RAMAT GAN, ISRAEL / ACCESSWIRE / May 30, 2019 / B Communications Ltd. (NASDAQ Global Select Market and TASE: BCOM), a holding company with a controlling interest in Israel’s largest telecommunications provider, Bezeq, The Israel Telecommunication Corporation Limited. (TASE: BEZQ), today reported its financial results for the first quarter of 2019.
Recent Developments
On May 19, 2019 we announced that the bondholders of both the Company and Internet Gold-Golden Lines Ltd. (“Internet Gold”) approved in principle Searchlight Capital Partners’ last updated proposal for the purchase of Internet Gold’s shares in B Communications and for additional investment in B Communications as was previously and widely reported on May 14, 2019. The updated investment offer includes a short exclusivity period as detailed in the updated investment proposal.
The final and binding decision regarding the approval of any final agreement according to the updated investment proposal will be made only after the appropriate legal proceedings and necessary legal approvals are obtained, as required. The final and binding approval and voting by the bondholders of both the Company and Internet Gold will be subject to such proceedings.
Searchlight proposal includes the purchase of all the Internet Gold’s holdings in B Communications in consideration for NIS 225 million and a direct investment of NIS 260 million in B Communications. In accordance with the Proposal, upon the Closing, Internet Gold’s shall inject to B Communications an aggregate amount of NIS 345 million (which shall include the consideration payable by Searchlight to Internet Gold) in consideration for shares and debentures B Communications.
The final and binding decision regarding the approval of any final agreement according with the Proposal will be made only after the appropriate legal proceedings and necessary legal approvals, to be held and obtained, as required. The final and binding approval and voting by the bondholders of Internet Gold and B Communications will be subject to such proceedings.
Eventually Searchlight’s updated proposal will result in the injection of NIS 640 million into the Company (compared to only NIS 250 million in the original proposal), consisting approximately of one half of such amount in share capital and the other half in long-term interest-bearing bonds. The Searchlight proposal will also enable the final payment of the Company’s obligations in respect of its Series B bonds as well payments of very substantial amounts (NIS 614 million) on account of its obligations to the existing Series C bondholders (before the allotment of the additional bonds).
The share allotment price in the transaction reflects a discount to the market price of the Company’s shares, but it embodies a premium over the Company’s NAV value based on the share price of Bezeq’s shares during the last 30 trading days. Nevertheless, in the negotiations the Company demanded that all the shareholders be allowed to participate, at least partially, in the share acquisition proposal, and it acted directly to advance this framework. The Company expects that an offer will be made to all of its shareholders to purchase shares for a value of NIS 70 million, with Internet Gold committing to accept its proportionate share (approximately 50%) and Searchlight will purchase any unsubscribed for shares (Such 70 Million are part of the considerations mentioned above).
As previously reported, Bezeq’s assets include a deferred tax asset for carry-forward losses of DBS. Bezeq believes that utilization of this tax asset is probable. While discussing the prospectus, the ISA has asked for clarifications on this matter, and this matter is still being discussed.
On February 14, 2019, Bezeq petitioned the Supreme Court to cancel the structural separation in the Bezeq Group immediately. The Ministry was supposed to respond by May 30, 2019 but on May 28, 2019, it asked for an extension to respond until July 30, 2019. Bezeq is opposed to this extension.
Ami Barlev, CEO of B Communications:
Over the past few weeks, the Company’s management has continued to make intensive efforts to promote alternatives and transactions that will enable a significant capital injection into the Company.
The board of directors considers itself obligated to act to protect the interests of all the Company’s stakeholders, including the Company’s ability to meet its obligations and to safeguard the interests of its creditors. Accordingly, the Company’s management has made intensive efforts to advance a quality proposal and financial solution for the Company.
The board of directors of the Company is of the opinion that Searchlight’s proposal strikes a proper balance between the interests of all the relevant parties, and provides an appropriate solution also considering the other alternatives available to the Company.
The Company’s board of directors intends to continue to act for the benefit of all the Company’s stakeholders. Numerous hurdles still remain ahead in advancing and concluding the transaction itself, including receiving the approvals required by law. The Company believes that if the deal is not completed we shall still retain several options for solving our financial situation.
