SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM 6-K
REPORT
OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For
the month of December 2015
INTERNET
GOLD-GOLDEN LINES LTD.
(Name
of Registrant)
2
Dov Friedman Street, Ramat Gan 5250301, Israel
(Address
of Principal Executive Office)
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 ☒ Form 40-F ☐
Indicate
by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate
by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
Indicate
by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information
to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes
☐ No ☒
If
"Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- __________
Internet
Gold-Golden Lines Ltd.
EXPLANATORY
NOTE
The following
exhibits are attached:
99.1 |
The
attached exhibits pertain to Bezeq The Israel Telecommunication Corp. Ltd., (the “Group”) a controlled subsidiary
of B Communications, the Registrant’s controlled subsidiary: Full Financial Statements (Unaudited), Periodic Reports and
additional accompanying information of the Group as at September 30, 2015.
|
The
Hebrew version was submitted by the Group to the relevant authorities pursuant to Israeli law, and represents the binding version
and the only one having legal effect. This translation was prepared for convenience purposes only.
SIGNATURE
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.
|
INTERNET GOLD-GOLDEN LINES
LTD. |
|
(Registrant) |
|
|
|
|
By |
/s/Doron Turgeman |
|
|
Doron
Turgeman |
|
|
Chief
Executive Officer |
Date:
December 3, 2015
EXHIBIT
INDEX
The following
exhibits are attached:
99.1 |
The
attached exhibits pertain to Bezeq The Israel Telecommunication Corp. Ltd., (the “Group”) a controlled subsidiary
of B Communications, the Registrant’s controlled subsidiary: Full Financial Statements (Unaudited), Periodic Reports and
additional accompanying information of the Group as at September 30, 2015. |
The
Hebrew version was submitted by the Group to the relevant authorities pursuant to Israeli law, and represents the binding version
and the only one having legal effect. This translation was prepared for convenience purposes only.
Exhibit 99.1
November 18,
2015
Quarterly report for the period ended
September 30, 2015
| · | Update
to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
| · | Directors'
report on the state of the Company’s affairs for the period ended September 30,
2015 |
| · | Interim
Financial Statements as at September 30, 2015 |
![](http://www.sec.gov/Archives/edgar/data/1090159/000121390015009255/image_003.jpg)
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
Update to Chapter A
(Description of Company Operations)
of the Periodic Report for 2014
![](http://www.sec.gov/Archives/edgar/data/1090159/000121390015009255/image_003.jpg)
The information contained in this report constitutes a translation of the report published by the Company. The Hebrew version was submitted by the Company to the relevant authorities pursuant to Israeli law, and represents the binding version and the only one having legal effect. This translation was prepared for convenience purposes only. |
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
Update to Chapter A (Description of Company
Operations) 1
to the Periodic Report for 2014 ("Periodic
Report")
of "Bezeq" - The Israel Telecommunication
Corporation Ltd. ("the Company")
| 1. | General development of the Group's business |
| | Section 1.1.2 - Merger of the Company and DBS |
In the matter of the Company’s
engagement in a transaction with Eurocom DBS to acquire Eurocom DBS’s entire holdings in DBS - on June 23, 2015, approval
was received from the Minister of Communications to transfer the means of control in DBS in which the Company will control DBS
and will hold the entire issued and paid-up capital of DBS. Subsequently, on June 24, 2015, the aforesaid transaction was completed.
On this occasion, the Company transferred to Eurocom DBS the cash consideration for the transaction in the amount of NIS 680 million,
Eurocom DBS transferred to the Company all its shares and rights to shares in DBS and assigned to the Company its entire rights
in the shareholders’ loans that it had provided to DBS, and the director in DBS representing Eurocom DBS resigned his position.
Upon completion of the transaction, DBS became a wholly owned subsidiary (100%) of the Company.
| | Section 1.3.3 - Dividend distribution |
For information about a dividend
distribution in the amount of NIS 844 million in respect of profits in the second half of 2014 that was approved by a general meeting
of the Company’s shareholders on May 6, 2015, and in connection with a dividend distribution in the amount of NIS 933 million
for profits in the first half of 2015 that was approved by a general meeting of the Company’s shareholders on September 21,
2015 and distributed on October 26, 2015, see Note 7 to the Company’s Financial Statements for the period ended September
30, 2015.
Outstanding, distributable profits
at the reporting date - NIS 419 million2 (surpluses
accumulated over the last two years, after subtracting previous distributions and excluding the Special Distribution).
| 1 | The update is further to Regulation 39A of the Securities Regulations (Periodic and Immediate Reports),
1970, and includes material changes or innovations that have occurred in the corporation in any matter which must be described
in the periodic report. The update relates to the Company's periodic report for the year 2014 and refers to the section numbers
in Chapter A (Description of Company Operations) in the said periodic report. |
| 2 | Including revaluation gains in the amount of NIS 12 million for an increase in the control of DBS.
Pursuant to a Board of Directors’ resolution dated February 10, 2015, these revaluation gains will be excluded from the dividend
distribution policy and will not be distributed as a dividend. |
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
| | Section 1.4.4 - Main results and operational data |
| A. | Bezeq Fixed Line (the Company's operations as a domestic
carrier) |
| |
Q3 2015 | | |
Q2 2015 | | |
Q1 2015 | | |
Q4 2014 | | |
Q3 2014 | | |
Q2 2014 | | |
Q1 2014 | |
Revenues (NIS million) | |
| 1,101 | | |
| 1,105 | | |
| 1,113 | | |
| 1,086 | | |
| 1,081 | | |
| 1,073 | | |
| 1,077 | |
Operating profit (NIS million) | |
| 512 | | |
| 662 | | |
| 547 | | |
| 507 | | |
| 498 | | |
| 471 | | |
| 504 | |
Depreciation and amortization (NIS million) | |
| 184 | | |
| 180 | | |
| 176 | | |
| 170 | | |
| 178 | | |
| 172 | | |
| 168 | |
EBITDA (Earnings before depreciation and amortization) (NIS million)(1) | |
| 696 | | |
| 842 | | |
| 723 | | |
| 677 | | |
| 676 | | |
| 643 | | |
| 672 | |
Net profit (NIS million) (8) | |
| 256 | | |
| 382 | | |
| 346 | | |
| 293 | | |
| 263 | | |
| 251 | | |
| 295 | |
Cash flow from current operations (NIS million) | |
| 686 | | |
| 456 | | |
| 548 | | |
| 499 | | |
| 599 | | |
| 545 | | |
| 616 | |
Payments for investments in property, plant & equipment and intangible assets (NIS million) | |
| 230 | | |
| 191 | | |
| 231 | | |
| 195 | | |
| 210 | | |
| 207 | | |
| 210 | |
Proceeds from the sale of property, plant & equipment and intangible assets (NIS million) | |
| 21 | | |
| 80 | | |
| 12 | | |
| 82 | | |
| 69 | | |
| 42 | | |
| 28 | |
Free cash flow (NIS million) (2) | |
| 477 | | |
| 345 | | |
| 329 | | |
| 386 | | |
| 458 | | |
| 380 | | |
| 434 | |
Number of active subscriber lines at the end of the period (in thousands)(3) | |
| 2,193 | | |
| 2,204 | | |
| 2,208 | | |
| 2,205 | | |
| 2,205 | | |
| 2,205 | | |
| 2,214 | |
Average monthly revenue per line (NIS) (ARPL)(4) | |
| 60 | | |
| 60 | | |
| 61 | | |
| 62 | | |
| 63 | | |
| 63 | | |
| 64 | |
Number of outgoing minutes (in millions) | |
| 1,373 | | |
| 1,396 | | |
| 1,459 | | |
| 1,482 | | |
| 1,588 | | |
| 1,522 | | |
| 1,608 | |
Number of incoming minutes (in millions) | |
| 1,408 | | |
| 1,385 | | |
| 1,428 | | |
| 1,440 | | |
| 1,498 | | |
| 1,424 | | |
| 1,467 | |
Number of active subscriber lines at the end of the period (in thousands)(7) | |
| 1,448 | | |
| 1,418 | | |
| 1,390 | | |
| 1,364 | | |
| 1,335 | | |
| 1,308 | | |
| 1,289 | |
Number of active subscriber lines at the end of the period (in thousands) - wholesale(7) | |
| 177 | | |
| 78 | | |
| 11 | | |
| - | | |
| - | | |
| - | | |
| - | |
Average monthly revenue per Internet subscriber (NIS) - retail | |
| 88 | | |
| 88 | | |
| 87 | | |
| 85 | | |
| 85 | | |
| 84 | | |
| 82 | |
Average bundle speed per Internet subscriber (Mbps)(5) | |
| 36.7 | | |
| 34.9 | | |
| 33.2 | | |
| 32.5 | | |
| 24.0 | | |
| 21.9 | | |
| 20.0 | |
Churn rate (6) | |
| 2.6 | % | |
| 2.4 | % | |
| 2.4 | % | |
| 2.5 | % | |
| 2.8 | % | |
| 2.8 | % | |
| 3.0 | % |
| (1) | EBITDA (Earnings before depreciation and amortization) is a financial index that is not based on
generally accepted accounting principles. The Company presents this index as an additional index for assessing its business results
since this index is generally accepted in the Company's area of operations which counteracts aspects arising from the modified
capital structure, various taxation aspects and methods, and the depreciation period for fixed and intangible assets. This index
is not a substitute for indices which are based on GAAP and it is not used as a sole index for estimating the results of the Company's
activities or cash flows. Additionally, the index presented in this report is unlikely to be calculated in the same way as corresponding
indices in other companies. |
| (2) | Free cash flow is a financial index which is not based on GAAP. Free cash flow is defined as cash
from operating activities less cash for the purchase/sale of property, plant and equipment, and intangible assets, net. The Company
presents free cash flow as an additional index for assessing its business results and cash flows because the Company believes that
free cash flow is an important liquidity index that reflects cash resulting from ongoing operations after cash investments in infrastructure
and other fixed and intangible assets. |
| (3) | Inactive subscribers are subscribers whose Bezeq lines have been physically disconnected (except
for a subscriber during (roughly) the first three months of the collection process). |
| (4) | Excluding revenues from transmission services and data communication, internet services, services
to communications operators and contractor and other works. Calculated according to average lines for the period. |
| (5) | For bundles with a range of speeds, the maximum speed per bundle is taken into account. |
| (6) | The number of telephony subscribers who left Bezeq Fixed Line during the period divided by the
average number of registered telephony subscribers in the period. |
| (7) | Number of active Internet lines including retail and wholesale lines. Retail - internet lines provided
directly by the Company. Wholesale - Internet lines provided through a wholesale service to other communications providers. |
| (8) | Commencing in Q2 2015, the Company revised the internal management reporting structure in connection
with financing income for shareholders loans that were provided to DBS and it no longer presents the financing income for shareholders
loans as part of financing income for the fixed line domestic carrier segment. Comparison figures were restated so as to reflect
the change in reporting structure. In this matter see Note 12.1 to the Company’s Financials. |
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
| |
Q3 2015 | | |
Q2 2015 | | |
Q1 2015 | | |
Q4 2014 | | |
Q3 2014 | | |
Q2 2014 | | |
Q1 2014 | |
Revenue from services (NIS million) | |
| 521 | | |
| 502 | | |
| 499 | | |
| 584 | | |
| 610 | | |
| 622 | | |
| 637 | |
Revenues from sale of equipment (NIS million) | |
| 208 | | |
| 219 | | |
| 228 | | |
| 251 | | |
| 214 | | |
| 221 | | |
| 280 | |
Total revenue (NIS million) | |
| 729 | | |
| 721 | | |
| 727 | | |
| 835 | | |
| 824 | | |
| 843 | | |
| 917 | |
Operating profit (NIS million) | |
| 61 | | |
| 53 | | |
| 32 | | |
| 74 | | |
| 122 | | |
| 127 | | |
| 126 | |
Depreciation and amortization (NIS million) | |
| 109 | | |
| 106 | | |
| 104 | | |
| 111 | | |
| 108 | | |
| 105 | | |
| 106 | |
EBITDA (Earnings before depreciation and amortization) (NIS million)(1) | |
| 170 | | |
| 159 | | |
| 136 | | |
| 184 | | |
| 231 | | |
| 232 | | |
| 232 | |
Net profit (NIS million) | |
| 55 | | |
| 49 | | |
| 36 | | |
| 59 | | |
| 100 | | |
| 106 | | |
| 108 | |
Cash flow from current operations (NIS million) | |
| 163 | | |
| 202 | | |
| 351 | | |
| 158 | | |
| 286 | | |
| 420 | | |
| 349 | |
Payments for investments in property, plant and equipment and intangible assets (NIS million) | |
| 90 | | |
| 199 | | |
| 72 | | |
| 80 | | |
| 83 | | |
| 85 | | |
| 73 | |
Free cash flow (NIS million) (1) | |
| 73 | | |
| 3 | | |
| 279 | | |
| 78 | | |
| 203 | | |
| 335 | | |
| 276 | |
Number of subscribers at end of the period (thousands) (2) | |
| 2,569 | | |
| 2,566 | | |
| 2,565 | | |
| 2,586 | | |
| 2,600 | | |
| 2,610 | | |
| 2,631 | |
Average monthly revenue per subscriber (NIS) (ARPU) (3) | |
| 68 | | |
| 65 | | |
| 65 | | |
| 75 | | |
| 78 | | |
| 79 | | |
| 80 | |
Churn rate (4) | |
| 6.4 | % | |
| 6.1 | % | |
| 6.5 | % | |
| 5.6 | % | |
| 7.3 | % | |
| 6.5 | % | |
| 7.5 | % |
| (1) | Regarding the definition of EBITDA (earnings before depreciation and amortization) and free cash
flows, see comments (1) and (2) in the Bezeq Fixed Line table. |
| (2) | Subscriber data include Pelephone subscribers (without subscribers from other operators hosted
on the Pelephone network) and does not include subscribers connected to Pelephone services for six months or more but who are inactive.
An inactive subscriber is one who in the past six months has not received at least one call, has not made one call / sent one SMS,
performed no surfing activity on his phone or has not paid for Pelephone services. It is noted that a customer may have more than
one subscriber number (“line”). |
| (3) | Average monthly revenue per subscriber. The index is calculated by dividing the average total monthly
revenues from cellular services, from Pelephone subscribers and other telecom operators, including revenues from cellular operators
who use Pelephone's network, repair services and extended warranty in the period, by the average number of active subscribers in
the same period. |
| (4) | The churn rate is calculated at the ratio of subscribers who disconnected from the company's services
and subscribers who became inactive during the period, to the average number of active subscribers during the period. |
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
| |
Q3 2015 | | |
Q2 2015 | | |
Q1 2015 | | |
Q4 2014 | | |
Q3 2014 | | |
Q2 2014 | | |
Q1 2014 | |
Revenues (NIS million) | |
| 389 | | |
| 391 | | |
| 393 | | |
| 398 | | |
| 385 | | |
| 366 | | |
| 355 | |
Operating profit (NIS million) | |
| 59 | | |
| 62 | | |
| 61 | | |
| 57 | | |
| 59 | | |
| 58 | | |
| 58 | |
Depreciation and amortization (NIS million) | |
| 33 | | |
| 32 | | |
| 32 | | |
| 33 | | |
| 32 | | |
| 33 | | |
| 32 | |
EBITDA (Earnings before depreciation and amortization) (NIS million)(1) | |
| 92 | | |
| 94 | | |
| 93 | | |
| 90 | | |
| 92 | | |
| 90 | | |
| 90 | |
Net profit (NIS million) | |
| 41 | | |
| 45 | | |
| 44 | | |
| 39 | | |
| 42 | | |
| 41 | | |
| 42 | |
Cash flow from current operations (NIS million) | |
| 69 | | |
| 74 | | |
| 62 | | |
| 71 | | |
| 71 | | |
| 95 | | |
| 74 | |
Payments for investments in property, plant and equipment and intangible assets (NIS million) (2) | |
| 28 | | |
| 26 | | |
| 53 | | |
| 28 | | |
| 27 | | |
| 23 | | |
| 31 | |
Free cash flow (NIS million) (1) | |
| 40 | | |
| 48 | | |
| 9 | | |
| 43 | | |
| 44 | | |
| 72 | | |
| 43 | |
Churn rate (3) | |
| 4.4 | % | |
| 4.2 | % | |
| 4.1 | % | |
| 4.7 | % | |
| 4.5 | % | |
| 3.7 | % | |
| 4.0 | % |
| (1) | Regarding the definition of EBITDA (earnings before depreciation and amortization) and cash flows,
see comments (1) and (2) in the Bezeq Fixed Line table. |
| (2) | The item also includes long term investments in assets. |
| (3) | The number of Internet subscribers who left Bezeq International during the period, divided by the
average number of registered Internet subscribers in the period. |
| |
Q3 2015 | | |
Q2 2015 | | |
Q1 2015 | | |
Q4 2014 | | |
Q3 2014 | | |
Q2 2014 | | |
Q1 2014 | |
Revenues (NIS million) | |
| 446 | | |
| 439 | | |
| 440 | | |
| 440 | | |
| 432 | | |
| 428 | | |
| 424 | |
Operating profit (NIS million) | |
| 74 | | |
| 70 | | |
| 59 | | |
| 57 | | |
| 76 | | |
| 67 | | |
| 73 | |
Depreciation and amortization (NIS million) | |
| 78 | | |
| 80 | | |
| 76 | | |
| 78 | | |
| 75 | | |
| 74 | | |
| 70 | |
EBITDA (Earnings before depreciation and amortization) (NIS million)(1) | |
| 152 | | |
| 150 | | |
| 135 | | |
| 135 | | |
| 151 | | |
| 141 | | |
| 143 | |
Net profit (loss) (NIS million) | |
| (75 | ) | |
| (166 | ) | |
| (3 | ) | |
| (87 | ) | |
| (86 | ) | |
| (115 | ) | |
| (34 | ) |
Cash flow from current operations (NIS million) | |
| 145 | | |
| 106 | | |
| 149 | | |
| 122 | | |
| 101 | | |
| 106 | | |
| 113 | |
Payments for investments in property, plant and equipment and intangible assets (NIS million) | |
| 75 | | |
| 82 | | |
| 65 | | |
| 94 | | |
| 64 | | |
| 68 | | |
| 78 | |
Free cash flow (NIS million) (1) | |
| 70 | | |
| 24 | | |
| 84 | | |
| 27 | | |
| 38 | | |
| 38 | | |
| 35 | |
Number of subscribers (at the end of the period, in thousands) (2) | |
| 639 | | |
| 638 | | |
| 634 | | |
| 632 | | |
| 623 | | |
| 613 | | |
| 607 | |
Average monthly revenues per subscriber (ARPU) (NIS)(3) | |
| 232 | | |
| 230 | | |
| 232 | | |
| 234 | | |
| 233 | | |
| 234 | | |
| 234 | |
Churn rate (4) | |
| 3.9 | % | |
| 3.1 | % | |
| 3.4 | % | |
| 2.9 | % | |
| 3.2 | % | |
| 3.1 | % | |
| 3.6 | % |
| (1) | Regarding the definition of EBITDA (earnings before depreciation and amortization) and cash flows,
see comments (1) and (2) in the Bezeq Fixed Line table. |
| (2) | Subscriber – one household or one small business customer. In the event of a business customer
with many reception points or a large number of decoders (such as a hotel, kibbutz or gym), the number of subscribers is calculated
by dividing the total payment received from the business customer by the average revenue from a small business customer. |
| (3) | Monthly ARPU is calculated by dividing total DBS revenues (from content and equipment, premium
channels, advanced products, and other services) by average number of customers. |
| (4) | Number of DBS subscribers who left DBS during the period, divided by the average number of DBS
registered subscribers in the period. |
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
Section 1.5 - Forecast regarding
the Group
On the forecast for the Group for
2015 as published in the 2014 financials -
Net profit for shareholders is
expected to be approximately NIS 1.7 billion.
The exercising of the transaction
for the purchase of all the holdings in DBS (see update to Section 1.1.2) and the amendment to the collective labor agreement (see
update to Section 2.9) do not change the forecast.
The Company's forecasts in this
section are forward-looking information, as defined in the Securities Law. The forecasts are based on the Company's estimates,
assumptions and expectations, including that the forecasts do not include the effects of provision for the early retirement of
employees.
The Group's forecasts are based,
inter alia, on its estimates regarding the structure of competition in the telecommunications market and regulation in this sector,
the economic situation and accordingly, the Group's ability to carry out its plans in 2015. Actual results might differ significantly
from these estimates, taking note of changes which may occur in the foregoing, in business conditions and the effects of regulatory
decisions, technology changes, developments in the structure of the telecommunications market, and so forth, or insofar as one
or more of the risk factors listed in Sections 2.21, 3.20, 4.17 and 5.21 in the 2014 reports, materializes.
Section 1.6 - General environment
and the influence of external factors on the Group's activity
Section
1.6.3 - Regulatory oversight and changes in the regulatory environment - wholesale market
Following the HCJ ruling of March
25, 2015 that a round-table discussion must be held with the participation of the Company and the State, as a form of post hearing,
to examine the Company’s arguments (professional and technical arguments, including technical issues which the Company claims
are impossible to implement), in an effort to clarify such issues wherever possible and make the necessary amendments, and after
which the Company and the State must submit statements to the Court within 60 days, the Company and the Ministry of Communications
[MOC] held discussions on the subject of the possible implementation of the wholesale telephony service and issues pertaining to
the economic pricing model.
On April 20, 2015, the Company
received a letter from the Director General of the Ministry of Communications on the subject of providing wholesale telephony service.
According to the letter, further to the meetings between MOC and the Company pursuant to the above-mentioned HCJ ruling, it emerges,
according to MOC, that provision of the wholesale services on the Bezeq network is technically feasible, with slight adjustments,
within a short period and at negligible cost. The letter also states that the Ministry believes there are several possible technological
solutions to providing the service in accordance with the service portfolio on time, and the letter includes a summary of three
of these solutions. MOC therefore expects Bezeq to prepare for providing the service on the scheduled date (May 17, 2015). To this
end, by April 27, 2015 the Company was required to submit documents to the Ministry describing the computerized interface for this
service, and the letter also stipulates that insofar as Bezeq fails to submit these documents on time, the Ministry will take the
view that Bezeq has no intention of providing the wholesale telephony service in accordance with its license, and it will take
every available course of action (a copy of the letter sent by the Director General of the Ministry of Communications is attached
to the Company’s immediate report dated April 20, 2015, included in this report by way of reference). On April 26, 2015,
the Company submitted its comments on this letter, completely rejecting the allegation that it had used the argument of the unfeasibility
of the implementation to avoid providing the telephony services, and that the “technological solutions” presented in
the Ministry’s letter do not resolve the problem of unfeasibility and make it impossible to provide wholesale telephony services
on the Company’s existing network; nor are they consistent with the format for providing the services as defined in the service
portfolio (in this context, the Company even suggested appointing an independent expert to examine the feasibility of the options
put forward by the Ministry of Communications). Furthermore, the Company noted that the documents relating to the computerized
interface for the service cannot be prepared as long as the service itself is impossible to implement (or even, taking the Ministry’s
position, until the format for the service has been defined and, according to the Ministry, several options may be possible).
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
On May 7, 2015, the Minister of
Communications, Minister of Finance and Ministry of Communications submitted an updated notice on the Company’s aforementioned
petition, whereby, after the MOC held meetings with the Company subsequent to the HCJ decision, the Ministry concluded that the
provision of wholesale telephony services by the Company was technically feasible and that had the Company made preparations in
advance, there would have been no technical impediment to opening the wholesale market in this field on the scheduled date, May
17, 2015. As for the economic issues, the notice stated that the Ministry of Communications had concluded that the Company’s
arguments that the tariffs were unreasonable should not be accepted. Nevertheless, after re-examining the Company's arguments,
it had reached the conclusion that there was room to make certain changes in matters concerning the demand for data usage and requirements
concerning the quality of the service as defined in the service portfolio (which MOC believes do not affect the tariffs), including
the Ministry's intention to publish a preliminary hearing for the entire market and not to enforce requirements concerning the
quality of the service at this stage. The notice included expert opinions by MOC's engineering and economic professionals. On May
25, 2015, the Company submitted its revised notice in this proceeding. In the revised notice, the Company rejects the statements
in the State's update, and noted that contrary to the State's conclusions (1) the various solutions put forward by the Ministry
for providing telephony services in a wholesale market are not technically feasible, and. (2) the tariffs determined by the MOC
for the provision of the wholesale market services are unreasonable. The Company also argued that the Ministry of Communications
has not completed the discussions to evaluate the Company's arguments, as requested by HCJ, and has held steadfastly to its decisions
such that the unreasonableness of those decisions has remained unchanged. The Company’s revised notice included an engineering
opinion prepared by an external expert and an internal economic opinion (together with an external comparative study indicating
that the wholesale price in European countries on which the Ministry relied, is more than double the price determined by the Israeli
ministry). On October 8, 2015, MOC notified the court that, without prejudice to its position, it is of the opinion that in light
of the importance attributed by the MOC to the ability of the service providers to offer their subscribers a service package which
includes the telephony service, and in order not to allow any further delay in the provision of this service, the MOC is preparing
a hearing document which it intends to make public shortly, regarding the obligation of the Company to offer to the service providers
a telephony service, by way of a resale arrangement, and to prescribe the maximum tariffs for the provision of such service. In
its notice, the MOC stated that this was a different wholesale service which, in accordance with the Company's own line of argument,
does not require any preparation or modification to be performed in its engineering systems, and therefore could be offered immediately,
and that this offer was proposed as a temporary solution for a limited period of one year. On October 11, 2015, the petition was
heard at which, inter alia, in view of the MOC notice concerning publication of a new hearing, the court dismissed the petition
insofar as it relates to wholesale telephony services and it ruled that revised notifications would be submitted on the subject
of the tariffs which is still pending. At this stage, the Company is unable to predict the outcome or effect of the hearing.
Until May 16, 2015, retail subscribers
were transferred to a wholesale subscription (wholesale BSA service) via a non-automated process (a manual process that requires
the intervention of Company employees). Notably, the Ministry of Communications and some of the communications operators had complaints
regarding the Company’s work capacity at that stage. As of May 17, 2015, the transfer is made by means of an automated process
that does not require human intervention.
On May 11, 2015, the Company received
notice from the MOC of its intention to impose a monetary sanction in connection with the implementation of the broadband reform
(the "Notice"), whereby, as detailed in the supervisory report attached to the Notice, the Ministry found that
the Company was not in compliance with the directives prescribed in the service portfolio and that such course of conduct amounted
to a violation under Item (5) of Section D of the Addendum to the Communications Law (Telecommunications and Broadcasting), 1982.
The Ministry therefore intends to impose on the Company a monetary sanction of NIS 11,343,800, which is the maximum amount prescribed
by the law. According to the Notice, the Ministry believes that the Company's conduct since the launching of the reform amounts,
at the very least, to a violation of the provisions of the service portfolio in the following matters:
| 1. | The Company conducted customer retention calls prior
to completing the transition (to wholesale); |
| 2. | The Company did not enable implementation of a verbal transition process during the interim period
until the establishment of an automated interface; |
| 3. | The Company did not comply with the timeframe prescribed for transferring an infrastructure subscriber
from the Company to a service provider, and for transferring a subscriber between suppliers on the Company's infrastructure |
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
| 4. | The Company operated the service provider call center in a limited scope compared with the other
centers, thereby discriminating between the different types of subscribers. |
The explanations provided in the
Notice stated, among other reasons, that the violation made it difficult to create competition in the market, assisted the Company
in maintaining its monopolistic market share and the resulting high revenues, and that the Company's conduct could harm and even
prevent an important and significant reform in the Israeli communications market, which was designed to ensure the public's interest,
consumers' welfare and competition in various markets, including in the Internet and telephony sectors, and in the future in the
commercial broadcasting and other sectors
The Company rejected the Notice
and submitted its counter-arguments, including that it rejects the unsubstantiated statements and determinations in the Notice
in the context of preventing the reform and monopolistic practices. At the same time, the Company presented the Ministry’s
unreasonable course of conduct and the updating of the service portfolio in excess of its authority, while disregarding the complexity
of the non-automated processes and the time frame prescribed for them.
On June 1, 2015, the Ministry of
Communications published a hearing concerning the use of terminal equipment in a wholesale market, whereby it is considering the
establishment of an “associate arrangement” for the BSA service portfolio, according to which retail subscribers that
become wholesale subscribers will be able to continue to use the Company’s terminal equipment for a further 6 months, after
which the equipment will be returned to the Company. On June 30, 2015, the Company filed its position opposing the arrangement
under consideration, which infringes upon the Company’s proprietary rights and expropriates its property, is contrary to
the approach and justification underlying the wholesale service in that it detracts from the service provider’s responsibility
at the Company’s expense, where there is no market failure, lack of infrastructure or bottleneck, and it fails to comply
with the clause limiting infringement of a basic right. On the same date, Bezeq International filed its position which also opposes
the arrangement under consideration and asks for the conditions of the arrangement to be amended. On August 31, 2015, the MOC submitted
to the Company (and to Partner and Cellcom) a draft consent agreement concerning the temporary use of terminal equipment owned
by the Company or by a supplier when customers move from one service provider to another. The Company submitted its remarks on
the draft on September 3, 2015.
