued growth of subscribers – Price increase of rented settop box

+18.1%

+3.9%

Slide 34

54 59 52 72 43 48 39 46

1,029 1,087 1,139 1,211 1,254 1,301 1,340 1,386

0

200

400

600

800

1,000

1,200

1,400

8

28

48

68

88

108

128

148

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

TV growth & EOP (000)

235 208 +13.5%

Page 35: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

25 26 28 28 27 28 2830

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)Tango revenue (EUR mio)

28

26.6 28.1 29.3 29.1 28.4 29.2 29.5 30.7

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Blended mobile net ARPU (EUR/month)

Tango Luxembourg

Q4 revenue +8.8% YoY

– success of the iPhone and Samsung offer– the ongoing migration of prepaid towards postpaid offers.

Tango acquired 1,000 new Mobile customers in the fourth quarter 2012. In Q4, Tango launched a Quadplay offer and was the first to offer a full 4G coverage in Luxembourg The ARPU increased to EUR 30.7, i.e. 5.7% year-over-year.

– Partly offset by a decline in roaming revenues due to the EU regulation

+8.8%

+5.7%

Slide 35

254 256 260 264 266 268 270 271

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Tango mobile customers EOP (000)

114 107 +6.5%

Page 36: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

300 298291 296 289 277 267 274

50.6% 50.3% 50.9% 50.0% 50.0% 48.1% 47.8% 47.4%

15.0%

20.0%

25.0%

30.0%

35.0%

40.0%

45.0%

50.0%

55.0%

-5

45

95

145

195

245

295

345

395

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

EBU EBITDA (EUR mio) & margin

94 98 93 96 100 103 103 10137 37 34 36 40 39 39 41

0

20

40

60

80

100

120

140

160

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Personnel Non-HR

EBU Personnel & Non-HR costs (EUR mio)

162 160 154164

149157 150

163

120

130

140

150

160

170

180

190

200

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

EBU Cost of Sales (EUR mio)

593 593572

591579 576

560579

520

540

560

580

600

620

640

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

EBU revenue (EUR mio)

Enterprise – quarterly P&L

Q4’12 CoS 0.9% lower YoY – positive effect from lower MTRs, more than offsetting – the unfavorable evolution of EBU’s overall product mix on the

Cost of Sales. FY’12 CoS 3.1% lower YoY, incl Telindus Spain divestment

Lower Q4’12 segment result due: – lower Direct margin (regulation & product mix) – higher expenses (including some group neutral changes in cost

allocation).

Q4’12 Non-HR increase YoY driven by: revised cost allocation and bad debt comparing low Q4’11 basis Q4’12 HR cost: negative impact from changed cost-allocation, higher headcount and salary indexation

Q4 YoY decline limited to 2.1%, in context of unfavorable economy and stiff competition

– Regulation impact of € -12m (-2.1%) in Q4 – Q4 underlying revenue -0.3% YoY : ICT & mobile data nearly

compensated for eroding Fixed & Mobile Voice, ex-regulation

** like-for-like: adjusted for impact from divestures and acquisitions , customer re-segmentation

-2.1%

-0.9%

+8.0%

-7.2%

Slide 36

2,294 2,349 -2.3%

619 639 -3.1%

407 381 6.7%

160 144 11.3%

1,108 1,185 -6.5%

Page 37: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

782 732672 716 754 699

636 686

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Traffic (mio min)

29.1 28.9 28.1 28.6 28.9 28.4 27.9 28.6

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Fixed voice ARPU (EUR/month)

-15 -13 -13 -14 -18 -15-9

-14

1,425 1,412 1,400 1,385 1,394 1,379 1,370 1,356

-100

100

300

500

700

900

1,100

1,300

1,500

1,700

1,900

-20

0

20

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Voice line loss & EOP (000)

128 125 121 122 124 120 118 119

90

100

110

120

130

140

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Fixed voice revenue (EUR mio)

Enterprise - Fixed Voice Stable ARPU and contained Voice line erosion led to continued improvement in the declining revenue trend

Fixed Line erosion Q4’12 of -14,000 lines, stable to Q4’11

Q4 Fixed Voice traffic was 4.2% lower YoY driven by: – fixed line erosion – lower usage per line

FY ’12 Fixed Voice traffic usage was 4.3% lower YoY

Q4’12 ARPU stable YoY to € 28.6 – Positive effect from price indexation (Jan ’12) – Negative effect from reduced F2M (Jan’12)

FY’12 ARPU of € 28.5 was 0,8% lower YoY (€ 28.7)

Sequential improvement in declining revenue trend Q4 revenue decline limited to -2.4% YoY vs. -7.6% for same period of 2011 FY 2012 revenue of € 481m, -3.1% YoY, vs. -7.9% for FY 2011

*

**Fixed line loss differ s from QoQ EOP difference due to re-segmentation exercise at start of 2012 and inclusion of business trunking

-2.4%

-0.1%

-4.2%

Slide 37

481 496 -3.1%

Page 38: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

115 115110 108 106 102 100 96

80

90

100

110

120

130

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Mobile voice revenue (EUR mio)

