Advertisement
New Zealand markets closed
  • NZX 50

    11,805.09
    -141.34 (-1.18%)
     
  • NZD/USD

    0.5941
    -0.0008 (-0.14%)
     
  • NZD/EUR

    0.5549
    +0.0009 (+0.16%)
     
  • ALL ORDS

    7,837.40
    -100.10 (-1.26%)
     
  • ASX 200

    7,575.90
    -107.10 (-1.39%)
     
  • OIL

    83.66
    +0.09 (+0.11%)
     
  • GOLD

    2,349.60
    +7.10 (+0.30%)
     
  • NASDAQ

    17,718.30
    +287.79 (+1.65%)
     
  • FTSE

    8,139.83
    +60.97 (+0.75%)
     
  • Dow Jones

    38,239.66
    +153.86 (+0.40%)
     
  • DAX

    18,161.01
    +243.73 (+1.36%)
     
  • Hang Seng

    17,651.15
    +366.61 (+2.12%)
     
  • NIKKEI 225

    37,934.76
    +306.28 (+0.81%)
     
  • NZD/JPY

    94.0360
    +1.5400 (+1.66%)
     

QIWI Announces Fourth Quarter and Full Year 2021 Financial Results

QIWI plc
QIWI plc

FY 2021 Revenue from continued operations increased 1.3% YoY to RUB 41,135 million (declined 14.8% YoY in 4Q 2021)
FY 2021 Total Net Revenue from continued operations decreased 5.1% YoY to RUB 23,113 million (declined 12.1% YoY in 4Q 2021)
FY 2021 Net Profit increased 96.2% YoY to RUB 17,536 million (or RUB 278.59 per diluted share)
FY 2021 Adjusted Net Profit decreased 6.9% YoY to RUB 9,594 million
(or RUB 153.62 per diluted share)

NICOSIA, Cyprus, April 29, 2022 (GLOBE NEWSWIRE) -- QIWI plc (NASDAQ and MOEX: QIWI) (“QIWI” or the “Company”), a leading provider of cutting-edge payment and financial services in Russia and the CIS, today announced its fourth quarter and full year 2021 financial results ended December 31, 2021.

4Q and FY 2021 key operating and financial highlights1

4Q 2020

4Q 2021

YoY

FY 2020

FY 2021

YoY

4Q 2021

FY 2021

RUB million

RUB million

%

RUB million

RUB million

%

USD million(1)

USD million(1)

Consolidated Group results

Revenue

10,959

9,342

(14.8

%)

40,622

41,135

1.3

%

125.7

553.7

Total Net Revenue

6,242

5,484

(12.1

%)

25,978

23,113

(11.0

%)

73.8

311.1

LFL Total Net Revenue(2)

5,615

5,484

(2.3

%)

23,738

23,113

(2.6

%)

73.8

311.1

Adjusted EBITDA

3,614

2,663

(26.3

%)

13,837

13,167

(4.8

%)

36

177.2

Adjusted EBITDA margin

57.9

%

48.6

%

(9.3

%)

53.3

%

57.0

%

3.7

%

48.6

%

57.0

%

Net Profit

2,459

4,113

67.3

%

8,938

17,536

96.2

%

55.4

236.0

Adjusted Net profit

2,519

2,124

(15.7

%)

10,304

9,594

(6.9

%)

28.6

129.1

Adjusted Net profit margin

40.4

%

38.7

%

(1.6

%)

39.7

%

41.5

%

1.8

%

38.7

%

41.5

%

Payment Services (PS)

PS Net Revenue

5,811

4,805

(17.3

%)

22,637

21,100

(6.8

%)

64.7

284.0

PS Payment Net Revenue

5,042

3,650

(27.6

%)

19,549

17,507

(10.4

%)

49.1

235.6

PS Payment Volume, billion

464

403

(13.1

%)

1,617

1,735

7.3

%

5.4

23.4

PS Payment Net Revenue Yield

1.09

%

0.91

%

(0.2

%)

1.21

%

1.01

%

(0.2

%)

0.91

%

1.01

%

PS Other Net Revenue

769

1,155

50.3

%

3,089

3,593

16.3

%

16

48.4

Adjusted Net profit

2,681

2,218

(17.3

%)

12,608

10,971

(13.0

%)

30

147.7

Adjusted Net profit margin

46.1

%

46.2

%

0.0

%

55.7

%

52.0

%

(3.7

%)

46.2

%

52.0

%

(1) Throughout this release dollar translation is calculated using a ruble to U.S. dollar exchange rate of RUB 74.2926 to U.S. $1.00, which was the official exchange rate quoted by the Central Bank of the Russian Federation as of December 31, 2021.
(2) Like-for-like Total Net Revenue excludes terminated Consumer Financial Services (SOVEST) and Rocketbank segments, and 4Q 2020 TSUPIS & related acquiring services in Russia.

ADVERTISEMENT

Key events in 4Q 2021 and after the reported period

  • Alexey Mashchenkov was appointed as CFO of QIWI.

  • QIWI relaunched website for investors (https://investor.qiwi.com/).

  • QIWI acquired Taxiaggregator SaaS platform to further develop its value proposition in payment segment for self-employed.

  • Since October 2021 the newly-appointed ETSUP replaced TSUPIS of QIWI. The Company ensured a seamless transition of clients to the ETSUP. QIWI wallet remains a payment method for making bets and receiving winning payouts.

  • QIWI announced Extraordinary General Meeting of Shareholders to submit the buyback program on Moscow Exchange2.

  • QIWI Announced changes to the Board of Directors. Ms. Nadiya Cherkasova3 and Ms. Elena Titova4 have resigned from the Company’s Board of Directors, Ms. Alla Maslennikova has joined the Board of Directors of QIWI as a Non-Executive Director5.

  • The S&P Global Ratings agency withdrew its credit rating on QIWI plc due to our exposure to Russia followed by the EU's decision to ban the provision of credit ratings to legal persons, entities, financial institutions, or bodies incorporated in Russia. Neither operating nor financial performance of QIWI is affected due to announced credit rating changes.

