§
|
Total Revenues (including
revenues from end-user equipment) increased 10.9% to NIS 1,595
million ($449 million)
|
§
|
Total Revenues from services
increased 5.8% to NIS 1,358 million ($382
million)
|
§
|
Revenues from content and value
added services (including SMS) increased 41%, reaching 10.9% of
services revenues
|
§
|
EBITDA increased
11% to NIS 593 million ($167 million); EBITDA margin
37.2%, up from
37.1%
|
§
|
Operating income
increased 22.2% to NIS 424 million ($119
million)
|
§
|
Net income increased
31.3% to NIS 273 million ($77
million)
|
§
|
Subscriber base
increased approx. 23,000; reaching approx. 3,096 million at the end
of March 2008
|
§
|
3G subscribers reached
approx. 523,000 at the end of March 2008, net addition of approx.
104,000
|
§
|
The Company
Declared first
quarter dividend of NIS 2.65 per
share
|
Q1/2008
|
Q1/2007
|
%
Change
|
Q1/2008
|
Q1/2007
|
|
million
NIS
|
million
US$
(convenience
translation)
|
Total Services
revenues
|
1,358
|
1,284
|
5.8%
|
382.0
|
361.4
|
Revenues from
content and value added services
|
148
|
105
|
41.0%
|
41.7
|
29.6
|
Handset and
accessories revenues
|
237
|
154
|
53.9%
|
66.7
|
43.3
|
Total
revenues
|
1,595
|
1,438
|
10.9%
|
448.9
|
404.7
|
Operating
Profit
|
424
|
347
|
22.2%
|
119.3
|
97.7
|
Net
Income
|
273
|
208
|
31.3%
|
76.8
|
58.5
|
Cash Flow from
Operating Activities, net of Investing Activities
|
78
|
267
|
-70.8%
|
22.0
|
75.1
|
EBITDA
|
593
|
534
|
11.0%
|
166.9
|
150.3
|
EBITDA, as
percent of Revenues
|
37.2%
|
37.1%
|
0.3%
|
||
Subscribers
end of period
(in
thousands)
|
3,096
|
2,928
|
5.7%
|
||
Estimated
Market Share2
|
34%
|
34%
|
-
|
||
Average
Monthly MOU (in minutes)
|
351
|
341
|
2.9%
|
||
Monthly
ARPU
|
145
|
146
|
-0.7%
|
40.8
|
41.1
|
3 |
Restated due
to the new presentation of Statements of Cash Flows in
accordance with International Financial Reporting Standards (IFRS),
following the Company's adoption of IFRS as of January 1,
2008.
|
US Dial-in
Number: 1 888 668 9141
|
UK Dial-in
Number: 0 800 917 5108
|
|
Israel Dial-in
Number: 03 918 0691
|
International
Dial-in Number: +972 3 918
0691
|
Company
Contact
Shiri
Israeli
Investor
Relations Coordinator
investors@cellcom.co.il
Tel: +972 52
998 9755
|
Investor Relations
Contact
Ehud Helft /
Ed Job
CCGK Investor
Relations
ehud@gkir.com
/ ed.job@ccgir.com
Tel: (US) 1
866 704 6710 / 1 646-213-1914
|
Convenience
|
||||||||||||||||
translation
|
||||||||||||||||
into
US dollar
|
||||||||||||||||
March
31,
|
March
31,
|
March
31,
|
December
31,
|
|||||||||||||
2008
|
2008
|
2007
|
2007
|
|||||||||||||
NIS
millions
|
US$
millions
|
NIS
millions
|
NIS
millions
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
Current
assets
|
||||||||||||||||
Cash and cash
equivalents
|
826 | 232 | 225 | 911 | ||||||||||||
Trade
receivables, net
|
1,438 | 405 | 1,274 | 1,385 | ||||||||||||
Other
receivables, including derivatives
|
125 | 35 | 95 | 96 | ||||||||||||
Inventory
|
236 | 67 | 137 | 245 | ||||||||||||
Total
current assets
|
2,625 | 739 | 1,731 | 2,637 | ||||||||||||
Long-term
receivables
|
579 | 163 | 545 | 575 | ||||||||||||
Property,
plant and equipment, net
|
2,265 | 637 | 2,430 | 2,335 | ||||||||||||
Intangible
assets, net
|
681 | 192 | 679 | 685 | ||||||||||||
Total
assets
|
6,150 | 1,731 | 5,385 | 6,232 |
Current
liabilities
|
||||||||||||||||
Short-term
credit
|
280 | 79 | 121 | 353 | ||||||||||||
Trade payables
and accrued expenses
|
709 | 199 | 671 | 953 | ||||||||||||
Current tax
liabilities
|
49 | 14 | 145 | 122 | ||||||||||||
Provisions
|
91 | 26 | 81 | 91 | ||||||||||||
Other current
liabilities, including derivatives
|
341 | 96 | 318 | 384 | ||||||||||||
Dividend
declared
|
700 | 197 | - | - | ||||||||||||
Total
current liabilities
|
2,170 | 611 | 1,336 | 1,903 | ||||||||||||
Long-term
liabilities
|
||||||||||||||||
Long-term
loans from banks
|
- | - | 1,076 | 343 | ||||||||||||
Debentures
|
3,425 | 964 | 1,989 | 2,983 | ||||||||||||
Provisions
|
14 | 4 | 13 | 14 | ||||||||||||
Other long
term liabilities
|
2 | 1 | 2 | 3 | ||||||||||||
Deferred
taxes
|
143 | 40 | 152 | 149 | ||||||||||||
Total
non-current liabilities
|
3,584 | 1,009 | 3,232 | 3,492 | ||||||||||||
Total
liabilities
|
5,754 | 1,620 | 4,568 | 5,395 | ||||||||||||
Shareholders’
equity
|
||||||||||||||||
Share
capital
|
1 | - | 1 | 1 | ||||||||||||
Capital
reserves
|
(51 | ) | (14 | ) | (23 | ) | (33 | ) | ||||||||
Retained
earnings
|
446 | 125 | 839 | 869 | ||||||||||||
Total
shareholders' equity
|
396 | 111 | 817 | 837 | ||||||||||||
Total
liabilities and shareholders' equity
|
6,150 | 1,731 | 5,385 | 6,232 |
Three-
month period ended
|
Year
ended
|
|||||||||||||||
March
31,
|
December
31,
|
|||||||||||||||
Convenience
translation
into
US
dollar
|
||||||||||||||||
2008
|
2008
|
2007
|
2007
|
|||||||||||||
NIS
millions
|
US$
millions
|
NIS
millions
|
NIS
millions
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
Revenues
|
1,595 | 449 | 1,438 | 6,050 | ||||||||||||
Cost of
revenues
|
879 | 247 | 784 | 3,377 | ||||||||||||
Gross
profit
|
716 | 202 | 654 | 2,673 | ||||||||||||
Selling and
marketing expenses
|
156 | 44 | 149 | 685 | ||||||||||||
General and
administrative expenses
|
154 | 43 | 159 | 653 | ||||||||||||
Other (income)
expenses
|
(18 | ) | (5 | ) | (1 | ) | 3 | |||||||||
Operating
income
|
424 | 120 | 347 | 1,332 | ||||||||||||
Financing
expenses
|
(107 | ) | (30 | ) | (55 | ) | (287 | ) | ||||||||
Financing
income
|
62 | 17 | 13 | 140 | ||||||||||||
Financing
costs, net
|
(45 | ) | (13 | ) | (42 | ) | (147 | ) | ||||||||
