UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 6-K


REPORT OF FOREIGN PRIVATE ISSUER

Pursuant to Rule 13a-16 or 15d-16 of
The Securities Exchange Act of 1934

October 27, 2004


TeliaSonera
(Exact name of registrant as specified in its charter)

Sturegatan 1 S-106 63 Stockholm, Sweden
(Address of principal executive offices)

0-30340
(Commission File Number)


Indicate by check mark whether the registrant files or will file
annual reports under cover of Form 20-F or Form 40-F:

Form 20-F  / x /        Form 40-F  /   /

Indicate by check mark whether the registrant by furnishing the
information contained in this form is also thereby furnishing the information to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes  /   /        No  / x /


   On October 27, 2004 the Registrant issued a press release, a copy of which is attached hereto as Exhibit 99.1 and is incorporated herein by reference

(c)     Exhibit 99.1. Press release dated October 27, 2004


    Pursuant to the requirements of the Securities Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

    TeliaSonera
(Registrant)

October 27, 2004
(Date)
  /s/   JAN HENRIK AHRNELL
Jan Henrik Ahrnell
Vice President and General Counsel

EXHIBIT 99.1

TeliaSonera January-September 2004

Effective January 1, 2004, TeliaSonera applies IFRS 3, which means that goodwill amortization (GWA) has been discontinued.

Nine-month period

Third quarter

Financial Highlights

In millions, except percentages and per share data

Jul-Sep
2004
SEK

Jul-Sep
2004
EUR 2)

Jul-Sep
2003
SEK

Jan-Sep
2004
SEK

Jan-Sep
2003
SEK

Pro forma 1)

 

 

 

 

 

Net sales

20,649

2,282

20,094

61,184

60,718

EBITDA 4) excl. non-recurring
items 3)

8,212

907

7,915

22,739

23,547

Margin (%)

39.8

39.8

39.4

37.2

38.8

Income from associated
companies

1,369

151

419

2,635

-117

Operating income

6,660

736

3,653

17,493

9,758

Operating income excl.
non-recurring items and GWA

5,898

652

5,190

15,783

14,634

Income after financial items

5,985

661

3,353

16,369

9,246

Net income

4,320

477

1,792

10,873

4,975

Earnings per share

0.92

0.10

0.38

2.33

1.06

CAPEX

2,599

287

1,889

6,982

5,624

Free cash flow

5,068

560

5,138

10,853

14,190

Legal 1)

 

 

 

 

 

Net sales

20,649

2,282

20,094

61,184

61,371

Net income

4,320

477

1,792

10,873

6,384

Earnings per share

0.92

0.10

0.38

2.33

1.37

1) Pro forma presentation: Excl. Telia's Finnish mobile operations and Swedish cable
TV operations. Legal presentation: Including these operations through May 31, 2003.
2) Convenience translation only, conversion rate SEK 1 = EUR 0.110496.
3) Non-recurring items, see table on page 26.
4) Please refer to page 16 for definitions.

Comments from Anders Igel, President and CEO

"In a very competitive market we show the strongest quarterly result in the history of the company.

The proposed cash returns to shareholders will probably make TeliaSonera one of the highest yielding companies in the sector next year.

To exploit the accelerating migration from fixed to mobile and Internet-based services we are building a platform for future growth with a new focused and simplified service portfolio. This will also make it possible to further bring down costs to levels significantly below the current.

In addition, we are taking active steps to take advantage of the very strong growth in our Eastern markets Turkey, Russia and Eurasia."

Capital distribution to shareholders

TeliaSonera has communicated that it is planning to distribute SEK 30 billion to its shareholders during the period 2005-2007 in addition to ordinary dividends.

To maintain financial flexibility, the Board of Directors will, as a first step, recommend that the Annual General Meeting in April 2005 decide on a distribution of approximately SEK 10 billion.

Repurchase of shares through a public offer with tradable rights will be proposed as the method for distribution. The aim is to seek tax efficiency for shareholders, to avoid unnecessarily complicated structures and to allow shareholders to participate at least for their pro-rata part.

Outlook

TeliaSonera's ambition is to strengthen and improve the operations and position within the current footprint and to maintain or increase market shares.

During the next years, the Nordic and Baltic markets are expected to have an overall good volume development in a very competitive environment with continued price pressure. Migration from fixed to mobile and Internet-based services will accelerate. During this transition period, total market sales growth will be limited. Longer term, however, we expect market growth to return to higher levels.

In the important growth operations in Eurasia, Russia and Turkey we expect the very strong growth to continue. We will prioritize enhancing value growth in these operations.

The price pressure in the international carrier market has been stronger than previously expected. Positive cash flow defined as EBITDA less CAPEX is not expected to be reached for the full year in the carrier operations.

For the TeliaSonera group, the fourth quarter of 2004 is expected to show the same trends as the comparative quarter last year in terms of profitability and CAPEX.

TeliaSonera building a platform for future growth

The market for telecommunications is rapidly changing, with migration from fixed to mobile and Internet-based services. These changes are very fast-paced and are likely to accelerate. The trend benefits players with sufficiently high volumes who are able to profitably combine efficient product development with ever-lower costs of production. TeliaSonera sees great opportunities in this market trend, which is why we are building a platform for future growth and take measures for sustained good profitability.

TeliaSonera's long-term strategy for growth is focused on easy-to-use services that, individually or combined, add value for TeliaSonera's 24 million customers and that improve TeliaSonera's revenue possibilities. Most of the existing services will gradually be replaced by new services based on IP and mobility. The service portfolio will be focused on new offerings within mobile voice and data, broadband services, managed services, content distribution and bundled services. TeliaSonera will also take advantage of the opportunities afforded by greater standardization within and between the markets in which TeliaSonera operates.

TeliaSonera's profitability in recent years was achieved primarily through streamlining measures and changes within a complex product program built up over a long period. The ongoing simplification of the services portfolio will entail significantly fewer services, enabling the company inter alia to reduce the number of its IT and support systems.

The opportunities that have now been identified also enable TeliaSonera to reduce costs to completely different levels than current cost levels and to facilitate more efficient marketing and sales.

TeliaSonera strives towards comprehensive simplicity both for its customers and within the company. The rate of change is steered by many external factors, but TeliaSonera takes initiatives and promotes development in order to take advantage of its economies of scale, both in production and in the market. A reasonable assessment is that the transition will continue for approximately three years, which is why growth initiatives will be accelerated and prioritized without losing focus on actions securing competitive cost levels.

Third Quarter Review of the Group

Continued strong customer growth and positive earnings trend

Net sales increased 3 percent to SEK 20,649 million. Lower price levels had a negative impact of 6 percent on sales, while divestitures and acquisitions had a positive impact of 1 percent. No major exchange rate fluctuations.

The customer base increased robustly and at the end of the quarter,
TeliaSonera had, including customers in the associated companies, 58 million customers, representing an increase of 27 percent year on year.

Operating income, excluding non-recurring items and GWA, improved to SEK 5,898 million (5,190). The operations in Eurasia, Russia, Finland, Denmark, the mobile businesses in the Baltic countries and Holding contributed to these improved earnings.

EBITDA, excluding non-recurring items, improved to SEK 8,212 million (7,915) and the margin was strengthened to 39.8 percent (39.4).

Financial items totaled SEK -675 million (-300), of which non-recurring items totaled SEK -498 million (-31).

Net income, after tax and minority shares, improved to SEK 4,320 million (1,792) and earnings per share increased to SEK 0.92 (0.38).

