FORM 6-K


SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 


Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934

For March 13, 2012

Commission File Number:  001-33271

CELLCOM ISRAEL LTD.
10 Hagavish Street
Netanya, Israel 42140
________________________________________________
(Address of principal executive offices)


Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F      X            Form 40-F _____

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):            

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):            

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  _____              No      X     
 
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): Not Applicable
 
 
 

 
 
cellcom israel announces ilaa/negative rating reaffirmed for possible additional debentures to be traded in israel and additional financial information regarding subsidiary
 
Netanya, Israel – March 13, 2012 – Cellcom Israel Ltd. (NYSE: CEL) (TASE: CEL) (hereinafter: the "Company") announced today that, following its previous announcements regarding its preparation for a potential offering of new series of debentures to the public in Israel only, under the Company's amended shelf prospectus, Standard & Poor’s Maalot, or Maalot, reaffirmed an “ilAA/negative” rating for the Company and an “ilAA rating” for additional debentures of existing series or new series of up to NIS 1 billion that the Company may issue, which, if issued, would be traded on the Tel Aviv Stock Exchange.
 
The contemplated offering will require filing of a supplemental shelf offering report with the ISA and TASE.  In connection with the contemplated debt offering, the Company will be providing to investors in Israel Netvision’s historic financial statements for the three years ended December 31, 2010 and the six months ended June 30, 2011 and 2010, as well as pro forma financial statements for the Company for the year ended December 31, 2011, prepared on a basis assuming that the acquisition of Netvision, and related financing, occurred on January 1, 2011. The financial information provided in Israel is in the Hebrew language. A convenience translation of these financial statements (excluding the footnotes, which the Company believes do not contain any material information that is not included in the Company's annual report on Form 20-F for the year ended December 31, 2011 filed on March 7, 2012) is filed herewith.
 
The execution, timing, terms and amount of such contemplated offering have not yet been determined and are subject to a further approval of the Company's Board of Directors. There is no assurance that such offering will be executed, nor as to its timing, terms and amount.
 
For additional details regarding the Company's public debentures and additional undertakings of the Company included in the amended prospectus see the Company's annual report on Form 20-F for the year ended December 31, 2011 filed on March 7, 2012, under "Item 5. Liquidity and Capital Resources – Debt Service – Shelf prospectus" and " – Public Debentures" and the Company's current report on Form 6-K filed on March 8, 2012
 
The contemplated offering described in this press release, will be made, if made, in Israel to residents of Israel only. The said debentures will not be registered under the U.S. Securities Act of 1933 and will not be offered or sold in the United States. This press release shall not constitute an offer to sell or the solicitation of an offer to buy any debentures.
 
A security rating is not a recommendation to buy, sell or hold securities, it may be subject to revision or withdrawal at any time by the assigning rating organization, and each rating should be evaluated independently of any other rating.
 
Forward looking statement
The information included in this press release contains, or may be deemed to contain, forward-looking statements (as defined in the U.S. Private Securities Litigation Reform Act of 1995 and the Israeli Securities Law, 1968). Said forward-looking statements, relating to the execution of the offering, the amount to be raised and the use of its proceeds are subject to uncertainties and assumptions about the shelf offering and market conditions and sufficient offers received for an
 
 
 

 
 
adequate price. The actual conditions could lead to materially different outcome than that set forth above.
 
About Cellcom Israel
Cellcom Israel Ltd., established in 1994, is the leading Israeli cellular provider; Cellcom Israel provides its approximately 3.349 million subscribers (as at December 31, 2011)  with a broad range of value added services including cellular and landline telephony, roaming services for tourists in Israel and for its subscribers abroad and additional services in the areas of music, video, mobile office etc., based on Cellcom Israel's technologically advanced infrastructure. The Company operates an HSPA 3.5 Generation network enabling advanced high speed broadband multimedia services, in addition to GSM/GPRS/EDGE networks. Cellcom Israel offers Israel's broadest and largest customer service infrastructure including telephone customer service centers, retail stores, and service and sale centers, distributed nationwide. Through its broad customer service network Cellcom Israel offers its customers technical support, account information, direct to the door parcel delivery services, internet and fax services, dedicated centers for the hearing impaired, etc. In August 2011, Cellcom Israel completed the acquisition of Netvision Ltd. 013 Netvision Ltd., its wholly owned subsidiary, is a leading Israeli provider of internet connectivity services and international calling services. Cellcom Israel, ,, through its wholly owned subsidiaries also provides landline telephone communication services in Israel, in addition to data communication services. Cellcom Israel's shares are traded both on the New York Stock Exchange (CEL) and the Tel Aviv Stock Exchange (CEL). For additional information please visit the Company's website www.cellcom.co.il
 
Company Contact
Yaacov Heen
Chief Financial Officer
investors@cellcom.co.il
Tel: +972 52 998 9755
Investor Relations Contact
Porat Saar
CCG Investor Relations Israel & US
cellcom@ccgisrael.com
Tel: +1 646 233 2161

 
 

 
 
NETVISION LTD. AND ITS SUBSIDIARIES

Financial Information

 
 

 
 
NETVISION LTD. AND ITS SUBSIDIARIES ("the Company")

Table of Contents


Financial Information as at December 31, 2010:

