|
| [August 30, 2010] |
 |
Partner Communications Reports Second Quarter 2010 Results
ROSH HA'AYIN, Israel --(Business Wire)--
Partner Communications Company Ltd. ("Partner" or the "Company")
(Nasdaq:PTNR)(TASE:PTNR), a leading Israeli communications operator,
announced today its results for the second quarter of 2010. Partner
reported total revenues of NIS 1.676 billion (US$ 432 million) in Q2
2010, EBITDA of NIS 646 million (US$ 167 million) and net income of
NIS 293 million (US$ 76 million).
Mr. David Avner, Partner's CEO, commented on the quarter's results: "The
second quarter of 2010 was yet another impressive quarter for Partner,
demonstrating the Company's leadership and focus on financial and
operational excellence as well as customer satisfaction. I am highly
satisfied with the growth in our revenues and EBITDA which is a direct
result of our marketing efforts and our ability to offer attractive
service bundles to our customers. We also continue to see strong growth
in mobile data which is one of the main growth engines of our service
revenues, and the profitability of our fixed line business is improving
each quarter.
Partner, as an industry leader, continues to set new standards.
Recently, we launched "orange free", an innovative
tariff plan, which is a milestone in the Israeli mobile market. We are
the first telecom provider to offer a simple pricing plan, allowing our
customers to talk freely within the network. The "Orange free"
plan also offers our customers complete freedom from any future
commitments. The plan bundles cellular voice and data browsing with ISP
and fixed line telephony services, and is a clear signal of our
strategic transformation from a cellular operator into a comprehensive
communications service provider with a customer-centric approach. I look
forward to its positive impact on our customers' satisfaction.
On the regulatory forefront, the decision of the Ministry of
Communications ("MOC") regarding the potential reduction of
Interconnect Tariffs has not been published yet. In parallel to the
regulatory developments, as reflected in the 2011 Budget Law and the
Financial Arrangements Law and the potential Interconnect Tariffs
reduction, we see early signs of a change in the regulator's position
towards the opening of the wireline market to fair competition. I
believe that some of the potential regulatory negative impact on the
cellular business might be mitigated by new revenues that will be
generated following the increased competition in the fixed line market.
Establishing a wholesale market in the fixed line market is an important
factor in our wireline strategy and is expected to pave the way to
building a significant footprint in the wireline business.
Partner's emphasis on its employees' welfare has been recently
recognized once again. In a survey by BDI, a consulting company, Partner
was ranked second place among the top 10 best companies to work for in
Israel. This is in addition to previous high rankings the Company
achieved in other surveys.
I would like to congratulate Mr. Yacov Gelbard on his appointment as the
Company's CEO and wish him great success in his new role. I am certain
that the combination of Mr. Gelbard's rich and comprehensive managerial
experience, mainly in the telecommunications area, together with the
assets that have been built at Partner over the years, will bring
Partner to new heights.
I would also like to thank Mr. Eli Glickman, my colleague and friend,
for his leadership and remarkable achievements as the customer service
division's VP and for his significant contribution to the company as
deputy CEO."
Mr. Avner concluded: "The second quarter of 2010 was a tremendously
successful quarter for Partner and I believe that the leadership, assets
and the unique culture that we have built over the years, put us in a
great position that will help us overcome future challenges for the
benefits of our shareholders, customers and employees."
Key Financial and Operational Parameters
|
|
|
|
|
|
|
Q2'10
|
|
|
|
|
Q2 2010
|
|
Q2 2009
|
|
vs.
|
|
|
|
|
|
|
|
|
Q2'09
|
|
|
Revenues (NIS millions)
|
|
1,676
|
|
1,514
|
|
+10.7%
|
|
|
Operating Profit (NIS millions)
|
|
474
|
|
434
|
|
+9.2%
|
|
|
Net Income (NIS millions)
|
|
293
|
|
288
|
|
+1.7%
|
|
|
Cash flow from operating activities net of investing activities (NIS
millions)
|
|
350
|
|
233
|
|
+50.2%
|
|
|
EBITDA (NIS millions)
|
|
646
|
|
574
|
|
+12.5%
|
|
|
Subscribers (end of period, in thousands)
|
|
3,096
|
|
2,944
|
|
+5.2%
|
|
|
Quarterly Churn Rate (%)
|
|
5.1
|
|
3.9
|
|
+1.2
|
|
|
Average Monthly Usage per Subscriber (minutes)
|
|
368
|
|
364
|
|
1.1%
|
|
|
Average Monthly Revenue per Subscriber (NIS)
|
|
149
|
|
154
|
|
-3.2%
|
|
Financial Review
In Q2 2010 net revenues reached NIS 1,676 million (US$ 432
million), an increase of 10.7% from NIS 1,514 million in Q2 2009.
Service revenues for the quarter totaled NIS 1,405 million (US$
363 million), an increase of 3.3% compared with NIS 1,360 million in Q2
2009. The increase mainly reflected an approximate 5.2% growth in the
cellular subscriber base and growth in the use of data and content
services. In addition, fixed line segment service revenues
increased by 108% from NIS 12 million in Q2 2009 to NIS 25 million (US$
6 million) in Q2 2010, primarily attributable to the growth of the ISP
and fixed line telephony services. The increases were partially offset
by the impact of continued tariff erosion due to the highly competitive
cellular landscape.
Revenues from content and data services excluding SMS totaled NIS
150 million (US$ 39 million) or 10.7% of service revenues in Q2 2010, an
increase of 14.5% compared with NIS 131 million or 9.6% of service
revenues in Q2 2009. SMS service revenues in Q2 2010 were NIS 123
million (US$ 32 million), an increase of 38.2% compared with Q2 2009,
and the equivalent of 8.8% of service revenues in Q2 2010, compared with
6.5% in Q2 2009. The growth in content and data services (including SMS)
partially reflected the continued growth in sales of bundled voice, SMS
and data packages whereby the revenues are allocated according to the
quantities offered in the packages, as well as strong growth in sales of
broadband cellular modems.