On June 15, 2015, the Antitrust
Authority asked the Company for information as part of a review being conducted by the Antitrust Commissioner in relation to the
provision of wholesale services on the Company’s network, including information about requests to connect customers as part
of the wholesale market, the dates of visits by technicians and Company documents relating to the reform of the wholesale market.
The Company submitted the information as requested by the Authority.
| | Section 1.6.4 - Regulatory oversight and changes in the regulatory environment - additional
topics |
Sub-section F - Enforcement and
monetary penalties - the Ministry of Communications has recently made extensive use of the oversight powers and has issued notice
of its intention to impose monetary sanctions on the Company regarding on-going regulatory matters as well as matters pertaining
to implementation of the wholesale market. The Company submitted its comments on these oversight reports and notice of the imposition
of such penalties to the Ministry. In some instances the Ministry rejected the Company’s position and imposed monetary sanctions
on the Company.
| 2. | Bezeq (“the Company”) - Domestic fixed-line communications |
| | Section 2.7.4 – Real estate |
Sub-sections A and D - on the Company’s
right to receive a site in Sakia, further to the Company’s talks with the planning authorities vis-a-vis exercising the Company’s
rights under the planning authorization contract between the Company and ILA - in April 2015, a detailed outline plan was submitted
to the Regional Planning Committee and published for objections, which determined the purposes, uses, building rights and construction
provisions for the zoning in the plan. On October 26, 2015, the Regional Planning Committee approved validation of the outline
plan. Subsequently, the Company is expected to sign a lease agreement in connection with the property.
The Company is reviewing the different
options open to it for exercising its rights in the property, including the possibility of selling the property or part thereof,
some of which might lead to the recording of a significant profit which, according to the Company’s initial estimates and
before relevant tests have been conducted, could reach hundreds of millions of shekels.
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
The information presented in this
section is forward-looking information as defined in the Securities Law, 1968, based, inter alia, on the Company’s estimates
in relation to the options open to it for the sale of the property, costs, expenses and taxes in connection with the sale of the
property, the Company’s requirements and state of the real-estate market in Israel. Insofar as any of the aforementioned
estimates do not materialize, the forward-looking information may not materialize.
Section 2.9 – Human
resources and Section 2.17 - Significant agreements
On August 30, 2015, the Company’s
Board of Directors approved an amendment (no. 5) to the special collective labor agreement from December 5, 2006 between the Company,
the union and the Histadrut. The main points of the amendment are:
| 1. | An extension of the collective labor agreement and the retirement arrangements through December
31, 2021 and amendment thereof. |
| 2. | As part of the retirement arrangements, the Company will be entitled, at its discretion, to terminate
the employment of up to 203 tenured employees (including new tenured employees) each year. |
| 3. | The estimated cost of the agreement, including wage improvements and not including the retirement
of employees which is subject to the Company’s discretion, is NIS 280 million throughout the period of the agreement (of
which NIS 30 million is contingent on the Company’s results). |
Section 2.11 – Working
capital
See Section 1.3 of the Board of
Directors' Report for information about the Company’s working capital.
At September 30, 2015, the Company
has a working capital deficit in the amount of NIS 2,282 million (this figure refers to the Company's separate financial statements.
In the Company's consolidated financial statements as at September 30, 2015, there is a working capital deficit in the amount of
NIS 1,217 million).
Section 2.13 - Financing
Undertaking to provide credit
On April 2, 2015 and on May 6,
2015, the Company entered into agreements with banking institutions in which context the banks undertook to provide the Company
with credit in 2016 to recycle future debt, in the aggregate amount of NIS 900 million. The undertaking is to provide credit to
the Company in June 2016 with an average duration of 4.6 years (repayment in five, equal annual installments as of June 1, 2019
until June 1, 2023), at an aggregate interest rate of 3.7% (fixed, shekel non-linked interest). Furthermore, on June 11, 2015,
the Company entered into an additional agreement with a financial institution in which context the financial institution undertook
to provide the Company with further credit of NIS 500 million to recycle a future debt of the Company in 2016. The undertaking
is to provide credit to the Company in December 2016 with an average duration of 4.9 years (repayment in five, equal annual installments
from December 15, 2019 through December 15, 2023), at an aggregate interest rate of 4.3% (fixed, shekel non-linked interest). The
terms of all the above undertakings and the loans to be provided thereunder, include terms that are similar to those given in relation
to other loans provided to the Company, as detailed in Part C, Note 11.2.1 of the 2014 Periodic Report. These conditions include:
an undertaking to refrain from creating additional liens over the Company's assets (under certain restrictions); an undertaking
whereby, in the event that the Company assumes an undertaking towards a particular party in connection with meeting financial covenants,
the Company shall also assume an identical undertaking with respect to this credit (subject to certain exceptions), and also accepted
terms for immediate repayment (such as breach events, insolvency, liquidation or receivership and so forth), and cross default
(with certain restrictions), that will also apply, mutatis mutandis, with respect to the periods of the undertaking to provide
credit.
Additionally, the Company is working
to obtain an undertaking to provide credit in 2017, and at the date of the report it received such undertaking in the amount of
NIS 400 million.
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
Guarantee for debentures of
DBS
Further to approval given by the
Company’s Board of Directors on August 30, 2015, on September 17, 2015 the Company signed letters of guarantee to meet the
undertakings of DBS to pay all the outstanding obligations towards the holders of Series B debentures and 2012 debentures of DBS
(in the amount of NIS 1.05 billion and NIS 307 million respectively). The letters of guarantee were deposited with representatives
of the lenders on September 17, 2015 and September 20, 2015 respectively, against a reduction of the annual rate of interest borne
by the debentures (0.5% and 1% respectively), as well as a cancellation of certain sureties and provisions in the deeds of trust
and debentures (including undertakings for DBS’s compliance with financial covenants and limitations on the distribution
of a dividend by DBS), and all in accordance with the conditions of the deeds of trust of the debentures and the debentures. Notably,
under the terms of the debentures, the interest rate is reduced and certain provisions and collaterals in the debentures are cancelled
provided that the Company’s rating by Maalot, or a corresponding rating, does not fall below (AA-) (“the Minimum Rating”).
This condition was met on the date of providing the guarantees and insofar as in the future the Company’s rating is less
than the Minimum Rating, then the reduction in the rate of interest will be cancelled, the cancelled collaterals will be reissued,
the cancelled provisions will be re-applied and the guarantee will expire. In the 2012 debentures, the debenture owners will be
able to choose between the foregoing and leaving in place the Company’s guarantee, the reduced interest rate, and cancelled
collaterals and additional provisions (except if the Company’s rating falls below a Maalot A rating or corresponding rating,
then from that date (and until the Company’s rating is restored) the reduced interest rate will be nullified). For the conditions
of these debentures, see also Section 5.15 in Chapter A of the 2014 Periodic Report.
Notably, on November 18, 2015,
the Board of Directors approved a loan in the amount of NIS 325 million to be provided to DBS for the early repayment of the 2012
debentures. The early repayment is due to take place within 30 days of DBS’s notice to the debenture holders of its intention
to make the early repayment, in accordance with DBS’s right under the conditions of the debentures. On this, see also Note
14.3 to the Company’s financial statements for the period ended September 30, 2014.
Raising of public debt
On October 15, 2015 the Company
completed an issue of debentures (Series 9 and 10) pursuant to a shelf offering report of the Company from October 13, 2015, published
in accordance with a shelf prospectus of the Company dated May 30, 2014. The total (gross) proceeds of this issue for debentures
that were allotted in accordance with the shelf offering report amounts to NIS 788,451,000, as follows:
|
|
Consideration
(gross) |
|
Annual
linked
interest |
|
Dates
of maturity date and interest
payments
(for both series) |
Debentures (Series 9) |
|
NIS 388,451,000 |
|
3.65%, unlinked |
|
Principal - 4 unequal installments: |
Debentures (Series 10) |
|
NIS 400,000,000 |
|
2.2% linked to the CPI |
|
10% on December 1, 2022 and
30% on each of these dates: December 1, 2023, December 1, 2024 and December 1, 2025.
Interest - semi-annual payments
on June 1 and December 1 each year. |
Furthermore, the Company made undertakings
with respect to both the debenture series, the main points of which are:
| - | An undertaking not to create any additional liens on
its assets (negative lien) without creating an identical lien in favor of the debenture holders, an undertaking that should the
Company assume an undertaking towards any entity in connection with compliance with financial covenants, the Company will make
an identical undertaking towards the debenture holders, and an undertaking to work so that insofar as this is within its control,
the debentures will continue to be rated until they reach full maturity, as specified in Note 11.2.1 in the Company’s 2014
Financials, and all under the conditions specified in the deed of trust for the debentures. |
| - | Generally accepted causes were included for immediate repayment of the debentures, including breach
events, insolvency, liquidation or receivership and so forth, as well as the right to call for immediate repayment should a third-party
lender call for immediate repayment of the Company’s debts towards it (of an amount that exceeds NIS 150 million; in the
event of a call for immediate repayment of another debenture series - the amount is unlimited), in the event that more than 50%
of the Group’s assets (consolidated) are sold in such manner that communications is no longer the Group’s core activity,
in the event of a change of control as a result of which the Company’s present controlling shareholders cease to be its controlling
shareholders (excluding the transfer of control to a recipient who receives a permit to control the Company in accordance with
the provisions of the Communications Law or a change of control in other defined circumstances), if a “going concern”
warning is recorded in the Company’s financial statements for two consecutive quarters, in the event of a significant worsening
of the Company’s business compared with its position at the time of the issue, and there is real concern that the Company
will be unable to repay the debentures on time (as noted in Section 35I1(A)(1) of the Securities Law), and all under the conditions
specified in the deed of trust for the debentures. |
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
The debentures were rated (ilAA)
by Maalot and (Aa2.il) by Midroog for the raising of up to NIS 800 million (identical to the rating of the Company and its other
debentures).
For additional information about
the aforementioned debentures, see the Company’s Shelf Offering Report dated October 13, 2015, an immediate report of the
Company dated October 14, 2015 on the results of the issue which are included in this report by way of reference, as well as Section
5 of the Directors Report and Note 5 to the financial statements in this quarterly report.
Notably, previously on April 21,
2015, Maalot affirmed a rating of ilAA/Stable for the Company. In this matter, see also Section 5 of the Directors’ Report.
See Section 5 of the Directors’
Report on the repayments of a debenture fund (Series 5) and a debenture fund (Series 8).
Up-to date table of the breakdown
of long-term loans of the Company 3 (including current
maturities), correct to October 31, 2015:
Loan term | |
Source of financing | |
Amount (NIS million) | | |
Currency or linkage | |
Type of interest and change mechanism | |
Average interest rate | | |
Effective interest rate | | |
Interest range in 2015 |
| |
Banks | |
| 1,606 | | |
Unlinked NIS | |
Variable, based on prime rate* | |
| 1.59 | % | |
| 1.60 | % | |
1.60%-1.75% |
| |
Banks | |
| 2,040 | | |
Unlinked NIS | |
Fixed | |
| 5.24 | % | |
| 5.30 | % | |
2.40%-6.85% |
Long-term loans | |
Non-bank sources | |
| 734 | | |
Unlinked NIS | |
Variable, based on annual STL rate** | |
| 1.48 | % | |
| 1.54 | % | |
1.48%-1.61% |
| |
Non-bank sources | |
| 1,674 | | |
Unlinked NIS | |
Fixed | |
| 5.45 | % | |
| 5.62 | % | |
3.65%-6.65% |
| |
Non-bank sources*** | |
| 3,671 | | |
CPI-linked NIS | |
Fixed | |
| 2.61 | % | |
| 2.68 | % | |
2.20%-5.30% |
| * | Prime interest rate (1.60%) as at November 2015. |
| ** | STL yield per year (816) – 0.084% (average of the last 5 trading days of August 2015) for
the interest period that commenced on September 1, 2015. |
| *** | Not including Debentures (Series 5) held by a wholly-owned subsidiary. |
Section
2.15.3 – Permits
Concerning high-voltage facilities
- at the date of this report, radiation permits for 27 HV facilities have been received. Two additional facilities are still in
the process of obtaining such permits.
Section
2.16.5 - Authority with respect to real estate
On May 7, 2015, the Ministry of
Communications published a hearing on the subject of wiring in residential buildings. As part of the hearing it announced that
taking note of the 2010 amendment to the Planning and Construction Regulations, which prescribes that the owner of a building permit
must install three conduits from the boundary of the property to the building’s internal communications cabinet, and that
due to complaints by IBC concerning the lack of available conduits, it is considering, inter alia, determining that Bezeq and Hot
groups will each use one conduit from the boundary of the property to the building’s internal communications cabinet and
to the communications cabinets on each floor, and that they must vacate conduits in existing buildings and make the necessary modifications
following IBC’s requests in certain circumstances. The Company submitted its objection to the aforesaid determinations, in
part due to a lack of justification, proportionality and necessity.
3
The Company is not financed by any short-term credit (less than one year).
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
Section
2.16.8 – Antitrust Laws
Concerning sub-section G - negotiations
with the Antitrust Commissioner whereby the Company abused its position as a monopoly and determined unfair purchase and sale prices
for monopoly service in a sales promotion campaign - on March 31, 2015, the Company appealed the decision to the Antitrust Court,
and submitted the opinion and affidavit of an economic expert, in which the Company asked that the court instruct that the decision
be nullified, and alternatively for its repeal. In this appeal, the Company also argued that there had been no negative margin,
that the decision had ignored various tests of negative margin and margin squeeze, that under the circumstances there was no concern
of harm to competition, that in practice competition had not been adversely affected and that there had been no breach of relevant
sections of the Antitrust Law. The Company also pointed out that the Authority had been in breach of administrative obligations
while formulating the decision and by its very publication, which should also lead to cancelling the decision. On September 8,
2015, the Commissioner’s response to the appeal was submitted in which the court was asked to dismiss the appeal and leave
the decision in place.
Section 2.18 – Legal
proceedings
Subsection G on a claim and an
application for its certification as a class action that was filed against the Company in the Haifa District Court in which it
is alleged that the Company does not permit existing customers to connect to the its infrastructure at the prices offered to new
customers for the same service - on August 11, 2015, the court authorized the motion to abandon the application to certify the
action as a class action without an order for legal costs.
Concerning sub-section J on an
application to certify a claim as a derivative claim in the matter of a Company transaction for acquisition of all the holdings
and shareholders’ loans of Eurocom DBS in DBS (“the First Application”) - on April 2, 2015 an additional application
was filed in the Tel Aviv District Court (Economics Department) (“the Second Application”) to certify a derivative
claim in the same matter by a private shareholder who owns 30 shares of the Company and a company under his full ownership that
holds 1000 Company shares (“the Applicants”), against the Company and against Eurocom DBS and Shaul Elovitch (Chairman
of the Company’s Board of Directors and an indirect controlling shareholder of the Company and Eurocom), against members
of the Company’s Board of Directors who approved the transaction, against three other Company directors, as claimed, for
their influence over the resolutions passed by the sub-committee of the Company’s Board of Directors, and against Bank of
America Merrill Lynch for its professional liability and alleged negligence in estimation of the purchase price (“the Respondents”).
The Applicants request, inter alia, that the court approve the filing of a derivative claim in the Company’s name, in which
Eurocom DBS and Shaul Elovitch will be required to return a total of NIS 518 million, which in the opinion of the Applicants and
their economic expert, constitutes the “unfair surplus consideration” paid for acquiring the outstanding shares of
Eurocom DBS, to determine the liability of the respondent directors and the liability of the Bank of America Merrill Lynch for
contracting in the transaction, and to obligate them to pay the entire amount up to a total of NIS 518 million which shall not
be returned to the Company’s coffers, as noted above, or alternatively to obligate all the Respondents for payment of NIS
477 million which is the price obtained, according to the Applicants, on the assumption of credit of only 70% of the value of the
synergies in favor of DBS (instead of 100%). On June 25, 2015, the Court resolved to strike out the Second Application, further
to the application that was submitted on this matter. On September 3, 2015, an appeal was filed against this decision. Accordingly,
the hearing on the First Application will proceed.
In August 2015, the Company received
an application to certify as a class action a claim that had been filed in the Tel Aviv District Court. The application, which
was filed by a Company subscriber, alleges that the Company abused its monopoly position to price its services in a manner that
restricts the ability of the Company’s competitors to offer fixed-line telephony services at competitive prices. This includes
by offering its customers special offers in which it charges a lower price for its fixed-line telephony services than the price
charged only for internet infrastructure services, namely for an input which is critical to the activity of its competitors in
the market that operate using VoB technology (on this, it should be noted that in November 2014, the Antitrust Authority issued
a ruling whereby the Company abused its position as a monopoly and the Company appealed the ruling in the Antitrust Court - see
Section 2.16.8 (g) in Chapter A of the 2014 reports and an update to that section in this report). The applicant argues that the
loss caused to the public as a result of the foregoing is estimated by examining the difference between the existing price in the
fixed-line telephony market and comparing it with the hypothetical price that would have prevailed in a market with sophisticated
competition that in turn would have resulted in lower prices in the long term. Based on an economic opinion (which the applicant
mentions but was not included in the documents received by the Company), the applicant estimates the amount of the class action
at NIS 244 million. The applicant claims that the members of the class action group are all the customers of the fixed-line telephony
services, irrespective of whether the services are provided by the Company or its competitors, including by VoB technology, from
January 15, 2011 and up to the date of submittal of the application.
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
In November 2015, the Company received
an application to certify as a class action a claim an action that had been filed in the Central District Court. The application,
which was filed by two Company subscribers, asserts that the Company abused its monopolistic status, in part, by “preventing
and blocking the existence of competition in general, and the existence of effective competition in the Israeli communications
market” thereby harming the Israeli public and making unreasonable profit exclusively as a result of exploiting its power
as a monopoly. The applicants maintain that the damage which the Company caused to the Israeli communications market is expressed
in the Company’s excessive and unreasonable profitability, and they seek damages of NIS 800 million which they allege is
based on 10% of the Company’s excess operating profit resulting from its exploitation of its power as a monopoly. Accordingly,
the applicants estimate the claim amount at NIS 566 million, after deducting the amount claimed in another proceeding (a class
action certification motion from August 2015 described above, in the amount of NIS 244 million, on grounds of exploitation of monopolistic
status and which pertains to the Antitrust Commissioner’s determination).
| 3. | Mobile radio-telephone (cellular telephony) - Pelephone Communications Ltd. ("Pelephone") |
Section 3.1.5A - Establishment
of cellular networks using advanced technologies
In May 2015, Pelephone paid NIS
96 million in license fees for the LTE frequencies tender and deposited a guarantee of NIS 80 million with the Ministry of Communications
as required in the tender. In August 2015, Pelephone received an amendment to its license to include the provision of 4G (LTE)
services and the allocation of dedicated frequencies (15 MHz) for the supply of these services, all in accordance with the tender.
Section 3.6.2 C - Infrastructure
sharing
Pelephone - Cellcom
In July 2015, the Antitrust Commissioner’s
decision was received granting a conditional exemption from a restrictive arrangement to a Joint Venture between Pelephone and
Cellcom for the maintenance of passive components on cellular sites owned by Pelephone and Cellcom, including the reduction of
costs by sharing the passive network components on these sites (including antennae), and the construction and maintenance of the
shared sites by means of a supplier (“the External Contractor”) to be chosen jointly by Pelephone and Cellcom
(“the Agreement”). The exemption was given, inter alia, under the conditions specified in the permit. At this
stage, Pelephone and Cellcom have not yet implemented the agreement.
Pelephone - Golan Telecom
As part of a process to sell Golan
Telecom, represented by the Rothschild Investment Bank, on October 29, 2015 Pelephone submitted a conditional offer for the acquisition
of Golan Telecom. On November 5, 2015, Pelephone was informed by a representative of Golan that its bid had not been accepted and
that a decision had been made to choose another offer.
Cellcom - Golan Telecom
According to an announcement by
Cellcom, in March 2015 the Minister of Communications announced that the infrastructure sharing agreements between Cellcom and
Golan Telecom must be changed significantly before the Ministry of Communications will review the agreements in detail.
According to Cellcom’s announcement,
on November 5, 2015, Cellcom entered into agreement with Golan Telecom to acquire 100% of the shares of Golan Telecom. The agreement
contains various conditions including, among others, obtaining approval from the Ministry of Communications, the Antitrust Commissioner
and no significant change for the worse.
Partner - Hot Mobile
In April 2015, Partner and Hot
Mobile announced that the Minister of Communications had approved the network sharing agreement between them. Pursuant to this
approval, Partner and Hot Mobile established a joint company that received a special license to provide cellular radio infrastructure
services for a cellular telephony operator. The license is valid for 10 years.
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
Section 3.6.2 D - MVNO -
Mobile Virtual Network Operator
In July 2015, Pelephone signed
an agreement to acquire the activity of Alon Cellular. In October 2015, the regulatory approvals were received and the transaction
was completed.
According to information published
in the media, in July 2015, Cellcom acquired the activity of Home Cellular, a virtual cellular communications network operator.
Section 3.9 – Human
resources
Declaration of a labor dispute
On August 3, 2015, Pelephone received
notice from the New General Federation of Labor (“Histradrut”) - Cellular, Internet and Hitech Workers’ Union,
of a labor dispute in accordance with the Settlement of Labor Disputes Law, 1957 and a strike commencing on August 17, 2015 onwards
(“the Notice”). According to the Notice, the matters in dispute are unilateral decisions taken by Pelephone,
specifically Pelephone allegedly undertaking organizational or structural changes that have implications on the working conditions,
as well as Pelephone expanding the areas and scope of outsourced work. The workers are demanding to negotiate these issues.
Pelephone rejects the claims of
the Workers’ Committee that are directed against it and it has held several meetings with representatives of the Workers’
Committee at which it presented its detailed comments on these claims. Pelephone applied to the District Labor Court for temporary
relief to prevent further sanctions and disruption of work (“the Application”). In September 2015, the application
was heard following which the parties accepted the court’s suggestion to continue intensive negotiations under the auspices
of the court and for both parties not to take further action. The parties are still negotiating.
Replacement of CEO
In October 2015, Mr. Gil Sharon,
CEO of Pelephone, announced his resignation. Gil Sharon will be replaced by Mr. Ran Guron who served as the Company’s Deputy
CEO and VP of Marketing, who will take up office on November 8, 2015.
Section 3.12.3 - Credit rating
On April 21, 2015, Maalot affirmed
a rating of ilAA/Stable for the Company and a rating of ilAA for Debentures (Series C) of Pelephone.
Section
3.15.3 – Site construction licensing
As part of a notice and application
for a further extension by the State on July 15, 2015, the State announced, among other things, that on May 14, 2015, a new government
had been formed in Israel and that it had resolved to transfer to the Minister of Finance most of the Minister of the Interior’s
powers under the Planning and Construction Law, including the authority to promulgate regulations under Section 266C of the Planning
and Construction Law. The State also advised that on July 13, 2015, the Knesset plenum had approved the transfer of authority from
the Minister of the Interior to the Minister of Finance. The State further argued that the Minister of Finance must be given reasonable
time to study the issue of the promulgation of regulations under Section 266C of the Planning and Construction Law, and to formulate
his opinion on the subject. Under these circumstances and to enable the Minister of Finance as well as the Ministers of Communications
and Environmental Protection to study the subject which is the subject of the petitions and formulate their opinions, the State
requested a further time extension to submit its revised notice until December 15, 2015. On July 19, 2015, HCJ granted the requested
extension.
Section 3.17 – Legal
proceedings
In May 2015, an action was filed
against Pelephone in the Tel Aviv District Court together with an application for its certification as a class action, on grounds
that Pelephone had discriminated against customers who contracted with it by not providing them with the lowest price that is offered
for such services; and that it discriminated against its new customers over existing customers who were awarded monetary benefits
for joining Pelephone. This was allegedly contrary to Pelephone's obligation, as provided in its license and by law, to refrain
from discriminatory practices with respect to the prices of the services it offers. Notably, in 2013, a claim was filed against
Pelephone on similar grounds, and such claim is still pending in court (see Section 3.17.1(E) in Chapter A of the 2014 Periodic
Report). The applicant seeks for Pelephone to reimburse the members of the class group for the difference between the price they
paid for the services and the lowest price customers such as themselves could have paid for the same services. Additionally, the
applicant asked the court to require Pelephone to offer all customers identical terms and to display them in its various advertisements.
The applicant estimates the action at millions of shekels and even more.
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
In May 2015, Pelephone received
a financial claim together with an application for its certification as a class action, which was filed in the Tel Aviv District
Court. The claim is based on the allegation that Pelephone violated a compromise settlement approved by the court as part of a
ruling that was handed down on another class action that the same applicant had filed against Pelephone (see Section 3.17.2B in
Chapter A of the 2014 Periodic Report). The subject of the alleged violation relates to the sale of earphones by Pelephone. The
applicant estimates the amount of the application at NIS 410 million.
In August 2015, Pelephone received
a financial claim together with an application for its certification as a class action that had been filed in the Central District
Court against Pelephone and against two communications companies and a company operating in the insurance and finance industry.
The main subject of the action is the allegation that one of the communications companies had made improper use of its database
and that in contravention of the Protection of Privacy Law, 1981, it had transferred or sold information about its customers to
the other respondents, Pelephone included. The claim against Pelephone can be summarized as the purchase or receipt of such information
and its utilization for marketing purposes, in a manner that violates the provisions of the Communications Law with respect to
the sending of unsolicited advertising material (spamming). The applicant does not specify the amount of the action against Pelephone.
| 4. | Bezeq International – international communications, Internet and NEP services - (“Bezeq
International”) |
Section
4.13.2 D - NEP license
On July 23, 2015, the Ministry
of Communications extended the NEP license that had been granted to Bezeq International, until July 31, 2020.
Section
4.13.4 - Key regulatory developments
On June 15, 2015, Bezeq International
filed an application with the Ministry of Communications to obtain a uniform general license, pursuant to the provisions of the
Communications (Telecommunications and Broadcasts) (Procedures and Conditions for Obtaining a Uniform General License), 2010.
| 5. | Multi-channel television - DBS Satellite Services (1998) Ltd. (“DBS”) |
As of June 24, 2015, DBS is a wholly
owned subsidiary of the Company, further to the completion of the transaction between the Company and Eurocom DBS for the acquisition
of Eurocom DBS’s holdings in DBS. On this, see the above update to Section 1.1.2.
Section
5.15.3 - Institutional financing
In April-May 2015, DBS issued additional
debentures (Series B), by way of an expansion of the series, in the total amount of NIS 228 million.
In September 2015, the Company
signed letters of guarantee to pay all the obligations of DBS towards the holders of Series B debentures and 2012 debentures of
DBS. As a consequence, the annual rate of interest borne by the debentures was reduced, all of DBS’s undertakings to provide
sureties to secure the aforementioned debentures were cancelled, and certain provisions in the debentures (including undertakings
for compliance by DBS with financial covenants and restrictions on the distribution of dividends by DBS) were also cancelled. For
additional information on this matter and on the early repayment of the 2012 debentures, see the update to Section 2.13.
Section
5.15.4 - S&P Maalot ratings for DBS and its debentures
On October 22, 2015, following
the Company’s acquisition of all the shares of DBS, S&P Maalot announced that the rating of DBS would be equal to that
of the Company and it raised DBS’s rating to ilAA (stable). The rating outlook is stable, pursuant to the rating outlook
for the Company.
Update to Chapter A (Description of Company Operations) of the Periodic Report for 2014 |
Section
5.19.1 - Pending legal proceedings
Sub-section A - An action in the
matter of disconnecting customers from Channel 5+ and a motion for its certification as a class action - in May 2015, the parties
filed a motion in the court to approve the compromise settlement whereby DBS will grant the members of the class action group a
bonus and it will also pay compensation to the class plaintiff as well as lawyer’s fees to his attorney. In September 2015,
the legal advisor’s opinion on the compromise settlement was received whereby the compromise settlement should not be approved
as is given that it fails to provide genuine compensation for members of the group. At the time of this report, the court’s
decision on the compromise settlement has not been received.
Sub-section E - action in the matter
of subtitles that accompany DBS television broadcasts and a motion for its certification as a class action - on June 30, 2015,
the parties filed an agreed application for the applicant to abandon the action and the motion for certification. On July 7, 2015,
a ruling was issued in which the court approved the application for abandonment.
