Continued On-Track Progress Driven By Bezeq’s Continued Strong
Cash Generation
B Communications Ltd. (NASDAQ Global Market: BCOM)(TASE: BCOM) today
reported its financial results for the fourth quarter and year ended
December 31, 2012.
Bezeq’s Results: For the fourth quarter of 2012, the Bezeq Group
reported revenues of NIS 2.45 billion ($ 656 million) and operating
profit of NIS 772 million ($ 207 million). Bezeq’s EBITDA for the fourth
quarter totaled NIS 1.1 billion ($ 304 million), representing an EBITDA
margin of 46%. Net income for the period attributable to the
shareholders of Bezeq totaled NIS 519 million ($ 139 million). Bezeq's
cash flow from operating activities totaled NIS 1 billion ($ 268
million) during the fourth quarter of 2012.
Cash Position: As of December 31, 2012, B Communications’
unconsolidated cash and cash equivalents totaled NIS 694 million ($ 186
million), its unconsolidated total debt was NIS 4.1 billion ($ 1.1
billion) and its net debt was NIS 3.4 billion ($ 901 million).
|
B Communications’ Unconsolidated Balance Sheet Data*
|
|
|
|
In millions
|
|
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
translation into
|
|
|
|
|
|
U.S. dollars
|
|
|
|
December 31,
|
|
(Note A)
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
|
|
NIS
|
|
NIS
|
|
US$
|
|
Short term liabilities
|
|
515
|
|
526
|
|
138
|
|
Long term liabilities
|
|
3,542
|
|
3,874
|
|
949
|
|
Total liabilities
|
|
4,057
|
|
4,400
|
|
1,087
|
|
Cash and cash equivalents
|
|
694
|
|
354
|
|
186
|
|
Total net debt
|
|
3,363
|
|
4,046
|
|
901
|
|
|
|
|
|
|
|
|
|
* Does not include the balance sheet of Bezeq.
|
Dividends from Bezeq: On October 10, 2012, B Communications
received two dividend payments from Bezeq, which together totaled NIS
464 million ($ 124 million). These dividend payments included a current
dividend of NIS 309 million ($ 83 million), representing B
Communications’ share of Bezeq’s net profit for the first half of 2012,
and a special dividend of NIS 155 million ($ 41 million), representing
its share of the fourth installment of six NIS 500 million ($ 134
million) special dividend payments declared by Bezeq and approved by its
shareholders in 2011.
In accordance with Bezeq's dividend policy, its Board of Directors
recommended the distribution of 100% of profits for the second half of
2012 as a cash dividend of NIS 861 million ($ 231 million) to
shareholders. Together with this regular dividend, Bezeq will make the
fifth installment of the special dividend of NIS 500 million ($ 134
million). The total dividend to be distributed will be NIS 1.361 billion
($ 365 million, or approximately NIS 0.50 per share). The regular
dividend, which is subject to shareholder approval, is expected to be
paid together with the special dividend on May 13, 2013 to shareholders
of record as of May 1, 2013. B Communications’ share of the dividend
distribution is expected to be approximately NIS 422 million ($ 113
million).
B Communications’ Fourth Quarter and Full Year Consolidated Financial
Results
B Communications’ revenues for the fourth quarter of 2012 were
NIS 2,449 million ($ 656 million), an 8% decrease compared to NIS 2,650
million reported in the fourth quarter of 2011. For the full year 2012,
B Communications’ revenues totaled NIS 10,278 million ($ 2,753 million),
a 10% decrease compared to NIS 11,373 million reported in 2011. For both
the current and the prior-year periods, B Communications’ revenues
consisted entirely of its share of Bezeq’s revenues.
During the fourth quarter of 2012, B Communications recorded net
amortization expenses related to its Bezeq purchase price allocation
(“Bezeq PPA”) of NIS 160 million ($43 million). From April 14,
2010, the date of the acquisition of its interest in Bezeq, until
December 31, 2012, B Communications has amortized approximately 55% of
the total Bezeq PPA. The Bezeq PPA amortization expense is a non-cash
expense that is subject to adjustment. If, for any reason, B
Communications finds it necessary or appropriate to make adjustments to
amounts already expensed, it may result in significant changes to its
audited financial reports, as well as to future financial statements.
