The Globe and Mail

Go to the Globe and Mail homepage

Jump to main navigationJump to main content

Globe Investor

News Sources

Take control of your investments with the latest investing news and analysis

Press release from PR Newswire

VimpelCom Delivers Solid Organic Revenue Growth and Strong Cash Flow

Tuesday, March 13, 2012

VimpelCom Delivers Solid Organic Revenue Growth and Strong Cash Flow02:00 EDT Tuesday, March 13, 2012AMSTERDAM, March 13, 2012 /PRNewswire/ -- KEY RESULTS AND DEVELOPMENTS IN 2011*Q4Total mobile subscriber base increased 13% YoY to 205 millionOrganic revenue growth of 5% YoY; revenues of USD 5.9 billion EBITDA, at constant FX, stable YoY at USD 2.2 billion Net Loss attributable to VimpelCom of USD 386 million, impacted by USD 437 million of non-cash items, related to Purchase Price Allocation and Impairments Net Cash from Operating Activities of USD 1.8 billion FYOrganic revenue growth of 4% YoY; FY11 revenues of USD 23.5 billionEBITDA, at constant FX, stable YoY at USD 9.4 billionActual Net Income attributable to VimpelCom of USD 488 million, impacted by significant non-cash items Final dividend announced of USD 0.35, bringing total dividend for 2011 to USD 0.80 per common share (ADS) outstanding "VimpelCom Ltd" ("VimpelCom", "Company" or "Group") (NYSE: VIP), a leading global provider of telecommunications services, today announced operating and financial results for the quarter ended December 31, 2011.JO LUNDER, CHIEF EXECUTIVE OFFICER COMMENTS:"VimpelCom has delivered strong operational performance across all business units in the fourth quarter of 2011, driving organic revenue growth of 5%, s table EBITDA and strong cash flows of USD 1.8 billion in the period. The final dividend payment of USD 0.35 per common share underscores the Company's commitment to pay annual dividends of at least USD 0.80 per common share from 2011 to 2014.In Russia, we are implementing our plans to improve the business performance and we regained market share during the year, which we intend to maintain while increasing our focus on profitable growth. In Italy, we saw further market share increases in the mobile and fixed line segments. Data revenues grew strongly in both these markets and in the Ukraine. Our Africa & Asia business unit continued to deliver excellent subscriber growth and the CIS unit produced double digit revenue growth.Our focus in 2012 will continue to be on the delivery of our Value Agenda and the 2011 results provide a good platform for profitable growth and improved cash flows. The process of integrating the businesses acquired in 2011 is now completed and in 2012 we expect to leverage the benefits of our increased size and capabilities."CONSOLIDATED FINANCIAL AND OPERATING HIGHLIGHTS (PRO FORMA)*USD mln4Q114Q10YoYFY11FY10YoYNet operating revenues5,8785,6334%23,46421,8287%EBITDA2,2002,266-3%9,3639,2841%EBITDA margin37.4%40.2%39.9%42.5%EBIT240691-65%3,1713,779-16%Capital expenditures**3,8621,844109%6,8103,96972%Net cash from operating activities1,791-----Net debt / LTM EBITDA2.6-2.6-Total mobile subscribers (millions)20518213%20518213%*  Comparative figures are Pro forma - for pro forma definition see next page. For all other definitions see Attachment E. ** Including licenses of USD 1.8 billionCONSOLIDATED FINANCIAL AND OPERATING HIGHLIGHTS (ACTUAL)USD mln4Q114Q10YoYFY11FY10YoYNet operating revenues5,8782,816109%20,25010,51393%EBITDA2,2001,24776%8,1274,90666%EBITDA margin37.4%44.3%40.1%46.7%EBIT240626-62%2,8542,8261%Net income attributable to VimpelCom Ltd.-386461n.m.4881,673-71%EPS, basic (USD)-0.240.34n.m.0.311.39-78%Capital expenditures3,8621,143238%6,4772,224191%Net cash from operating activities1,791769133%5,8833,67060%Total mobile subscribers (millions)20593120%20593120%ORGANIC* GROWTH REVENUE AND EBITDA (PRO FORMA)4Q11 versus 4Q10FY11 versus FY10USD mlnRevenueEBITDARevenueEBITDABusiness Units OrganicFX andothersReportedOrganicFX andothersReportedOrganicFX andothersReportedOrganicFX andOthersReportedRussia 9%-1%8%-5%-3%-8%7%4%11%-7%3%-4%Europe & NA -1%-2%-3%-1%-1%-2%1%4%5%-3%5%2%Ukraine 4%-1%3%-3%-1%-4%5%-1%4%5%-1%4%Africa & Asia5%-2%3%10%-15%1)-5%6%-1%5%12%-6%2)6%CIS 16%0%16%11%0%11%16%1%17%14%0%14%Total 5%-1%4%1%-4%-3%4%3%7%-1%2%1%* Organic growth excludes the effect of foreign currency movements and certain items like liquidations and disposals. For more information please see the definition of Organic growth Revenue and EBITDA in Attachment E.  1) "Forex and others" effect of -15% consists of -4% due to unfavorable currency movements, -13% related to OTH's headquarters, primarily a corporate contingent liability provision in Q411 and 2% attributable to disposals, mergers and acquisitions.2)"Forex and others" effect of -6% mainly consists of -3% effect related to OTH's headquarters, primarily a corporate contingent liability provision in Q411 and -3% attributable to disposals, mergers and acquisitions.PRESENTATION OF FINANCIAL RESULTS Actual twelve months 2011 results reflect the consolidation of Wind Telecom as of April 15, 2011. The Company believes pro forma comparisons provide the most meaningful comparison of financial performance and, unless otherwise stated, all comparisons in this press release are on a pro forma basis. For further details about the adjustments and assumptions of our pro forma results, please refer to VimpelCom?s press release issued on August 18, 2011 and available on our website. Pro forma 2010 results as reported on August 18, 2011 have been adjusted to reflect the impact of the updated Purchase Price Allocation of Wind Telecom and the change in the amortization model. For more details see page 7. VimpelCom Ltd. consolidated results presented in this earnings release are based on US GAAP. The results of Business Units Europe & North America and Africa & Asia, excluding SEA, are based on IFRS. The correction to US GAAP of these business units has been made at the Group level.Certain amounts and percentages that appear in this earnings release have been subject to rounding adjustments. As a result, certain numerical figures shown as totals, including in tables, may not be exact arithmetic aggregations of the figures that precede or follow them.The pro forma information presented in this press release reflects what the Company?s results of operations would have looked like had the Company?s transactions with Wind Telecom and Kyivstar occurred on January 1, 2010, and the 4Q11 figure exclude the Purchase Price Allocation catch-up, which is described in more detail on page 7.The actual 2011 full year financial results in this press release have not been audited. As previously announced, the Company intends to publish its full year 2011 audited financial results under IFRS and the Company plans to do this when it files its annual report on Form 20-F for the year ended December 31, 2011. Going forward, the Company will publish its financial results according to IFRS.STRATEGIC UPDATE Announced Value Agenda for 2012-2014 at Analyst & Investor DaySpin-off of certain OTH assets completed in February 2012Integration of Wind Telecom completed Revenue and EBITDA objective for 2012 to 2014 CAGR of around mid single digitVimpelCom continued its progress in the fourth quarter against its strategic priorities, highlighted by the presentation on November 15, 2011 of the Company's Value Agenda for 2012-2014.The Value Agenda is focused on improving the net cash from operating activities by delivering Profitable growth,Operational excellence, andCapital efficiencyVimpelCom's objectives* for the period 2012 - 2014 are:Revenue and EBITDA CAGR of around mid single digits,Net Debt / EBITDA below 2x by the end of 2014, andCapex / Revenues, excluding licenses, below 15% by the end of 2014.In Russia, for example, VimpelCom is implementing an operational excellence program that aims to deliver at least RUR 5 billion in cost savings in 2012. The program includes the following projects:Network sharing and outsourcing initiatives to decrease network maintenance costs,Optimized structure of dealer commissions,Optimized cash collection, and Increasing productivity through organizational structure optimization.In addition, VimpelCom launched a customer experience program in Russia, which is focused on enhancing the Beeline brand and improving customer loyalty and actively managing churn.Part of the Value Agenda 2012-2014 is formed by a strategic portfolio analysis. Following a detailed business plan review of our operations in Vietnam and Cambodia, we have booked an impairment of 527 million dollars.