 
Page
   
Consolidated Statements of Financial Position
2
   
Consolidated Statements of Comprehensive Income
3
   
Consolidated Statement of Changes in Equity
4-6
   
Consolidated Statements of Cash Flows
7-9
   

Financial Information as at June 30, 2011:

 
Page
   
Condensed Consolidated Interim Statements of Financial position
10
   
Condensed Consolidated Interim Statements of Comprehensive Income
11
   
Condensed Consolidated Interim Statements of Changes in Equity
12-14
   
Condensed Consolidated Interim Statements of Cash Flows
15-17
 
 
1

 
NETVISION LTD.
Consolidated Statements of Financial Position
 
   
December 31,
   
December 31,
 
   
2009
   
2010
 
   
NIS thousands
 
             
Current assets
           
Cash and cash equivalents
    325,948       79,329  
Sort-term investments
    -       187,264  
Trade receivables, net
    261,857       262,375  
Other receivables
    46,435       49,120  
Inventory of purchased products
    6,609       5,176  
                 
      640,849       583,264  
                 
Non-current assets
               
Other receivables
    13,230       13,189  
Rights of use of communication lines
    242,390       261,732  
Property, plant and equipment, net
    208,692       199,868  
Goodwill
    530,737       531,098  
Intangible assets, net
    54,612       39,548  
Deferred tax assets
    50,510       46,652  
                 
      1,100,171       1,092,087  
                 
      1,741,020       1,675,351  
                 
Current liabilities
               
Short term bank credit and current maturities of  loans from banks
    36,335       41,843  
Trade payables
    202,583       204,155  
Other payables
    122,094       129,845  
Current maturities of long-term liabilities to trade payables
    4,293       4,018  
Current maturities of convertible debentures
    15,293       177  
                 
      380,598       380,038  
                 
Non-current liabilities
               
Loans from banks
    146,805       112,650  
Convertible debentures
    15,246       -  
Deferred revenues in respect of rights of use of communication lines
    62,123       56,995  
Long-term liabilities to trade payables
    14,236       9,885  
Employee benefit liabilities
    14,388       17,506  
                 
      252,798       197,036  
                 
Equity attributable to owners of the Company
               
Share capital
    31,205       32,422  
Share premium
    1,047,393       1,091,830  
Proceeds from conversion option on debentures
    5,337       31  
Adjustments arising from translating financial statements
    (600 )     (956 )
Reserve for transaction with non-controlling interests
    -       (182 )
Retained earnings (accumulated losses)
    15,878       (28,981 )
                 
Non-controlling interest
    8,411       4,113  
                 
Total equity
    1,107,624       1,098,277  
                 
      1,741,020       1,675,351  
 
March 9, 2011
 
(Signed)
 
(Signed)
 
(Signed)
Date of approval of
 
Ami Erel
 
Nir Sztern
 
Ofir Sarid
financial statements
 
Chairman of the Board of
 
Chief Executive Officer
 
Chief Financial Officer
   
Directors
       
 
 
2

 
NETVISION LTD.
Consolidated Statements of Comprehensive Income
 
   
Year ended
   
Year ended
   
Year ended
 
   
December 31,
   
December 31,
   
December 31,
 
   
2008
   
2009
   
2010
 
   
NIS thousands (except earnings per share data)
 
                   
Revenues
    1,234,584       1,250,159       1,302,908  
Cost of revenues
    981,822       977,063       1,060,463  
                         
Gross profit
    252,762       273,096       242,445  
                         
Selling and marketing expenses
    52,108       49,663       53,662  
General and administrative expenses
    75,118       67,833       65,672  
Impairment of subsidiary activity
    -       -       8,036  
Impairment of intangible assets
    14,143       -       -  
                         
Operating profit
    111,393       155,600       115,075  
                         
Financing income
    10,733       3,844       5,347  
Financing expenses
    (19,395 )     (22,604 )     (19,524 )
Other income, net
    382       1,826       344  
                         
Income before taxes on income
    103,113       138,666       101,242  
                         
Taxes on income
    16,359       33,018       19,696  
Net income
    86,754       105,648       81,546  
                         
Other comprehensive loss (net of
 tax effect):
                       
                         
Adjustments arising from translating financial statements of foreign operations
    -       (1,144 )     (517 )
Actuarial loss from defined benefit plans, net
    (8,746 )     (1,242 )     (2,192 )
Total other comprehensive loss, net
    (8,746 )     (2,386 )     (2,709 )
                         
Total comprehensive income
    78,008       103,262       78,837  
                         
Net income attributable to:
                       
Equity holders of the Company
    86,754       105,607       84,871  
Non-controlling interests
    -       41       (3,325 )
      86,754       105,648       81,546  
                         
Total comprehensive income attributable to:
                       
Equity holders of the Company
    78,008       103,740       82,467  
Non-controlling interests
    -       (478 )     (3,630 )
      78,008       103,262       78,837  
                         
Net earnings per share attributable to equity holders of the Company (in NIS)
                       
Basic net earnings
    2.99       3.54       2.74  
                         
Diluted net earnings
    2.70       3.45       2.66  
 
 
3

 
NETVISION LTD.
Consolidated Statements of Changes in Equity
 
   
Attributable to equity holders of the Company
             
   
Share capital
   
Share premium
   
Options
(Series 1)
   
Conversion option on debentures (Series B)
   
Adjustments arising from translating financial statements
   
Reserve for transactions with non-controlling interests
   
Retained earnings (accumulated losses)
   
