Annual Report • Mar 31, 2016
Annual Report
Open in ViewerOpens in native device viewer
f8k0316_elbitimaging.htm Form Type: 8-K Page 1
Edgar Agents LLC ELBIT IMAGING LTD. 03/31/2016 12:21 PM
Date of Report: March 31, 2016
(Exact Name of Registrant as Specified in Its Charter)
Israel
(State of Incorporation)
000-28996 N/A (Commission File Number) (I.R.S. Employer Identification No.)
7 Mota Gur Street, Petach Tikva, Israel 4952801
(Address of Principal Executive Offices) (Zip Code)
+972-3-608-6000
(Registrant's Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: (see General Instruction A.2. below):
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
| f8k0316_elbitimaging.htm | Form Type: 8-K | Page 2 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
EXHIBIT 99.1 OF THIS REPORT ON FORM 8-K IS HEREBY INCORPORATED BY REFERENCE INTO ELBIT IMAGING LTD.'S REGISTRATION STATEMENT ON FORM F-1 (REGISTRATION STATEMENTS NO. 333-194519) REGISTRATION STATEMENT ON FORM F-3 (REGISTRATION STATEMENT NO. 333-172122) AND REGISTRATION STATEMENTS ON FORM S-8 (REGISTRATION STATEMENTS NOS. 333-117509, 333- 130852, 333-136684 AND 333-152820), AND TO BE A PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS SUBMITTED, TO THE EXTENT NOT SUPERSEDED BY DOCUMENTS OR REPORTS SUBSEQUENTLY FILED OR FURNISHED.
This Report on Form 8-K of Elbit Imaging Ltd. consists of the following documents, which are attached hereto and incorporated by reference herein:
Item 9.01 Financial Statements and Exhibits.
Signatures
Exhibit Index
| f8k0316_elbitimaging.htm | Form Type: 8-K | Page 3 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Exhibit Index
| Exhibit No. | Description |
|---|---|
| 99.1 | Audited Consolidated Financial Statements as of December 31, 2015 and 2014 and for each of the three years ended December 31, 2015 |
| 99.2 | Operating and Financial Review and Prospects |
| 99.3 | Consent of Brightman Almagor Zohar & Co. |
| 99.4 | Table of advisors relied upon in the consolidated financial statements for the years ended December 31, 2015, 2014 and 2013 |
| 99.5 | Colliers International |
| 99.6 | Cushman & Wakefield |
| 99.7 | Financial Immunities Dealing Room Ltd. |
| 99.8 | Cushman & Wakefield - |
| 99.9 | Giza Zinger Even |
| 99.10 | Giza Zinger Even |
| 99.11 | Giza Zinger Even |
| 99.12 | Giza Zinger Even |
| 99.13 | Financial Immunities Dealing Room Ltd. |
| 99.14 | Greenberg Olpiner & co. |
| 99.15 | BDO Ziv Haft Consulting and Management Ltd. |
| 99.16 | Giza Zinger Even |
| 99.17 | Variance Financials |
| 99.18 | Financial Immunities Dealing Room Ltd. |
| f8k0316_elbitimaging.htm | Form Type: 8-K | Page 4 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
By /S/ RON HADASSI
Name: Ron Hadassi Title: Chairman of the Board of Directors
Date: March 31, 2016
| f8k0316_elbitimaging.htm | Form Type: 8-K | Page 5 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Exhibit No. | Description |
|---|---|
| 99.1 | Audited Consolidated Financial Statements as of December 31, 2015 and 2014 and for each of the three years ended December 31, 2015 |
| 99.2 | Operating and Financial Review and Prospects |
| 99.3 | Consent of Brightman Almagor Zohar & Co. |
| 99.4 | Table of advisors relied upon in the consolidated financial statements for the years ended December 31, 2015, 2014 and 2013 |
| 99.5 | Colliers International |
| 99.6 | Cushman & Wakefield |
| 99.7 | Financial Immunities Dealing Room Ltd. |
| 99.8 | Cushman & Wakefield - |
| 99.9 | Giza Zinger Even |
| 99.10 | Giza Zinger Even |
| 99.11 | Giza Zinger Even |
| 99.12 | Giza Zinger Even |
| 99.13 | Financial Immunities Dealing Room Ltd. |
| 99.14 | Greenberg Olpiner & co. |
| 99.15 | BDO Ziv Haft Consulting and Management Ltd. |
| 99.16 | Giza Zinger Even |
| 99.17 | Variance Financials |
| 99.18 | Financial Immunities Dealing Room Ltd. |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 1 | |||
|---|---|---|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2015
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 2 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Page
| Report of independent registered public accounting firm | 3 |
|---|---|
| Consolidated Financial Statements: | |
| Balance sheets | 4 |
| Statements of income | 5-6 |
| Statements of comprehensive income | 7 |
| Statements of changes in shareholders' equity | 8-11 |
| Statements of cash flows | 12-15 |
| Notes to the consolidated financial statements | 16-121 |

We have audited the accompanying consolidated balance sheets of Elbit Imaging Ltd. and its subsidiaries (the "Company") as of December 31, 2015 and 2014, and the related consolidated statements of income, comprehensive income, shareholders' equity (deficiency) and cash flows for each of the three years in the period ended December 31, 2015. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statements presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the company and its subsidiaries as of December 31, 2015 and 2014, and the consolidated results of their operations, and their cash flows for each of the three years in the period ended December 31, 2015, in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board.
Without qualifying our opinion, we draw attention to:
Brightman Almagor Zohar & Co. Certified Public Accountants A member firm of Deloitte Touche Tohmatsu Tel-Aviv, Israel March 31, 2016
| Jerusalem 3 Kirvat Ha Mada Har Hotzvim Tower Jerusalem, 9777603 Delivery Box 45396 lerusalem 9145101 |
Haifa S Ma'aleh Hashichrur PO.B. 5648 Haifa, 3105502 |
Beer Sheva 12 Alumot Omer Industrial Park P.O.B 1369 Omer, 8496500 |
Eilat The City Center PO B 583 Eilat, 8810402 |
Trigger Foresight A Deloitte Israel Company 3 Aznell Center Tel Avr. 6701101 |
Deloitte Analytics 7 Hasmin PO.B. 7796 Petah Tikya, 4959368 |
Seker - Deloitte 7 Giborey Israel St. PO B 8458 Netanya 4250407 |
|---|---|---|---|---|---|---|
| Tel: +972 (2) 501 8888 Fax: +972 (2) 537 4173 [email protected] |
Tel: +972 (4) 860 7333 Fax: +972 (4) 867 2528 [email protected] |
Tel: +972 (8) 690 9500 Fax: +972 (8) 690 9600 [email protected] |
Tel: +972 (8) 637 5676 Fax: +972 (8) 637 1628 [email protected] |
Tel: +972 (3) 607 0500 Fax: +972 (3) 607 0501 [email protected] |
Tel: +972 (77) 8322221 Fax +972 (3) 9190372 [email protected] |
Tel: +972 (9) 892 2444 Fac +972 (9) 892 2440 [email protected] |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 4 | ||||
|---|---|---|---|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| 2 0 1 5 | 2 0 1 4 | 2 0 1 5 Convenience translation (note 2D) |
||
|---|---|---|---|---|
| Note | (in thousand NIS) | U.S.\$'000 | ||
| Current Assets | ||||
| Cash and cash equivalents | 157,851 | 323,182 | 40,454 | |
| Short-term deposits and investments | 30,075 | 47,967 | 7,708 | |
| Trade accounts receivables | 13,638 | 24,067 | 3,495 | |
| Other receivables Inventories |
(4) | 13,909 | 27,217 | 3,564 |
| 2,071 | 2,803 | 531 | ||
| 217,544 | 425,236 | 55,752 | ||
| Assets related to discontinued operation | - | 63,466 | - | |
| 217,544 | 488,702 | 55,752 | ||
| Non-Current Assets | ||||
| Trading property | (5) | 1,467,760 | 1,875,937 | 376,156 |
| Deposits, loans and other long-term balances | 21,899 | 27,226 | 5,612 | |
| Investments in associates and joint venture | (6,7) | 292,183 | 349,537 | 74,880 |
| Property, plant and equipment | (9) | 704,166 | 919,911 | 180,463 |
| 2,486,008 | 3,172,611 | 637,111 | ||
| 2,703,552 | 3,661,313 | 692,863 | ||
| Current Liabilities | ||||
| Short-term credits | (10) | 726,763 | 207,193 | 186,254 |
| Suppliers and service providers | 15,708 | 22,288 | 4,026 | |
| Payables and other credit balances | (11) | 63,780 | 99,162 | 16,345 |
| Liabilities related to discontinued operation | 806,251 | 328,643 | 206,625 | |
| - | 30,342 | - | ||
| 806,251 | 358,985 | 206,625 | ||
| Non-Current Liabilities | ||||
| Borrowings Other liabilities |
(12) | 1,443,920 66,530 |
2,425,503 92,377 |
370,046 17,051 |
| Deferred taxes | (13) | 82,787 | 71,211 | 21,216 |
| Commitments, Contingencies, Liens and Collaterals | (14) | 1,593,237 | 2,589,091 | 408,313 |
| Shareholders' Equity | (3A),(15) | |||
| Share capital and share premium | 1,105,973 | 1,055,056 | 283,437 | |
| Reserves | (862,054) | (755,948) | (220,926) | |
| Retained losses | (224,632) | (67,129) | (57,568) | |
| Attributable to equity holders of the Company | 19,287 | 231,979 | 4,943 | |
| Non-controlling interest | 284,777 | 481,258 | 72,982 | |
| 304,064 | 713,237 | 77,925 | ||
| 2,703,552 | 3,661,313 | 692,863 |
Ron Hadassi Chairman of the Board of Directors
Zvi Tropp Chairman of the Audit Committee
Doron Moshe Chief Financial Officer and Acting Chief Executive Officer
Approved by the Board of Directors on: March 31, 2016
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 5 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Note | 2 0 1 5 | 2 0 1 4 (in thousand NIS) |
2 0 1 3 | 2 0 1 5 Convenience translation (Note 2D) U.S.\$'000 |
|
|---|---|---|---|---|---|
| (Except for per-share data) | |||||
| Revenues and gains | |||||
| Revenues | |||||
| Revenues from sale of commercial centers | (17A) | 200,078 | 201,571 | 8,614 | 51,276 |
| Revenues from Hotels operations and management | (17B) | 147,886 | 197,007 | 202,791 | 37,900 |
| Total revenues | 347,964 | 398,578 | 211,405 | 89,176 | |
| Gains and other | |||||
| Rental income from Commercial centers | (17A) | 83,849 | 113,661 | 129,748 | 21,489 |
| Gain from sale of investees | 6,712 | 11,301 | - | 1,720 | |
| Total gains | 90,561 | 124,962 | 129,748 | 23,209 | |
| Total revenues and gains | 438,525 | 523,540 | 341,153 | 112,385 | |
| Expenses and losses | |||||
| Commercial centers | (17C) | 290,360 | 291,864 | 124,737 | 74,413 |
| Hotels operations and management | (17D) | 126,849 | 173,918 | 179,137 | 32,509 |
| General and administrative expenses | (17E) | 16,678 | 39,785 | 60,643 | 4,274 |
| Share in losses of associates, net | (7,8) | 42,925 | 17,298 | 339,030 | 11,001 |
| Financial expenses | (17F) | 236,288 | 237,601 | 334,101 | 60,558 |
| Financial income | (17G) | (2,154) | (6,317) | (3,930) | (552) |
| Change in fair value of financial instruments measured at fair value | |||||
| through profit and loss | (17H) | 5,446 | 71,432 | 68,407 | 1,396 |
| Financial gain from debt restructuring | (3) | - | (1,616,628) | - | - |
| Write-down, charges and other expenses, net | (17I) | 38,298 | 531,042 | 840,034 | 9,815 |
| 754,690 | (260,005) | 1,942,159 | 193,414 | ||
| Profit (loss) before income taxes | (316,165) | 783,545 | (1,601,006) | (81,029) | |
| Income taxes expenses (tax benefits) | (13) | 5,631 | (2,287) | (30,937) | 1,443 |
| Profit (loss) from continuing operations | (321,796) | 785,832 | (1,570,069) | (82,472) | |
| Profit (loss) from discontinued operations, net | (20) | 6,874 | (1,475) | 5,059 | 1,762 |
| Profit (loss) for the year | (314,922) | 784,357 | (1,565,010) | (80,710) | |
The accompanying notes form an integral part of the financial statements.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 6 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31 | |||||
|---|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | 2 0 1 5 Convenience translation (Note 2D) |
||
| Note | (in thousand NIS) | U.S.\$'000 | |||
| (Except for per-share data) | |||||
| Attributable to: | |||||
| Equity holders of the Company | (186,150) | 1,008,999 | (1,155,645) | (47,709) | |
| Non-controlling interest | (128,772) | (224,642) | (409,365) | (33,001) | |
| (314,922) | 784,357 | (1,565,010) | (80,710) | ||
| Profit (loss) from continuing operations | |||||
| Equity holders of the Company | (193,024) | 1,010,619 | (1,160,429) | (49,468) | |
| Non-controlling interest | (128,772) | (224,787) | (409,640) | (33,004) | |
| (321,796) | 785,832 | (1,570,069) | (82,472) | ||
| Profit (loss) from discontinued operation, net | |||||
| Equity holders of the Company | 6,874 | (1,620) | 4,785 | 1,762 | |
| Non-controlling interest | - | 145 | 274 | - | |
| 6,874 | (1,475) | 5,059 | 1,762 | ||
| Earnings (loss) per share - (in NIS) | (17J) | ||||
| Basic earnings (loss) per share: | |||||
| From continuing operation | (7.00) | 42.55 | (932.15) | (2.00) | |
| From discontinued operations | 0.25 | (0.06) | 3.84 | - | |
| (6.75) | 42.49 | (928.31) | (2.00) | ||
| Diluted earnings (loss) per share: | |||||
| From continuing operation | (7.00) | 42.55 | (932.15) | (2.00) | |
| From discontinued operations | 0.25 | (0.06) | 3.84 | - | |
| (6.75) | 42.49 | (928.31) | (2.00) |
The accompanying notes form an integral part of the financial statements.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 7 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | 2 0 1 5 Convenience translation (Note 2D) |
|
| (in thousand NIS) (Except for per-share data) |
U.S.\$'000 | |||
| Profit (loss) for the year | (314,922) | 784,357 | (1,565,010) | (80,710) |
| Other comprehensive income to be reclassified to profit or loss in subsequent periods: |
||||
| Exchange differences arising from translation of foreign operations Gain from cash flow hedge |
(91,319) 2,081 |
24,262 702 |
(267,861) 4,439 |
(23,400) 533 |
| Gain (loss) from available for sale investments net of reclassification reserve to profit and lost |
- | (11,329) | 3,545 | - |
| Reclassification adjustments relating to foreign operations disposed of in the year | (32,454) (121,692) |
- 13,635 |
- (259,877) |
(8,317) (31,184) |
| Items not to be reclassified to profit or loss in subsequent periods(*): | ||||
| Additions during the year | 83,582 83,582 |
(79,393) (79,393) |
27,700 27,700 |
21,420 21,420 |
| Other comprehensive loss | (38,110) | (65,758) | (232,177) | (9,764) |
| Comprehensive income (loss) | (353,032) | 718,599 | (1,797,187) | (90,474) |
| Attributable to: | ||||
| Equity holders of the Company Non-controlling interest |
(206,504) (146,528) |
958,878 (240,279) |
(1,328,500) (468,687) |
(52,922) (37,552) |
| (353,032) | 718,599 | (1,797,187) | (90,474) |
(*) All amounts are presented net of related tax.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 8 | ||
|---|---|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Share capital |
Share premium |
Other reserves(*) |
Revaluation of property, plant and equipment |
Stock-based compensation reserve |
Foreign currency translation reserve (in thousand NIS) |
Retained earnings |
Gross amount |
Treasury stock |
Attributable to shareholders of the company |
Non Controlling interest |
Total shareholders' equity |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance - | ||||||||||||
| January 1, 2013 |
38,059 | 864,811 | (191,700) | 190,690 | 49,835 | (553,629) | 59,085 | 457,151 | (168,521) | 288,630 | 1,100,478 | 1,389,108 |
| Loss for the | ||||||||||||
| year | - | - | - | - | - | - | (1,155,645) | (1,155,645) | - | (1,155,645) | (409,365) | (1,565,010) |
| Other comprehensive income (loss) |
- | - | 7,985 | 11,593 | - | (202,257) | 9,740 | (172,939) | - | (172,939) | (59,323) | (232,262) |
| Transaction | ||||||||||||
| with non controlling interest |
- | - | 1,853 | - | - | - | - | 1,853 | - | 1,853 | 1,106 | 2,959 |
| Reclassification of a derivative (option) following change in terms |
- | - | - | - | - | - | - | - | - | - | (11,819) | (11,819) |
| Exercise of | ||||||||||||
| options by employees |
10 | 1,673 | - | - | (1,683) | - | - | - | - | - | - | - |
| Expiration of options held by minority |
- | 4,804 | - | - | - | - | - | 4,804 | - | 4,804 | (4,804) | - |
| Stock-based compensation expenses |
- | - | - | - | 660 | - | - | 660 | - | 660 | 7,734 | 8,394 |
| Balance - December 31, 2013 |
38,069 | 871,288 | (181,862) | 202,283 | 48,812 | (755,886) | (1,086,820) | (864,116) | (168,521) | (1,032,637) | 624,007 | (408,630) |
(*) Includes transactions with non-controlling interest reserve and hedging reserve.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 9 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Share capital |
Share premium |
Other reserves(*) |
Revaluation of property, plant and equipment |
Stock-based compensation reserve |
Foreign currency translation reserve (in thousand NIS) |
Retained earnings |
Gross amount |
Treasury stock |
Attributable to shareholders of the company |
Non Controlling interest |
Total shareholders' equity |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance - January 1, 2014 |
38,069 | 871,288 | (181,862) | 202,283 | 48,812 | (755,886) | (1,086,820) | (864,116) | (168,521) | (1,032,637) | 624,007 | (408,630) |
| Profit (loss) for the year |
- | - | - | - | - | - | 1,008,999 | 1,008,999 | - | 1,008,999 | (224,642) | 784,357 |
| Other comprehensive income |
||||||||||||
| (loss) Issuance of |
- | - | (10,789) | (71,734) | - | 21,710 | 10,692 | (50,121) | - | (50,121) | (15,637) | (65,758) |
| shares | - | 314,220 | - | - | - | - | - | 314,220 | - | 314,220 | - | 314,220 |
| Stock based compensation expenses |
- | - | - | - | 715 | - | - | 715 | - | 715 | 4,321 | 5,036 |
| Treasury stock and old stock cancellation |
(38,069) | (130,452) | - | - | - | - | - | (168,521) | 168,521 | - | - | - |
| Transaction with non controlling interest |
- | - | (47,431) | - | - | - | - | (47,431) | - | (47,431) | 131,443 | 84,012 |
| Expiration and exercise of option |
- | - | 38,234 | - | - | - | - | 38,234 | - | 38,234 | (38,234) | - |
| Balance - December 31, 2014 |
- | 1,055,056 | (201,848) | 130,549 | 49,527 | (734,176) | (67,129) | 231,979 | - | 231,979 | 481,258 | 713,237 |
(*) Includes transactions with non-controlling interest reserve and hedging reserve.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 10 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Share | Share | Other | Revaluation of property, plant and |
Stock-based compensation |
Foreign currency translation |
Retained | Gross | Treasury | Attributable to shareholders of the |
Non Controlling |
Total shareholders' |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| capital | premium | reserves(*) | equipment | reserve | reserve | earnings | amount | stock | company | interest | equity | |
| (in thousand NIS) | ||||||||||||
| Balance - January 1, 2015 |
- | 1,055,056 | (201,848) | 130,549 | 49,527 | (734,176) | (67,129) | 231,979 | - | 231,979 | 481,258 | 713,237 |
| Loss for the | ||||||||||||
| year | - | - | - | - | - | - | (186,150) | (186,150) | - | (186,150) | (128,772) | (314,922) |
| Other comprehensive income (loss) |
- | - | 8,007 | 60,783 | - | (109,649) | 20,504 | (20,355) | - | (20,355) | (17,756) | (38,111) |
| Stock based compensation expenses |
- | - | - | - | 845 | - | - | 845 | - | 845 | (175) | 670 |
| Transaction with non controlling |
||||||||||||
| interest Expiration of options held by |
- | - | (148,066) | 37,413 | - | 94,933 | 8,142 | (7,578) | - | (7,578) | (50,565) | (58,143) |
| minority Cancelation of treasury stock and |
- | - | - | - | 546 | 546 | 546 | 787 | 1,333 | |||
| old stock | - | 50,918 | - | - | (50,918) | - | - | - | - | - | - | - |
| Balance - December 31, 2015 |
- | 1,105,974 | (341,907) | 228,745 | - | (748,892) | (224,633) | 19,287 | - | 19,287 | 284,777 | 304,064 |
(*) Includes transactions with non-controlling interest reserve and hedging reserve.
The accompanying notes form an integral part of the financial statements.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 11 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Share capital |
Share premium |
Other reserves(*) |
Revaluation of property, plant and equipment |
Stock-based compensation reserve |
Foreign currency translation reserve |
Retained earnings |
Gross amount |
Treasury stock |
Attributable to shareholders of the company |
Non Controlling interest |
Total shareholders' equity |
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousand US\$) | |||||||||||||
| Balance - January 1, 2015 |
- | 270,388 | (51,729) | 33,457 | 12,693 | (188,154) | (17,204) | 59,451 | - | 59,451 | 123,336 | 182,787 | |
| Loss for the year |
- | - | - | - | - | - | (47,706) | (47,706) | - | (47,706) | (33,004) | (80,710) | |
| Other comprehensive income (loss) |
- | - | 2,052 | 15,577 | - | (28,100) | 5,255 | (5,216) | - | (5,216) | (4,550) | (9,766) | |
| Stock based compensation expenses |
- | - | - | - | 217 | - | - | 217 | - | 217 | (45) | 172 | |
| Transaction with non controlling |
|||||||||||||
| interest Expiration of options held by |
- | - | (37,947) | 9,588 | - | 24,329 | 2,087 | (1,943) | - | (1,943) | (12,957) | (14,900) | |
| minority Cancelation of treasury stock and old stock |
- - |
- 13,050 |
- - |
- - |
140 (13,050) |
- | - | 140 - |
- - |
140 - |
202 - |
342 - |
|
| Balance - December |
|||||||||||||
| 31, 2015 | - | 283,438 | (87,624) | 58,622 | - | (191,925) | (57,568) | 4,943 | - | 4,943 | 72,982 | 77,925 |
(*) Includes transactions with non-controlling interest reserve and hedging reserve.
The accompanying notes form an integral part of the financial statements.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 12 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31 | ||||||
|---|---|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | 2 0 1 5 | |||
| Convenience translation (Note 2D) U.S.\$'000 |
||||||
| (in thousand NIS) | ||||||
| (Except for per-share data) | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||
| Profit (loss) for the year from continued operations | (321,796) | 785,832 | (1,570,069) | (82,472) | ||
| Adjustments to profit (loss): | ||||||
| Tax expenses (benefits) recognized in profit and loss | 5,631 | (2,287) | (30,937) | 1,443 | ||
| Finance expenses recognized in profit and loss | 239,598 | 302,716 | 401,889 | 61,404 | ||
| Financial gain from debt restructuring | - | (1,616,628) | - | - | ||
| Income tax paid in cash | (509) | (85) | (9,418) | (130) | ||
| Depreciation and amortization (including impairment) | 123,145 | 582,745 | 828,297 | 31,559 | ||
| Gain from fair value adjustment of investment property | - | - | 20,282 | - | ||
| Realization of foreign currency translation reserve in connection with sale | ||||||
| operations | (56,063) | - | - | (14,368) | ||
| Profit from realization of subsidiary (Appendix A) | (4,147) | - | - | (1,063) | ||
| Loss (Profit) from realization of investments in associates and joint venture | (6,713) | (11,301) | 17,863 | (1,720) | ||
| Share in losses of associates, net | 42,925 | 17,298 | 339,030 | 11,001 | ||
| Loss (profit) from realization of assets and liabilities | (4,872) | 1,328 | (74) | (1,249) | ||
| Stock based compensation expenses | 1,047 | 5,036 | 9,742 | 268 | ||
| Other | (488) | (20,679) | (10,811) | (125) | ||
| Trade accounts receivables | 3,415 | 5,538 | (357) | 875 | ||
| Receivables and other debit balances | 10,968 | 22,739 | 43,311 | 2,811 | ||
| Inventories | (118) | 198 | (36) | (30) | ||
| Trading property and payment on account of trading property | 181,680 | 214,171 | (11,050) | 46,561 | ||
| Suppliers and service providers | (7,095) | (970) | (22,284) | (1,818) | ||
| Payables and other credit balances | (13,241) | (6,022) | (17,405) | (3,393) | ||
| Net cash provided by (used in) operating activities of continuing operations | 193,367 | 279,629 | (12,027) | 49,554 | ||
| Net cash provided by (used in) discontinued operating activities | (2,014) | 1,506 | (4,846) | (516) | ||
| Net cash provided by (used in) operating activities | 191,353 | 281,135 | (16,873) | 49,038 |
The accompanying notes form an integral part of the financial statements.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 13 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31 | |||||
|---|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | 2 0 1 5 Convenience translation (Note 2D) |
||
| (in thousand NIS) | U.S.\$'000 | ||||
| (Except for per-share data) | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Proceeds from realization of investments in subsidiaries (Appendix A) | 192,026 | - | - | 49,212 | |
| Purchase of property plant and equipment, investment property and other assets | (23,630) | (4,525) | (15,026) | (6,056) | |
| Proceeds from realization of property plant and equipment | 12,916 | 7,230 | - | 3,310 | |
| Proceeds from realization of investment property | - | - | 37,600 | - | |
| Proceeds from realization of investments in associates and joint venture | 76 | - | 96,052 | 19 | |
| Investments in associates and other companies | - | (3,193) | (359) | - | |
| Proceed from realization of long-term deposits and long-term loans | 10,197 | - | 45,039 | 2,613 | |
| Investment in long-term deposits and long-term loans | - | (3,365) | - | - | |
| Interest received in cash | 1,404 | 3,730 | 7,550 | 360 | |
| Proceed from sale of available for sale marketable securities | - | - | 57,625 | - | |
| Purchase of available for sale marketable securities | - | - | (6,831) | - | |
| Short-term deposits and marketable securities, net and changes in restricted cash | 5,070 | 47,186 | 140,204 | 1,299 | |
| Net cash provided by continued investing activities | 198,059 | 47,063 | 361,854 | 50,757 | |
| Net cash provided by (used in) discontinued investing activities | 37,737 | (7,913) | (7,337) | 9,671 | |
| Net cash provided by investing activities | 235,796 | 39,150 | 354,517 | 60,428 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 14 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31 | |||||
|---|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | 2 0 1 5 Convenience translation |
||
| (in thousand NIS) (Except for per-share data) |
(Note 2D) U.S.\$'000 |
||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Proceeds from re-issuance of notes | - | - | 75,772 | - | |
| Interest paid in cash | (129,350) | (153,561) | (97,994) | (33,150) | |
| Purchase of non-controlling interest | (62,059) | (15,904) | |||
| Proceeds from long-term borrowings | - | 42,715 | 3,412 | - | |
| Repayment of long-term borrowings | (377,406) | (247,709) | (423,861) | (96,721) | |
| Proceeds from selling (purchasing) of derivatives | (1,610) | - | (8,136) | (413) | |
| Proceeds from transactions with non-controlling interests, net | - | 54,885 | 101 | - | |
| Proceed from short-term credit | - | 7,152 | - | - | |
| Repayment of short-term credit | (6,997) | - | (85,962) | (1,793) | |
| Net cash used in continued financing activities | (577,422) | (296,518) | (536,668) | (147,981) | |
| Net cash provided by (used in) discontinued financing activities | (2,135) | 2,000 | (8,006) | (547) | |
| Net cash used in financing activities | (579,557) | (294,518) | (544,674) | (148,528) | |
| Increase (decrease) in cash and cash equivalents | (152,408) | 25,767 | (207,030) | (39,062) | |
| Cash and cash equivalents at the beginning of the year | 323,182 | 311,181 | 528,251 | 82,825 | |
| Cash and cash equivalents related to discontinued operations at the end of the year |
- | (6,290) | - | - | |
| Net effect on cash due to currency exchange rate changes | (12,923) | (7,476) | (10,040) | (3,312) | |
| Cash and cash equivalents at the end of the year | 157,851 | 323,182 | 311,181 | 40,451 |
The accompanying notes form an integral part of the financial statements.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 15 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | 2 0 1 5 Convenience |
|
| (in thousand NIS) | translation (Note 2D) U.S.\$'000 |
|||
| APPENDIX A - Proceeds from realization of investments in subsidiaries |
||||
| Working capital (excluding cash), net | (15,591) | - | - | (3,996) |
| Property, plant equipment and other assets | 203,470 | - | - | 52,145 |
| Profit from realization of subsidiaries | 4,147 | - | - | 1,063 |
| 192,026 | - | - | 49,212 |
The Company's separate financial statements include liabilities to bank Hapoalim and towards Series H and Series I notes, in the aggregate principal amount of approximately NIS 792 million. NIS 214 million (principal plus interest) will become due till the end of 2017 and NIS 403 (principal and interest) will become due in May 2018. In addition, the Company has certain operational expenses for its ongoing operations.
The Company has prepared a projected cash flow until June 2018, which includes the anticipated sources that to the Company's estimation, are expected to serve the repayment of its financial liabilities mentioned above. The main anticipated sources included in the Company's projected cash flow are (i) cash and cash equivalents (on its separate financial statements) of approximately NIS 72 million (ii) net cash expected to be generated from the refinance and the sale of the Company's hotel in Bucharest, in the amount of approximately NIS 467 million; (iii) net cash from the sale of our share in the Bangalore project in India in the amount of NIS 82 million as per the Agreement signed on December 2, 2015 and (iii) other sources including the partial sale of shares in our held companies in the medical field in the amount approximately NIS 50 million. It should be noted, that the projected cash flow is based on the Company's forward-looking plans, assumptions, estimations, predictions and evaluations which rely on the information known to the Company at the time of the approval of these financial statements (collectively, the "Assumptions"). The materialization, occurrence consummation and execution of the events and transactions and of the Assumptions on which the projected cash flow is based, including with respect to the proceeds and timing thereof, are not certain and are subject to factors beyond the Company's control as well as to the consents and approvals of third parties and certain risks factors. Therefore, delays in the realization of our assets and investments or realization at lower price than expected by us, as well as any other deviation from our Assumptions, could have an adverse effect on our cash flow and our ability to serve our indebtedness on a timely manner.
The Company's Board of directors is of the opinion, based on the projected cash flow and the Assumptions described, that the Company can execute its plans and that it would be able to serve its indebtedness in the foreseeable future.
In light of the foregoing, the Company's board of directors is of the opinion that, the Company is a going concern and hence, the consolidated financial statements of the Company as of December 31, 2015 were prepared based on going concern assumption.
| The Company | - | Elbit Imaging |
|---|---|---|
| Group | - | The Company and its Investees |
| Investees | - | Subsidiaries, joint ventures and associates |
| PC | - | Plaza Centers N.V. Group, a subsidiary of the Company, operating mainly in the field of commercial centers and is |
| traded in the Main Board of the London Stock Exchange, the Warsaw stock Exchange ("WSE") and Tel Aviv Stock | ||
| Exchange. As of December 31, 2015 the Company holds 44.9% in PC. | ||
| Elbit Medical | - | Elbit Medical Technologies Ltd., a public Israeli company traded on the Tel Aviv Stock Exchange. As for December 31, |
| 2015, the Company holds 89.9% of Elbit Medical share capital (86.2% on a fully diluted basis.) | ||
| Related parties | - | As defined in International Accounting Standard ("IAS") no. 24 see note 18. |
The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRSs") as issued by the International Accounting Standards Board ("IASB").
The consolidated financial statements have been prepared on the historical cost basis except for (i) financial instruments measured at fair value; (ii) certain trading property measured at net realizable value (see note 2W.(1)a.); and (iii) certain property, plant and equipment (hotels) presented at the revaluation model (based on fair value) (see note 2W.(1) e). The principal accounting policies are set out below.
The Group operations are characterized by diverse activities. Accordingly, management believes that its income statements should be presented in the "Single - step form". According to this form, all costs and expenses (including general and administrative and financial expenses) should be considered as continuously contributing to the generation of the overall revenues and gains. Management also believes that its operating expenses should be classified by function to: (i) those directly related to each revenue (including general and administrative expenses and selling and marketing expenses relating directly to each operation); and (ii) overhead expenses which serve the business as a whole and are to be determined as general and administrative expenses.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 18 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The balance sheet as of December 31, 2015 and statement of income, statement of other comprehensive income, statement of changes in shareholders' equity and statement of cash flows for the year then ended have been translated into U.S. Dollar using the representative exchange rate as of that date (\$1= NIS 3.9). Such translation was made solely for the convenience of the U.S. readers. The dollar amounts so presented in these financial statements should not be construed as representing amounts receivable or payable in dollars or convertible into dollars but only a convenience translation of reported NIS amounts into U.S. Dollar, unless otherwise indicated. The convenience translation supplementary financial data is unaudited and is not presented in accordance with IFRSs.
Due to the lingering real estate and financing crisis in CEE, in which the Group's majority of commercial centers are located, the Group is lacking sufficient historical experience of realizing its commercial centers into cash or cash equivalents. Accordingly, the Group is unable to clearly identify its actual operating cycle with respect to trading property. As such, the Group's operating cycle relating to trading property and corresponding borrowings is 12 months. As a result, trading property and borrowings associated therewith arepresented as non–current assets and non-current liabilities, respectively.
The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company ("Subsidiaries"). Control is achieved where the Company:
Consolidation of a subsidiary begins when the Company obtains control over the subsidiary and ceases when the Company loses control of the subsidiary. Specifically, income and expenses of a subsidiary acquired or disposed of during the year are included in the consolidated statement of profit or loss and other comprehensive income from the date the Company gains control until the date when the Company ceases to control the subsidiary.
Profit or loss and each component of other comprehensive income are attributed to the owners of the Company and to the noncontrolling interests. Total comprehensive income of subsidiaries is attributed to the owners of the Company and to the non-controlling interests even if this results in the non-controlling interests having a deficit balance.
When necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with the Group's accounting policies.
All intragroup assets and liabilities, equity, income, expenses and cash flows relating to transactions between members of the Group are eliminated in full on consolidation.
As for de facto control of the Company in PC see W(2)c below.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 19 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Changes in the Group's ownership interests in subsidiaries that do not result in the Group losing control over the subsidiaries are accounted for as equity transactions. The carrying amounts of the Group's interests and the non-controlling interests are adjusted to reflect the changes in their relative interests in the subsidiaries. Any difference between the amount by which the non-controlling interests are adjusted and the fair value of the consideration paid or received is recognized directly in equity and attributed to owners of the Company.
When the Group loses control of a subsidiary, a gain or loss is recognized in profit or loss and is calculated as the difference between (i) the aggregate of the fair value of the consideration received and the fair value of any retained interest and (ii) the previous carrying amount of the assets (including goodwill), and liabilities of the subsidiary and any non-controlling interests. All amounts previously recognized in other comprehensive income in relation to that subsidiary are accounted for as if the Group had directly disposed of the related assets or liabilities of the subsidiary (i.e. reclassified to profit or loss or transferred to another category of equity as specified/permitted by applicable IFRSs). The fair value of any investment retained in the former subsidiary at the date when control is lost is regarded as the cost on initial recognition of an investment in an associate.
An associate is an entity over which the Group has significant influence. Significant influence is the power to participate in the financial and operating policy decisions of the investee but is not control or joint control over those policies.
A joint venture is a joint arrangement whereby the parties that have joint control of the arrangement have rights to the net assets of the joint arrangement. Joint control is the contractually agreed sharing of control of an arrangement, which exists only when decisions about the relevant activities require unanimous consent of the parties sharing control.
The results and assets and liabilities of associates or joint ventures are incorporated in these consolidated financial statements using the equity method of accounting. Under the equity method, an investment in an associate or a joint venture is initially recognized in the consolidated statement of financial position at cost and adjusted thereafter to recognize the Group's share of the profit or loss and other comprehensive income of the associate or joint venture. When the Group's share of losses of an associate or a joint venture exceeds the Group's interest in that associate or joint venture (which includes any long-term interests that, in substance, form part of the Group's net investment in the associate or joint venture), the Group discontinues recognizing its share of further losses. Additional losses are recognized only to the extent that the Group has incurred legal or constructive obligations or made payments on behalf of the associate or joint venture.
An investment in an associate or a joint venture is accounted for using the equity method from the date on which the investee becomes an associate or a joint venture. On acquisition of the investment in an associate or a joint venture, any excess of the cost of the investment over the Group's share of the net fair value of the identifiable assets and liabilities of the investee is recognized as goodwill, which is included within the carrying amount of the investment.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 20 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
In circumstances where the Group's interest in an investee company is in the form of mixed securities (such as ordinary shares, preferred shares or other senior securities, or loans), the Group records equity losses in excess of the Group's investment in the ordinary shares of the investee based on the priority liquidation mechanism, that is, allocating the loss to the other components in reverse order to the their seniority in liquidation.
Where necessary, adjustments are made to the financial statements of associates to adjust their accounting policies with those of the Company.
The requirements of IAS 39 are applied to determine whether it is necessary to recognize any impairment loss with respect to the Group's investment in an associate or a joint venture. When necessary, the entire carrying amount of the investment (including goodwill) is tested for impairment in accordance with IAS 36 Impairment of Assets as a single asset by comparing its recoverable amount (higher of value in use and fair value less costs to sell) with its carrying amount. Any impairment loss recognized forms part of the carrying amount of the investment. Any reversal of that impairment loss is recognized in accordance with IAS 36 to the extent that the recoverable amount of the investment subsequently increases.
The financial statements of each individual entity of the Group are presented based on its functional currency. Transactions in currencies other than each individual entity's functional currency (foreign currency) are translated into that entity's functional currency based on the foreign exchange rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated to the functional currency using the foreign exchange rate prevailing at the balance sheet date. Non-monetary assets and liabilities that are measured in terms of historical cost in a foreign currency are translated using the historical exchange rate prevailing at the date of the transaction. Non-monetary assets and liabilities carried at fair value that are denominated at foreign currency are translated at the exchange rates prevailing at the date when the fair value was determined.
Exchange rate differences as a result of the above are recognized in statement of income, except for: (i) exchange rate differences capitalized to qualified assets (see note 2S); (ii) exchange rate differences charged to foreign currency translation reserve (see (ii) below); and (iii) exchange rate differences charge to revaluation of property plant and equipment carried at fair value (see note 2L)
For the purpose of the consolidated financial statements, the assets and liabilities of foreign operations (the functional currency of each is the currency of the primary economic environment in which it operates) are translated to New Israeli Shekels ("NIS") which is the functional currency and the presentation currency of the Company, based on the foreign exchange rates prevailing at the balance sheet date. The revenues and expenses of foreign operations are translated to the functional currency of the Company based on exchange rates as at the date of each transaction or for sake of practicality using average exchange rates for the period.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 21 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Foreign exchange rate differences arising from translation of foreign operations are recognized directly to foreign currency translation reserve within other comprehensive income.
Exchange rate differences attributable to monetary items receivable from or payable to a foreign operation for which settlement is neither planned nor likely to occur, which form part of the net investment in a foreign operation are also included in the foreign currency translation reserve.
On the disposal of a foreign operation (i.e. a disposal of the Group's entire interest in a foreign operation, or a disposal involving loss of control over a subsidiary that includes a foreign operation, a disposal involving loss of joint control over a jointly controlled entity that includes a foreign operation, or a disposal involving loss of significant influence over an associate that includes a foreign operation), all of the exchange differences accumulated in the equity reserve in respect of that operation attributable to the owners of the Company are reclassified to profit or loss.
In the case of a partial disposal that does not result in loss of control by the Group over a subsidiary that includes a foreign operation, the proportionate share of accumulated exchange differences are re-attributed to or from non-controlling interests and are not recognized in profit or loss. For all other partial disposals (i.e. reductions in the Group's ownership interest in associates or jointly controlled entities that do not result in the Group losing significant influence or joint control), the proportionate share of the accumulated exchange differences is reclassified to profit or loss.
(iii) Rates of exchange of NIS, in effect, in relation to foreign currency (in NIS) are as follows:
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| U.S. Dollar (\$) | 3.902 | 3.889 | |
| EURO (€) | 4.247 | 4.725 | |
| Romanian New Lei (RON) | 0.938 | 1.0541 | |
| Indian Rupee (INR) | 0.058 | 0.0614 |
Scope of change in the exchange rate, in effect, of the NIS in relation to the foreign currencies (%):
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | |
| U.S. Dollar (\$) | - | 12 | (7) |
| EURO (€) | (10) | (1) | (3) |
| Romanian New Lei (RON) | (11) | (1) | (4) |
| Indian Rupee (INR) | (5) | 10 | (18) |