* The above objectives assume constant currency movements, no major regulatory changes, current asset portfolio mix and a stable macroeconomic environment.The Company decided not to exercise its call option to acquire an additional 24.95% stake in Euroset Holding N.V. ("Euroset"). VimpelCom owns 49.9% of the Euroset group since October 2008. VimpelCom's partnership with Euroset has been and will continue to be a substantial part of VimpelCom's distribution strategy in the Russian market. The Group secured a revolving credit facility of approximately USD 500 million for VimpelCom Amsterdam B.V. and a separate revolving credit facility of approximately USD 475 million for OJSC Vimpel-Communications ("OJSC VimpelCom"). These credit facilities are in line with the overall Group strategy to provide the Company with increased flexibility in managing its cash levels and will be used for general corporate purposes.The program to capture synergies of at least USD 2.5 billion in NPV is finalized, and the last step of implementation will take place in 2012 and 2013.The organizational integration process was completed at the end of 2011, allowing VimpelCom to start 2012, with the full focus on delivering on the Company's Value Agenda. The newly appointed Deputy CEO & COO, Jan Edvard Thygesen, will have the operational responsibility for liaising directly with the business unit operations and focusing on operational excellence as part of the Value Agenda.Effective January 16, 2012 Anton Kudryashov started as the new Head of the Business Unit Russia, and his task will be to focus on the execution of the Value Agenda in that Business Unit.In February 2012, VimpelCom completed the spin-off of certain assets of OTH to Weather Investments II S.a r.l. ("Weather II"). The principal spin-off assets include OTH's investments in ECMS and Mobinil in Egypt and koryolink in North Korea. The completion of the spin-off of these assets fulfills VimpelCom's spin-off obligations in connection with its acquisition of Wind Telecom S.p.A. from Weather II.In February 2012, the arbitration regarding the pre-emptive rights related to the Wind Telecom transaction was withdrawn.DIVIDENDIn line with the stated dividend guideline** to pay at least USD 0.80 per common share in 2011 - 2014, the Supervisory Board of VimpelCom declared the payment of a final dividend of USD 0.35 per American depositary share ("ADS") in relation to its 2011 results. Each ADS represents one common share. The total final dividend payment will be approximately USD 570 million. This brings the total dividend in relation to the 2011 results to USD 0.80 per ADS, equivalent to USD 1.3 billion. The record date for the Company's shareholders entitled to receive the final dividend has been set for June 1, 2012. The ex-dividend date is May 30, 2012. The Company will make appropriate tax withholdings of up to 15% when the dividend is paid to the Company's ADS depositary, The Bank of New York Mellon. The dividend will be paid by the Company before June 30, 2012.** For a full dividend guideline please refer to www.vimpelcom.com VIMPELCOM GROUP ? FINANCIAL AND OPERATING RESULTS 4Q11Total mobile subscriber base increased by 13% YoY to 205 millionOrganic revenue growth of 5% YoY; revenues of USD 5.9 billionEBITDA, at constant currency, was stable YoY at USD 2.2 billion Net cash from operating activities was USD 1.8 billionActual Net income attributable to VimpelCom Ltd. was USD 386 million negative, mainly impacted by non-cash items related to PPA and impairments of USD 437 million CAPEX excl. licenses of USD 2.1 billion; incl. licenses USD 3.9 billionNet debt / LTM EBITDA was 2.6x at the end of the fourth quarterOPERATING PERFORMANCE OVERVIEWThe total mobile subscriber base increased 13% YoY to 205 million by the end of the fourth quarter. The largest absolute contribution came from accelerated growth in subscribers in the Africa & Asia Business Unit. The Company also achieved strong growth in fixed and mobile broadband in Russia, Italy and Ukraine.In Russia, the subscriber growth rate decreased in the fourth quarter compared to the third quarter, in line with the announced strategy to focus on profitable growth. Mobile broadband subscribers in Russia increased 32% YoY to 2.5 million and fixed broadband subscribers grew 46% YoY to almost 2.1 million.The Company's Italian business continued to outperform the broader Italian telecom market in the fourth quarter despite the ongoing weak macroeconomic environment and unfavorable regulatory developments. VimpelCom strengthened its market position in Italy in both mobile and fixed-line, increasing its revenue share in both segments. The fixed broadband subscriber base increased 12% YoY to more than 2.1 million, with an increase in Fixed Broadband revenues of 21% YoY, while Mobile broadband revenues increased 43% YoY.In the Africa & Asia Business Unit, the Company achieved strong growth in its subscriber base across all countries of operation, exceeding 82 million in total. Solid performance across the main operations led to organic revenue growth of 5% YoY. Reported net operating revenues increased by 3% YoY, adversely impacted by local currency devaluation against the USD in the main operating countries of Algeria, Pakistan and Bangladesh, as well as the liquidation of the handset business of "Ring". The Ukraine Business Unit continued to deliver healthy top line revenue growth in mobile and fixed data revenues and doubled its fixed line broadband subscribers. Mobile data revenue grew 12% YoY to UAH 218 million driven by increased usage of data services in USB modem offers and within the new bundled tariff plans.The CIS Business Unit delivered double digit revenue growth in all of its markets with the exception of Armenia, and was able to maintain high quality subscriber growth.OPERATING FINANCIALS PER BUSINESS UNIT (PRO FORMA)USD mln4Q114Q10YoYFY11FY10YoYNet operating revenues5,8785,6334%23,46421,8287%of which:BU Russia2,2742,1028%9,0648,16211%BU Europe & North America1,9241,988-3%7,7717,4075%BU Africa & Asia9228953%3,7193,5535%BU Ukraine4174043%1,6411,5754%BU CIS41936216%1,5891,35417%Other-78-118-320-223EBITDA2,2002,266-3%9,3639,2841%of which:BU Russia844913-8%3,6413,775-4%BU Europe & North America671682-2%2,7272,6702%BU Africa & Asia321337-5%1,5661,4716%BU Ukraine209217-4%8738384%BU CIS17115511%70361514%Other-16-38-147-85EBITDA margin37.4%40.2%39.9%42.5%CAPEX3,8621,844109%6,8103,96972%* See definitions in Attachment E.FINANCIAL PERFORMANCE OVERVIEWPRO FORMA 4Q11Total net operating revenues in the fourth quarter 2011 increased by 4% YoY, with strong performance across most business units. Overall underlying organic revenue growth was 5%. Unfavorable currency movements led to a decline of 3% in EBITDA YoY. Excluding these forex effects, EBITDA was stable compared to the same period last year. Solid organic EBITDA growth was seen in emerging markets of the business units of CIS and Africa & Asia, up 11% and 10% respectively. In the Europe & North America Business Unit EBITDA excluding forex remained stable. Overall growth was offset by the YoY organic decline in Russia and Ukraine business units.CAPEX stood at USD 2.1 billion, excluding licenses, with investments in the further roll out of the mobile networks in Russia, Bangladesh, Pakistan and the CIS. In Italy, we continued to invest in the roll-out of HSDPA and in the backbone capacity to support the growth in data. Including licenses CAPEX was USD 3.9 billion, due to investments related to the LTE frequencies in Italy and 2G license renewal in Bangladesh. The 2G license renewal fee in Bangladesh was booked as accrued (accounting) CAPEX since the company received the title for the license while the payment will be made in installments. The actual amount paid in Q4 was USD 118 million and the remaining part of approximately USD 138 million is deferred. The LTE license fee in Italy was booked for an amount of approximately EUR 1.1 billion. It was fully funded by using cash available at the Company of EUR 0.2 billion, a bridge facility of EUR 0.5 billion and a loan provided by the government of EUR 0.4 billion. ACTUAL 4Q11On an actual basis, revenues more than doubled YoY and EBITDA increased by 76% YoY as a result of the combination with Wind Telecom in April 2011. EBIT declined by 62% over the same period of 2010 due to the impairments in the South-East Asia region and the impact of the Purchase Price Allocation ("PPA"). Net income from continuing operations was also negatively impacted by the aforementioned non-cash items for a total amount of USD 652 million and by higher interest expenses, resulting from higher gross debt after the acquisition of Wind Telecom. Forex and other losses, mainly due to unrealized forex losses of USD 110 million and fair value adjustments of USD 147 million, also added to the decline in Net Income. The unrealized forex loss of USD 110 million is mainly attributable to USD 61 million of depreciation of the EUR against the USD and USD 34 million due to the devaluation of the BDT (Bangladesh Taka) against the USD.ActualActualUSD mln4Q114Q10YoYFY11FY10YoYNet Operating Revenues5,8782,816109%20,25010,51393%EBITDA 2,2001,24776%8,1274,90666%EBITDA margin37.4%44.3%40.1%46.7%EBIT240626-62%2,8542,8261%Financial income and expenses-480-126281%-1,530-484216%Net foreign exchange (loss)/gain and others-32114n.m.-574-15n.m.Income tax expense-111-44152%-578-606-5%Net income from continuing operations-672470n.m.1721,721-90%Net income attributable to VimpelCom Ltd.-386461n.m.4881,673-71%Capital expenditures3,8621,143238%6,4772,224191%STATEMENT OF FINANCIAL POSITION & CASH FLOW (ACTUAL)USD mln4Q113Q11QoQFY11FY10YoYTotal assets 54,47655,999-3%54,47619,928173%Shareholders' equity14,04215,226-8%14,04210,67132%Gross debt27,03726,0044%27,0375,661378%Net debt24,37322,2619%24,3734,740414%4Q114Q10YoYFY11FY10YoYNet cash from operating activities1,791769133%5,8833,67060%Net cash used in/(from) investing activities3,424866295%6,7231,347399%Net cash used in/(provided) financing activities -6741,481n.m.