In July 2015, a claim was filed
against DBS in the Central District Court together with an application for its certification as a class action, concerning alleged
discrimination against DBS customers who were not offered or were not given the best possible conditions or the lowest price for
the services received from yes; that it discriminated against its new customers over existing customers who were awarded special
offers or a bonus for joining yes; and an allegation of discrimination against new customers who are introduced by company employees,
over other new customers. This was allegedly contrary to the obligation applicable to yes, as provided in its license and by law,
to refrain from discriminatory practices with respect to the prices of the services it offers. The applicant has asked that yes
should compensate members of the class action group with the financial difference between the price that each of them actually
paid yes for the services, and the lowest price they could have paid for the same services. Furthermore, the applicant asked the
court to instruct yes to offer and provide its services freely to any applicant under identical conditions and to display these
conditions in its various advertisements. The applicant did not present the amount of the group claim due to a lack of data, although
she estimates the scope of the loss as tens of millions of NIS. In September 2015, following the filing of an additional motion
to certify a class action against DBS that involves a claim of price discrimination and breach of the relevant statutory provisions,
in which the claimants estimate the amount at NIS 13 million plus financial loss as will be ruled by the court, the court determined
that the two actions will be defined as related actions
November 18, 2015 |
|
|
Date |
|
Bezeq The Israel Telecommunication Corporation Ltd. |
Names and titles of signatories: |
|
|
|
Shaul Elovitch, Chairman of the Board of Directors |
|
|
|
Stella Handler, CEO |
|
17
Board of Directors' Report on the state of the company's affairs for the period ended September 30, 2015 |
Bezeq
- The Israel Telecommunication Corp. Ltd.
Board
of Directors’ Report on the State of the
Company’s
Affairs for the Period Ended
September 30, 2015
![](http://www.sec.gov/Archives/edgar/data/1090159/000121390015009255/image_003.jpg)
Board of Directors' Report on the state of the company's affairs for the period ended September 30, 2015 |
We hereby present the Board of Directors’
report on the state of affairs of “Bezeq” - The Israel Telecommunication Corporation Ltd. ("the Company")
and the consolidated Group companies (the Company and the consolidated companies, jointly - "the Group") for the nine
months ended September 30, 2015 (“the Period”) and the three months then ended (“the Quarter”).
The Board of Directors’ report includes
a condensed review of its subject-matter, and was prepared assuming the Board of Directors' report of December 31, 2014 is also
available to the reader.
On March 23, 2015, the Company assumed
control of D.B.S. Satellite Services (1998) Ltd. ("DBS"). As of that date, DBS is consolidated in the Company's statements.
On June 24, 2015, the Company completed its acquisition of Eurocom's remaining holdings in DBS, and as of that date the Company
holds all rights to DBS's shares ("DBS's First Time Consolidation"). The effects of DBS's operations on the Group's income
statement for the three months ended March 31, 2015 were included under the 'Share in the earnings of investees accounted for under
the equity method" item.
For more information, see Note 4.2 to the
financial statements.
In its financial statements, the Group
reports on four main operating segments:
1. |
Domestic Fixed-Line Communications |
|
|
2. |
Cellular Communications |
|
|
3. |
International Communications, Internet and NEP Services |
|
|
4. |
Multi-Channel Television |
It is noted that the Company’s financial
statements also include an "Others" segment, which comprises mainly online content and commerce services (through "Walla")
and contracted call center services (through “Bezeq Online”). The “Others” segment is immaterial at the
Group level.
The Group's results were as follows:
| |
1-9.2015 | | |
1-9.2014 | | |
Increase
(decrease) | | |
7-9.2015 | | 7-9.2014 |
|
|
Increase
(decrease) | |
| |
NIS
millions | | |
NIS
millions | | |
NIS
millions | | |
% | | |
NIS
millions | | |
NIS
millions | | |
NIS
millions | | |
% | |
Profit | |
| 1,352 | | |
| 1,695 | | |
| (343 | ) | |
| (20.2 | ) | |
| 407 | | |
| 428 | | |
| (21 | ) | |
| (4.9 | ) |
EBITDA (operating profit before
depreciation and amortization) | |
| 3,307 | | |
| 3,553 | | |
| (246 | ) | |
| (6.9 | ) | |
| 1,109 | | |
| 998 | | |
| 111 | | |
| 11.1 | |
Results for the corresponding period include
gains on the sale of all holdings in the shares of Coral-Tell Ltd. and a provision for termination of employment by way of early
retirement (see Note 10 to the financial statements). As of the second quarter of 2015, revenues, expenses and cash flows for the
reporting Period and Quarter include the results of Multi-Channel Television operations, as detailed below.
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| 1. | The Board of Directors’ explanations on the state of the Company’s affairs, the
results of its operations, equity, cash flows, and additional matters |
| |
30.9.2015 | | |
30.9.2014 | | |
Increase
(decrease) | | |
|
| |
NIS
millions | | |
NIS
millions | | |
NIS
millions | | |
% | | |
Explanation |
| |
| | |
| | |
| | |
| | |
|
Cash
and current investments | |
| 2,156 | | |
| 4,094 | | |
| (1,938 | ) | |
| (47.3 | ) | |
The decrease was mainly
attributable to the Domestic Fixed-Line Communications segment, including the acquisition of DBS's shares and loans to the
amount of NIS 680 million. However, the decrease was partially offset by DBS's First-Time Consolidation to the amount of NIS
346 million. For more information, see Section 1.3 - Cash Flows, below. |
Current and
non-current trade and other receivables | |
| 3,060 | | |
| 3,078 | | |
| (18 | ) | |
| (0.6 | ) | |
The decrease was mainly due to a
reduction in trade receivables balances in the Cellular Communications segment, caused by a reduction in service revenues
including revenues from hosting services and a reduction in installment-based terminal equipment sales. The decrease was mostly
offset, mainly by DBS's First Time Consolidation to the amount of NIS 181 million. |
Other current
assets | |
| 96 | | |
| 116 | | |
| (20 | ) | |
| (17.2 | ) | |
The decrease was attributable to
a reduction in held-for-sale assets in the Domestic Fixed-Line Communications segment. |
Broadcasting
rights | |
| 458 | | |
| - | | |
| 458 | | |
| - | | |
Balance from DBS's First Time Consolidation. |
Property, plant
and equipment | |
| 6,975 | | |
| 6,052 | | |
| 923 | | |
| 15.3 | | |
The increase was mainly due to DBS's
First Time Consolidation to the amount of NIS 784 million. Furthermore, property, plant and equipment balances increased in
the Domestic Fixed-Line Communications segment. |
Goodwill and
intangible assets | |
| 3,613 | | |
| 1,810 | | |
| 1,803 | | |
| 99.6 | | |
The increase was due to the DBS's
First Time Consolidation, mainly comprising goodwill, customer relations and brand value (see Note 4.2.4 to the financial
statements). |
Investments
in investees as per the equity method | |
| 27 | | |
| 1,043 | | |
| (1,016 | ) | |
| (97.4 | ) | |
The decrease was due to the reversal
of DBS's investment, presented as per the equity method, and its first time consolidation. |
Deferred tax
assets | |
| 860 | | |
| 6 | | |
| 854 | | |
| - | | |
After completing the acquisition
of DBS, the Company attributed surplus acquisition costs to a deferred tax asset, net (See Note 4.2.4d to the financial
statements). |
Other non-current
assets | |
| 361 | | |
| 340 | | |
| 21 | | |
| 6.2 | | |
|
Total
assets | |
| 17,606 | | |
| 16,539 | | |
| 1,067 | | |
| 6.5 | | |
|
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| 1.1 | Financial Position (contd.) |
| |
30.9.2015 | | |
30.9.2014 | | |
Increase (decrease) | | |
|
| |
NIS
millions | | |
NIS
millions | | |
NIS
millions | | |
% | | |
Explanation |
| |
| | |
| | |
| | |
| | |
|
Debt
to financial institutions and debenture holders | |
| 11,077 | | |
| 10,363 | | |
| 714 | | |
| 6.9 | | |
The increase was attributable
to DBS's First Time Consolidation (including attributed excess acquisition costs) to the amount of NIS 1.9 billion. The increase
was partially offset by loan and debenture repayments in the Domestic Fixed-Line and Cellular Communications segments. |
Liabilities
towards Eurocom D.B.S. Ltd. | |
| 101 | | |
| - | | |
| 101 | | |
| - | | |
Obligation to pay a contingent consideration
in a business combination (see Note 4.2.1 to the financial statements). |
Trade and other
payables | |
| 1,822 | | |
| 1,359 | | |
| 463 | | |
| 34.1 | | |
The increase was due to DBS's First
Time Consolidation to the amount of NIS 528 million. |
Other liabilities | |
| 2,581 | | |
| 2,793 | | |
| (212 | ) | |
| (7.6 | ) | |
The decrease was attributable to
the Domestic Fixed-Line Communications segment, mainly due to a decrease in dividends payable, partially offset by an increase
in current and deferred tax liabilities |
Total
liabilities | |
| 15,581 | | |
| 14,515 | | |
| 1,066 | | |
| 7.3 | | |
|
Total
equity | |
| 2,025 | | |
| 2,024 | | |
| 1 | | |
| - | | |
Equity comprises 11.5% of the balance
sheet total, as compared to 12.2% of the balance sheet total on September 30, 2014. |
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| |
1-9.2015 | | |
1-9.2014 | | |
Increase (decrease) | | |
7-9.2015 | | |
7-9.2014 | | |
Increase (decrease) | | |
|
| |
NIS millions | | |
NIS millions | | |
NIS millions | | |
% | | |
NIS millions | | |
NIS millions | | |
NIS millions | | |
% | | |
Explanation |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Revenues | |
| 7,379 | | |
| 6,793 | | |
| 586 | | |
| 8.6 | | |
| 2,602 | | |
| 2,232 | | |
| 370 | | |
| 16.6 | | |
The increase was due to DBS's First Time Consolidation, to the amount of NIS 885 million in the Period and NIS 446 million in the Quarter, and increased revenues in the Domestic Fixed-Line Communications segment and the International Communications, Internet and NEP Services segment. The increase was materially offset by lower revenues in the Cellular Communications segment. |
Depreciation and amortization | |
| 1,225 | | |
| 960 | | |
| 265 | | |
| 27.6 | | |
| 457 | | |
| 327 | | |
| 130 | | |
| 39.8 | | |
The increase was mainly due to DBS's First Time Consolidation, to the amount of NIS 158 million in the Period and NIS 78 million in the Quarter, and a write-down of excess acquisition costs incurred when assuming control. |
Labor costs | |
| 1,442 | | |
| 1,328 | | |
| 114 | | |
| 8.6 | | |
| 506 | | |
| 437 | | |
| 69 | | |
| 15.8 | | |
The increase was due to DBS's First Time Consolidation, to the amount of NIS 131 million in the Period and NIS 69 million in the Quarter. The increase was partially offset by lower expenses in the Cellular Communications segment. |
General and operating expenses | |
| 2,801 | | |
| 2,513 | | |
| 288 | | |
| 11.5 | | |
| 1,000 | | |
| 822 | | |
| 178 | | |
| 21.7 | | |
The increase was due to DBS's First Time Consolidation, to the amount of NIS 452 million in the Period and NIS 225 million in the Quarter. The increase was partially offset by lower expenses in the Cellular Communications segment and in the Domestic Fixed-Line Communications segment. |
Other operating income, net | |
| 171 | | |
| 601 | | |
| (430 | ) | |
| (71.5 | ) | |
| 13 | | |
| 25 | | |
| (12 | ) | |
| (48.0 | ) | |
The last-year period includes NIS 582 million in gains on the sale of Coral-Tell Ltd. shares, which were partially offset by provisions for termination of employment by way of early retirement recognized in the Domestic Fixed-Line Communications segment in the last-year period. |
Operating profit | |
| 2,082 | | |
| 2,593 | | |
| (511 | ) | |
| (19.7 | ) | |
| 652 | | |
| 671 | | |
| (19 | ) | |
| (2.8 | ) | |
|
Finance expenses, net | |
| 266 | | |
| 113 | | |
| 153 | | |
| 135.4 | | |
| 100 | | |
| 39 | | |
| 61 | | |
| 156.4 | | |
Net expenses were up, mainly due to finance income from shareholder loans to DBS recognized in the second and third quarters of 2014 (NIS 63 million and NIS 61 million, respectively). As of April 1, 2015, this income is no longer recognized following the first-time consolidation and the first-time inclusion of DBS's expenses, to the amount of NIS 49 million, in the Period. Furthermore, expenses were up in the present Quarter in the Domestic Fixed-Line Communications segment. The increase was partially offset by finance income recorded in the present Quarter following a reduction in the annual interest rate on DBS's debentures (see Note 4.2.6 to the financial statements). |
Share in the gains (losses) of investees | |
| 15 | | |
| (132 | ) | |
| 147 | | |
| - | | |
| (1 | ) | |
| (34 | ) | |
| 33 | | |
| (97.1 | ) | |
Following DBS's First-Time Consolidation in the second quarter of 2015, this item only includes the effects of the above segment's results in the first quarter of 2015. |
Income tax | |
| 479 | | |
| 653 | | |
| (174 | ) | |
| (26.6 | ) | |
| 144 | | |
| 170 | | |
| (26 | ) | |
| (15.3 | ) | |
The decrease was due to a reduction in pre-tax profit, which in the present Period was mainly due to gains on the sale of Coral-Tell Ltd. shares which were included in the last-year period |
Profit for the period | |
| 1,352 | | |
| 1,695 | | |
| (343 | ) | |
| (20.2 | ) | |
| 407 | | |
| 428 | | |
| (21 | ) | |
| (4.9 | ) | |
|
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| A | Revenue and operating profit data, presented by the Group’s operating segments: |
| |
1-9.2015 | | |
1-9.2014 | | |
7-9.2015 | | |
7-9.2014 | |
| |
NIS
millions | | |
% of total
revenues | | |
NIS
millions | | |
% of total
revenues | | |
NIS
millions | | |
% of total
revenues | | |
NIS
millions | | |
% of total
revenues | |
Revenues by operating
segment | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Domestic Fixed-Line
Communications | |
| 3,319 | | |
| 45.0 | | |
| 3,231 | | |
| 47.6 | | |
| 1,101 | | |
| 42.3 | | |
| 1,081 | | |
| 48.4 | |
Cellular Communications | |
| 2,177 | | |
| 29.5 | | |
| 2,584 | | |
| 38.0 | | |
| 729 | | |
| 28.0 | | |
| 824 | | |
| 36.9 | |
International Communications, Internet
and NEP Services | |
| 1,173 | | |
| 15.9 | | |
| 1,105 | | |
| 16.3 | | |
| 389 | | |
| 15.0 | | |
| 385 | | |
| 17.2 | |
Multi-Channel Television | |
| 1,325 | | |
| 17.9 | | |
| 1,284 | | |
| 18.9 | | |
| 446 | | |
| 17.1 | | |
| 432 | | |
| 19.4 | |
Other and offsets* | |
| (615 | ) | |
| (8.3 | ) | |
| (1,411 | ) | |
| (20.8 | ) | |
| (63 | ) | |
| (2.4 | ) | |
| (490 | ) | |
| (21.9 | ) |
Total | |
| 7,379 | | |
| 100.0 | | |
| 6,793 | | |
| 100.0 | | |
| 2,602 | | |
| 100.0 | | |
| 2,232 | | |
| 100.0 | |
| |
1-9.2015 | | |
1-9.2014 | | |
7-9.2015 | | |
7-9.2014 | |
| |
NIS
millions | | |
% of total
revenues | | |
NIS
millions | | |
% of total
revenues | | |
NIS
millions | | |
% of total
revenues | | |
NIS
millions | | |
% of total
revenues | |
Operating profit
by segment | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Domestic Fixed-Line
Communications | |
| 1,721 | | |
| 51.9 | | |
| 1,473 | | |
| 45.6 | | |
| 512 | | |
| 46.5 | | |
| 498 | | |
| 46.1 | |
Cellular Communications | |
| 146 | | |
| 6.7 | | |
| 375 | | |
| 14.5 | | |
| 61 | | |
| 8.4 | | |
| 122 | | |
| 14.8 | |
International Communications, Internet
and NEP Services | |
| 182 | | |
| 15.5 | | |
| 175 | | |
| 15.8 | | |
| 59 | | |
| 15.2 | | |
| 59 | | |
| 15.3 | |
Multi-Channel Television | |
| 203 | | |
| 15.3 | | |
| 215 | | |
| 16.7 | | |
| 74 | | |
| 16.6 | | |
| 76 | | |
| 17.6 | |
Other and offsets* | |
| (170 | ) | |
| - | | |
| 355 | ** | |
| - | | |
| (54 | ) | |
| - | | |
| (84 | ) | |
| - | |
Consolidated operating profit/ %
of Group revenues | |
| 2,082 | | |
| 28.2 | | |
| 2,593 | | |
| 38.2 | | |
| 652 | | |
| 25.1 | | |
| 671 | | |
| 30.1 | |
| (*) | Offsets are mainly for periods when results from Multi-Channel Television operations were included as an associate company. |
| (**) | Including NIS 582 million in gains on the sale of Coral-Tell Ltd.'s shares. |
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| B | Domestic Fixed-Line Communications Segment |
| |
1-9.2015 | | |
1-9.2014 | | |
Increase (decrease) | | |
7-9.2015 | | |
7-9.2014 | | |
Increase (decrease) | | |
|
| |
NIS millions | | |
NIS millions | | |
NIS millions | | |
% | | |
NIS millions | | |
NIS millions | | |
NIS millions | | |
% | | |
Explanation
|
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Fixed-line telephony | |
| 1,194 | | |
| 1,259 | | |
| (65 | ) | |
| (5.2 | ) | |
| 395 | | |
| 418 | | |
| (23 | ) | |
| (5.5 | ) | |
The decrease was mainly due to a reduction in ARPU. The increase was mostly attributable to growth in the number of internet subscribers and higher average revenues per user. |
Internet - infrastructure | |
| 1,155 | | |
| 1,030 | | |
| 125 | | |
| 12.1 | | |
| 385 | | |
| 353 | | |
| 32 | | |
| 9.1 | | |
|
Transmission, data communications and others | |
| 970 | | |
| 942 | | |
| 28 | | |
| 3.0 | | |
| 321 | | |
| 310 | | |
| 11 | | |
| 3.5 | | |
|
Total revenues | |
| 3,319 | | |
| 3,231 | | |
| 88 | | |
| 2.7 | | |
| 1,101 | | |
| 1,081 | | |
| 20 | | |
| 1.9 | | |
|
Depreciation and amortization | |
| 540 | | |
| 518 | | |
| 22 | | |
| 4.2 | | |
| 184 | | |
| 178 | | |
| 6 | | |
| 3.4 | | |
|
Labor costs | |
| 685 | | |
| 678 | | |
| 7 | | |
| 1.0 | | |
| 232 | | |
| 227 | | |
| 5 | | |
| 2.2 | | |
|
General and operating expenses | |
| 542 | | |
| 581 | | |
| (39 | ) | |
| (6.7 | ) | |
| 186 | | |
| 203 | | |
| (17 | ) | |
| (8.4 | ) | |
The decrease was mainly due to a reduction in call completion fees to telecom operators, building maintenance costs, and consultancy costs. |
Other operating income, net | |
| 169 | | |
| 19 | | |
| 150 | | |
| - | | |
| 13 | | |
| 25 | | |
| (12 | ) | |
| (48.0 | ) | |
Net income in the Period was up, mainly due to an expense of NIS 133 million recognized in the last-year period for termination of employment by way of early retirement and an increase in capital gains on property sales. In the present Quarter, capital gains on property sales were down. |
Operating profit | |
| 1,721 | | |
| 1,473 | | |
| 248 | | |
| 16.8 | | |
| 512 | | |
| 498 | | |
| 14 | | |
| 2.8 | | |
|
Finance expenses, net | |
| 313 | | |
| 320 | * | |
| (7 | ) | |
| (2.2 | ) | |
| 138 | | |
| 117 | * | |
| 21 | | |
| 17.9 | | |
Finance expenses were up in the present Quarter, mainly due to finance expenses from the fair value of future long-term credit from banks (see Note 5.1 to the financial statements). On the other hand, interest expenses were down (in the Quarter and Period) following debenture and loan repayments. |
Taxes on income | |
| 424 | | |
| 344 | | |
| 80 | | |
| 23.3 | | |
| 118 | | |
| 118 | | |
| - | | |
| - | | |
Expenses in the present Period were up, mainly due to an increase in pre-tax profit. |
Segment profit | |
| 984 | | |
| 809 | | |
| 175 | | |
| 21.6 | | |
| 256 | | |
| 263 | | |
| (7 | ) | |
| (2.7 | ) | |
|
* Re-stated, see Note 12.1 to the financial statements.
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| C | Cellular Communications segment |
| |
1-9.2015 | | |
1-9.2014 | | |
Increase (decrease) | | |
7-9.2015 | | |
7-9.2014 | | |
Increase (decrease) | | |
|
| |
NIS
millions | | |
NIS
millions | | |
NIS
millions | | |
% | | |
NIS
millions | | |
NIS
millions | | |
NIS
millions | | |
% | | |
Explanation
|
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Services | |
| 1,522 | | |
| 1,869 | | |
| (347 | ) | |
| (18.6 | ) | |
| 521 | | |
| 610 | | |
| (89 | ) | |
| (14.6 | ) | |
The decrease was due
to a NIS 156 million reduction in hosting services revenues in the present period (NIS 52 million in the present Quarter),
following termination of the contract with HOT Mobile in December 2014. The decrease was further due to a reduction in the
number of subscribers, lower rates due to increased market competition, and migration of existing customers to cheaper bundles
at current market prices, both of which lowered ARPU. The decrease in revenues in the Quarter was partially offset by a one-time
refund from the tax authorities. |
Terminal equipment sales | |
| 655 | | |
| 715 | | |
| (60 | ) | |
| (8.4 | ) | |
| 208 | | |
| 214 | | |
| (6 | ) | |
| (2.8 | ) | |
The decrease was mainly due to a
reduction in terminal equipment sales volumes, partially offset in the present Period by higher selling prices and a
change in the sales mix. |
Total revenues | |
| 2,177 | | |
| 2,584 | | |
| (407)ׁ | | |
| (15.8 | ) | |
| 729 | | |
| 824 | | |
| (95 | ) | |
| (11.5 | ) | |
|
Depreciation and amortization | |
| 319 | | |
| 319 | | |
| - | | |
| - | | |
| 109 | | |
| 108 | | |
| 1 | | |
| 0.9 | | |
|
Labor costs | |
| 282 | | |
| 312 | | |
| (30 | ) | |
| (9.6 | ) | |
| 90 | | |
| 100 | | |
| (10 | ) | |
| (10.0 | ) | |
The decrease was mainly attributable
to a reduction in the workforce. |
General and operating expenses | |
| 1,430 | | |
| 1,578 | | |
| (148 | ) | |
| (9.4 | ) | |
| 469 | | |
| 494 | | |
| (25 | ) | |
| (5.1 | ) | |
The decrease was mainly due to a
reduction in rental costs, distribution fees, content-related costs, repairs and extended warranty services, and bad and doubtful
debts. Furthermore, terminal equipment sales costs were down in the present Period, following a decrease in the number of
items sold, but partially offset by an increase in costs due to changes to the sales mix and a decrease in advertising costs
and credit fees. The decrease was partially offset by an increase in frequency leasing fees following the acquisition of 4G
LTE frequencies. |
Operating profit | |
| 146 | | |
| 375 | | |
| (229 | ) | |
| (61.1 | ) | |
| 61 | | |
| 122 | | |
| (61 | ) | |
| (50.0 | ) | |
|
Finance income, net | |
| 39 | | |
| 49 | | |
| (10 | ) | |
| (20.4 | ) | |
| 11 | | |
| 14 | | |
| (3 | ) | |
| (21.4 | ) | |
The decrease in net finance income
was mainly due to a reduction in the credit component of installment-based terminal equipment sales, which was partially offset
by lower interest expenses due to a reduction in the average debt balance. |
Income tax | |
| 45 | | |
| 110 | | |
| (65 | ) | |
| (59.1 | ) | |
| 17 | | |
| 36 | | |
| (19 | ) | |
| (52.8 | ) | |
The decrease was attributable to
the reduction in income before taxes. |
Segment profit | |
| 140 | | |
| 314 | | |
| (174 | ) | |
| (55.4 | ) | |
| 55 | | |
| 100 | | |
| (45 | ) | |
| (45.0 | ) | |
|
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| D | International Communications, Internet and NEP Services |
| |
1-9.2015 | | |
1-9.2014 | | |
Increase (decrease) | | |
7-9.2015 | | |
7-9.2014 | | |
Increase (decrease) | | |
|
| |
NIS millions | | |
NIS millions | | |
NIS millions | | |
% | | |
NIS millions | | |
NIS millions | | |
NIS millions | | |
% | | |
Explanation |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Revenues | |
| 1,173 | | |
| 1,105 | | |
| 68 | | |
| 6.2 | | |
| 389 | | |
| 385 | | |
| 4 | | |
| 1.0 | | |
The increase was attributable to greater revenues from enterprise communication solutions (ICT), higher internet revenues due to growth in the number of subscribers, higher revenues from call transfers between global communication carriers, and an increase in revenues from data communication services. The increase was partially offset by a reduction in revenues from outgoing calls, mainly due to ongoing competition with cellular operators. |
Depreciation and amortization | |
| 98 | | |
| 97 | | |
| 1 | | |
| 1.0 | | |
| 33 | | |
| 32 | | |
| 1 | | |
| 3.1 | | |
|
Labor costs | |
| 226 | | |
| 222 | | |
| 4 | | |
| 1.8 | | |
| 75 | | |
| 75 | | |
| - | | |
| - | | |
The increase in the present Period was mainly attributable to an increase in the number of employees providing outsourced services in ICT operations. |
General and operating expenses | |
| 667 | | |
| 611 | | |
| 56 | | |
| 9.2 | | |
| 222 | | |
| 219 | | |
| 3 | | |
| 1.4 | | |
The increase was attributable to an increase in internet service costs, call transfers between global communication carriers, and data communication services. In the Period, the increase was also attributable to an increase in ICT equipment costs, corresponding with the above revenues. |
Operating profit | |
| 182 | | |
| 175 | | |
| 7 | | |
| 4.0 | | |
| 59 | | |
| 59 | | |
| - | | |
| - | | |
|
Finance expenses, net | |
| 6 | | |
| 7 | | |
| (1 | ) | |
| (14.3 | ) | |
| 3 | | |
| 2 | | |
| 1 | | |
| 50.0 | | |
|
Share in the earnings of associates | |
| - | | |
| 1 | | |
| (1 | ) | |
| (100 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
|
Tax expenses | |
| 46 | | |
| 45 | | |
| 1 | | |
| 2.2 | | |
| 15 | | |
| 15 | | |
| - | | |
| - | | |
|
Segment profit | |
| 130 | | |
| 124 | | |
| 6 | | |
| 4.8 | | |
| 41 | | |
| 42 | | |
| (1 | ) | |
| (2.4 | ) | |
|
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| E | Multi-Channel Television |
| |
1-9.2015 | | |
1-9.2014 | | |
Increase (decrease) | | |
7-9.2015 | | |
7-9.2014 | | |
Increase (decrease) | | |
|
| |
NIS millions | | |
NIS millions | | |
NIS millions | | |
% | | |
NIS millions | | |
NIS millions | | |
NIS millions | | |
% | | |
Explanation |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Revenues | |
| 1,325 | | |
| 1,284 | | |
| 41 | | |
| 3.2 | | |
| 446 | | |
| 432 | | |
| 14 | | |
| 3.2 | | |
This increase was mainly attributable to an increase in the average number of subscribers. |
Depreciation and amortization | |
| 234 | | |
| 218 | | |
| 16 | | |
| 7.3 | | |
| 78 | | |
| 75 | | |
| 3 | | |
| 4.0 | | |
|
Labor costs | |
| 200 | | |
| 197 | | |
| 3 | | |
| 1.5 | | |
| 69 | | |
| 67 | | |
| 2 | | |
| 3.0 | | |
|
General and operating expenses | |
| 688 | | |
| 654 | | |
| 34 | | |
| 5.2 | | |
| 225 | | |
| 214 | | |
| 11 | | |
| 5.1 | | |
The increase was mainly attributable to an increase in utilized broadcasting rights, content-related costs, space segments, and advertising costs. |
Operating profit | |
| 203 | | |
| 215 | | |
| (12 | ) | |
| (5.6 | ) | |
| 74 | | |
| 76 | | |
| (2 | ) | |
| (2.6 | ) | |
|
Finance expenses (income), net | |
| 47 | | |
| 87 | | |
| (40 | ) | |
| (46 | ) | |
| (6 | ) | |
| 26 | | |
| (32 | ) | |
| - | | |
The decrease in expenses was mainly attributable to finance income following a reduction in interest rates on debentures (see Note 4.2.6 to the financial statements). In the present Period, the decrease was also attributable to linkage differences on debentures following the decrease in the CPI in the present Period, as compared to a CPI increase in the last-year period. |
Finance expenses for shareholder loans, net | |
| 399 | | |
| 362 | | |
| 37 | | |
| 10.2 | | |
| 155 | | |
| 136 | | |
| 19 | | |
| 14.0 | | |
The increase in expenses was attributable to an increase in interest and factoring expenses, partially offset in the present Period by lower linkage differences. |
Tax expenses | |
| 1 | | |
| 1 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
|
Segment loss | |
| (244 | ) | |
| (235 | ) | |
| (9 | ) | |
| 3.8 | | |
| (75 | ) | |
| (86 | ) | |
| 11 | | |
| (12.8 | ) | |
|
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| |
1-9.2015 | | |
1-9.2014 | | |
Change | | |
7-9.2015 | | |
7-9.2014 | | |
Change | | |
|
| |
NIS
millions | | |
NIS
millions | | |
NIS
millions | | |
% | | |
NIS
millions | | |
NIS
millions | | |
NIS
millions | | |
% | | |
Explanation |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Net cash from operating
activities | |
| 2,851 | | |
| 3,057 | | |
| (206 | ) | |
| (6.7 | ) | |
| 1,050 | | |
| 950 | | |
| 100 | | |
| 10.5 | | |
The change in net cash
from operating activities was mainly attributable to the Cellular Communications segment, due to lower net profits and a more
moderate decrease in trade receivables balances. The decrease was partially offset (and in the Quarter - entirely offset)
by DBS's First Time Consolidation to the amount of NIS 251 million in the Period and NIS 145 million in the Quarter. Furthermore,
cash flows from operating activities in the Domestic Fixed-Line Communications Segment were down in the Period, but up in
the Quarter. |
Net cash from (used in) investing
activities | |
| 220 | | |
| (1,579 | ) | |
| 1,799 | | |
| - | | |
| (558 | ) | |
| (1,022 | ) | |
| 464 | | |
| (45.4 | ) | |
The increase in net cash from investing
activities was due to an increase in the net proceeds on the sale of held-for-trade financial assets in the Domestic Fixed-Line
Communications segment (in the Quarter - a decrease in net purchases), and in the present Period was also due to NIS 299 million
in cash recognized in the first quarter of 2015 from assuming control of DBS. The increase was partially offset by DBS's
First Time Consolidation, to the amount of NIS 336 million in the Period and NIS 75 million in the Quarter, and frequency
purchases in the Period and increased investment in the 4G network in Cellular Communications and the net proceeds received
in the same period last year from the sale of holdings in Coral-Tell Ltd.'s shares. |
Net cash from (used in) financing
activities | |
| (2,701 | ) | |
| (489 | ) | |
| (2,212 | ) | |
| - | | |
| (288 | ) | |
| 998 | | |
| (1,286 | ) | |
| - | | |
The last-year quarter included a
debenture issue by the Domestic Fixed-Line Communications segment, to the amount of NIS 1,146 million. In addition, the increase
in net cash used in financing activities was due to payments to Eurocom DBS for the acquisition of DBS's shares and loans
to the amount of NIS 680 million and an increase in debenture repayments in the Domestic Fixed-Line Communications segment
in the present Period. The increase was also due to DBS's First Time Consolidation to the amount of NIS 206 million in the
present Quarter (mainly debenture repayments) and NIS 59 million in the Period. |
Net increase (decrease) in cash | |
| 370 | | |
| 989 | | |
| (619 | ) | |
| (62.6 | ) | |
| 204 | | |
| 926 | | |
| (722 | ) | |
| (78.0 | ) | |
|
Average volume in the reporting Period:
Long-term liabilities (including current maturities) to financial
institutions and debenture holders: NIS 10,963 million.