Regarding Bezeq:
In the first quarter of 2019, the Bezeq Group reduced its net debt by NIS 400 million compared with the corresponding quarter last year. It is important to note the vote of confidence Bezeq received from the Israeli rating agencies, Maalot and Midroog, who recently confirmed the AA rating for the Bezeq Group’s debt. Bezeq intends to continue to maintain the financial strength of the Bezeq Group, among others, by raising new debt that will replace part of the existing debt with longer durations, while continuing to strive towards decreasing overall net debt.
During the quarter, all of the Bezeq Group companies focused on a wide range of streamlining processes aimed at adapting expenses to restrictive regulations, intense market competition and emerging revenue trends. These activities were carried out consistently and continuously at all levels of operations with a long-term view. Technological innovation alongside changes in consumer preferences are impacting the global telecommunications market. Meanwhile, competition in the local market is as intense as ever, and regulatory processes that should have been implemented long ago hinder Bezeq’s ability to compete fairly in the market and deprives consumers of the best possible product offerings. All these factors intensify Bezeq need to capitalize on Bezeq infrastructure and technological advantages in order to improve and diversify the services Bezeq provide to its customers while making the Group more efficient and flexible.
The number of employees in all of the Bezeq Group companies decreased during the first quarter. Results of this process will become more apparent in the coming quarters, along with benefits of additional efficiency measures. At the same time, the Bezeq Group have developed new fields of activity in each of the Bezeq Group companies, while preparing the basis for the next generation of telecommunications services.
B Communications’ Unconsolidated Financial Liabilities and Liquidity
As of March 31, 2019, B Communications’ unconsolidated liquidity balances (comprised of cash and cash equivalents, short term investments and funds deposited in a pledged account) totaled NIS 708 million ($195 million) and its financial liabilities totaled NIS 2.49 billion ($686 million), including NIS 2.26 billion ($622 million) of Series C Debentures and NIS 233 million ($64 million) of Series B Debentures (including accrued interest and unamortized premiums, discounts and debt issuance costs for both series). All of the debt is now classified as currently due.
(In millions)
March 31,
March 31,
March 31,
December 31,
2018
2019
2019
2018
NIS
NIS
US$
NIS
Financial liabilities
Series B debentures
226
233
64
229
Series C debentures
2,257
2,259
622
2,238
Total financial liabilities
2,483
2,492
686
2,467
Liquidity
Cash and short-term investments
467
665
183
546
Pledged account (*)
40
43
12
43
Total liquidity
507
708
195
589
Net debt
1,976
1,784
491
1,878
*Pledged for the benefit of the holders of the Series C Debentures. Pursuant to the indenture for the Series C Debentures, the account is required to include sufficient funds to meet the next interest payment payable to the holders of those debentures.
B Communications First Quarter Unconsolidated Sources and Uses
(In millions)
NIS
US$
Net debt as of December 31, 2018
1,878
517
Financing expenses, net
18
5
Issuance of shares
(117
)
(32
)
Operating expenses
5
1
Net debt as of March 31, 2019
1,784
491
Recent private placement: On January 20, 2019, the Company completed a private placement of 7,385,600 of its ordinary shares, NIS 0.1 par value, to certain institutional, “qualified” and private investors in Israel. The Company’s gross proceeds from the offering was approximately NIS 118 million, based on a price of NIS 16 per share.
Bezeq’s dividend distribution policy: On March 6, 2018, Bezeq’s Board of Directors decided to revise Bezeq’s dividend distribution policy, whereby commencing with Bezeq’s May 2018 distribution it will distribute on a semi-annual basis to its shareholders, a dividend equal to 70% of Bezeq’s semi-annual net profit based on its consolidated financial statements.
On March 27, 2019, Bezeq’s Board of Directors resolved to cancel the Company’s dividend distribution policy, which was updated on March 6, 2018. The decision was made due to the impossibility of distributing a dividend as a result of the expected failure to meet the “profit test” in the next two years. Accordingly, Bezeq’s Board of Directors decided that it would not be appropriate to maintain a dividend policy when in practice it is not effective.
The cancellation of Bezeq’s dividend policy will not prevent Bezeq’s Board of Directors from examining from time to time the distribution of dividends to its shareholders, taking into consideration, among other factors, the provisions of the law, the state of its business and capital structure, and the need to maintain a balance between ensuring its financial strength and stability and the continued creation of value to its shareholders, all of which are subject to the approval of the general meeting of shareholders of Bezeq with respect to each specific distribution, as prescribed in the Bezeq’s Articles of Association.