-2,5822,864Total assets increased by 173% to USD 54.5 billion, primarily as a result of the acquisition of Wind Telecom in April, 2011. Gross debt increased in the quarter from USD 26.0 billion to USD 27.0 billion, mainly due to the financing of the LTE license in Italy. Net debt was USD 24.4 billion, leading to a net debt to FY11 EBITDA of 2.6x on a pro forma basis at the end of the year.Net cash from operating activities at the Group level was positively impacted by the strong cash flow generation from the operating activities. Net cash from investing activities was mainly impacted by the investments in LTE licenses in Italy and payments for extensions of 2G licenses in Bangladesh coupled with the higher investments in property and equipment and the consolidation of Wind Telecom. Net cash used in financing activities in 4Q11 was mainly the result of payments of dividends and obtaining external financing for license acquisitions.NON-CASH ITEMS IN 4Q11 AND FY11IMPAIRMENTS On a regular basis the Company performs an impairment test per cash generating unit. Following a detailed business plan review of our operations in Vietnam and Cambodia, we have booked an impairment of 527 million dollars.PURCHASE PRICE ALLOCATIONDuring the fourth quarter of 2011, the Company further refined the Purchase Price Allocation ('PPA') with regards to the acquisition of Wind Telecom as is a standard requirement under applicable accounting standards. With the PPA the purchase price is allocated to the Wind Telecom assets acquired and liabilities assumed based on their estimated fair values. Any difference between the purchase consideration transferred to the former owners of Wind Telecom, and the estimated net fair values of the assets acquired and liabilities assumed has been recognized as goodwill. The PPA is still subject to further revisions. With the further update of the Purchase Price Allocation of Wind Telecom ("PPA") and the finalization of the valuation of the acquired Wind Telecom intangible assets the Company adjusted retroactively the linear amortization model towards a model based on value contribution for the customer relationships. With this change benefits and costs are better matched. Effectively, this means that there will be higher amortization in the earlier years and lower in the later years. The catch-up effect of this adjustment has, based on the applicable accounting rules, been retroactively adjusted to Q2 and Q3, negatively impacting Net Income from continuing operations for USD 45 million and USD 82 million respectively. IMPAIRMENT AND IMPACT OF PPA (ACTUAL)4Q11 ActualFY11 ActualReportedPPA impactImpair-mentExcluding non-cash itemsReportedPPA impactImpair-mentExcluding non-cash itemsNet operating revenues5,8785,87820,25020,250EBITDA2,2002,2008,1278,127Depreciation/Amortization/Other-1,960286527-1,147-5,273859527-3,887EBIT 2402865271,0532,8548595274,240Tax -111-69-180-578-207-785Financial income / expenses -480-33-513-1,530-98-1,628FX and Other -321-59-380-574-177-751Net income from continuing operations-672125527-201723775271,076Net income attributable to VimpelCom Ltd.-38679358514882403581,087VIMPELCOM GROUP ? FINANCIAL RESULTS FULL YEAR 2011Revenues up 7% YoY to USD 23.5 billionEBITDA increased 1% to USD 9.4 billionActual Net Income attributable to VimpelCom Ltd. of USD 488 millionCAPEX excl. licenses of USD 5.0 billion; incl. licenses USD 6.8 billionNet cash from operating activities was USD 5.9 billionPRO FORMA FY 11Total net operating revenues in 2011 increased by 7% YoY, with strong performance across all business units. Overall organic revenue growth was 4%. In Russia, revenues increased by 11% in USD terms and 7% in local currency. In Italy, revenues in USD increased by 5% and in local currency increased by only 1%. The Ukraine Business Unit delivered growth of 4% in USD and 5% in local currency. The Africa & Asia Business Unit reported organic revenue growth of 6%. Lastly, CIS continued to achieve strong performance with a revenue increase of 17%.EBITDA increased by 1% demonstrating solid performance in most Business Units. Strong organic EBITDA growth was seen in emerging markets of the business units of CIS and Africa & Asia, up 14% and 12% respectively. In the Europe & North America business unit EBITDA increased 2% in USD terms and declined by 3% in local currency. The Ukraine business unit EBITDA increased by 5% in local currency. Overall growth was partially offset by the decline in the Russia business unit.CAPEX stood at USD 5.0 billion, excluding licenses, with investments in the further roll out of the mobile networks in Russia, Bangladesh, Pakistan and the CIS. Including licenses CAPEX was USD 6.8 billion, with investments related to the LTE frequencies in Italy, 2G license renewal in Bangladesh and 3G licenses in Laos and Uzbekistan for a total amount of USD 1.8 billion.ACTUAL FY 11On an actual basis, revenues almost doubled YoY and EBITDA increased by 66% YoY as a result of the combination with Wind Telecom in April in 2011. Net Income attributable to VimpelCom Ltd. declined by 71% over the same period of 2010 mainly due to non-cash items, such as impairments in the South-East Asia region, the impact of the PPA, unrealized forex losses,  remeasurement of certain investments and derivatives and the ineffective portion of fair value hedges. See also page 7 for further details. ActualPro formaUSD mlnFY11FY10YoY FY11FY10YoY Net operating revenues20,25010,51393%23,46421,8287%EBITDA8,1274,90666%9,3639,2841%EBITDA margin40.1%46.7%39.9%42.5%EBIT2,8542,8261%3,1713,779-16%Financial income and expenses-1,530-484216%-1,993-2,084-4%Net foreign exchange (loss)/gain and others-574-15n.a.-497-39526%Income tax expense-578-606-5%-623-836-25%Net income from continuing operations1721,721-90%58464-88%Net income attributable to VimpelCom Ltd.4881,673-71%3243095%EPS, basic (USD)0.311.39-78%0.180.20-10%Capital expenditures6,4772,224191%6,8103,96972%ORGANIC REVENUE AND EBITDA GROWTH FY11 VERSUS FY10 (PRO FORMA)USD mlnRevenueEBITDABusiness Units Organic FX and othersReportedOrganic FX and othersReportedRussia 7%4%11%-7%3%-4%Europe & NA 1%4%5%-3%5%2%Ukraine 5%-1%4%5%-1%4%Africa & Asia6%-1%5%12%-6%*6%CIS 16%1%17%14%0%14%Total 4%3%7%-1%2%1%*"Forex and others" effect of -6% mainly consists of -3% effect related to OTH's headquarters, primarily a corporate contingent liability provision in Q411 and -3% attributable to disposals, mergers and acquisitions.BUSINESS UNITS PERFORMANCE IN 4Q11RussiaEurope and North AmericaAfrica & AsiaUkraineCISBUSINESS UNIT RUSSIA ? FINANCIAL AND OPERATING RESULTSStrong growth in mobile subscribers with a substantial increase in mobile broadband subscribers Solid revenue growth of 10% YoY Double digit revenue increase in Mobile and fixed broadband4Q11 EBITDA margin at 37.1% impacted by price adjustments, revenue mix and cost increasesFY11 EBITDA margin at 40.1%, with a mobile margin of 42.8% In Russia, the subscriber growth rate decreased in the fourth quarter compared to the third quarter, in line with the announced strategy to focus on profitable growth. In 4Q11, the results of the Russia Business Unit were still impacted by the investments in previous quarters aiming at growing the subscriber base in both the fixed and mobile segments. Revenues increased substantially as a result, but pressure on EBITDA margins continued. In 4Q11, however the first signs of stabilization and improvement were visible in the YoY increase in the absolute gross margin recorded in the fourth quarter, improving over the previous quarters trend in 2011. VimpelCom is now implementing a new dealer commission structure, based on revenue sharing instead of upfront payments. As previously communicated, the Company is also in the process of implementing its RUR 5 billion operational excellence program and is on track to reach the targeted savings in 2012. In line with the announced strategy, VimpelCom intends to drive profitable growth in the Russian market through a number of initiatives including the following projects:Network sharing, like fiber and towers, Improve efficiency in network operations through closer cooperation with vendors,Improve sales efficiency through focus on optimal sales mix for each sales channel,Optimize cash collection, andIncreasing productivity through organizational structure optimization.VimpelCom has also launched a customer experience program in Russia, which is focused on enhancing the Beeline brand and improving customer loyalty. To improve profitability, the Company is promoting higher margin data service revenue streams and rebalancing tariff plans in favor of on-net calls. KEY DEVELOPMENTS 4Q11 Mobile subscriber base grew 10% YoY to 57.2 million, while mobile broadband subscribers increased 32% YoY to 2.5 million. Total revenues continued to accelerate with 10% YoY growth to RUR 71.0 billion. Mobile revenues increased 10% YoY due to an increase in voice, data and sales of devices. Mobile data revenue was up 41% YoY. The Company believes this is one of the most promising growth drivers in Russia and continues its efforts to enhance smartphone penetration and stimulate data usage. Mobile data traffic grew 183% YoY.Fixed-line revenues increased 12% YoY driven by continuing growth in fixed broadband revenues, up 57% YoY. Together with mobile data, this segment is rapidly becoming an increasingly important contributor to revenue. Fixed broadband subscribers increased to more than 2 million, up 46% YoY. Total EBITDA margin decreased in 4Q11 to 37.1%. The decline was due to APPM reduction driven by competition, growth in low-margin handset sales and a write-off of obsolete handset inventory of approximately RUR 300 million, as well as forex impact costs related to calls to the CIS countries. Full year 2011 EBITDA margin was in line with previously communicated management expectations.In 4Q11, VimpelCom optimized its tariff portfolio by improving