Financial highlights

-- Growth in revenue (+7%) and gross profit (+4%) due to the acquisition of
Get in Q4 2014; flattish YoY organic revenue (-0.7%), which is an
improvement vs. 2014 levels, but organic gross profit decreased by 4.2%
following a drain in mobile and landline voice in Denmark
-- Opex development affected by the inclusion of Get and increased staffing in
call centres to mitigate high call volumes and secure sales ambitions;
adjusted for this, opex savings were 2% in Q1
-- Reported EBITDA up 0.9% YoY; despite a strong growth in Get of 10%, organic
EBITDA decreased7.3% due to a historically weak development in Denmark
(-9%)
-- Increased exposure towards cable: 35% of Q1 EBITDA stemmed from cable due
to inclusion of Get and YoY growth in YouSee, up by 14 ppt vs. Q1 2014
-- EFCF of DKK 302m, down 17.5% due to increased capex and different timing of
tax payments
-- 2015 guidance confirmed
-- Get financing completed as bridge facility has been repaid through hybrid
and senior bond issue locking in favourable financing rates

Operational highlights

-- TDC’s superior mobile network covers 99.5% of Denmark with 3G/4G,
delivering a 74% overall flawless experience vs. Danish peers’ level of
38-43%
-- Improved Consumer mobile voice development with net loss of 4k in Q1
(compared with FY 2014 net loss of 111k) driven by cross sales to existing
broadband and TV customers across brands
-- Substantial ARPU decrease (-15% YoY) in Business mobile voice following
price pressure across customer segments
-- YouSee TV ARPU up 6% from Q4, but net loss of 27k YouSee TV customers due
to termination of a low ARPU antenna association (-14k) and leakage from
both individual customers and antenna associations
-- Strong broadband performance in Get with both subscriber and ARPU growth
(9% and 3% YoY, respectively)
-- Recommend score deteriorated by 2 index points YoY to 63, but underlying
KPIs show early signs of improvement

TDC A/S
Teglholmsgade 1
0900 Copenhagen C
DK-Denmark
tdc.com

TDC Fact Sheet Q1 2015.xlsx