_______________
1 Total Net Revenue, adjusted EBITDA, adjusted EBITDA margin, adjusted Net profit, adjusted Net profit margin, financial results on a like-for-like basis in this release are “non-IFRS financial measures”. Please see the section “Non-IFRS Financial Measures and Supplemental Financial Information” for more details as well as reconciliation at the end of this release.
2 https://investor.qiwi.com/news-and-events/press-releases/4080706/

4Q and FY 2021 results

Net Revenue breakdown by segments

4Q 2020

4Q 2021

YoY

FY 2020

FY 2021

YoY

4Q 2021

FY 2021

RUB million

RUB million

%

RUB million

RUB million

%

USD million

USD million

Total Net Revenue

6,242

5,484

(12.1

%)

25,978

23,113

(11.0

%)

73.8

311.1

LFL Total Net Revenue

5,615

5,484

(2.3

%)

23,738

23,113

(2.6

%)

73.8

311.1

Payment Services (PS)

5,811

4,805

(17.3

%)

22,637

21,100

(6.8

%)

64.7

284.0

PS Payment Net Revenue

5,042

3,650

(27.6

%)

19,549

17,507

(10.4

%)

49.1

235.6

PS Other Net Revenue

769

1,155

50.3

%

3,089

3,593

16.3

%

15.6

48.4

Consumer Financial Services (СFS)

-

-

-

1,066

-

(100.0

%)

-

-

Rocketbank

-

-

-

548

-

(100.0

%)

-

-

Corporate and Other

431

679

57.4

%

1,727

2,013

16.6

%

9.1

27.1

4Q 2021

Total Net Revenue decreased by 12.1% YoY to RUB 5,484 million ($73.8 million). Like-for-like Total Net Revenue (adjusted for 4Q 2020 TUPIS & related acquiring services in the amount of RUB 626 million) decreased by 2.3% YoY resulting from PS Net Revenue decline partially offset by further development of ROWI and Flocktory projects.

PS Net Revenue stood at RUB 4,805 million ($64.7 million) – 17.3% lower compared to last year driven by a combination of (i) terminated TSUPIS and related acquiring services (compared to RUB 626 million generated in 4Q 2020), (ii) decrease of higher-yielding cross-border payments volume, (iii) marketing campaign (effective during the 4Q 2021) with decreased commission level for CONTACT money remittance platform (iv) partially offset by PS Other Net Revenue growth resulting from increased interest income.

Full Year 2021

Total Net Revenue decreased by 11.0% YoY to RUB 23,113 million ($311.1 million), falling within guidance range (of -10% to -15% YoY) provided by the management. Like-for-like Total Net Revenue (adjusted for (i) the terminated operations of Sovest and Rocketbank, (ii) and 4Q 2020 TSUPIS & related acquiring services in the amount of RUB 626 million), decreased by 2.6% YoY resulting from PS Net Revenue decline partially offset by further development of ROWI and Flocktory projects.

PS Net Revenue was above guidance expectations and reached RUB 21,100 million ($284.0 million) or 6.8% lower YoY mainly driven by a decrease of higher-yielding cross-border payments partially offset by increased payment volumes, and growth of PS Other Net Revenue as a result of a higher interest income.

_______________
3 https://investor.qiwi.com/news-and-events/press-releases/4075928/
4 https://investor.qiwi.com/news-and-events/press-releases/4094743/
5 https://investor.qiwi.com/news-and-events/press-releases/4087127/
6 Please see the section “Non-IFRS Financial Measures and Supplemental Financial Information” for more details as well as reconciliation at the end of this release.

PS Payment segment breakdown by verticals6

4Q 2020

4Q 2021

YoY

FY 2020

FY 2021

YoY

4Q 2021

FY 2021

RUB

RUB

%

RUB

RUB

%

USD

USD

PS Payment Volume (billion)(1)

464.2

403.3

(13.1

%)

1,616.8

1,735.4

7.3

%

5.4

23.4

E-commerce

133.3

48.4

(63.7

%)

476.6

360.8

(24.3

%)

0.7

4.9

Financial services

70.1

82.2

17.2

%

256.6

282.7

10.2

%

1.1

3.8

Money remittances

207.3

227.1

9.6

%

679.7

922.1

35.7

%

3.1

12.4

Telecom

35.0

30.9

(11.9

%)

153.9

120.2

(21.9

%)

0.4

1.6

Other

18.5

14.7

(20.5

%)

50.0

49.7

(0.7

%)

0.2

0.7

PS Payment Net Revenue (million)(2)

5,042

3,650

(27.6

%)

19,549

17,507

(10.4

%)

49.1

235.6

E-commerce

2,555

1,431

(44.0

%)

11,078

7,791

(29.7

%)

19.3

104.9

Financial services

411

480

17.0

%

1,342

942

(29.8

%)

6.5

12.7

Money remittances

1,814

1,553

(14.4

%)

6,087

8,106

33.2

%

20.9

109.1

Telecom

136

118

(12.8

%)

709

510

(28.0

%)

1.6

6.9

Other

128

68

(47.0

%)

333

157

(52.8

%)

0.9

2.1

PS Payment Net Revenue Yield(3)

1.09

%

0.91

%

(0.18

%)

1.21

%

1.01

%

(0.20

%)

0.91

%

1.01

%

E-commerce

1.92

%

2.95

%

1.04

%

2.32

%

2.16

%

(0.16

%)

2.95

%

2.16

%

Financial services

0.59

%

0.58

%

(0.00

%)

0.52

%

0.33

%

(0.19

%)

0.58

%

0.33

%

Money remittances

0.87

%

0.68

%

(0.19

%)

0.90

%

0.88

%

(0.02

%)

0.68

%

0.88

%

Telecom

0.39

%

0.38

%

(0.00

%)

0.46

%

0.42

%

(0.04

%)

0.38

%

0.42

%

Other

0.69

%

0.46

%

(0.23

%)

0.67

%

0.32

%

(0.35

%)

0.46

%

0.32

%

(1) PS Payment Volume by market verticals and consolidated payment volume consist of the amounts paid by our customers to merchants or other customers included in each of those market verticals less intra-group eliminations.
(2) PS Payment Net Revenue is calculated as the difference between PS Payment Revenue and PS Cost of Payment Revenue (excluding D&A). PS Payment Revenue primarily consists of merchant and consumer fees. Cost of PS Payment Revenue primarily consists of commission to agents.
(3) PS Payment Net Revenue Yield is defined as PS Payment net revenue divided by Payment Services payment segment volume.