the traffic mix and stimulating data services usage and continued to ramp up the operational excellence program aimed at curtailing costs in sales and marketing expenses, technical and IT. In 4Q11, capex increased by 2% YoY focused on improving and further extending network quality and coverage. As of the end of 2011, IPTV service was provided in 34 cities with an active subscriber base of 570 thousand. The Company will continue to invest in the 3G network development to match its main competitors in VimpelCom's 43 key regions.RUSSIA KEY INDICATORS RUR mln4Q114Q10YoYFY11FY10YoYNet operating revenues71,02264,55210%266,087247,9237%Total operating expenditures44,66436,52622%159,406133,30220%EBITDA26,35828,026-6%106,681114,621-7%EBITDA margin37.1%43.4%40.1%46.2%Capex25,31824,8422%59,79547,63126%Capex / revenues36%38%22%19%MobileMobile net operating revenues59,01253,82810%221,534207,3387%- of which mobile data5,1183,61941%17,60413,02135%Mobile EBITDA23,25324,993-7%94,719103,084-8%Mobile EBITDA margin39.4%46.4%42.8%49.7%Mobile subscribers ('000)57,22452,02010%- of which mobile broadband ('000)2,5381,92732%Mobile ARPU (RUR)327333-2%MOU25922814%FixedFixed-line net operating revenues12,00910,72412%44,55440,58510%Fixed-line EBITDA3,1053,0332%11,96211,5374%Fixed-line EBITDA margin25.9%28.3%26.8%28.4%Fixed-line broadband revenues2,5641,63857%8,6765,68753%Fixed line broadband subscribers ('000)2,0731,42146%Fixed line broadband ARPU (RUR)4324037%BUSINESS UNIT EUROPE & NA - FINANCIAL AND OPERATING RESULTS ITALYContinued relative outperformance in Italy with 2% underlying revenue growth, excl. MTR impactStable EBITDA, leading to margin expansion to 37.4%Solid subscriber growth across all market segments: mobile subscribers up 5%, fixed voice subscribers up 5% and fixed broadband subscribers up 12% Impressive mobile data growth with mobile Internet revenues up 43%; mobile data ARPU increased 14%Strong Fixed-line broadband performance with revenues up 21% and fixed Broadband ARPU increasing 7%In Italy, WIND continued to outperform the market in the fourth quarter of 2011 despite ongoing competitive pressure, regulatory headwinds and macroeconomic uncertainties in the period. The marginal decline in service revenues, mainly caused by the 26% cut in mobile termination rate in July 2011, was fully offset by operational excellence cost initiatives and certain one-off items, which resulted in a stable EBITDA over 4Q10. WIND's mobile data offerings continued to deliver strong results in 4Q11 with Mobile Internet revenues increasing by over 43% YoY, as a result of growing penetration of smartphones, tablets and data dongles. Messaging revenues delivered a solid 13% growth YoY. With an HSDPA population coverage on par with its main competitors WIND is well positioned to benefit from expected data growth in the coming years, and the LTE spectrum secured in September will enable WIND to effectively compete in this market.In fixed-line, the Italian market returned to a normal subscriber growth trend after a slowdown in 3Q11 mainly caused by customer base clean-ups amongst certain competitors. WIND saw strong growth in consumer service revenues, up 8%, which were however offset by a decrease in corporate service revenues. WIND's fixed Broadband business continued to deliver strong performance in 4Q11 with revenues increasing 21% YoY while fixed-line voice revenues in the quarter remained stable. KEY DEVELOPMENTS 4Q11 Total revenues decreased in 4Q11 by 1.5% YoY to EUR 1,424 million with an underlying growth (excl. MTR cut) of 2%Mobile service revenues in 4Q11 declined 2.3% as a result of MTR cut, net of which service revenues would have increased 2.5%; fixed-line service revenues in the quarter declined marginally (-0.7% YoY) EBITDA reached EUR 533 million in 4Q11, stable YoY, delivering a solid overall margin of 37.4%. Both mobile and fixed line EBITDA were stable YoY in absolute terms, resulting in margins of 43.6% and 20.9%, respectivelyCapex in 4Q11, excluding LTE spectrum, reached EUR 389 million bringing the total for 2011 to EUR 995 million; investments were dedicated to expanding coverage and capacity on the HSDPA mobile network, to LLU sites unbundling and backhauling capacity to support the strong growth in data. WIND continued to deliver solid subscriber growth in the mobile segment in 4Q11 with its customer base increasing 5% to over 21 million driven by the success of bundle offerings and growth in Mobile broadband, which saw subscribers increase by 13% YoY. Mobile Data ARPU increased by 14% in 4Q11 to  EUR 3.8, as a result of solid growth in traditional data and Mobile Internet, reaching 25% of total Mobile ARPU; Total Mobile ARPU declined 8% in 4Q11 driven by decline in Voice ARPU resulting from the sharp cut in MTR and by strong growth in data-only SIM cards which do not generate voice revenues.The fixed-line business also continued to perform strongly in 4Q11 with voice subscribers growing 5% to 3.14 million, driven by the solid increase in higher value direct voice subscribers, up 8% to almost 2.4 million. The Broadband customer base grew significantly YoY, exceeding 2.13 million subscribers, an increase of 12%. WIND's core dual play offerings also continued to perform strongly with a 10% YoY increase in subscribers to 1.74 million Fixed-line ARPU was stable at EUR 33.2 in 4Q11 with the decline in voice ARPU fully compensated by the double digit increase in Data ARPU. In particular Broadband ARPU witnessed a solid 7% increase over 4Q10 to EUR 19.1.In December 2011 the new MTR glide path was announced by the Regulator: 2.5EURc from July 2012, 1.5EURc from January 2013 and 0.98EURc from July 2013.ITALY KEY INDICATORS* Euro mln4Q114Q10YoYFY11FY10YoYRevenues1,4241,446-1%5,5705,5141%Total operating expenditures892911-2%3,4513,3852%EBITDA5335340%2,1202,1300%EBITDA margin37.4%37.0%38.1%38.6%Capex1,533398285%2,139944127%Capex / revenues108%28%38%17%MobileTotal revenues 1,0371,0380%4,0734,0421%EBITDA 4524530%1,8171,834-1%EBITDA margin43.6%43.7%44.6%45.4%Subscribers ('000)21,01419,9335%21,01419,9335%- of which mobile broadband ('000) (1)4,4793,96513%4,4793,96513%ARPU (EUR)15.216.5-8%15.616.6-6%MOU2051918%1971847%FixedTotal revenues 387408-5%1,4971,4722%EBITDA 8181-1%3032972%EBITDA margin (%)21%20%20%20%Total voice subscribers ('000)3,1423,0035%3,1423,0035%Total fixed-line ARPU (EUR)33.233.30%33.234.0-2%Broadband subscribers ('000)2,1351,91212%2,1351,91212%Broadband ARPU (EUR)19.117.97%19.318.35%Dual-play subscribers ('000)1,7431,57910%1,7431,57910%*IFRSFinancials Data WAHF Group excluding Canada figures(1) Mobile broadband includes consumer customers that have performed at least one mobile Internet event in the previous Month on 2.5G/3G/3.5GCANADAGlobalive Wireless Management Corp., operating its wireless business under the brand name WIND Mobile, celebrated its second year of operation in the Canadian market. Following the re-launch of the "WIND Mobile" brand during 3Q11, WIND successfully executed on its new postpaid strategy by renewing its handset program to include larger subsidies and a broader range of high-end handsets. This has expanded WIND's target market to overlap more directly with the incumbent Canadian operators across all their brands, including in their higher value customer segments and thus driving lower churn, higher ARPU, better credit quality and higher lifetime value customers. The effect has been positive as more than 50% of WIND Mobile's gross additions in 4Q11 were postpaid sales; postpaid net additions in 4Q11 were 41 thousand. CANADA KEY INDICATORS 4Q114Q10YoYFY11FY10YoYSubscribers ('000)40323373%40323373%ARPU (CAD)26.428.9-9%27.026.23%WIND also recorded positive net additions in prepaid in a quarter where prepaid net additions for the Canadian incumbent operators were negative, but WIND's approach reflected a conscious and disciplined mandate not to match competition purely on lower prices.WIND grew its distribution materially, ending 2011 with 211 WIND Mobile-branded locations and a total of 453 points of sale. WIND also focused heavily on its network, with a clear goal to speed up site deployment, quality, and data speed by upgrading the network to HSPA+. WIND has increased its coverage to over 12.7 million people, representing 37% of Canada's total population and 47% of the licensed populace.BUSINESS UNIT AFRICA & ASIA - FINANCIAL AND OPERATING RESULTSSubscriber base surpassed 82 million, a 18% increase YoYOrganic revenue growth of 5% YoYNet operating revenues increased 3% YoY to USD 922 millionEBITDA increased organically by 10% YoYEBITDA margin stood at 35%Strong operational performance in Algeria with EBITDA margin of 59.5%In the fourth quarter of 2011, net operating revenues in Africa & Asia increased by 3% YoY, impacted by local currency devaluation against the USD in the main operating countries of Algeria, Pakistan and Bangladesh, as well as the liquidation of the handset business of "Ring". Consequently, EBITDA showed a decline of 5% YoY, while the consolidated EBITDA margin stood at 34.8%. However, revenue and EBITDA demonstrated an organic growth of 5% and 10% respectively. It is worth noting that EBITDA growth surpassed revenue growth in most operations as a result of the company's focus on driving profitable growth as well as operational excellence and capital efficiency programs. Local currency and operational performance show significant growth across the board. The performance per operation is described in local currency.ALGERIA ("DJEZZY")Algeria's