Financial expenses, net: B Communications’ unconsolidated net
financial expenses for the fourth quarter of 2012 totaled NIS 39 million
($ 10 million). These expenses consisted primarily of NIS 35 million ($
9 million) of interest and CPI linkage expenses on the long-term loans
incurred to finance the Bezeq acquisition and expenses of NIS 16 million
($ 4 million) related to its publicly traded debentures. These expenses
were offset in part by financial income of NIS 11 million ($ 3 million)
generated by short term investments. The decrease in financial expenses
recorded in the fourth quarter was primarily attributable to the 0.66%
decrease in the Israeli CPI, to which approximately half of B
Communications’ total debt is linked.
B Communications’ unconsolidated net financial expenses for 2012 totaled
NIS 262 million ($ 70 million). These expenses consisted primarily of
NIS 237 million ($ 63 million) of interest and CPI linkage expenses on
the long-term loans incurred to finance the Bezeq acquisition and NIS 53
million ($ 14 million) of expenses related to its publicly traded
debentures. These expenses were offset in part by financial income of
NIS 29 million ($ 8 million) generated by short term investments.
B Communications’ net profit attributable to shareholders for the
fourth quarter totaled NIS 70 million ($ 19 million), compared to a net
loss of NIS 121 million reported in the fourth quarter of 2011. For the
full year 2012, B Communications’ net loss attributable to shareholders
totaled NIS 35 million ($ 9 million), compared to a net loss of NIS 219
million reported in 2011.
|
B Communications’ Unconsolidated Financial Results
|
|
|
|
In millions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
Convenience
|
|
|
|
|
|
translation into
|
|
|
|
translation into
|
|
|
|
Quarter ended
|
|
U.S. dollars
|
|
Year ended
|
|
U.S. dollars
|
|
|
|
December 31,
|
|
(Note A)
|
|
December 31,
|
|
(Note A)
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2012
|
|
2011
|
|
2012
|
|
|
|
NIS
|
|
NIS
|
|
US$
|
|
NIS
|
|
NIS
|
|
US$
|
|
Revenues
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Financial expenses, net
|
|
(39)
|
|
(84)
|
|
(10)
|
|
(262)
|
|
(367)
|
|
(70)
|
|
Other expenses
|
|
(1)
|
|
(2)
|
|
-
|
|
(4)
|
|
(7)
|
|
(1)
|
|
PPA amortization, net
|
|
(50)
|
|
(117)
|
|
(13)
|
|
(333)
|
|
(407)
|
|
(89)
|
|
PPA onetime tax adjustment
|
|
-
|
|
(92)
|
|
-
|
|
-
|
|
(92)
|
|
-
|
|
Interest in Bezeq's net income
|
|
160
|
|
174
|
|
42
|
|
564
|
|
654
|
|
151
|
|
Net profit (loss)
|
|
70
|
|
(121)
|
|
19
|
|
(35)
|
|
(219)
|
|
(9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comments of Management
Commenting on the results, Doron Turgeman, CEO of B Communications said,
“Against the backdrop of an exceedingly challenging communications
market, the stable platform and unique strength of Bezeq, our base
asset, continues to prove its long-term cash-generating power. During
2012, we succeeded in increasing our unconsolidated cash reserves to
their current strong level of almost NIS 700 million ($ 188 million). In
the quarters ahead, we will continue our efforts to strengthen our
financial stability and liquidity. We are in the process of examining a
number of offers received recently for the potential re-structuring of
our outstanding loans as a key to improving our financial position. We
are extremely proud of the net income reported this quarter and looking
forward, we believe in our ability to maintain profitability in light of
the fact that we expect to record lower PPA amortization expenses in
future periods.”
The financial results presented in this press release are preliminary
unaudited financial results. The final and complete results for the
fourth quarter and full year ended December 31, 2012 will be published
when the Company publishes its audited financial reports and files its
Annual Report on Form 20-F for 2012.
