6-K
SECURITIES
AND EXCHANGE COMMISSION
Washington, D.C. 20549 |
FORM 6-K
REPORT OF FOREIGN ISSUER
Pursuant
to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934 |
For
the month of May 2006
Matav
Cable Systems Media Ltd.
(Translation of registrants name into English) |
42 Pinkas Street
North Industrial Park
P.O. Box 13600
Netanya 42134
Israel
(Address of principal executive offices)
Indicate by check mark whether the
registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F x
Form 40-F o
Indicate by check mark whether the
registrant by furnishing the information contained in this Form is also thereby furnishing
the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange
Act of 1934.
Yes o
No x
SIGNATURES
Pursuant to the requirements of the
Securities Exchange Act 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.
23 May 2006 |
|
Matav - Cable Systems Media Ltd.
(Registrant)
BY : /s/ Meir Srebernik
Meir Srebernik Chief Executive Officer |
Print the name and title of the
signing officer under his signature
MATAV CABLE
SYSTEMS MEDIA LTD.
FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2005
INDEX
|
n |
Kost Forer Gabbay & Kasierer
|
n |
Phone: 972-3-6232525
|
|
|
3 Aminadav St.
Tel-Aviv 67067, Israel
|
|
Fax: 972-3-5622555
|
REPORT OF INDEPENDENT
AUDITORS
To the shareholders of
MATAV CABLE
SYSTEMS MEDIA LTD.
We
have audited the accompanying balance sheets of Matav Cable Systems Media Ltd.
(the Company) as of December 31, 2005 and 2004 and the consolidated
balance sheets as of such dates and the related statements of operations, changes in
shareholders equity and cash flows of the Company and consolidated for each
of the three years in the period ended December 31, 2005. These financial statements are
the responsibility of the Companys board of directors and management. Our
responsibility is to express an opinion on these financial statements based on our audits.
We
did not audit the financial statements of a jointly controlled company whose assets
included in consolidation constitute approximately 4.8% and 4.9% of total consolidated
assets as of December 31, 2005 and 2004, respectively, and whose revenues included in
consolidation constitute approximately 0.9% and 1% of total consolidated revenues for the
years ended December 31, 2005 and 2004, respectively. Also, we did not audit the financial
statements of certain affiliates, the investment in which, at equity, amounted to
NIS 78,869 thousand and NIS 100,334 thousand as of December 31, 2005 and
2004, respectively, and the Companys equity in their earnings (losses) amounted to
NIS (2,099) thousand, NIS 14,401 thousand and NIS 42,105 thousand for the
years ended December 31, 2005, 2004 and 2003, respectively. The financial statements of
those companies were audited by other auditors, whose reports have been furnished to us,
and our opinion, insofar as it relates to amounts included for those companies, is based
solely on the reports of the other auditors.
We
conducted our audits in accordance with generally accepted auditing standards in Israel,
including those prescribed by the Auditors Regulations (Auditors Mode of
Performance), 1973. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting the
amounts and disclosures in the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our audits and
the reports of other auditors provide a reasonable basis for our opinion.
In
our opinion, based on our audits and the reports of other auditors, the financial
statements referred to above present fairly, in all material respects, the financial
position of the Company and consolidated as of December 31, 2005 and 2004
and the results of operations, changes in shareholders equity and cash flows of the
Company and consolidated for each of the three years in the period ended December
31, 2005, in conformity with accounting principles generally accepted in Israel.
Furthermore, in our opinion, the financial statements referred to above are prepared in
accordance with the Securities Regulations (Preparation of Annual Financial Statements),
1993.
As
described in Note 2, the financial statements as of the dates and for the reported periods
subsequent to December 31, 2003, are presented in reported amounts, in conformity
with Accounting Standards of the Israel Accounting Standards Board. The financial
statements for the year ended December 31, 2003, are presented in values that were
adjusted until that date according to the changes in the general purchasing power of the
Israeli currency, in accordance with pronouncements of the Institute of Certified Public
Accountants in Israel.
Without
qualifying our opinion, we draw attention to Note 18 regarding contingent liabilities and
claims filed against the Company and its investees.
|
|
|
|
|
|
|
|
|
|
Tel-Aviv, Israel |
KOST FORER GABBAY & KASIERER |
March 16, 2006 |
A Member of Ernst & Young Global |
2
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
CONSOLIDATED BALANCE SHEETS |
|
|
|
|
December 31,
|
|
|
2005
|
2004
|
|
Note
|
Reported NIS in thousands (1)
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
| |
|
| |
|
| | |
CURRENT ASSETS: | | |
Cash and cash equivalents | | |
3 | | |
| 13,184 |
|
| 24,250 |
|
Short-term deposit | | |
11b(2) | | |
| 27,196 |
|
| 50 |
|
Trade receivables | | |
4 | | |
| 74,699 |
|
| 75,458 |
|
Other accounts receivable | | |
5 | | |
| 20,381 |
|
| 20,010 |
|
|
|
| |
| |
| | |
| | |
| | |
| 135,460 |
|
| 119,768 |
|
|
|
| |
| |
| | |
LONG-TERM INVESTMENTS AND RECEIVABLES: | | |
Investments in affiliates | | |
6b | | |
| 79,040 |
|
| 101,736 |
|
Investment in another company | | |
6b(2) | | |
| 19,278 |
|
| - |
|
Investment in limited partnerships | | |
7 | | |
| 669 |
|
| 1,656 |
|
Rights to broadcast films and programs | | |
8 | | |
| 23,918 |
|
| 26,509 |
|
Other receivables | | |
| | |
| 317 |
|
| 601 |
|
|
|
| |
| |
| | |
| | |
| | |
| 123,222 |
|
| 130,502 |
|
|
|
| |
| |
| | |
FIXED ASSETS, NET | | |
9 | | |
| 814,408 |
|
| 825,511 |
|
|
|
| |
| |
| | |
OTHER ASSETS, NET | | |
10 | | |
| 2,525 |
|
| 3,101 |
|
|
|
| |
| |
| | |
| | |
| | |
| 1,075,615 |
|
| 1,078,882 |
|
|
|
| |
| |
The accompanying notes are an
integral part of the financial statements.
3
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
CONSOLIDATED BALANCE SHEETS |
|
|
|
|
December 31,
|
|
|
2005
|
2004
|
|
Note
|
Reported NIS in thousands (1)
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
| |
|
| |
|
| | |
CURRENT LIABILITIES: | | |
Credit from banks and others | | |
11 | | |
| 551,742 |
|
| 465,339 |
|
Current maturities of debentures | | |
14 | | |
| 34,596 |
|
| 34,005 |
|
Trade payables | | |
12 | | |
| 105,187 |
|
| 104,282 |
|
Jointly controlled entity - current account | | |
| | |
| 15,648 |
|
| 18,112 |
|
Other accounts payable | | |
13 | | |
| 101,525 |
|
| 201,943 |
|
|
|
| |
| |
| | |
| | |
| | |
| 808,698 |
|
| 823,681 |
|
|
|
| |
| |
| | |
LONG-TERM LIABILITIES: | | |
Loans from banks and others | | |
15 | | |
| 75,464 |
|
| 101,457 |
|
Debentures | | |
14 | | |
| - |
|
| 33,201 |
|
Deferred taxes | | |
17 | | |
| 4,695 |
|
| - |
|
Customers' deposits for converters, net | | |
| | |
| 16,074 |
|
| 20,279 |
|
Accrued severance pay liability, net | | |
16 | | |
| 3,327 |
|
| 2,483 |
|
|
|
| |
| |
| | |
| | |
| | |
| 99,560 |
|
| 157,420 |
|
|
|
| |
| |
| | |
CONTINGENT LIABILITIES, COMMITMENTS, GUARANTEES AND CHARGES | | |
18 | | |
| |
|
| |
|
| | |
SHAREHOLDERS' EQUITY | | |
19 | | |
| 167,357 |
|
| 97,781 |
|
|
|
| |
| |
| | |
| | |
| | |
| 1,075,615 |
|
| 1,078,882 |
|
|
|
| |
| |
The accompanying notes are an
integral part of the financial statements.
March 16, 2006
Date of approval of the financial statements |
Meir Srebernik Chairman of the Board and CEO |
Tal Peres Chief Financial Officer |
4
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
BALANCE SHEETS - THE COMPANY |
|
|
|
|
December 31,
|
|
|
2005
|
2004
|
|
Note
|
Reported NIS in thousands (1)
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
| |
|
| |
|
| | |
CURRENT ASSETS: | | |
Cash and cash equivalents | | |
3 | | |
| 6,364 |
|
| 21,602 |
|
Short-term deposit | | |
11b(2) | | |
| 27,196 |
|
| - |
|
Trade receivables | | |
4 | | |
| 33,835 |
|
| 37,398 |
|
Other accounts receivable | | |
5 | | |
| 12,801 |
|
| 15,321 |
|
|
|
| |
| |
| | |
| | |
| | |
| 80,196 |
|
| 74,321 |
|
|
|
| |
| |
| | |
LONG-TERM INVESTMENTS AND RECEIVABLES: | | |
Investments in subsidiaries and long-term accounts | | |
6a | | |
| 276,772 |
|
| 254,100 |
|
Investments in affiliates | | |
6b | | |
| 77,814 |
|
*) | 99,183 |
|
Other receivables | | |
| | |
| 317 |
|
| 601 |
|
|
|
| |
| |
| | |
| | |
| | |
| 354,903 |
|
*) | 353,884 |
|
|
|
| |
| |
| | |
FIXED ASSETS, NET | | |
9 | | |
| 545,452 |
|
| 557,487 |
|
|
|
| |
| |
| | |
OTHER ASSETS, NET | | |
10 | | |
| 172 |
|
| 616 |
|
|
|
| |
| |
| | |
| | |
| | |
| 980,723 |
|
*) | 986,308 |
|
|
|
| |
| |
The accompanying notes are an
integral part of the financial statements.
5
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
BALANCE SHEETS - THE COMPANY |
|
|
|
|
December 31,
|
|
|
2005
|
2004
|
|
Note
|
Reported NIS in thousands (1)
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
| |
|
| |
|
| | |
CURRENT LIABILITIES: | | |
Credit from banks and others | | |
11 | | |
| 510,252 |
|
| 424,992 |
|
Current maturities of debentures | | |
14 | | |
| 34,919 |
|
| 34,005 |
|
Trade payables | | |
12 | | |
| 76,203 |
|
| 74,917 |
|
Subsidiaries - current account | | |
| | |
| 16,979 |
|
| 18,619 |
|
Other accounts payable | | |
13 | | |
| 86,193 |
|
*) | 179,965 |
|
|
|
| |
| |
| | |
| | |
| | |
| 724,546 |
|
*) | 732,498 |
|
|
|
| |
| |
LONG-TERM LIABILITIES: | | |
Loans from banks and others | | |
15 | | |
| 75,464 |
|
| 101,457 |
|
Debentures | | |
14 | | |
| - |
|
| 34,005 |
|
Excess of losses over investment in subsidiaries | | |
6a | | |
| - |
|
*) | 4,643 |
|
Customers' deposits for converters, net | | |
| | |
| 11,838 |
|
| 14,901 |
|
Accrued severance pay liability, net | | |
16 | | |
| 1,518 |
|
| 1,023 |
|
|
|
| |
| |
| | |
| | |
| | |
| 88,820 |
|
*) | 156,029 |
|
|
|
| |
| |
| | |
CONTINGENT LIABILITIES, COMMITMENTS, GUARANTEES AND CHARGES | | |
18 | | |
| |
|
| |
|
| | |
SHAREHOLDERS' EQUITY | | |
19 | | |
| 167,357 |
|
| 97,781 |
|
|
|
| |
| |
| | |
| | |
| | |
| 980,723 |
|
*) | 986,308 |
|
|
|
| |
| |
The accompanying notes are an
integral part of the financial statements.
March 16, 2006
Date of approval of the financial statements |
Meir Srebernik Chairman of the Board and CEO |
Tal Peres Chief Financial Officer |
6
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
|
|
|
|
Year ended December 31,
|
|
|
2005
|
2004
|
2003
|
|
|
NIS in thousands
(except per share amounts)
|
|
Note
|
Reported (1)
|
Adjusted (2)
|
|
|
|
|
|
Revenues |
|
|
2k |
|
|
| 542,968 |
|
| 584,564 |
|
| 545,480 |
|
|
|
| |
| |
| |
| | |
Operating expenses: | | |
Depreciation and amortization | | |
| | |
| 141,795 |
|
| 144,902 |
|
| 160,521 |
|
Other operating expenses | | |
21a | | |
| 339,765 |
|
| 327,586 |
|
| 306,165 |
|
|
|
| |
| |
| |
| | |
Total operating expenses | | |
| | |
| 481,560 |
|
| 472,488 |
|
| 466,686 |
|
|
|
| |
| |
| |
| | |
Gross profit | | |
| | |
| 61,408 |
|
| 112,076 |
|
| 78,794 |
|
|
|
| |
| |
| |
| | |
Selling, marketing, general and administrative | | |
expenses: | | |
21b | | |
| |
|
| |
|
| |
|
Selling and marketing expenses | | |
| | |
| 53,318 |
|
| 63,676 |
|
| 43,954 |
|
General and administrative expenses | | |
| | |
| 42,133 |
|
*) | 45,023 |
|
*) | 42,122 |
|
|
|
| |
| |
| |
| | |
| | |
| | |
| 95,451 |
|
*) | 108,699 |
|
*) | 86,076 |
|
|
|
| |
| |
| |
| | |
Operating income (loss) | | |
| | |
| (34,043 |
) |
*) | 3,377 |
|
*) | (7,282 |
) |
Financial expenses, net | | |
21c | | |
| 50,645 |
|
| 50,333 |
|
| 83,958 |
|
Other income (expenses), net | | |
21d | | |
| 153,526 |
|
| (42,680 |
) |
*) | 83,001 |
|
|
|
| |
| |
| |
| | |
Income (loss) before taxes on income | | |
| | |
| 68,838 |
|
*) | (89,636 |
) |
*) | (8,239 |
) |
Taxes on income | | |
17 | | |
| (6,736 |
) |
*) | 7,649 |
|
*) | 38,118 |
|
|
|
| |
| |
| |
| | |
Income (loss) after taxes on income | | |
| | |
| 75,574 |
|
| (97,285 |
) |
| (46,357 |
) |
Equity in earnings (losses) of investees, net | | |
6 | | |
| (6,000 |
) |
| 14,301 |
|
| 40,907 |
|
|
|
| |
| |
| |
| | |
Net income (loss) | | |
| | |
| 69,574 |
|
| (82,984 |
) |
| (5,450 |
) |
|
|
| |
| |
| |
| | |
Net earnings (loss) per Ordinary share (in NIS) | | |
22 | | |
| 2.30 |
|
| (2.74 |
) |
| (0.19 |
) |
|
|
| |
| |
| |
(2) |
Adjusted
to the NIS of December 2003. |
The accompanying notes are an
integral part of the financial statements.
7
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
STATEMENTS OF OPERATIONS - THE COMPANY |
|
|
|
|
Year ended December 31,
|
|
|
2005
|
2004
|
2003
|
|
|
NIS in thousands
(except per share amounts)
|
|
Note
|
Reported (1)
|
Adjusted (2)
|
|
|
|
|
|
Revenues |
|
|
2k |
|
|
| 345,819 |
|
| 370,275 |
|
| 367,326 |
|
|
|
| |
| |
| |
| | |
Operating expenses: | | |
Depreciation and amortization | | |
| | |
| 104,524 |
|
| 103,715 |
|
| 116,878 |
|
Other operating expenses | | |
21a | | |
| 240,465 |
|
| 223,632 |
|
| 207,205 |
|
|
|
| |
| |
| |
| | |
Total operating expenses | | |
| | |
| 344,989 |
|
| 327,347 |
|
| 324,083 |
|
|
|
| |
| |
| |
| | |
Gross profit | | |
| | |
| 830 |
|
| 42,928 |
|
| 43,243 |
|
|
|
| |
| |
| |
| | |
Selling, marketing, general and administrative | | |
expenses: | | |
21b | | |
| |
|
| |
|
| |
|
Selling and marketing expenses | | |
| | |
| 31,399 |
|
| 34,988 |
|
| 26,878 |
|
General and administrative expenses | | |
| | |
| 27,607 |
|
*) | 30,050 |
|
*) | 27,853 |
|
|
|
| |
| |
| |
| | |
| | |
| | |
| 59,006 |
|
*) | 65,038 |
|
*) | 54,731 |
|
|
|
| |
| |
| |
| | |
Operating loss | | |
| | |
| (58,176 |
) |
*) | (22,110 |
) |
*) | (11,488 |
) |
Financial expenses, net | | |
21c | | |
| 35,068 |
|
| 45,961 |
|
| 79,387 |
|
Other income (expenses), net | | |
21d | | |
| 157,911 |
|
| (41,976 |
) |
| *)86,602 |
|
|
|
| |
| |
| |
| | |
Income (loss) before taxes on income | | |
| | |
| 64,667 |
|
*) | (110,047 |
) |
*) | (4,273 |
) |
Taxes on income | | |
17 | | |
| (5,779 |
) |
*) | 4,806 |
|
*) | 37,592 |
|
|
|
| |
| |
| |
| | |
Income (loss) after taxes on income | | |
| | |
| 70,446 |
|
| (114,853 |
) |
| (41,865 |
) |
Equity in earnings (losses) of investees, net | | |
6 | | |
| (872 |
) |
| 31,869 |
|
| 36,415 |
|
|
|
| |
| |
| |
| | |
Net income (loss) | | |
| | |
| 69,574 |
|
| (82,984 |
) |
| (5,450 |
) |
|
|
| |
| |
| |
| | |
Net earnings (loss) per Ordinary share (in NIS) | | |
22 | | |
| 2.30 |
|
| (2.74 |
) |
| (0.19 |
) |
|
|
| |
| |
| |
(2) |
Adjusted
to the NIS of December 2003. |
The accompanying notes are an
integral part of the financial statements.
8
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY |
|
|
|
Share capital
|
Additional
paid-in
capital
|
Accumulated
deficit
|
Cost of
Company
shares
held by
subsidiary
|
Total
|
|
Number of
shares
|
Amount
|
|
Adjusted NIS in thousands (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2003 |
|
|
| 30,204 |
|
| 48,882 |
|
| 401,329 |
|
| (238,222 |
) |
| (64,917 |
) |
| 147,072 |
|
| | |
Sale of Company shares held | | |
by subsidiary | | |
| - |
|
| - |
|
| (25,791 |
) |
| - |
|
| 64,917 |
|
| 39,126 |
|
Loss for the year | | |
| - |
|
| - |
|
| - |
|
| (5,450 |
) |
| - |
|
| (5,450 |
) |
|
| |
| |
| |
| |
| |
| |
| | |
Balance at December 31, 2003 | | |
| 30,204 |
|
| 48,882 |
|
| 375,538 |
|
| (243,672 |
) |
| - |
|
| 180,748 |
|
|
| |
| |
| |
| |
| |
| |
| | |
| | |
|
Reported NIS in thousands (1)
|
|
|
|
|
|
|
|
Balance at January 1, 2004 | | |
| 30,204 |
|
| 48,882 |
|
| 375,538 |
|
| (243,672 |
) |
| - |
|
| 180,748 |
|
| | |
Exercise of stock options by | | |
employees | | |
| 17 |
|
| 17 |
|
| - |
|
| - |
|
| - |
|
| 17 |
|
Loss for the year | | |
| - |
|
| - |
|
| - |
|
| (82,984 |
) |
| - |
|
| (82,984 |
) |
|
| |
| |
| |
| |
| |
| |
| | |
Balance at December 31, 2004 | | |
| 30,221 |
|
| 48,899 |
|
| 375,538 |
|
| (326,656 |
) |
| - |
|
| 97,781 |
|
| | |
Exercise of stock options by | | |
employees | | |
| 2 |
|
| 2 |
|
| - |
|
| - |
|
| - |
|
| 2 |
|
Net income | | |
| - |
|
| - |
|
| - |
|
| 69,574 |
|
| - |
|
| 69,574 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Balance at December 31, 2005 | | |
| 30,223 |
|
| 48,901 |
|
| 375,538 |
|
| (257,082 |
) |
| - |
|
| 167,357 |
|
|
| |
| |
| |
| |
| |
| |
(2) |
Adjusted
to the NIS of December 2003. |
The accompanying notes are an
integral part of the financial statements.
9
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
Year ended December 31,
|
|
2005
|
2004
|
2003
|
|
NIS in thousands
|
|
Reported (1)
|
Adjusted (2)
|
|
|
|
|
Cash flows from operating activities: |
|
|
| |
|
| |
|
| |
|
| | |
Net income (loss) | | |
| 69,574 |
|
| (82,984 |
) |
| (5,450 |
) |
Adjustments to reconcile net income (loss) to net cash provided by | | |
(used in) operating activities (a) | | |
| (91,359 |
) |
| 204,244 |
|
| 101,503 |
|
|
| |
| |
| |
| | |
Net cash provided by (used in) operating activities | | |
| (21,785 |
) |
| 121,260 |
|
| 96,053 |
|
|
| |
| |
| |
| | |
Cash flows from investing activities: | | |
| | |
Investment in short-term deposits, net | | |
| (27,146 |
) |
| (50 |
) |
| - |
|
Investment by granting loans to Hot Telecom | | |
| (51,820 |
) |
| (12,209 |
) |
| - |
|
Investment in limited partnerships | | |
| (12 |
) |
| (87 |
) |
| - |
|
Newly consolidated jointly controlled entity (b) | | |
| - |
|
| - |
|
| 1,980 |
|
Investment in affiliate | | |
| (27,656 |
) |
| - |
|
| - |
|
Purchase of fixed assets | | |
| (151,285 |
) |
| (95,217 |
) |
| (56,642 |
) |
Collection of long-term loans from affiliate | | |
| - |
|
| - |
|
| 292 |
|
Proceeds from sale of investment in affiliate, net | | |
| 244,249 |
|
| - |
|
| 114,440 |
|
Proceeds from sale of fixed assets | | |
| 112 |
|
| 1,393 |
|
| 1,700 |
|
Grant of long-term loan for the purchase of fixed assets | | |
| - |
|
| - |
|
| (1,394 |
) |
Collection of long-term loans granted for the purchase of fixed | | |
assets | | |
| 277 |
|
| 277 |
|
| - |
|
Issuance of capital note and long-term account with affiliate | | |
| (142 |
) |
| (68 |
) |
| - |
|
|
| |
| |
| |
| | |
Net cash provided by (used in) investing activities | | |
| (13,423 |
) |
| (105,961 |
) |
| 60,376 |
|
|
| |
| |
| |
| | |
Cash flows from financing activities: | | |
| | |
Exercise of stock options into shares by employees | | |
| 2 |
|
| 17 |
|
| - |
|
Sale of Company shares held by subsidiary | | |
| - |
|
| - |
|
| 39,126 |
|
Receipt of long-term loans from banks and others | | |
| - |
|
| 3,759 |
|
| 31,676 |
|
Repayment of long-term loans from banks and others | | |
| (27,816 |
) |
| (45,965 |
) |
| (73,522 |
) |
Redemption of debentures | | |
| (34,585 |
) |
| (34,107 |
) |
| (33,701 |
) |
Short-term credit from banks, net | | |
| 86,541 |
|
| 47,299 |
|
| (89,664 |
) |
|
| |
| |
| |
| | |
Net cash provided by (used in) financing activities | | |
| 24,142 |
|
| (28,997 |
) |
| (126,085 |
) |
|
| |
| |
| |
| | |
Increase (decrease) in cash and cash equivalents | | |
| (11,066 |
) |
| (13,698 |
) |
| 30,344 |
|
Cash and cash equivalents at beginning of year | | |
| 24,250 |
|
| 37,948 |
|
| 7,604 |
|
|
| |
| |
| |
| | |
Cash and cash equivalents at end of year | | |
| 13,184 |
|
| 24,250 |
|
| 37,948 |
|
|
| |
| |
| |
(2) |
Adjusted
to the NIS of December 2003. |
The accompanying notes are an
integral part of the financial statements.