subscribers increased 10% YoY, as a result of controlling churn alongside successful customer acquisitions. ARPU for 4Q11 showed a decline of 7% as compared to 4Q10, due to the penetration of lower income segments, in addition to an accounting provision concerning a loyalty program. Revenues increased 3% YoY, mostly driven by the growth in Djezzy's subscriber base, while EBITDA increased 18% YoY as a result of successful Opex savings this quarter, resulting in an EBITDA margin of 59.5%. CAPEX declined in comparison to 4Q10, as a result of the ongoing ban on foreign currency transfers preventing the payment of essential suppliers, as well as the importing of equipment critical to network maintenance and necessary expansion.PAKISTAN ("MOBILINK")Mobilink's subscriber base grew almost 8% YoY after expanding its portfolio of location-based promotions and focusing on high-quality acquisitions by introducing new pre-paid and postpaid sales promotions. In addition, reactivation promotions were launched to help control churn, which culminated in successful customer retention. Revenues were up 4% in 4Q11 compared to the previous year, mainly due to an increase in subscribers, steady VAS uptake, as well as higher administrative fees on scratch cards. EBITDA was positively impacted by higher revenues, and declining cost of sales, such as lower interconnect and SIM card costs, leading to a YoY increase of 10%. CAPEX increased 128% YoY due to the continued focus on network and IT development for Mobilink.BANGLADESH ("BANGLALINK")In Bangladesh the subscriber base showed an impressive growth of 23% YoY, driven by a more aggressive acquisition strategy following the SIM Tax reduction in June 2011, as well as loyalty programs and reactivation promotions. The accelerated growth of subscribers in rural and youth market segments led to an ARPU dilution of 6% compared to 4Q10. Revenues grew almost 17% this quarter, as a result of tariff revisions, aggressive competitive moves, and a focus on VAS. EBITDA decreased 4%, mainly attributable to rising SIM tax subsidies related to strong customer acquisitions. CAPEX increased 311% YoY mainly as a result of the 2G license renewal.SUB SAHARAN AFRICA ("TELECEL GLOBE")Telecel Globe subscribers increased 6% YoY mostly driven by a surge in Burundi's and Zimbabwe's customer bases, as a result of increased penetration into rural areas, as well as improved sales and distribution channels performance. It is also worth noting the impressive growth in subscribers compared to 3Q 2011, which was boosted by Zimbabwe's recapturing of subscribers after a dip in 1H 2011. Revenues for Telecel Globe declined by 5% YoY as a result of the sale of the operation in Namibia, in addition to currency devaluation in Burundi. On a comparable basis, excluding the sale of Powercom Ltd. in Namibia, revenues display an increase of 8.6% YoY. Meanwhile, EBITDA experienced a significant decline compared to 4Q10 due to retroactive tax adjustments in CAR, in addition to an exceptional tax assessment and bad debt provision in Burundi.SOUTH EAST ASIAThe subscriber base exceeded 4 million customers. Laos launched its 3G services on 31 December 2011, offering data bundles to its customers. Revenues for South East Asia increased 236% YoY. Notwithstanding these indicators, the Company booked an impairment of USD 527 million related to its operations in Vietnam and Cambodia, as a detailed business plan review led to significant downward growth perspectives for these businesses.AFRICA & ASIA KEY INDICATORSUSD mln4Q114Q10YoYFY11FY10YoYRevenues9228953%3,7193,5535%Total operating expenditures6015588%2,1532,0823%EBITDA321337-5%1,5661,4716%EBITDA margin34.8%37.7%42.1%41.4%Capex646175269%97653682%Capex / revenues70%20%26%15%For details per country unit please see Attachment BAFRICA & ASIA BUSINESS UNIT: COUNTRY DETAILALGERIADZD bln4Q114Q10YoYFY11FY10YoYRevenues33.932.83%135.6129.25%EBITDA20.117.118%80.472.511%EBITDA margin59.5%52.0%59.3%56.1%PAKISTANPKR bln4Q114Q10YoYFY11FY10YoYRevenues25.023.94%97.994.34%EBITDA10.49.410%40.037.37%EBITDA margin41.7%39.4%40.9%39.6%BANGLADESHBDT bln4Q114Q10YoYFY11FY10YoYRevenues9.98.517%37.931.819%EBITDA2.12.1-4%12.58.940%EBITDA margin20.8%25.1%33.0%27.9%BUSINESS UNIT UKRAINE ? FINANCIAL AND OPERATING RESULTSContinued growth of all revenue streams, in particular in mobile and fixed data revenuesDoubling of fixed residential broadband subscribers YoYFY11 EBITDA margin stable at 53.2% YoY, in line with management expectations4Q11 EBITDA of 50.3% impacted by seasonal promotions and costsThe Ukraine Business Unit continued to deliver solid results in the fourth quarter with solid revenue growth and a strong performance in fixed residential broadband.Total revenue was 4% higher YoY at UAH 3.3 billion due to growth in both mobile and fixed businesses.Mobile revenues grew by 2% YoY on the back of a 2% increase in subscriber base (to 24.8 million) and ARPU growth of 2% driven by increased usage of bundled offers and higher traffic.Data revenue was up 12% YoY to UAH 218 million driven by growth in the number of data users and Mobile internet traffic usage.Fixed-line revenues increased by 36% in 4Q11, mainly due to a 78% growth in the wholesale revenue stream and significant growth in the broadband revenue stream driven by an increase in the number of users by 98% YoY to 397 thousand.4Q11 EBITDA margin was 50.3% impacted by higher advertising costs and seasonal promotions. The margin was further impacted by a growing share of non-mobile business and higher SG&A from increased technical costs due to inflation. FY11 EBITDA margin was unchanged YoY, in line with management expectations, and SG&A increased by only 2% YoY.Capex increased 35% in 4Q11 YoY mainly due to extensive investments into the completion of the nation-wide fixed broadband network roll-out.UKRAINE KEY INDICATORS UAH mln4Q114Q10YoYFY11FY10YoYNet operating revenues3,3263,1984%13,07812,4895%Total operating expenditures1,6541,47712%6,1255,8435%EBITDA1,6721,722-3%6,9536,6465%EBITDA margin50.3%53.8%53.2%53.2%Capex78858435%2,2642,00513%Capex / revenues24%18%17%16%MobileMobile net operating revenues3,0703,0102%12,10611,7173%Mobile subscribers ('000)24,77624,3902%Mobile ARPU (UAH)41.140.32%MOU4834576%Fixed-lineFixed-line net operating revenues25618836%97277226%Fixed-line broadband revenues473054%1588977%Fixed-line broadband subscribers ('000)39720098%Fixed-line broadband ARPU (UAH)43.755.7-22%BUSINESS UNIT CIS* ? FINANCIAL AND OPERATING RESULTSDouble digit organic revenue growth continues in all markets except in ArmeniaEBITDA increased organically by 11%; EBITDA of USD 171 million EBITDA margin of 40.8% Doubling mobile data revenue YoY to USD 25 million; significant mobile broadband subscriber increaseOverall, the CIS Business Unit continued to deliver strong operational and financial results. Despite intensified competition, revenues continued to grow at double-digit rates YoY in all CIS markets, except Armenia, as a result of improving macroeconomic conditions, strong product offerings, and efficient sales and marketing efforts.In 4Q11, total revenues grew 16% YoY to USD 419 million. Total mobile revenue increased by 18% YoY in 4Q11 mainly driven by voice revenues increase, as a result of sales and active subscriber base growth. However, the greatest growth potential was seen in data revenue, which doubled YoY with an increasing data traffic trend. In 4Q11, fixed-line revenue decreased slightly YoY, impacted by wholesale revenue stream decline in the quarter in all countries. Consolidated EBITDA was USD 171 million, up 11% YoY. EBITDA margin was 40.8% in 4Q11, impacted by aggressive competition in key markets and year-end marketing campaigns to attract new subscribers and secure market positions. Capex decreased YoY by 6% in 4Q11. The network expansion continues to support voice and data traffic growth. 2011 was the first year of 3G network development in Kazakhstan and Kyrgyzstan. KAZAKHSTAN Kazakhstan, the Company's largest market in the CIS, demonstrated revenue growth of 11% YoY in 4Q11 despite continuing competitive pressure. APPM declined due to new regulatory requirements and intensified competition. These issues as well as increased sales of devices contributed to an EBITDA margin erosion of 5.2 p.p. YoY.UZBEKISTAN In Uzbekistan, the positive trend in subscriber base growth, coupled with positive dynamics in all KPIs, resulted in revenue growth of 35% YoY in 4Q11. EBITDA was 54% higher YoY as a result of revenue growth and efficient SG&A spending. ARMENIARevenues in Armenia demonstrated 2% YoY growth in 4Q11 driven by mobile revenue growth of 9%, while EBITDA increased 14% YoY. Going forward, the Company will focus on stabilizing its profitability level while continuing to develop fixed and mobile data services.KYRGYZSTAN Kyrgyzstan continues to demonstrate positive dynamics in subscriber base and revenue growth which resulted in solid EBITDA performance with a 34% increase in 4Q11 YoY. APPM remained stable YoY in 4Q11, accompanied by growth in usage of both voice and VAS services. Data usage trends drove a significant mobile data revenue increase of 151% YoY. TAJIKISTAN In Tajikistan, VimpelCom saw a 20% increase in revenue YoY for 4Q11 due to growth of sales and voice revenue, as well as growth of international traffic termination and transit traffic termination volume. EBITDA increased 7% YoY due to solid revenue performance.GEORGIA Georgia showed strong results with subscriber base growth of 49% and revenue