4Q 2021

PS Payment Net Revenue declined by 27.6% YoY and amounted to RUB 3,650 million ($49.1 million) primarily as a result of (i) terminated TSUPIS & related acquiring services and (ii) lower PS Payment Net Revenue Yield due to a decrease of higher-yielding cross-border payments and CONTACT money remittance marketing campaign. PS Payment Net Revenue adjusted for RUB 626 million of 4Q 2020 TSUPIS & related acquiring services, declined by 17.3% YoY.

PS Payment Volume was 13.1% lower YoY and amounted to RUB 403.3 billion primarily due to terminated TSUPIS & related acquiring services partially offset by growth of volumes in the Money Remittances and Financial Services market verticals.

  • Money Remittances payment volume went up by 9.6% YoY to RUB 227.1 billion driven by growth of B2B2C payments from QIWI wallet account holders and payouts on cards (up 95% YoY) resulting largely from the development of our product offering for self-employed and increase in peer-to-peer operations. Repayment of customers’ betting winnings decreased in 4Q 2021 due to termination of processing winning payouts on payment methods other than QIWI wallet. However, betting winning payouts on QIWI wallet increased by 30% YoY.

  • Payment volume in the Financial services vertical increased by 17.2% YoY to RUB 82.2 billion driven by increased bank and micro loans repayments.

  • E-commerce payment volume went down by 63.7% YoY to RUB 48.4 billion driven by terminated TSUPIS and related acquiring services and decrease in payment volumes to foreign merchants due to temporary restrictions imposed by the CBR7 in December 2020 and expired in May 2021.

  • Telecom payment volume decreased by 11.9% YoY to RUB 30.9 billion on lower volumes coming through MNOs8 and adverse impact of the downsizing kiosk network.

  • Other category comprising a broad range of merchants in utilities and other government payments as well as charity organizations to which we offer payment processing services decreased by 20.5% YoY to RUB 14.7 billion.

_______________
7 Disclosed in the Report of Foreign Private Issuer on Form 6-K furnished to the SEC on December 9, 2020.
8 Mobile network operators.

PS Payment Net Revenue Yield declined by 18bps YoY to 0.91% mainly driven by a combination of decreased Money Remittances Net Revenue Yield by 19bps to 0.68% and lower share of E-commerce vertical in total PS volume by 16.7ppts to 12.0% (due to reasons described above).

Decline in the Money Remittances Net Revenue Yield was driven by marketing campaign (effective during the 4Q 2021) with decreased commission level when using CONTACT money remittance platform and the long-lasting effect of restrictions imposed on higher-yielding cross-border payments (expired in May 2021).

Full Year 2021

PS Payment Net Revenue declined by 10.4% YoY and amounted to RUB 17,507 million ($235.6 million) primarily as a result of lower PS Payment Net Revenue Yield mainly due to decreased share of higher-yielding cross-border payments partially offset by a record high payment volume. PS Payment Net Revenue adjusted for RUB 626 million of 4Q 2020 TSUPIS & related acquiring services, declined by 7.5% YoY.

PS Payment Volume increased by 7.3% YoY and reached its record high level of RUB 1,735.4 billion primarily due to the volume growth in the Money Remittances and Financial Services market verticals.

  • Money Remittances payment volume went up by 35.7% YoY and reached RUB 922.1 billion driven by growth of B2B2C payments from QIWI wallet account holders and payouts on cards (up 98% YoY) resulting largely from the development of our product offering for self-employed and increase in peer-to-peer operations. Despite ceased processing of winning payouts on payment methods other than QIWI wallet since 4Q 2021, repayment of customers’ betting winnings increased by 42% YoY. Betting winning payouts specifically on QIWI wallet in 2021 increased by 81% YoY.

  • Payment volume in the Financial services vertical increased by 10.2% YoY to RUB 282.7 billion driven by increased bank and micro loans repayments.

  • E-commerce payment volume went down by 24.3% YoY to RUB 360.8 billion driven by terminated TSUPIS & related acquiring services starting from 4Q 2021 and decrease in payment volumes to foreign merchants due to temporary restrictions imposed by the CBR in December 2020 and expired in May 2021.

  • Telecom payment volume decreased by 21.9% YoY to RUB 120.2 billion on lower volumes coming through MNOs and adverse impact of the downsizing kiosk network.

  • Other category comprising a broad range of merchants in utilities and other government payments as well as charity organizations to which we offer payment processing services marginally decreased by 0.7% YoY to RUB 49.7 billion.

PS Payment Net Revenue Yield declined by 20bps YoY to 1.01% mainly driven by a combination of (1) decreased E-commerce Net Revenue Yield by 16bps to 2.16% and (2) lower share of E-commerce vertical in total PS volume by 8.7ppts to 20.8%, both resulting from the long-lasting effect of temporary restrictions imposed on higher-yielding cross-border payments.

Payment Services other operating data

December 31, 2020

December 31, 2021

YoY %

Active kiosks and terminals (units)(1)

113,713

93,244

(18.0

%)

Active QIWI wallet accounts (million)(2)

18.1

14.1

(22.3

%)

(1) We measure the numbers of our kiosks and terminals on a daily basis, with only those kiosks and terminals being taken into calculation through which at least one payment has been processed during the day, which we refer to as active kiosks and terminals. The period end numbers of our kiosks and terminals are calculated as an average of the number of active kiosks and terminals for the last 30 days of the respective reporting period.
(2) Active QIWI wallet accounts calculated on a yearly basis, i.e. an active account is an account that had at least one transaction within the last 12 months from the reporting date.

The number of active kiosks and terminals was 93,244, including CONTACT and Rapida physical points of service, a decrease of 18.0% compared to the previous year. The number of kiosks and terminals is generally decreasing as market evolves towards a higher share of digital payments. Nevertheless, our physical distribution network remains an important part of our omni-channel infrastructure allowing consumers to use physical currency for online payments and offering merchants access to a large pool of customers that use cash.

The number of active QIWI wallet accounts was 14.1 million as of the end of 2021, a decrease of 4.0 million YoY. The decrease primarily resulted from the introduction of limitations on the anonymous wallets and enhancement of certain KYC, identification and compliance procedures. The number of active QIWI wallets was also affected by the CBR restrictions imposed in December 2020 resulting in outflow of clients that customarily used our services specifically for payments to merchants that have become subject to the restrictions. We also note 1.3 million of QIWI wallet accounts previously created solely for the purposes of making bets via QIWI TSUPIS using other than QIWI wallet payment method. Most of such QIWI wallets have been inactive since October 2021 when QIWI stopped providing TSUPIS services.

