B Communications Ltd. (the “Company”) (NASDAQ: BCOM) (TASE: BCOM), a
holding company with a controlling interest in Israel’s largest
telecommunications provider, Bezeq, The Israel Telecommunication Corp.
(TASE: BEZQ), today reported its financial results for the first quarter
of 2015.
“During the quarter, we continued to execute our business plan by
leveraging Bezeq's stable platform, strong financial position and
competitive advantages to create value for our shareholders,” said Doron
Turgeman, CEO of B Communications. “The Board’s decision to distribute a
dividend of NIS 67 million ($17 million) reflects the significant
improvements we have made to our capital structure. In the past five
years, we have focused aggressively on deleveraging, reducing our net
financial debt from more than NIS 5 billion in April 2010 to only NIS
2.7 billion today and improving our loan-to-value ratio, or LTV, from
55% at January 1, 2014 to 46% today. With our balance sheet in good
shape, we believe now is the right time to return capital to our
shareholders while continuing to maintain sufficient resources to
service our debt. Looking ahead, we will continue to take advantage of
Bezeq's cash generation power to further strengthen our financial
position and liquidity.”
Dividend Distribution: On May 21, 2015, the Company's board of
directors declared a cash dividend of NIS 67 million, or NIS 2.24 per
share (approximately $17 million in the aggregate or $0.56 per share,
based on the representative rate of exchange on March 31, 2015). The
actual amount for dividends paid in US$ will be converted from NIS based
upon the representative rate of exchange published by the Bank of Israel
on June 2, 2015. The dividend will be payable to all of the Company’s
shareholders of record at the end of the NASDAQ trading day on June 2,
2015. The payment date will be June 16, 2015.
Bezeq’s Results: For the first quarter of 2015, the Bezeq Group
reported revenues of NIS 2.2 billion ($546 million) and operating profit
of NIS 636 million ($160 million). Bezeq’s EBITDA for the first quarter
totaled NIS 953 million ($239 million), representing an EBITDA margin of
43.8%. Net income for the period attributable to Bezeq’s shareholders
totaled NIS 463 million ($116 million). Bezeq's cash flow from operating
activities during the period totaled NIS 961 million ($241 million).
Cash and Debt Position: As of March 31, 2015, B
Communications’ unconsolidated cash and cash equivalents and short term
investments totaled NIS 970 million ($244 million). As of March 31,
2015, B Communications financial liabilities included NIS 2.9 billion
($720 million) of Senior Secured Notes (7⅜%) (the “Notes”), NIS 698
million ($175 million) of Series B Debentures (both include accrued
interest and unamortized premiums, discounts and debt issuance costs)
and a NIS 136 million ($34 million) tax liability.
Notes Repurchase Program: On August 10, 2014 the Company
announced that its Board of Directors has approved the buyback of up to
$50 million of its Notes. Through the end of the first quarter of 2015,
the Company, through a wholly owned subsidiary, purchased $4 million par
value of the notes. During the second quarter of 2015 and until May 21,
2015, the Company purchased additional $6 Million par value of the Notes.
B Communications’ Unconsolidated Balance Sheet Data (in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
|
|
|
|
|
|
|
translation into
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
(Note A)
|
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2015
|
|
|
|
|
NIS
|
|
|
|
NIS
|
|
|
|
US$
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Secured Notes 7⅜%(1)
|
|
|
|
2,787
|
|
|
|
2,866
|
|
|
|
720
|
Series B Debentures
|
|
|
|
695
|
|
|
|
698
|
|
|
|
175
|
Tax liability(2)
|
|
|
|
136
|
|
|
|
136
|
|
|
|
34
|
Total
|
|
|
|
3,618
|
|
|
|
3,700
|
|
|
|
929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity balances
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend receivable
|
|
|
|
248
|
|
|
|
-
|
|
|
|
-
|
Lockbox account(3)
|
|
|
|
204
|
|
|
|
419
|
|
|
|
105
|
Unrestricted cash(4)
|
|
|
|
314
|
|
|
|
551
|
|
|
|
139
|
Total
|
|
|
|
766
|
|
|
|
970
|
|
|
|
244
|
|
(1) Senior Secured Notes balance is the sum of (a) the NIS amount
equivalent (NIS 2,561 million) of the $725 million hedge that was
established on the date the Notes were issued, (b) $71 million (the
residual balance of our Senior Secured notes that was not hedged)
multiplied by the representative rate of exchange as of March 31, 2015
(NIS 3.98 = U.S. Dollar 1.00) and (c) accrued interest and unamortized
debt issuance costs.