growth of 45% which drove an increase in EBITDA of 131% YoY in 4Q11, despite APPM erosion due to the competitive environment.CIS KEY INDICATORSUSD mln4Q114Q10YoYFY11FY10YoYNet operating revenues41936216%1,5891,35417%Total operating expenditures24820720%88673920%EBITDA17115511%70361514%EBITDA margin40.8%42.7%44.3%45.4%Capex241256-6%62643743%Capex / revenues58%71%39%32%MobileMobile subscribers ('000)19,70315,61226%- of which mobile broadband ('000)446331271%Fixed-lineFixed-line broadband subscribers ('000)21292131%Fixed-line broadband revenues94120%3012138%* CIS operations include operations in Kazakhstan, Uzbekistan, Armenia, Kyrgyzstan (since the first quarter of 2010), Tajikistan, and Georgia.For details per country unit please see Attachment B CIS BUSINESS UNIT: COUNTRY DETAILKAZAKHSTANKZT mln4Q114Q10YoYFY11FY10YoYNet operating revenues31,56628,55611%120,672108,26611%EBITDA13,74913,939-1%57,70857,0941%EBITDA margin43.6%48.8%47.8%52.7%UZBEKISTANUSD mln4Q114Q10YoYFY11FY10YoYNet operating revenues805935%27721032%EBITDA332154%1228348%EBITDA margin41.0%35.9%44.1%39.5%CONFERENCE CALL INFORMATIONOn March 13, 2012, the Company will host an analyst & investor conference call on its fourth quarter 2011 results. The call and slide presentation may be accessed at http://www.vimpelcom.com2:00 pm CET investor and analyst conference callUS call-in number: + 1 877 616-4476International call-in number: + 1 402 875-4763The conference calls replay and the slide presentation webcasts will be available until March 20, 2012 and April 13, 2012, respectively. The slide presentations will also be available for download on the Company's website.2:00 pm CET investor and analyst call replayUS Replay number: +1 855 859-2056Confirmation code : 54211649International replay: +1 404 537-3406Confirmation code : 54211649DISCLAIMERThis press release contains "forward-looking statements", as the phrase is defined in Section 27A of the Securities Act and Section 21E of the Exchange Act. These statements include those relating to the Company's revenue and EBITDA objectives, the benefits and synergies from the Company's transaction with Wind Telecom and the expected growth and development of the Company's operations. These and other forward-looking statements are based on management's best assessment of the Company's strategic and financial position and of future market conditions and trends. These discussions involve risks and uncertainties. The actual outcome may differ materially from these statements as a result of continued volatility in the economies in our markets, unforeseen developments from competition, governmental regulation of the telecommunications industries, general political uncertainties in our markets and/or litigation with third parties. In addition, there are risks related to the combination with Wind Telecom, including the possibility that the anticipated benefits of the combination may not materialize as expected, that we are unable to realize the synergies anticipated from the transaction and other risks and uncertainties that are beyond the Company's control. There can be no assurance that such risks and uncertainties will not have a material adverse effect on the Company. Certain factors that could cause actual results to differ materially from those discussed in any forward-looking statements include the risk factors described in the Company's Annual Report on Form 20-F for the year ended December 31, 2010 and other public filings made by the Company with the SEC, which risk factors are incorporated herein by reference. The Company disclaims any obligation to update developments of these risk factors or to announce publicly any revision to any of the forward-looking statements contained in this release, or to make corrections to reflect future events or developments.ABOUT VIMPELCOM LTDVimpelCom is one of the world's largest integrated telecommunications services operators offering a wide range of wireless, fixed, and broadband services in Russia, Ukraine, Kazakhstan, Uzbekistan, Tajikistan, Armenia, Georgia, Kyrgyzstan, Vietnam, Cambodia, Laos, Algeria, Bangladesh, Pakistan, Burundi, Zimbabwe, Central African Republic, Italy and Canada. VimpelCom's operations around the globe cover territory with a total population of approximately 864 million people. VimpelCom provides services under the "Beeline", "Kyivstar", "djuice", "Wind", "Infostrada" "Mobilink", "Leo", "banglalink", "Telecel", and "Djezzy" brands. As of December 31, 2011 VimpelCom had 205 million mobile subscribers on a combined basis. VimpelCom is traded on the New York Stock Exchange under the symbol (VIP). For more information visit: http://www.vimpelcom.com.CONTENT OF THE ATTACHMENT TABLESAttachment AVimpelCom Ltd Financial StatementsAttachment BCountry units key indicators CIS and Africa & AsiaAttachment CReconciliation TablesAverage Rates of Functional Currencies to USDAttachment DWind Telecomunicazioni group condensed financial statement of incomeAttachment EDefinitionsFor more information on financial and operating data for specific countries, please refer to the supplementary file Factbook4Q2011.xls on our website at http://vimpelcom.com/ir/financials/results.wbpATTACHMENT A: VIMPELCOM LTD FINANCIAL STATEMENTSVIMPELCOM LTD UNAUDITED CONSOLIDATED STATEMENTS OF INCOMEUSD (000)ActualThree months ended December 31ActualFull Year2011201020112010Operating revenuesService revenues5,592,9652,723,37219,575,19710,291,333Sales of equipment and accessories189,79287,625516,434193,815Other revenues95,2064,652158,55227,652Net operating revenues5,877,9622,815,64920,250,18310,512,800Operating expensesService costs1,441,665602,1774,968,1652,251,474Cost of equipment and accessories 253,89398,439662,979216,944Selling, general and administrative expenses1,920,356854,7136,316,8303,063,548Depreciation907,118435,8783,117,8721,651,996Amortization526,994185,3901,628,203427,768Impairment loss 526,551-526,551-Provision for doubtful accounts54,6878,760153,28448,571Total operating expenses5,631,2652,185,35717,373,8847,660,301-Operating income246,697630,2922,876,2992,852,499Other income and expensesInterest income38,11013,756110,13855,938Net foreign exchange gain/(loss)(132,783)(10,340)(219,400)(4,532)Interest expense(518,478)(140,402)(1,640,346)(540,040)Equity in net gain/(loss) of associates(21,775)26,6848,43753,189Other expenses, net(172,843)(5,658)(385,400)(90,526)Total other income and expenses(807,769)(115,960)(2,126,571)(525,971)Income before income taxes(561,071)514,332749,7282,326,528---Income tax expense110,91144,353578,273605,663Net income from continuing operations(671,982)469,979171,4551,720,865Profit from discontinued operations6,642-22,301-Net income/(loss)(665,340)469,979193,7561,720,865-Net income/(loss) attributable to the noncontrolling interest(279,218)8,756(294,653)47,524Net income/(loss) attributable to VimpelCom(386,122)461,223488,4091,673,341Basic EPS :Net income attributable to VimpelCom per common share $ (0.24)$ 0.34$ 0.31$ 1.39Weighted average common shares outstanding (thousand)1,618,1211,291,3471,655,6761,207,040Diluted EPS :Net income/(loss) attributable to VimpelCom per common share $ (0.23)$ 0.34$ 0.31$ 1.39Weighted average diluted shares (thousand)1,618,6901,294,3041,655,9431,207,340* Adjusted for the impact through changes in redeemable noncontrolling interestATTACHMENT A: VIMPELCOM LTD FINANCIAL STATEMENTSVIMPELCOM LTD UNAUDITED CONSOLIDATED BALANCE SHEETUSD (000)ActualDecember 31,ActualDecember 31,20112010AssetsCurrent assets:Cash and cash equivalents 2,325,084885,125Trade accounts receivable, net of allowance for doubtful accounts 2,527,588506,322Inventory 226,857137,413Deferred income taxes 148,098117,236Input value added tax 161,837137,958Due from related parties 86,62687,151Short-term bank deposits176,13234,305Other current assets2,471,946383,964Assets held for sale--Total current assets8,124,1662,289,474Property and equipment, net 14,870,8836,935,287Telecommunications licenses, net 4,614,156562,931Goodwill 17,027,5697,003,714Other intangible assets, net 6,209,4391,481,800Software, net946,259627,330Investments in associates 1,274,773446,130Due from related party11,2504,905Other non-current assets 1,397,513576,324Total assets54,476,00719,927,895Liabilities, redeemable non-controlling interest and equityCurrent liabilities:Accounts payable$ 4,367,582$ 963,450Due to employees262,811108,050Due to related parties 25,2125,634Accrued liabilities 1,543,719212,323Taxes payable1,104,737233,848Customer advances, net of VAT874,169452,055Customer deposits97,12933,835Deferred income taxes55,69350,313Short-term debt2,648,8451,162,444Liabilities associated to assets held for sale--Total current liabilities10,979,8973,221,952Deferred income taxes 1,769,209688,206Long-term debt 24,387,6294,498,861Other non-current liabilities 1,892,613184,133Total liabilities39,029,3488,593,152-Redeemable noncontrolling interest540,063522,076EquityConvertible voting preferred stock (0.001 USD nominal value per share), 433,532,000 shares authorized; 433,532,000 shares issued and outstanding434129Common stock (0.001 USD nominal value per share), 2,630,639,827 shares authorized; 1,628,199,135 shares issued (December 31, 2010: 1,302,559,308); 1,618,120,527 shares outstanding (December 31, 2010: 1,292,050,700 )1,6281,303Ordinary stock (0.001 USD nominal value per share), 50,000,000 shares authorized; nil shares issued and outstanding --Additional paid-in capital11,248,1996,292,269Retained earnings4,426,2605,153,819Accumulated other comprehensive