11
© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339 Unlimited mobile data and near zero marginal cost a paradigm shift in telco business models European winners and losers in 4.5G and 5G a study of 30 operators 4.5G and 5G technologies, new radio spectrum bands and the evolving infrastructure vendor ecosystem radically change mobile network operators’ cost dynamics and chart a sustainable path towards unlimited mobile data, mass market fixed- to-mobile broadband substitution and the Internet of Things. We witness a paradigm shift with profound implications on spectrum valuation, network sharing, M&A, MVNO economics and mobile data pricing. Rewheel research PRO study, 25 th September 2017 Key findings - Mobile capacity abundance 1 is disrupting converged operator fixed-line broadband centric business models - While data traffic increased up to 7 times the last four years mobile-only operator CAPEX fell or was mostly flat - Mobile-only and mobile-centric 2 operators grew their mobile service revenue and cash flow the last 4 years - Mobile-only and mobile-centric operator service revenue growth was driven by market share gains, customers willingness to pay a bit more for unlimited plans and fixed-to-mobile broadband substitution gains - Converged operator mobile service revenue and cash flow continued to fall across the board - Despite the heavy investments in fiber fixed revenues continued to decline across the board - The fully allocated cost per gigabyte is a very unreliable (Mickey Mouse) metric - Peak speed network upgrades have driven mobile network CAPEX the last four years - Ultra-competitive network gear market feeds the flat mobile network CAPEX - CAPEX elasticity and the spectrum valuation CAPEX paradox - Will mobile network CAPEX stay flat in the long run? 1 http://research.rewheel.fi/insights/2017_mar_pro_network_utilisation_mimo/ 2 Mobile-centric operators sell fixed-line broadband but put mobile-first by selling affordable unlimited mobile data e.g. Elisa Finland -60% -50% -40% -30% -20% -10% 0% 10% 20% 30% 40% 50% 60% CAGR of operator cash flow (EBITDA-CAPEX) 2013-2016 Mobile-only and mobile-centric¹ operators grew cash flow the last 4 years. The cash flow of converged fixed-mobile incumbents fell across the board! Cash flow grew in 8 out of 10 mobile- only operators Mobile-centric operators (sell unlimited mobile data) managed to grow their cash flow Cash flow of converged (incumbent) operators fell accross the board due to FTTH rollout, lower mobile and lower fixed-line revenues ¹Mobile-centric operators sell fixed-line broadband but put mobile-first by selling affordable unlimited mobile data e.g. Elisa Finland 30 Western European operators from the Deutsche Telekom, Vodafone, Telefonica, Orange, Telecom Italia, Hutchison, Telekom Austria, Swisscom, Telia, Telenor, Vimpelcom, Sunrise, Salt, Play, Elisa and DNA groups Mobile-only network Sell fixed-line broadband Fixed-line DSL/cable/fibre incumbents research Rewheel

Rewheel 2016 research - Rewheel/research: mobile data ...research.rewheel.fi/downloads/Near_zero_marginal_mobile_data_cost... · As seen in the chart above the data traffic in Elisa's

  • Upload
    others

  • View
    1

  • Download
    0

Embed Size (px)

Citation preview

© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339

Unlimited mobile data and near zero marginal cost – a paradigm shift in telco business models European winners and losers in 4.5G and 5G – a study of 30 operators

4.5G and 5G technologies, new radio spectrum bands and the evolving infrastructure vendor ecosystem radically change mobile network operators’ cost dynamics and chart a sustainable path towards unlimited mobile data, mass market fixed-to-mobile broadband substitution and the Internet of Things. We witness a paradigm shift with profound implications on spectrum valuation, network sharing, M&A, MVNO economics and mobile data pricing. Rewheel research PRO study,

25

th September 2017

Key findings

- Mobile capacity abundance1 is disrupting converged operator fixed-line broadband centric business models

- While data traffic increased up to 7 times the last four years mobile-only operator CAPEX fell or was mostly flat