29.2 28.7 26.9 25.9 25.3 23.7 22.9 21.6

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Net voice ARPU (EUR/month)

317.1 328.3 305.0 322.8 327.8 326.6293.3 314.3

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

MOU (min/month)

2430

22 2922

36

2116

1,327 1,357 1,380 1,408 1,413 1,449 1,470 1,486

500

600

700

800

900

1,000

1,100

1,200

1,300

1,400

0

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Mobile growth & EOP (000)

Enterprise - Mobile Voice SSolid customer growth, revenue under pressure due to pricing and regulation

Solid Mobile customer growth in Q4’12 in spite of aggressive competitor moves in the low-end of business market

– 16,000 net mobile cards added, incl Mobile Voice, Mobile Data and M2M cards.

– total Mobile customer base: 1,486,000 cards end 2012

Q4’12 Mobile Voice ARPU of €21.6, -16.5% YoY – Declining trend due to regulation and price competition

For FY’12 ARPU of € 23.3, or 15.5% lower YoY

Q4 shows somewhat lower usage YoY – Q4’12 MoU at 314 minutes/month, or 2.6% lower than for the

same period of 2011

FY’12 average usage -1.1% YoY, from 319 MoU to 315 MoU

Q4’12 Mobile voice revenue of € 96m, -10.9% YoY – regulated MTR and Voice Roaming prices – Pricing plans and competitive mobile market.

FY € 403m revenue, 10% lower YoY

*

*i.e. Mobile net adds differ from QoQ EOP difference due to re-segmentation exercise and cleaning in-active cards at start of 2012

-10.9%

-2.6%

-16.5%

Enterprise - Mobile Voice Continued pressure on Mobile Voice revenue; growing Mobile customer base

Slide 38

403 448 -10.0%

Page 39: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

98 97 96 9799 99

96 95

90

92

94

96

98

100

102

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Fixed data revenue (EUR mio)

39.6 39.3 39.1 38.9 39.5 39.0 39.1 38.8

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Broadband ARPU (EUR/month)

2 0

-2

2 0

-2 -1 -1

436 436 434 434 446 445 444 443

30

80

130

180

230

280

330

380

430

-10

11

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Broadband growth & EOP (000)

Enterprise - Fixed Data SSlightly positive revenue trend continued; Internet customer base fairly stable

Q4’12 Fixed Data revenue €95 m, -2.3% vs 2011 – Continued migration from older technologies to the Belgacom

Explore platform, for which pricing is more favorable

Fixed Data revenue FY’12 of €388 m, -0.2% vs 2011

2012 ended with fairly stable Fixed Internet customer base of 443,000, in spite of operating in a saturated and increasingly competitive professional Fixed Internet market

Q4’12 ARPU of €38.8 nearly stable YoY FY’12 ARPU of €39.1 or -0.4% vs € 39.2 for 2011

*

*i.e. Fixed Internet net adds differ from QoQ EOP difference due to re-segmentation of customers

*

-2.3%

-0.4%

Enterprise - Fixed Data Migrations to Explore platform slightly erodes Fixed Data revenue, while Internet ARPU remains fairly stable

Slide 39

388 389 -0.2%

Page 40: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Enterprise – Mobile Data SMS continues growth, while advanced Mobile data revenue is pressured by regulated price caps

23 24 24 26 26 27 27 28

27 28 32 31 30 31 28 26

0

10

20

30

40

50

60

70

80

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

SMS ADV Data

Mobile data revenue (EUR mio)

50 53 56 57 56 58 55 54

84 90 87 96 107 112 105 118

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

SMS (units/month)

12.6 13.2 13.8 13.7 13.5 13.512.6 12.2

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Net data ARPU (EUR/month)

Continued uptake in SMS usage, growing 24% YoY to 118 text messages per user per month

– Success of MTV Generation pricing plans, including unlimited SMS, continued to push the volume of both free and paying SMS

Mobile Data ARPU down 10.5% YoY to €12.2

– Growth trend reversed since 1 July 2012 due to regulated price caps for Mobile Data roaming

– aggressive competitor moves on low-end of business market

ARPU FY’12 of €12.9vs € 13.3 for 2011; i.e. -2.9% YoY

-4.9%

+24%

-10.5%

Slide 40

€ 54m Mobile Data revenue, i.e. -4.9% YoY – Q4’12 non-SMS Data revenue € 26m, -15.3% YoY due

to negative regulated price effect. – SMS continued its revenue growth trend in Q4’12

(+7.3%), in spite of regulated SMS roaming rates

FY’12l Mobile Data revenue of € 223m, +3.3% YoY

115 118 -2.5%

108 98 10.3%

Page 41: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

175 177163

182167 172 167

186

130

140

150

160

170

180

190

200

210

220

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

ICT revenue (EUR mio)

Enterprise – ICT IICT revenue up by 6.1% on like-for-like basis

Q4’12 ICT revenue +2% YoY to €186m – Seasonally strong quarter , – Growth somewhat contained due to customers

delaying IT projects or opting for Cloud-based solutions, which triggers a shift from one-shot revenue to monthly services fees.