Supplier credit: NIS 894 million.
Short-term credit to customers: NIS 2,225 million. Long-term
credit to customers: NIS 518 million.
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
As of September 30, 2015, the
Group had a working capital deficit of NIS 1,217 million, as compared to a surplus of NIS 1,530 million on September 30, 2014.
According to its separate financial
statements, the Company had a working capital deficit of NIS 2,282 million as of September 30, 2015, as compared to a working capital
deficit of NIS 88 million on September 30, 2014.
The change in the Group's working
capital was mainly attributable to the Domestic Fixed-Line Communications segment, mainly due to lower ongoing investments and
cash balances and DBS's First Time Consolidation which brought in a working capital deficit of NIS 455 million.
The Company's Board of Directors
has reviewed, among other things, the Company's cash requirements and resources, both at present and in the foreseeable future,
has reviewed the Company's and the Group's investment needs, the Company's and the Group's available credit sources, and has conducted
sensitivity analysis to unexpected deterioration in the Company and the Group's business. In this context, the Company's Board
of Directors has determined that the aforesaid working capital deficit does not indicate any liquidity problem in the Company and
the Group and that there is no reasonable concern that the Company and the Group will fail to meet their existing and foreseeable
obligations on time (even in the event of unexpected deterioration in the Company's and the Group's business). The Company and
the Group can meet their existing and foreseeable cash requirements, both through available cash balances, through cash from operating
activities, through dividends from subsidiaries, through guaranteed credit facilities for 2016 and 2017 under pre-determined commercial
terms, and by raising debt from bank and non-bank sources.
The above information includes
forward-looking information, based on the Company’s assessments concerning its liquidity. Actual data may differ materially
from these assessments if there is a change in any of the factors taken into account in making them.
| 2. | Market Risk - Exposure and Management |
| 2.1 | DBS's consolidation increased the Group's exposure to CPI changes by NIS 2 billion; exposure to
changes in the real NIS-based interest rate - by NIS 2 billion; exposure to changes in the USD exchange rate - by NIS 1 billion;
and exposure to changes in the USD-based interest rate - by NIS 0.8 billion. In addition to the above, fair value sensitivity analysis
data as of September 30, 2015 do not differ materially from sensitivity analysis data as of December 31, 2014. |
| 2.2 | CPI-linked liabilities increased by NIS 2 billion, mainly due to DBS's consolidation. In addition
to the above, the linkage bases report as of September 30, 2015 does not differ materially from the report as of December 31, 2014. |
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| 3. | Aspects of Corporate Governance |
Disclosure concerning
the financial statements’ approval process
The Company’s Financial
Statements Review Committee is a separate committee which does not serve as the Audit Committee. The Committee comprises 4 members,
as follows: Yitzhak Idelman, chairman (external director); Mordechai Keret (external director); Tali Simone (external director);
and Dr. Yehoshua Rosenzweig (independent director). All Committee members have accounting and financial expertise. All Committee
members have submitted a statement prior to their appointment. For more information concerning the directors serving on the Committee,
see Chapter D of the Company's Periodic Report for 2014.
| 3.2 | Financial statements approval process |
| A. | The Financial Statements Review Committee discussed and finalized its recommendations to the Company's
Board of Directors in its meetings of November 8, 2015, and November 15, 2015. |
The Committee’s meeting
on November 8, 2015, was attended by all Committee members, Company CEO, Mrs. Stella Handler; Deputy CEO and CFO, Mr. Dudu Mizrahi;
Company Comptroller, Mr. Danny Oz; the Internal Auditor, Mr. Lior Segal; the Legal Counsel, Mr. Amir Nachlieli; Mr. Rami Nomkin
- director; the external auditors; and other Company officers.
The Committee's meeting of
November 15, 2015 were attended by all the above, except Mr. Rami Nomkin - director.
| B. | The Committee reviewed, inter alia, the assessments and estimates made in connection with the financial
statements; internal controls over financial reporting; full and proper disclosure in the financial statements; and the accounting
policies adopted on material matters. |
| C. | The Committee submitted its recommendations to the Company’s Board of Directors in writing
on November 15, 2015. |
The Board of Directors discussed
the Financial Statements Review Committee's recommendations and the financial statements on November 18, 2015.
| D. | The Company’s Board of Directors believes that the Financial Statements Review Committee’s
recommendations were submitted a reasonable time (three days) prior to the Board meeting, taking into account the scope and complexity
of these recommendations. |
| E. | The Company’s Board of Directors adopted the Financial Statements Review Committee’s
recommendations and resolved to approve the Company’s financial statements for the third quarter of 2015. |
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| 4. | Disclosure Concerning the Company’s Financial Reporting |
| 4.1 | Disclosure of material valuations |
The following table discloses
a material valuation pursuant to Regulation 8B to the Securities Regulations (Periodic and Immediate Reports), 1970.
| 4.1.1 | Valuation of Bezeq's investment in DBS: |
(Attached to the financial
statements as of March 31, 2015)
Subject of valuation |
Value of Bezeq's investment in D.B.S. Satellite Services (1998) Ltd., in shares, share options, and various shareholder loans. The valuation was made as part of a Company transaction leading to Bezeq assuming control of DBS's shares. |
Date of valuation |
March 23, 2015; the valuation was signed on May 19, 2015. |
Value prior to the valuation |
The carrying amount of the Company's investment in DBS -
NIS 1,064 million. |
Value set in the valuation |
NIS 1,076 million - value of Bezeq's investment in DBS. |
Assessor’s identity and profile |
Fahn Kanne Consulting Ltd. The valuation was made by a team
headed by Mr. Shlomi Bartov, CPA, partner and CEO of Fahn Kanne Consulting. Mr. Bartov has extensive experience in consulting and
supporting some of the largest companies in Israel.
Fahn Kanne Consulting is a subsidiary of Fahn Kanne & Co.,
a part of the Grant Thornton International Ltd. (GTIL) network, the special advisory services branch of the global Grant Thornton
network specializing in spearheading international transactions, valuation and transaction consulting, global IPOs, executive consultancy
and project financing.
The assessor has no dependence on the Company. |
Valuation model |
The valuation was conducted using the income approach, using the discounted cash flows (DCF) method. Value was assigned to share capital and shareholder debt based on the repayment order of the new shareholder loans and the extent of the shareholder's investments. |
Assumptions used in the valuation |
Discount rate - 8.5% (post-tax).
Permanent growth rate - 1%.
Scrap value of total value set in valuation - 80%. |
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| 4.1.2 | Purchase Price Allocation (PPA) Valuation: |
(Attached to the financial
statements as of June 30, 2015)
Subject of valuation |
PPA upon assuming control of D.B.S. Satellite Services (1998) Ltd., by exercising the option to purchase 8.6% of the company's shares. |
Date of valuation |
March 23, 2015; the valuation was signed on August 26, 2015. |
Value prior to the valuation |
N/A |
Value set in the valuation |
Brand value (before assigning deferred taxes) - NIS 347 million. Customer relations value (before assigning deferred taxes) - NIS 790 million. Deferred tax asset net of deferred tax liabilities - NIS 831 million. Goodwill (100%) (residual value) - NIS 609 million. |
Assessor’s identity and profile |
See above table - Section 4.1.1. |
Valuation model |
Fair value of customer relations was appraised using the income
approach, using the multi-period excess earnings method.
Fair value for the brand was appraised using the relief from
royalties approach. |
Assumptions used in the valuation |
Customer relations - discount rate - 8.5% (post-tax).
Brand - Discount rate - 9.5% (post-tax).
Deferred tax asset, net - based on legal counsel concerning
the utilization of DBS's losses carried forward. |
| 4.2 | Due
to the material nature of legal actions brought against the Group, which cannot yet be
assessed or for which the Group cannot yet estimate its exposure, the auditors drew attention
to these actions in their opinion concerning the financial statements. |
| 4.3 | Material events subsequent to the financial statements’ date |
For information on material
events subsequent to the financial statements’ date, see Note 14 to the financial statements.
Board of Directors' Report on the state of the corporation's affairs for the periods ended September 30, 2015 |
| 5. | Details of debt certificate series |
| 5.1 | Debentures (Series 5 and 8) |
|
Debentures
(Series 5) |
Debentures
(Series 8) |
Repaid on June 1, 2015 |
NIS 397,827,674 par value |
NIS 443,076,688 par value |
Revaluated par value as of
September 30, 2015 |
NIS 491,652,743 |
NIS 886,286,312 |
Fair and market value as of
September 30, 2015 |
NIS 508,226,074 |
NIS 952,757,786 |
| 5.2 | Subsequent to the financial statements' date, on October 15, 2015, the Company completed the issue
of debentures (Series 9 and 10) based on a shelf offering report. Total proceeds (gross) were NIS 788,451,000, as follows: |
| |
Gross
proceeds (NIS) | | |
Annual
interest rate | | |
Linkage
terms |
Series 9 | |
| 388,451,000 | | |
| 3.65 | % | |
Unlinked |
Series 10 | |
| 400,000,000 | | |
| 2.2 | % | |
CPI-linked |
Principal to be repaid in four
unequal installments, as follows: In 2022 - 10%; in each of 2023-2025 - 30%. Interest payable twice a year, starting December 1,
2015.
For more information, see Note
5.3 to the financial statements.
| 5.3 | Debentures (Series 5-10) are rated Aa2 Stable by Midroog Ltd. (“Midroog”) and ilAA/Stable
by Standard & Poor’s Maalot Ltd. (“Maalot”). For current and historical ratings data for the debentures,
see the immediate report of September 10, 2015 (ref. no. 2015-01-118998) (Midroog), and the immediate report of September 7, 2015
(ref. no. 2015-01-115938), and the immediate report of April 21, 2015 (ref. no. 2015-01-004083) (Maalot). The rating reports are
included in this Board of Directors’ Report by way of reference. |
For information concerning
the liabilities balances of the reporting corporation and those companies consolidated in its financial statements as of September
30, 2015, see the Company's reporting form on the MAGNA system, dated November 19, 2015.
We thank the managers of the Group’s
companies, its employees, and shareholders.
|
|
|
Shaul Elovitch
Chairman of the Board |
|
Stella Handler
CEO |
Date of signature: November 18, 2015
16
Bezeq The Israel Telecommunication
Corporation Limited
Condensed Consolidated Interim
Financial Statements
September 30, 2015
(Unaudited)
![](http://www.sec.gov/Archives/edgar/data/1090159/000121390015009255/image_003.jpg)
The information contained in these financial statements constitutes a translation of the financial statements published by the Company. The Hebrew version was submitted by the Company to the relevant authorities pursuant to Israeli law, and represents the binding version and the only one having legal effect. This translation was prepared for convenience purposes only. |
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
Review Report |
2 |
|
|
Condensed Consolidated Interim Financial Statements as at September 30, 2015 (Unaudited) |
|
Condensed Consolidated Interim Statements of Financial Position |
3 |
Condensed Consolidated Interim Statements of Income |
5 |
Condensed Consolidated Interim Statements of Comprehensive Income |
6 |
Condensed Consolidated Interim Statements of Changes in Equity |
7 |
Condensed Consolidated Interim Statements of Cash Flows |
9 |
Notes to the Condensed Consolidated Interim Financial Statements |
|
1 |
General |
11 |
2 |
Basis of Preparation |
11 |
3 |
Reporting principles and accounting policy |
12 |
4 |
Group entities |
12 |
5 |
Debentures, loans and borrowings |
16 |
6 |
Contingent liabilities |
17 |
7 |
Equity |
19 |
8 |
Revenues |
19 |
9 |
General and operating expenses |
20 |
10 |
Other operating expenses (income), net |
20 |
11 |
Financial instruments |
21 |
12 |
Segment Reporting |
23 |
13 |
Condensed Financial Statements of Pelephone, Bezeq International, and DBS |
27 |
14 |
Subsequent Events |
30 |
![](http://www.sec.gov/Archives/edgar/data/1090159/000121390015009255/kmpg_logo.jpg)
|
Somekh Chaikin |
|
|
|
8 Hartum Street, Har Hotzvim |
Telephone |
972 2 531 2000 |
|
PO Box 212, Jerusalem 91001 |
Fax |
972 2 531 2044 |
|
Israel |
Internet |
www.kpmg.co.il |
Review Report to the Shareholders of
“Bezeq” -The Israel Telecommunication
Corporation Ltd.
Introduction
We have reviewed the accompanying financial
information of “Bezeq” -The Israel Telecommunication Corporation Ltd. and its subsidiaries (hereinafter – “the
Group”) comprising of the condensed consolidated interim statement of financial position as of September 30, 2015 and the
related condensed consolidated interim statements of income, comprehensive income, changes in equity and cash flows for the nine
and three month periods then ended. The Board of Directors and Management are responsible for the preparation and presentation
of interim financial information for these interim periods in accordance with IAS 34 “Interim Financial Reporting”,
and are also responsible for the preparation of financial information for these interim periods in accordance with Section D of
the Securities Regulations (Periodic and Immediate Reports), 1970. Our responsibility is to express a conclusion on interim financial
information for these interim periods based on our review.
We did not review the condensed interim
financial information of a certain consolidated subsidiary whose assets constitute 1.1% of the total consolidated assets as of
September 30 2015, and whose revenues constitute 1% of the total consolidated revenues for the nine and three month periods then
ended. The condensed interim financial information of that company was reviewed by other auditors whose review report thereon was
furnished to us, and our conclusion, insofar as it relates to amounts emanating from the financial information of that company,
is based solely on the said review report of the other auditors.
Scope of Review
We conducted our review in accordance with
Standard on Review Engagements 1, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity"
of the Institute of Certified Public Accountants in Israel. A review of interim financial information consists of making inquiries,
primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review
is substantially less in scope than an audit conducted in accordance with generally accepted auditing standards in Israel and consequently
does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit.
Accordingly, we do not express an audit opinion.
Conclusion
Based on our review and the review report
of other auditors, nothing has come to our attention that causes us to believe that the accompanying financial information was
not prepared, in all material respects, in accordance with IAS 34.
In addition to that mentioned in the previous
paragraph, based on our review and the review report of other auditors, nothing has come to our attention that causes us to believe
that the accompanying interim financial information does not comply, in all material respects, with the disclosure requirements
of Section D of the Securities Regulations (Periodic and Immediate Reports), 1970.
Without qualifying our abovementioned conclusion,
we draw attention to lawsuits filed against the Group which cannot yet be assessed or the exposure in respect thereof cannot yet
be estimated, as set forth in Note 6.
Somekh Chaikin
Certified Public Accountants (Isr.)
November 18, 2015
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
Condensed Consolidated Interim Statements of Financial Position |
| |
| |
September
30, 2015 | |
September
30, 2014 | |
December
31, 2014 |
| |
| |
(Unaudited) | |
(Unaudited) | |
(Audited) |
Assets | |
| |
NIS
million | |
NIS
million | |
NIS
million |
| |
| |
| |
| |
|
Cash and cash equivalents | |
| |
| 1,030 | | |
| 1,599 | | |
| 660 | |
Investments, including derivatives | |
| |
| 1,126 | | |
| 2,495 | | |
| 2,223 | |
Trade receivables | |
| |
| 2,203 | | |
| 2,225 | | |
| 2,227 | |
Other receivables | |
| |
| 214 | | |
| 286 | | |
| 238 | |
Inventories | |
| |
| 90 | | |
| 83 | | |
| 96 | |
Assets classified as held for sale | |
| |
| 6 | | |
| 33 | | |
| 22 | |
Total current
assets | |
| |
| 4,669 | | |
| 6,721 | | |
| 5,466 | |
| |
| |
| | | |
| | | |
| | |
Trade and other receivables | |
| |
| 643 | | |
| 567 | | |
| 566 | |
Broadcasting rights, net of rights
exercised | |
| |
| 458 | | |
| - | | |
| - | |
Property, plant and equipment | |
| |
| 6,975 | | |
| 6,052 | | |
| 6,079 | |
Goodwill | |
4.2 | |
| 1,647 | | |
| 1,057 | | |
| 1,040 | |
Intangible assets | |
4.2 | |
| 1,966 | | |
| 753 | | |
| 753 | |
Deferred and other expenses | |
| |
| 260 | | |
| 255 | | |
| 253 | |
Investments in equity-accounted
investees | |
4.2 | |
| 27 | | |
| 1,043 | | |
| 1,057 | |
Investments | |
| |
| 101 | | |
| 85 | | |
| 99 | |
Deferred tax assets | |
4.2 | |
| 860 | | |
| 6 | | |
| - | |
Total non-current
assets | |
| |
| 12,937 | | |
| 9,818 | | |
| 9,847 | |
| |
| |
| | | |
| | | |
| | |
Total assets | |
| |
| 17,606 | | |
| 16,539 | | |
| 15,313 | |
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
Condensed Consolidated Interim Statements of Financial Position (Contd.) |
| |
| |
September
30,
2015 | |
September
30,
2014 | |
December
31,
2014 |
| |
| |
(Unaudited) | |
(Unaudited) | |
(Audited) |
Liabilities and equity | |
| |
NIS
million | |
NIS
million | |
NIS
million |
| |
| |
| |
| |
|
Debentures, loans and
borrowings | |
| |
| 1,952 | | |
| 1,491 | | |
| 1,481 | |
Trade payables | |
| |
| 949 | | |
| 572 | | |
| 664 | |
Other payables, including derivatives | |
| |
| 873 | | |
| 787 | | |
| 710 | |
Current tax liabilities | |
| |
| 723 | | |
| 592 | | |
| 600 | |
Provisions | |
| |
| 87 | | |
| 124 | | |
| 62 | |
Employee benefits | |
| |
| 268 | | |
| 358 | | |
| 259 | |
Dividend payable | |
| |
| 933 | | |
| 1,267 | | |
| - | |
Liability to Eurocom DBS Ltd, related
party | |
4.2.1 | |
| 101 | | |
| - | | |
| - | |
Total current
liabilities | |
| |
| 5,886 | | |
| 5,191 | | |
| 3,776 | |
| |
| |
| | | |
| | | |
| | |
Loans and debentures | |
| |
| 9,125 | | |
| 8,872 | | |
| 8,606 | |
Employee benefits | |
| |
| 253 | | |
| 231 | | |
| 233 | |
Provisions | |
| |
| 70 | | |
| 69 | | |
| 69 | |
Deferred tax liabilities | |
| |
| 56 | | |
| 16 | | |
| 17 | |
Derivatives | |
| |
| 109 | | |
| 63 | | |
| 94 | |
Deferred income and others | |
| |
| 82 | | |
| 73 | | |
| 77 | |
Total non-current
liabilities | |
| |
| 9,695 | | |
| 9,324 | | |
| 9,096 | |
| |
| |
| | | |
| | | |
| | |
Total liabilities | |
| |
| 15,581 | | |
| 14,515 | | |
| 12,872 | |
| |
| |
| | | |
| | | |
| | |
Total equity | |
| |
| 2,025 | | |
| 2,024 | | |
| 2,441 | |
| |
| |
| | | |
| | | |
| | |
Total liabilities
and equity | |
| |
| 17,606 | | |
| 16,539 | | |
| 15,313 | |
|
|
|
|
|
Shaul Elovitch |
|
Stella Handler |
|
David (Dudu) Mizrahi |
Chairman of the Board of Directors |
|
CEO |
|
Deputy CEO and CFO |
Date of approval of the financial statements: November 18, 2015
The attached notes are an integral part of these condensed consolidated
interim financial statements.
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
Condensed Consolidated Interim Statements of Income |
| |
Nine months ended September
30 | |
Three months ended
September 30 | |
Year ended December
31 |
| |
2015 | |
2014 | |
2015 | |
2014 | |
2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
| |
| |
| |
| |
| |
|
Revenues
(Note 8) | |
| 7,379 | | |
| 6,793 | | |
| 2,602 | | |
| 2,232 | | |
| 9,055 | |
Cost of Activities | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 1,225 | | |
| 960 | | |
| 457 | | |
| 327 | | |
| 1,281 | |
Salaries | |
| 1,442 | | |
| 1,328 | | |
| 506 | | |
| 437 | | |
| 1,768 | |
Operating and general expenses
(Note
9) | |
| 2,801 | | |
| 2,513 | | |
| 1,000 | | |
| 822 | | |
| 3,366 | |
Other operating expenses (income),
net (Note 10) | |
| (171 | ) | |
| (601 | ) | |
| (13 | ) | |
| (25 | ) | |
| (586 | ) |
| |
| 5,297 | | |
| 4,200 | | |
| 1,950 | | |
| 1,561 | | |
| 5,829 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Operating profit | |
| 2,082 | | |
| 2,593 | | |
| 652 | | |
| 671 | | |
| 3,226 | |
Financing expenses
(income) | |
| | | |
| | | |
| | | |
| | | |
| | |
Financing expenses | |
| 371 | | |
| 365 | | |
| 106 | | |
| 125 | | |
| 486 | |
Financing income | |
| (105 | ) | |
| (252 | ) | |
| (6 | ) | |
| (86 | ) | |
| (356 | ) |
Financing expenses, net | |
| 266 | | |
| 113 | | |
| 100 | | |
| 39 | | |
| 130 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Profit after
financing expenses, net | |
| 1,816 | | |
| 2,480 | | |
| 552 | | |
| 632 | | |
| 3,096 | |
Share in the
(profits) losses of equity accounted investees | |
| 15 | | |
| (132 | ) | |
| (1 | ) | |
| (34 | ) | |
| (170 | ) |
Profit before
income tax | |
| 1,831 | | |
| 2,348 | | |
| 551 | | |
| 598 | | |
| 2,926 | |
Taxes on income | |
| 479 | | |
| 653 | | |
| 144 | | |
| 170 | | |
| 815 | |
Profit for the
period | |
| 1,352 | | |
| 1,695 | | |
| 407 | | |
| 428 | | |
| 2,111 | |
Earnings per share (NIS) | |
| | | |
| | | |
| | | |
| | | |
| | |
Basic and diluted
earnings per share | |
| 0.49 | | |
| 0.62 | | |
| 0.15 | | |
| 0.16 | | |
| 0.77 | |
The attached notes are an integral part of these condensed consolidated
interim financial statements.
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
Condensed Consolidated Interim Statements of Comprehensive Income |
| |
Nine months
ended September 30 | |
Three months
ended September 30 | |
Year ended December
31 |
| |
2015 | |
2014 | |
2015 | |
2014 | |
2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
| |
| |
| |
| |
| |
|
Profit for the period | |
| 1,352 | | |
| 1,695 | | |
| 407 | | |
| 428 | | |
| 2,111 | |
Items of other comprehensive loss
(net of tax) (including loss on hedging transactions and actuarial losses) | |
| - | | |
| (33 | ) | |
| (33 | ) | |
| (24 | ) | |
| (36 | ) |
Total comprehensive
income for the period | |
| 1,352 | | |
| 1,662 | | |
| 374 | | |
| 404 | | |
| 2,075 | |
The attached notes are an integral part of these condensed consolidated
interim financial statements.
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
Condensed Consolidated Interim Statements of Changes in Equity |
| |
Share capital | |
Share premium | |
Capital reserve
for employee options | |
Capital reserve
for transactions between a corporation and a controlling shareholder | |
Other reserves | |
Deficit | |
Total |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
Nine months ended September 30,
2015 (Unaudited): | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at January 01, 2015 | |
| 3,855 | | |
| 253 | | |
| 131 | | |
| 390 | | |
| (105 | ) | |
| (2,083 | ) | |
| 2,441 | |
Profit for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,352 | | |
| 1,352 | |
Other comprehensive income (loss),
net of tax | |
| - | | |
| - | | |
| - | | |
| - | | |
| 10 | | |
| (10 | ) | |
| - | |
Total comprehensive income for the
period | |
| - | | |
| - | | |
| - | | |
| - | | |
| 10 | | |
| 1,342 | | |
| 1,352 | |
Transactions
with owners recognized directly in equity | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Dividends to Company shareholders
(see Note 7) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,777 | ) | |
| (1,777 | ) |
Exercise of options for shares | |
| 9 | | |
| 61 | | |
| (61 | ) | |
| - | | |
| - | | |
| - | | |
| 9 | |
Balance at September 30, 2015 | |
| 3,864 | | |
| 314 | | |
| 70 | | |
| 390 | | |
| (95 | ) | |
| (2,518 | ) | |
| 2,025 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Nine months ended September 30,
2014 (Unaudited): | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at January 01, 2014 | |
| 3,842 | | |
| 143 | | |
| 242 | | |
| 390 | | |
| (67 | ) | |
| (2,127 | ) | |
| 2,423 | |
Profit for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,695 | | |
| 1,695 | |
Other comprehensive loss for the
period, net of tax | |
| - | | |
| - | | |
| - | | |
| - | | |
| (33 | ) | |
| - | | |
| (33 | ) |
Total comprehensive income for the
period | |
| - | | |
| - | | |
| - | | |
| - | | |
| (33 | ) | |
| 1,695 | | |
| 1,662 | |
Transactions
with owners recognized directly in equity | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Dividend to Company shareholders | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (2,069 | ) | |
| (2,069 | ) |
Share-based payments | |
| - | | |
| - | | |
| (1 | ) | |
| - | | |
| - | | |
| - | | |
| (1 | ) |
Exercise of options for shares | |
| 9 | | |
| 79 | | |
| (79 | ) | |
| - | | |
| - | | |
| - | | |
| 9 | |
Balance at September 30, 2014 | |
| 3,851 | | |
| 222 | | |
| 162 | | |
| 390 | | |
| (100 | ) | |
| (2,501 | ) | |
| 2,024 | |
The attached notes are an integral part of these condensed consolidated
interim financial statements.