CAPEX climbed to SEK 2,599 million (1,889) due to higher investments in the growth areas broadband, IP-based services and mobile communications.

Free cash flow totaled SEK 5,068 million (5,138). In addition, a cash inflow of SEK 260 million was received through the sale of Zed while the increase of shareholdings in Omnitel and Eesti Telekom involved cash outflows of SEK 483 million and SEK 94 million, respectively.

The strong cash flow reduced net debt from SEK 10,662 million to SEK 5,743 million during the third quarter.

Disbursements from restructuring reserves had a negative impact on free cash flow of SEK 118 million. At quarter-end, reserves for future disbursements totaled SEK 2,447 million.

The equity/assets ratio was stable at 62 percent.

Additional synergy initiatives were taken in the third quarter, including a streamlined customer service process, a common environment for workplace servers, and a common roaming network for exchange of mobile data traffic.

SEK in millions

Decided synergies
(yearly run rate by the end of 2005)

Achieved synergies
(yearly run rate by the end of Q3 2004)

OPEX

 

 

Product and service development

611

419

IT systems and infrastructure

406

157

Purchasing

342

342

Network operations

549

458

Corporate functions

153

153

Total

2,061

1,529

CAPEX

 

 

Product and service development

36

13

IT systems and infrastructure

28

25

Purchasing

491

491

Network operations

19

12

Total

574

541

Costs for implementing decided synergies are estimated at SEK 1,370 million, while costs for implementing achieved synergies totaled SEK 1,049 million.

Third Quarter Review of Profit Centers

Market position and profitability maintained
in Sweden

SEK in millions, except
percentages

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Net sales

10,219

10,473

30,651

31,792

of which external

10,005

10,267

30,073

31,013

EBITDA excl. non-recurring items

4,343

4,535

12,586

13,724

                           Margin (%)

42.5

43.3

41.1

43.2

Operating income

3,169

3,021

9,675

8,680

Operating income excl. non-recurring items and GWA

3,173

3,019

9,100

9,053

CAPEX

997

588

2,804

1,884

Mobile communications

 

 

 

 

Net sales

3,223

3,290

9,166

9,194

EBITDA excl. non-recurring items

1,505

1,497

3,903

4,266

Margin (%)

46.7

45.5

42.6

46.4

CAPEX

161

79

457

236

Fixed communications

 

 

 

 

Net sales

6,996

7,183

21,485

22,598

EBITDA excl. non-recurring items

2,838

3,038

8,683

9,458

Margin (%)

40.6

42.3

40.4

41.9

CAPEX

835

509

2,347

1,648

Mobile communications Fixed communications Market stabilizing in Finland

SEK in millions, except
percentages

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Net sales

4,524

4,306

13,707

13,042

of which external

4,427

4,203

13,435

12,800

EBITDA excl. non-recurring items

1,886

1,673

5,293

5,185

                           Margin (%)

41.7

38.9

38.6

39.8

Operating income

1,041

497

2,763

1,667

Operating income excl. non-recurring items and GWA

1,049

868

2,776

2,754

CAPEX

492

458

1,637

1,449

Mobile communications

 

 

 

 

Net sales

2,814

2,632

8,440

8,112

EBITDA excl. non-recurring items

1,425

1,299

3,963

3,951

Margin (%)

50.6

49.4

47.0

48.7

CAPEX

246

231

754

697

Fixed communications

 

 

 

 

Net sales

1,710

1,674

5,267

4,930

EBITDA excl. non-recurring items

461

374

1,330

1,234

Margin (%)

27.0

22.3

25.3

25.0

CAPEX

245

227

883

752

Mobile communications Fixed communications Strong growth and margin improvement compared with previous quarter in Norway

SEK in millions, except
percentages

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Net sales

1,674

1,546

4,687

4,622

of which external

1,630

1,524

4,572

4,562

EBITDA excl. non-recurring items

558

622

1,540

1,949

                           Margin (%)

33.3

40.2

32.9

42.2

Operating income

325

128

926

383

Operating income excl. non-recurring items and GWA

367

435

968

1,370

CAPEX

179

128

406

479

Continued improvements in Denmark

SEK in millions, except
percentages

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Net sales

992

835

2,908

2,242

of which external

963

809

2,826

2,176

EBITDA excl. non-recurring items

76

19

213

-53

                           Margin (%)

7.7

2.3

7.3

-2.4

Operating income

-59

-126

-198

-526

Operating income excl. non-recurring items and GWA

-59

-121

-198

-509

CAPEX

125

91

253

234

Mobile communications

 

 

 

 

Net sales

504

435

1,442

1,121

EBITDA excl. non-recurring items

8

-37

27

-143

CAPEX

81

49

141

92

Fixed communications excl. Stofa

 

 

 

 

Net sales

287

240

896

656

EBITDA excl. non-recurring items

12

2

30

-32

CAPEX

37

26

80

87

Stofa

 

 

 

 

Net sales

201

160

570

465

EBITDA excl. non-recurring items

56

54

156

122

CAPEX

8

16

32

55

 

Mobile communications

Fixed communications

Strong mobile customer intake in Lithuania

SEK in millions, except
percentages

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Mobile communications

 

 

 

 

Net sales

542

543

1,587

1,521

of which external

506

513

1,491

1,431

EBITDA excl. non-recurring items

247

234

706

697

Margin (%)

45.6

43.1

44.5

45.8

Operating income

160

97

445

283

Operating income excl. non-recurring items and GWA

160

142

445

419

CAPEX

54

63

203

257

Fixed communications

 

 

 

 

Net sales

470

523

1,428

1,599

of which external

440

493

1,346

1,511

EBITDA excl. non-recurring items

222

316

679

834

Margin (%)

47.2

60.4

47.5

52.2

Operating income

21

-137

58

-223

Operating income excl. non-recurring items and GWA

21

76

58

95

CAPEX

60

25

120

119

Mobile communications

Fixed communications Strong mobile growth in Latvia

Mobile communications

SEK in millions, except
percentages

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Mobile communications

 

 

 

 

Net sales

552

487

1,522

1,381

of which external

540

482

1,493

1,367

EBITDA excl. non-recurring items

302

257

818

731

Margin (%)

54.7

52.8

53.7

52.9

Operating income

246

166

649

458

Operating income excl. non-recurring items and GWA

246

201

649

564

CAPEX

46

67

145

192

Fixed communications

 

 

 

 

Income from associated companies

55

67

175

150

of which share of net income

36

44

116

85

of which amortization of goodwill

-

3

-

3

of which amortization of fair value adjustments

19

20

59

62


Fixed communications Stable development in Estonia

SEK in millions, except
percentages

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Mobile communications

 

 

 

 

Income from associated companies

75

55

114

85

of which share of net income

79

77

126

150

of which amortization of goodwill

-

-18

-

-55

of which amortization of fair value adjustments

-4

-4

-12

-10

Fixed communications

 

 

 

 

Income from associated companies

36

32

57

37

of which share of net income

37

43

61

72

of which amortization of goodwill

-

-11

-

-31

of which amortization of fair value adjustments

-1

0

-4

-4


Mobile communications Fixed communications Customers up 0.5 million, sales up 50 percent and EBITDA margin at 60 percent in Eurasia

SEK in millions, except
percentages

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Net sales

1,153

750

2,933

1,934

of which external

1,153

749

2,932

1,933

EBITDA excl. non-recurring items

692

449

1,707

1,086

                           Margin (%)