FY’12, € 692m ICT revenue -0.7% vs 2011. – M&A effects impacting variance – Divesture of Telindus Spain since end June 2011

and the acquisition of Eudasys by Telindus France.

– On a like-for-like basis, EBU saw its ICT revenue growing by 2.8% in 2012.

+2.0%

Enterprise - ICT Q4’12 ICT revenue showing 2% growth in challenging economic context

Slide 41

692 697 -0.7%

Page 42: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

-29-12

-30 -21 -23 -26 -21 -26

-60

-50

-40

-30

-20

-10

0

Q111 Q211** Q311 Q411 Q112 Q212 Q312 Q412

SDE&W EBITDA (EUR mio)

49 50 50 50 43 44 47 43

52 33 48 42 48 50 41 48

0

20

40

60

80

100

120

140

Q111 Q211** Q311 Q411 Q112 Q212 Q312 Q412

Personnel Non-HR

SDE&W Personnel & Non-HR costs (EUR mio)

9 9 9 9 9 9 9 108

8

9

9

10

10

11

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

SDE&W Cost of Sales (EUR mio)

81 80 77 80 78 76 75 76

53

58

63

68

73

78

83

88

93

98

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

SDE&W revenue (EUR mio)

livery & Wholesale - P&L

CoS slightly up

Operating expenses for Q4’12 -0.7% YoY – Q4 Non-HR 15% higher YoY, due to provision reversal in Q4’11 – Q4 HR expenses -14% YoY : lower headcount , limited positive

effect of cost allocation change and HR provisions more than offset inflation-based salary increase of March 2012.

Q4 segment result YoY lower mainly due to lower Direct margin

Q4 revenue -5% YoY – Lower leased line and BB volumes, decreasing Roaming

prices only partially offset by higher Roaming volumes. – Regulatory measures reduced the Q4 revenue by 1.3%.

FY’12 revenue -4.4%, incl -1.2% due to regulation

-5.0%

+11.2%

-0.7%

-20.4%

** Q2 2011 and Q4 2011 impacted by one-off reversal of provision due to litigation settlement

Service Delivery & Wholesale – P&L

Slide 42

304 318 -4.4%

37 36 +3.3%

187 175 6.9%

177 199 -11.0%

-97 -92 -5.6%

Page 43: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

47 41

66 6151 50 49

67

0

10

20

30

40

50

60

70

80

90

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

S&S Non-HR costs (EUR mio)

39 40 40 4038 39 41

3932

34

36

38

40

42

44

46

48

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

S&S Personnel costs (EUR mio)

8 7

25

8 9 7 7 110

5

10

15

20

25

30

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

S&S Revenue(EUR mio)

Staff & support - P&L

• In Q4’12, Staff and Support recorded € 11m revenues. This brings the FY’12 revenue for Staff and Support to € 34m. The decrease compared to the previous year is mainly explained by a positive one-off recorded in the third quarter of 2011.

• Q4’12 HR-expenses 4.8% lower YoY – Positive effect of decline in headcount more than offset the

wage indexation impact

• Q4’12 non-HR higher YoY – provision for environmentally driven soil works in Q4’12, – a one-off capital loss – and costs related to the cost-efficiency project.

• FY’12, S&S non-HR expenses up 1.3% to € 218m.

*

* Internal invoice; neutral on group level

+44.2%

-4.8%

+10.3%

Staff & Support – P&L

Slide 43

34 47 -27.2%

218 215 +1.3%

* 156 160 -2.1%

Page 44: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

2429 35 33

2834 35 32

6.5% 7.5%8.7% 8.3% 7.3%

8.4% 8.3% 7.3%

0.0%

2.0%

4.0%

6.0%

8.0%

10.0%

12.0%

0

10

20

30

40

50

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

BICS EBITDA (EUR mio) & margin

29 29 31 31 31 32 32 3423 26

28 27 25 30 31 29

0

20

40

60

80

100

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

Non-Voice Voice

BICS Gross margin (EUR mio)

372388

401 401382

409424 430

340

350

360

370

380

390

400

410

420

430

440

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

BICS Revenue (EUR mio)

International Carrier Services P&L

• Voice volumes: Q4 up 7.7%; FY up 3.4% YoY • Non-Voice volumes: Q4 up 41.2%; FY up 45% YoY

• Q4 EBITDA 5.4% lower YoY. Higher Gross margin offset by – a reassessment of bad debt provisions, and -to a smaller

extend- a negative YoY currency effect. – HR expenses impacted by inflation-based wage indexations

and variable performance-related compensation.