We are focused on diversification of our product proposition and increase of payment volumes per QIWI wallet account. In 4Q 2021 payment volume per active QIWI wallet account9 was 62% higher YoY.

Corporate and Other (CO) Net Revenue breakdown

4Q 2020

4Q 2021

YoY

FY 2020

FY 2021

YoY

4Q 2021

FY 2021

RUB million

RUB million

%

RUB million

RUB million

%

USD million

USD million

CO Net Revenue

431

679

57.4

%

1,727

2,013

16.6

%

9.1

27.1

Tochka

132

133

1.0

%

588

415

(29.5

%)

1.8

5.6

ROWI

191

345

80.4

%

679

1,015

49.5

%

4.6

13.7

Flocktory

158

199

25.9

%

499

611

22.4

%

2.7

8.2

Corporate and Other projects

(50

)

2

(103.6

%)

(39

)

(28

)

(28.8

%)

0.0

(0.4

)

CO Net Revenue increased by 57.4% YoY to RUB 679 million ($9.1 million) in 4Q 2021 and by 16.6% YoY to RUB 2,013 million ($27.1 million) for the FY 2021 driven by ROWI, Flocktory, and Other projects Net Revenue growth:

  • In 4Q 2021, Tochka Net Revenue remained generally flat YoY and stood at RUB 133 million ($1.8 million). For the FY 2021 Tochka Net Revenue decreased by 29.5% YoY to RUB 415 million ($5.6 million) due to switch of some SME customers from QIWI to our partner during the first half of 2021. Together with Tochka we provide a bundle of services for taxi, courier delivery, transportation companies, self-employed individuals and other users.

  • ROWI Net Revenue increased by 80.4% YoY to RUB 345 million ($4.6 million) in 4Q 2021 and by 49.5% YoY to RUB 1,015 million ($13.7 million) for the FY 2021 due to further expansion of bank guarantees and factoring portfolios as well as development of new products:

    • As of December 31, 2021, Bank Guarantees portfolio reached RUB 45.6 billion - an increase of 118% YoY. In 4Q 2021, average amount of an issued guarantee increased by 23% YoY to RUB 1.0 million.

    • As of December 31, 2021, Factoring portfolio reached RUB 9.9 billion demonstrating growth of 73% YoY. In 4Q 2021, number of active clients increased by 45% YoY to 694.

    • In 4Q 2021, the portfolio of the recently launched ROWI’s online loans for government contracts execution reached RUB 1.3 billion.

  • Flocktory Net Revenue increased by 25.9% YoY and reached RUB 199 million ($2.7 million) in 4Q 2021 and by 22.4% YoY to RUB 611 million ($8.2 million) for the FY 2021 driven by growing number of clients and traffic-providers using Flocktory’s platform and marketing services underpinned by growth of average check.

  • Corporate and Other projects Net Revenue include result of operations of different projects in the start-up stage and in 4Q 2021 it stood at RUB 2 million ($0.02 million). The result for the FY 2021 was RUB 28 million ($0.4 million) of loss.

_______________
9 Payment volume per active QIWI wallet account for the period is calculated as total amount of outgoing payments for the period including peer-to-peer transactions divided by number of active QIWI wallet accounts involved in transactions within the period.

Operating expenses and other non-operating income and expenses

4Q 2020

4Q 2021

YoY

FY 2020

FY 2021

YoY

4Q 2021

FY 2021

RUB million

RUB million

%

RUB million

RUB million

%

USD million

USD million

Operating expenses

(2,891

)

(3,103

)

7.3

%

(13,655

)

(11,108

)

(18.7

%)

(41.8

)

(149.5

)

% of Net Revenue

(46.3

%)

(56.6

%)

(10.3

%)

(52.6

%)

(48.1

%)

4.5

%

Selling, general and administrative expenses

(861

)

(1,081

)

25.6

%

(3,495

)

(3,228

)

(7.6

%)

(14.6

)

(43.4

)

% of Net Revenue

(13.8

%)

(19.7

%)

(5.9

%)

(13.5

%)

(14.0

%)

(0.5

%)

Personnel expenses

(1,686

)

(1,664

)

(1.3

%)

(7,890

)

(6,390

)

(19.0

%)

(22.4

)

(86.0

)

% of Net Revenue

(27.0

%)

(30.3

%)

(3.3

%)

(30.4

%)

(27.6

%)

2.7

%

Depreciation, amortization & impairment

(299

)

(282

)

(5.7

%)

(1,400

)

(1,154

)

(17.6

%)

(3.8

)

(15.5

)

% of Net Revenue

(4.8

%)

(5.1

%)

(0.4

%)

(5.4

%)

(5.0

%)

0.4

%

Credit loss (expense)

(45

)

(76

)

68.9

%

(870

)

(336

)

(61.4

%)

(1.0

)

(4.5

)

% of Net Revenue

(0.7

%)

(1.4

%)

(0.7

%)

(3.3

%)

(1.5

%)

1.9

%

Other non-operating income and expenses excluding gain on disposal of an associate

(26

)

234

1000.0

%

(467

)

434

192.9

%

3.1

5.8

% of Net Revenue

(0.4

%)

4.3

%

4.7

%

(1.8

%)

1.9

%

3.7

%

Share of gain of an associate and a joint venture

168

-

(100.0

%)

663

306

(53.8

%)

-

4.1

% of Net Revenue

2.7

%

0.0

%

(2.7

%)

2.6

%

1.3

%

(1.2

%)

Foreign exchange loss, net

(94

)

10

110.6

%

(224

)

(29

)

87.1

%

0.1

(0.4

)

% of Net Revenue

(1.5

%)

0.2

%

1.7

%

(0.9

%)

(0.1

%)

0.7

%

Interest income and expenses, net

(11

)

117

1163.6

%

(99

)

92

192.9

%

1.6

1.2

% of Net Revenue

(0.2

%)

2.1

%

2.3

%

(0.4

%)

0.4

%

0.8

%

Other income and expenses, net

(89

)

107

220.2

%

(807

)

65

108.1

%

1.4

0.9

% of Net Revenue

(1.4

%)

2.0

%

3.4

%

(3.1

%)

0.3

%

3.4

%

Gain on disposal of an associate

-

1,964

-

8,177

26.4

110.1

% of Net Revenue

35.8

%

35.4

%

4Q 2021

Operating expenses increased by 7.3% YoY to RUB 3,103 million ($41.8 million) – an increase by 10.3ppts to 56.6% as percent of Total Net Revenue mainly driven by Total Net Revenue decline due to terminated TSUPIS & related acquiring services.