60.0

59.9

58.2

56.2

Operating income

559

298

1,332

643

Operating income excl. non-recurring items and GWA

559

341

1,332

769

CAPEX

586

263

1,237

642

2.4 million new customers in Russia

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Share of net income

271

227

499

535

Amortization of goodwill

-

-50

-

-153

Income from associated companies

271

177

499

382

Strong sales and earnings growth in Turkey

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Share of net income (US GAAP)

269

218

587

287

IFRS adjustments

-169

210

177

625

Amortization of goodwill

-

-174

-

-420

Amortization of fair value adjustments

25

-47

-61

-114

Income from associated companies

125

207

703

378

Price pressure and low volume growth
on the international carrier market

SEK in millions, except
percentages

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Net sales

1,009

1,096

2,962

3,872

of which external

695

763

2,023

2,899

EBITDA excl. non-recurring items

15

54

16

44

                           Margin (%)

1.5

4.9

0.5

1.1

Operating income

-135

-376

-433

-603

Operating income excl. non-recurring items and GWA

-112

-50

-356

-342

CAPEX

53

117

140

209

TeliaSonera Holding

SEK in millions, except
percentages

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Net sales

360

406

1,173

1,113

of which external

331

329

1,032

953

EBITDA excl. non-recurring items

12

25

-36

-19

                           Margin (%)

3.3

6.2

-3.1

-1.7

Income from associated companies

807

-137

1,049

-1,174

Operating income

918

-194

1,503

-1,418

Operating income excl. non-recurring items and GWA

67

-252

223

-613

CAPEX

8

88

36

189

Stockholm, October 27, 2004

Anders Igel
President and CEO

Auditors' Review Report

We have made a review of this interim report in accordance with recommendations issued by the Swedish Institute of Authorized Public Accountants. A review is substantially limited in scope in comparison to an audit. Nothing has come to our attention that indicates that this interim report fails to comply with the requirements of the Swedish Securities Exchange Act and International Financial Reporting Standards (IFRS).

Stockholm, October 27, 2004

PricewaterhouseCoopers AB

Göran Tidström
Authorized Public Accountant                     

  Financial Information
Year-End Report January-December 2004      February 11, 2005

Questions regarding content in the reports:
TeliaSonera AB
Investor Relations
SE-106 63 Stockholm, Sweden
Tel. +46 8 504 550 00
Fax +46 8 611 46 42
www.teliasonera.com/ir
 Ordering of individual hard copies of the reports:
Tel. +46 372 851 42
Fax +46 372 843 56
www.teliasonera.com/ir

 

  Definitions

EBITDA: An abbreviation of "Earnings Before Interest, Tax, Depreciation and Amortization." Equals operating income before depreciation, amortization and write-downs and before income from associated companies.

ARPU: Average monthly revenue per user.

Churn: The number of post-paid customers that have left the company expressed as a percentage of the average number of post-paid customers. All comparisons are with the previous quarter.

 

 

TeliaSonera January-September 2004
- Pro forma 1)

Condensed Consolidated Income Statements

In millions, except per share data and no. of shares

Jul-Sep
2004
SEK

Jul-Sep
2004
EUR

Jul-Sep
2003
SEK

Jan-Sep
2004
SEK

Jan-Sep
2003
SEK

Net sales

20,649

2,282

20,094

61,184

60,718

Operating expenses

-12,352

-1,365

-12,523

-37,358

-37,838

EBITDA

8,297

917

7,571

23,826

22,880

Depreciation, amortization and write-downs

-3,006

-332

-4,337

-8,968

-13,005

Income from associated companies

1,369

151

419

2,635

-117

Operating income

6,660

736

3,653

17,493

9,758

Net financial revenues and expenses

-675

-75

-300

-1,124

-512

Income after financial items

5,985

661

3,353

16,369

9,246

Income taxes

-1,246

-138

-1,339

-4,514

-3,590

Minority interests

-419

-46

-222

-982

-681

Net income

4,320

477

1,792

10,873

4,975

Earnings per share

 

 

 

 

 

Basic

0.92

0.10

0.38

2.33

1.06

Diluted

0.92

0.10

0.38

2.33

1.06

Weighted average no. of shares (thousands)

 

 

 

 

 

Basic

4,675,232

4,675,232

4,675,232

4,675,232

4,675,232

Diluted

4,675,232

4,675,232

4,676,165

4,675,232

4,675,997

 

 

 

 

 

 

EBITDA excl. non-recurring items

8,212

907

7,915

22,739

23,547

Operating income excl. non-recurring items and GWA

5,898

652

5,190

15,783

14,634

1) Excluding Telia's Finnish mobile operations and Swedish cable TV operations through May 31, 2003.

Condensed Consolidated Balance Sheets

In millions

Sep 30,
2004
SEK

Sep 30,
2004
EUR

Dec 31,
2003
SEK

Assets

 

 

 

Intangible fixed assets

61,615

6,808

61,820

Tangible fixed assets

47,824

5,285

49,161

Financial fixed assets

37,723

4,168

42,061

Total fixed assets

147,162

16,261

153,042

Inventories, etc.

521

58

501

Receivables

20,593

2,275

24,170

Short-term investments

13,775

1,522

8,658

Cash and bank

4,245

469

3,689

Total current assets

39,134

4,324

37,018

Total assets

186,296

20,585

190,060

 

 

 

 

Shareholders' equity and liabilities

 

 

 

Shareholders' equity

119,095

13,160

112,393

Minority interests

3,785

418

3,441

Provisions for pensions and
employee contracts

619

68

522

Deferred tax liability, other provisions

14,086

1,557

14,775

Total provisions

14,705

1,625

15,297

Long-term loans

12,027

1,329

25,867

Short-term loans

11,736

1,297

4,687

Non-interest bearing liabilities

24,948

2,756

28,375

Total liabilities

48,711

5,382

58,929

Total shareholders' equity and liabilities

186,296

20,585

190,060

Condensed Consolidated Cash Flow Statements

In millions

Jul-Sep
2004
SEK

Jul-Sep
2004
EUR

Jul-Sep
2003
SEK

Jan-Sep
2004
SEK

Jan-Sep
2003
SEK

Cash flow from
operating activities

7,673

848

6,581

17,903

19,903

Intangible and tangible assets acquired
(cash CAPEX)

-2,605

-288

-1,443

-7,050

-5,713

Free cash flow

5,068

560

5,138

10,853

14,190

Cash flow from other investing activities

92

10

1,040

6,846

2,440

Total cash flow from investing activities

-2,513

278

-403

-204

-3,273

Cash flow before financing activities

5,160

570

6,178

17,699

16,630

Cash flow from
financing activities

-978

-108

-7,198

-11,968

-13,259

Cash flow for the period

4,182

462

-1,020

5,731

3,371


Segment Information

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Net sales 1)

 

 

 

 

Sweden

10,219

10,473

30,651

31,792

Mobile

3,223

3,290

9,166

9,194

Fixed 2)

6,996

7,183

21,485

22,598

Finland

4,524

4,306

13,707

13,042

Mobile

2,814

2,632

8,440

8,112

Fixed 2)

1,710

1,674

5,267

4,930

Norway - mobile

1,674

1,546

4,687

4,622

Denmark

992

835

2,908

2,242

Mobile

504

435

1,442

1,121

Fixed 2)