• Gross margin Q4’12 up 7.9% YoY – Gross margin Voice + 9.0% YoY – Gross margin non-Voice + 6.7% YoY

• Q4 revenue increase of 7.3% YoY – € 20m more revenue from Voice traffic: strong traffic increase

to Asia & Africa, partly offset by Eu-wide MTR reduction. – Data revenue grew solidly, with revenue up nearly 21% – Limited positive dollar impact

+7.3%

+7.9%

-5.4%

International Carrier Services – P&L

Slide 44

6,574 6,997 6,853 7,018 6,907 6,984 6,934 7,556230 253 276 315 323 361 428 446

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

9,000

Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412

SMS/MMS Minutes

BICS Volumes (in mio)

1,645 1,562 +5.3%

115 104 10.2%

129 122 6.1%

130 120 8.4%

Page 45: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

45

Belgacom Company presentation Investor Relations

Ytd September 2010 results in detail

• Consumer Business Unit (CBU) • Enterprise Business Unit (EBU) • Service Delivery Engine &Wholesale (SDE&W) • Staff and Support (S&S) • Belgacom International Carries Services (BICS)

Other topics

Slide 45

Work In Progress

• Shareholder structure – slide 46 • Network & Spectrum – slide 47 • Pricing – slide 53

Other topics

• New Telco Law – slide 58 • Regulation & legal – slide 59 • Belgian economy – slide 63

Page 46: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Shareholder structure

Belgian state owns ~ 53.5%

Status 30 Sep 2012

Shares %

shares %

Voting %

Dividend

Belgian state 180,887,569 53.5% 56.8% 55.9%

Free float 137,434,096 40.7% 43.2% 42.5%

Own shares 19,703,470 5.8% - 1.6%

338,025,135 shares, of which 318,321,665 Outstanding • Limited liability company under public law

- Belgian state main shareholder: 53.5% - Legal obliged threshold: 50%+1 share

• Free float 40.7%

• Treasury shares 5.8%

- Under Belgian law, companies prohibited from owning >20% of outstanding share capital

- Part of own shares held for personnel incentives: Options and DSPP

Slide 46

Page 47: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Global network strategy Value enablers for a convergent interconnected world

Slide 47

47

Belgacom has all assets in hands to cope with a changing telecom ecosystem

Fiber speeds on copper with vectoring and dynamic line management

Leaner operations through network simplification

3G+ upgrade for superior mobile data experience

• Mobile network innovation driving leadership superiority

• Network simplification driving efficiency

• Fixed network innovation driving customer value

••••••••••• •••••••••••• ••••••

Mobile network Fixed network Network simplification

Speed acceleration with FTTH in new zonings

4G roll out as important enabler of our convergence strategy

Combined with strong product & process simplification

Page 48: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Mobile network

Slide 48

Ambition is to remain the best mobile operator for all type of customers on the Belgian market. 3G+ upgrade will bring 8 Mbps download and up-to-21 Mbps top speeds, 42 Mbps for dual carrier devices

Best mobile 3G network

• Fastest down- and upload speed available in the market

• Significantly better 3G indoor coverage vs competitors

Further boost experience for 3G customers

50% 60% 70% 80% 90%

Mobistar

Base

Belgacom

% 3G indoor coverage1

1 Source: Factual coverage as measured by independent agency CommSquare during Q4 2012 drive tests at same reference level showing an important delta between operators. Delta is confirmed at different ranges of reference levels.

• 70% increase of overall network capacity for data

• 30% average speed increase & top speed increase with HSPA+

1

2

1

2

Mobile data usage still in early stages with 35% of devices on our network being 3G compatible

Important market value with customers having devices not supporting 4G yet, both now and in future

Belgacom is determined to maintain its mobile leadership through investment in 4G roll-out

First to launch 4G

• 4G further improves mobile speed experience to average 20-30Mbps speed with peak speeds up to 50-60Mbps

• 4G is deployed in existing 1800Mhz spectrum

• First Belgian operator to deploy 4G in 8 large cities in November 2012

• High speed backhauling deployed for fast data transmission

1

2

New 2600Mhz spectrum will be used for targeted capacity & performance Only 4G deployment in Brussels if regulatory framework is changed

Further roll-out of 4G

1

2

Page 49: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Spectrum - Belgian situation

Slide 49

Proximus 2 x 12

Mobistar 2 x 12

Base 2 x 10.8

Proximus 2 x 20,8

Mobistar 2 x 20,8

Base 2 x 22

Unallocated2 x 11.4

Unallocated 2 x 15

800 MHz

900 MHz

1800 MHz

2100 MHz

2600 MHz

Proximus 2 x 15

Mobistar 2 x 15

Base 2 x 15

1x 5

1x5 1x5 Telenet / Voo

2 x 14.8 1x5

Proximus 2 x 20

Mobistar 2 x 20

Base 2 x 15

BUCD 1 x 45

• 900 MHz & 1800 MHz

• Used for 2G, 3G and 4G • Belgian operators allowed

to deploy UMTS in 900 MHz spectrum (more efficient in rural areas) and 4G in 1800 MHz

• Tacit extension: BGC has to pay €74m for 2010-2015; via annual payments. BGC filed annulment procedure.