Income
before income tax
|
379 | 107 | 305 | 1,185 | ||||||||||||
Income
tax
|
106 | 30 | 97 | 310 | ||||||||||||
Net
income
|
273 | 77 | 208 | 875 | ||||||||||||
Earnings
per share
|
||||||||||||||||
Basic earnings
per share
(in
NIS)
|
2.80 | 0.79 | 2.13 | 8.97 | ||||||||||||
Diluted
earnings per share
(in
NIS)
|
2.76 | 0.78 | 2.13 | 8.89 | ||||||||||||
Weighted
average number of shares used in the calculation of basic earnings per
share (in
thousands)
|
97,505 | 97,505 | 97,500 | 97,500 | ||||||||||||
Weighted
average number of shares used in the calculation of diluted earnings per
share (in thousands)
|
98,887 | 98,887 | 97,500 | 98,441 |
Three-month
period ended
|
Year
ended
|
|||||||||||||||
March
31,
|
December
31,
|
|||||||||||||||
2008
NIS
millions
(Unaudited)
|
Convenience
translation
into US
dollar
2008
US$
millions
(Unaudited)
|
2007
NIS
millions
(Unaudited)
|
2007
NIS
millions
(Audited)
|
|||||||||||||
Cash
flow from operating activities
|
||||||||||||||||
Net income for
the period
|
273 | 77 | 208 | 875 | ||||||||||||
Adjustments
to reconcile net income to funds generated from
operations:
|
||||||||||||||||
Depreciation
and amortization
|
187 | 52 | 188 | 775 | ||||||||||||
Reversal of
provision allowance
|
- | - | - | (10 | ) | |||||||||||
Loss (Gain)
from sale of assets
|
(18 | ) | (5 | ) | 1 | 4 | ||||||||||
Income tax
expenses
|
106 | 30 | 97 | 310 | ||||||||||||
Financial
costs, net
|
45 | 13 | 42 | 147 | ||||||||||||
Equity
setteled share based payments transaction
|
4 | 1 | 11 | 29 | ||||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||||||
Changes in
inventories
|
9 | 3 | (6 | ) | (114 | ) | ||||||||||
Changes in
trade receivables (including long-term amounts)
|
(87 | ) | (25 | ) | (19 | ) | (99 | ) | ||||||||
Changes in
other receivables and debits (including long-term amounts)
|
(9 | ) | (3 | ) | (21 | ) | (24 | ) | ||||||||
Changes in
trade payables (including long-term amounts)
|
(177 | ) | (50 | ) | (16 | ) | 188 | |||||||||
Changes in
other payables and credits (including long-term amounts)
|
18 | 5 | 24 | 30 | ||||||||||||
Income tax
paid
|
(161 | ) | (45 | ) | (69 | ) | (313 | ) | ||||||||
Net
cash provided by
operating
activities
|
190 | 53 | 440 | 1,798 | ||||||||||||
Cash
flows from investing activities
|
||||||||||||||||
Acquisition of
property, plant, and equipment
|
(118 | ) | (33 | ) | (153 | ) | (466 | ) | ||||||||
Acquisition of
intangible assets
|
(54 | ) | (15 | ) | (22 | ) | (97 | ) | ||||||||
Proceeds from
sales of assets
|
50 | 14 | 1 | 4 | ||||||||||||
Interest
received from investments
|
10 | 3 | 1 | 23 | ||||||||||||
Investment in
long-term deposit
|
- | - | - | (12 | ) | |||||||||||
Net
cash provided by
investing
activities
|
(112 | ) | (31 | ) | (173 | ) | (548 | ) |
Three-month
period ended March
31, |
Year
ended December
31, |
|||||||||||||||
2008
NIS
millions
(Unaudited)
|
Convenience
translation
into US
dollar
2008
US$
millions
(Unaudited)
|
2007
NIS
millions
(Unaudited)
|
2007
NIS
millions
(Audited)
|
|||||||||||||
Cash
flows from financing activities
|
||||||||||||||||
Payment of
long-term loans from banks
|
(648 | ) | (182 | ) | - | (645 | ) | |||||||||
Proceeds from
issuance of debentures, net
|
589 | 166 | - | 1,066 | ||||||||||||
Cash dividend
paid
|
(16 | ) | (5 | ) | - | (639 | ) | |||||||||
Interest
paid
|
(88 | ) | (25 | ) | (98 | ) | (177 | ) | ||||||||
Net
cash provided by
financing
activities
|
(163 | ) | (46 | ) | (98 | ) | (395 | ) | ||||||||
Changes
in cash and cash equivalents
|
(85 | ) | (24 | ) | 169 | 855 | ||||||||||
Balance
of cash and cash equivalents at beginning of the period
|
911 | 256 | 56 | 56 | ||||||||||||
Balance
of cash and cash equivalents at end of the period
|
826 | 232 | 225 | 911 |
Three-month
period ended
|
Year
ended
|
|||||||||||||||
March
31,
|
December
31,
|
|||||||||||||||
2008
NIS
millions
(Unaudited)
|
Convenience
translation
into US
dollar
2008
US$
millions
(Unaudited)
|
2007
NIS
millions
(Unaudited)
|
2007
NIS
millions
(Audited)
|
|||||||||||||
Acquisition of
property, plant and equipment and intangible assets on
credit
|
87 | 25 | 54 | 216 | ||||||||||||
Tax withheld
regarding cash dividend
|
- | - | - | 16 |
Three-month
period ended
March
31,
|
Year
ended
December
31,
|
|||||||||||||||
2008
NIS
millions
(Unaudited)
|
Convenience
translation
into
US dollar
2008
US$
millions
(Unaudited)
|
2007
NIS
millions
(Unaudited)
|
2007
NIS
millions
(Audited)
|
|||||||||||||
Net
income
|
273 | 77 | 208 | 875 | ||||||||||||
Income
taxes
|
106 | 30 | 97 | 310 | ||||||||||||
Financing
income
|
(62 | ) | (17 | ) | (13 | ) | (140 | ) | ||||||||
Financing
expenses
|
107 | 30 | 55 | 287 | ||||||||||||
Other expenses
(income)
|
(18 | ) | (5 | ) | (1 | ) | 3 | |||||||||
Depreciation
and amortization
|
187 | 52 | 188 | 775 | ||||||||||||
EBITDA
|
593 | 167 | 534 | 2,110 |
Three-month
period ended
March
31,
|
Year
ended
December
31,
|
|||||||||||||||
2008
NIS
millions
(Unaudited)
|
Convenience
translation
into
US dollar
2008
US$
millions
(Unaudited)
|
2007
NIS
millions
(Unaudited)
|
2007
NIS
millions
(Audited)
|
|||||||||||||
Cash flows
from operating activities
|
190 | 53 | * 440 | * 1,798 | ||||||||||||
Cash flows
from investing activities
|
(112 | ) | (31 | ) | *(173) | *(548) | ||||||||||
Free Cash
Flow
|
78 | 22 | 267 | 1,250 |
*
|
Restated due
to the new presentation of Statements of Cash Flows in accordance with
International Financial Reporting Standards (IFRS), following the
Company's adoption of IFRS as of January 1,
2008.
|
Cellcom
Israel Ltd.
