yourfanat wrote: I am using another tool for Oracle developers - dbForge Studio for Oracle. This IDE has lots of usefull features, among them: oracle designer, code competion and formatter, query builder, debugger, profiler, erxport/import, reports and many others. The latest version supports Oracle 12C. More information here.
Internet Gold Ltd. (NASDAQ Global Market and TASE: IGLD) today reported
its financial results for the third quarter ended September 30, 2012.
Bezeq’s results: For the third quarter of 2012, the Bezeq Group
reported revenues of NIS 2.5 billion ($ 638 million) and operating
profit of NIS 667 million ($ 171 million). Bezeq’s EBITDA for the third
quarter totaled NIS 1 billion ($ 262 million), representing an EBITDA
margin of 41%. Net income for the period attributed to the shareholders
of Bezeq totaled NIS 342 million ($ 87 million). Bezeq's cash flow from
operating activities totaled NIS 1 billion ($ 262 million) during the
third quarter of 2012.
Dividend from Bezeq: On October 10, 2012, Internet Gold's
subsidiary, B Communications received two dividend payments from Bezeq
which together totaled NIS 464 million ($ 119 million). These dividend
payments included a current dividend of NIS 309 million ($ 79 million),
representing B Communications’ share of Bezeq’s net profit for the first
half of 2012, and a special dividend of NIS 155 million ($ 40 million),
representing B Communications’ share of the fourth installment of six
special dividend payments declared by Bezeq and approved by its
shareholders last year.
Cash Position: As of September 30, 2012,Internet Gold’s
unconsolidated cash and cash equivalents totaled NIS 312 million ($ 80
million), its unconsolidated gross debt was NIS 1.17 billion ($ 299
million), and its unconsolidated net debt totaled NIS 858 million ($ 219
million).
Internet Gold's Unconsolidated Balance Sheet Data*
September 30,
December 31,
September 30,
December 31,
2012
2011
2012
2011
(NIS millions)
(US$ millions)
Short term liabilities
147
135
38
34
Long term liabilities
1,023
985
261
252
Total liabilities
1,170
1,120
299
286
Cash and cash equivalents
312
343
80
87
Total net debt
858
777
219
199
* Does not include the balance sheet of B Communications.
Internet Gold’s Third Quarter Consolidated Financial Results
Internet Gold's revenues for the third quarter of 2012 were NIS 2,494
million ($ 638 million), a 15% decrease compared with NIS 2,917 million
($ 746 million) reported in the third quarter of 2011. For both the
current and the prior-year periods, Internet Gold's revenues consisted
entirely of its share of Bezeq’s revenues.
Internet Gold's net loss attributable to shareholders for the third
quarter totaled NIS 62 million ($ 16 million), compared to a net loss
attributable to shareholders of NIS 52 million ($ 13 million) reported
in the third quarter of 2011. This net loss reflects the impact of two
significant expenses:
Amortization of tangible and identifiable intangible assets
resulting from the Bezeq acquisition: According to the rules of
business combination accounting, the total purchase price of the Bezeq
acquisition was allocated to Bezeq’s tangible and identifiable
intangible assets based on their estimated fair values as determined
by an analysis performed by an independent valuation firm. The
company's subsidiary, B Communications is amortizing certain of the
acquired identifiable intangible assets in accordance with the
economic benefit expected from such assets using an accelerated method
of amortization.
During the third quarter of 2012, Internet
Gold's subsidiary, B Communications recorded amortization expenses
related to the Bezeq purchase price allocation (“Bezeq PPA”) of NIS
307 million ($ 78 million), net.From the Bezeq acquisition
date (April 14, 2010) until the end of the reporting quarter, B
Communications has amortized approximately 53% of the total Bezeq PPA.
It expects to amortize an additional 5% in the fourth quarter of 2012.
B
Communications' Bezeq PPA amortization expense is a non-cash expense
that is subject to adjustment. If, for any reason, the Company finds
it necessary or appropriate to make adjustments to amounts already
expensed, it may result in significant changes to future financial
statements.
Financial expenses: Internet Gold’s unconsolidated financial
expenses for the third quarter totaled NIS 17 million ($ 4 million).
These expenses consisted primarily of expenses related to the
Company’s debentures, which totaled NIS 25 million ($ 6 million) that
were offset by financial income of NIS 8 million ($ 2 million)
generated by our short term investments. The significant financial
expenses recorded in the third quarter were due primarily to high CPI
linkage expenses attributable to the 0.85% increase in the Israeli
CPI, to which the Company’s debt is linked.