Gross profit from services totaled NIS 575 million (US$ 148
million) in Q2 2010, a decrease of 1.4% compared with NIS 583 million in
Q2 2009. The decrease resulted mainly from the increase in amortization
expenses of capitalized handsets from NIS 18 million in Q2 2009 to NIS
42 million in Q2 2010, as well as higher interconnect and content costs
due to increased usage.
Equipment revenues reached NIS 271 million (US$ 70 million) in Q2
2010, an increase of 76.0% from NIS 154 million in Q2 2009. The increase
resulted from an increase in the average revenue per transaction,
attributable to an increase in the proportion of smartphones and 3G
devices sold, despite the reduction in the total number of devices sold.
The increase in revenues also reflects the reduction in the number of
handsets capitalized which in turn led to a reduction in the level of
handset revenues that were capitalized from NIS 66 million in Q2 2009 to
NIS 27 million in Q2 2010.
The gross profit from equipment sales that were not
capitalized was NIS 84 million (US$ 22 million) for Q2 2010,
representing an increase of 1,100.0% from NIS 7 million in Q2 2009. The
increase was attributable to a reduction in average handset subsidies.
The total amount of handset subsidies that were capitalized in Q2 2010
was NIS 12 million, compared with NIS 53 million in Q2 2009.
Gross profit in Q2 2010 totaled NIS 659 million (US$ 170
million), increasing by 11.7% from NIS 590 million in Q2 2009. Gross
loss for the fixed line business segment decreased by 78.6% from NIS 14
million in Q2 2009 to NIS 3 million (US$ 0.8 million) in Q2 2010.
Selling, marketing, general and administration expenses in Q2
2010, were NIS 200 million (US$ 52 million), representing an increase of
17.0% from NIS 171 million in Q2 2009. The increase was largely a result
of additional expenses attributed to regulatory processes, higher salary
expenses reflecting the growing business, and an increase in the
allowance for doubtful accounts in respect of receivables on handset
sales. The total amount of sales commissions capitalized in Q2 2010 was
NIS 5 million, unchanged from Q2 2009.
Other income, net in Q2 2010 totaled NIS 15 million (US$ 4
million), which was derived from deferred interest income on handset
payment installment plans, representing no change from NIS 15 million in
Q2 2009.
Overall, operating profit reached NIS 474 million (US$ 123
million) in Q2 2010, compared with NIS 434 million in Q2 2009, an
increase of 9.2%. The fixed line segment contributed an operating loss
of NIS 12 million (US$ 3 million) in Q2 2010, a 45.5% decrease in
operating loss from NIS 22 million in Q2 2009.
EBITDA for Q2 2010 totaled NIS 646 million (US$ 167 million), the
equivalent of 46.0% of service revenues and 38.5% of total revenues.
This represents an increase of 12.5% compared with NIS 574 million or
42.2% of service revenues and 37.9% of total revenues in Q2 2009. The fixed
line segment contributed LBITDA1 of NIS 3 million (US$
0.8 million) in Q2 2010, a decrease of 81.3% from LBITDA of NIS 16
million in Q2 2009.
Financial expenses, net were NIS 73 million (US$ 19 million) in
Q2 2010, an increase of 52.1% from NIS 48 million in Q2 2009. The
increase largely reflected losses from currency exchange movements and
CPI increase in Q2 2010, and an increase in interest expenses resulting
from the higher debt level.
Q2 2010 net profit totaled NIS 293 million (US$ 76 million), an
increase of 1.7% compared with NIS 288 million in Q2 2009.
Based on the average number of shares outstanding during Q2 2010, basic
earnings per share or ADS, was NIS 1.89 (49 US cents) in Q2 2010, an
increase of 1.1% from NIS 1.87 in Q2 2009.
Funding and Investing Review
Cash flows generated from operating activities, net of cash flows
used for investing activities ('"Free Cash Flow"') reached NIS 350
million (US$ 90 million), in Q2 2010, an increase of 50.2% compared with
NIS 233 million in Q2 2009. The increase mainly resulted from the
reduction in cash flows used for investing activities, in particular
investment in fixed assets, which decreased from NIS 151 million in Q2
2009 to NIS 66 million in Q2 2010. Investments in fixed assets are
expected to increase in the second half of the year, although the total
annual level is likely to be lower than the 2009 level.
Dividend
The Board of Directors has approved the distribution of a dividend for
Q2 2010 in the amount of NIS 1.87 (US 48 cents) per share or ADS (a
total of approximately NIS 290 million or US$ 75 million) to
shareholders and ADS holders of record on September 20, 2010. The
dividend is expected to be paid on October 5, 2010.
Operational Review
During the second quarter of 2010, approximately 28,000 net new
cellular subscribers joined the orange network. At quarter-end, the cellular
subscriber base was approximately 3,096,000. This included
approximately 2,260,000 postpaid subscribers (73.0% of the base) and
836,000 prepaid subscribers. The quarterly churn rate for Q2 2010
was 5.1% compared with 3.9% in Q2 2009, with the vast majority of the
increase attributable to the higher churn of pre-paid subscribers and
private post-paid subscribers with collection problems.
At quarter-end, there were approximately 1,433,000 3G subscribers. Total market
share at the end of the quarter is estimated to be approximately
32%, with no significant change from the previous quarter.
The Average Minutes Of Use per subscriber ("MOU") for Q2
2010 was 368 minutes, an increase of 1.1% from 364 minutes in Q2 2009.
This increase was despite the continued growth in mobile data
subscribers (data modem users) as a proportion of the subscriber base
which had the effect of reducing MOU since these subscribers do not use
the voice services.
The Average Revenue Per User ("ARPU") was NIS 149 (US$ 38)
in Q2 2010, compared with NIS 154 in Q2 2009, a decrease of 3.2%2.
The decrease mainly reflected the ongoing airtime tariff erosion
resulting from the competitive market conditions.