- Mobile-only and mobile-centric2 operators grew their mobile service revenue and cash flow the last 4 years

- Mobile-only and mobile-centric operator service revenue growth was driven by market share gains, customers willingness to pay a bit more for unlimited plans and fixed-to-mobile broadband substitution gains

- Converged operator mobile service revenue and cash flow continued to fall across the board

- Despite the heavy investments in fiber fixed revenues continued to decline across the board

- The fully allocated cost per gigabyte is a very unreliable (Mickey Mouse) metric

- Peak speed network upgrades have driven mobile network CAPEX the last four years

- Ultra-competitive network gear market feeds the flat mobile network CAPEX

- CAPEX elasticity and the spectrum valuation CAPEX paradox

- Will mobile network CAPEX stay flat in the long run?

1http://research.rewheel.fi/insights/2017_mar_pro_network_utilisation_mimo/

2Mobile-centric operators sell fixed-line broadband but put mobile-first by selling affordable unlimited mobile data e.g. Elisa Finland

-60%

-50%

-40%

-30%

-20%

-10%

0%

10%

20%

30%

40%

50%

60%

CA

GR

of o

pera

tor

cash

flo

w (

EB

ITD

A-C

AP

EX

) 2013-2

016

Mobile-only and mobile-centric¹ operators grew cash flow the last 4 years. The cash flow of converged fixed-mobile incumbents fell across the board!

Cash flow grew in 8 out of 10 mobile-only operators

Mobile-centric operators (sell unlimited mobile data) managed to grow their cash flow

Cash flow of converged (incumbent) operators fell accross the board due to FTTH rollout, lower mobile and lower fixed-line revenues

¹Mobile-centric operators sell f ixed-line broadband but put mobile-f irst by selling af fordable unlimited mobile data e.g. Elisa Finland

30 Western European operators from the Deutsche Telekom, Vodafone, Telefonica, Orange, Telecom Italia, Hutchison, Telekom Austria, Swisscom, Telia, Telenor, Vimpelcom, Sunrise, Salt, Play, Elisa and DNA groups

Mobile-only network Sell fixed-line broadband Fixed-line DSL/cable/fibre incumbents

researchRewheel

Unlimited mobile data and near zero marginal cost – a paradigm shift in telco business models 2

© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339

Table of Contents

1 Near zero marginal mobile data cost ................................................................................................................. 12

1.1 Peak speed network upgrades have driven mobile network CAPEX the last four years .................................................. 12

1.2 Ultra-competitive network gear market feeds the flat mobile network CAPEX .................................................................. 13

1.3 Will mobile network CAPEX stay flat in the long run? ....................................................................................................... 14

1.4 CAPEX elasticity and the spectrum valuation CAPEX paradox ........................................................................................ 16

2 Operational-financial performance of mobile-only versus converged fixed-line incumbent operators ..... 24

2.1 Mobile service revenue growth ......................................................................................................................................... 24

2.2 Fixed-line revenue growth ................................................................................................................................................ 26

2.3 CAPEX ............................................................................................................................................................................. 27

2.4 Cash flow growth .............................................................................................................................................................. 30

2.5 Fully allocated CAPEX per gigabyte – Very low, but what does that mean? .................................................................... 31

2.6 Fully allocated cost per gigabyte – A very unreliable (Mickey Mouse) metric ................................................................... 34

3 European telco group operator performance.................................................................................................... 38

3.1 Hutchison .......................................................................................................................................................................... 38

3.2 Deutsche Telekom ............................................................................................................................................................ 41

3.3 Telefonica ......................................................................................................................................................................... 44

3.4 Vodafone .......................................................................................................................................................................... 49

3.5 Orange .............................................................................................................................................................................. 52

3.6 Telecom Italia ................................................................................................................................................................... 55

3.7 Telekom Austria, Swisscom .............................................................................................................................................. 56

3.8 Telia, Telenor .................................................................................................................................................................... 58

3.9 Play, Elisa, DNA, Tele2, Sunrise, Salt .............................................................................................................................. 60

Unlimited mobile data and near zero marginal cost – a paradigm shift in telco business models 3

© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339

Context of study

Mobile capacity abundance and near zero marginal mobile data cost

In March 2017 in a study3 titled ‘Capacity utilization and fixed-to-mobile broadband substitution potential – A study of 64

European operators’ we reported that most European mobile operators utilized in 2016 a tiny fraction of their available network

capacity and that mobile operators could carry today 100 GB per person per month and will soon have enough capacity

(TDD/massive MIMO) for 200 GB per person per month or 500 GB per household.