10
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
| |
|
Year ended December 31,
|
| |
|
2005
|
2004
|
2003
|
| |
|
NIS in thousands
|
| |
|
Reported (1)
|
Adjusted (2)
|
| |
|
|
|
|
|
(a) |
Adjustments to reconcile net income (loss) to net cash |
|
|
| |
|
| |
|
| |
|
| |
provided by (used in) operating activities: | | |
| |
| | |
| |
Income and expenses not involving cash flows: | | |
| |
| | |
| |
Equity in losses (earnings) of investees, net | | |
| 3,434 |
|
| (22,652 |
) |
*) | (62,840 |
) |
| |
Depreciation and amortization | | |
| 158,440 |
|
| 146,488 |
|
| 171,820 |
|
| |
Deferred taxes, net | | |
| (19,286 |
) |
| 8,351 |
|
*) | 15,630 |
|
| |
Increase in accrued severance pay, net | | |
| 844 |
|
| 377 |
|
| 1,685 |
|
| |
Loss (gain) from: | | |
| |
Changes in shareholding in affiliate (including from sale | | |
| |
of shares of affiliate) | | |
| (164,647 |
) |
| - |
|
| (96,662 |
) |
| |
Write-off of investment in another company | | |
| - |
|
| 16,241 |
|
| - |
|
| |
Sale of fixed assets | | |
| 6 |
|
| 197 |
|
| 1,428 |
|
| |
Linkage differences on debentures | | |
| 1,975 |
|
| 1,467 |
|
| 355 |
|
| |
Linkage differences on long-term loans from banks and others | | |
| |
and accounts receivable, net | | |
| 1,692 |
|
| (1,097 |
) |
| (3,647 |
) |
| |
|
| |
| |
| |
| |
| | |
| |
| | |
| (17,542 |
) |
| 149,372 |
|
*) | 27,769 |
|
| |
|
| |
| |
| |
| |
Changes in operating assets and liabilities: | | |
| |
| | |
| |
Decrease in trade receivables | | |
| 759 |
|
| 7,693 |
|
| 9,718 |
|
| |
Decrease in rights to broadcast movies and programs | | |
| |
(including amortization of investment in limited | | |
| |
partnerships) | | |
| 3,590 |
|
| 8,418 |
|
| - |
|
| |
Increase in other accounts receivable | | |
| (371 |
) |
| (245 |
) |
| (29 |
) |
| |
Increase (decrease) in trade payables | | |
| 5,328 |
|
| 9,717 |
|
| (1,832 |
) |
| |
Increase (decrease) in jointly controlled entity - current | | |
| |
account | | |
| (2,464 |
) |
| 422 |
|
| 15,008 |
|
| |
Increase (decrease) in other accounts payable | | |
| (76,454 |
) |
| 34,263 |
|
*) | 50,003 |
|
| |
Increase (decrease) in customers' deposits for converters, net | | |
| (4,205 |
) |
| (5,396 |
) |
| 866 |
|
| |
|
| |
| |
| |
| |
| | |
| |
| | |
| (73,817 |
) |
| 54,872 |
|
*) | 73,734 |
|
| |
|
| |
| |
| |
| |
| | |
| |
| | |
| (91,359 |
) |
| 204,244 |
|
| 101,503 |
|
| |
|
| |
| |
| |
(2) |
Adjusted
to the NIS of December 2003. |
The accompanying notes are an
integral part of the financial statements.
11
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
| |
|
Year ended December 31,
|
| |
|
2005
|
2004
|
2003
|
| |
|
NIS in thousands
|
| |
|
Reported (1)
|
Adjusted (2)
|
| |
|
|
|
|
|
(b) |
Newly consolidated jointly controlled entity: |
|
|
| |
|
| |
|
| |
|
| |
| | |
| |
Working capital, net (except cash and cash equivalents) | | |
| - |
|
| - |
|
| 38,745 |
|
| |
Fixed assets, net | | |
| - |
|
| - |
|
| (1,142 |
) |
| |
Investment in limited partnerships | | |
| - |
|
| - |
|
| (2,057 |
) |
| |
Rights to broadcast movies and programs | | |
| - |
|
| - |
|
| (34,927 |
) |
| |
Long-term liabilities | | |
| - |
|
| - |
|
| 737 |
|
| |
Investment in affiliate (prior to consolidation) | | |
| - |
|
| - |
|
| 624 |
|
| |
|
| |
| |
| |
| |
| | |
| |
| | |
| - |
|
| - |
|
| 1,980 |
|
| |
|
| |
| |
| |
| (c) |
Significant non-cash activity: | | |
| |
| | |
| |
Purchase of fixed assets on credit | | |
| 11,590 |
|
| 16,833 |
|
| 35,512 |
|
| |
|
| |
| |
| |
(2) |
Adjusted
to the NIS of December 2003. |
The accompanying notes are an
integral part of the financial statements.
12
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
STATEMENTS OF CASH FLOWS - THE COMPANY |
|
|
|
Year ended December 31,
|
|
2005
|
2004
|
2003
|
|
NIS in thousands
|
|
Reported (1)
|
Adjusted (2)
|
|
|
|
|
Cash flows from operating activities: |
|
|
| |
|
| |
|
| |
|
| | |
Net income (loss) | | |
| 69,574 |
|
| (82,984 |
) |
| (5,450 |
) |
Adjustments to reconcile net income (loss) to net cash provided by | | |
(used in) operating activities (a) | | |
| (146,107 |
) |
| 147,052 |
|
| 42,870 |
|
|
| |
| |
| |
| | |
Net cash provided by (used in) operating activities | | |
| (76,533 |
) |
| 64,068 |
|
| 37,420 |
|
|
| |
| |
| |
| | |
Cash flows from investing activities: | | |
| | |
Investment in short-term deposits, net | | |
| (27,196 |
) |
| - |
|
| - |
|
Investment by granting loans to Hot Telecom | | |
| (51,820 |
) |
| (12,209 |
) |
| - |
|
Purchase of fixed assets | | |
| (94,904 |
) |
| (50,511 |
) |
| (12,311 |
) |
Collection of long-term loans granted to subsidiaries, net | | |
| - |
|
| 11,817 |
|
| 54,396 |
|
Proceeds from sale of investment in affiliate, net | | |
| 244,249 |
|
| - |
|
| 113,709 |
|
Proceeds from sale of fixed assets | | |
| 83 |
|
| 1,117 |
|
| 1,077 |
|
Grant of long-term loan for the purchase of fixed assets | | |
| - |
|
| - |
|
| (1,394 |
) |
Collection of long-term loans granted for the purchase of fixed | | |
assets | | |
| 277 |
|
| 278 |
|
| - |
|
Investment in investees (including issuance of capital notes), net | | |
| (32,393 |
) |
| - |
|
| - |
|
|
| |
| |
| |
| | |
Net cash provided by (used in) investing activities | | |
| 38,296 |
|
| (49,508 |
) |
| 155,477 |
|
|
| |
| |
| |
| | |
Cash flows from financing activities: | | |
| | |
Exercise of stock options into shares by employees | | |
| 2 |
|
| 17 |
|
| - |
|
Receipt of long-term loans from banks and others | | |
| - |
|
| 3,759 |
|
| 31,676 |
|
Repayment of long-term loans from banks and others | | |
| (27,816 |
) |
| (45,965 |
) |
| (73,522 |
) |
Redemption of debentures | | |
| (34,585 |
) |
| (34,107 |
) |
| (33,701 |
) |
Short-term credit from banks, net | | |
| 85,398 |
|
| 47,459 |
|
| (89,646 |
) |
Receipt of long-term loans from subsidiary | | |
| - |
|
| - |
|
| 731 |
|
|
| |
| |
| |
| | |
Net cash provided by (used in) financing activities | | |
| 22,999 |
|
| (28,837 |
) |
| (164,462 |
) |
|
| |
| |
| |
| | |
Increase (decrease) in cash and cash equivalents | | |
| (15,238 |
) |
| (14,277 |
) |
| 28,435 |
|
Cash and cash equivalents at beginning of year | | |
| 21,602 |
|
| 35,879 |
|
| 7,444 |
|
|
| |
| |
| |
| | |
Cash and cash equivalents at end of year | | |
| 6,364 |
|
| 21,602 |
|
| 35,879 |
|
|
| |
| |
| |
(2) |
Adjusted
to the NIS of December 2003. |
The accompanying notes are an
integral part of the financial statements.
13
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
STATEMENTS OF CASH FLOWS - THE COMPANY |
|
|
| |
|
Year ended December 31,
|
| |
|
2005
|
2004
|
2003
|
| |
|
NIS in thousands
|
| |
|
Reported (1)
|
Adjusted (2)
|
| |
|
|
|
|
|
(a) |
Adjustments to reconcile net income (loss) to net cash |
|
|
| |
|
| |
|
| |
|
| |
provided by (used in) operating activities: | | |
| |
| | |
| |
Income and expenses not involving cash flows: | | |
| |
| | |
| |
Equity in earnings of investees, net | | |
| (444 |
) |
| (40,219 |
) |
*) | (58,348 |
) |
| |
Depreciation and amortization | | |
| 107,555 |
|
| 102,098 |
|
| 126,350 |
|
| |
Deferred taxes, net | | |
| (19,448 |
) |
| 8,351 |
|
*) | 15,630 |
|
| |
Increase in accrued severance pay, net | | |
| 495 |
|
| 319 |
|
| 1,109 |
|
| |
Loss (gain) from: | | |
| |
Changes in shareholding in subsidiary and affiliate | | |
| |
(including from sale of shares of affiliate) | | |
| (164,647 |
) |
| - |
|
| (97,876 |
) |
| |
Write-off of investment in another company | | |
| - |
|
| 16,227 |
|
| - |
|
| |
Sale of fixed assets | | |
| 7 |
|
| 81 |
|
| 938 |
|
| |
Linkage differences on debentures | | |
| 1,494 |
|
| 1,014 |
|
| (116 |
) |
| |
Linkage differences on long-term loans from banks and others | | |
| |
and accounts receivable, net | | |
| 801 |
|
| (1,097 |
) |
| (3,386 |
) |
| |
Erosion of long-term accounts and capital note | | |
| - |
|
| - |
|
| 82 |
|
| |
|
| |
| |
| |
| |
| | |
| |
| | |
| (74,187 |
) |
| 86,774 |
|
*) | (15,617 |
) |
| |
|
| |
| |
| |
| |
Changes in operating assets and liabilities: | | |
| |
| | |
| |
Decrease in trade receivables | | |
| 3,563 |
|
| 8,002 |
|
| 2,235 |
|
| |
Decrease (increase) in other accounts receivable | | |
| 2,520 |
|
| 4,110 |
|
| (5,781 |
) |
| |
Increase (decrease) in trade payables | | |
| 1,076 |
|
| 14,160 |
|
| (4,268 |
) |
| |
Increase (decrease) in subsidiaries - current accounts | | |
| (1,640 |
) |
| 2,631 |
|
| 13,973 |
|
| |
Increase (decrease) in other accounts payable | | |
| (74,376 |
) |
| 35,356 |
|
*) | 51,793 |
|
| |
Increase (decrease) in customers' deposits for converters, net | | |
| (3,063 |
) |
| (3,981 |
) |
| 535 |
|
| |
|
| |
| |
| |
| |
| | |
| |
| | |
| (71,920 |
) |
| 60,278 |
|
*) | 58,487 |
|
| |
|
| |
| |
| |
| |
| | |
| |
| | |
| (146,107 |
) |
| 147,052 |
|
| 42,870 |
|
| |
|
| |
| |
| |
| (b) |
Significant non-cash activity: | | |
| |
| | |
| |
Purchase of fixed assets on credit | | |
| 6,406 |
|
*) | 6,981 |
|
| 28,602 |
|
| |
|
| |
| |
| |
(2) |
Adjusted
to the NIS of December 2003. |
The accompanying notes are an
integral part of the financial statements.
14
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
|
a. |
A
General Description of the Group |
|
1. |
Matav
Cable Systems Media Ltd. (the Company) was incorporated in
June 1987. The Company operates independently and through a wholly owned
subsidiary and investee partnership in two principal fields: multi channel TV
broadcasting to subscribers (provided since 1990) and access to high speed
internet over cables services to the private sector (provided since April
2002). The Company also holds interests (about 26.6%) in an affiliated
partnership that provides nationwide fixed line telephony service and access to
high speed internet over cables and other telecom services to the business
sector. |
|
2. |
Multi
channel TV broadcasting |
|
The
Company and its wholly owned subsidiary, Cable Systems Media Haifa-Hadera Ltd. (Matav
Haifa) supply multi channel TV broadcasting to subscribers in various sites in
central and northern Israel. The Company, including Matav Haifa, is one of three groups
that hold general non-exclusive cable broadcast licenses (the Broadcast Licenses).
The two other groups are the Tevel group and the Golden Channels group. Since July 2001,
upon the approval of amendment (No. 25) to the Israeli Telecommunications Law, 1982,
the Company and Matav Haifa conduct their operation pursuant to long-term, non-exclusive
Broadcast Licenses. The Broadcast Licenses are effective for a period of 15 years that
may be extended for additional periods of 10 years each. |
|
In
July 2001 the Company and Matav Haifa began to provide digital broadcasting services, in
addition to the analog broadcasting services which were provided all along. The Company
and Matav Haifa offer their digital subscribers the digital Basic Package. In addition,
the digital subscribers may receive at their choice for additional consideration,
additional content products that include, inter alia, a variety of additional channels
and channel packages. |
|
The
Broadcast Licenses stipulate the fee the Company and Matav Haifa may charge the analog
subscribers for the Basic broadcasts in the different areas. The Broadcast licenses do
not stipulate fees for digital subscribers. Pursuant to the
Telecommunication Law the Company and Matav Haifa may determine the subscriber fees for
digital subscribers and the Minister of Communication may direct the Company and Matav
Haifa to adjust such fees if he finds, inter alia, that they are harmful to competition,
discriminatory or misleading. Additional digital services (channel packages, single
channels, pay per view and video on demand services) are subject to additional charge. |
|
3. |
Access
to High Speed internet and Telephony Services |
|
a) |
On
March 27, 2002, the Ministry of Communication granted Matav
Infrastructures 2001 Limited Partnership (Matav Infrastructures)
which is controlled by the Company, a Telecommunication Infrastructure License
(the Infrastructure License) for the provision of access to high
speed internet services. In April 2002, Matav Infrastructures began to provide
high speed internet over cable services under the said license. |
15
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 1: |
|
GENERAL
(Cont.) |
|
In
July 2002, the Cable Companies filled a request for a license to provide domestic fixed
communication services to the general Israeli public. In October 2003, the Cable
Companies signed an agreement for the establishment of a limited partnership, Hot Telecom
(Hot Telecom) which is 26.6% owned by Matav Investments Ltd. (a wholly owned
subsidiary of the Company). In November 2003 the Ministry of communication granted Hot
Telecom an Infrastructure License which replaced and terminated the Infrastructure
License of Matav Infrastructures, including, among others, a license to provide high
speed internet services, fixed telephony services, various data communication services
and various data transmission services. The Infrastructure License was granted for a
period of 20 years that may be extended by the Minister of Communication for additional
periods of 10 years each. |
|
On
March 16, 2005, the Minister of the Communications amended Hot Telecom Infrastructure
License thereby allowing Hot Telecom to provide access to High Speed Internet services,
by the former Infrastructure Licensees of the Cable Companies, including inter alia,
Matav Infrastructures, whilst the said services shall be deemed to have been provided by
Hot Telecom, until the consummation of the merger of the Cable Companies. |
|
As
of the date of the financial statements, the internet activity in the private sector is
performed by Matav Infrastructures and the internet activity in the business sector is
preformed by Hot Telecom. |
|
b) |
Telephony
services provided by Hot Telecom |
|
Since
the first quarter of 2005, Hot Telecom began to provide, in addition to access to high
speed internet to the business sector, as described above, commercial fixed line
telephony services using VOIP technology. |
|
In
this context, Hot Telecom is required to make substantial investments in order to provide
telephony services and various related services that will be offered to the entire public
in Israel. According to the approval of the Controller of Restrictive Business Practices (the
Controller) to the merger of the Cable Companies (detailed below) it was
determined, among others, that Hot Telecoms comprehensive investment in fixed line
telephony infrastructure shall be in an amount of not less than NIS 350 million (the
Companys share in that amount totals approximately NIS 93 million) and it
shall be invested as follows: an amount not less than NIS 190 million by June 30,
2005 and not less than NIS 160 million until June 30, 2006 and any additional
amount that will be required for the finance of the business plan. The Controller also
determined a minimal number of telephony subscribers between 2005 and
2007. The Company believes that as of the date of the approval of the financial
statements, Hot Telecom is complying with the conditions set forth by the Controller
regarding the amount of investments and of subscribers. |
16
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 1: |
|
GENERAL
(Cont.) |
|
4. |
Ownership
of the cable network |
|
According
to the Telecommunications Law, the grant of an Infrastructure License to Hot Telecom was
contingent on the holders of the broadcasting licenses (Cable Companies) transferring to
the owners of the Infrastructure Licenses, the ownership of the cable network. According
to the Infrastructure License, Hot Telecom is entitled to use the cable network which is
owned by the Cable Companies and to perform any operation thereon, according to the law,
during an interim period. According to an amendment to the Infrastructure License from
November 2005, the interim period shall terminate once the merger between the Cable
Companies is consummated or June 30, 2006, whichever periods ends first. The Cable
Companies intend to transfer the ownership of the cable network to Hot Telecom at the
end of the interim period. As of the date of the approval of the financial statements,
the ownership of the cable network was not yet transferred to Hot Telecom. |
|
On
September 15, 2005, the Cable Companies (including the Company) and Hot Telecom
signed agreements according to which the Cable Companies rendered Hot Telecom exclusive
leasehold rights in the cable network. Furthermore, the former holders of domestic fixed
communication licenses (subsidiaries of the Cable Companies) assigned their rights and
commitments according to the broadcast distribution agreements to Hot Telecom. The
payment for the right to use the cable network and the payment for the services that Hot
Telecom shall provide to the Cable Companies was not yet determined. |
|
The
Broadcast Licenses and Hot Telecom Infrastructure License contain provisions as to the
existence of a structural separation between holders of broadcasting licenses and the
holder of the Infrastructure License. According to these provisions, there are
restrictions limiting the identity and number of directors that are permitted to serve in
both the infrastructure entity (and its general partner), and the Cable Broadcast
Companies. Further, according to these licenses, in the earlier event of the following:
another entity is granted general broadcasting license through the cable network or in
the event the number of access to high speed internet subscribers reaches 450,000, or in
the event the number of telephone lines operated by Hot Telecom reaches 250,000 or
December 31, 2007 (an additional term in the Broadcast Licenses), the holders of the
licenses shall carry out a structural separation in a format specified in the licenses
including, among others, separation of the management of the holders of licenses,
separation of the assets of the holders of licenses and separation of the employees of
the holders of licenses. |
17
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 1: |
|
GENERAL
(Cont.) |
|
In
1989, the Cable Companies (including the Company) formed Hot Vision Ltd. (Hot Vision)
which, as of December 31, 2005 is approximately 26.3% owned by the Company (as of
December 31, 2004 approximately 26.2%). The holding rate in Hot Vision is
determined according to the relative share of each company in total cable subscribers in
the market. The shareholders of Hot Vision have a contractual arrangement for joint
control over Hot Vision. Hot Vision is engaged in editing and preparing content to be
screened and broadcasted by the Cable Companies. Hot Vision also purchases and produces
local programs for the Cable Companies. The said activity is conducted by the Cable
Companies through Hot Vision according to the approval of the Controller to the merger
between the Cable Companies. |
|
In the past, Hot Vision executed
agreements with certain shareholders regarding the provision of content which it purchased
from the owners of said content. Such agreement between Hot Vision and Tevel is in force
until December 31, 2006. The shareholders are entitled to extend the agreement for
additional periods of 12 months each, on terms to be determined by the parties. The scope
of the transactions in 2005 and 2004 totaled approximately NIS 26 million and
NIS 68 million, respectively. |
|
7. |
The
operational merger between the Cable Companies: |
|
Since 2001, the Cable Companies,
including the Company, act to gradually merge their operations and activities. The purpose
of the merger is to, among others, enable the merged entity to consolidate, expand and
facilitate its position as a national entity in the field of multi channel TV broadcasting
and internet access services so to be able to compete more effectively against its
competitors (mainly Bezeq, Israels national telecom operator and its subsidiary, the
satellite company, YES), cooperate in various areas, including purchase of
content, sales and marketing so as to achieve substantial savings in operational costs. |
|
The merger received approvals under
applicable law from the Council for Cable and Satellite (the Council), the
Controller and the Income Tax Commissioner. |
|
According to the position of the
Supervisor of Banks, the merger of the cable television operators and the formation of the
merged cable entity would constitute a deviation from the directives of the Bank of Israel
and of Proper Bank management Directives of the Supervisor of Banks regarding,
among other things, restrictions on debt amounts to a Group of Borrowers as
such term is defined in Proper Bank Management Directives. The relevant
directives deal with certain limits applicable to loan amounts given by banking
corporations to Sole Borrower, and/or Group of Borrowers and as a
result, attribution of the merged companys debt, among other things, to an indirect
controlling shareholder of the Company and the other cable television operators. |
18
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 1: |
|
GENERAL
(Cont.) |
|
In
order to strengthen the cooperation between the Cable Companies, in June 2004, the
operational merger between the Cable Companies (including the Company) began to be fully
implemented. To this effect, a joint management was appointed to oversee the full
operational merger of the marketing, sales, engineering, customer service, operations and
information systems activities of the Cable Companies (including Hot Telecom). |
|
The
joint management conducts and manages the Companys activities in the ordinary
course of business in the areas of the joint activities. Nonetheless, material decisions
require the approval of the board and other corporate bodies, as required by law, of each
of the Cable Companies. The Cable Companies have agreed on principles for the allocation
of expenses according to the relative share of each company in total cable subscribers in
the market. The operational merger does not constitute a legal merger and does not
include the transfer of assets or liabilities from any of the Cable Companies to the
joint entity or from one cable company to another. Each cable company remains the sole
owner of its assets and is entitled to the revenues received from its subscribers, see
also 8 below. |
|
As
part of the negotiations that took place regarding the merger of the Cable Companies, on
February 21, 2006, the Company, Fishman Group and Yediot Communication Group
(controlling shareholders of the Golden Channels Group) and the banks that hold Tevel
shares reached a verbal understanding in regard to the major principles relating to the
legal merger of the Cable Companies, except for the issue of the financing conditions of
the merged company in respect of which no agreement has been reached yet (the
agreement in principle). |
|
In the context of the merger, inter
alia, the Company will purchase the operations and assets of the other Cable Companies in
the field of cable television broadcasting and fixed domestic communication services by
purchasing the operations and interest in entities and companies of the Golden Channels
and Tevel groups at a price of $ 1,350 per cable TV subscriber (a cable TV
subscriber). The consideration is to be paid by way of assuming certain financial
debt of the Golden Channels and Tevel groups (credit from banks and working capital, net
as defined by the parties to the merger) representing a total of $ 850 per cable TV
subscriber purchased by the Company through the merger process and by issuing shares to
the shareholders of the Golden Channels and Tevel groups. The holding ratios in the
Companys shares following the merger shall be in accordance with the relative pro
rata number of cable TV subscribers contributed by each party to the merger upon the date
which will be determined by the parties, thus determining the amount of shares to be
allocated to each party. The merger will be effected retroactively as of January 1, 2006
such that the business operating results of the merged activity as of that date will be
attributed to the merged company. |
19
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 1: |
|
GENERAL
(Cont.) |
|
The
merger transaction described above, requires that the financial debt level in the
Company, prior to the consummation of the merger, will be at the level of $ 850 per cable
TV subscriber. Thus, prior to the consummation of the merger, the Company, which has a
lower financial debt compared to the required $ 850 level, shall purchase (through a 100%
bank credit) approximately 125,000 subscribers from Tevel Group at a price reflecting an
enterprise value of $ 1,350 per cable TV subscriber. Upon completion of this initial
transaction, the Companys share in the total cable TV subscribers base on Israel
will increase to approximately 40%. |
|
The
parties are also discussing arrangements, which have not yet been settled, regarding the
manner of nominating directors in the Company once the merger is consummated and the
rights in connection with the sale of the Companys shares held by the banks after
the consummation of the merger. The financing terms of the bank debt following the merger
have not yet been determined. |
|
The
agreement in principle between the parties is subject, inter alia, to the execution of
definitive documents by the parties, an agreement on the merged company terms of
financing, the corporate approval of the relevant parties including the approval of the
Companys shareholders as well as various regulatory approvals. There is no
assurance that these conditions will be satisfied or that the proposed merger will be
consummated under these conditions or under any other terms. |
|
The
Companys management is examining the consequences of the merger in its present
format and the accounting treatment in the Companys financial statements. The
merger will be accounted for (if and when consummated) on the date upon which all the
prerequisites are met (as detailed above). |
|
9. |
The
financial conditions and operating results of the Company |
|
Over
the recent years, the Company incurred operating losses due to the intensified
competition in the cable TV market. The Company financed its operating activities (mainly
investments in infrastructure, network, customer premises equipment and investments in
Hot Telecom), among others, by its own sources (cash flow from operating activities),
short-term borrowings from banks and proceeds derived from the sale of Partners
shares in 2002, 2003 and 2005 (in 2005, the Company sold a substantial part of its
investment in Partner in consideration of approximately NIS 250 million, so that as
of December 31, 2005, the Company holds approximately 1.2% of Partners shares,
see also Note 6b(2)). The Company therefore has a working capital deficiency of
approximately NIS 644 million (which, as above, was mostly financed by short-term
borrowings from banks). |
20
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 1: |
|
GENERAL
(Cont.) |
|
In
2005, the Company incurred operating losses due to several principal reasons which
include, among others, aggravation of the competition in the cable TV market which caused
loss of subscribers and decrease in average revenue per subscriber, increase in expenses
relating to customer service and increase in operating expenses as a result of new
services that the Company launched (such as VOD). The Companys management estimates
that launching a service package which integrates cable TV, internet and telephony
(triple play strategy) concurrently with a substantial investment in infrastructure and
network (including investments in telephony that are made through Hot Telecom) will, in
the future, stimulate growth in revenues and in the Companys share in the
communication market in Israel and achieve a considerable improvement in the Companys
operating income. |
|
The
Companys management is examining different financing sources (banks and others) in
order to finance its working capital deficiency and investments that are needed for its
current and planned activities and for the activity of Hot Telecom. |
|
In
furtherance to the above, subsequent to the balance sheet date, the Company signed
agreements that settle the validity of the banks credit facilities, according to
which the banks granted the Company short-term credit facilities (including documentary
credit) up to a total amount of approximately NIS 524 million that is due on March 31,
2007 provided that none of the events specified in the above agreements occurs, see also
Note 11c. |
|
As
of December 31, 2005, the banks provided the Company short-term credit in the amount
of approximately NIS 482 million (out of the above credit facility), whose terms
were settled subsequent to the balance sheet date as part of these agreements. |
|
In
view of all of the aforesaid, the Company believes that in the future it will be able to
either renew or repay all of its liabilities when due, including by raising external
capital from either bank or other financial sources. The Companys management
estimates that a comprehensive financing arrangement for the Companys debt will be
reached as part of the agreements for the legal merger, if and when consummated. |
|
10. |
Delisting
the Companys shares from the stock exchange in the U.S. |
|
In
February 2006, the Company announced its intention to voluntarily delist its ADRs from
the NASDAQ, a process which is expected to be completed no later than the end of June
2006. |
21
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 1: |
|
GENERAL
(Cont.) |
|
11. |
On
August 9, 2005, as part of its economical policy for the year 2006, the Israeli
Government adopted the following Resolutions |
|
a) |
Resolution
no. 4121 To procure the establishment of a digital, nationwide,
terrestrial distribution system which will broadcast and enable the free
terrestrial reception of the following channels: the Israeli Broadcasting
Authority channels (Channels 1 and 33), the commercial
broadcasts channels (channels 2 and 10) and the
Parliament Channel (channel 99) (DTT
System). This resolution further provides for the appointment of a
multi-ministerial tenders committee that shall publish a tender designed to
enable that committee to choose a single bidding winner who shall design,
establish and operate the said DTT System. According to the resolution such
tender shall be published by not later than January 1, 2006, the announcement
of the chosen winner shall be made by not later than April 1, 2006 and said DTT
System shall commence operation by no later than January 1, 2007; |
|
b) |
Resolution
no. 4095 (i) To allow consumers, by no later than January 1, 2007, to
purchase from a multi-channel television operator a basic package of services
which will include connection to the infrastructure of such operator and
reception of the aforementioned channels, the Educational Television channel
(channel 23) and the Dedicated Channels (channels 9" and
24) (the Basic Package), without being obliged to
purchase any other services; (ii) To appoint an inter-ministerial committee
which will determine by no later than March 1, 2006 the maximum price payable
by the consumers for the said package. Such price shall be based on the cost of
access to the infrastructure and the cost of distribution of the said channels,
plus reasonable profit to the relevant operator; (iii) to perform the necessary
legislation amendments in order to implement said Resolution.
