7/27/2019 Fact Sheet Qu1 2006

1/8

Telekom Austria GroupFact Sheet 1Q 06 according to IFRS

Content Page No.

Operating results for business segment 2

P&L 3

Wireline 4

Wireless 5

Reconciliation from EBITDA to consolidated net income 8

Rounding differences can lead to minor deviations from published figures.

Telekom Austria Group Fact Sheet 1Q 06 IFRS Page 1 of 8 Printed: 10/28/2013

7/27/2019 Fact Sheet Qu1 2006

2/8

pera ng esu or us ness egmen

. . .

EUR million 2004 1Q 2005* 2Q 2005*

Revenues

Wireline 2,170.5 530.2 529.6

Wireless 2,121.4 526.0 534.1

Other & Eliminations -249.0 -55.6 -55.8

Total revenues 4,042.9 1,000.6 1,007.9

Wireless Revenues on a comparable

basis, excl. Mobilteln.a. n.a. n.a.

EUR million

Adjusted EBITDA**

Wireline 819.0 220.1 197.9

Wireless 777.5 212.1 200.1

Other & Eliminations -11.0 0.3 0.4

Total adjusted EBITDA 1,585.5 432.5 398.4Wireless adjusted EBITDA on a

comparable basis, excl. Mobilteln.a. n.a. n.a.

EUR million

Operating income

Wireline 60.4 44.8 15.6

Wireless 419.5 124.3 110.3

Other & Eliminations -10.4 0.5 0.4

Total 469.5 169.6 126.3Wireless operating income on a

comparable basis, excl. Mobilteln.a. n.a. n.a.

EUR million

Capital ExpendituresWireline tangible 250.8 56.2 69.7

Wireless tangible 185.8 48.8 47.7

Tangible 436.6 105.0 117.4

Wireline intangible 29.6 7.5 4.0

Wireless intangible 82.0 6.7 8.9

Intangible 111.6 14.2 12.9

Total CAPEX 548.2 119.2 130.3Wireless tangible on a comparable

basis, excl. Mobilteln.a. n.a. n.a.

Wireless intangible on a comparable

basis, excl. Mobiltel n.a. n.a. n.a.

**Adjusted EBITDA is defined as operating income before depreciation, amortization and impairment cha

* Mobiltel financial results are not included in 1Q 05 and 2Q 05 results. 3Q 05, 4Q 05 and FY 2005 result

Telekom Austria Group Fact Sheet 1Q 06 IFRS Page 2 of 8

7/27/2019 Fact Sheet Qu1 2006

3/8

Pro t & Loss Statement

61 6

EUR million 2004 1Q 2005* 2Q

4.0 6.0Operating revenues 4,042.9 1,000.6 1

Other operating Income 50.5 17.9

Materials -327.5 -69.3

Employee costs, including benefits & taxes -692.0 -176.1

Depreciation and amortization -1,114.8 -262.9

Impairment charges -1.3 0.0

Other operating expenses -1,488.3 -340.6

OPERATING INCOME 469.5 169.6

Other income (expense)

Interest income 17.5 8.2

Interest expense -142.1 -35.6

Foreigne exchange differences 0.0 0.0

Income from investments 10.5 3.4Equity in earnings of affiliates 0.5 0.2

INCOME BEFORE INCOME TAXES 355.9 145.9

Income tax expense -135.5 -35.3

Net Income 220.4 110.6

Weighted averge number of ordinary shares in issue 496,495,378.0 493,681,732.0 491,11

Number of outstanding shares as of end of period 493,744,306.0 492,737,505.0 489,65

Earnings per share 0.44 0.22

EUR million 2004 1Q 2005* 2Q

Net debt (end of period) 2,129.8 2,041.9 1

20.0

EUR million

Cash flows 9 1

Cash generated from operations 1,319.2 299.0

Cash from (used in) investing activities -509.3 -194.6

Cash from (used in) financing activities -719.5 827.9

Effect of exchange rate changes -4.1 0.3

Net increase (decrease) in cash and cash equivalents 86.3 932.7

* Mobiltel financial results are not included in 1Q 05 and 2Q 05 results. 3Q 05, 4Q 05 and FY 2005 results

7/27/2019 Fact Sheet Qu1 2006

4/8

Wireline Segment

57 6

EUR million 2004 1Q 200

Operating Revenues 2,170.5 530.

Adjusted EBITDA 819.0 220.

Operating income 60.4 44.

EUR million

Wireline operating revenues

Switched voice traffic revenues 403.4 101

Switched voice monthly rental revenues 570.1 139

Payphones and VAS 52.6 12

Data and IT Solutions incl. wholesale 441.0 102

Internet access & media 207.2 58

Wholesale voice & internet 369.0 88Other incl. line rental 127.2 27

Total wireline operating revenues 2,170.5 530.