As we wrote back in March 2017 many in the industry have held and are still holding the mistaken conviction that mobile

operators are running out or soon will run out of capacity. A spectrum crunch has been prophesized the last 10 years by the

industry due to the explosive growth in smartphone use and proliferation of data-only connected mobile devices. However, given

that the average mobile network performance and speeds have been rising45

across the continent, miraculously, the capacity

crunch is being deferred every year to the very near future. Moreover, the doomsayers have been claiming that the imminent

network capacity crunch will soon trigger an unsustainable capital expenditure path (sharp CAPEX increases) and lead to lower

or negative cash flows.

For example Justin Funnel from Credit Suisse equity research in a June 2017 research note titled ‘Unlimited mobile data plans

Popular, but how sustainable?’ rated Elisa in Finland as an Underperform stock after – mistakenly – concluding that “...Finland

may hit network congestion issues within 3-4 years, so CAPEX would have to rise”. The Credit Suisse analysts basically copied

our March 2017 study but by conveniently missing one important technology innovation arrived to the opposite – incorrect –

conclusion i.e. Finnish operators will run out of network capacity in 3-4 years and therefore CAPEX will rise.

Seven years ago, in September 2010, against a backdrop of doomsayers, we proclaimed67

that “Operator profits CAN be

sustained even with twentyfold surge in mobile data traffic”. We used a cased study8, see chart below, to show that mobile

operator CAPEX will remain flat the next five years even with a 20-fold surge in mobile data traffic if certain network

modernization and cost optimization steps were taken.

3http://research.rewheel.fi/insights/2017_mar_pro_network_utilisation_mimo/

4OpenSignal The Sate of LTE November 2016: “download speeds approach 50 Mbps in the most advanced 4G countries”

5According to Akamai 4Q2016 state of the internet report average mobile network speeds have been steadily rising in most markets

6https://www.mobileeurope.co.uk/press-wire/operator-profits-can-be-sustained-even-with-twentyfold-surge-in-mobile-data-traffic-says-rewheel

7http://uk.reuters.com/article/oukin-uk-telecoms-profits-research-idUKTRE68R16W20100928

8http://research.rewheel.fi/insights/2010_sep_operator_profits/

Figures from operator annual reports

Rewheel modeling

32.5%

27.8%

18.9%

16.4%

10%

15%

20%

25%

30%

35%

2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015

CAPEX intensity

Baseline - expand UMTS2.1 coverage to 76%

Step 1 - expand coverage with UMTS900

Step 2 - swap to low cost multimode network

Step 3 - add LTE 2.6

Step 4 - cut non-network costs by 10%

Actual

Unlimited mobile data and near zero marginal cost – a paradigm shift in telco business models 4

© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339

Our forecasts made seven years ago proved spot on as far as Finnish operators are concerned: 20x traffic -> flat CAPEX.

As seen in the chart above the data traffic in Elisa's Finnish network has grown by more than 20x the last six years (exceeded 20

GB per unique user per month during 2Q2017) but CAPEX & OPEX remained flat.

The fact that mobile network CAPEX does not increase – but rather decreases in some cases – while mobile data traffic nearly

doubles every year suggests a zero or nearly zero marginal mobile data cost structure (i.e. near zero costs are triggered purely

by expanding network capacity in order to accommodate the increased mobile data traffic).