(2) On January 22, 2015, B Communications entered into a Tax Assessment
Agreement with the Israeli Tax Authority (the “Agreement”), with respect
to (i) a final tax assessment with respect to tax years 2007-2009, and
(ii) a final tax assessment with respect to the sale of its legacy
communications business that was completed on January 31, 2010.
According to the Agreement, B Communications will pay the Israeli Tax
Authority NIS 148 million ($38 million) including interest and CPI
linkage differences, in 24 monthly installments starting in February
2015.
(3) Lockbox account - one or more accounts designated as a lockbox
account and maintained by B Communications (SP-2) Ltd. (or any of its
successors) and pledged as collateral to the security agent for the
benefit of the holders of the Senior Secured Notes. Amounts from prior
periods are shown as comparative data and reflect amounts that were
maintained by B Communications (SP-2) Ltd. but not in a lockbox account.
(4) Unrestricted cash - any funds, property or assets (including any
property or assets acquired with or earned on such unrestricted cash)
not expressly required by the terms of the Indenture for the Senior
Secured Notes to be deposited in or allocated to the lockbox account and
any other funds with respect to which the Indenture expressly provides
constitute unrestricted cash, including proceeds from indebtedness
permitted to be incurred under the Indenture which are not otherwise
expressly required by the terms of the Indenture to be deposited in or
allocated to the lockbox account; provided that no specified shares or
collateral shall constitute unrestricted cash.
B Communications Cash Management: B Communications manages its
cash balances according to an investment policy that was established by
its Board of Directors. The investment policy seeks to preserve
principal and maintain adequate liquidity while maximizing the income
received from investments without significantly increasing the risk of
loss. According to B Communications’ investment policy, approximately
80% of the funds must be invested in investment-grade securities.
Dividend from Bezeq: On March 25, 2015, the Board of Directors of
Bezeq resolved to recommend to the general meeting of shareholders the
distribution of a cash dividend of NIS 844 million ($212 million). On
May 6, 2015, Bezeq's shareholders approved the dividend distribution and
on May 27, 2015, B Communications will receive its share of the dividend
distribution of approximately NIS 259 million ($65 million).
B Communications First Quarter Consolidated Financial Results
B Communications consolidated revenues for the first quarter of 2015
totaled NIS 2,174 million ($546 million), a 5.9% decrease compared to
the NIS 2,311 million reported in the first quarter of 2014. For both
the current and the prior-year periods, B Communications consolidated
revenues consisted entirely of Bezeq’s revenues.
B Communications consolidated operating income for the first quarter of
2015 totaled NIS 506 million ($127 million), a 4.9% decrease compared to
NIS 532 million reported in the first quarter of 2014.
B Communications consolidated net income for the first quarter of 2015
totaled NIS 306 million ($77 million), compared with NIS 37 million
reported in the first quarter of 2014. The low net income in the first
quarter of 2014 was a result of the non-cash, net expenses related to
the revaluation of the CCS hedge transactions associated with the Senior
Secured Notes, and the one-time expenses relating to the early repayment
of the loans incurred to acquire the controlling interest in Bezeq and
the early redemption of all outstanding Series A Debentures.
B Communications First Quarter Unconsolidated Financial Results
As of March 31, 2015, B Communications held approximately 31% of Bezeq's
outstanding shares. Accordingly, B Communications’ interest in Bezeq's
net income for the first quarter of 2015 totaled NIS 143 million ($36
million), compared to NIS 141 million reported in the first quarter of
2014.
During the first quarter of 2015, B Communications recorded net
amortization expenses of NIS 28 million ($7 million) related to its
Bezeq purchase price allocation (“Bezeq PPA”). From April 14, 2010, the
date of the acquisition of its interest in Bezeq, until March 31, 2015,
B Communications has amortized approximately 67% of the total Bezeq PPA.
The Bezeq PPA amortization expense is a non-cash expense that is subject
to adjustment.
B Communications unconsolidated net financial expenses for the first
quarter of 2015 totaled NIS 65 million ($16 million) compared to net
financial expenses of NIS 310 million in the first quarter of 2014.