and
Subsidiaries
Financial
Statements
As
at March 31, 2008
(Unaudited)
|
Page
|
|
Interim
Consolidated Balance Sheets
|
3
|
Interim
Consolidated Statements of Income
|
5
|
Interim
Consolidated Statements of recognized income and expenses
|
6
|
Interim
Consolidated Statements of Cash Flows
|
7
|
Condensed
notes to the Interim Consolidated Financial Statements
|
9
|
Convenience
|
||||||||||||||||
translation
|
||||||||||||||||
into
US dollar
|
||||||||||||||||
(Note
2E)
|
||||||||||||||||
March
31,
|
March
31,
|
March
31,
|
December
31,
|
|||||||||||||
2008
|
2008
|
2007
|
2007
|
|||||||||||||
NIS
millions
|
US$
millions
|
NIS
millions
|
NIS
millions
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
Current
assets
|
||||||||||||||||
Cash
and cash equivalents
|
826 | 232 | 225 | 911 | ||||||||||||
Trade
receivables, net
|
1,438 | 405 | 1,274 | 1,385 | ||||||||||||
Other
receivables, including derivatives
|
125 | 35 | 95 | 96 | ||||||||||||
Inventory
|
236 | 67 | 137 | 245 | ||||||||||||
2,625 | 739 | 1,731 | 2,637 | |||||||||||||
Long-term
receivables
|
579 | 163 | 545 | 575 | ||||||||||||
Property,
plant and equipment, net
|
2,265 | 637 | 2,430 | 2,335 | ||||||||||||
Intangible
assets, net
|
681 | 192 | 679 | 685 | ||||||||||||
Total
assets
|
6,150 | 1,731 | 5,385 | 6,232 |
The
accompanying notes are an integral part of the interim consolidated
financial statements.
|
March
31, 2008 |
Convenience translation |
March
31, 2007 |
December
31, 2007 |
|||||||||||||
NIS
millions
|
US$
millions
|
NIS
millions
|
NIS
millions
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
Current
liabilities
|
||||||||||||||||
Short-term
credit
|
280 | 79 | 121 | 353 | ||||||||||||
Trade
payables and accrued expenses
|
709 | 199 | 671 | 953 | ||||||||||||
Current
tax liabilities
|
49 | 14 | 145 | 122 | ||||||||||||
Provisions
|
91 | 26 | 81 | 91 | ||||||||||||
Other
current liabilities, including derivatives
|
341 | 96 | 318 | 384 | ||||||||||||
Dividend
declared
|
700 | 197 | - | - | ||||||||||||
Total
current liabilities
|
2,170 | 611 | 1,336 | 1,903 | ||||||||||||
Long-term
liabilities
|
||||||||||||||||
Long-term
loans from banks
|
- | - | 1,076 | 343 | ||||||||||||
Debentures
|
3,425 | 964 | 1,989 | 2,983 | ||||||||||||
Provisions
|
14 | 4 | 13 | 14 | ||||||||||||
Other
long term liabilities
|
2 | 1 | 2 | 3 | ||||||||||||
Deferred
taxes
|
143 | 40 | 152 | 149 | ||||||||||||
Total
non-current liabilities
|
3,584 | 1,009 | 3,232 | 3,492 | ||||||||||||
Total
liabilities
|
5,754 | 1,620 | 4,568 | 5,395 | ||||||||||||
Shareholders’
equity
|
||||||||||||||||
Share
capital
|
1 | * - | 1 | 1 | ||||||||||||
Capital
reserves
|
(51 | ) | (14 | ) | (23 | ) | (33 | ) | ||||||||
Retained
earnings
|
446 | 125 | 839 | 869 | ||||||||||||
Total
shareholders' equity
|
396 | 111 | 817 | 837 | ||||||||||||
Total
liabilities and shareholders' equity
|
6,150 | 1,731 | 5,385 | 6,232 |
The
accompanying notes are an integral part of the interim consolidated
financial statements.
|
Three-
month period ended
|
Year
ended
|
|||||||||||||||
March
31,
|
December
31,
|
|||||||||||||||
Convenience
translation
|
||||||||||||||||
into
US dollar
|
||||||||||||||||
(Note
2E)
|
||||||||||||||||
2008
|
2008
|
2007
|
2007
|
|||||||||||||
NIS
millions
|
US$
millions
|
NIS
millions
|
NIS
millions
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
Revenues
|
1,595 | 449 | 1,438 | 6,050 | ||||||||||||
Cost
of revenues
|
879 | 247 | 784 | 3,377 | ||||||||||||
Gross
profit
|
716 | 202 | 654 | 2,673 | ||||||||||||
Selling
and marketing expenses
|
156 | 44 | 149 | 685 | ||||||||||||
General
and administrative expenses
|
154 | 43 | 159 | 653 | ||||||||||||
Other
(income) expenses
|
(18 | ) | (5 | ) | (1 | ) | 3 | |||||||||
Operating
income
|
424 | 120 | 347 | 1,332 | ||||||||||||
Financing
expenses
|
(107 | ) | (30 | ) | (55 | ) | (287 | ) | ||||||||
Financing
income
|
62 | 17 | 13 | 140 | ||||||||||||
Financing
costs, net
|
(45 | ) | (13 | ) | (42 | ) | (147 | ) | ||||||||
Income
before income tax
|
379 | 107 | 305 | 1,185 | ||||||||||||
Income
tax
|
106 | 30 | 97 | 310 | ||||||||||||
Net
income
|
273 | 77 | 208 | 875 | ||||||||||||
Earnings
per share
|
||||||||||||||||
Basic
earnings per share (in NIS)
|
2.80 | 0.79 | 2.13 | 8.97 | ||||||||||||
Diluted
earnings per share (in NIS)
|
2.76 | 0.78 | 2.13 | 8.89 | ||||||||||||
Weighted
average number of shares used in the calculation of basic earnings per
share (in
thousands)
|
97,505 | 97,505 | 97,500 | 97,500 | ||||||||||||
Weighted
average number of shares used in the calculation of diluted earnings per
share (in thousands)
|
98,887 | 98,887 | 97,500 | 98,441 |
The
accompanying notes are an integral part of the interim consolidated
financial statements.
|
Three-
month period ended
|
Year
ended
|
|||||||||||||||
March
31,
|
December
31,
|
|||||||||||||||
Convenience
translation
|
||||||||||||||||
into
US dollar
|
||||||||||||||||
(Note
2E)
|
||||||||||||||||
2008
|
2008
|
2007
|
2007
|
|||||||||||||
NIS
millions
|
US$
millions
|
NIS
millions
|
NIS
millions
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
Net
change in fair value of cash flow hedges transferred to profit and
loss
|
7 | 2 | 9 | 27 | ||||||||||||
Changes
in fair value of cash flow hedges
|
(23 | ) | (6 | ) | (5 | ) | (28 | ) | ||||||||
Tax
expenses directly recognized in equity
|
(2 | ) | (1 | ) | (3 | ) | (8 | ) | ||||||||
Income
and expenses recognized directly in equity
|
(18 | ) | (5 | ) | 1 | (9 | ) | |||||||||
Net
Income for period
|
273 | 77 | 208 | 875 | ||||||||||||
Total
recognized income for the period
|
255 | 72 | 209 | 866 |
The
accompanying notes are an integral part of the interim consolidated
financial statements.
