28
November 2011 Credit Update 2011 Presentation on KPN

KPN Credit Update 2011 Presentation on KPN, November 2011

Embed Size (px)

DESCRIPTION

Credit Update 2011 Presentation on KPN, November 2011

Citation preview

Page 1: KPN Credit Update 2011 Presentation on KPN, November 2011

November 2011

Credit Update 2011 Presentation on KPN

Page 2: KPN Credit Update 2011 Presentation on KPN, November 2011

2

Disclaimers

This presentation is not directed to, or intended for distribution to or use by, any person or entity that is a citizen or resident

of, or located in, any locality, state, country or other jurisdiction where such distribution or use would be contrary to law or

regulation or which would require any registration or licensing within such jurisdiction.

The information contained on this website and in this investor presentation does not constitute an offer of securities to the

public for the purposes of any law or regulation implementing the Prospectus Directive (Directive 2003/71/EC). The

information contained on this website and in this investor presentation is intended for information purposes only.

This presentation does not constitute or form part of, and should not be construed as, an offer or invitation to sell securities

by Koninklijke KPN N.V. (the “Company”), or the solicitation of an offer to subscribe for or purchase securities of the

Company, and nothing contained herein shall form the basis of or be relied on in connection with any contract or

commitment whatsoever. Any decision to purchase any securities of the Company should be made solely on the basis of

the final terms and conditions of the securities and the information to be contained in the prospectus or equivalent

disclosure document produced in connection with the offering of such securities. Prospective investors are required to

make their own independent investigations and appraisals of the business and financial condition of the Company and the

nature of the securities before taking any investment decision with respect to securities of the Company. The prospectus

(or equivalent disclosure document) may contain information different from the information contained herein.

The information in this presentation has not been independently verified. No representation or warranty, express or implied,

is made as to the accuracy, completeness or fairness of the presentation and the information contained herein and no

reliance should be placed on such information. Neither the Company, its advisers, connected persons nor any other

person accepts any liability for any loss howsoever arising, directly or indirectly, from this presentation or its contents.

Page 3: KPN Credit Update 2011 Presentation on KPN, November 2011

3

Safe harbor

Non-GAAP measures and management estimates

This financial report contains a number of non-GAAP figures, such as EBITDA and free cash flow. These non-GAAP figures should not be viewed as a substitute for KPN‟s GAAP figures.

KPN defines EBITDA as operating result before depreciation and impairments of PP&E and amortization and impairments of intangible assets. Note that KPN‟s definition of EBITDA deviates from the literal definition of earnings before interest, taxes, depreciation and amortization and should not be considered in isolation or as a substitute for analyses of the results as reported under IFRS. In the net debt/EBITDA ratio, KPN defines EBITDA as a 12 month rolling figure excluding book gains, release of pension provisions and restructuring costs, when over EUR 20m. Free cash flow is defined as cash flow from operating activities plus proceeds from real estate, minus capital expenditures (Capex), being expenditures on PP&E and software and excluding tax recapture regarding E-Plus.

The term service revenues refers to wireless service revenues.

All market share information in this financial report is based on management estimates based on externally available information, unless indicated otherwise. For a full overview on KPN‟s non-financial information, reference is made to KPN‟s quarterly factsheets available on www.kpn.com/ir.

Forward-looking statements

Certain statements contained in this financial report constitute forward-looking statements. These statements may include, without limitation, statements concerning future results of operations, the impact of regulatory initiatives on KPN‟s operations, KPN‟s and its joint ventures' share of new and existing markets, general industry and macro-economic trends and KPN‟s performance relative thereto and statements preceded by, followed by or including the words “believes”, “expects”, “anticipates” or similar expressions.

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 KPN‟s control that could cause actual results to differ materially from such statements. A number of these factors are described (not exhaustively) in the Annual Report 2010.

Page 4: KPN Credit Update 2011 Presentation on KPN, November 2011

4

Agenda

Company Profile

Highlights Q3 2011

Strategy update

Annex

Page 5: KPN Credit Update 2011 Presentation on KPN, November 2011

5

Mobile and Fixed Network Operator

Mobile Virtual Network Operator (MVNO)

Mobile Network Operator

1 Q3 ‟11 financials and KPIs 2 Mobile market shares based on service revenues; wireline market shares based on subscribers 3 7 November 2011

KPN - company profile1 Market leader in The Netherlands, mobile challenger abroad

