Enclosure:
|
Partner Communications Reports that Standard & Poor's Maalot Published a Full Analysis Report Regarding the Company. The Company’s Credit Rating: ilAA-/Stable.
|
Please note that this translation was made for the company's use only and under no circumstances obligates Standard & Poor's Maalot. In the case of any discrepancy with the official Hebrew version published on August 18, 2013, the Hebrew version shall apply.
|
Standard & Poor’s Maalot | November 7, 2013 | Page 1 |
Corporate Credit Rating
|
ilAA-/Stable
|
Business Profile | Financial Profile | ||
●
●
●
|
An established position in the Israeli communication market with a market share of approx. 29%.
A wide range of services which is expected to expand in the upcoming years.
An extended impact on the operational profitability mainly from the increasing competition in the segment following an increase in the number of wireless operators
|
●
●
●
|
The company's financial policy supports, based on our estimate, a decreased leverage as from 2014 and onward and offsets the increased leverage levels from 2012-2013.
The company is expected to report positive free cash flow for an extended period of time.
Expected to continue to refrain from distributing dividends.
|
Outlook: Stable
|
The stable outlook reflects our estimate that the company will continue to implement in the near term a financial policy which supports deleveraging, so that it will be able to maintain the financial ratios which are commensurate with the rating in spite of continued challenges in the communication industry. We consider an S&P adjusted Debt to EBITDA ratio of about 3.5x and an adjusted operating profitability level of about 25% as commensurate with the current rating level.
Downside scenario
We will consider a rating downgrade if the company's adjusted debt to EBITDA ratio shall exceed 4.0x and the adjusted operational profitability level shall drop below 20%.
Upside scenario
A rating upgrade will be possible if the company's adjusted debt to EBITDA ratio shall drop to less than 3.0x and the adjusted operational profitability level shall exceed 30%. In addition, we expect Partner to maintain a liquidity level which is aligned with the company's investment requirements.
|
Standard & Poor’s Maalot | November 7, 2013 | Page 2 |
Assumptions |
Key Metrics*
|
||||
2012A
|
2013E
|
2014E
|
|||
● |
A market share of around 30% in 2013-2014.
|
EBITDA margin
|
28.5%
|
23%-25%
|
24%-26%
|
● | Continued deleveraging in the coming two years. |
Debt to EBITDA
|
3.3x
|
3.5x-3.9x
|
3.0x-3.3x
|
EBITDA Interest Coverage
|
4.6x
|
4.8x-5.2x
|
5.5x-5.7x
|
||
● |
No dividends in 2013.
|
A--Actual. E--Estimate.
*Ratios are adjusted by S&P Maalot as detailed below.
|
Standard & Poor’s Maalot | November 7, 2013 | Page 3 |
Table 1
|
||||||||||||||||||||
Partner Communications Co. Ltd. — Peer Comparison
|
||||||||||||||||||||
Industry Sector: Diversified Telecom
|
||||||||||||||||||||
Partner
Communications Co. Ltd. |
Cellcom Israel
Ltd. |
Bezeq - Israel
Telecommunication Corp. Ltd. |
Elisa Corp.