Financial expenses during the first quarter of 2015 included NIS 92
million ($23 million) related to the publicly traded Series B Debentures
and the Senior Secured Notes. These expenses were partially offset by
financial income of NIS 28 million ($7 million) generated by short term
investments. Financial expenses in the first quarter of 2014 included
NIS 83 million of non-cash, net expenses related to the revaluation of
the CCS hedge transactions associated with the Senior Secured Notes, and
NIS 183 million of one-time expenses relating to the early repayment of
the loans incurred to acquire the controlling interest in Bezeq and the
early redemption of all outstanding Series A Debentures.
B Communications’ net income attributable to shareholders for the first
quarter of 2015 was NIS 48 million ($12 million) compared to a net loss
attributable to shareholders of NIS 203 million reported in the first
quarter of 2014.
As of March 31, 2015, B Communications retained earnings balance was NIS
71 million ($18 million).
|
In millions
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
translation into
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Note A)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-month
|
|
|
|
Three-month
|
|
|
|
Three-month
|
|
|
|
|
|
|
|
|
period ended
|
|
|
|
period ended
|
|
|
|
period ended
|
|
|
|
Year ended
|
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
NIS
|
|
|
|
US$
|
|
|
|
NIS
|
|
|
|
NIS
|
Revenues
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Financing expenses, net
|
|
|
|
(65
|
)
|
|
|
|
(16
|
)
|
|
|
|
(310
|
)
|
|
|
|
(508
|
)
|
Other and income tax expenses
|
|
|
|
(2
|
)
|
|
|
|
(1
|
)
|
|
|
|
(1
|
)
|
|
|
|
(15
|
)
|
PPA amortization, net
|
|
|
|
(28
|
)
|
|
|
|
(7
|
)
|
|
|
|
(33
|
)
|
|
|
|
(148
|
)
|
Interest in Bezeq's net income
|
|
|
|
143
|
|
|
|
|
36
|
|
|
|
|
141
|
|
|
|
|
650
|
|
Net income (loss)
|
|
|
|
48
|
|
|
|
|
12
|
|
|
|
|
(203
|
)
|
|
|
|
(21
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 first quarter ended March 31, 2015. For a full discussion
of Bezeq’s results for the first quarter ended March 31, 2015, please
refer to its website: http://ir.bezeq.co.il.
|
|
|
|
|
|
|
|
|
|
|
|
|
Bezeq Group (consolidated)
|
|
|
|
Q1 2015
|
|
|
|
Q1 2014
|
|
|
|
% change
|
|
|
|
|
(NIS millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
2,174
|
|
|
|
|
2,311
|
|
|
|
|
-5.9
|
%
|
Operating profit
|
|
|
|
636
|
|
|
|
|
688
|
|
|
|
|
-7.6
|
%
|
EBITDA
|
|
|
|
953
|
|
|
|
|
1,002
|
|
|
|
|
-4.9
|
%
|
EBITDA margin
|
|
|
|
43.8
|
%
|
|
|
|
43.4
|
%
|
|
|
|
|
Net profit attributable to Bezeq's shareholders
|
|
|
|
463
|
|
|
|
|
457
|
|
|
|
|
1.3
|
%
|
Basic and Diluted EPS (NIS)
|
|
|
|
0.17
|
|
|
|
|
0.17
|
|
|
|
|
0.0
|
%
|
Cash flow from operating activities
|
|
|
|
961
|
|
|
|
|
1,043
|
|
|
|
|
-7.9
|
%
|
Payments for investments
|
|
|
|
368
|
|
|
|
|
315
|
|
|
|
|
16.8
|
%
|
Free cash flow 1
|
|
|
|
606
|
|
|
|
|
757
|
|
|
|
|
-19.9
|
%
|
Net debt/EBITDA (end of period) 2
|
|
|
|
1.84
|
|
|
|
|
1.81
|
|
|
|
|
|
|
1 Free cash flow is defined as cash flow 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 the first quarter of 2015 amounted to NIS
2.17 billion ($546 million) compared with NIS 2.31 billion in the
corresponding quarter of 2014, a decrease of 5.9%. The decrease in
revenues was primarily related to lower revenues at Pelephone, which was
partially offset by increased revenues of Bezeq Fixed-Line and Bezeq
International.
Salary expenses of the Bezeq Group in the first quarter of 2015 amounted
to NIS 439 million ($110 million) compared with NIS 448 million in the
corresponding quarter of 2014, a decrease of 2.0%. The decrease in
salary expenses was primarily due to streamlining procedures at
Pelephone.
Operating expenses of the Bezeq Group in the first quarter of 2015
amounted to NIS 799 million (201 million) compared with NIS 869 million
in the corresponding quarter of 2014, a decrease of 8.1%. The decrease
in operating expenses was due to a reduction in most of the Bezeq
Group's expense items.
