INTERNET GOLD GOLDEN LINES LTD | CIK:0001090159 | 3

  • Filed: 5/15/2018
  • Entity registrant name: INTERNET GOLD GOLDEN LINES LTD (CIK: 0001090159)
  • Generator: Ez-XBRL
  • SEC filing page: http://www.sec.gov/Archives/edgar/data/1090159/000121390018006378/0001213900-18-006378-index.htm
  • XBRL Instance: http://www.sec.gov/Archives/edgar/data/1090159/000121390018006378/igld-20171231.xml
  • XBRL Cloud Viewer: Click to open XBRL Cloud Viewer
  • EDGAR Dashboard: https://edgardashboard.xbrlcloud.com/edgar-dashboard/?cik=0001090159
  • Open this page in separate window: Click
  • ifrs-full:DisclosureOfFinancialInstrumentsExplanatory

    Note 17 -Financial Instruments

     

    A.Liquidity risk

     

    Below are the contractual repayment dates of financial liabilities, including estimated interest payments:

     

       December 31, 2017 
       Carrying  Contractual           2022 
       amount  cash flow  2017  2018  2019-2021  and later 
       NIS  NIS  NIS  NIS  NIS  NIS 
     Non-derivative financial liabilities                  
     Trade and other payables  1,612   1,612   1,612   -   -   - 
     Bank loans  5,093   5,813   855   776   2,388   1,794 
     Debentures  10,011   11,390   1,511   1,505   4,349   4,025 
                              
     Total  16,716   18,815   3,978   2,281   6,737   5,819 
                              
     Financial liabilities for derivative instruments                        
     Forward contracts on the CPI  200   200   41   47   112   - 

     

    The Group’s exposure to linkage and foreign currency risk was as follows based on notional amounts:

                  

       December 31, 2016 
             Foreign 
             currency 
          Israeli  linked (mainly 
       Unlinked  CPI-linked  U.S. dollars) 
       NIS  NIS  NIS 
               
     Current assets         
     Cash and cash equivalents  778   -   32 
     Trade receivables  1,954   18   28 
     Other receivables  20   48   - 
     Investments including derivatives  896   76   269 
     Total current assets  3,648   142   329 
                  
     Trade and other receivables  429   215   - 
     Total non-current assets  429   215   - 
                  
     Total assets  4,077   357   329 
                  
     Current liabilities            
     Debentures, loans and borrowings  1,668   513   - 
     Trade and other payables  1,340   77   203 
     Total current liabilities  3,008   590   203 
                  
     Non-current liabilities           
     Debentures and bank loans  7,667   4,574   - 
     Other liabilities including derivatives  -   176   9 
     Total non-current liabilities  7,667   4,750   9 
                  
     Total liabilities  10,675   5,340   212 
                  
     Total exposure in the statement of financial position  (6,598)  (4,983)  117 
                 
     Forward transactions  (2,456)  2,184   272 

      

    B.Linkage and foreign currency risks

     

       December 31, 2017 
             Foreign 
             currency 
          Israeli  linked (mainly 
       Unlinked  CPI-linked  U.S. dollars) 
       NIS  NIS  NIS 
     Current assets         
     Cash and cash equivalents  2,334   -   74 
     Trade receivables  1,862   36   17 
     Other receivables  

    44

       154   - 
     Related party  43   -   - 
     Investments including derivatives  507   57   205 
     Total current assets  4,790   247   296 
                  
     Non-current assets            
     Trade and other receivables  423   121   67 
     Total non-current assets  423   121   67 
                  
     Total assets  5,213   368   363 
                  
     Current liabilities            
     Debentures, loans and borrowings  1,213   742   - 
     Trade and other payables  1,346   70   237 
     Total current liabilities  2,559   812   237 
                  
     Non-current liabilities            
     Debentures and bank loans  9,104   4,045   - 
     Other liabilities including derivatives  -   159   10 
     Total non-current liabilities  9,104   4,204   10 
                  
     Total liabilities  11,663   5,016   247 
                 
     Total exposure in the statement of financial position  (6,450)  (4,648)  116 
                  
     Forward transactions  (2,308)  1,994   314 

     

    Information regarding the Israeli CPI and significant exchange rates:

     

       Year ended December 31  December 31 
       2015  2016  2017  2015  2016  2017 
       Rate of change  Reporting date spot rate 
       %  %  %  NIS  NIS  NIS 
                        
     1 US dollar  0.3   (1.5)  (9.8)  3.902   3.845   3.467 
     1 euro  (10.1)  (4.8)  2.7   4.2468   4.044   4.153 
     Israeli CPI in points  (0.9)  (0.3)  0.3   140.01   139.59   140.00 

     

    A change of 1% of the CPI as at December 31, 2016 and 2017 would have immaterial effect on total equity and net income. This analysis assumes that all other variables, in particular interest rates, remain constant. In addition, A change of 10% in the US$ exchange rate as at December 31, 2016 and 2017 would have immaterial effect on total equity and net income.

     

    C.Interest rate risk

     

    1.Profile

     

    At the reporting date the interest rate profile of the Group’s interest-bearing financial instruments was:

     

       December 31 
       2016  2017 
       NIS  NIS 
            
     Fixed rate instruments      
     Financial assets  2,503   2,164 
     Financial liabilities  (12,711)  (13,697)
        (10,208)  (11,533)
     Variable rate instruments        
     Financial assets  99   47 
     Financial liabilities  (1,712)  (1,407)
        (1,613)  (1,360)

      

    2.Fair value sensitivity analysis for fixed rate financial liabilities and derivatives

     

    The Group does not account for any fixed rate financial liabilities at fair value through profit or loss, and the Group does not designate derivatives (interest swap contracts) as hedging instruments under a fair value hedge accounting model. Therefore, a change in interest rates at the reporting date would not affect profit or loss.

