RAMAT GAN, Israel, Aug. 31, 2017 /PRNewswire/ -- B Communications Ltd. ("the Company") (NASDAQ Global Select Market and TASE: BCOM), a holding company with a controlling interest in Israel's largest telecommunications provider, Bezeq, The Israel Telecommunication Corporation Ltd. (TASE: BEZQ), today reported its financial results for the second quarter of 2017.

"We are very pleased with the results of the second quarter of 2017 in which Bezeq achieved net profit of NIS 358 million ($102 million), which is on target with its annual net profit guidance of NIS 1.4 billion ($400 million) for 2017. With full confidence in Bezeq's long term cash generating power, we will continue our efforts to strengthen our financial stability and liquidity in order to improve our debt and equity positions" said Doron Turgeman, CEO of B Communications.

Agreement with the Israeli Tax Authority: On April 27, 2017, the Company entered into a tax assessment agreement with the Israeli Tax Authority with respect to final tax assessments for the tax years 2010-2014. The Agreement covers all pending tax assessments and other tax matters with respect to such years. Pursuant to the Agreement, the Company paid the Israeli Tax Authority NIS 25 million ($7 million), including interest and CPI linkage differences. In addition, according to the agreement the cost of Bezeq shares held by the Company for tax purposes will be approximately NIS 8.25 per share.

Dividends from Bezeq: In accordance with Bezeq's dividend policy, Bezeq distributed during the second quarter of 2017 its profits for the second half of 2016 as a cash dividend of NIS 578 million ($165 million) to its shareholders. The dividend which was approved by Bezeq's general meeting of shareholders was paid on May 29, 2017. B Communications share of the dividend distribution was NIS 152 million ($44 million).

On August 23, 2017, the Board of Directors of Bezeq resolved to recommend to the general meeting of its shareholders the distribution of a cash dividend of NIS 708 million ($203 million), representing Bezeq's net profit for the first half of 2017. The dividend, which is subject to shareholders' approval, will be paid on October 16, 2017 to shareholders of record as of October 1, 2017. B Communications' share of the dividend distribution, if approved, is anticipated to be NIS 186 million ($53 million).

ISA Investigation: The Company has been reporting the events concerning the investigation by the Israel Securities Authority ("ISA") relating to alleged improprieties surrounding the Yes-Bezeq deal. As reported, the investigation appears to focus on Bezeq's 2015 acquisition of the remaining ownership interest in its satellite TV unit, Yes, from its parent company Eurocom Communications. As previously reported the Company's Chairman and other senior officers at Yes were remanded to house arrest for a period of time and later barred from communicating on certain issues related to the investigation. In addition, following initial reports about the investigation, civil claims with motions to certify the claims as class action lawsuits were filed in Israel against the Company, Bezeq and others. The Company is currently evaluating the claims and its course of action.

Financial Liabilities and Liquidity

As of June 30, 2017, B Communications' unconsolidated liquidity balances (comprised of cash and cash equivalents, short term investments and funds deposited in a pledged account) totaled NIS 372 million ($106 million) and its financial liabilities totaled NIS 2.45 billion ($702 million), including NIS 2 billion ($568 million) of Series C Debentures, NIS 461 million ($132 million) of Series B Debentures (the totals for both series include accrued interest and unamortized premiums, discounts and debt issuance costs) and a NIS 7 million ($2 million) tax liability.


    (In millions)               June 30, June 30,  June 30,   December 31,
                                -------- --------  --------   ------------

                                    2017      2017       2016            2016
                                    ----      ----       ----            ----

                                     NIS      US$       NIS            NIS
                                     ---      ---       ---            ---

    Financial liabilities
    ---------------------

    73/8% Senior Secured Notes         -        -     2,500               -

    Series B debentures              461       132        696             693

    Series C debentures            1,986       568          -          1,881

    Tax liability                      7         2         71              34
                                     ---       ---        ---             ---

    Total financial liabilities    2,454       702      3,267           2,608
                                   -----       ---      -----           -----


