RAMAT GAN, Israel, August 31,
2017 /PRNewswire/ -- Internet Gold - Golden Lines Ltd. ("the Company") (NASDAQ Global Select Market and TASE: IGLD) today
reported its financial results for the second quarter of 2017. Internet Gold holds the controlling interest in B Communications
Ltd. (TASE and NASDAQ: BCOM), which in turn holds the controlling interest in Bezeq, The Israel Telecommunication Corporation
Ltd. (TASE: BEZQ).
"We are very pleased with the results of both B Communications and Bezeq, which continues to generate a steady return. With
full confidence in Bezeq dividend generating power, we will continue our efforts to improve both our debt and equity positions,"
said Doron Turgeman, CEO of Internet Gold.
ISA Investigation: The Company has been reporting the events concerning the investigation by the Israel Securities
Authority ("ISA") relating to alleged improprieties surrounding the Yes-Bezeq deal. As reported, the investigation appears to
focus on Bezeq's 2015 acquisition of the remaining ownership interest in its satellite TV unit, Yes, from its parent company
Eurocom Communications. As previously reported the Company's Chairman and other senior officers at Yes were remanded to house
arrest for a period of time and later barred from communicating on certain issues related to the investigation. In addition,
following initial reports about the investigation, civil claims with motions to certify the claims as class action lawsuits were
filed in Israel against the Company, Bezeq and others. The Company is currently evaluating the
claims and its course of action.
Debt and Liquidity Balances
As of June 30, 2017, Internet Gold's unconsolidated liquidity balances comprised of cash
and cash equivalents and short term investments totaled NIS 216 million ($62
million), its unconsolidated total debt was NIS 811 million ($232
million) and its unconsolidated net debt was NIS 595 million ($170
million).
(In millions)
|
June 30,
|
June 30,
|
June 30,
|
December 31,
|
|
2017
|
2017
|
2016
|
2016
|
|
NIS
|
US$
|
NIS
|
NIS
|
|
|
|
|
|
Series C debentures
|
261
|
75
|
386
|
389
|
Series D debentures
|
550
|
157
|
554
|
551
|
CPI forward
|
-
|
-
|
6
|
6
|
Total debt
|
811
|
232
|
946
|
946
|
|
|
|
|
|
Cash and cash equivalents
|
10
|
3
|
238
|
48
|
Short-term investments
|
206
|
59
|
163
|
334
|
Total liquidity
|
216
|
62
|
401
|
382
|
|
|
|
|
|
Net debt
|
595
|
170
|
545
|
564
|
|
|
|
|
|
Internet Gold's Second Quarter Consolidated Financial Results
Internet Gold's consolidated revenues for the second quarter of 2017 totaled NIS 2.46 billion
($705 million), a 1.9% decrease compared to the NIS 2.51 billion
reported in the second quarter of 2016. For both the current and the prior-year periods, Internet Gold's consolidated revenues
consisted entirely of Bezeq's revenues.
Internet Gold's consolidated operating profit for the second quarter of 2017 totaled NIS 466
million ($134 million), a 9.7% decrease compared with NIS 516
million reported in the second quarter of 2016.
Internet Gold's consolidated net profit for the second quarter of 2017 totaled NIS 236 million
($68 million), a 6.3% decrease compared with NIS 252 million reported
in the second quarter of 2016.
Internet Gold's net profit attributable to shareholders for the second quarter of 2017 totaled NIS 14
million ($4 million) compared with NIS 14 million for the
second quarter of 2016.
Internet Gold's Second Quarter Unconsolidated Financial Results
(In millions)
|
Three months ended June 30,
|
Year ended
December 31,
|
|
2017
|
2017
|
2016
|
2016
|
|
NIS
|
US$
|
NIS
|
NIS
|
|
|
|
|
|
Financial expenses, net
|
(14)
|
(4)
|
(11)
|
(44)
|
Operating expenses
|
(1)
|
-
|
(1)
|
(5)
|
Interest in BCOM's net profit (loss)
|
29
|
8
|
26
|
(153)
|
Net profit (loss)
|
14
|
4
|
14
|
(202)
|
As of June 30, 2017, Internet Gold held approximately 65% of B Communications' outstanding
shares. Accordingly, Internet Gold's interest in B Communications' net profit for the second quarter of 2017 totaled NIS 29 million ($8 million) compared with NIS 26
million in the second quarter of 2016.