Germany The Netherlands

Wireless

Position

Customers

Market share2

Wireline

Position

Customers

Market share2

Broadband

Position

Customers

Market share2

VoIP

Position

Customers

Market share2

1

9.9m

45%

1

2.7m

>45%

1

2.6m

40%

1

1.4m

35%

TV

Position

Customers

Market share2

3

1.3m

17%

• Integrated market leader in telecoms

• Own brands and partners

• Leading business ICT service provider

España

Position

Market share2

Customers

3

~16%

22.1m

• „Challenger‟ network operator

• Own brands and partners

• Part of KPN as of 2000

Belgium Position

Market share2

Customers

3

~20%

4.1m

• „Challenger‟ network operator

• Own brands and partners

• Part of KPN as of 1998

Spain / France Position

Market share2

Customers

n/a

Limited

~1.2m

• MVNO on partner network

• Own brands and partners

• Launched 2008 & 2009 respectively

France

Group financials FY 2010

Revenues

EBITDA

FTE

Market cap3

Net Debt1

€ 13.4bn

€ 5.5bn

30,599

~€ 14.3bn

€ 12.9bn

Page 6: KPN Credit Update 2011 Presentation on KPN, November 2011

KPN - company profile (cont‟d) Executing along clear operating principles

Customer centricity

Group strategy The Netherlands Mobile International

• Open access model & infrastructure sharing

• Multiple supplier & wholesale partnerships

• Hybrid copper / fiber strategy in NL

• NL: High quality mobile network; speeds up

to 14.4 Mb/s, LTE trials up to 100 Mb/s

• Germany: speeds up to 21 Mb/s, LTE trials

• Strategies tailored to local markets

• Building on a strong platform and

management team

• Competitive cost base via cost excellence

Multi-branding / distribution

• Mobile Challenger in Germany and Belgium

• High speed mobile data for mass market

• Value for money propositions, data centric

• Accelerate Ortel growth in RoW

‘Strengthen - Simplify - Grow’

Network

• Integrated telecom & ICT market leader NL

• Moving from voice to data centric portfolio

• Focus on single access, TV is key

• Leading business & ICT player in Benelux

• Improve quality of service

• Customer Lifecycle Management

• Simplification and quality management

• Key objectives are „First time right‟, „Net

Promoter Score‟ and „Reputation ranking‟

Value

Pri

ce

• Multibranding / segment approach

• Regional commercial and investment

approach; driven by market shares

• Distribution optimization; focus on own

channels

6

Page 7: KPN Credit Update 2011 Presentation on KPN, November 2011

Financing Credit rating

Prudent financing policy Shareholder Remuneration Stable Free Cash Flow

Selective M&A

• Net debt / EBITDA ratio between 2.0x and

2.5x1

• Increasing dividend per share

• Total shareholder remuneration not to

exceed net income

• Redemptions financed well ahead, € 2.0bn

of credit lines

• Optimizing interest profile

• Clear focus on value creation, right asset

at right price as the key criterion

• Current ratings BBB+/stable outlook and

Baa2 / stable outlook

• Committed to minimum credit rating of

BBB and Baa2 respectively

1 Based on 12 months rolling EBITDA excluding book gains/losses, release of pension provisions and restructuring costs, all over € 20m

KPN - financing principles

Strong commitment to prudent financing and sustainable financial framework

0.54 0.60

0.80 0.69

2007 2008 2009 2010 2011

≥ 0.85

2012 2013

0.90 0.95

2.0x

2.5x

2.4 2.52.22.22.32.32.2

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

• Track record of stable Cash Flow

generation

1.0 1.1

1.4

1.0 0.9 1.0 0.8

1.0

0.5 0.7

0.3 0.3

1.0 0.9

'11 '12 '13 '14 '15 '16 '17 '18 '19 '20 '21 '24 '29 '30

Eurobonds Eurobonds GBP Global Bonds USD

2.3

2.62.4 2.4

2007 2008 2009 2010

1 Based on 12 months rolling EBITDA excluding book gains/losses, release of pension provisions and restructuring costs, when over € 20m