|
BT Group PLC
|
||||||||||||||||
Rating as of Oct. 27, 2013
|
ilAA-/Stable/— |
ilA+/Stable/—
|
ilAA/Stable/—
|
BBB/Stable/A-2
|
BBB/Stable/A-2
|
|||||||||||||||
—Fiscal year ended Dec. 31, 2012—
|
Fiscal year ended
March 31, 2013 |
|||||||||||||||||||
(Mil. €)
|
||||||||||||||||||||
Revenues
|
1,132.7 | 1,207.1 | 2,089.4 | 1,553.4 | 21,637.1 | |||||||||||||||
EBITDA
|
322.3 | 370.2 | 900.3 | 512.3 | 7,343.6 | |||||||||||||||
Net income from continuing operations
|
97.2 | 107.7 | 377.7 | 208.7 | 2,478.7 | |||||||||||||||
Funds from operations (FFO)
|
284.8 | 285.5 | 805.6 | 432.4 | 5,924.5 | |||||||||||||||
Cash flow from operations
|
359.3 | 311.5 | 804.1 | 382.9 | 5,922.2 | |||||||||||||||
Capital expenditures
|
114.2 | 123.4 | 333.7 | 231.7 | 3,175.2 | |||||||||||||||
Free operating cash flow
|
245.1 | 188.1 | 470.4 | 151.2 | 2,747.0 | |||||||||||||||
Discretionary cash flow
|
211.1 | 108.6 | (153.9 | ) | (52.3 | ) | 1,937.4 | |||||||||||||
Debt
|
1,058.7 | 1,253.1 | 2,106.6 | 924.6 | 19,552.1 | |||||||||||||||
Debt and equity
|
1,201.8 | 1,354.7 | 2,653.2 | 1,769.5 | 19,241.5 | |||||||||||||||
Adjusted ratios
|
||||||||||||||||||||
Annual revenue growth (%)
|
(20.4 | ) | (8.7 | ) | (9.6 | ) | 1.5 | (5.5 | ) | |||||||||||
EBITDA margin (%)
|
28.5 | 30.7 | 43.1 | 33.0 | 33.9 | |||||||||||||||
EBITDA interest coverage (x)
|
4.6 | 3.6 | 7.3 | 15.3 | 6.6 | |||||||||||||||
Return on capital (%)
|
13.4 | 18.1 | 24.5 | 17.5 | 18.9 | |||||||||||||||
FFO/debt (%)
|
26.9 | 22.8 | 38.2 | 46.8 | 30.3 | |||||||||||||||
Cash flow from operations/debt (%)
|
34.0 | 24.9 | 38.2 | 41.4 | 30.3 | |||||||||||||||
Free operating cash flow/debt (%)
|
23.4 | 15.2 | 22.4 | 16.3 | 13.8 | |||||||||||||||
Discretionary cash flow/EBITDA (%)
|
66.3 | 29.9 | (17.0 | ) | (10.2 | ) | 25.6 | |||||||||||||
Debt/EBITDA (x)
|
3.3 | 3.4 | 2.3 | 1.8 | 2.7 | |||||||||||||||
Total debt/debt plus equity (%)
|
88.1 | 92.5 | 79.4 | 52.3 | 101.6 |
Standard & Poor’s Maalot | November 7, 2013 | Page 4 |
Table 2
|
||||||||||||||||||||
Partner Communications Co. Ltd. — Financial Summary
|
||||||||||||||||||||
Industry Sector: Wireless Communications
|
||||||||||||||||||||
—Fiscal year ended Dec. 31— | ||||||||||||||||||||
(Mil. NIS)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Revenues
|
5,572.0 | 6,998.0 | 6,674.0 | 6,079.0 | 6,302.0 | |||||||||||||||
EBITDA
|
1,585.9 | 2,222.1 | 2,568.9 | 2,290.9 | 2,287.1 | |||||||||||||||
Funds from operations (FFO)
|
1,401.6 | 1,776.9 | 2,136.1 | 1,974.2 | 1,818.2 | |||||||||||||||
Cash flow from operations
|
1,771.6 | 1,313.9 | 1,983.1 | 1,986.2 | 1,684.7 | |||||||||||||||
Capital expenditures
|
552.8 | 682.1 | 678.5 | 1,032.0 | 776.7 | |||||||||||||||
Free operating cash flow
|
1,218.8 | 631.8 | 1,304.6 | 954.2 | 908.0 | |||||||||||||||
Dividends paid
|
167.0 | 659.0 | 1,209.0 | 986.0 | 930.0 | |||||||||||||||
Discretionary cash flow
|
1,051.8 | (27.2 | ) | 95.6 | (31.8 | ) | (22.0 | ) | ||||||||||||
Debt
|
5,208.1 | 6,249.7 | 4,739.8 | 3,360.1 | 3,275.6 | |||||||||||||||
Debt and equity
|
5,911.6 | 6,677.0 | 5,365.8 | 5,322.1 | 5,007.6 | |||||||||||||||
Adjusted ratios
|
||||||||||||||||||||
Annual revenue growth (%)
|
(20.4 | ) | 4.9 | 9.8 | (3.5 | ) | 3.1 | |||||||||||||
EBITDA margin (%)
|
28.5 | 31.8 | 38.5 | 37.7 | 36.3 | |||||||||||||||