Selling, general and administrative (SG&A) expenses increased by 25.6% to RUB 1,081 million ($14.6 million) and as percent of Total Net Revenue went up by 5.9ppts YoY to 19.7% primarily due to (i) higher expenses on information and advisory services, and (ii) increased costs for insurance of Directors and Officers.

Personnel expenses slightly decreased by 1.3% YoY to RUB 1,664 million ($22.4 million). As percent of Total Net Revenue personnel expenses increased by 3.3ppts to 30.3% due to negative operating leverage effect, hiring of new employees during 2021 and selective salary indexation partially offset by lower accruals for LTI10 motivation program.

Depreciation, amortization and impairment stood at RUB 282 million ($3.8 million) or 5.1% as percent of Total Net Revenue – 0.4ppt higher YoY due to negative operating leverage effect.

Credit loss increased by 0.7ppt YoY to 1.4% as percent of Total Net Revenue or RUB 76 million ($1.0 million) largely resulting from growth of ROWI business.

Other non-operating income (net) excluding gain on disposal of an associate was RUB 234 million ($3.1 million) compared to RUB 26 million of loss in 4Q 2020 driven by a combination of (i) no equity pick up from Tochka associate due to sale of our stake in the project, (ii) foreign exchange gain due to favorable currency rates, (iii) interest income (net) driven by adjustment for discounted contingent consideration from Tochka sale, and (iv) other income (net) due to favorable revaluation of existing share in Taxiaggregator business.

Gain on disposal of an associate in the 4Q 2021 in the amount of RUB 1,964 million ($26.4 million) was a result of better than expected performance of Tochka in 2021.

_______________
10 Long-term incentive program.

Full Year 2021

Operating expenses decreased by 18.7% YoY to RUB 11,108 million ($149.5 million) and improved by 4.5ppts to 48.1% as percent of Total Net Revenue mainly driven by divestiture of SOVEST and Rocketbank projects that offset the negative operating leverage effect resulting from Total Net Revenue decline on temporary restrictions imposed on cross-border payments and terminated TSUPIS & related acquiring services since 4Q 2021.

Selling, general and administrative expenses decreased by 7.6% to RUB 3,228 million ($43.4 million) and as percent of Total Net Revenue went up by 0.5ppt YoY to 14.0% primarily due to (i) negative operating leverage effect, (ii) higher advisory and audit services, including costs for insurance of Directors and Officers, (iii) partially offset by lower advertising, client acquisition and related expenses, as well as other expenses thanks to the wind-down of Rocketbank and divesture of SOVEST project.

Personnel expenses decreased by 19.0% YoY to RUB 6,390 million ($86.0 million). As percent of Total Net Revenue personnel expenses decreased by 2.7ppts to 27.6% due to termination of SOVEST and Rocketbank projects partially offset by negative operating leverage effect, hiring of new employees during 2021 and selective salary indexation.

Depreciation, amortization and impairment stood at RUB 1,154 million ($15.5 million) or 5.0% as percent of Total Net Revenue – 0.4ppt lower YoY driven by divestiture of SOVEST and Rocketbank projects partially offset by negative operating leverage effect.

Credit loss decreased by 1.9ppts YoY to 1.5% as percent of Total Net Revenue or RUB 336 million ($4.5 million) due to divestiture of SOVEST partially offset by growth of ROWI business.

Other non-operating income (net) excluding gain on disposal of an associate was RUB 434 million ($5.8 million) compared to RUB 467 million of loss in 2020 driven by (i) less equity pick up from Tochka associate due to sale of our stake in the project in 3Q 2021, (ii) less foreign exchange loss due to favorable currency rates, (iii) interest income (net) mainly due to ceased leasing expenses of Rocketbank and adjustment for discounted contingent consideration from Tochka sale in 4Q 2021, and (iv) other income (net) driven by divestiture of SOVEST project, and favorable revaluation of existing share in Taxiaggregator business in 2021.

Gain on disposal of Tochka associate reached RUB 8.2 billion ($110.1 million) including (i) base deal amount of RUB 4.95 billion, (ii) accrued discounted performance adjustment gain contingent on Tochka’s earnings for the year 2021 in the amount of RUB 4.65 billion, (iii) dividends received in 3Q in the amount of RUB 0.5 billion, and (iv) less carrying amount of disposed investment in the amount of RUB 1.95 billion. As a result, the deal delivered a 5.1x return on QIWI’s total investment, representing an IRR of 59%. We note that there is a degree of uncertainty regarding the receipt of the contingent portion of the consideration as the buyer decided to approach the Government Commission for approval of such payment. A negative decision of the Commission may postpone or even block the payment and therefore could result in a loss in the amount of up to RUB 4.85 billion.

Income tax expense

4Q 2021

Income tax expense decreased by 46.2% YoY to RUB 466 million ($6.3 million) driven by (i) lower profit before tax excluding non-taxable gain on disposal of Tochka by 21.4% YoY, and (ii) lower deferred income tax liabilities. Effective tax rate was 15.9ppts lower YoY and stood at 10.2% as a result of recognition of non-taxable gain on disposal of Tochka.

Full Year 2021

Income tax expense increased by 5.6% YoY to RUB 3,080 million ($41.5 million) mainly due to divesture of loss-making SOVEST and Rocketbank projects. Effective tax rate was 9.7ppts lower YoY and stood at 14.9% as a result of recognition of non-taxable gain on disposal of Tochka.