loss(1,331,013)(561,154)Treasury stock, at cost, 10,078,608 shares of common stock (December 31, 2010: 10,508,608)(212,242)(215,763)Total VimpelCom shareholders' equity14,041,98510,670,603Noncontrolling interest864,609142,064Total equity14,906,59610,812,667Total liabilities, redeemable noncontrolling interest and equity54,476,00719,927,895ATTACHMENT A: VIMPELCOM LTD FINANCIAL STATEMENTSVIMPELCOM LTD UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWSUSD (000)ActualThree months ended December 31,ActualYear ended December 31,201120112010Operating activitiesNet income (665,785)193,7561,720,865Adjustments to reconcile net income to net cash provided by operating activities: Depreciation & Amortization1,960,6645,272,6272,079,764 Loss on foreign currency translation132,783219,4004,532 Other (177,202)(251,059)(188,418)Changes in operating assets and liabilities:540,660448,06453,400Net cash provided by operating activities1,791,1205,882,7883,670,142Investing activitiesPurchases of property and equipment(1,684,863)(3,946,714)(1,434,548)Purchases of intangible assets(1,680,672)(1,852,243)(58,604)Purchases of software (56,938)(203,736)(264,107)Proceeds from sale of property, plant and equipment12,71833,57713,573Acquisition of subsidiaries, net of cash acquired(46,873)(838,164)119,713Receipts from associates12,85824,529-Payment for shares in Golden Telecom--(143,569)Net flow from disposal of financial instruments77,629211,820455,187Loans receivable repayment / (granted)(46,942)(118,495)(9,947)Purchases of other assets, net(11,103)(33,985)(25,149)Net cash (used in)/provided by investing activities(3,424,137)(6,723,411)(1,347,451)Financing activitiesProceeds from bank and other loans1,987,63110,488,8611,174,646Repayments of bank and other loans(541,761)(6,581,430)(2,898,292)Payments of fees in respect of debt issues(35,408)(100,150)(5,068)Purchase of own shares(3,801)(687)(479,936)Payment of dividends (715,970)(1,216,367)(577,998)Payment of dividends to noncontrolling interest(12,950)(12,950)(72,370)Other (payments)/receipts, net(3,894)4,951(4,552)Net cash (used in)/from financing activities673,8462,582,228(2,863,570)Effect of exchange rate changes on cash and cash equivalents(158,391)(301,647)(20,946)Net (decrease)/increase in cash and cash equivalents(1,117,613)1,439,958(561,824)Cash and cash equivalents at beginning of period3,442,697885,1251,446,949Cash and cash equivalents at end of period2,325,0842,325,084885,125Three months ended December 31,Year ended December 31,201120112010Supplemental cash flow informationNon-cash activities:Accounts payable for property, equipment and other long-lived assets1,262,9671,262,967526,509ATTACHMENT B: COUNTRY UNITS KEY INDICATORSAFRICA & ASIA BUSINESS UNIT: COUNTRY DETAILALGERIADZD bln4Q114Q10YoYFY11FY10YoYRevenues33.932.83%135.6129.25%EBITDA20.117.118%80.472.511%EBITDA margin59.5%52.0%59.3%56.1%Capex (USD mln)2135-40%4090-56%Capex / revenues (USD)5%8%2%5%MobileSubscribers ('000)16,59515,08710%ARPU673724-7%MOU278288-3%PAKISTANPKR bln4Q114Q10YoYFY11FY10YoYRevenues25.023.94%97.994.34%EBITDA10.49.410%40.037.37%EBITDA margin41.7%39.4%40.9%39.6%Capex (USD mln)10948128%26114383%Capex / revenues (USD)38%17%23%13%MobileSubscribers ('000)34,21431,7948%ARPU235245-4%MOU209221-5%BANGLADESHBDT bln4Q114Q10YoYFY11FY10YoYRevenues9.98.517%37.931.819%EBITDA2.12.1-4%12.58.940%EBITDA margin20.8%25.1%33.0%27.9%Capex (USD mln)33782311%42823582%Capex / revenues (USD)261%67%84%51%MobileSubscribers ('000)23,75419,32723%ARPU140149-6%MOU207221-6%SUB SAHARAN AFRICA (TELECEL GLOBE)USD mln4Q114Q10YoYFY11FY10YoYRevenues23.725.0-5%93.7101.8-8%EBITDA-5.16.5-178%7.923.5-66%EBITDA margin n.a. 26.2%8.4%23.1%MobileSubscribers ('000)3,1402,9746%SEA (CONSOLIDATED)USD mln4Q114Q10YoYFY11FY10YoYRevenues23.57.0236%68.722.0212%EBITDA-19.7-10.0-75.5-35.0EBITDA margin n.a. n.a.n.a.n.a.MobileSubscribers ('000)4,375651572%CIS BUSINESS UNIT: COUNTRY DETAILKAZAKHSTANKZT mln4Q114Q10YoYFY11FY10YoYNet operating revenues31,56628,55611%120,672108,26611%EBITDA13,74913,939-1%57,70857,0941%EBITDA margin43.6%48.8%47.8%52.7%Capex (USD mln)99122-18%26419237%Capex / revenues (USD)47%63%32%26%MobileSubscribers ('000)8,4096,86722%ARPU (KZT)1,1611,359-15%MOU16512433%ARMENIAAMD mln4Q114Q10YoYFY11FY10YoYNet operating revenues17,49817,1592%70,54168,0344%EBITDA7,1086,25314%27,03829,079-7%EBITDA margin40.6%36.4%38.3%42.7%Capex (USD mln)716-60%30302%Capex / revenues (USD)14%34%16%16%MobileSubscribers ('000)76567214%ARPU (AMD)2,8873,560-19%MOU261275-5%UZBEKISTANUSD mln4Q114Q10YoYFY11FY10YoYNet operating revenues805935%27721032%EBITDA332154%1228348%EBITDA margin41.0%35.9%44.1%39.5%Capex (USD mln)85789%21914749%Capex / revenues (USD)107%133%79%70%MobileSubscribers ('000)6,3614,82232%ARPU (USD)445%MOU45840314%TAJIKISTANUSD mln4Q114Q10YoYFY11FY10YoYNet operating revenues252120%1017829%EBITDA11117%483060%EBITDA margin44.1%49.8%47.2%38.2%Capex (USD mln)141038%291680%Capex / revenues (USD)54%47%29%21%MobileSubscribers ('000)96578723%ARPU (USD)8717%MOU22919716%GEORGIAGEL mln4Q114Q10YoYFY11FY10YoYNet operating revenues29.520.445%105.883.926%EBITDA73131%251478%EBITDA margin22.6%14.0%23.4%16.6%Capex (USD mln)1418-22%39375%Capex / revenues (USD)80%157%63%80%MobileSubscribers ('000)83356049%ARPU (GEL)1112-6%MOU21713462%KYRGYZSTANKGS mln4Q114Q10YoYFY11FY10YoYNet operating revenues1,7531,43123%6,5315,19826%EBITDA95471234%3,5672,12968%EBITDA margin54.4%49.8%54.6%41.0%Capex (USD mln)211197%4414206%Capex / revenues (USD)55%35%31%13%MobileSubscribers ('000)2,3711,90424%ARPU (KGS)245261-6%MOU292313-7%ATTACHMENT C: RECONCILIATION TABLESRECONCILIATION OF CONSOLIDATED EBITDA OF VIMPELCOM*(PRO FORMA) USD mln4Q11(unaudited)4Q10(unaudited)FY11(unaudited)FY10(unaudited)EBITDA2,2002,2669,3639,284Adjustment for certain non-operating items742229Depreciation(906)(905)(3,529)(3,084)Amortization(527)(558)(2,159)(2,285)Impairment loss(527)(112)(504)(136)-Operating income2476953,1933,808-Adjustment for certain non-operating items(7)(4)(22)(29)-EBIT2406913,1713,779-Financial income and expenses(480)(499)(1,993)(2,084)- including interest income3812150129- including interest expense(518)(511)(2,143)(2,213)Net foreign exchange (loss)/gain and others(321)(129)(497)(395)- including net foreign exchange (loss)/gain(133)(11)(123)(89)- including equity in net (loss)/gain of associates(22)(11)(25)(87)- including other (expense)/income, net(173)(111)(371)(248)- including adjustment for certain non-operating items742229-EBT(561)636811,300-Income tax expense(111)(253)(623)(836)-Profit (loss) from discontinued operations7-18--Net income(665)(190)76464-Net (loss)/income attributable to the noncontrolling interest(279)17(248)155-Net Income attributable to VimpelCom Ltd.(386)(207)324309* See also the supplementary file FactbookQ42011.xls on our website at http://vimpelcom.com/ir/financials/results.wbpATTACHMENT C: RECONCILIATION TABLESRECONCILIATION OF CONSOLIDATED EBITDA OF VIMPELCOM* (ACTUAL)USD mln4Q114Q10FY11FY10EBITDA2,2001,2478,1274,906Adjustment for certain non-operating items742226Depreciation(906)(436)(3,118)(1,652)Amortization(527)(185)(1,628)(428)Impairment loss(527)-(527)-Operating income2476302,8762,852Adjustment for certain non-operating items(7)(4)(22)(26)EBIT2406262,8542,826Financial income and expenses(480)(126)(1,530)(484)- including interest income381411056- including interest expense(518)(140)(1,640)(540)Net foreign exchange (loss)/gain and others(321)14(574)(15)- including net foreign exchange (loss)/gain(133)(11)(219)(4)- including equity in net (loss)/gain of associates(22)27853- including other (expense)/income, net(173)(6)(385)(90)- including adjustment for certain non-operating items742226EBT(561)5147502,327Income tax expense(111)(44)(578)(606)Profit (loss) from discontinued operations7-22-Net income(665)4701941,721Net (loss)/income attributable to the noncontrolling interest(279)9(295)48Net Income attributable to VimpelCom Ltd.(386)4614881,673* See also the supplementary file FactbookQ42011.xls on our website at http://vimpelcom.com/ir/financials/results.wbpATTACHMENT C: RECONCILIATION TABLESRECONCILIATION OF VIMPELCOM CONSOLIDATED NET DEBT (ACTUAL)Actual, USD mln4Q101Q112Q113Q114Q11Net debt4,7404,84024,10422,26124,373Cash and cash equivalents 8851,8583,1903,4432,325Long - term and short-term deposits3659299153178Fair value hedge---147161Total debt,5,6617,29027,39326,00427,037incl. Long - term debt4,4996,04725,75624,40424,388incl. Short-term debt1,1621,2431,6371,6002,649AVERAGE RATES OF FUNCTIONAL CURRENCIES TO USD*Average ratesClosing ratesFY11FY10YoYFY11FY10DeltaRussian Ruble29.3930.373.3%32.2030.48-5.3%Euro0.720.754.9%0.770.76-2.2%Algerian Dinar72.9373.991.5%75.3374.29-1.4%Pakistan Rupee86.3385.18-1.3%89.9585.67-4.8%Bangladeshi Taka74.0769.63-6.0%81.8370.60-13.7%Vietnamese Dong20,685-n/a20,813-n/aLao Kip8,005-n/a8,006-n/aUkrainian Hryvnia7.977.94-0.4%7.997.96-0.4%Kazakh Tenge146.62147.340.5%148.40147.40-0.7%Armenian Dram372.44373.730.3%385.77363.44-5.8%Georgian Lari1.691.785.3%1.671.776.0%Kyrgyz Som46.1445.96-0.4%46.4847.101.3%* Functional currencies in Tajikistan, Uzbekistan and Cambodia are US dollars.ATTACHMENT D: WIND TELECOMUNICAZIONI GROUP CONDENSED STATEMENTS OF INCOMEEUR mlnFY 11FY 10Revenue5,4315,384Other revenue139130Total Revenue5,5705,514EBITDA2,1202,130D&A(1,068)(1,019)EBIT1,0521,111Financial Income and expenses(934)(1,265)EBT118(153)Income Tax(278)(131)Profit/(Loss) from discontinued operations632Net income(154)(252)ATTACHMENT E: DEFINITIONSEBITDA is a non-U.S. GAAP financial measure. EBITDA is defined as earnings before