    Liquidity
    ---------

    Cash and short term
     investments                     336        96        252             388

    Pledged account(1)                36        10      1,096              47
                                     ---       ---      -----             ---

    Total liquidity                  372       106      1,348             435
                                     ---       ---      -----             ---


    Net debt                       2,082       596      1,919           2,173
                                   =====       ===      =====           =====

(1) Account previously pledged as collateral to the security agent for the benefit of the holders of the 73/8% Senior Secured Notes (the "Notes"). After the full redemption of the Notes in October 2016, the Pledged account is solely for the benefit of the holders of the Series C Debentures. According to the indenture for the Series C Debentures the account is required to include sufficient funds to meet the next interest payment payable to the holders of those debentures.


    B Communications Unconsolidated Sources and Uses for the Six
     Months Ended June 30, 2017


    (In millions)                                 NIS               US$
                                                  ---               ---


    Net debt as of December 31,
     2016                                       2,173                622


    Dividend received from
     Bezeq                                      (152)              (43)

    Financial expenses, net                        57                 16

    Operating expenses                              4                  1
                                                  ---                ---


    Net debt as of June 30,
     2017                                       2,082                596
                                                =====                ===

B Communications' Second Quarter Consolidated Financial Results

B Communications' consolidated revenues for the second quarter of 2017 totaled NIS 2.46 billion ($705 million), a 1.9% decrease compared to the NIS 2.51 billion reported in the second quarter of 2016. For both the current and the prior-year periods, B Communications' consolidated revenues consisted entirely of Bezeq's revenues.

B Communications' consolidated operating profit for the second quarter of 2017 totaled NIS 467 million ($134 million), a 9.7% decrease compared to the NIS 517 million reported in the second quarter of 2016.

B Communications' consolidated net profit for the second quarter of 2017 totaled NIS 251 million ($72 million), a 4.9% decrease compared with the NIS 264 million reported in the second quarter of 2016.

B Communications' net profit attributable to shareholders in the second quarter of 2017 was NIS 45 million ($13 million) compared with net profit attributable to shareholders of NIS 40 million reported in the second quarter of 2016.



    B Communications' Second Quarter Unconsolidated Financial Results


    (In millions)                       Three months ended
                                        June 30,                        Year ended
                                                                     December 31,
                                                                     ------------

                                          2017       2017       2016             2016
                                          ----       ----       ----             ----

                                           NIS       US$       NIS             NIS
                                           ---       ---       ---             ---

    Interest in Bezeq's
     net profit                             94         27         99              332

    Financing expenses,
     net                                  (27)       (8)      (38)           (485)

    Operating expenses                     (2)         -       (2)            (12)

    Income tax expenses                      -         -         -             (4)

    PPA amortization,
     net                                  (20)       (6)      (19)            (67)
                                           ---        ---        ---              ---

    Net profit (loss)                       45         13         40            (236)
                                           ===        ===        ===             ====

As of June 30, 2017, B Communications held approximately 26.34% of Bezeq's outstanding shares. B Communications' interest in Bezeq's net profit for the second quarter of 2017 totaled NIS 94 million ($27 million), compared with NIS 99 million reported in the second quarter of 2016.

During the second quarter of 2017, B Communications recorded net amortization expenses of NIS 20 million ($6 million), related to its Bezeq purchase price allocation ("Bezeq PPA"). From April 14, 2010, the date of the acquisition of its interest in Bezeq, until June 30, 2017, B Communications has amortized approximately 78% of the total Bezeq PPA. The Bezeq PPA amortization expense is a non-cash expense that is subject to adjustment.

B Communications' unconsolidated net financial expenses for the second quarter of 2017 totaled NIS 27 million ($8 million) compared with net financial expenses of NIS 38 million in the second quarter of 2016. B Communications' net financial expenses in the second quarter of 2017 included NIS 26 million ($8 million) related to its Series B and C debentures and financial expenses of NIS 1 million ($300 thousands) generated by short term investments.

B Communications' unconsolidated net profit for the second quarter of 2017 was NIS 45 million ($13 million) compared with net profit attributable to shareholders of NIS 40 million reported in the second quarter of 2016.