Internet Gold's unconsolidated net financial expenses in the second quarter of 2017 totaled NIS 14
million ($4 million) compared with NIS 11 million in the
second quarter of 2016. These expenses consist of NIS 13 million ($4
million) of interest and CPI linkage expenses related to the Company's publicly-traded debentures and of NIS 1 million ($300 thousands) of financial expenses generated by short term
investments.
Internet Gold's unconsolidated net profit for the second quarter of 2017 totaled NIS 14 million
($4 million) compared with NIS 14 million for the second quarter of
2016.
The 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 second quarter ended June 30, 2017. For a full discussion of
Bezeq's results for the second quarter ended June 30, 2017, please refer to its website: http://ir.bezeq.co.il.
Bezeq Group (consolidated)
|
Q2 2017
|
Q2 2016
|
% change
|
|
(NIS millions)
|
|
|
|
|
|
Revenues
|
2,463
|
2,511
|
(1.9%)
|
Operating profit
|
573
|
616
|
(7.0%)
|
Operating margin
|
23.3%
|
24.5%
|
|
Net profit
|
358
|
377
|
(5.0%)
|
EBITDA
|
997
|
1,056
|
(5.6%)
|
EBITDA margin
|
40.5%
|
42.1%
|
|
Diluted EPS (NIS)
|
0.13
|
0.14
|
(7.1%)
|
Cash flow from operating activities
|
875
|
870
|
0.6%
|
Payments for investments
|
406
|
387
|
4.9%
|
Free cash flow 1
|
487
|
539
|
(9.6%)
|
Total debt
|
11,519
|
11,504
|
0.1%
|
Net debt
|
9,646
|
9,254
|
4.2%
|
EBITDA (trailing twelve months)
|
3,972
|
4,135
|
(3.9%)
|
Net debt/EBITDA (end of period) 2
|
2.43
|
2.24
|
|
|
|
|
|
1Free cash flow is defined as cash flow from operating
activities less net payments for investments.
|
2EBITDA in this calculation refers to the trailing twelve
months.
|
Revenues of the Bezeq Group in the second quarter of 2017 were NIS 2.46 billion ($705 million) compared to NIS 2.51 billion in the corresponding quarter of 2016,
a decrease of 1.9%. The decrease was due to lower revenues at Bezeq Fixed-Line, Pelephone and Yes partially offset by an increase
in revenues at Bezeq International.
Salary expenses of the Bezeq Group in the second quarter of 2017 were NIS 494 million
($139 million) compared to NIS 495 million in the corresponding
quarter of 2016, a decrease of 0.2%.
Operating expenses of the Bezeq Group in the second quarter of 2017 were NIS 973 million
($278 million) compared to NIS 972 million in the corresponding
quarter of 2016, an increase of 0.1%.
Other operating income, net of the Bezeq Group in the second quarter of 2017 amounted to NIS 1
million ($300 thousands) compared to NIS 12 million in the
corresponding quarter of 2016. Other operating income, net was impacted due to timing differences in the sale of real estate at
Bezeq Fixed-Line in the second quarter of 2017.
Depreciation and amortization expenses of the Bezeq Group in the second quarter of 2017 were NIS 424
million ($121 million) compared to NIS 440 million in the
corresponding quarter of 2016, a decrease of 3.6%. The decrease was primarily due to a reduction in depreciation expenses at
Bezeq Fixed-Line as well as a reduction in PPA amortization expenses recorded in connection with the increased ownership interest
in Yes.