B Communications First Quarter Consolidated Financial Results
B Communications’ consolidated revenues for the first quarter of 2019 totaled NIS 2.26 billion ($623 million), a 4.4% decrease from NIS 2.36 billion reported in the first quarter of 2018. For both the current and the prior year periods, B Communications’ consolidated revenues consisted entirely of Bezeq’s revenues.
B Communications’ consolidated operating profit for the first quarter of 2019 totaled NIS 443 million ($122 million), a 6.7% increase from 415 NIS million reported in the first quarter of 2018.
B Communications’ consolidated net profit for the first quarter of 2019 totaled NIS 229 million ($63 million), a 17.4% increase from NIS 195 million reported in the first quarter of 2018.
B Communications’ net profit attributable to shareholders for the first quarter of 2019 was NIS 44 million ($12 million), a 57.1% increase from NIS 28 million reported in the first quarter of 2018.
B Communications First Quarter Unconsolidated Financial Results
(In millions)
Three months ended March 31,
Year ended December 31,
2018
2019
2019
2018
NIS
NIS
US$
NIS
Financing expenses, net
(28
)
(18
)
(5
)
(96
)
Operating expenses
(3
)
(5
)
(1
)
(18
)
PPA amortization, net
(9
)
(12
)
(3
)
(634
)
Interest in Bezeq’s net profit
68
79
22
(281
)
Net profit (loss)
28
44
13
(1,029
)
As of March 31, 2019, B Communications held approximately 26.34% of Bezeq’s outstanding shares. B Communications’ interest in Bezeq’s net profit for the first quarter of 2019 totaled NIS 79 million ($22 million), compared with net profit of NIS 68 million reported in the first quarter of 2018.
During the first quarter of 2019, B Communications recorded net amortization expenses related to its Bezeq purchase price allocation (“Bezeq PPA”) of NIS 12 million ($3 million). From April 14, 2010, the date of the acquisition of its interest in Bezeq, until March 31, 2019, B Communications has amortized approximately 82% 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 2019 totaled NIS 18 million ($5 million) compared with net financial expenses of NIS 28 million in the first quarter of 2018. Net financial expenses for the first quarter of 2019 included NIS 26 million ($7 million) of financial expenses related to the Company’s Series B and C debentures. Those expenses were partially offset by a financial profit of NIS 8 million ($2 million) generated by short term investments.
B Communications’ unconsolidated net profit for the first quarter of 2019 was NIS 44 million ($13 million) compared with net profit of NIS 28 million reported in the first quarter of 2018.
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 quarter ended March 31, 2019. For a full discussion of Bezeq’s results for the quarter ended March 31, 2019, please refer to its website: http://ir.bezeq.co.il.
Bezeq Group (consolidated)
Q1-2019
Q1-2018
% change
(NIS millions)
Revenues
2,256
2,361
(4.4
%)
Operating profit
511
462
10.6
%
Operating margin
22.7
%
19.6
%
Net profit
300
260
15.4
%
EBITDA
977
987
(1.0
%)
EBITDA margin
43.3
%
41.8
%
Diluted EPS (NIS)
0.11
0.09
22.2
%
Cash flow from operating activities
765
909
(15.8
%)
Payments for investments
373
368
1.4
%
Free cash flow 1
316
423
(25.3
%)
Total debt
11,156
12,156
(8.2
%)
Net debt
8,544
8,940
(4.4
%)
EBITDA (trailing twelve months)
1,631
3,818
(57.3
%)
Adjusted EBITDA (trailing twelve months)
3,465
3,811
(9.1
%)
Net debt / Adjusted EBITDA (end of period) 2
2.47
2.35
1 Free cash flow is defined as cash flow from operating activities less net payments for investments.
2 Adjusted EBITDA in this calculation refers to the trailing twelve months.
Revenues of the Bezeq Group in the first quarter of 2019 were NIS 2.26 billion ($621 million) compared to NIS 2.36 billion in the corresponding quarter of 2018, a decrease of 4.4%. The decrease was due to lower revenues in all the Bezeq Group segments.
Salary expenses of the Bezeq Group in the first quarter of 2019 were NIS 492 million ($135 million) compared to NIS 510 million in the corresponding quarter of 2018, a decrease of 3.5%.