Regulatory Developments
Reduction of Interconnect Tariffs to
be paid to cellular operators
Following the Company's previous reports, the Company's representatives
met at the beginning of July 2010 with representatives of the MOC for a
frontal hearing in which the Company's position was presented. The
results of the hearing and the MOC's decision regarding the reduction of
Interconnect Tariffs have not yet been published. As previously
reported, the proposed reduction of Interconnect tariffs may have a
material adverse affect on the Company's revenues and profits. For more
information see the Company's Press Releases and immediate reports on
form 6-k dated May 4, 2010, May 5, 2010 and June 24, 2010.
Entry of Mobile Virtual Network
Operators ("MVNO") into the telecommunications market
Following the Company's 2009 annual report filed with the SEC (20-F)
regarding the potential risks involved in the possible entry of MVNO
operators into the telecommunications market, the MOC has recently
granted MVNO licenses to a number of companies. For more information see
the Company's 20-F under "Item 3D. Key Information - Risk Factors" and
"Item 4B. - Business Overview".
The Budget Law for 2011 and the
Financial Arrangements Law
On July 15, 2010, as part of the discussions of the Budget Law for 2011
and the Financial Arrangements Law, the government resolved a series of
resolutions regarding the telecommunications market in general and the
cellular sector in particular.
Among others, the following major resolutions were resolved:
1. Increased Royalties - A resolution that instructs the Minister
of Finance and the Minister of Communications to amend the relevant
regulations, as a temporary order for a period of three years, so that
the royalty rate that will be paid by the telecommunication operators
(except for exclusive general fixed line licensees) shall be increased
from 1% in 2010 to 2% in 2011 and 2.5% in 2012 and 2013. The resolution
will not apply to MVNOs.
2. National Roaming - A resolution to amend the Communications
Law (Telecommunications and Broadcasts), 1982 ("Communications
Law"), according to which the existing cellular operators will be
obligated to allow national roaming on their networks to new cellular
operators in the following manner:
a. The national roaming services would be provided for a period of 7
years, commencing on the date of the MOC approval that mobile radio
telephone ("MRT") services can be provided by the new
cellular operator's network to 10% of the population, as long as at the
end of 4 years from the beginning of this period, it will be possible to
provide MRT services by the new cellular operator's network to 40% of
the population.
b. The Minister of Finance and the Minister of Communications can extend
the national roaming period for one additional period that will not
exceed 3 years.
c. The national roaming services shall be identical in quality and
conditions to the MRT services provided by the existing cellular
operator to its subscribers and shall include all of the services that
the existing cellular operator provides to its subscribers.
d. In absence of an agreement between the existing cellular operator and
the new cellular operator regarding the tariff for the national roaming,
this tariff shall be set at the same rate as the Interconnect Tariff
that will be in effect at that time, until the final determination by
the Minister of Communications and the consent of the Minister of
Finance, due no later than February 1, 2012.
e. The resolution defines an existing cellular operator as one who held,
on July 15, 2010, a license to provide MRT services in the 1900 and 2100
Mhz frequency bands. A new cellular operator is defined as one who
received after July 15, 2010, a license to provide MRT services in the
1900 and 2100 Mhz frequency bands.
Additional Government Resolutions were
adopted, among others, regarding the following issues:
3. Adoption of statutory amendments regarding the following issues:
a. Limitation of the exit fees, including refund of benefits, set in the
agreement between a cellular operator and its customers, who do not
comply with the commitment period, to a sum that does not exceed 10% of
the customers' average monthly bill for services during the commitment
period multiplied by the balance of the remaining number of months in
the commitment period. In addition, the cellular operators will be
prohibited from demanding full payment of the handset's remaining
installments due to the customers' breach of the commitment period. In
case it was agreed that the payment for the handset will be divided into
multiple installments by a credit card transaction, the transaction will
be executed as one transaction divided into multiple installments and
not as multiple transactions.
b. Ensuring network neutrality on the cellular Internet network and
prevention of handsets locking from activation on the cellular network
of the same technology type.
c. Granting authority to the Minister of Communications to set
provisions regarding handsets that can contribute, in his opinion, to
the competition in the various telecommunications markets including the
handset market.
d. MRT handsets that meet the conditions to be set by the Minister of
Communications, shall be exempt from receiving a type approval, and
handset commerce that meets the said conditions to be set by the
Minister of Communications, shall be exempt from a commerce license.
4. A resolution that instructs the Minister of Communications, subject
to a hearing process if required, to grant VoBoC licenses by January 1,
2011, including to MVNOs, and to ensure that cellular operators will
offer data only services.
The amendment included in resolution 1, will be subject to the approval
of the finance Committee of the Israeli Parliament. In addition,
resolutions 2 and 3 require additional legislative process by the
Israeli Parliament, as they entail amendments to the current
Communications Law or other legislations.
Site Licensing
Following the Company's 2009 annual report filed with the SEC (20-F)
regarding National Building Plan No. 36 ("the Existing Plan"), on June
1, 2010, the National Council for Planning and Building approved the
National Building Plan No. 36/A/1 version that incorporates all of the
amendments to the Existing Plan ("the Amended Plan"). The Amended Plan
is now awaiting governmental approval, in accordance with the Planning
and Building Law, which is required in order for the Amended Plan to
become effective. It is unknown when the government intends to approve
the Amended Plan.
The Ministry of Environmental
Protection's Request for the Installment of Monitoring Devices
During the last few months, the Ministry of Environmental Protection ("MOEP")
has been initiating a process to continuously supervise and monitor the
radiation level created in real time from the operation of the network
sites and notified the Company of an addition of a condition for the
Company's network site operation permits according to which the Company
must install software that supervises, monitors and reports the level of
radiation created in real time from the operation of the network sites.
While attempting to comply with the MOEP's requirements, the Company
encountered various technological, engineering as well as legal
difficulties regarding the installation of the software and the Company
has been working with the MOEP regarding this matter. In July 2010, the
MOEP notified the Company that if the Company failed to comply with the
additional said condition, the MOEP may be forced to consider
cancellation of the network site permits granted to the Company. The
Company is negotiating with the MOEP in order to resolve this matter and
to complete the installation of the software in its systems.
Partial or complete implementation of the above resolutions, may
adversely affect the Company's results.