Total
   
Non-controlling
interests
   
Total equity
 
 
NIS thousands
 
                                                                                 
 
 
Balance as of January 1, 2010     31,205       1,047,393       -       5,337       (600 )     -       15,878       1,099,213       8,411       1,107,624  
                                                                                 
Net income (loss)
    -       -       -       -       -       -       84,871       84,871       (3,325 )     81,546  
Other comprehensive loss, net of tax
    -       -       -       -       (356 )     -       (2,048 )     (2,404 )     (305 )     (2,709 )
Total comprehensive income (loss)
    -       -       -       -       (356 )     -       82,823       82,467       (3,630 )     78,837  
Amortization of Share-based compensation
    -       -       -       -       -       -       4,802       4,802       -       4,802  
Conversion of debentures (Series B) into shares
    1,040       34,076       -       (5,223 )     -       -       -       29,893       -       29,893  
Exercise of employee share options
    177       10,278       -       -       -       -       (7,484 )     2,971       -       2,971  
Repayment of debentures (Series B)
    -       83       -       (83 )     -       -       -       -       -       -  
Subsidiary shares buyback from non-controlling interests
    -       -       -       -       -       (182 )     -       (182 )     (668 )     (850 )
Dividend
    -       -       -       -       -       -       (125,000 )     (125,000 )     -       (125,000 )
                                                                                 
Balance as of December 31, 2010     32,422       1,091,830       -       31       (956 )     (182 )     (28,981 )     1,094,164       4,113       1,098,277  
 
 
4

 
NETVISION LTD.
Consolidated Statements of Changes in Equity (contd)
 
   
Attributable to equity holders of the Company
             
   
Share capital
   
Share premium
   
Options
(Series 1)
   
Conversion option on debentures (Series B)
   
Adjustments arising from translating financial statements
   
Reserve for transactions with non-controlling interests
   
Retained earnings (accumulated losses)
   
Total
   
Non-controlling
interests
   
Total equity
 
 
NIS thousands
 
                                                             
 Balance as of January 1, 2009
    30,086       998,556       9,727       8,206       -       -       29,087       1,075,662       -       1,075,662  
                                                                                 
Net income
    -       -       -       -       -       -       105,607       105,607       41       105,648  
Other comprehensive loss, net of tax
    -       -       -       -       (600 )     -       (1,267 )     (1,867 )     (519 )     (2,386 )
Total comprehensive income (loss)
    -       -       -       -       (600 )     -       104,340       103,740       (478 )     103,262  
Amortization of Share-based compensation
    -       -       -       -       -       -       3,650       3,650       -       3,650  
Conversion of debentures into shares
    25       870       -       (134 )     -       -       -       761       -       761  
Exercise of share options (Series 1)
    867       35,233       (9,708 )     -       -       -       -       26,392       -       26,392  
Vesting of share options (Series 1)
    -       19       (19 )     -       -       -       -       -       -       -  
Exercise of employee share options
    227       9,980       -       -       -       -       (5,199 )     5,008       -       5,008  
Repayment of debentures (Series B)
    -       2,735       -       (2,735 )     -       -       -       -       -       -  
Acquisition of initially consolidated subsidiary
    -       -       -       -       -       -       -       -       6,215       6,215  
Vesting of put option to non-controlling interests in a subsidiary
    -       -       -       -       -       -       -       -       3,140       3,140  
Dividend
    -       -       -       -       -       -       (116,000 )     (116,000 )     (466 )     (116,466 )
                                                                                 
Balance as of December 31, 2009     31,205       1,047,393       -       5,337       (600 )     -       15,878       1,099,213       8,411       1,107,624  
 
 
5

 
NETVISION LTD.
Consolidated Statements of Changes in Equity (contd)
 
   
Attributable to equity holders of the Company
             
   
Share capital
   
Share premium
   
Options (Series 1)
   
Conversion option on debentures (Series B)
   
Adjustments arising from translating financial statements
   
Retained earnings (accumulated losses)
   
Total
   
Non-controlling
interests
   
Total equity
 
 
NIS thousands
 
Balance as of January 1, 2008
    29,641       981,775       -       -       -       (53,787 )     957,629       284       957,913  
                                                                         
Net income
    -       -       -       -       -       86,754       86,754       -       86,754  
Other comprehensive loss, net of tax
    -       -       -       -       -       (8,746 )     (8,746 )     -       (8,746 )
Total comprehensive income
    -       -       -       -       -       78,008       78,008       -       78,008  
Amortization of Share-based compensation
    -       -       -       -       -       7,066       7,066       -       7,066  
Equity component of convertible debentures
    -       -       -       9,574       -       -       9,574       -       9,574  
Conversion of debentures into shares
    293       11,559       -       (1,368 )     -       -       10,484       -       10,484  
Classification of liability in respect of options (Series 1)
    -       -       9,971       -       -       -       9,971       -       9,971  
Exercise of share options (Series 1)
    22       949       (244 )                             727       -       727  
Exercise of employee share options
    130       4,273       -       -       -       (2,200 )     2,203       -       2,203  
Classification of non-controlling interests to goodwill in respect of put option to non-controlling interests in subsidiary
    -       -       -       -       -       -       -       (284 )     (284 )
                                                                         