7

Page 8: KPN Credit Update 2011 Presentation on KPN, November 2011

8 8

2.0x

2.5x

• Net debt / EBITDA of 2.5x at end of Q3 ‟11

– Increase due to payment of interim dividend,

acceleration of share repurchase program and

lower EBITDA

• Financing developments Q3 ‟11

– New 5-year € 2.0bn revolving credit facility in July,

replacing previous € 1.5bn credit facility

– Average maturity of 7.4 years as at Q3 ‟11

– Average interest rate of 5.0% as at Q3 ‟11

– € 500m 10-year Eurobond issued in September

2.4 2.52.22.22.32.32.2

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

12.5 12.9

13.8 13.7 13.612.6 12.8

13.6 13.5

11.811.812.212.111.4

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

Debt € bn

Gross Debt

Financing policy

Net Debt / EBITDA1 Financial framework range Net Debt

Group financial profile Maintaining solid financial profile

1 Based on 12 months rolling EBITDA excluding book gains/losses, release of pension provisions and restructuring costs, when over € 20m

Bond redemption profile € bn

1,01,1

1,4

1,0

1,3

1,0 1,0 1,0

0,5

0,7

1,00,9

Debt maturity

’11 '12 ’30 ’14 ’15 ’13 ’16 ’17 ’18 ’19 ’29 ’24 ’20 ’21

Page 9: KPN Credit Update 2011 Presentation on KPN, November 2011

9

KPN profile FY 2010 Good financial performance across the Group

Consumer Revenues € 3.9bn

EBITDA € 1.1bn

Business Revenues € 2.4bn

EBITDA € 0.8bn

Wholesale &

Operations

Revenues € 2.8bn

EBITDA € 1.7bn

Getronics Revenues € 2.0bn

EBITDA € 0.2bn

iBasis Revenues € 0.9bn

EBITDA € 0.0bn

The Netherlands1 Revenues € 9.3bn

EBITDA € 3.9bn

Germany Revenues € 3.2bn

EBITDA € 1.4bn

Belgium Revenues € 0.8bn

EBITDA € 0.3bn

Rest of World Revenues € 0.2bn

EBITDA € 0.0bn

International Revenues € 4.2bn

EBITDA € 1.6bn

KPN Revenues € 13.4bn

EBITDA € 5.5bn

1 Excluding intercompany revenues

Page 10: KPN Credit Update 2011 Presentation on KPN, November 2011

10

16%

84%

Fixed Floating (incl. swapped)

7%

12%

81%

EUR USD GBP

Other

12%

Eurobonds

80%

Global

bonds

8%

Debt portfolio Breakdown of € 13.5bn gross debt1

2 2

1 Book value of interest bearing financial liabilities plus the fair value of financial instruments (excluding Reggefiber) related to these financial liabilities

2 Foreign currency amounts hedged into EUR

Page 11: KPN Credit Update 2011 Presentation on KPN, November 2011

11

Agenda

Company Profile

Highlights Q3 2011

Strategy update

Annex

Page 12: KPN Credit Update 2011 Presentation on KPN, November 2011

12 12

Highlights Q3 ’11

• Financial results in line to realize full year outlook

• Continued strong performances in Germany and Belgium

• Consumer wireless in transition period; accompanied by lower service

revenues

• Continued growing TV market share in Consumer wireline

• Corporate Market (Getronics)1 restructuring program in progress; aligning cost

base with lower revenue level

1 As of 1 October 2011 the Getronics segment has been renamed Corporate Market

Page 13: KPN Credit Update 2011 Presentation on KPN, November 2011

13 13

€ m Q3 ‟11 Q3 ‟10 % YTD ‟11 YTD ‟10 %

Revenues and other income 3,263 3,378 -3.4% 9,788 10,009 -2.2%

Operating expenses

– of which Depreciation1

– of which Amortization1

2,606

371

217

2,531

353

208

3.0%

5.1%

4.3%

7,675

1,070

639

7,530

1,052

586

1.9%

1.7%

9.0%

Operating profit 657 847 -22% 2,113 2,479 -15%

Financial income/expense

Share of profit of associates

-199

-6

-310

-17

-36%

-65%

-534

-17

-696

-38

-23%

-55%

Profit before taxes 452 520 -13% 1,562 1,745 -10%

Taxes -84 -114 -26% -189 -425 -56%

Profit after taxes 368 406 -9.4% 1,373 1,320 4.0%

Earnings per share2 0.26 0.27 -3.7% 0.93 0.84 11%

EBITDA3 (reported)

− Restructuring costs

EBITDA3 (excl. restructuring costs)

1,245

85

1,330

1,408

-1

1,407

-12%

n.m.

-5.5%

3,822

108

3,930

4,117

-2

4,115

-7.2%

n.m.