|
Three-month
period ended
|
Year
ended
|
|||||||||||||||
March
31,
|
December
31,
|
|||||||||||||||
Convenience
translation
|
||||||||||||||||
into
US dollar
|
||||||||||||||||
(Note
2E)
|
||||||||||||||||
2008
|
2008
|
2007
|
2007
|
|||||||||||||
NIS
millions
|
US$
millions
|
NIS
millions
|
NIS
millions
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
Cash
flows from operating activities
|
||||||||||||||||
Net
income for the period
|
273 | 77 | 208 | 875 | ||||||||||||
Adjustments
to reconcile net income to funds generated from
operations:
|
||||||||||||||||
Depreciation
and amortization
|
187 | 52 | 188 | 775 | ||||||||||||
Reversal
of provision allowance
|
- | - | - | (10 | ) | |||||||||||
Loss
(gain) on sale of assets
|
(18 | ) | (5 | ) | 1 | 4 | ||||||||||
Income
tax expense
|
106 | 30 | 97 | 310 | ||||||||||||
Financial
costs, net
|
45 | 13 | 42 | 147 | ||||||||||||
Equity
settled share based payments transaction
|
4 | 1 | 11 | 29 | ||||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||||||
Changes
in inventories
|
9 | 3 | (6 | ) | (114 | ) | ||||||||||
Changes
in trade receivables (including long-term amounts)
|
(87 | ) | (25 | ) | (19 | ) | (99 | ) | ||||||||
Changes
in other receivables and debits (including long-term
amounts)
|
(9 | ) | (3 | ) | (21 | ) | (24 | ) | ||||||||
Changes
in trade payables (including long-term amounts)
|
(177 | ) | (50 | ) | (16 | ) | 188 | |||||||||
Changes
in other payables and credits (including long-term
amounts)
|
18 | 5 | 24 | 30 | ||||||||||||
Income
tax paid
|
(161 | ) | (45 | ) | (69 | ) | (313 | ) | ||||||||
Net
cash provided by operating activities
|
190 | 53 | 440 | 1,798 | ||||||||||||
Cash
flows from investing activities
|
||||||||||||||||
Acquisition
of property, plant, and equipment
|
(118 | ) | (33 | ) | (153 | ) | (466 | ) | ||||||||
Acquisition
of intangible assets
|
(54 | ) | (15 | ) | (22 | ) | (97 | ) | ||||||||
Proceeds
from sales of assets
|
50 | 14 | 1 | 4 | ||||||||||||
Interest
received from investments
|
10 | 3 | 1 | 23 | ||||||||||||
Investment
in long-term deposit
|
- | - | - | (12 | ) | |||||||||||
Net
cash provided by
investing
activities
|
(112 | ) | (31 | ) | (173 | ) | (548 | ) |
The
accompanying notes are an integral part of the interim consolidated
financial statements.
|
Three-month
period ended March
31, |
Year
ended December
31, |
|||||||||||||||
2008
|
Convenience
translation into
US dollar |
2007
|
2007
|
|||||||||||||
NIS
millions
|
US$
millions
|
NIS
millions
|
NIS
millions
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
Cash
flows from financing activities
|
||||||||||||||||
Payment
of long-term loans from banks
|
(648 | ) | (182 | ) | - | (645 | ) | |||||||||
Proceeds
from issuance of debentures, net
|
589 | 166 | - | 1,066 | ||||||||||||
Cash
dividend paid
|
(16 | ) | (5 | ) | - | (639 | ) | |||||||||
Interest
paid
|
(88 | ) | (25 | ) | (98 | ) | (177 | ) | ||||||||
Net
cash provided by financing activities
|
(163 | ) | (46 | ) | (98 | ) | (395 | ) | ||||||||
Changes
in cash and cash equivalents
|
(85 | ) | (24 | ) | 169 | 855 | ||||||||||
Balance
of cash and cash equivalents at beginning of the period
|
911 | 256 | 56 | 56 | ||||||||||||
Balance
of cash and cash equivalents at end of the period
|
826 | 232 | 225 | 911 |
Acquisition
of property, plant and equipment and intangible assets on
credit
|
87 | 25 | 54 | 216 | ||||||||||||
Tax
withheld regarding cash dividend
|
- | - | - | 16 |
The
accompanying notes are an integral part of the interim consolidated
financial statements.
|
A.
|
Statement
of compliance
|
B.
|
Functional
and presentational currency
|
C.
|
Basis
of measurement
|
D.
|
Exchange
rates and Consumer Price Indexes are as
follows:
|
Exchange
rates
of
US$
|
Consumer
Price
Index
(points)
|
|||||||
As
of March 31, 2008
|
3.553 | 191.3 | ||||||
As
of March 31, 2007
|
4.155 | 184.4 | ||||||
As
of December 31, 2007
|
3.846 | 191.2 | ||||||
Increase
(decrease) during the period:
|
||||||||
Three
months ended March 31, 2008
|
(7.6%) | 0.1% | ||||||
Three
months ended March 31, 2007
|
(1.7%) | (0.3%) | ||||||
Year
ended December 31, 2007
|
(9.0%) | 3.4% |
E.
|
Convenience
translation into U.S. dollars (“dollars” or
“$”)
|
F.
|
Use
of estimates
|
A.
|
Principles
of consolidation
|
B.
|
Foreign
currency transactions
|
C.
|
Financial
instruments
|
C.
|
Financial
instruments (cont'd)
|
C.
|
Financial
instruments (cont'd)
|
D.
|
Property,
plant and equipment
|
%
|
|||
Network
and transmission equipment
|
5-20
|
||
Control
and testing equipment
|
15-25
|
||
Vehicles
|
15
|
||
Computers
and hardware
|
15-33
|
||
Furniture
and office equipment
|
6-15
|
E.
|
Intangible
assets
|
(1)
|
Intangible
assets are stated at cost, including direct costs necessary to prepare the
asset for its intended use. A group of similar intangible assets are
measured at cost net of accumulated amortization minus impairment
losses.
|
|
(2)
|
Certain
direct and indirect development costs associated with internally developed
services, and payroll costs for employees devoting time to the software
projects, incurred during the application development stage, are
capitalized. The costs are amortized using the straight-line method
beginning when the asset is substantially ready for use. Costs incurred
during the research stage and after the asset is substantially ready for
use are expensed as incurred.
|
|
(3)
|
Deferred
expenses in respect of commissions regarding the acquisition of new
subscribers are recognized as intangible assets, if the costs can be
measured reliably, incremental to the contract and directly attributable
to obtaining a specific subscriber. If the costs do not meet the
aforementioned criteria, they are recognized immediately as
expenses.
|
|
(4)
|
Amortization
is calculated using the straight-line method. If the intangible assets
consist of several components with different estimated useful lives, the
individual significant components are amortized over their individual
useful lives. The annual amortization rates are as
follows:
|
%
|
|||
Licenses
|
5-6
|
(mainly
6%)
|
|
Information
systems
|
25
|
||
Software
|
25
|
F.
|
Inventory
|
G.
|
Capitalization
of financing costs
|
H.
|
Impairment
of property, plant and equipment and other intangible
assets
|
I.
|
Share
based payments
|
J.
|
Provisions
|
K.
|
Revenue
|
L.
|
Lease
payments
|
M.
|
Finance
income and expenses
|
N.
|
Deferred
taxes
|
O.
|
Earnings
per share
|
P.
|
Advertising
expenses
|
Q.
|
New
standards and interpretations not yet
adopted
|
1.