Balance as of December 31, 2008
    30,086       998,556       9,727       8,206       -       29,087       1,075,662       -       1,075,662  
 
 
6

 
NETVISION LTD.
Consolidated Statements of Cash Flows
 
   
Year ended
   
Year ended
   
Year ended
 
   
December 31,
   
December 31,
   
December 31,
 
   
2008
   
2009
   
2010
 
   
NIS thousands
 
Cash flows from operating activities
                 
                   
Net income
    86,754       105,648       81,546  
Adjustments to reconcile net income to net cash provided by operating activities:
                       
Adjustments to the profit or loss items:
                       
Depreciation and amortization
    130,694       115,623       121,233  
Impairment of intangible assets
    14,143       -       -  
Impairment of subsdiary activity
    -       -       8,036  
Amortization of Share-based compensation
    7,066       3,650       4,802  
Revaluation (erosion) of  short-term deposits
    423       -       (756 )
Revaluation of convertible debentues (Series A) presented at fair value through profit or loss
    (5,151 )     -       -  
Increase in value of options (Series 1), net
    (1,602 )     -       -  
Increase (decrease) in liabilities for employee benefits, net
    (7,052 )     (3,242 )     925  
Decrease (increase) in deferred taxes
    15,079       1,660       (184 )
Taxes on income
    1,280       31,358       19,880  
Financial expenses, net
    2,952       6,023       7,843  
Gain from vesting of put option to non-controlling interest in a subsidiaty
    -       (1,523 )     -  
Capital loss (gain)
    (382 )     2       -  
      157,450       153,551       161,779  
                         
Changes in operating assets and liability items:
                       
Decrease (increase) in trade receivables
    (45,159 )     26,656       (716 )
Decrease in other receivables
    1,628       1,251       1,045  
Decrease (increase) in inventory of purchased products
    2,073       (66 )     1,376  
Decrease in trade payables
    (35,624 )     (8,274 )     (5,345 )
Increase (decrease) in other payables
    16,568       (3,420 )     1,652  
Decrease (increase) in other long-term receivables
    (2,013 )     (3,535 )     42  
Increase (decrease) in long-term liabilities for trade payables
    (278 )     2,609       (4,626 )
Payment for rights of use of communication lines
    (38,001 )     (37,550 )     (46,956 )
Exercise of rights of communication lines
    6,561       6,715       6,333  
Decrease in deferred revenues in respect of sale of rights of use of communication lines
    (3,616 )     (2,935 )     (5,128 )
      (97,861 )     (18,549 )     (52,323 )
                         
Cash paid and received during the year for:
                       
Interest paid
    (6,905 )     (9,687 )     (10,944 )
Interest received
    4,044       3,739       3,113  
Taxes paid
    (58 )     (24,395 )     (21,513 )
Taxes received
    -       225       5,772  
      (2,919 )     (30,118 )     (23,572 )
                         
Net cash provided by operating activities
    143,424       210,532       167,430  
 
 
7

 
NETVISION LTD.
Consolidated Statements of Cash Flows (contd)
 
   
Year ended
   
Year ended
   
Year ended
 
   
December 31,
   
December 31,
   
December 31,
 
   
2008
   
2009
   
2010
 
   
NIS thousands
 
                   
Cash flows from investing activities
                 
Purchase of property, plant and equipment
    (72,309 )     (103,181 )     (65,205 )
Purchase of intangible assets
    (6,228 )     (7,130 )     (10,334 )
Purchase of marketable securities
    -       -       (228,936 )
Cash used in acquisition of initially consolidated
 subsidiaries and activities (a)
    (23,300 )     (7,742 )     -  
Proceeds from sale of marketable securities and short-term
 deposits
    37,514       -       42,428  
Proceeds from sale of investments in previously
consolidated subsidiaries (b)
    213       -       -  
Indemnification from insurance company for damage to property, plant and equipment
    -       6,054       -  
Net cash used in investing activities
    (64,110 )     (111,999 )     (262,047 )
                         
Cash flows from financing activities
                       
Subsidiary shares buyback from non-controlling interests
    -       -       (850 )
Exercise of options and employee options
    2,930       31,400       2,971  
Short-term bank credit, net
    53,107       (85,656 )     5,501  
Repayment of debentures (Series B)
    -       (15,675 )     (482 )
Repayment of long-term loans
    -       (8,750 )     (36,148 )
Receipt of long-term loans
    -       191,727       2,000  
Dividend paid to equity holders of the Company
    -       (116,466 )     (125,000 )
                         
Net cash from (used in) financing activities
    56,037       (3,420 )     (152,008 )
                         
Exchange differences on balances of cash and
cash equivalents
    -       (31 )     6  
                         
Increase (decrease) in cash and cash equivalents
    135,351       95,082       (246,619 )
                         
Cash and cash equivalents at the beginning of the year
    95,515       230,866       325,948  
                         
Cash and cash equivalents at the end of the year
    230,866       325,948       79,329  

 
8

 
NETVISION LTD.
Consolidated Statements of Cash Flows (contd)
 
     
Year ended
   
Year ended
   
Year ended
 
     
December 31,
   
December 31,
   
December 31,
 
     
2008
   
2009
   
2010
 
     
NIS thousands
 
                     
(a)
Cash used in acquisition of initially consolidated
 subsidiaries and activities
                 
 
The subsidiaries' assets and liabilities at the date of acquisition:
             