Operating profit of the Bezeq Group in the second quarter of 2017 was NIS 573 million
($164 million) compared to NIS 616 million in the corresponding
quarter of 2016, a decrease of 7.0%.
Financing expenses, net of the Bezeq Group in the second quarter of 2017 amounted to NIS 102
million ($29 million) compared to NIS 105 million in the
corresponding quarter of 2016, a decrease of 2.9%. The decrease in financing expenses was primarily due a decrease in the
estimated second contingent consideration in relation to the acquisition of Yes of NIS 84 million
($24 million). This amount was partially offset by an update in the estimated fair value of
advanced payments made by the Bezeq Group to Eurocom DBS of NIS 57 million ($16 million), increased financing expenses at Yes as well as financing expenses of NIS
13 million recognized in connection with the exchange of Yes debentures for Bezeq Fixed-Line debentures.
Tax expenses of the Bezeq Group in the second quarter of 2017 were NIS 111 million ($32 million) compared to NIS 133 million in the corresponding quarter of 2016, a
decrease of 16.5%. The decrease was due a decrease in the Israeli corporate tax rates from 25% in 2016 to 24% in 2017.
Net profit of the Bezeq Group in the second quarter of 2017 was NIS 358 million ($102 million) compared to NIS 377 million in the corresponding quarter of 2016, a
decrease of 5.0%.
EBITDA of the Bezeq Group in the second quarter of 2017 was NIS 997 million ($285 million) (EBITDA margin of 40.5%) compared to NIS 1.056 billion (EBITDA
margin of 42.1%) in the corresponding quarter of 2016, a decrease of 5.6%.
Cash flow from operating activities of the Bezeq Group in the second quarter of 2017 was NIS 875
million ($250 million) compared to NIS 870 million in the
corresponding quarter of 2016, an increase of 0.6%.
Payments for investments (Capex) of the Bezeq Group in the second quarter of 2017 was NIS 406
million ($116 million) compared to NIS 387 million in the
corresponding quarter of 2016, an increase of 4.9%.
Free cash flow of the Bezeq Group in the second quarter of 2017 was NIS 487 million
($139 million) compared to NIS 539 million in the corresponding
quarter of 2016, a decrease of 9.6%. The decrease was primarily due to a decrease in proceeds from the sale of real estate in the
amount of NIS 38 million ($11 million).
Total debt of the Bezeq Group as of June 30, 2017 was NIS 11.5
billion ($3.3 billion) compared to NIS 11.5 billion as of
June 30, 2016.
Net debt of the Bezeq Group was NIS 9.6 billion ($2.75 billion) as
of June 30, 2017 compared to NIS 9.3 billion as of June 30, 2016.
Net debt to EBITDA (trailing twelve months) ratio of the Bezeq Group as of June 30, 2017, was
2.43, compared to 2.24 as of June 30, 2016.
Notes:
Convenience translation to U.S Dollars
Unless noted specifically otherwise, the dollar denominated figures were converted to US$ using a convenience translation
based on the New Israeli Shekel (NIS)/US$ exchange rate of NIS 3.496 = US$
1 as published by the Bank of Israel for June 30, 2017.
Use of non-IFRS financial measures
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. The following non-IFRS measures are provided in the press release and
accompanying supplemental information because management believes these measurements provide consistent and comparable measures
to help investors understand the Bezeq Group's current and future operating cash flow performance and are useful for investors
and financial institutions to analyze and compare companies on the basis of operating performance:
- EBITDA - defined as net profit plus income tax expenses, share of loss in equity accounted investee, net financing expenses
and depreciation and amortization;
- EBITDA trailing twelve months - defined as net profit plus income tax expenses, share of loss in equity accounted investee,
net financing expenses and depreciation and amortization during last twelve months;
- Net debt - defined as long and short term bank loans and debentures minus cash and cash equivalents and short term
investments;
- Net debt to EBITDA ratio - defined as net debt divided by the trailing twelve months EBITDA;
- Free Cash Flow (FCF) - defined as cash from operating activities less cash used for the purchase/sale of property, plant
and equipment, and intangible assets, net.