900 MHz & 1800 MHz

• 900 MHz & 1800 MHz • Used for 3G • Proximus, Mobistar & Base

each have 1 UMTS license since 2001

• BGC paid € 150m • 2 Aug ‘11, BIPT awarded

4th license to Telenet/Voo for an amount of € 71.5m (2X 14.8 MHz)

• all licenses expire in 2021

2100 MHz

• Will be used for 4G • Out of 5 candidates, 4 have

obtained spectrum in 2.6 GHz band

• Belgacom acquired 2x20 MHz for an amount of €20.22 Mio.

• License is valid for 15 years as from July 2012

2600 MHz

DRAFT conditions: • Auction of 3 lots of 2x10

MHz• Minimum price of € 120m • License for 20 years • Spectrum cap of 2x10 MHz. • No spectrum reserved for

new entrants. • Coverage obligations • National roaming may be

imposed by BIPT. • Process expected to be

completed by end 2013.

800 MHz

Unallocated 2 x 10

Unallocated 2 x 10

Unallocated 2 x 10

Mobile network - Spectrum: The Belgian situation

Page 50: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Fixed network - Dynamic Line Management & Vectoring

Slide 50

To substantially increase bandwidth, Dynamic Line Management (DLM) & Vectoring will be deployed

DLM is an in-house developed technology and will improve the average speed experience with 30%

Fast-track Dynamic Line Management

DLM monitors stability of lines and dynamically applies maximum possible speed when a line is sufficiently stable

• A speed profile is applied to a VDSL2 line in function of the line distance

• Line characteristics however often allow higher speeds

1

2

Powerful vectoring technology

Vectoring brings up-to-70 Mbps speeds and 15 Mbps upstream

• Crosstalk is interference between copper pairs in same cable

• Crosstalk limits the achievable speed on VDSL

1

2

Vectoring cancels crosstalk in the copper cables resulting in a significant bit rate increase of copper lines

How we are ahead of other EU operators

Strong Regulatory Framework was negotiated, disentangling all blocking points required for full-fledged vectoring

• Belgacom is the first operator in the world to deploy vectoring on this scale

DLM will be applied on top of our Vectored lines to further increase speeds up-to-100 Mbps

1

How we will further increase speed soon after

• Only operator with an in-house developed technology to bring speed at maximum line capabilities

2

Belgacom is in better position to increase speed then other EU peers thanks to our access strategy over past years with a strong Fiber-The-The-Curb network topology and a dense 85% VDSL2 coverage

Page 51: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Pair Bonding brings speeds up-to-200 Mbps

Fixed network - Speed acceleration in coming years

Slide 51

Speed evolution in Mbps 2013 to >2018

FTTH in new zonings

FTTH offers speeds up-to-200 Mbps

• FTTH will be deployed in new residential zonings as of S2 2013

• Fiber costs are comparable to copper for new residential zonings

1

2

• Pair bonding increases bit rate by combining speed of 2 VDSL lines

• Both lines will be vectored and controlled by DLM

Pair Bonding of VDSL lines

1

2

• G.fast technology is currently analysed by standardization bodies

• Both evolutions aim at bringing fiber distribution close to the customer

G.Fast & Fiber evolution

Evolution brings speeds up-to-1000 Mbps

1

2

Belgacom will start with Fiber-To-The-Home (FTTH) deployment in new residential zonings in 2013. Future evolutions of speed acceleration is currently described by Pair Bonding and G.fast & Fiber evolution.

Page 52: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Network simplification Leaner operations through a simplified all-IP-network

Slide 52

Program aims at simplifying our network and decreasing operational costs. In its ambition to be an agile company, Belgacom will also focus on substantially simplifying its IT and product portfolios

Operational benefits from network simplification Approach in simplifying our networks

Transformation – Physical removal of legacy technologies, PSTN switches and technical buildings

Consolidation – Migration of products & services to the new IP based network

Automation – Optimization of network architecture towards fully automated customer activation

• Lower cost to maintain – Lower maintenance, utility, powering and building cost of building facilities

• Higher efficiency to operate – Substantial cost savings in operating the network through efficiency increase of field force

• Better customer experience with instant servicing – Significant simplification & agility gain with one network for al services

1

2

3

• Outphasing of legacy equipment

• Full fiber to the street cabinet

Simplification+ goals

1

2

• Eliminate technical buildings

• Fully automated customer activation

3

4

First wave includes outphasing of 30 buildings and outphasing of our legacy ATM and PSTN switching Combined with product & process simplification

Page 53: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Pricing – Fixed products

29.67€ / month

Free to FIX Anytime

24/24

No Limit National Anytime

19.99€ / month

Free to FIX & to MOB during OffPeak & Weekend

Peak: 8-17h

Happy Time XL

46.20€ / month Volume incl: UUnlimited Download speed: 30 Mbps Upload speed: 4 Mbps + 250 MB 3G + unlimited hotspot access

Internet Maxi

35.95€ / month Volume incl: 150 GB Download speed: 30 Mbps Upload speed: 3 Mbps + 100 MB 3G + hotspot access

Internet Comfort

24.95€ / month

Volume incl: 100 GB Download speed: 30 Mbps Upload speed: 2.5 Mbps + 50 MB 3G + hotspot access

Internet Start

21.5€ / month

70 channels 3 TV

Parental control Set-top box rental

TV

19.99€ / month

Note:

Lower tariffs during peak compared to Happy Time

Peak: 8-19h

Classic

20.99€ / month

Free to FIX ,to MOB & to most European countries

during OffPeak & Weekend

Peak: 8-17h

Happy time international

Slide 53

Page 54: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Pricing – Mobile Voice (Postpaid)

25€ / month 20€/month PACK

150 min ATAN + Unlimited SMS ATAN

+ 1 GB incl.