 
Working capital (excluding cash and cash equivalents)
    198       8,541       -  
 
Property, plant and equipment, net
    (1,059 )     (1,320 )     -  
 
Intangible assets, net
    (22,439 )     (21,412 )     -  
 
Liabilities for employee benefits
    -       234       -  
 
Non-controlling interests
    -       6,215       -  
        (23,300 )     (7,742 )     -  
                           
(b)
Proceeds from sale of investments in previously
consolidated subsidiaries:
                       
 
The subsidiary's assets and liabilities at the date of sale:
                       
 
Working capital (excluding cash and cash equivalents)
    (169 )     -       -  
 
Capital gain
    382       -       -  
        213       -       -  
                           
(c)
Significant non-cash transactions:
                       
 
Conversion of debentures into shares
    10,484       761       29,893  
 
Purchase of property, plant and equipment on credit
    (23,984 )     (21,421 )     (26,004 )
 
Classification of equity component of convertible
debentures from liability to equity
    9,574       -       -  
 
Classification of receipts on account of options (Series 1)
from liabilities to equity
    9,971       -       -  
 
Deferred taxes recorded against reduction of goodwill
    17,845       19,456       -  

 
9

 
NETVISION LTD.
Condensed Consolidated Interim Statements of Financial position
 
   
December 31,
   
June 30,
   
June 30,
 
   
2010
   
2010
   
2011
 
   
Audited
   
Unaudited
 
   
NIS thousands
 
                   
                   
Current assets
                 
Cash and cash equivalents
    79,329       183,628       102,730  
Sort-term investments
    187,264       96,060       60,170  
Trade receivables, net
    262,375       258,048       247,996  
Other receivables
    49,120       51,746       63,102  
Inventory of purchased products
    5,176       6,218       4,393  
                         
      583,264       595,700       478,391  
Non-current assets
                       
Long-term receivables
    13,189       13,219       16,632  
Rights of use of communication lines
    261,732       252,965       267,495  
Property, plant and equipment, net
    199,868       195,823       185,356  
Goodwill
    531,098       530,516       531,112  
Intangible assets, net
    39,548       49,092       36,647  
Deferred tax assets
    46,652       50,250       38,787  
      1,092,087       1,091,865       1,076,029  
                         
      1,675,351       1,687,565       1,554,420  
Current liabilities
                       
Short-term bank credit and current maturities of
loans from banks
    41,843       36,353       16,485  
Trade payables
    204,155       195,746       186,355  
Other payables
    129,845       118,471       128,898  
Current maturities of long-term liabilities to trade payables
    4,018       4,995       5,308  
Current maturities of convertible debentures
    177       440       -  
                         
      380,038       356,005       337,046  
                         
Non-current liabilities
                       
Loans from banks
    112,650       124,709       28,340  
Deferred revenues in respect of rights of use of communication lines
    56,995       59,715       55,181  
Long-term liabilities to trade payables
    9,885       11,653       12,172  
Employee benefit liabilities
    17,506       15,442       10,010  
      197,036       211,519       105,703  
                         
Equity attributable to owners of the Company
                       
Share capital
    32,422       32,282       32,489  
Share premium
    1,091,830       1,084,266       1,094,613  
Proceeds from conversion option on debentures
    31       77       -  
Adjustments arising from translating financial statements
    (956 )     (550 )     -  
Reserve for transaction with non-controlling interests
    (182 )     -       (182 )
Accumulated losses
    (28,981 )     (4,360 )     (19,168 )
Non-controlling interest
    4,113       8,326       3,919  
Total equity
    1,098,277       1,120,041       1,111,671  
      1,675,351       1,687,565       1,554,420  
 
August 8, 2011
 
(Signed)
 
(Signed)
 
(Signed)
Date of approval of
 
Ami Erel
 
Nir Sztern
 
Ofir Sarid
financial statements
 
Chairman of the Board of
 
Chief Executive Officer
 
Chief Financial Officer
   
Directors
       
 
 
10

 
NETVISION LTD.
Condensed Consolidated Interim Statements of Comprehensive Income

   
Year ended
December 31,
   
Three-month period ended
June 30,
   
Six-month period ended
June 30,
 
   
2010
   
2010
   
2011
   
2010
   
2011
 
   
Audited
   
Unaudited
 
   
NIS thousands
 
                               
Revenues
    1,302,908       314,024       315,063       628,035       638,741  
Cost of revenues
    1,060,463       250,658       240,653       504,294       496,593  
                                         
Gross profit
    242,445       63,366       74,410       123,741       142,148  
                                         
Selling and marketing expenses
    53,662       12,846       11,245       28,241       25,429  
General and administrative expenses
    65,672       16,723       16,570       32,603       31,920  
Other operating expenses (income):
                                       
Lawsuit settlement
    -       -       8,964       -       8,964  
Other income, net, from sale of
 subsidiary and other activities
    8,036       -       (376 )     -       (376 )
                                         
Operating profit
    115,075       33,797       38,007       62,897       76,211  
                                         
Financing income
    5,347       938       1,048       1,877       1,308  
Financing expenses
    (19,524 )     (4,359 )     (3,097 )     (8,911 )     (7,234 )
Other income
    344       344       312       344       312  
                                         
Income before taxes on income
    101,242       30,720       36,270       56,207       70,597  
                                         