Outlook and Guidance
Commenting on the Company's results, Mr. Emanuel Avner, Partner's Chief
Financial Officer said: "I am very pleased with our financial and
operational results this quarter. Our efforts to establish new streams
of revenue growth including the fixed line business and mobile data are
clearly starting to bear fruit."
Commenting on the Company's outlook, Mr. Avner added: "Whilst the
Ministry of Communication's decision regarding the potential reduction
of interconnect tariffs is expected to reduce profit levels, our annual
guidance for 2010 remains unchanged. Regarding the impact of the
regulatory changes in 2011 and beyond, Partner is in the process of
determining the most appropriate courses of action to take in order to
address the impact of these changes."
Conference Call Details
Partner will hold a conference call to discuss the Company's second
quarter results on Monday, August 30, 2010, at 17:00 Israel time (10AM
EST). Please call the following numbers (at least 10 minutes prior to
the scheduled time) in order to participate:
North America toll-free: +1.888.668.9141, International: +972.3.918.0609
This conference call will also be broadcasted live over the Internet and
can be accessed by all interested parties through our investor relations
web site at:
http://www.orange.co.il/investor_site/.
To listen to the broadcast, please go to the web site at least 15
minutes prior to the scheduled time to register, download and install
any necessary audio software.
If you are unavailable to join live, the replay numbers are:
International: +972.3.925.5936
North America: +1.888.326.9310
Both the replay of the call and the webcast will be available from
August 30, 2010 until September 6, 2010.
Forward-Looking Statements
This press release includes forward-looking statements within the
meaning of Section 27A of the US Securities Act of 1933, as amended,
Section 21E of the US Securities Exchange Act of 1934, as amended, and
the safe harbor provisions of the US Private Securities Litigation
Reform Act of 1995. Words such as "believe", "anticipate", "expect",
"intend", "seek", "will", "plan", "could", "may", "project", "goal",
"target" and similar expressions often identify forward-looking
statements but are not the only way we identify these statements. All
statements other than statements of historical fact included in this
press release regarding our future performance, plans to increase
revenues or margins or preserve or expand market share in existing or
new markets, reduce expenses and any statements regarding other future
events or our future prospects, are forward-looking statements.
We have based these forward-looking statements on our current knowledge
and our present beliefs and expectations regarding possible future
events. These forward-looking statements are subject to risks,
uncertainties and assumptions about Partner, consumer habits and
preferences in cellular telephone usage, trends in the Israeli
telecommunications industry in general, the impact of current global
economic conditions and possible regulatory and legal developments. For
a description of some of the risks we face, see "Item 3D. Key
Information - Risk Factors", "Item 4. - Information on the Company",
"Item 5. - Operating and Financial Review and Prospects", "Item 8A. -
Consolidated Financial Statements and Other Financial Information -
Legal and Administrative Proceedings" and "Item 11. - Quantitative and
Qualitative Disclosures about Market Risk" in the Company's 2009 Annual
Report (20-F) filed with the SEC. In light of these risks, uncertainties
and assumptions, the forward-looking events discussed in this press
release might not occur, and actual results may differ materially from
the results anticipated. We undertake no obligation to publicly update
or revise any forward-looking statements, whether as a result of new
information, future events or otherwise.
The financial results presented in this press release are preliminary
un-audited financial results.
The results were prepared in accordance with IFRS, other than EBITDA
which is a non-GAAP financial measure.
The financial information is presented in NIS millions and
the figures presented are rounded accordingly.
The convenience translations of the Nominal New Israeli Shekel (NIS)
figures into US Dollars were made at the rate of exchange prevailing at
June 30, 2010: US $1.00 equals NIS 3.875. The translations were made
purely for the convenience of the reader.
Use of Non-GAAP Financial Measure:
Earnings before financial interest, taxes, depreciation, amortization
and exceptional items ('EBITDA') and Loss before financial interest,
taxes, depreciation, amortization and exceptional items ('LBITDA') are
presented because they are measures commonly used in the
telecommunications industry and are presented solely to enhance the
understanding of our operating results. These measures, however, should
not be considered as an alternative to operating income or income for
the year as indicators of our operating performance. Similarly, these
measures should not be considered as alternatives to cash flow from
operating activities as a measure of liquidity. EBITDA and LBITDA are
not measures of financial performance under generally accepted
accounting principles and may not be comparable to other similarly
titled measures for other companies. EBITDA and LBITDA may not be
indicative of our historic operating results nor are they meant to be
predictive of potential future results.
Reconciliation between our net cash flow from operating activities
and EBITDA on a consolidated basis is presented in the attached summary
financial results.
About Partner Communications
Partner Communications Company Ltd. ("Partner") is a leading Israeli
provider of telecommunications services (cellular, fixed-line telephony
and internet services) under the orange™ brand. The Company provides
mobile communications services to over 3 million subscribers in Israel.
Partner's ADSs are quoted on the NASDAQ Global Select Market™ and its
shares are traded on the Tel Aviv Stock Exchange (NASDAQ and TASE: PTNR).
Partner is an approximately 45%-owned subsidiary of Scailex Corporation
Ltd. ("Scailex"). Scailex's shares are traded on the Tel Aviv Stock
Exchange under the symbol SCIX and are quoted on "Pink Quote" under the
symbol SCIXF.PK. Scailex currently operates in two major domains of
activity in addition to its holding in Partner: (1) the sole import,
distribution and maintenance of Samsung mobile handset and accessories
products primarily to the major cellular operators in Israel (2)
management of its financial assets.
For more information about Scailex, see http://www.scailex.com.
For more information about Partner, see http://www.orange.co.il/investor_site.
1 For definition of EBITDA measure, see "Use of
Non-GAAP Financial Measures" below (p14)
2 Equivalent to 46.0% of service revenues in Q2
2010, compared with 42.2% of service revenues in Q2 2009
3 Cash flows generated from operating activities,
net of cash flows used for investing activities
4 For definition of LBITDA measure, see "Use of
Non-GAAP Financial Measures" below (p14)
5 The calculation of ARPU was modified in Q4 2009
to include revenues from sales of extended handset warranties, in line
with the industry standard. This had the effect of increasing ARPU for
Q2 2009 by approximately NIS 2.
|
|
|
PARTNER COMMUNICATIONS COMPANY LTD.