interest, tax, depreciation and amortization. VimpelCom calculates EBITDA as operating income before depreciation, amortization and impairment loss and includes certain non-operating losses and gains mainly represented by litigation provisions for all of its Business Units except for its Russia Business Unit. The Russia Business Unit's EBITDA is calculated as operating income before depreciation and amortization. EBITDA should not be considered in isolation or as a substitute for analyses of the results as reported under U.S. GAAP. Historically our management used OIBDA (defined as operating income before depreciation, amortization and impairment losses) instead of EBITDA. Following the acquisition of Wind Telecom, our management concluded that EBITDA is a more appropriate measure because it is more widely used amongst European-based analysts and investors to assess the performance of an entity and compare it with other market players. Our management uses EBITDA and EBITDA margin as supplemental performance measures and believes that EBITDA and EBITDA margin provide useful information to investors because they are indicators of the strength and performance of the Company's business operations, including its ability to fund discretionary spending, such as capital expenditures, acquisitions and other investments, as well as indicating its ability to incur and service debt. In addition, the components of EBITDA include the key revenue and expense items for which the Company's operating managers are responsible and upon which their performance is evaluated. EBITDA also assists management and investors by increasing the comparability of the Company's performance against the performance of other telecommunications companies that provide EBITDA information. This increased comparability is achieved by excluding the potentially inconsistent effects between periods or companies of depreciation, amortization and impairment losses, which items may significantly affect operating income between periods. However, our EBITDA results may not be directly comparable to other companies' reported EBITDA results due to variances and adjustments in the components of EBITDA (including our calculation of EBITDA) or calculation measures. Additionally, a limitation of EBITDA's use as a performance measure is that it does not reflect the periodic costs of certain capitalized tangible and intangible assets used in generating revenues or the need to replace capital equipment over time. Reconciliation of EBITDA to net income attributable to VimpelCom Ltd., the most directly comparable U.S. GAAP financial measure, is presented above.EBITDA margin is calculated as EBITDA divided by net operating revenues, expressed as a percentage.EBIT is a non-U.S. GAAP measure and is calculated as EBITDA plus depreciation, amortization and impairment loss. Our management uses EBIT as a supplemental performance measure and believes that it provides useful information of earnings of the Company before making accruals for financial income and expenses and Net foreign exchange (loss)/gain and others. Reconciliation of EBIT to net income attributable to VimpelCom Ltd., the most directly comparable U.S. GAAP financial measure, is presented above.Net foreign exchange (loss)/gain and others represents the sum of Net foreign exchange (loss)/gain, Equity in net (loss)/gain of associates and Other (expense)/income, net (primarily losses from derivative instruments), and is adjusted for certain non-operating losses and gains mainly represented by litigation provisions. Our management uses Net foreign exchange (loss)/gain and others as a supplemental performance measure and believes that it provides useful information about the impact of our debt denominated in foreign currencies on our results of operations due to fluctuations in exchange rates, the performance of our equity investees and other losses and gains the Company needs to manage to run the business.EBT is a non-U.S. GAAP measure and is calculated as EBIT minus Financial income and expenses (which is calculated by subtracting interest income from interest expense) and Net foreign exchange (loss)/gain and others. VimpelCom's management uses EBT as a supplemental performance measure and believes that it provides useful information about earnings of the Company before making accruals for income tax expenses. Reconciliation of EBT to net income attributable to VimpelCom Ltd., the most directly comparable U.S. GAAP financial measure, is presented above.ARPU (Monthly Average Revenue per User) is calculated by dividing service revenue during the relevant period, including revenue from voice-, roaming-, interconnect-, and value added services (including mobile data, SMS, MMS), but excluding revenue from connection fees, sales of handsets and accessories and other non-service revenue, by the average number of subscribers during the period and dividing by the number of months in that period. For business unit Africa & Asia (except SEA) visitors roaming revenue is excluded from service revenues.Broadband subscribers are the customer contracts that served as a basis for revenue generating activity in the three months prior to the measurement date, as a result of activities including monthly internet access using FTTB and xDSL technologies as well as mobile internet access via WiFi and USB modems using 3G/HSDPA technologies. Italian subsidiary measures broadband subscribers based on the number of active contracts signed. Russian business unit includes IPTV activities.Capital expenditures (Capex), purchases of new equipment, new construction, upgrades, software, other long lived assets and related reasonable costs incurred prior to intended use of the non current asset, accounted at the earliest event of advance payment or delivery. Long-lived assets acquired in business combinations are not included in capital expenditures.Households passed are households located within buildings, in which indoor installation of all the FTTB equipment necessary to install terminal residential equipment has been completed.Mobile subscribers are SIM-cards registered in the system as of a measurement date, users of which generated revenue at any time during the three months prior to the measurement date. This includes revenue coming from any incoming and outgoing calls, subscription fee accruals, debits related to service, outgoing SMS, Multimedia Messaging Service (referred to as MMS), data transmission and receipt sessions, but does not include incoming SMS and MMS sent by VimpelCom or abandoned calls. VimpelCom's total number of mobile subscribers also includes SIM-cards for use of mobile Internet service via USB modems and subscribers for WiFi. The number for Italy is based on SIM-cards, users of which generated revenue at any time during the twelve months prior to the measurement date. For the purpose of this earnings release, we include all subscribers of Zimbabwe, which is accounted for as investment at cost, into business unit Africa & Asia and subscribers of all our Canada equity investee into business unit Europe and North America, both of which are included into total subscribers of VimpelCom.MOU (Monthly Average Minutes of Use per User) is calculated by dividing the total number of minutes of usage for incoming and outgoing calls during the relevant period (excluding guest roamers) by the average number of mobile subscribers during the period and dividing by the number of months in that period.Net debt is a non-U.S. GAAP financial measure and is calculated as the sum of interest bearing long-term debt and short-term debt minus cash and cash equivalents, long-term and short-term deposits and fair value hedge. The Company believes that net debt provides useful information to investors because it shows the amount of debt outstanding to be paid after using available cash and cash equivalent and long-term and short-term deposits. Net debt should not be considered in isolation as an alternative to long-term debt and short-term debt, or any other measure of the company financial position. Reconciliation of net debt to long-term debt and short-term debt, the most directly comparable U.S. GAAP financial measures, is presented below in the reconciliation tables section.Reportable segments, the Company identified Russia, Europe and North America, Africa & Asia, CIS and Ukraine based on the business activities in different geographical areas. Although Georgia is no longer a member of the CIS, consistent with VimpelCom's historic reporting practice VimpelCom continues to include Georgia in its CIS reporting segment. Intersegment revenues are eliminated in consolidation.Organic growth Revenue and EBITDA are non-U.S. GAAP financial measures that reflect changes in Revenue and EBITDA excluding foreign currency movements and other factors, such as business under liquidation, disposals, mergers and acquisitions.   We believe investors should consider these measures as they are more indicative of our ongoing performance and management uses these measures to evaluate the Company's operational results and trends.SOURCE VimpelCom Ltd.For further information: INVESTOR RELATIONS: Gerbrand Nijman, Investor_Relations@vimpelcom.com, +31 20 79 77 200 (Amsterdam); Stefano Songini, ir@mail.wind.it, +39 06 83111 (Rome); Noha Khalil, Investor_Relations@vimpelcom.com, otinvestorrelations@otelecom.com, +31 20 79 77 200 (Amsterdam), or +202 2461 5050 / 51 (Cairo); MEDIA AND PUBLIC RELATIONS: Bobby Leach, +31 20 79 77 200 (Amsterdam)