Taxes on income
    19,696       6,719       9,104       12,172       18,071  
Net income
    81,546       24,001       27,166       44,035       52,526  
                                         
Other comprehensive income  (loss), net of  tax effect:
                                       
                                         
Adjustments arising from translating
 financial statements of foreign
 operations
    (517 )     307       -       155       -  
Realization of capital reserve in respect of a foreign operation which has been sold
    -       -       956       -       956  
Actuarial loss from defined benefit
plans, net
    (2,192 )     -       -       -       -  
Total other comprehensive
income (loss), net
    (2,709 )     307       956       155       956  
                                         
Total comprehensive income
    78,837       24,308       28,122       44,190       53,482  
                                         
Net income attributable to:
                                       
Equity holders of the Company
    84,871       24,051       27,117       44,225       51,846  
Non-controlling interests
    (3,325 )     (50 )     49       (190 )     680  
      81,546       24,001       27,166       44,035       52,526  
                                         
Total comprehensive income
 attributable to:
                                       
Equity holders of the Company
    82,467       24,205       28,073       44,275       52,802  
Non-controlling interests
    (3,630 )     103       49       (85 )     680  
      78,837       24,308       28,122       44,190       53,482  
                                         
Net earnings per share
attributable to equity holders of the Company (in NIS)
                                       
Basic net earnings
    2.74       0.78       0.86       1.45       1.64  
                                         
Diluted net earnings
    2.66       0.73       0.86       1.38       1.64  

 
11

 
NETVISION LTD.
Condensed Consolidated Interim Statements of Changes in Equity
 
   
Attributable to equity holders of the Company
             
   
Share capital
   
Share premium
   
Conversion option
 (Series B)
   
Adjustments arising from translating financial statements
   
Reserve for transactions with non-controlling interests
   
Retained earnings (accumulated losses)
   
Total
   
Non-controlling
interests
   
Total equity
 
 
Unaudited
 
 
NIS thousands
 
                                                                         
 
 
 Balance as of January 1, 2011 (audited)     32,422       1,091,830       31       (956 )     (182 )     (28,981 )     1,094,164       4,113       1,098,277  
Amortization of Share-based compensation
    -       -       -       -       -       1,079       1,079       -       1,079  
Exercise of employee share options
    63       2,650       -       -       -       (2,112 )     601       -       601  
Conversion of debentures (Series B) into shares
    4       133       (31 )     -       -       -       106       -       106  
Dividend
    -       -       -       -       -       (41,000 )     (41,000 )     (874 )     (41,874 )
Total comprehensive income
    -       -       -       956       -       51,846       52,802       680       53,482  
                                                                         
Balance as of June 30, 2011     32,489       1,094,613       -       -       (182 )     (19,168 )     1,107,752       3,919       1,111,671  
                                                                         
Balance as of January 1, 2010 (audited)
    31,205       1,047,393       5,337       (600 )     -       15,878       1,099,213       8,411       1,107,624  
Amortization of Share-based compensation
    -       -       -       -       -       2,576       2,576       -       2,576  
Exercise of employee share options
    46       3,009       -       -       -       (2,039 )     1,016       -       1,016  
Conversion of debentures (Series B) into shares
    1,031       33,864       (5,260 )     -       -       -       29,635       -       29,635  
Dividend
    -       -       -       -       -       (65,000 )     (65,000 )     -       (65,000 )
Total comprehensive income
    -       -       -       50       -       44,225       44,275       (85 )     44,190  
Balance as of June 30, 2010
    32,282       1,084,266       77       (550 )     -       (4,360 )     1,111,715       8,326       1,120,041  
 
 
12

 
NETVISION LTD.
Condensed Consolidated Interim Statements of Changes in Equity (contd)
 
   
Attributable to equity holders of the Company
             
   
Share capital
   
Share premium
   
Conversion option
(Series B)
   
Adjustments arising from translating financial statements
   
Reserve for transactions with non-controlling interests
   
Retained earnings (accumulated losses)
   
Total
   
Non-controlling
interests
   
Total equity
 
 
Unaudited
 
 
NIS thousands
 
                                                       
Balance as of April 1, 2011
    32,481       1,094,322       31       (956 )     (182 )     (46,748 )     1,078,948       3,870       1,082,818  
Amortization of Share-based compensation
    -       -       -       -       -       625       625       -       625  
Exercise of employee share options
    4       158       -       -       -       (162 )     -       -       -  
Conversion of debentures (Series B) into shares
    4       133       (31 )     -       -       -       106       -       106  
Total comprehensive income
    -       -       -       956       -       27,117       28,073       49       28,122  
Balance as of June 30, 2011
    32,489       1,094,613       -       -       (182 )     (19,168 )     1,107,752       3,919       1,111,671  
                                                                         
Balance as of April 1, 2010
    31,334       1,053,488       4,845       (704 )     -       (29,252 )     1,059,711       8,223       1,067,934  
Amortization of Share-based compensation
    -       -       -       -       -       981       981       -       981  
Exercise of employee share options
    11       129       -       -       -       (140 )     -       -       -  
Conversion of debentures (Series B) into shares
    937       30,649       (4,768 )     -       -       -       26,818       -       26,818  
Total comprehensive income
    -       -       -       154       -       24,051       24,205       103       24,308  
Balance as of June 30, 2010
    32,282       1,084,266       77       (550 )     -       (4,360 )     1,111,715       8,326       1,120,041  