€ 0.25 / min ATAN € 0.25 / MMS ATAN

€ 0.10 / MB

Generation MTV 25

15€ / month 10€/month PACK

100 min ATAN + Unlimited SMS ATAN

+ 500 MB incl

€ 0.25 / min ATAN € 0.25 / MMS ATAN

€ 0.10 / MB

Generation MTV 15

10€ / month

15 min ATAN + Unlimited SMS ATAN

+ 10 MB incl

€ 0.25 / min ATAN€ 0.25 / MMS ATAN

€ 0.50 / MB

Generation MTV 10

25€ / month 20€/month PACK 100 min ATAN + Unlimited

evening & we + 100 SMS

€ 0.20 / min ATAN € 0.25 / MMS ATAN

€ 0.85 / MB

Easy 25

15€ / month 10€/month PACK

100 min ATAN + 100 SMS

€ 0.20 / min ATAN € 0.25 / MMS ATAN

€ 0.85 / MB

Easy 15

For Voice centric

customers

45€ / month 40€/month PACK

400 min ATAN + + Unlimited SMS ATAN

+ 2,5 GB incl

€ 0.15 / min ATAN € 0.25 / MMS ATAN

€ 0.10 / MB

Smart 45

35€ / month 30€/month PACK

120 min ATAN + Unlimited Evening and we

+ Unlimited SMS ATAN + 1,5 GB incl

€ 0.20 / min ATAN € 0.25 / MMS ATAN

€ 0.10 / MB

Smart 35

20€ / month 15€/month PACK

120 min ATAN + Unlimited sms ATAN

+ 1 GB incl

€ 0.20 / min ATAN € 0.25 / MMS ATAN

€ 0.10 / MB

Smart 20

75€ / month 60€/month PACK Unlimited voice ATAN + Unlimited SMS ATAN +

5 GB incl. Unlimited / min ATAN € 0.25 / MMS ATAN

€ 0.10 / MB

Smart 75

10€ / month

50 min ATAN + 50 SMS

€ 0.20 / min ATAN € 0.25 / MMS ATAN

€ 0.85 / MB

Easy 10

ForSmartphone

users

For SMS centric

customers

Slide 54

included

Page 55: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Pricing – Mobile Voice (Prepaid)

Prepaid bonus

For Pay&Go Zen you get :

• Bonus 1 (towards fix and Mobile 10€ reload= 20min, 15€ reload= 40min, 25€ reload= 70min, 50€ reload= 200 min

OR Bonus 2 (towards fix): 10€ reload=150 min, 15€ reload=600 min, 25€ reload=unlimited min, 50€ reload=unlimited

For Pay&Go International you get:

• Permanent advantage: Call to 50 countries at € 0.29/min ATAN + Receive 1 Free P2P min per complete int. min called to one of the 50 countries

For Pay&Go Generation you get:

• Bonus 10€ Reload: 5.000 SMS OffPeak + 10 MB Peak: 7 – 16h • Bonus 15€ Reload: 5.000 SMS ATAN + 10 MB • Bonus 25€ Reload: 5.000 SMS ATAN + 250 MB

For Generation Connect you get:

• Bonus 20€ Reload: 2.000 SMS + 2GB + 10 MB* in Europe (*only for autoreload customers)

€ 0.29 / min ATAN € 0.12 / SMS ATAN € 0.42 / 5 min surf

Pay & Go International

€ 0.50 / min AN Peak € 0.25 / min OffPeak

€ 0.12 / SMS Peak € 0.08 / SMS OffPeak € 0.25 / MMS ATAN € 0.42 / 5 min surf

Pay & Go Generation

€ 0.27/ min ATAN € 0.12 / SMS ATAN € 0.25 / MMS ATAN

€ 0.5 /MB

Pay & Go zen

€ 0.25 / min ATAN € 0.12 / SMS ATAN

Generation Connect

Focus on Voice

Focus on International

calling

Focus on SMS

Focus on Data

included

Slide 55

Page 56: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Pricing – Mobile Data

2.99€ 25 MB 4.99€ 50 MB

9.99€ 250 MB

0.42€ / 5 min (prepaid partly)

Or 0.5€ / MB (prepaid

partly) Or

0.85€/MB (postpaid)

34.99€ / month

2 GB incl.

€0.03 / MB

Favorite

19.99€ / month

1 GB incl.

€0.03 / MB

Comfort

4.99€ / month + 1€/day of surf

1 GB incl.

€0.03 / MB

Daily

10€

500MB incl.