The Bezeq Group Results (Consolidated)

To provide further insight into its results, the Company is providing the following summary of the consolidated financial report of the Bezeq Group for the quarter ended June 30, 2017. For a full discussion of Bezeq's results for the quarter ended June 30, 2017, please refer to its website: http://ir.bezeq.co.il.





            Bezeq Group (consolidated)                   Q2 2017                   Q2 2016           % change
                                                         -------                   -------          --------

                                                      (NIS millions)
                                                      -------------


    Revenues                                                       2,463                      2,511           (1.9%)

    Operating profit                                                 573                        616           (7.0%)

    Operating margin                                               23.3%                     24.5%

    Net profit                                                       358                        377           (5.0%)

    EBITDA                                                           997                      1,056           (5.6%)

    EBITDA margin                                                  40.5%                     42.1%

    Diluted EPS (NIS)                                               0.13                       0.14           (7.1%)

    Cash flow from operating
     activities                                                      875                        870             0.6%

    Payments for investments                                         406                        387             4.9%

    Free cash flow (1)                                               487                        539           (9.6%)

    Total debt                                                    11,519                     11,504             0.1%

    Net debt                                                       9,646                      9,254             4.2%

    EBITDA (trailing twelve
     months)                                                       3,972                      4,135           (3.9%)

    Net debt/EBITDA (end of
     period) (2)                                                    2.43                       2.24
    -----------------------                                         ----                       ----


    (1)Free cash flow is defined as cash flow from operating activities less net payments for
     investments.

    (2)EBITDA in this calculation refers to the trailing twelve months.

Revenues of the Bezeq Group in the second quarter of 2017 were NIS 2.46 billion ($705 million) compared to NIS 2.51 billion in the corresponding quarter of 2016, a decrease of 1.9%. The decrease was due to lower revenues at Bezeq Fixed-Line, Pelephone and Yes partially offset by an increase in revenues at Bezeq International.

Salary expenses of the Bezeq Group in the second quarter of 2017 were NIS 494 million ($139 million) compared to NIS 495 million in the corresponding quarter of 2016, a decrease of 0.2%.

Operating expenses of the Bezeq Group in the second quarter of 2017 were NIS 973 million ($278 million) compared to NIS 972 million in the corresponding quarter of 2016, an increase of 0.1%.

Other operating income, net of the Bezeq Group in the second quarter of 2017 amounted to NIS 1 million ($300 thousands) compared to NIS 12 million in the corresponding quarter of 2016. Other operating income, net was impacted due to timing differences in the sale of real estate at Bezeq Fixed-Line in the second quarter of 2017.

Depreciation and amortization expenses of the Bezeq Group in the second quarter of 2017 were NIS 424 million ($121 million) compared to NIS 440 million in the corresponding quarter of 2016, a decrease of 3.6%. The decrease was primarily due to a reduction in depreciation expenses at Bezeq Fixed-Line as well as a reduction in PPA amortization expenses recorded in connection with the increase in its ownership interest in Yes.

Operating profit of the Bezeq Group in the second quarter of 2017 was NIS 573 million ($164 million) compared to NIS 616 million in the corresponding quarter of 2016, a decrease of 7.0%.

Financing expenses, net of the Bezeq Group in the second quarter of 2017 amounted to NIS 102 million ($29 million) compared to NIS 105 million in the corresponding quarter of 2016, a decrease of 2.9%. The decrease in financing expenses was primarily due a decrease in the estimated second contingent consideration in relation to the acquisition of Yes of NIS 84 million ($24 million). This amount was partially offset by an update in the estimated fair value of advanced payments made by the Bezeq Group to Eurocom DBS of NIS 57 million ($16 million), increased financing expenses at Yes as well as financing expenses of NIS 13 million recognized in connection with the exchange of Yes debentures for Bezeq Fixed-Line debentures.