488

400

1,466

1,121

Baltic countries

1,502

1,516

4,373

4,399

Lithuania - mobile

542

543

1,587

1,521

Lithuania - fixed

470

523

1,428

1,599

Latvia - mobile

552

487

1,522

1,381

Other

-62

-37

-164

-102

Eurasia - mobile

1,153

750

2,933

1,934

Russia

0

0

0

0

International Carrier

1,009

1,096

2,962

3,872

Holding

360

406

1,173

1,113

Corporate

1

1

2

3

Eliminations

-785

-835

-2,212

-2,301

The Group

20,649

20,094

61,184

60,718

1) For information about external net sales per product area: www.teliasonera.com/ir
2) Including eliminations between fixed and mobile communications

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

EBITDA

 

 

 

 

Sweden

4,340

4,539

13,161

13,354

Mobile

1,505

1,497

3,903

4,266

Fixed

2,835

3,042

9,258

9,088

Finland

1,878

1,673

5,280

5,170

Mobile

1,425

1,299

3,963

3,951

Fixed

453

374

1,317

1,219

Norway - mobile

558

622

1,540

1,949

Denmark

76

19

213

-53

Mobile

8

-37

27

-143

Fixed

68

56

186

90

Baltic countries

767

755

2,148

2,190

Lithuania - mobile

247

234

706

697

Lithuania - fixed

222

266

679

784

Latvia - mobile

302

257

818

731

Other

-4

-2

-55

-22

Eurasia - mobile

692

449

1,707

1,086

Russia

0

0

0

0

Turkey

1

0

1

0

International Carrier

15

-244

18

-188

Holding

118

26

499

-18

Corporate

-194

-247

-665

-648

Eliminations

46

-21

-76

38

The Group

8,297

7,571

23,826

22,880

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

EBITDA excl. non-recurring items

 

 

 

 

Sweden

4,343

4,535

12,586

13,724

Mobile

1,505

1,497

3,903

4,266

Fixed

2,838

3,038

8,683

9,458

Finland

1,886

1,673

5,293

5,185

Mobile

1,425

1,299

3,963

3,951

Fixed

461

374

1,330

1,234

Norway - mobile

558

622

1,540

1,949

Denmark

76

19

213

-53

Mobile

8

-37

27

-143

Fixed

68

56

186

90

Baltic countries

767

805

2,148

2,240

Lithuania - mobile

247

234

706

697

Lithuania - fixed

222

316

679

834

Latvia - mobile

302

257

818

731

Other

-4

-2

-55

-22

Eurasia - mobile

692

449

1,707

1,086

Russia

0

0

0

0

Turkey

1

0

1

0

International Carrier

15

54

16

44

Holding

12

25

-36

-19

Corporate

-183

-247

-651

-648

Eliminations

45

-20

-78

39

The Group

8,212

7,915

22,739

23,547


SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Depreciation, amortization and write-downs

 

 

 

 

Sweden

-1,173

-1,516

-3,526

-4,670

of which amortization of goodwill

-

-1

-

-2

Finland

-836

-1194

-2,515

-3,529

of which amortization of goodwill

-

-370

-

-1,071

of which amortization of fair value adjustments

-207

-191

-607

-569

Norway

-233

-494

-614

-1,566

of which amortization of goodwill

-

-306

-

-958

Denmark

-136

-147

-412

-474

of which amortization of goodwill

-

-6

-

-17

Baltic countries

-345

-634

-1,052

-1,705

of which amortization of goodwill

-

-135

-

-404

of which amortization of fair value adjustments

-6

-10

-18

-31

Eurasia

-133

-151

-375

-443

of which amortization of goodwill

-

-43

-

-126

of which amortization of fair value adjustments

-2

-3

-6

-7

International Carrier

-150

-133

-451

-415

of which amortization of goodwill

-

-

-

-1

Holding

-7

-84

-45

-227

of which amortization of goodwill

-

-2

-

-4

of which amortization of fair value adjustments

-2

-4

-15

1

Corporate

-3

4

-10

-8

Eliminations

10

12

32

32

The Group

-3,006

-4,337

-8,968

-13,005

of which amortization of goodwill

-

-863

-

-2,583

of which amortization of fair value adjustments

-218

-208

-647

-606

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Income from associated
companies

 

 

 

 

Sweden

1

-2

39

-4

Finland

-1

18

-2

27

Denmark

0

0

1

0

Baltic countries

166

156

346

274

Latvia - fixed

55

67

175

150

Share of net income

36

44

116

85

Amortization of goodwill

-

3

-

3

Amortization of fair value
adjustments

19

20

59

62

Estonia - mobile

75

55

114

85

Share of net income

79

77

126

150

Amortization of goodwill

-

-18

-

-55

Amortization of fair value
adjustments

-4

-4

-12

-10

Estonia - fixed

36

32

57

37

Share of net income

37

43

61

72

Amortization of goodwill

-

-11

-

-31

Amortization of fair value
adjustments

-1

0

-4

-4

Eurasia

-

-

-

-

Russia

271

177

499

382

Share of net income

271

227

499

535

Amortization of goodwill

-

-50

-

-153

Turkey

125

207

703

378

Share of net income
(U.S. GAAP)

269

218

587

287

IFRS adjustments

-169

210

177

625

Amortization of goodwill

-

-174

-

-420

Amortization of fair value
adjustments

25

-47

-61

-114

Holding

807

-137

1,049

-1,174

Share of net income

271

-185

528

-346

Capital gains/losses

536

-12

588

338

Write-downs

0

-41

-67

-1,272

Amortization of goodwill

-

101

-

-106

Amortization of fair value
adjustments

0

0

0

0

Corporate

0

0

0

0

Eliminations

-1

0

0

0

The Group

1,369

419

2,635

-117

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Operating income

 

 

 

 

Sweden

3,169

3,021

9,675

8,680

Finland

1,041

497

2,763

1,667

Norway

325

128

926

383

Denmark

-59

-126

-198

-526

Baltic countries

589

277

1,442

759

Eurasia

559

298

1,332

643

Russia

271

177

499

382

Turkey

125

206

704

377

International Carrier

-135

-376

-433

-603

Holding

918

-194

1,503

-1,418

Corporate

-198

-242

-676

-656

Eliminations

57

-13

-44

70

The Group

6,660

3,653

17,493

9,758

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Operating income excl.
non-recurring items and GWA

 

 

 

 

Sweden

3,173

3,019

9,100

9,053

Finland

1,049

868

2,776

2,754

Norway

367

435

968

1,370

Denmark

-59

-121

-198

-509

Baltic countries

589

598

1,442

1,406

Eurasia

559

341

1,332

769

Russia

271

227

499

535

Turkey

125

380

704

797

International Carrier

-112

-50

-356

-342

Holding

67

-252

223

-613

Corporate

-185

-242

-661

-656

Eliminations

54

-13

-46

70

The Group

5,898

5,190

15,783

14,634

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

CAPEX

 

 

 

 

Sweden

997

588

2,804

1,884

Finland

492

458

1,637

1,449

Norway

179

128

406

479

Denmark

125

91

253

234

Baltic countries

161

159

468

534

Eurasia

586

263

1,237

642

International Carrier

53

117

140

209

Holding

8

88

36

189

Corporate

0

-3

3

4

Eliminations

-2

0

-2

0

The Group

2,599

1,889

6,982

5,624

 

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Number of employees

 

 

 

 

Sweden

 

 

 

 

At the end of the period

11,150

11,034

11,150

11,034

Average for the period

9,525

10,171

10,128

10,439

Finland

 

 

 

 