Pay & Surf for iPad

24.99€ / month

1.5GB incl. (if you use more – usage

is free but at a lower speed)

Favorite for iPad

Laptop & Tablet Only

GSM Only

iPad Only

Post-paid Only General Prepaid Only

Laptop Only

10€ 200 MB 15€ 300 MB 25€ 500 MB

50€ 1 GB

Pay & Surf

5€ reduction if you are already a BGC fixed internet customer

Prepaid Only Prepaid Only

Reload 15€> in 30d: +50% data volume

4.99€ / month

50 MB incl.

€0.1 / MB

9.99€ / month

500 MB incl.

€0.03 / MB

19.99€ / month

2 GB incl.

€0.03 / MB

Internet on GSM Start Internet on GSM

Comfort Internet on GSM

Favorite Pay & Surf Standard

18.15€ / month

200 MB incl.

€0.10 / MB

Blackberry service

Slide 56

included included included

included

Page 57: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Pricing converged PACKS

50.95€ / month

TV comfort +

Internet Comfort +Unlimited volume +Unlimited hotspot

access +250 MB 3G

TV + Internet

50.95€ / month

Classic (or Happy

Time XL) +

Internet Comfort +Unlimited volume +Unlimited hotspot

access +250 MB 3G

Fix+ Internet

35.75€ / month

TV comfort +

Classic (or Happy Time XL)

TV + Fix

59.95€ / month

TV comfort

+ Classic (or Happy

Time XL) +

Internet Comfort +Unlimited volume +Unlimited hotspot

access +250 MB 3G

TV + Fix + Internet

60.95€ / month

TV comfort +

Comfort 15 or MTV Generation 15

+ Internet Comfort

+Unlimited volume +Unlimited hotspot

access +250 MB 3G

TV + Mobile + Internet

69.95€ / month

TV comfort+ MTV Generation 15

+ Classic (or Happy

Time XL) +

Internet Comfort +Unlimited volume +Unlimited hotspot

access +250 MB 3G

TV + Fix + Mobile + Internet

Deezer premium Free with Generation packs.

Slide 57

Page 58: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

* New fixed and mobile contracts, including promotional offers, (but excluding joint offers) are non-binding for the residential market. This means that a new customer can sign a contract & benefit from promotional advantages while being free to terminate the contract at any time, without charge. Several non-binding offers have also been designed for business customers.

New Telecom Law

– TThe main changes due to the new law concerning contract regulation impose the following:

– Contract duration:

maximum 24 months (for consumers) obligation to propose a 12 month contract (for all customers)

– Replacement of existing contract by new fixed term contract (consumers and SME):

previous written information to client requires “express written” agreement from customer (letter, e-mail, internet link, sms); if client

doesn’t accept/answer: contract with undefined term

– Contract termination:

How? by “any written mean” (letter, form on website, mail, sms) no justification required at the moment chosen by the customer (even immediately) BUT operator has to stop the service asap and send a written confirmation to the customer

When? early termination possible after 6 months Penalties?

no penalty after 6 months except potential reimbursement of residual value of a free device (linear depreciation, max. 24 months)

The new Belgian Telecom Law entered into force on 4 August 2012. Transitional period until 1 October for the measure related to contract termination. Since this measure applies retroactively to existing contracts, Belgacom accounted for the accounting impact of this law in Q2, affecting revenue and EBITDA, though without impacting the Free Cash Flow.

CB U EB U Gro upREVEN U ES Mobile Voice Credits & Discounts -10 -2 -12

COST OF GOOD S SOLD Mobile commissions -16 -6 -22

EB ITD A -26 -8 -34

As from July,

new Belgacom contracts* are non - binding

Slide 58

Page 59: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

• Over the ffourth quarter of 2012, Belgacom’s revenues were negatively impacted for a total amount of EUR 23 million by regulation measures. On the EBITDA level, this came down to an impact of EUR 14 million.

• For the ffull year 2012, the total impact of regulatory measures on revenues was EUR -90 million. Resulting in an EBITDA impact of EUR -55 million.

• For the ffull year 2013, the estimated total impact of regulatory measures on revenues is expected to be EUR -93 million. This would result in an EBITDA impact of EUR -53 million.

Regulation – 1 Overview financial impact

Slide 59

Estimated Impact Regulation impacts(Decrease in EUR million)

Revenue ~ €45m €10m €12m €13m €12m €46mEBITDA ~ €5m €2m €3m €3m €3m €12m

Revenue ~ €48m €2m €3m €24m €11m €40mEBITDA ~ €48m €2m €3m €24m €11m €40m

Revenue - €2m €2m - - €4mEBITDA - €2m €2m - - €3mRevenue ~ €93m €14m €16m €36m €23m €90mEBITDA ~ €53m €6m €7m €27m €14m €55mTotal

FY 2013 Q1 2012 Q2 2012 Q3 2012

MTR & flow-through Fix-to-Mob

Roaming (i.e. Voice, SMS and Data)

Other

Actuals

FY 2012Q4 2012

Page 60: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

7.2

4.62 3.832.62

9.02

11.43

1.08

Before* 01-Aug-10* 01-Jan-11 01-Jan-12 01-Jan-13

MTR-Glidepath in €ct

Proximus Mobistar Base

*excl VAT, including inflation

– Glidepath in place since August 2010. Full symmetry effective since 1 January 2013

– MTR decreases reflected in F2M tariffs of BGC

– Mobistar & Base filed separate appeal against decision:

• Suspension procedure: On 15 Feb 2011, Court rejected all the claims

• Annulment procedure: On 16 May 2012, Court rejected claims regarding the price setting but asked notification to the Community regulators. In the meantime, rates remain valid.