Internet Gold’s Unconsolidated Financial Results
Quarter ended September 30,
Quarter ended September 30,
2012
2011
2012
2011
(NIS millions)
(US$ millions)
Revenues
-
-
-
-
Financial expenses
(17
)
(24
)
(4
)
(6
)
Other expenses
(1
)
(2
)
-
-
Interest in Bcom's net loss
(44
)
(26
)
(12
)
(7
)
Net loss
(62
)
(52
)
(16
)
(13
)
Comments of Management
Commenting on the results, Doron Turgeman, CEO of Internet Gold, said,
“The third quarter of 2012 was another stable period for Bezeq,
demonstrating the cash flow-generating power of its formidable position
in Israel’s telecommunications market. Despite current conditions in the
Israeli capital market, as a long-term communications player with loans
not burdened by share price-related covenants, our subsidiary B
Communications is able to manage its cash position entirely according to
plan, relying upon steady and visible cash flow to fulfill all loan
commitments while continuing to accelerate its repayments.”
Bezeq Group Results (Consolidated)
To provide further insight into its results, the Company has provided
the following summary of the Bezeq Group’s consolidated financial report
for the quarter ended September 30, 2012. For a full discussion of the
Bezeq Group’s results for the quarter, please refer to http://ir.bezeq.co.il.
Bezeq Group (consolidated)
Q3 2012
Q3 2011
Change
(NIS millions)
Revenues
2,494
2,917
-14.5
%
Operating profit
667
944
-29.3
%
EBITDA
1,026
1,301
-21.1
%
EBITDA margin
41.1
%
44.6
%
Net profit attributable to Company shareholders
342
550
-37.8
%
Diluted EPS (NIS)
0.13
0.20
-35.0
%
Cash flow from operating activities
1,024
882
16.1
%
Payments for investments, net
270
374
-27.8
%
Free cash flow 1
754
508
48.4
%
Net debt/EBITDA (end of period) 2
1.64
1.24
Net debt/shareholders' equity (end of period)
3.69
2.93
1
Free cash flow is defined as cash flows from operating activities
less net payments for investments.
2
EBITDA in this calculation refers to the trailing twelve months.
Revenues of the Bezeq Group in the third quarter of 2012 amounted
to NIS 2.49 billion compared with NIS 2.92 billion in the corresponding
quarter of 2011, a decrease of 14.5%. Most of the decrease in the Bezeq
Group's revenues was due to lower revenues from the sale of cellular
handsets and the erosion of revenues from cellular services.
Operating profit of the Bezeq Group in the third quarter of 2012
amounted to NIS 667 million, compared with NIS 944 million in the
corresponding quarter of 2011, a decrease of 29.3%. Earnings before
interest, taxes, depreciation and amortization (EBITDA) in the third
quarter of 2012 amounted to NIS 1.03 billion (EBITDA margin of 41.1%),
compared with NIS 1.30 billion (EBITDA margin of 44.6%) in the
corresponding quarter of 2011, a decrease of 21.1%. Net profit
attributable to Bezeq shareholders in the third quarter of 2012 amounted
to NIS 342 million compared with NIS 550 million in the corresponding
quarter of 2011, a decrease of 37.8%. The decrease in profitability
metrics was primarily due to a decrease in profitability in the cellular
segment as well as lower capital gains from real estate and copper sales
in the Fixed-line segment compared to the corresponding quarter of 2011.
Cash flow from operating activities in the third quarter of 2012
amounted to NIS 1.02 billion compared with NIS 882 million in the
corresponding quarter of 2011, an increase of 16.1% mainly due to
improved working capital in the cellular segment. Free cash flow
in the third quarter of 2012 amounted to NIS 754 million compared with
NIS 508 million in the corresponding quarter of 2011, an increase of
48.4%. The increase in free cash flow was due to an increase in cash
flow from operating activities as well as the completion of large
infrastructure projects initiated in prior years.
Gross capital expenditures (CAPEX), in the third quarter of 2012
amounted to NIS 346 million compared with NIS 437 million in the
corresponding quarter of 2011, a decrease of 20.8%. The Bezeq Group's
CAPEX to consolidated sales ratio in the third quarter of 2012 was
13.9%, compared with 15.0% in the corresponding quarter of 2011.
As of September 30, 2012, gross financial debt of the Bezeq Group
was NIS 8.94 billion, compared with NIS 9.61 billion as of September 30,
2011. The net financial debt of the Bezeq Group was NIS 7.19
billion compared with NIS 5.99 billion as of September 30, 2011. At the
end of September 2012, the Bezeq Group's net financial debt to EBITDA
ratio was 1.64, compared with 1.24 at the end of September 2011.