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
Condensed Consolidated Interim Statements of Changes in Equity (Contd.) |
| |
Share
capital | |
Share
premium | |
Capital
reserve for employee options | |
Capital
reserve for transactions between a corporation and a controlling shareholder | |
Other
reserves | |
Deficit | |
Total |
| |
NIS
million | |
NIS
million | |
NIS
million | |
NIS
million | |
NIS
million | |
NIS
million | |
NIS
million |
| |
| |
| |
| |
| |
| |
| |
|
Three months ended September 30,
2015 (Unaudited) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at July 01, 2015 | |
| 3,860 | | |
| 288 | | |
| 96 | | |
| 390 | | |
| (72 | ) | |
| (1,982 | ) | |
| 2,580 | |
Profit for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 407 | | |
| 407 | |
Other comprehensive income for the
period, net of tax | |
| - | | |
| - | | |
| - | | |
| - | | |
| (23 | ) | |
| (10 | ) | |
| (33 | ) |
Total comprehensive income for the
period | |
| - | | |
| - | | |
| - | | |
| - | | |
| (23 | ) | |
| 397 | | |
| 374 | |
Transactions
with owners recognized directly in equity | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Dividends to Company shareholders
(see Note 7) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (933 | ) | |
| (933 | ) |
Exercise of options for shares | |
| 4 | | |
| 26 | | |
| (26 | ) | |
| - | | |
| - | | |
| - | | |
| 4 | |
Balance at September 30, 2015 | |
| 3,864 | | |
| 314 | | |
| 70 | | |
| 390 | | |
| (95 | ) | |
| (2,518 | ) | |
| 2,025 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Three months ended September 30,
2014 (Unaudited) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at July 1, 2014 | |
| 3,848 | | |
| 198 | | |
| 186 | | |
| 390 | | |
| (76 | ) | |
| (1,662 | ) | |
| 2,884 | |
Profit for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 428 | | |
| 428 | |
Other comprehensive loss for the
period, net of tax | |
| - | | |
| - | | |
| - | | |
| - | | |
| (24 | ) | |
| - | | |
| (24 | ) |
Total comprehensive income for the
period | |
| - | | |
| - | | |
| - | | |
| - | | |
| (24 | ) | |
| 428 | | |
| 404 | |
Transactions
with owners recognized directly in equity | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Dividend to Company shareholders | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,267 | ) | |
| (1,267 | ) |
Exercise of options for shares | |
| 3 | | |
| 24 | | |
| (24 | ) | |
| - | | |
| - | | |
| - | | |
| 3 | |
Balance at September 30, 2014 | |
| 3,851 | | |
| 222 | | |
| 162 | | |
| 390 | | |
| (100 | ) | |
| (2,501 | ) | |
| 2,024 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Year ended December 31, 2014 (Audited) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at January 01, 2014 | |
| 3,842 | | |
| 143 | | |
| 242 | | |
| 390 | | |
| (67 | ) | |
| (2,127 | ) | |
| 2,423 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Income in 2014 | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,111 | | |
| 2,111 | |
Other comprehensive income (loss)
for the year, net of tax | |
| - | | |
| - | | |
| - | | |
| - | | |
| (38 | ) | |
| 2 | | |
| (36 | ) |
Total comprehensive income
for 2014 | |
| - | | |
| - | | |
| - | | |
| - | | |
| (38 | ) | |
| 2,113 | | |
| 2,075 | |
Transactions
with owners recognized directly in equity | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Dividend to Company shareholders | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (2,069 | ) | |
| (2,069 | ) |
Share-based payments | |
| - | | |
| - | | |
| (1 | ) | |
| - | | |
| - | | |
| - | | |
| (1 | ) |
Exercise of options for shares | |
| 13 | | |
| 110 | | |
| (110 | ) | |
| - | | |
| - | | |
| - | | |
| 13 | |
Balance at December 31, 2014 | |
| 3,855 | | |
| 253 | | |
| 131 | | |
| 390 | | |
| (105 | ) | |
| (2,083 | ) | |
| 2,441 | |
The attached notes are an integral part of these condensed consolidated
interim financial statements.
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
Condensed Consolidated Interim Statements of Cash Flows |
| |
Nine months
ended September 30 | |
Three months
ended September 30 | |
Year ended December
31 |
| |
2015 | |
2014 | |
2015 | |
2014 | |
2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
Cash flows from
operating activities | |
| | | |
| | | |
| | | |
| | | |
| | |
Profit for the period | |
| 1,352 | | |
| 1,695 | | |
| 407 | | |
| 428 | | |
| 2,111 | |
Adjustments: | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 1,225 | | |
| 960 | | |
| 457 | | |
| 327 | | |
| 1,281 | |
Profit from sale of the shares of
Coral Tell Ltd. | |
| - | | |
| (582 | ) | |
| - | | |
| - | | |
| (582 | ) |
Share in the losses (profits) of
equity-accounted investees | |
| (15 | ) | |
| 132 | | |
| 1 | | |
| 34 | | |
| 170 | |
Financing expenses, net | |
| 305 | | |
| 174 | | |
| 102 | | |
| 52 | | |
| 229 | |
Profit from gaining control in an
investee (see Note 4.2) | |
| (12 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
Capital gain, net | |
| (172 | ) | |
| (149 | ) | |
| (13 | ) | |
| (28 | ) | |
| (175 | ) |
Income tax expenses | |
| 479 | | |
| 653 | | |
| 144 | | |
| 170 | | |
| 815 | |
Sundries | |
| - | | |
| (8 | ) | |
| - | | |
| - | | |
| (4 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Change in inventory | |
| 6 | | |
| 43 | | |
| 6 | | |
| 9 | | |
| 28 | |
Change in trade and other receivables | |
| 196 | | |
| 529 | | |
| 51 | | |
| 142 | | |
| 549 | |
Change in broadcasting rights | |
| 2 | | |
| - | | |
| 13 | | |
| - | | |
| - | |
Change in trade and other payables | |
| (174 | ) | |
| (118 | ) | |
| 21 | | |
| (11 | ) | |
| (39 | ) |
Change in provisions | |
| 6 | | |
| (1 | ) | |
| (3 | ) | |
| (9 | ) | |
| (63 | ) |
Change in employee benefits | |
| - | | |
| 98 | | |
| (1 | ) | |
| (19 | ) | |
| 3 | |
Change in other liabilities | |
| (10 | ) | |
| 1 | | |
| (5 | ) | |
| - | | |
| - | |
Net income tax paid | |
| (337 | ) | |
| (370 | ) | |
| (130 | ) | |
| (145 | ) | |
| (527 | ) |
Net cash
from operating activities | |
| 2,851 | | |
| 3,057 | | |
| 1,050 | | |
| 950 | | |
| 3,796 | |
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
Condensed Consolidated Interim Statements of Cash Flows (Contd.) |
| |
Nine months
ended September 30 | |
Three months
ended September 30 | |
Year ended December
31 |
| |
2015 | |
2014 | |
2015 | |
2014 | |
2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS Million | |
NIS Million | |
NIS Million | |
NIS Million | |
NIS Million |
Cash flow used
for investing activities | |
| | | |
| | | |
| | | |
| | | |
| | |
Investment in intangible
assets and deferred expenses | |
| (268 | ) | |
| (140 | ) | |
| (54 | ) | |
| (50 | ) | |
| (194 | ) |
Proceeds from the sale of property,
plant and equipment | |
| 119 | | |
| 147 | | |
| 22 | | |
| 72 | | |
| 230 | |
Acquisition of financial assets
held for trading and others | |
| (1,229 | ) | |
| (1,497 | ) | |
| (300 | ) | |
| (811 | ) | |
| (2,720 | ) |
Proceeds from the sale of financial
assets held for trading and others | |
| 2,342 | | |
| 137 | | |
| 154 | | |
| 43 | | |
| 1,635 | |
Cash in a company consolidated for
the first time (see Note 4.2.3) | |
| 299 | | |
| - | | |
| - | | |
| - | | |
| - | |
Purchase of property, plant and
equipment | |
| (1,038 | ) | |
| (820 | ) | |
| (373 | ) | |
| (272 | ) | |
| (1,081 | ) |
Non-current investments, net | |
| (9 | ) | |
| (8 | ) | |
| (8 | ) | |
| (7 | ) | |
| (19 | ) |
Net consideration for the sale of
Coral Tell Ltd. shares | |
| - | | |
| 596 | | |
| - | | |
| - | | |
| 596 | |
Sundries | |
| 4 | | |
| 6 | | |
| 1 | | |
| 3 | | |
| 7 | |
Net cash used
for investing activities | |
| 220 | | |
| (1,579 | ) | |
| (558 | ) | |
| (1,022 | ) | |
| (1,546 | ) |
Cash flows used
in financing activities | |
| | | |
| | | |
| | | |
| | | |
| | |
Payment to Eurocom DBS for acquisition
of shares and DBS loans (see Note 4.2) | |
| (680 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
Issue of debentures and receipt
of loans | |
| 229 | | |
| 1,146 | | |
| 1 | | |
| 1,146 | | |
| 1,446 | |
Repayment of debentures and loans | |
| (1,116 | ) | |
| (588 | ) | |
| (253 | ) | |
| (126 | ) | |
| (1,149 | ) |
Dividend paid | |
| (844 | ) | |
| (802 | ) | |
| - | | |
| - | | |
| (2,069 | ) |
Interest paid | |
| (284 | ) | |
| (244 | ) | |
| (41 | ) | |
| (25 | ) | |
| (431 | ) |
Sundries | |
| (6 | ) | |
| (1 | ) | |
| 5 | | |
| 3 | | |
| 3 | |
Net cash from
financing operations (used for financing operations) | |
| (2,701 | ) | |
| (489 | ) | |
| (288 | ) | |
| 998 | | |
| (2,200 | ) |
Increase in cash
and cash equivalents | |
| 370 | | |
| 989 | | |
| 204 | | |
| 926 | | |
| 50 | |
Cash and cash equivalents at beginning
of period | |
| 660 | | |
| 610 | | |
| 826 | | |
| 673 | | |
| 610 | |
Cash and cash
equivalents at end of period | |
| 1,030 | | |
| 1,599 | | |
| 1,030 | | |
| 1,599 | | |
| 660 | |
The attached notes are an integral part of these condensed consolidated
interim financial statements.
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
Bezeq – The Israel Telecommunication
Corporation Limited (“the Company”) is a company registered in Israel whose shares are traded on the Tel Aviv Stock
Exchange. The consolidated financial statements of the Company include those of the Company and its subsidiaries (together referred
to as the “Group”), as well as the Group’s interests in associates. The Group is a principal provider of communication
services in Israel (see also Note 12 – Segment Reporting).
| 1.2. | Material events in the reporting period |
On March 23, 2015, the Company
gained control in DBS Satellite Services (1998) Ltd. ("DBS") and began consolidation as at that date. On June 2015, acquisition
of the remaining holdings of Eurocom in DBS was completed and as from that date, the Company holds the entire rights to DBS shares.
The effect of the operating results of DBS on the Group's statement of income for the three months ended March 31, 2015 was included
under "Share in losses of equity-accounted investees". For further information see Note 4.2 regarding discontinued operations.
| 2.1 | The condensed interim consolidated financial statements have been prepared in accordance with IAS
34 – Interim Financial Reporting, and Chapter D of the Securities Regulations (Periodic and Immediate Reports), 1970. |
| 2.2 | The condensed consolidated interim financial statements do not contain all the information required
in full annual financial statements, and should be reviewed in the context of the annual financial statements of the Company and
its subsidiaries as at December 31, 2014 and the year then ended, and their accompanying notes (“the Annual Financial Statements”).
The notes to the interim financial statements include only the material changes that have occurred from the date of the most recent
Annual Financial Statements until the date of these consolidated interim financial statements. |
| 2.3 | The condensed consolidated interim financial statements were approved by the Board of Directors
on November 18, 2015. |
| 2.4 | Use of estimates and judgment |
The preparation of the condensed
consolidated interim financial statements in conformity with IFRS requires management to make judgments and use estimates, assessments
and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and
expenses. Actual results may differ from these estimates.
Other than the contents of Note
3.2, the judgments made by management, when applying the Group’s accounting policies and the key assumptions used in assessments
that involve uncertainty, are consistent with those applied in the Annual Financial Statements.
Below is information about significant
estimates and judgments for which changes in the assessments and assumptions could potentially have a material effect on the financial
statements, in addition to the information in Note 1.7.1 to the annual financial statements:
Description |
|
Principal
assumptions |
|
Possible
effects |
|
Reference |
Fair value measurement of the Company's investment
in DBS prior to gaining control in DBS |
|
Assumption of expected cash flows from the operations
of DBS, discount rate and assumptions about the identity of the relevant market participant. |
|
Change in profit/loss from gaining control |
|
Note 4.2 |
Attribution of excess cost arising from acquisition
of control in DBS |
|
Assumption of expected cash flows from identifiable
assets in the business combination, timing of recognition, and scope of the deferred tax asset for carry
forward losses |
|
Change in the value of identifiable tangible and intangible
assets in the business combination and changes in the value of goodwill |
|
Note 4.2 |
Fair value measurement of contingent consideration
in a business combination |
|
Assumption of expected cash flows and assumption of
DBS's losses for tax purposes. |
|
Change in the value of a liability for contingent
consideration recognized in a business combination |
|
Note 4.2 and Note 11.1.4 |
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
| 3. | Reporting Principles and Accounting Policy |
| 3.1 | The Group's accounting policy applied in these condensed consolidated interim financial statements
is consistent with the policy applied in the Annual Financial Statements, except as described in section 3.2 below. |
| 3.2 | Accounting policy for new transactions or events |
In view of consolidation of
DBS in these financial statements for the first time, as described in Note 4.2, below is a description of the accounting policy
for the consolidation of DBS in these condensed consolidated interim financial statements:
| 3.2.1 | The Group implemented the acquisition method for all business combinations. The acquisition date
is the date on which the acquirer obtained control over the acquiree. |
| 3.2.2 | The Group recognized goodwill at acquisition based on the fair value of the consideration transferred,
and the fair value at the acquisition date of any pre-existing equity right of the Group in the acquiree, less the net amount of
the identifiable assets acquired and the liabilities assumed. |
| 3.2.3 | The consideration transferred includes the fair value of the assets transferred to the previous
owners of the acquiree and the liabilities incurred by the acquirer to the previous owners of the acquiree, including the obligation
to acquire the acquiree''s equity instruments. In addition, the consideration transferred includes the fair value of any contingent
consideration. |
| 3.2.4 | In the step acquisitions, the difference between the fair value at the acquisition date of the
Group’s pre-existing equity rights in the acquiree and the carrying amount at that date is recognized in the statement
of income under other operating income or expenses. |
| 3.2.5 | The Group implements the anticipated acquisition method, whereby it undertook to acquire the equity
instruments of a subsidiary in return for cash or another financial asset. The commitment to acquire a subsidiary's equity instruments
is recognized as a financial liability at the present value. The commitment is recognized at the agreement date, if the preconditions
to the agreement are not under the Group's control. |
Based on the anticipated acquisition
method, non-controlling interests are derecognized at the recognition date of the commitment to acquire the subsidiary's equity
instruments. Accordingly, the Group's share in the subsidiary's equity and operating expenses includes the share of the holders
of non-controlling interests.
| 3.2.6 | Costs associated with the acquisition that were incurred by the Group in the business combination
such as advisory, legal, valuation and other professional or consulting fees were recognized as expenses in the period the services
are received. |
| 3.3 | New standards not yet adopted |
Further to Note 2.17 to the
annual financial statements regarding IFRS 15, "Revenues from Contracts with Customers", in July 2015, the IASB approved
the postponement of mandatory initial application of the standard by one year from the original date, meaning that the standard
will be effective for annual periods beginning on January 1, 2018. Early application is permitted.
| 4.1 | A detailed description of the Group entities appears in Note 10 to the Annual Financial Statements.
Below is a description of the material changes that occurred in connection with the Group entities since publication of the Annual
Financial Statements. |
| 4.2 | DBS Satellite Services (1998) Ltd. ("DBS") |
| 4.2.1 | As described in Note 10.1.2 to the annual financial statements, the Company holds 49.78% of the
share capital of DBS and it holds options that confer the right to 8.6% in DBS shares, which the Company is unable to exercise.
Accordingly, the Company accounted for its investment in DBS in accordance with the equity method. |
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
On March 26, 2014, the Company
received the decision of the Antitrust Authority, according to which, under the terms set out in the decision, the merger between
the Company and DBS ("the Merger") will be permitted.
Further to the aforesaid, on
February 10, 2015, the Board of Directors' subcommittee that was established for this matter, the audit committee and the Board
of Directors of the Company approved the Company's engagement in a transaction with Eurocom DBS. In the transaction, the Company
will acquire the entire holdings of Eurocom DBS in DBS ("the Acquisition Transaction"), which at this date represent
50.22% of the issued share capital of DBS (41.62% fully diluted) and all the shareholder loans provided by Eurocom to DBS. It was
further decided that prior to the Acquisition Transaction, the Company and DBS will accept the merger terms and the Company will
exercise the option granted, at no cost, for the allotment of DBS shares at a rate of 8.6% of the issued capital of DBS.
Under the terms of the acquisition
transaction, the Company was required to pay Eurocom DBS NIS 680 million in cash on the closing date, against acquisition of the
shares and shareholder loans. Eurocom DBS will also be entitled to two additional contingent considerations, as follows: the first
additional consideration of up to NIS 200 million will be paid in accordance with the amount of the carryforward losses of DBS
used for tax purposes and the second additional consideration of up to NIS 170 million will be paid in accordance with the business
results of DBS in the next three years.
On March 23, 2015, the general
meeting of the Company's shareholders approved the acceptance of the merger terms and exercise of the option, and the Company's
engagement in the Acquisition Transaction, as described above. Subsequently, the Company and DBS announced the acceptance of the
merger terms, and on March 25, 2015, the Company exercised the option and it was allotted DBS shares at a rate of 8.6% of the issued
capital of DBS, so that as from this date, the Company holds 58.4% of DBS. Accordingly, the Company consolidates the financial
statements of DBS as from March 23, 2015 (the date that the general meeting approved exercise of the option to DBS shares by the
Company). In view of the Company's holding of 49.78% of DBS shares prior to gaining control, the acquisition transaction was accounted
for in the financial statements as a step acquisition.
The Company's engagement in
the transaction with Eurocom DBS for acquisition of the entire holdings of Eurocom DBS in DBS is subject to the approval of the
Ministry of Communications for transfer of control in DBS such that the Company will control DBS and will hold the entire issued
and paid up share capital of DBS. This approval was received unconditionally on June 23, 2015, and on June 24, 2015, the transaction
was completed. On the completion date, the Company transferred the cash consideration of NIS 680 million to Eurocom DBS and Eurocom
DBS transferred its rights and the rights to DBS shares to the Company and assigned to the Company its entire rights in the shareholders
loans of DBS. On completion of the transaction, DBS became a wholly owned subsidiary (100%) of the Company.
As at September 30, 2015, the
Company has a liability for the contingent consideration of NIS 101 million towards Eurocom DBS as described in Note 11, Financial
Instruments.
| 4.2.2 | At the date of the business acquisition, the Company presented its investment in shares, share
options and loans to DBS prior to acquisition of control, according to the equity method based on a valuation by an independent
assessor. In accordance with the valuation, the value of the Company's investments prior to acquisition of control is estimated
at NIS 1.076 billion. Accordingly, the Company recognized a profit of NIS 12 million from the gain of control under other operating
income in the statement of income for the three months ended March 13, 2015. |
The valuation was based on
the income approach, whereby the discounted cash flow method (DCF) was applied on the basis of the projected cash flow for 2015
through to 2019. The cash flow forecast was based on the results of DBS for 2011-2014 and the three months ended March 31, 2015.
In the valuation, it was assumed that the market share of DBS is expected to remain stable and will be 42%-43% throughout the years
of the forecast. It was also assumed that gradual erosion in the ARPU of DBS is expected between 2015 and 2018, while in 2019 and
thereafter, it is expected that a fixed nominal ARPU will be maintained. The revenue forecast was based on the forecast of the
number of subscribers, average income and competition in the market.
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
Assumed cost of capital: 8.5%
(net of tax). In addition, it was assumed that the permanent growth of Pelephone will be 1%.
The valuation was based on
assumptions regarding the identity of the relevant market participant that might acquire the Company's holdings in DBS and does
not take into account the specific operational and tax synergies between the companies.
| 4.2.3 | Identifiable acquired assets and liabilities: |
| |
March
23, 2015 |
| |
(Unaudited) |
| |
NIS million |
Cash and cash equivalents | |
| 299 | |
Trade and other receivables | |
| 182 | |
Broadcasting rights | |
| 449 | |
Property, plant and equipment | |
| 801 | |
Intangible assets (including excess
cost attributed to customer relations and brand as described below) | |
| 1,284 | |
Deferred tax asset, net of deferred
tax liabilities (for attributed excess cost) | |
| 831 | |
Debentures, loans, and borrowings
(including excess cost attributed to debentures as described below) | |
| (1,947 | ) |
Trade payables and other liabilities | |
| (632 | ) |
Contingent liabilities (including
excess cost attributed to contingent liabilities as described below) | |
| (19 | ) |
Identifiable
assets, net | |
| 1,248 | |
| 4.2.4 | The Company attributed the acquisition cost in relation to the fair value of the assets and liabilities
that were acquired in the business combination. The attribution was based on the valuation performed by an independent assessor. |
Excess cost was attributed
as follows:
| |
March
23, 2015 |
| |
(Unaudited) |
| |
NIS million |
Customer relations (see
section A below) | |
| 790 | |
Brand (see section B below) | |
| 347 | |
Goodwill (see section
C below) | |
| 609 | |
Deferred tax asset, net of deferred
tax liabilities (see D below) | |
| 831 | |
Debentures (see section E below) | |
| (160 | ) |
Contingent liabilities (see section
F below) | |
| (10 | ) |
Total excess
cost | |
| 2,407 | |
| A. | Customer relations: The valuation was based on the income approach, using the multi-period
excess earning method. Under this approach, the value of the asset is derived from the present value of the cash flows that are
expected to arise from it over the remaining economic life of the asset. Amortization will be based on the customer churn rate. |
| B. | Brand: The valuation was prepared in accordance with the relief from royalty method.
In accordance with this method, the value of the asset is estimated as the present value of the appropriate royalty that the entity
would have to pay a third party for the use of the asset, if the company did not own it. The useful life of the brand assumed in
the model is 12 years. |
Condensed Consolidated
Interim Financial Statements as at September 30, 2015 (Unaudited)
| C. | Goodwill: Following the acquisition of control, goodwill was recognized as follows: |
| |
March
23, 2015 |
| |
(Unaudited) |
| |
NIS million |
Consideration value | |
| 781 | |
Fair value of the investment in
DBS prior to the acquisition | |
| 1,076 | |
Less the fair value of net identifiable
assets | |
| (1,248 | ) |
Goodwill | |
| 609 | |
| D. | Deferred tax asset: Following completion of the acquisition transaction on June 24,
2015, as described in Note 4.2.1 above, the Company believes that will be able to take advantage of the tax asset for the accrued
losses from future profits of DBS and due to the possible merger between the companies. |
| | Completion of the acquisition transaction subsequent to the date of gaining control was accounted
by the Company as new information that was presented in the measurement period with regard to the existing facts and circumstances
at date of acquisition and therefore, at date of completion of the acquisition transaction on June 24, 2015 the Company recognized
a deferred tax asset on the date of gaining control (retrospectively). |
| | Composition of the tax asset: |
| |
March
23, 2015 |
| |
(Unaudited) |
| |
NIS million |
Tax asset for cumulative
losses of DBS | |
| 1,087 | |
Tax reserve for attributed excess
cost | |
| (256 | ) |
Deferred tax
asset, net | |
| 831 | |
| E. | Debentures: The excess cost reflects the fair value of the debentures at the acquisition
date based on a capitalization rate of 1.9%-2.3%. |
| F. | Contingent liabilities: The reflected amounts represent a present obligation arising
from a class action filed by DBS customers. |
| 4.2.5 | The management estimates that had the business combination taken place on January 1, 2015, the
revenue in the consolidated statement of income would have increased by NIS 434 million and there would have been no significant
change in consolidated profit. When determining the amounts, the management assumed that the fair value adjustments at the date
of the business combination are the same as the adjustments that would have been received had the business combination taken place
on January 1, 2015. |
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
| 4.2.6 | Further to that provided in Note 10.1.5 to the annual financial statements regarding the debentures
issued by DBS on September 17, 2015, the Company signed guarantees undertaking DBS's liabilities to pay the full balance of its
debts to holders of Debentures Series B and Debentures 2012 (in the amount of NIS 1.05 billion and NIS 307 million, respectively),
which were deposited with the lenders' representatives on September 17, 20154 and September 20, 2015, respectively. This was against
reducing the annual interest rate on the Debentures (by 0.5% and 1%, respectively) and cancellation of certain collateral and provisions
in the deeds of trust and debentures (including BDS's obligation to comply with financial covenants and restrictions on distribution
of dividends by BDS), and all in accordance with the terms of the deeds of trust of the Debentures and the Debentures. It is noted
that, in accordance with the terms of the Debentures, a decrease in interest and cancellation of collateral and certain provisions
in the debentures as aforesaid, are subject to the Company's rating not falling below Maalot's -AA or corresponding rating ("Minimum
Rating"), a term that as at the date of providing the guarantees has been met, and that if in the future the Company's rating
will be reduced to below the Minimum Rating, then the decrease in interest will be canceled, the collateral will be reissued and
the canceled provisions will be reinstated and the guarantees will expire. The holders of Debentures 2012 can choose between the
foregoing and maintaining the Company's guarantees, the decrease in interest and cancellation of the collateral and other terms
in place (except if the Company's rating is reduced to below Maalot's A rating or a corresponding rating, then at such time (and
so long as the Company's rating is not reinstated to the foregoing rating) the decrease in interest will be canceled). |
As a result of the decrease
in the annual interest on the debentures, the Group reassessed its expected cash flows at the date of the change and recognized
financing revenues of NIS 31 million under the statement of income for the three months ended September 30, 2015.
With regard to the decision
for early redemption of debentures 2012 subsequent to the date of the financial statements, see Note 14.3 below.
| 4.2.7 | Since commencing its operations, DBS has accumulated considerable losses. The loss of DBS in 2014
amounted to NIS 322 million and the losses in the nine month period ended September 30, 2015 amounted to NIS 244 million. As a
result of these losses, as at September 30, 2015, DBS had an equity deficit and a working capital deficit of NIS 4,908 million
and NIS 455 million, respectively. |
| 4.2.8 | Further to that provided in Note 10.1.5 to the annual financial statements concerning the covenants
applicable to DBS, as at September 30, 2015 DBS is in compliance with the financial covenants as set in the financing agreements
with the banks: Debt/EBITDA ratio is 2.5 and Debt/E-C ratio is 5.7. DBS's undertaking to comply with financial covenants under
certain provisions set out in the deed of trust for Debentures B and Debentures 2012 were canceled as described in section 4.2.6
above. |
| 4.2.9 | The management of DBS believes that the financing resources at its disposal, which include, among
other things, loans from the Company, will be sufficient for the operations of DBS for the coming year, based on the projected
cash flows approved by DBS’s board of directors. |
| 5. | Debentures, loans and borrowings |
| 5.1 | In the Reporting Period, the Company engaged in agreements with banks and institutional investors
under which the Company received undertakings from these organizations to provide credit to the Company to refinance its future
debt in 2016 to a total amount of NIS 1.4 billion, (with average duration of 4.6 through 4.9 years and at a fixed NIS interest
rate of 3.7% - 4.3%) and undertakings to provide credit in 2017 to a total amount of NIS 400 million. |
The undertakings and loans to
be provided thereunder include terms that are similar to the terms provided for other loans taken by the Company, as described
in Note 11.2.1 to the annual financial statements, including the following: an undertaking to refrain from creating additional
liens on the Company's assets (with certain restrictions); an undertaking that if the Company assumes an undertaking towards a
party in respect of compliance with financial covenants, the Company will also assume the same undertaking for this credit (subject
to certain exceptions); and standard terms for immediate repayment (such as default events, insolvency, liquidation or receivership),
and cross default (with certain restrictions), which will also apply, with the required changes, to the period of the undertaking
to provide credit.
Condensed Consolidated
Interim Financial Statements as at September 30, 2015 (Unaudited)
| 5.2 | In the Reporting Period, DBS issued debentures (Series B) by expanding the series in an amount
of NIS 228 million. For information about the terms of the debentures, see Note 10.1.5 to the Annual Financial Statements and Note
4.2.6 above. |
| 5.3 | Subsequent to the date of the financial statements, on October 15, 2015 the Company completed the
issue of debentures (Series 9 and 10) under a shelf offering memorandum. The total proceeds (gross) from the issue amounted to
NIS 788,451,000 according to following breakdown: |
| |
Gross proceeds
(NIS) | |
Annual weighted
interest | |
Linkage terms |
Series 9 | |
| 388,451,000 | | |
| 3.65 | % | |
Unlinked |
Series 10 | |
| 400,000,000 | | |
| 2.2 | % | |
Linked to the rise in the
CPI |
The denture principal will be
repaid in four unequal installments as follows: In 2022 - 10%, in each of the years 2023 through 2025 - 30%). The interest is payable
twice a year as of December 1, 2015.