-4.5%

Group results Q3 ’11

• Revenues down 2.2% YTD, mainly at Consumer wireless and Corporate Market, regulatory impact (3.8%)

• Profit after taxes up 4.0% YTD

− Operating expenses up due to restructuring costs and investments in growth at Mobile International and Dutch Telco

− Lower financing costs and lower taxes

1 Including impairments, if any 2 Defined as profit after taxes per ordinary share / ADS on a non-diluted basis (in €) 3 Defined as operating profit plus depreciation, amortization & impairments

Page 14: KPN Credit Update 2011 Presentation on KPN, November 2011

14

Group cash flow Q3 ’11

1 Including impairments, if any 2 Excluding changes in deferred taxes 3 Including Property, Plant & Equipment and software 4 Defined as net cash flow from operating activities, plus proceeds from real estate, minus Capex and excluding tax recapture E-Plus

€ m Q3 ‟11 Q3 ‟10 %

Operating profit

Depreciation and amortization1

Interest paid/received

Tax paid/received

Change in provisions2

Change in working capital

Other movements

657

588

-219

-127

29

20

-

847

561

-238

-6

-93

23

-33

-22%

4.8%

-8.0%

>100%

n.m.

-13%

-100%

Net cash flow from operating

activities

948 1,061 -11%

Capex3 498 431 16%

Proceeds from real estate 13 51 -75%

Tax recapture E-Plus 92 - n.m.

Free cash flow4 555 681 -19%

Dividend paid

Share repurchases

405

333

419

116

-3.3%

>100%

Cash return to shareholders 738 535 38%

• Free cash flow of € 555m in Q3

‟11, down 19% y-on-y

− € 77m lower EBITDA excluding

restructuring y-on-y

− Capex € 67m higher y-on-y;

accelerated investments in network

capacity and customer equipment

− Proceeds from real estate € 38m

lower y-on-y

• Average coverage ratio of KPN

pension funds at 96% end Q3 ‟11

– No recovery payment in Q3 ‟11 or

Q4 ‟11

– Additional recovery payment of € 21m in

Q1 ‟12 as coverage ratio was below

105% in Q3 ‟11

14

Page 15: KPN Credit Update 2011 Presentation on KPN, November 2011

15

Agenda

Company Profile

Highlights Q3 2011

Strategy update

Annex

Page 16: KPN Credit Update 2011 Presentation on KPN, November 2011

16

2015 strategic vision

• Market positions in The Netherlands

• Cost leadership (synergies, outsourcing/off-shoring)

• Financial framework (tax, treasury)

• Reputation & Quality

Strengthen

• Mobile Challenger businesses (Germany, Belgium, Rest

of World)

• Data opportunities on mobile and fixed

• Dividend per share

Grow

Focus on 3 core principles

• Portfolio of businesses & Innovation

• Customer offerings and processes

• Organizational structure

Simplify

Page 17: KPN Credit Update 2011 Presentation on KPN, November 2011

17

Financial

framework

Simplification

and quality

Belgium, RoW,

iBasis

Cost

leadership

Business market -

Getronics

Consumer

wireless

Consumer

wireline

2015 strategic objectives Strengthen - Simplify - Grow

Germany

• Reduction of

4,000-5,000 FTE

• Capex efficiency &

procurement;

annual savings

~€ 100m as of 2012

1 Broadband market share based on subscribers. Mobile NL, Germany and Belgium market share based on service revenue 2 RGU = Revenue Generating Unit 3 NPS = Net Promoter Score

• Further step-by-step

integration of

Business and

Getronics

• Leading business &

ICT player in Benelux

• Belgium: 20%-25%

market share1,

35%-40% EBITDA

margin

• RoW: Accelerate

Ortel growth

• iBasis: Continued

value creation

• Successful migration

of voice to data

• Sustained mobile NL

market share1 of

>45%

• >45% broadband

market share1

• RGUs2 per

connection up from

1.8 to ~2.4

• >20% market share1

• 35%-40% EBITDA

margin

• First time right end-

to-end service chains

to 85-95%

• Large step-up in

NPS3

• Top 10 Dutch

reputation ranking

• Dividend outlook – ‟11 - ≥€ 0.85

– ‟12 - € 0.90

– ‟13 - € 0.95

• Sustainable prudent

financial framework

Page 18: KPN Credit Update 2011 Presentation on KPN, November 2011

18

• Customer-centric value proposition

differentiated from competitors

• Hybrid FttH-VDSL network strategy

• Long-term fiber ambition (Reggefiber JV)

• Line-loss at stable levels, focus on RGUs

• Regionalized approach

• Data centric propositions

• Converged Fixed-Mobile offering

• Distribution footprint expansion

• Focus on underpenetrated areas

• Growth in value-added services (e.g. apps)