Profitability results

4Q 2020

4Q 2021

YoY

FY 2020

FY 2021

YoY

4Q 2021

FY 2021

RUB million

RUB million

%

RUB million

RUB million

%

USD million

USD million

Adjusted EBITDA

3,614

2,663

(26.3

%)

13,837

13,167

(4.8

%)

35.8

177.2

Adjusted EBITDA margin, %

57.9

%

48.6

%

(9.3

%)

53.3

%

57.0

%

3.7

%

48.6

%

57.0

%

Adjusted Net Profit

2,519

2,124

(15.7

%)

10,304

9,594

(6.9

%)

28.6

129.1

Adjusted Net Profit margin, %

40.4

%

38.7

%

(1.6

%)

39.7

%

41.5

%

1.8

%

38.7

%

41.5

%

Payment Services

2,681

2,218

(17.3

%)

12,608

10,971

(13.0

%)

29.9

147.7

PS Net Profit margin, %

46.1

%

46.2

%

0.0

%

55.7

%

52.0

%

(3.7

%)

46.2

%

52.0

%

Consumer Financial Services

-

-

(793

)

-

(100.0

%)

-

-

Rocketbank

-

-

(781

)

-

(100.0

%)

-

-

Corporate and Other (CO)

(162

)

(94

)

41.7

%

(730

)

(1,377

)

(88.7

%)

(1.3

)

(18.5

)

Tochka

195

1

(99.4

%)

785

329

(58.1

%)

0.0

4.4

ROWI

43

31

(26.5

%)

206

188

(9.1

%)

0.4

2.5

Flocktory

11

61

461.0

%

68

(48

)

(171.2

%)

0.8

(0.6

)

Corporate and Other projects

(410

)

(188

)

54.3

%

(1,788

)

(1,845

)

(3.2

%)

(2.5

)

(24.8

)

4Q 2021

Adjusted EBITDA decreased by 26.3% YoY to RUB 2,663 million ($35.8 million) mainly due to negative operating leverage effect, including the direct adverse impact on profitability from terminated TSUPIS and related acquiring services. Our TSUPIS services did not have embedded direct costs except for the related income tax expenses. As a result, the loss of Net Revenue from TSUPIS and related acquiring services had a direct impact on our profitability. Adjusted EBITDA margin declined by 9.3ppts to 48.6%.

Adjusted Net Profit decreased by 15.7% YoY to RUB 2,124 million ($28.6 million). Adjusted Net Profit margin declined by 1.6ppts and stood at 38.7% driven by (i) Adjusted EBITDA dynamics described above, (ii) favorable change in other non-operating income lines described earlier, and (iii) lower income tax expense.

Payment Services Net Profit decreased by 17.3% YoY to RUB 2,218 million ($29.9 million) as a result of PS Net Revenue decline by 17.3% YoY driven by factors described earlier. PS Net Profit margin improved by 2bps to 46.2% as negative operating leverage effect was offset by (i) lower accruals for LTI motivation program, (ii) favorable forex exchange impact, (iii) lower income tax expense, and other immaterial miscellaneous factors.

CO Net Loss decreased to RUB 94 million ($1.3 million) driven primarily by the following factors:

  • Corporate and Other projects Net Loss decreased by 54.3% YoY to RUB 188 million primarily due to (i) adjustment for discounted contingent consideration from Tochka sale, (ii) favorable revaluation of existing share in Taxiaggregator business, and (iii) positive forex exchange impact partially offset by (iv) higher expenses on information and advisory services, and (v) increased costs for insurance of Directors and Officers.

  • Net Profit from Tochka decreased to RUB 1 million followed by sale of QIWI stake in the project.

  • ROWI Net Profit decreased by 26.5% YoY to RUB 31 million as a result of additional personnel expenses to support portfolio growth.

  • Floctory Net Profit stood at RUB 61 million primarily driven Net Revenue growth, positive forex exchange impact and lower income tax expense partially offset by increased personnel expenses mainly due to selective review of salaries and new hires.

Full Year 2021

Adjusted EBITDA decreased by 4.8% YoY to RUB 13,167 million ($177.2 million) mainly due to negative operating leverage effect, including the direct adverse impact on profitability from terminated TSUPIS and related acquiring services, and increase of certain selling, general and administrative expenses partially offset by optimization measures resulting from divesture of SOVEST and Rocketbank projects. As a result, Adjusted EBITDA margin improved by 3.7ppts to 57.0%.

Adjusted Net Profit came above guidance expectations and decreased by 6.9% YoY to RUB 9,594 million ($129.1 million) driven by the factors described above and less equity pick up contribution from Tochka due to disposal of our stake in the project in 3Q 2021.

Payment Services Net Profit decreased by 13.0% YoY to RUB 10,971 million ($147.7 million) as a result of PS Net Revenue decline by 6.8% YoY and contraction of PS Net Profit margin by 3.7ppts to 52.0%. PS Net Profit margin decline was mainly driven by negative operating leverage effect, hiring of new employees during 2021 and selective salary indexation partially offset by favorable forex exchange impact, and lower income tax expense.

CO Net Loss increased by 88.7% to RUB 1,377 million ($18.5 million) driven primarily by the following factors:

  • Corporate and Other projects Net Loss increased by 3.2% YoY to RUB 1,845 million primarily due to (i) higher expenses on information and advisory services, (ii) increased costs for insurance of Directors and Officers, and (iii) higher income tax expense partially offset by (iv) adjustment for discounted future cash flows from Tochka sale, and (v) favorable revaluation of existing share in Taxiaggregator business.

  • Net Profit from Tochka decreased to RUB 329 million followed by sale of QIWI stake in the project in 3Q 2021.

  • ROWI Net Profit decreased by 9.1% YoY to RUB 188 million as a result of additional personnel to support portfolio growth.

  • Floctory Net Loss stood at RUB 48 million primarily driven by (i) increased personnel expenses mainly due to adjustment related to the SAR11 program for employees, and (ii) adverse forex exchange impact partially offset by (iii) net revenue growth.

_______________
11 Stock Appreciation Rights motivation program

Consolidated cash flow statement

FY 2020

FY 2021

YoY

FY 2021

RUB million

RUB million

%

USD million

Net cash generated from operating activities before changes in working capital

11,777

10,520

(10.7

%)

141.6

Change in working capital

(6,137

)

(14,908

)

142.9

%

(200.7

)

Net interest and income tax paid

462

(122

)

(126.4

%)

(1.6

)

Net cash flow used in operating activities

6,102

(4,510

)

(173.9

%)

(60.7

)

Net cash received from investing activities

(1,479

)

(2,236

)

51.2

%

(30.1

)

Net cash used in from financing activities

(287

)

(7,417

)

2484.3

%

(99.8

)

Effect of exchange rate changes on cash and cash equivalents

945

(186

)

(119.7

%)

(2.5

)

Net decrease in cash and cash equivalents

5,281

(14,349

)

(371.7

%)

(193.1

)

Cash and cash equivalents at the beginning of the period

42,101

47,382

12.5

%

637.8

Cash and cash equivalents at the end of the period

47,382

33,033

(30.3

%)