(An Israeli Corporation)
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
|
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
translation into
|
|
|
|
New Israeli shekels
|
|
U.S. dollars
|
|
|
|
June 30,
|
|
December 31,
|
|
June 30,
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
In millions
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
18
|
|
329
|
|
5
|
|
Trade receivables
|
|
1,338
|
|
1,275
|
|
345
|
|
Other receivables
|
|
32
|
|
31
|
|
8
|
|
Inventories
|
|
127
|
|
158
|
|
33
|
|
Derivative financial instruments
|
|
3
|
|
14
|
|
1
|
|
|
|
1,518
|
|
1,807
|
|
392
|
|
|
|
|
|
|
|
|
|
NON CURRENT ASSETS
|
|
|
|
|
|
|
|
Trade Receivables
|
|
562
|
|
474
|
|
145
|
|
Property and equipment, net
|
|
1,980
|
|
2,064
|
|
511
|
|
Licenses and other intangible assets, net
|
|
1,164
|
|
1,260
|
|
300
|
|
Deferred income taxes
|
|
6
|
|
14
|
|
2
|
|
Derivative financial instruments
|
|
|
|
4
|
|
|
|
|
|
3,712
|
|
3,816
|
|
958
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
5,230
|
|
5,623
|
|
1,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convenience
|
|
|
|
|
|
translation into
|
|
|
|
New Israeli shekels
|
|
U.S. dollars
|
|
|
|
June 30,
|
|
December 31,
|
|
June 30,
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
|
|
(Unaudited)
|
|
(Audited)
|
|
(Unaudited)
|
|
|
|
In millions
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
Current maturities of notes payable, other liabilities and current
borrowings
|
|
805
|
|
752
|
|
208
|
|
Trade payables
|
|
686
|
|
777
|
|
177
|
|
Parent group - trade
|
|
22
|
|
34
|
|
6
|
|
Other payables
|
|
213
|
|
238
|
|
54
|
|
Deferred revenue
|
|
49
|
|
56
|
|
13
|
|
Provisions
|
|
6
|
|
34
|
|
1
|
|
Derivative financial instruments
|
|
3
|
|
4
|
|
1
|
|
Current income tax liability
|
|
35
|
|
20
|
|
9
|
|
|
|
1,819
|
|
1,915
|
|
469
|
|
|
|
|
|
|
|
|
|
NON CURRENT LIABILITIES
|
|
|
|
|
|
|
|
Notes payable
|
|
2,003
|
|
1,379
|
|
517
|
|
Non-current bank borrowings
|
|
750
|
|
300
|
|
194
|
|
Liability for employee rights upon retirement, net
|
|
41
|
|
38
|
|
11
|
|
Dismantling and restoring sites obligation
|
|
23
|
|
23
|
|
6
|
|
Other non current liabilities
|
|
6
|
|
6
|
|
1
|
|
|
|
2,823
|
|
1,746
|
|
729
|
|
TOTAL LIABILITIES
|
|
4,642
|
|
3,661
|
|
1,198
|
|
|
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
|
|
|
Share capital - ordinary shares of NIS 0.01 par value: authorized
- December 31,2009, and June 30, 2010 - 235,000,000 shares; issued
and outstanding - December 31, 2009 - 154,440,136 shares
June 30, 2010 - 154,881,509 shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
2
|
|
1
|
|
Capital surplus
|
|
1,090
|
|
2,483
|
|
281
|
|
Accumulated deficit
|
|
(153)
|
|
(172)
|
|
(39)
|
|
Treasury shares, at cost - December 31, 2009 and June 30, 2010 -
4,467,990 shares
|
|
(351)
|
|
(351)
|
|
(91)
|
|
Total Equity
|
|
588
|
|
1,962
|
|
152
|
|
|
|
|
|
|
|
|
|
TOTAL EQUITY AND LIABILITIES
|
|
5,230
|
|
5,623
|
|
1,350
|
|
|
|
|
PARTNER COMMUNICATIONS COMPANY LTD.
(An Israeli Corporation)
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
New Israeli shekels
|
|
Convenience translation into U.S. dollars
|
|
|
|
|
6 month period ended June 30,
|
|
3 month period ended June 30,
|
|
6 month period
ended June 30,
2010
|
|
3 month
period
ended
June 30,
2010
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
In millions (except per share data)
|
|
|
Revenues
|
|
3,263
|
|
2,926
|
|
1,676
|
|
1,514
|
|
842
|
|
432
|
|
|
Cost of revenues
|
|
1,978
|
|
1,770
|
|
1,017
|
|
924
|
|
510
|
|
262
|
|
|
Gross profit
|
|
1,285
|
|
1,156
|
|
659
|
|
590
|
|
332
|
|
170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing expenses
|
|
235
|
|
185
|
|
115
|
|
102
|
|
61
|
|
29
|
|
|
General and administrative expenses
|
|
155
|
|
142
|
|
85
|
|
69
|
|
40
|
|
22
|
|
|
Other income
|
|
30
|
|
39
|
|
15
|
|
15
|
|
8
|
|
4
|
|
|
Operating profit
|
|
925
|
|
868
|
|
474
|
|
434
|
|
239
|
|
123
|
|
|
Finance income
|
|
13
|
|
15
|
|
3
|
|
10
|
|
3
|
|
1
|
|
|
Finance expenses
|
|
87
|
|
89
|
|
76
|
|
58
|
|
22
|
|
20
|
|
|
Finance costs, net
|
|
74
|
|
74
|
|
73
|
|
48
|
|
19
|
|
19
|
|
|
Profit before income tax
|
|
851
|
|
794
|
|
401
|
|
386
|
|
220
|
|
104
|
|
|
Income tax expenses
|
|
221
|
|
210
|
|
108
|
|
98
|
|
57
|
|
28
|
|
|
Profit for the period
|
|
630
|
|
584
|
|
293
|
|
288
|
|
163
|
|
76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
4.07
|
|
3.80
|
|
1.89
|
|
1.87
|
|
1.05
|
|
0.49
|
|
|
Diluted
|
|
4.03
|
|
3.79
|
|
1.88
|
|
1.86
|
|
1.04
|
|
0.49
|
|
|
Weighted average number of shares outstanding (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
154,752
|
|
153,553
|
|
154,877
|
|
153,643
|
|
154,752
|
|
154,877
|
|
|
Diluted
|
|
156,190
|
|
154,288
|
|
155,965
|
|
154,463
|
|
156,190
|
|
155,965
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARTNER COMMUNICATIONS COMPANY LTD.