Operating expenses of the Bezeq Group in the first quarter of 2019 were NIS 812 million ($223 million) compared to NIS 841 million in the corresponding quarter of 2018, a decrease of 3.4%. The decrease was primarily due to lower expenses in Pelephone and DBS.
Other operating income, net in the first quarter of 2019 was NIS 25 million ($7 million) compared to operating expenses of NIS 23 million in the same quarter of 2018. Other operating income was impacted by the recording of capital gains from the sale of real estate of NIS 44 million and the cancellation of a provision for the early retirement of employees of NIS 25 million in Bezeq Fixed-Line, which gains were partially offset by a provision of NIS 45 million for the early retirement of DBS employees.
Depreciation and amortization expenses of the Bezeq Group in the first quarter of 2019 were NIS 466 million ($128 million) compared to NIS 525 million in the corresponding quarter of 2018, a decrease of 11.2%. The decrease in depreciation expenses was primarily due to the impairment of depreciable assets and surplus acquisition costs in DBS in the fourth quarter of 2018. The decrease was partially offset by the ongoing impairment losses in DBS in the first quarter of 2019.
Operating profit of the Bezeq Group in the first quarter of 2019 was NIS 511 million ($140 million) compared to NIS 462 million in the corresponding quarter of 2018, an increase of 10.6%.
Financing expenses, net of the Bezeq Group in the first quarter of 2019 amounted to NIS 99 million ($27 million) compared to NIS 108 million in the corresponding quarter of 2018, a decrease of 8.33%. The decrease in financing expenses in 2019 was primarily due to the decrease in financing expenses in Bezeq Fixed-Line.
Tax expenses of the Bezeq Group in the first quarter of 2019 were NIS 112 million ($31 million) compared to NIS 93 million in the corresponding quarter of 2018, an increase of 20.43%.
Net profit of the Bezeq Group in the first quarter of 2019 was NIS 300 million ($82 million) compared to NIS 260 million in the corresponding quarter of 2018, an increase of 15.38%.
EBITDA of the Bezeq Group in the first quarter of 2019 was NIS 977 million ($269 million) (EBITDA margin of 43.3%) compared to NIS 987 billion (EBITDA margin of 41.8%) in the corresponding quarter of 2018, a decrease of 1%.
Adjusted EBITDA (trailing twelve months) of the Bezeq Group as of March 31, 2019, was NIS 3.47 billion ($955 million) compared to NIS 3.81 billion as of March 31, 2018.
Cash flow from operating activities of the Bezeq Group in the first quarter of 2019 was NIS 765 million ($210 million) compared to NIS 909 million in the corresponding quarter of 2018, a decrease of 15.8%. The decrease in cash flow from operating activities was primarily due to changes in working capital.
Payments for investments (Capex) of the Bezeq Group in the first quarter of 2019 was NIS 373 million ($102 million) compared to NIS 368 million in the corresponding quarter of 2018, an increase of 1.4%.
Free cash flow of the Bezeq Group in the first quarter of 2019 was NIS 316 million ($87 million) compared to NIS 423 million in the corresponding quarter of 2018, a decrease of 25.3%. The decrease in free cash flow was primarily due to the aforementioned decrease in cash flow from operating activities.
Total debt of the Bezeq Group as of March 31, 2019 was NIS 11.15 billion ($3.07 billion) compared to NIS 12.2 billion as of March 31, 2018.
Net debt of the Bezeq Group was NIS 8.54 billion ($2.35 billion) as of March 31, 2019 compared to NIS 8.94 billion as of March 31, 2018.
Net debt to adjusted EBITDA (trailing twelve months) ratio of the Bezeq Group as of March 31, 2019, was 2.47 compared to 2.35 as of March 31, 2018.
Notes:
Convenience translation to U.S Dollars
Unless noted specifically otherwise, the dollar denominated figures were converted to US$ using a convenience translation based on the New Israeli Shekel (NIS)/US$ exchange rate of NIS 3.63 = US$ 1 as published by the Bank of Israel for March 31, 2019.
Reporting Principles and Accounting Policy
Presentation of impairment losses
An impairment loss arising from a non-recurring adjustment of forecasts for the coming years is classified as other operating expenses in the statement of income. On the other hand, an impairment loss arising from the continuous adjustment of non-current assets of the Group companies to their fair value, less disposal costs (arising due to the expected negative cash flow and negative operating value of those companies) is classified under the same items as the current expenses for these assets. This classification is more consistent with the presentation method based on the nature of the expense and is more suitable for understanding the Group’s business.