Other operating income of the Bezeq Group in the first quarter of 2015
amounted to NIS 17 million ($4 million) compared with NIS 8 million in
the corresponding quarter of 2014. The increase in other operating
income was due to the recording of a one-time profit of NIS 12 million
arising from the increase in the Bezeq Group’s controlling interest in
Yes.
Operating profit of the Bezeq Group in the first quarter of 2015
amounted to NIS 636 million ($160 million) compared with NIS 688 million
in the corresponding quarter of 2014, a decrease of 7.6%. EBITDA of the
Bezeq Group in the first quarter of 2015 amounted to NIS 953 million
($239 million) (EBITDA margin of 43.8%) compared with NIS 1.00 billion
(EBITDA margin of 43.4%) in the corresponding quarter of 2014, a
decrease of 4.9%. The decrease in operating profit and EBITDA was due to
the decrease in revenues partially offset by a reduction in expenses of
Pelephone and Bezeq Fixed-Line.
Net profit attributable to Bezeq shareholders in the first quarter of
2015 amounted to NIS 463 million ($116 million) compared with NIS 457
million in the corresponding quarter of 2014, an increase of 1.3%. Net
profit was influenced by an improvement in the financial results of Yes.
Cash flow from operating activities of the Bezeq Group in the first
quarter of 2015 amounted to NIS 961 million ($241 million) compared with
NIS 1.04 billion in the corresponding quarter of 2014, a decrease of
7.9%. The decrease in cash flow from operating activities was primarily
due to changes in working capital which were partially due to timing
differences.
Payments for investments (Capex) of the Bezeq Group in the first quarter
of 2015 amounted to NIS 368 million ($92 million) compared with NIS 315
million in the corresponding quarter of 2014, a 16.8% increase. The
Group's high level of investments is due to the continued nationwide
rollout of Bezeq Fixed Line's fiber optic network, together with
investments in advanced technologies for the enhancement of the NGN
(Next Generation Network).
Free cash flow of the Bezeq Group in the first quarter of 2015 amounted
to NIS 606 million ($152 million) compared with NIS 757 million in the
corresponding quarter of 2014, a decrease of 19.9%.
Net financial debt of the Bezeq Group amounted to NIS 8.20 billion
($2.06 billion) at March 31, 2015 compared with NIS 7.32 billion as of
March 31, 2014. At March 31, 2015, the Group's net financial debt to
EBITDA ratio was 1.84, compared with 1.81 on March 31, 2014.
Notes:
A. Convenience Translation to Dollars: For the convenience
of the reader, certain of the reported NIS figures of March 31, 2015
have been presented in millions of U.S. dollars, translated at the
representative rate of exchange as of March 31, 2015 (NIS 3.98 = U.S.
Dollar 1.00). The U.S. dollar ($) 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 holding company with a controlling interest in
Israel’s largest telecommunications provider, Bezeq, The Israel
Telecommunication Corp. (TASE: BEZQ). 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.
|
Condensed Consolidated Statements of Financial Position as at
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
translation into
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Note A)
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2014
|
|
|
|
|
NIS millions
|
|
|
|
US$ millions
|
|
|
|
NIS millions
|
|
|
|
NIS millions
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
1,196
|
|
|
|
301
|
|
|
|
1,070
|
|
|
|
713
|
Restricted cash
|
|
|
|
17
|
|
|
|
4
|
|
|
|
23
|
|
|
|
65
|
Investments, including derivatives
|
|
|
|
3,466
|
|
|
|
871
|
|
|
|
1,820
|
|
|
|
3,102
|
Trade receivables, net
|
|
|
|
2,290
|
|
|
|
575
|
|
|
|
2,499
|
|
|
|
2,227
|
Other receivables
|
|
|
|
274
|
|
|
|
69
|
|
|
|
296
|
|
|
|
243
|
Inventory
|
|
|
|
87
|
|
|
|
22
|
|
|
|
100
|
|
|
|
96
|
Assets classified as held-for-sale
|
|
|
|
85
|
|
|
|
21
|
|
|
|
201
|
|
|
|
52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
7,415
|
|
|
|
1,863
|
|
|
|
6,009
|
|
|
|
6,498
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments, including derivatives
|
|
|
|
331
|
|
|
|
83
|
|
|
|
81
|
|
|
|
271
|
Long-term trade and other receivables
|
|
|
|
542
|
|
|
|
136
|
|
|
|
618
|
|
|
|
566
|
Property, plant and equipment
|
|
|
|
7,365
|
|
|
|
1,851
|
|
|
|
6,533
|
|
|
|
6,572
|
Intangible assets
|
|
|
|
8,536
|
|
|
|
2,145
|
|
|
|
6,484
|
|
|
|
5,908
|
Deferred and other expenses
|
|
|
|
365
|
|
|
|
91
|
|
|
|
378
|
|
|
|
364
|
Broadcasting rights
|
|
|
|
460
|
|
|
|
116
|
|
|
|
-
|
|
|
|
-
|
Investment in equity-accounted investee
|
|
|
|
29
|
|
|
|
7
|
|
|
|
1,032
|
|
|
|
1,057
|
Deferred tax assets
|
|
|
|
-
|
|
|
|
-
|
|
|
|
29
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-current assets
|
|
|
|
17,628
|
|
|
|
4,429
|
|
|
|
15,155
|
|
|
|
14,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
25,043
|
|
|
|
6,292
|
|
|
|
21,164
|
|
|
|
21,236
|
|
|
B Communications Ltd.