At the end of the period

6,753

6,106

6,753

6,106

Average for the period

6,463

5,858

6,410

5,880

Norway

 

 

 

 

At the end of the period

708

713

708

713

Average for the period

709

720

715

716

Denmark

 

 

 

 

At the end of the period

1,044

1,033

1,044

1,033

Average for the period

1,021

980

1,011

1,010

Baltic countries

 

 

 

 

At the end of the period

4,319

4,850

4,319

4,850

Average for the period

4,197

4,554

4,302

5,124

Eurasia

 

 

 

 

At the end of the period

1,206

1,027

1,206

1,027

Average for the period

1,158

955

1,109

961

Russia

 

 

 

 

At the end of the period

1

1

1

1

Average for the period

1

1

1

1

Turkey

 

 

 

 

At the end of the period

3

3

3

3

Average for the period

3

3

3

3

International Carrier

 

 

 

 

At the end of the period

536

620

536

620

Average for the period

540

588

542

704

Holding

 

 

 

 

At the end of the period

299

537

299

537

Average for the period

449

578

584

861

Corporate

 

 

 

 

At the end of the period

293

292

293

292

Average for the period

289

237

288

257

The Group

 

 

 

 

At the end of the period

26,312

26,216

26,312

26,216

Average for the period

24,355

24,645

25,093

25,956

Quarterly Data

SEK in millions, except per share data

Jul-Sep
2004

Apr-Jun
2004

Jan-Mar
2004
*)

Oct-Dec
2003

Jul-Sep
2003
*)

Net sales

20,649

20,589

19,946

21,054

20,094

EBITDA

8,297

7,938

7,591

7,442

7,571

Depreciation, amortization and write-downs

-3,006

-2,969

-2,993

-4,559

-4,337

Income from associated companies

1,369

681

585

499

419

Operating income

6,660

5,650

5,183

3,382

3,653

Income after financial items

5,985

5,489

4,895

3,100

3,353

Net income

4,320

3,148

3,405

2,696

1,792

Earnings per share

 

 

 

 

 

Basic (SEK)

0.92

0.67

0.73

0.58

0.38

Diluted (SEK)

0.92

0.67

0.73

0.58

0.38

Investments

3,075

2,683

2,051

4,474

1,899

of which CAPEX

2,599

2,625

1,758

3,336

1,889

Cash flow from operating activities

7,673

6,246

3,984

6,651

6,581

Free cash flow

5,068

3,591

2,194

3,309

5,138

 

 

 

 

 

 

EBITDA excl. non-recurring items

8,212

7,327

7,200

7,143

7,915

Operating income excl. non-recurring items and GWA

5,898

5,063

4,822

4,178

5,190

*) Restated

Non-Recurring Items

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Within EBITDA

84

-344

1,087

-667

Restructuring charges, synergy implementation costs, etc.:

Sweden

-4

4

-18

-370

Finland

-8

-

-13

-15

Lithuania fixed

-

-50

-

-50

International Carrier

-5

-357

16

-357

Corporate

-11

-

-13

-

Revised treatment of certain pension-related costs:

Sweden

-

-

593

-

Provisions (FX rate effect):

International Carrier

5

59

-14

125

Capital gains:

Telia Finans

-

-

429

-

Sonera Zed

107

-

107

-

Within Depreciation, amortization and write-downs

-67

-139

-122

-168

Accelerated depreciation:

International Carrier

-24

-

-74

-

Norway

-43

-

-43

-

Write-downs:

Lithuania fixed

-

-110

-

-110

International Carrier

-

-29

-5

-29

Other

-

-

-

-29

Within Income from associated companies

745

-41

745

-908

Capital gains/losses:

Bharti Mobile

-

-

-

341

Write-downs:

Metro One

-

-41

-

-151

Infonet

-

-

-

-1,028

Provisions and other:

Telefos

745

-

745

-

INGROUP, etc.

-

-

-

-70

Within Financial revenues and expenses

-498

-31

-609

191

Capital gains/losses:

Netia

-

11

-

594

Other financial investments

-

-42

-

-42

Write-downs:

Xfera (3G Spain)

-

-

-111

-

Other financial investments

-

-

-

-361

Provisions:

Xfera (3G Spain)

-498

-

-498

-

Total

264

-555

1,101

-1,552

Number of Customers 1)

In thousands

Sep 30,
2004

Jun 30,
2004

Mar 31,
2004

Dec 31,
2003

Sep 30,
2003

Consolidated operations

 

 

 

 

 

Mobile

13,636

12,891

12,397

11,957

11,491

Sweden

4,266

4,115

4,008

3,838

3,760

Finland

2,264

2,266

2,321

2,428

2,441

Norway

1,249

1,239

1,190

1,195

1,191

Denmark

558

556

544

525

504

Lithuania

1,226

1,139

1,101

1,052

965

Latvia

614

575

554

534

507

Eurasia

3,459

3,001

2,679

2,385

2,123

 

 

 

 

 

 

Internet

1,811

1,759

1,738

1,686

1,605

Sweden

1,277

1,245

1,239

1,222

1,185

of which broadband

472

440

423

399

380

Finland

338

323

314

299

274

of which broadband

214

189

174

150

119

Denmark, broadband

120

117

113

104

96

Lithuania

76

74

72

61

50

of which broadband

40

34

31

25

18

 

 

 

 

 

 

Cable TV, Denmark

198

196

196

195

192

 

 

 

 

 

 

Fixed voice

7,937

8,000

8,042

8,087

8,027

Sweden

6,173

6,209

6,248

6,283

6,330

Finland

760

779

790

804

691

Denmark

183

188

179

172

170

Lithuania

821

824

825

828

836

 

 

 

 

 

 

Associated companies

 

 

 

 

 

Mobile

32,944

29,277

27,089

24,867

22,982

Estonia

557

531

502

492

464

Russia

11,487

9,046

7,587

6,175

5,318

Turkey 2)

20,900

19,700

19,000

18,200

17,200

 

 

 

 

 

 

Internet

96

91

86

76

66

Latvia, broadband

28

25

23

19

15

Estonia

68

66

63

57

51

 

 

 

 

 

 

Fixed voice

1,063

1,076

1,089

1,099

1,103

Latvia

636

644

652

654

657

Estonia

427

432

437

445

446

1)        For further operational data: www.teliasonera.com/ir
2)        Turkcell figures are reported with a one-quarter lag

TeliaSonera January-September 2004
- Legal 1)

Condensed Consolidated Income Statements

SEK in millions, except per share data and number of shares

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Net sales

20,649

20,094

61,184

61,371

Costs of production

-10,714

-11,410

-31,746

-34,485

Gross income

9,935

8,684

29,438

26,886

Selling, admin., and R&D expenses

-4,930

-5,220

-15,427

-16,655

Other operating revenues and expenses, net

286

-230

847

1,214

Income from associated companies

1,369

419

2,635

-117

Operating income

6,660

3,653

17,493

11,328

Net financial revenues and expenses

-675

-300

-1,124

-529

Income after financial items

5,985

3,353

16,369

10,799

Income taxes

-1,246

-1,339

-4,514

-3,734

Minority interests

-419

-222

-982

-681

Net income

4,320

1,792

10,873

6,384

Earnings per share (SEK)

 

 

 

 

Basic

0.92

0.38

2.33

1.37

Diluted

0.92

0.38

2.33

1.37

Weighted average number of shares (thousands)

 

 

 

 

Basic

4,675,232

4,675,232

4,675,232

4,665,053

Diluted

4,675,232

4,676,165

4,675,232

4,665,818

1) Including Telia's Finnish mobile operations and Swedish cable TV operations through May 31, 2003.