These non-IFRS financial measures may differ materially from the non-IFRS financial measures used by other companies.
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 profit 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.
Management of Bezeq believes that free cash flow is an important measure of its liquidity as well as its ability to service
long-term debt, fund future growth and to provide a return to shareholders. We also believe this free cash flow definition does
not have any material limitations. Free cash flow is a financial index which is not based on IFRS. 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.
Bezeq also uses net debt and the net debt to EBITDA trailing twelve months ratio to analyze its financial capacity for further
leverage and in analyzing the company's business and financial condition. Net debt reflects long and short term liabilities minus
cash and cash equivalents and investments.
Reconciliations between the Bezeq Group's results on an IFRS and non-IFRS basis with respect to these non-IFRS measurements
are provided in tables immediately following the Company's consolidated results. The 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: BEZQ). 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
ir.bezeq.co.il
www.eurocom.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.
For further information, please contact:
Idit Cohen - IR Manager
idit@igld.com / Tel: +972-3-924-0000
Investor relations contacts:
Hadas Friedman - Investor Relations
Hadas@km-ir.co.il / Tel:
+972-3-516-7620
Internet Gold - Golden Lines Ltd.
|
|
Condensed Consolidated Statements of Financial Position as at
|
|
|
|
|
|
|
(In millions)
|
|
|
|
June 30,
|
June 30,
|
June 30,
|
December 31,
|
|
|
2017
|
2017
|
2016
|
2016
|
|
|
NIS
|
US$
|
NIS
|
NIS
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
1,958
|
560
|
1,595
|
810
|
Restricted cash
|
|
-
|
-
|
658
|
-
|
Investments
|
|
503
|
144
|
1,747
|
1,240
|
Trade receivables, net
|
|
1,991
|
570
|
2,029
|
2,000
|
Other receivables
|
|
349
|
100
|
210
|
217
|
Related party
|
|
56
|
16
|
29
|
-
|
Inventory
|
|
105
|
30
|
109
|
106
|
Total current assets
|
|
4,962
|
1,420
|
6,377
|
4,373
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
Trade and other receivables
|
|
507
|
146
|
647
|
644
|
Property, plant and equipment
|
|
7,049
|
2,016
|
7,120
|
7,072
|
Intangible assets
|
|
6,314
|
1,806
|
6,859
|
6,534
|
Deferred expenses and investments
|
|
448
|
128
|
636
|
447
|
Broadcasting rights
|
|
456
|
130
|
455
|
432
|
Investment in equity-accounted investee
|
|
12
|
3
|
21
|
18
|
Deferred tax assets
|
|
1,015
|
290
|
1,099
|
1,007
|
Total non-current assets
|
|
15,801
|
4,519
|
16,837
|
16,154
|
|
|
|
|
|
|
Total assets
|
|
20,763
|
5,939
|
23,214
|
20,527
|
|
|
|
|
|
|
Internet Gold - Golden Lines Ltd.