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 22 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Cash equivalents include unrestricted readily convertible to a known amount of cash, maturity period of which, as at the date of investments therein, does not exceed three months.
Financial assets of the Group are classified mainly as loans and receivables. Financial assets are initially measured at fair value
Loans and receivable consist of trade receivables, deposits in banks, and financial institutions, loans, and other receivables that have fixed or determinable payments that are not quoted in an active market. Loans and receivables are measured at amortized cost using the effective interest method less any impairment. Interest income is recognized by applying the effective interest rate, except for short-term receivables where the recognition of interest is considered immaterial.
Real estate properties for future sale (inventory) are classified as trading properties and are stated at the lower of cost and net realizable value. The Group's trading properties are divided to three different classes (operational, under development and undeveloped) and the following present the different methods to determine the net realizable value:
Costs of trading properties include costs directly associated with their purchase (including payments for the acquisitions of leasehold rights, borrowing cost, wages and stock-based compensation expenses) and all subsequent direct expenditures for the development and construction of such properties. Advance payments on account of trading property are recorded at their cost price and classified as trading property only after the purchase.
Cost of trading property is determined mainly on the basis of specific identification of their individual costs (other than non-specific borrowing costs capitalized to the cost of trading property).
As for borrowing costs capitalized to trading property - see note 2S.
As for write down of trading property - see note 2W(1) a.
As for the operating cycle of trading property - see note 2E.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 23 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
(i) The Group's hotel are presented in the consolidated balance sheets according to the revaluation model.
Revaluations are carried out on a regular basis (generally each half year). A change in the value of the hotels resulting from revaluation or from exchange rate differences is attributable to other comprehensive income (any revaluation reserve is net of applicable deferred taxes).
The reserve derived from the revaluation of the hotels is transferred to retained earnings over the period for which the hotels are used by the Group. The transferred amounts equal the difference between the depreciation charge based on the revalued carrying amounts of the hotels and the depreciation charge based on the hotels' original cost. When a revaluated hotel is sold, the remaining amount in the revaluation reserve with respect to the same hotel (including any tax expenses) is directly transferred to retained earnings.
Other property plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses. Improvements and renovations are charged to cost of assets. Maintenance and repair costs are charged to the statement of income as incurred.
(ii) Depreciation is calculated by the straight-line method over the assets estimated useful lives. Leasehold improvements are amortized over the estimated useful period of use not exceeding the lease period (including the period of renewal options that the Group intends to exercise).
Annual depreciation rates are as follows:
| % | |
|---|---|
| Hotel | 1-4 |
| Other buildings | 2.0 - 2.5 |
| Building operating systems | 7.0 (average) |
| Others (*) | 6.0 - 33.0 |
(*) Consists mainly: office furniture and equipment, machinery and equipment, electronic equipment, computers and peripheral equipment.
Income tax expense represents the sum of the tax currently payable and deferred tax.
Tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are non-taxable or deductible for tax purposes. The Group's liability for current tax is calculated using tax rates that have been enacted or substantively enacted as of the balance sheet date.
Deferred taxes are calculated in respect of all temporary differences, including (i) differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit; and (ii) tax losses and deductions that may be carried forward for future years or carried backwards for previous years.
Deferred taxes are not recognized if the temporary difference arises from the initial recognition (other than in a business combination) of other assets and liabilities in a transaction that affects neither the taxable profit nor the accounting profit.
The calculation of deferred tax liabilities does not include taxes that would have arisen in the event of a realization of investments in certain investee companies or upon receiving their retained earnings as dividends, since it is management's policy not to realize these investees nor to declare dividend out of their retained earnings, or other form of profit distributions, in the foreseeable future, in a manner which entails additional substantial tax burden on the Group. For certain other Group's investee companies, which management's intention is to realize or to distribute their retained earnings as taxable dividend, tax liabilities (current and deferred) are recorded.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is to be settled or the asset is to be realized, based on tax rates and laws that have been enacted or substantively enacted as of the balance sheet date. The measurement of deferred tax liabilities and assets reflects the tax consequences that would follow from the manner in which the Group expects, at the reporting date, to recover or settle the carrying amount of its assets and liabilities.
Deferred tax asset is recorded to the extent that it is probable that it would be realized against future taxable profits. The carrying amount of deferred tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered in the future.
Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the Group intends to settle its current tax assets and liabilities on a net basis.
Current and deferred taxes are recognized as an expense or income in profit or loss, except when they relate to items credited or debited directly to equity or in other comprehensive income, in which case the tax effect is also recognized directly in equity or in other comprehensive income;
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 25 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
An equity instrument is any contract that represents a residual interest in the assets of an entity after deducting all of its liabilities. Equity instruments are recorded at the proceeds received, net of direct issuance costs.
Financial liabilities at amortized cost of the Group consist of short-term credits, current maturities of long-term borrowing suppliers and service providers, borrowings and other payables, which are initially measured at fair value, net of transaction costs. Other financial liabilities are subsequently measured at amortized cost using the effective interest method, unless recognition of interest is immaterial.
The effective interest method is a method of calculating the amortized cost of a financial liability and of allocating the interest expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash payments through the expected life of the financial liability or, when appropriate, a shorter period to the net carrying amount of the financial liability. When calculating the effective interest rate, the Group estimates cash flows considering all contractual terms of the financial liability (for example, prepayment, call and similar options). The calculation includes all fees and points paid or received between parties to the contract that are an integral part of the effective interest rate, transaction costs, and all other premiums or discounts.
When the Group revises its estimates of payments, it adjusts the carrying amount of the financial liability to reflect actual and revised estimated cash flows. The Group recalculates the carrying amount by computing the present value of estimated future cash flows at the financial liability's original effective interest rate. The adjustment is recognised in profit or loss as a financial expense.
The Company has Consumer Price Index ("CPI")-linked financial liabilities that are not measured at fair value through profit or loss. For these liabilities, the Company determines the effective interest rate as a real rate plus linkage differences according to the actual changes in the CPI through each balance sheet date. Rate of decrease in the Israeli CPI in 2015 was -0.9% (2014- increase of -0.1%; 2013 - increase of 1.9%).
The Group derecognizes a financial liability from its statement of financial position when repurchasing its notes or its loans. The difference between the carrying amount of the notes or the loans repurchased at the repurchase date and the consideration paid is recognized in profit or loss.
For the accounting treatment of modification of debt see note 3A and B.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 26 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The Group enters into a variety of derivative financial instruments, some of which are intended to mitigate its exposure to interest rate and foreign exchange rate risks, including interest rate swaps and cross currency swaps. Further details of derivative financial instruments are disclosed in note 21.
Derivatives are initially recognized at fair value at the date the derivative contract is entered into and are subsequently re-measured at their fair value each balance sheet date. The resulting gain or loss from a derivative is immediately recognized in profit and loss unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship. The Group designates certain derivatives as cash flow hedges. A derivative is presented as a non-current asset or a non-current liability if the remaining maturity of the derivative is more than 12 months and as a current asset or a current liability if the remaining maturity of the derivative is less than 12 months.
The Group designates certain hedging instruments, which include derivatives in respect of exposure to interest, at cash flow hedges. At the inception of the hedge relationship the Group documents the relationships between the hedging instrument and the hedged item, along with its risk-management objectives and its strategy for undertaking various hedge transactions. Furthermore, at the inception of the hedge and on an ongoing basis, the Group documents whether the hedging instrument used in a hedging relationship is highly effective in offsetting changes in cash flows of the hedged item. Movements in the hedging reserve in equity are detailed in the statement of other comprehensive income ("OCI").
■ Cash flow hedge
The effective portion of changes in the fair value of derivatives is deferred in OCI. The gain or loss relating to the ineffective portion is recognized immediately in profit or loss. Amounts deferred in OCI are recycled in profit or loss in the periods when the hedged item is recognized in profit or loss. Hedge accounting is discontinued when the Group revokes the hedging relationship, the hedging instrument expires or is sold, terminated, or exercised, or no longer qualifies for hedge accounting. Any cumulative gain or loss deferred in OCI at that time remains in OCI and is recognized in profit or loss when the forecasted transaction is ultimately recognized in profit or loss. When a forecasted transaction is no longer expected to occur, the cumulative gain or loss that was deferred in OCI is recognized immediately in profit or loss.
Provisions - Provisions are recognized when the Group has a present obligation (legal or constructive) as a result of a past event, it is more likely than not (probable) that the Group will be required to settle the obligation, and a reliable estimate can be measured with respect to the amount of the obligation. The amount recognized as a provision is the best estimate of the consideration required to settle the present obligation as of the balance sheet date, taking into account the risks and uncertainties associated with the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the result of the discounted expected cash flows, as long as the effect of discounting is material.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 27 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Equity-settled share-based payments to employees and others providing similar services are measured at the fair value of the equity instrument at the grant date. The Fair value is measured using the Black and Scholes ("B&S") model except for capped-Stock Appreciation Rights ("SAR") for which the Group is using the binomial model. The expected life used in the B&S model has been adjusted, based on management's best estimate, for the effects of non-transferability, exercise restrictions and behavioral considerations. The fair value determined at the grant date of the equity-settled share-based payments is expensed on a straight-line basis for each award over the vesting period, based on the Group's estimate of shares that will eventually vest.
General - The Group recognizes revenue and gains when the amount of revenue, or gain, can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the Group's activities as described below. The Group bases its estimates on historical results, taking into consideration the type of customer, the type of transaction and specifics of each arrangement.
(i) Rental income from commercial centers - Revenues from leasing of property and management fees, as well as rental income relating to the operations of commercial centers are measured at the fair value of the consideration received or receivable. The lease incentives granted are recognized as an integral part of the total rental income, over the term of the lease.
The leases generally provide for rent escalations throughout the lease term. For these leases, the rental income is recognized on a straight line basis so as to produce a constant periodic rent over the term of the lease. Accordingly, accrued rental income recognized on a straight line basis, represents unbilled rent receivables that the Group will receive only if the tenant makes all rent payments required through the expiration of the initial term of the lease. The leases may also provide for contingent rent based on a percentage of the lessee's gross sales or contingent rent indexed to further increases in the Consumer Price Index (CPI). For contingent rentals that are based on a percentage of the lessee's gross sales, the Group recognizes contingent rental income when the change in the factor on which the contingent lease payment is based, actually occurs. Rental income for lease escalations that are indexed to future increases in the CPI, are recognized once the changes in the index have occurred.
(ii) Revenues from hotel operations are recognized upon performance of service.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 28 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
For the Group, these conditions are usually fulfilled upon the closing of a binding sale contract.
Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets are capitalized to the cost of those assets. A qualifying asset is an asset that necessarily takes a substantial period of time to get it ready for its intended use or sale. Investment income earned on the temporary investment of specific borrowings pending their expenditure on qualifying assets is deducted from the borrowing costs eligible for capitalization.
Borrowing costs qualified for capitalization include mainly: Interest expenses, amortization of cost of raising debt and foreign exchange on borrowing to the extent that they are considered as an adjustment to interest costs.
Capitalization of borrowing costs to qualifying assets commences when the Group starts the activities for the preparation of the asset for its intended use or sale and continues, generally, until the completion of substantially all the activities necessary to prepare the asset for its designated use or sale (i.e. when the commercial center is ready for lease).
In certain cases, the Group ceases to capitalize borrowing cost if management decides that the asset can no longer be defined as a "qualifying asset". In other circumstances, capitalization is suspended for certain time periods, generally where the efforts to develop a project are significantly diminished due to inter-alia lack of external finance, or ongoing difficulties in obtaining permits. The conclusions whether an asset is qualified for capitalization or not, or whether capitalization is to be suspended, are also dependent on management plans with regard to the specific asset, such as the ability to raise bank loans, find anchors and local market conditions that support or postpone the construction of the project.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 29 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The Company presents basic and diluted earnings (loss) per share with respect to continued and discontinued operation. Basic earnings per share is computed by dividing income (loss) attributable to holders of ordinary shares of the Company, by the weighted average number of the outstanding ordinary shares during the period. In the computation of diluted earnings per share, the Company adjusts its income (loss) attributable to its ordinary shareholders for its share in income (loss) of investees by multiplying their diluted earnings per share by the Company's interest in the investees including its holding in dilutive potential ordinary shares of the investees. In addition, the Company adjusts the weighted average outstanding ordinary shares for the effects of all the dilutive potential ordinary shares of the Company. On August, 2014 the company executed reverse stock split of its ordinary shares, therefore the earnings (loss) per share for previous periods was retrospectively adjusted. See also note 15.
Investments in, and payments on account of, trading property are included as cash flow from operating activities. Interest and dividend received from deposits and investments are included as cash flow from investing activities. Interest paid on the Group's borrowings (including interest capitalized to qualifying assets) and cash flows arising from changes in ownership interests in a subsidiary that do not result in a loss of control are included as cash flow from financing activities.
A discontinued operation is a component of the Group's business, the operations and cash flows of which can be clearly distinguished from the rest of the Group and which:
Classification as a discontinued operation occurs on disposal or when the operation meets the criteria to be classified as held-for-sale, if earlier.
When an operation is classified as a discontinued operation, the comparative statement of comprehensive income and cash flow is represented as if the operation had been discontinued from the start of the comparative year.
In the application of the Group's accounting policies, management is required to make judgments, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis, and revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods. In addition, in the process of applying the Group's accounting policies, management makes various judgments, apart from those involving estimations, that can significantly affect the amounts recognized in the financial statements.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 30 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The followings are the critical judgments and key sources of estimation that management has made while applying the Group's accounting policies and that have the most significant effect on the amounts recognized in these financial statements.
The recognition of a write down to the Group's trading properties is subject to a considerable degree of judgment and estimates, the results of which, when applied under different principles, conditions and assumptions, are likely to result in materially different results and could have a material adverse effect on the Group's consolidated financial statements.
This valuation becomes increasingly difficult as it relates to estimates and assumptions for projects in the preliminary stage of development in addition to current economic uncertainty and the lack of transactions in the real estate market in the CEE and India for same or similar properties.
Management is responsible for determining the net realizable value of the Group's trading properties. In determining net realizable value of the vast majority of trading properties, management utilizes the services of an independent third party recognized as a specialist in valuation of properties. Independent valuation reports for the Group's trading properties as of December 31 2015 and 2014 were prepared by Cushman & Wakefield.
The Group reviews the valuation methodologies utilized by the independent third party valuator service for each property. The main features included in each valuation are:
The net realizable value of operating commercial centres includes the rental income from current leases and assumptions in respect of additional rental income from future leases in the light of current market conditions. The net realizable value also reflects, on a similar basis, any cash outflows that could be expected in respect of the property. The Group uses assumptions that are mainly based on market conditions existing at the reporting date.
The principal assumptions underlying management's estimation of net realizable values for operating commercial centres are those related to the receipt of contractual rentals, expected future market rentals, void periods, maintenance requirements and appropriate discount rates. These valuations are regularly compared to actual market yield data and actual transactions made by the Group and those reported by the market, if available. Expected future rentals are determined on the basis of current market rentals for similar properties in the same location and condition.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 31 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
W. Critical judgment in applying accounting policies and use of estimates (Cont.):
(a) Write down of trading properties (Cont.)
The vast majority of the Group's undeveloped real estate assets are lands which are designated for development of commercial centers.
The net realizable value for an undeveloped project is determined based on the Group business plans for the specific project as of the balance sheet date.
Some of the Group's lands are designated for future development in the foreseeable future. Other undeveloped lands are planned to be sold at their current status. A considerable degree of Judgment is required in order to determine whether a specific real estate project can be developed in the foreseeable future or not. The most significant factors in such decision are: market condition in the surrounding area of the project, availability of bank financing for the development, competition in the area, zoning and building permits to the Project, the liquidity of the Group and its ability to invest equity into the project, the ability of the Group to enforce the joint development agreement on its partners in our Joint venture project (mainly plots designated for residential project in India), the scale of the project and the ability of the Group to execute it and others. As explained below, the status of the project, as determined by management in each reporting period, also determines the net realizable value which will be used in the preparation of the financial statements. Therefore a change in each of the factors mentioned below may lead to a change in the status of a project (from project designated for future development to project in hold) and may cause an additional write down which was not recognized in these financial statement;
As for accounting policies in respect of the measurement of net realizable value for undeveloped trading property – see note K above.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 32 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The Group's trading properties which are designated by management for development in the foreseeable future are usually measured using the residual method. Estimations of fair value under the residual method involve in general, critical estimations and takes into account special assumptions in the valuations, many of which are difficult to predict, in respect of the future operational cash flows expected to be generated from the real-estate asset, yield rate which will be applied for each real estate asset, estimate of developer's profit and time line to commencement of the construction of the project. Actual results could be significantly different than the estimates and could have a material effect on the financial results.
Determination of the operational cash flow expected to be generated from the real estate asset is based on reasonable and supportable assumptions as well as on historical results adjusted to reflect the Group's best estimate of future market and economic conditions that management believes will exist during the remaining useful life of the assets. Such determination is subject to significant uncertainties. In preparing these projections, the Group takes assumptions the major of which relate to market share of the real estate asset, benchmark operating figures such as occupancy rates, rental and management fees rates (in respect of commercial centers), selling price of apartments (in respect of residential units), the expected schedule to complete the real estate assets under construction, costs to complete the establishment of the real estate asset, expected operational expenses and others. In addition the process of construction is long, and subject to approvals and authorization from local authorities. It may occur that building permits will expire and will cause the Group additional preparations and costs, and can cause construction to be delayed or abandoned.
The yield rate reflects economic environment risks, current market assessments regarding the time value of money, industry risks as a whole and risks specific to each asset, and it also reflects the return that investors would require if they were to choose an investment that would generate cash flows of amounts, timing and risk profile equivalent to those that the Group expects to derive from the assets. Such rate is generally estimated from the rate implied in current market transactions for similar assets, or where such transactions do not exist, based on external appraisers.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 33 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The Group's trading property which is not designated by management for development in the foreseeable future are usually measured using the comparable method or the residual method (for details regarding the residual method see 2.1 above). Valuation by comparison is essentially objective, in that it is based on an analysis of the price achieved for sites with broadly similar development characteristics. Valuation by comparison is generally used if evidence of actual sales can be found and analysed on a common unit basis, such as site area, developable area or habitable room.
Where comparable development cannot be identified in the immediate area of the subject site or when sales information is not clearly available through common channels of information (internet, newspapers, trade journals, periodic, market research) it is necessary to look further out for suitable comparable and to make necessary adjustments to the price in order to account for dissimilarities between the comparable development and the subject site. Such adjustments include, but not limited to:

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 34 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The Group is involved in litigation, tax assessments and other contingent liabilities in substantial amounts including class actions (see note 14B and note 14C). The Group recognizes a provision for such litigation when it is probable that the Group will be required to settle the obligation, and the amount of the obligation can be reliably estimated. The Group evaluates the probability and outcome of these litigations based on, among other factors, legal opinion and consultation and past experience. The outcome of such contingent liabilities may differ materially from management's estimation. The Group periodically evaluates these estimations and makes appropriate adjustments to the provisions recorded in the consolidated financial statements. In addition, as facts concerning contingencies become known, the Group reassesses its position and makes appropriate adjustments to the consolidated financial statements. In rare circumstances, mainly with respect to class actions, when the case is unique, complicated and involves prolong and uncommon proceedings, the Group cannot reliably estimate the outcome of said case
The calculation of the Group's tax liabilities involves uncertainties in the application and/or interpretation of complex tax laws, tax regulations and tax treaties, in respect of various jurisdictions in which the Group operates and which vary from time to time. In addition, tax authorities may interpret certain tax issues in a manner other than that which the Group has adopted. Should such contrary interpretive principles be adopted upon adjudication of such cases, the tax burden of the Group may be significantly increased. In calculating its deferred taxes, the Group is required to evaluate (i) the probability of the realization of its deferred income tax assets against future taxable income and (ii) the anticipated tax rates in which its deferred taxes would be utilized.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 35 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Penalties and guaranties are part of the on-going construction activities of the Group, and result from obligations the Group has towards third parties, such as banks and municipalities. The Group's management is required to provide estimations regarding risks evolving from penalties that the Group may have to settle. In addition, the Group's operations in the construction area are subject to valid authorizations and building permits from local authorities. Under certain circumstances the Group is required to determine whether the building permits it obtains have not yet expired. It may occur that building permits have expired which might impose on the Group additional costs and expenses, or delays and even abandon project under construction.
The fair value of the Radisson Complex is determined based upon the discounted cash flows ("DCF") approach, The assumptions underlying the model, as well as the ability to support them by means of objective and reasonable market benchmarks, so they can be viewed as assumptions that market participants may have used, are significant in determining the fair value of the hotels. The predominant assumptions that may cause substantial changes in the fair value are: the capitalization rate, exit yield rate, the expected net operating income of the hotel (which is mainly affected by the expected average room rate and the occupancy rate as well as the level of operational expenses of the hotels) the level of refurbishments reserve and the capital expenditures that need to be invested in the hotel. The fair value of the Radisson Complex is performed by and independent appraisals with a local knowledgeable in the hotels business.
The Company classifies its assets and liabilities as current or non-current based on the operating cycle of each of its operations (generally 12 months). Careful consideration is required with respect to assets and liabilities associated with the Group's operations of commercial centers and trading property, where by their nature the operating cycle is more than 12 months. These assets and liabilities are classified as current only if their operating cycle is clearly identifiable. In accordance with guidance set out in IAS 1 if the Company cannot clearly identify the actual operating cycle of a specific operation, then the assets and liabilities of that operation are classified as non-current. The Company's determination of its inability to clearly identify the actual operating cycle is a matter of judgment. A different conclusion can materially affect the classification of current assets and current liabilities. See also note 2E.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 36 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
W. Critical judgment in applying accounting policies and use of estimates (Cont.):
Management classified operating commercial centers as trading property rather than investment property even though the Group currently earning rental income from these properties. PC's business model is to sale the shopping centers in the ordinary course of its business.
During 2015 PC sold one operating centers and has conducted several negotiations in respects of its other operating commercial centers. PC will continue during 2016 to negotiate with third parties in order to sell additional commercial centers. See also note 22(3).
As for December 31, 2015 and 2014, the Company holds approximately 44.9% of PC share capital; DK holds approx. 26.3% of PC share capital and the rest is widely spread by the public. The Company's management is of the opinion that based on the absolute size of its holdings, the relative size of the other shareholdings and due to the fact that PC's directors are appointed by normal majority of PC's General Meeting, it has a sufficiently dominant voting interest to meet the power criterion, therefore the Company has de facto control over PC.
The following are new accounting standards, amendments to standards and clarifications which are applicable, -+or are expected to be applicable, to the Group, and which have not yet become effective:
In May 2014, IFRS 15 was issued which establishes a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers. IFRS 15 will supersede the current revenue recognition guidance including IAS 18 Revenue, IAS 11 Construction Contracts and the related Interpretations when it becomes effective.
The core principle of IFRS 15 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Specifically, the Standard introduces a 5-step approach to revenue recognition:
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 37 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The core principle of IFRS 15 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Specifically, the Standard introduces a 5-step approach to revenue recognition:
Step 1: Identify the contract(s) with a customer
Under IFRS 15, an entity recognizes revenue when (or as) a performance obligation is satisfied, i.e. when 'control' of the goods or services underlying the particular performance obligation is transferred to the customer. Far more prescriptive guidance has been added in IFRS 15 to deal with specific scenarios. Furthermore, extensive disclosures are required by IFRS 15.
The directors of the Company anticipate that the application of IFRS 15 in the future may have a material impact on the amounts reported and disclosures made in the Group's consolidated financial statements. However, it is not practicable to provide a reasonable estimate of the effect of IFRS 15 until the Group performs a detailed review.
During 2013, the Company's Board of Directors resolved to suspend all payments to its unsecured creditors and to negotiate with its unsecured creditors on a restructuring plan for the unsecured financial debts. On October 17, 2013 the Company's unsecured financial creditors approved a Plan of Arrangement (the "Arrangement") (as adjusted from time to time) and on January 1, 2014, the Israeli District Court approved the Arrangement. The closing of the Arrangement took place on February 20, 2014. Below are the general terms of the Arrangement:
In consideration of the extinguishment of the Company's unsecured financial debts (i.e.: Series A-G notes, series 1 note and the Company's debts to Bank Leumi), the Company issued at the closing of the Arrangement the following instruments:
The new Shares and the new notes were allocated among the various unsecured financial creditors in proportion to the outstanding balance (principal, interest and CPI linkage) under each obligation as of the closing of the Arrangement. The new Shares are listed for trading on both the Tel Aviv Stock Exchange and the NASDAQ Stock Market, and the new notes are listed for trading on the Tel Aviv Stock Exchange.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 38 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Pursuant to the terms of the Arrangement, the Company amended its Articles of Association such that it includes the following Articles:
In the event a person is required to conduct a "Special Tender Offer" pursuant to the provisions of the Companies Law as a result of an acquisition of Ordinary Shares that will cause that person to become a holder of 25% or more of the voting rights at a general meeting of shareholders (a "baal dvukat shlita"), that person shall offer to acquire Ordinary Shares representing at least 10% of the voting rights in the Company in such Special Tender Offer, provided, however, that the minimum required to be acquired pursuant to the Companies Law (currently 5%) shall remain unchanged. To remove doubt, if offerees holding more than 5% of the voting rights in the Company accepted the Special Tender Offer, the Offeror shall be obligated to purchase from such offerees the lower of (i) the number of Ordinary Shares representing the amount of the voting rights in the Company for which the Offeror tendered, or (ii) the number of Ordinary Shares with respect to which offerees have accepted the Special Tender Offer.
A decision by the Company to engage in a new field of business which is material to the Company, in which neither the Company nor any of its subsidiaries is engaged and which new field of business is not complementary to the business of the Company or its subsidiaries, shall require the unanimous approval of all of the members of the Company's board of directors present and lawfully entitled to vote at the relevant meeting.
The Company, its office holders, the Noteholders and the other unsecured financial creditors, the trustees for the Noteholders and shareholders and their respective affiliates and representatives are being released from any and all claims the grounds of which preceded the effectiveness of the Arrangement, including all claims related to the Notes and the management of the Company and all companies under its control, other than claims related to acts or omissions that were criminal, willful or fraudulent (the "Waiver"). Accordingly, the applicable pending legal proceedings against the Company, its office holders or its controlling shareholder are being dismissed. Mr. Zisser who serves as the Company's CEO and Executive President and member of the Board, is not included in the Waiver provided to the Company's other officers and directors (with respect to any and all of its capacities and positions in the Company), without derogating from any right, including his existing rights of indemnification and insurance coverage, except that all legal proceedings pending against him and/or his affiliates will be dismissed. Notwithstanding the aforementioned, in the event a claim will be made against one of the released parties by any person (a "Plaintiff") for any cause of action, including a cause of action included under the Waiver, the defendant ("Defendant") will not be precluded by virtue of the Waiver from filing a counter-claim against the Plaintiff and/or a third-party claim against any other person (including the released parties) (the "Third Party"), without prejudicing the Third Party's right under the Waiver against the Plaintiff. Notwithstanding the aforementioned, the Company will not be allowed to file third-party claims against any of the released parties.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 39 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
On July 11, 2013, the Company received a tax ruling from the Israeli Tax Authority ("ITA") as to the tax, if any, that would be applicable to the Company and the unsecured financial creditors as a result of the Arrangement. The ruling generally provides that, upon the closing of the Arrangement, the Company's unsecured financial creditors will be deemed to have sold their debt (first accrued interest and then outstanding principal) in consideration for the new notes and Shares issued in the Arrangement, which shall be valued at the respective closing prices thereof on the TASE on the first trading day following the closing. The Arrangement will be treated as a tax event for the Company, as well, namely, as financial income or forgiveness of debt in the amount of the difference between the amount of the Unsecured Financial Debt and the value of the new notes and Shares as aforesaid. The resulting gain may be offset against net operating losses, capital losses and impaired investments in subsidiaries. As a result of the closing of the Arrangement the Company recorded a gain for tax purposes in its financial statements. The Company does not expect any material tax liability as a result of such profit as it was offset against carried forward losses and impaired investments in subsidiaries.
The accounting consequences as a result of the consummation of the restructuring on the Company's debt and equity are as follows:
| NIS in thousand |
|
|---|---|
| Fair value of new ordinary shares | 304,816 |
| Fair value of new notes | 549,866 |
| Total fair Value of new securities | 854,682 |
| Carrying amount of unsecured financial creditors extinguished net of expenses | 2,465,111 |
| Profit from debt restructuring | 1,610,429 |
Accordingly, the increase in the company's shareholding equity amounted to NIS 1.9 billion. Regarding collateral see note 14D (2)

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 40 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
On November 14, 2013, PC announced that its board of directors has concluded that PC will withhold payment on the upcoming maturities of its bonds and approach its creditors with a restructuring plan. PC's restructuring plan deals with PC's unsecured debt (i.e., outstanding debt under the Israeli Series A and B Notes and the Polish Notes) ("Unsecured Debt") The restructuring plan was approved on June 26, 2014 by the vast majority of the creditors, and subsequently approved by the Court on July 9, 2014. PC has submitted a right issuance prospectus on October 16, 2014. The right issuance process was completed with effect of November 30, 2014, after all conditions precedent were fulfilled, and the first payment to Notes holders was performed on January 7, 2015. Below is a summary of the significant items in PC debt restructuring:
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 41 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The accounting consequences as a result of the consummation of the restructuring on PC's debt and equity are as follows:
| Carrying amount recognized (de - recognized) |
|
|---|---|
| Items de-recognized | |
| Total Israeli notes at fair value through profit or loss | (551,224) |
| Total Israeli notes at amortized costs | (260,680) |
| Total Polish notes | (68,152) |
| Old accrued interest due notes at amortized cost as of December 9, 2014 | (28,805) |
| Total amounts de-recognized | (908,861) |
| Items added | |
| Fair value of new bonds () (*) | 803,924 |
| New accrued interest due notes at amortized cost as of December 9, 2014 | 59,596 |
| Value of new shares issued to bondholders | 29,075 |
| Total amounts recognized | 892,595 |
| Gain recorded at December 10, 2014 | 16,266 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 42 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Purported restructuring accounting (cont.)
Following the conclusion of the restructuring plan, all PC's non-current maturities of interest bearing loans were reclassified to long term, unless covenant breach is still valid, and no waiver obtained.
As for additional details of PC's new notes, see note 12 E. As for main collaterals and commitments, see note 14 D (3). As for financial covenants of PC's new notes, see note 14 E (3)
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Income taxes | 853 | 5,537 | |
| Governmental institutions | 4,261 | 7,785 | |
| Loans to partner in project | 1,111 | 2,641 | |
| Advance to suppliers | 633 | 2,029 | |
| Receivable due to sale of investment | 3,280 | 1,162 | |
| Prepaid expenses | 1,310 | 3,205 | |
| Other | 2,461 | 4,858 | |
| 13,909 | 27,217 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 43 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| December 31 | ||
|---|---|---|
| 2 0 1 5 | 2 0 1 4 | |
| (In thousand NIS) | ||
| Balance as of January 1 | 1,875,937 | 2,572,906 |
| Acquisition and construction costs (1) | 28,562 | 54,205 |
| Disposal during the year (2) | (200,078) | (224,412) |
| Write-down to net realizable value (see B below and Note 17 I) | (86,988) | (527,552) |
| Foreign currency translation adjustments | (149,673) | 790 |
| Balance as of December 31 | 1,467,760 | 1,875,937 |
(1) 2015 - Including NIS 25 million due to construction activities in Serbia and Romania (see B below for more details).
(2) As for disposition of trading properties in 2015 see B below.
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Accumulated write-down to net realizable value | 2,159,413 | 2,072,425 |
Composition of trading property per stages of development:
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Operating trading properties (*) | 555,042 | 809,228 | |
| Projects designated for development | 684,512 | 897,715 | |
| Projects not designated for development | 228,206 | 168,994 | |
| Total | 1,467,760 | 1,875,937 |
(*) As for the classification of operational commercial centers as trading property- see note 2W(2)b.
Composition of trading property distinguished between freehold and leasehold rights:
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Freehold | 946,228 | 1,232,706 | |
| Leasehold | 521,532 | 643,231 | |
| 1,467,760 | 1,875,937 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 44 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Write down trading properties per project:
| For the year ended December 31 |
|||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Project name (City, Country) | |||
| Operational: | |||
| Kragujevac (Kragujevac, Serbia) | - | 16,040 | |
| Koregaon Park (Pune, India) (See also B below) | 6,547 | 47,525 | |
| Zgorzelec (Zgorzelec, Poland) | 6,233 | 18,275 | |
| Liberec (Liberec, Czech Republic) | 26,466 | 9,827 | |
| 39,246 | 91,667 | ||
| Non-Operational: | |||
| Iasi (Iasi, Romania) | - | 20,221 | |
| Chennai (Kadavantara, India) | - | 28,988 | |
| Belgrade Plaza (Belgrade, Serbia) | - | 11,812 | |
| Helios Plaza (Athens, Greece) | 1,913 | 51,168 | |
| Sportstar Plaza Visnjicka (Belgrade, Serbia) | (23,814) | 827 | |
| Lodz Plaza (Lodz, Poland) | 9,460 | 5,134 | |
| Krusevac (Krusevac, Serbia) | 3,401 | - | |
| Casa radio (Bucharest, Romania) (See 5 below) | 36,139 | 217,265 | |
| Constanta (Constanta, Romania) | 1,701 | 17,898 | |
| Ciuc (Ciuc, Romania) | - | 17,147 | |
| Timisoara (Timisoara, Romania) | 1,110 | 9,577 | |
| Lodz residential (Lodz, Poland) | 9,070 | 3,137 | |
| Kielce (Kielce, Poland) | 723 | (1,526) | |
| BAS (S Romania) | - | 27,269 | |
| Arena Plaza extention (Budapest, Hungary) | 5,323 | - | |
| Others | 2,716 | 26,968 | |
| 47,742 | 435,885 | ||
| 86,988 | 527,552 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 45 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The 2015 write downs were caused mainly by the following factors:
● There were significant decreases in Net Realizable Values of certain projects below the carrying amount due to deteriorating market condition in certain countries in which the Group operates.
Moreover, affecting the valuations (in respect of plots under planning stage) are delays in the execution and commencement of construction of projects by the Company, increase in the risks inherent in the Company's developments projects which cause an increase in the discounts rate and the exit yields of the undeveloped projects. In certain cases, changes were performed according to schemes of projects (e.g Casa radio, please see B below) which triggered additional significant impairments.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 46 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
One of PC's most significant projects under development is the Casa radio project in Bucharest, Romania. The Casa radio Project cost in the Group's financial statements as of December 31, 2015 amount to NIS 460 million (2014 - NIS 548 million).
In 2006 PC entered into an agreement according to which it acquired 75% interest in a company ("Project SPV") which under a Public-Private Partnership agreement ("PPP") with the Government of Romania is to develop the Casa radio site in central Bucharest ("Project"). After signing the PPP agreement, PC holds indirectly 75% of the shares in the Project SPV, the remaining 25% are held by the Romanian authorities (15%) and another third party (10%).
As part of the PPP, the Project SPV was granted with development and exploitation rights in relation to the site for a period of 49 years, starting December 2006. As part of its obligations under the PPP, the Project SPV has committed to construct a Public Authority Building ("PAB") measuring approximately 11.000 square meters for the Romanian Government at its own cost.
Large scale demolition, design and foundation works were performed on the construction site which amounted to circa EUR 85 million (NIS 361 million) until 2010, when current construction and development were put on hold due to lack of progress in the renegotiation of the PPP Contract with the Authorities (refer to point c below) and the Global financial crisis.. These circumstances (and mainly the avoidance of the Romanian Authorities to deal with the issues specified below) caused the Project SPV to not meet the development timeline of the Project, as specified in the PPP. This might lead to future claims, sanctions and/or delay penalties from the side of the Romanian Authorities. However, PC is in the opinion that it has sufficient justifications for the delays in this timeline, as generally described below.
The project SPV obtained the PUD related to this project in September 2012. Furthermore, on December 13, 2012, the Court took note of the waiver of the claim submitted by certain plaintiffs and rejected the litigation aiming to cancel the approval of the Zonal Urban Plan ("PUZ") related to the Project. The court decision is irrevocable.
As the PUD is based on the PUZ, the risk that the PUD would be cancelled as a result of the cancellation of the PUZ was removed following the date when the PUZ was cleared in court on December 13, 2012.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 47 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
C. Additional information in respect of PC's trading property (Cont.):
As a result of point 2 above, following the Court decision, the Project SPV was required to submit a request for building permits within 60 days from the approval date of the PUZ/PUD and commence development of its project within 60 days after obtaining the building permit.
However, due to substantial differences between the approved PUD and stipulations in the PPP Contract as well as changes in the EU directives concerning buildings used by Public Authorities, and in order to ensure a construction process that will be adjusted to current market conditions, the Project SPV started preliminary discussions with the Romanian Authorities (which are both shareholders of the Project SPV and a party to the PPP) regarding the future development of the project.
The Project SPV also officially notified the Romanian Authorities its wish to renegotiate the existing PPP contract on items such as time table, structure and milestones (e.g., the construction of the Public Authority Building ("PAB"), whose' estimated costs are provisioned for in these financial statement – refer to point 5 below).
PC estimates that although there is no formal obligation from the Romanian Authorities to renegotiate the PPP agreement, such obligation is expressly provided for the situation when extraordinary economic circumstances arise.
As mentioned in (1) above, when PC entered into an agreement to acquire 75% interest in the Project SPV it assumed a commitment to construct the PAB at its own costs for the benefit of the Romanian Government. Consequently, PC had recorded a provision in the amount of EUR 17.1 million (NIS 73 million) in respect of the construction of the PAB.
PC utilized the amount of EUR 1.5 million (NIS 6 million) out of this provision, and in 2015 a reduction in the provision in the amount of EUR 0.6 million (NIS 2.5 million) (recorded as other income) was performed in order to reflect updated budget changes in respect of the PAB. PC's Management believes that the current level of provision is an appropriate estimation in the current circumstances. Upon reaching concrete agreements with Authorities, PC will be able to further update the provision.
PC's Board and Management have become aware of certain issues with respect to certain agreements that were executed in the past in connection with the Project. In order to address this matter, PC's Board has appointed their chairman of the Audit Committee to investigate the matters internally and have also appointed independent law firms to perform an independent review of the matters raised.
PC's has approached and is co-operating fully with the relevant Romanian Authorities regarding the matters that have come to its attention and it has submitted its findings to the Romanian Authorities.
Regarding additional potential implications see note 14 C (13).
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 48 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
C. Additional information in respect of PC's trading property (Cont.):
As this process is still on-going, PC in unable to comment on any details related to this matter.
Following PC's report to the Company, the Company's audit committee has decided to appoint a special committee to examine the matters raised in PC's announcement, including any internal control and reporting issues.
At the current stage PC, based on a legal advice received, cannot determined the consequences of such matter. As for the fair value of the Project as of December 31, 2015 see F and G below.
(6) The circumstances described in subsection 1-5 above might lead to future claims, penalties, sanctions and/or, in extreme circumstances, termination of the PPP and annulment of PC's rights in the Project by the Authorities.
On May 13, 2015, PC signed an agreement to sell Koregaon Park Plaza, the retail, entertainment and office scheme located in Pune, India for approximately EUR 35 million (NIS 148 million). The net cash proceeds received (after repayment of the related bank loan, other liabilities and transaction costs) from the sale totaled EUR 7.4 million (NIS 31 million). In line with PC's stated restructuring plan, all the net cash proceeds from the transaction were retained with PC.
PC recorded a total loss of EUR 8.8 million (NIS 38 million) from this transaction due to exercise of foreign currency translation reserve accumulated relating to the subsidiary and impairment of related various receivables.
In June, 2015, PC sold its 46,500 sqm development site in Iasi, Romania for a gross consideration of EUR 7.3 million (NIS 31 million). There was no bank debt secured against the property. No profit or loss was recorded as a result of the transaction.
In addition PC sold in two separate transaction two additional plots in Romania for a gross consideration of approximately Euro 570 thousands (NIS 2.4 million)
In line with PC restructuring plan, 75% of the net cash proceeds from the abovementioned transactions (where applicable) were distributed to the PC's bondholders as an early repayment in late September 2015.
In July 2015 PC received the building permit to develop Timisoara Plaza commercial center in Timisoara, Romania which will contain approximately 37,000 sqm GLA. Currently negotiations are undergoing with a commercial bank for the financing of the project.
In addition, in July 2015, PC received the building permit to develop the Sport Star Plaza commercial center in Belgrade, Serbia, which will contain approximately 32,000 sqm GLA.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 49 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Additional information in respect of trading property:
The following table summarizes general information regarding the Group's significant trading property projects.
| As of December 31, 2015 | As of December 31, | |||||
|---|---|---|---|---|---|---|
| Project | Location | Purchase/ transaction date |
Rate of ownership by PC (%) |
Nature of rights |
2015 Carrying amount (MNIS) |
2014 |
| Operational | ||||||
| Suwalki Plaza | Poland | Jun-06 | 100 | Ownership | 170.6 | 187.3 |
| Zgorzelec Plaza | Poland | Dec-06 | 100 | Ownership | 51.4 | 63.8 |
| Torun Plaza | Poland | Feb-07 | 100 | Ownership | 292.2 | 324.4 |
| Koregaon Park | India | Oct-06 | 100 | Ownership | sold | 159.7 |
| Liberec Plaza | Czech Republic | Jun-06 | 100 | Ownership | 40.8 | 74.2 |
| Undeveloped lands designated for development | ||||||
| Leasing for 49 | ||||||
| Casa Radio | Romania | Feb-07 | 75 | years | 461.2 | 548.5 |
| Timisoara Plaza | Romania | Mar-07 | 100 | Ownership | 40.0 | 42.1 |
| Belgrade Plaza | Serbia | Aug-07 | 100 | Ownership | 57.3 | 64.7 |
| Sport-Star Plaza | Serbia | Dec-07 | 100 | Ownership | 125.7 | 89.3 |
| Undeveloped lands not designated for | ||||||
| development | ||||||
| Lodz residential | Poland | Sep-01 | 100 | Ownership/ Perpetual usufruct |
8.9 | 22.7 |
| Lodz – plaza | Poland | Sep-09 | 100 | Perpetual usufruct |
23.3 | 35 |
| Kielce Plaza | Poland | Jan-08 | 100 | Perpetual usufruct |
14.0 | 16.5 |
| Lesnzo Plaza | Poland | Jun-08 | 100 | Perpetual usufruct |
3.4 | 3.8 |
| Miercurea Csiki Plaza | Romania | Jul-07 | 100 | Ownership | 8.5 | 9.5 |
| Iasi Plaza | Romania | Jul-07 | 100 | Ownership | sold | 34.5 |
| Slatina Plaza | Romania | Aug-07 | 100 | Ownership | 2.5 | 5.2 |
| Constanta Plaza | Romania | July-09 | 100 | Ownership | 9.3 | 11.8 |
| Shumen Plaza | Bulgaria | Nov-07 | 100 | Ownership | 3.4 | 4.7 |
| Land use | ||||||
| Arena Plaza Extension | Hungary | Nov-05 | 100 | rights | 10.6 | 16.7 |
| Helios Plaza | Greece | May-02 | 100 | Ownership | 17.0 | 20.8 |
| Chennai (see D below) | India | Dec-07 | 80 | Ownership | 113.1 | 118.5 |
| Other small plots, grouped | 14.6 | 22.2 | ||||
| 1,467.8 | 1,875.9 |
The following information relates to trading property held by Elbit-Plaza India Real Estate Holding Limited ("EPI"), the total amount of which as of December 31, 2015 amounts to NIS 113 million. EPI is jointly controlled by the Company and PC (see note 8D). As for additional information in respect of the Bangalore Project- see note 7A.
In December 2007, EPI executed agreements for the establishment of a special purpose vehicle ("Chennai Project SPV") together with a local developer in Chennai ("Local Partner"). The Chennai Project SPV acquired 74.3 acres of land situated in the Sipcot Hi-Tech Park in Siruseri District in Chennai, India in consideration of a total of INR 2,367 million (NIS 138 million) (EPI share). In addition, as of December 31, 2015, EPI paid advances in the amount of INR 564 million (NIS 33 million) in order to secure acquisition of an additional 8.4 acres.
EPI holds 80% of the equity and voting rights in the Chennai Project SPV, while the Local Partner holds the remaining 20%.
The Chennai Project was designated at the end of 2014 as project for development. During 2015, due to changes in the Group's activities and objectives, Management has decided not to develop the Chennai project but rather to dispose it in its current situation. In this respect, on September 16, 2015, EPI has obtained a backstop commitment for the purchase of Chennai, India Scheme. EPI which has been in discussions regarding the sale of Chennai Project SPV, has obtained a commitment that, subject to the fulfilment of certain conditions precedent, the sale transaction will be completed by 15th of January 2016 (the "Long Stop Date") for the consideration of approximately INR 161.7 Crores (NIS 91 million), net of all transaction related costs. If completion does not take place by the Long Stop Date, then EPI's stake in the Chennai Project SPV will be increased to 100%. In line with the Sale Transaction agreement, since the local Indian partner (the "Partner") failed to complete the transaction by the Long Stop Date, EPI's shall exercise its right to get the Partner's 20% holdings in the Chennai Project SPV.
E. As of December 31, 2015 the Group pledged trading property in the amount of NIS 527 million in order to secure borrowings provided to the Group by financial institutions in the total amount of NIS 437 million. See also note 14 D.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 51 | |||
|---|---|---|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The significant assumptions used in measuring the net realizable values of trading properties (on the basis of weighted averages) as of December 31, 2015 and 2014 are presented below:
| 2 0 1 5 | 2 0 1 4 | |
|---|---|---|
| Estimated rental prices per sqm per month (in EURO) | ||
| Casa Radio Romania | 16.5-27 | 16.5-25 |
| Rest of Romania | 6-14 | 6-14 |
| Czech Republic | 3-30 | 3.5-30 |
| Serbia | 15-22.5 | 15-22.5 |
| Latvia | 5-35 | 5-30 |
| Poland | 3-47 | 5-42 |
| Greece | 11 | 13 |
| Hungary | 4-14 | 4-14 |
| India | - | 9 |
| Average risk adjusted yield used (in percentage) | ||
| Casa Radio Romania | 7.5-8 | 7.5-8 |
| Rest of Romania | 9.25-12.5 | 9-12 |
| Czech Republic | 10.5 | 8.75 |
| Serbia | 8.5 | 8.5-9 |
| Latvia | 7.35 | 8 |
| Poland | 7.15-9.4 | 7.75-9 |
| Greece | 8.5 | 9.25 |
| Hungary | 7.5-8.5 | 8.5 |
| India | - | -- |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 52 | |||
|---|---|---|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
G. The following tables provide a sensitivity analysis on the value of PC's certain trading properties (in millions of NIS) assuming the following changes in key inputs used in the valuations:
| Operating Property | Exit Yield | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -50bps | -25bps | 0 | +25bps | +50bps | ||||||||||||||||
| Polish operating shopping centers | 696.7 | 672.5 | 649.9 | 629.0 | 609.1 | |||||||||||||||
| Plots in CEE |
Exit Yield | Rent | Construction Cost | Delay in construction commencement date |
(months) | |||||||||||||||
| 0 | +15bps +25bps +40bps +50bps -10% | -5% | 0 | +5% +10% -10% | -5% | 0 | +5% +10% | 30 | 36 | 42 | 48 | 54 | ||||||||
| Belgrade Plaza Visnjicka |
125.8 | 121.0 | 117.8 | 113.2 | 108.3 | 100.0 | 112.9 | 125.8 | 138.8 | 151.7 | 138.9 | 132.3 | 125.8 | 119.3 | 112.9 125.8 120.8 116.0 111.4 106.9 | |||||
| Belgrade Plaza |
57.9 | 51.3 | 47.1 | 41.0 | 37.1 | 25.0 | 41.4 | 57.9 | 74.4 | 90.8 | 85.0 | 71.4 | 57.9 | 44.3 | 30.7 57.9 | 51.6 51.6 48.8 46.0 | ||||
| Timisoara Plaza |
40.0 | 37.0 | 35.0 | 32.2 | 30.4 | 20.0 | 30.0 | 40.0 | 50.0 | 59.9 | 55.5 | 47.7 | 40.0 | 32.2 | 24.5 40.0 38.4 36.9 35.5 | 34.1 | ||||
| Casa Radio |
461.2 | 430.7 | 411.0 | 382.4 | 363.9 | 302.9 | 382.2 | 461.2 | 540.3 | 619.5 | 573.4 | 517.3 | 461.2 | 405.1 | 349.0 461.2 444.8 429.0 413.8 399.1 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 53 | |||
|---|---|---|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
(1) InSightec Ltd. was incorporated in the State of Israel and is engaged in the development, manufacturing and marketing of medical treatment systems, based on a unique technological platform, which combines the use of a focused ultrasound beam and a magnetic resonance imaging guided focused ultrasound treatment equipment ("MRgFUS technology") intended for the treatment of non-invasive tumors in the human body. As for December 31, 2015 the Group holds, through Elbit Medical, 32.2% of InSightec's voting and equity rights (27.2% on a fully diluted basis). Yet, due to the fact that the Group invested in preferred shares and regular shares which are subordinated to the share granted in the last round of investment, the Group share in InSightec loss is 41.5%.
Substantially all of InSightec's current sales are derived from a few applications of InSightec's products. Other applications of InSightec's technology are in the early stages and there can be no assurance that these applications will be successful. InSightec is continuing research and development for additional applications for such products.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 54 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Following the above, Elbit Medical holds approximately 32.2% of InSightec's issued and outstanding share capital (27.2% on a fully diluted basis) and York holds 29% of InSightec issued and outstanding share capital (24.6% on a fully diluted basis). Following the completion of the Additional Issuance (See d above), Elbit Medical holds approximately 31.3% of InSightec issued and outstanding share capital (26.6% on a fully diluted basis) and York holds 29.8 % of InSightec's issued and outstanding share capital (25.3% on a fully diluted).
Gamida is engaged in the development of stem cell therapeutics based on its proprietary technologies for stem cells expansion. As of December 31, 2015, the Group holds, through Elbit Medical 25% in Gamida's voting and equity rights (approximately 22.5% on a fully diluted basis) and the rights to appoint 20% of the board members.
On September 1, 2014, Gamida and vast majority of Gamida's shareholders (including Elbit Medical), completed the execution of Option and Investment Agreements (the "Agreements") with Novartis Pharma AG ("Novartis"). Under the Agreements, Novartis invested \$35 M in Gamida Cell in exchange for approximately 15% of Gamida Cell's share capital (fully diluted) and an option to purchase from the other Gamida Cell shareholders (including Elbit Medical) all their holdings in the Company (the "Option") for 165\$ and additional potential future payments which can reach a total of \$435 million.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 55 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
On June 3, 2015 Elbit Medical informed that in discussions conducted between the Novartis representative and the CEO of Gamida Cell, Novartis representative notified Gamida Cell that, despite the fact that Gamida Cell had successfully met all of the set milestones, Novartis does not intend to exercise the Option. Nonetheless, it was further stated that Novartis was interested in continued collaboration with Gamida Cell in the development of its products, and would soon explore suitable alternatives with Gamida Cell.
On November 5, 2015 Elbit Medical informed that Novartis invested in Gamida Cell an immediate amount of \$ 5 M (NIS 19.5 million) in exchange for approximately 2.5% of Gamida Cell's share capital (fully diluted) and now Novartis holds approximately 18% of Gamida Cell's share capital fully diluted).
In addition, in the event that by the end of 2017 Gamida shall raise the minimum remaining funding required to cover the Phase III study of NiCord, by way of an equity investment, Novartis will invest in Gamida, subject to certain conditions set in the Agreement, an additional amount of up to US\$ 10 million (NIS 39 million) (the "Future Investment").
| Year ended December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| The Group's share of loss from continuing operations | (55,980) | (38,018) | |
| The Group's share of total comprehensive income | (55,980) | (38,018) | |
| Aggregate carrying amount of the Group's interests in these associates | 80,059 | 129,093 |
In March, 2008 EPI entered into an amended and reinstated share subscription and framework agreement (the "Amended Framework Agreement"), with a third party (the "Partner"), and a wholly owned Indian subsidiary of EPI which was designated for this purpose ("SPV"), to acquire, through the SPV, up to 440 acres of land in Bangalore, India (the "Project") in certain phases as set forth in the Amended Framework Agreement. As of December 31, 2015, the Partner has surrendered land transfer deeds in favor of the SPV to an escrow agent nominated by the parties for approximately 54 acres for a total aggregate consideration of approximately INR 2,843 million (NIS 167 million). Upon the actual transfer of title of such 54 acres, the Partner will be entitled to receive 50% of the shareholdings in the SPV. In addition, the SPV has paid to the Partner advances of approximately INR 2,536 million (NIS 149 million) on account of future acquisitions by the SPV of a further 51.6 acres
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 56 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
On December 2, 2015 EPI has signed an agreement to sell 100% of its interest in the SPV to the Partner. The total consideration for the sale upon completion of the transaction is INR 3,210 million (approximately NIS188 million) which will be paid at transaction closing.
The transaction is subject to certain conditions precedent, and closing will take place once these conditions are met and no later than 30 September 2016. The Partner has provided certain security in order to guarantee the aforementioned deadline.
As for December 31, 2015 2014 and 2013 the Group measured the net realizable value of the project. As a result On December 31, 2013, the SPV has write down trading properties and advances on account of trading properties in the amount of Group recorded NIS 263 million. According to 2014 valuation the Group reversed a write down in an amount of NIS 10 million. The write down and the reverse write down were included in the Company's profit and loss account for 2013 and 2014 as share in losses of associates.
| Name of joint venture | Principal activity | Place of incorporation and principal place of activity |
Proportion of ownership held |
interest and voting rights |
|---|---|---|---|---|
| Aayas Trade Services Private Limited |
Purchase and Development of Residential property |
India | 50% | 50% |
The above joint venture is accounted for using the equity method in these consolidated financial statements.
Summarized financial information in respect of the Group's material joint venture is set out below. The summarized financial information below represents amounts shown in the joint venture's financial statements prepared in accordance with IFRSs.
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Aayas Trade Services Private Limited | |||
| Current assets | 650 | 654 | |
| Non-current assets | 255,317 | 267,302 | |
| Current liabilities | (1,587) | (1,344) | |
| Non-current liabilities | (2,940) | (3,080) | |
| The above amounts of assets and liabilities include the following: | |||
| Cash and cash equivalents | 22 | 20 | |