With regard to the two foregoing
debenture series the Company undertook liabilities, the main ones being:
| A. | An undertaking refrain from creating additional liens on its assets (negative liens), an undertaking
that in the event that the Company assumes an undertaking towards a party in respect of compliance with financial covenants, the
Company will also assume the same towards the holders these debentures, and an undertaking to act so that, to the extent under
its control, the debentures will continue to be rated until full redemption with a rating similar to that set out in Note 11.2.1
to the Company's 2014 Financial Statements and all at the terms as set out in the deed of trust for the debentures. |
| B. | Generally accepted grounds were included for the immediate repayment of the debentures, including
events of breach, insolvency, liquidation or receivership proceedings, as well as the right to call for immediate repayment if
a third party lender calls for immediate repayment of the Company's debts (in an amount exceeding NIS 150 million, and in the event
of another tradable debenture series being called for immediate repayment, in an unlimited amount), if more than 50% of the Group's
assets (consolidated) are sold in a way that the communications industry ceases to be the Group's key area of operations, in the
event of a change of control resulting in the current controlling shareholders of the Company ceasing to be its controlling shareholders
(other than the transfer of control to an entity that obtains consent to control the Company in accordance with the provisions
of the Communications Law or changes in control under other circumstances to be set), if a going concern caveat is recorded in
the Company’s financial statements for a period of two consecutive quarters, in the event of a material deterioration in
the Company's business compared with its position on the date of issue and if there are any real concerns that the Company will
be unable to redeem the debentures when they come due (as provided in section 35I1(a)(1) of the Securities Law), and all in accordance
with the terms set out in the deed of trust for the debentures. |
During the normal course of
business, legal claims were filed against Group companies or there are pending claims against the Group (“in this section:
“Legal Claims”).
In the opinion of the managements
of the Group companies, based, inter alia, on legal opinions as to the likelihood of success of the legal claims, the financial
statements include appropriate provisions of NIS 86 million, where provisions are required to cover the exposure arising from such
legal claims.
In the opinion of the managements
of the Group companies, the additional exposure (beyond these provisions) as at September 30, 2015 for claims filed against Group
companies on various matters and which are unlikely to be realized, amounted to NIS 5.1 billion. There is also additional exposure
of NIS 1.2 billion for claims, the chances of which cannot yet be assessed.
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
In addition, motions for certification
of class actions have been filed against the Group companies, for which the Group has additional exposure beyond the aforesaid,
since the exact amount of the claim is not stated in the claim.
This amount and all the amounts
of the additional exposure in this note are linked to the CPI and are stated net of interest.
For updates subsequent to the
reporting date, see section 6.2 below.
| 6.1 | Below is a description of the contingent liabilities of the Group (including DBS) as at September
30, 2015, classified into groups with similar characteristics: |
| |
| |
Provision | |
Additional
exposure | |
Exposure
for claims that cannot yet be assessed |
Claims
group | |
Nature of the claims | |
NIS million |
Claims
of employees and former employees of Group companies | |
Mainly collective and
individual claims filed by employees and former employees of the Company in respect of recognition of various salary
components as components for calculation of payments to Company employees, some of which have wide ramifications in the Company. | |
| 11 | | |
| 128 | | |
| - | |
Customer claims | |
Mainly motions for certification
of class actions concerning contentions of unlawful collection of payment and impairment of the service provided
by the Group companies. | |
| 40 | | |
| 2,643 | | |
| 1,156 | |
Supplier and
communication provider claims | |
Legal claims for compensation for
alleged damage as a result of the supply of the service and/or the product. | |
| 3 | | |
| 169 | | |
| - | |
Claims for
punitive damages, real estate and infrastructure | |
Claims for alleged physical damage
or damage to property caused by Group companies and in relation to real estate and infrastructure. The additional amount
of exposure for punitive damages does not include claims for which the insurance coverage is not disputed. | |
| 2 | | |
| 62 | | |
| - | |
Claims by enterprises
and companies | |
Claims alleging liability of the
Group companies in respect of their activities and/or the investments made in various projects. | |
| 11 | | |
| 2,047 | * | |
| - | |
Claims by the
State and authorities | |
Various claims by the State of Israel,
government institutions and authorities (“the Authorities”). These are mainly procedures related to regulations
relevant to the Group companies and financial disputes concerning monies paid by the Group companies to the authorities (including
property taxes) or by the authorities to the Group companies. | |
| 19 | | |
| 42 | | |
| 11 | |
Total
legal claims against the Company and subsidiaries | |
| |
| 86 | | |
| 5,091 | | |
| 1,167 | |
| * | The amount includes exposure of NIS 2 billion for a claim filed by shareholders against the Company
and officers of the Company which has been estimated by the applicants to be NIS 1.1 billion or NIS 2 billion (according to the
method of calculating the damage to be determined). |
| 6.2 | Subsequent to the reporting date, claims amounting to NIS 660 million were filed against Group
companies, and another claim without a monetary estimate. At the approval date of the financial statements, the chances of these
claims cannot yet be assessed. In addition, claims with exposure of NIS 47 million came to an end. |
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
| 7.1 | Below are details of the Company's equity: |
Registered | |
Issued
and paid up |
September
30, 2015 | |
September
30, 2014 | |
December
31, 2014 | |
September
30, 2015 | |
September
30, 2014 | |
December
31, 2014 |
(Unaudited) | |
(Unaudited) | |
(Audited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
Number of
shares | |
Number of
shares | |
Number of
shares | |
Number of
shares | |
Number of
shares | |
Number of
shares |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| 2,825,000,000 | | |
| 2,825,000,000 | | |
| 2,825,000,000 | | |
| 2,748,517,340 | | |
| 2,738,776,941 | | |
| 2,743,283,920 | |
| 7.2 | On May 6, 2015, the general meeting of the Company's shareholders approved the recommendation of
the Company's Board of Directors of March 25, 2015 to distribute a cash dividend to the shareholders of the Company in the amount
of NIS 844 million (representing NIS 0.371722 per share on the record date. The dividend was paid on May 27, 2015. |
| 7.3 | On September 21, 2015, the general meeting of the Company's shareholders approved (further to the
recommendation of the Company's Board of Directors of August 30, 2015) to distribute a cash dividend to the shareholders in the
amount of NIS 933 million (representing NIS 0.338958 per share on date of record). The dividend is distributed for profits of the
first half of 2015 amounting to NIS 945 million less revaluation gains of NIS 12 million for the gain of control in DBS, which
were excluded from the Company's dividend policy in accordance with the Board of Director's decision of February 10, 2012 as set
out in Note 18.2.1 to the annual financial statements. The dividend was paid on October 26, 2015. |
| |
Nine
months ended September 30 | |
Three
months ended September 30 | |
Year
ended December 31 |
| |
2015 | |
2014 | |
2015 | |
2014 | |
2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
Domestic fixed-line
communication | |
| | | |
| | | |
| | | |
| | | |
| | |
Fixed-line telephony | |
| 1,169 | | |
| 1,234 | | |
| 386 | | |
| 410 | | |
| 1,636 | |
Internet - infrastructure | |
| 1,149 | | |
| 1,029 | | |
| 379 | | |
| 352 | | |
| 1,394 | |
Transmission and data communication | |
| 625 | | |
| 606 | | |
| 210 | | |
| 198 | | |
| 802 | |
Other services | |
| 166 | | |
| 167 | | |
| 53 | | |
| 55 | | |
| 220 | |
| |
| 3,109 | | |
| 3,036 | | |
| 1,028 | | |
| 1,015 | | |
| 4,052 | |
Cellular | |
| | | |
| | | |
| | | |
| | | |
| | |
Cellular services and terminal equipment | |
| 1,482 | | |
| 1,828 | | |
| 507 | | |
| 596 | | |
| 2,399 | |
Sale of terminal equipment | |
| 649 | | |
| 715 | | |
| 206 | | |
| 215 | | |
| 966 | |
| |
| 2,131 | | |
| 2,543 | | |
| 713 | | |
| 811 | | |
| 3,365 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
International
communications, internet and NEP services | |
| 1,099 | | |
| 1,048 | | |
| 360 | | |
| 359 | | |
| 1,425 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Multi-channel
television | |
| 885 | | |
| - | | |
| 446 | | |
| - | | |
| - | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Other | |
| 155 | | |
| 166 | | |
| 55 | | |
| 47 | | |
| 213 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| 7,379 | | |
| 6,793 | | |
| 2,602 | | |
| 2,232 | | |
| 9,055 | |
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
| 9. | General and operating expenses |
| |
Nine
months ended September 30 | |
Three
months ended September 30 | |
Year
ended December 31 |
| |
2015 | |
2014 | |
2015 | |
2014 | |
2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
Terminal equipment and
materials | |
| 624 | | |
| 674 | | |
| 193 | | |
| 200 | | |
| 928 | |
Interconnectivity and payments to
domestic and international operators | |
| 689 | | |
| 633 | | |
| 236 | | |
| 219 | | |
| 847 | |
Maintenance of buildings and sites | |
| 467 | | |
| 475 | | |
| 161 | | |
| 163 | | |
| 639 | |
Sales and marketing | |
| 453 | | |
| 458 | | |
| 164 | | |
| 152 | | |
| 603 | |
Content services | |
| 304 | | |
| 45 | | |
| 147 | | |
| 15 | | |
| 58 | |
Services and maintenance by sub-contractors | |
| 141 | | |
| 113 | | |
| 52 | | |
| 35 | | |
| 137 | |
Vehicle maintenance | |
| 123 | | |
| 115 | | |
| 47 | | |
| 38 | | |
| 154 | |
| |
| 2,081 | | |
| 2,513 | | |
| 1,000 | | |
| 822 | | |
| 3,366 | |
| 10. | Other operating expenses (income), net |
| |
Nine
months ended September 30 | |
Three
months ended September 30 | |
Year
ended December 31 |
| |
2015 | |
2014 | |
2015 | |
2014 | |
2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
Profit from gaining
control in DBS Satellite Services (1998) Ltd. | |
| 12 | | |
| - | | |
| - | | |
| - | | |
| - | |
Capital gain from the sale of property,
plant and equipment (mainly real estate) | |
| 172 | | |
| 149 | | |
| 13 | | |
| 28 | | |
| 175 | |
Elimination of provision for contingent
liabilities, net | |
| - | | |
| 3 | | |
| - | | |
| 5 | | |
| 23 | |
Profit from sale of the shares of
Coral Tell Ltd. | |
| - | | |
| 582 | | |
| - | | |
| - | | |
| 582 | |
Other operating income | |
| 184 | | |
| 734 | | |
| 13 | | |
| 33 | | |
| 780 | |
Provision for contingent claims,
net | |
| 12 | | |
| - | | |
| - | | |
| - | | |
| - | |
Provision for voluntary redundancy
severance payments | |
| 1 | | |
| 133 | | |
| - | | |
| 8 | | |
| 176 | |
Other | |
| - | | |
| - | | |
| - | | |
| - | | |
| 18 | |
Total other operating expenses | |
| 13 | | |
| 133 | | |
| - | | |
| 8 | | |
| 194 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| (171 | ) | |
| (601 | ) | |
| (13 | ) | |
| (25 | ) | |
| (586 | ) |
Condensed Consolidated
Interim Financial Statements as at September 30, 2015 (Unaudited)
| 11.1.1 | Financial instruments at fair value for disclosure purposes only |
The table below shows the differences
between the carrying amount and the fair value of financial liabilities. The methods used to estimate the fair values of financial
instruments are described in Note 28.7 to the Annual Financial Statements.
| |
September
30, 2015 | |
September
30, 2014 | |
December
31, 2014 |
| |
Carrying amount
(including accrued interest) | |
Fair value | |
Carrying amount
(including accrued interest) | |
Fair value | |
Carrying amount
(including accrued interest) | |
Fair value |
| |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million |
NIS million |
Bank loans (unlinked) | |
| 2,216 | | |
| 2,375 | | |
| 2,121 | | |
| 2,287 | | |
| 2,112 | | |
| 2,292 | |
Debentures issued to the public
(CPI-linked) | |
| 3,486 | | |
| 3,661 | | |
| 3,858 | | |
| 4,509 | | |
| 3,820 | | |
| 4,033 | |
Debentures issued to the public
(unlinked) | |
| 903 | | |
| 953 | | |
| 1,354 | | |
| 1,459 | | |
| 1,335 | | |
| 1,426 | |
Debentures issued to financial institutions
(unlinked) | |
| 410 | | |
| 470 | | |
| 410 | | |
| 469 | | |
| 403 | | |
| 467 | |
Debentures issued to financial institutions
(CPI-linked) | |
| 1,757 | | |
| 1,845 | | |
| - | | |
| - | | |
| - | | |
| - | |
| |
| 8,772 | | |
| 9,304 | | |
| 7,743 | | |
| 8,724 | | |
| 7,670 | | |
| 8,218 | |
| 11.1.2 | Fair value hierarchy |
The table below presents an
analysis of the financial instruments measured at fair value, with details of the evaluation method. The methods used to measure
the fair value of investments in ETFs, monetary funds, and forward contracts are described in Note 28.7 to the annual financial
statements.
The methods used to measure
the fair value of the future credit from the banks are described in Note 11.1.3 below. The methods used to measure the fair value
of contingent consideration for a business combination are described in Note 11.1.4 below.
| |
September
30, 2015 | |
September
30, 2014 | |
December
31, 2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million |
Level 1: investment
in exchange-traded funds and financial funds | |
| 194 | | |
| 2,392 | | |
| 1,513 | |
Level 2 - future credit from banks | |
| 9 | | |
| - | | |
| - | |
Level 2: forward contracts | |
| (128 | ) | |
| (76 | ) | |
| (110 | ) |
Level 3: contingent consideration
for a business combination (Note 4.2) | |
| (101 | ) | |
| - | | |
| - | |
Level 3: investment in non-marketable
shares | |
| 3 | | |
| 9 | | |
| 9 | |
Condensed Consolidated
Interim Financial Statements as at September 30, 2015 (Unaudited)
| 11.1.3 | Information about fair value measurement of the credit line to refinance future debt |
The fair value of the future
credit in accordance with the agreement with the banks, as set out in Note 5.1 above, was estimated by discounting the difference
between the interest rate in the agreement and present interest for the remaining period, using appropriate market interest rates
for similar instruments, including the required adjustments for credit risk.
| 11.1.4 | Information about fair value measurement of contingent consideration in a business combination
(Level 3) |
Below is the fair value of
the contingent consideration liability for a business combination, as described in Note 4.2:
| |
September
30, 2015 |
| |
Maximum additional
consideration under the agreement | |
Fair value |
| |
(Unaudited) | |
(Unaudited) |
| |
NIS million | |
NIS million |
Additional consideration
for tax synergy (first additional consideration)(A) | |
| 200 | | |
| 84 | |
Additional consideration for the
business results of DBS (second additional consideration) (B) | |
| 170 | | |
| 17 | |
| |
| 370 | | |
| 101 | |
| A. | First additional consideration |
The fair value of the first
additional contingent consideration was calculated by an independent assessor, based on a legal opinion on tax issues related to
the possible merger between the Company and DBS. The legal opinion includes the probability of the chances and risks facing the
Company regarding utilization of losses.
The estimated fair value of
the contingent consideration will increase as the probability attributed to major risks in utilization of losses, as assessed in
the legal opinion, decreases.
A 10% change in the probability
attributed to major risks will result in a change of NIS 36 million in the first contingent consideration.
| B. | Second additional consideration |
The fair value of the first
additional consideration was estimated by the assessor, using the Monte Carlo simulation with risk neutral measure of the underlying
asset which is the expected cash flow. The unobservable parameter that was used in the model and would have significantly changed
the fair value is the expected cash flows in 2015-2017. To calculate the value of the second contingent consideration, a free cash
flow was assumed as presented in the fair value assessment of Bezeq's holdings in DBS prior to gain of control as described in
Note 4.2.2.
An increase of 10% in the expected
cash flow will result in an increase of NIS 7 million in the estimated contingent consideration.
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
| 12.1 | Further to Note 26 to the annual financial statements, the Company's investment in DBS was presented
on the basis of the equity method up to March 25, 2015. As from this date, the financial statements of DBS are consolidated with
the financial statements of the Group as described in Note 4 above. The Group reports on multichannel television as an operating
segment without adjustment to ownership rates and excess cost in all reporting periods. |
In addition, after DBS became
a wholly-owned subsidiary of the Company on June 24, 2015, the Company updated the internal management reporting structure for
financing income for the shareholders loans that were provided to DBS. In addition, the Company restated financing income under
separate interim financial information. As from the second quarter of 2015, the Company no longer recognizes financing income for
the shareholders loans under the financing income of the fixed-line domestic communications segment. Financing expenses in the
multi-channel television segment include financing expenses for the loans without any change. The comparative figures were restated
to reflect the change in the reporting structure: financing income in the amount of NIS 161 million and NIS 61 million was eliminated
in the fixed-line domestic communications segment for the nine and three months ended September 30, 2014, respectively, and NIS
213 million in the year ended December 31, 2014.
| |
Nine months
ended September 30, 2015 (Unaudited): |
| |
Domestic fixed-line
communi- cations | |
Cellular communi-
cations | |
International
communi- cations and Internet services | |
Multi- channel
television | |
Other | |
Adjustments | |
Consolidated |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
Revenues from external
sources | |
| 3,108 | | |
| 2,131 | | |
| 1,097 | | |
| 1,324 | | |
| 149 | | |
| (440 | ) | |
| 7,369 | |
Inter-segment revenues | |
| 211 | | |
| 46 | | |
| 76 | | |
| 1 | | |
| 16 | | |
| (340 | ) | |
| 10 | |
Total income | |
| 3,319 | | |
| 2,177 | | |
| 1,173 | | |
| 1,325 | | |
| 165 | | |
| (780 | ) | |
| 7,379 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 540 | | |
| 319 | | |
| 98 | | |
| 234 | | |
| 10 | | |
| 24 | | |
| 1,225 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment results – operating
profit | |
| 1,721 | | |
| 146 | | |
| 182 | | |
| 203 | | |
| (8 | ) | |
| (162 | ) | |
| 2,082 | |
Financing expenses | |
| 333 | | |
| 3 | | |
| 11 | | |
| 469 | | |
| 1 | | |
| (446 | ) | |
| 371 | |
Financing income | |
| (20 | ) | |
| (42 | ) | |
| (5 | ) | |
| (23 | ) | |
| (13 | ) | |
| (2 | ) | |
| (105 | ) |
Total financing expenses (income),
net | |
| 313 | | |
| (39 | ) | |
| 6 | | |
| 446 | | |
| (12 | ) | |
| (448 | ) | |
| 266 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment profit (loss) after financing
expenses, net | |
| 1,408 | | |
| 185 | | |
| 176 | | |
| (243 | ) | |
| 4 | | |
| 286 | | |
| 1,816 | |
Share in earnings of associates | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1 | ) | |
| 16 | | |
| 15 | |
Segment profit (loss) before income
tax | |
| 1,408 | | |
| 185 | | |
| 176 | | |
| (243 | ) | |
| 3 | | |
| 302 | | |
| 1,831 | |
Taxes on income | |
| 424 | | |
| 45 | | |
| 46 | | |
| 1 | | |
| - | | |
| (37 | ) | |
| 479 | |
Segment results – net profit
(loss) | |
| 984 | | |
| 140 | | |
| 130 | | |
| (244 | ) | |
| 3 | | |
| 339 | | |
| 1,352 | |
Condensed Consolidated
Interim Financial Statements as at September 30, 2015 (Unaudited)
| 12.2 | Operating Segments (contd.) |
| |
Nine months
ended September 30, 2014 (Unaudited): |
| |
Domestic fixed-line
communi- cations | |
Cellular communi-
cations | |
International
communi- cations and Internet services | |
Multi- channel
television | |
Other | |
Adjustments | |
Consolidated |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
Revenues from external
sources | |
| 3,033 | | |
| 2,541 | | |
| 1,045 | | |
| 1,284 | | |
| 164 | | |
| (1,284 | ) | |
| 6,783 | |
Inter-segment revenues | |
| 198 | | |
| 43 | | |
| 60 | | |
| - | | |
| 9 | | |
| (300 | ) | |
| 10 | |
Total income | |
| 3,231 | | |
| 2,584 | | |
| 1,105 | | |
| 1,284 | | |
| 173 | | |
| (1,584 | ) | |
| 6,793 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 518 | | |
| 319 | | |
| 97 | | |
| 218 | | |
| 19 | | |
| (211 | ) | |
| 960 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment results – operating
profit | |
| 1,473 | | |
| 375 | | |
| 175 | | |
| 215 | | |
| 632 | ** | |
| (277 | ) | |
| 2,593 | |
Financing expenses | |
| 355 | | |
| 12 | | |
| 14 | | |
| 475 | | |
| 1 | | |
| (492 | ) | |
| 365 | |
Financing income | |
| (35 | )* | |
| (61 | ) | |
| (7 | ) | |
| (26 | ) | |
| (5 | ) | |
| (118 | )* | |
| (252 | ) |
Total financing expenses (income),
net | |
| 320 | * | |
| (49 | ) | |
| 7 | | |
| 449 | | |
| (4 | ) | |
| (610 | )* | |
| 113 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment profit (loss) after financing
expenses, net | |
| 1,153 | * | |
| 424 | | |
| 168 | | |
| (234 | ) | |
| 636 | | |
| 333 | * | |
| 2,480 | |
Share in profits (losses) of associates | |
| - | | |
| - | | |
| 1 | | |
| - | | |
| (3 | ) | |
| (130 | ) | |
| (132 | ) |
Segment profit (loss) before income
tax | |
| 1,153 | * | |
| 424 | | |
| 169 | | |
| (234 | ) | |
| 633 | | |
| 203 | * | |
| 2,348 | |
Taxes on income | |
| 344 | | |
| 110 | | |
| 45 | | |
| 1 | | |
| 156 | | |
| (3 | ) | |
| 653 | |
Segment results – net profit
(loss) | |
| 809 | * | |
| 314 | | |
| 124 | | |
| (235 | ) | |
| 477 | | |
| 206 | * | |
| 1,695 | |
| * | Reclassified, see section 12.1 above |
| * | Including income from the sale of Coral Tell Ltd. shares amounting to NIS 582 million. |
Condensed Consolidated
Interim Financial Statements as at September 30, 2015 (Unaudited)
| 12.2 | Operating Segments (contd.) |
| |
Three months
ended September 30, 2015 (Unaudited): |
| |
Domestic fixed-line
communi- cations | |
Cellular communi-
cations | |
International
communi- cations and Internet services | |
Multi- channel
television | |
Other | |
Adjustments | |
Consolidated |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
Revenues from external
sources | |
| 1,029 | | |
| 713 | | |
| 361 | | |
| 446 | | |
| 49 | | |
| - | | |
| 2,598 | |
Inter-segment revenues | |
| 72 | | |
| 16 | | |
| 28 | | |
| - | | |
| 9 | | |
| (121 | ) | |
| 4 | |
Total income | |
| 1,101 | | |
| 729 | | |
| 389 | | |
| 446 | | |
| 58 | | |
| (121 | ) | |
| 2,602 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 184 | | |
| 109 | | |
| 33 | | |
| 78 | | |
| 4 | | |
| 49 | | |
| 457 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment results – operating
profit | |
| 512 | | |
| 61 | | |
| 59 | | |
| 74 | | |
| (3 | ) | |
| (51 | ) | |
| 652 | |
Financing expenses | |
| 142 | | |
| - | | |
| 4 | | |
| 168 | | |
| - | | |
| (208 | ) | |
| 106 | |
Financing income | |
| (4 | ) | |
| (11 | ) | |
| (1 | ) | |
| (19 | ) | |
| (4 | ) | |
| 33 | | |
| (6 | ) |
Total financing expenses (income),
net | |
| 138 | | |
| (11 | ) | |
| 3 | | |
| 149 | | |
| (4 | ) | |
| (175 | ) | |
| 100 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment profit (loss) after financing
expenses, net | |
| 374 | | |
| 72 | | |
| 56 | | |
| (75 | ) | |
| 1 | | |
| 124 | | |
| 552 | |
Share in losses of associates | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1 | ) | |
| - | | |
| (1 | ) |
Segment profit (loss) after financing
expenses, net | |
| 374 | | |
| 72 | | |
| 56 | | |
| (75 | ) | |
| - | | |
| 124 | | |
| 551 | |
Taxes on income | |
| 118 | | |
| 17 | | |
| 15 | | |
| - | | |
| - | | |
| (6 | ) | |
| 144 | |
Segment results – net profit
(loss) | |
| 256 | | |
| 55 | | |
| 41 | | |
| (75 | ) | |
| - | | |
| 130 | | |
| 407 | |
| |
Three months
ended September 30, 2014 (Unaudited) |
| |
Domestic fixed-line
communi- cations | |
Cellular communi-
cations | |
International
communi- cations and Internet services | |
Multi- channel
television | |
Other | |
Adjustments | |
Consolidated |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
Revenues from external
sources | |
| 1,016 | | |
| 811 | | |
| 361 | | |
| 432 | | |
| 45 | | |
| (433 | ) | |
| 2,232 | |
Inter-segment revenues | |
| 65 | | |
| 13 | | |
| 24 | | |
| - | | |
| 2 | | |
| (104 | ) | |
| - | |
Total income | |
| 1,081 | | |
| 824 | | |
| 385 | | |
| 432 | | |
| 47 | | |
| (537 | ) | |
| 2,232 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 178 | | |
| 108 | | |
| 32 | | |
| 75 | | |
| 5 | | |
| (71 | ) | |
| 327 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment results – operating
profit | |
| 498 | | |
| 122 | | |
| 59 | | |
| 76 | | |
| (6 | ) | |
| (78 | ) | |
| 671 | |
Financing expenses | |
| 125 | | |
| 3 | | |
| 5 | | |
| 182 | | |
| - | | |
| (190 | ) | |
| 125 | |
Financing income | |
| (8 | )* | |
| (17 | ) | |
| (3 | ) | |
| (20 | ) | |
| (5 | ) | |
| (33 | )* | |
| (86 | ) |
Total financing expenses (income),
net | |
| 117 | * | |
| (14 | ) | |
| 2 | | |
| 162 | | |
| (5 | ) | |
| (223 | )* | |
| 39 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment profit (loss) after financing
expenses, net | |
| 381 | * | |
| 136 | | |
| 57 | | |
| (86 | ) | |
| (1 | ) | |
| 145 | * | |
| 632 | |
Share in losses of associates | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (34 | ) | |
| (34 | ) |
Segment profit (loss) before income
tax | |
| 381 | * | |
| 136 | | |
| 57 | | |
| (86 | ) | |
| (1 | ) | |
| 111 | * | |
| 598 | |
Taxes on income | |
| 118 | | |
| 36 | | |
| 15 | | |
| - | | |
| 2 | | |
| (1 | ) | |
| 170 | |
Segment results – net profit
(loss) | |
| 263 | * | |
| 100 | | |
| 42 | | |
| (86 | ) | |
| (3 | ) | |
| 112 | * | |
| 428 | |
| * | Reclassified, see section 12.1 above |
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
| 12.2 | Operating Segments (contd.) |
| |
Year ended
December 31, 2014 (Audited) |
| |
Domestic fixed-line
communi- cations | |
Cellular communi-
cations | |
International
communi- cations and Internet services | |
Multi- channel
television | |
Other | |
Adjustments | |
Consolidated |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
Revenues from external
sources | |
| 4,045 | | |
| 3,361 | | |
| 1,419 | | |
| 1,724 | | |
| 209 | | |
| (1,724 | ) | |
| 9,034 | |
Inter-segment revenues | |
| 272 | | |
| 58 | | |
| 85 | | |
| - | | |
| 17 | | |
| (411 | ) | |
| 21 | |
Total income | |
| 4,317 | | |
| 3,419 | | |
| 1,504 | | |
| 1,724 | | |
| 226 | | |
| (2,135 | ) | |
| 9,055 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 688 | | |
| 430 | | |
| 130 | | |
| 297 | | |
| 23 | | |
| (287 | ) | |
| 1,281 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment results – operating
profit | |
| 1,980 | | |
| 449 | | |
| 232 | | |
| 273 | | |
| 629 | | |
| (337 | ) | |
| 3,226 | |
Financing expenses | |
| 472 | | |
| 21 | | |
| 18 | | |
| 620 | | |
| 2 | | |
| (647 | ) | |
| 486 | |
Financing income | |
| (72 | )* | |
| (77 | ) | |
| (9 | ) | |
| (26 | ) | |
| (11 | ) | |
| (161 | )* | |
| (356 | ) |
Total financing expenses (income),
net | |
| 400 | * | |
| (56 | ) | |
| 9 | | |
| 594 | | |
| (9 | ) | |
| (808 | )* | |
| 130 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment profit (loss) after financing
expenses, net | |
| 1,580 | * | |
| 505 | | |
| 223 | | |
| (321 | ) | |
| 638 | | |
| 471 | * | |
| 3,096 | |
Share in profits (losses) of associates | |
| - | | |
| - | | |
| 1 | | |
| - | | |
| (3 | ) | |
| (168 | ) | |
| (170 | ) |
Segment profit (loss) before income
tax | |
| 1,580 | * | |
| 505 | | |
| 224 | | |
| (321 | ) | |
| 635 | | |
| 303 | * | |
| 2,926 | |
Taxes on income | |
| 478 | | |
| 132 | | |
| 60 | | |
| 1 | | |
| 147 | | |
| (3 | ) | |
| 815 | |
Segment results – net profit
(loss) | |
| 1,102 | * | |
| 373 | | |
| 164 | | |
| (322 | ) | |
| 488 | | |
| 306 | * | |
| 2,111 | |
| * | Reclassified, see section 12.1 above |
| 12.3 | Adjustment of profit or loss for reporting segments |
| |
Nine
months ended September 30 | |
Three
months ended September 30 | |
Year
ended December 31 |
| |
2015 | |
2014 | |
2015 | |
2014 | |
2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
Operating profit for
reporting segments | |
| 2,252 | | |
| 2,238 | | |
| 706 | | |
| 755 | | |
| 2,934 | |
Cancellation of results for a segment
classified as an associate (up to gain of control) | |
| (59 | ) | |
| (215 | ) | |
| - | | |
| (76 | ) | |
| (273 | ) |
Amortization of excess cost | |
| (94 | ) | |
| - | | |
| (47 | ) | |
| - | | |
| - | |
Financing expenses - net | |
| (266 | ) | |
| (113 | ) | |
| (100 | ) | |
| (39 | ) | |
| (130 | ) |
Share in profits (losses) of associates | |
| 15 | | |
| (132 | ) | |
| (1 | ) | |
| (34 | ) | |
| (170 | ) |
Profit (loss) for operations classified
in other categories and other adjustments | |
| (17 | ) | |
| 570 | * | |
| (7 | ) | |
| (8 | ) | |
| 565 | * |
Profit before income tax | |
| 1,831 | | |
| 2,348 | | |
| 551 | | |
| 598 | | |
| 2,926 | |
* Including
income from the sale of Coral Tell Ltd. shares amounting to NIS 582 million.