|
Revised
IAS 23 Borrowing Costs. The revised standard removes the option to expense
borrowing costs and requires that an entity capitalize borrowing costs
directly attributable to the acquisition, construction or production of a
qualifying asset as part of the cost of that asset. The revised IAS 23
will become mandatory for the Company’s 2009 financial statements and will
constitute a change in accounting policy for the Company. In accordance
with the transitional provisions the Company will apply the revised IAS 23
to qualifying assets for which capitalization of borrowing costs commences
on or after the effective date. The Company does not expect these
amendments to impact the financial statements of the
Company.
|
|
2.
|
IFRS
2 Share-based Payments – Vesting Conditions and Cancellations. This
amendment to IFRS 2 Share-based payments was published in January 2008 and
becomes effective for financial years beginning on or after January 1,
2009. The Standard restricts the definition of “vesting condition” to a
condition that includes an explicit or implicit requirement to provide
services. Any other conditions are non-vesting conditions, which have to
be taken into account to determine the fair value of the equity
instruments granted. In the case that the award does not vest as the
result of a failure to meet a non-vesting condition that is within the
control of either the entity or the counterparty, this must be accounted
for as a cancellation. The Company
has not entered into share-based payment plans with non-vesting conditions
attached and, therefore, does not expect significant implications on its
accounting for share-based payments.
|
|
3.
|
Revised
IAS 1 Presentation of Financial Statements. The revised IAS 1 Presentation
of Financial Statements was issued in September 2007 and becomes effective
for financial years beginning on or after January 1 2009. The Standard
separates owner and non-owner changes in equity. The statement of changes
in equity will include only details of transactions with owners, with all
non-owner changes in equity presented as a single line. In addition, the
Standard introduces the statement of comprehensive income: it presents all
items of income and expense recognized in profit and loss, together with
all other items of recognized income and expense, either in one single
statement, or in two linked statements. The Company will present separate
statements.
|
|
4.
|
Amendments
to IAS 32 Financial Instruments: Presentation and IAS 1 Presentation of
Financial Statements- Puttable Financial Instruments and Obligations
arising on Liquidation were issued in February 2008 and become
effective for annual periods beginning on or after January 1, 2009. The
amendment to IAS 32 requires certain puttable financial instruments and
obligations arising on liquidation to be classified as equity if certain
criteria are met. The amendment to IAS 1 requires disclosure of certain
information relating to puttable instruments classified as equity. The
Company does not expect these amendments to impact the financial
statements of the Company.
|
A.
|
Dividends
|
Three-month
period ended
|
||||||||
March
31, 2008
|
||||||||
Convenience
translation
into
US dollars
(Note
2E)
|
||||||||
NIS
millions
|
US$
millions
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
7.18
NIS per share
|
700 | 197 |
B.
|
Additional
Changes in Shareholders’ Equity
|
Share
capital amount
|
Capital
reserve
|
Retained
earnings
|
Total
|
Convenience
translation
into
U.S.
dollar
(Note
2E)
|
||||||||||||||||
NIS
millions
|
US$
millions
|
|||||||||||||||||||
For
the three-month period
ended
March
31, 2008
(Unaudited)
|
||||||||||||||||||||
Balance
as of January 1, 2008
(Audited)
|
1 | (33 | ) | 869 | 837 | 235 | ||||||||||||||
Total
recognized income and expenses
|
- | (18 | ) | 273 | 255 | 72 | ||||||||||||||
Share
based payments
|
- | - | 4 | 4 | 1 | |||||||||||||||
Dividend
declared
|
- | - | (700 | ) | (700 | ) | (197 | ) | ||||||||||||
Balance
as of March 31, 2008
(Unaudited)
|
1 | (51 | ) | 446 | 396 | 111 |
Share
capital amount
|
Capital
reserve
|
Retained
earnings
|
Total
|
Convenience
translation
into
U.S.
dollar
(Note
2E)
|
||||||||||||||||
NIS
millions
|
US$
millions
|
|||||||||||||||||||
For
the three-month period
ended
March
31, 2007
(Unaudited)
|
||||||||||||||||||||
Balance
as of January 1, 2007
(Audited)
|
1 | (24 | ) | 620 | 597 | 168 | ||||||||||||||
Total
recognized income and expenses
|
- | 1 | 208 | 209 | 59 | |||||||||||||||
Share
based payments
|
- | - | 11 | 11 | 3 | |||||||||||||||
Balance
as of March 31, 2007
(Unaudited)
|
1 | (23 | ) | 839 | 817 | 230 |
Share
capital amount
|
Capital
reserve
|
Retained
earnings
|
Total
|
Convenience
translation
into
U.S.
dollar
(Note
2E)
|
||||||||||||||||
NIS
millions
|
US$
millions
|
|||||||||||||||||||
For
the year ended
December 31, 2007
(Audited)
|
||||||||||||||||||||
Balance
as of January 1, 2007
(Audited)
|
1 | (24 | ) | 620 | 597 | 168 | ||||||||||||||
Total
recognized income and expenses
|
- | (9 | ) | 875 | 866 | 244 | ||||||||||||||
Share
based payments
|
- | - | 29 | 29 | 8 | |||||||||||||||
Cash
dividend paid
|
- | - | (655 | ) | (655 | ) | (185 | ) | ||||||||||||
Balance
as of December 31, 2007
(Audited)
|
1 | (33 | ) | 869 | 837 | 235 |
A.
|
In
January 2007 a purported class action lawsuit was filed against the
Company, two other cellular operators and two landline operators in the
District Court of Jerusalem by three plaintiffs, claiming to be
subscribers of some of the defendants, in connection with an alleged
violation of the defendants' statutory duty to allow their subscribers to
transfer with their number to another operator, thus, allegedly causing
monetary damage to the subscribers. In March 2008 the motion for
certification as a class action was dismissed without prejudice and the
lawsuit was dismissed with prejudice, following request of the plaintiffs
to withdraw their claim. Had the lawsuit been certified as a class action,
the total amount claimed was estimated by the plaintiffs to be at least
NIS 10.6 billion.
|
B.
|
In
April 2007, a purported class action lawsuit was filed against the Company
in the District Court of Tel-Aviv-Jaffa, by two plaintiffs who claim to be
subscribers of the Company. The claim alleges that the Company, unlawfully
and in violation of its license, raised its rates in pricing plans that
include a commitment to purchase certain services for a fixed period. In
February 2008 the motion for certification as a class action and the
lawsuit were denied. Had the lawsuit been certified as a class action, the
amount claimed was estimated by the plaintiffs at approximately NIS 230
million.
|
C.
|
In
February 2008 a purported class action lawsuit was filed against the
Company in the District Court of Central Region, by plaintiffs claiming to
be subscribers of the Company, in connection with sums the Company
allegedly overcharged, when the Company raised its tariffs for SMS
packages. If the lawsuit is recognized as a class action, the amount
claimed is estimated by the plaintiffs to be approximately NIS 43 million.
At this preliminary stage, the Company is unable to assess the lawsuit's
chances of success. Accordingly, no provision has been made in the
financial statements in respect of this
claim.
|
D.
|
In
March 2008 a purported class action lawsuit was filed against the Company
in the District Court of Central Region, by plaintiffs claiming to be the
Company's subscribers. The plaintiffs claim that the Company has
unlawfully charged its subscribers for providing them with call details
records. If the lawsuit is certified as a class action, the amount claimed
is estimated by the plaintiffs to be approximately NIS 440 million. At
this preliminary stage the Company is unable to assess the lawsuit's
chances of success. Accordingly, no provision has been made in the
financial statements in respect of this
claim.
|
E.
|
In
April 2008, subsequent to the balance sheet date, a purported class action
lawsuit was filed against the Company in the District Court of Tel
Aviv-Jaffa, by plaintiffs claiming to be subscribers of the Company. The
plaintiffs claim that the Company overcharged certain subscribers entitled
to rebates under their agreement with the Company, by miscalculating the
rebate.