Bezeq Group Results (Consolidated)
To provide further insight into its results, the Company is providing
the following summary of the consolidated financial report of the Bezeq
Group for the fourth quarter and year ended December 31, 2012. For a
full discussion of Bezeq’s results for the fourth quarter and full year
of 2012, please refer to its website: http://ir.bezeq.co.il.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bezeq Group (consolidated)
|
|
Q4 2012
|
|
Q4 2011
|
|
Change
|
|
FY 2012
|
|
FY 2011
|
|
Change
|
|
|
|
(NIS millions)
|
|
|
|
(NIS millions)
|
|
|
|
Revenues
|
|
2,449
|
|
2,650
|
|
-7.6%
|
|
10,278
|
|
11,373
|
|
-9.6%
|
|
Operating profit
|
|
772
|
|
698
|
|
10.6%
|
|
3,035
|
|
3,242
|
|
-6.4%
|
|
EBITDA
|
|
1,133
|
|
1,053
|
|
7.6%
|
|
4,471
|
|
4,637
|
|
-3.6%
|
|
EBITDA margin
|
|
46.3%
|
|
39.7%
|
|
|
|
43.5%
|
|
40.8%
|
|
|
|
Net profit attributable to Bezeq shareholders
|
|
519
|
|
524
|
|
-1.0%
|
|
1,858
|
|
2,066
|
|
-10.1%
|
|
Diluted EPS (NIS)
|
|
0.19
|
|
0.19
|
|
0.0%
|
|
0.68
|
|
0.76
|
|
-10.5%
|
|
Cash flow from operating activities
|
|
1,002
|
|
859
|
|
16.6%
|
|
4,014
|
|
3,186
|
|
26.0%
|
|
Payments for investments, net
|
|
192
|
|
544
|
|
-64.7%
|
|
1,235
|
|
1,637
|
|
-24.6%
|
|
Free cash flow 1 |
|
810
|
|
315
|
|
157.1%
|
|
2,779
|
|
1,549
|
|
79.4%
|
|
Net debt/EBITDA (end of period) 2 |
|
1.79
|
|
1.57
|
|
|
|
1.79
|
|
1.57
|
|
|
|
Net debt/shareholders' equity (end of period)
|
|
3.25
|
|
2.75
|
|
|
|
3.25
|
|
2.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Free cash flow is defined as cash flows from operating
activities less net payments for investments.
|
|
2 EBITDA in this calculation refers to the trailing
twelve months.
|
|
|
Revenues of the Bezeq Group in 2012 amounted to NIS 10.28 billion
compared to NIS 11.37 billion in 2011, a decrease of 9.6%. The reduction
in the Bezeq Group’s revenues was primarily due to a decrease in
revenues from its cellular segment, specifically due to a reduction in
revenues from handset sales (decrease of NIS 704 million) together with
a decrease in revenues from cellular services (decrease of NIS 376
million). Bezeq Group’s revenues in the fourth quarter of 2012 amounted
to NIS 2.45 billion compared to NIS 2.65 billion in the corresponding
quarter of 2011, a decrease of 7.6%.
Operating profit of the Bezeq Group in 2012 amounted to NIS 3.04
billion compared to NIS 3.24 billion in 2011, a decrease of 6.4%. Earnings
before interest, taxes, depreciation and amortization (EBITDA) of
the Bezeq Group in 2012 amounted to NIS 4.47 billion (EBITDA margin of
43.5%) compared to NIS 4.64 billion (EBITDA margin of 40.8%) in 2011, a
decrease of 3.6%. Net profit attributable to Bezeq’s shareholders
amounted to NIS 1.86 billion compared to NIS 2.07 billion in 2011, a
decrease of 10.1%. Overall, the decline in profitability metrics was due
to a decrease in profitability of the cellular segment, partially offset
by a decrease in a provision for employee retirement.
Operating profit of the Bezeq Group in the fourth quarter of 2012
amounted to NIS 772 million, compared to NIS 698 million in the
corresponding quarter of 2011, an increase of 10.6%. EBITDA of
the Bezeq Group in the fourth quarter of 2012 amounted to NIS 1.13
billion (EBITDA margin of 46.3%), compared to NIS 1.05 billion (EBITDA
margin of 39.7%) in the corresponding quarter of 2011, an increase of
7.6%. The increase in operating profit and EBITDA was primarily due to
an increase in gains from the sale of real estate and copper as well as
a reduction in a provision for employee retirement compared to the
fourth quarter of 2011. Net profit attributable to Bezeq’s
shareholders in the fourth quarter of 2012 amounted to NIS 519 million
compared to NIS 524 million in the corresponding quarter of 2011, a
decrease of 1.0%. The minor decline in net profit was due to the
increase in corporate tax expenses.
Cash flow from operating activities of the Bezeq Group in 2012
amounted to NIS 4.01 billion compared to NIS 3.19 billion in 2011, an
increase of 26.0%. Cash flow from operating activities of the Bezeq
Group in the fourth quarter of 2012 amounted to NIS 1.00 billion
compared to NIS 859 million in the corresponding quarter of 2011, an
increase of 16.6%. The increase was primarily due to improved working
capital in the cellular segment as a result of a decrease in trade
receivables.