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 57 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Profit (loss) from continuing operations | (288) | 20,434 | |
| Profit (loss) for the year | (288) | 20,434 | |
| Total comprehensive loss for the year | (288) | 20,434 | |
| Depreciation amortization and impairment | - | 20,692 |
Reconciliation of the above summarized financial information to the carrying amount of the interest in the joint venture recognized in the consolidated financial statements:
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Net assets of the joint venture | 251,440 | 263,532 | |
| Proportion of the Group's ownership interest in the joint venture | 50% 50% |
||
| Carrying amount of the Group's interest in the joint venture | 125,720 | 131,766 |
The Company has rights under certain share subsection agreement to hold 50% shareholding in Indian SPV ("Project SPV"). The Project SPV has entered into an agreement for the purchase of a land located in Kochi, India according to which it has acquired 13 acres ("Property A") for a total consideration of INR 1,495 million (NIS 84 million) payable subject to fulfillment of certain obligations and conditions by the seller. Up to the balance sheet date the Project SPV has paid INR 720 million (NIS 40 million) to the seller in consideration for the transfer of title in Property A to the Project SPV. The Company's share in such acquisition amount to approximately NIS 20 million.
On January 14, 2016, the Company has signed an agreement to waive any of its rights and interest in the Project SPV. The total consideration for the Company is INR 10 Crores (approximately NIS 6 million), which will be paid to the Company upon the closing of the transaction. As a result the SPV recorded NIS 6 million impairment expenses. Such impairment was included in the Company's profit and loss for 2015, as share in losses of associates.
The transaction is subject to certain conditions precedent, and closing will take place once these conditions are met and no later than October 15, 2016. The local Investor has provided certain security in order to guarantee the aforementioned deadline.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 58 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| The Group's share of profit from continuing operations | 13,200 | 10,503 | |
| The Group's share of total comprehensive income | 13,200 | 10,503 | |
| Aggregate carrying amount of the Group's interests in these joint ventures | 86,404 | 88,678 |
Elbit Medical Technologies Ltd., is an Israeli company traded on the TASE ("Elbit Medical") which holds the medical business of the Group through the holdings of two portfolio companies: InSightec (27.2% holding on a fully diluted basis) and Gamida (22.5% holding on a fully diluted basis). For additional information in respect of InSightec and Gamida - see note 6A and B.
On November 4, the Company has sold and transferred 41,000,000 Elbit Medical Shares (the "Sold Shares") to a third party (the "Purchaser"). The Purchaser will pay the consideration to the Company for the Sold Shares following their sale by the Purchaser to third parties at a price as stipulated in the agreement. The consideration for the Sold Shares will be in the amount that the Purchaser shall sell the Sold Shares to third parties, after a deduction of a fee to the Purchaser as determined in the agreement.
The transaction is irrevocable, and therefore, the Sold Shares shall be solely and exclusively owned by the Purchaser. EI shall not retain any rights related to the Sold Shares, including among others: voting rights, dividends, rights issuing, bonus shares, etc.
Simultaneously, the Company exercised 1,016,316,297 exercise-free options exercisable into 1,016,316,297 Elbit Medical Shares (the "Options").
The Sold Shares constitute 2.21% of the issued and outstanding share capital of the company following the exercise of the Options. After the transaction and the exercise of the Options and as for December 31, 2015, the Company holds 89.9% (86.2% on a fully diluted basis) of the issued and outstanding share capital of Elbit Medical. As a result, the Company recorded a gain in the total amount of NIS 0.85 million which was recorded directly to the company shareholder equity as a reserve from transaction with non-controlling interest in the equity holders of the Company.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 59 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
(1) PC conducts its activities in the field of establishing, selling and operating (until their sale) Commercial centers, as well as other mixed use projects (retail, office, residential) in Central and Eastern Europe, and India. As of December 31, 2015 the Group holds 44.9% in PC's voting and equity rights (42.7% on a fully diluted basis). As for PC's plan of arrangement see note 3 B.
PC consolidated financial statements have been prepared on a going concern basis, which assumes that PC will be able to meet the mandatory repayment terms of the banking facilities and debentures, as disclosed in notes 12.
Following the closing of the Pc's restructuring plan (as mentioned in note 3 B, "the Plan" in this note), PC's consolidated financial statements include liabilities to bondholder's in the aggregate principal amount of EUR 203 million (NIS 862 million).
The following table sets forth the cash flow forecast of the PC until mid-2017 in order to achieve the abovementioned repayments, as they fall due.
According to the Plan, if until December 1, 2016 PC manages to repay its principal of debentures in the amount of NIS 434 million (EUR 102 million), then the remaining principal payments shall be deferred for an additional year ("the Deferral"). Since the Plan entered into effect, until December 31, 2015, PC has repaid circa NIS 89 million (EUR 19 million) out of the debentures. The remaining NIS 345 million (EUR 81 million) of the bonds principal (through selling of its assets), together with the interest of approximately EUR 13 million are still to be paid up to December 1, 2016, if PC strives to achieve the abovementioned condition in the Plan.
Since parts of series B debentures are held in treasury (refer to note 12 E the total required net principal repayment in 2016 in order to achieve the Deferral is NIS 338 million (EUR 80 million).
As PC's primary objective is to obtain the Deferral, it has therefore reclassified this minimum net amount to current.
The scenario below reflects PC's approved business plan until June 30, 2017
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 60 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
PC Financial position (Cont.)
| Expected cash flow | ||||
|---|---|---|---|---|
| Year ended December 31, 2016 |
Six months ended June 30, 2017 |
|||
| (in M EUR) | (in M NIS) | (in M EUR) | (in M NIS) | |
| Opening balance of consolidated cash (1) | 20 | 85 | 37 | 157 |
| Sources of cash during the period | ||||
| Net proceeds from disposal of operating shopping centers (2) | 98 | 416 | - | - |
| Proceeds from disposal of plots held (3) | 54 | 229 | 15 | 64 |
| Net operating income from shopping centers (4) | 14 | 60 | 1 | 4 |
| Total sources expected | 186 | 790 | 53 | 225 |
| Items added | ||||
| Principal repayment of debentures, net (5) | (108) | (459) | (11) | (47) |
| Interest repayment of debentures, net | (13) | (55) | (3) | (13) |
| Investment in projects under construction (6) | (15) | (64) | (1) | (4) |
| Repayment of bank facilities in subsidiaries (principal +interest) | (7) | (30) | (1) | (4) |
| General and administrative expenses | (6) | (25) | (3) | (13) |
| Total uses expected | (149) | (633) | (19) | (81) |
| Closing balance of consolidated cash (7) | 37 | 157 | 34 | 144 |
(1) Opening balance – as appeared in this consolidated statement of financial position, including restricted cash (which will be released upon the disposal of the operating shopping centers).
(2) 2016 – Expected net payment from the selling of four shopping centers (Riga, Liberec, Suwalki and Torun).
(3) 2016 – PC expects extensive disposal of it plots held in CEE and in India. Main 2016 disposal are expected in India and Serbia. 2017 – Main disposal is due to India.
(4) As the operating shopping centers are to be disposed of in 2016, in 2017 Net Operating Income is generated from the Belgrade Plaza (Visnijcka) shopping center to be opened in the first half of 2017.
(5) 2016 – This reflects the gross amount of EUR 110 million to be paid based on forecast disposal proceeds, net of the expected repayment on treasury bonds held in the amount of EUR 2 million (NIS 8 million) .
(6) 2016 – Main investment in Belgrade Plaza (Visnijcka project) and in Timisoara project (Romania).
(7) 2016 – Immaterial restricted cash amounts. 2017 – Including restricted cash in Visnjicka of EUR 3 million (NIS 13 million).
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 61 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
(1) (Cont.)
It should be noted, that the projected cash flow is based on PC's forward-looking plans, assumptions, estimations, predictions and evaluations which rely on the information known to PC at the time of the approval of these financial statements (collectively, the "Assumptions").
The materialization, occurrence consummation and execution of the events and transactions and of the Assumptions on which the projected cash flow is based, including with respect to the proceeds and timing thereof, although probable, are not certain and are subject to factors beyond PC's control as well as to the consents and approvals of third parties and certain risks factors. Therefore, delays in the realization of PC's assets and investments or realization at lower price than expected by PC's, as well as any other deviation from PC's Assumptions, could have an adverse effect on PC's cash flow and PC's ability to service its indebtedness in a timely manner.
| Place of incorporation | Proportion of ownership interests and voting rights held by non-controlling interests December 31 |
Loss allocated to non-controlling interests December 31 |
Accumulated non-controlling interests December 31 |
|||
|---|---|---|---|---|---|---|
| NIS'000 | NIS'000 | NIS'000 | ||||
| Netherland | 44.9% | 55.1% | (112,524) | (215,918) | 248,831 | 382,013 |
(3) PC's summarized financial information (The summarized financial information below represents amounts before intragroup eliminations):
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Current assets | 113,297 | 253,540 | |
| Non-current assets | 1,561,644 | 1,979,285 | |
| Current liabilities | (515,176) | (251,676) | |
| Non-current liabilities | (796,277) | (1,386,002) | |
| Equity attributable to owners of the Company | 114,657 | 213,134 | |
| Non-controlling interests | 248,831 | 382,013 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 62 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
(3) PC's summarized financial information (The summarized financial information below represents amounts before intragroup eliminations) (Cont.):
| For the year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2013 | ||
| (In thousand NIS) | ||||
| Revenue | 283,926 | 315,232 | 129,629 | |
| Expenses | (500,262) | (880,722) | (1,176,037) | |
| Profit (loss) for the year from continuing operations | (216,336) | (565,490) | (1,046,408) | |
| Profit (loss) for the year from discontinuing operations | - | - | 312 | |
| Profit (loss) for the year | (216,336) | (565,490) | (1,046,096) | |
| Profit (loss) attributable to owners of the Company | (97,122) | (349,572) | (656,098) | |
| Profit (loss) attributable to the non-controlling interests | (119,214) | (215,918) | (389,998) | |
| Profit (loss) for the year | (216,336) | (565,490) | (1,046,096) | |
| Other comprehensive income attributable to owners of the Company | 5,452 | 4,733 | (44,080) | |
| Other comprehensive income attributable to the non-controlling interests | 6,690 | 2,123 | (58,819) | |
| Other comprehensive income for the year | 12,142 | 6,856 | (102,899) | |
| Total comprehensive income attributable to owners of the Company | (91,670) | (344,839) | (700,178) | |
| Total comprehensive income attributable to the non-controlling interests | (112,524) | (213,795) | (448,817) | |
| Total comprehensive income for the year | (204,094) | (558,634) | (1,148,995) | |
| Net cash inflow (outflow) from operating activities | 92,050 | 162,587 | 29,238 | |
| Net cash inflow (outflow) from investing activities | 29,323 | 7,702 | 243,405 | |
| Net cash inflow (outflow) from financing activities | (200,732) | (134,868) | (318,646) | |
| Net cash inflow (outflow) | (76,535) | 30,856 | (44,214) | |

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 63 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
(4) As mentioned in note 3 B following the closing of PC's equity contribution in December 2014, the Company holds 44.9% in PC's shares compared to 62% before. As a result, the Company recorded a gain which was recorded directly to the Company's shareholder equity as a reserve from transaction with non-controlling interest in the equity holders of the Company according to the following calculation:
| NIS | |
|---|---|
| in thousand | |
| The company's share in PC's equity before the equity contribution: | 226,810 |
| The Company shares in PC's equity after the equity contribution: | (216,483) |
| Consideration paid by the Company: | 39,803 |
| Total reserve: | 50,130 |
(5) Pursuant to PC's restructuring PC shall not make any dividend distributions, unless (i) at least 75% of the Unpaid Principal Balance of the Notes (NIS 845 million) has been repaid and the Coverage Ratio on the last Examination Date prior to such Distribution is not less than 150% following such distribution, or (ii) a Majority of the Plan Creditors consents to the proposed distribution.
Notwithstanding the aforesaid, in the event an additional capital injection of at least NIS 85 occurs, then after one year following the date of the additional capital injection million, no restrictions other than those under the applicable law shall apply to dividend distributions in an aggregate amount of up to 50% of such additional capital injection.
(6) Pursuant to PC's restructuring plan, PC will assign 75% of the net proceeds received from the sale or refinancing of any of its assets to early repayment of the Unsecured Debt.
(1) Bea Hotels N.V ("BH") is indirect wholly owned subsidiary of the Company. BH, holds the rights in of approximately 98% of SC Bucuresti Turism S.A. ("BUTU") which owns the Radisson hotel complex which include the Raddison Blu hotel and the Park Inn hotel in Bucharest, Romania.
On February 18, 2015 BUTU, which its shares were traded on RASDAQ market announced that: At the extraordinary general meeting of BUTU, it was resolved, amongst other things, that BUTU will not take the necessary legal actions for the shares issued by it to be admitted for trading on a regulated market or to be listed on an alternate trading system. Bea Hotels Eastren Europe B.V. (the Company's indirect wholly owned subsidiary) voted in favor of the above resolution.
The shareholders of BUTU who had not voted in favor of the aforementioned resolution were entitled to withdraw from BUTU, in consideration for a price to be paid by BUTU as determined by an independent certified expert in accordance with the provisions of the Romanian law and regulations., The expert, has determined the estimated shareholders' equity fair value of BUTU, to be Euro 64,630 thousands resulting in a price per share of BUTU of Euro 4.50.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 64 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
(1) (Cont.)
On June 9, 2015 the Company announced that shareholders holding 21.48% of BUTU, exercised their right to withdraw from BUTU. The total amount paid by BUTU for such withdrawal requests was approximately Euro 13.9 million (NIS 61 million). An amount of Euro 2 million (NIS 8 million) was financed by BUTU from its own resources and the remainder in the amount of approximately Euro 11.9 million (NIS 52 million) was financed by the Company through shareholder loan granted to BUTU.
AS a result all the shares acquired by BUTU during the delisting process were cancelled and the share capital of BUTU has decreased accordingly. Following the share capital decrease, the Company holds (indirectly) approximately 98% of BUTU's share capital.
As consequences of this transaction the Company shareholder's Equity was decreased in the amount of NIS 61 million out of which 55 million were attributable to the non-controlling interest and NIS 6 million were attributable to the shareholder of the Company.
| NIS in thousand |
||||||
|---|---|---|---|---|---|---|
| The company's share in BUTU's equity before the withdraw | 151,497 | |||||
| The Company shares in BUTU's equity after withdraw: | 144,771 | |||||
| Consideration paid by the Company: | - | |||||
| Total reserve: | 6,728 | |||||
| Place of incorporation | Proportion of ownership interests and voting rights held by non controlling interests |
Loss allocated to non-controlling interests |
Accumulated non controlling interests |
|||
| December 31 | December 31 | December 31 | ||||
| 2 0 1 4 | 2 0 1 3 | 2 0 1 4 | 2 0 1 3 | 2 0 1 4 | 2 0 1 3 | |
| NIS'000 | NIS'000 | NIS'000 | NIS'000 | |||
| Romania | 23.17% | 23.17% | (1,278) | 728 | 63,724 | 83,894 |

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 65 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Bucaresti's summarized financial information (The summarized financial information below represents amounts before intragroup eliminations).
| December 31, | ||
|---|---|---|
| 2 0 1 4 | ||
| (In thousand | ||
| NIS) | ||
| Current assets | 67,815 | |
| Non-current assets | 671,682 | |
| Current liabilities | (38,404) | |
| Non-current liabilities | (357,422) | |
| Equity attributable to owners of the Company | (279,947) | |
| Non-controlling interests | (63,724) | |
| Year ended December 31 | ||
| 2 0 1 4 | 2 0 1 3 | |
| (In thousand NIS) | ||
| Revenue | 124,471 | 128,431 |
| Expenses | (129,989) | (138,255) |
| Profit (loss) for the year | (5,518) | (9,824) |
| Profit (loss) attributable to owners of the Company | (4,240) | (10,552) |
| Profit (loss) attributable to the non-controlling interests | (1,278) | 728 |
| Profit (loss) for the year | (5,518) | (9,824) |
| Other comprehensive income attributable to owners of the Company | (61,042) | 12,985 |
| Other comprehensive income attributable to the non-controlling interests | (18,351) | 3,916 |
| Other comprehensive income for the year | (79,393) | 16,901 |
| Total comprehensive income attributable to owners of the Company | (65,282) | 2,443 |
| Total comprehensive income attributable to the non-controlling interests | (19,629) | 4,644 |
| Total comprehensive income for the year | (84,911) | 7,087 |
| Net cash inflow (outflow) from operating activities | 15,639 | 7,672 |
| Net cash inflow (outflow) from investing activities | (1,227) | (8,270) |
| Net cash inflow (outflow) from financing activities | 11,055 | 9,686 |
| Net cash inflow (outflow) | 24,924 | 8,595 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 66 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The Company and PC each holds 47.5% of the shares of of Elbit Plaza India Real Estate Holdings Limited ("EPI") which holds plots in Bangalore and Chennai, India (see note 5D and 7A). The remaining 5% equity rights are held by the Company's former Executive Vice Chairman (VC) of the Board The VC Shares shall not be entitled to receive any distributions or payment from the EPI until the Group's investments (principal and interest calculated in accordance with a mechanism provided for in the agreement) in EPI have been fully repaid. The Company and PC each have the right to appoint 50% of the board members of EPI.
| December 31, 2015 | |||||
|---|---|---|---|---|---|
| Real estate | |||||
| Hotels at | |||||
| revaluation model (*) | At cost model | ||||
| Operating | plot designated for hotel (see E below) |
Other (in thousand NIS) |
Other fixed assets |
Total | |
| Cost: | |||||
| Balance as of January 1 | 880,198 | 18,700 | 27,374 | 37,924 | 964,196 |
| Adjustment of Depreciation and amortization balance | |||||
| as of December 31 2015 | (32,120) | - | - | - | (32,120) |
| Additions during the year | 23,182 | - | 30 | 103 | 23,315 |
| Revaluation of hotels during the year | 102,271 | - | - | - | 102,271 |
| Disposals during the year | (199,716) | - | (14,606) | (1,925) | (216,247) |
| Foreign currency translation adjustments | (95,284) | - | (2,710) | (1,743) | (99,737) |
| Balance as of December 31 | 678,531 | 18,700 | 10,088 | 34,359 | 741,678 |
| Accumulated depreciation: | |||||
| Balance as of January 1 | - | - | 5,718 | 24,255 | 29,973 |
| Adjustment of Depreciation and amortization balance | |||||
| as of December 31 2015 | (32,135) | (49) | - | (32,184) | |
| Additions during the year | 32,135 | 49 | 863 | 38 | 33,085 |
| Disposals during the year | - | - | (8,652) | - | (8,652) |
| Foreign currency translation adjustments | - | - | (576) | (1,153) | (1,729) |
| Balance as of December 31 | - | - | (2,647) | 23,140 | 20,493 |
| Provision for impairment: | |||||
| Balance as of January 1 | - | - | 9,822 | 4,490 | 14,312 |
| Impairment loss recognized | - | 3,700 | - | - | 3,700 |
| Foreign currency translation adjustments | - | - | (993) | - | (993) |
| Balance as of December 31 | - | 3,700 | 8,829 | 4,490 | 17,019 |
| Net book value | 678,531 | 15,000 | 3,906 | 6,729 | 704,166 |
(*) Had the Group continued to present the hotels based on the cost model, their net book value as of December 31, 2015 would have been NIS 327 million.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 67 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| December 31, 2014 | |||||
|---|---|---|---|---|---|
| Real estate | |||||
| Hotels at | |||||
| revaluation model (*) | At cost model | ||||
| plot designated for hotel (see |
Other fixed | ||||
| Operating | E below) | Other | assets | Total | |
| (in thousand NIS) | |||||
| Cost: | |||||
| Balance as of January 1 | 1,024,785 | 20,676 | 27,723 | 126,533 | 1,199,717 |
| Adjustment of Depreciation and amortization balance | |||||
| as of December 31 2014 | (40,560) | (1,976) | - | - | (42,536) |
| Additions during the year | 3,289 | - | - | 8,065 | 11,354 |
| Revaluation of hotels during the year | (94,010) | - | - | - | (94,010) |
| Disposals during the year | (1,812) | - | - | (26,484) | (28,296) |
| Classified to discontinued operations | - | - | - | (70,478) | (70,478) |
| Foreign currency translation adjustments | (11,494) | - | (349) | 288 | (11,555) |
| Balance as of December 31 | 880,198 | 18,700 | 27,374 | 37,924 | 964,196 |
| Accumulated depreciation: | |||||
| Balance as of January 1 | - | 692 | 5,381 | 59,456 | 65,529 |
| Adjustment to cost as of | |||||
| December 31 2014 due to revaluation model | (38,670) | (795) | - | - | (39,465) |
| Additions during the year | 39,948 | 103 | 403 | 10,965 | 51,419 |
| Disposals during the year | (1,095) | - | - | (5,392) | (6,487) |
| Classified to discontinued operations | - | (40,494) | (40,494) | ||
| Foreign currency translation adjustments | (183) | - | (66) | (280) | (529) |
| Balance as of December 31 | - | - | 5,718 | 24,255 | 29,973 |
| Provision for impairment: | |||||
| Balance as of January 1 | - | - | 6,594 | 18,759 | 25,353 |
| Adjustment to cost as of | |||||
| December 31 2014 due to revaluation model | (1,890) | (1,181) | - | - | (3,071) |
| Impairment loss recognized | 1,899 | 1,181 | 3,322 | - | 6,402 |
| Disposals during the year | - | - | - | (13,062) | (13,062) |
| Classified to discontinued operations | - | - | - | (1,500) | (1,500) |
| Foreign currency translation adjustments | (9) | - | (94) | 293 | 190 |
| Balance as of December 31 | - | - | 9,822 | 4,490 | 14,312 |
| Net book value | 880,198 | 18,700 | 11,834 | 9,179 | 919,911 |
(*) Had the Group continued to present the hotels based on the cost model, their net book value as of December 31, 2014 would have been NIS 550 million.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 68 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Freehold rights | 678,531 | 880,198 | |
| Leasehold rights | 15,000 | 18,700 | |
| Net book value | 693,531 | 898,898 |
| Operating Hotels | ||
|---|---|---|
| Valuation technique | Significant unobservable Inputs | Range (weighted average) |
| Average daily rate | €75 - €104 | |
| DCF method | Capitalization rate and exit yield | 8% |
| Discount rate | 10% | |
● IFRS 13 standard requires to categories fair value valuations according to Levels 1 to 3 based on the degree to which the significant inputs of fair value are observable Under IFRS 13, Level 3 is related to fair value measurements derived from valuation techniques that include significant inputs for the asset or liability that are not based on observable market data (unobservable inputs). Due to mention above, hotels which are measured at the DCF approach are categorized as Level 3.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 69 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
On June 10, 2015 the Company's wholly owned indirect subsidiary (the "Seller"), has completed a transaction contemplated in the Share Purchase Agreement with Astrid JV S.à.r.l., an affiliate of Kohlberg Kravis Roberts & Co. L.P., (the "Purchaser"), with regard to the sale of its entire (100%) holdings in its wholly owned subsidiary (the "Target") which owns and operates the Radisson Blu Hotel and the Park Inn Hotel in Antwerp, Belgium (collectively: the "Hotels").
The asset value reflected in the transaction was approximately Euro 48 million for both Hotels subject to working capital and other adjustments as specified in the agreement. The total net consideration paid to the Seller following the repayments of the Target's banks loan, and the aforementioned adjustments, was approximately Euro 27 million (NIS 115 million) out of which Euro 1 million (NIS 4 million) was deposited in escrow to secure the Seller's indemnification obligations under the Share Purchase Agreement.
In accordance with the refinancing loan agreement between Bank Hapoalim B.M and the Company, the Company has prepaid an amount of approximately \$5 million (NIS 19 million) on account of the loan.
As a result of these transactions a gain of 17 million was recorded in the 2015 profit and loss accounts
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 70 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| EURO | - | 53,378 | |
| Current maturities (*) | 726,763 | 153,815 | |
| 726,763 | 207,193 |
(*) The Balance as of December 31, 2015 is comprised mainly: (i) Nis 253 million related to BUTU loan with a due date on June 30, 2016. As for refinancing signed by Butu on March 10 2016 – see note 22(4).(ii) BAS loan from bank in the total amount of NIS 35 million that has been expired and PC is currently negotiate with the banks. The loan is with recourse on interest payments (iii) NIS 90 million Zgorzelec bank loan – mostly non-recourse loan (except a component of a NIS 5 million which is recourse). The loan has expired during 2014 PC is in negotiating with the financing bank on signing new facility. PC has also pledged its plot in Leszno, Poland (valued at NIS 3 million) in favour of the financing bank. In March 2016 PC received a debt repayment call for the outstanding loan balance and the accrued interest due to it in a total amount of EURO 22.9 million (NIS 97 million) , and currently reclassifies the loan as short termed. If the bank would exercise its rights and take over the asset (valued at NIS 51 million), PC's management expects the procedure to result in an accounting gain of circa EUR 9 million (NIS 38 million). PC's management believes that PC still controls the Polish SPV and therefore continues to consolidate it. (vi) PC's notes in the total amount of NIS 338 million (see note 12E)
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 71 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Income taxes | 2,516 | 2,096 | |
| Other governmental institutions | 1,574 | 1,112 | |
| Wages and fringe benefits | 4,019 | 16,505 | |
| Accrued interest payable | 12,071 | 11,047 | |
| Derivative measured at fair value through profit and loss (i) | 1,851 | 2,030 | |
| Derivative that are designated and effective as hedging - see (iii) | 1,977 | - | |
| Obligation in respect of plot purchase | 5,861 | 6,550 | |
| Income in advance (iii) | 8,547 | 41,361 | |
| Accrued expenses, commissions and others | 25,364 | 18,461 | |
| 63,780 | 99,162 |
(i) In respect of Torun project loan. The project company pays fixed interest rate of 1% and receives three months Euribor on a quarterly basis, until December 31, 2017.
(ii) Interest Rate Swap transaction entered into by Bucharesti in which it will pay fixed interest rate of 1.4% and receives three months Euribor on a quarterly basis starting on January 1, 2013 and ending on June 30, 2016.
(iii) December 31, 2014 -Represents (i) advances in respect of selling of Koreagon Park shopping centre in the total amount of EURO 4 million (NIS 18 million) - see note 5C and (ii), an amount of EURO 2 million (NIS 9 million) was received as an advance payment for a potential selling of the PC's plot in Ias, Romania see note 5C.
| December 31 | |
|---|---|
| 2 0 1 5 | 2 0 1 4 |
| (In thousand NIS) | |
| 846,246 | 1,237,781 |
| 553,265 | 572,079 |
| 771,172 | 769,458 |
| 2,579,318 | |
| (726,763) | (153,815) |
| 1,443,920 | 2,425,503 |
| 2,170,683 |
| December 31, 2015 | |||
|---|---|---|---|
| Interest rates | |||
| % | (in NIS'000) | ||
| NIS | Israeli CPI + 6 - 6.9 | 1,269,411 | |
| EURO | Euribor + 1.65 - 5.5 | 688,788 | |
| EURO | Libor + 4. 5 | 157,459 | |
| PLN | 6m Wibor + 6 | 55,025 | |
| 2,170,683 |

