XML 79 R63.htm IDEA: XBRL DOCUMENT v3.8.0.1
Operating expenses (Tables)
12 Months Ended
Dec. 31, 2017
Operating expenses  
Schedule of Interconnection costs and other telecommunication charges

 

 

 

Years ended December 31,

 

2017

2016

2015

Fixed telephony interconnection costs

(486)
(445)
(327)

Cost of international outbound calls

(272)
(268)
(192)

Lease of circuits and use of public network

(490)
(461)
(336)

Mobile Services - charges for roaming

(348)
(414)
(374)

Mobile Services - charges for TLRD

(1,552)
(965)
(941)

 

 

 

 

 

(3,148)
(2,553)
(2,170)

 

 

 

 

 

Schedule of Fees for services, maintenance, materials and supplies

 

 

 

Years ended December 31,

 

2017

2016

2015

Maintenance of hardware and software

(671)
(546)
(331)

Technical maintenance

(1,393)
(1,329)
(854)

Service connection fees for fixed lines and Internet lines

(600)
(267)
(224)

Service connection fees capitalized as SAC (Note 3.j)

23
14
14

Service connection fees capitalized as Intangible assets (Note 3.j)

50
41
36

Other maintenance costs

(716)
(524)
(396)

Obsolescence of inventories – Mobile Services (Note 7)

(17)
(45)
(38)

Call center fees

(1,999)
(1,428)
(1,297)

Other fees for services

(1,211)
(862)
(793)

Directors and Supervisory Committee’s fees

(66)
(60)
(36)

 

 

 

 

 

(6,600)
(5,006)
(3,919)

 

 

 

 

 

Schedule of Taxes and fees with the Regulatory Authority

 

 

 

Years ended December 31,

 

2017

2016

2015

Turnover tax

(3,528)
(2,817)
(2,122)

Taxes with the Regulatory Authority

(1,049)
(1,078)
(917)

Tax on deposits to and withdrawals from bank accounts

(626)
(539)
(403)

Municipal taxes

(531)
(395)
(289)

Other taxes

(373)
(296)
(212)

 

 

 

 

 

(6,107)
(5,125)
(3,943)

 

 

 

 

 

Schedule of Commissions

 

 

 

Years ended December 31,

 

2017

2016

2015

Agent commissions

(2,602)
(3,078)
(2,659)

Agent commissions capitalized as SAC (Note 3.j)

986
1,403
1,172

Distribution of prepaid cards commissions

(842)
(763)
(635)

Collection commissions

(1,147)
(1,295)
(983)

Other commissions

(26)
(116)
(88)

 

 

 

 

 

(3,631)
(3,849)
(3,193)

 

 

 

 

 

Schedule of Advertising

 

 

 

Years ended December 31,

 

2017

2016

2015

Media advertising

(769)
(527)
(524)

Fairs and exhibitions

(264)
(176)
(137)

Other advertising costs

(185)
(171)
(153)

 

 

 

 

 

(1,218)
(874)
(814)

 

 

 

 

 

Schedule of Cost of Value Added Services

 

 

 

Years ended December 31,

 

2017

2016

2015

Cost of mobile value added services

(829)
(1,446)
(1,218)

Cost of fixed value added services

(45)
(53)
(38)

 

 

 

 

 

(874)
(1,499)
(1,256)

 

 

 

 

 

Schedule of Other operating expenses

 

 

 

Years ended December 31,

 

2017

2016

2015

Transportation, freight and travel expenses

(927)
(961)
(768)

Delivery costs capitalized as SAC

79
134
85

Rental expense

(1,069)
(765)
(540)

Energy, water and others

(1,117)
(783)
(429)

International and satellite connectivity

(246)
(215)
(202)

 

 

 

 

 

(3,280)
(2,590)
(1,854)

 

 

 

 

 

Schedule of Depreciation & Amortization

 

 

 

Years ended December 31,

 

2017

2016

2015

Depreciation of PP&E

(5,039)
(4,358)
(3,046)

Amortization of SAC and service connection costs

(1,524)
(1,474)
(1,045)

Amortization of 3G/4G licenses

(325)
(338)
(324)

Amortization of other intangible assets

(40)
(28)
(23)

 

 

 

 

 

(6,928)
(6,198)
(4,438)

 

 

 

 

 

Schedule of Disposals and Impairment of Property Plant and Equipment

 

 

 

Years ended December 31,

 

2017

2016

2015

Gain on disposal and impairment of PP&E (*)

-

-

31

Impairment of PP&E – Fixed services

(5)
2
(116)

Impairment of PP&E – Mobile services

(229)
(369)
(114)

Decrease of PP&E – Fixed services

(16)
(1)

-

Decrease of PP&E – Mobile services

(66)
(15)

-

 

 

 

 

 

(316)
(383)
(199)

 

 

 

 

 

(*) Since 2016 these results are included in Other Income.

 

Schedule of operating expenses disclosed per function

 

 

 

Years ended December 31,

 

2017

2016

2015

Operating costs

(32,287)
(27,628)
(20,578)

Administration costs

(3,306)
(2,453)
(1,827)

Commercialization costs

(16,708)
(14,829)
(11,594)

Other expenses – provisions

(590)
(187)
(113)

Gain on disposal of PP&E and impairment of PP&E

(316)
(383)
(199)

 

 

 

 

 

(53,207)
(45,480)
(34,311)

 

 

 

 

 

Schedule of Future minimum lease payments on non cancellable operating lease agreements

 

Future minimum lease payments from of non cancellable operating lease agreements as of December 31, 2017, 2016 and 2015 are as follows:

 

 

Less than 1
year

1-5 years

More than 5
years

Total

2015

436
890
31
1,357

2016

636
1,169
74
1,879

2017

681
1,185
143
2,009