 
13

 
NETVISION LTD.
Condensed Consolidated Interim Statements of Changes in Equity (contd)
 
   
Attributable to equity holders of the Company
             
   
Share capital
   
Share premium
   
Conversion option
(Series B)
   
Adjustments arising from translating financial statements
   
Reserve for transactions with non-controlling interests
   
Retained earnings (accumulated losses)
   
Total
   
Non-controlling
interests
   
Total equity
 
     
 
NIS thousands
 
                                                       
Balance as of January 1, 2010 (audited)
    31,205       1,047,393       5,337       (600 )     -       15,878       1,099,213       8,411       1,107,624  
                                                                         
Net income (loss)
    -       -       -       -       -       84,871       84,871       (3,325 )     81,546  
Other comprehensive loss, net of tax
    -       -       -       (356 )     -       (2,048 )     (2,404 )     (305 )     (2,709 )
Total comprehensive income (loss)
    -       -       -       (356 )     -       82,823       82,467       (3,630 )     78,837  
Amortization of Share-based compensation
    -       -       -       -       -       4,802       4,802       -       4,802  
Conversion of convertible debentures (Series B)
    1,040       34,159       (5,306 )     -       -       -       29,893       -       29,893  
Exercise of employee share options
    177       10,278       -       -       -       (7,484 )     2,971       -       2,971  
Subsidiary shares buyback from non-controlling interests
    -       -       -       -       (182 )     -       (182 )     (668 )     (850 )
Dividend declared
    -       -       -       -       -       (125,000 )     (125,000 )     -       (125,000 )
Balance as of December 31, 2010 (audited)
    32,422       1,091,830       31       (956 )     (182 )     (28,981 )     1,094,164       4,113       1,098,277  

 
14

 
NETVISION LTD.
Condensed Consolidated Interim Statements of Cash Flows
 
   
Year ended
December 31,
   
Three-month period ended
June 30,
   
Six-month period ended
June 30,
 
   
2010
   
2010
   
2011
   
2010
   
2011
 
   
Audited
   
Unaudited
 
   
NIS thousands
 
                               
Cash flows from operating activities
                             
Net income
    81,546       24,001       27,166       44,035       52,526  
Adjustments to reconcile net income to net cash provided by operating activities:
                                       
Adjustments to the profit or loss items:
                                       
Depreciation and amortization
    121,233       29,763       29,155       58,203       57,024  
Impairment of subsdiary activity
    8,036       -       956       -       956  
Amortization of Share-based compensation
    4,802       981       625       2,576       1,079  
Erosion of  short-term deposits
    (756 )     -       (580 )     -       (481 )
Increase (decrease) in liabilities for employee benefits, net
    925       703       (499 )     1,054       (599 )
Decrease (increase) in deferred taxes
    (184 )     2,451       3,977       260       7,866  
Taxes on income
    19,880       4,268       5,127       11,912       10,205  
Financial expenses, net
    7,843       1,817       1,204       3,522       2,976  
Capital gain from sale of of property, plant and equipment
    -       -       -       -       (71 )
                                         
      161,779       39,983       39,965       77,527       78,955  

 
15

 
NETVISION LTD.
Condensed Consolidated Interim Statements of Cash Flows (contd)
 
   
Year ended
December 31,
   
Three-month period ended
June 30,
   
Six-month period ended
June 30,
 
   
2010
   
2010
   
2011
   
2010
   
2011
 
   
Audited
   
Unaudited
 
   
NIS thousands
 
                               
Changes in operating assets and liability items:
                             
Decrease (increase) in trade receivables
    (716 )     (3,372 )     (437 )     4,178       14,379  
Decrease (increase) in other receivables
    1,045       55       198       (5,119 )     (10,783 )
Decrease in inventory of purchased products
    1,376       733       828       391       783  
Increase (decrease) in trade payables
    (5,345 )     (7,890 )     (15,763 )     1,856       (9,324 )
Increase (decrease) in other payables
    1,652       293       (73 )     (3,454 )     (3,488 )
Decrease (increase) in long-term receivables
    42       (1,138 )     262       11       (3,444 )
Increase (decrease) in long-term liabilities for trade payables
    (4,626 )     (1,120 )     (1,806 )     (1,881 )     3,576  
Payment for rights of use of communication lines
    (46,956 )     (10,882 )     (11,967 )     (22,167 )     (24,706 )
Exercise of rights of communication lines
    6,333       1,579       1,581       3,138       3,139  
Decrease in deferred revenues in respect of sale of rights of use of communication lines
    (5,128 )     (1,291 )     (800 )     (2,409 )     (1,794 )
      (52,323 )     (23,033 )     (27,977 )     (25,456 )     (31,662 )
                                         
Cash paid and received during the year for:
                                       
Interest paid
    (10,944 )     (2,615 )     (1,588 )     (5,479 )     (4,931 )
Interest received
    3,113       746       384       1,915       1,955  
Taxes paid
    (21,513 )     (4,937 )     (9,358 )     (11,925 )     (14,594 )
Taxes received
    5,772       -       -       -       -  
                                         
      (23,572 )     (6,806 )     (10,562 )     (15,489 )     (17,570 )
                                         
Net cash provided by operating activities
    167,430       34,145       28,592       80,617       82,249  