|
|
|
|
|
|
|
Condensed Consolidated Statements of Financial Position as at
|
|
|
|
|
|
|
(In millions)
|
|
|
|
|
|
|
|
|
June 30,
|
June 30,
|
June 30,
|
December 31,
|
|
|
2017
|
2017
|
2016
|
2016
|
|
|
NIS
|
US$
|
NIS
|
NIS
|
Current liabilities
|
|
|
|
|
|
Bank loans and credit and debentures
|
|
1,314
|
375
|
2,314
|
2,181
|
Trade and other payables
|
|
1,634
|
467
|
1,627
|
1,661
|
Related party
|
|
-
|
-
|
208
|
32
|
Current tax liabilities
|
|
119
|
34
|
698
|
138
|
Provisions
|
|
79
|
23
|
90
|
80
|
Employee benefits
|
|
318
|
91
|
370
|
315
|
Total current liabilities
|
|
3,464
|
990
|
5,307
|
4,407
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
Bank loans and debentures
|
|
13,437
|
3,843
|
13,511
|
12,241
|
Employee benefits
|
|
259
|
74
|
239
|
258
|
Other liabilities
|
|
251
|
72
|
252
|
244
|
Provisions
|
|
48
|
14
|
46
|
47
|
Deferred tax liabilities
|
|
541
|
155
|
667
|
593
|
Total non-current liabilities
|
|
14,536
|
4,158
|
14,715
|
13,383
|
|
|
|
|
|
|
Total liabilities
|
|
18,000
|
5,148
|
20,022
|
17,790
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
Attributable to shareholders of the Company
|
|
216
|
62
|
379
|
194
|
Non-controlling interests
|
|
2,547
|
729
|
2,813
|
2,543
|
Total equity
|
|
2,763
|
791
|
3,192
|
2,737
|
|
|
|
|
|
|
Total liabilities and equity
|
|
20,763
|
5,939
|
23,214
|
20,527
|
Internet Gold - Golden Lines Ltd.
|
|
|
|
|
Condensed Consolidated Statements of Income for the
|
|
|
|
|
(In millions, except per share data)
|
|
|
|
|
|
|
|
Year ended
|
|
Six months period ended June 30,
|
Three months period ended June 30,
|
December 31,
|
|
2017
|
2017
|
2016
|
2017
|
2017
|
2016
|
2016
|
|
NIS
|
US$
|
NIS
|
NIS
|
US$
|
NIS
|
NIS
|
|
|
|
|
|
|
|
|
Revenues
|
4,916
|
1,406
|
5,070
|
2,463
|
705
|
2,511
|
10,084
|
|
|
|
|
|
|
|
|
Costs and expenses
|
|
|
|
|
|
|
|
Depreciation and amortization
|
1,053
|
302
|
1,083
|
525
|
150
|
538
|
2,161
|
Salaries
|
998
|
285
|
1,008
|
494
|
141
|
494
|
2,017
|
General and operating expenses
|
1,938
|
554
|
1,998
|
976
|
279
|
975
|
4,024
|
Other operating expenses
|
|
|
|
|
|
|
|
(income), net
|
1
|
-
|
(7)
|
2
|
1
|
(12)
|
21
|
|
|
|
|
|
|
|
|
|
3,990
|
1,141
|
4,082
|
1,997
|
571
|
1,995
|
8,223
|
|
|
|
|
|
|
|
|
Operating profit
|
926
|
265
|
988
|
466
|
134
|
516
|
1,861
|
|
|
|
|
|
|
|
|
Financing expenses, net
|
288
|
82
|
361
|
143
|
41
|
154
|
975
|
|
|
|
|
|
|
|
|
Profit after financing
|
|
|
|
|
|
|
|
expenses, net
|
638
|
183
|
627
|
323
|
93
|
362
|
886
|
|
|
|
|
|
|
|
|
Share of loss in
|
|
|
|
|
|
|
|
equity-accounted investee
|
4
|
1
|
2
|
2
|
1
|
1
|
5
|
|
|
|
|
|
|
|
|
Profit before income tax
|
634
|
182
|
625
|
321
|
92
|
361
|
881
|
|
|
|
|
|
|
|
|
Income tax expenses
|
174
|
50
|
230
|
85
|
24
|
109
|
442
|
|
|
|
|
|
|
|
|
Net profit for the period
|
460
|
132
|
395
|
236
|
68
|
252
|
439
|
|
|
|
|
|
|
|
|
Profit (loss) attributable to:
|
|
|
|
|
|
|
|
Shareholders of the Company
|
24
|
7
|
(18)
|
14
|
4
|
14
|
(202)
|
Non-controlling interests
|
436
|
125
|
413
|
222
|
64
|
238
|
641
|
|
|
|
|
|
|
|
|
Net Profit for the period
|
460
|
132
|
395
|
236
|
68
|
252
|
439
|
|
|
|
|
|
|
|
|
Earnings (loss) per share
|
|
|
|