Condensed Consolidated Interim Financial Statements as
at September 30, 2015 (Unaudited)
| 13. | Condensed Financial Statements of Pelephone, Bezeq International, and DBS |
| 13.1. | Pelephone Communications Ltd. |
Selected data from the statement
of financial position
| |
September
30, 2015 | |
September
30, 2014 | |
December
31, 2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million |
Current assets | |
| 1,503 | | |
| 1,790 | | |
| 1,658 | |
Non-current assets | |
| 1,913 | | |
| 1,927 | | |
| 1,883 | |
Total assets | |
| 3,416 | | |
| 3,717 | | |
| 3,541 | |
Current liabilities | |
| 576 | | |
| 840 | | |
| 610 | |
Long-term liabilities | |
| 98 | | |
| 90 | | |
| 86 | |
Total liabilities | |
| 674 | | |
| 930 | | |
| 696 | |
Equity | |
| 2,742 | | |
| 2,787 | | |
| 2,845 | |
Total liabilities and equity | |
| 3,416 | | |
| 3,717 | | |
| 3,541 | |
Data from the Profit and Loss
Statement
| |
Nine
months ended September 30 | |
Three
months ended September 30 | |
For
the year ended December 31 |
| |
2015 | |
2014 | |
2015 | |
2014 | |
2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
| |
| |
| |
| |
| |
|
Revenues from services | |
| 1,522 | | |
| 1,869 | | |
| 521 | | |
| 610 | | |
| 2,453 | |
Revenue from sales of terminal equipment | |
| 655 | | |
| 715 | | |
| 208 | | |
| 214 | | |
| 966 | |
Total revenues from services and
sales | |
| 2,177 | | |
| 2,584 | | |
| 729 | | |
| 824 | | |
| 3,419 | |
Cost of services and sales | |
| 1,781 | | |
| 1,894 | | |
| 586 | | |
| 601 | | |
| 2,537 | |
Gross profit | |
| 396 | | |
| 690 | | |
| 143 | | |
| 223 | | |
| 882 | |
Selling and marketing expenses | |
| 179 | | |
| 235 | | |
| 59 | | |
| 76 | | |
| 309 | |
General and administrative expenses | |
| 71 | | |
| 80 | | |
| 23 | | |
| 25 | | |
| 106 | |
Other operating expenses | |
| - | | |
| - | | |
| - | | |
| - | | |
| 18 | |
| |
| 250 | | |
| 315 | | |
| 82 | | |
| 101 | | |
| 433 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Operating profit | |
| 146 | | |
| 375 | | |
| 61 | | |
| 122 | | |
| 449 | |
Financing expenses | |
| 3 | | |
| 12 | | |
| - | | |
| 3 | | |
| 21 | |
Financing income | |
| (42 | ) | |
| (61 | ) | |
| (11 | ) | |
| (17 | ) | |
| (77 | ) |
Financing income, net | |
| (39 | ) | |
| (49 | ) | |
| (11 | ) | |
| (14 | ) | |
| (56 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Profit before income tax | |
| 185 | | |
| 424 | | |
| 72 | | |
| 136 | | |
| 505 | |
Taxes on income | |
| 45 | | |
| 110 | | |
| 17 | | |
| 36 | | |
| 132 | |
Profit for the period | |
| 140 | | |
| 314 | | |
| 55 | | |
| 100 | | |
| 373 | |
Notes to the Condensed Consolidated Interim Financial Statements
as at September 30, 2015 (Unaudited)
| 13.2. | Bezeq International Ltd. |
Selected data from the statement
of financial position
| |
September
30, 2015 | |
September
30, 2014 | |
December
31, 2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million |
Current
assets | |
| 520 | | |
| 533 | | |
| 487 | |
Non-current assets | |
| 725 | | |
| 739 | | |
| 730 | |
Total assets | |
| 1,245 | | |
| 1,272 | | |
| 1,217 | |
Current liabilities | |
| 397 | | |
| 376 | | |
| 313 | |
Long-term liabilities | |
| 64 | | |
| 114 | | |
| 79 | |
Total liabilities | |
| 461 | | |
| 490 | | |
| 392 | |
Equity | |
| 784 | | |
| 782 | | |
| 825 | |
Total liabilities and equity | |
| 1,245 | | |
| 1,272 | | |
| 1,217 | |
Data from the Profit and Loss
Statement
| |
Nine
months ended September 30 | |
Three
months ended September 30 | |
For
the year ended December 31 |
| |
2015 | |
2014 | |
2015 | |
2014 | |
2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
| |
| |
| |
| |
| |
|
Revenues from services | |
| 1,173 | | |
| 1,105 | | |
| 389 | | |
| 385 | | |
| 1,504 | |
Operating expenses | |
| 751 | | |
| 692 | | |
| 251 | | |
| 246 | | |
| 951 | |
Gross profit | |
| 422 | | |
| 413 | | |
| 138 | | |
| 139 | | |
| 553 | |
Selling and marketing expenses | |
| 156 | | |
| 154 | | |
| 49 | | |
| 54 | | |
| 209 | |
General and administrative expenses | |
| 84 | | |
| 84 | | |
| 30 | | |
| 26 | | |
| 112 | |
| |
| 240 | | |
| 238 | | |
| 79 | | |
| 80 | | |
| 321 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Operating profit | |
| 182 | | |
| 175 | | |
| 59 | | |
| 59 | | |
| 232 | |
Financing expenses | |
| 11 | | |
| 14 | | |
| 4 | | |
| 5 | | |
| 18 | |
Financing income | |
| (5 | ) | |
| (7 | ) | |
| (1 | ) | |
| (3 | ) | |
| (9 | ) |
Financing expenses - net | |
| 6 | | |
| 7 | | |
| 3 | | |
| 2 | | |
| 9 | |
Share in profits of equity-accounted
associates | |
| - | | |
| 1 | | |
| - | | |
| - | | |
| 1 | |
Profit before income tax | |
| 176 | | |
| 169 | | |
| 56 | | |
| 57 | | |
| 224 | |
Taxes on income | |
| 46 | | |
| 45 | | |
| 15 | | |
| 15 | | |
| 60 | |
Profit for the period | |
| 130 | | |
| 124 | | |
| 41 | | |
| 42 | | |
| 164 | |
Notes to the Condensed
Consolidated Interim Financial Statements as at September 30, 2015 (Unaudited)
| 13.3. | DBS Satellite Services (1998) Ltd. |
Selected data from the statement
of financial position
| |
September
30, 2015 | |
September
30, 2014 | |
December
31, 2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million |
Current assets | |
|
527 |
| |
|
394 |
| |
|
434 |
|
Non-current assets | |
| 1,372 | | |
| 1,358 | | |
| 1,386 | |
Total assets | |
| 1,899 | | |
| 1,752 | | |
| 1,820 | |
Current liabilities | |
| 982 | | |
| 964 | | |
| 980 | |
Long-term liabilities | |
| 1,372 | | |
| 1,432 | | |
| 1,450 | |
Loans from shareholders | |
| 4,453 | | |
| 3,934 | | |
| 4,054 | |
Total liabilities | |
| 6,807 | | |
| 6,330 | | |
| 6,484 | |
Capital deficit | |
| (4,908 | ) | |
| (4,578 | ) | |
| (4,664 | ) |
Total liabilities and capital deficit | |
| 1,899 | | |
| 1,752 | | |
| 1,820 | |
Data from the Profit and Loss
Statement
| |
Nine
months ended September 30 | |
Three
months ended September 30 | |
For
the year ended December 31, |
| |
2015 | |
2014 | |
2015 | |
2014 | |
2014 |
| |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
(Audited) |
| |
NIS million | |
NIS million | |
NIS million | |
NIS million | |
NIS million |
| |
| |
| |
| |
| |
|
Revenues from services | |
| 1,325 | | |
| 1,284 | | |
| 446 | | |
| 432 | | |
| 1,724 | |
Operating expenses | |
| 948 | | |
| 889 | | |
| 314 | | |
| 299 | | |
| 1,203 | |
Gross profit | |
| 377 | | |
| 395 | | |
| 132 | | |
| 133 | | |
| 521 | |
Selling and marketing expenses | |
| 107 | | |
| 114 | | |
| 37 | | |
| 34 | | |
| 154 | |
General and administrative expenses | |
| 67 | | |
| 66 | | |
| 21 | | |
| 23 | | |
| 94 | |
| |
| 174 | | |
| 180 | | |
| 58 | | |
| 57 | | |
| 248 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Operating profit | |
| 203 | | |
| 215 | | |
| 74 | | |
| 76 | | |
| 273 | |
Financing expenses | |
| 70 | | |
| 113 | | |
| 13 | | |
| 42 | | |
| 137 | |
Financing expenses for shareholder
loans, net | |
| 399 | | |
| 362 | | |
| 155 | | |
| 136 | | |
| 483 | |
Financing income | |
| (23 | ) | |
| (26 | ) | |
| (19 | ) | |
| (16 | ) | |
| (26 | ) |
Financing expenses - net | |
| 446 | | |
| 449 | | |
| 149 | | |
| 162 | | |
| 594 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Loss before income tax | |
| (243 | ) | |
| (234 | ) | |
| (75 | ) | |
| (86 | ) | |
| (321 | ) |
Taxes on income | |
| 1 | | |
| 1 | | |
| - | | |
| - | | |
| 1 | |
Loss for the period | |
| (244 | ) | |
| (235 | ) | |
| (75 | ) | |
| (86 | ) | |
| (322 | ) |
Notes to the Condensed
Consolidated Interim Financial Statements as at September 30, 2015 (Unaudited)
| 14.1 | With regard to the issue of debentures Series 9 and 10 subsequent to the date of the financial
statements, see Note 5 above. |
| 14.2 | On October 26, 2015 the District Planning and Building Board approve the master plan for an area
of 70 dunam (net) for warehouses and offices in Sakia (near Mesubim Junction). As of this date the Company has the right to the
foregoing land under a leasing contract for a period of 49 years from March 22, 1993, with an option to extend it for a further
49 years, free of charge. The foregoing right was granted to the Company as part of the settlement agreement of May 15, 2003 between
the Company and the Government of Israel and Israel Lands Administration, lending it validity of a judgment on March 10, 2004.
The exercise of the rights is contingent upon obtaining permits from the planning authorities for the planning of the site. |
| 14.3 | On November 8, 2015 the board of directors of DBS approved early redemption of DBS Debentures 2012
in a total amount of NIS 307 million and the payment of a redemption commission, in accordance with DBS's right under the terms
of the debentures. Later, on November 18, 2015 the Company's board of directors provided DBS a loan for the purpose of executing
early redemption of Debentures 2012, in an amount of NIS 325 million. Early redemption is expected to be executed within 30 days
from date of DBS notice to the holders of the debentures of its intention to execute early redemption. |
30
Bezeq The Israel
Telecommunication
Corporation
Limited
Consolidated Interim Pro Forma
Financial Statements
September 30, 2015
(Unaudited)
![](http://www.sec.gov/Archives/edgar/data/1090159/000121390015009255/image_003.jpg)
The information contained in these financial statements constitutes a translation of the financial statements published by the Company. The Hebrew version was submitted by the Company to the relevant authorities pursuant to Israeli law, and represents the binding version and the only one having legal effect. This translation was prepared for convenience purposes only. |
Pro Forma Consolidated Interim Financial Statements as at June 30, 2015 (Unaudited) |
Contents |
|
Page |
|
|
|
Review Report |
|
3 |
|
|
|
Pro Forma Condensed Consolidated Interim Financial Statements as at September 30, 2015 (Unaudited) |
|
|
Pro Forma Condensed Consolidated Interim Statements of Income and Comprehensive Income |
|
4 |
Notes to the Pro Forma Condensed Consolidated Interim Financial Statements |
|
8 |
![](http://www.sec.gov/Archives/edgar/data/1090159/000121390015009255/kmpg_logo.jpg)
|
Somekh Chaikin |
|
|
|
8 Hartum Street, Har Hotzvim |
Telephone |
972 2 531 2000 |
|
PO Box 212, Jerusalem 91001 |
Fax |
972 2 531 2044 |
|
Israel |
Internet |
www.kpmg.co.il |
Review Report to the Shareholders of
“Bezeq” -The Israel Telecommunication
Corporation Ltd.
Introduction
We have reviewed the accompanying pro forma
financial information of “Bezeq” -The Israel Telecommunication Corporation Ltd. and its subsidiaries (hereinafter –
“the Group”) comprising of the pro forma condensed consolidated interim statements of income and comprehensive income
for the nine and three month periods ended on September 30, 2015. The Board of Directors and Management are responsible for the
preparation and presentation of interim financial information for these interim periods in accordance with IAS 34 “Interim
Financial Reporting”, and are also responsible for the preparation of financial information for these interim periods in
accordance with Regulation 38b of the Securities Regulations (Periodic and Immediate Reports), 1970. Our responsibility is to express
a conclusion on pro forma interim financial information for these interim periods based on our review.
We did not review the condensed interim financial
information of a certain consolidated subsidiary whose revenues constitute 1% of the total consolidated revenues for the nine and
three month periods then ended. The condensed interim financial information of that company was reviewed by other auditors whose
review report thereon was furnished to us, and our conclusion, insofar as it relates to amounts emanating from the financial information
of that company, is based solely on the said review report of the other auditors.
Scope of Review
We conducted our review in accordance with
Standard on Review Engagements 1, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity"
of the Institute of Certified Public Accountants in Israel. A review of interim financial information consists of making inquiries,
primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review
is substantially less in scope than an audit conducted in accordance with generally accepted auditing standards in Israel and consequently
does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit.
Accordingly, we do not express an audit opinion.
Conclusion
Based on our review and the review report of
other auditors, nothing has come to our attention that causes us to believe that the accompanying pro forma financial information
was not prepared, in all material respects, in accordance with IAS 34 based on the assumptions set forth in Note 2.
In addition to that mentioned in the previous
paragraph, based on our review and the review report of other auditors, nothing has come to our attention that causes us to believe
that the accompanying pro forma interim financial information does not comply, in all material respects, with the disclosure requirements
of Regulation 38b of the Securities Regulations (Periodic and Immediate Reports), 1970 based on the assumptions set forth in Note
2.
Somekh Chaikin
Certified Public Accountants (Isr.)
November 18, 2015
Pro Forma Consolidated Interim Financial Statements as at September 30, 2015 (Unaudited) |
Pro Forma Condensed Consolidated Interim Statements of Income |
| |
Nine
months ended September 30, 2015 | | |
Nine
months ended September 30, 2014 | |
| |
Prior
to the pro forma event | | |
Adjustments
for pro forma information | | |
Pro
forma information | | |
Prior
to the pro forma event | | |
Adjustments
for pro forma information | | |
Pro
forma information | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | |
| |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Revenues | |
| 7,379 | | |
| 434 | | |
| 7,813 | | |
| 6,793 | | |
| 1,274 | | |
| 8,067 | |
Costs of activity | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 1,225 | | |
| 93 | | |
| 1,318 | | |
| 960 | | |
| 358 | | |
| 1,318 | |
Salaries | |
| 1,442 | | |
| 69 | | |
| 1,511 | | |
| 1,328 | | |
| 197 | | |
| 1,525 | |
General and operating expenses | |
| 2,801 | | |
| 230 | | |
| 3,031 | | |
| 2,513 | | |
| 644 | | |
| 3,157 | |
Other operating income, net | |
| (171 | ) | |
| 12 | | |
| (159 | ) | |
| (601 | ) | |
| - | | |
| (601 | ) |
| |
| 5,297 | | |
| 404 | | |
| 5,701 | | |
| 4,200 | | |
| 1,199 | | |
| 5,399 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Operating profit | |
| 2,082 | | |
| 30 | | |
| 2,112 | | |
| 2,593 | | |
| 75 | | |
| 2,668 | |
Financing expenses
(income) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Financing expenses | |
| 371 | | |
| 37 | | |
| 408 | | |
| 365 | | |
| 86 | | |
| 451 | |
Financing income | |
| (105 | ) | |
| (21 | ) | |
| (126 | ) | |
| (252 | ) | |
| 134 | | |
| (118 | ) |
Financing expenses, net | |
| 266 | | |
| 16 | | |
| 282 | | |
| 113 | | |
| 220 | | |
| 333 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Profit after
financing expenses, net | |
| 1,816 | | |
| 14 | | |
| 1,830 | | |
| 2,480 | | |
| (145 | ) | |
| 2,335 | |
Share in earnings
(losses) of equity accounted investees | |
| 15 | | |
| (17 | ) | |
| (2 | ) | |
| (132 | ) | |
| 128 | | |
| (4 | ) |
Profit before
income tax | |
| 1,831 | | |
| (3 | ) | |
| 1,828 | | |
| 2,348 | | |
| (17 | ) | |
| 2,331 | |
Taxes on income | |
| 479 | | |
| 10 | | |
| 489 | | |
| 653 | | |
| (35 | ) | |
| 618 | |
Profit for the
period | |
| 1,352 | | |
| (13 | ) | |
| 1,339 | | |
| 1,695 | | |
| 18 | | |
| 1,713 | |
Earnings per
share (NIS) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Basic earnings per share | |
| 0.49 | | |
| - | | |
| 0.49 | | |
| 0.62 | | |
| 0.01 | | |
| 0.63 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Diluted earnings per share | |
| 0.49 | | |
| - | | |
| 0.49 | | |
| 0.62 | | |
| - | | |
| 0.62 | |
|
|
|
|
|
Shaul Elovitch |
|
Stella Handler |
|
David (Dudu) Mizrahi |
Chairman of the Board of Directors |
|
CEO |
|
Deputy CEO and CFO |
Date of approval of the pro forma financial
statements: September 18, 2015
The attached notes are an integral part of
these pro forma consolidated interim financial statements.
Pro Forma Consolidated Interim Financial Statements as at September 30, 2015 (Unaudited) |
Condensed Consolidated Interim Statements of Comprehensive Income |
| |
Nine
months ended September 30, 2015 | | |
Nine
months ended September 30, 2014 | |
| |
Prior
to the pro forma event | | |
Adjustments
for pro forma information | | |
Pro
forma information | | |
Prior
to the pro forma event | | |
Adjustments
for pro forma information | | |
Pro
forma information | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | |
| |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | |
Profit for the period | |
| 1,352 | | |
| (13 | ) | |
| 1,339 | | |
| 1,695 | | |
| 18 | | |
| 1,713 | |
Items of other comprehensive income
(loss) (net of tax) | |
| - | | |
| - | | |
| - | | |
| (33 | ) | |
| - | | |
| (33 | ) |
Total comprehensive
income for the period | |
| 1,352 | | |
| (13 | ) | |
| 1,339 | | |
| 1,662 | | |
| 18 | | |
| 1,680 | |
The attached notes are an integral part of
these pro forma consolidated interim financial statements.
Pro Forma Consolidated Interim Financial Statements as at September 30, 2015 (Unaudited) |
Pro Forma Condensed Consolidated Interim Statements of Income (Contd.) |
| |
Three
months ended September 30, 2015 | | |
Three
months ended September 30, 2014 | |
| |
Prior
to the pro forma event | | |
Adjustments
for pro forma
information | | |
Pro
forma information | | |
Prior
to the pro forma event | | |
Adjustments
for pro forma information | | |
Pro
forma information | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | |
| |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Revenues | |
| 2,602 | | |
| - | | |
| 2,602 | | |
| 2,232 | | |
| 432 | | |
| 2,664 | |
Costs of activity | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 457 | | |
| (11 | ) | |
| 446 | | |
| 327 | | |
| 121 | | |
| 448 | |
Salaries | |
| 506 | | |
| - | | |
| 506 | | |
| 437 | | |
| 66 | | |
| 503 | |
General and operating expenses | |
| 1,000 | | |
| - | | |
| 1,000 | | |
| 822 | | |
| 216 | | |
| 1,038 | |
Other operating income, net | |
| (13 | ) | |
| - | | |
| (13 | ) | |
| (25 | ) | |
| - | | |
| (25 | ) |
| |
| 1,950 | | |
| (11 | ) | |
| 1,939 | | |
| 1,561 | | |
| 403 | | |
| 1,964 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Operating profit | |
| 652 | | |
| 11 | | |
| 663 | | |
| 671 | | |
| 29 | | |
| 700 | |
Financing expenses
(income) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Financing expenses | |
| 106 | | |
| 3 | | |
| 109 | | |
| 125 | | |
| 31 | | |
| 156 | |
Financing income | |
| (6 | ) | |
| - | | |
| (6 | ) | |
| (86 | ) | |
| 45 | | |
| (41 | ) |
Financing expenses, net | |
| 100 | | |
| 3 | | |
| 103 | | |
| 39 | | |
| 76 | | |
| 115 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Profit after
financing expenses, net | |
| 552 | | |
| 8 | | |
| 560 | | |
| 632 | | |
| (47 | ) | |
| 585 | |
Share in earnings
(losses) of equity accounted investees | |
| (1 | ) | |
| - | | |
| (1 | ) | |
| (34 | ) | |
| 34 | | |
| - | |
Profit before
income tax | |
| 551 | | |
| 8 | | |
| 559 | | |
| 598 | | |
| (13 | ) | |
| 585 | |
Income tax | |
| 144 | | |
| (2 | ) | |
| 142 | | |
| 170 | | |
| (11 | ) | |
| 159 | |
Profit for the
period | |
| 407 | | |
| 10 | | |
| 417 | | |
| 428 | | |
| (2 | ) | |
| 426 | |
Earnings per
share (NIS) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Basic earnings
per share | |
| 0.15 | | |
| - | | |
| 0.15 | | |
| 0.16 | | |
| - | | |
| 0.16 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Diluted earnings per share | |
| 0.15 | | |
| - | | |
| 0.15 | | |
| 0.16 | | |
| (0.01 | ) | |
| 0.15 | |
Condensed Consolidated Interim Statements of Comprehensive Income |
| |
Three
months ended September 30, 2015 | | |
Three
months ended September 30, 2014 | |
| |
Prior
to the pro forma event | | |
Adjustments
for pro forma information | | |
Pro
forma information | | |
Prior
to the pro forma event | | |
Adjustments
for pro forma information | | |
Pro
forma information | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | |
| |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | | |
NIS
million | |
Profit for the period | |
| 407 | | |
| 10 | | |
| 417 | | |
| 428 | | |
| (2 | ) | |
| 426 | |
Items of other comprehensive income
(loss) (net of tax) | |
| (33 | ) | |
| - | | |
| (33 | ) | |
| (24 | ) | |
| - | | |
| (24 | ) |
Total comprehensive
income for the period | |
| 374 | | |
| 10 | | |
| 384 | | |
| 404 | | |
| (2 | ) | |
| 402 | |
The attached notes are an integral part of
these pro forma consolidated interim financial statements
Pro Forma Consolidated Interim Financial Statements as at September 30, 2015 (Unaudited) |
Pro Forma Condensed Consolidated Interim Statements of Income (Contd.) |
| |
Year
ended December 31, 2014 | |
| |
Prior
to the pro forma event | | |
Adjustments
for pro forma information | | |
Pro
forma information | |
| |
(Audited) | | |
(Audited) | | |
(Audited) | |
| |
NIS
million | | |
NIS
million | | |
NIS
million | |
| |
| | |
| | |
| |
Revenues | |
| 9,055 | | |
| 1,710 | | |
| 10,765 | |
Costs of activity | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 1,281 | | |
| 484 | | |
| 1,765 | |
Salaries | |
| 1,768 | | |
| 267 | | |
| 2,035 | |
General and operating expenses | |
| 3,366 | | |
| 872 | | |
| 4,238 | |
Other operating income, net | |
| (586 | ) | |
| 1 | | |
| (585 | ) |
| |
| 5,829 | | |
| 1,624 | | |
| 7,453 | |
| |
| | | |
| | | |
| | |
Operating
profit | |
| 3,226 | | |
| 86 | | |
| 3,312 | |
Financing
expenses (income) | |
| | | |
| | | |
| | |
Financing expenses | |
| 486 | | |
| 98 | | |
| 584 | |
Financing income | |
| (356 | ) | |
| 188 | | |
| (168 | ) |
Financing expenses, net | |
| 130 | | |
| 286 | | |
| 416 | |
| |
| | | |
| | | |
| | |
Profit after
financing expenses, net | |
| 3,096 | | |
| (200 | ) | |
| 2,896 | |
Share in losses
of equity-accounted investees | |
| (170 | ) | |
| 165 | | |
| (5 | ) |
Profit before
income tax | |
| 2,926 | | |
| (35 | ) | |
| 2,891 | |
Income tax | |
| 815 | | |
| (47 | ) | |
| 768 | |
Profit for
the year | |
| 2,111 | | |
| 12 | | |
| 2,123 | |
Earnings per
share (NIS) | |
| | | |
| | | |
| | |
Basic earnings per share | |
| 0.77 | | |
| 0.01 | | |
| 0.78 | |
| |
| | | |
| | | |
| | |
Diluted earnings per share | |
| 0.77 | | |
| - | | |
| 0.77 | |
Condensed Consolidated Interim Statements of Comprehensive Income |
| |
Year
ended December 31, 2014 | |
| |
Prior
to the pro forma event | | |
Adjustments
for pro forma information | | |
Pro
forma
information | |
| |
(Audited) | | |
(Audited) | | |
(Audited) | |
| |
NIS
million | | |
NIS
million | | |
NIS
million | |
Profit for the year | |
| 2,111 | | |
| 12 | | |
| 2,123 | |
Items of other comprehensive loss
(net of tax) | |
| (36 | ) | |
| - | | |
| (36 | ) |
Total comprehensive
income for the year | |
| 2,075 | | |
| 12 | | |
| 2,087 | |
The attached notes are an integral part of these
pro forma consolidated interim financial statements.