If the lawsuit is certified as a class action, the amount claimed is
estimated by the plaintiffs to be approximately NIS 100 million. At this
preliminary stage, the Company is unable to assess the lawsuit's chances
of success. Accordingly, no provision has been made in the financial
statements in respect of this
claim.
|
F.
|
In
May 2008, subsequent to the balance sheet date, a purported class action
lawsuit was filed against the Company and two other cellular operators
("the defendants") in the District Court of Tel Aviv-Jaffa, by plaintiffs
claiming to be subscribers of the defendants. The plaintiffs claim that
the defendants have unlawfully charged their subscribers for certain
failed calls attempted by the subscribers, while abroad. If the lawsuit is
certified as a class action, the total amount claimed from all three
defendants is estimated by the plaintiffs to be approximately NIS 50
million, without specifying the amount attributed to the Company. At this
preliminary stage, the Company is unable to assess the lawsuit's chances
of success. Accordingly, no provision has been made in the financial
statements in respect of this
claim.
|
January
1, 2007
|
December
31, 2007
|
|||||||||||||||||||||||||||||||||||
Effect
of applying IFRS
|
||||||||||||||||||||||||||||||||||||
Israeli
GAAP as
reported
prior to
the
adoption of
new
Israeli
accounting
standards
in
2007
|
Effects
reflected
upon
the
adoption
of new
Israeli
accounting
standards
in
2007
|
Israeli
GAAP as
reported
after
the
adoption of
new
Israeli
accounting
standards
in
2007
|
Other
effect of
applying
IFRS
|
IFRS
|
Israeli
GAAP
|
Effect
of
applying
IFRS
|
IFRS
|
|||||||||||||||||||||||||||||
Note
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
||||||||||||||||||||||||||||
Current
assets
|
||||||||||||||||||||||||||||||||||||
Cash
and cash equivalents
|
56 | - | 56 | - | 56 | 911 | - | 911 | ||||||||||||||||||||||||||||
Trade
receivables, net
|
1,242 | - | 1,242 | - | 1,242 | 1,385 | - | 1,385 | ||||||||||||||||||||||||||||
Other
receivables including derivatives
|
A, B | 123 | - | 123 | (50 | ) | 73 | 133 | (37 | ) | 96 | |||||||||||||||||||||||||
Inventory
|
131 | - | 131 | - | 131 | 245 | - | 245 | ||||||||||||||||||||||||||||
Total
current assets
|
1,552 | - | 1,552 | (50 | ) | 1,502 | 2,674 | (37 | ) | 2,637 | ||||||||||||||||||||||||||
Long-term
receivables
|
C | 526 | - | 526 | 21 | 547 | 545 | 30 | 575 | |||||||||||||||||||||||||||
Property,
plant and
|
||||||||||||||||||||||||||||||||||||
equipment,
net
|
C, D | 2,390 | 165 | * 2,555 | (23 | ) | 2,532 | 2,368 | (33 | ) | 2,335 | |||||||||||||||||||||||||
Intangible
assets, net
|
D | 458 | 237 | 695 | - | 695 | 685 | - | 685 | |||||||||||||||||||||||||||
Total
non-current assets
|
3,374 | 402 | 3,776 | (2 | ) | 3,774 | 3,598 | (3 | ) | 3,595 | ||||||||||||||||||||||||||
Total
assets
|
4,926 | 402 | * 5,328 | (52 | ) | 5,276 | 6,272 | (40 | ) | 6,232 |
January
1, 2007
|
December
31, 2007
|
|||||||||||||||||||||||||||||||||||
Effect
of applying IFRS
|
||||||||||||||||||||||||||||||||||||
Israeli
GAAP as
reported
prior
the
adoption of
new
Israeli
accounting
standards
in
2007
|
Effects
reflected
upon
the
adoption
of new
Israeli
accounting
standards
in
2007
|
Israeli
GAAP as
reported
after
the
adoption of
new
Israeli
accounting
standards
in
2007
|
Other
effect of
applying
IFRS
|
IFRS
|
Israeli
GAAP
|
Effect
of
applying
IFRS
|
IFRS
|
|||||||||||||||||||||||||||||
Note
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
||||||||||||||||||||||||||||
Current
liabilities
|
||||||||||||||||||||||||||||||||||||
Short-term
credit
|
- | - | - | - | - | 353 | - | 353 | ||||||||||||||||||||||||||||
Trade
payables and accrued expenses
|
F | 819 | - | 819 | (44 | ) | 775 | 1,007 | (54 | ) | 953 | |||||||||||||||||||||||||
Current
tax liabilities
|
E | - | - | - | 117 | 117 | - | 122 | 122 | |||||||||||||||||||||||||||
Provisions
|
F | - | - | - | 81 | 81 | - | 91 | 91 | |||||||||||||||||||||||||||
Other
current liabilities including derivatives
|
E, F | 496 | - | 496 | (154 | ) | 342 | 543 | (159 | ) | 384 | |||||||||||||||||||||||||
Total
current liabilities
|
1,315 | - | 1,315 | - | 1,315 | 1,903 | - | 1,903 | ||||||||||||||||||||||||||||
Long-term
loans from banks
|
1,208 | - | 1,208 | - | 1,208 | 343 | - | 343 | ||||||||||||||||||||||||||||
Debentures
|
1,989 | - | 1,989 | - | 1,989 | 2,983 | - | 2,983 | ||||||||||||||||||||||||||||
Provisions
|
- | - | - | 12 | 12 | - | 14 | 14 | ||||||||||||||||||||||||||||
Other
long-term liabilities
|
D | 2 | 12 | * 14 | (12 | ) | 2 | 17 | (14 | ) | 3 | |||||||||||||||||||||||||
Deferred
tax liabilities
|
A, B, D, G | 105 | 105 | * 210 | (57 | ) | 153 | 196 | (47 | ) | 149 | |||||||||||||||||||||||||
Total
non-current liabilities
|
3,304 | 117 | 3,421 | (57 | ) | 3,364 | 3,539 | (47 | ) | 3,492 | ||||||||||||||||||||||||||
Total
liabilities
|
4,619 | 117 | 4,736 | (57 | ) | 4,679 | 5,442 | (47 | ) | 5,395 | ||||||||||||||||||||||||||
Shareholders
equity
|
||||||||||||||||||||||||||||||||||||
Share
capital
|
1 | - | 1 | - | 1 | 1 | - | 1 | ||||||||||||||||||||||||||||
Capital
reserves
|
H | (24 | ) | - | (24 | ) | - | (24 | ) | (4 | ) | (29 | ) | (33 | ) | |||||||||||||||||||||
Cash
dividend declared subsequent to
|
||||||||||||||||||||||||||||||||||||
the
balance sheet date
|
J | - | - | - | - | - | 700 | (700 | ) | - | ||||||||||||||||||||||||||
Retained
earnings
|
A,
C, D, H, J
|
330 | 285 | * 615 | 5 | 620 | 133 | 736 | 869 | |||||||||||||||||||||||||||
Total
shareholders’ equity
|
307 | 285 | 592 | 5 | 597 | 830 | 7 | 837 | ||||||||||||||||||||||||||||
Total
liabilities and shareholders’ equity
|
4,926 | 402 | 5,328 | (52 | ) | 5,276 | 6,272 | (40 | ) | 6,232 |
March
31, 2007
|
||||||||||||||||
Effect
of
|
||||||||||||||||
applying
|
||||||||||||||||
Israeli
GAAP
|
IFRS
|
IFRS
|
||||||||||||||
NIS
millions
|
||||||||||||||||
Note
|
(Unaudited)
|
|||||||||||||||
Current
assets
|
||||||||||||||||
Cash
and cash equivalents
|
225 | - | 225 | |||||||||||||
Trade
receivables, net
|
1,274 | - | 1,274 | |||||||||||||
Other
receivables including derivatives
|
A, B | 139 | (44 | ) | 95 | |||||||||||
Inventory
|
137 | - | 137 | |||||||||||||
Total
current assets
|
1,775 | (44 | ) | 1,731 | ||||||||||||
Long-term