     

    3.Sensitivity analysis of cash flow for instruments at variable interest

     An increase of 100 basis points in the interest rates at the reporting date would have decreased total equity and net income by NIS 10 (2016 - NIS 12).

     

    D.Cash flow hedge accounting

     

    Bezeq entered into several forward contracts, as described in the table below, in order to reduce its exposure to changes in the CPI for its CPI-linked debentures (Series 6). These transactions hedge specific cash flows of certain of the Bezeq debentures and are recognized as cash flow hedge accounting. The expiry date of these transactions complies with the repayment schedule of the relevant debentures. The fair value of the forward contracts is based on observable market-based data (level 2) in fair value hierarchy.

     

     
         Number of  Nominal     Capital 
     Hedge item Repayment date Transactions  Value  Fair value  reserve 
            NIS  NIS  NIS 
     

    December 31, 2016:

                  
     Debentures (Series 6) December 2018 - December 2022 9   1,994   (176)  54 
             1,994   (176)  54 
     

    December 31, 2017:

                    
     Debentures (Series 6) December 2018 - December 2022 9   1,994   (200)  48 
             1,994   (200)  48 

     

    DBS has forward transaction to reduce exposure to changes in the US$ exchange rate. As at December 31, 2017, the net fair value of these transactions is a liability of NIS 12 (as at December 31, 2016, an asset of NIS 6).

     

    E.Fair value

     

    (1)Financial instruments measured at fair value for disclosure purposes only

     

    The table below shows the difference between the carrying amount and the fair value of groups of financial instruments. The carrying amount of other financial assets and liabilities does not differ significantly from their fair value. The fair value of debentures issued to the public is based on their quoted closing price at the reporting date (Level 1). The fair value of loans and non-marketable debentures is based on the present value of future principal and interest cash flows, discounted at the market rate of interest suitable for similar liabilities plus the required adjustments for risk premium and non-marketability at the reporting date (Level 2).

     

     
       December 31, 2016  December 31, 2017 
                   Fair value 
                   weighted 
                   average 
       Carrying     Carrying     discount 
       amount  Fair value  amount  Fair value  rate 
       NIS  NIS  NIS  NIS  % 
                     
     Secured loans from banks and others               
     Unlinked  2,947   3,089   4,436   4,693   2.63 
     Debentures                    
     Issued to the public (CPI-linked)  4,419   4,677   4,911   5,208   0.95 
     Issued to institutional investors (US$ linked)  4,166   4,246   4,097   4,322   2.35 
     Issued to institutional investors (unlinked)  830   879   15   17   2.44 
     Issued to institutional investors (CPI-linked)  403   440   302   326   1.62 
        12,765   13,331  13,761   14,566     

     

    (2)Financial instruments measured at fair value

     

    The table below analyses financial instruments carried at fair value, by valuation method.

     

       December 31, 2016 
       Level 1  Level 2  Level 3  Total 
       NIS  NIS  NIS  NIS 
                  
     Financial assets held for trading            
     Monetary funds and ETFs  31   -   -   31 
     Marketable securities  655   -   -   655 
     Derivatives not used in hedging                
     Forward contracts on CPI  -   (176)  -   (176)
     Contingent consideration for a business combination  -   -   (84)  (84)
                      
        686   (176)  (84)  426 

     

    Total)
       December 31, 2017 
       Level 1  Level 2  Level 3   
       NIS  NIS  NIS  NIS 
                  
     Financial assets held for trading            
     Monetary funds and ETFs  14   -   -   14 
     Marketable securities  480   -   -   480 
     Derivatives not used in hedging                
     Forward contracts  -   (212)  -   (212)
     Contingent consideration for a business combination  -   -   43  43
                      
        494   (212  43  325 

     

    a.The fair value of investments in financial funds and ETFs is determined by reference to their average quoted selling price at the reporting date (Level 1).

     

    b.The fair value of forward contracts on the CPI or foreign currency is based on discounting the difference between the price in the forward contact and the price of the present forward contact for the balance of the contract term until redemption, at an appropriate interest rate (level 2). The estimate is made under the assumption that a market participant takes into account the credit risks of the parties when pricing such contracts.

     

    c.Information about fair value measurement of contingent consideration in a business combination (Level 3)

     

    Below is the fair value of the contingent consideration liability for a business combination, as described in Note 12B:

     

    consideration
       December 31, 2016  December 31, 2017 
       Maximum     Maximum    
       additional     additional    
       consideration         
       under the     under the    
       agreement  Fair value  agreement  Fair value 
       NIS  NIS  NIS  NIS 
     Additional consideration for the business results of DBS (second additional consideration)  170   84   170   43 

     

     F.Offset of financial assets and liabilities

     

    The Group has agreements with various communication companies to supply and receive communication services. The table below presents the carrying amount of the balances as stated in the statement of financial position:

     

       December 31, 
       2016  2017 
       NIS  NIS 
     Trade and other receivables, gross  119   115 
     Offset amounts  (97)  (99)
     Trade and other receivables presented in the statement of financial position  22   16 
              
     Trade payables, gross  147   143 
     Offset amounts  (97)  (99)
     Trade and other payables presented in the statement of financial position  50   44