Condensed Consolidated Balance Sheets

SEK in millions

Sep 30,
2004

Dec 31,
2003

Assets

 

 

Intangible fixed assets

61,615

61,820

Tangible fixed assets

47,824

49,161

Financial fixed assets

37,723

42,061

Total fixed assets

147,162

153,042

Inventories, etc.

521

501

Receivables

20,593

24,170

Short-term investments

13,775

8,658

Cash and bank

4,245

3,689

Total current assets

39,134

37,018

Total assets

186,296

190,060

 

 

 

Shareholders' equity and liabilities

 

 

Shareholders' equity

119,095

112,393

Minority interests

3,785

3,441

Provisions for pensions and employee contracts           

619

522

Deferred tax liability, other provisions

14,086

14,775

Total provisions

14,705

15,297

Long-term loans

12,027

25,867

Short-term loans

11,736

4,687

Non-interest-bearing liabilities

24,948

28,375

Total liabilities

48,711

58,929

Total equity and liabilities

186,296

190,060

Condensed Consolidated Cash Flow Statements

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Cash flow before change in working capital

7,784

5,415

18,982

20,820

Change in working capital

-111

1,166

-1,079

-1,028

Cash flow from operating activities

7,673

6,581

17,903

19,792

Intangible and tangible fixed assets acquired (cash CAPEX)

-2,605

-1,443

-7,050

-5,750

Free cash flow

5,068

5,138

10,853

14,042

Cash flow from other investing activities

92

1,040

6,846

4,755

Total cash flow from investing activities

-2,513

-403

-204

-995

Cash flow before financing activities

5,160

6,178

17,699

18,797

Cash flow from financing activities

-978

-7,198

-11,968

-15,509

Cash flow for the period

4,182

-1,020

5,731

3,288

 

 

 

 

 

Cash and cash equivalents,
opening balance

13,669

9,718

12,069

5,465

of which short-term investments up to and including three months

10,633

6,239

8,380

2,634

of which cash and bank

3,036

3,479

3,689

2,831

Cash flow for the period

4,182

-1,020

5,731

3,288

Exchange rate differences in cash and cash equivalents

-70

-133

-19

-188

Cash and cash equivalents,
closing balance

17,781

8,565

17,781

8,565

of which short-term investments up to and including three months

13,536

5,213

13,536

5,213

of which cash and bank

4,245

3,352

4,245

3,352

 

 

 

 

 

Net interest-bearing liability,
opening balance

8,286

17,159

8,847

25,034

Change in net borrowings

-4,789

-5,524

-5,394

-13,270

Change in pension provisions

53

29

97

-100

Net interest-bearing liability,
closing balance

3,550

11,664

3,550

11,664

Condensed Consolidated Statements of Changes in Shareholders' Equity

SEK in millions

Sep 30,
2004

Dec 31,
2003

Opening balance

112,393

108,829

Transactions with outside parties

-11

-13

Differences arising from translation of foreign operations

-1,150

-8,101

Inflation adjustments

1,625

2,427

Fair value measurement of securities available for sale

51

-

Gains/losses on instruments used to hedge cash flow

-11

-10

Dividend

-4,675

-1,870

New share issue

-

2,051

Net income for the period

10,873

9,080

Closing balance

119,095

112,393

Long-Lived Assets

 

Goodwill

Other intangibles

Tangibles

SEK in millions

Sep 30,

2004

Dec 31,

2003

Sep 30,

2004

Dec 31,

2003

Sep 30,

2004

Dec 31,

2003

Opening balance

52,922

58,584

8,898

9,522

49,161

56,172

Purchases

473

1,902

507

1,292

6,516

8,446

Operations acquired

-

-

1

30

249

255

Dismantling/­restoration

-

-

-

-

-

106

Sales/discards

-1

-

-28

-131

-71

-356

Operations divested

-46

-

-22

-5

-186

-1,420

Reclassifications

-2

-458

320

432

-336

-455

Amortization, depreciation

-

-3,450

-1,336

-1,686

-7,623

-11,872

Write-downs, rever­sals of write-downs

-16

-38

-11

-301

-5

-332

CAPEX contribution from CATV customers

-

-

-

-

-

74

Advances

-

-

2

0

20

49

Inflation adjustments

-

-

-

-

-

-7

Exchange rate differences

-82

-3,618

36

-255

99

-1,499

Closing balance

53,248

52,922

8,367

8,898

47,824

49,161

Investments

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

CAPEX

2,599

1,889

6,982

6,037

Intangible fixed assets

217

110

509

743

Tangible fixed assets

2,382

1,779

6,473

5,294

Acquisitions

476

10

827

1,468

Goodwill and other fair value adjustments

372

0

548

1,256

Shares and participations

104

10

279

212

Total

3,075

1,899

7,809

7,505

Net Interest-Bearing Liability           

SEK in millions

Sep 30,
2004

Dec 31,
2003

Long-term and short-term loans

23,763

30,554

Less:                        Short-term investments, cash and bank

-18,020

-12,347

Net debt

5,743

18,207

Less:                      Interest-bearing financial assets

-1,744

-6,112

Interest-bearing receivables

-1,068

-3,770

Total net borrowings

2,931

8,325

Provisions for pensions

619

522

Total net interest-bearing liability

3,550

8,847

Financial Instruments

 

Sep 30,
2004

Sep 30,
2004

Dec 31,
2003

Dec 31,
2003

SEK in millions

Book

value

Fair

value

Book

value

Fair

value

Equity participations in associated companies

22,249

28,726

20,401

23,315

Other holdings of securities

469

469

558

558

Other long- and short-term receivables

1,844

1,844

8,824

8,736

Short-term investments

239

239

278

278

Interest rate swaps received

5,694

5,694

2,178

2,178

Interest rate swaps paid

-5,518

-5,518

-2,084

-2,084

FX interest rate swaps received

5,503

5,503

5,989

5,989

FX interest rate swaps paid

-5,180

-5,180

-5,583

-5,583

Other currency derivatives

29

29

84

84

Total assets

25,329

31,806

30,645

33,471

Provisions for pensions

619

619

522

522

Long-term loans

11,987

12,170

25,940

27,023

Short-term loans

11,712

12,170

4,686

4,710

Interest rate swaps received

-1,308

-1,308

-1,314

-1,314

Interest rate swaps paid

1,431

1,431

1,442

1,442

FX interest rate swaps received

-1,564

-1,564

-1,795

-1,795

FX interest rate swaps paid

1,707

1,707

1,927

1,927

Other currency derivatives

53

53

85

85

Total liabilities

24,637

25,278

31,493

32,600

Less book value of:

 

 

 

 

- pensions

-619

 

-522

 

                             - accrued interest

-202

 

-332

 

                             - other currency derivatives

-53

 

-85

 

Book value of interest-bearing liabilities

23,763

 

30,554

 

 

 

 

 

 

FX swaps/forward contracts (portfolio)

 

 

 

 

Purchases of foreign currency

9,085

9,085

15,030

15,030

Sales of foreign currency

2,899

2,899

5,075

5,075

Deferred Tax

SEK in millions

Sep 30,
2004

Dec 31,
2003

Deferred tax liability

8,432

8,537

Deferred tax asset

-12,567

-14,960

Net deferred tax asset (-)/liability (+)

-4,135

-6,423

Contingent Assets and Contingent Liabilities

SEK in millions

Sep 30,
2004

Dec 31,
2003

Contingent assets

-

-

 

 

 

Collateral pledged

 

 

Real estate mortgages

20

20

Chattel mortgages

-

262

Shares in subsidiaries

-

570

Shares in associated companies

525

642

Current receivables

38

36

Blocked funds in bank accounts

1,265

1,259

Total

1,848

2,789

 

 

 

Contingent liabilities

 

 

Credit guarantees, associated companies

1,055

726

Performance guarantees, associated companies and other minority holdings

742

1,159

Other guarantees, etc.