Tax expenses of the Bezeq Group in the second quarter of 2017 were NIS 111 million ($32 million) compared to NIS 133 million in the corresponding quarter of 2016, a decrease of 16.5%. The decrease was due a decrease in the Israeli corporate tax rates from 25% in 2016 to 24% in 2017.

Net profit of the Bezeq Group in the second quarter of 2017 was NIS 358 million ($102 million) compared to NIS 377 million in the corresponding quarter of 2016, a decrease of 5.0%.

EBITDA of the Bezeq Group in the second quarter of 2017 was NIS 997 million ($285 million) (EBITDA margin of 40.5%) compared to NIS 1.056 billion (EBITDA margin of 42.1%) in the corresponding quarter of 2016, a decrease of 5.6%.

Cash flow from operating activities of the Bezeq Group in the second quarter of 2017 was NIS 875 million ($250 million) compared to NIS 870 million in the corresponding quarter of 2016, an increase of 0.6%.

Payments for investments (Capex) of the Bezeq Group in the second quarter of 2017 was NIS 406 million ($116 million) compared to NIS 387 million in the corresponding quarter of 2016, an increase of 4.9%.

Free cash flow of the Bezeq Group in the second quarter of 2017 was NIS 487 million ($139 million) compared to NIS 539 million in the corresponding quarter of 2016, a decrease of 9.6%. The decrease was primarily due to decrease in proceeds from the sale of real estate in the amount of NIS 38 million ($11 million).

Total debt of the Bezeq Group as of June 30, 2017 was NIS 11.5 billion ($3.3 billion) compared to NIS 11.5 billion as of June 30, 2016.

Net debt of the Bezeq Group was NIS 9.6 billion ($2.75 billion) as of June 30, 2017 compared to NIS 9.3 billion as of June 30, 2016.

Net debt to EBITDA (trailing twelve months) ratio of the Bezeq Group as of June 30, 2017, was 2.43, compared to 2.24 as of June 30, 2016.

Notes:

Convenience translation to U.S Dollars

Unless noted specifically otherwise, the dollar denominated figures were converted to US$ using a convenience translation based on the New Israeli Shekel (NIS)/US$ exchange rate of NIS 3.496 = US$ 1 as published by the Bank of Israel for June 30, 2017.

Use of non-IFRS financial measures

We and the Bezeq Group's management regularly use supplemental non-IFRS financial measures internally to understand, manage and evaluate its business and make operating decisions. The following non-IFRS measures are provided in the press release and accompanying supplemental information because management believes these measurements are useful for investors and financial institutions to analyze and compare companies on the basis of operating performance:


    --  EBITDA - defined as net profit plus income tax expenses, share of loss
        in equity accounted investee, net financing expenses and depreciation
        and  amortization;
    --  EBITDA trailing twelve months - defined as net profit plus income tax
        expenses, share of loss in equity accounted investee, net financing
        expenses and depreciation and  amortization during last twelve months;
    --  Net debt - defined as long and short term bank loans and debentures
        minus cash and cash equivalents and short term investments;
    --  Net debt to EBITDA ratio - defined as net debt divided by the trailing
        twelve months EBITDA;
    --  Free Cash Flow (FCF) - defined as cash from operating activities less
        cash for the purchase/sale of property, plant and equipment, and
        intangible assets, net.

These non-IFRS financial measures may differ materially from the non-IFRS financial measures used by other companies.

We present the Bezeq Group's EBITDA as a supplemental performance measure because we believe that it facilitates operating performance comparisons from period to period and company to company by backing out potential differences caused by variations in capital structure, tax positions (such as the impact of changes in effective tax rates or net operating losses) and the age of, and depreciation expenses associated with, fixed assets (affecting relative depreciation expense).

EBITDA should not be considered in isolation or as a substitute for net profit or other statement of operations or cash flow data prepared in accordance with IFRS as a measure of profitability or liquidity. EBITDA does not take into account our debt service requirements and other commitments, including capital expenditures, and, accordingly, is not necessarily indicative of amounts that may be available for discretionary uses. In addition, EBITDA, as presented in this press release, may not be comparable to similarly titled measures reported by other companies due to differences in the way that these measures are calculated.