|
|
|
|
Basic
|
1.26
|
0.36
|
(0.93)
|
0.71
|
0.20
|
0.72
|
(10.52)
|
Diluted
|
1.26
|
0.36
|
(0.93)
|
0.71
|
0.20
|
0.72
|
(10.52)
|
|
|
|
|
|
|
|
|
Reconciliation for NON-IFRS Measures
|
|
EBITDA
|
|
The following is a reconciliation of the Bezeq Group's net profit to
EBITDA:
|
|
(In millions)
|
Three month period ended June 30,
|
Trailing twelve months ended June 30,
|
|
2017
|
2017
|
2016
|
2017
|
2017
|
2016
|
|
NIS
|
US$
|
NIS
|
NIS
|
US$
|
NIS
|
|
|
|
|
|
|
|
Net profit
|
358
|
102
|
377
|
1,287
|
368
|
1,441
|
Income tax expenses
|
111
|
32
|
133
|
533
|
152
|
579
|
Share of loss in equity- accounted
investee
|
2
|
1
|
1
|
7
|
2
|
6
|
Financing expenses, net
|
102
|
29
|
105
|
443
|
127
|
304
|
Depreciation and amortization
|
424
|
121
|
440
|
1,702
|
487
|
1,805
|
|
|
|
|
|
|
|
EBITDA
|
997
|
285
|
1,056
|
3,972
|
1,136
|
4,135
|
Net Debt
|
|
|
The following table shows the calculation of the Bezeq Group's net
debt:
|
|
|
(In millions)
|
As at June 30,
|
|
2017
|
2017
|
2016
|
|
NIS
|
US$
|
NIS
|
|
|
|
|
Short term bank loans and credit and debentures
|
958
|
274
|
1,958
|
Non-current bank loans and debentures
|
10,561
|
3,020
|
9,546
|
Cash and cash equivalents
|
(1,854)
|
(530)
|
(1,338)
|
Investments
|
(19)
|
(5)
|
(912)
|
|
|
|
|
Net debt
|
9,646
|
2,759
|
9,254
|
|
|
|
|
Net Debt to Trailing Twelve Months EBITDA Ratio
|
|
|
The following table shows the calculation of the Bezeq Group's net debt to
EBITDA trailing twelve months ratio:
|
|
|
(In millions)
|
As at June 30,
|
|
2017
|
2017
|
2016
|
|
NIS
|
US$
|
NIS
|
|
|
|
|
Net debt
|
9,646
|
2,759
|
9,254
|
|
|
|
|
Trailing twelve months EBITDA
|
3,972
|
1,136
|
4,135
|
|
|
|
|
Net debt to EBITDA ratio
|
2.43
|
2.43
|
2.24
|
Reconciliation for NON-IFRS Measures
|
|
|
Free Cash Flow
|
|
|
The following table shows the calculation of the Bezeq Group's free cash
flow:
|
|
|
(In millions)
|
Three month period ended June 30,
|
|
2017
|
2017
|
2016
|
|
NIS
|
US$
|
NIS
|
|
|
|
|
Cash flow from operating activities
|
875
|
250
|
870
|
Purchase of property, plant and equipment
|
(303)
|
(87)
|
(317)
|
Investment in intangible assets and deferred expenses
|
(103)
|
(29)
|
(70)
|
Proceeds from the sale of property, plant and equipment
|
18
|
5
|
56
|
|
|
|
|
Free cash flow
|
487
|
139
|
539
|
Loan to Value (LTV)
|
|
|
The following table shows the calculation of IGLD's loan to value
ratio:
|
|
|
(In millions)
|
As at June 30,
|
|
2017
|
|
NIS
|
|
|
IGLD's unconsolidated net debt
|
595
|
|
|
Market value of B Communications share held by IGLD
|
1,171
|
|
|
IGLD's LTV
|
50.8%
|
Net Asset Value (NAV)
|
|
|
The following table shows the calculation of IGLD's net asset
value:
|
|
|
(In millions)
|
As at June 30,
|
|
2017
|
|
NIS
|
|
|
Market value of B Communications share held by IGLD
|
1,171
|
|
|
IGLD's unconsolidated net debt
|
595
|
|
|
IGLD's NAV
|
576
|
Designated Disclosure with Respect to the Company's Projected Cash Flows
In connection with the issuance of the Series D Debentures in 2014, we undertook to comply with the "hybrid model disclosure
requirements" as determined by the Israeli Securities Authority and as described in the prospectus governing our Series D
Debentures.