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 72 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| December 31 | ||
|---|---|---|
| 2 0 1 5 | 2 0 1 4 | |
| (In thousand NIS) | ||
| Loans provided to the Company See (1) | 157,459 | 183,287 |
| Loans provided to PC (mainly with respect to trading property) (2) | 435,351 | 666,862 |
| Loans provided to Group Companies in the hotels segment (see note 10a and 22(4)) | 253,436 | 387,632 |
| 846,246 | 1,237,781 |
For collaterals and financial covenants see also note 14D and E.
On February 20, 2014, the Company entered into a new financing agreement with the Bank Hapoalim (the "Bank") replacing the previous agreement which was renovated during the year. The general terms of the agreement are set below:
With respect to new understanding with the bank see note 22(6)
On September 29, 2015 one of PC's subsidiaries purchased a Euro 20.4 million par value loan granted its the wholly owned SPV which holds and operate the Liberec Plaza commercial center in the Czech Republic for a total consideration of Euro 8.5 million. AS a result PC recorded a EURO 11.9 million (NIS 52 million) profit in these financial statements, included as finance income in these reports. See note 17F.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 73 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
As part of the company plan of arrangement as described in note 3A on February 20, 2014 two new series of notes were issued by the Company:
The first series of new notes ("Series H") was in the aggregate principal amount of NIS 448 million, repayable in a single payment at May 31, 2018. The second series of new notes ("Series I") was in the aggregate principal amount of NIS 218 million, repayable in a single payment at December 1, 2019. Both series of the new notes are bearing interest at the rate of 6% per annum and are linked to the Israeli consumer price index. Interest on the first series of new notes will be payable in cash on a semi-annual basis, while interest on the second series of new notes will be accrued to the principal and will be payable on the final maturity date.
In addition, the new notes include mandatory prepayment provisions in the event the Company pays a cash dividend or makes any other distribution, such that the Company is obligated to prepay an amount equal to the amount distributed by the Company, in the following order: (i) first, towards all unpaid amounts under the Series H, and (ii) secondly, towards all unpaid amounts under Series I.
| Effective interest rate |
interest rate | Principal final maturity |
Adjusted par value |
Carrying amounts as at December 31 2015 |
|
|---|---|---|---|---|---|
| % | % | (in thousand NIS) | |||
| Series H notes | 8.47 | CPI+6 | 2018 | 390,528 | 362,053 |
| Series I notes | 12.8 | CPI+6 | 2019 | 217,279 | 163,221 |
| Accumulated interest on Series I notes | 27,991 | 27,991 | |||
| 635,798 | 553,265 |
For collaterals see note 14D(2).
On October 12, 2015, the Company's board of directors approved a program to repurchase up to NIS 50 million of Elbit's Series H Notes and Series I Notes, which are traded on the Tel Aviv Stock Exchange. The board has determined that the Company will have a significant preference to the purchase Series H Notes. The repurchases will be made from time to time in the open market on the Tel Aviv Stock Exchange, in privately negotiated transactions or in a combination of the two for a period of 12 months.
Simultaneously with this announcement and in accordance with the loan agreement with Bank Hapoalim, the Company has repaid principal amount of approximately NIS 10 million to Bank Hapoalim. See C (1) above.
On October 28, 2015, the Company announced that the Company's board of directors clarified that until further notice, the Company will purchase only Series H Notes.
As for December 31, 2015, the Company purchased NIS 56 million par value, for a total consideration of NIS 50 million, resulting in a gain of NIS 3.4 million which was recorded in the statement of income. All the notes repurchased have been fully redeemed. See also note 17F.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 74 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The following table present PC's notes as of December 31, 2015:
| Effective interest rate % |
Contractual interest rate % |
Principal final maturity |
Adjusted par value |
Carrying amounts as at December 31 2015 (in thousand NIS) |
|
|---|---|---|---|---|---|
| Series A Notes | 11.6% | CPI+6 | 2020 | 280,715 | 250,867 |
| Series B Notes | 13.8% | CPI+6.9 | 2019 | 525,864 | 465,280 |
| Polish Notes | 10.8% | 6%+ 6M WIBOR |
2018 | 55,731 | 55,025 |
| 862,310 | 771,172 |
(*) Pursuant to PC's plan of arrangement, PC will assign 75% of the net proceeds received from the sale or refinancing of any of its assets to early repayment of the Unsecured Debt therefore, principal repayment is subject to the 75% is mandatory. see notes 5 C,
Each principal payment under the debentures due in the years 2013, 2014 and 2015 pursuant to the original terms of the debentures shall be deferred by exactly four and a half years and each principal payment due pursuant to the original terms of the debentures in subsequent years (i.e., 2016 and 2017) will be deferred by exactly one year.
In the event that PC does not succeed in prepaying an aggregate amount of at least NIS 434 million (EURO 92 million) of the principal of the debentures, excluding linkage differentials within a period of two years before 1 December 2016, then all principal payments under the debentures deferred in accordance with above, shall be advanced by one year (i.e., shall become due one year earlier).
PC is planning to generate sufficient cash flow which will enable it to repay by December 1, 2016 cumulative amount of NIS 434 million of the Unsecured Debt, and by that the remaining principal payments shall be deferred for an additional year. As for December 31 2015 PC repaid the bondholder NIS 88.5 out of the NIS 434 million and therefore reclassified accordingly NIS 338 million of its unsecured debt as short term (NIS 345 million, less treasury bonds expected repayment of NIS 7 million). See note 8 B (1) for further information.
The below is a summary table of contractually required net principal repayments of all PC debentures, assuming the deferral of payment is obtained, and in comparison when such deferral is not obtained (This table does not consider the impact of timing of disposals):
| Year falling | Principal repayment | ||||
|---|---|---|---|---|---|
| Due | With Deferral | Without Deferral | |||
| EURO'000 | NIS'000 | EURO'000 | NIS'000 | ||
| 2016 | - | - | 13,220 | 56,145 | |
| 2017 | 9,707 | 41,226 | 101,475 | 430,964 | |
| 2018 | 96,175 | 408,455 | 75,132 | 319,056 | |
| 2019 | 83,067 | 352,785 | 13,220 | 56,145 | |
| 2020 | 14,098 | 59,844 | - | - | |
| Total | 203,047 | 862,310 | 203,047 | 862,310 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 75 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
(**) The net cash flow received by PC following an exit or raising new Financial indebtedness (except if taken for the purpose of purchase, investment or development of real estate asset) or refinancing of Real estate Asset's after the full repayment of the asset's related debt that was realized or in respect of a loan paid in case of debt recycling (and in case where the exit occurred in the subsidiary – amounts required to repay liabilities to the creditors of that subsidiary) and direct expenses in respect of the asset (any sale and tax costs, as incurred) , will be used for repayment of the accumulated interest till that date in all of the series (in case of an exit which is not one of the four shopping centers only 50% of the interest) and 75% of the remaining cash (following the interest payment) will be used for an early repayment of the close principal payments for each of the series (A, B, Polish) each in accordance with its relative share in the deferred debt. Such prepayment will be real repayment and not in bond purchase.
As of December 31, 2015, PC holds through its wholly owned subsidiary par value of NIS 14.7. Million bonds in series B notes (adjusted par value of NIS 17 million).
| Year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | ||
| (in thousand NIS) | ||||
| Current | 2,166 | 205 | 1,426 | |
| Deferred | 3,465 | (2,492) | (29,726) | |
| In respect of prior years | - | - | (2,637) | |
| 5,631 | (2,287) | (30,937) |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 76 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
A Deemed Dividend and/or the distribution of dividends, as stated, will be subject to a tax rate of 25%, less withholding taxes which would have been paid abroad in respect of such dividend, had it in fact been distributed. Each Israeli asses see has the right to elect, at its sole discretion, to be assessed according to the Israeli corporate tax rate less taxes payable abroad in respect of these profits (including under certain circumstances taxes payable by a company held by the distributing company), as the case may be.
The following is reconciliation between the income tax expenses computed on the pretax income at the ordinary tax rates applicable for the Company ("the theoretical tax") and the tax amount included in the consolidated statement of operations:
| Year ended December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | |
| (in thousand NIS) | |||
| Profit (loss) before income taxes | (316,165) | 783,545 | (1,601,006) |
| Israeli company's statutory tax rate (%) | 26.5 | 26.5 | 25 |
| The theoretical tax | (83,784) | 207,639 | (400,252) |
| Differences in tax burden in respect of: Exempt income, net of unrecognized expenses |
10,286 | 79,018 | 43,023 |
| Prior-year losses for which deferred taxes had not previously been recorded, including utilization |
(17,805) | (468,683) | (5,820) |
| Losses and other timing differences for which deferred taxes had not been recorded The effect of different measurement principles applied for the financial statements and |
130,822 | 94,931 | 121,426 |
| those applied for income tax purposes (including exchange differences) Differences in tax rates on income of foreign subsidiaries |
(33,655) (13,146) |
32,447 43,663 |
(10,520) 140,071 |
| The Group's share in results of associated companies Taxes for prior years |
11,620 - |
5,272 - |
84,758 (2,652) |
| Other differences, net | 1,293 5,631 |
3,426 (2,287) |
(971) (30,937) |
As of December 31, 2015 the Group companies had accumulated tax losses and deductions amounting to NIS 1,327 million, which may be utilized in the coming years against taxable income at rates ranging from 12.5% to 35% depending on the country of residence. The realization of the carry-forward losses is subject to taxable income available in those periods when these losses are deductible.
Tax laws in respect of certain Group subsidiaries operating outside of Israel have set a time limitation on the utilization of losses. Accordingly, the right to utilize carry-forward losses in the amount of NIS 1,327 million, against taxable income, will gradually expire over the following years:
| December 31 2 0 1 5 (in thousand NIS) |
|
|---|---|
| 2016 | 27,991 |
| 2017 | 31,940 |
| 2018 | 125,576 |
| 2019 and thereafter | 1,141,310 |
| 1,326,817 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 78 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31, 2015 | ||||||
|---|---|---|---|---|---|---|
| Balance as of January 1, 2015 |
Charge to profit and loss account |
Charged to revaluation reserve |
Foreign currency translation adjustments (In thousand NIS) |
out of consolidation/ Discontinued operations |
Balance as of December 31, 2015 |
|
| Differences between book value of | ||||||
| property, plant and equipment and value for income tax purposes |
(81,461) | (729) | (18,333) | 8,452 | - | (92,071) |
| Timing differences - income and | ||||||
| expenses | (34,228) | 15,517 | (530) | 3,272 | - | (15,969) |
| Carry forward tax losses and | ||||||
| deductions | 48,827 | (18,252) | - | (3,594) | - | 26,981 |
| Net deferred taxes | (66,862) | (3,464) | (18,863) | 8,130 | - | (81,059) |
| Year ended December 31, 2014 | ||||||
| Balance as of January 1, 2014 |
Charge to profit and loss account |
Charged to revaluation reserve |
Foreign currency translation adjustments (In thousand NIS) |
out of consolidation/ Discontinued operations |
Balance as of December 31, 2014 |
|
| Differences between book value of property, plant and equipment and |
||||||
| value for income tax purposes | (109,504) | 12,463 | 15,088 | 492 | - | (81,461) |
| Timing differences - income and | ||||||
| expenses Carry forward tax losses and |
(43,939) | 9,335 | - | 376 | - | (34,228) |
| deductions | 69,312 | (19,306) | - | (179) | (1,000) | 48,827 |
| Net deferred taxes | (84,131) | 2,492 | 15,088 | 689 | (1,000) | (66,862) |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 79 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
E. Deferred income taxes (Cont.):
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Long-term liabilities | (82,787) | (71,211) | |
| Long-term receivables | 1,728 | 4,349 | |
| (81,059) | (66,862) |
| December 31 | ||
|---|---|---|
| 2 0 1 5 | 2 0 1 4 | |
| (In thousand NIS) | ||
| Accelerated depreciation differences in respect of property plant and equipment and investment property |
- | 3,257 |
| Timing differences - income and expenses | 336,366 | 234,691 |
| Carry forward tax losses and deductions | 310,717 | 138,823 |
| 647,083 | 376,771 |
The Company and certain Israeli subsidiaries have received final tax assessments, through 2010. Certain foreign group companies have received final tax assessments while others have not been assessed since incorporation.
G. The total accumulated current and deferred taxes expenses, which were charged directly to the shareholders' equity, as of December 31, 2015, 2014, and 2013 is NIS 68 million, NIS 32 million and NIS 47 million, respectively.
The Company and its subsidiaries received from the Israeli Tax Authority ("ITA") corporate tax assessments for the years 2004-2009 of NIS 175 million (excluding interest and CPI linkage).
On August 1, 2013, the Company and its subsidiaries have entered into a settlement agreement with the ITA with regards to the said assessments (the "Settlement"). In accordance with the Settlement the Company and its subsidiaries paid taxes in the aggregate amount of NIS 8 million; In addition the Company's capital and business losses carry forward for tax purposes as of December 31, 2009 will amount to approximately NIS 306 million; and the Company will capitalize expenses of NIS 450 million to investments in its subsidiaries.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 80 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
BUTU entered into management agreements with Rezidor for the managements of the Group's hotel the Radisson Blu hotel complex in Romania which include the Raddison Blu hotel and the Park Inn hotel.
Under the management agreements BUTU undertook to pay Rezidor certain agreed upon fees which are calculated as a percentage from the respective hotel's revenue as well as a certain agreed upon percentage from the gross operating profit. In addition, BUTU also undertook to participate in certain portions of the expenses incurred by Rezidor in the course of performance of their obligations (mainly marketing and advertising expenses), up to a certain percentage of the room revenues.
A termination of the Radisson Blu Bucharest Hotel management agreement can be done only in limited circumstances as set forth in the agreement.
(2) In relation to commitments deriving from lease agreement with Israel Land Authority, see note 9E.
Certain legal claims have been filed against the Group's companies, including a claim that have been applied to certify as class actions suits.
In the opinion of the managements of the Group, which is based, inter alia, on legal opinions as to the probability of the claims, including the applications for their approval as class action, appropriate provisions have been included in the financial statements (including provisions in respect of discontinued operation), with respect to the exposure involved in such claims.
In the opinion of the managements of the Group's companies, the amount of the additional exposure as of December 31, 2015, in respect of claims their chances to be realized are not remote, amounts to approximately NIS 18 million, excluding the class action and VAT assessments. Said amount does not include interest. In respect to motions to certify a claim as class actions, for which the Group has additional exposure in excess of the aforesaid (due to the fact that the exact amount of the claim was not stated in the claim), see items B1. In respect of VAT assessments see (3) below.
Following are the Group's material claims as of December 31, 2015:
In November 1999, a number of institutional and other investors (the "Plaintiffs"), holding shares in Elscint Ltd.( a subsidiary of the Company which was merged into the Company ("Elscint") instituted a claim against the Company, Elscint, the Company's former controlling shareholders, past officers in the said companies and others. Together with the claim a motion was filed to certify the claim as a class action on behalf of everyone who was a shareholder in Elscint on September 6, 1999 and until the submission of the claim, excluding the Company and certain other shareholders.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 81 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The plaintiffs argued that a continued and systematic oppression of the minority shareholders of Elscint took place, causing the minority monetary damage. According to the plaintiffs, said oppression started with the oppressive agreements made by Elscint for the realization of its main assets, continued with the sale of the control in the Company by Elron Ltd (and therefore indirectly also in Elscint) to companies held by former controlling shareholders("Harmful Sale"),continued further with the breach of a tender offer made by Company to purchase the minority shares in Elscint("Breach of Tender Offer") and ended with an agreement between Elscint and companies held by the former controlling shareholder for the acquisition by Elscint of the hotels portfolio and the Arena commercial center in Israel in exchange to excessive payment from Elscint. ("Hotels and Marina Transactions"). It should be mentioned that the Harmful Sale allegation is directed first and foremost against Elron which was the controlling shareholder of the Company at that time.
Due to these acts the Plaintiffs allege that the value of Elscint's shares dropped during the period between February 24, 1999 and the date at which the claim was instituted from \$13.25 per share to \$7.25. The main relief sought in the original claim was an order for the Company to consummate the purchase offer for \$14 per share, and alternatively, to purchase Elscint's shares held by the Plaintiffs at a price to be set by the court. Further alternatively, the plaintiffs asked the court to grant injunction prohibiting the execution of Hotels and Marina Transactions and for the restitution of all money paid in connection with the above-mentioned transactions.
In January 2009, the district court dismissed the Plaintiffs' motion to certify the claim as a class action, which was appealed by them to the Israeli Supreme Court in March 2009. In May 2012, the Israeli Supreme Court upheld the plaintiff's motion to certify the claim as a class action with regard to the Hotels and Marina Transactions. In addition, the Supreme Court has upheld the Harmful Sale allegation that related to Elron and rejected certain other claims that were included in the original proceedings.
The Supreme Court noted that even though the claim was based on countless allegations and on dozens of legal grounds, the claim was certified as a class action based on only two causes of action: oppression of minority on the one hand and breach of fiduciary duties and recklessness on the other hand.
The Supreme Court remanded the case to the District Court with instructions.
In March 2014 the plaintiffs filed an amended statement of claim in which they argued for oppression of the minority of Elscint, mainly by: (a) refraining from distributing dividends; (b) directing Elscint's profits to its control-holders in unfair transactions; (c) executing the Harmful Sale transaction; (d) executing the Hotels and Marina Transactions.; (e) refraining from executing a tender offer for the minority shares in Elscint.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 82 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
On May 8, 2013, the Company filed the District Court a motion to order that parts of the amended statement of claim be struck out as they do not correspond with the Supreme Court's decision dated May 28, 2012. More specifically, the Company argued that the plaintiffs' allegation with regard to the alleged tender offer and with regard to the alleged failure to distribute dividends can no longer be trialed in this case. The Company consequently asked the District Court to decide that the Company will remain a defendant in this case only under its capacity as assignee of all rights and obligations of Elscint (as Elscint had merged into the Company and ceased to exist as a legal entity).
The District Court dismissed this motion on June 30, 2013, stating, mainly, that the legal ground of "oppression of minority" could possibly contain claims regarding the alleged tender offer and the alleged failure to distribute dividends.
Following a motion filed by Directors of Elscint, the district court ordered the Company to state whether it would acknowledge that it made an obligation to its directors (and an obligation that Elscint made to its directors) to indemnify the directors. The Company informed the court that it acknowledged such previously made indemnification obligations which are subject to some reservations.
The court accepted a motion filed by Elscint's directors, and decided to designate the next court session (scheduled to October 19, 2015) for hearing of evidence and summaries only regarding the defendants claim that the Company's debt restructuring agreement had exempted the Company and most of the defendants (other than Elron and its directors) from any alleged liability. This exemption from liability claim was dismissed on October 20, 2015.
The court ordered the defendants to file their evidence in chief until February 14, 2016, and a pre-trial was set to February 21, 2016, in order to decide how to hear the evidence. Following a notice filed by the Company regarding the meaningful progress in reaching a settlement agreement, on February 11, 2016, the court ordered that the pre-trial that was set to February 21, 2016 will be dedicated to matters involving the proposed settlement, and to setting a new timeline to file the defendants' evidence in chief. The next hearing postponed to April 12, 2016.
Taking into account the significant change in the course of this proceeding after the Supreme Court's ruling (namely, the final dismissal of some parts of the motion to certify the claim as a class action, and the certification of other parts of the claim as a class action), the fact that the certified causes of actions and their scope with regard to each of the defendants are not yet fully clear, and the impracticability of assessing the monetary exposure in this case and the limited legal precedent with regard to certified class actions which were trialed on their merits, the Company, based on the legal advice received, cannot at this stage, estimate the prospects of this litigation.
As of the approval of these financial statements the parties continue to negotiate towards a possible partial settlement agreement in this matter.
As for a dispute with an insurer which insured this law suit, see C 7 below.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 83 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The Company received from the respective VAT and Customs authorities assessments for the years 2006-2012 in the total amount of approximately NIS 25 million (excluding interest linkage and penalties). Management, based on its tax advisor, recorded an appropriate provision in the financial statement for this exposure.
As of December 31, 2015 the Company and its subsidiaries are involved in various legal proceeding relating to their ordinary course of business. Although the final outcome of these claims cannot be estimated at this time, the managements of these companies believe based on legal advice, that the claims, individually and in the aggregate, are not expected to materially impact the Company's financial statements.
The General Meeting of the Company's shareholders has approved the grant of prospective indemnification undertaking to the Company's directors (including the controlling shareholder) and officers (including for their service as officers at the Company's subsidiaries, where applicable). The total aggregate indemnification shall not exceed the lower of 25% of the shareholders' equity as recorded in the Company's most recent financial statements prior to such payment, or \$40 million, and all in excess of an amount paid (if paid) by insurance companies under applicable insurance policy/ies. The Company's Board of directors and Audit committee has also approved an exemption of officers from liability for any damage caused by breach of a duty of care towards the Company.
Elscint's shareholders have approved, at their General Meeting (on October 2000), the grant of prospective indemnification undertaking to directors and officers of Elscint (including for their service as officers of Elscint's subsidiaries where applicable). The total indemnification shall not exceed the lower of 25% of the shareholders' equity as set forth in Elscint's most recent consolidated financial statements prior to such payment or \$50million, in excess of any amounts paid (if paid) by insurance companies pursuant to the insurance policy maintained by the Company from time to time.
Elscint's shareholders have also approved an exemption of directors and officers from liability in respect of any damage caused to Elscint by breach of duty of care. On March 7, 2011 Elscint was merged into Elbit and ceased to exist. Upon and as a result from the merger, all Elscint's undertakings and liabilities were transferred to and assumed by Elbit.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 84 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
On November 28, 2014 PC has entered into an indemnity agreement with all of PC's newly appointed directors (including the Company's chairman of the board and other director of the Company at their role as directors of PC) and on June 20, 2011 with part of PC's senior management the maximum indemnification amount to be granted by PC to its directors shall not exceed 25% of the shareholders' equity of PC based on PC's shareholders' equity set forth in PC last consolidated financial statements prior to such payment.
InSightec (an associated company) is obliged to indemnify and to hold harmless its directors and officers (including one of the Company's directors who serves as a director in InSightec), to the fullest extent permitted by the laws of any relevant jurisdiction, against any liability. The total indemnification for all InSightec's directors and officers, in accordance with the letter of indemnification (in addition to the amounts received from the insurers), shall not exceed the higher of \$10 million or \$2 million per office holder with the addition of the reimbursement of legal expenses totaling \$1 million.
Furthermore, InSightec has granted its officers and directors an exemption from all responsibility and any damage that will be caused to InSightec by them, in case of breaching their duty of care towards InSightec, other than with respect to a breach of duty of care in connection with a Distribution, as defined in the Israeli Companies Law subject to the Israeli Companies Law. The grant of indemnification undertaking by InSightec to Elbit Medical's designated directors at InSightec's board of directors requires the approvals of Elbit Medical's Compensation Committee and shareholders. The grant of Indemnification undertaking by InSightec to Elbit Medical's designated directors at InSightec's board of directors requires the approvals of Elbit Medical's shareholders Committee.
Gamida (associated company) has granted its directors, an indemnification undertaking letter for any monetary obligation with respect to a claim, including a compromise agreement or arbitration award, carried out in respect to actions taken by the director during the time of his/her service as Gamida's or Gamida's Subsidiary or Affiliate's (as such terms defined therein) Director and in such capacity, as well as with respect to reasonable legal expenses including payments of legal fees paid by the Directors as a result of an investigation or proceeding initiated against the Director. The indemnification is limited to \$ 5 million. The grant of Indemnification undertaking by Gamida to Elbit Medical's designated directors at Gamida's board of directors requires the approvals of Elbit Medical's shareholders Committee.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 85 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
In November 2010, the shareholders' of Elbit Medical Technologies have approved the grant of an exemption and indemnification to directors and officers of Elbit Medical Technologies (including such that serve also as officers of the Company). In the framework of the exemption and indemnification undertaking letter (as amended pursuant to the approval Elbit Medical Technologies shareholders on July 2012), Elbit Medical Technologies exempted the recipients of the indemnification undertaking letters also from liability for actions performed while serving as officers of Elbit Medical Technologies or its subsidiaries or a company in which Elbit Medical Technologies is an interested party.
The total indemnification that Elbit Medical Technologies shall pay to each of the indemnified parties (in addition to amount received from the insurance companies according to the insurance policy) shall not exceed USD 40 million. The maximum indemnification amount shall not be affected by payment according to any insurance policy or its existence unless the indemnification amount claimed was already covered by the insurance companies or by any third party. The grant of Indemnification undertaking by Elbit Medical Technologies to the Company's designated directors at Elbit Medical Technologies' board of directors requires the approvals of Elbit Medical Technologies' Compensation Committee and shareholders.
(7) The Company received, in 2003, a letter from a certain insurer ("the Insurer") of EIL, Elscint and the Company (the "Insured Companies"), which insured against, inter alia, the lawsuit as described in item B(1) above, alleging against the Insured Companies, inter alia, that the Insured Companies have breached their disclosure duties under the Insurance Contract Law 1981, by failing to disclose to the Insurer material information prior to the issuance of additional cover to the policy purchased by EIL (the "Policy"), effective as of July 1999 (the "Additional Cover"), and prior to the replacement of the Policy and the Additional Cover by the issuance of a new policy effective as of August 1999 (the "Replacement Cover"). The letter states that the Policy, Additional Cover and Replacement Cover (the "Insurance Cover") issued by the Insurer will be cancelled unless the Insured Companies indicate that circumstances as at the issuance of the Insurance Cover differ from those stated in the letter. The Company's legal counsel replied on behalf of the Insured Companies in March 2003, rejecting all allegations. The parties conducted discussions between them pertaining to the matter referred to herein to negotiate a settlement. No notice of cancellation has been issued.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 86 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
In the framework of the transactions for the sale of the Group's real estate as well other transactions, the Group has undertaken to indemnify the respective purchasers for any losses and costs incurred in connection with the sale transactions. The indemnifications usually include: (i) Indemnifications in respect of integrity of title on the assets and/or the shares sold (i.e: that the assets and/or the shares sold are owned by the Group and are free from any encumbrances and/or mortgage and the like). Such indemnifications generally survived indefinitely and are capped to the purchase price in each respective transaction and (ii) Indemnifications in respect of other representation and warranties included in the sales agreements (such as: development of the project, responsibility to defects in the development project, tax matter, employees and others). Such indemnifications are limited in time and are generally caped to certain percentages of the purchase price.
To the Company's management best knowledge as of the approval date of these financial statements, other than the described below no claim of any kind was received at the Group with respect to these indemnifications
The Hungarian tax authorities have challenged the applied tax treatment in two of the entities previously sold in Hungary by PC to Klepierre in the course of the Framework Agreement dated 30 July, 2004 ("Framework Agreement"). In respect of two of the former subsidiaries of PC, the tax authorities decision of reducing the tax base by and imposed a penalty in the sum of HUF 428.5 Million (circa NIS 6 million), were challenged by the previously held entities at the competent courts.
Klepierre has submitted an indemnification request claiming that the tax assessed in the described procedures falls into the scope of the Framework Agreement tax indemnification provisions and PC in its response rejected such claims. Subsequently Klepierre has submitted a claim to the International Chamber of Commerce in Brussels for arbitration procedure is still undergoing, the last hearing was held on February 29, 2016, while the decision of the arbitrary court is expected in the third quarter of 2016
PC's management estimates that no significant costs will be borne thereby, in respect of these indemnifications.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 87 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
A former subsidiary of PC incorporated in Prague, Czech Rep. ("Bestes"), which was sold in June 2006 is a party to an agreement with a third party ("Lessee"), for the lease of commercial areas in a center constructed on property owned thereby, for a period of 30 years, with an option to extend the lease period by additional 30 years, in consideration for Euro 6.9 million (NIS 29 million), which as of the balance sheet date has been fully paid. According to the lease agreement, the Lessee has the right to terminate the lease subject to fulfillment of certain conditions as stipulated in the agreement. Within the framework of the agreement for the sale of Bestes to Klepierre in June 2006, it was agreed that PC will remain liable to Klepierre in case the Lessee terminates its contract. PC's management is of the opinion that this commitment will not result in any material amount due to be paid by it.
in November 2010, Elbit Medical Technologies irrevocably undertook towards Gamida and/or its officers, that they shall not be under liability, of any kind, directly or indirectly, towards it, its interested parties, its officers and towards any other person and/or third party, regarding the prospectus published by Elbit Medical Technologies with respect to the transaction according to which the Company acquired control over Elbit Medical Technologies (hereinafter, respectively the "Prospectus" and the "Transaction") provided that Gamida's will provide the information in good faith and that such information must be at all times complete and accurate.
Likewise Elbit Medical Technologies has irrevocably undertaken, towards Gamida, its officers, Gamida's jointly controlled subsidiary and Teva Pharmaceutical Industries Ltd that, subject to the conditions specified in the undertaking document, it shall indemnify them, for any liability and/or damage and/or expense and/or loss that is caused to any of the aforementioned with respect to the Transaction and the Prospectus, as well as any reports or other action of the Company with respect to the aforementioned information and/or to Gamida, its activities, its business etc.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 88 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
As disclosed in Note 5 C Casa radio (5), PC and the Company have become aware of certain issues with respect to certain agreements that were executed in the past in connection with the Casa Radio Project in Bucharest, Romania that may contain potential violation of the requirements of the U.S. Foreign Corrupt Practices Act (FCPA), including the books and records provisions of the FCPA. As a result the abovementioned, the Company's audit committee has decided to appoint a special committee to examine these matters, including any internal control and reporting issues. The Company intends to fully cooperate with the relevant governmental agencies in this matter.
If violations of the FCPA or other laws of the U.S. or of other jurisdiction laws occurred, the Company, as well as its directors, officers and other related parties, may be subject to fines, civil and criminal penalties, equitable remedies, including profit disgorgement, and injunctive relief. In addition, the public announcement of the subject matter of the investigation could adversely affect the Company's business and financial position. Furthermore, dispositions for these types of matters may result in modifications to the Company's business practices and compliance programs.
As of the date of the approval of the financial statements and at this preliminary stage, the Company, based on legal advice received, cannot estimate the potential consequences that the Company could incur as a result of these issues, and accordingly did not include a provision in these financial statements with respect to these issues.
As security for a loan the balance of which as of December 31, 2015 amounted to NIS 157 million granted to the Company by the Bank the Company has pledged:
Exceptions to the collaterals:
So long as the Company and its subsidiaries meet all of their debts and liabilities vis-à-vis the Bank the proceeds specified below that shall be received from the pledged assets shall be used by the Company for its on-going operations, at its discretion, and shall not be used to prepay the debt contemplated in the loan to the Bank:
In the event that the Company shall sell, as a willing seller (other than in the framework of mandatory disposition), all of its rights or the control in the Radisson Blu hotel, the Company will undertake to prepay the Bank EURO 29 million; in the case of the sale of part of the rights in the Radisson Blu hotel, after which the Company retains control over the asset – a proportionate share of such amount. The balance of the net cash flow from the sale (if any) will be used by the Company for their on-going operations.
iii. In the case of a sale of Plaza Centers' shares which are held by the Company – the Company will undertake that the full net cash flow attributed to the shares held by the Company and pledged to the Bank will be used to prepay the loan to the Bank.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 89 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The Company notes are secured by (i) a first ranking floating charge on all the Company's property and assets and first ranking charges over the Company's existing and future interest and rights in and to the Company's wholly owned subsidiaries, Elbit Ultrasound (Luxembourg) B.V./Sa.r.l ("EUL LUX") and Elscint Holdings and Investments N.V. ("Elscint Holdings"), including rights to any amount owed to the Company by each of EUL LUX and Elscint Holdings, in favor of Series H notes and similar second ranking charges in favor of Series I notes, (ii) a corporate guarantee by each of EUL LUX and Elscint Holdings in favor of the notes, and (iii) a negative pledge over the respective assets of EUL LUX and Elscint Holdings. The collaterals securing the new notes are subject to exceptions as set forth in the Arrangement. The Company holds through EUL LUX its shareholdings in PC and through Elscint Holdings its shareholdings in the Radisson Blu hotels in Romania.
In addition, at any time during the term of either series of the new notes, the Company may create a senior lien in order to refinance the Company's outstanding indebtedness to Bank Hapoalim.
The following provisions will apply to PC's notes following the closing of PC plan of Arrangement:
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 90 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 91 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 92 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Certain Project Companies which engaged in the purchase, construction or operation of hotels and/or trading property ("Project Companies") have secured their respective credit facilities, in a total amount of NIS 772 million, by providing the first ranking (fixed or floating) charges on property owned thereby, including, mainly: rights in the real estate property as well as the financed projects revenues and profits derived from the projects; goodwill and other intangible assets; rights pertaining to certain contracts (including lease, operation and management agreements); and rights arising from insurance policies. Shares of Project Companies were also pledged in favor of the financing banks. Shareholders loans as well as any other rights and/or interests of shareholders in the Project Companies are subordinated to the respective credit facilities, and repayment of such shareholders loans is subject to fulfilling certain preconditions and/or the financing bank prior consent.
The Project Companies undertook not to make any disposition in and to the secured assets, not to sell, transfer or lease any substantial part of their assets without the prior consent of the financing bank. In certain events the Project Companies undertook not to allow, without the prior consent of the financing bank, mainly: (i) any changes in and to the holding structure of the Project Companies nor to allow for any change in their incorporation documents; (ii) execution of any significant activities, including issuance of shares, related party transactions and significant transactions not in the ordinary course of business; (iii) certain changes to the scope of the project; (iv) the assumption of certain liabilities by the Project Company in favor of third parties; (v) receipt of loans by the Project Company and/or the provision thereby of a guarantee to third parties.
The Company is a guarantor to certain Project Companies' obligations under loan agreements up to an aggregate amount of NIS 254 million. In addition, PC is a guarantor to obligations under loan agreements in respect of its project companies up to an aggregate amount of NIS 5 million.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 93 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
As for December 31, 2015 the loans financial covenants that may materially impact the Company's operations and financial position are presented in the table below:
Balance
| Segment | Financial covenants |
Actual ratio |
Comments | as of December 31, 2015 (NIS in million) |
|---|---|---|---|---|
| The Company | LTV (loan to value) < 0.85 | 0.42 | value of the collaterals (Plaza Centers' shares that are pledged to the Bank and the net value of the Company's residual rights in the hotel in Romania) |
157 |
| Hotels | LTV (loan to value) < 0.65 | 0.37 | 253 | |
| EBITDA to Debt ratio >10% |
19.6 | |||
| DSCR (Debt Service Coverage Ratio) > 1.2 |
1.84 | |||
| Torun project | LTV (loan to value) < 0.7 | 0.47 | 193 | |
| DSCR (Debt Service Coverage Ratio) > 1.25 |
1.93 | |||
| Suwalki project | LTV (loan to value) < 0.7 | 0.64 | 117 | |
| DSCR (Debt Service Coverage Ratio) > 1.2 |
1.76 | |||
| Zgorzelec project | LTV (loan to value) | NA | The loan has expired with no new ratios established, therefore no DSCR and LTV comparisons can be made |
90 |
| DSCR (Debt Service Coverage Ratio) |
NA | |||
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 94 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
a. Coverage Ratio Covenant ("CRC") – the CRC is a fraction calculated based on known Group valuations reports and consolidated financial information available at each reporting period. Minimum CRC deemed to be complied with by the Group is 118% in each reporting period. as of December 31, 2015 calculated CRC is 129%.In the event that the CRC is lower than the Minimum CRC, then as from the first cut -off date on which a breach of the CRC has been established and for as long as the breach is continuing, PC shall not perform any of the following: (a) a sale, directly or indirectly, of a Real Estate Asset ("REA") owned by PC or its subsidiaries, with the exception that it shall be permitted to transfer REA's in performance of an obligation to do so that was entered into prior to the said cut-off date, (b) investments in new REA's; or (c) an investments that regards an existing project of the Company or of a subsidiary, unless it does not exceed a level of 20% of the construction cost of such project (as approved by the lending bank of these projects) and the certain loan to cost ratio of the projects are met.
If a breach of the Minimum CRC has occurred and continued throughout a period comprising two consecutive quarterly reports following the first quarterly/year-end report on which such breach has been established, then such breach shall constitute an event of default under the trust deeds and Polish notes terms, and the group of (i) Series A Notes holders, (ii) Series B Notes holders, (iii) Polish Notes holders, and (iv) guarantee and other creditors shall, each as a separate group acting by majority vote, be entitled to declare by written notice to PC that all or a part of their respective (remaining) claims become immediately due and payable.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 95 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Composition:
| Ordinary shares of NIS no par value each December 31 |
||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | ||
| No nominal par value |
NIS 1.00 par value |
NIS 1.00 par value |
||
| Authorized share capital | 35,000,000 | 35,000,000 | 50,000,000 | |
| Issued and outstanding | *27,572,426 | *27,572,426 | **24,902,809 |
The Ordinary Shares confer upon the holders thereof all rights accruing to a shareholder of the Company, inter alia, the right to receive notices of, and to attend meetings of shareholders; for each share held, the right to one vote at all meetings of shareholders; and to share equally, on a per share basis, in such dividend and other distributions to shareholders of the Company as may be declared by the Board of Directors in accordance with the Company's Articles and the Israeli Companies Law, and upon liquidation or dissolution of the Company, in the distribution of assets of the Company legally available for distribution to shareholders in accordance with the terms of applicable law and the Company's Articles. All Ordinary Shares rank pari passu in all respects with each other.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 96 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Over the years the Company adopted few option plans. The below summarized the significant terms of the Company's outstanding option plans as of December 31, 2015:
| Number of options exercisable |
Max exercisable number of shares |
average exercise price |
Vested as of December 31, 2015 |
average contractual life |
Option granted to key personnel |
||
|---|---|---|---|---|---|---|---|
| 2014 option plan over the Company's shares (1) |
- | - | - | - | - | - | |
| 2011 plan adopted by the Company over Elbit medical shares (2) |
140,035,935 | 70,017,967 | NIS | 138,702,60 2 | 2 years | 19,851,000 | |
| 2010 plan adopted by the Company over InSightec shares |
430,000 | 430,000 | \$ | 2 | 430,000 | 1.23 years | 17,500 |
On August 14, 2014, the Company's general meeting adopted option plan to the Company's executive chairmen of the board ("The Chairman"). According to the plan the Chairman was granted options exercisable into 285,190 ordinary shares (after the Company reverse split of its ordinary shares as mention in note 15), no par value, of the Company, constituting approximately 1.0% of the Company's issued and outstanding share capital on a fully diluted basis. The exercise price of the options is equal to NIS 17.2 per share. On November 22, 2015 the Chairmen waive all his rights in the 2014 option plan therefore the Company recorded the rest of cost attributable to these options in the statement of income
| Year ended | |
|---|---|
| December 31 | |
| 2014 | |
| Risk free interest rate (%) | 1.828 |
| Exercise coefficient | None |
| Contractual term | 5 |
| Expected volatility (%) | 58.81 |
| Expected dividend yield | None |
| Forfeited (%) | 0 |
| Total cost of benefit (NIS thousand) | 1,560 |