(An Israeli Corporation)
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convenience translation
|
|
|
|
|
New Israeli shekels
|
|
into U.S. dollars
|
|
|
|
|
6 month period ended June 30,
|
|
3 month period ended June 30,
|
|
6 month
period
ended
June 30,
2010
|
|
3 month
period
ended
June 30,
2010
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
In millions
|
|
|
Profit for the period
|
|
630
|
|
584
|
|
293
|
|
288
|
|
163
|
|
76
|
|
|
Other comprehensive income (losses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actuarial gains (losses) from defined benefit plan
|
|
-
|
|
9
|
|
-
|
|
8
|
|
-
|
|
-
|
|
|
Other comprehensive income
for the period, net of income tax
|
|
630
|
|
593
|
|
293
|
|
296
|
|
163
|
|
76
|
|
|
Net of tax
|
|
-
|
|
(2)
|
|
-
|
|
(2)
|
|
-
|
|
-
|
|
|
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD
|
|
630
|
|
591
|
|
293
|
|
294
|
|
163
|
|
76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARTNER COMMUNICATIONS COMPANY LTD.
(An Israeli Corporation)
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convenience translation into U.S.
|
|
|
|
|
New Israeli shekels
|
|
dollars
|
|
|
|
|
6 month period ended June 30,
|
|
3 month period ended June 30,
|
|
6 month
period ended
June 30,
2010
|
|
3 month
period ended
June 30,
2010
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
In millions (except per share data)
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations (Appendix)
|
|
1,033
|
|
1,068
|
|
552
|
|
537
|
|
267
|
|
142
|
|
|
Income tax paid
|
|
(197)
|
|
(207)
|
|
(110)
|
|
(102)
|
|
(51)
|
|
(28)
|
|
|
Net cash provided by operating activities
|
|
836
|
|
861
|
|
442
|
|
435
|
|
216
|
|
114
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of property and equipment
|
|
(148)
|
|
(317)
|
|
(66)
|
|
(151)
|
|
(38)
|
|
(17)
|
|
|
Acquisition of intangible assets
|
|
(55)
|
|
(121)
|
|
(24)
|
|
(63)
|
|
(14)
|
|
(6)
|
|
|
Interest received
|
|
2
|
|
|
|
1
|
|
*
|
|
*
|
|
*
|
|
|
Proceeds from derivative financial instruments, net
|
|
7
|
|
36
|
|
(3)
|
|
12
|
|
2
|
|
(1)
|
|
|
Net cash used in investing activities
|
|
(194)
|
|
(402)
|
|
(92)
|
|
(202)
|
|
(50)
|
|
(24)
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from exercise of stock options granted to employees
|
|
7
|
|
12
|
|
|
|
8
|
|
2
|
|
|
|
|
Dividend paid
|
|
(618)
|
|
(234)
|
|
(614)
|
|
(216)
|
|
(160)
|
|
(158)
|
|
|
Capital reduction
|
|
(1,400)
|
|
|
|
|
|
|
|
(361)
|
|
|
|
|
Repayment of capital lease
|
|
(1)
|
|
(5)
|
|
|
|
(2)
|
|
*
|
|
|
|
|
Interest paid
|
|
(57)
|
|
(46)
|
|
(36)
|
|
(23)
|
|
(15)
|
|
(9)
|
|
|
Current borrowing received
|
|
988
|
|
|
|
|
|
|
|
255
|
|
|
|
|
Current borrowing repaid
|
|
(988)
|
|
(20)
|
|
(988)
|
|
(10)
|
|
(255)
|
|
(255)
|
|
|
Proceeds from non-current bank borrowing
|
|
500
|
|
|
|
500
|
|
|
|
129
|
|
129
|
|
|
Proceeds from issuance of notes payable, net of issuance costs
|
|
990
|
|
|
|
990
|
|
|
|
256
|
|
256
|
|
|
Repayment of notes payable
|
|
(374)
|
|
(183)
|
|
(188)
|
|
(183)
|
|
(97)
|
|
(49)
|
|
|
Net cash used in financing activities
|
|
(953)
|
|
(476)
|
|
(336)
|
|
(426)
|
|
(246)
|
|
(86)
|
|
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
(311)
|
|
(17)
|
|
14
|
|
(193)
|
|
(80)
|
|
4
|
|
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
|
329
|
|
184
|
|
4
|
|
360
|
|
85
|
|
1
|
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
|
18
|
|
167
|
|
18
|
|
167
|
|
5
|
|
5
|
|
* Representing an amount less than 1 million
|
|
|
|
PARTNER COMMUNICATIONS COMPANY LTD.