In accordance
with Resolution no. 4095, an amendment to the Telecommunications Law was
submitted to the Knessets Finance Committee. The amendment incorporates
Resolution no. 4095 within the framework of the Arrangements Bill for the
Countrys Economy for the year 2006 (as section 37 of the
Telecommunications chapter). According to the said amendment: (1) the Cable
Broadcast Licensee (Licensee) shall be obliged to offer the Basic
Package to its subscribers, without conditioning the provision of said Basic
Package upon the purchase of any other broadcasts or services; (2) the Minister
of Telecommunications, with the consent of the Minister of Finance, and after
having consulted with the Council may determine the maximum amount that a
general Licensee for Cable Television Broadcast may demand for the provision of
the Basic Package, based on the cost of the provision of said Basic Package
plus a reasonable profit for the Licensee; (3) the Minister may, after having
consulted with the Council, instruct such Licensee with respect of the
activities which said Licensee will be demanded to undertake for the purpose of
providing the Basic Package. |
|
The
entry into force of the said amendment, if approved by the Knesset, shall be as from
January 1, 2007. |
22
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 1: |
|
GENERAL
(Cont.) |
|
As
of the date of the financial statements, the Company is not able to evaluate the impact
of realization the Government decisions on its business results. |
|
In
these financial statements: |
|
|
|
|
|
Subsidiaries and
consolidated partnerships
|
|
companies or limited partnerships in which more than
50% of the voting equity is owned or controlled by the
Company (as defined in Opinion 57 of the Institute of
Certified Public Accountants in Israel) and whose
accounts are consolidated with those of the Company.
|
|
|
|
|
|
Jointly controlled entity
|
|
a company owned by various entities that have a
contractual arrangement for joint control, and whose
accounts are consolidated with those of the Company
using the proportionate consolidation method.
|
|
|
|
|
|
Affiliates and
affiliated partnerships
|
|
companies or limited partnerships that are not
subsidiaries and over which the Company has significant
influence. The Company's investment therein is included
using the equity method of accounting.
|
|
|
|
|
|
Investees |
|
subsidiaries and consolidated partnerships, a jointly
controlled entity and affiliates and affiliated
partnerships.
|
|
|
|
|
|
Another company |
|
a company that is not an investee and the investment
therein is presented at cost.
|
|
|
|
|
|
The Group |
|
the Company and its subsidiaries, including
consolidated partnerships.
|
|
|
|
|
|
Related parties |
|
as defined in the Securities Regulations (Preparation
of Annual Financial Statements), 1993 and as defined in
Opinion 29 of the Institute of Certified Public
Accountants in Israel.
|
|
|
|
|
|
Cable Companies |
|
Tevel International Communications Ltd. and its
subsidiaries, Golden Channels Group, including Golden
Channels and Co. partnership.
|
23
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES |
|
The
financial statements are prepared in accordance with the Securities Regulations
(Preparation of Annual Financial Statements), 1993. |
|
The
significant accounting policies applied in the preparation of the financial statements on
a consistent basis, are as follows: |
|
a. |
Reporting
basis of the financial statements: |
|
Until
December 31, 2003, the Company prepared its financial statements based on the historical
cost convention, adjusted for the changes in the general purchasing power of the Israeli
currency (New Israeli Shekel or NIS) based on the changes in the
Israeli Consumer Price Index (Israeli CPI). In accordance with Accounting
Standard No. 12 with respect to the discontinuance of the adjustment of financial
statements, the adjustment of financial statements for the effects of inflation was
discontinued beginning January 1, 2004. The adjusted amounts, as included in the
balance sheet as of December 31, 2003 (the transition date), served as a starting point
for nominal financial reporting beginning January 1, 2004. Additions made after the
transition date are included at nominal values. |
|
Adjusted
amount historical nominal amount adjusted for the Israeli CPI as of December
2003, according to the provisions of Opinions No. 23 and No. 36 of the Institute of
Certified Public Accountants in Israel. |
|
Reported
amount adjusted amount as of the transition date, plus additions in nominal
values after the transition date and less amounts deducted after the transition date. |
|
Cost
cost in these financial statements represents cost in the reported amount. |
|
a) |
Non-monetary
items are presented in reported amounts. |
|
b) |
Monetary
items are presented in nominal values as of the balance sheet date. |
|
c) |
The
book value of investments in investees is determined based on the financial
statements of these companies in reported amounts. |
|
d) |
The
amounts for non-monetary assets do not necessarily represent realizable value
or current economic value, but only the reported amounts for those assets. |
24
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
4. |
Statement
of operations: |
|
a) |
Income
and expenses relating to non-monetary items are derived from the change in the
reported amounts between the opening balance and the closing balance. |
|
b) |
Other
items in the statement of operations are presented in nominal values. |
|
c) |
The
equity in the results of operations of investees is determined based on the
financial statements of these companies in reported amounts. |
|
5. |
Comparative
data for 2003 are presented after adjustment for the Israeli CPI as of the
transition date (the Israeli CPI for December 2003). |
|
6. |
Condensed
financial data of the Company in nominal historical values for tax purposes is
presented in Note 27. |
|
b. |
Consolidated
financial statements: |
|
The
consolidated financial statements include the accounts of companies over which the
Company exercises control. A jointly controlled entity is included by the proportionate
consolidation method. Significant intercompany balances and transactions between the
Group companies have been eliminated in the consolidated financial statements. |
|
c. |
Investments
in investees: |
|
1. |
The
investments in investees are presented by the equity method of accounting. |
|
2. |
The
Company evaluates in each reporting period the necessity to record an
impairment loss, in accordance with the provisions of Accounting Standard No.
15 (see i below). |
|
3. |
Investment
in another company: |
|
Investment
in another company is stated at cost, net of impairment losses for declines in value if
they are judged by the Companys management to be other than temporary, see i(2)
below. |
|
4. |
Investments
in limited partnerships: |
|
The
investments in limited partnerships producing films, in which the Company is a limited
partner, are stated at cost. The investments in the partnerships are written down when
actual broadcasting takes place. |
|
The
Group considers all highly liquid investments, including unrestricted short-term bank
deposits purchased with original maturities of three months or less, to be cash
equivalents. |
25
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
Short-term
bank deposits are deposits purchased with original maturities of more than three months. |
|
f. |
Allowance
for doubtful accounts: |
|
The
allowance for doubtful accounts is principally determined in respect of specific debts
whose collection, in the opinion of the Companys management, is doubtful based on
the age of the customers debt. |
|
1. |
Fixed
assets are stated at cost net of accumulated depreciation. The Company
evaluates in each reporting period the necessity to record an impairment loss,
in accordance with the provisions of Accounting Standard No. 15 (see i below). |
|
2. |
Depreciation
is calculated by the straight-line method at annual rates which are deemed
adequate to depreciate the assets over their estimated useful lives, as
follows: |
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Buildings |
2 - 4 (mainly 2%) |
|
Cable network |
8.33;10 |
|
Headend (primarily electronic equipment) and studio equipment |
15 - 20 (mainly 15%) |
|
Converters and modems |
10 |
|
Computers and peripheral equipment |
15 - 33 |
|
Office furniture and equipment |
6 - 10 |
|
Vehicles |
15 |
|
3. |
Leasehold
improvements are depreciated by the straight-line method over the term of the
lease or the estimated useful life of the improvements, whichever is shorter. |
|
h. |
Long-term
receivables and other assets: |
|
1. |
Expenses
relating to the issuance of debentures are amortized over the term of the
debentures, in proportion to the outstanding amounts of debentures. The amortization is included in financial
expenses, net. |
|
2. |
Other
assets include payment made in respect of non exclusive license to provide
stationary communication services within Israel. The license charges are
amortized by the straight-line method over the period of the license (15
years). |
|
3. |
The
remaining lease fees under financial lease (net of the interest component) are
presented in other long-term receivables and amortized over the period of the
lease (5 years). |
26
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
1. |
Impairment
of fixed and intangible assets: |
|
The
Company applies Accounting Standard No. 15, Impairment of Assets. The
Standard applies to the assets included in the balance sheet other than inventories,
assets arising from construction contracts, assets arising from employee benefits,
deferred tax assets and financial assets (with the exception of investments in
affiliates). According to the Standard, whenever there is an indication that an asset may
be impaired, the Company should determine if there has been an impairment of the asset by
comparing the carrying amount of the asset to its recoverable amount. The recoverable
amount is the higher of an assets net selling price or value in use, which is
determined based on the present value of estimated future cash flows expected to be
generated by the continuing use of an asset and by its disposal at the end of its useful
life. If the carrying amount of an asset exceeds its recoverable amount, the impairment
to be recognized is measured by the amount by which the carrying amount of the asset
exceeds its fair value. An impairment loss recognized should be reversed only if there
have been changes in the estimates used to determine the assets recoverable amount
since the impairment loss was recognized. |
|
2. |
Impairment
of investment in another company: |
|
The
Company generally evaluates the fair value of its investment in each reporting period and
whenever changes in circumstances or occurrence of other events indicate a decline in
value that is other than temporary. |
|
The
evaluation of the fair value takes into consideration, among others, the market value of
the investment, estimates of analysts and valuations of the investment, the conditions of
the industry in which the portfolio company is operating, the portfolio companys
business condition, off-market transactions in the portfolio companys securities
and prices of equity transactions in the portfolio company. |
|
Based
on the results of the above evaluation, the Company, if necessary, recognizes an
impairment loss that is other than temporary in the statement of operations. |
|
1. |
As
of January 1, 2005, the Company applies Accounting Standard No. 19, Taxes
on Income (the Standard). The Standard prescribes the
principles for recognition, measurement, presentation and disclosures of taxes
on income and deferred taxes in the financial statements. |
|
Deferred
taxes are computed in respect of temporary differences between the amounts included in
the financial statements and the amounts allowable for tax purposes, other than a limited
number of exceptions described in the Standard. |
27
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
Deferred
tax balances are measured using the enacted tax rates expected to be in effect when the
differences are expected to reverse, based on the applicable tax laws at balance sheet
date. The amount for deferred taxes in the statement of operations represents the changes
in said balances during the reported year. |
|
2. |
Taxes
that would apply in the event of the sale of investments in investees (except
the investment in Partner) have not been taken into account in computing the
deferred taxes, as long as it is probable that the sale of the investments in
investees is not expected in the foreseeable future. |
|
As
for the investment in Partners shares in 2003, the Companys management
revised its plans as to the investment in Partners shares such that the sale of
Partners shares may be expected in the foreseeable future. In view of the change in
the plans of the Companys management as to the sale of the investment in Partners
shares, in accordance with the provisions of Opinion 68 of the Institute of Certified
Public Accountants in Israel, the Company recorded a deferred tax liability (see also Note 6b(2)). |
|
3. |
As
it is not probable that there will be taxable income in the future, no deferred
tax assets have been recorded in the financial statements. |
|
1. |
Revenues
from subscription fees, including revenues from lease fees relating to
converters, are recognized on a monthly basis as the service is provided. |
|
2. |
See
l below (amortization of customers deposits for converters). |
|
3. |
As
for the disclosure of the effect of Accounting Standard No. 25 in the period
prior to its adoption, see v3 below. |
|
l. |
Customers deposits
for converters: |
|
The
Company and Matav Haifa collect deposits from their subscribers in respect of converters
installed by them in an amount not exceeding the cost of the converters. The Company and
Matav Haifa partially refund the deposit when the converter is returned. The refund
amount (which is linked to the Israeli CPI) is amortized to reflect 10% of the cost of
converter to the Company for each year or a portion thereof in which the subscriber used
the converter. |
|
The
amortization of the deposits is included in the statement of operations as revenues. |
|
Advertising
expenses are charged to the statement of operations as incurred. |
28
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
n. |
Rights
to broadcast films and programs: |
|
The
cost includes the cost to purchase rights to broadcast films and TV programs with the
addition of direct costs in order to adjust the films and programs for broadcasting in
Israel. |
|
Cost
of rights are amortized when actual broadcasting takes place, while giving a relatively
greater weight to primary broadcasting. |
|
o. |
Monetary
balances presented at present value: |
|
Monetary
balances which do not bear interest are stated at their present value, which is computed
based on the prevailing market rate when the monetary balances were originally recognized. |
|
p. |
Net
earnings (loss) per share: |
|
Net
earnings (loss) per share are computed based on the weighted average outstanding share
capital during the year. |
|
As
for Accounting Standard No. 21, see v5 below. |
|
q. |
Exchange
rate and linkage basis: |
|
1. |
Assets
and liabilities in or linked to foreign currency are presented according to the
representative exchange rates published by the Bank of Israel at balance sheet
date. |
|
2. |
Assets
and liabilities linked to the Israeli CPI are presented according to the
relevant index for each linked asset or liability. |
|
Below
are data about the exchange rates of the U.S. dollar and the Israeli CPI: |
As of
|
Representative
exchange rate of
U.S. dollar
|
Israeli CPI
for December
|
|
NIS
|
Points *)
|
|
|
|
|
|
|
|
|
|
December 31, 2005 |
|
|
| 4.603 |
|
| 185.1 |
|
December 31, 2004 | | |
| 4.308 |
|
| 180.7 |
|
December 31, 2003 | | |
| 4.379 |
|
| 178.6 |
|
December 31, 2002 | | |
| 4.737 |
|
| 182.0 |
|
| | |
Change during the year ended
|
%
|
%
|
| | |
December 31, 2005 | | |
| 6.8 |
|
| 2.4 |
|
December 31, 2004 | | |
| (1.6 |
) |
| 1.2 |
|
December 31, 2003 | | |
| (7.6 |
) |
| (1.9 |
) |
|
*) |
The
index on an average basis of 1993 = 100. |
29
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
r. |
Derivative
financial instruments: |
|
The
Company purchases options (call options combined in certain cases with put options)
designated to offset the effect of possible fluctuation in the NIS/dollar exchange rate
on the NIS amount of certain dollar cash outflows. |
|
The options are not treated as hedge
transactions and are presented at fair value. Gains and losses on the options are recorded
in financing expenses. |
|
s. |
Use
of estimates for the preparation of financial statements: |
|
The
preparation of financial statements in conformity with generally accepted accounting
principles requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities in
the financial statements and the amounts of revenues and expenses during the reported
years. Actual results could differ from those estimates. |
|
t. |
Fair
value of financial instruments: |
|
The
carrying amount of cash and cash equivalents, short-term investments, trade receivables,
other accounts receivable, short-term credit from banks and others, trade payables, other
accounts payable and debentures approximate their fair value. As for long-term loans, see
Note 15. |
|
u. |
Long-term
liabilities to banks in respect of borrowed debt securities: |
|
Debt to banks that represents
borrowing of debt securities is recorded at fair value with changes in fair value recorded
in earnings. |
|
v. |
Disclosure
of the effects of new Accounting Standards prior to their adoption: |
|
1. |
Accounting
Standard No. 22, Financial Instruments: Disclosure and Presentation: |
|
In
July 2005, the Israel Accounting Standards Board issued Accounting Standard No. 22,
Financial Instruments: Disclosure and Presentation (the Standard).
The Standard will be applicable to financial statements for periods commencing on or
after January 1, 2006 (the effective date ). |
|
This
Standard prescribes principles for the presentation of financial instruments and
identifies the information that should be disclosed about them in the financial
statements. The presentation principles apply to the classification of financial
instruments or their component parts, on initial recognition as a financial liability,
financial asset or equity instrument; the classification of related interest, dividends,
losses and gains; and the circumstances in which a financial asset and a financial
liability should be offset. |
30
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
The
Company believes that the effect of the new Standard on its financial position, results
of operations and cash flows is not expected to be material. |
|
2. |
Accounting
Standard No. 24, Share-Based Payment: |
|
In
September 2005, the Israel Accounting Standards Board issued Accounting Standard No. 24,
Share-Based Payment (the Standard). The Standard will be
applicable to financial statements for periods commencing on or after January 1,
2006 (the effective date). |
|
This
Standard requires the Company to recognize share-based payment transactions in its
financial statements in respect to the purchase of goods or services. Such transactions
include transactions with employees or other parties that must be settled in the Companys
equity instruments or in cash. Concurrently with the recognition of the goods or services
received, it is necessary to recognize in the financial statements an increase in
shareholders equity when the share-based payment transaction will be settled in
equity instruments and the incurrence of a liability when this transaction will be
settled in cash. This contrasts with the situation prevailing prior to the effective date
in which certain types of the above mentioned transactions were not reflected in the
financial statements. |
|
The
Standard prescribes that transactions with employees or others which supply similar
services in return for equity instruments should be measured according to their fair
value on the date in which such equity instruments were granted. The Standard also
prescribes certain requirements if the terms of an option or share grant are modified. As
for share-based transactions with parties other than employees, the fair value of the
goods or services received must be measured upon receipt. Furthermore, if the equity
instruments granted do not vest until the counterparty completes a specified period of
service, the services will be recognized in the financial statements over the vesting
period. |
|
For
equity-settled share-based payment transactions, the Standard is applicable to grants
made subsequent to March 15, 2005, and which had not yet vested as of the effective
date. The Standard will also be applicable to modifications that were made to the terms
of equity-settled transactions subsequent to March 15, 2005, even if the
modifications relate to grants that were made before this date. In the financial
statements for 2006, comparative data in the financial statements for 2005 shall be
restated in order to reflect the expense relating to the aforementioned grants. |
|
For
liabilities arising from share-based payment transactions existing as of the effective
date, it will be necessary to apply the provisions of the Standard retrospectively.