713

1,038

FPG/PRI, other pension guarantees

176

176

Total

2,686

3,099

TeliaSonera has a dispute with Tele2 and Vodafone concerning interconnect prices in Sweden. TeliaSonera believes that it has recorded sufficient provisions.

Contractual Obligations

SEK in millions

Sep 30,
2004

Dec 31,
2003

Intangible fixed assets

18

40

Tangible fixed assets

2,458

2,140

Indefeasible Rights of Use (IRU)

3

-

Subsidiaries

5,551

-

Associated companies and other minority holdings

1,980

3,093

Total

10,010

5,273

Basis for Presentation

General. As in the annual accounts for 2003, TeliaSonera's consolidated financial statements as of and for the three-month and nine-month periods ended September 30, 2004, have been prepared in accordance with International Financial Reporting Standards (IFRS). The parent company Telia­Sonera AB's financial statements have been prepared in accordance with the Annual Accounts Act and other Swedish regulations. This report has been prepared in accordance with IAS 34 "Interim Financial Reporting."

New accounting standards. Between December 17, 2003 and May 27, 2004, a number of new standards, several revised standards and one new interpretation were published (see details in the Q2 Interim Report). One former standard was withdrawn and the revisions superseded a number of previously published interpretations (see details in the Q1 Interim Report).

TeliaSonera's future adoption of IFRS 2, IFRS 4, IFRS 5 and of the revisions to IAS 2, IAS 8, IAS 10, IAS 16, IAS 17, IAS 21, IAS 24, IAS 28, IAS 31, IAS 32, IAS 33 and IAS 39, as well as the adoption of IFRIC 1, will not entail any restatements of comparative figures. When adopting IAS 1 and IAS 27, TeliaSonera will have to recognize the share of equity owned by external shareholders not as a separate line item on the face of the balance sheet but as a separate component within shareholders' equity. Likewise, the minority share of income will not be recognized as a separate line item on the face of the income statement but as a disclosure on the face of the income statement of the allocation of profit or loss for the period. Telia­Sonera does not own assets of the type regulated by IAS 40.

Adoption of IFRS 3 and of the revisions to IAS 36 and IAS 38 involves, among other things, that goodwill and other intangible assets with indefinite useful life will no longer be amortized but tested for impairment at least annually and that the minority interest should include minority shareholders' part of the fair value of assets acquired and liabilities assumed. TeliaSonera has decided to adopt IFRS 3 as of January 1, 2004 (see "Restated quarterly data" below).

Change in estimates. Effective January 1, 2004, the depreciation rate for copper cables in the fixed local access network in Sweden has been changed from 8 years to 20 years and for switching equipment for ADSL customers from 3 years to 10 years.

Restated segment reporting. Some adjustments of TeliaSonera's business organization were implemented in the first nine months of 2004. Hence, segment information in this report has been restated.

Restated quarterly data. In the fourth quarter of 2003, TeliaSonera finalized the allocation of goodwill to the various businesses acquired directly and indirectly in the merger with Sonera. The final allocation resulted, among others, in a reduction of goodwill related to the Turkcell shares, increasing operating income in 2003 by SEK 291 million. The adjustments were retroactively reflected in all quarters. In the second quarter of 2004, TeliaSonera decided to retrospectively adopt IFRS 3 as of January 1, 2004. The adoption impacted the first quarter results for 2004.

Restatements

SEK in millions

Jan-Mar
2004

Oct-Dec
2003

Jul-Sep
2003

Apr-Jun
2003

Jan-Mar
2003

Depreciation, amortization and write-downs

830

-

-

-

-

Income from associated companies

231

64

93

73

61

Operating income

1,061

64

93

73

61

Income after financial items

1,061

64

93

73

61

Income taxes

-

-25

-36

-28

-24

Net income

1,061

39

57

45

37

Changes in Group Composition
Metro One
. On January 14, 2004, TeliaSonera sold its remaining shareholding in Metro One Telecommunications, Inc.

INGROUP. On February 20, 2004, the shareholders of INGROUP Holding AB, including TeliaSonera holding a 37 percent stake, sold all of their shares to Manpower.

Zed. On January 13, 2004, Yahoo!, sold back its 16 percent holding in Sonera Zed Oy to TeliaSonera, whereby Zed became a wholly owned subsidiary of TeliaSonera. On September 10, 2004, TeliaSonera sold Zed to the Spanish interactive media group Wisdom Entertainment.

Eutelsat. TeliaSonera's minority holding in the satellite company Eutelsat S.A. was sold in February 2004.

Telia Finans. On March 1, 2004, TeliaSonera sold its wholly owned subsidiary, the Swedish leasing company Telia Finans AB, to De Lage Landen International B.V.

Sturenportti. On February 27, 2004, TeliaSonera purchased all shares in the real estate company Kiinteistö Oy Sturenportti from Sonera Pension Fund.

Omnitel. On August 17, 2004, TeliaSonera acquired 10 percent of the shares in UAB Omnitel of Lithuania from the Kazickas family, making Omnitel fully owned by TeliaSonera.

Orange Denmark. On October 11, 2004, TeliaSonera acquired France Telecom's Danish subsidiary, the mobile operator Orange A/S.

Related Party Transactions
Svenska UMTS-nät
. TeliaSonera owns 50 percent of Svenska UMTS-nät AB. In the three-month period ended September 30, 2004, TeliaSonera sold services and products to Svenska UMTS-nät worth SEK 41 million and purchased services and products worth SEK 24 million. In the nine-month period ended September 30, 2004, TeliaSonera sold services and products worth SEK 127 million and purchased services and products worth SEK 42 million. As security for certain amounts borrowed by Svenska UMTS-nät under a third-party credit facility, TeliaSonera had, as of September 30, 2004, issued a guarantee of a maximum of SEK 3,500 million to the lenders and granted pledges of its shares in Svenska UMTS-nät.

Lattelekom. TeliaSonera holds a participating interest in Lattelekom SIA. In the three-month period ended September 30, 2004, TeliaSonera sold services and products to Lattelekom worth SEK 34 million and purchased services and products worth SEK 21 million. In the nine-month period ended September 30, 2004, TeliaSonera sold services and products worth SEK 91 million and purchased services and products worth SEK 56 million.

MegaFon. TeliaSonera holds a participating interest in OAO MegaFon. As of September 30, 2004, TeliaSonera had interest-bearing and non-interest-bearing claims on MegaFon of SEK 360 million.

Infonet. TeliaSonera owns a participating interest in Infonet Services Corp. In the three-month period ended September 30, 2004, TeliaSonera sold services and products to Infonet worth SEK 13 million and purchased services and products worth SEK 17 million. In the nine-month period ended September 30, 2004, TeliaSonera sold services and products worth SEK 28 million and purchased services and products worth SEK 92 million.