Notes to the Pro Forma Consolidated Interim Financial Statements as at June 30, 2015 (Unaudited) |
| 1.1 | These pro forma consolidated interim financial statements are prepared in accordance with Regulation
38B of the Israel Securities Regulations (Periodic and Immediate Reports), 1970 and refer to the gain of control in DBS. Up to
March 23, 2015, the Company held 49.78% of DBS shares and accounted for this investment using the equity method. On this date,
the general meeting of the Company's shareholders approved the acceptance of the merger terms and exercise of the option, and the
Company's engagement in the Acquisition Transaction, as described in Note 4.2 to the Group's interim financial statements. As from
March 23, 2015, the Company consolidates the financial statements of DBS in the Group's financial statements. |
| 1.2 | The pro forma consolidated interim financial statements are based on the condensed consolidated
interim financial statements of the Company and the condensed interim financial statements of DBS as at September 30, 2015, which
were prepared in accordance with IAS 34, Interim Financial Reporting. |
| 2. | Assumptions and adjustments used to prepare the pro forma interim financial statements |
| 2.1 | The pro forma consolidated financial statements have been prepared to reflect the results of the
Company's operations for the nine and three months ended September 30, 2015 and September 30, 2014, and for the year ended December
31, 2014. The reports were prepared under the assumption that the business combination with DBS, which is described in Note 4.2
to the Group's condensed consolidated interim financial statements, was completed on January 1, 2013. |
| 2.2 | Prior to gaining control in DBS, as described above, the Company held 49.78% of its shares and
accounted for this investment using the equity method. Accordingly, the consolidated statements of income included equity gains
for this investment. In addition, for the purpose of the pro forma statement of income, the equity gains that were recognized up
to March 23, 2015 were eliminated. In addition, a profit of NIS 12 million from acquisition of control was eliminated in the pro
forma statement of income for the nine months ended September 30, 2015. |
| 2.3 | Income and expenses arising from transactions between the Company and DBS were eliminated in the
pro forma consolidated statements. |
| 2.4 | The adjustments for pro forma information include amortization of excess cost amounting to NIS
13 million and NIS 112 million for the nine months ended September 30, 2015 and September 30, 2014, respectively, NIS 37 million
for the three months ended September 30, 2014, and NIS 149 million for the year ended December 31, 2014. In addition, reduced amortization
of excess costs amounting to NIS 8 million was recorded for the three months ended September 30, 2015. The amortization was based
on the estimated projected useful life of the excess cost as at the date of the business combination. |
| 2.5 | The Company assumes that there is no change in measurement of the fair value of DBS, allocation
of excess cost, and the contingent consideration in the periods. |
8
Bezeq The
Israel Telecommunication Corporation Ltd.
Condensed Separate Interim Financial Information
as at September 30, 2015
(Unaudited)
The information contained in these financial statements constitutes a translation of the financial statements published by the Company. The Hebrew version was submitted by the Company to the relevant authorities pursuant to Israeli law, and represents the binding version and the only one having legal effect. This translation was prepared for convenience purposes only. |
Contents |
Page |
|
|
Auditors’ Report |
2 |
|
|
Condensed Separate Interim Financial Information as at June 30, 2014 (unaudited) |
|
Condensed Separate Interim Information of Financial Position |
3 |
Condensed Separate Interim Information of Profit or Loss |
5 |
Condensed Separate Interim Information of Comprehensive Income |
5 |
Condensed Separate Interim Information of Cash Flows |
6 |
Notes to the Condensed Separate Interim Financial Information |
7 |
|
Somekh Chaikin |
|
|
|
8 Hartum Street, Har Hotzvim |
Telephone |
972 2 531 2000 |
|
PO Box 212, Jerusalem 91001 |
Fax |
972 2 531 2044 |
|
Israel |
Internet |
www.kpmg.co.il |
To:
The Shareholders of “Bezeq”- The Israel Telecommunication
Corporation Ltd.
Subject: Special auditors’ report
on separate interim financial information according to Regulation 38D of the Securities Regulations (Periodic and Immediate Reports)
– 1970
Introduction
We have reviewed the separate interim financial
information presented in accordance with Regulation 38D of the Securities Regulations (Periodic and Immediate Reports) –
1970 of “Bezeq”- The Israel Telecommunication Corporation Ltd. (hereinafter – “the Company”)
as of September 30, 2015 and for the six and three month periods then ended. The separate interim financial information is the
responsibility of the Company’s Board of Directors and of its Management. Our responsibility is to express a conclusion on
the separate interim financial information based on our review.
We did not review the separate interim financial
information of an investee company the investment in which amounted to NIS 594 million as of September 30, 2015, and the profit
from this investee company amounted to NIS 5 million for the nine month period then ended. The financial statements of that company
were reviewed by other auditors whose review report thereon was furnished to us, and our conclusion, insofar as it relates to amounts
emanating from the financial statements of that company, is based solely on the said review report of the other auditors.
Scope of Review
We conducted our review in accordance with
Standard on Review Engagements 1, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity"
of the Institute of Certified Public Accountants in Israel. A review of separate interim financial information consists of making
inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.
A review is substantially less in scope than
an audit conducted in accordance with generally accepted auditing standards in Israel and consequently does not enable us to obtain
assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express
an audit opinion.
Conclusion
Based on our review and the review report of
other auditors, nothing has come to our attention that causes us to believe that the accompanying separate interim financial information
was not prepared, in all material respects, in accordance with Regulation 38D of the Securities Regulations (Periodic and Immediate
Reports) – 1970.
Without qualifying our abovementioned conclusion, we draw attention
to lawsuits filed against the Company which cannot yet be assessed or the exposure in respect thereof cannot yet be estimated,
as set forth in Note 5.
Somekh Chaikin
Certified Public Accountants (Isr.)
November 18, 2015
Condensed Separate Interim Financial Information as at September 30, 2015 (unaudited) |
Condensed Interim Information of Financial Position |
| |
September
30, 2015 | | |
September
30, 2014 | | |
December
31, 2014 | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Audited) | |
| |
NIS million | | |
NIS million | | |
NIS million | |
| |
| | |
| | |
| |
Assets | |
| | | |
| | | |
| | |
Cash and cash equivalents | |
| 346 | | |
| 968 | | |
| 248 | |
Investments, including derivatives | |
| 878 | | |
| 2,442 | | |
| 2,175 | |
Trade receivables | |
| 756 | | |
| 714 | | |
| 720 | |
Other receivables | |
| 103 | | |
| 184 | | |
| 107 | |
Dividend receivable | |
| 172 | | |
| 295 | | |
| - | |
Inventories | |
| 5 | | |
| 6 | | |
| 4 | |
Loans provided to investees | |
| 289 | | |
| 262 | | |
| 261 | |
Assets classified as held for sale | |
| 6 | | |
| 33 | | |
| 22 | |
Total current
assets | |
| 2,555 | | |
| 4,904 | | |
| 3,537 | |
| |
| | | |
| | | |
| | |
Investments | |
| 99 | | |
| 74 | | |
| 86 | |
Trade and other receivables | |
| 147 | | |
| 29 | | |
| 51 | |
Property, plant and equipment | |
| 4,749 | | |
| 4,574 | | |
| 4,620 | |
Intangible assets | |
| 263 | | |
| 302 | | |
| 295 | |
Investment in investees | |
| 7,070 | | |
| 6,202 | | |
| 6,325 | |
Loans provided to investees | |
| 83 | | |
| 304 | | |
| 272 | |
Deferred tax assets | |
| - | | |
| 121 | | |
| - | |
Total non-current
assets | |
| 12,411 | | |
| 11,497 | | |
| 11,649 | |
| |
| | | |
| | | |
| | |
Total assets | |
| 14,966 | | |
| 16,401 | | |
| 15,186 | |
Condensed Separate Interim Financial Information as at September 30, 2015 (unaudited) |
Condensed Interim Information of Financial Position (contd.) |
| |
September
30, 2015 | | |
September
30, 2014 | | |
December
31, 2014 | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Audited) | |
| |
NIS million | | |
NIS million | | |
NIS million | |
| |
| | |
| | |
| |
Liabilities | |
| | | |
| | | |
| | |
Debentures, loans and
borrowings | |
| 1,664 | | |
| 1,568 | | |
| 1,570 | |
Loan from an investee | |
| 434 | | |
| 434 | | |
| - | |
Trade payables | |
| 136 | | |
| 100 | | |
| 167 | |
Other payables, including derivatives | |
| 580 | | |
| 623 | | |
| 553 | |
Current tax liabilities | |
| 716 | | |
| 581 | | |
| 590 | |
Provisions (Note 5) | |
| 53 | | |
| 99 | | |
| 48 | |
Employee benefits | |
| 220 | | |
| 320 | | |
| 223 | |
Liability to Eurocom DBS Ltd, related
party | |
| 101 | | |
| - | | |
| - | |
Dividend payable | |
| 933 | | |
| 1,267 | | |
| - | |
Total current
liabilities | |
| 4,837 | | |
| 4,992 | | |
| 3,151 | |
| |
| | | |
| | | |
| | |
Debentures and loans | |
| 7,673 | | |
| 9,053 | | |
| 8,787 | |
Loan from an investee | |
| - | | |
| - | | |
| 434 | |
Employee benefits | |
| 211 | | |
| 198 | | |
| 203 | |
Deferred tax liabilities | |
| 42 | | |
| - | | |
| 1 | |
Derivatives | |
| 109 | | |
| 63 | | |
| 94 | |
Other liabilities | |
| 69 | | |
| 71 | | |
| 75 | |
Total non-current
liabilities | |
| 8,104 | | |
| 9,385 | | |
| 9,594 | |
| |
| | | |
| | | |
| | |
Total liabilities | |
| 12,941 | | |
| 14,377 | | |
| 12,745 | |
| |
| | | |
| | | |
| | |
Equity | |
| | | |
| | | |
| | |
Share capital | |
| 3,864 | | |
| 3,851 | | |
| 3,855 | |
Share premium | |
| 314 | | |
| 222 | | |
| 253 | |
Reserves | |
| 365 | | |
| 452 | | |
| 416 | |
Deficit | |
| (2,518 | ) | |
| (2,501 | ) | |
| (2,083 | ) |
Total equity
attributable to equity holders of the Company | |
| 2,025 | | |
| 2,024 | | |
| 2,441 | |
| |
| | | |
| | | |
| | |
Total liabilities
and equity | |
| 14,966 | | |
| 16,401 | | |
| 15,186 | |
|
|
|
Shaul Elovitch |
|
Stella Handler |
|
David (Dudu) Mizrahi |
Chairman of the Board of Directors |
|
CEO |
|
Deputy CEO and CFO |
Date of approval of the financial statements: November 18, 2015
The attached notes are an integral part of these condensed separate
interim financial information.
Condensed Separate Interim Financial Information as at September 30, 2015 (unaudited) |
Condensed Interim Information of Profit or Loss |
| |
Nine
months ended September 30 | | |
Three
months ended September 30 | | |
Year
ended December 31 | |
| |
2015 | | |
2014 | | |
2015 | | |
2014 | | |
2014 | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Audited) | |
| |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Revenues
(Note 2) | |
| 3,319 | | |
| 3,231 | | |
| 1,101 | | |
| 1,081 | | |
| 4,317 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Cost of operations | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 540 | | |
| 518 | | |
| 184 | | |
| 178 | | |
| 688 | |
Salaries | |
| 685 | | |
| 678 | | |
| 232 | | |
| 227 | | |
| 895 | |
Operating and general expenses (Note
3) | |
| 542 | | |
| 581 | | |
| 186 | | |
| 203 | | |
| 777 | |
Other operating income, net (Note
4) | |
| (169 | ) | |
| (19 | ) | |
| (13 | ) | |
| (25 | ) | |
| (23 | ) |
Cost of Activities | |
| 1,598 | | |
| 1,758 | | |
| 589 | | |
| 583 | | |
| 2,337 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Operating profit | |
| 1,721 | | |
| 1,473 | | |
| 512 | | |
| 498 | | |
| 1,980 | |
Financing expenses
(income) | |
| | | |
| | | |
| | | |
| | | |
| | |
Financing expenses | |
| 333 | | |
| 355 | | |
| 142 | | |
| 125 | | |
| 472 | |
Financing income | |
| (20 | ) | |
| (35 | )* | |
| (4 | ) | |
| (8 | )* | |
| (72 | )* |
Financing expenses, net | |
| 313 | | |
| 320 | | |
| 138 | | |
| 117 | | |
| 400 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Profit after
financing expenses, net | |
| 1,408 | | |
| 1,153 | | |
| 374 | | |
| 381 | | |
| 1,580 | |
Share
in earnings of investees, net | |
| 368 | | |
| 886 | * | |
| 151 | | |
| 165 | * | |
| 1,009 | * |
Profit before
income tax | |
| 1,776 | | |
| 2,039 | | |
| 525 | | |
| 546 | | |
| 2,589 | |
Taxes on income | |
| 424 | | |
| 344 | | |
| 118 | | |
| 118 | | |
| 478 | |
Profit for the
period attributable to the owners of the Company | |
| 1,352 | | |
| 1,695 | | |
| 407 | | |
| 428 | | |
| 2,111 | |
| * | Reclassified due to changes in accounting policy, see
Note 1.3 |
Condensed Interim Information of Comprehensive Income |
| |
Nine
months ended September 30 | | |
Three
months ended September 30 | | |
Year
ended December 31 | |
| |
2015 | | |
2014 | | |
2015 | | |
2014 | | |
2014 | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Audited) | |
| |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Profit for the period | |
| 1,352 | | |
| 1,695 | | |
| 407 | | |
| 428 | | |
| 2,111 | |
Items of other comprehensive income
(loss) for the period, including actuarial and hedging income, net of tax | |
| - | | |
| (33 | ) | |
| (33 | ) | |
| (24 | ) | |
| (36 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total comprehensive
income for the period attributable to equity holders of the Company | |
| 1,352 | | |
| 1,662 | | |
| 374 | | |
| 404 | | |
| 2,075 | |
The attached notes are an integral part of these condensed separate
interim financial information.
Condensed Separate Interim Financial Information as at September 30, 2015 (unaudited) |
Condensed Interim Information of Cash Flows |
| |
Nine
months ended | | |
Three
months ended | | |
Year
ended | |
| |
September 30 | | |
September 30 | | |
December 31 | |
| |
2015 | | |
2014 | | |
2015 | | |
2014 | | |
2014 | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Audited) | |
| |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | |
| |
| | |
| | |
| | |
| | |
| |
Cash flows from
operating activities | |
| | | |
| | | |
| | | |
| | | |
| | |
Profit for the period | |
| 1,352 | | |
| 1,695 | | |
| 407 | | |
| 428 | | |
| 2,111 | |
Adjustments: | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 540 | | |
| 518 | | |
| 184 | | |
| 178 | | |
| 688 | |
Share in earnings of investees,
net | |
| (368 | ) | |
| (886 | )* | |
| (151 | ) | |
| (165 | )* | |
| (1,009 | )* |
Financing expenses - net | |
| 318 | | |
| 329 | * | |
| 140 | | |
| 124 | * | |
| 432 | * |
Profit from gaining control in an
investee | |
| (12 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
Capital gain, net | |
| (170 | ) | |
| (148 | ) | |
| (13 | ) | |
| (28 | ) | |
| (175 | ) |
Income tax expenses | |
| 424 | | |
| 344 | | |
| 118 | | |
| 118 | | |
| 478 | |
Sundries | |
| (6 | ) | |
| (1 | ) | |
| (3 | ) | |
| - | | |
| 3 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Change in trade and other receivables | |
| (36 | ) | |
| 60 | | |
| 40 | | |
| 11 | | |
| 59 | |
Change in trade and other payables | |
| (57 | ) | |
| 28 | | |
| 54 | | |
| 44 | | |
| 85 | |
Change in provisions | |
| 5 | | |
| (11 | ) | |
| (5 | ) | |
| (8 | ) | |
| (62 | ) |
Change in employee benefits | |
| (9 | ) | |
| 96 | | |
| 2 | | |
| (17 | ) | |
| 3 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net cash (used in) from operating
activities due to transactions with subsidiaries | |
| (24 | ) | |
| (2 | ) | |
| (1 | ) | |
| 4 | | |
| 5 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net income tax paid | |
| (267 | ) | |
| (262 | ) | |
| (86 | ) | |
| (90 | ) | |
| (359 | ) |
Net cash flows
from operating activities | |
| 1,690 | | |
| 1,760 | | |
| 686 | | |
| 599 | | |
| 2,259 | |
Cash flows from investing activities | |
| | | |
| | | |
| | | |
| | | |
| | |
Investment in intangible assets | |
| (51 | ) | |
| (59 | ) | |
| (14 | ) | |
| (20 | ) | |
| (82 | ) |
Proceeds from the sale of property,
plant and equipment | |
| 113 | | |
| 139 | | |
| 21 | | |
| 69 | | |
| 221 | |
Acquisition of financial assets
held for trading and others | |
| (1,029 | ) | |
| (1,430 | ) | |
| (300 | ) | |
| (810 | ) | |
| (2,654 | ) |
Proceeds from the sale of financial
assets held for trading and others | |
| 2,329 | | |
| 125 | | |
| 149 | | |
| 31 | | |
| 1,617 | |
Purchase of property, plant and
equipment | |
| (601 | ) | |
| (568 | ) | |
| (216 | ) | |
| (190 | ) | |
| (740 | ) |
Sundries | |
| (6 | ) | |
| (4 | ) | |
| (8 | ) | |
| (6 | ) | |
| (14 | ) |
Net cash from investment activities
due to transactions with subsidiaries | |
| 223 | | |
| 598 | | |
| 26 | | |
| 9 | | |
| 931 | |
Net cash provided
by (used in) investment activities | |
| 978 | | |
| (1,199 | ) | |
| (342 | ) | |
| (917 | ) | |
| (721 | ) |
Cash flow from finance activities | |
| | | |
| | | |
| | | |
| | | |
| | |
Issue of debentures and receipt
of loans | |
| - | | |
| 1,146 | | |
| - | | |
| 1,146 | | |
| 1,446 | |
Repayment of debentures and loans | |
| (802 | ) | |
| (373 | ) | |
| (50 | ) | |
| (50 | ) | |
| (920 | ) |
Dividend paid | |
| (844 | ) | |
| (802 | ) | |
| - | | |
| - | | |
| (2,069 | ) |
Payment to Eurocom DBS for acquisition
of shares and DBS loans | |
| (680 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
Interest paid | |
| (217 | ) | |
| (234 | ) | |
| (17 | ) | |
| (21 | ) | |
| (421 | ) |
Sundries | |
| (7 | ) | |
| (1 | ) | |
| 4 | | |
| 4 | | |
| 3 | |
Net cash (used in) from operating
activities due to transactions with subsidiaries | |
| (20 | ) | |
| 434 | | |
| - | | |
| - | | |
| 434 | |
Net cash from
operations (used for financing operations) | |
| (2,570 | ) | |
| 170 | | |
| (63 | ) | |
| 1,079 | | |
| (1,527 | ) |
Increase in cash and cash equivalents,
net | |
| 98 | | |
| 731 | | |
| 281 | | |
| 761 | | |
| 11 | |
Cash and cash equivalents at beginning
of period | |
| 248 | | |
| 237 | | |
| 65 | | |
| 207 | | |
| 237 | |
Cash and cash
equivalents at the end of the period | |
| 346 | | |
| 968 | | |
| 346 | | |
| 968 | | |
| 248 | |
* Reclassified due to changes in accounting policy, see Note
1.3
The attached notes are an integral part of these condensed separate
interim financial information.
Notes to the Condensed Separate Interim Financial Information as at September 30, 2015 (unaudited) |
Notes to the Condensed Separate Interim Financial Information |
| 1. | Manner of preparing financial information |
The Company: Bezeq The Israel Telecommunication
Corporation Limited
"Investee", the "Group",
"Subsidiary”: as these terms are defined in the Company's consolidated financial statements for 2014.
| 1.2. | Principles used for preparing financial information |
The condensed separate interim financial
information is presented in accordance with Regulation 38(D) of the Securities Regulations (Periodic and Immediate Reports),1970
("the Regulation") and the Tenth Addendum of the Securities Regulations (Periodic and Immediate Reports),1970 ("the
Tenth Addendum") with respect to the separate interim financial information of the corporation. They should be read in conjunction
with the separate financial statements for the year ended December 31, 2014 and in conjunction with the condensed interim consolidated
financial statements as at September 30, 2015 ("the Consolidated Financial Statements").
Other than that provided in section
1.3 above, the accounting policies used in these condensed separate interim financial information are in accordance with the accounting
policies set out in the separate financial information as of and for the year ended December 31, 2014.
| 1.3. | Changes in accounting policies |
As a result of completion of the
acquisition transaction for the entire holdings of Eurocom DBS of DBS shares and shareholder loans on June 24, 2015, as set out
in Note 4 to the Consolidated Financial Statements, the Company adjusted its accounting policies with regard to presentation of
financing income with regard to the shareholders loans provided to DBS.
Prior to the acquisition of the
entire holders in the shares and shareholders' loans of DBS, the Company presented the financing revenues from the shareholders'
loans under a finance revenue item in the statement of income and the Company's share regarding DBS's financing expenses were presented
under the item Share in earnings (losses) of investees. As the result of acquisition of 100% of the rights in DBS and in view of
the Company's opinion that it is not expected to collect such financing revenues, the Company decided that the financing revenue
regarding the shareholders' loans to DBS should be presented net of DBS earnings (losses) in the statement of income included in
the separate financial information.
The change of accounting policy
was adopted retrospectively. Breakdown of the effect of retrospective application on the relevant items in the statement of income:
| |
Nine
months ended September 30, 2014 (Unaudited) | |
| |
As previously
presented | | |
Effect of
retrospective application | | |
As reported
in these financial statements | |
| |
NIS million | | |
NIS million | | |
NIS million | |
Financing expenses | |
| 355 | | |
| - | | |
| 355 | |
Financing income | |
| (196 | ) | |
| 161 | | |
| (35 | ) |
Financing expenses - net | |
| 159 | | |
| 161 | | |
| 320 | |
| |
| | | |
| | | |
| | |
Share in earnings of investees,
net | |
| 725 | | |
| 161 | | |
| 886 | |
Notes to the Condensed Separate Interim Financial Information as at September 30, 2015 (unaudited) |
| |
Three months
ended September 30, 2014 (Unaudited) | |
| |
As previously
presented | | |
Effect of
retrospective application | | |
As reported
in these financial statements | |
| |
NIS million | | |
NIS million | | |
NIS million | |
Financing expenses | |
| 125 | | |
| - | | |
| 125 | |
Financing income | |
| (69 | ) | |
| 61 | | |
| (8 | ) |
Financing expenses - net | |
| 56 | | |
| 61 | | |
| 117 | |
| |
| | | |
| | | |
| | |
Share in earnings of investees,
net | |
| 104 | | |
| 61 | | |
| 165 | |
| |
Year ended
December 31, 2014 (Audited) | |
| |
As previously
presented | | |
Effect of
retrospective application | | |
As reported
in these financial statements | |
| |
NIS million | | |
NIS million | | |
NIS million | |
Financing expenses | |
| 472 | | |
| - | | |
| 472 | |
Financing income | |
| (285 | ) | |
| 213 | | |
| (72 | ) |
Financing expenses - net | |
| 187 | | |
| 213 | | |
| 400 | |
| |
| | | |
| | | |
| | |
Share in earnings of investees,
net | |
| 796 | | |
| 213 | | |
| 1,009 | |
| |
Nine
months ended September 30 | | |
Three
months ended September 30 | | |
Year
ended December 31 | |
| |
2015 | | |
2014 | | |
2015 | | |
2014 | | |
2014 | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Audited) | |
| |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | |
| |
| | |
| | |
| | |
| | |
| |
Fixed-line telephony | |
1,194 | | |
1,259 | | |
395 | | |
418 | | |
1,668 | |
Internet - infrastructure | |
| 1,155 | | |
| 1,030 | | |
| 385 | | |
| 353 | | |
| 1,394 | |
Transmission and data communication | |
| 797 | | |
| 765 | | |
| 267 | | |
| 251 | | |
| 1,022 | |
Other services | |
| 173 | | |
| 177 | | |
| 54 | | |
| 59 | | |
| 233 | |
| |
| 3,319 | | |
| 3,231 | | |
| 1,101 | | |
| 1,081 | | |
| 4,317 | |
| 3. | Operating and general expenses |
| |
Nine
months ended September 30 | | |
Three
months ended September 30 | | |
Year
ended December 31 | |
| |
2015 | | |
2014 | | |
2015 | | |
2014 | | |
2014 | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Audited) | |
| |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | |
| |
| | |
| | |
| | |
| | |
| |
Maintenance of buildings
and sites | |
| 152 | | |
| 165 | | |
| 54 | | |
| 57 | | |
| 217 | |
Sales and marketing | |
| 144 | | |
| 159 | | |
| 49 | | |
| 59 | | |
| 213 | |
Interconnectivity and payments to
communications operators | |
| 110 | | |
| 123 | | |
| 35 | | |
| 42 | | |
| 161 | |
Services and maintenance by sub-contractors | |
| 47 | | |
| 45 | | |
| 17 | | |
| 14 | | |
| 61 | |
Vehicle maintenance | |
| 57 | | |
| 56 | | |
| 21 | | |
| 20 | | |
| 76 | |
Terminal equipment and materials | |
| 32 | | |
| 33 | | |
| 10 | | |
| 11 | | |
| 49 | |
| |
| 542 | | |
| 581 | | |
| 186 | | |
| 203 | | |
| 777 | |
Notes to the Condensed Separate Interim Financial Information as at September 30, 2015 (unaudited) |
| 4. | Other operating expenses (income), net |
| |
Nine
months ended September 30 | | |
Three
months ended September 30 | | |
Year
ended December 31 | |
| |
2015 | | |
2014 | | |
2015 | | |
2014 | | |
2014 | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Audited) | |
| |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | | |
NIS million | |
| |
| | |
| | |
| | |
| | |
| |
Profit from disposal
of property plant and equipment (mainly real estate property) | |
| (170 | ) | |
| (148 | ) | |
| (13 | ) | |
| (28 | ) | |
| (175 | ) |
Provision for contingent claims,
net | |
| 12 | | |
| (4 | ) | |
| - | | |
| (5 | ) | |
| (24 | ) |
Provision for voluntary redundancy
severance payments | |
| 1 | | |
| 133 | | |
| - | | |
| 8 | | |
| 176 | |
Profit from gaining control in DBS
Satellite Services (1998) Ltd. | |
| (12 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
Other operating income, net | |
| (169 | ) | |
| (19 | ) | |
| (13 | ) | |
| (25 | ) | |
| (23 | ) |
During the normal course of business,
legal claims were filed against the Company or there are various pending claims (“in this section: “Legal Claims”).
In the opinion of the Company's
management, based, inter alia, on legal opinions as to the likelihood of success of these litigations, the financial statements
include appropriate provisions in the amount of NIS 53 million, where provisions are required to cover the exposure arising from
such litigation.
In the Company's opinion, the additional
exposure (exceeding the foregoing provisions), as of September 30, 2015 due to litigation filed against the Company on various
matters, which are unlikely to be realized, amounts to a total of NIS 2,974 million. This amount includes exposure of NIS 2 billion
for a claim filed by shareholders against the Company and officers of the Company which has been estimated by the applicant to
be NIS 1.1 billion or NIS 2 billion (according to the method of calculating the damage to be determined). In addition, of this
exposure amount, NIS 372 million is for a claim filed against the Company and other associates without specifying the portion of
the amount claimed from each of the plaintiffs. There is also additional exposure of NIS 417 million for claims, the chances of
which cannot as yet be assessed. All the foregoing amounts are linked to the consumer price index and are before the addition of
interest.
Furthermore, other claims have
been filed against the Company as class actions with respect to which the Company has additional exposure beyond the aforesaid
amounts, which cannot be quantified as the exact amounts of the claims are not stated in the claims.
Subsequent to the date of the financial
statements, claims were filed to a total amount of NIS 630 million, as well as a claim that does not contain a financial estimate,
the chances of which cannot as yet be assessed.
For further information concerning
contingent liabilities see Note 6 to the Consolidated Financial Statements.
| 6. | Dividends from investees |
| 6.1 | In May 2015, Pelephone Communications Ltd. paid a cash dividend to the Company, which was announced
in March 2015, in the amount of NIS 159 million. |
| 6.2 | In May 2015, Bezeq International Ltd. paid a cash dividend to the Company, which was announced
in March 2015, in the amount of NIS 82 million. |
| 6.3 | In October 2015, Pelephone Communications Ltd. paid a cash dividend to the Company, which was announced
in August 2015, in the amount of NIS 84 million. |
| 6.4 | In October 2015, Bezeq International Ltd. paid a cash dividend to the Company, which was announced
in August 2015, in the amount of NIS 88 million. |
Notes to the Condensed Separate Interim Financial Information as at September 30, 2015 (unaudited) |
| 7.1 | For additional information regarding business combinations with DBS, see Note 4.2 to the Consolidated
Financial Statements. |
| 7.2 | On March 8, 2015 the Company provided Bezeq International a loan in the amount of NIS 50 million
to be repaid in one lump sum on March 8, 2016. This loan bears annual interest of 3.05%. |
| 7.3 | For further information regarding guarantees provided for assuming DBS's undertakings to pay the
full balance of its debts to holders of Debentures Series B and Debentures 2012, see Note 4.2.6 to the Consolidated Financial Statements. |
| 7.4 | For further information regarding early redemption of DBS debentures and a loan provided to DBS
see Note 14.3 to the Consolidated Financial Statements. |
Internet Gold Golden Lines (CE) (USOTC:IGLDF)
Historical Stock Chart
From Jun 2024 to Jul 2024
Internet Gold Golden Lines (CE) (USOTC:IGLDF)
Historical Stock Chart
From Jul 2023 to Jul 2024