Mobile network CAPEX typically comprises of new technology upgrades such as LTE-Advanced (peak speed upgrades towards

Gigabit LTE), network modernization programs, coverage expansions, capacity expansions, etc. The cost of expanding network

capacity in order to accommodate the increased mobile data traffic (marginal mobile data cost), which is declining fast9, is

actually quite low10

. In our consulting engagements we have calculated the actual cost of data traffic driven 4G capacity

expansions in real networks. The annual cost11

of expanding a 4G network’s aggregate capacity by a Gbit/s is as low as

few hundred thousand EUR which is roughly the equivalent of €0.1 per GB; a near zero marginal mobile data cost if one

considers that consumers are paying few hundred EUR per year for their smartphone or mobile broadband plans.

The relatively small cost of traffic driven capacity expansions could be offset by lower coverage expansion expenditure or other

CAPEX efficiencies (e.g. vendor price elasticity – as described in Section 1.4) so that the total mobile network CAPEX remains

flat while data traffic continuous to grow yielding an effective zero marginal mobile data cost.

Moreover, when operators upgrade their network peak speeds (e.g. Gigabit LTE) as a by-product they are increasing the network

capacity. If total mobile network CAPEX remains flat despite the LTE-Advanced peak speed upgrades while data traffic continues

to grow during the period this too will yield an effective zero marginal mobile data cost.

Our calculations show that the doomsayers will again be proven wrong. Mobile network CAPEX will stay flat the next five

years with the help of 3.4-3.8 GHz spectrum and Massive MIMO even if data traffic grows another 10-fold (from 20 GB in

2016 to 200 GB per unique user per month in 2021) as forecasted12

by Finnish operators.

In this empirical study we examine the reported CAPEX of thirty European mobile operators for which data were available the last

four years (2013 – 2016) with the aim of determining the impact that the substantial (ranging from 2-fold to 7-fold) data traffic

9http://www.delloro.com/news/worldwide-telecom-carrier-capex-forecast-to-decline-6-billion-in-2015

10http://mobile-experts-blog.blogspot.fi/2017/01/mobile-5g-will-succeed-but-not-way-that.html

115-year CAPEX depreciation plus annual OPEX of traffic driven network cost

12https://corporate.dna.fi/en/press-releases?relativeUrl=/Tiedotus/pressreleases&id=334

0.0

10.0

20.0

30.0

40.0

50.0

60.0

70.0

80.0

90.0

100.0

110.0

120.0

130.0

140.0

150.0

160.0

0

50

100

150

200

250

300

350

400

450

500

Mobile data volume('quarterly 000 Terabyte)

CAPEX, OPEX(mEUR)

4G/LTE network economics – near zero marginal

mobile data cost The data traffic in Elisa's network has grown by more than 20x the last six years but

CAPEX & OPEX spent has remained flat

'Elisa Finland' Total CAPEX

'Elisa Finland' Total OPEX

'Elisa Finland' Mobile data volume, 4 million subs

'Telefonica-O2 Germany' Mobile data volume, 40 million subs

Unlimited mobile data and near zero marginal cost – a paradigm shift in telco business models 5

© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339

growth may have had on expenditure levels the last four years. Was Elisa the only operator where traffic grew substantially the

last four years but CAPEX stayed flat?

Our operator sample comprises of thirty European operators from the Deutsche Telekom, Vodafone, Telefonica, Orange,

Telecom Italia, Hutchison, Telekom Austria, Swisscom, Telia, Telenor, Vimpelcom, Sunrise, Salt, Play, Elisa and DNA groups that

are sub divided in three groups. The first group consists of ten mobile-only operators, the second group consist of ten mobile

operators that sell fixed-line broadband but they do not own a national DSL//cable/Fiber network and the third group consists of

ten fixed-line DSL/cable/Fiber incumbent operators.

Our empirical study showed that in the last 4 years total13

CAPEX was nearly flat or fell for 15 out of 30 operators sampled even

though mobile data traffic increased by up to 7 times. Moreover, total CAPEX of mobile-only & mobile-centric14

operators fell or

was nearly flat the last 4 years even though they carry much higher data traffic in their networks and traffic grew faster than in

converged operator networks. Many mobile-only and mobile-centric operators had in 2016 a fully allocated mobile network

CAPEX of ≈ €0.2 per GB carried.

