Internet Gold – Golden Lines Ltd. (NASDAQ Global Market and TASE: IGLD)
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 attributed 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, Internet Gold’s
unconsolidated cash and cash equivalents totaled NIS 179 million ($ 48
million), its unconsolidated gross debt was NIS 1 billion ($ 276
million) and its unconsolidated net debt was NIS 850 million ($ 228
million).
|
Internet Gold's Unconsolidated Balance Sheet Data*
|
|
In millions
|
|
|
|
|
|
December 31,
|
|
|
Convenience translation into U.S.
dollars (Note A)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
2011
|
|
|
2012
|
|
|
|
|
NIS
|
|
NIS
|
|
|
US$
|
Short term liabilities
|
|
|
|
137
|
|
135
|
|
|
37
|
Long term liabilities
|
|
|
|
892
|
|
985
|
|
|
239
|
Total liabilities
|
|
|
|
1,029
|
|
1,120
|
|
|
276
|
Cash and cash equivalents
|
|
|
|
179
|
|
343
|
|
|
48
|
Total net debt
|
|
|
|
850
|
|
777
|
|
|
228
|
|
* Does not include the balance sheet of B Communications.
|
|
Dividends from Bezeq: On October 10, 2012, Internet Gold's
subsidiary, B Communications Ltd., 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 B Communications' share of the fourth installment
of six special 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 the 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).
Internet Gold’s Fourth Quarter and Full Year Consolidated Financial
Results
Internet Gold's 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,
Internet Gold’s revenues totaled NIS 10,278 million ($ 2,753 million), a
10% decrease compared to NIS 11,376 million reported in 2011. For both
the current and the prior-year periods, Internet Gold's revenues
consisted almost 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 acquisition date of its interest in Bezeq, until the end of
the fourth quarter of 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 both
its and Internet Gold’s audited financial reports, as well as to future
financial statements.
Financial expenses, net: Internet Gold’s unconsolidated net
financial expenses for the fourth quarter of 2012 were nil. These
expenses consisted primarily of expenses related to its publicly traded
debentures, which totaled NIS 7 million ($ 2 million) that were offset
by financial income of NIS 7 million ($ 2 million) generated from short
term investments. The decrease in financial expenses recorded in the
fourth quarter of 2012 was attributable to the 0.66% decrease in the
Israeli CPI, to which the Company’s debt is linked.
Internet Gold’s unconsolidated net financial expenses for 2012 were NIS
57 million ($ 15 million). These expenses consisted primarily of
expenses related to its publicly traded debentures, which totaled NIS 74
million ($ 20 million) that were offset partially by financial income of
NIS 19 million ($ 5 million) generated from short term investments.
Internet Gold's net profit attributable to shareholders for the
fourth quarter totaled NIS 56 million ($ 15 million), compared to a net
loss attributable to shareholders of NIS 117 million reported in the
fourth quarter of 2011. For the full year 2012, Internet Gold’s net loss
attributable to shareholders totaled NIS 88 million ($ 24 million),
compared to a net loss of NIS 266 million in 2011.
|
Internet Gold’s Unconsolidated Financial Results
|
|
In millions
|
|
|
|
|
|
Quarter ended December 31,
|
|
Convenience translation into U.S.
dollars (Note A)
|
|
Year ended December 31,
|
|
Convenience translation into U.S.
dollars (Note A)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2012
|
|
2011
|
|
2012
|
|
|
|
|
NIS
|
|
NIS
|
|
US$
|
|
NIS
|
|
NIS
|
|
US$
|
Revenues
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
Financial expenses, net
|
|
|
|
-
|
|
|
(10
|
)
|
|
-
|
|
(57
|
)
|
|
(83
|
)
|
|
(15
|
)
|
Other expenses
|
|
|
|
(1
|
)
|
|
(12
|
)
|
|
-
|
|
(4
|
)
|
|
(10
|
)
|
|
(1
|
)
|
Interest in Bcom's net profit (loss)
|
|
|
|
57
|
|
|
(95
|
)
|
|
15
|
|
(27
|
)
|
|
(173
|
)
|
|
(8
|
)
|
Net profit (loss)
|
|
|
|
56
|
|
|
(117
|
)
|
|
15
|
|
(88
|
)
|
|
(266
|
)
|
|
(24
|
)
|
Comments of Management
Commenting on the results, Doron Turgeman, CEO of Internet Gold said,
“Against the backdrop of an exceedingly challenging communications
market, the stable platform and unique strength of Bezeq, our base
asset, continued to prove its long-term cash-generating power. Based on
our strong base asset we believe the current debt situation will improve
in the future and we are confident in our ability to service our debt.
We currently have sufficient cash reserves on hand to service our debt
until September 2014 and we believe that our subsidiary, B
Communications, will be able to distribute dividends prior to that date.
In the quarters ahead, we will continue our efforts to strengthen our
financial stability and liquidity in order to improve our debt and
equity positions.”