Comparative data will be restated, including adjusting the opening balance of retained
earnings for the earliest period in which comparative data are presented. |
|
The
Company believes that the effect of the Standard on its financial position, results of
operations and cash flows is not expected to be material. |
31
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
3. |
Accounting
Standard No. 25, Revenues: |
|
In
February 2006, the Israel Accounting Standards Board published Accounting Standard No. 25,
Revenues (the Standard). |
|
The
Standard deals with the recognition of revenue from three types of transactions: sale of
goods, rendering of services and revenue from interest, royalties and dividends and
prescribes the criteria for recognizing each type of revenue. The basic principle is that
revenues should be measured at the fair value of the consideration received and/or
receivable. If the consideration is not received on the date of the transaction, the
revenue should be measured by discounting the future consideration using the prevailing
market rate of interest. The Standard also prescribes that in cases where components of
one transaction may be separately identified, revenue should be measured separately for
each component if that reflects the substance of the transaction. The Standard stipulates
that revenues recognized in the financial statements should only include the amounts
received and/or receivable by the Company on its own account. Accordingly, amounts
collected on behalf of a third party are not revenues of the Company. |
|
In
order to determine whether the Company is required to report its revenues on a gross
basis (since it acts as a principal supplier) or on a net basis (since it performs as an
agent), Interpretation No. 8, Reporting Revenues on a Gross or Net Basis was
published concurrently with this Standard (the Interpretation). Pursuant to
the Interpretation, recognition of revenues on a gross or net basis shall be determined
in accordance with the distribution of the risks and rewards resulting from the
transaction. The Interpretation sets forth indicators which should be taken into
consideration in determining the basis of reporting (gross or net). |
|
The
Standard and Interpretation will be applicable to financial statements for periods
beginning on January 1, 2006 and thereafter. |
|
As
for amounts reported as revenues but represent amounts collected on behalf of a third
party in accordance with the Standard, or for revenues which had not been reported on a
gross or net basis, as required by the Interpretation, the relevant provisions of the
Standard and Interpretation are to be applied retrospectively, including a restatement of
the comparative data. Assets and liabilities included in the balance sheet
as of December 31, 2005, are to be adjusted, as of January 1, 2006, to the amounts that
would have been recognized in accordance with the provisions of the Standard, with the
effect of the adjustment being recorded in the statement of income for the period
beginning as of that date (cumulative effect of change in accounting principle). |
|
The
Company believes that the effect of the new Standard on its financial position, results
of operations and cash flows is not expected to be material. |
32
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
4. |
Accounting
Standard No. 20 (Revised), Accounting for Goodwill and Intangible Assets
upon Acquisition of Investee: |
|
In
March 2006, the Israel Accounting Standards Board published Accounting Standard No. 20
(Revised), Accounting for Goodwill and Intangible Assets upon Acquisition of
Investee (the Standard). The Standard is applicable to financial
statements for periods commencing on January 1, 2006 (the effective date). |
|
The
Standard determines that the excess of cost of an investment in an investee should also
be attributed to the investees identifiable intangible assets, as opposed to the
rules applied so far according to which the excess of cost of an investment was generally
only attributed to tangible assets. Cost of the acquisition is allocated to an intangible
asset only if it satisfies the Standards criteria for recognition as an intangible
asset which include, inter alia, identifiability and the ability to reliably measure the
fair value. The Standard distinguishes between intangible assets with a finite useful
life and intangible assets with an indefinite useful life. Prior to the issuance of the
Standard, there were no specific principles for identifying and allocating the cost of an
acquisition to an investees intangible assets. |
|
The
Standard further determines that negative goodwill created upon the acquisition, after
deduction of the investees intangible and non-monetary assets, should be
immediately recognized upon the date of acquisition as a gain in the statement of income
and not systematically amortized as was required prior to the effective date of the
Standard. |
|
Positive
goodwill and intangible assets with an indefinite useful life will no longer be
amortized. The Standard requires an annual assessment, or more frequently if certain
indicators exist, of an impairment in goodwill in respect of a subsidiary or a jointly
controlled entity, or of intangible assets with an indefinite useful life. Furthermore,
each period, events and circumstances should be reviewed to determine whether they
continue to support an assessment that the useful life of the assets is indefinite.
Intangible assets with a finite useful life are to be systematically amortized and will
also be subject to an evaluation for impairment. The impairment of goodwill in respect of
an affiliate will be accounted for in the context of the evaluation of impairment of the
entire investment. The accounting for impairment is to be performed in accordance with
Accounting Standard No. 15, Impairment of Assets. |
|
The
transition provisions prescribe that comparative data for the periods prior to the
effective date should not be restated. The balance of goodwill as of the effective date
will no longer be amortized and, from that date, the impairment of goodwill will be
evaluated as described above. The balance of negative goodwill as of December 31, 2005,
is to be derecognized as of the effective date with a corresponding adjustment to the
opening balance of retained earnings. |
|
The
Company believes that the effect of the Standard on its financial position, results of
operations and cash flows is not expected to be material. |
33
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
5. |
Accounting
Standard No. 21, Earnings per Share: |
|
In
February 2006, the Israel Accounting Standards Board published Accounting Standard No.
21, Earnings per Share (the Standard), which prescribes the
principles for the computation and presentation of earnings (loss) per share in the
financial statements and supersedes Opinion No. 55 of the Institute of Certified Public
Accountants in Israel. |
|
According
to the Standard, earnings per share are to be computed based on the number of ordinary
shares (and not per NIS 1 par value of the shares as computed until the effective date).
Basic earnings per share are to include only shares which are outstanding during the
period whereas convertible securities (such as convertible debentures and options) are to
be included in the computation of diluted earnings per share, in contrast to the
principles applied until the effective date according to which in cases where a
convertible security is likely to be converted, it is included in the computation of
basic earnings per share. In addition, convertible securities which had been converted
during the period, are to be included in diluted earnings per share up to the date of
conversion and are to be included in basic earnings per share from that date. Pursuant to
the Standard, options will be included in diluted earnings when their exercise results in
the issuance of shares for a consideration which is less than the market price of the
shares. The amount of dilution is the market price of the shares minus the amount that
would have been received as a result of the conversion of the options into shares. This
is in contrast to the method of computation prescribed by Opinion No. 55, which also
includes adjustments to earnings. |
|
In
the event that the Company has various types of ordinary shares with different rights,
earnings per share are to be presented separately for each type of share, in accordance
with the method of calculation prescribed by the Standard. The investors share of
earnings of an investee is to be included based on the investors share in the
earnings per share of the investee multiplied by the number of shares held by the
investor. |
|
This
Standard is applicable to financial statements for periods beginning on January 1, 2006
and thereafter. Comparative data for earnings per share are to be retrospectively
restated. |
NOTE 3: |
|
CASH
AND CASH EQUIVALENTS |
|
Consolidated
|
The Company
|
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
Cash |
|
|
| 6,966 |
|
| 4,155 |
|
| 147 |
|
| 1,507 |
|
Short-term deposits from banks | | |
| 6,218 |
|
| 20,095 |
|
| 6,217 |
|
| 20,095 |
|
|
| |
| |
| |
| |
| | |
| | |
| 13,184 |
|
| 24,250 |
|
| 6,364 |
|
| 21,602 |
|
|
| |
| |
| |
| |
34
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 4: |
|
TRADE
RECEIVABLES |
|
Consolidated
|
The Company
|
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
Open accounts (1), (2) |
|
|
| 74,355 |
|
| 75,030 |
|
| 33,540 |
|
| 37,074 |
|
Checks receivable | | |
| 344 |
|
| 428 |
|
| 295 |
|
| 324 |
|
|
| |
| |
| |
| |
| | |
| | |
| 74,699 |
|
| 75,458 |
|
| 33,835 |
|
| 37,398 |
|
|
| |
| |
| |
| |
| | |
(1) Net of allowance for doubtful accounts | | |
| 4,296 |
|
| 3,238 |
|
| 3,328 |
|
| 2,546 |
|
|
| |
| |
| |
| |
| | |
(2) Including credit card receivables | | |
| 18,074 |
|
| 19,576 |
|
| 12,306 |
|
| 13,084 |
|
|
| |
| |
| |
| |
NOTE 5: |
|
OTHER
ACCOUNTS RECEIVABLE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable Companies - current account |
|
|
| 5,246 |
|
| 4,180 |
|
| 4,065 |
|
| 2,999 |
|
Prepaid expenses | | |
| 5,720 |
|
| 6,424 |
|
| 6,024 |
|
| 7,010 |
|
Income receivable (1) | | |
| 7,133 |
|
| 3,136 |
|
| 2,029 |
|
| 2,267 |
|
Advances to suppliers | | |
| 1,733 |
|
| 5,236 |
|
| 683 |
|
| 2,473 |
|
Other | | |
| 549 |
|
| 1,034 |
|
| - |
|
| 572 |
|
|
| |
| |
| |
| |
| | |
| | |
| 20,381 |
|
| 20,010 |
|
| 12,801 |
|
| 15,321 |
|
|
| |
| |
| |
| |
|
(1) |
Comprises of a receivable in respect
of the settlement regarding the Hop Channel: |
|
In 2000, Matav Investments was
granted a call option for the purchase of 50% of the share capital of Hop Channel Ltd.
(Hop) in consideration for $ 50 thousand. Due to regulatory provisions in
the Controllers approval to the merger of the Cable Companies, Matav Investments was
required to transfer the option to the full and exclusive ownership of a third party so
that it will have no interest in Hop. This option was sold to YBZ Holdings Ltd.
(YBZ) in consideration for an amount equivalent to 95% of the amount that will
be actually received upon the sale of the option to a third party (independent and
unaffiliated to the parties) or, alternatively, 95% of the value of the shares underlying
the exercise of the option by a third party. In August 2003, YBZ entered into an agreement
with an independent unaffiliated entity (the Buyer) for the sale of the option
for the total consideration of approximately $ 1.8 million (the Agreement for
the Sale of the Option). The share of Matav Investments totals approximately
$ 1.7 million. This agreement was not executed in 2003 and 2004, since the existing
shareholder in Hop refused to accept the validity of the rights that Matav Investments
assigned to the buyer. |
35
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 5: |
|
OTHER
ACCOUNTS RECEIVABLE (Cont.) |
|
On
December 31, 2005, after the buyer filed with the Tel Aviv District Court two claims
(regarding the rights assigned to it by Matav Investments) against the existing
shareholder in Hop and after discussions in which the existing shareholder denied the
arguments of the buyer and of Matav Investments as to the validity of the option, the
parties involved reached a final and definite compromise settlement according to which
the agreement for the sale of the option including all its conditions becomes null and
the existing shareholders in Hop will pay Matav Investments, among others, approximately $ 1
million (an amount of approximately $ 0.8 million was paid subsequent to the balance
sheet date and the balance is payable to the Company in three equal annual payments from
December 31, 2006). In return Matav Investments and others undertook to waive any
claim or demand as to their rights in Hop. Accordingly, a capital gain in the amount of
approximately NIS 4.6 million was recorded in the financial statements for the year 2005. |
NOTE 6: |
|
INVESTMENTS
IN SUBSIDIARIES, AFFILIATES AND ANOTHER COMPANY |
|
a. |
Investments
in subsidiaries, consolidated partnerships and long-term accounts (excess
of losses over investment in subsidiaries) |
|
1. |
Composition
of investments: |
|
The Company
|
|
December 31,
|
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
Cost of shares |
|
|
| 8,362 |
|
| 8,362 |
|
Equity in accumulated losses, net | | |
| (114,029 |
) |
*) | (108,154 |
) |
|
| |
| |
| | |
| | |
| (105,667 |
) |
*) | (99,792 |
) |
| | |
Long-term loan (1) | | |
| 38,237 |
|
| 37,346 |
|
Long-term accounts (2) | | |
| 344,202 |
|
| 315,254 |
|
Capital notes (3) | | |
| - |
|
| (3,351 |
) |
|
| |
| |
| | |
| | |
| 276,772 |
|
*) | 249,457 |
|
|
| |
| |
|
(1) |
The
loan is linked to the Israeli CPI, bears no interest and its repayment date has
not yet been determined. |
|
(2) |
Long-term
balances are linked to the Israeli CPI and their repayment date has not yet
been determined. |
|
(3) |
As
of December 31, 2004, the capital notes are not linked to the Israeli CPI
and bear no interest. These capital notes were repaid in December 2005. |
|
(4) |
The
balance of investments in subsidiaries and long-term accounts as of December 31,
2005 includes an amount of approximately NIS 4,643 thousand which is
presented in long-term liabilities. |
|
(5) |
As
for investment in jointly controlled entity, see c below. |
36
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 6: |
|
INVESTMENTS
IN SUBSIDIARIES, AFFILIATES AND ANOTHER COMPANY (Cont.) |
|
2. |
The
changes in investments in 2005 and 2004 are as follows: |
|
The Company
|
|
December 31,
|
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
Balance at the beginning of the year |
|
|
*) | 249,457 |
|
| 236,570 |
|
| | |
Change during the year: | | |
| | |
Equity in earnings (losses) | | |
| (5,875 |
) |
*) | 24,772 |
|
Repayment of capital notes | | |
| 3,351 |
|
| - |
|
Increase (decrease) in long-term accounts, net | | |
| 28,948 |
|
| (12,328 |
) |
Linkage differences of long-term loan | | |
| 891 |
|
*) | 443 |
|
|
| |
| |
| | |
Balance at the end of the year | | |
| 276,772 |
|
*) | 249,457 |
|
|
| |
| |
|
b. |
Investments
in affiliates |
|
1. |
Composition
of investments: |
|
Consolidated
|
The Company
|
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
Partner, see (2) below |
|
|
| - |
|
| 91,334 |
|
| - |
|
*) | 73,283 |
|
Nonstop Ventures, see (3) below | | |
| 171 |
|
| 1,402 |
|
| 13,785 |
|
| 13,691 |
|
Hot Telecom, see (4) below | | |
| 51,213 |
|
| 9,000 |
|
| 64,029 |
|
| 12,209 |
|
Barak, see (5) below | | |
| 27,656 |
|
| - |
|
| - |
|
| - |
|
|
| |
| |
| |
| |
| | |
| | |
| 79,040 |
|
| 101,736 |
|
| 77,814 |
|
*) | 99,183 |
|
|
| |
| |
| |
| |
37
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 6: |
|
INVESTMENTS
IN SUBSIDIARIES AFFILIATES AND ANOTHER COMPANY (Cont.) |
|
The
changes in investments in 2005 and 2004 are as follows: |
|
|
Consolidated
|
The Company
|
|
|
December 31,
|
December 31,
|
|
|
2005
|
2004
|
2005
|
2004
|
|
|
Reported NIS in thousands
|
|
|
|
|
|
|
|
Balance at the beginning of the |
|
|
| |
|
| |
|
| |
|
| |
|
|
year | | |
| 101,736 |
|
| 66,807 |
|
*) | 99,183 |
|
| 75,992 |
|
|
| | |
|
Change during the year: | | |
|
| | |
|
Investment in Hot Telecom | | |
| 51,820 |
|
| 12,209 |
|
| 51,820 |
|
| 12,209 |
|
|
Equity in earnings (losses) | | |
| (3,434 |
) |
| 22,616 |
|
| 6,319 |
|
*) | 10,878 |
|
|
Issuance of capital note | | |
| - |
|
| 68 |
|
| - |
|
| 68 |
|
|
Provision for expected loss from | | |
|
decrease in shareholding upon | | |
|
conversion of convertible | | |
|
securities in affiliate | | |
| - |
|
| 36 |
|
| - |
|
| 36 |
|
|
Investment in Barak | | |
| 27,656 |
|
| - |
|
| - |
|
| - |
|
|
Sale of investment in affiliate | | |
| (79,602 |
) |
| - |
|
| (79,602 |
) |
| - |
|
|
Transfer from investment in | | |
|
affiliate to investment in | | |
|
another company (see c below) | | |
| (19,278 |
) |
| - |
|
| - |
|
| - |
|
|
Increase in long-term account | | |
| 142 |
|
| - |
|
| 94 |
|
| - |
|
|
|
| |
| |
| |
| |
|
| | |
|
Balance at the end of the year | | |
| 79,040 |
|
| 101,736 |
|
| 77,814 |
|
*) | 99,183 |
|
|
|
| |
| |
| |
| |
|
| | |
|
a) |
Composition
of the investment: |
|
Shares: |
|
|
| |
|
| |
|
| |
|
| |
|
|
| | |
|
Cost of shares | | |
| 552 |
|
| 2,437 |
|
| - |
|
| - |
|
|
Equity in accumulated | | |
|
earnings | | |
| 18,726 |
|
| 89,131 |
|
| - |
|
*) | 73,517 |
|
|
Provision for expected | | |
|
loss from decrease in | | |
|
shareholding upon | | |
|
conversion of | | |
|
convertible securities | | |
|
in affiliate | | |
| - |
|
| (234 |
) |
| - |
|
| (234 |
) |
|
Transfer of the | | |
|
investment in Partner | | |
|
to investment in | | |
|
another company (see c | | |
|
below) | | |
| (19,278 |
) |
| - |
|
| - |
|
| - |
|
|
|
| |
| |
| |
| |
|
| | |
|
| | |
| - |
|
| 91,334 |
|
| - |
|
*) | 73,283 |
|
|
|
| |
| |
| |
| |
38
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 6: |
|
INVESTMENTS
IN SUBSIDIARIES, AFFILIATES AND ANOTHER COMPANY (Cont.) |
|
b) |
The
Company holds, through Matav Investments, 1,884,926 Ordinary shares of Partner
Communications Ltd. (Partner), representing about 1.2% of the share
capital of Partner as of December 31, 2005 (the Company held about 5.3% as of
December 31, 2004 following the sale in 2003 of about 2.1% of Partners
shares). Partner provides cellular communication services and its shares are
traded on the stock exchanges in the U.S., London and Israel. Until April 2005,
the investment in Partner was presented by the equity method of accounting
since the Company had significant influence over Partner (including the right
to nominate directors), as defined in Opinion 68 of the Institute of Certified
Public Accountants in Israel. |
|
c) |
On
April 20, 2005, the Company sold to Partner 7,783,444 of Partners
shares (representing about 80% of the Companys total holdings in Partner)
in consideration of approximately NIS 250 million. The capital gain,
before taxes on income, from the sale of Partners shares, as described
above, which is included in the Companys statement of operations for the
year 2005, as other income, is approximately NIS 164.6 million. As for the
capital gain after the tax effect, see d below. |
|
In
light of this sale, as above, which resulted in a significant decrease in the Companys
holding in Partners shares, the remaining investment in Partner (in the amount of
NIS 19,278 thousand as of December 31, 2005) is presented, from the above date
of sale, at cost, net of impairment losses for decline in value if judged by the Companys
management to be other than temporary. |
|
The
market value of Partners shares which are held by the Company is approximately NIS 73
million as of December 31, 2005 (approximately NIS 358 million as of December 31,
2004). |
|
The
remaining Partner shares that Matav Investments holds are subject to Israeli limitations
under the Partners communications license according to which the shares may be sold
to a third party that is an Israeli resident, as defined in that license. |
|
d) |
Further
to the sale of Partners shares by the Company and further to long
discussions with the Tax Authorities regarding the tax aspects of the sale of
Partners shares by Matav Investments in 2002 and 2003, in the context of
which as a result of lack of agreement an order was issued against Matav
Investments with respect to the 2002 tax year, on July 31, 2005, the
Company and Matav Investments reached a settlement with the Tax Authorities
which was validated by a court decree regarding the tax to be paid on Partner's shares sold in 2002, 2003 and 2005. |
39
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 6: |
|
INVESTMENTS
IN SUBSIDIARIES, AFFILIATES AND ANOTHER COMPANY (Cont.) |
|
Pursuant to the settlement, a portion
of the gain that was recognized by Matav Investments from the sale of Partners
shares, in the amount of approximately NIS 208 million will be offset against its
carryforward tax losses. The remaining tax liability from the sale of Partners
shares, net of prepayment previously made to the Tax Authorities, in the amount of
approximately NIS 106 million (including interest and linkage differences), was fully
paid by Matav Investments in 2005. |
|
In light of this settlement, the
capital gain, net of selling expenses and including the tax effect resulting from the sale