13

Total CAPEX: Capital expenditure in mobile network, fixed (Fiber/cable/DSL) networks, IT, etc, excluding spectrum licenses 14

Mobile-centric operators sell fixed-line broadband but put mobile-first by selling affordable unlimited mobile data e.g. Elisa Finland

Operator

Operator

Operator

OperatorOperator

Operator

Operator

Operator

Operator

Operator

Operator

Operator

Operator

Operator

Elisa-FI

Operator

Operator

Operator

Operator

OperatorOperator

Operator

Operator

Operator

Operator

Operator

OperatorOperator

OperatorOperator

-35.0%

-30.0%

-25.0%

-20.0%

-15.0%

-10.0%

-5.0%

0.0%

5.0%

10.0%

15.0%

20.0%

25.0%

30.0%

35.0%

0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0% 90.0% 100.0%

CA

GR

of o

pera

tor

tota

l C

AP

EX

2013

-2016

Compound annual growth rate (CAGR) of operator mobile data traffic volume 2013-2016

Despite the fact that mobile data traffic increased by up to 7 times in the last 4

years total¹ CAPEX was nearly flat or fell for 15 out of 30 operators sampled¹Total CAPEX: Capital expenditure in mobile network, fixed (fibre/cable/DSL) networks, IT, etc, excluding spectrum licensesEuropean operators from the Deutsche Telekom, Vodafone, Telefonica, Orange, Telecom Italia, Hutchison, Telekom Austria,

Swisscom, Telia, Telenor, Vimpelcom, Sunrise, Salt, Play, Elisa and DNA groups

Operators with higher CAPEX were predominantly converged operators with heavy fibre rollout

Operators with lower CAPEX were predominantly mobile-only operators

Unlimited mobile data and near zero marginal cost – a paradigm shift in telco business models 6

© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339

Study highlights

Cash flow performance of mobile-only versus converged fixed-line incumbent operators

Among the operators that sell fixed-line broadband mobile-centric operators (i.e. sell unlimited mobile data) were the only operators that managed to grow their cash flow

A mobile-only operator generated 1.5x more cash in a sub 10 million population EU market the last two years than Vodafone or Orange generated in a big EU market from their converged operators. Remarkable!

Deutsche Telecom’s, Vodafone’s, Telefonica’s, Orange’s and Telecom Italia’s aggregate cash flow has fallen from 25.7 billion EUR in 2013 to 16.8 billion in 2016 in their big EU markets. Ouch!

The 8.9 billion EUR decrease in the converged fixed-line incumbent cash flow was driven by the revenue loss of more than 6 billion EUR and by higher investments in FTTH networks i.e. CAPEX was up 3.6 billion EUR the last four years.

Mobile service revenue growth of mobile-only versus converged fixed-line incumbents

Mobile-only and mobile-centric operators grew their mobile service revenue the last 4 years. Converged operator mobile service revenue continued to fall across the board!

-60%

-50%

-40%

-30%

-20%

-10%

0%

10%

20%

30%

40%

50%

60%

CA

GR

of o

pera

tor

cash

flo

w (

EB

ITD

A-C

AP

EX

) 2013-2

016

Mobile-only and mobile-centric¹ operators grew cash flow the last 4 years. The cash flow of converged fixed-mobile incumbents fell across the board!