receivables
|
C | 524 | 21 | 545 | ||||||||||||
Property,
plant and
|
||||||||||||||||
equipment,
net
|
C, D | 2,453 | (23 | ) | 2,430 | |||||||||||
Intangible
assets, net
|
D | 679 | - | 679 | ||||||||||||
Total
non-current assets
|
3,656 | (2 | ) | 3,654 | ||||||||||||
Total
assets
|
5,431 | (46 | ) | 5,385 |
Current
liabilities
|
||||||||||||||||
Short-term
credit
|
121 | - | 121 | |||||||||||||
Trade
payables and accrued expenses
|
F | 715 | (44 | ) | 671 | |||||||||||
Current
tax liabilities
|
E | - | 145 | 145 | ||||||||||||
Provisions
|
F | - | 81 | 81 | ||||||||||||
Other
current liabilities including derivatives
|
E, F | 500 | (182 | ) | 318 | |||||||||||
Total
current liabilities
|
1,336 | - | 1,336 | |||||||||||||
Long-term
loans from banks
|
1,076 | - | 1,076 | |||||||||||||
Debentures
|
1,989 | - | 1,989 | |||||||||||||
Provisions
|
- | 13 | 13 | |||||||||||||
Other
long-term liabilities
|
D | 15 | (13 | ) | 2 | |||||||||||
Deferred
tax liabilities
|
A, B, D, G | 203 | (51 | ) | 152 | |||||||||||
Total
non-current liabilities
|
3,283 | (51 | ) | 3,232 | ||||||||||||
Total
liabilities
|
4,619 | (51 | ) | 4,568 | ||||||||||||
Shareholders
equity
|
||||||||||||||||
Share
capital
|
1 | - | 1 | |||||||||||||
Capital
reserves
|
H | (12 | ) | (11 | ) | (23 | ) | |||||||||
Cash
dividend declared subsequent to the balance sheet date
|
J | 198 | (198 | ) | - | |||||||||||
Retained
earnings
|
A,
C, D, H, J
|
625 | 214 | 839 | ||||||||||||
Total
shareholders’ equity
|
812 | 5 | 817 | |||||||||||||
Total
liabilities and shareholders’ equity
|
5,431 | (46 | ) | 5,385 |
Year
ended December 31, 2007
|
||||||||||||||||
Effect
of
|
||||||||||||||||
Israeli
|
applying
|
|||||||||||||||
GAAP
|
IFRS
|
IFRS
|
||||||||||||||
NIS
millions
|
||||||||||||||||
Note
|
(Audited)
|
|||||||||||||||
Revenues
|
6,050 | - | 6,050 | |||||||||||||
Cost
of revenues
|
A | 3,372 | 5 | 3,377 | ||||||||||||
Gross
profit
|
2,678 | (5 | ) | 2,673 | ||||||||||||
Selling
and marketing expenses
|
685 | - | 685 | |||||||||||||
General
and administrative expenses
|
C | 652 | 1 | 653 | ||||||||||||
Other
expenses (income)
|
K | - | 3 | 3 | ||||||||||||
Operating
income
|
1,341 | (9 | ) | 1,332 | ||||||||||||
Financing
expenses
|
(287 | ) | - | (287 | ) | |||||||||||
Financing
income
|
A | 131 | 9 | 140 | ||||||||||||
Financing
costs, net
|
(156 | ) | 9 | (147 | ) | |||||||||||
Other
expenses (income)
|
K | 3 | (3 | ) | - | |||||||||||
Income
before income tax
|
1,182 | 3 | 1,185 | |||||||||||||
Income
tax
|
A | 309 | 1 | 310 | ||||||||||||
Net
income
|
873 | 2 | 875 | |||||||||||||
Earnings
per share
|
||||||||||||||||
Basic
earnings per share (in NIS)
|
8.95 | 0.02 | 8.97 | |||||||||||||
Diluted
earnings per share (in NIS)
|
8.87 | 0.02 | 8.89 |
Three-month
period ended March 31, 2007
|
||||||||||||||||
Effect
of
|
||||||||||||||||
Israeli
|
applying
|
|||||||||||||||
GAAP
|
IFRS
|
IFRS
|
||||||||||||||
NIS
millions
|
||||||||||||||||
Note
|
(Unaudited)
|
|||||||||||||||
Revenues
|
1,438 | - | 1,438 | |||||||||||||
Cost
of revenues
|
A | 783 | 1 | 784 | ||||||||||||
Gross
profit
|
655 | (1 | ) | 654 | ||||||||||||
Selling
and marketing expenses
|
149 | - | 149 | |||||||||||||
General
and administrative expenses
|
159 | - | 159 | |||||||||||||
Other
expenses (income)
|
K | - | (1 | ) | (1 | ) | ||||||||||
Operating
income
|
347 | - | 347 | |||||||||||||
Financing
expenses
|
(55 | ) | - | (55 | ) | |||||||||||
Financing
income
|
A | 12 | 1 | 13 | ||||||||||||
Financing
costs, net
|
(43 | ) | 1 | (42 | ) | |||||||||||
Other
expenses (income)
|
K | (1 | ) | 1 | - | |||||||||||
Income
before income tax
|
305 | - | 305 | |||||||||||||
Income
tax
|
97 | - | 97 | |||||||||||||
Net
income
|
208 | - | 208 | |||||||||||||
Earnings
per share
|
||||||||||||||||
Basic
earnings per share (in NIS)
|
2.13 | - | 2.13 | |||||||||||||
Diluted
earnings per share (in NIS)
|
2.13 | - | 2.13 |
A.
|
In
accordance with Israeli GAAP, no separation of embedded derivatives is
required, as is required in accordance with IFRS. The effect of applying
IFRS as at January 1, 2007 and as at March 31, 2007, includes an increase
in other receivables in the amount of NIS 10 million, an increase in
deferred tax liabilities in the amount of NIS 3 million and an increase in
retained earnings in the amount of NIS 7 million (net of tax). The effect
of applying IFRS as at December 31, 2007 includes an increase in other
receivables in the amount of NIS 14 million, an increase in deferred tax
liabilities in the amount of NIS 4 million and an increase in retained
earnings in the amount of NIS 10 million (net of tax). In addition, the
cost of revenues increased in the amount of NIS 1 and 5 million, financing
income increased in the amount of NIS 1 and 9 million, for the period of
three-months ended March 31, 2007 and the year ended December 31, 2007,
respectively. Tax expenses increased in the amount of NIS 1 million for
the year ended December 31, 2007.
|
B.
|
In
accordance with Israeli GAAP, deferred tax assets or liabilities were
classified as current assets or current liabilities and non-current assets
or non-current liabilities according to the classification of the assets
or liabilities for which they were created. In accordance with IFRS,
deferred tax assets are classified as non-current assets or non-current
liabilities even if it is anticipated that they will be realized in the
short term. Therefore, upon applying IFRS, short-term deferred tax assets
as at January 1, 2007, March 31, 2007 and December 31, 2007 in the amount
of NIS 60 million, NIS 54 million and NIS 51 million, respectively,
were reclassified from the item of other receivables under current assets
to the item of deferred tax liabilities under non-current
liabilities.
|
C.
|
In
accordance with Israeli GAAP, lands leased from the Israel Lands
Administration ("ILA") are classified as property, plant and equipment and
are not depreciated. In accordance with IFRS, when these lands are not
considered owned by the Company, the lease payments are classified as
long-term receivables and are amortized over the lease period, including
the optional extension period if on the date of signing the lease
agreement it was reasonably certain that the option will be exercised.