of the shares and settlement with the tax authorities, as described above, which is included in the Companys 2005 financial
statements, is approximately NIS 170 million. |
|
a) |
Composition
of the investment: |
|
Consolidated
|
The Company
|
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
Shares: |
|
|
| |
|
| |
|
| |
|
| |
|
| | |
Cost of shares | | |
| 5 |
|
| 5 |
|
| - |
|
| - |
|
Equity in accumulated | | |
losses | | |
| (13,619 |
) |
| (12,294 |
) |
| - |
|
| - |
|
Long-term loans and | | |
capital note *) | | |
| 13,785 |
|
| 13,691 |
|
| 13,785 |
|
| 13,691 |
|
|
| |
| |
| |
| |
| | |
| | |
| 171 |
|
| 1,402 |
|
| 13,785 |
|
| 13,691 |
|
|
| |
| |
| |
| |
|
*) |
Includes
long-term loans (bearing interest at the Prime rate) and capital notes that
bear no interest and are unlinked, effective from January 2002. The date of
repayment of the above capital notes and long-term loans has not yet been
determined. |
|
b) |
Nonstop
ventures is 50% owned by the Group and 50% owned, directly and indirectly
(mainly (45%) by Dankner Investments Ltd), by the shareholders of the Company
as of December 31, 2005 and 2004. |
|
Nonstop
Ventures has performed, in previous years, investments in companies and entrepreneurs
whose main activities are in the area of internet, cable and data communications. |
40
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 6: |
|
INVESTMENTS
IN SUBSIDIARIES, AFFILIATES AND ANOTHER COMPANY (Cont.) |
|
a) |
Composition
of the investment: |
|
Consolidated
|
The Company
|
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
Equity in accumulated losses |
|
|
| (12,816 |
) |
| (3,209 |
) |
| - |
|
| - |
|
Long-term debt (1) | | |
| 64,029 |
|
| 12,209 |
|
| 64,029 |
|
| 12,209 |
|
|
| |
| |
| |
| |
| | |
| | |
| 51,213 |
|
| 9,000 |
|
| 64,029 |
|
| 12,209 |
|
|
| |
| |
| |
| |
|
(1) |
The
long-term debt is unlinked to the Israeli CPI, bears no interest and its
repayment date has not yet been determined. |
|
b) |
Hot
Telecom was established by the Cable Companies in November 2003. As for the
business activity of Hot Telecom, investments in equipment etc., see also Note
1a(3) and (4). |
|
c) |
The
shareholders of Hot Telecom, including the Company, are committed to give Hot
Telecom the financing that is needed for its operating activity over a period
of three years. The banks gave their approval in principle to grant the Cable
Companies in favor of Hot Telecom a credit facility of approximately $ 37
million. In 2005, Hot Telecom through the Cable Companies addressed the banks
with a request to increase the credit facility by approximately an additional $ 38
million. Most of the banks gave their verbal agreement in principle. |
|
d) |
According
to the provisions of the Infrastructure License which was granted to Hot
Telecom, Hot Telecom will pay the State of Israel royalties at the rate of
about 3.5% of its revenues. |
|
e) |
As
for guarantees that the Company provided in favor of Hot Telecom, see Note 18. |
41
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 6: |
|
INVESTMENTS
IN SUBSIDIARIES, AFFILIATES AND ANOTHER COMPANY (Cont.) |
|
Consolidated
|
The Company
|
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
Cost of shares of Barak |
|
|
| |
|
| |
|
| |
|
| |
|
I.T.C. (1995) - International | | |
Telecommunications | | |
Services Corp. Ltd. | | |
("Barak") | | |
| 52,859 |
|
| 25,203 |
|
| - |
|
| - |
|
Less - impairment loss | | |
| 25,203 |
|
| 25,203 |
|
| - |
|
| - |
|
|
| |
| |
| |
| |
| | |
Total balance of | | |
investment *) | | |
| 27,656 |
|
| - |
|
| - |
|
| - |
|
|
| |
| |
| |
| |
| | |
*) Including excess of | | |
cost created upon | | |
acquisition (1) | | |
| 102,094 |
|
| - |
|
| - |
|
| - |
|
|
| |
| |
| |
| |
|
(1) |
At
this stage the Company is examining the allocation of excess of cost created
upon acquisition based on the fair value of Baraks assets and
liabilities. |
|
b) |
The
Company holds, indirectly through Matav Investments, about 18.5% of the share
capital of Barak as of December 31, 2005 (about 10% as of December 31,
2004), which is engaged in the provision of internet services and international
communication solutions. Until December 2005, the investment in Barak was
included in the financial statements at cost. In this context, and after an
examination of the necessity to recognize an impairment loss, the investment in
Barak was written down (a total of approximately NIS 25 million) in 2004
and 2002 due to the operating results and shareholders deficiency of Barak
and based on a work of a valuation expert received in 2004 which determined the
fair value of Barak. |
|
c) |
On
December 21, 2005, the shareholders, Matav Investments and Clal signed a
shareholders agreement (the agreement) according to which Clal and
Matav Investments will pay Barak a total of approximately $ 32.3 million
in return for 100% of the issued share capital of Barak. |
42
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 6: |
|
INVESTMENTS
IN SUBSIDIARIES, AFFILIATES AND ANOTHER COMPANY (Cont.) |
|
The
share of Matav Investments in said funding totals approximately $ 6 million and its
share in the share capital of Barak after such funding is about 18.5%. According to the
agreement, Matav Investments is entitled to appoint one board member (out of five board
members) provided that its holding in Barak is not below about 12.5%. In view of the
aforesaid, since the date of the investment, as above, the investment in Barak is
included by the equity method of accounting. |
|
d) |
Further,
Matav Investments was granted a Put option to sell all of its shares in Barak
to Clal in consideration of approximately $ 6 million (which bears
interest at the rate of 5% per anum from the effective date). The option is
exercisable by September 30, 2006. Concurrently, Clal was granted a Call
option to purchase all of the shares of Barak held by Matav Investment in
consideration of approximately $ 7 million (which bears interest at the
rate of 5% per anum from the effective date). The option is exercisable by
September 30, 2006. As for a charge on the above option, see Note 18c(2). |
|
c. |
1. |
Investment in a company consolidated by the proportionate consolidation
method |
|
December 31,
|
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
|
Current assets |
|
|
| 26,455 |
|
| 24,044 |
|
|
| |
| |
| | |
Non-current assets | | |
| 25,482 |
|
| 29,202 |
|
|
| |
| |
| | |
Current liabilities | | |
| 50,674 |
|
| 57,594 |
|
|
| |
| |
| | |
Long-term liabilities | | |
| 648 |
|
| 605 |
|
|
| |
| |
| | |
| | |
|
Year ended
December 31,
|
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
Revenues | | |
| 4,860 |
|
| 5,852 |
|
|
| |
| |
| | |
Expenses | | |
| 3,419 |
|
| 1,291 |
|
|
| |
| |
|
2. |
As
for the activity of Hot Vision (which as of December 31, 2005 is 26.3%
held by the Company), see Note 1a(6). |
43
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 7: |
|
INVESTMENT
IN LIMITED PARTNERSHIPS |
|
The
jointly controlled entity invests in limited partnerships that are engaged in the
production of films in Israel. The limited partnerships received an approval from a
committee at the Ministry of Industry and Trade which deals with withholding tax of films
under the Income Tax Regulations (Withholding of Investors Income from Israeli Films),
1990. |
|
The
jointly controlled entity is a limited partner in these partnerships. |
|
As
of December 31, 2005, Hot Vision has an obligation to perform additional investments in
these partnerships of NIS 109 thousand (December 31, 2004 NIS 190
thousand). |
NOTE 8: |
|
RIGHTS
TO BROADCAST FILMS AND PROGRAMS |
|
Consolidated
|
|
December 31,
2005
|
|
Reported NIS
in thousands
|
|
|
|
|
Balance at the beginning of the year |
|
|
| 26,509 |
|
| | |
Additions during the year | | |
| 26,013 |
|
Amortization during the year | | |
| (28,604 |
) |
|
| |
| | |
Balance at the end of the year | | |
| 23,918 |
|
|
| |
44
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
|
Land
(including
construction
plans)
(1, (2)
|
Cable
network
|
Headend
(primarily
electronic
equipment)
|
Studio
equipment
|
Converters
and
modems
|
Computers
and
peripheral
equipment
|
Office
furniture
and
equipment
|
Vehicles
|
Total
|
|
Reported NIS in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost: |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | |
Balance at January 1, 2005 | | |
| 65,575 |
|
| 1,366,751 |
|
| 155,428 |
|
| 15,331 |
|
| 434,161 |
|
| 66,206 |
|
| 14,815 |
|
| 793 |
|
| 2,119,060 |
|
Additions during the year | | |
| 730 |
|
| 33,250 |
|
| 25,956 |
|
| 269 |
|
| 81,122 |
|
| 4,961 |
|
| 591 |
|
| - |
|
| 146,879 |
|
Disposals during the year | | |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| 436 |
|
| 436 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Balance at December 31, 2005 | | |
| 66,305 |
|
| 1,400,001 |
|
| 181,384 |
|
| 15,600 |
|
| 515,283 |
|
| 71,167 |
|
| 15,406 |
|
| 357 |
|
| 2,265,503 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Accumulated depreciation: | | |
| | |
Balance at January 1, 2005 | | |
| 17,613 |
|
| 910,481 |
|
| 113,792 |
|
| 12,947 |
|
| 169,688 |
|
| 57,855 |
|
| 10,590 |
|
| 583 |
|
| 1,293,549 |
|
Additions during the year | | |
| 1,731 |
|
| 79,134 |
|
| 14,458 |
|
| 963 |
|
| 44,014 |
|
| 4,112 |
|
| 672 |
|
| 68 |
|
| 145,152 |
|
Disposals during the year | | |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| 318 |
|
| 318 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Balance at December 31, 2005 | | |
| 19,344 |
|
| 989,615 |
|
| 128,250 |
|
| 13,910 |
|
| 213,702 |
|
| 61,967 |
|
| 11,262 |
|
| 333 |
|
| 1,438,383 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Depreciated cost at December 31, | | |
2005 | | |
| 46,961 |
|
| 410,386 |
|
| 53,134 |
|
| 1,690 |
|
| 301,581 |
|
| 9,200 |
|
| 4,144 |
|
| 24 |
|
| 827,120 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Less - impairment loss, net | | |
| 12,712 |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| 12,712 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Balance of depreciated cost at | | |
December 31, 2005 | | |
| 34,249 |
|
| 410,386 |
|
| 53,134 |
|
| 1,690 |
|
| 301,581 |
|
| 9,200 |
|
| 4,144 |
|
| 24 |
|
| 814,408 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Depreciated cost at December 31, | | |
2004 | | |
| 47,962 |
|
| 456,270 |
|
| 41,636 |
|
| 2,384 |
|
| 264,473 |
|
| 8,351 |
|
| 4,225 |
|
| 210 |
|
| 825,511 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
45
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 9: |
|
FIXED
ASSETS (Cont.) |
|
Land
(including
construction
plans)
(1), (2)
|
Cable
network
|
Headend
(primarily
electronic
equipment)
|
Studio
equipment
|
Converters
and
modems
|
Computers
and
peripheral
equipment
|
Office
furniture
and
equipment
|
Vehicles
|
Total
|
|
Reported NIS in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost: |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | |
Balance at January 1, 2005 | | |
| 30,264 |
|
| 990,463 |
|
| 73,717 |
|
| 3,561 |
|
| 306,969 |
|
| 59,039 |
|
| 8,784 |
|
| 420 |
|
| 1,473,217 |
|
Additions during the year | | |
| 516 |
|
| 1,131 |
|
| 13,798 |
|
| - |
|
| 74,794 |
|
| 4,546 |
|
| 381 |
|
| - |
|
| 95,166 |
|
Disposals during the year | | |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| 324 |
|
| 324 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Balance at December 31, 2005 | | |
| 30,780 |
|
| 991,594 |
|
| 87,515 |
|
| 3,561 |
|
| 381,763 |
|
| 63,585 |
|
| 9,165 |
|
| 96 |
|
| 1,568,059 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Accumulated depreciation: | | |
| | |
Balance at January 1, 2005 | | |
| 10,459 |
|
| 664,116 |
|
| 59,087 |
|
| 3,561 |
|
| 120,785 |
|
| 51,407 |
|
| 6,048 |
|
| 267 |
|
| 915,730 |
|
Additions during the year | | |
| 1,042 |
|
| 59,690 |
|
| 5,259 |
|
| - |
|
| 32,919 |
|
| 3,616 |
|
| 349 |
|
| 42 |
|
| 102,917 |
|
Disposals during the year | | |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| 234 |
|
| 234 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Balance at December 31, 2005 | | |
| 11,501 |
|
| 723,806 |
|
| 64,346 |
|
| 3,561 |
|
| 153,704 |
|
| 55,023 |
|
| 6,397 |
|
| 75 |
|
| 1,018,413 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Depreciated cost at December 31, | | |
2005 | | |
| 19,279 |
|
| 267,788 |
|
| 23,169 |
|
| - |
|
| 228,059 |
|
| 8,562 |
|
| 2,768 |
|
| 21 |
|
| 549,646 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Less - impairment loss, net | | |
| 4,194 |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| 4,194 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Balance of depreciated cost at | | |
December 31, 2005 | | |
| 15,085 |
|
| 267,788 |
|
| 23,169 |
|
| - |
|
| 228,059 |
|
| 8,562 |
|
| 2,768 |
|
| 21 |
|
| 545,452 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Depreciated cost at December 31, | | |
2004 | | |
| 19,805 |
|
| 326,347 |
|
| 14,630 |
|
| - |
|
| 186,184 |
|
| 7,632 |
|
| 2,736 |
|
| 153 |
|
| 557,487 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
46
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 9: |
|
FIXED
ASSETS (Cont.) |
|
(1) |
Including
cost of buildings on leased land (consolidated approximately NIS 21.9
million and cost of buildings in the Company). The lease in respect of
most of the land is for a period of 49 years ending in 2040, with an
option to renew the lease for an additional 49 years. Registration of the
leases with the Land Registry Office has not yet been completed. |
|
(2) |
a. |
In 1989, the Company signed an agreement with the Israel Lands Administration
(the Administration) for the development of land with a total
area of about 2,500 sq.m. in Bat Yam. The lease agreement is conditional
upon the Companys fulfillment of the obligations stipulated by the
above development agreement. According to the provisions of the
development agreement with the Administration, the Company had to fulfill
its obligations by June 2006. According to the development agreement, the
Company has undertaken that in the event of failure to comply with the
conditions of the development agreement, it may be required to return the
land to the Administration and pay compensation as set forth in the
development agreement with the Administration. Currently the Company is
acting to extend the development period. |
|
In
view of the uncertainty regarding the Companys fulfillment of the development
agreement, as above, the Company recognized an impairment loss in the statement of
operations for the year 2005 as other expenses. |
|
b. |
In
the context of the operational merger of the Cable Companies, which includes,
among others, consolidation of headquarters and activity, the Company intends
to sell part of the land that is owned by a subsidiary. According to a
valuation of an independent expert who was requested to examine the fair value
of the land, the Company recognized an impairment loss of approximately
NIS 8.5 million. This provision is included in the statement of operations
for the year 2005 as other expenses. |
|
c. |
As
for charges, see Note 18. |
NOTE 10: |
|
OTHER
ASSETS, NET |
|
Consolidated
|
The Company
|
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
Debentures issuance expenses: |
|
|
| |
|
| |
|
| |
|
| |
|
Original amount | | |
| 11,393 |
|
| 11,393 |
|
| 11,393 |
|
| 11,393 |
|
Less - accumulated amortization | | |
| 11,221 |
|
| 10,777 |
|
| 11,221 |
|
| 10,777 |
|
|
| |
| |
| |
| |
| | |
| | |
| 172 |
|
| 616 |
|
| 172 |
|
| 616 |
|
|
| |
| |
| |
| |
Non-exclusive license (see Note 2h): | | |
Original amount | | |
| 3,972 |
|
| 3,972 |
|
| - |
|
| - |
|
Less - accumulated amortization | | |
| 1,619 |
|
| 1,487 |
|
| - |
|
| - |
|
|
| |
| |
| |
| |
| | |
| | |
| 2,353 |
|
| 2,485 |
|
| - |
|
| - |
|
|
| |
| |
| |
| |
| | |
| | |
| 2,525 |
|
| 3,101 |
|
| 172 |
|
| 616 |
|
|
| |
| |
| |
| |
47
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 11: |
|
SHORT-TERM CREDIT FROM BANKS AND OTHERS |
|
Weighted interest rate
|
Consolidated
|
The Company
|
|
December 31, 2005
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
%
|
Reported NIS in thousands
|
|
|
|
|
|
|
Short-term credit |
|
|
|
|
|
| |
|
| |
|
| |
|
| |
|
from banks | | |
6.09 | | |
| 523,570 |
|
| 437,029 |
|
| 482,080 |
|
| 396,682 |
|
Current maturities | | |
of long-term | | |
loans (see Note 15) | | |
| | |
| 28,172 |
|
| 28,310 |
|
| 28,172 |
|
| 28,310 |
|
|
|
| |
| |
| |
| |
| | |
| | |
| 551,742 |
|
| 465,339 |
|
| 510,252 |
|
| 424,992 |
|
|
|
| |
| |
| |
| |
|
1. |
In
2003, the Company undertook toward a bank which had granted it credit
facilities in the total of approximately NIS 87 million (of which as of
December 31, 2005, the Company used approximately NIS 86.4 million,
see also 2 below) to fulfill certain financial covenants. As of
December 31, 2005, the Company did not comply with certain financial
covenants, as detailed below: |
|
a) |
The
number of cable TV subscribers. |
|
b) |
Operating
surplus, as defined in the credit facility agreement, mentioned above,
including excess of operating income in relation to the credit facilities used
by the Company and in relation to debt, as defined in the credit facility
agreement. |
|
On
February 20, 2006, the Company received a letter from the bank according to which
the bank does not deem the non-compliance with the financial covenants, as described
above, a violation of the Companys undertaking to maintain financial ratios until
March 31, 2007. |
|
2. |
The
Company invested approximately NIS 27.2 million in a short-term deposit
which is used as a security for part of the Companys credit facilities
from such bank. |
|
c. |
Agreements
settling the validity of the credit facilities |
|
During
February 2006, the Company signed agreements with banks which provide it with credit
facilities, according to which the banks are committed to provide the Company short-term
credit facilities (including documentary credit) up to a total amount of approximately NIS 524
million which is due on March 31, 2007, provided that none of the events, as
specified in these agreements, occurs (among which is a liquidation request filed against
the Company, discontinuance of the Companys business activity etc.). |
|
As
of December 31, 2005, the banks provided to the Company short-term credit in the
amount of approximately NIS 482 million, whose terms were settled subsequent to the
balance sheet date as part of the above agreements. |
48
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 11: |
|
SHORT-TERM CREDIT FROM BANKS AND OTHERS (Cont.) |
|
d. |
A
bank has demanded that Hot Vision repay its outstanding short-term credit
amounting to NIS 78 million (the Companys share totals
approximately NIS 20 million). Hot Vision is holding negotiations
with the bank to extend the credit period. |
|
e. |
As
for collaterals, see Note 18. |
NOTE 12: |
|
TRADE PAYABLES |
|
Consolidated
|
The Company
|
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
Open accounts |
|
|
| 60,481 |
|
| 66,255 |
|
| 42,841 |
|
| 45,681 |
|
Checks payable | | |
| 44,706 |
|
| 38,027 |
|
| 33,362 |
|
| 29,236 |
|
|
| |
| |
| |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | |
| 105,187 |
|
| 104,282 |
|
| 76,203 |
|
| 74,917 |
|
|
| |
| |
| |
| |
NOTE 13: |
|
OTHER ACCOUNTS PAYABLE |
|
|
|
|
|
Employees and payroll accruals |
|
|
| 7,170 |
|
| 6,754 |
|
| 5,417 |
|
| 4,710 |
|
Provision for vacation pay | | |
| 4,838 |
|
| 5,114 |
|
| 3,425 |
|
| 3,761 |
|
Government authorities (1) | | |
| 14,981 |
|
| 103,779 |
|
| 8,638 |
|
| 97,448 |
|
Advances from Cable Companies | | |
| 2,403 |
|
| 2,738 |
|
| - |
|
| - |
|
Royalties to the Government of Israel | | |
| 6,224 |
|
| 11,069 |
|
| 6,224 |
|
| 11,069 |
|
Interest payable | | |
| 572 |
|
| 1,381 |
|
| 572 |
|
| 1,381 |
|
Accrued expenses (2) | | |
| 38,686 |
|
| 22,695 |
|
| 35,313 |
|
| 18,153 |
|
Provision for verdict under appeal (see | | |
Note 18(a)(3)) | | |
| 26,053 |
|
| 23,400 |
|
| 26,053 |
|
| 23,400 |
|
Deferred taxes (see Note 17e) | | |
| - |
|
| 23,981 |
|
| - |
|
*) | 19,448 |
|
Others | | |
| 598 |
|
| 1,032 |
|
| 551 |
|
| 595 |
|
|
| |
| |
| |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | |
| 101,525 |
|
| 201,943 |
|
| 86,193 |
|
*) | 179,965 |
|
|
| |
| |
| |
| |
|
(1) |
As
of December 31, 2004, included mainly a provision for taxes in respect
of the sale of Partner shares in 2002 and 2003. |
|
In
view of the settlement with the Tax Authorities, the remaining tax of approximately NIS 106
million relating to the Companys liability to the Tax Authorities for the sale of
Partners shares was paid in 2005. |
|
(2) |
As
of December 31, 2004, includes a provision relating to expenses to be paid to
a related party in the amount of NIS 1,300 thousand. |
49
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
|
a. |
According
to a prospectus dated August 28, 1997, the Company issued NIS 200
million par value of debentures (series A), for redemption in seven equal
annual installments on August 20 in each of the years 2000 to 2006,
and 2,850,000 stock options (series 1). The debentures (principal and
interest) are linked to the Israeli CPI and bear annual interest at the
rate of 3.7%. Debentures with a par value of NIS 30,700 thousand were
purchased by a wholly-owned subsidiary, upon issuance. In August 2001, the
subsidiary sold the remaining debentures held by it for NIS 23,268
thousand. The debentures are traded on the Tel Aviv Stock Exchange.