Cash flow grew in 8 out of 10 mobile-only operators

Mobile-centric operators (sell unlimited mobile data) managed to grow their cash flow

Cash flow of converged (incumbent) operators fell accross the board due to FTTH rollout, lower mobile and lower fixed-line revenues

¹Mobile-centric operators sell f ixed-line broadband but put mobile-f irst by selling af fordable unlimited mobile data e.g. Elisa Finland

30 Western European operators from the Deutsche Telekom, Vodafone, Telefonica, Orange, Telecom Italia, Hutchison, Telekom Austria, Swisscom, Telia, Telenor, Vimpelcom, Sunrise, Salt, Play, Elisa and DNA groups

Mobile-only network Sell fixed-line broadband Fixed-line DSL/cable/fibre incumbents

-20%

-18%

-15%

-13%

-10%

-8%

-5%

-3%

0%

3%

5%

8%

10%

13%

15%

18%

20%

CA

GR

of m

ob

ile s

erv

ice r

even

ue 2

013-2

016

Mobile-only & mobile-centric¹ operators grew their mobile service revenue the last 4 years. Converged operator mobile service revenue continue to fall!

Mobile-only network Sell fixed-line broadband

Mobile-only operators grew their mobile service revenue substantially

Mobile-centric operators (sell unlimited mobile data) grew their mobile service revenue

Converged operator mobile service revenue continoue to fall

¹Mobile-centric operators sell f ixed-line broadband but put mobile-f irst by selling af fordable unlimited mobile data e.g. Elisa Finland

T-Mobile revenue in Netherlands was lower due

4th MNO entry

Fixed-line DSL/cable/fibre incumbents

n/a

Unlimited mobile data and near zero marginal cost – a paradigm shift in telco business models 7

© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339

Fixed-line revenues of converged operators – No recovery in sight Despite the heavy investments in fiber fixed revenues continue to decline across the board

Only two operators substantially grew their fixed revenues (after acquiring a cable operator). However, one of those two operators reported a decline in fixed revenues in 2016 and in 1H2017!

Fully allocated CAPEX per gigabyte – Meaningful metric?

In 2016 many mobile-only and mobile-centric operators had a fully allocated mobile network CAPEX of ≈€0.2

per GB as seen in the chart below. In 2017 this will fall to €0.1 per GB and in 2018 below €0.05 per GB...

-20%

-18%

-15%

-13%

-10%

-8%

-5%

-3%

0%

3%

5%

8%

10%

13%

15%

18%

20%

CA

GR

of fi

xed

reven

ues 2

013-2

016

Despite the heavy investments in fibre fixed revenues continue to decline across the board

Operators that sold f ixed-line broadband by using the incumbent's outdated DSL network fared even worse

Do not sell fixed-line services

Only two operators substantially grew thier fixed revenues (after acquiring a cable operator) . However one of those two operators reported a decline in fixed revenues in 2016 and in 1H2017

Mobile-only network Sell fixed-line broadband Fixed-line DSL/cable/fibre incumbents

n/a

€0

€1

€2

€3

€4

€5

€6

€7

Fu

lly a

llo

cate

d m

ob

ile n

etw

ork

CA

PE

X p

er

GB

(R

eport

ed o

r est

imate

d s

hare

of m

obile

netw

ork

C

AP

EX

out o

f re

port

ed tota

l C

AP

EX

div

ided b

y

annual d

ata

volu

me)

In 2016 many mobile-only and mobile-centric¹ operators had a fully allocated mobile network CAPEX of ≈ €0.2 per GB carried

Mobile-only network Sell fixed-line broadband

Mobile-centric operators (sell unlimited mobile data)

¹Mobile-centric operators sell f ixed-line broadband but put mobile-f irst by selling af fordable unlimited mobile data e.g. Elisa Finland

Fixed-line DSL/cable/fibre incumbents

30 Western European operators from the Deutsche Telekom, Vodafone, Telefonica, Orange, Telecom Italia, Hutchison, Telekom Austria, Swisscom, Telia, Telenor, Vimpelcom, Sunrise, Salt, Play, Elisa and DNA groups

Unlimited mobile data and near zero marginal cost – a paradigm shift in telco business models 8

© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339

Fully allocated cost per gigabyte – A very unreliable (Mickey Mouse) metric!