Accordingly, as from the first quarter of 2019, impairment of the broadcasting rights in DBS and Walla! are presented under “operating and general expenses”, while impairment of fixed assets and intangible assets are presented under “depreciation, amortization and impairment” in the statement of income.
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 are useful for investors and financial institutions to analyze and compare companies on the basis of operating performance:
EBITDA – defined as net profit plus net interest expense, provision for income taxes, depreciation and amortization;
EBITDA trailing twelve months – defined as net profit plus net interest expense, provision for income taxes, depreciation and amortization during last twelve months;
Net debt – defined as long and short-term liabilities minus cash and cash equivalents and short-term investments; and
Net debt to adjusted EBITDA ratio – defined as net debt divided by the trailing twelve months adjusted EBITDA.
Free Cash Flow – defined as cash from operating activities less cash for the purchase/sale of property, plant and equipment, and intangible assets, net and lease payments.
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 the net debt and 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 B Communications Ltd.
B Communications is a holding company with the controlling interest in Israel’s largest telecommunications provider, Bezeq. 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.
For further information, please contact:
Yuval Snir – IR Manager
Yuval@igld.com / Tel: +972-3-924-0000
Hadas Friedman – Investor Relations
Hadas@km-ir.co.il / Tel: +972-3-516-7620
B Communications Ltd.
Consolidated Statements of Financial Position as at
(In millions)
March 31,
March 31,
March 31,
December 31,
2018
2019
2019
2018
NIS
NIS
US$
NIS
(Unaudited)
(Unaudited)
(Unaudited)
(Audited)
Current Assets
Cash and cash equivalents
1,975
1,666
459
1,104
Investments
1,748
1,653
455
1,780
Trade receivables
1,827
1,760
485
1,773
Other receivables
306
281
77
269
Related party
25
–
–
–
Inventory
130
102
28
97
Total current assets
6,011
5,462
1,504
5,023
Non-Current Assets
Trade and other receivables
466
511
141
470
Property, plant and equipment
6,922
6,283
1,731
6,313
Intangible assets
5,764
4,203
1,158
4,227
Deferred expenses and investments
606
505
139
509
Broadcasting rights
451
19
60
Rights of use assets
1,417
1,444
398
1,504
Deferred tax assets
1,027
1,193
328
1,205
Investment property
–
64
18
64
Total non-current assets
16,653
14,272
3,932
14,352
Total assets
22,664
19,734
5,436
19,375
B Communications Ltd.
Consolidated Statements of Financial Position as at (cont’d)
(In millions)
March 31,
March 31,
March 31,
December 31,
2018
2019
2019
2018
NIS
NIS
US$
NIS
(Unaudited)
(Unaudited)
(Unaudited)
(Audited)
Current Liabilities
Bank loans and credit and debentures
1,835
3,993
1,100
3,997
Leases rights liabilities
428
422
116
445
Trade and other payables
1,847
1,881
518
1,702
Current tax liabilities
50
17
5
8
Provisions
103
145
40
175
Employee benefits
286
500
138
581
Total current liabilities
4,549
6,958
1,917
6,908
Non-Current Liabilities
Bank loans and debentures
12,776
9,618
2,650
9,637
Leases rights liabilities
1,006
1,061
292
1,106
Employee benefits
272
482
132
445
Other liabilities
258
168
46
175
Provisions
39
39
11
38
Deferred tax liabilities
461
286
79
302
Total non-current liabilities
14,812
11,654
3,210
11,703
Total liabilities
19,361
18,612
5,127
18,611
Equity
Attributable to shareholders of the Company
1,280
392
108
228
Non-controlling interests
2,023
730
201
536
Total equity
3,303
1,122
309
764
Total liabilities and equity
22,664
19,734
5,436
19,375
B Communications Ltd.