Consumer wireline and Consumer wireless

Strategic initiatives

Consumer

wireline

Key 2015 objectives

Consumer

wireless

• >45% broadband

market share

• RGUs per

connection up from

1.8 to ~2.4

• Successful migration

voice to data

• Sustained mobile NL

market share of

>45%

Page 19: KPN Credit Update 2011 Presentation on KPN, November 2011

19

Business market and Getronics

• Getronics rebranding to KPN in 2011

• SME/SoHo challenger brand

• Focus on The Netherlands & Belgium

• Cloud services, video-conferencing

• Targeted verticals (health, financial services)

• Fixed-Mobile convergence

• Improved distribution management and quality

of service

• Continued investments in fixed-, mobile-, and

datacenter infrastructure

• Further step-by-step

integration of

Business and

Getronics

• Leading business &

ICT player in Benelux

Strategic initiatives Key 2015 objectives

Business market,

Getronics

Page 20: KPN Credit Update 2011 Presentation on KPN, November 2011

20

Strategic initiatives

Germany, Belgium, Rest of World, iBasis

Germany • Grow challenger model through data

• Private label smartphone offering

• HSPA+ network and LTE pilots

• Sufficient spectrum for data

• Further exploit regionalization approach

• Belgium: Growing challenger model through

data

• RoW: Accelerate Ortel growth and assess

options KPN France & Spain

• iBasis: Scale in wholesale voice and build VAS

capabilities; long-term value creation

Belgium, RoW,

iBasis

Key 2015 objectives

• Belgium: 20-25%

market share with

35%-40% EBITDA

margin

• RoW: Accelerate Ortel

growth

• iBasis: Continued

value creation

• >20% market share

with 35%-40% EBITDA

margin

Page 21: KPN Credit Update 2011 Presentation on KPN, November 2011

21

Off-shoring

1,800-2,200

Total

1,400-1,700

4,000-5,000

Efficiency

800-1,100

Out-

sourcing

FTE reduction program

• Scope for off-shoring

& outsourcing

– Dutch Telco: back

office, network

and IT

– Getronics: back

office

• Cost advantage

– ~20-30% for

outsourcing

– ~30-50% for off-

shoring

depending on

activity

• Reorganization

costs; EBITDA and

FCF impact of ~€ 250-

300m spread over the

years

Entering a next phase in cost optimization

FTE

0

50

100

Jan Dec Nov Oct Sep Aug Jul

60

80

100

Jan Dec Nov Oct Sep Aug Jul

Off-shored

Not-off-shored

Cost

impact

Quality

impact

2010 2011

2010 2011

Original cost level Cost level after first efficiency

Getronics datacenters off-shoring example

Indexed, July 2010 = 100

%, SLA performance

Page 22: KPN Credit Update 2011 Presentation on KPN, November 2011

22

Finance optimization

Tax benefits1

• Strong improvement of Dutch tax position

• Cash contribution resulting from innovation tax facilities

• Reinvest proceeds in the Dutch business

~€ 100m

Capex efficiency & procurement savings

• Savings from network equipment

• Further optimization of Group purchasing

• Capex efficiency by integrated technology roadmap

Treasury optimization

• Optimizing fixed/floating interest portfolio

• Extend credit facility to reduce required excess cash

• Widen debt investor base

Treasury

Capex &

Procurement

Tax position

Annual

savings as of 2012

~€ 100m

~€ 50m

Further optimizations driving free cash flow

1 As announced at Q1 ‟11 results

Page 23: KPN Credit Update 2011 Presentation on KPN, November 2011

23

Agenda

Company Profile

Highlights Q3 2011

Strategy update

Annex

Page 24: KPN Credit Update 2011 Presentation on KPN, November 2011

24 24

• Q3 service revenues up 0.8% y-on-y

– Severe regulatory impact of € 77m (7.5%)

− High underlying growth in Germany

− Strong underlying growth in Belgium and

RoW

• EBITDA down 4.9% y-on-y, margin at

39.6%

– Severe regulatory impact of € 39m (8.6%)

– High underlying growth in Germany and

strong underlying growth in Belgium

– Investing in growth via commercial data

roll-out

• Capex of € 179m in Q3, up 6.5% y-on-y

• Accelerated network roll-out in Germany

and Belgium ongoing

Financial review - Mobile International Service revenues up and good profitability despite severe MTA impact

Wir

ele

ss

serv

ice

reven

ues

EB

ITD

A

(marg

in)