Expenses relating to the issuance of debentures are presented in the
balance sheets as deferred charges. See Notes 2h and 10. |
|
Consolidated
|
The Company
|
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
Debentures outstanding |
|
|
| 34,919 |
|
| 68,010 |
|
| 34,919 |
|
| 68,010 |
|
Less - discount for sale of debentures | | |
by subsidiary | | |
| 323 |
|
| 804 |
|
| - |
|
| - |
|
|
| |
| |
| |
| |
| | |
| | |
| 34,596 |
|
| 67,206 |
|
| 34,919 |
|
| 68,010 |
|
Less - current maturities | | |
| 34,596 |
|
| 34,005 |
|
| 34,919 |
|
| 34,005 |
|
|
| |
| |
| |
| |
| | |
| | |
| - |
|
| 33,201 |
|
| - |
|
| 34,005 |
|
|
| |
| |
| |
| |
50
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 15: |
|
LONG-TERM LOANS FROM BANKS AND OTHERS |
|
Interest rate
|
Consolidated and the Company
|
|
December 31, 2005
|
December 31,
|
|
2005
|
2004
|
|
%
|
Reported NIS in thousands
|
|
|
|
|
From banks - linked to the dollar |
|
|
|
|
|
| - |
|
| 1,206 |
|
From banks - linked to the Israeli CPI | | |
5.75 - 6.2 | | |
| 103,334 |
|
| 125,937 |
|
From others - linked to the dollar | | |
Libor + 1.75 | | |
| 302 |
|
| 1,140 |
|
From others - unlinked (1) | | |
| | |
| - |
|
| 1,484 |
|
|
| |
| |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| | |
| | |
| 103,636 |
|
| 129,767 |
|
Less - current maturities | | |
| | |
| 28,172 |
|
| 28,310 |
|
|
| |
| |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| | |
| | |
| 75,464 |
|
| 101,457 |
|
|
| |
| |
| |
|
(1) |
Amounts
received from sale of credit card receivables with recourse. |
|
(2) |
The
Libor rate as of December 31, 2005 was 4.84% (as of December 31, 2004
3.1%). |
|
b. |
The
loans (net of current maturities) are repayable in the following years
subsequent to the balance sheet date: |
|
Consolidated and the Company
|
|
December 31,
|
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
Second year |
|
|
| 60,380 |
|
| 27,922 |
|
Third year | | |
| 15,084 |
|
| 58,847 |
|
Fourth year | | |
| - |
|
| 14,688 |
|
|
| |
| |
| | |
| | |
| 75,464 |
|
| 101,457 |
|
|
| |
| |
|
c. |
As
for financial covenants that the Company has undertaken to maintain, see also
Note 11b. |
|
d. |
As
for collaterals, see Note 18. |
51
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 16: |
|
ACCRUED SEVERANCE PAY, NET |
|
Consolidated
|
The Company
|
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
Accrued severance pay |
|
|
| 21,188 |
|
| 19,477 |
|
| 14,339 |
|
| 14,368 |
|
Less - amounts funded | | |
| 17,861 |
|
| 16,994 |
|
| 12,821 |
|
| 13,345 |
|
|
| |
| |
| |
| |
| | |
| | |
| 3,327 |
|
| 2,483 |
|
| 1,518 |
|
| 1,023 |
|
|
| |
| |
| |
| |
|
b. |
The
liabilities of the Group companies for severance pay are computed on the
basis of the employees most recent salary as of the balance sheet date and
in accordance with the Severance Pay Law and are fully covered by current
payments to insurance companies as well as by the balance sheet accrual. |
|
c. |
The
amounts accumulated in managers insurance companies on behalf of the
employees in order to cover the Companys liabilities for severance
pay and the respective liabilities are not included in the balance sheet
as they are not under the control and management of the Company. |
|
d. |
The
amounts funded in severance pay funds include profits accrued through the
balance sheet date. The amounts deposited can be withdrawn only after
compliance with the obligations under the Severance Pay Law or labor
agreements. |
NOTE 17: |
|
TAXES ON INCOME |
|
a. |
Tax
laws applicable to the Group companies: |
|
Income
Tax (Inflationary Adjustments) Law, 1985 |
|
According
to the law, the results for tax purposes are measured based on the changes in the Israeli
CPI. The Group is taxed under this law. |
|
Pursuant
to the provisions of the Law for Amendment of the Income Tax Ordinance (No. 132),
2003 (the reform law), tax at a reduced rate of 25% will apply on capital
gains accrued after January 1, 2003, instead of the regular tax rate. In case of the sale
of properties purchased before the adoption of the reform law, the reduced tax rate will
apply only to the portion of the profit which accrued after the adoption of the law, as
computed according to the law. Further, the reform law states that capital losses carried
forward for tax purposes may be offset against capital gains indefinitely. The reform law
also provides for the possibility to offset capital losses from sales of properties
outside Israel against capital gains in Israel. |
52
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 17: |
|
TAXES ON INCOME (Cont.) |
|
b. |
Tax
rates applicable to the income of the Group companies |
|
Until
December 31, 2003, the regular tax rate applicable to income of companies was 36%. In
June 2004, an amendment to the Income Tax Ordinance (No. 140 and Temporary Provision),
2004 was passed by the Knesset (Israeli parliament) and on July 25, 2005,
another law was passed, the amendment to the Income Tax Ordinance (No. 147) 2005,
according to which the corporate tax rate is to be progressively reduced to the following
tax rates: 2004 35%, 2005 34%, 2006 31%, 2007 29%, 2008 27%,
2009 26%, 2010 and thereafter 25%. |
|
The
Company received final tax assessments through 1996, a subsidiary through 2002 and other
Group companies received final tax assessments through 1997. |
|
As
for tax assessments received by the Company and its subsidiary for 1997 to 2002, see Note 18a(2)(e). |
|
As
for a compromise agreement with the Income Tax Authorities which finally and definitely
settled the Groups dispute with the Income Tax Authorities regarding the tax
liability of the Group from the sale of Partners shares in 2002 and 2003 and the
tax expense relating to the sale of Partners shares in 2005, see Note 6b(2). |
|
d. |
Carryforward
losses for tax purposes |
|
Carryforward
tax losses of the Company (after implementing the principles of the compromise settlement
as detailed in Note 6b(2)) total approximately NIS 343 million as of December 31,
2005 (approximately NIS 408 million as of December 31, 2004). Carryforward tax
losses of subsidiaries total approximately NIS 138 million as of that date
(approximately NIS 125 million as of December 31, 2004). The amount of carryforward
losses for tax purposes is conditional upon the outcome of the Companys appeal on
the orders and assessments which the Company and a subsidiary received (see Note 18a(2)(e)). |
|
Deferred
tax assets relating to these losses consolidated and the Company of
approximately NIS 120 and NIS 86 million, respectively, were not recorded due
to the uncertainty of their utilization in the foreseeable future. |
53
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 17: |
|
TAXES ON INCOME (Cont.) |
|
1. |
Composition
and change as presented in the balance sheet are as follows: |
|
Consolidated
|
The Company
|
|
Deferred taxes computed in respect of temporary differences - investment in affiliate
|
|
Reported NIS in thousands
|
|
|
|
|
|
|
Balance as of January 1, 2004 |
|
|
| (15,630 |
) |
| (15,630 |
) |
| | |
Changes during the year: | | |
| | |
Adjustment due to change in tax rate | | |
| 868 |
|
| 868 |
|
Deferred tax liabilities (1) | | |
| (9,219 |
) |
*) | (4,686 |
) |
|
| |
| |
| | |
Balance as of December 31, 2004 | | |
| (23,981 |
) |
*) | (19,448 |
) |
| | |
Changes during the year: | | |
| | |
Adjustment due to change in tax rate | | |
| 1,088 |
|
| - |
|
Deferred tax liabilities (1) | | |
| (2,566 |
) |
| (1,316 |
) |
Reversal of deferred tax liability due to sale | | |
of investment in Partner | | |
| 20,764 |
|
| 20,764 |
|
|
| |
| |
| | |
Balance as of December 31, 2005 | | |
| (4,695 |
) |
| - |
|
|
| |
| |
|
(1) |
The
deferred tax liability is presented in equity in earnings of investees. |
|
Consolidated
|
The Company
|
|
December 31,
|
December 31,
|
|
2005
|
2004
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
|
|
Short-term liabilities |
|
|
| |
|
| |
|
| |
|
| |
|
(other accounts payable) | | |
| - |
|
| (23,981 |
) |
| - |
|
*) | (19,448 |
) |
Long-term liabilities | | |
| (4,695 |
) |
| - |
|
| - |
|
| - |
|
|
| |
| |
| |
| |
| | |
| | |
| (4,695 |
) |
| (23,981 |
) |
| - |
|
*) | (19,448 |
) |
|
| |
| |
| |
| |
|
2. |
Deferred
taxes as of December 31, 2005 are measured at the tax rate of 25% (the tax
rates expected to be in effect based on the applicable tax laws at balance
sheet date). |
54
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 17: |
|
TAXES ON INCOME (Cont.) |
|
f. |
Taxes
on income included in the statements of operations |
|
Consolidated
|
The Company
|
|
Year ended December 31,
|
Year ended December 31,
|
|
2005
|
2004
|
2003
|
2005
|
2004
|
2003
|
|
NIS in thousands
|
|
Reported
|
Adjusted
|
Reported
|
Adjusted
|
|
|
|
|
|
|
|
Current taxes |
|
|
| 14,721 |
|
| - |
|
| 41,799 |
|
| 14,721 |
|
| - |
|
| 41,799 |
|
Deferred taxes | | |
| (20,764 |
) |
| - |
|
| (6,303 |
) |
| (20,764 |
) |
| - |
|
| (6,303 |
) |
Taxes in respect of | | |
prepayments due to | | |
surplus expenses | | |
paid | | |
| 395 |
|
*) | 368 |
|
*) | 2,542 |
|
| 264 |
|
*) | 290 |
|
*) | 2,096 |
|
Adjustment of | | |
deferred tax | | |
balances due to | | |
change in tax rates | | |
| (1,088 |
) |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
Taxes in respect of | | |
previous years | | |
| - |
|
| 7,281 |
|
| 80 |
|
| - |
|
| 4,516 |
|
| - |
|
|
| |
| |
| |
| |
| |
| |
| | |
| | |
| (6,736 |
) |
*) | 7,649 |
|
*) | 38,11 |
8 |
| (5,779 |
) |
*) | 4,806 |
|
*) | 37,59 |
2 |
|
| |
| |
| |
| |
| |
| |
|
Current
taxes for the reported year were computed based on the compromise settlement with the
Income Tax Authorities, as described in Note 6b(2). |
55
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 17: |
|
TAXES ON INCOME (Cont.) |
|
g. |
Below
is a reconciliation between the theoretical tax expense (benefit) assuming
all of the Groups income is taxed at the statutory tax rates
applicable to companies in Israel and the income tax expense (benefit) as
reported in the statements of operations. |
|
Consolidated
|
The Company
|
|
Year ended December 31,
|
Year ended December 31,
|
|
2005
|
2004
|
2003
|
2005
|
2004
|
2003
|
|
NIS in thousands
|
|
Reported
|
Adjusted
|
Reported
|
Adjusted
|
|
|
|
|
|
|
|
Income (loss) before |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
taxes on income | | |
| 68,838 |
|
*) | (89,636 |
) |
*) | (8,239 |
) |
| 64,667 |
|
| (110,047 |
) |
*) | (4,273 |
) |
|
| |
| |
| |
| |
| |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statutory tax rate | | |
| 34 |
% |
| 35 |
% |
| 36 |
% |
| 34 |
% |
| 35 |
% |
| 36 |
% |
|
| |
| |
| |
| |
| |
| |
Tax expenses | | |
(benefit) computed | | |
at the statutory | | |
tax rate | | |
| 23,404 |
|
*) | (31,373 |
) |
*) | (2,966 |
) |
| 21,987 |
|
*) | (38,516 |
) |
*) | (1,538 |
) |
Increase (decrease) | | |
in taxes expenses | | |
(benefit) | | |
resulting from: | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustment of | | |
deferred tax | | |
balances due to | | |
change in tax rate | | |
| (1,088 |
) |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
Nondeductible expenses | | |
| 4,679 |
|
*) | 6,258 |
|
*) | 1,065 |
|
| 1,850 |
|
*) | 6,170 |
|
*) | 617 |
|
Taxes in respect of | | |
prepayments due to | | |
surplus expenses | | |
paid | | |
| 395 |
|
*) | 368 |
|
*) | 2,542 |
|
| 264 |
|
*) | 290 |
|
*) | 2,096 |
|
Tax losses for which | | |
deferred taxes | | |
were not provided | | |
| 35,325 |
|
| 24,759 |
|
*) | 36,685 |
|
| 32,349 |
|
*) | 25,218 |
|
*) | 33,805 |
|
Taxes in respect of | | |
partnership's | | |
earnings | | |
| - |
|
| - |
|
| - |
|
| 7,361 |
|
| 6,919 |
|
*) | 2,370 |
|
Utilization of losses | | |
for which deferred | | |
taxes were not | | |
provided in the | | |
past (see | | |
Note 6b(2)) | | |
| (69,644 |
) |
| - |
|
| - |
|
| (69,644 |
) |
| - |
|
| - |
|
Temporary differences | | |
for which deferred | | |
taxes were not | | |
provided | | |
| 193 |
|
| 356 |
|
*) | 712 |
|
| 54 |
|
| 209 |
|
*) | 242 |
|
Taxes in respect of | | |
previous years | | |
| - |
|
| 7,281 |
|
| 80 |
|
| - |
|
| 4,516 |
|
| - |
|
|
| |
| |
| |
| |
| |
| |
| | |
| | |
| (6,736 |
) |
*) | 7,649 |
|
*) | 38,118 |
|
| (5,779 |
) |
*) | 4,806 |
|
*) | 37,592 |
|
|
| |
| |
| |
| |
| |
| |
56
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 18: |
|
CONTINGENT LIABILITIES, COMMITMENTS, GUARANTEES AND CHARGES |
|
a. |
Contingent
liabilities |
|
1. |
Claims
and petitions for approval of class actions |
|
a) |
On
April 22, 1999, a personal lawsuit and motion to approve the claim as a class
action were filed against the Company with the Tel-Aviv-Jaffa District Court by
a customer of the Company who seeks approval as class action, thereby
representing all of the Companys subscribers. |
|
In
the claim, it is alleged that the Company constitutes a monopoly, and that it adversely
exploits its position in the market, in a manner which is, or may be, damaging to the
general public, among others, by setting and collecting unreasonable and unfair prices
for the services it provides. If the class action is approved, the court will be
requested to require the Company to reduce the subscriber fees that it collects and to
pay its subscribers, compensation in connection with the subscriber fees collected from
May 10, 1996 to April 1, 1999. In this context, the petitioner claims that he has
sustained damages in a sum of reported NIS 1,387 and further claims that the sum of
compensation due to all of the members of the class included in the class action, if
approved, amounts to reported NIS 360 million. |
|
On
February 16, 2006, the District Court denied the motion to approve the claim as a
class action. |
|
b) |
On
August 28, 2002, a lawsuit and motion to approve the claim as a class
action were filed with the Tel-Aviv Jaffa District Court against the Cable
Companies on behalf of the residents of peripheral settlements. The claim is
for indemnification in respect to these settlements not being connected to the
cable networks within six years of the date on which the former franchises were
granted. The plaintiffs are seeking that the Company and the other Cable
Companies pay compensation to all of the members of the class in action, if
certified as a class action. In accordance with the lawsuit the Companys
share in this claim amounts to approximately NIS 141 million. |
|
The Company and Golden Channels filed
a motion to dismiss the suit without prejudice due to the dismissal of a lawsuit identical
in substance to the aforementioned suit. The Court determined that the motion for
dismissal of the suit without prejudice will be heard together with the motion to approve
the claim as a class action. The Company and Golden Channels filed a reply to the motion
to approve the claim as a class action. The plaintiffs request to join the hearing
as creditors of Tevel was dismissed by the Court and the motion to approve the claim as a
class action and the reply on behalf of the Cable Companies were amended accordingly. On
January 29, 2006 a hearing was held in the matter of the motion to dismiss the suit. As of
the date of the approval of the financial statements, the Courts has not yet
rendered a ruling in this issue was yet not given. |
57
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 18: |
|
CONTINGENT LIABILITIES, COMMITMENTS, GUARANTEES AND CHARGES (Cont.) |
|
According
to the opinion of the Companys management, based on the opinion of its legal
counsels, it is not possible to estimate the chances of the claim. Therefore, no
provision was recorded in respect to the aforesaid claim in the Companys financial
statements. |
|
c) |
On
December 3, 2002, a lawsuit and motion to approve the claim as a class action
were filed with the Tel-Aviv Jaffa District Court by seven plaintiffs,
representing about 1,050,000 subscribers of the Cable Companies. |
|
According
to the claim, the Cable Companies violated the terms of the approval of the Council for
the transmission of the pay sport channel (offered to subsidiaries through the Tiering
services) since the Company and the other Cable Companies did not maintain certain
programs in the original sport channel which was part of the basic package offered to
subscribers. The plaintiffs requested the Court to instruct all three Cable Companies to
compensate the subscribers by a total amount of approximately NIS 302 million (as of
the date the claim was filed) and by an additional amount of NIS 25.2 million for
each month from the date the claim was filed until a ruling is rendered by the Court. The
Companys proportionate share based on the subscribers ratio is estimated at
approximately NIS 80 million, in addition to a monthly amount of approximately NIS 6.7
millions accumulating from the date the claim was filed until a ruling is rendered. |
|
On
May 27, 2004, the Court denied the motion to approve the claim as a class action. On July
5, 2004, the plaintiffs submitted an appeal to the Supreme Court. Following an amendment
to the Consumer Law and the consent of the parties the Supreme Court ordered that the
District Court shall rule in the matter of the motion to approve the claim as a class
action. Thus, without prejudice to the parties claims. |
|
In
December 2005, the plaintiffs filed a revised motion to approve the claim as a class
action against the Company and Golden Channels, jointly and severally. The claim
according to the revised motion (which is not against Tevel) totals approximately NIS 199
million and approximately NIS 16.6 million for each month from December 3, 2002
and thereafter. |
|
According
to the opinion of the Companys management, based on the opinion of its legal
counsels, it is not possible to estimate the chances of the claim. Therefore, no
provision was recorded in respect to the aforesaid claim in the Companys financial
statements. |
58
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 18: |
|
CONTINGENT LIABILITIES, COMMITMENTS, GUARANTEES AND CHARGES (Cont.) |
|
a) |
On
March 28, 2000, a claim was filed in the Tel-Aviv-Jaffa District Court against
the Cable Companies, including the Company, by the Association for the
International Collective Management of Audiovisual Works (AGICOA),
for alleged breach of copyrights. The aggregate sum of the claim is not less
than approximately $ 170.2 million and for the purpose of court fees was
limited to sum of $ 20 million. |
|
The
Cable Companies argue, inter alia, that in view of the Anti Trust laws in Israel, the
claimant has no right to file a claim in Israel and that the period of time on which the
claim relies exceeds, at least partially, what is prescribed by law. The Cable Companies
also argue that the amounts of the claim are groundless and exaggerated. |
|
In
January 2005, the parties completed the discovery proceedings and therefore in the
context of the preliminary proceedings, disclosing additional information and
questionnaires remain to be completed. |
|
According
to the opinion of the Companys management, based on the opinion of its legal
counsels, it is not possible to estimate the chances of the claim. Therefore, no
provision was recorded in respect to the aforesaid claim in the Companys financial
statements. |
|
b) |
In
June 2004, Eshkolot The Israeli Artists Society for Performers Rights
Ltd., (Eshkolot) filed a claim, and notice of arbitration, against
the Cable Companies, including the Company, for payment of fees and royalties
alleging violation of copyright and use of rights of performers without
authorization. |
|
The
amount of the claim (which was filed within the arbitration proceedings which
significantly exceeds the amounts that were paid previously to Eshkolot by the Cable
Companies pursuant to the agreement that was valid until 2002), is NIS 8.5 million
for 2003 and a similar amount plus 10% for each of the years 2004 to 2006. |
|
The
statement of defense on behalf of the Cable Companies was filed on August 3, 2004,
and in their defense, the Cable Companies refute Eshkolots arguments. The Cable
Companies argued, inter alia, that the fees that should be paid to Eshkolot are
significantly lower than the fees paid by the Cable Companies to Eshkolot in 2002 and no
more than the said amount plus a minimal addition. On March 7, 2006 the hearing was
conducted. The parties shall file their summations by the beginning of July 2006. |
59
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 18: |
|
CONTINGENT LIABILITIES, COMMITMENTS, GUARANTEES AND CHARGES (Cont.) |
|
According
to the opinion of the Companys management, based on the opinion of its legal
counsels and in the view of the preliminary stage of the proceedings, it is not possible,
at this stage, to estimate the chances of the claim. Nevertheless, the Companys
management included in the financial statements a provision, which in its opinion
reflects adequately the Companys exposure in respect of this claim. |
|
c) |
On
April 11, 2005, the Israeli Records and Cassettes Federation (the
Federation) filed in the District Court of Haifa a claim and a request
for payment of temporary royalties against the three Cable Companies, including
the Company. Within the said claim the Federation seeks a permanent injuction
that shall prohibit the Cable Companies to use the compositions, which are
included in the Federation repertoire. |
|
The
Cable Companies argue that this claim was not submitted in good faith, since in 2003 the
Cable Companies already extended interim payments to the claimant on account of 2003 and
in 2004 to 2005 the Cable Companies wanted to continue to pay interim payments, however
the claimant refused to accept them and addressed the Court. The Cable Companies also
argue that the amounts requested from them are significantly higher compared to the
amounts paid to the Federation during the term of the agreement. |
|
On
July 6, 2005, a hearing was held in the matter of the interim payments. At the end of the
hearing, the Court rendered a decision according to which the temporary royalties shall
be at this stage placed at $ 380 thousand (plus VAT) per each year (approximately NIS 1.7
million). The Court also determined that the Cable Companies shall receive a license in
the scope of the actual use made by the Cable Companies. The said amount is due in
respect of 2003 and thereafter until a final decision is rendered by the Court.
Additional affidavits on behalf of the parties shall be submitted by May 1, 2006. |
|
According
to the opinion of the Companys management, based on the opinion of its legal
counsels, it is not possible, at this stage, to estimate the chances of the claim.
Nevertheless, the Companys management included in the financial statements a
provision, which in its opinion reflects adequately the Companys exposure in
respect of this claim. |
|
d) |
The
Company is involved in several additional claims that are not included in this
section and which do not exceed the aggregate of NIS 5.5 million. The
Companys management estimation, based on the opinion of its legal
counsel, is that no provision should be included in the financial statements in
respect of such claims. |
|
e) |
The
Company and Matav Haifa have received assessments for the years 1997 to 2001.
In view of the disputes that arose between the Company and Matav Haifa and the
Income Tax Authorities, which have not yet been settled, the Income Tax
Authorities issued orders for those years during 2002 and 2004. In addition,
the Company filed an objection to the assessment for the tax year 2001 which it
had received during 2005. |
60
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 18: |
|
CONTINGENT LIABILITIES, COMMITMENTS, GUARANTEES AND CHARGES (Cont.) |
|
The
orders and the assessment, as described above, include requirements from the Company and
Matav Haifa to pay an additional tax amount totaling approximately NIS 44.7 million
(not including interest and linkage differences) and to decrease their carryforward
losses for the years 2000 and 2001 by approximately NIS 170.6 million. The Company
and Matav Haifa object to these orders and assessment, as discussed above. |
|
The
Companys management estimates, based on the opinion of its independent advisors,
that the Company has well founded arguments against the issued orders and assessment and
the Company intends to continue to object to these orders and assessment. In view of
previously non-concluded discussions and understandings with the Income Tax Authorities,
the Company recorded in the financial statements (for 2004) a provision of approximately
NIS 6.5 million with respect to the aforementioned orders which, in the opinion of
the Company, reflects the Companys exposure in respect of the tax years to which
the orders refer. |
|
3. |
Claims
against the Cable Companies and the indemnification settlement with Hot Vision |
|
a) |
On
November 27, 2002, International Television Distribution (Warner)
filed a lawsuit against Tevel in the District Court in California seeking,
among others, a monetary compensation of approximately $ 17 million,
contending that the agreement for the purchase of rights between Warner and
Tevel was breached. |
|
The
Court in Israel determined that Warners claim cannot be materialized or enforced in
the boundaries of the state of Israel. Warner appealed to the Supreme Court which on
February 9, 2005 decided that although it believes that the prospects of Warners
appeal to prevail are remote, the factual situation shall be irreversible if the stay of
performance is not granted. In this context, the Court instructed that Tevels
trustee reserve an amount of approximately $ 4 million in favor of Warner until a
final decision in the appeal is given. The hearing in the appeal was scheduled for May 19,
2006. |
|
Tevels
management believes, based on the opinion of its legal counsels, that the chances of the
appeal, as discussed above, are remote. In view of the above, no provision has been
recorded in the financial statement in respect of this claim. |
|
b) |
On
December 9, 2002, Warner filed a lawsuit against Golden Channels in the
District Court in California seeking monetary compensation of approximately
$ 25 million, contending breach of agreement for the purchase of content.
On September 29, 2004, the District Court in California, ruled in favour of
Warner. The District Court awarded Warner damages in the amount of
approximately $ 19.3 million (excluding attorney fees) and rejected Golden
Channels counterclaims in the matter. The said amount, including legal
expenses, may reach approximately $ 21.7 million. |
61
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 18: |
|
CONTINGENT LIABILITIES, COMMITMENTS, GUARANTEES AND CHARGES (Cont.) |
|
On
March 7, 2005, Golden Channels filed a notice of appeal, pursuant to which, it appeals to
the Unites States Court of Appeals for the Ninth Circuit from the Final Amended Judgment,
including other prior orders and decisions granted by the Court. |
|
On
March 21, 2005, Warner filed a notice of cross appeal pursuant to which, it appeals to
the United States Court of Appeals for the Ninth Circuit from the order of the District
Court denying Warners motion to amend the judgment to add prejudgment interest, as
reflected in the Final Amended Judgment, including all orders and decisions pertaining
thereto that are or may be merged into the Final Amended Judgment. |
|
On
August 3, 2005, the opening brief in respect of the appeal was filed on behalf of Golden
Channels. |
|
On
October 24, 2005, the Appellees Brief was filed on behalf of Warner. Warner
withdrew the cross appeal which was filed on its behalf. |
|
In
January 2006, a response to the appeal mentioned above was submitted by Golden Channels. |
|
As
of the date of the financial statements, a decision in the appeal was not rendered. |
|
c) |
In
June 2003, the Cable Companies and Hot Vision signed an agreement according to
which the Cable Companies have agreed that they are committed, one towards the
other, to jointly and fully finance through Hot Vision the amounts that Hot
Vision may be liable to in respect of the claim between Tevel and Golden
Channels and Warner (as detailed in a and b above) as regarding the purchase of
content to channels HOT 3 and HOT Movies (including the
amounts of new guarantees provided to the major studios) and all expenses
regarding legal proceedings, as defined in this agreement. The agreement
stipulates, among other things, that each of the Cable Companies shall pay such
expenses according to the relative share of each company in total subscribers
in the market at that time. The commitments of the Cable Companies to Hot
Vision, as above, may be revoked in the occurrence of events as detailed in the
agreement (including upon the merger of the Cable Companies). The Companys
share in the above indemnification is about 26.6% of total amounts awarded in
favor of Warner up to a maximal amount of approximately $ 5.8 million.
Close to the filing of the claims mentioned in a and b above, Warner forfeited
bank guarantees each in the amount of approximately $ 5 million which were
provided by Tevel and Golden Channels. |
62
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 18: |
|
CONTINGENT LIABILITIES, COMMITMENTS, GUARANTEES AND CHARGES (Cont.) |
|
The
agreement further stipulates that the commitments of the Cable Companies shall be revoked
in the following cases: (1) if the Cable Companies release Hot Vision in writing from its
obligations under this agreement (2) if Tevel, Golden Channel and the Company merge into
another cable company (the Merged Company) and the Merged Company assumes, in
writing and without any condition, the commitments of all of the Cable Companies towards
Hot Vision under this agreement even if Hot Vision is not released from all of its said
obligations given that the Merged Company holds all of the issued share capital of Hot
Vision and that its commitments cover all of Hot Visions obligations under the
agreement. |
|
In
view of the abovementioned, the Company has made a provision in the financial statements
for Warners claim (as detailed in b above) in the amount of approximately NIS 26
million which reflects its relative share in the amounts awarded in favor of Warner,
including interest and linkage differences to the U.S. dollar. This provision was
included in the 2004 financial statements as other expenses. |
|
1. |
Royalties
and other payments to the Government |
|
a) |
The
Company, Matav Haifa and Matav Infrastructures are obligated to pay royalties
to the Government of Israel amounting to 3.5% of their gross revenues
(excluding VAT) from the provision of broadcasting services and internet
services. |
|
b) |
In
July 2001, the Cable Companies, including the Company, signed an agreement with
the State of Israel which settles the disputes between the Cable Companies and
the State of Israel regarding the right of each company to operate the cable
network existing in each of the license areas after the license period ends.