MMTR regulation impact 2012 • 1 Jan 2012 MTR’s further reduced

Actual impact on Q4 2012 financials: − Revenue: € -12m − EBITDA: € -3m

Actual impact on FY ’12 financials: − Revenue: ~ € -46m − EBITDA: ~ € -12m

Regulation – 2

Mobile Termination Rates (MTR)

* *

Slide 60

MTR glide path Before* 01-Aug-10* 01-Jan-11* 01-Jan-12* 01-Jan-13*In euro cent (excluding VAT)Proximus 7.2 4.62 3.94 2.62 1.18Mobistar 9.02 5.05 4.29 2.79 1.18Base 11.43 5.81 4.90 3.11 1.18% changeProximus -36% -15% -34% -55%Mobistar -44% -15% -35% -58%Base -49% -16% -36% -62%AsymmetryMobistar-Prox 25% 9% 9% 6% 0%Base-Prox 59% 26% 24% 19% 0%

* * *

1.18

MTR regulation impact for 2013 Estimated impact on FY ’13 financials:

− Revenue: ~ € -45m − EBITDA: ~ € -5m

2.62

3.94 4.62

Page 61: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Roaming III Regulation entered into force on 1 July 2012. This new regulation covers a ten-year period until 30 June 2022. It imposes a further lowering of the existing regulated price caps and extended the roaming regulation to retail data as from July 2012.

Roaming III Regulation also foresees structural measures − Wholesale roaming access (1 July 2012) − Unbundled sale of roaming services (1 July 2014)

– Actual impact on Q4 2012 financials: − Revenue: ~€ -11m − EBITDA: ~€ -11m

– Actual impact on FY 2012 financials: − Revenue: ~€ -40m − EBITDA: ~€ -40m

– Estimated impact on FY 13 financials: − Revenue: ~€ -48m − EBITDA: ~€ -48m

Regulation – 3

Mobile voice and data-roaming: EU Roaming III Regulation regulation

Slide 61

Page 62: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Regulation – 4

Decision to open-up the Belgian Cable Network

OOn 18 July 2011, the Belgian regulators published their final decision on broadband & broadcast regulation:

Appeal against regulators’ decisions Belgacom launched an appeal against (pending): • its exclusion from digital TV & broadband access on the cable

networks • the non-inclusion of cable in broadband markets • the multicast and Operational Excellence in the broadband

markets Cable operators’ request to suspend their regulation was rejected by the Court of Appeal in H2 2012. No timing yet for ruling on annulment.

Slide 62

– On the broadcast Market Each cable operator has ‘Significant Market Power’ in its area a is submitted to the following

obligations: – resell analog TV – open up Digital TV platform – resell broadband

-> Belgacom can only obtain access to analog TV

– On the broadband Market Belgacom’s broadband regulation is still based on the finding of sole dominance (i.e. Cable

not included in the market) Based on the new decision, Belgacom has to provide:

– bitstream access for television (multicast) - Belgacom alternative solution based on shared channels accepted by BIPT on 4 Jan. 2012 – reference offer approved by BIPT on 4 Oct. 2012 – pricing decision still pending

– VDSL2 prices based on strict cost orientation The BIPT maintains a strong focus on operational excellence for wholesale services

Implementation

of cable regulation Final regulator’s’ decisions

about cable reference offers expected in the course of Q2

2013 with implementation by end 2013

Page 63: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

Source: National Bank 1 GDP – percentage change on preceding year 2 Number of unemployed as a percentage of total labour force 3 Index of consumer prices – percentage change on preceding year

Macro economic environment

Belgium & Euro area - prospects

BBelgium:

Budget deficit from 6% in ’09 to 4% in’11

2012 ~3%.

Gross public Debt ~100% of GDP

Slide 63

7.2% 7.5%8.1%

10.1%11.0%

11.8%

2011 2012 2013

Belgium Euro area

Unemployment rate forecast (%)2

Page 64: Belgacom Presentation Q4 2012 results - proximus.com · 1 Q4 2012 Results per segment Consumer – slide 29 Enterprise – slide 36 SDE&W – slide 42 S&S – slide 43 BICS – slide

For further information: Belgacom Investor Relations e-mail: [email protected] Tel: +32 2 202 82 41

For further information:

Belgacom Investor Relations e-mail: [email protected]: +32 2 202 82 41

http://www.belgacom.com

Slide 64