Consolidated Statements of Income for the
(In millions except per share data)
Year ended
Three months ended March 31,
December 31,
2018
2019
2019
2018
NIS
NIS
US$
NIS
(Unaudited)
(Unaudited)
(Unaudited)
(Audited)
Revenues
2,361
2,257
623
9,321
Costs and expenses
Depreciation and amortization
569
505
139
2,387
Salaries
510
495
137
1,995
General and operating expenses
844
814
3,394
Impairment losses
–
–
–
2,294
Other operating expense net
23
–
–
635
1,946
1,814
501
10,705
Operating profit (loss)
415
443
(1,384
)
Financing expenses, net
136
117
32
531
Profit (loss) after financing expenses, net
279
326
90
(1,915
)
Share of loss in equity-accounted investee
1
–
–
3
Profit (loss) before income tax
278
326
90
(1,918
)
Tax expenses (income)
83
97
27
(59
)
Net profit (loss) for the period
195
229
63
(1,859
)
Profit (loss) attributable to:
Shareholders of the Company
28
44
12
(1,029
)
Non-controlling interests
167
185
51
(830
)
Net profit (loss) for the period
195
229
63
(1,859
)
Earnings (loss) per share
Basic
0.94
1.22
0.34
(34.44
)
Diluted
0.94
1.22
0.34
(34.44
)
Reconciliation for NON-IFRS Measures
EBITDA
The following is a reconciliation of the Bezeq Group’s net profit to EBITDA:
(In millions)
Three-months period ended March 31,
Trailing twelve months ended March 31,
2018
2019
2019
2018
2019
2019
NIS
NIS
US$
NIS
NIS
US$
Net profit (loss)
260
300
83
1,145
(1,026
)
(282
)
Tax expenses (income)
93
112
31
433
99
27
Share of loss (income) in equity- accounted investee
1
–
–
4
2
1
Financing expenses, net
108
99
27
424
426
117
Depreciation and amortization
525
466
129
1,812
2,130
587
EBITDA
987
977
270
3,818
1,631
450
Other operating expenses (income)
23
(25
)
(7
)
8
586
161
Impairment losses
–
–
–
87
1,675
461
Effect of adoption of accounting standard IFRS 16
(102
)
(117
)
(32
)
(102
)
(427
)
(118
)
Adjusted EBITDA
908
835
231
3,811
3,465
954
Net Debt
The following table shows the calculation of the Bezeq Group’s net debt:
(In millions)
As at March 31,
2018
2019
2019
NIS
NIS
US$
Short term bank loans and credit and debentures
1,609
1,538
424
Non-current bank loans and debentures
10,547
9,618
2,648
Cash and cash equivalents
(1,826
)
(1,265
)
(348
)
Investments
(1,390
)
(1,347
)
(371
)
Net debt
8,940
8,544
2,353
Net Debt to Trailing Twelve Months EBITDA Ratio
The following table shows the calculation of the Bezeq Group’s net debt to Adjusted EBITDA trailing twelve months ratio:
(In millions)
As at March 31,
2018
2019
2019
NIS
NIS
US$
Net debt
8,940
8,544
2,353
Trailing twelve months Adjusted EBITDA
3,811
3,465
955
Net debt to Adjusted EBITDA ratio
2.35
2.47
2.47
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 March 31,
2018
2019
2019
NIS
NIS
US$
Cash flow from operating activities
909
765
210
Purchase of property, plant and equipment
(273
)
(270
)
(74
)
Investment in intangible assets and deferred expenses
(95
)
(103
)
(28
)
Lease payments
(126
)
(117
)
(32
)
Proceeds from the sale of property, plant and equipment
8
41
11
Free cash flow
423
316
87
Designated Disclosure with Respect to the Company’s Projected Cash Flows
In connection with the issuance of our Series C Debentures in September 2016, 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 C 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 C Debentures.
In March 2019, we announced that because of the write-downs to date the aggregate material decline in the assets and the accounting equity of our company was expected to be in a cumulative range of NIS 700-800 million. Our Board of Directors decided at its meeting held on the evening of March 19, 2019, that because of the foregoing, as well as Including due to the sequence of events of deterioration in the Group, we should enter into a dialogue with the holders of our Debentures in order to examine financial possibilities for strengthening our shareholders’ equity or to obtain adjustments to the current Deeds of Trust governing the Debentures. The Board further determined to withhold payments to its financial creditors until such agreements are finalized. The determination to withhold payments led to significant discussions with our debenture holders who are now being consulted with respect to future actions of our company while we attempt to resolve the current financial predicament.