2004 1Q 200Market shares (minutes)

National 54.4% 54.7%

Fixed-to-mobile 56.2% 57.6%

International 51.3% 53.2%

Total traffic voice 54.4% 55.0%

Total traffic voice (incl. Internet dial up) 55.2% 55.8%

in million

MinutesNational 4,174 1,02

Fixed-to-mobile 854 20

International 467 11

Total voice minutes 5,495 1,35

Internet dial up 3,376 71

Total wireline minutes 8,871 2,06

in EUR

Average tariffs

National 0.040 0.04

Fixed-to-mobile 0.187 0.19

International 0.185 0.18

Average voice 0.075 0.07

Internet dial up 0.016 0.01

000'sAccess lines

PSTN 2,455.5 2,431

ISDN basic 443.6 437

ISDN multi 7.6 7

Total 2,906.7 2,875.

000's

Channels 3,570.7 3,531.

000's

ADSL Lines

Retail 298.4 349

Wholesale 85.2 94

Total 383.6 443.

000's

Internet customers

Austria 1,187.0 1,240

000's

Czech On Line customers

7/27/2019 Fact Sheet Qu1 2006

5/8

EUR million

mobilkom austria

Mobiltel

Vipnet

Si.mobil

mobilkom liechtenstein

Other companies & intracompany eliminations

Total Wireless operating revenues

#

Traffic revenues

Monthly rental

Equipment

Roaming

Interconnection

Other

Discounts

mobilkom austria

Mobiltel

Vipnet

Si.mobil

mobilkom liechtenstein

Total Wireless other operating income

EUR million

Adjusted EBITDA

mobilkom austria

Mobiltel

Vipnet

Si.mobil

mobilkom liechtenstein

Other companies & intracompany eliminations

Total Wireless adjusted EBITDA

#

EUR million

Operating income

mobilkom austria

Mobiltel

Vipnet

Si.mobil

mobilkom liechtenstein

Other companies & intracompany eliminationsTota operat ng ncome

#

EUR million

Capital expenditures for tangible assets

mobilkom austria

Mobiltel

Wireless operating income on a comparable basis,

excl. Mobiltel

Wireless adjusted EBITDA on a comparable basis,

excl. Mobiltel

Wireless Segment

Wireless operating revenues

Wireless operating revenue split

Total Wireless operating revenue

Wireless Revenues on a comparable basis, excl.

Mobiltel

Other operating income

7/27/2019 Fact Sheet Qu1 2006

6/8

mobilkom austria

Market share (Subs)

Penetration in Austria

000's

Subscribers

Contract

Prepaid

Total

EUR

Monthly ARPU

Contract

PrepaidAverage

Minutes of use

MOU charged/ subs

Churn rates

Churn rate

Contract churn rate

Prepaid churn rate

EUR million

SAC total

SRC total

Mobile data

Data in % of airtime revenuesNum er o SMS mn

Mobiltel

Market share (Subs)

Penetration (Bulgaria)

000's

Subscribers

ContractPrepaid

Total

Wireless Segment continued

7/27/2019 Fact Sheet Qu1 2006

7/8

Vipnet

Market share (Subs)

Penetration (Croatia)

000's

Subscribers

Contract

Prepaid

Total

EURMonthly ARPU

Contract

Prepaid

Average

Si.mobil

Market share (Subs)*

Penetration (Slovenia)

000's

Subscribers*

Contract

Prepaid

Total

EUR

Monthly ARPU

Contract

Prepaid

Average

mobilkom liechtenstein

000's

Subscribers

Wireless Segment continued

7/27/2019 Fact Sheet Qu1 2006

8/8

18

EUR million 2004 1Q 2005* 2Q 2

8

Adjusted EBITDA (excluding impairment charges) 1,585.5 432.5 3

Impairment charges -1.3 0.0

Adjusted EBITDA (including impairment charges) 1,584.2 432.5 3

Depreciation and amortization -1,114.7 -262.9 -

Interest income 17.5 8.2

Interest expense -138.0 -34.7

Accretion expense -4.1 -0.8

Foreign exchange differences 0.0 0.0

Income/ loss from investments 10.5 3.4

Equity in earnings of affiliates 0.5 0.2

Income before taxes, minority interestsand cumulative effect of change in accounting principle 355.9 145.9 1

Income tax expense -135.5 -35.3

Net income 220.4 110.6

The Totals in the tables may differ from the sum of their components due to rounding differences.

* Mobiltel financial results are not included in 1Q 05 and 2Q 05 results. 3Q 05, 4Q 05 and FY 2005 results include f

2005.

Reconciliation from EBITDA to consolidated Net Income

Telekom Austria Group Fact Sheet 1Q 06 IFRS Page 8 of 8