|
Condensed Consolidated Statements of Financial Position as at
(cont’d)
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
translation into
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Note A)
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2014
|
|
|
|
|
NIS millions
|
|
|
|
US$ millions
|
|
|
|
NIS millions
|
|
|
|
NIS millions
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank loans and credit and debentures
|
|
|
|
2,043
|
|
|
|
513
|
|
|
|
1,133
|
|
|
|
1,501
|
Trade payables
|
|
|
|
1,075
|
|
|
|
270
|
|
|
|
627
|
|
|
|
664
|
Liability to related party
|
|
|
|
781
|
|
|
|
196
|
|
|
|
-
|
|
|
|
-
|
Other payables including derivatives
|
|
|
|
1,041
|
|
|
|
261
|
|
|
|
843
|
|
|
|
741
|
Dividend payable
|
|
|
|
-
|
|
|
|
-
|
|
|
|
554
|
|
|
|
-
|
Current tax liabilities
|
|
|
|
747
|
|
|
|
188
|
|
|
|
665
|
|
|
|
671
|
Provisions
|
|
|
|
84
|
|
|
|
21
|
|
|
|
122
|
|
|
|
62
|
Employee benefits
|
|
|
|
274
|
|
|
|
70
|
|
|
|
269
|
|
|
|
259
|
Total current liabilities
|
|
|
|
6,045
|
|
|
|
1,519
|
|
|
|
4,213
|
|
|
|
3,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank loans and debentures
|
|
|
|
13,694
|
|
|
|
3,440
|
|
|
|
12,050
|
|
|
|
12,357
|
Employee benefits
|
|
|
|
238
|
|
|
|
60
|
|
|
|
235
|
|
|
|
233
|
Other liabilities
|
|
|
|
276
|
|
|
|
69
|
|
|
|
218
|
|
|
|
256
|
Provisions
|
|
|
|
69
|
|
|
|
17
|
|
|
|
68
|
|
|
|
69
|
Deferred tax liabilities
|
|
|
|
807
|
|
|
|
204
|
|
|
|
971
|
|
|
|
835
|
Total non-current liabilities
|
|
|
|
15,084
|
|
|
|
3,790
|
|
|
|
13,542
|
|
|
|
13,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
21,129
|
|
|
|
5,309
|
|
|
|
17,755
|
|
|
|
17,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity attributable to equity holders of the Company
|
|
|
|
1,014
|
|
|
|
255
|
|
|
|
795
|
|
|
|
961
|
Non-controlling interests
|
|
|
|
2,900
|
|
|
|
728
|
|
|
|
2,614
|
|
|
|
2,627
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
|
3,914
|
|
|
|
983
|
|
|
|
3,409
|
|
|
|
3,588
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
|
|
25,043
|
|
|
|
6,292
|
|
|
|
21,164
|
|
|
|
21,236
|
|
|
B Communications Ltd.