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 97 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31 | |||||
|---|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||||
| Number of options (*) |
Weighted average exercise price (NIS) |
Number of options |
Weighted average exercise price (NIS) |
||
| Balance at the beginning of the year | 140,035,935 | 0.14 | 158,304,500 | 0.14 | |
| Granted | - | - | 14,400,000 | 0.115 | |
| Forfeited | - | - | - | - | |
| Exercised | - | - | (32,668,565) | 0.133 | |
| Balance at the end of the year (*) | 140,035,935 | 0.14 | 140,035,935 | 0.14 | |
| Options exercisable at the year end | 138,702,602 | 0.14 | 117,228,919 | 0.14 |
The average estimated fair value of the options granted during 2014 was calculated based on the Binominal model based on a valuation of a third party expert, using the following assumptions:
| Year ended December 31 |
|
|---|---|
| 2014 | |
| Risk free interest rate (%) | 0.68 |
| Exercise coefficient | None |
| Contractual term | 3.13 |
| Expected volatility (%) | 63.98 |
| Expected dividend yield | None |
| Forfeited (%) | 0 |
| Total cost of benefit (NIS thousand) | 883 |
Over the years the PC has adopted few option plans over its shares. The below table summarized the significant terms in respect of PC's option plans as for December 31, 2015
| Number of options |
Max exercisable number of shares |
average exercise price |
Vested as of December 31, 2015 |
average contractual life |
Option granted to key personnel |
|
|---|---|---|---|---|---|---|
| PC's plan | 23,797,373 | 35,406,414 | EURO 0.43 | 23,469,040 | 1 years | 16,666 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 98 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
`
| Year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | ||
| (in thousand NIS) | ||||
| A. | Income from commercial centers | |||
| Sale of trading property | 200,078 | 201,571 | 8,614 | |
| Rental income and management fees | 80,692 | 105,490 | 113,692 | |
| Other | 3,157 | 8,171 | 16,056 | |
| 283,927 | 315,232 | 138,362 | ||
| B. | Revenues from hotel operations and management | |||
| Rooms | 91,058 | 122,360 | 123,799 | |
| Food, beverage and other services | 45,419 | 60,435 | 64,074 | |
| Rental of commercial space | 11,409 | 14,212 | 14,918 | |
| 147,886 | 197,007 | 202,791 | ||
| C. | Cost of commercial centers | |||
| Direct expenses: | ||||
| Cost of trading property sold | 227,910 | 205,925 | 10,256 | |
| Wages and fringe benefits Energy costs |
3,341 6,073 |
6,041 9,524 |
7,147 14,661 |
|
| Taxes and insurance | 6,999 | 7,728 | 8,793 | |
| Maintenance of property and other expenses | 8,286 | 12,426 | 14,585 | |
| 252,609 | 241,644 | 55,442 | ||
| Other operating expenses: | ||||
| Wages and fringe benefits | 16,716 | 17,137 | 20,081 | |
| Stock-based compensation expenses | - | - | 59 | |
| Professional services | 7,638 | 10,453 | 21,245 | |
| Advertising | 7,247 | 9,571 | 15,804 | |
| Other | 5,363 | 11,614 | 9,640 | |
| 36,964 | 48,775 | 66,829 | ||
| Depreciation and amortization | 787 | 1,445 | 2,466 | |
| 290,360 | 291,864 | 124,737 | ||
| D. | Cost of hotel operations and management | |||
| Direct expenses: | ||||
| Wages and fringe benefits | 30,269 | 47,668 | 47,607 | |
| Food and beverages | 11,600 | 15,112 | 15,454 | |
| Other | 37,693 79,562 |
52,264 115,044 |
52,523 115,584 |
|
| Other operating expenses: | ||||
| Management fees and reimbursement expenses | 8,453 | 10,104 | 11,230 | |
| Business taxes, insurance and lease payments | 5,352 | 7,681 | 7,467 | |
| Other | 775 | 1,243 | 2,876 | |
| 14,580 | 19,028 | 21,573 | ||
| Depreciation and amortization | 32,707 | 39,846 | 41,980 | |
| 126,849 | 173,918 | 179,137 | ||
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 99 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | ||
| (in thousand NIS) | ||||
| E. | General and administrative expenses | |||
| Wages and fringe benefits | 6,687 | 15,765 | 18,324 | |
| Stock-based compensation expenses | 1,086 | 2,909 | 7,662 | |
| Depreciation and amortization | 29 | 3,339 | 2,460 | |
| Expenses relating to the Company's plan of arrangement | 412 | 1,691 | 15,760 | |
| Other | 8,464 | 16,081 | 16,437 | |
| 16,678 | 39,785 | 60,643 | ||
| F. | Financial expense | |||
| Interest and CPI linkage on borrowings | 221,729 | 197,725 | 363,821 | |
| Gain from buy back of notes and bank loan (see note 12 C (2) and D (2)) | (55,475) | - | - | |
| 166,254 | 197,725 | 363,821 | ||
| Loss (gain) from foreign currency translation differences | 76,084 | 35,990 | (9,923) | |
| Other financial expenses (income) | (6,050) | 3,906 | 11,335 | |
| Total financial expenses | 236,288 | 237,601 | 365,233 | |
| Financial expenses capitalized to qualified assets (i) | - | - | (31,132) | |
| 236,288 | 237,601 | 334,101 | ||
| (i) The rate applicable to non-specific credit | - | - | 6.3% | |
| G. | Financial income | |||
| Interest on deposits and receivables | 649 | 2,316 | 7,441 | |
| Gain (loss) from foreign currency translation differences | 1,505 | 4,001 | (3,511) | |
| 2,154 | 6,317 | 3,930 | ||
| H. | Change in fair value of financial instruments at FVTPL | |||
| Change in fair value of financial instruments measured at FVTPL (mainly notes) | - | 60,593 | 59,664 | |
| Change in fair value of derivatives (mainly swap and forward transactions) | 2,878 | 12,271 | 13,904 | |
| Gain (loss) on marketable securities | 2,568 | (1,432) | (5,161) | |
| 5,446 | 71,432 | 68,407 | ||
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 100 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31 | |||||
|---|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | |||
| (in thousand NIS) | |||||
| I. | Write down, charges and other expenses, net | ||||
| Write down, other property and other receivables (i) | 86,717 | 530,647 | 824,211 | ||
| realization of foreign currency translation reserve to the profit and loss (iii) | (56,063) | - | - | ||
| Initiation expenses (ii) | 6,239 | 12,637 | 8,486 | ||
| Other, net | 1,405 | (12,242) | 7,337 | ||
| 38,298 | 531,042 | 840,034 | |||
(i) See note 5B regarding trading property write downs
(ii) Includes mainly cost and expenses in respect of the Group's operations in India.
(iii) 2015: mainly Due to the realization of the Euro activity in the Hotel segment
The earnings and weighted average number of ordinary shares used in the calculation of the basic earning per share are as follows:
| Profit (Loss) from continuing operations | (193,024) | 1,010,619 | (1,160,429) |
|---|---|---|---|
| Profit (Loss) from discontinued operation | 6,874 | (1,620) | 4,785 |
| Weighted average number of shares used in computing basic earnings per share (thousands) | 23,752 | 23,749 | 1,245 |
(*) The earnings used in the calculation of all diluted earnings per share are same as those for the equivalent basic earnings per share measures.
(**) See note 3 A for a description of the purported restructuring and its effect on the number of ordinary shares.
(***) See note 15 for the description of the reverse split of the Company ordinary shares.
Transactions between the Company and its subsidiaries which are related parties of the Company, have been eliminated on consolidation and therefore are not disclosed in this note.
Following the closing of the Company's Plan of Arrangement (see note 3A) Europe Israel (M.M.S.) Ltd. ("Europe Israel") ceased to be the Company's controlling shareholder.
As of December 31, 2015 the Company does not have ultimate controlling party. The Company identifies the following entities as the Company's related parties: York Capital Management Global Advisors, LLC ("York") which holds approximate 19.7% of Company's share capital and Davidson Kempner Capital Management LLC ("DK") which holds approximate 14.3% of Company's share capital.
As for the investment agreement in InSightec by York and other investors see note 6A.
As for undertaking agreement of the Company with DK to invest in PC's see note 3B
The directors and officers of the Company and its subsidiaries (excluding PC and its subsidiaries which are covered under a separate policy - see b below), are covered by directors' and officers' liability insurance policy of up to \$40 million per occurrence and in the aggregate during the duration of the policy. In addition, the directors and officers of the Company (excluding any subsidiary) are covered by additional directors' and officers' liability insurance policy of up to \$20 million per occurrence and in the aggregate during the duration of the policy. The shareholders of the Company have approved the renewal of such policy and the purchase of another directors and officers' liability insurance policy and the purchase of any other similar policy upon the expiration of such policies, provided that the coverage will not exceed certain premium and that the premium for the renewed policy(ies) will not exceed an amount representing an increase of 20% as compared to the previous year. The insurance policy of the Company expired on February 20, 2016 and a new policy was purchased for additional 18 months term with the same terms. In addition to the ongoing police, on the closing of the Company's plan of Arrangement on February 20,2014 the Company's then exiting on-going policy has been converted into a Run Off policy which will expired following the elapse of seven years thereafter (i.e., February 20, 2021).
PC maintains Directors' and Officers' liability insurance policy, presently at the maximum amount of \$60 million which expire on April 2016. Pursuant to the terms of this policy, all PC's directors and officers are insured. The new policy does not exclude past public offering and covers the risk that may be incurred by the Directors through public offerings of equity up to \$50 million.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 102 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
InSightec's directors and officers are covered by two insurance policies; (i) Run Off policy, which is valid for a period of 7 years commencing December 2012, covering damages that has occurred until December 2012, and (ii) a second policy covering damages that had occurred or might occur from December 2012 and on. Each policy is up to \$20.0 million, including a component of special coverage for risk management (up to an amount of \$100 thousands) with worldwide coverage. InSightec's directors and officers insurance includes a retroactive cover and contains a 7 year extended reporting period provision. The grant of insurance policy undertaking by InSightec to Elbit Medical's designated directors at InSightec's board of directors requires the approvals of Elbit Medical's shareholders Committee.
Gamida's directors and officers are covered by D&O liability Insurance Policy. The policy covers claim first made against the insured during the policy period and notified to the insurer during the policy period for any wrongful act in the insured's capacity as a director or officer of the company – all in accordance with the policy terms and conditions. The policy limit of liability is \$ 5 million. Total aggregate for all loss, arising out of all claims made against all insured is under all insurance covers combined. The grant of insurance policy undertaking by Gamida to Elbit Medical's designated directors at Gamida's board of directors requires the approvals of Elbit Medical's shareholders Committee.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 103 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
C. The following table presents the components of the Group related party transactions and benefit (including bonus) granted to the Group's key management personnel:
| Year ended December 31 | |||||
|---|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | |||
| (in thousand NIS) | |||||
| a. | Benefits to key management personnel | ||||
| Salaries, management fees, directors' fees and bonuses | 4,798 | 4,777 | 5,498 | ||
| Termination benefits of former key personnel | - | 1,644 | - | ||
| Post-employment benefits | 257 | 164 | 186 | ||
| Amortization of stock based compensation expenses | 866 | 817 | 438 | ||
| 5,921 | 7,402 | 6,122 | |||
| Number of recipients (excluding directors) | 2 | 3 | 2 | ||
| b. | Project expenses (coordination and supervision) paid to the former controlling | ||||
| shareholder | - | - | 1,569 | ||
| D. | Balances with related parties: |
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Liabilities: | |||
| The Company's and PC's traded notes | 340,645 | 387,170 | |
| Benefits payable to key management personnel | 2,145 | 225 | |
| 342,790 | 387,395 |
The Group's Chief Operating Decision-Maker ("CODM") reviews the Group's internal reporting to assess the performance and to allocate resources. The CODM assesses the performance of the Group's segments based on Net Operating Income. Such Net Operating Income is excluding general and administrative expenses attributable to the Company's headquarter, financing income (expenses) and income taxes. In addition, the CODM is assessing separately the specific financial expenses of each segment based on the borrowings which are specifically attributable to the segment. All other financing expenses (income) (i.e.: financing expenses in respect of non-specific borrowing, interest income on investments and deposits and changes in fair value of financial instruments) were considered as unallocated financing expenses (income).