444.6

Net cash generated from operating activities before changes in working capital for FY 2021 decreased by 10.7% YoY to RUB 10,520 million ($141.6 million) mainly driven by adjusted EBITDA decline by 4.8% YoY. Net cash flow used in operating activities for FY 2021 stood at RUB 4,510 million ($60.7 million) driven by significant changes in working capital and increased income tax paid. Change in working capital for FY 2021 resulted in cash outflow of RUB 14,908 million primarily due to (i) lower accounts payable and accruals of RUB 6,228 million resulted from long-lasting effect of expired restriction on payments to foreign merchants and decrease of deposits received from agents due to cessation of TSUPIS project; (ii) decrease in customer accounts and amounts due to banks in the amount of RUB 4,670 million driven predominantly by the wind-down of Rocketbank; and (iii) increase in loans issued from banking operations of RUB 5,720 million mainly related to ROWI business development, partially offset by (iv) increase in other liabilities by RUB 1,491 million mainly due to growth of guaranties portfolio and deferred depositary income for ADRs. Net interest received and income tax paid increased by RUB 584 million mainly resulting from divesture of loss making SOVEST and Rocketbank projects, as well as increased interest rates during 2021.

Net cash flow used in investing activities for FY 2021 increased by 51.2% YoY and stood at RUB 2,236 million ($30.1 million). The net cash outflow was primarily driven by purchase of debt securities in the amount of RUB 10.6 billion partially offset by proceeds from sale and redemption of debt securities of RUB 3.7 billion, and initial proceeds from sale of Tochka of RUB 4.95 billion.

Net cash flow used in financing activities for FY 2021 increased to RUB 7,417 million ($99.8 million). The net cash outflow was primarily driven by (i) RUB 1.9 billion of debt repaid during 2021, and (ii) RUB 5.2 billion of dividends paid during FY 2021.

In 2021, the adverse effect of exchange rate changes on cash and cash equivalents was RUB 186 million ($2.5 million) compared to positive impact of RUB 945 million a year ago.

As a result of factors described above cash and cash equivalents as of December 31, 2021 were RUB 33,033 million ($444.6 million) – a decrease of 30.3% compared to December 31, 2020.

Update on impact of the latest geopolitical developments

As of the date of this press release, sanctions imposed on Russia have had no immediate material impact on QIWI. Neither QIWI nor any of its subsidiaries is specifically targeted by these sanctions. All our operations are available in full and remain uninterrupted.

While current sanctions do not target QIWI directly, the magnitude of these sanctions is unprecedented in the modern Russian history and they should be expected to have a significant impact on the Russian economy. The introduction of further sanctions by the U.S., the EU, the United Kingdom and other countries remains highly likely, as well as possible introduction of response measures by the Russian government, and it remains unclear what effect they may have. We cannot predict the full impact of these matters on our business and results of operations, due to the fact that the related developments are highly unpredictable and occur swiftly, often with little notice. As a result, we cannot guarantee that the economic developments in Russia or in the economies of other countries where we operate will not adversely affect our operations and financial results in the future.

The following are some of our current observations regarding such impacts.

The economic sanctions against certain Russian banks have resulted in an increase in the number of consumers that rely on alternative payment and financial services providers similar to our business which is favorable for our B2C streams of operations. We plan to launch additional products and services to support this trend and improve customer loyalty. Despite the limitations on cross-border transactions, payments and fund transfers as further described below, we do not expect any meaningful impact from such limitations, as 87% of our operations are denominated in Rubles (which are not affected by sanctions in any way). Moreover, certain payment services providers have ceased their operations in Russia, resulting in a decrease in competition in the Russian market.

With respect to our B2B offering we have seen a few negative implications due to sanctions regime, namely (i) digital commerce, due to limitations on cross-border transactions, (ii) CONTACT money remittances business, due to limitations introduced on international money transfers, and (iii) the Flocktory business, due to the exit of certain Western businesses and overall reduction of marketing spending. These changes have not had a material impact on our overall business.

On March 2, 2022, certain Russian financial institutions were banned from the SWIFT payment system by the European Union. Under these circumstances, we rely on our wide network of partners and banks that play a vital role in our operations to adopt alternative payment systems and navigate in a new reality. However, in the event that Russia is disconnected from the SWIFT payment system completely, cross-border trade with Russia would be disrupted, and as a result, would be complicated for us to service any cross-border transactions, which still constitute an insignificant part of our revenues.

Russian authorities have introduced capital-control measures that prevent currency outflows. Such measures affect our ability to transfer funds from our Russian subsidiaries to our Cypriot parent company, QIWI plc. We note that most of our assets are located in Russia, most of our contractual obligations are performed in Russia and QIWI plc has enough reserves on its accounts to fulfil its commitments. However, we are taking such capital-control measures into account when considering distribution of dividends and other cash expenditures.

Certain businesses from the United States, the European Union and other countries, wound down or substantially scaled back, or announced plans to wind down or scale back, their operations in Russia or with Russian counterparts, and other businesses are exhibiting an overall trend of avoiding any associations with Russia or Russian persons. In light of this, we risk having limited access to and supply of technologies. We believe our current technological solutions will allow us to continue operations; however, a prolonged suspension of access or supply of hardware, software or other technologies may adversely affect our operations materially over time. A switch to locally produced software and hardware may also negatively affect the performance and safety features of our systems, and consequently, the quality of our services may be affected.

On March 5, 2022, Visa and Mastercard suspended membership of all their Russian members, rendering Qiwi Bank unable to issue Visa and Mastercard cards and conduct any cross-border payments with the use of such cards, which is expected to have a negative, albeit limited, effect on our payment volumes due the shutdown of cross-border transactions. All operations within Russia in Rubles via such cards are available in full and served by the National Payment Card System (NSPK) with lower acquiring costs for payment service providers, such as ourselves. As an alternative we are able to issue virtual MIR cards and expect to issue MIR plastic cards in the future. Consequently, with the majority of our operations conducted in Rubles and the availability of QIWI Wallet services as a payment method, we do not believe that the impact on our operations and financial results will be significant in this regard. Combined share of Visa and MasterCard operations affected by the suspension of their services for the full year 2021 constituted 1.3% of Payment Services payment volume.

In February 2022, the CBR substantially increased its key interest rate to 20% per annum. We have not seen any significant adverse effect on our operations and financial results, given our low level of debt and limited currency exposure. On the contrary, our interest income generated from our cash and cash equivalents has increased.