Management of Bezeq believes that free cash flow is an important measure of its liquidity as well as its ability to service long-term debt, fund future growth and to provide a return to shareholders. We also believe this free cash flow definition does not have any material limitations. Free cash flow is a financial index which is not based on IFRS. Free cash flow is defined as cash from operating activities less cash for the purchase/sale of property, plant and equipment, and intangible assets, net.

Bezeq also uses the net debt and net debt to EBITDA trailing twelve months ratio to analyze its financial capacity for further leverage and in analyzing the company's business and financial condition. Net debt reflects long and short term liabilities minus cash and cash equivalents and investments.

Reconciliations between the Bezeq Group's results on an IFRS and non-IFRS basis with respect to these non-IFRS measurements are provided in tables immediately following the Company's consolidated results. The non-IFRS financial measures are not meant to be considered in isolation or as a substitute for comparable IFRS measures, and should be read only in conjunction with its consolidated financial statements prepared in accordance with IFRS.

About B Communications Ltd.

B Communications is a holding company with a controlling interest in Israel's largest telecommunications provider, Bezeq, The Israel Telecommunication Corp. (TASE: BEZQ). B Communications shares are traded on NASDAQ and the TASE under the symbol "BCOM." For more information please visit the following Internet sites:

www.bcommunications.co.il

ir.bezeq.co.il

www.eurocom.co.il

www.igld.com

Forward-Looking Statements

This press release contains forward-looking statements that are subject to risks and uncertainties. Factors that could cause actual results to differ materially from these forward-looking statements include, but are not limited to, general business conditions in the industry, changes in the regulatory and legal compliance environments, the failure to manage growth and other risks detailed from time to time in B Communications' filings with the Securities Exchange Commission. These documents contain and identify other important factors that could cause actual results to differ materially from those contained in our projections or forward-looking statements. Stockholders and other readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. We undertake no obligation to update publicly or revise any forward-looking statement.

For further information, please contact:
Idit Cohen - IR Manager

idit@igld.com / Tel: +972-3-924-0000

Investor relations contacts:
Hadas Friedman - Investor Relations
Hadas@km-ir.co.il / Tel: +972-3-516-7620


                                                                                       B Communications Ltd.

    Condensed Consolidated Statements of Financial Position as at
    -------------------------------------------------------------

    (In millions)



                                                    June 30,      June 30,  June 30,               December 31,
                                                    --------      --------  --------               ------------

                                                        2017           2017       2016                        2016
                                                        ----           ----       ----                        ----

                                                         NIS           US$       NIS                        NIS
                                                         ---           ---       ---                        ---


    Current Assets

    Cash and cash
     equivalents                                       1,948            558      1,357                         762

    Restricted cash                                        -             -       658                           -

    Investments                                          297             85      1,584                         907

    Trade receivables                                  1,991            570      2,029                       2,000

    Other receivables                                    349            100        210                         216

    Related party                                         56             16         29                           -

    Inventory                                            105             30        109                         106
                                                         ---            ---        ---                         ---

    Total current
     assets                                            4,746          1,359      5,976                       3,991
                                                       -----          -----      -----                       -----


    Non-Current Assets

    Trade and other
     receivables                                         507            145        647                         644

    Property, plant
     and equipment                                     7,049          2,016      7,120                       7,072

    Intangible assets                                  6,314          1,806      6,859                       6,534

    Deferred expenses
     and investments                                     448            128        636                         447

    Broadcasting
     rights                                              456            130        455                         432

    Investment in
     equity-
     accounted
     investee                                             12              3         21                          18

    Deferred tax
     assets                                            1,015            290      1,099                       1,007
                                                       -----            ---      -----                       -----

    Total non-
     current assets                                   15,801          4,518     16,837                      16,154
                                                      ------          -----     ------                      ------


    Total assets                                      20,547          5,877     22,813                      20,145
                                                      ======          =====     ======                      ======




                                                                                       B Communications Ltd.