Free cash flow of the Bezeq Group in 2012 amounted to NIS 2.78
billion compared to NIS 1.55 billion in 2011, an increase of 79.4%. Free
cash flow of the Bezeq Group in the fourth quarter of 2012 amounted to
NIS 810 million compared to NIS 315 million in the corresponding quarter
of 2011, an increase of 157.1%. The increase in free cash flow was due
to an increase in cash flow from operating activities as well as the
completion of major infrastructure projects initiated in prior years
specifically Bezeq’s NGN and submarine cable.
As of December 31, 2012, the Bezeq Group’s gross financial debt
was NIS 9.55 billion, compared to NIS 9.58 billion as of December 31,
2011. The Bezeq Group’s net financial debt was NIS 8.00 billion
compared with NIS 7.28 billion as of December 31, 2011. At December 31,
2012, the Bezeq Group's net financial debt to EBITDA ratio was 1.79,
compared with 1.57 at December 31, 2011.
Notes:
|
A.
|
|
|
|
Convenience Translation to Dollars: For the convenience of
the reader, certain of the reported NIS figures of December 31,
2012 have been presented in millions of U.S. dollars, translated
at the representative rate of exchange as of December 31, 2012
(NIS 3.733 = U.S. Dollar 1.00). The U.S. dollar ($) amounts
presented should not be construed as representing amounts
receivable or payable in U.S. dollars or convertible into U.S.
dollars, unless otherwise indicated.
|
|
|
|
B.
|
|
|
|
Use of non-IFRS Measurements: We and the Bezeq Group’s
management regularly use supplemental non-IFRS financial measures
internally to understand, manage and evaluate our business and
make operating decisions. We believe these non-IFRS financial
measures provide consistent and comparable measures to help
investors understand the Bezeq Group’s current and future
operating cash flow performance.
|
|
|
|
|
|
|
|
These non-IFRS financial measures may differ materially from the
non-IFRS financial measures used by other companies.
|
|
|
|
|
|
|
|
EBITDA is a non-IFRS financial measure generally defined as earnings
before interest, taxes, depreciation and amortization. The Bezeq
Group defines EBITDA as net income before financial income
(expenses), net, impairment and other charges, expenses recorded for
stock compensation in accordance with IFRS 2, income tax expenses
and depreciation and amortization. We present the Bezeq Group’s
EBITDA as a supplemental performance measure because we believe that
it facilitates operating performance comparisons from period to
period and company to company by backing out potential differences
caused by variations in capital structure, tax positions (such as
the impact of changes in effective tax rates or net operating
losses) and the age of, and depreciation expenses associated with,
fixed assets (affecting relative depreciation expense).
|
|
|
|
|
|
|
|
EBITDA should not be considered in isolation or as a substitute for
net income or other statement of operations or cash flow data
prepared in accordance with IFRS as a measure of profitability or
liquidity. EBITDA does not take into account our debt service
requirements and other commitments, including capital expenditures,
and, accordingly, is not necessarily indicative of amounts that may
be available for discretionary uses. In addition, EBITDA, as
presented in this press release, may not be comparable to similarly
titled measures reported by other companies due to differences in
the way that these measures are calculated.
|
|
|
|
|
|
|
|
Reconciliation between the Bezeq Group’s results on an IFRS and
non-IFRS basis is provided in a table immediately following the
Company's consolidated results. Non-IFRS financial measures
consist of IFRS financial measures adjusted to exclude
amortization of acquired intangible assets, as well as certain
business combination accounting entries. The purpose of such
adjustments is to give an indication of the Bezeq Group’s
performance exclusive of non-cash charges and other items that are
considered by management to be outside of its core operating
results. The Bezeq Group’s non-IFRS financial measures are not
meant to be considered in isolation or as a substitute for
comparable IFRS measures, and should be read only in conjunction
with its consolidated financial statements prepared in accordance
with IFRS.
|
About B Communications Ltd.
B Communications is a
telecommunications-oriented holding company and its primary holding is
its controlling interest in Bezeq, The Israel Telecommunication Corp.,
Israel’s largest telecommunications provider (TASE: BZEQ). B
Communications shares are traded on NASDAQ and the TASE under the symbol
BCOM For more information please visit the following Internet sites:
www.bcommunications.co.il
www.ir.bezeq.co.il
www.eurocom.co.il
www.igld.com
Forward-Looking Statements
This press release contains
forward-looking statements that are subject to risks and uncertainties.