(An Israeli Corporation)
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
Appendix - Cash generated from operations and supplemental
information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convenience translation into
|
|
|
|
|
New Israeli shekels
|
|
U.S. dollars
|
|
|
|
|
6 month period ended June 30,
|
|
3 month period ended June 30,
|
|
6 month
period ended
June 30,
2010
|
|
3 month
period ended
June 30,
2010
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
In millions (except per share data)
|
|
|
Cash generated from operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period
|
|
630
|
|
584
|
|
293
|
|
288
|
|
163
|
|
76
|
|
|
Adjustments for net income for the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
328
|
|
251
|
|
167
|
|
136
|
|
84
|
|
43
|
|
|
Amortization of deferred compensation related to employee stock
option grants, net
|
|
12
|
|
10
|
|
3
|
|
5
|
|
3
|
|
1
|
|
|
Liability for employee rights upon retirement, net
|
|
3
|
|
|
|
1
|
|
1
|
|
1
|
|
*
|
|
|
Finance costs, net
|
|
12
|
|
25
|
|
27
|
|
40
|
|
3
|
|
6
|
|
|
Gain from change in fair value of derivative financial instruments
|
|
7
|
|
(15)
|
|
8
|
|
(9)
|
|
2
|
|
2
|
|
|
Interest paid
|
|
57
|
|
46
|
|
36
|
|
23
|
|
15
|
|
9
|
|
|
Interest received
|
|
(2)
|
|
|
|
(1)
|
|
*
|
|
|
|
|
|
|
Deferred income taxes
|
|
8
|
|
40
|
|
3
|
|
14
|
|
3
|
|
1
|
|
|
Income tax paid
|
|
197
|
|
207
|
|
110
|
|
102
|
|
51
|
|
28
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in accounts receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade
|
|
(151)
|
|
(66)
|
|
(86)
|
|
(97)
|
|
(39)
|
|
(23)
|
|
|
Other
|
|
(1)
|
|
1
|
|
4
|
|
4
|
|
|
|
1
|
|
|
Increase (decrease) in accounts payable and accruals:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent group- trade
|
|
(12)
|
|
|
|
(16)
|
|
2
|
|
(3)
|
|
(4)
|
|
|
Trade
|
|
(37)
|
|
22
|
|
(16)
|
|
(22)
|
|
(10)
|
|
(4)
|
|
|
Other
|
|
(29)
|
|
(45)
|
|
19
|
|
25
|
|
(8)
|
|
5
|
|
|
Provisions
|
|
(28)
|
|
34
|
|
3
|
|
9
|
|
(8)
|
|
1
|
|
|
Deferred revenue
|
|
(7)
|
|
4
|
|
(4)
|
|
2
|
|
(2)
|
|
(1)
|
|
|
Income tax payable
|
|
15
|
|
(35)
|
|
(5)
|
|
(16)
|
|
4
|
|
(1)
|
|
|
Increase in inventories
|
|
31
|
|
5
|
|
6
|
|
30
|
|
8
|
|
2
|
|
|
Cash generated from operations:
|
|
1,033
|
|
1,068
|
|
552
|
|
537
|
|
267
|
|
142
|
|
* Representing an amount less than 1 million
At June 30, 2010 and 2009, trade payables include NIS 125 million ($32
million) (unaudited) and NIS 163 million (unaudited) in respect of
acquisition of fixed assets, respectively.
These balances will be given recognition in these statements upon
payment.
|
|
|
|
|
|
|
|
PARTNER COMMUNICATIONS COMPANY LTD.
(An Israeli Corporation)
RECONCILIATION BETWEEN OPERATING CASH FLOWS AND EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convenience translation into
|
|
|
|
|
New Israeli shekels
|
|
U.S. dollars
|
|
|
|
|
6 month period ended June 30,
|
|
3 month period ended June 30,
|
|
6 month
period
ended
June 30,
2010
|
|
3 month
period ended
June 30,
2010
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
In millions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
836
|
|
861
|
|
442
|
|
435
|
|
216
|
|
114
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liability for employee rights upon retirement
|
|
(3)
|
|
|
|
(1)
|
|
(1)
|
|
(1)
|
|
|
|
|
Accrued interest and exchange and linkage differences on long-term
liabilities
|
|
(64)
|
|
(71)
|
|
(59)
|
|
(64)
|
|
(17)
|
|
(15)
|
|
|
Increase (decrease) in accounts receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade
|
|
151
|
|
66
|
|
86
|
|
96
|
|
39
|
|
22
|
|
|
Other, including derivative financial instruments
|
|
(6)
|
|
14
|
|
(12)
|
|
5
|
|
(2)
|
|
(3)
|
|
|
Decrease (increase) in accounts payable and accruals:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade
|
|
37
|
|
(22)
|
|
16
|
|
22
|
|
10
|
|
4
|
|
|
Shareholder - current account
|
|
12
|
|
|
|
16
|
|
(2)
|
|
3
|
|
4
|
|
|
Other
|
|
65
|
|
6
|
|
(17)
|
|
(35)
|
|
16
|
|
(4)
|
|
|
Income tax paid
|
|
197
|
|
207
|
|
110
|
|
102
|
|
51
|
|
28
|
|
|
Increase (decrease) in inventories
|
|
(31)
|
|
(5)
|
|
(6)
|
|
(30)
|
|
(8)
|
|
(1)
|
|
|
Increase in Assets Retirement Obligation
|
|
(1)
|
|
1
|
|
(1)
|
|
1
|
|
|
|
|
|
|
Financial Expenses
|
|
72
|
|
69
|
|
72
|
|
45
|
|
19
|
|
18
|
|
|
EBITDA
|
|
1,265
|
|
1,126
|
|
646
|
|
574
|
|
326
|
|
167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* The convenience translation of the New Israeli Shekel (NIS) figures
into US dollars was made at the exchange prevailing at June 30, 2010 :
US $1.00 equals 3.875 NIS.
** Financial expenses excluding any charge for the amortization of
pre-launch financial costs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARTNER COMMUNICATIONS COMPANY LTD.