Cap

ex

EBITDA margin

989 1.0339469991.025987

927

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

163 179114

287

16810288

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

€ m

€ m

€ m

397 430353368

452422384

38,4% 40,7% 41,6%

34,7% 35,3% 38,0% 39,6%

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

EBITDA

0.8%

6.5%

Page 25: KPN Credit Update 2011 Presentation on KPN, November 2011

25

• Q3 service revenues flat y-on-y (-0.6%)

• Severe regulatory impact of € 65m on service revenues (8.0%), € 34m on EBITDA (8.8%)

• Release of provision of € 8m in Q3 ‟10

• Strong EBITDA margin due to targeted

marketing and cost efficiencies

• Q3 wireless service revenues up 3.5%

• Regulatory impact of € 12m on service revenues (7.1%), € 5m on EBITDA (7.4%)

• Positive impact of € 5m incidental on EBITDA

• EBITDA margin increasing due to improved cost consciousness

• External revenues up 13% y-on-y in Q3 with

increased focus on Ortel Mobile

• Ortel launched in Switzerland on 5 October

• EBITDA positive and increasing due to value focus KPN Spain and KPN France

768 803850 820

773 802 838

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

25

41.8% 43.0% 45.4%

39.3% 38.9%41.8% 42.2%

202 201 192 190 186 194 198

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

52 59 72 78 69 76 81

3-2-5-9-2-4-4

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

35.4%

28.9%

36.9%33.2%

40.3%

30.6%33.0%

Financial review - Mobile International by segment Continued underlying growth in all segments, severe regulatory impact

Germ

an

y

EBITDA margin Revenues and other income Rest

of

Wo

rld

3

EBITDA

€ m

€ m

1 Including fixed Belgian B2B and Carrier business, including the fiber network; divested per 31 March 2010 2 Normalized EBITDA margin, excluding one-off release of € 11m 3 External revenues

Belg

ium

¹

34.8%2

€ m

Page 26: KPN Credit Update 2011 Presentation on KPN, November 2011

26 26

• Revenues and other income down 5.5%

y-on-y – Regulatory impact of € 39m (2.2%)

– € 24m net negative impact from incidentals

– € 16m net positive impact from acquisitions

– Lower revenues in Consumer, mainly in

Consumer wireless

• EBITDA down 5.0% y-on-y

– Regulatory impact of € 10m (1.1%)

– € 24m net negative impact from incidentals

• EBITDA margin relatively stable

– Lower revenues and increased costs to

strengthen the Dutch businesses (e.g. IPTV

and FttH sales)

– Partly offset by continued declining fixed

costs and lower traffic costs

Financial review - Dutch Telco

1.705 1.6511.7041.7401.7471.7591.758

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

Revenues and other income € m

-5.5%

894 880897938926919917

52,2% 52,2% 53,0% 53,9% 52,6% 52,4% 53,3%

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

€ m EBITDA and EBITDA margin

-5.0%

Page 27: KPN Credit Update 2011 Presentation on KPN, November 2011

27 27

• Revenues decline of 6.5% y-on-y

− Regulatory impact of € 19m (1.9%)

− Lower wireless revenues and stable

performance at wireline

• Revenues up 1.6% y-on-y

− Regulatory impact of € 13m (2.3%);

net positive impact incidentals € 8m;

net positive impact acquisitions € 18m

− Price pressure in both wireline and wireless

offset by increased wireless data revenues

• Revenues decline 9.8% y-on-y

– Ongoing decline in traditional business

– Regulatory impact of € 9m (1.3%);

net negative impact incidentals € 32m

659 641676680711704704

62,8%62,3%61,8%60,7%63,0%

60,2%

63,0%

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

Financial review - Dutch Telco by segment

Bu

sin

ess

C

on

su

me

r

953 927941990991990969

29,2% 29,1%28,1% 29,6%26,9% 27,6%28,4%

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

EBITDA margin

W&

O

600 586634 604 577 609 600

35,3%32,3%

34,5%32,8%32,6%

35,2% 33,8%

Q1 '10 Q2 '10 Q3 '10 Q4 '10 Q1 '11 Q2 '11 Q3 '11

€ m

€ m

€ m

Revenues and other income

Page 28: KPN Credit Update 2011 Presentation on KPN, November 2011

For further information please contact

KPN Investor Relations

Tel: +31 70 44 60986

Fax: +31 70 44 60593

[email protected]

www.kpn.com/ir

Contact information

28