EBITDA interest coverage (x)
|
4.6 | 6.0 | 10.0 | 8.9 | 8.1 | |||||||||||||||
Return on capital (%)
|
13.4 | 23.9 | 35.2 | 32.8 | 38.5 | |||||||||||||||
FFO/debt (%)
|
26.9 | 28.4 | 45.1 | 58.8 | 55.5 | |||||||||||||||
Cash flow from operations/debt (%)
|
34.0 | 21.0 | 41.8 | 59.1 | 51.4 | |||||||||||||||
Free operating cash flow/debt (%)
|
23.4 | 10.1 | 27.5 | 28.4 | 27.7 | |||||||||||||||
Discretionary cash flow/EBITDA (%)
|
66.3 | (1.2 | ) | 3.7 | (1.4 | ) | (1.0 | ) | ||||||||||||
Debt/EBITDA (x)
|
3.3 | 2.8 | 1.8 | 1.5 | 1.4 | |||||||||||||||
Debt/debt and equity (%)
|
88.1 | 93.6 | 88.3 | 63.1 | 65.4 |
Standard & Poor’s Maalot | November 7, 2013 | Page 5 |
Principal Liquidity Sources | Principal Liquidity Uses | ||
●
●
|
NIS 500 million in cash and marketable financial assets as of 30 June, 2013.
Operating cash flow of around NIS 1.5 billion.
|
●
●
●
|
NIS 640 million in debt maturities.
NIS 620 million of capital expenditures.
And NIS 250 of receivables securitization, in accordance to our methodological assumption about securitization.
|
Partner Communication Co. Ltd. – Debt Maturities
|
(NIS Mil.)
|
2013 *
|
2014
|
2015
|
2016
|
2017 and thereafter
|
Maturities
|
309
|
334
|
481
|
771
|
2,109
|
Standard & Poor’s Maalot | November 7, 2013 | Page 6 |
·
|
Debt adjustments due to operational leases in the amount of NIS 964 million.
|
·
|
Detracting cash surplus, in accordance with our definition, from the reported financial debt.
|
·
|
Debt adjustments for receivables securitization in the amount of NIS 321 million.
|
·
|
Excluding NIS 111 million of other income from the EBITDA.
|
Reconciliation Of Partner Communications Co. Ltd. Reported Amounts With Standard & Poor’s Adjusted Amounts (Mil. NIS)
|
||||||||||||||||||||||||||||||||||||||||
—Fiscal year ended Dec. 31, 2012— | ||||||||||||||||||||||||||||||||||||||||
Partner
Communications Co. Ltd. reported amounts |
Debt
|
Shareholders’
equity
|
Revenues
|
EBITDA
|
Operating
income
|
Interest
expense
|
Cash flow from operations
|
Cash flow from operations
|
Dividends
paid
|
Capital
expenditures
|
||||||||||||||||||||||||||||||
Reported
|
4,360.0 | 741.0 | 5,572.0 | 1,624.0 | 865.0 | 261.0 | 1,705.0 | 1,705.0 | 167.0 | 500.0 | ||||||||||||||||||||||||||||||
Standard & Poor’s adjustments
|
||||||||||||||||||||||||||||||||||||||||
Trade receivables sold or securitized
|
321.0 | — | — | — | — | 21.1 | 62.0 | — | — | — | ||||||||||||||||||||||||||||||
Operating leases
|
964.4 | — | — | 61.9 | 61.9 | 61.9 | 186.6 | 186.6 | — | 52.8 | ||||||||||||||||||||||||||||||
Postretirement benefit obligations
|
37.5 | (37.5 | ) | — | — | — | 2.0 | 9.0 | 9.0 | — | — | |||||||||||||||||||||||||||||
Surplus cash and near cash investments
|
(548.0 | ) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Index-linked debt annual accretion
|
— | — | — | — | — | — | — | (35.0 | ) | — | — | |||||||||||||||||||||||||||||
Share-based compensation expense
|
— | — | — | 11.0 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
Asset-retirement obligations
|
18.2 | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
Reclassification of nonoperating income (expenses)
|
— | — | — | — | 27.0 | — | — | — | — | — | ||||||||||||||||||||||||||||||
Reclassification of interest, dividend, and tax cash flows
|
— | — | — | — | — | — | (191.0 | ) | (191.0 | ) | — | — | ||||||||||||||||||||||||||||