While many operators have identical or similar fully allocated cost per subscriber (i.e. identical or similar actual cost level) their fully allocated cost per GB varied as much as 18 times in 2016

3 in Austria had in 2016 a fully allocated cost per GB of €1.4

€0

€20

€40

€60

€80

€100

€120

2013 2014 2015 2016

While O2 UK and 3 UK have almost identical fully allocated cost per subscriber (i.e. identical cost level) 3's fully allocated

cost per GB in 2016 was nearly 6 times lower

Fully allocated cost per sub per month (annual [OPEX+CAPEX] / subs / 12) Fully allocated cost per GB (annual [OPEX+CAPEX] / annual GB volume)

O2-UK cost/GB

O2-UK cost/sub

3-UK cost/sub

O2's UK fully allocated cost in 2013 was a staggering €110/GB

€0

€20

€40

€60

€80

€100

€120

€140

€160

2013 2014 2015 2016

While T-Mobile NL and 3 AT have similar fully allocated cost per subscriber (and almost identical cost per pop covered) 3's

fully allocated cost per GB in 2016 was 18 times lower

Fully allocated cost per sub per month (annual [OPEX+CAPEX] / subs / 12) Fully allocated cost per GB (annual [OPEX+CAPEX] / annual GB volume)

T-Mobile-Netherlands cost/GB

3-AT cost/GB

T-Mobile-NL cost/sub

3-AT cost/sub

3's Austria fully allocated cost in 2016 was €1.4/GB

Unlimited mobile data and near zero marginal cost – a paradigm shift in telco business models 9

© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339

Fully allocated GB cost is a very unreliable metric because marginal mobile data cost are near zero (insignificant), hence they do not drive operator total costs

Operating performance of mobile-only versus converged fixed-line incumbent operators

In our March 2017 study we reported that there are significant fixed-to-mobile broadband substitution gains that can be realized if

operators unleash the abundant capacity in their networks by offering unlimited data plans. We tested this postulation in an April

2017 study15

titled ‘O2 could drive fixed-to-mobile broadband substitution in Germany by connecting millions of households with

HD TV service on its high capacity LTE network’. Therein we showed that O2’s high capacity LTE network, if put in use along a

mobile-centric unlimited everything strategy, could drive fixed-to-mobile broadband substitution and disrupt the German tight

oligopoly market. Our calculations showed that with a mobile-centric unlimited everything turnaround strategy O2 could return to

revenue growth and greatly improve its profitability even after spending 1.2 billion EUR more in cumulative 2017-2021 CAPEX

compared to the no change scenario. A mobile-centric strategy could turn O2’s poor financial performance around and reverse

the mobile service revenue and profitability decline caused by its failed ‘me too’ fixed-mobile converged strategy.

15

http://research.rewheel.fi/insights/2017_apr_pro_o2_germany_turnaround/

€0

€20

€40

€60

€80

€100

€120

2013 2014 2015 2016

O2 UK fully allocated median GB retail prices the last four years where up to 10x lower than its fully allocated GB costs!

Fully allocated cost per GB (annual [OPEX+CAPEX] divided by annual GB volume) Fully allocated retail price per GB (smartphone plan monthly retail price incl.VAT divided by GB monthly allowance). Source DFMonitor.eu

O2-UK fully allocated GB cost

Fully allocated cost per GB is very unreliable (Mickey Mouse) metric!

O2-UK fully

allocated GB

retail prices

Max

Median

Min

195 GB

55 GB

11.819.5

0.50.8

102 GB

0

40

80

120

160

200

240

280

320

360

400

440

2015 2016 2017 2018 2019 2020 2021 Capacity saturates

Gig

ab

yte

s p

er

pers

on

per

mo

nth

O2 could drive fixed-to-mobile broadband substitution in Germany by connecting millions of households with HD TV service on its LTE network

O2 could add up to twice as many million

connections with HD TV

328 GB

198 GB

87 GB

¹Assuming Elisa and 3 Austria acquire 80MHz of 3.4GHz - 3.6GHz TDD spectrum (O2 already holds 84 MHz of 3.5 GHz spectrum)

in 5% most loaded sectors existing FDD

+ 2.6 GHz (if any), & 3.5 GHz TDD¹ with

massive MIMO

Finnish operators have foreacsted that mobile data traf f ic will grow ten-fold the next 5 years

O2 adds millions household connections of which half

with HD TV (>500 GB/month) service

Unlimited mobile data and near zero marginal cost – a paradigm shift in telco business models 10

© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339

So does a mobile-only or mobile-centric strategy pay or as many believe the future belongs to fixed-line incumbents?

