Exhibit 99.4
SCAILEX CORPORATION LTD.
PRO FORMA REPORT
AT SEPTEMBER 30, 2008
SCAILEX CORPORATION LTD.
Condensed consolidated pro forma reports
| Period of nine months ended September 30
| Period of three months ended September 30
| Year ended December 31
|
---|
| 2008
| 2007
| 2008
| 2007
| 2007
|
---|
| NIS in Thousands
|
---|
| | | | | |
---|
| | | | | |
---|
Income | | | | 406,683 | | | 343,776 | | | 143,324 | | | 129,708 | | | 530,927 | |
Cost of income | | | | (312,867 | ) | | (263,995 | ) | | (107,629 | ) | | (98,391 | ) | | (408,453 | ) |
|
| |
| |
| |
| |
| |
Gross profit | | | | 93,816 | | | 79,781 | | | 35,695 | | | 31,317 | | | 122,474 | |
|
| |
| |
| |
| |
| |
| | |
Sale and marketing expenses | | | | (35,362 | ) | | (33,788 | ) | | (13,145 | ) | | (11,068 | ) | | (45,988 | ) |
General and administrative expenses | | | | (43,075 | ) | | (32,425 | ) | | (11,010 | ) | | (11,417 | ) | | (50,598 | ) |
Other expenses | | | | 308,892 | | | 640 | | | (79 | ) | | 21 | | | 43,758 | |
|
| |
| |
| |
| |
| |
| | |
Operating profit | | | | 324,271 | | | 14,208 | | | 11,461 | | | 8,853 | | | 69,646 | |
| | |
Financing income | | | | 27,957 | | | 36,614 | | | 16,466 | | | 10,470 | | | 50,516 | |
Financing expenses | | | | (4,743 | ) | | (14,294 | ) | | (2,542 | ) | | (11,906 | ) | | (29,530 | ) |
|
| |
| |
| |
| |
| |
Financial income (expenses), net | | | | 23,214 | | | 22,320 | | | 13,924 | | | (1,436 | ) | | 20,986 | |
|
| |
| |
| |
| |
| |
| | |
Income before taxes on income | | | | 347,485 | | | 36,528 | | | 25,385 | | | 7,417 | | | 90,632 | |
Tax benefit (taxes on income) | | | | (959 | ) | | 25,818 | | | - | | | 293 | | | 25,638 | |
|
| |
| |
| |
| |
| |
| | |
Net income from continuing operations | | | | 487,802 | | | 62,346 | | | 25,385 | | | 7,710 | | | 116,270 | |
Net income (loss) from discontinued operations | | | | 10,769 | | | (908 | ) | | (147 | ) | | (2,253 | ) | | 5,503 | |
|
| |
| |
| |
| |
| |
Net income for the period | | | | 357,295 | | | 61,438 | | | 25,238 | | | 5,457 | | | 121,773 | |
|
| |
| |
| |
| |
| |
| | |
Attributed to: | | |
Company shareholders | | | | 354,502 | | | 75,981 | | | 25,245 | | | 19,463 | | | 137,679 | |
Minority shareholders | | | | 2,793 | | | (14,543 | ) | | (7 | ) | | (14,006 | ) | | (15,906 | ) |
|
| |
| |
| |
| |
| |
| | | | 357,295 | | | 61,438 | | | 25,238 | | | 5,457 | | | 121,773 | |
|
| |
| |
| |
| |
| |
| | |
Earnings per share for the Company shareholders (NIS): | | |
Basic: | | |
From continuing operations | | | | 12.81 | | | 1.63 | | | 0.67 | | | 0.20 | | | 3.05 | |
From discontinuing operations | | | | 0.21 | | | (0.02 | ) | | (0.0 | ) | | (0.06 | ) | | 0.14 | |
|
| |
| |
| |
| |
| |
| | | | 13.02 | | | 1.61 | | | 0.67 | | | 0.14 | | | 3.19 | |
|
| |
| |
| |
| |
| |
| | |
Number of shares (in thousands) | | | | 30,090 | | | 38,200 | | | 37,820 | | | 38,200 | | | 38,164 | |
|
| |
| |
| |
| |
| |
Note 1 – Description of the pro forma event and the presentation basis
| The Pro Forma Financial Statements are prepared in conformance with the provisions of regulation 9.a. of the Securities Regulations (Financial Statements and Immediate Reports),5730 – 1970. |
| On September 29, 2008, the Company purchased the end-equipment operations and the retail cellular operations (“the Cellular Operations”) of Suny, which was transacted through Suny’s subsidiaries, Suny Telecom (1994) Ltd. (“Suny Telecom”) and Dyn Dynamic Ltd. (“Dynamica”). In consideration for the purchase of the Cellular Operations, the Company paid the inclusive sum of NIS 255.8 million. The purchase price was determined pursuant to a valuation of the operations being acquired, which was based on the total assets and liabilities being transferred, as presented in the Financial Statements of the subsidiaries as on June 30, 2008 (“the Capital Being Transferred”). The determinant Capital Being Transferred is the Capital Being Transferred as on the transaction closing date, and the consideration for the purchase of the Operations was updated, according to its value on this date, to the inclusive sum of approximately NIS 243.8 million. |
| c. | The pro forma assumptions |
| The pro forma data were prepared on the basis of the financial data of the Company, Suny Telecom and Dynamica. The pro forma data reflect the consolidated operating results had the operations been purchased on January 1, 2007. |
Note 2 – Pro forma adjustments
| The book value of the assets acquired, according to the books of Suny Telecom and Dynamica as on September 29, 2008, is NIS 78,133 thousands. |
| b. | Purchase Price Allocation |
| Pursuant to acquisition accounting, the purchase cost is allocated to the tangible assets and the intangible assets being acquired and to liabilities that the buyer is assuming, based on their fair value valuations. The Company determined, temporarily, that the fair value of certain assets and liabilities shall be the same as their book value. External experts will be used to perform valuations of the assets and liabilities for the purpose of allocating the final purchase cost. Based on the initial valuations, the purchase value shall be allocated in the following manner: |
| September 29, 2008
| Additional value
| Allocation of the purchase price
|
---|
| | | |
---|
| | | |
---|
| | | |
---|
| | | |
---|
Inventories | | | | 27,050 | | | | | | 27,050 | |
Other tangible assets | | | | 124,146 | | | - | | | 124,146 | |
Goodwill | | | | - | | | 165,665 | | | 165,665 | |
Liabilities | | | | (73,063 | ) | | - | | | (73,063 | ) |
|
| |
| |
| |
T o t a l | | | | 78,133 | | | 165,665 | | | 243,798 | |
|
| |
| |
| |
| The purchase price allocation presented in this unaudited summary Pro Forma Statement is based on the initial valuations of the tangible and intangible assets, as described above. The final valuations and any updating of the preliminary interim valuations may differ from the initial valuations. Consequently, for the purpose of the final purchase price allocation, the sums that changed in relation to the purchase price allocation presented in these statements will have to be reclassified. Any material change in the valuations and the purchase cost allocation will have a material impact on the Company’s depreciation and amortization expenses, on this Pro Forma Statement and on the data in the Company’s Statement of Operations subsequent to the purchase transaction. |
| c. | Intercompany transactions were neutralized for the purpose of the consolidation. |