In examining the existence of warning signs as of March 31, 2019, our board of directors noted that our unconsolidated unaudited cash flow statement for the first quarter of 2019 reflects that we, as expected, had a continuing negative cash flow from operating activities of NIS 5 million. In addition, the Company’s unaudited statements of financial position as of March 31, 2019, reflect that the Company had negative working capital of approximately NIS 1.8 billion as of such date as a result of the classification of the Compan’y long term debt to “short-term”.
On May 19, 2019 we announced that the bondholders of both the Company and Internet Gold-Golden Lines Ltd. (“Internet Gold”) approved in principle Searchlight Capital Partners’ last updated proposal for the purchase of Internet Gold’s shares in B Communications and for additional investment in B Communications as was previously and widely reported on May 14, 2019. The updated investment offer includes a short exclusivity period as detailed in the updated investment proposal.
The final and binding decision regarding the approval of any final agreement according to the updated investment proposal will be made only after the appropriate legal proceedings and necessary legal approvals are obtained, as required. The final and binding approval and voting by the bondholders of both the Company and Internet Gold will be subject to such proceedings.
Searchlight proposal includes the purchase of all the Internet Gold’s holdings in B Communications in consideration for NIS 225 million and a direct investment of NIS 260 million in B Communications. In accordance with the Proposal, upon the Closing, Internet Gold’s shall inject to B Communications an aggregate amount of NIS 345 million (which shall include the consideration payable by Searchlight to Internet Gold) in consideration for shares and debentures B Communications.
The final and binding decision regarding the approval of any final agreement according with the Proposal will be made only after the appropriate legal proceedings and necessary legal approvals, to be held and obtained, as required. The final and binding approval and voting by the bondholders of Internet Gold and B Communications will be subject to such proceedings.
Eventually Searchlight’s updated proposal will result in the injection of NIS 640 million into the Company (compared to only NIS 250 million in the original proposal), consisting approximately of one half of such amount in share capital and the other half in long-term interest-bearing bonds. The Searchlight proposal will also enable the final payment of the Company’s obligations in respect of its Series B bonds as well payments of very substantial amounts (NIS 614 million) on account of its obligations to the existing Series C bondholders (before the allotment of the additional bonds).
The process of acceptance of the said proposal, as well as other alternatives that are examined by the Company from time to time, constitutes a basis for resolving the Company’s financial situation and dealing with the debt arrangement required for execution by the Company.
Disclosure with Respect to the Company’s Requirements Under Series C Debentures
The Company declares with respect to the reporting period as follows:
1. The Company did not record in favor of a third party any lien of any rank whatsoever over its direct or indirect holdings of 691,361,036 shares of Bezeq (the “Bezeq Shares”) including over any of the rights accompanying such shares.
2. The Company did not make any disposition of the Bezeq Shares.
3. The Company did not assume any financial debt (as defined in the Trust Deed of the Series C Debentures) during the reporting period (other than in the framework of the issuance of the Debentures, and its wholly owned subsidiaries, including B Communications (SP1) and B Communications (SP2) did not issue any financial debt whatsoever during the reporting period.
4. As of the reporting date, the Company holds approximately 26.34% of Bezeq’s outstanding shares, directly and through its subsidiary.
5. The equity attributable to the Company’s shareholders (not including non-controlling interests) according to this report amounts to NIS 392 million and represents 13.55% of the Company’s total balance sheet on an unconsolidated basis.
B Communications’ Unconsolidated Statement of Financial position as at
(In millions)
March 31,
March 31,
March 31,
December 31,
2018
2019
2019
2018
NIS
NIS
US$
NIS
Current assets
Cash and cash equivalents
149
401
110
213
Short-term investments
358
306
84
376
Other receivables
–
2
1
2
Total current assets
507
709
195
591
Non-current assets
Investment in an investee (*)
3,261
2,182
601
2,112
Total assets
3,768
2,891
796
2,703
Current liabilities
Current maturities of debentures
226
2,455
677
2,455
Other payables
33
44
12
20
Total current liabilities
259
2,499
689
2,475
Non-current liabilities
Debentures
2,229
–
–
–
Total liabilities
2,488
2,499
689
2,475
Total equity
1,280
392
107
228
Total liabilities and equity
3,768
2,891
796
2,703
(*) Investment in Bezeq.
SOURCE: B Communications Ltd.
ReleaseID: 547151