In this empirical study we also analysed the mobile service revenue and cash flow growth and as well fixed-line revenue growth

where applicable for the thirty European mobile operators mentioned above. Our aim was to determine if mobile-only and mobile-

centric16

operators fared better or worse the last four years (2013 – 2016) compared to fixed-line converged incumbent operators

or mobile operators that sell fixed-line broadband.

Our analysis showed that mobile-only & mobile-centric operators grew their cash flow the last 4 years while the cash

flow of converged fixed-line incumbents fell across the board.

- A mobile-only operator generated 1.5x more cash in a sub 10 million population EU market the last two years than Vodafone or Orange generated in a big EU market from their converged operators. Remarkable!

- Deutsche Telecom’s, Vodafone’s, Telefonica’s, Orange’s and Telecom Italia’s aggregate cash flow has fallen from 25.7 billion EUR in 2013 to 16.8 billion in 2016 in their big EU markets. Ouch!

- The 8.9 billion EUR decrease in the converged fixed-line incumbent cash flow was driven by the revenue loss of more than 6 billion EUR and by higher investments in FTTH networks i.e. CAPEX was up 3.6 billion EUR the last four years.

In the charts below we depict the stellar financial performance – double digit growth rates in mobile service revenue and cash

flow growth – of a mobile-only operator against the extremely poor performance of the fixed-line incumbent operator in the same

market.

16

Mobile-centric operators sell fixed-line broadband but put mobile-first by selling affordable unlimited mobile data e.g. Elisa Finland

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

2013 2014 2015 2016

Mill

ions

Mobile-only operator Revenue & cash flow surged on the back of unlimited mobile data. CAPEX was lower

Lower CAPEX with 4x data traffic growth

Cash flow

CAGR 57.2%

Mobile revenue

CAGR 15.5%

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

2013 2014 2015 2016

Mill

ions

Converged fixed-line incumbent Lower mobile & fixed revenues + flat CAPEX pushed cash flow off the cliff

Flattish total CAPEX

Cash flow

CAGR -14.6%

Mobile revenue

CAGR -4.5%

Fixed revenue

CAGR -8.9%

Unlimited mobile data and near zero marginal cost – a paradigm shift in telco business models 11

© REWHEEL 2017 all rights reserved | research.rewheel.fi | [email protected] | +358 44 203 2339

Get the full report

The full 69-pages report is available for purchase.

Please contact us at [email protected] or call us at +358442032339.

About Rewheel

Founded in 2009, Rewheel is a Helsinki-Finland based boutique management consultancy specialising in the appraisal of mobile

data-centric business models with emphasis on network economics, spectrum, capacity, regulatory analysis and competition

assessments.

Rewheel's clients are mainly pro-competitive mobile network operators, telco groups, MVNO groups, sector regulators,

governments, global internet firms, mobile data-centric start ups, PE and VC investors.

We delivered spectrum valuation, mobile data strategy and network economics management consultancy work for clients in the

United Kingdom, United States, Ireland, Switzerland, Finland, Sweden, Belgium, Greece, Poland, Slovenia, Hungary, Russia,

Romania. Buyers of our research reports (see: Digital Fuel Monitor) and related strategic workshops include many companies

and authorities across Europe and worldwide.

Since 2010 we have been supporting many European challenger mobile operators in multiband (700, 700 SDL, 800, 900, 1500

SDL, 1800, 2600, 3.5 GHz) spectrum auctions.

For further research reports visit research.rewheel.fi

To learn more about our consultancy’s profile visit rewheel.fi