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 Bezeq Group consolidated financial report
for the fourth quarter and year ended December 31, 2012. For a full
discussion of the Bezeq Group’s results for the fourth quarter and full
year of 2012, please refer to Bezeq’s 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 its 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 Internet Gold
Internet Gold is a telecommunications-oriented holding company which is
a controlled subsidiary of Eurocom Communications Ltd. Internet Gold’s
primary holding is its controlling interest in B Communications Ltd.
(TASE and Nasdaq: BCOM), which in turn holds the controlling interest in
Bezeq, The Israel Telecommunication Corp., Israel’s largest
telecommunications provider (TASE: BZEQ). Internet Gold’s shares are
traded on NASDAQ and the TASE under the symbol IGLD. For more
information, please visit the following Internet sites:
www.igld.com
www.bcommunications.co.il
www.ir.bezeq.co.il
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.
|
Internet Gold - Golden Lines 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
|
|
|
|
1,447
|
|
|
869
|
|
|
233
|
Investments including derivatives
|
|
|
|
1,548
|
|
|
1,550
|
|
|
415
|
Trade receivables
|
|
|
|
3,059
|
|
|
2,927
|
|
|
784
|
Other receivables
|
|
|
|
294
|
|
|
332
|
|
|
89
|
Inventory
|
|
|
|
204
|
|
|
123
|
|
|
33
|
Assets classified as held-for-sale
|
|
|
|
167
|
|
|
164
|
|
|
44
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
6,719
|
|
|
5,965
|
|
|
1,598
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
25,259
|
|
|
22,382
|
|
|
5,996
|
|
|
|
|
|
|
|
|
|
|
|
|
Internet Gold - Golden Lines 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
|
|
|
|
1,306
|
|
|
1,676
|
|
|
449
|
Trade payables
|
|
|
|
892
|
|
|
793
|
|
|
212
|
Other payables including derivatives
|
|
|
|
846
|
|
|
746
|
|
|
200
|
Dividend payable
|
|
|
|
669
|
|
|
669
|
|
|
179
|
Current tax liabilities
|
|
|
|
499
|
|
|
545
|
|
|
146
|
Provisions
|
|
|
|
186
|
|
|
155
|
|
|
42
|
Employee benefits
|
|
|
|
389
|
|
|
258
|
|
|
69
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
4,787
|
|
|
4,842
|
|
|
1,297
|
|
|
|
|
|
|
|
|
|
|
|
Debentures
|
|
|
|
6,388
|
|
|
5,906
|
|
|
1,581
|
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
|
|
|
|
16,231
|
|
|
14,332
|
|
|
3,839
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
21,018
|
|
|
19,174
|
|
|
5,136
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
Total deficit attributable to Company's shareholders
|
|
|
|
(27)
|
|
|
(132)
|
|
|
(35)
|
Non controlling interest
|
|
|
|
4,268
|
|
|
3,340
|
|
|
895
|
Total equity
|
|
|
|
4,241
|
|
|
3,208
|
|
|
860
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
|
|
25,259
|
|
|
22,382
|
|
|
5,996
|
|
|
|
|
|
|
|
|
|
|
|
|
Internet Gold - Golden Lines 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
|
|
|
|
11,376
|
|
|
10,278
|
|
|
2,753
|
|
|
|
|
|
|
|
|
|
|
|
Cost and expenses
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
2,984
|
|
|
2,805
|
|
|
751
|
Salaries
|
|
|
|
2,122
|
|
|
1,986
|
|
|
532
|
General and operating expenses
|
|
|
|
4,468
|
|
|
3,994
|
|
|
1,069
|
Other operating expenses (income), net
|
|
|
|
323
|
|
|
(16)
|
|
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,897
|
|
|
8,769
|
|
|
2,348
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
1,479
|
|
|
1,509
|
|
|
405
|
|
|
|
|
|
|
|
|
|
|
|
Finance expenses, net
|
|
|
|
580
|
|
|
433
|
|
|
116
|
|
|
|
|
|
|
|
|
|
|
|
Income after financing expenses, net
|
|
|
|
899
|
|
|
1,076
|
|
|
289
|
|
|
|
|
|
|
|
|
|
|
|
Share in losses of equity - accounted investees
|
|
|
|
216
|
|
|
245
|
|
|
66
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax
|
|
|
|
683
|
|
|
831
|
|
|
223
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
|
|
|
|
653
|
|
|
406
|
|
|
109
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the year
|
|
|
|
30
|
|
|
425
|
|
|
114
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) attributable to:
|
|
|
|
|
|
|
|
|
|
|
Owners of the Company
|
|
|
|
(266)
|
|
|
(88)
|
|
|
(23)
|
Non-controlling interest
|
|
|
|
296
|
|
|
513
|
|
|
137
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the year
|
|
|
|
30
|
|
|
425
|
|
|
114
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share, basic
|
|
|
|
(13.56)
|
|
|
(4.68)
|
|
|
(1.25)
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share, diluted
|
|
|
|
(13.60)
|
|
|
(4.70)
|
|
|
(1.26)
|
|
|
|
|
|
|
|
|
|
|
|
|
Internet Gold - Golden Lines 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
|
![](http://cts.businesswire.com/ct/CT?id=bwnews&sty=20130314005764r1&sid=ntxv4&distro=nx)