Telefos. TeliaSonera owns 49 percent of the shares in Telefos AB. As of September 30, 2004, TeliaSonera had interest-bearing claims on the Telefos Group of SEK 306 million and had signed guarantees of SEK 100 million for commitments made by Telefos companies. In the three-month period ended September 30, 2004, TeliaSonera sold services and products worth SEK 100 million to the Telefos Group and purchased services and products worth SEK 422 million. In the nine-month period ended September 30, 2004, TeliaSonera sold services and products worth SEK 151 million and purchased services and products worth SEK 1,459 million. Some services purchased by TeliaSonera referred to construction of fixed assets.

Other relationships. In addition to those specified, TeliaSonera buys and sells services and products to a limited extent from these and other associated companies, in all cases on market terms.

Loan Financing
The positive cash-flow generation continued also during the third quarter of 2004, increasing the cash at hand in the Group. Only minor amortization of the external debt occurred in the quarter via buy-back and cancellation of "Sonera 2005 bonds" with a nominal value of EUR 36.5 million.

Stock Option Schemes
Summarized information about warrants outstanding as of September 30, 2004 by exercise price is as follows.

 

Outstanding

Of which exercisable

Exercise price (SEK)

Number of warrants

Remaining contractual life (years)

Number of warrants

Remaining contractual life (years)

69.00

12,250,000

0.67

12,250,000

0.67

70.62

5,956,650

0.75

5,956,650

0.75

On September 30, 2004, the closing price for the TeliaSonera share on the Stockholm Stock Exchange was SEK 35.40. Detailed information regarding the stock option schemes is presented in TeliaSonera's Annual Report for 2003. Please also refer to the Q2 Interim Report for changes in 2004. If fully exercised, the outstanding stock options will entail a share capital increase of approximately SEK 68 million, equal to a 0.5 percent increase in the number of shares.

Swedish GAAP
Differences in principles. TeliaSonera's consolidated financial statements are prepared in accordance with IFRS. Effective January 1, 2004, IFRS deviates from Swedish GAAP, relevant to TeliaSonera, with respect to amortization of goodwill, certain fair value adjustments, write-ups of tangible fixed assets and certain Swedish taxes imposed on pension costs and pension liabilities.

Translation into Swedish GAAP. Application of Swedish GAAP affects consolidated net income and shareholders' equity as follows.

 

SEK in millions

Jul-Sep
2004

Jul-Sep
2003

Jan-Sep
2004

Jan-Sep
2003

Net income under IFRS

4,320

1,792

10,873

6,384

Amortization of goodwill, fair value adjustments

-862

-

-2,591

-

Write-up of tangible fixed assets

-197

-

-596

-

Goodwill amortization, associated companies

-195

-

-706

-

Pension-related taxes

7

-

-586

-

Deferred tax

53

-

331

-

Net income under Swedish GAAP

3,126

1,792

6,725

6,384

SEK in millions

Sep 30, 2004

Dec 31, 2003

Shareholders' equity under IFRS

119,095

112,393

Amortization of goodwill, fair value adjustments

-2,591

-

Write-up of tangible fixed assets

4,353

4,949

Goodwill amortization, associated companies

-706

-

Pension-related taxes

-586

-

Deferred tax

-1,055

-1,386

Exchange rate difference

25

-

Shareholders' equity under Swedish GAAP

118,535

115,956

Finnish GAAP
The following information is provided pursuant to the Finnish Financial Supervision Authority decision no. 28/269/2002.

This interim report has been prepared in accordance with chapter 2, section 5 of the Finnish Securities Markets Act. TeliaSonera prepares its consolidated financial statements in accordance with IFRS. The main differences between Finnish Accounting Standards (Finnish GAAP) and IFRS, relevant to TeliaSonera, are described in TeliaSonera's Annual Report for 2003. As discussed above, TeliaSonera decided to adopt IFRS 3 as of January 1, 2004, involving among other things that goodwill is no longer amortized. Finnish GAAP require amortization of goodwill. Otherwise, there were no material additional differences in the first nine months of 2004.

Parent Company
Net sales for the nine-month period were SEK 16,061 million (15,935), of which SEK 12,584 million (12,483) was billed to subsidiaries. Earnings before appropriations and taxes decreased to SEK 5,136 million (6,229), as improved operating income did not balance lower group contributions from subsidiaries. Earnings after appropriations and taxes were SEK 3,868 million (3,947).

The balance sheet total increased to SEK 141,261 million (137,112 at year-end). Shareholders' equity decreased to SEK 95,400 million (96,269 at year-end). Retained earnings amounted to SEK 22,759 million (23,209).

Cash flow from operating activities improved to SEK 7,832 million (6,088) and cash flow before financing activities to SEK 15,828 million (10,835). Net borrowings increased to SEK 3,960 million (3,196 at year-end). Cash and cash equivalents totaled SEK 14,569 million (8,809).

The equity/assets ratio (including the equity component of untaxed reserves) was 73.6 percent (74.2 at year-end).

Total investments for the nine-month period amounted to SEK 5,651 million (4,419), including SEK 1,961 million (1,498) in tangible fixed assets, primarily fixed-line installations. Other investments totaling SEK 3,690 million (2,921, of which SEK 2,581 million reflected purchase price consideration for Sonera) were primarily attributable to capital infusions in subsidiaries and associated companies. Of the capital infusions to subsidiaries, SEK 9 million (46) was provided through debt conversion.

Due to operations acquired, the number of employees as of September 30, 2004 was 3,910 compared to 2,982 at year-end.

Financial Information/"Underlying" Measures of Results of Operations
This interim report includes information on "underlying" measures of Telia­Sonera's results of operations, such as "EBITDA excluding non-recurring items" and "Operating income excluding non-recurring items." EBITDA equals operating income before depreciation, amortization and write-downs, excluding income from associated companies. Non-recurring items include write-downs, capital gains/losses, restructuring/phase-out of operations and personnel redundancy costs. TeliaSonera's management uses operating income excluding non-recurring items as the principal measure for monitoring profitability in internal reporting. Management believes that, besides operating income, EBITDA excluding non-recurring items and operating income excluding non-recurring items are also measures commonly reported and widely used by analysts, investors and other interested parties in the telecommunications industry. Accordingly, these "underlying" measures are presented to enhance the understanding of TeliaSonera's historical operating performance.

These "underlying" measures, however, should not be considered as alternatives to operating income as indicators of our operating performance. Similarly, EBITDA excluding non-recurring items should not be considered as an alternative to cash flows from operating activities as a measure of liquidity. EBITDA excluding non-recurring items and operating income excluding non-recurring items are not measures of consolidated financial performance under IFRS or U.S. GAAP and may not be comparable to other similarly titled measures for other companies. These "underlying" measures are not meant to be predictive of potential future results.

Forward-Looking Statements
This interim report contains statements concerning, among other things, TeliaSonera's financial condition and results of operations that are forward-looking in nature. Such statements are not historical facts but, rather, represent TeliaSonera's future expectations. TeliaSonera believes that the expectations reflected in these forward-looking statements are based on reasonable assumptions; however, forward-looking statements involve inherent risks and uncertainties, and a number of important factors could cause actual results or outcomes to differ materially from those expressed in any forward-looking statement, including TeliaSonera's market position, growth in the telecommunications industry in Europe, the effects of competition and other economic, business, competitive and/or regulatory factors affecting the business of TeliaSonera and the telecommunications industry in general. Forward-looking statements speak only as of the date they were made, and, other than as required by applicable law, TeliaSonera undertakes no obligation to update any of them in light of new information or future events.