 
16

 
NETVISION LTD.
Condensed Consolidated Interim Statements of Cash Flows (contd)
 
   
Year ended
December 31,
   
Three-month period ended
June 30,
   
Six-month period ended
June 30,
 
   
2010
   
2010
   
2011
   
2010
   
2011
 
   
Audited
   
Unaudited
 
   
NIS thousands
 
                               
Cash flows from investing activities
                             
Purchase of property, plant and equipment
    (65,205 )     (15,969 )     (16,541 )     (35,286 )     (30,325 )
Purchase of intangible assets
    (10,334 )     (2,405 )     (2,661 )     (5,014 )     (5,320 )
Purchase of marketable securities
    (228,936 )     (96,006 )     -       (96,006 )     -  
Proceeds from sale of  property, plant and equipment
    -       -       -       -       234  
Proceeds from sale of marketable securities and short-term
 deposits
    42,428       -       29,923       -       127,575  
Net cash provided by (used in) investing activities
    (262,047 )     (114,380 )     10,721       (136,306 )     92,164  
                                         
Cash flows from financing activities
                                       
Subsidiary shares buyback from non-controlling interests
    (850 )     -       -       -       -  
Exercise of employee options
    2,971       -       -       1,016       601  
Short-term bank credit, net
    5,501       -       2,009       -       538  
Repayment of debentures (Series B)
    (482 )     (477 )     (71 )     (477 )     (71 )
Repayment of long-term loans
    (36,148 )     (16,897 )     (3,919 )     (22,078 )     (111,088 )
Receipt of long-term loans
    2,000       -       202       -       882  
Dividend paid to equity holders of the Company
    (125,000 )     (65,000 )     (41,000 )     (65,000 )     (41,874 )
                                         
Net cash used in financing activities
    (152,008 )     (82,374 )     (42,779 )     (86,539 )     (151,012 )
                                         
Exchange differences on balances of cash and cash equivalents
    6       (102 )     -       (92 )     -  
                                         
Increase (decrease) in cash and cash equivalents
    (246,619 )     (162,711 )     (3,466 )     (142,320 )     23,401  
                                         
Cash and cash equivalents at the beginning of the year
    325,948       346,339       106,196       325,948       79,329  
                                         
Cash and cash equivalents at the end of the year
    79,329       183,628       102,730       183,628       102,730  
                                         
(a) Significant non-cash transactions:
                                       
Conversion of debentures into shares
    29,893       26,818       106       29,635       106  
Purchase of property, plant and equipment on credit
    (26,004 )     (5,769 )     (1,869 )     (9,738 )     (9,039 )

 
17

 
Cellcom Israel Ltd. and Subsidiaries
Pro forma statements
 
 
 
A.
Business combination

On August 31, 2011 (the "date of acquisition"), the merger transaction of Netvision Ltd. ("Netvision") to be a wholly owned subsidiary of Cellcom Israel Ltd. ("Cellcom", "the Company"), was completed. Netvision is primarily engaged with providing Internet service, international landline telephone service, as well as providing local landline telephony services. As a result of the merger, the Company holds 100% of the merged company, Netvision, and commencing with the date of acquisition, Netvision it is fully consolidated in the Company's financial statements.

 
B.
Pro forma condensed consolidated income statement
 
According to management's estimates and assumptions, if Netvision Ltd. acquisition had occurred on January 1, 2011, condensed consolidated income statement would has been as follows:
 
   
Year ended December 31, 2011
       
   
NIS millions
       
   
Cellcom
   
Netvision
   
Reconciliation for consolidation
   
Consolidated
   
Note
 
                               
Revenues
    6,131       1,200       (74 )     7,257       1  
Cost of revenues
    (3,144 )     (865 )     74       (3,935 )     1  
                                         
Gross profit
    2,987       335       -       3,322          
                                         
Selling and marketing expenses
    (911 )     (80 )     (115 )     (1,106 )     2  
General and administrative expenses
    (651 )     (108 )     -       (759 )        
Other expenses, net
    (1 )     (7 )     -       (8 )        
                                         
Operating profit
    1,424       140       (115 )     1,449          
                                         
Financing income
    114       5       15       134       3  
Financing expenses
    (405 )     (11 )     (60 )     (476 )     3  
Financing expenses, net
    (291 )     (6 )     (45 )     (342 )        
                                         
Profit before taxes on income
    1,133       134       (160 )     1,107          
                                         
Taxes on income
    (312 )     (24 )     28       (308 )     4  
Profit for the year
    821       110       (132 )     799          
 
 
 

 
Cellcom Israel Ltd. and Subsidiaries
Pro forma statements
 
 
 
C.
Explanatory notes
 
 
1.
Elimination of intercompany transactions, mainly interconnect and roaming services.
 
 
2.
Depreciation and amortization expenses based on the allocated purchase price of net assets acquired.
 
 
3.
Theoretical financing income and expenses, assuming Netvision had been acquired on January 1, 2011.
 
 
4.
Tax benefit in respect of depreciation and amortization of purchase price allocations, assuming Netvision had been acquired on January 1, 2011.
 
 
 

 

Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



   
CELLCOM ISRAEL LTD.
 
 
 
Date: 
        March 13, 2012    
 
By: 
/s/  Liat Menahemi Stadler
 
       
Name: 
Liat Menahemi Stadler
       
Title:
General Counsel