The agreement prescribes that the State waives all its arguments and rights
regarding the cable network so that each cable company will own all the rights,
including proprietary rights, to the cable network in its license area and the
right to operate it also at the end of the license period. In consideration, it
was determined that each company shall make payments to the State over a period
of 12 years (beginning on January 1, 2003) equal to its relative share in
an amount determined by multiplying certain revenues (as specified in the
agreement) of all Cable Companies by a gradual percentage which is between 0%
to 4% (according to the amount of such revenues). The relative share of each
company may be changed by an agreement between the Cable Companies. It was also
determined that each company shall pay over a period of 12 years up to 12% of
total revenues from the sale of any activity related to the cable network or a
right related to such activity (as defined in the agreement). |
63
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 18: |
|
CONTINGENT LIABILITIES, COMMITMENTS, GUARANTEES AND CHARGES (Cont.) |
|
In
the context of the Groups current activity in the area of broadcasting, the Group
enters into arrangements and agreements by virtue of which the Group pays royalties to
various performers entities. In this respect, total royalties paid in 2005, 2004 and 2003
total approximately NIS 3.8 million, NIS 3.6 million and NIS 2.7 million, respectively. |
|
3. |
Under
the Telecommunications Law and in accordance with the Councils
resolution, the Group is required to invest in locally produced programs which
are initially broadcast by the Group, up to 8% of its total annual revenues
from subscriber fees (beginning in April 2002). The above also applies to the
years 2006 and 2007. The Companys management estimates that the
percentage which was invested in locally produced programs in 2005, 2004 and
2003 was more than 8%. |
|
The
Group entered into agreements for the lease of buildings and motor vehicles for various
periods ending in 2008. The future minimum lease fees under the lease agreements as of
December 31, 2005, not including the renewal option are as follows: |
|
|
NIS in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
| 4,852 |
|
|
2007 | | |
| 4,239 |
|
|
2008 | | |
| 3,747 |
|
|
2009 | | |
| 6,203 |
|
|
|
| |
|
| | |
|
| | |
| 19,041 |
|
|
|
| |
|
c. |
Charges
and guarantees |
|
1. |
As
collateral for the Companys liabilities to banks and holders of
debentures which at December 31, 2005 amounted to approximately
NIS 620 million, a first ranking floating charge was placed on all of the
Companys assets. |
|
2. |
In
February 2006, against obtaining a long-term loan from a bank, the Company
pledged its contractual entitlements to amounts in connection with Call and Put
options in respect of Barak shares (as detailed in Note 6b(5)). |
|
3. |
In
order to ensure the Groups compliance with the obligations as prescribed
in the agreement with the State for the grant of licenses, the following
guarantees have been provided: |
|
a) |
A
bank guarantee in favor of the Ministry of Communications in the amount of
approximately NIS 12.2 million valid until December 2007 pursuant to the
Infrastructure License granted to Hot Telecom. |
64
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 18: |
|
CONTINGENT LIABILITIES, COMMITMENTS, GUARANTEES AND CHARGES (Cont.) |
|
On
March 23, 2006 the Ministry of Communications reduced the bank guarantee to a 60% of its
original amount. |
|
b) |
A
guarantee in favor of the Council in the amount of approximately NIS 9.5
million (linked to the Israeli CPI) valid until April 2007 pursuant to the
broadcasting license. |
|
c) |
A
bank guarantee in favor of the Controller in the amount of approximately NIS 2.4
million valid until December 2007 pursuant to the Companys compliance
with the terms of the merger as approved by the Controller. |
|
4. |
The
Company provided Hot Vision with unlimited guarantee in favor of a bank at the
rate of up to 25% of Hot Visions total indebtedness to that bank. In
accordance with the resolution of Hot Visions Board of directors, it was
determined that the total credit to be extended to Hot Vision by the bank shall
not exceed the approximate amount of $ 35 million. Any excess amount shall
be approved in writing by the Companys Board of directors. The
Companys share in this guarantee amounted to approximately $ 4.6
million. |
|
In
addition, the Company guarantees Hot Visions liabilities to another bank in a
varying amount which ranges between $ 4.2 million to $ 6.4 million. |
|
5. |
As
collateral for the Companys liabilities to a supplier, the Company
pledged equipment purchased from that supplier in a total amount of NIS 0.5
million. |
|
6. |
The
Company provided Barak a guarantee in the amount of $ 200 thousand. In
addition, according to the agreement for the purchase of Baraks shares
(as detailed in Note 6), it was determined that the Company shall increase
its guarantees by approximately $ 170 thousand, based on the new
shareholding. The Company has not yet provided that guarantee. |
|
7. |
Guarantees
to Hot Telecom |
|
a) |
The
Company and Tevel provided, jointly and severally, a guarantee in a total
amount of $ 4.5 million to secure the payments of Hot Telecom to Cisco.
The Cable Companies signed an indemnification agreement in respect of the
mentioned guarantee. |
|
b) |
The
Cable Companies provided a guarantee in the amount of NIS 200 million to
secure the liabilities of Hot Telecom in respect of a lease agreement that was
signed with a third party. The Companys relative share in this guarantee
amounts to approximately NIS 53 million. |
65
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 19: |
|
SHAREHOLDERS EQUITY |
|
a. |
Composition
of share capital |
|
December 31, 2005
|
December 31, 2004
|
|
Authorized
|
Issued and
outstanding
|
Authorized
|
Issued and
outstanding
|
|
Number of shares
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares NIS 1 par value each |
|
|
| 100,000,000 |
|
| 30,222,775 |
|
| 100,000,000 |
|
| 30,220,477 |
|
|
| |
| |
| |
| |
|
b. |
The
Companys shares are traded on the Tel-Aviv Stock Exchange (TASE). |
|
The Companys ADSs are listed on
the NASDAQ under the symbol MATV. Each ADS represents two of the
Companys Ordinary shares of NIS 1 par value. As for the Companys intention to
be delisted from the NASDAQ, see also Note 1a(10). |
|
c. |
Issuance
of options to senior employees |
|
1. |
In
December 2003, the Companys Board approved a stock option plan for 50 of
the Companys employees (the 2003 Plan). According to this
Plan, 770,000 options that are exercisable into 770,000 Ordinary shares of
NIS 1 par value of the Company were issued (including 85,000 options
granted to a related party), in three equal annual tranches over a vesting
period of three years from the date of grant. The share market price on the
date of grant of the options was NIS 34.4. The exercise price shall not be
actually paid to the Company and shall be used for the computation of the
benefit component only, meaning the employees will be allotted shares in
consideration for their par value only, in the amount which fair value reflects
the element of the benefit embodied in the options as calculated at the time of
exercise. It was also determined in the plan that on the occurrence of certain
events as they are defined, such as: a merger and a change in control, the
Board of Directors and the committee on its behalf have the authority to
determine, at their exclusive and final discretion, regarding the acceleration
of the vesting dates of all or part of the options for which the vesting date
has not yet occurred, the rights holders will be entitled to exercise these
options to shares 10 days from the occurrence of the aforesaid events. |
|
The
stock options which were granted in three tranches are exercisable as follows: |
|
a. |
The
first tranche is exercisable from January 31, 2004, in consideration for
an exercise price of NIS 26.82 (on the basis of 85% of the average price
of the Companys share during 30 trading days before the date of the
approval of the 2003 Plan). |
|
b. |
The
second tranche is exercisable from January 31, 2005, in consideration for
an exercise price of NIS 30.43 (on the basis of 90% of the average price
of the Companys share during 30 trading days before the end of the
vesting period of the second tranche). |
66
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 19: |
|
SHAREHOLDERS EQUITY (Cont.) |
|
c. |
The
third tranche is exercisable from January 31, 2006, in consideration for
an exercise price of NIS 31.32 (on the basis of 90% of the average price
of the Companys share during 30 trading days before the end of the
vesting period of the third tranche). |
|
The
above stock options are exercisable for a period of 36 months from the end of each of the
above periods. Options not exercised shall expire after the exercise period. |
|
The
fair value of each option at the date of grant (computed by the Black & Scholes
formula) is approximately NIS 13.096 NIS 14.474. |
|
2. |
On
November 16, 2004, a special meeting of the Companys shareholders
approved the grant of 302,205 stock options under the 2003 Plan to the chairman
of the Companys Board of Directors. The exercise price of said stock
options was determined at NIS 38 per share. According to this plan, the
stock options are exercisable at the ratio of one to thirty six of total
options at the end of each month from the beginning of employment of the
chairman as long as he continues to be employed by the Company, so that by the
end of three years of employment all options become exercisable. In certain
events, as they are defined in the employment agreement and the options
agreement, in which the termination of the employment of the Chairman of the
Board of Directors occurs, the Chairman of the Board of Directors will be
entitled to exercise all of the aforesaid stock options under certain
circumstances and conditions. |
|
The
fair value of each option at the date of grant (computed based on Monte-Carlo model) is
approximately NIS 14.01. |
|
The
main assumptions used in this calculation were: exercise price, as mentioned above,
expected volatility from 35% to 45%; risk free interest rate of 2.5%, the stock price on
grant date (NIS 35.45) and expected life of 5-7 years. |
|
3. |
In
the reported year, the Companys Board of Directors approved the issuance
of additional 70,000 options to the Companys employees (under the 2003
Plan, as specified above). The terms for 30,000 stock options are identical
(except the vesting periods of these stock options) to those detailed in 1
above whereas the terms for the remaining 40,000 stock options are identical to
those detailed in 1 above, except the exercise price which was determined at
approximately NIS 38 and the vesting periods of these stock options. |
|
The
fair value of each option at the date of grant (computed based on Monte-Carlo model) is
approximately NIS 11.53 NIS 16.35. |
|
The
main assumptions used in this calculation were: exercise price, as mentioned above,
expected volatility from 36% to 44%; risk free interest rate of 2.7% 3.2%, the
stock price on grant date (NIS 36.62) and expected life of 3-5 years. |
|
4. |
As
of December 31, 2005, under the 2003 Plan, 1,142,205 options were issued to 48
employees, 46,749 options were exercised and 97,250 options were forfeited. |
|
5. |
The
2003 Plan is subject to section 102 to the Income Tax Ordinance. |
67
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 20: |
|
LINKAGE TERMS OF MONETARY ITEMS |
|
December 31, 2005
|
December 31, 2004
|
|
In or linked to foreign currency
|
Linked to the Israeli CPI
|
Unlinked
|
Total
|
In or linked to foreign currency
|
Linked to the Israeli CPI
|
Unlinked
|
Total
|
|
Reported NIS in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | |
Cash and cash equivalents | | |
| 92 |
|
| - |
|
| 13,092 |
|
| 13,184 |
|
| 70 |
|
| 20,095 |
|
| 4,085 |
|
| 24,250 |
|
Short-term deposit | | |
| - |
|
| - |
|
| 27,196 |
|
| 27,196 |
|
| - |
|
| - |
|
| 50 |
|
| 50 |
|
Trade receivables | | |
| 1,318 |
|
| - |
|
| 73,381 |
|
| 74,699 |
|
| 2,060 |
|
| - |
|
| 73,398 |
|
| 75,458 |
|
Other accounts receivable | | |
| 648 |
|
| - |
|
| 12,280 |
|
| 12,928 |
|
| 320 |
|
| - |
|
| 12,210 |
|
| 12,530 |
|
Loan, long-term debts and capital note to | | |
affiliates | | |
| - |
|
| - |
|
| 77,814 |
|
| 77,814 |
|
| - |
|
| - |
|
| 25,900 |
|
| 25,900 |
|
Other receivables | | |
| - |
|
| - |
|
| 317 |
|
| 317 |
|
| - |
|
| - |
|
| 601 |
|
| 601 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| | |
| | |
| 2,058 |
|
| - |
|
| 204,080 |
|
| 206,138 |
|
| 2,450 |
|
| 20,095 |
|
| 116,244 |
|
| 138,789 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Liabilities: | | |
| | |
Credit from banks | | |
| 20,317 |
|
| - |
|
| 503,253 |
|
| 523,570 |
|
| 20,115 |
|
| - |
|
| 416,914 |
|
| 437,029 |
|
Trade payables | | |
| 19,930 |
|
| - |
|
| 85,257 |
|
| 105,187 |
|
| 28,362 |
|
| - |
|
| 75,920 |
|
| 104,282 |
|
Jointly controlled entity - current account | | |
| - |
|
| - |
|
| 15,648 |
|
| 15,648 |
|
| - |
|
| - |
|
| 18,112 |
|
| 18,112 |
|
Other accounts payable | | |
| 27,259 |
|
| 6,706 |
|
| 64,563 |
|
| 98,528 |
|
| 27,936 |
|
| 94,758 |
|
| 52,530 |
|
| 175,224 |
|
Loans from banks and others (including | | |
current maturities) | | |
| 302 |
|
| 103,334 |
|
| - |
|
| 103,636 |
|
| 2,346 |
|
| 125,937 |
|
| 1,484 |
|
| 129,767 |
|
Debentures (including current maturities) | | |
| - |
|
| 34,596 |
|
| - |
|
| 34,596 |
|
| - |
|
| 67,206 |
|
| - |
|
| 67,206 |
|
Customers' deposits for converters, net | | |
| - |
|
| 16,074 |
|
| - |
|
| 16,074 |
|
| - |
|
| 20,279 |
|
| - |
|
| 20,279 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| | |
| | |
| 67,808 |
|
| 160,710 |
|
| 668,721 |
|
| 897,239 |
|
| 78,759 |
|
| 308,180 |
|
| 564,960 |
|
| 951,899 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
68
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 20: |
|
LINKAGE TERMS OF MONETARY ITEMS (Cont.) |
|
December 31, 2005
|
December 31, 2004
|
|
In or linked
to foreign
currency
|
Linked to
the Israeli
CPI
|
Unlinked
|
Total
|
In or linked
to foreign
currency
|
Linked to
the Israeli
CPI
|
Unlinked
|
Total
|
|
Reported NIS in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | |
Cash and cash equivalents | | |
| 92 |
|
| - |
|
| 6,272 |
|
| 6,364 |
|
| 70 |
|
| 20,095 |
|
| 1,437 |
|
| 21,602 |
|
Short-term deposit | | |
| - |
|
| - |
|
| 27,196 |
|
| 27,196 |
|
| - |
|
| - |
|
| - |
|
| - |
|
Trade receivables | | |
| - |
|
| - |
|
| 33,835 |
|
| 33,835 |
|
| - |
|
| - |
|
| 37,398 |
|
| 37,398 |
|
Other accounts receivable | | |
| 648 |
|
| 358,228 |
|
| 5,446 |
|
| 364,322 |
|
| 320 |
|
| 352,600 |
|
| 5,518 |
|
| 358,438 |
|
Loan, long-term debts and capital note to | | |
investees | | |
| - |
|
| - |
|
| 77,814 |
|
| 77,814 |
|
| - |
|
| - |
|
| 25,900 |
|
| 25,900 |
|
Other receivables | | |
| - |
|
| - |
|
| 317 |
|
| 317 |
|
| - |
|
| - |
|
| 601 |
|
| 601 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| | |
| | |
| 740 |
|
| 358,228 |
|
| 150,880 |
|
| 509,848 |
|
| 390 |
|
| 372,695 |
|
| 70,854 |
|
| 443,939 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| | |
Liabilities: | | |
| | |
Credit from banks | | |
| - |
|
| - |
|
| 482,080 |
|
| 482,080 |
|
| 1,245 |
|
| - |
|
| 395,437 |
|
| 396,682 |
|
Trade payables | | |
| 13,877 |
|
| - |
|
| 62,326 |
|
| 76,203 |
|
| 22,490 |
|
| - |
|
| 52,427 |
|
| 74,917 |
|
Subsidiaries - current account | | |
| - |
|
| - |
|
| 16,979 |
|
| 16,979 |
|
| - |
|
| - |
|
| 18,619 |
|
| 18,619 |
|
Other accounts payable | | |
| 26,053 |
|
| 3,846 |
|
| 55,742 |
|
| 85,641 |
|
| 26,771 |
|
| 92,043 |
|
| 38,965 |
|
| 157,779 |
|
Loans from banks and others (including | | |
current maturities) | | |
| 302 |
|
| 103,334 |
|
| - |
|
| 103,636 |
|
| 2,346 |
|
| 125,937 |
|
| 1,484 |
|
| 129,767 |
|
Debentures (including current maturities) | | |
| - |
|
| 34,919 |
|
| - |
|
| 34,919 |
|
| - |
|
| 68,010 |
|
| - |
|
| 68,010 |
|
Customers' deposits for converters, net | | |
| - |
|
| 11,838 |
|
| - |
|
| 11,838 |
|
| - |
|
| 14,901 |
|
| - |
|
| 14,901 |
|
Capital notes to subsidiaries | | |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
*) | 3,351 |
|
*) | 3,351 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| | |
| | |
| 40,232 |
|
| 153,937 |
|
| 617,127 |
|
| 811,296 |
|
| 52,852 |
|
| 300,891 |
|
| 510,283 |
|
| 864,026 |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
69
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 21: |
|
SUPPLEMENTARY INFORMATION OF THE STATEMENTS OF OPERATIONS ITEMS |
|
a. |
Other
operating expenses: |
|
Consolidated
|
The Company
|
|
Year ended December 31,
|
Year ended December 31,
|
|
2005
|
2004
|
2003
|
2005
|
2004
|
2003
|
|
NIS in thousands
|
|
Reported
|
Adjusted
|
Reported
|
Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
expenses | | |
| 42,717 |
|
| 34,550 |
|
| 32,131 |
|
| 25,308 |
|
| 18,894 |
|
| 18,840 |
|
Royalties and other | | |
payments to the | | |
Government of | | |
Israel | | |
| 21,971 |
|
| 22,879 |
|
| 24,242 |
|
| 13,978 |
|
| 14,659 |
|
| 15,925 |
|
Royalties in respect | | |
of films and | | |
programs - paid to | | |
Hot Vision | | |
| 48,009 |
|
| 51,647 |
|
| 53,994 |
|
| 38,069 |
|
| 37,759 |
|
| 38,129 |
|
Programs and other | | |
broadcasts | | |
| 151,930 |
|
| 157,104 |
|
*) | 141,500 |
|
| 110,956 |
|
| 107,987 |
|
| 98,957 |
|
Subscribers maintenance | | |
| 36,884 |
|
| 27,589 |
|
| 22,845 |
|
| 24,083 |
|
| 19,369 |
|
| 14,380 |
|
Vehicle maintenance | | |
| 7,095 |
|
*) | 5,320 |
|
*) | 4,592 |
|
| 5,165 |
|
*) | 3,706 |
|
*) | 3,141 |
|
Other | | |
| 31,159 |
|
*) | 28,497 |
|
*) | 26,861 |
|
| 22,906 |
|
*) | 21,258 |
|
*) | 17,833 |
|
|
| |
| |
| |
| |
| |
| |
| | |
| | |
| 339,765 |
|
| 327,586 |
|
| 306,165 |
|
| 240,465 |
|
| 223,632 |
|
| 207,205 |
|
|
| |
| |
| |
| |
| |
| |
|
b. |
Selling,
marketing, general and administrative expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
expenses | | |
| 22,640 |
|
| 19,121 |
|
| 15,539 |
|
| 10,171 |
|
| 9,631 |
|
| 10,446 |
|
Advertising | | |
| 22,502 |
|
| 32,791 |
|
| 14,698 |
|
| 14,873 |
|
| 19,444 |
|
| 8,457 |
|
Sales promotion | | |
| 8,176 |
|
| 11,764 |
|
| 13,717 |
|
| 6,355 |
|
| 5,913 |
|
| 7,975 |
|
|
| |
| |
| |
| |
| |
| |
| | |
| | |
| 53,318 |
|
| 63,676 |
|
| 43,954 |
|
| 31,399 |
|
| 34,988 |
|
| 26,878 |
|
|
| |
| |
| |
| |
| |
| |
General and | | |
administrative: | | |
| | |
Payroll and related | | |
expenses | | |
| 14,826 |
|
| 19,309 |
|
| 16,596 |
|
| 10,249 |
|
| 13,792 |
|
| 12,718 |
|
Office rent and | | |
maintenance | | |
| 11,388 |
|
| 9,635 |
|
| 7,894 |
|
| 6,254 |
|
| 5,318 |
|
| 4,692 |
|
Professional and | | |
legal consulting | | |
| 7,067 |
|
*) | 8,562 |
|
*) | 6,992 |
|
| 4,863 |
|
*) | 7,774 |
|
*) | 6,627 |
|
Write down of excess | | |
of investment cost | | |
in Matav Haifa | | |
| - |
|
| - |
|
| 894 |
|
| - |
|
| - |
|
| - |
|
Doubtful accounts and | | |
bad debts | | |
| 3,844 |
|
| 1,928 |
|
| 5,300 |
|
| 3,030 |
|
| 1,256 |
|
| 3,590 |
|
Other | | |
| 5,008 |
|
*) | 5,589 |
|
*) | 4,446 |
|
| 3,211 |
|
*) | 1,910 |
|
*) | 226 |
|
|
| |
| |
| |
| |
| |
| |
| | |
| | |
| 42,133 |
|
*) | 45,023 |
|
*) | 42,122 |
|
| 27,607 |
|
*) | 30,050 |
|
*) | 27,853 |
|
|
| |
| |
| |
| |
| |
| |
| | |
| | |
| 95,451 |
|
*) | 108,699 |
|
*) | 86,076 |
|
| 59,006 |
|
*) | 65,038 |
|
*) | 54,731 |
|
|
| |
| |
| |
| |
| |
| |
70
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 21: |
|
SUPPLEMENTARY INFORMATION OF THE STATEMENTS OF OPERATIONS ITEMS (Cont.) |
|
c. |
Financial
expenses, net: |
|
Consolidated
|
The Company
|
|
Year ended December 31,
|
Year ended December 31,
|
|
2005
|
2004
|
2003
|
2005
|
2004
|
2003
|
|
NIS in thousands
|
|
Reported
|
Adjusted
|
Reported
|
Adjusted
|
|
|
|
|
|
|
|
In respect of |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
debentures and | | |
long-term loans | | |
| 10,767 |
|
| 15,068 |
|
| 11,214 |
|
| 10,767 |
|
| 15,068 |
|
| 11,214 |
|
In respect of | | |
short-term credit **) | | |
| 25,978 |
|
| 22,251 |
|
| 51,637 |
|
| 21,848 |
|
| 20,062 |
|
| 49,272 |
|
Bank and credit card | | |
companies commissions | | |
| 6,326 |
|
| 7,394 |
|
| 7,473 |
|
| 4,899 |
|
| 5,609 |
|
| 5,296 |
|
Other, net | | |
| 7,574 |
|
| 5,620 |
|
*) | 13,634 |
|
| (2,446 |
) |
| 5,222 |
|
| 13,605 |
|
|
| |
| |
| |
| |
| |
| |
| | |
| | |
| 50,645 |
|
| 50,333 |
|
| 83,958 |
|
| 35,068 |
|
| 45,961 |
|
| 79,387 |
|
|
| |
| |
| |
| |
| |
| |
|
**) |
In
2003, including purchasing loss in
respect of monetary items. |
|
d. |
Other
income (expenses), net: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) from: |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain from sale of | | |
shares of affiliate (1) | | |
| 164,647 |
|
| - |
|
| 96,662 |
|
| 164,647 |
|
| - |
|
| 97,876 |
|
Write-off of | | |
investment in other company | | |
| - |
|
| (16,241 |
) |
| - |
|
| - |
|
| (16,227 |
) |
| - |
|
Gain (loss) from sale | | |
and write-off of | | |
fixed assets (including | | |
impairment loss) | | |
| (16,206 |