    Condensed Consolidated Statements of Financial Position as at
    -------------------------------------------------------------

    (In millions)



                                                    June 30,      June 30,  June 30,               December 31,
                                                    --------      --------  --------               ------------

                                                        2017           2017       2016                        2016
                                                        ----           ----       ----                        ----

                                                         NIS           US$       NIS                        NIS
                                                         ---           ---       ---                        ---


    Current Liabilities

    Bank loans and
     credit and
     debentures                                        1,184            339      2,184                       2,051

    Trade and other
     payables                                          1,621            464      1,607                       1,640

    Related party                                          -             -       208                          32

    Current tax
     liabilities                                         119             34        698                         138

    Provisions                                            79             23         90                          80

    Employee benefits                                    318             91        370                         315
                                                         ---            ---        ---                         ---

    Total current
     liabilities                                       3,321            951      5,157                       4,256
                                                       -----            ---      -----                       -----


    Non-Current Liabilities

    Bank loans and
     debentures                                       12,769          3,651     12,716                      11,446

    Employee benefits                                    259             74        239                         258

    Other liabilities                                    251             72        252                         244

    Provisions                                            48             14         46                          47

    Deferred tax
     liabilities                                         542            155        667                         593
                                                         ---            ---        ---                         ---

    Total non-
     current
     liabilities                                      13,869          3,966     13,920                      12,588
                                                      ------          -----     ------                      ------


    Total liabilities                                 17,190          4,917     19,077                      16,844
                                                      ------          -----     ------                      ------


    Equity

    Attributable to
     shareholders of
     the Company                                       1,252            358      1,426                       1,170

    Non-controlling
     interests                                         2,105            602      2,310                       2,131
                                                       -----            ---      -----                       -----

    Total equity                                       3,357            960      3,736                       3,301
                                                       -----            ---      -----                       -----


    Total liabilities
     and equity                                       20,547          5,877     22,813                      20,145
                                                      ------          -----     ------                      ------




                                                                                                              B Communications Ltd.

    Condensed Consolidated Statements of Income for the
    ---------------------------------------------------

    (In millions except per share data)



                                                                                                                              Year ended

                                                        Six months period ended June 30,   Three months period ended June 30,         December 31,
                                                        --------------------------------   ----------------------------------         ------------

                                                               2017           2017        2016            2017           2017            2016           2016
                                                               ----           ----        ----            ----           ----            ----           ----

                                                                NIS           US$        NIS            NIS           US$            NIS           NIS
                                                                ---           ---        ---            ---           ---            ---           ---


    Revenues                                                  4,916          1,406       5,070           2,463            705           2,511         10,084


    Costs and expenses

    Depreciation and amortization                             1,053            302       1,083             525            150             538          2,161

    Salaries                                                    998            285       1,008             494            141             494          2,015

    General and operating expenses                            1,936            554       1,995             975            279             974          4,021

    Other operating expenses

      (income), net                                               1              -        (7)              2              1            (12)            21
                                                                ---            ---        ---             ---            ---             ---            ---


                                                              3,988          1,141       4,079           1,996            571           1,994          8,218
                                                              -----          -----       -----           -----            ---           -----          -----


    Operating profit                                            928            265         991             467            134             517          1,866


    Financing expenses, net                                     260             74         335             129             37             143            931
                                                                ---            ---         ---             ---            ---             ---            ---


    Profit after financing

     expenses, net                                              668            191         656             338             97             374            935


    Share of loss in

     equity-accounted investee                                    4              1           2               2              1               1              5
                                                                ---            ---         ---             ---            ---             ---            ---


    Profit before income tax                                    664            190         654             336             96             373            930


    Income tax expenses                                         174             50         230              85             24             109            442
                                                                ---            ---         ---             ---            ---             ---            ---


    Net profit for the period                                   490            140         424             251             72             264            488
                                                                ===            ===         ===             ===            ===             ===            ===


    Profit (loss) attributable to:

    Shareholders of the Company                                  84             24          17              45             13              40          (236)

    Non-controlling interests                                   406            116         407             206             59             224            724
                                                                ---            ---         ---             ---            ---             ---            ---


