XML 58 R51.htm IDEA: XBRL DOCUMENT v3.10.0.1
Financial instruments by category (Tables)
12 Months Ended
Jun. 30, 2018
Financial Instruments By Category  
Schedule of financial assets and financial liabilities

Financial assets and financial liabilities as of June 30, 2018 are as follows:

 

  Financial assets at amortized cost (i)   Financial assets at fair value through profit or loss   Subtotal financial assets   Non-financial assets   Total
      Level 1 Level 2 Level 3            
June 30, 2018                      
Assets as per Statement of Financial Position                      
Trade and other receivables (excluding the allowance for doubtful accounts and other receivables) 18,648    -  -  -   18,648   5,246   23,894
Investments in financial assets:                      
  - Public companies’ securities  -    -  - 135   135    -   135
  - Private companies’ securities  -    -  - 1,168   1,168    -   1,168
  - Deposits 1,397    -  -  -   1,397    -   1,397
  - Bonds 10    - 505  -   515    -   515
  - Others  -    -  - 793   793    -   793
  - Investments in financial assets with quotation  -   23,198  -  -   23,198    -   23,198
Derivative financial instruments:                      
  - Foreign-currency future contracts  -    - 71  -   71    -   71
  - Others  -    - 16  -   16    -   16
Restricted assets (ii) 6,289    -  -  -   6,289    -   6,289
Financial assets held for sale:                      
  - Clal  -   12,254  -  -   12,254    -   12,254
Cash and cash equivalents:                      
  - Cash at bank and on hand 6,452    -  -  -   6,452    -   6,452
  - Short-term investments 28,334   2,531  -  -   30,865    -   30,865
Total assets 61,130   37,983 592 2,096   101,801   5,246   107,047

  Financial liabilities at amortized cost (i)   Financial liabilities at fair value through profit or loss   Subtotal financial liabilities   Non-financial liabilities   Total
      Level 1 Level 2 Level 3            
June 30, 2018                      
Liabilities as per Statement of Financial Position                      
Trade and other payables 10,265    -  -  -   10,265   7,836   18,101
Borrowings (excluding finance leases) 206,617    -  -  -   206,617    -   206,617
Derivative financial instruments:                      
  - Foreign-currency future contracts  -    - 8  -   8    -   8
  - Swaps  -    - 47  -   47    -   47
  - Others  -   8  - 24   32    -   32
  - Forwards  -    - 118  -   118    -   118
Total liabilities 216,882   8 173 24   217,087   7,836   224,923

 

  (i) The fair value of financial assets and liabilities at their amortized cost does not differ significantly from their book value, except for borrowings (Note 20).

 

Financial assets and financial liabilities as of June 30, 2017 were as follows:

 

  Financial assets at amortized cost (i)   Financial assets at fair value through profit or loss   Subtotal financial assets   Non-financial assets   Total
      Level 1 Level 2 Level 3            
June 30, 2017                      
Assets as per Statements of Financial Position                      
Trade and other receivables (excluding the allowance for doubtful accounts and other receivables) 18,731    -  -  -   18,731   3,819   22,550
Investments in financial assets:                      
  - Public companies’ securities  -    -  - 82   82    -   82
  - Private companies’ securities  -    -  - 964   964    -   964
  - Deposits 1,235    -  -  -   1,235    -   1,235
  - Bonds  -    - 425  -   425    -   425
  - Investments in financial assets with quotation  -   11,017  -  -   11,017    -   11,017
Derivative financial instruments:                      
  - Warrants  -    - 26  -   26    -   26
  - Foreign-currency future contracts  -    - 27  -   27    -   27
  - Swaps  -    - 29  -   29    -   29
Restricted assets (ii) 954    -  -  -   954    -   954
Financial assets held for sale:                      
  - Clal  -   8,562  -  -   8,562    -   8,562
Cash and cash equivalents:                      
  - Cash at bank and on hand 8,529    -  -  -   8,529    -   8,529
  - Short term investments 14,510   1,815  -  -   16,325    -   16,325
Total assets 43,959   21,394 507 1,046   66,906   3,819   70,725

 

  Financial liabilities at amortized cost (i)   Financial liabilities at fair value through profit or loss   Subtotal financial liabilities   Non-financial liabilities   Total
      Level 1 Level 2 Level 3            
June 30, 2017                      
Liabilities as per Statement of Financial Position                      
Trade and other payables 16,166    -  -  -   16,166   7,713   23,879
Borrowings (excluding finance leases) 129,411    -  -  -   129,411    -   129,411
Derivative financial instruments:                      
  - Foreign-currency future contracts  -    - 5  -   5    -   5
  - Forwards  -   5 152 10   167    -   167
Total liabilities 145,577   5 157 10   145,749   7,713   153,462
 
  (i) The fair value of financial assets and liabilities at their amortized cost does not differ significantly from their book value, except for borrowings (Note 19).
  (ii) Corresponds to deposits in guarantee and escrows.
Schedule of book value of financial instruments recognized

The following are details of the book value of financial instruments recognized, which were offset in the statements of financial position:

 

  As of June 30, 2018   As of June 30, 2017
  Gross amounts recognized Gross amounts offset Net amount presented   Gross amounts recognized Gross amounts offset Net amount presented
Financial assets              
Trade and other receivables (excluding the allowance for doubtful accounts and other receivables) 19,523 (875) 18,648   19,602 (871) 18,731
Financial liabilities              
Trade and other payables 11,140 (875) 10,265   17,037 (871) 16,166
Schedule of income, expense, gains and losses on financial instruments

Income, expense, gains and losses on financial instruments can be assigned to the following categories:

 