) |
| 51 |
|
*) | (9,956 |
) |
| (7,248 |
) |
| 168 |
|
| (7,638 |
) |
Provision for claims | | |
and settlement of claim (3) | | |
| - |
|
| (24,292 |
) |
| - |
|
| - |
|
| (24,751 |
) |
| - |
|
Expenses relating to | | |
the merger of the | | |
Cable Companies | | |
| (224 |
) |
| (812 |
) |
| (4,487 |
) |
| (224 |
) |
| (812 |
) |
| (4,487 |
) |
Gain from sale of | | |
option in Hop Channel (2) | | |
| 4,574 |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
Adjustment of | | |
amortization of | | |
liabilities for | | |
deposits for | | |
converters and others | | |
| - |
|
| - |
|
| (4,001 |
) |
| - |
|
| - |
|
| (2,803 |
) |
|
|
|
|
|
|
|
Refund of royalties | | |
from previous years | | |
| - |
|
| - |
|
| 4,151 |
|
| - |
|
| - |
|
| 4,151 |
|
Other | | |
| 735 |
|
| (1,386 |
) |
*) | 632 |
|
| 736 |
|
| (354 |
) |
*) | (497 |
) |
|
| |
| |
| |
| |
| |
| |
| | |
| | |
| 153,526 |
|
| (42,680 |
) |
*) | 83,001 |
|
| 157,911 |
|
| (41,976 |
) |
*) | 86,602 |
|
|
| |
| |
| |
| |
| |
| |
71
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 22:- NET EARNINGS
(LOSS) PER SHARE
|
Number
of shares and net income (loss) used in the computation of net earnings (loss) per
Ordinary share: |
|
Year ended December 31,
|
|
2005
|
2004
|
2003
|
|
Weighted number of shares
|
Net income
|
Weighted number of shares
|
Net loss
|
Weighted number of shares
|
Net loss
|
|
In thousands
|
Reported
NIS in
thousands
|
In thousands
|
Reported NIS
in thousands
|
In thousands
|
Adjusted NIS
in thousands
|
|
|
|
|
|
|
|
Number of shares and net |
|
|
| |
|
| |
|
| |
|
| |
|
|
|
|
| |
|
income (loss), according | | |
to the statements of operations | | |
| 30,222 |
|
| 69,574 |
|
| 29,360 |
|
| (82,984 |
) |
*) | 29,347 | |
| (5,450 |
) |
|
| |
| |
| |
| |
| |
| |
|
*) |
Less
Company shares held by subsidiary. |
|
In
the computation of net earnings (loss) per share, options whose conversion is not
probable were not taken into consideration since their effect is immaterial, this in
accordance with the provisions of Opinion 55 of the Institute of Certified Public
Accountants in Israel. |
NOTE 23: |
|
BUSINESS SEGMENTS |
|
The
Group companies operate in two principal business segments: cable TV and internet. |
|
b. |
All
income and expenses are attributed directly to business segments. There were
no significant intersegment transactions. |
|
c. |
The
Company does not charge Matav Infrastructures for the usage of the cable
infrastructures and other facilities of the Company by the internet
segment since a fee mechanism has not been determined yet. Accordingly,
the results of the internet segment do not include the above expenses and
the depreciation of the cable infrastructure equipment is fully recorded
as part of the cable TV segment results. The results of the internet
segment include direct expenses only. |
|
d. |
Segments
assets include all operating assets used in the segment and mainly consist
of trade receivables and fixed assets. Most of the assets can be
attributed to a certain segment. The amounts of certain assets that are
used by both segments, are allocated between the segments on a reasonable
basis. |
|
e. |
The
segments liabilities include all operating liabilities deriving from
its operating activities and mainly consist of trade payables and other
accounts payable. Segments assets and liabilities do not include
income tax assets and liabilities. |
72
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 23: |
|
BUSINESS SEGMENTS (Cont.) |
|
Year ended December 31, 2005
|
|
Internet
|
Cable TV
|
Total consolidated
|
|
Reported NIS in thousands
|
|
|
|
|
|
|
|
|
Sales to external customers |
|
|
| 59,632 |
|
| 483,336 |
|
| 542,968 |
|
|
| |
| |
| |
| | |
Segments results (operating income (loss)) | | |
| 31,428 |
|
| (65,471 |
) |
| (34,043 |
) |
|
| |
| |
| |
| | |
Financial expenses, net | | |
| |
|
| |
|
| (50,645 |
) |
Other income, net | | |
| |
|
| |
|
| 153,526 |
|
Taxes on income | | |
| |
|
| |
|
| (6,736 |
) |
|
| |
| |
| |
| | |
Income after taxes on income | | |
| |
|
| |
|
| 75,574 |
|
Equity in losses of affiliates | | |
| |
|
| |
|
| (6,000 |
) |
|
| |
| |
| |
| | |
Net income | | |
| |
|
| |
|
| 69,574 |
|
|
| |
| |
| |
| | |
Other information: | | |
| | |
Segment assets | | |
| 151,222 |
|
| 824,709 |
|
| 975,931 |
|
Unallocated assets | | |
| |
|
| |
|
| 99,684 |
|
|
| |
| |
| |
| | |
Total consolidated assets | | |
| |
|
| |
|
| 1,075,615 |
|
|
| |
| |
| |
| | |
Segment liabilities | | |
| 15,603 |
|
| 219,129 |
|
| 234,732 |
|
Unallocated liabilities | | |
| |
|
| |
|
| 673,526 |
|
|
| |
| |
| |
| | |
Total consolidated liabilities | | |
| |
|
| |
|
| 908,258 |
|
|
| |
| |
| |
| | |
Capital expenditure | | |
| 49,251 |
|
| 97,628 |
|
| 146,879 |
|
|
| |
| |
| |
| | |
Depreciation and amortization | | |
| 7,759 |
|
| 137,524 |
|
| 145,283 |
|
|
| |
| |
| |
73
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 23: |
|
BUSINESS SEGMENTS (Cont.) |
|
Year ended December 31, 2004
|
|
Internet
|
Cable
TV
|
Total
consolidated
|
|
Reported NIS in thousands
|
|
|
|
|
|
|
|
|
Sales to external customers |
|
|
| 65,659 |
|
| 518,905 |
|
| 584,564 |
|
|
| |
| |
| |
| | |
Segments results (operating income (loss)) | | |
| 28,457 |
|
*) | (25,080 |
) |
*) | 3,377 |
|
|
| |
| |
| |
| | |
Financial expenses, net | | |
| |
|
| |
|
| (50,333 |
) |
Other expenses, net | | |
| |
|
| |
|
| (42,680 |
) |
Taxes on income | | |
| |
|
| |
|
*) | 7,649 |
|
|
| |
| |
| |
| | |
Loss after taxes on income | | |
| |
|
| |
|
| (97,285 |
) |
Equity in earnings of affiliates | | |
| |
|
| |
|
| 14,301 |
|
|
| |
| |
| |
| | |
Net loss | | |
| |
|
| |
|
| (82,984 |
) |
|
| |
| |
| |
| | |
Other information: | | |
| | |
Segment assets | | |
| 112,863 |
|
| 839,401 |
|
| 952,264 |
|
Unallocated assets | | |
| |
|
| |
|
| 126,618 |
|
|
| |
| |
| |
| | |
Total consolidated assets | | |
| |
|
| |
|
| 1,078,882 |
|
|
| |
| |
| |
| | |
Segment liabilities | | |
| 17,445 |
|
| 210,916 |
|
| 228,361 |
|
Unallocated liabilities | | |
| |
|
| |
|
| 752,740 |
|
|
| |
| |
| |
| | |
Total consolidated liabilities | | |
| |
|
| |
|
| 981,101 |
|
|
| |
| |
| |
| | |
Capital expenditure | | |
| 8,165 |
|
| 87,263 |
|
| 95,428 |
|
|
| |
| |
| |
| | |
Depreciation and amortization | | |
| 6,871 |
|
| 138,412 |
|
| 145,283 |
|
|
| |
| |
| |
74
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 23: |
|
BUSINESS SEGMENTS (Cont.) |
|
Year ended December 31, 2003
|
|
Internet
|
Cable TV
|
Total consolidated
|
|
Adjusted NIS in thousands
|
|
|
|
|
|
|
|
|
Sales to external customers |
|
|
| 34,403 |
|
| 511,077 |
|
| 545,480 |
|
|
| |
| |
| |
| | |
Segments results (operating income (loss)) | | |
| 10,436 |
|
*) | (17,718 |
) |
*) | (7,282 |
) |
|
| |
| |
| |
| | |
Financial expenses, net | | |
| |
|
| |
|
| (83,958 |
) |
Other income, net | | |
| |
|
| |
|
*) | 83,001 |
|
Taxes on income | | |
| |
|
| |
|
*) | 38,118 |
|
|
| |
| |
| |
| | |
Loss after taxes on income | | |
| |
|
| |
|
| (46,357 |
) |
Equity in earnings of affiliates | | |
| |
|
| |
|
| 40,907 |
|
|
| |
| |
| |
| | |
Net loss | | |
| |
|
| |
|
| (5,450 |
) |
|
| |
| |
| |
| | |
Other information: | | |
| | |
Segment assets | | |
| 78,090 |
|
*) | 940,663 |
|
*) | 1,018,753 |
|
Unallocated assets | | |
| |
|
| |
|
*) | 123,799 |
|
|
| |
| |
| |
| | |
Total consolidated assets | | |
| |
|
| |
|
| 1,142,552 |
|
|
| |
| |
| |
| | |
Segment liabilities | | |
| 15,963 |
|
| 184,141 |
|
| 200,104 |
|
Unallocated liabilities | | |
| |
|
| |
|
| 761,700 |
|
|
| |
| |
| |
| | |
Total consolidated liabilities | | |
| |
|
| |
|
| 961,804 |
|
|
| |
| |
| |
| | |
Capital expenditure | | |
| 38,131 |
|
| 17,524 |
|
| 55,655 |
|
|
| |
| |
| |
| | |
Depreciation and amortization | | |
| 6,792 |
|
| 153,729 |
|
| 160,521 |
|
|
| |
| |
| |
75
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 24: |
|
BALANCES AND TRANSACTIONS WITH RELATED PARTIES |
|
Consolidated
|
|
December 31,
|
|
2005
|
2004
|
|
Reported NIS in thousands
|
|
|
|
Balances included in trade payables |
|
|
| 1,644 |
|
| 2,721 |
|
|
| |
| |
|
|
Consolidated
|
|
|
Year ended December 31,
|
|
|
2005
|
2004
|
2003
|
|
|
NIS in thousands
|
|
|
Reported
|
Adjusted
|
|
|
|
|
|
|
b. Salaries and profit sharing grant |
|
|
| |
|
| |
|
| |
|
|
| | |
|
1. To directors not employed by the | | |
|
Company: | | |
|
| | |
|
Payments | | |
| 139 |
|
| 142 |
|
| 142 |
|
|
|
| |
| |
| |
|
| | |
|
Number of recipients | | |
| 2 |
|
| 5 |
|
| 3 |
|
|
|
| |
| |
| |
|
| | |
|
2. To directors employed by the Company: | | |
|
| | |
|
Cost of salaries (1) | | |
| 1,181 |
|
| 2,481 |
|
| 1,116 |
|
|
|
| |
| |
| |
|
| | |
|
Number of recipients | | |
| 2 |
|
| 2 |
|
| 1 |
|
|
|
| |
| |
| |
|
| | |
|
c. Expenses: | | |
|
| | |
|
Rental fees and services | | |
| 144 |
|
| 119 |
|
| 141 |
|
|
|
| |
| |
| |
|
| | |
|
Purchases of infrastructure and services from | | |
|
suppliers | | |
| 18,996 |
|
| 10,095 |
|
| 13,936 |
|
|
|
| |
| |
| |
|
| | |
|
Professional services | | |
| 47 |
|
| 87 |
|
| 2,728 |
|
|
|
| |
| |
| |
|
(1) |
For
the year ended December 31, 2004, including a provision in the amount of NIS 1,300
thousand. |
76
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 25: |
|
FINANCIAL INSTRUMENTS AND RISK MANAGEMENT |
|
a. |
Foreign
exchange risk management: |
|
The
Company enters into foreign exchange contracts designated to hedge against the risk of
the possible fluctuations of the exchange rate of the NIS in relation to the dollar due
to future negative dollar cash outflows. |
|
As
of December 31, 2005, the Company had call options to buy $ 22 million (December 31,
2004 $ 24 million). The options are presented in the balance sheet at market
value (see c below). |
|
Those
hedges were not designated as hedge transactions for accounting purposes; hence all
changes in their fair value in the amount of NIS 191 thousand, NIS 1,000
thousand and NIS 11,218 thousand were recorded in 2005, 2004 and 2003 in financing,
respectively. |
|
b. |
Concentration
of credit risks: |
|
As
of December 31, 2005 and 2004, the Groups cash and cash equivalents were deposited
mainly with Israeli banks. The Group estimates that the credit risk in respect of these
balances is remote. |
|
The
Groups revenues derive from a large number of cable TV and high-speed internet
subscribers in the license areas. Consequently, the exposure to credit risk relating to
trade receivables is limited. The Group performs ongoing credit evaluations of its
customers for the purpose of determining the appropriate allowance for doubtful accounts. |
|
c. |
Fair
value of financial instruments: |
|
The
fair value of the financial instruments included in the working capital of the Group
usually approximates their carrying amount. As for long-term loans granted and the fair
value of long-term loans from banks, see Notes 11 and 15. |
|
The
fair value of debentures as of December 31, 2005 and 2004 amounted to NIS 34.8
million and NIS 67 million, respectively, which represents the price of the
debentures on the Tel Aviv Stock Exchange. |
77
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 26: |
|
SUBSEQUENT EVENTS |
|
a. |
In
January 2006, Matav Investments and Cable Tech Ltd. (Cable Tech),
a company controlled by a related party in the Company, signed an
agreement by virtue of which Matav Investments will purchase the activity
of Cable Tech in the supply of cable TV services in a number of
settlements in Judea and Samaria. |
|
Several
other agreements were also signed between the Cable Companies whereby the acquisition
will be carried out in trust on behalf of the Company as the merged cable company. In the
event that the merger is not effected, the acquired activity shall be transferred to a
jointly held cooperation of the Cable Companies and/or their shareholders. The closing of
the transaction with Cable Tech is contingent on the occurrence of several prerequisites
(the significant of which include obtaining the approval of the Controller, which has
already been granted, obtaining licenses from the civil administration, receiving certain
agreements from the local councils of the relevant settlements and arranging the bank
financing for the transaction with the bank and the owner of the pledge on Cable Techs
assets). |
|
These
prerequisites have not been met in full as of the date of the signing of the financial
statements. In the context of the transaction, Cable Techs cable TV subscribers,
estimated at about 4,000, will be purchased at a price representing an enterprise price
of $ 750 per subscriber. The consideration will be paid in respect of Cable Tech
subscribers who will enter into actual engagements with the buyer during an intermediate
period of 60 days which may be extended up to six months at the most. The agreement also
defines a mechanism according to which, provided that certain conditions are fulfilled
and subject to the completion of the merger of the Cable Companies, the seller will be
entitled to an additional consideration of up to $ 150 per each subscriber purchased in
the transaction. |
|
On
March 16, 2006, the Companys audit committee and Board and Matav Investmentsgeneral
meeting approved the agreement. |
|
b. |
On
January 25, 2006, a third party filed with the Court a request to
enforce an arbitration award and a request to appoint an arbitrator for
the Cable Companies, including the Company. In the context of the claim,
the third party argues that an amount of approximately NIS 15 NIS
20 million is owed to it by the Cable Companies. As of the date of the
financial statements, the Cable Companies are preparing to file their
response. |
|
The
Companys management estimates, based on the opinion of its legal counsels, that the
outcome of this proceeding will not result in material amounts, if any, to the Company
and, accordingly, no provision has been recorded in the financial statements. |
78
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 26: |
|
SUBSEQUENT EVENTS (Cont.) |
|
c. |
To
the best of the Companys management knowledge on March 1, 2006, the
Knesset approved the Law for Class Actions, 2006 (the Law).
The Law shall come into force upon its publication in the Government
gazzette. The Law prescribes a general and uniform arrangement for filling
class actions according to Israeli law and voids the specific arrangements
in respect of class actions, which were anchored in several specific laws
prior to the approval of the Law. The Law significantly expands, inter
alia, the grounds for filing class actions, the list of plaintiffs, which
are entitled to file a motion to approve a claim as a class action.
Furthermore, the Law removes various procedural barriers for filling a
motion to approve a claim as a class action. In the opinion of the Companys
management the publication of the Law, as detailed above, may increase the
number of motions to approve as class actions claims against the Group and
may increase the Groups legal exposure. |
|
d. |
See
Note 1a(8) regarding the legal merger between the Cable Companies. |
NOTE 27: |
|
CONDENSED FINANCIAL DATA IN NOMINAL HISTORICAL VALUES FOR TAX PURPOSES |
|
a. |
The
Company provides nominal historical data for income tax purposes only. |
|
b. |
The
financial statements have been prepared in accordance with generally
accepted accounting principles based on the historical cost convention,
without taking into consideration the changes in the general purchasing
power of the Israeli currency. |
|
c. |
Balance
sheets the Company: |
|
December 31,
|
|
2005
|
2004
|
|
NIS in thousands
|
|
|
|
|
|
|
ASSETS |
|
|
| |
|
| |
|
| | |
CURRENT ASSETS: | | |
Cash and cash equivalents | | |
| 6,364 |
|
| 21,602 |
|
Short-term deposit | | |
| 27,196 |
|
| - |
|
Trade receivables | | |
| 33,835 |
|
| 37,398 |
|
Other accounts receivable | | |
| 12,801 |
|
| 15,321 |
|
|
| |
| |
| | |
| | |
| 80,196 |
|
| 74,321 |
|
|
| |
| |
LONG-TERM INVESTMENTS AND RECEIVABLES: | | |
Investments in subsidiaries and long-term accounts | | |
| 264,938 |
|
| 239,974 |
|
Investment in affiliates | | |
| 77,814 |
|
*) | 95,584 |
|
Other receivables | | |
| 317 |
|
| 601 |
|
|
| |
| |
| | |
| | |
| 343,069 |
|
*) | 336,159 |
|
|
| |
| |
| | |
FIXED ASSETS, NET | | |
| 514,987 |
|
| 514,088 |
|
|
| |
| |
| | |
OTHER ASSETS AND DEFERRED CHARGES, NET | | |
| 147 |
|
| 525 |
|
|
| |
| |
| | |
| | |
| 938,399 |
|
*) | 925,093 |
|
|
| |
| |
79
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 27: |
|
CONDENSED FINANCIAL DATA IN NOMINAL HISTORICAL VALUES FOR TAX PURPOSES (Cont.) |
|
December 31,
|
|
2005
|
2004
|
|
NIS in thousands
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
| |
|
| |
|
| | |
CURRENT LIABILITIES: | | |
Credit from banks and others | | |
| 510,252 |
|
| 424,992 |
|
Current maturities of debentures | | |
| 34,919 |
|
| 34,005 |
|
Trade payables | | |
| 76,203 |
|
| 74,917 |
|
Subsidiaries - current account | | |
| 16,979 |
|
| 18,619 |
|
Other accounts payable | | |
| 86,193 |
|
*) | 178,881 |
|
|
| |
| |
| | |
| | |
| 724,546 |
|
| 731,414 |
|
|
| |
| |
| | |
LONG-TERM LIABILITIES: | | |
Loans from banks and others | | |
| 75,464 |
|
| 101,457 |
|
Debentures | | |
| - |
|
| 34,005 |
|
Excess of losses over investment in subsidiaries | | |
| - |
|
*) | 5,557 |
|
Customers' deposits for converters, net | | |
| 11,838 |
|
| 14,901 |
|
Accrued severance pay liability, net | | |
| 1,518 |
|
| 1,023 |
|
|
| |
| |
| | |
| | |
| 88,820 |
|
*) | 156,943 |
|
|
| |
| |
| | |
SHAREHOLDERS' EQUITY | | |
| 125,033 |
|
| 36,736 |
|
|
| |
| |
| | |
| | |
| 938,399 |
|
| 925,093 |
|
|
| |
| |
80
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 27: |
|
CONDENSED FINANCIAL DATA IN NOMINAL HISTORICAL VALUES FOR TAX PURPOSES (Cont.) |
|
d. |
Statements
of operations the Company: |
|
Year ended December 31,
|
|
2005
|
2004
|
2003
|
|
NIS in thousands
|
|
|
|
|
|
|
|
|
Revenues |
|
|
| 345,819 |
|
| 370,275 |
|
| 372,202 |
|
|
| |
| |
| |
| | |
Operating expenses | | |
| 334,143 |
|
| 312,627 |
|
| 304,573 |
|
|
| |
| |
| |
| | |
Gross profit | | |
| 11,676 |
|
| 57,648 |
|
| 67,629 |
|
|
| |
| |
| |
| | |
Selling, marketing, general and administrative | | |
expenses: | | |
Selling and marketing expenses | | |
| 31,399 |
|
| 34,988 |
|
| 27,236 |
|
General and administrative expenses | | |
| 27,607 |
|
*) | 30,050 |
|
*) | 28,229 |
|
|
| |
| |
| |
| | |
| | |
| 59,006 |
|
*) | 65,038 |
|
*) | 55,465 |
|
|
| |
| |
| |
| | |
Operating income (loss) | | |
| (47,330 |
) |
*) | (7,390 |
) |
*) | 12,164 |
|
Financial expenses, net | | |
| (35,029 |
) |
| (40,787 |
) |
| (71,181 |
) |
Other income (expenses), net | | |
| 163,049 |
|
| (42,201 |
) |
*) | 90,177 |
|
|
| |
| |
| |
| | |
Income (loss) before taxes on income | | |
| 80,690 |
|
*) | (90,378 |
) |
*) | 31,160 |
|
Taxes on income | | |
| (5,706 |
) |
*) | 4,806 |
|
*) | 38,626 |
|
|
| |
| |
| |
| | |
Income (loss) after taxes on income | | |
| 86,396 |
|
| (95,184 |
) |
| (7,466 |
) |
Equity in earnings of investees, net | | |
| 1,899 |
|
| 32,844 |
|
| 62,734 |
|
|
| |
| |
| |
| | |
Net income (loss) | | |
| 88,295 |
|
| (62,340 |
) |
| 55,268 |
|
|
| |
| |
| |
81
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
NOTES TO FINANCIAL STATEMENTS |
|
|
NOTE 27: |
|
CONDENSED FINANCIAL DATA IN NOMINAL HISTORICAL VALUES FOR TAX PURPOSES (Cont.) |
|
e. |
Statements
of changes in shareholders equity: |
|
Share capital
|
Additional paid-in capital
|
Accumulated deficit
|
Cost of Company shares held by subsidiary
|
Total
|
|
NIS in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2003 |
|
|
| 30,204 |
|
| 318,350 |
|
| (281,851 |
) |
| (62,294 |
) |
| 4,409 |
|
|
| |
| |
| |
| |
| |
| | |
Sale of Company shares | | |
held by subsidiary | | |
| - |
|
| (22,911 |
) |
| - |
|
| 62,294 |
|
| 39,383 |
|
Net income | | |
| - |
|
| - |
|
| 55,268 |
|
| - |
|
| 55,268 |
|
|
| |
| |
| |
| |
| |
| | |
Balance at December 31, 2003 | | |
| 30,204 |
|
| 295,439 |
|
| (226,583 |
) |
| - |
|
| 99,060 |
|
| | |
Exercise of stock options by employees | | |
| 16 |
|
| - |
|
| - |
|
| - |
|
| 16 |
|
Loss for the year | | |
| - |
|
| - |
|
| (62,340 |
) |
| - |
|
| (62,340 |
) |
|
| |
| |
| |
| |
| |
| | |
Balance at December 31, 2004 | | |
| 30,220 |
|
| 295,439 |
|
| (288,923 |
) |
| - |
|
| 36,736 |
|
Exercise of stock options | | |
by employees | | |
| 2 |
|
| - |
|
| - |
|
| - |
|
| 2 |
|
Net income | | |
| - |
|
| - |
|
| 88,295 |
|
| - |
|
| 88,295 |
|
|
| |
| |
| |
| |
| |
| | |
Balance at December 31, 2005 | | |
| 30,222 |
|
| 295,439 |
|
| 200,628 |
|
| - |
|
| 125,033 |
|
|
| |
| |
| |
| |
| |
82
MATAV - CABLE SYSTEMS MEDIA LTD. |
|
APPENDIX TO FINANCIAL STATEMENTS |
|
|
LIST OF PRINCIPAL
INVESTEES
Name of company
|
Ownership and control as of December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable System Media Haifa-Hadera Ltd. |
100% |
subsidiary |
Matav Investments Ltd. |
100% |
subsidiary |
Matav Infrastructures 2001 - Limited Partnership |
100% |
subsidiary |
Matav Properties Ltd. |
100% |
subsidiary |
Hot Vision Ltd. |
26.3% |
jointly controlled entity |
Nonstop Ventures Ltd. |
50% |
affiliate |
Hot Telecom - Limited Partnership |
26.6% |
affiliate |
Barak I.T.C. (1995) - International Telecommunication Services Corp. Ltd. |
18.5% |
affiliate |
83