Accordingly, as at January 1, 2007 and as at March 31, 2007, the Company
recorded an increase in long-term receivables in the amount of NIS 21
million, a decrease in property, plant and equipment in the amount of NIS
23 million, and a decrease in retained earnings in the amount of NIS 2
million. As at December 31, 2007 the Company recorded an increase in
long-term receivables in the amount of NIS 30 million, a decrease in
property, plant and equipment in the amount of NIS 33 million, and a
decrease in retained earnings in the amount of NIS 3 million. The
amortization of lease payments was reflected in an increase in
amortization expense in the amount of NIS 1 million for the year ended
December 31, 2007.
|
D.
|
See
notes 2(U)2 and 2(U)4 of the Company's annual financial
statements as at December 31, 2007 regarding the adoption
of Standard No. 27 and Standard No. 30
respectively.
|
E.
|
In
accordance with Israeli GAAP, current taxation liabilities were classified
as other current liabilities. In accordance with IFRS, current taxation
liabilities are presented as a separate item in current liabilities.
Therefore, upon applying IFRS, current taxation liabilities as at January
1, 2007, March 31, 2007 and December 31, 2007 in the amount of
NIS 117 million, NIS 145 million and NIS 122 million, respectively,
were reclassified from the item of other current liabilities under current
liabilities to the item of current taxation liabilities under current
liabilities.
|
F.
|
In
accordance with Israeli GAAP, current and non-current provisions were
classified as trade payables and accrued expenses, other current
liabilities, or other long-term liabilities, according to the origin of
the provision. In accordance with IFRS, current provisions are presented
as a separate item in current liabilities. Therefore, upon applying IFRS,
as at January 1, 2007, March 31, 2007, and December 31, 2007: trade
payables and accrued expenses decreased in the amount of NIS 44 million,
NIS 44 million, and NIS 54 million, respectively; other current
liabilities including derivatives decreased in the amount of NIS 37
million, NIS 37 million, and NIS 37 million, respectively; and current
provisions increased in the amount of NIS 81 million, NIS 81 million, and
NIS 91 million, respectively. In addition, in accordance with IFRS,
non-current provisions are presented as a separate item in non-current
liabilities. Therefore, upon applying IFRS, as at January 1, 2007, March
31, 2007, and December 31, 2007, non-current provisions increased and
other long-term liabilities decreased in the amount of NIS 12 million, NIS
13 million, and NIS 14 million,
respectively.
|
G.
|
The
deferred tax liability as presented hereunder has changed based on the
aforementioned changes. The changes in the deferred taxes were calculated
on the basis of tax rates that are expected to be in effect when the
temporary differences reverse:
|
January
1
|
March
31
|
December
31
|
||||||||||||||
2007
|
2007
|
2007
|
||||||||||||||
Note
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
|||||||||||||
Property,
plant and equipment, net
|
D | 105 | - | - | ||||||||||||
Other
receivables
|
A | 3 | 3 | 4 | ||||||||||||
Deferred
tax liabilities
|
B | (60 | ) | (54 | ) | (51 | ) | |||||||||
48 | (51 | ) | (47 | ) |
H.
|
In
accordance with Israeli GAAP, expenses recognized regarding share-based
payment transactions were recorded against a capital reserve in the
shareholders' equity. In accordance with IFRS, and on the basis of the
accounting policy applied by the Company, the Company has reclassified
this capital reserve to the retained earnings. Accordingly, the balance of
the capital reserve decreased as of March 31, 2007 and December 31, 2007
in the amount of NIS 11 million and NIS 29 million, and the retained
earnings increased in the amount of NIS 11 million and NIS 29 million,
respectively.
|
I.
|
The
effect of the aforementioned adjustments (net of tax) on the retained
earnings:
|
January
1
|
March
31
|
December
31
|
||||||||||||||
2007
|
2007
|
2007
|
||||||||||||||
Note
|
NIS
millions
|
NIS
millions
|
NIS
millions
|
|||||||||||||
Property,
plant and equipment, net
|
D | 285 | - | - | ||||||||||||
Other
receivables
|
A | 7 | 7 | 10 | ||||||||||||
Lands
leased from the ILA
|
C | (2 | ) | (2 | ) | (3 | ) | |||||||||
Classification
of surplus resulting
|
||||||||||||||||
from
share base payment
|
G | - | 11 | 29 | ||||||||||||
Dividend
declared subsequent to
|
||||||||||||||||
balance
sheet date
|
I | - | 198 | 700 | ||||||||||||
290 | 214 | 736 |
J.
|
In
accordance with Israeli GAAP, a dividend declared subsequent to the
balance sheet date and before the approval date of the financial
statements was appropriated within shareholders’ equity as a separate item
“Dividend declared subsequent to balance sheet date” against a decrease in
retained earnings. In accordance with IFRS, such a dividend only requires
disclosure and does not require any equity reclassification. Accordingly,
as at March 31, 2007, and December 31, 2007 the balance of retained
earnings increased and the dividend declared subsequent to the balance
sheet date that is presented in shareholders’ equity decreased by the
amount of NIS 198 million and NIS 700 million,
respectively.
|
K.
|
In
accordance with Israeli GAAP, gains and losses from the sale of property,
plant and equipment net and other income / expenses were not included in
operating income. In accordance with IFRS, these items are included in
operating income. The effect of applying IFRS for the three-month period
ended March 31, 2007, and the year ended December 31, 2007 is reflected in
a reclassification of these items so as to be included in the operating
income, in the amount of and income of NIS 1 million and an
expense of NIS 3 million,
respectively.
|
L.
|
Explanation
of material adjustments to the cash flow
statements:
|
|
1.
|
Interest
of NIS 1 million and NIS 23 million received from investments during the
three months ended March 31, 2007 and the year ended December 31, 2007,
respectively, is classified as investing cash flows under IFRSs, but was
included in operating cash flows under Israeli
GAAP.
|
|
2.
|
Interest
of NIS 98 million and NIS 177 million paid during the three months ended
March 31, 2007 and the year ended December 31, 2007, respectively, is
classified as financing cash flows under IFRSs, but was included in
operating cash flows under Israeli
GAAP.
|
CELLCOM
ISRAEL LTD.
|
||||||||
Date:
|
May
14, 2008
|
By:
|
/s/ Liat
Menahemi Stadler
|
|||||
Name:
|
Liat
Menahemi Stadler
|
|||||||
Title:
|
General
Counsel
|