XML 109 R102.htm IDEA: XBRL DOCUMENT

Financial instruments by category (Details 7)

12 Months Ended

Jun. 30, 2018

Discounted Cash Flow [Member] | Level 3 [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

<p style="text-align: left; margin-left: 0; font-size: 13px; color: rgb(0, 0, 0)"><font style="font: 10pt Times New Roman, Times, Serif">Trade and other receivables -. Cellcom</font></p>

Pricing model / method

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Discounted cash flows</font></p>

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Discount interest rate.</font></p>

3.30%

Cash Flows - Theoretical Price [Member] | Level 2 [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Interest rate swaps</font></p>

Pricing model / method

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Cash flows - Theoretical price</font></p>

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Interest rate futures contracts and cash flows</font></p>

Binomial Tree Theoretical Price I [Member] | Level 3 [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Preferred shares of Condor</font></p>

Pricing model / method

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Binomial tree – Theoretical price I</font></p>

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Underlying asset price (Market price); share price volatility (historical) and market interest rate (Libor rate curve).</font></p>

<p style="margin: 0pt"></p> <p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left"><font style="font: 10pt Times New Roman, Times, Serif">Underlying asset price 1.8 to 2.2</font></p> <p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left"><font style="font: 10pt Times New Roman, Times, Serif">Share price volatility 58% to 78%</font></p> <p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left"><font style="font: 10pt Times New Roman, Times, Serif">Market interest-rate 1.7% to 2.1%</font></p>

Discounted Cash Flows - Theoretical Price [Member] | Level 3 [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Promissory note</font></p>

Pricing model / method

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Discounted cash flows - Theoretical price</font></p>

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Market interest-rate (Libor rate curve)</font></p>

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Market interest-rate 1.8% to 2.2%</font></p>

Black-Scholes Theoretical Price [Member] | Level 3 [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">TGLT Non-convertible Notes</font></p>

Pricing model / method

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Black-Scholes – Theoretical price</font></p>

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Underlying asset price (Market price); share price volatility (historical) and market interest rate.</font></p>

<p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left"><font style="font: 10pt Times New Roman, Times, Serif">Underlying asset price 8 to 12</font></p> <p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left"><font style="font: 10pt Times New Roman, Times, Serif">Share price volatility 50% to 70%</font></p> <p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left"><font style="font: 10pt Times New Roman, Times, Serif">Market interest-rate 8% to 9%</font></p>

Black-Scholes Theoretical Price [Member] | Level 2 [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Warrants of Condor</font></p>

Pricing model / method

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Black-Scholes – Theoretical price</font></p>

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Underlying asset price (Market price); share price volatility (historical) and market interest rate (Libor rate curve).</font></p>

<p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left"><font style="font: 10pt Times New Roman, Times, Serif">Underlying asset price 1.8 to 1.7</font></p> <p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left"><font style="font: 10pt Times New Roman, Times, Serif">Share price volatility 58% to 78% </font></p> <p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left"><font style="font: 10pt Times New Roman, Times, Serif">Market interest-rate 1.7% to 2.1%</font></p>

Discounted Cash Flows [Member] | Level 3 [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

<p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0"><font style="font: 10pt Times New Roman, Times, Serif">Call option of Arcos</font></p>

Pricing model / method

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Discounted cash flows</font></p>

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Projected revenues and discounting rate.</font></p>

Cash Flow / NAV - Theoretical Price [Member] | Level 3 [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Investments in financial assets - Other private companies’ securities (*)</font></p>

^[1]

Pricing model / method

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Cash flow / NAV - Theoretical price</font></p>

<p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left; text-indent: 5.3pt"><font style="font: 10pt Times New Roman, Times, Serif">Projected revenue discounted at the discount rate</font></p> <p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left; text-indent: 5.3pt"><font style="font: 10pt Times New Roman, Times, Serif">The value is calculated in accordance with shares in the equity funds on the basis of their Financial Statements, based on fair value or investments assessments.</font></p>

Cash Flow / NAV - Theoretical Price [Member] | Level 3 [Member] | Minimum [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

1.00%

Cash Flow / NAV - Theoretical Price [Member] | Level 3 [Member] | Maximum [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

3.50%

Discounted Cash Flows - Theoretical Price [Member] | Level 3 [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Investments in financial assets - Others</font></p>

Pricing model / method

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Discounted cash flows - Theoretical price</font></p>

<p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left; text-indent: 5.3pt"><font style="font: 10pt Times New Roman, Times, Serif">Projected revenue discounted at the discount rate</font></p> <p style="font: 10pt/9pt Arial, Helvetica, Sans-Serif; margin: 0pt 0; text-align: left; text-indent: 5.3pt"><font style="font: 10pt Times New Roman, Times, Serif">The value is calculated in accordance with shares in the equity funds on the basis of their Financial Statements, based on fair value or investment assessments.</font></p>

Discounted Cash Flows - Theoretical Price [Member] | Level 3 [Member] | Minimum [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

1.00%

Discounted Cash Flows - Theoretical Price [Member] | Level 3 [Member] | Maximum [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

3.50%

Theoretical Price [Member] | Level 2 And 3 [Member]

Disclosure of significant unobservable inputs used in fair value measurement of assets [line items]

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Derivative financial instruments - Forwards</font></p>

Pricing model / method

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Theoretical price</font></p>

<p style="font: 10pt Arial, Helvetica, Sans-Serif; margin-top: 0pt; margin-bottom: 0pt"><font style="font: 10pt Times New Roman, Times, Serif">Underlying asset price and volatility</font></p>

[1]	An increase in the discount rate would decrease the value of investments in private companies, while an increase in projected revenues would increase their value.