Reclassification of working-capital cash flow changes
|
— | — | — | — | — | — | — | (273.0 | ) | — | — | |||||||||||||||||||||||||||||
Debt - Litigation
|
55.0 | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
EBITDA - Other
|
— | — | — | (111.0 | ) | (111.0 | ) | — | — | — | — | — | ||||||||||||||||||||||||||||
Total adjustments
|
848.1 | (37.5 | ) | 0.0 | (38.1 | ) |
(22.1
|
) | 85.0 | 66.6 | (303.4 | ) | 0.0 | 52.8 | ||||||||||||||||||||||||||
Standard &
Poor’s adjusted amounts |
Debt
|
Equity
|
Revenues
|
EBITDA
|
EBIT
|
Interest
expense
|
Cash flow from
operations
|
Funds
from
operations
|
Dividends
paid
|
Capital
expenditures
|
||||||||||||||||||||||||||||||
Adjusted
|
5,208.1 | 703.5 | 5,572.0 | 1,585.9 | 842.9 | 346.0 | 1,771.6 | 1,401.6 | 167.0 | 552.8 |
Standard & Poor’s Maalot | November 7, 2013 | Page 7 |
|
Criteria | Corporates | General: Methodology And Assumptions: Standard & Poor's Standardizes Liquidity Descriptors For Global Corporate Issuers
|
Rating Details (As Of November 7, 2013)
|
||
Partner Communications Co. Ltd.
|
||
Corporate Credit Rating
|
ilAA-/Stable
|
|
Bond Series B, D
|
ilAA-
|
|
Rating History
|
||
20-June-2013
|
ilAA-/Stable
|
|
6-December-2012
|
ilAA-/Negative
|
|
10-September-2012
|
ilAA-/Watch Negative
|
|
19-October-2010
|
ilAA-/Negative
|
|
5-October-2009
|
ilAA-/Stable
|
Standard & Poor's Maalot ratings are based on information received from the Company and from other sources that Standard & Poor's Maalot believes to be reliable. Standard & Poor's Maalot does not audit the information it receives nor does it verify the correctness or completeness of such information.
It is hereby clarified that Standard & Poor's Maalot rating does not reflect risks relating to and/or arising from breaches, through intent or oversight, of any of the obligations included in the bond documents and/or the incorrectness or inaccuracy of any of the representations contained in the documents relating to the bond offering that is the subject of this rating, Standard & Poor's Maalot report or the facts that form the basis for the opinions expressed to Standard & Poor's Maalot as a condition for the giving of the rating, fraudulent or dishonest acts of commission or omission, or any other act that contravenes the law.
The ratings could be revised as a result of changes to the information received or for other reasons. The rating should not be perceived as expressing any opinion concerning the price of the securities on the primary or secondary market. The rating should not be perceived as expressing any opinion concerning the advisability of buying, selling or holding any security.
© Standard & Poor's Maalot reserves all rights. This summary is not to be copied, photographed, distributed or used for any commercial purpose without Standard & Poor's Maalot consent, except to provide a copy of the whole report (with an acknowledgement of its source) to potential investors in the bonds that are the subject of this rating report for the purpose of their reaching a decision concerning the acquisition of the aforesaid bonds.
|
Standard & Poor’s Maalot | November 7, 2013 | Page 8 |
Partner Communications Company Ltd.
|
|||
|
By:
|
/s/ Ziv Leitman | |
Name: Ziv Leitman | |||
Title: Chief Financial Officer | |||