Majority of equity method investments are reviewed by the CODM in the same manner as subsidiary companies, i.e. each investment's income, expenses, assets and liabilities are reviewed on a separate basis. Accordingly, the amounts within each segment include these components of equity method investments, and are reconciled to the consolidated statements as adjustments.
The amounts considered for review purposes of these investments are as follows:
For purpose of these financial statements the following business segments were identified:
The Group's reportable segments for each of the years ended December 31 2015, 2014 and 2013 are: Commercial Centers, Hotel, Medical Industries and devices and Plots in India. All other operations identified by the CODM are included as "other activities". The assets of a reportable segment include mainly property plant and equipment (with respect to the Hotel) and trading property attributable to the Commercial Centers and the plots in India. Unallocated assets include mainly cash and cash equivalent as well as short and long term deposits and investments.
The liabilities of the reportable segments include mainly specific borrowings provided directly to the Project Companies (mainly companies which are engaged in the operation, construction and initiations of commercial centers and hotel) and which are usually secured by a mortgage on the property owned by these Project Companies. Other borrowings which were raised by the Group with no identification to certain operations (mainly notes issued by the Company and PC) were considered as unallocated liabilities.
The accounting policies of all reportable segments are the same as those of the Group, as described in note 2.
In January 2015, the Company realized the fashion apparel segment. Therefore this segment is no longer considered as a reportable segment, and accordingly was excluded from segmental disclosure for each of the years ended December 31, 2014 and 2013. (see note 20).
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 105 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Commercial Centers (i) |
Hotel | Medical industries and devices |
Plots in India (in thousand NIS) |
Other activities and allocations |
Equity method adjustments |
Total | |
|---|---|---|---|---|---|---|---|
| Revenues | 309,302 | 147,886 | 69,432 | - | - | (88,095) | 438,525 |
| Segment profit (loss) | (74,170) | 21,037 | (95,805) | (12,325) | - | 92,656 | (68,607) |
| Financial income (expenses) | 29,605 | (31,829) | 1,353 | - | -- | - | (871) |
| Share in losses of associates, net | - | - | (13,464) | - | - | (29,460) | (42,925) |
| Adjustments: Unallocated general and administrative expenses Unallocated other expenses |
51,625 | ||||||
| Unallocated financial expenses Financial income Change in fair value of financial |
(238,295) 2,154 |
||||||
| instruments measured at FVTPL | (2,568) | ||||||
| Loss before income taxes Income taxes |
(316,165) (5,631) |
||||||
| Profit from continuing operations Profit from discontinued operation |
(321,796) 6,874 |
||||||
| Loss for the year | (314,922) | ||||||
| Additions to segment assets | 28,562 | 23,183 | - | - | 133 | - | 51,878 |
| Unallocated | - | ||||||
| Total additions | 51,878 | ||||||
| Depreciation and amortization of segment assets |
863 | 29,124 | - | - | 38 | - | 30,025 |
| Unallocated | - | ||||||
| Total Depreciation and amortization | 30,025 | ||||||
| Impairment of segment assets | 85,918 | - | - | - | - | - | 85,918 |
| Unallocated Total Impairment |
- | ||||||
| Assets and Liabilities December 31, 2015: |
100,245 | ||||||
| Segment assets | 1,579,921 | 716,280 | 262,183 | 247,383 | 7,081 | (599,531) | 2,213,318 |
| Equity basis investments | - | - | 24,233 | - | - | 267,950 | 292,183 |
| Unallocated | 198,051 | ||||||
| Total Assets related to continued operation |
2,703,552 | ||||||
| Assets related to discontinued operation Total Assets |
- | ||||||
| 2,703,552 | |||||||
| Liabilities Segment liabilities |
658,994 | 268,627 | 92,664 | 2,624 | - | (217,930) | 804,959 |
| Unallocated liabilities | 1,594,529 | ||||||
| Total Liabilities related to continued operation |
2,399,488 | ||||||
| Liabilities related to discontinued operation |
- | ||||||
| Total Liabilities | 2,399,488 |
(i) Includes mainly revenues from commercial centers under operation until their sale and consideration from sales of trading property.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 106 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Commercial Centers (i) (ii) |
Hotels | Medical industries and devices |
Residential (in thousand NIS) |
Other activities and allocations |
Equity method adjustments |
Total | |
|---|---|---|---|---|---|---|---|
| Revenues | 341,937 | 197,007 | 92,026 | - | - | (107,430) | 523,540 |
| Segment profit (loss) | (403,570) | 36,418 | (90,395) | (51,926) | (32,056) | 68,245 | (473,284) |
| Financial expenses | (42,857) | (29,871) | 1,788 | - | 677 | - | (70,263) |
| Share in losses of associates, net | - | - | (6,317) | - | - | (10,981) | (17,298) |
| Adjustments: Unallocated general and administrative expenses |
(39,785) | ||||||
| Unallocated financial expenses Financial income Financial gain from debt restructuring Change in fair value of financial |
(167,338) 6,317 1,616,628 |
||||||
| instruments measured at FVTPL | (71,432) | ||||||
| Profit before income taxes Income taxes |
783,545 2,287 |
||||||
| Profit from continuing operations Profit from discontinued operation |
785,832 (1,475) |
||||||
| Loss for the year | 784,357 | ||||||
| Additions to segment assets | 11,906 | 3,290 | - | - | 36 | - | 15,232 |
| Unallocated | - | ||||||
| Total additions | 15,232 | ||||||
| Depreciation and amortization of segment assets |
1,338 | 40,051 | - | - | 3,252 | - | 44,641 |
| Unallocated | - | ||||||
| Total Depreciation and amortization | 44,641 | ||||||
| Impairment of segment assets Unallocated |
469,047 | 3,095 | - | 58,506 | - | - | 530,648 - |
| Total Impairment | 530,648 | ||||||
| Assets and Liabilities December 31, 2014: |
|||||||
| Segment assets | 2,051,214 | 940,732 | 425,010 | 279,973 | 17,278 | (796,730) | 2,917,477 |
| Equity basis investments | - | - | 30,837 | - | - | 318,700 | 349,537 |
| Unallocated Total Assets related to continued |
330,833 | ||||||
| operation | 3,597,847 | ||||||
| Assets related to discontinued operation Total Assets |
63,466 3,661,313 |
||||||
| Liabilities Segment liabilities |
952,355 | 423,031 | 113,057 | 53,019 | 527 | (253,752) | 1,288,237 |
| Unallocated liabilities Total Liabilities related to continued operation |
1,629,497 2,917,734 |
||||||
| Liabilities related to discontinued operation |
30,342 | ||||||
| Total Liabilities | 2,948,076 |
(i) Includes mainly revenues from commercial centers under operation until their sale and consideration from sales of trading property.
(ii) Includes trading property and payments on accounts of trading property.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 107 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Commercial Centers (i) (ii) |
Hotels | Medical industries and devices |
Residential (in thousand NIS) |
Other activities and allocations |
Equity method adjustments |
Total | |
|---|---|---|---|---|---|---|---|
| Revenues | 162,639 | 202,791 | 74,670 | - | - | (98,948) | 341,153 |
| Segment profit (loss) | (582,342) | (32,306) | (39,607) | (432,465) | (42,801) | 326,765 | (802,756) |
| Financial expenses | (51,343) | (27,172) | (1,182) | - | (491) | - | (80,188) |
| Share in losses of associates, net | - | 955 | (339,985) | (339,030) | |||
| Adjustments: Unallocated general and administrative |
|||||||
| expenses Unallocated financial expenses Financial income Change in fair value of financial |
(60,643) (253,912) 3,930 |
||||||
| instruments measured at FVTPL | (68,407) | ||||||
| Profit before income taxes Income taxes |
(1,601,006) 30,937 |
||||||
| Profit from continuing operations Profit from discontinued operation |
(1,570,069) 5,059 |
||||||
| Loss for the year | (1,565,010) | ||||||
| Additions to segment assets | 18,181 | 12,418 | - | - | 6,478 | - | 37,077 |
| Unallocated | - | ||||||
| Total additions | 37,077 | ||||||
| Depreciation and amortization of segment assets |
2,466 | 41,980 | - | - | 7,709 | - | 52,155 |
| Unallocated | - | ||||||
| Total Depreciation and amortization | 52,155 | ||||||
| Impairment of segment assets | 612,741 | 55,959 | - | 134,861 | 20,156 | - | 823,717 |
| Unallocated | 9,251 | ||||||
| Total Impairment | 832,968 | ||||||
| Assets and Liabilities December 31, 2013: |
|||||||
| Segment assets | 2,721,729 | 1,125,023 | 181,604 | 284,482 | 80,748 | (525,789) | 3,867,797 |
| Equity basis investments | 18,457 | 314,983 | 333,440 | ||||
| Unallocated | 363,207 | ||||||
| Total Assets | 4,564,444 | ||||||
| Liabilities Segment liabilities |
1,088,421 | 397,552 | 73,082 | 2,659 | 39,436 | (219,023) | 1,382,127 |
| Unallocated liabilities | 3,590,946 4,973,073 |
(i) Includes mainly revenues from commercial centers under operation until their sale and consideration from sales of trading property.
(ii) Includes trading property and payments on accounts of trading property.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 108 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Revenues information above is based, mainly, on the locations of the assets.
| Year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | ||
| (in thousand NIS) | ||||
| East and central Europe(i) | 253,774 | 435,355 | 269,896 | |
| West Europe (mainly in Belgium) | 27,743 | 72,537 | 90,470 | |
| India | 150,296 | 4,348 | 3,227 | |
| Other and allocations | 6,712 | 11,301 | (22,440) | |
| 438,525 | 523,540 | 341,153 |
(i) The following table provides an additional information in respect of the revenues in east and central Europe per countries:
| Year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | ||
| (in thousand NIS) | ||||
| Poland | 71,219 | 75,917 | 79,532 | |
| Czech Republic | 9,240 | 10,434 | 24,429 | |
| Romania | 165,360 | 146,838 | 128,421 | |
| Serbia | 3,832 | 197,270 | 25,650 | |
| Other | 4,123 | 4,896 | 11,864 | |
| 253,774 | 435,355 | 269,896 |
The Group's non-current assets provided in the following table include also trading property and payment on account of trading property.
| Segment assets December 31 |
|||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| East and central Europe | 2,126,079 | 2,357,224 | |
| West Europe | - | 214,805 | |
| Israel | 114,810 | 161,724 | |
| India | 245,119 | 438,859 | |
| 2,486,008 | 3,172,612 |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 109 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The Group's discontinued operations include mainly the fashion apparel (franchisee of MANGO in Israel). Prior period's results and cash flows from these operations were presented in these financial statements as discontinued operations.
On January 5, 2015 Elbit Fashion have completed the sale of the operation and business of "Mango" retail stores in Israel from Elbit Fashion to Fox- Wiesel Ltd (the "Closing") for consideration of approximately NIS 37.7 million. Following the Closing and consummation of the transaction, Elbit Fashion has ceased to operate the "Mango" retail stores activity, and accordingly the said activity was classified as discontinued operation.
| Year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | 2 0 1 5 Convenience translation (Note 2D) |
|
| (in thousand NIS) | U.S.\$'000 | |||
| (Except for per-share data) | ||||
| Revenues and gains | ||||
| Revenues from fashion merchandise | 1,857 | 164,957 | 149,192 | 476 |
| Investment property rental income | - | - | 2,594 | - |
| 1,857 | 164,957 | 151,786 | 476 | |
| Expenses and losses | ||||
| Cost of fashion merchandise | 4,123 | 162,589 | 142,417 | 1,057 |
| Investment property expenses | - | - | 5,346 | - |
| Expenses relating to realization of investment property and fair value adjustment |
- | - | 1,064 | - |
| Financial expenses | - | 1,347 | 3,330 | - |
| other expenses (income), net | (9,140) | 1,496 | 2,558 | (2,342) |
| (5,017) | 165,432 | 154,715 | (1,286) | |
| Profit (loss) from discontinued operations before income taxes | 6,874 | (475) | (2,929) | 1,762 |
| Income tax (income) expenses | - | 1,000 | (7,988) | - |
| Profit (loss) from discontinued operations | 6,874 | (1,475) | 5,059 | 1,762 |
| Basic earnings per share | 0.25 | (0.06) | 3.84 | - |
| Diluted earnings per share | 0.25 | (0.06) | 3.84 | - |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 110 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The statement of cash flows includes the following amounts relating to discontinued operations, the majority of which as of December 2015 are attributable to the discontinued fashion apparel operations:
| Year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | 2 0 1 5 Convenience translation (Note 2D) |
|
| (in thousand NIS) | U.S.\$'000 | |||
| (Except for per-share data) | ||||
| Operating activities | (2,014) | 1,506 | (4,846) | (516) |
| Other investment activities | 37,737 | (7,913) | (7,337) | 9,671 |
| Other financing activities | (2,135) | 2,000 | (8,006) | (547) |
| Net cash provided by (used in) discontinued operations | 33,588 | (4,407) | (20,189) | 8,608 |
The principal accounting policies adopted by the Group in respect of financial instruments and equity components including recognition criteria, measurement and charges to the statement of income and other comprehensive income are included in note 2.
| December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Financial assets | |||
| Cash and cash equivalents | 157,851 | 323,182 | |
| Loans and receivables | 69,673 | 94,148 | |
| Financial assets held for trading | - | 6,775 | |
| Available for sale financial instruments | 4,296 | 4,702 | |
| Derivative financial assets at fair value through profit and loss | - | 3,183 | |
| 231,820 | 431,990 | ||
| Financial Liabilities | |||
| Derivative financial liabilities at fair value through profit and loss | 3,374 | 6,205 | |
| Derivative financial liabilities at fair value as hedging | 1,977 | 5,820 | |
| Financial liabilities at amortized cost | 2,204,785 | 2,688,591 | |
| 2,210,136 | 2,700,616 |
As for financing income and expenses resulting from the aforementioned financial instruments -see note 17H.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 111 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The operations of the Group expose it to risks that relate to various financial instruments, such as: market risks (including currency risk, cash flow risk with respect to interest rates and other price risk), credit risk and liquidity risk.
Market risk - is the risk that the fair value or future cash flow of financial instruments will fluctuate because of changes in market prices
Credit risk - is the risk of financial loss to the Group if counterparty to a financial instrument fails to meet its contractual obligations.
Liquidity risk - is the risk that the Group will not be able to meet its financial obligations as they fall due.
The comprehensive risk management program of the Group focuses on actions to minimize the possible negative effects on the financial performance of the Group. In certain cases the Group uses derivatives financial instruments in order to mitigate certain risk exposures.
The Company's board of directors has overall responsibility for the establishment and oversight of the Group's risk management framework. The board is managing the risks faced by the Group, and confirms that any appropriate actions have been or are being taken to address any weaknesses.
The Group has exposure to the following risks which are related to financial instruments:
The Group has international activities in many countries and therefore it is exposed to foreign currency risks as a result of fluctuations in the different exchange rates.
Foreign currency risks are derived from transactions executed and/or financial assets and liabilities held in currency which is different than the functional currency of the Group's entity which executed the transaction or hold these financial assets and liabilities. In order to minimize such exposure the Group policy is to hold financial assets and liabilities in a currency which is the functional currency or the Group's entity. The Company's functional currency is the NIS and its investees use different functional currencies (mainly the EURO, Indian Rupee and the RON).
During 2015, 2014 and 2013, PC wrote call and put options in order to mitigate its foreign currency risk (EURO-NIS) inherent in its long term notes issued in NIS with an expiration date of October 2015, March 2015, December 31 2013 respectively. The options activity generated a net cash gain (loss) of NIS (1.5) million, NIS 1 million and NIS (11.3) million respectively.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 112 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The following tables present sensitivity analysis to a change of 10% in the Group's main foreign currencies against their relevant functional currency and their effect on the statements of income and the shareholders' equity (before tax and before capitalizing any exchange results to qualified assets):
| Functional currency |
Linkage currency |
Change in the exchange rate (%) |
Profit (loss) In thousand NIS |
|
|---|---|---|---|---|
| Assets | ||||
| Cash and deposits | NIS | Euro | +10% | 1,637 |
| Cash and deposits | EURO | NIS | +10% | 857 |
| Cash and deposits | EURO | PLN | +10% | 883 |
| Cash and deposits | EURO | RON | +10% | 1,163 |
| Cash and deposits | EURO | U.S. Dollar | +10% | 1,005 |
| 5,545 | ||||
| Financial liabilities | ||||
| Loans at amortized cost | NIS | EURO | +10% | (15,746) |
| Loans at amortized cost | EURO | PLN | +10% | (5,503) |
| Notes at amortized cost | EURO | NIS | +10% | (71,615) |
| Loans at amortized cost | RON | EURO | +10% | (25,344) |
| (118,208) |
As of December 31, 2014:
| Functional currency |
Linkage currency |
Change in the exchange rate (%) |
Profit (loss) In thousand NIS |
|
|---|---|---|---|---|
| Assets | ||||
| Cash and deposits | NIS | Euro | +10% | 3,940 |
| Cash and deposits | NIS | U.S. Dollar | +10% | 1,014 |
| Cash and deposits | EURO | PLN | +10% | 1,354 |
| Cash and deposits | EURO | RON | +10% | 1,041 |
| Cash and deposits | EURO | U.S. Dollar | +10% | 729 |
| 8,078 | ||||
| Financial liabilities | ||||
| Loans at amortized cost | NIS | U.S. Dollar | +10% | (18,329) |
| Loans at amortized cost | EURO | PLN | +10% | (6,249) |
| Notes at amortized cost | EURO | NIS | +10% | (70,697) |
| Loans at amortized cost | RON | EURO | +10% | (29,499) |
| (124,774) |
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 113 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
(1) Foreign currency risk (Cont.)
As of December 31, 2013:
| Assets | Functional currency |
Linkage currency |
Change in the exchange rate (%) |
Profit (loss) In thousand NIS |
|---|---|---|---|---|
| Cash and deposits | NIS | U.S. Dollar | +10% | 1,570 |
| Cash and deposits | EURO | PLN | +10% | 1,622 |
| Cash and deposits | EURO | NIS | +10% | 1,614 |
| Cash and deposits | U.S. Dollar | NIS | +10% | 402 |
| Cash and deposits | EURO | U.S. Dollar | +10% | 1,574 |
| 6,782 | ||||
| Financial liabilities | ||||
| Loans at amortized cost | NIS | U.S. Dollar | +10% | (21,694) |
| Loans at amortized cost | EURO | PLN | +10% | (6,918) |
| Notes at amortized cost | NIS | U.S. Dollar | +10% | (1,429) |
| Notes at amortized cost | EURO | NIS | +10% | (26,859) |
| Loans at amortized cost | EURO | U.S. Dollar | +10% | (1,209) |
| Loans at amortized cost | RON | EURO | +10% | (26,808) |
| (84,917) |
The Group holds cash and cash equivalents, short term investments and other long- term investments in financial instruments in various reputable banks and financial institutions. These banks and financial institutions are located in different geographical regions, and it is the Group's policy to disperse its investments among different banks and financial institutions. The maximum credit risk exposure of the Group is approximate to the financial assets presented in the balance sheet.
Due to the nature of it activity, the company, which operate at the hotel, are not materially exposed to credit risks stemming from dependence on a given customer. The company examine on an ongoing basis the credit amounts extended to their customers and, accordingly, record a provision for doubtful debts based on those factors they consider having an effect on specific customers.
A significant portion of the Group's long term loans and notes bearing a fixed interest rate and are therefore exposed to change in their fair value as a result of changes in the market interest rate. The vast majority of these loans and notes are measured at amortized cost and therefore changes in the fair value will not have any effect on the statement of income.
For further information see note 12.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 114 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Part of the Group's long term borrowings are bearing variable interest rate (see note 12). Cash and cash equivalent, short term deposits and short term bank credits are mainly deposited in or obtained at variable interest rate. Change in the market interest rate will affect the Group's finance income and expenses and its cash flow. In certain cases the Group uses interest rate swap transaction in order to swap loans with a variable interest rate to fixed interest rate or alternatively entered into loans with a fixed interest rate (see note 11).
The following table presents the effect of an increase of 1% in the Libor rate (2% - 2014 and 2013) with respect to financial assets and liabilities which are exposed to cash flow risk (before tax and before capitalization to qualifying assets):
| Profit (loss) Year ended December 31 |
|||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | |
| (in thousand NIS) | |||
| Deposits linked to the EURO | - | 359 | - |
| Loans, notes and convertible notes linked to the U.S. Dollar | - | (3,666) | (4,681) |
| Loans linked to the EURO | (5,928) | (13,584) | (21,259) |
| Notes linked to the PLN | (550) | (1,250) | (1,384) |
| Loans linked to the INR | - | (2,085) | (2,076) |
| (6,478) | (20,595) | (29,400) |
The Group's capital resources include the following: (a) proceeds from sales of trading property and real estate assets subject to market condition (b) lines of credit obtained from banks, and others; (c) proceeded from sales of shares in the Group held companies in the medical field (d) available cash and cash equivalents. Such resources are used for the following activities:
As for the Company's financial position - see note 1.
As for PC's financial positon – see note 8 B (1)
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 115 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The following tables present the cash flow of financial liabilities and assets (principal and interest) in accordance with the contractual repayment dates:
| 1st year (i) |
2nd year | 3rd year | 4th year | 5th year and thereafter |
Total | |
|---|---|---|---|---|---|---|
| Financial liabilities Borrowing with fixed interest rate |
||||||
| Loans linked to EURO | 261,039(*) | - | - | - | - | 261,039 |
| PC's notes linked to the Israeli CPI (i) |
356,514 | 78,070 | 260,741 | 204,306 | 44,209 | 943,840 |
| Notes linked to the Israeli CPI | 23,432 | 23,432 | 400,291 | 310,701 | - | 757,855 |
| 640,985 | 101,502 | 661,032 | 515,007 | 44,209 | 1,962,735 | |
| Borrowing with variable interest rate |
||||||
| Loans linked to the EURO | 156,941 | 372,946 | 102,446 | - | - | 632,333 |
| Notes linked to the PLN | 33,453 | 2,366 | 28,318 | - | - | 64,136 |
| 190,394 | 375,312 | 130,763 | - | - | 696,469 | |
| Suppliers, payable and other credit balances |
57,291 | - | 1,523 | - | - | 58,814 |
| Total financial liabilities | 888,670 | 476,814 | 793,318 | 515,007 | 44,209 | 2,718,018 |
| Financial assets | ||||||
| Cash and cash equivalent | 157,851 | - | - | - | - | 157,851 |
| Short term deposits | 30,075 | - | - | - | - | 30,075 |
| Trade receivables and other receivables |
25,447 | - | - | - | - | 25,447 |
| Long term deposits, loans and investments |
- | 17,517 | 2,785 | 1,596 | - | 21,898 |
| Total financial assets | 213,374 | 17,517 | 2,785 | 1,596 | - | 235,272 |
(i) As PC's primary objective is to obtain the Deferral (refer to note 8 B (1)), this liquidity risk note is taking into account PC repayment in 2016 of the minimum net amount, as mentioned in note 12 E.
(*) Regarding refinance of this loan see note 22(4).
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 116 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
As of December 31, 2014
| 1st year (i) |
2nd year | 3rd year | 4th year | 5th year | 6th year and thereafter |
Total | |
|---|---|---|---|---|---|---|---|
| (in thousand NIS) | |||||||
| Financial liabilities Borrowing with fixed interest rate |
|||||||
| Loans linked to EURO | 29,225 | 298,844 | 3,032 | 3,032 | 3,030 | 13,042 | 350,205 |
| PC's notes linked to the Israeli CPI (i) |
55,674 | 114,665 | 451,495 | 352,293 | 59,638 | - | 1,033,765 |
| Notes linked to the Israeli CPI |
26,791 | 26,791 | 26,791 | 457,681 | 281,376 | - | 819,430 |
| 111,690 | 440,300 | 481,318 | 813,006 | 344,044 | 13,042 | 2,203,400 | |
| Borrowing with variable interest rate |
|||||||
| Loans linked to the EURO | 192,939 | 40,644 | 226,392 | 102,454 | 7,335 | 113,046 | 732,810 |
| Notes linked to the PLN | 4,944 | 5,654 | 67,492 | - | - | - | 78,090 |
| Loans linked to the U.S. Dollar |
7,560 | 7,560 | 195,212 | - | - | - | 210,332 |
| loans linked to the INR | 28,612 | 23,949 | 23,949 | 34,272 | - | - | 110,782 |
| 234,055 | 127,807 | 513,045 | 136,726 | 7,335 | 113,046 | 1,132,014 | |
| Suppliers, payable and | |||||||
| other credit balances | 108,306 | 2,868 | 1,306 | 5,820 | - | - | 118,300 |
| Total financial liabilities | 454,051 | 570,975 | 995,669 | 955,552 | 351,379 | 126,088 | 3,453,714 |
| Financial assets | |||||||
| Cash and cash equivalent | 323,182 | - | - | - | - | - | 323,182 |
| Short term deposits | 47,967 | - | - | - | - | - | 47,967 |
| Trade receivables and other receivables |
45,746 | - | - | - | - | - | 45,746 |
| Long term deposits, loans and investments |
- | 14,942 | 5,182 | - | - | 2,754 | 22,878 |
| Total financial assets | 416,895 | 14,942 | 5,182 | - | - | 2,754 | 439,773 |
(i) If PC will succeed to prepay an aggregate amount of at least NIS 434 million of the principal of the notes, excluding linkage differentials before 1 December 2016 then all principal payment shall be deferred by one year. For details on the Company's and PC's plan of arrangement see Note 3 B and note 12 E.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 117 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
A significant part of the Group borrowings consists of notes raised by the Company and PC in the Tel Aviv Stock Exchange which are linked to the increase in the Israeli CPI above the base index at the date of the notes issuance. An increase of 2% in the Israeli CPI in 2015 (3% - 2014,2013) will cause an increase in the Group finance expenses for the years ended December 31, 2015, 2014 and 2013 (before tax) in the amount of NIS 25 million, NIS 45.9 million and NIS 70.9 million, respectively.
The CPI risk was significantly reduced in 2014 due to the Company's plan of arrangement. (See note 3).
The following table presents the book value of financial assets which are used as collaterals for the Group's liabilities:
| December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | |||
| (In thousand NIS) | ||||
| Long term borrowings | 19,112 | 23,094 | ||
| Guarantees provided by the Group | 15,943 | 14,964 | ||
| Interest rate swap transactions and currency options | - | 11,041 | ||
| 35,055 | 49,099 |
The financial instruments of the Group include primarily, cash and cash equivalents, short and long-term deposits, marketable securities, trade receivables, short and long-term other receivables, short-term banks credit, other current liabilities and long- term monetary liabilities.
The fair value of traded financial instruments (such as marketable securities and notes) is generally calculated according to quoted closing prices as of the balance sheet date, multiplied by the issued quantity of the traded financial instrument as of that date. The fair value of financial instruments that are not traded is estimated by means of accepted pricing models, such as present value of future cash flows discounted at a rate that, in the Group's assessment, reflects the level of risk that is incorporated in the financial instrument. The Group relies, in part, on market interest which is quoted in an active market, as well as on various techniques of approximation. Therefore, for most of the financial instruments, the estimation of fair value presented below is not necessarily an indication of the realization value of the financial instrument as of the balance sheet date. The estimation of fair value is carried out, as mentioned above, according to the discount rates in proximity to the date of the balance sheet date and does not take into account the variability of the interest rates from the date of the computation through the date of issuance of the financial statements.
Under an assumption of other discount rates, different fair value assessments would be received which could be materially different from those estimated by the Group, mainly with respect to financial instruments at fixed interest rate.

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 118 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
D. Fair value of financial instruments (Cont.):
Moreover, in determining the assessments of fair value, the commissions that could be payable at the time of repayment of the instrument have not been taken into account and they also do not include any tax effect. The difference between the balances of the financial instruments as of the balance sheet date and their fair value as estimated by the Group may not necessarily be realizable, in particular in respect of a financial instrument which will be held until redemption date.
The following table provides an analysis of financial instruments that are measured subsequent to initial recognition at fair value, grouped into Levels 1 to 3 based on the degree to which the fair value is observable:

| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 119 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The following table presents the book value and fair value of the Group's financial assets (liabilities), which are presented in the financial statements at other than their fair value:
| December 31 | |||||
|---|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||||
| Book Value |
Fair Value |
Book Value |
Fair Value |
||
| Level | (In thousands NIS) | ||||
| Long- term loans at fixed interest rate | Level 3 | (254,010) | (254,010) | (322,675) | (322,675) |
| Notes | Level 1 | (1,324,437) | (1,120,926) | (1,341,535) | (1,217,671) |
| (1,578,447) | (1,374,936) | (1,664,210) | (1,540,346) |
(1) On January 18, 2016, the Company received a written notification from the Listing Qualifications Department of The NASDAQ Stock Market LLC advising the Company that it is no longer in compliance with the NASDAQ Listing Rules because the closing bid price for the Company's ordinary shares was below the minimum USD 1.00 per share for a period of 30 consecutive business days. NASDAQ Listing Rule 5450(a)(1) requires the Company to maintain a minimum bid price of USD 1 per share. The notification letter states that in accordance with the NASDAQ Listing Rules the Company will be afforded 180 calendar days to regain compliance. In order to regain compliance, the closing bid price for the Company's ordinary shares must be a least USD 1.00 per share for a minimum of ten consecutive business days. The compliance period expires on July 12, 2016.
The Company intends to monitor the bid price for its ordinary shares between the date hereof and July 12, 2016 and will consider all available options to resolve the deficiency and regain compliance with the minimum bid price requirement. If necessary, the Company may effect a reverse stock split to regain compliance. In the event that the bid price non-compliance is not cured by the end of the applicable compliance period, the Company's ordinary shares may be subject to delisting.
(4) On March 10, 2016 "BUTU" as borrower, Raiffeisen Bank International A.G and Raiffeisen Bank S.A., leading international European banks, as lenders (the "Lenders") and the Company as guarantor have amended and restated the existing facility agreement signed between, among others, BUTU, as borrower, Raiffeisen Bank International A.G, as lender and the Company on 16 September 2011 (the "Existing Facility Agreement"), through an amended and restated facility agreement (the "Amended and Restated Facility Agreement").
According to the Amended and Restated Facility Agreement, the Lenders shall increase the loan to BUTU outstanding under the Existing Facility Agreement up to Euro 97 million (the "New Facility Amount"). The New Facility Amount shall be drawn down in two tranches, with tranche A in the amount of up Euro to 85 million, which BUTU shall be able to utilize until March 31, 2016, and tranche B in the amount of up to Euro 12 million, which BUTU shall be able to utilize starting with September 30, 2016 until June 30, 2017. The utilization of both tranches is subject to the satisfaction of certain conditions precedent as stipulated in the Amended and Restated Facility Agreement.
The proceeds of the New Facility Amount shall be used, inter alia, to refinance certain outstanding loans under the Existing Facility Agreement. The surplus of the New Facility Amount will be used for the repayment of all existing shareholder loans granted to BUTU by Elbit Group.
The principal of the New Facility Amount will be repayable in quarterly instalments and a balloon repayment at 31 December 2020. The New Facility Amount will bear an annual interest of Euribor plus margin of 3.75%, which will be hedged by BUTU in accordance with the provision of the Amended and Restated Facility Agreement.
The New Facility Amount is secured by first rank real estate mortgage on the hotel complex owned by BUTU, security interest over the shares of BUTU and certain other securities stipulated in the Amended and Restated Facility Agreement. In addition, the Company has provided a corporate guarantee to secure the New Facility Amount, whereby the Company guarantees all of BUTU's payment obligations under the Finance Documents (except for the balloon repayment at 31 December 2020).
On March 23, 2016, BUTU has drawn down the first of the two tranches of the loan in the amount of Euro 85 million ("Tranche A"). The amount received by the Company, after the refinance of certain outstanding loans under the original facility agreement, is approximately Euro 24.4 million out of which an amount of Euro 15 million will be used for the prepayment of the loan to Bank Hapoalim B.M, as per the amendment to the loan agreement with Bank Hapoalim B.M, as the Company announced on March 22, 2016. (see 6 below).
(5) On March 17, 2016, the Company received a written proposal from the independent committee of its subsidiary, Elbit Medical Technologies Ltd. to convert all the outstanding debts of Elbit Medical to the Company, which as of today amount to approximately NIS 146 million (USD 37.9 million) into Elbit Medical's shares (the "Proposal").
The Proposal and its terms shall be considered by the Company's authorized organs (including its independent committee) in accordance with the applicable law.
| f8k0316ex99i_elbit.htm | Form Type: EX-99.1 | Page 121 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
(6) On March 22, 2016 the Company signed on an amendment to the Loan Agreement with Bank Hapoalim B.M. that will cancel and replace the previous loan (the "Amendment" and the "Loan").
Under the Amendment, subject to the prepayment of EURO 15.0 million to the Bank by March 31, 2016, the following new terms will apply to the loan:
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We operate primarily in the following principal fields of business:
On January 5, 2015, we completed the sale of all of our fashion apparel operations. Accordingly, this operation is presented in our annual consolidated financial statements appearing elsewhere in this report as discontinued operations.
Our revenues from the sale of real estate and trading property are subject to the execution and consummation of sale agreements with potential purchasers. In periods when we consummate a sale of a real estate asset we record revenues in substantial amounts and as a result we may experience significant fluctuations in our annual and quarterly results. We believe that period-to-period comparisons of our historical results of operations may not necessarily be meaningful or indicative and that investors should not rely on them as a basis for future performance.
Our functional currency is NIS. Our consolidated financial statements are also presented in NIS. Since our revenues and expenses are recorded in various currencies, our results of operations are affected by several inter-related factors, including the fluctuations of the NIS compared to other currencies at the time we prepare our financial statements.
Financial data included in this discussion were derived from our consolidated financial statements and the analysis herein is based on our general accounting records and published statistical data. Such financial data have been rounded to the nearest thousand or million. Unless otherwise indicated, we have translated NIS amounts into U.S. dollars at an exchange rate of NIS 3.902 to \$1.00, the representative exchange rate on December 31, 2015, and we have translated Euro amounts into U.S. Dollars and NIS at the respective exchange rates of \$1.09 to €1.00 and NIS 4.247 to €1.00, the representative exchange rates on December 31, 2015.
The following activities affected our operational results for 2013, 2014, 2015 and 2016 (to date) and may continue to affect our operational results and cash flow in the coming years.
On January 15, 2016 we announced that we signed an agreement to waive any of our rights and interest in a special purpose vehicle which holds a land plot in Kochi, India. The total consideration for us is INR 10 Crores (approximately €1.4 million), which will be paid to us upon the closing of the transaction. The transaction is subject to certain conditions precedent, and closing will take place once these conditions are met and no later than October 15, 2016. The local Investor has provided certain security in order to guarantee the aforementioned deadline.
On December 31, 2015, our subsidiary InSightec Ltd. ("InSightec") and some of its existing and new shareholders signed and executed an amendment to certain Series D Preferred Share Purchase Agreement, dated June 26, 2014, as amended from time to time (the "Amendment to the Share Purchase Agreement"). For more information see our Form 6-K filed on December 31, 2015.

| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 3 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 4 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
On February 18, 2015, the shareholders of our subsidiary Bucuresti Turism S.A., whose shares were traded on the RASDAQ market ("BUTU"), resolved, amongst other things, that BUTU will not take the necessary legal actions for the shares issued by it to be admitted for trading on a regulated market or to be listed on an alternate trading system. Our subsidiary which is the direct owner of the shares in BUTU voted in favor of the above resolution. On June 9, 2015 we announced that shareholders holding 21.48% of BUTU exercised their right to withdraw from BUTU. The total amount paid by BUTU for such withdrawal requests is approximately €13.9 million (approximately \$15 million). An amount of €2 million (approximately \$2.2 million) was financed by BUTU from its own resources and the remainder in the amount of approximately €11.9 million (approximately \$13 million) was financed by us through a shareholder loan granted to BUTU. Following the expiration of the withdrawing term and following the payment of the aforesaid amount to the withdrawing shareholders, BUTU was delisted from the RASDAQ and all the shares acquired by BUTU during the delisting process were cancelled and the share capital of BUTU was decreased accordingly. Following the share capital decrease, we hold (indirectly) approximately 98% of BUTU's share capital.
On September 29, 2014, we announced that our subsidiary Elbit Fashion Ltd. ("Elbit Fashion") received from PUNTO FA, S.L ("Punto") written notice of its intention not to extend the term of the franchise rights granted by Punto to Elbit Fashion for operation of the "Mango" retail stores in Israel under the franchise agreement entered into by the parties on May 3, 2005 (the "Franchise Agreement") and to terminate the Franchise Agreement. On October 27, 2014, we announced that Elbit Fashion signed a sale agreement (the "Fox Sale Agreement") with Fox-Wisel Ltd. ("Fox") with regards to the sale of the operation and business of "Mango" retail stores in Israel. Under the Fox Sale Agreement, which was consummated on January 5, 2015, Elbit Fashion sold and assigned Fox all business activity, stores, investments in the leased properties, furniture and equipment, inventory and customer loyalty program and any and all rights relating thereto, free and clear of any third party rights, except as explicitly set in the Fox Sale Agreement and net of certain liabilities related to the business activities of Mango for consideration of approximately NIS 37.7 million. Following the consummation of the transaction, Elbit Fashion ceased to operate the "Mango" retail stores activity, and accordingly such activity was classified as discontinued operations in our financial statements.

| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 5 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
The following are the material terms of PC's Arrangement:
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 6 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |

| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 7 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 8 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
● On January 13, 2014 PC announced that its subsidiary (in which it holds approximately 70% of its voting power) had reached an agreement to sell its 50% equity stake in the Uj Udvar project in Budapest, Hungary. As a result of the transaction, PC received cash proceeds of € 2.4 million
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 9 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
In the application of our accounting policies, we are required to make judgments, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis, and revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods. In addition, in the process of applying our accounting policies, management makes various judgments, apart from those involving estimations, that can significantly affect the amounts recognized in the financial statements.
The following are the critical judgments and key sources of estimation that management has made while applying our accounting policies and that have the most significant effect on the amounts recognized in our consolidated financial statements.
The recognition of a write down of our trading properties is subject to a considerable degree of judgment and estimates, the results of which, when applied under different principles, conditions and assumptions, are likely to result in materially different results and could have a material adverse effect on our consolidated financial statements.
This valuation becomes increasingly difficult as it relates to estimates and assumptions for projects in the preliminary stage of development in addition to current economic uncertainty and the lack of transactions in the real estate market in the CEE and India for same or similar properties.
We are responsible for determining the net realizable value of our trading properties. In determining net realizable value of the vast majority of trading properties, we utilize the services of an independent third party recognized as a specialist in valuation of properties. Independent valuation reports for our trading properties as of December 31, 2015 and 2014 were prepared by Cushman & Wakefield.
On an annual basis, we review the valuation methodologies utilized by the independent third party valuator service for each property. The main features included in each valuation are:
The net realizable value of operating commercial centers includes rental income from current leases and assumptions in respect of additional rental income from future leases in light of current market conditions. The net realizable value also reflects, on a similar basis, any cash outflows that could be expected in respect of the property. We use assumptions that are mainly based on market conditions existing on the reporting date.
The principal assumptions underlying our estimation of net realizable values for operating commercial centers are those related to the receipt of contractual rental fees, expected future market rental fees, void periods, maintenance requirements and appropriate discount rates. These valuations are regularly compared to actual market yield data and actual transactions made by us and those reported by the market, if available. Expected future rentals are determined on the basis of current market rentals for similar properties in the same location and condition.
The vast majority of our undeveloped real estate assets are lands which are designated for development of commercial centers. The net realizable value for an undeveloped project is determined based on our business plans for the specific project as of the balance sheet date.
Some of our lands are designated for future development in the foreseeable future. Other undeveloped lands are planned to be sold in their current state. A considerable degree of judgment is required in order to determine whether a specific real estate project can be developed in the foreseeable future or not. The most significant factors in such decision are: market conditions in the surrounding area of the project, availability of bank financing for the development, competition in the area, zoning and building permits for the project, our liquidity and ability to invest equity into the project, our ability to enforce the joint development agreement against our partners in a joint venture project (mainly our plots designated for residential project in India), the scale of the project and our ability to execute it and others. As explained below, the status of the project, as determined by us in each reporting period also determines the net realizable value which will be used in the preparation of the financial statements. Therefore a change in each of the factors mentioned below may lead to a change in the status of a project (from project designated for future development to project in hold) and may cause an additional write down which was not recognized in our financial statement for the year ended December 31, 2015.
As for accounting policies in respect of the measurement of the net realizable value for undeveloped trading property – see note above 2K to our consolidated financial statements included elsewhere in this report.
Our trading properties which are designated by us for development in the foreseeable future are usually measured using the residual method. Estimations of fair value under the residual method involve in general, critical estimations and take into account special assumptions in the valuations, many of which are difficult to predict, in respect of the future operational cash flow expected to be generated from the real-estate asset, yield rate which will be applied for each real estate asset, estimate of developer's profit and timeline to commencement of the construction of the project. Actual results could be significantly different than the estimates and could have a material effect on our financial results.
Determination of the operational cash flow expected to be generated from the real estate asset is based on reasonable and supportable assumptions as well as on historical results adjusted to reflect our best estimate of future market and economic conditions that we believe will exist during the remaining useful life of the assets. Such determination is subject to significant uncertainties. In preparing these projections, we takes assumptions the majority of which relate to market share of the real estate asset, benchmark operating figures such as occupancy rates, rental and management fees rates (in respect of commercial centers), selling price of apartments (in respect of residential units), the expected schedule to complete the real estate assets under construction, costs to complete the establishment of the real estate asset, expected operational expenses and others. In addition the process of construction is long, and subject to approvals and authorization from local authorities. It may occur that building permits will expire and will cause us additional preparations and costs, and can cause construction to be delayed or abandoned.
The yield rate reflects economic environment risks, current market assessments regarding the time value of money, industry risks as a whole and risks specific to each asset, and it also reflects the return that investors would require if they were to choose an investment that would generate cash flows of amounts, timing and risk profile equivalent to those that we expect to derive from the assets. Such rate is generally estimated from the rate implied in current market transactions for similar assets, or where such transactions do not exist, based on external appraisers.
Our trading property which is not designated by us for development in the foreseeable future is usually measured using the comparable method or the residual method (for details regarding the residual method see 2.1 above). Valuation by comparison is essentially objective, in that it is based on an analysis of the price achieved for sites with broadly similar development characteristics. Valuation by comparison is generally used if evidence of actual sales can be found and analyzed on a common unit basis, such as site area, developable area or habitable room.
Where comparable development cannot be identified in the immediate area of the subject site or when sale information is not clearly available through common channels of information (internet, newspapers, trade journals, periodic, market research, etc.) it is necessary to look further out for suitable comparable development and to make necessary adjustments to the price in order to account for dissimilarities between the comparable development and the subject site. Such adjustments include, but are not limited to:
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 12 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We are involved in litigation, tax assessments and other contingent liabilities in substantial amounts including class actions. See note 14B to our annual consolidated financial statements included elsewhere in this report. We recognize a provision for such litigation when it is probable that we will be required to settle the obligation, and the amount of the obligation can be reliably estimated. We evaluate the probability and outcome of such litigation based on, among other factors, legal opinions, consultation, and past experience. The outcome of such contingent liabilities may differ materially from management's estimation. We periodically evaluate these estimations and makes appropriate adjustments to the provisions recorded in the consolidated financial statements. In addition, as facts concerning contingencies become known, we reassess our position and make appropriate adjustments to the consolidated financial statements. In rare circumstances, mainly with respect to class actions, when the case is unique, complicated and involves prolong and uncommon proceedings, we cannot reliably estimate the outcome of said case.
The calculation of our tax liabilities involves uncertainties in the application and/or interpretation of complex tax laws, tax regulations and tax treaties, in respect of various jurisdictions in which we operate and which vary from time to time. In addition, tax authorities may interpret certain tax issues in a different manner other than that which we adopted. Should such contrary interpretive principles be adopted upon adjudication of such cases, our tax burden may be significantly increased. In calculating deferred taxes, we are required to evaluate (i) the probability of the realization of our deferred income tax assets against future taxable income and (ii) the anticipated tax rates under which our deferred taxes would be utilized.
Penalties and guaranties are part of the ongoing construction activities, and result from obligations we have towards third parties such as banks and municipalities. Our management is required to provide estimations regarding risks evolving from penalties that we may have to settle. In addition, our operations in the construction area are subject to valid authorizations and building permits from local authorities. Under certain circumstances we are required to determine whether the building permits we obtain have not yet expired. It may occur that building permits have expired which might impose on us additional costs and expenses, or delays, and may even cause us to abandon projects under construction.
As of December 31, 2015, our fair value of the Radisson Complex is determined based upon the discounted cash flows ("DCF") approach. The assumptions underlying this model, as well as the ability to support them by means of objective and reasonable market benchmarks so they can be viewed as assumptions that market participants may have used, are significant in determining the fair value of the Radisson Complex. The predominant assumptions that may cause substantial changes in the fair value are: the capitalization rate, exit yield rate, the expected net operating income of the hotel (which is mainly affected by the expected average room rate and the occupancy rate as well as the level of operational expenses of the hotels) the level of refurbishments reserve and the capital expenditures that need to be invested in the Radisson Complex. Our fair value of the Radisson Complex is performed by an independent appraiser with knowledgeable in the local hotel business.
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 13 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We classify our assets and liabilities as current or non-current based on the operating cycle of each of our operations (generally 12 months). Careful consideration is required with respect to assets and liabilities associated with our operations of commercial centers and trading property, where by their nature the operating cycle is more than 12 months. These assets and liabilities are classified as current only if their operating cycle is clearly identifiable. In accordance with guidance set out in IAS 1 if we cannot clearly identify the actual operating cycle of a specific operation, then the assets and liabilities of that operation are classified as non-current. Our determination of our inability to clearly identify the actual operating cycle is a matter of judgment. A different conclusion can materially affect the classification of current assets and current liabilities. See also note 2 E to our financial statements included elsewhere in this report
We classified operating commercial centers as trading property rather than investment property even though we are currently earning rental income from these properties. Our business model is to dispose of the shopping centers in the ordinary course of our business.
During 2015 we sold one operating center and have conducted several negotiations in respects of our other operating commercial centers. During 2016 we expect to continue negotiating with third parties in order to sell additional commercial centers.
As for December 31, 2015 and 2014, we held approximately 44.9% of PC's share capital; DK held approximately 26.3% of PC's share capital and the rest is widely spread in the public. We are of the opinion that based on the absolute size of our holdings, the relative size of the other shareholdings and due to the fact that PC's directors are appointed by a regular majority of PC's general meeting of shareholders, we have a sufficiently dominant voting interest to meet the power criterion, therefore we have de facto control over PC.
For information on recently issued accounting standards under IFRS, see note 2X to our annual consolidated financial statements included elsewhere in this report.
We are involved in investments in a wide range of different activities. Accordingly, management believes that its income statements should be presented in the "single-step form." According to this form, all costs and expenses (including general and administrative and financial expenses) should be considered as continuously contributing to the generation of overall income and gains. We also believe that our operating expenses should be classified by a function of: (i) those directly related to each revenue source (including general and administrative expenses and selling and marketing expenses relating directly to each operation); and (ii) overhead expenses which serve the business as a whole and are to be determined as general and administrative expenses.
Our strategy in respect of PC's commercial centers is to dispose of the commercial centers upon completion, subject to certain exceptions. In response to the lingering real estate and financing crisis in CEE, and following discussion with the SEC, our management determined that PC no longer retains sufficient consistent historical experience of trading property realizations in order to clearly identify the actual operating cycle of selling its trading property. Under such circumstances, we decided to utilize for accounting reporting purposes an assumed operating cycle of 12 months. Revenues from these commercial centers are mainly derived from their disposal to third parties, while until a disposal occurs we collect rental income from our completed commercial centers. Therefore, rental income from commercial centers (from the first day of their operations until the sale thereof) may not be sustainable in the future upon PC selling the commercial centers as part of its business cycle.
Our revenues from the sale of commercial centers and other real estate properties are subject to the execution and consummation of sale agreements with potential purchasers. In periods when we consummate a sale of a real estate asset we record revenues in substantial amounts and as a result we may experience significant fluctuations in our annual and quarterly results. We believe that period-to-period comparisons of our historical results of operations may not necessarily be meaningful or indicative and that investors should not rely on them as a basis for future performance.
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 14 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Our policy in respect of the hotels segment is to designate the hotels to be managed and operated by Rezidor. Consequently, the Radisson Complex is presented as part of our property, plant and equipment in the financial statements.
The majority of our businesses, which operate in various countries, report their operational results in their respective functional currency which differs from the NIS (our reporting and functional currency). We translate our subsidiaries' results of operations into NIS based on the average exchange rate of the functional currency against the NIS. Therefore, a devaluation of the NIS against each functional currency would cause an increase in our reported revenues and the costs related to such revenues in NIS while an increase in the valuation of the NIS against each functional currency would cause a decrease in our revenues and costs related to such revenues in NIS.
The following table presents our statements of income for each of the three years ended December 31, 2015, 2014 and 2013:
| Year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 (in thousand NIS) |
2 0 1 3 | 2 0 1 5 Convenience translation (Note 2D) U.S.\$'000 |
|
| (Except for per-share data) | ||||
| Revenues and gains | ||||
| Revenues | ||||
| Revenues from sale of commercial centers | 200,078 | 201,571 | 8,614 | 51,276 |
| Revenues from Hotels operations and management | 147,886 | 197,007 | 202,791 | 37,900 |
| Total revenues | 347,964 | 398,578 | 211,405 | 89,176 |
| Gains and other | ||||
| Rental income from Commercial centers | 83,849 | 113,661 | 129,748 | 21,489 |
| Gain from sale of investees | 6,712 | 11,301 | - | 1,720 |
| Total gains | 90,561 | 124,962 | 129,748 | 23,209 |
| Total revenues and gains | 438,525 | 523,540 | 341,153 | 112,385 |
| Expenses and losses | ||||
| Commercial centers | 290,360 | 291,864 | 124,737 | 74,413 |
| Hotels operations and management | 126,849 | 173,918 | 179,137 | 32,509 |
| General and administrative expenses | 16,678 | 39,785 | 60,643 | 4,274 |
| Share in losses of associates, net | 42,925 | 17,298 | 339,030 | 11,001 |
| Financial expenses | 236,288 | 237,601 | 334,101 | 60,558 |
| Financial income | (2,154) | (6,317) | (3,930) | (552) |
| Change in fair value of financial instruments measured at fair value through profit | ||||
| and loss | 5,446 | 71,432 | 68,407 | 1,396 |
| Financial gain from debt restructuring | - | (1,616,628) | - | - |
| Write-down, charges and other expenses, net | 38,298 | 531,042 | 840,034 | 9,815 |
| 754,690 | (260,005) | 1,942,159 | 193,413 | |
| Profit (loss) before income taxes | (316,165) | 783,545 | (1,601,006) | (81,029) |
| Income taxes expenses (tax benefits) | 5,631 | (2,287) | (30,937) | 1,443 |
| Profit (loss) from continuing operations | (321,796) | 785,832 | (1,570,069) | (82,472) |
| Profit (loss) from discontinued operations, net | 6,874 | (1,475) | 5,059 | 1,762 |
| Profit (loss) for the year | (314,922) | 784,357 | (1,565,010) | (80,710) |
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 15 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Year ended December 31 | ||||
|---|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | 2 0 1 3 | 2 0 1 5 Convenience translation (Note 2D) |
|
| (in thousand NIS) | U.S.\$'000 | |||
| (Except for per-share data) | ||||
| Attributable to: | ||||
| Equity holders of the Company | (186,150) | 1,008,999 | (1,155,645) | (47,709) |
| Non-controlling interest | (128,772) | (224,642) | (409,365) | (33,001) |
| (314,922) | 784,357 | (1,565,010) | (80,710) | |
| Profit (loss) from continuing operations | ||||
| Equity holders of the Company | (193,024) | 1,010,619 | (1,160,429) | (49,468) |
| Non-controlling interest | (128,772) | (224,787) | (409,640) | (33,002) |
| (321,796) | 785,832 | (1,570,069) | (82,472) | |
| Profit (loss) from discontinued operation, net | ||||
| Equity holders of the Company | 6,874 | (1,620) | 4,785 | 1,762 |
| Non-controlling interest | - | 145 | 274 | - |
| 6,874 | (1,475) | 5,059 | 1,762 | |
| Earnings (loss) per share - (in NIS) | ||||
| Basic earnings (loss) per share: | ||||
| From continuing operation | (7) | 42.55 | (932.15) | (2) |
| From discontinued operations | 0.25 | (0.06) | 3.84 | - |
| (6.75) | 42.49 | (928.31) | (2) | |
| Diluted earnings (loss) per share: | ||||
| From continuing operation | (7) | 42.55 | (932.15) | (2) |
| From discontinued operations | 0.25 | (0.06) | 3.84 | - |
| (6.75) | 42.49 | (928.31) | (2) |
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 16 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Income - Revenues and Gains
Total income (revenues and gains) in 2015 amounted to NIS 438 million (\$112 million), compared to NIS 524 million in 2014.
Total revenues in 2015 amounted to NIS 348 million (\$89 million), compared to NIS 399 million in 2014. The decrease is mainly attributable to:
Our expenses and losses in 2015 amounted to NIS 755 million (\$193 million), compared to income NIS 260 million in 2014. Set forth below is an analysis of our expenses and losses:
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 17 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Offset by:
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 18 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
(ix) Write-down, charges and other expenses, net, decreased to NIS 38 million (\$10 million) in 2015, compared to NIS 531 million in 2014. The write down was mainly attributable to the write-down in PC's trading property in Eastern Europe and India in the amount of NIS 87 million (\$22 million) in 2015 compared to NIS 528 million in 2014. The following table provides information in respect of the write down of the trading property in each of the years ended on December 31, 2015 and 2014:
| Year ended December 31 | |||
|---|---|---|---|
| 2 0 1 5 | 2 0 1 4 | ||
| (In thousand NIS) | |||
| Project name (City, Country) | |||
| Operational: | |||
| Kragujevac (Kragujevac, Serbia) | - | 16,040 | |
| Koregaon Park (Pune, India) (See description below) | 6,547 | 47,525 | |
| Zgorzelec (Zgorzelec, Poland) | 6,233 | 18,275 | |
| Liberec (Liberec, Czech Republic) | 26,466 | 9,827 | |
| 39,246 | 91,667 | ||
| Non-Operational: | |||
| Iasi (Iasi, Romania) | - | 20,221 | |
| Chennai (Kadavantara, India) | - | 28,988 | |
| Belgrade Plaza (Belgrade, Serbia) | - | 11,812 | |
| Helios Plaza (Athens, Greece) | 1,913 | 51,168 | |
| Sportstar Plaza Visnjicka (Belgrade, Serbia) | (23,814) | 827 | |
| Lodz Plaza (Lodz, Poland) | 9,460 | 5,134 | |
| Krusevac (Krusevac, Serbia) | 3,401 | - | |
| Casa radio (Bucharest, Romania) | 36,139 | 217,265 | |
| Constanta (Constanta, Romania) | 1,701 | 17,898 | |
| Ciuc (Ciuc, Romania) | - | 17,147 | |
| Timisoara (Timisoara, Romania) | 1,110 | 9,577 | |
| Lodz residential (Lodz, Poland) | 9,070 | 3,137 | |
| Kielce (Kielce, Poland) | 723 | (1,526) | |
| BAS (S Romania) | - | 27,269 | |
| Arena Plaza extention | 5,323 | - | |
| Others | 2,716 | 26,968 | |
| 47,742 | 435,885 | ||
| 86,988 | 527,552 |
The above write down of expenses for 2015 were offset by income of NIS 56 million (\$16 million) which was attributable to realization of foreign currency translation reserves to profit and loss mainly due to realization of the Euro activity in our Hotel segment.
As a result of the foregoing factors, we recognized a loss before income tax in the total amount of NIS 316 million (\$81 million) in 2015, compared to profit of NIS 784 million in 2014.
Income tax amounted to 6 million (\$1.5 million) in 2015 compared to tax benefits of NIS 2 million in 2014. The increase in tax expenses was attributable mainly to deferred taxes due to timing differences related to PC's notes.
The above resulted in a loss from continuing operations in the amount of NIS 322 million (\$82 million) in 2015, compared to profit in the amount of NIS 786 million in 2014.
Profit from discontinued net operation amounted to NIS 7 million (\$2 million) comparing to loss amounted to NIS 1 million in 2014. The discontinued operations is attributable to our former Mango operation.
The above resulted in a loss of NIS 315 million (\$81 million) in 2015, of which a loss of NIS 186 million (\$48 million) was attributable to our equity holders and a loss in the amount of NIS 129 million (\$33 million) was attributable to the non-controlling interest. Profit in 2014 included NIS 1,009 million attributable to our equity holders and a loss in the amount of NIS 225 million attributable to the non-controlling interest.
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 19 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Our shareholders' equity as of December 31, 2015 amounted to NIS 304 million (\$78 million) of which an amount of NIS 19 million (\$5 million) is attributable to our equity holders.
The following table provides supplemental information of our results of operations per segment, for the year ended December 31, 2015 (in NIS million):
| Segment | Hotels | Commercial Centers |
Medical Industries |
India plots | Other and Allocations |
Total |
|---|---|---|---|---|---|---|
| Revenues | 148 | 200 | 63 | - | (63) | 348 |
| Rental income from commercial centers | - | 109 | - | - | (25) | 84 |
| Gain from changes of shareholding in investees entities |
- | - | - | - | 7 | 7 |
| Total revenues and gains | 148 | 309 | 63 | - | (81) | 439 |
| Costs and expenses | 127 | 300 | 107 | 6 | (123) | 417 |
| Research and development expenses | - | - | 59 | - | (59) | - |
| Other expenses (income), net | - | 84 | - | 6 | - | 90 |
| Segment profit (loss) | 21 | (74) | (103) | (12) | 100 | (68) |
| Financial (expenses) income, net | (31) | 30 | 1 | - | - | - |
| Share in losses of associates, net | - | - | (13) | - | (29) | (43) |
| Unallocated general and administrative expenses |
(17) | |||||
| Unallocated other expenses | 52 | |||||
| Unallocated financial expenses | (239) | |||||
| Financial income | 2 | |||||
| Changes in fair value of financial instruments measured at FVTPL |
(3) | |||||
| Loss before income taxes | (316) | |||||
| Income taxes | (6) | |||||
| Loss from continuing operations | (322) | |||||
| Income from discontinued operation | 7 | |||||
| Loss for the year | (315) |
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 20 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Income - Revenues and Gains
Total income (revenues and gains) in 2014 amounted to NIS 524 million, compared to NIS 341 million in 2013.
Total revenues in 2014 amounted to NIS 399 million, compared to NIS 211 million in 2013. The increase is mainly attributable to:
Our expenses and losses (net of financial gain from debt restructuring) in 2014 amounted to income of NIS 260 million compared to expenses of NIS 1,942 million in 2013. Set forth below is an analysis of our expenses and losses:
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 21 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
As a result of the foregoing factors, we recognized profit before income tax in the total amount of NIS 784 million in 2014, compared to loss of NIS 1,601 million in 2013.
Tax benefits amounted to NIS 2 million in 2014 compared to NIS 31 million in 2013. The decrease in tax expenses was attributable mainly to deferred taxes due timing differences related to PC's notes.
The above resulted in profit from continuing operations in the amount of NIS 786 million in 2014, compared to loss in the amount of NIS 1,570 million in 2013.
Loss from discontinued operations, net, amounted to NIS 1 million in 2014, compared to profit in the amount of NIS 5 million in 2013. The discontinued operations is attributable to our former Mango operation.
The above resulted in profit of NIS 784 million in 2014, of which a profit of NIS 1,009 million was attributable to our equity holders and loss in the amount of NIS 225 million was attributable to the non-controlling interest. The loss in 2013 included NIS 1,156 million attributable to our equity holders and NIS 410 million attributable to the non-controlling interest.
| f8k0316ex99ii_elbit.htm | Form Type: EX-99.2 | Page 22 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
Our shareholders' equity as of December 31, 2014 amounted to NIS 713 million out of which a an amount of NIS 232 million is attributable to our equity holders.
The following table provides supplemental information of our results of operations per segment, for the year ended December 31, 2014 (in NIS million):
| Commercial | Medical | Other and | ||||
|---|---|---|---|---|---|---|
| Segment | Hotels | Centers | Industries | Residential | Allocations | Total |
| Revenues | 197 | 201 | 81 | - | (81) | 398 |
| Rental income from commercial centers | - | 141 | - | - | (27) | 114 |
| Gain from loss of control over a subsidiary | - | - | - | - | 11 | 11 |
| Total revenues and gains | 197 | 342 | 81 | - | (97) | 523 |
| Costs and expenses | 174 | 298 | 124 | (6) | (112) | 478 |
| Research and development expenses | - | - | 58 | - | (58) | - |
| Other expenses (income), net | (13) | 447 | - | 58 | 26 | 518 |
| Segment profit (loss) | 36 | (403) | (101) | (52) | 47 | (473) |
| Financial expenses (income), net | 30 | 43 | (2) | - | (1) | (70) |
| Share in losses of associates, net | - | - | (6) | - | (11) | (17) |
| Unallocated general and administrative | ||||||
| expenses | (40) | |||||
| Unallocated financial expenses | (167) | |||||
| Financial income | 6 | |||||
| Financial gain from debt restructuring | 1,616 | |||||
| Changes in fair value of financial | ||||||
| instruments measured at FVTPL | (71) | |||||
| Profit before income taxes | 784 | |||||
| Income taxes | 2 | |||||
| Profit from continuing operations | 786 | |||||
| Loss from discontinued operation | (1) | |||||
| Loss for the year | 785 |
| f8k0316ex99iii_elbit.htm | Form Type: EX-99.3 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We consent to the incorporation by reference in Registration Statement No. 333-194519 on Form F-1 and on Registration Statements 333-117509, No. 333- 130852, No. 333-136684 and No. 333-152820 on Form S-8 filed by Elbit Imaging Ltd. of our report dated March 31, 2016 relating to the consolidated financial statements of Elbit Imaging Ltd. as of December 31, 2015, which report expresses an unqualified opinion and includes an explanatory paragraph relating to the Company's financial position, information regarding the cash flow projections of the significant subsidiary for 18 months from the end of the reporting period, potential irregularities concerning the Casa radio Project in Romania and their potential consequences, including Foreign Corrupt Practices Act potential implications and claims that have been filed against Group companies one of which was certified as class action, appearing in this Report on Form 8-K of Elbit Imaging Ltd., as filed with the Securities and Exchange Commission.
/s/ Brightman Almagor Zohar & Co. Brightman Almagor Zohar & Co. Certified Public Accountants A member firm of Deloitte Touche Tohmatsu
Tel-Aviv, Israel March 31, 2016
| f8k0316ex99iv_elbit.htm | Form Type: EX-99.4 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
| Exhibit No. | Name of advisor | Nature of professional advice | Reference to the consolidated financial statements |
|---|---|---|---|
| 99.5 | Colliers International | Valuation of Radisson Blu Hotel and Centre Ville Apart Hotel in Bucharest, Romania as of December 31, 2013, 2014 and 2015 |
Note 10 C and 11F |
| 99.6 | Cushman & Wakefield | Valuation of Park Inn Hotel and Radison Blu Astrid Hotel in Antwerp, Belgium as of December 31, 2013 and December 31, 2014. |
11F |
| 99.7 | Financial Immunities Dealing Room Ltd. |
Valuation of options granted by PC on August 23, 2011, and November 22, 2011 under the framework of ESOP 2008 , 2011 re-pricing valuation and; March 14, 2012, May 22, 2012 , August 21, 2012 , November 20, 2012 and ESOP No.1 re-pricing valuation and, and March 13, 2013, august 22, 2013 under ESOP no.2 |
Note 19 B. |
| 99.8 | Cushman & Wakefield - |
Valuation of certain trading property of PC as of December 31, 2013, 2014 and 2015. | Note 6 and 2 X (1) A |
| 99.9 | Giza Zinger Even | 2011 re-pricing valuation of options granted by the Company for the year ended December 31 2011 |
|
| 99.10 | Giza Zinger Even | Fair value estimation of financial instrument given to the Company and by the Company to Park Plaza regarding the UK transaction, as of December 31, 2013. |
Note 4A (III) |
| 99.11 | Giza Zinger Even | Fair value estimation of financial instrument given to the Company and by the Company to Park Plaza regarding the Dutch transaction, as of December 31, 2013. |
Note 4A (III) |
| 99.12 | Giza Zinger Even | Valuations of options granted by the Company during the year ended December 31, 2011, under the Elbit Medical Option Plan and re-pricing valuation for the year ended December 31, 2012. |
Note 19 A (2) |
| 99.13 | Financial Immunities Dealing Room Ltd. |
Valuation of option granted by the Company during the year ended December 31, 2014 under the Elbit medical Option Plan. |
Note 19A (2) |
| 99.14 | Greenberg Olpiner & co. |
Valuation of plot located in Tiberias Israel as of December 31, 2014 and 2015. | Note 11 |
| 99.15 | BDO Ziv Haft Consulting and Management Ltd. |
Valuation of options granted by the company during the year ended December 31, 2014. |
Note 19A (1) |
| 99.16 | Giza Zinger Even | Valuation of derivative during investment in Series D preferred share of the year ended December 31, 2014. |
Note 8A |
| 99.17 | Variance Financials | Valuation of Gamida shares during 2014 in connection with the Novartis transaction. | Note 8B |
| 99.18 | Financial Immunities Dealing Room Ltd. |
Fairness opinion relating effective interest of Bank Hapoalim loan for the year ended December 31, 2014. |
Note 14C (1) |
| f8k0316ex99v_elbit.htm | Form Type: EX-99.5 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our valuation of the Radisson Blu Hotel and Centre Ville Apart Hotel in Bucharest, Romania, as of December 31, 2015, 2014, and 2013, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333-152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
Colliers Valuation and Advisory SRL
Bucharest, Romania March 25, 2016

| f8k0316ex99vi_elbit.htm | Form Type: EX-99.6 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our valuation of Park Inn Hotel and Radison Blu Astrid Hotel in Antwerp, Belgium as of December 31, 2014 and December 31, 2013, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333-152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ Cushman & Wakefield
Cushman & Wakefield Acting Through: Jonathan Hallett
Prague, Czech Republic March 25, 2016
| f8k0316ex99vii_elbit.htm | Form Type: EX-99.7 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our valuation report in respect of options granted by Plaza Centers N.V. ("the Company") on August 23, 2011, and November 22, 2011 under the framework of ESOP 2008, 2011 re-pricing valuation and; March 14, 2012, May 22, 2012, August 21, 2012, November 20, 2012 and ESOP No.1 re-pricing valuation and March 13, 2013, August 22, 2013 under ESOP no.2, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333- 152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ Financial Immunities Dealing Room Ltd. Financial Immunities Dealing Room Ltd.
Ness Ziona, Israel March 25, 2016
| f8k0316ex99viii_elbit.htm | Form Type: EX-99.8 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our valuation of certain trading property of Plaza Centers N.V., as of December 31, 2015, December 31, 2014 and December 31, 2013, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333-152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ Cushman & Wakefield
Cushman & Wakefield
Budapest, Hungary March 25, 2016
| f8k0316ex99ix_elbit.htm | Form Type: EX-99.9 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our 2011 re-pricing valuation for the year ended December 31, 2011, appearing in the Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333- 194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333- 136684 and No. 333-152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ Giza Singer Even Ltd
Giza Zinger Even
| f8k0316ex99x_elbit.htm | Form Type: EX-99.10 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our fair value estimation of financial instrument given to Elbit Imaging Ltd. and by Elbit Imaging Ltd. to Park Plaza London, as of December 31, 2013, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333-152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ Giza Singer Even Ltd
Giza Zinger Even
| f8k0316ex99xi_elbit.htm | Form Type: EX-99.11 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our fair value estimation of financial instrument given to Elbit Imaging Ltd. and by Elbit Imaging Ltd. to Park Plaza Netherlands, as of December 31, 2013, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333-152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ Giza Singer Even Ltd
Giza Zinger Even
| f8k0316ex99xii_elbit.htm | Form Type: EX-99.12 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our valuations of options granted by Elbit Imaging Ltd. during the year ended December 31, 2011, under the Elbit Medical Option Plan and re-pricing valuation for the year ended December 31, 2012, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333- 152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ Giza Singer Even Ltd
Giza Zinger Even
| f8k0316ex99xiii_elbit.htm | Form Type: EX-99.13 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our valuation of option granted by Elbit Medical Imaging Ltd. for the year ended December 31, 2014, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333-152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ Financial Immunities Dealing Room Ltd.
Financial Immunities Dealing Room Ltd.
Ness Ziona, Israel March 25, 2016
| f8k0316ex99xiv_elbit.htm | Form Type: EX-99.14 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our valuation of a plot located in Tiberias, Israel, given to Elbit Imaging Ltd, as of December 31, 2015 and 31 December 2014, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333-152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.

Greenberg Olpiner & Co.
| f8k0316ex99xv_elbit.htm | Form Type: EX-99.15 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our valuation of options granted by Elbit Imaging Ltd. during the year ended December 31, 2014, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333- 130852, No. 333-136684 and No. 333-152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ BDO Ziv Haft Consulting and Management Ltd.
BDO Ziv Haft Consulting and Management Ltd.
| f8k0316ex99xvi_elbit.htm | Form Type: EX-99.16 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our valuation of derivative financial instruments during the investment in Insightec Ltd.'s Series D Preferred Share with respect to the year ended December 31, 2014, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333-152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ Giza Singer Even Ltd
Giza Zinger Even
| f8k0316ex99xvii_elbit.htm | Form Type: EX-99.17 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our valuation of Gamida Ltd.'s shares during 2014, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333- 152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ Variance Economic Consulting Ltd.
Variance Economic Consulting
| f8k0316ex99xviii_elbit.htm | Form Type: EX-99.18 | Page 1 |
|---|---|---|
| Edgar Agents LLC | ELBIT IMAGING LTD. | 03/31/2016 12:21 PM |
We hereby consent to the reference to our fairness opinion relating effective interest of Bank Hapoalim Ltd.'s loan for the year ended December 31, 2014, appearing in this Current Report on Form 8-K of Elbit Imaging Ltd., and to the incorporation by reference of this Current Report in the Registration Statement on Form F-1 (Registration No. 333-194519) or F-3 (Registration No. 333-172122) and in the Registration Statements on Form S-8 (Registration No. 333-117509, No. 333-130852, No. 333-136684 and No. 333-152820) of Elbit Imaging Ltd.
This consent is not to be construed as an admission that we are an expert or that we are a person whose consent is required to be filed under the provisions of the Securities Act of 1933, as amended.
/s/ Financial Immunities Dealing Room Ltd.
Financial Immunities Dealing Room Ltd.
Ness Ziona, Israel March 25, 2016
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.