Factors that could cause actual results to differ materially from these
forward-looking statements include, but are not limited to, general
business conditions in the industry, changes in the regulatory and legal
compliance environments, the failure to manage growth and other risks
detailed from time to time in B Communications' filings with the
Securities Exchange Commission. These documents contain and identify
other important factors that could cause actual results to differ
materially from those contained in our projections or forward-looking
statements. Stockholders and other readers are cautioned not to place
undue reliance on these forward-looking statements, which speak only as
of the date on which they are made. We undertake no obligation to update
publicly or revise any forward-looking statement.
|
B Communications Ltd.
|
|
Consolidated Statements of Financial Position as at December 31
|
|
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
|
|
translation into
|
|
|
|
|
|
|
|
U.S. dollars
|
|
|
|
|
|
|
|
$1 = NIS 3.733
|
|
|
|
2011
|
|
2012
|
|
2012
|
|
|
|
NIS
|
|
NIS
|
|
US$
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
1,369
|
|
862
|
|
231
|
|
Investments including derivatives
|
|
1,284
|
|
1,379
|
|
369
|
|
Trade receivables
|
|
3,059
|
|
2,927
|
|
784
|
|
Other receivables
|
|
295
|
|
332
|
|
89
|
|
Inventory
|
|
204
|
|
123
|
|
33
|
|
Assets classified as held-for-sale
|
|
158
|
|
164
|
|
44
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
6,369
|
|
5,787
|
|
1,550
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments including derivatives
|
|
119
|
|
90
|
|
24
|
|
Long-term trade and other receivables
|
|
1,499
|
|
1,074
|
|
288
|
|
Property, plant and equipment
|
|
7,143
|
|
6,630
|
|
1,776
|
|
Intangible assets
|
|
8,085
|
|
7,091
|
|
1,900
|
|
Deferred and other expenses
|
|
412
|
|
401
|
|
107
|
|
Investment in equity - accounted investees (mainly loans)
|
|
1,059
|
|
1,005
|
|
269
|
|
Deferred tax assets
|
|
223
|
|
126
|
|
34
|
|
|
|
|
|
|
|
|
|
Total non-current assets
|
|
18,540
|
|
16,417
|
|
4,398
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
24,909
|
|
22,204
|
|
5,948
|
|
|
|
|
|
|
|
|
|
B Communications Ltd.
|
|
Consolidated Statements of Financial Position as at December 31
|
|
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
|
|
translation into
|
|
|
|
|
|
|
|
U.S. dollars
|
|
|
|
|
|
|
|
$1 = NIS 3.733
|
|
|
|
2011
|
|
2012
|
|
2012
|
|
|
|
NIS
|
|
NIS
|
|
US$
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Short term bank credit, current maturities of long-term
liabilities and debentures
|
|
1,185
|
|
1,551
|
|
416
|
|
Trade payables
|
|
892
|
|
792
|
|
212
|
|
Other payables including derivatives
|
|
840
|
|
733
|
|
196
|
|
Dividend payable
|
|
669
|
|
669
|
|
179
|
|
Current tax liabilities
|
|
499
|
|
545
|
|
146
|
|
Provisions
|
|
186
|
|
155
|
|
42
|
|
Employee benefits
|
|
389
|
|
258
|
|
69
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
4,660
|
|
4,703
|
|
1,260
|
|
|
|
|
|
|
|
|
|
Debentures
|
|
5,403
|
|
5,015
|
|
1,343
|
|
Bank loans
|
|
6,753
|
|
6,453
|
|
1,729
|
|
Loans from institutions and others
|
|
544
|
|
540
|
|
145
|
|
Dividend payable
|
|
636
|
|
-
|
|
-
|
|
Employee benefits
|
|
229
|
|
246
|
|
66
|
|
Other liabilities
|
|
186
|
|
67
|
|
18
|
|
Provisions
|
|
69
|
|
66
|
|
18
|
|
Deferred tax liabilities
|
|
1,426
|
|
1,054
|
|
282
|
|
|
|
|
|
|
|
|
|
Total non-current liabilities
|
|
15,246
|
|
13,441
|
|
3,601
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
19,906
|
|
18,144
|
|
4,861
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
Total equity attributable to Company's shareholders
|
|
936
|
|
901
|
|
241
|
|
Non controlling interest
|
|
4,067
|
|
3,159
|
|
846
|
|
Total equity
|
|
5,003
|
|
4,060
|
|
1,087
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
24,909
|
|
22,204
|
|
5,948
|
|
|
|
|
|
|
|
|
B Communications Ltd.