    Net Profit for the period                                   490            140         424             251             72             264            488
                                                                ===            ===         ===             ===            ===             ===            ===


    Earnings (loss) per share

    Basic                                                      2.82           0.81        0.59            1.51           0.43            1.35         (7.92)
                                                               ====           ====        ====            ====           ====            ====          =====

    Diluted                                                    2.82           0.81        0.59            1.51           0.43            1.35         (7.92)
                                                               ====           ====        ====            ====           ====            ====          =====



    Reconciliation for NON-IFRS Measures
    ------------------------------------

    EBITDA

    The following is a reconciliation of the Bezeq Group's net profit to EBITDA:


    (In millions)                      Three month period ended June 30,          Trailing twelve months ended June 30,
                                       ---------------------------------          -------------------------------------

                                              2017           2017            2016            2017            2017           2016
                                              ----           ----            ----            ----            ----           ----

                                               NIS           US$            NIS            NIS            US$           NIS
                                               ---           ---            ---            ---            ---           ---


    Net profit                                 358            102             377           1,287             368          1,441

    Income tax
     expenses                                  111             32             133             533             152            579

    Share of loss
     in equity-
     accounted
     investee                                    2              1               1               7               2              6

    Financing
     expenses, net                             102             29             105             443             127            304

    Depreciation and
     amortization                              424            121             440           1,702             487          1,805
                                               ---            ---             ---           -----             ---          -----


    EBITDA                                     997            285           1,056           3,972           1,136          4,135
                                               ===            ===           =====           =====           =====          =====


    Net Debt

    The following table shows the calculation of the Bezeq Group's net debt:


    (In millions)                             As at June 30,
                                              --------------

                                          2017       2017        2016
                                          ----       ----        ----

                                           NIS       US$        NIS
                                           ---       ---        ---


    Short term bank loans and
     credit and debentures                 958        274       1,958

    Non-current bank loans and
     debentures                         10,561      3,020       9,546

    Cash and cash equivalents          (1,854)     (530)    (1,338)

    Investments                           (19)       (5)      (912)
                                           ---        ---        ----


    Net debt                             9,646      2,759       9,254
                                         =====      =====       =====


    Net Debt to Trailing Twelve Months EBITDA Ratio

    The following table shows the calculation of the Bezeq Group's net debt to
     EBITDA trailing twelve months ratio:



    (In millions)                        As at June 30,
                                         --------------

                                     2017       2017       2016
                                     ----       ----       ----

                                  NIS       US$       NIS
                                  ---       ---       ---


    Net debt                        9,646      2,759      9,254


    Trailing twelve months
     EBITDA                         3,972      1,136      4,135
                                    -----      -----      -----


    Net debt to EBITDA ratio         2.43       2.43       2.24
                                     ====       ====       ====


    Reconciliation for NON-IFRS Measures
    ------------------------------------

    Free Cash Flow

    The following table shows the calculation of the Bezeq Group's free
     cash flow:




    (In millions)                   Three month period
                                    ended June 30,
                                   -------------------

                                      2017       2017       2016
                                      ----       ----       ----

                                       NIS       US$       NIS
                                       ---       ---       ---


    Cash flow from
     operating
     activities                        875        250        870

    Purchase of
     property, plant
     and equipment                   (303)      (87)     (317)

    Investment in
     intangible assets
     and deferred
     expenses                        (103)      (29)      (70)

    Proceeds from the
     sale of property,
     plant and
     equipment                          18          5         56
                                       ---        ---        ---


    Free cash flow                     487        139        539
                                       ===        ===        ===

Designated Disclosure with Respect to the Company's Projected Cash Flows

In connection with the issuance of our Series C Debentures in September 2016, we undertook to comply with the "hybrid model disclosure requirements" as determined by the Israeli Securities Authority and as described in the prospectus governing our Series C Debentures.

This model provides that in the event certain financial "warning signs" exist, and for as long as they exist, we will be subject to certain disclosure obligations towards the holders of our Series C Debentures.