This model provides that in the event certain financial "warning signs" exist, and for as long as they exist, we will be
subject to certain disclosure obligations towards the holders of our Series D Debentures.
In examining the existence of warning signs as of June 30, 2017, our board of directors noted
that our consolidated financial statements (unaudited) as well as our separate internal (unpublished) unaudited financial
information as of and for the three months period ended June 30, 2017 reflect that we had a
continuing negative cash flow from operating activities of NIS 1 million in the second quarter of
2017.
The Israeli regulations provide that the existence of a continuing negative cash flow from operating activities could be
deemed to be a "warning sign" unless our board of directors determines that the possible "warning sign" does not reflect a
liquidity problem.
Such continuing negative cash flow from operating activities results from the general operating expenses of the Company of
NIS 1 million in the second quarter of 2017 and due to the fact that the Company, as a holding
company, does not have any cash inflows from operating activities. Our main source of cash inflows is generated from dividends
(classified as cash flow from investing activities) or debt issuances (classified as cash flow from financing activities). We did
not have any such inflows in the second quarter of 2017.
Such continuing negative cash flow from operating activities does not effect our liquidity in any manner. Our board of
directors reviewed our financial position, outstanding debt obligations and our existing and anticipated cash resources and uses
and determined that the existence of the continuing negative cash flow from operating activities, as mentioned above, does not
reflect a liquidity problem.
Internet Gold's Unconsolidated Balance Sheet
(In millions)
|
June 30,
|
June 30,
|
June 30,
|
December 31,
|
|
2017
|
2017
|
2016
|
2016
|
|
NIS
|
US$
|
NIS
|
NIS
|
Current assets
|
|
|
|
|
Cash and cash equivalents
|
10
|
3
|
238
|
48
|
Short-term investments
|
206
|
59
|
163
|
334
|
Other receivables
|
-
|
-
|
1
|
-
|
Total current assets
|
216
|
62
|
402
|
382
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
Investment in an investee (*)
|
811
|
232
|
924
|
758
|
|
|
|
|
|
Total assets
|
1,027
|
294
|
1,326
|
1,140
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Current maturities of debentures
|
130
|
37
|
130
|
130
|
Other payables
|
13
|
4
|
22
|
21
|
Total current liabilities
|
143
|
41
|
152
|
151
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
Debentures
|
668
|
191
|
795
|
795
|
|
|
|
|
|
Total liabilities
|
811
|
232
|
947
|
946
|
|
|
|
|
|
Total equity
|
216
|
62
|
379
|
194
|
|
|
|
|
|
Total liabilities and equity
|
1,027
|
294
|
1,326
|
1,140
|
(*) Investment in B Communications.
Unconsolidated figures as of June 30, 2017:
- Unconsolidated Total equity represents 21% of unconsolidated total balance sheet.
- Unconsolidated LTV ratio is 50.8%.
- The ratio of cash and cash equivalents plus short-term investments plus dividend receivable from B Communication and market
value of B Communications shares over the control permit (approximately 14.78% of B Communications outstanding shares) to
unconsolidated current maturities of debentures is 3.37.
- Internet Gold's NAV is NIS 576 million.
View original content:http://www.prnewswire.com/news-releases/internet-gold-reports-its-financial-results-for-the-second-quarter-of-2017-300512325.html
SOURCE Internet Gold - Golden Lines Ltd.