|
Consolidated Statements of income for the year ended December 31
|
(In millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
|
translation into
|
|
|
|
|
|
|
U.S. dollars
|
|
|
|
|
|
|
$1 = NIS 3.733
|
|
|
2011
|
|
2012
|
|
2012
|
|
|
NIS
|
|
NIS
|
|
US$
|
|
|
|
|
|
|
|
Revenues
|
|
11,373
|
|
10,278
|
|
2,753
|
|
|
|
|
|
|
|
Cost and expenses
|
|
|
|
|
|
|
Depreciation and amortization
|
|
2,984
|
|
2,805
|
|
751
|
Salaries
|
|
2,114
|
|
1,984
|
|
531
|
General and operating expenses
|
|
4,462
|
|
3,992
|
|
1,069
|
Other operating (income) expenses, net
|
|
326
|
|
(16)
|
|
(4)
|
|
|
|
|
|
|
|
|
|
9,886
|
|
8,765
|
|
2,347
|
|
|
|
|
|
|
|
Operating income
|
|
1,487
|
|
1,513
|
|
406
|
|
|
|
|
|
|
|
Finance expenses, net
|
|
498
|
|
376
|
|
101
|
|
|
|
|
|
|
|
Income after financing expenses, net
|
|
989
|
|
1,137
|
|
305
|
|
|
|
|
|
|
|
Share in losses of equity – accounted investees
|
|
216
|
|
245
|
|
66
|
|
|
|
|
|
|
|
Income before income tax
|
|
773
|
|
892
|
|
239
|
|
|
|
|
|
|
|
Income tax
|
|
653
|
|
406
|
|
109
|
|
|
|
|
|
|
|
Net income for the year
|
|
120
|
|
486
|
|
130
|
|
|
|
|
|
|
|
Income (loss) attributable to:
|
|
|
|
|
|
|
Owners of the Company
|
|
(219)
|
|
(35)
|
|
(9)
|
Non-controlling interest
|
|
339
|
|
521
|
|
139
|
|
|
|
|
|
|
|
Net income for the year
|
|
120
|
|
486
|
|
130
|
|
|
|
|
|
|
|
Loss per share, basic
|
|
(7.34)
|
|
(1.16)
|
|
(0.31)
|
|
|
|
|
|
|
|
Loss per share, diluted
|
|
(7.38)
|
|
(1.18)
|
|
(0.32)
|
|
|
|
|
|
|
|
B Communications Ltd.
|
Reconciliation for NON-IFRS Measures
|
EBITDA
|
|
The following is a reconciliation of the Bezeq Group operating
income to EBITDA:
|
|
In millions
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
translation into
|
|
|
|
|
U.S. dollars
|
|
|
|
|
$1 = NIS 3.733
|
|
|
|
|
Year ended
|
|
|
Year ended December 31,
|
|
December 31,
|
|
|
2011
|
|
2012
|
|
2012
|
|
|
NIS
|
|
NIS
|
|
US$
|
|
|
|
|
|
|
|
Operating income
|
|
3,242
|
|
3,035
|
|
813
|
Depreciation and amortization
|
|
1,395
|
|
1,436
|
|
385
|
|
|
|
|
|
|
|
EBITDA
|
|
4,637
|
|
4,471
|
|
1,198
|
|
|
|
|
|
|
|
Free Cash Flow
|
|
The following table shows the calculation of the Bezeq Group free
cash flow:
|
|
In millions
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
translation into
|
|
|
|
|
U.S. dollars
|
|
|
|
|
$1 = NIS 3.733
|
|
|
|
|
Year ended
|
|
|
Year ended December 31,
|
|
December 31,
|
|
|
2011
|
|
2012
|
|
2012
|
|
|
NIS
|
|
NIS
|
|
US$
|
|
|
|
|
|
|
|
Cash flow from operating activities
|
|
3,186
|
|
4,014
|
|
1,075
|
Purchase of property, plant and equipment
|
|
(1,548)
|
|
(1,271)
|
|
(341)
|
Investment in intangible assets and deferred expenses
|
|
(355)
|
|
(269)
|
|
(72)
|
Proceeds from the sale of property, plant and equipment and refund
from the Ministry of Communications
|
|
266
|
|
305
|
|
82
|
|
|
|
|
|
|
|
Free cash flow
|
|
1,549
|
|
2,779
|
|
744
|