In examining the existence of warning signs as of June 30, 2017, our board of directors noted that our consolidated financial statements (unaudited) as well as our separate internal (unpublished) unaudited financial information as of and for the quarter ended June 30, 2017 reflect that we had a continuing negative cash flow from operating activities of NIS 2 million for the second quarter of 2017.

The Israeli regulations provide that the existence of a continuing negative cash flow from operating activities could be deemed to be a "warning sign" unless our board of directors determines that the possible "warning sign" does not reflect a liquidity problem.

Such continuing negative cash flow from operating activities results from the general operating expenses of the Company of NIS 2 million for the second quarter of 2017 and due to the fact that the Company, as a holding company, does not have any cash inflows from operating activities. Our main source of cash inflows is generated from dividends (classified as cash flow from investing activities) or debt issuances (classified as cash flow from financing activities).

Such continuing negative cash flow from operating activities does not effect our liquidity in any manner. Our board of directors reviewed our financial position, outstanding debt obligations and our existing and anticipated cash resources and uses and determined that the existence of the continuing negative cash flow from operating activities, as mentioned above, does not reflect a liquidity problem.

Disclosure with Respect to the Company's Requirements Under Series C Debentures

The Company declares with respect to the PR reporting period as follows:


    1. The Company did not record in favor of a third party any lien of any rank
       whatsoever over its direct or indirect holdings of 691,361,036 shares of
       Bezeq (the "Bezeq Shares") including over any of the rights accompanying
       such shares.
    2. The Company did not make any disposition of the Bezeq Shares.
    3. The Company did not assume any financial debt (as defined in the Trust
       Deed of Series C) during the reporting period (other than in the
       framework of the issuance of the Debentures (Series C), and its wholly
       owned subsidiaries, including B Communications (SP1) and B Communications
       (SP2) did not issue any financial debt whatsoever during the reporting
       period.
    4. As of the reporting date, the Company holds approximately 26.34% of
       Bezeq's outstanding shares, directly and through its subsidiary.
    5. The equity attributable to the Company's shareholders (not including
       non-controlling interests) according to this report amounts to NIS 1,252
       million, and represents 33.8% of the Company's total balance sheet on an
       unconsolidated basis.


    B Communications' Unconsolidated Balance Sheet


     (In
     millions)                        June 30,          June 30,       June 30,       December 31,
                                      --------          --------       --------       ------------

                                                   2017           2017           2016                2016
                                                   ----           ----           ----                ----

                                                    NIS           US$           NIS                NIS
                                                    ---           ---           ---                ---

     Current
     assets
     -------

     Cash
     and
     cash
     equivalents                                     94             27            677                 114

     Short-
     term
     investments                                    278             80            671                 321

     Other
     receivables                                      1              -           168                   1
                                                    ---            ---           ---                 ---

     Total
     current
     assets                                         373            107          1,516                 436


     Non-
     current
     assets
     -------

     Investment
     in
     an
     investee(*)                                  3,333            953          3,406               3,342
                                                  -----            ---          -----               -----


     Total
     assets                                       3,706          1,060          4,922               3,778
                                                  =====          =====          =====               =====


     Current
     liabilities
     -----------

     Current
     maturities
     of
     debentures                                     226             65            226                 226

     Other
     payables                                        20              6            100                  64
                                                    ---            ---            ---                 ---

     Total
     current
     liabilities                                    246             71            326                 290


     Non-
     current
     liabilities
     -----------

    Debentures                                    2,208            631          3,170               2,318
                                                  -----            ---          -----               -----


     Total
     liabilities                                  2,454            702          3,496               2,608


     Total
     equity                                       1,252            358          1,426               1,170
                                                  -----            ---          -----               -----


     Total
     liabilities
     and
     equity                                       3,706          1,060          4,922               3,778
                                                  =====          =====          =====               =====

((*)) Investment in Bezeq.

View original content:http://www.prnewswire.com/news-releases/b-communications-reports-financial-results-for-the-second-quarter-of-2017-300512324.html

SOURCE B Communications Ltd.