On February 28, 2022, trading on the Moscow Exchange in all equity securities was suspended (including the Company’s ordinary shares represented by ADSs), which suspension was later extended until the limited resumption of stock trading on the Moscow Exchange on March 24, 2022, and the full resumption of stock trading on the Moscow Exchange on March 28, 2022. Also, on February 28, 2022, the Nasdaq Global Select Market halted trading in the Company’s ordinary shares represented by ADSs and stocks of certain other Russian companies. The halt on the Nasdaq Global Select Market for QIWI, as well as for certain other Russian companies persists at the day of this press release.

We encourage investors to review QIWI’s Annual Report on Form 20-F in the Caption “Risk Factors” for more details and in other reports QIWI files with the U.S. Securities and Exchange Commission.

We would like to emphasize our strong financial position with negative net debt12 as of December 31, 2021. We also note limited exposure to currency risks, as majority of our operations and cash balances are denominated in local currency.

Guidance FY 2022

In light of the current situation, we have decided to postpone the announcement of FY 2022 guidance.

We will closely monitor all developments and update on guidance expectations in the course of the year when more information will be available.

We also highlight that due to changes in the betting industry in 2021 and sale of our stake in the Tochka project, FY 2022 results will not include (i) revenues and income from TSUPIS and related acquiring services, and (ii) contribution to Net Profit from the Tochka project previously accounted via the equity pick-up method:

  • QIWI’s TSUPIS and related acquiring services provided in Russia were ceased since the beginning of 4Q 2021 followed by the assignment of Unified Interactive Bets Accounting Center (ETSUP) role to another market participant13. Total Net Revenue generated by TSUPIS and related acquiring services during 9M 2021 constituted RUB 3,246 million. We consider Net Revenue lost with this business stream in Russia had a direct impact on our profitability. Estimated Net Profit from these operations during 9M 2021was RUB 2,590 million.

  • Equity pick-up from Tochka project accounted in the Net Profit in 2021 was RUB 306 million.

Dividends

Although to date we have had no material direct impact on our day-to-day operations and our financial position remains strong, the Board has decided not to distribute interim dividend payment for 4Q 2021. The full impact of sanctions on the Russian economy and other markets where we operate remains unclear and requires cautiousness for the benefit of all shareholders and the Company.

The Board will continue to keep the payment of future dividends under review and will update shareholders through further announcements as appropriate.

_______________
12 Net debt is calculated by deducting cash and cash equivalents from short-term and long-term finance liabilities.
13 For more details please refer to the respective press release disclosed at Company’s investor website:
https://investor.qiwi.com/news-and-events/press-releases/3975635/

Earnings Conference Call and Audio Webcast

In light of the current level of uncertainty and market volatility, the conference call and webcast to discuss the results and outlook is postponed. We will host a group call in the second half of May together with our 1Q 2022 results. In the meantime, all our stakeholders are welcome to send any questions related to our business using the contact details available on our investor’s website. We remain available for individual incoming call requests.

About QIWI plc.

For over 20 years we stood at the fore point of fintech innovations to facilitate and secure digitalization of payments. Our mission is to connect our clients providing unique financial and technological solutions to make the impossible accessible and simple.

QIWI is a leading provider of cutting-edge payment and financial services in Russia and the CIS. We offer a wide range of products under several directions: QIWI payment and financial services ecosystem for merchants and B2C clients across digital use-cases, ROWI digital structured financial products for SME, Flocktory services in marketing automation and advertising technologies, and several other startups.

QIWI has an integrated proprietary network that enables payment services across online, mobile and physical channels and provides access to financial services for retail customers and B2B partners. Millions of consumers and partners may receive and transmit cash and electronic payments through our network.. The Company’s money remittance payment platform connects businesses and people via thousands of service points across the globe. Our customers and partners can use cash, stored value, prepaid cards and other electronic payment methods in order to pay for goods and services or transfer money across virtual or physical environments interchangeably, as well as employ QIWI’s open API infrastructure and highly customizable, sophisticated payment solutions to serve their business or personal needs. Our ROWI brand serves businesses with digital factoring, bank guarantees and other financial solutions for SMEs.

For the FY 2021 QIWI had revenue of RUB 41.1 billion and an Adjusted EBITDA of RUB 13.2 billion. QIWI's American depositary shares are traded on the NASDAQ and Moscow Exchange (ticker: QIWI).

For more information, visit investor.qiwi.com.

Forward-Looking Statements

This press release includes “forward-looking statements” within the meaning of, and subject to the protection of, the Private Securities Litigation Reform Act of 1995, including, without limitation, statements regarding expected total net revenue, adjusted net profit and net revenue yield, dividend payments, payment volume growth, growth of physical and virtual distribution channels, trends in each of our market verticals and statements regarding the development of our ROWI and Flocktory businesses, the impact of the restrictions imposed on us by the CBR on December 7, 2020, in particular with respect to payments to foreign merchants, the impact of changes in the betting industry in the Russian Federation and its regulation, the impact of recent sanctions targeting Russia, the impact of such sanctions on our results of operations, potential further changes in the regulatory regime, and others. Such forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause the actual results, performance or achievements of QIWI plc. to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Various factors that could cause actual future results and other future events to differ materially from those estimated by management include, but are not limited to, the macroeconomic conditions of the Russian Federation and in each of the international markets in which we operate, growth in each of our market verticals, competition, the introduction of new products and services and their acceptance by consumers, QIWI’s ability to estimate the market risk and capital risk associated with new projects, a decline in net revenue yield, regulation, QIWI’s ability to grow physical and virtual distribution channels, cyberattacks and security vulnerabilities in QIWI’s products and services, QIWI’s ability to expand geographically, the risk that new projects will not perform in accordance with its expectations and other risks identified under the Caption “Risk Factors” in QIWI’s Annual Report on Form 20-F and in other reports QIWI files with the U.S. Securities and Exchange Commission. QIWI undertakes no obligation to revise any forward-looking statements or to report future events that may affect such forward-looking statements unless QIWI is required to do so by law.

QIWI plc.
Consolidated Statement of Financial Position
(in millions)

As of December 31,

As of December 31,

As of December 31,

2020

2021 (unaudited)

2021 (unaudited)

RUB

RUB

USD

Assets

Non-current assets

Property and equipment

1,893

1,417

19.1

Goodwill and other intangible assets

10,813

10,501

141.3

Investments in associates