|
Condensed Consolidated Statements of Income for the
|
|
|
|
|
|
Three months period ended
|
|
|
|
Year ended
|
|
|
|
|
March 31,
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Translation into
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Note A)
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2014
|
|
|
|
|
NIS
|
|
|
|
US$
|
|
|
|
NIS
|
|
|
|
NIS
|
|
|
|
|
(In millions, except per share data)
|
Revenues
|
|
|
|
2,174
|
|
|
|
|
546
|
|
|
|
|
2,311
|
|
|
|
|
9,055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
439
|
|
|
|
|
110
|
|
|
|
|
469
|
|
|
|
|
1,873
|
|
Salaries
|
|
|
|
439
|
|
|
|
|
110
|
|
|
|
|
448
|
|
|
|
|
1,770
|
|
General and operating expenses
|
|
|
|
801
|
|
|
|
|
201
|
|
|
|
|
870
|
|
|
|
|
3,368
|
|
Other operating income, net
|
|
|
|
(11
|
)
|
|
|
|
(2
|
)
|
|
|
|
(8
|
)
|
|
|
|
(535
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,668
|
|
|
|
|
419
|
|
|
|
|
1,779
|
|
|
|
|
6,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
506
|
|
|
|
|
127
|
|
|
|
|
532
|
|
|
|
|
2,579
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing expenses, net
|
|
|
|
97
|
|
|
|
|
24
|
|
|
|
|
345
|
|
|
|
|
611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income after financing expenses, net
|
|
|
|
409
|
|
|
|
|
103
|
|
|
|
|
187
|
|
|
|
|
1,968
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share in (income) losses of equity-accounted investee
|
|
|
|
(16
|
)
|
|
|
|
(4
|
)
|
|
|
|
19
|
|
|
|
|
170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax
|
|
|
|
425
|
|
|
|
|
107
|
|
|
|
|
168
|
|
|
|
|
1,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
|
|
|
|
119
|
|
|
|
|
30
|
|
|
|
|
131
|
|
|
|
|
667
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period
|
|
|
|
306
|
|
|
|
|
77
|
|
|
|
|
37
|
|
|
|
|
1,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of the Company
|
|
|
|
48
|
|
|
|
|
12
|
|
|
|
|
(203
|
)
|
|
|
|
(21
|
)
|
Non-controlling interests
|
|
|
|
258
|
|
|
|
|
65
|
|
|
|
|
240
|
|
|
|
|
1,152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period
|
|
|
|
306
|
|
|
|
|
77
|
|
|
|
|
37
|
|
|
|
|
1,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss), basic
|
|
|
|
1.60
|
|
|
|
|
0.40
|
|
|
|
|
(6.80
|
)
|
|
|
|
(0.70
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss), diluted
|
|
|
|
1.57
|
|
|
|
|
0.39
|
|
|
|
|
(6.82
|
)
|
|
|
|
(0.81
|
)
|
|
|
B Communications Ltd.
|
Reconciliation for NON-IFRS Measures
|
EBITDA
|
The following is a reconciliation of the Bezeq Group’s operating
income to EBITDA:
|
|
|
|
|
|
Three months period ended
|
|
|
|
|
March 31,
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
|
|
|
|
|
|
|
translation
|
|
|
|
|
|
|
|
|
|
|
|
|
into
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
(Note A)
|
|
|
|
|
|
|
|
|
2015
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
NIS millions
|
|
|
|
US$ millions
|
|
|
|
NIS millions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
636
|
|
|
|
|
160
|
|
|
|
|
688
|
|
Depreciation and amortization
|
|
|
|
317
|
|
|
|
|
79
|
|
|
|
|
314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
|
953
|
|
|
|
|
239
|
|
|
|
|
1,002
|
|
|
|
Free Cash Flow
|
The following table shows the calculation of the Bezeq Group’s
free cash flow:
|
|
|
|
|
|
Three months period ended
|
|
|
|
|
March 31,
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
|
|
|
|
|
|
|
translation
|
|
|
|
|
|
|
|
|
|
|
|
|
into
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
(Note A)
|
|
|
|
|
|
|
|
|
2015
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
NIS millions
|
|
|
|
US$ millions
|
|
|
|
NIS millions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from operating activities
|
|
|
|
961
|
|
|
|
|
241
|
|
|
|
|
1,043
|
|
Purchase of property, plant and equipment
|
|
|
|
(302
|
)
|
|
|
|
(76
|
)
|
|
|
|
(267
|
)
|
Investment in intangible assets and deferred expenses
|
|
|
|
(66
|
)
|
|
|
|
(17
|
)
|
|
|
|
(48
|
)
|
Proceeds from the sale of property, plant and equipment
|
|
|
|
13
|
|
|
|
|
4
|
|
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
|
|
|
|
606
|
|
|
|
|
152
|
|
|
|
|
757
|
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20150521005525/en/
Copyright Business Wire 2015