(An Israeli Corporation)
SEGMENT INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Israeli Shekels
|
|
|
New Israeli Shekels
|
|
|
Six months ended June 30, 2010
|
|
|
Six months ended June 30, 2009
|
|
|
In millions
|
|
|
In millions
|
|
|
Cellular segment
|
|
Fixed line segment
|
|
Reconciliation
for
consolidation
|
|
Consolidated
|
|
|
Cellular segment
|
|
Fixed line segment
|
|
Reconciliation
for
consolidation
|
|
Consolidated
|
|
Segment revenue - Services
|
2,710
|
|
49
|
|
-
|
|
2,759
|
|
|
2,637
|
|
21
|
|
-
|
|
2,658
|
|
Inter-segment revenue - Services
|
9
|
|
25
|
|
(34)
|
|
-
|
|
|
3
|
|
13
|
|
(16)
|
|
-
|
|
Segment revenue - Equipment
|
490
|
|
14
|
|
-
|
|
504
|
|
|
264
|
|
4
|
|
-
|
|
268
|
|
Total revenues
|
3,209
|
|
88
|
|
(34)
|
|
3,263
|
|
|
2,904
|
|
38
|
|
(16)
|
|
2,926
|
|
Segment cost of revenues - Services
|
1,551
|
|
65
|
|
-
|
|
1,616
|
|
|
1,480
|
|
47
|
|
-
|
|
1,527
|
|
Inter-segment cost of revenues- Services
|
25
|
|
9
|
|
(34)
|
|
-
|
|
|
13
|
|
3
|
|
(16)
|
|
-
|
|
Segment cost of revenues - Equipment
|
342
|
|
20
|
|
-
|
|
362
|
|
|
232
|
|
11
|
|
-
|
|
243
|
|
Cost of revenues
|
1,918
|
|
94
|
|
(34)
|
|
1,978
|
|
|
1,725
|
|
61
|
|
(16)
|
|
1,770
|
|
Gross profit (loss)
|
1,291
|
|
(6)
|
|
|
|
1,285
|
|
|
1,179
|
|
(23)
|
|
|
|
1,156
|
|
Operating expenses
|
373
|
|
17
|
|
|
|
390
|
|
|
307
|
|
20
|
|
|
|
327
|
|
Other income
|
30
|
|
-
|
|
|
|
30
|
|
|
39
|
|
-
|
|
|
|
39
|
|
Operating profit (loss)
|
948
|
|
(23)
|
|
|
|
925
|
|
|
911
|
|
(43)
|
|
|
|
868
|
|
Adjustments to presentation of EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-depreciation and amortization
|
311
|
|
17
|
|
|
|
328
|
|
|
236
|
|
12
|
|
|
|
248
|
|
-other
|
12
|
|
-
|
|
|
|
12
|
|
|
10
|
|
-
|
|
|
|
10
|
|
EBITDA
|
1,271
|
|
(6)
|
|
|
|
1,265
|
|
|
1,157
|
|
(31)
|
|
|
|
1,126
|
|
Reconciliation of EBITDA to profit before tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Depreciation and amortization
|
|
|
|
|
|
|
328
|
|
|
|
|
|
|
|
|
248
|
|
- Finance costs, net
|
|
|
|
|
|
|
74
|
|
|
|
|
|
|
|
|
74
|
|
- Other
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
|
|
10
|
|
Profit before income tax
|
|
|
|
|
|
|
851
|
|
|
|
|
|
|
|
|
794
|
|
PARTNER COMMUNICATIONS COMPANY LTD.
(An Israeli Corporation)
SEGMENT INFORMATION
|
|
|
|
|
|
|
|
|
New Israeli Shekels
|
|
|
New Israeli Shekels
|
|
|
Three months ended June 30, 2010
|
|
|
Three months ended June 30, 2009
|
|
|
In millions
|
|
|
In millions
|
|
|
Cellular segment
|
|
Fixed line segment
|
|
Reconciliation
for
consolidation
|
|
Consolidated
|
|
|
Cellular segment
|
|
Fixed line segment
|
|
Reconciliation
for
consolidation
|
|
Consolidated
|
|
Segment revenue - Services
|
1,380
|
|
25
|
|
-
|
|
1,405
|
|
|
1,348
|
|
12
|
|
-
|
|
1,360
|
|
Inter-segment revenue - Services
|
5
|
|
13
|
|
(18)
|
|
-
|
|
|
2
|
|
8
|
|
(10)
|
|
-
|
|
Segment revenue - Equipment
|
264
|
|
7
|
|
-
|
|
271
|
|
|
152
|
|
2
|
|
-
|
|
154
|
|
Total revenues
|
1,649
|
|
45
|
|
(18)
|
|
1,676
|
|
|
1,502
|
|
22
|
|
(10)
|
|
1,514
|
|
Segment cost of revenues - Services
|
796
|
|
34
|
|
-
|
|
830
|
|
|
749
|
|
28
|
|
-
|
|
777
|
|
Inter-segment cost of revenues- Services
|
13
|
|
5
|
|
(18)
|
|
-
|
|
|
8
|
|
2
|
|
(10)
|
|
-
|
|
Segment cost of revenues - Equipment
|
178
|
|
9
|
|
-
|
|
187
|
|
|
141
|
|
6
|
|
-
|
|
147
|
|
Cost of revenues
|
987
|
|
48
|
|
(18)
|
|
1,017
|
|
|
898
|
|
36
|
|
(10)
|
|
924
|
|
Gross profit (loss)
|
662
|
|
(3)
|
|
|
|
659
|
|
|
604
|
|
(14)
|
|
|
|
590
|
|
Operating expenses
|
191
|
|
9
|
|
|
|
200
|
|
|
163
|
|
8
|
|
|
|
171
|
|
Other income
|
15
|
|
-
|
|
|
|
15
|
|
|
15
|
|
-
|
|
|
|
15
|
|
Operating profit (loss)
|
486
|
|
(12)
|
|
|
|
474
|
|
|
456
|
|
(22)
|
|
|
|
434
|
|
Adjustments to presentation of EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-depreciation and amortization
|
158
|
|
9
|
|
|
|
167
|
|
|
129
|
|
6
|
|
|
|
135
|
|
-other
|
5
|
|
-
|
|
|
|
5
|
|
|
5
|
|
-
|
|
|
|
5
|
|
EBITDA
|
649
|
|
(3)
|
|
|
|
646
|
|
|
590
|
|
(16)
|
|
|
|
574
|
|
Reconciliation of EBITDA to profit before tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Depreciation and amortization
|
|
|
|
|
|
|
167
|
|
|
|
|
|
|
|
|
135
|
|
- Finance costs, net
|
|
|
|
|
|
|
73
|
|
|
|
|
|
|
|
|
48
|
|
- Other
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
5
|
|
Profit before income tax
|
|
|
|
|
|
|
401
|
|
|
|
|
|
|
|
|
386
|

[ Back To Homepage ]
|