    Financial assets / liabilities at amortized cost   Financial assets / liabilities at fair value through profit or loss   Total
June 30, 2018            
Interest income   740    -   740
Interest expense   (7,745)    -   (7,745)
Foreign exchange (losses) / gains, net   (9,864)    -   (9,864)
Dividend income   40   42   82
Loss on debt swap   (2,228)    -   (2,228)
Capitalized finance costs   74    -   74
Fair value gain on financial assets at fair value through profit or loss (i)    -   426   426
(Loss) / Gain on derivative financial instruments, net   1   169   170
Other finance costs   (356)    -   (356)
Net (loss) / income (i)   (19,338)   637   (18,701)

 

    Financial assets / liabilities at amortized cost   Financial assets / liabilities at fair value through profit or loss   Total
June 30, 2017            
Interest income   704    -   704
Interest expense   (6,092)    -   (6,092)
Foreign exchange (losses) / gains, net   (1,079)   4   (1,075)
Finance cost charged   3        
Dividend income   33   35   68
Fair value gain on financial assets at fair value through profit or loss    -   2,928   2,928
(Loss) / Gain on derivative financial instruments, net   (46)   158   112
Other finance costs   (743)    -   (743)
Net (loss) / income (i)   (7,220)   3,125   (4,095)

 

    Financial assets / liabilities at amortized cost   Financial assets / liabilities at fair value through profit or loss   Total
June 30, 2016            
Interest income   619    -   619
Interest expense   (2,307)   (23)   (2,330)
Foreign exchange (losses) / gains, net   (2,053)   6   (2,047)
Dividend income    -   72   72
Fair value gain on financial assets at fair value through profit or loss    -   (1,445)   (1,445)
(Loss) / Gain on derivative financial instruments, net    -   927   927
Other finance costs   (515)   (106)   (621)
Fair value loss on associates (ii)    -   79   79
Net (loss) / income (i)   (4,256)   (490)   (4,746)

 

  (i) Included within “Financial results, net“ in the Statements of Income.
  (ii) Included in “Share of profit / (loss) of associates and joint ventures” in the Statement of Income.
Schedule of range of valuation models for the measurement of Level 2 and Level 3 instruments

The Group uses a range of valuation models for the measurement of Level 2 and Level 3 instruments, details of which may be obtained from the following table.

 

Description   Pricing model / method   Parameters   Fair value hierarchy   Range
Trade and other receivables -. Cellcom   Discounted cash flows   Discount interest rate.   Level 3   3.3
Interest rate swaps   Cash flows - Theoretical price   Interest rate futures contracts and cash flows   Level 2   -
Preferred shares of Condor   Binomial tree – Theoretical price I   Underlying asset price (Market price); share price volatility (historical) and market interest rate (Libor rate curve).   Level 3  

Underlying asset price 1.8 to 2.2

Share price volatility 58% to 78%

Market interest-rate 1.7% to 2.1%

Promissory note   Discounted cash flows -  Theoretical price   Market interest-rate (Libor rate curve)   Level 3   Market interest-rate 1.8% to 2.2%
Warrants of Condor   Black-Scholes –  Theoretical price   Underlying asset price (Market price); share price volatility (historical) and market interest rate (Libor rate curve).   Level 2  

Underlying asset price 1.8 to 1.7

Share price volatility 58% to 78%

Market interest-rate 1.7% to 2.1%

TGLT Non-convertible Notes   Black-Scholes –  Theoretical price   Underlying asset price (Market price); share price volatility (historical) and market interest rate.   Level 3  

Underlying asset price 8 to 12

Share price volatility 50% to 70%

Market interest-rate 8% to 9%

Call option of Arcos

 

  Discounted cash flows   Projected revenues and discounting rate.   Level 3   -
Investments in financial assets - Other private companies’ securities (*)   Cash flow / NAV - Theoretical price  

Projected revenue discounted at the discount rate

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.

  Level 3   1 - 3.5
Investments in financial assets - Others   Discounted cash flows -  Theoretical price  

Projected revenue discounted at the discount rate

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.

  Level 3   1 - 3.5
Derivative financial instruments - Forwards   Theoretical price   Underlying asset price and volatility   Level 2 and 3   -

(*) 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.

Schedule of changes in Level 3 instruments

The following table presents the changes in Level 3 financial instruments as of June 30, 2018 and 2017:

 

  Investments in financial assets - Public companies’ Securities   Derivative financial instruments - Forwards   Investments in financial assets - Private companies’ Securities   Investment in financial assets - Others   Loans - non-recourse loan   Total
Balances at June 30, 2016 499    -   1,324   140   (10,999)   (9,036)
Additions and acquisitions 65   (8)   44    -    -   101
Cumulative translation adjustment 21   (2)   169   6   242   436
Reclassification to liabilities held for sale (Note 4)  -    -    -    -   11,272   11,272
Write off (702)   66    -   (146)    -   (782)
Gain / (loss) for the year (i) 199   (66)   (573)    -   (515)   (955)
Balances at June 30, 2017 82   (10)   964    -    -   1,036
Additions and acquisitions  -    -   34   526    -   560
Transfer to level 1 (ii)  -    -   (100)    -    -   (100)
Transfer to current trade and other receivables  -    -    -    -    -    -
Cumulative translation adjustment  -   (14)   489   78    -   553
Deconsolidation (see Note 4.G.)  -    -   (126)    -    -   (126)
Write off (67)    -    -    -    -   (67)
Gain / (loss) for the year (i) 120    -   (93)   189    -   216
Balances at June 30, 2018 135   (24)   1,168   793    -   2,072

 

  (i) Included within “Financial results, net” in the Statements of income.
  (ii) The Group transferred a financial asset measured at fair value from level 3 to level 1, because it began trading in the stock exchange.