Notes:
A.
Convenience Translation to Dollars: For the convenience of
the reader, certain of the reported NIS figures of September 30,
2012 have been presented in millions of U.S. dollars, translated
at the representative rate of exchange as of September 30, 2012
(NIS 3.912 = U.S. Dollar 1.00). The U.S. dollar ($) amounts
presented should not be construed as representing amounts
receivable or payable in U.S. dollars or convertible into U.S.
dollars, unless otherwise indicated.
B.
Use of non-IFRS Measurements: We and the Bezeq Group’s
management regularly use supplemental non-IFRS financial measures
internally to understand, manage and evaluate its business and
make operating decisions. We believe these non-IFRS financial
measures provide consistent and comparable measures to help
investors understand the Bezeq Group’s current and future
operating cash flow performance.
These non-IFRS financial measures may differ materially from the
non-IFRS financial measures used by other companies.
EBITDA is a non-IFRS financial measure generally defined as earnings
before interest, taxes, depreciation and amortization. The Bezeq
Group defines EBITDA as net income before financial income
(expenses), net, impairment and other charges, expenses recorded for
stock compensation in accordance with IFRS 2, income tax expenses
and depreciation and amortization. We present the Bezeq Group’s
EBITDA as a supplemental performance measure because we believe that
it facilitates operating performance comparisons from period to
period and company to company by backing out potential differences
caused by variations in capital structure, tax positions (such as
the impact of changes in effective tax rates or net operating
losses) and the age of, and depreciation expenses associated with,
fixed assets (affecting relative depreciation expense).
EBITDA should not be considered in isolation or as a substitute for
net income or other statement of operations or cash flow data
prepared in accordance with IFRS as a measure of profitability or
liquidity. EBITDA does not take into account our debt service
requirements and other commitments, including capital expenditures,
and, accordingly, is not necessarily indicative of amounts that may
be available for discretionary uses. In addition, EBITDA, as
presented in this press release, may not be comparable to similarly
titled measures reported by other companies due to differences in
the way that these measures are calculated.
Reconciliation between the Bezeq Group’s results on an IFRS and
non-IFRS basis is provided in a table immediately following the
Bezeq Group's consolidated results. Non-IFRS financial measures
consist of IFRS financial measures adjusted to exclude amortization
of acquired intangible assets, as well as certain business
combination accounting entries. The purpose of such adjustments is
to give an indication of the Bezeq Group’s performance exclusive of
non-cash charges and other items that are considered by management
to be outside of its core operating results. The Bezeq Group’s
non-IFRS financial measures are not meant to be considered in
isolation or as a substitute for comparable IFRS measures, and
should be read only in conjunction with its consolidated financial
statements prepared in accordance with IFRS.
About Internet Gold
Internet Gold is a telecommunications-oriented holding company which is
a controlled subsidiary of Eurocom Communications Ltd. Internet Gold’s
primary holding is its controlling interest in B Communications Ltd.
(TASE and Nasdaq: BCOM), which in turn holds the controlling interest in
Bezeq, The Israel Telecommunication Corp., Israel’s largest
telecommunications provider (TASE: BZEQ). Internet Gold’s shares are
traded on NASDAQ and the TASE under the symbol IGLD. For more
information, please visit the following Internet sites:
This press release contains forward-looking statements that are subject
to risks and uncertainties. Factors that could cause actual results to
differ materially from these forward-looking statements include, but are
not limited to, general business conditions in the industry, changes in
the regulatory and legal compliance environments, the failure to manage
growth and other risks detailed from time to time in B Communications'
filings with the Securities Exchange Commission. These documents contain
and identify other important factors that could cause actual results to
differ materially from those contained in our projections or
forward-looking statements. Stockholders and other readers are cautioned
not to place undue reliance on these forward-looking statements, which
speak only as of the date on which they are made. We undertake no
obligation to update publicly or revise any forward-looking statement.
Internet Gold - Golden Lines Ltd.
Consolidated Statements of Financial Position
(In millions)
Convenience
translation into
U.S. dollars
September 30
September 30
September 30
December 31
2012
2012
2011
2011
(Unaudited)
(Unaudited)
(Unaudited)
(Audited)
NIS
US$
NIS
NIS
Assets
Cash and cash equivalents
705
180
1,722
1,447
Investments including derivatives
1,743
446
2,721
1,548
Trade receivables
3,044
778
3,007
3,059
Other receivables
259
66
236
294
Inventory
149
38
199
204
Assets classified as held-for-sale
172
44
113
167
Total current assets
6,072
1,552
7,998
6,719
Investments including derivatives
94
24
115
119
Long-term trade receivables
1,193
305
1,594
1,499
Property, plant and equipment
6,811
1,741
7,392
7,143
Intangible assets
7,189
1,838
8,342
8,085
Deferred and other expenses
406
104
385
412
Investments in equity-accounted investee (mainly loans)
984
251
1,031
1,059
Deferred tax assets
144
37
218
223
Total non-current assets
16,821
4,300
19,077
18,540
Total assets
22,893
5,852
27,075
25,259
Internet Gold - Golden Lines Ltd.
Consolidated Statements of Financial Position
(In millions)
Convenience
translation into
U.S. dollars
September 30
September 30
September 30
December 31
2012
2012
2011
2011
(Unaudited)
(Unaudited)
(Unaudited)
(Audited)
NIS
US$
NIS
NIS
Liabilities
Short-term bank credit, current maturities of long-term
liabilities and debentures
1,057
270
1,567
1,306
Trade payables
770
197
919
892
Other payables including derivatives
765
195
1,108
790
Dividend payable
1,366
349
1,542
669
Current tax liabilities
564
144
432
499
Deferred income
60
15
52
56
Provisions
172
44
220
186
Employee benefits
288
74
467
389
Total current liabilities
5,042
1,288
6,307
4,787
Debentures
6,066
1,551
6,445
6,388
Bank loans
6,524
1,668
6,876
6,753
Loans from institutions and others
546
140
548
544
Dividend payable
326
83
771
636
Employee benefits
228
58
271
229
Other liabilities
86
22
156
186
Provisions
71
18
70
69
Deferred tax liabilities
1,107
283
1,249
1,426
Total non-current liabilities
14,954
3,823
16,386
16,231
Total liabilities
19,996
5,111
22,693
21,018
Equity
Total equity attributable to equity holders of the Company
It used to be called a business plan. But management-speak and a few decades of PC-fueled innovation changed that simplistic approach.
Bill Gates famously entitled his first book The Road Ahead and although this didn’t officially help coin or endorse the phrase “roadmap,” it didn’t do...
Banks face a difficult tug-of-war every day. Consumers demand innovative new services – regulators demand security, compliance and soundness of all offerings. How can a bank resist being pulled in every direction and find a middle ground?
Banks can look to startup technology companies...
There are a few ‘The ______ of Our Lives’ out there: Days. Time. Moments. Love. They define who we are, where we’ve been and where we are going. And today, many of those days, times, moments and loves interact with applications. Both the apps we tap and the back end applications used t...
According to a recent KPMG report, SMAC, or Social, Mobile, Analytics and Cloud Computing, comprises around 80% of total ICT (Information & Communications Technology) spend. SMAC is not only promising a modern way for enterprises to leverage information technology, but it’s also revolu...
The so-called Bring Your Own Device (BYOD) phenomenon has gone hand in hand with the consumerization of IT trend. Both of which sound like strangely disconcerting and confusing terms if taken out of context or presented to a layman or novice for the first time.
Of course all we are ta...
About Newsfeeds / Video Feeds
.gif)
It used to be called a business plan. But management-speak and a few decades of PC-fueled innovation changed that simplistic approach.
Bill Gates famously entitled his first book The Road Ahead and although this didn’t officially help coin or endorse the phrase “roadmap,” it didn’t do...
Banks face a difficult tug-of-war every day. Consumers demand innovative new services – regulators demand security, compliance and soundness of all offerings. How can a bank resist being pulled in every direction and find a middle ground?
Banks can look to startup technology companies...
There are a few ‘The ______ of Our Lives’ out there: Days. Time. Moments. Love. They define who we are, where we’ve been and where we are going. And today, many of those days, times, moments and loves interact with applications. Both the apps we tap and the back end applications used t...
According to a recent KPMG report, SMAC, or Social, Mobile, Analytics and Cloud Computing, comprises around 80% of total ICT (Information & Communications Technology) spend. SMAC is not only promising a modern way for enterprises to leverage information technology, but it’s also revolu...
The so-called Bring Your Own Device (BYOD) phenomenon has gone hand in hand with the consumerization of IT trend. Both of which sound like strangely disconcerting and confusing terms if taken out of context or presented to a layman or novice for the first time.
Of course all we are ta...
