B Communications Reports Financial Results For the
First Quarter of 2017
– Net Profit Attributable to Shareholders of NIS 39 Million in the First Quarter of 2017 –
Ramat Gan, Israel – May 18, 2017 – B Communications Ltd. (NASDAQ Global Select Market and TASE: BCOM), a holding company with a controlling interest in Israel’s largest telecommunications provider, Bezeq, The Israel Telecommunication Corporation Ltd. (TASE: BEZQ), today reported its financial results for the first quarter of 2017.
“We are very pleased with the results of the first quarter of 2017 in which Bezeq achieved net income of NIS 350 million ($96 million), which is on target with its annual net income guidance of NIS 1.4 billion ($385 million) for 2017. In addition, our new debt structure allows us to significantly reduce our finance expenses from NIS 90 million during the first quarter of 2016 to only NIS 30 million ($8 million) in the first quarter of 2017” said Doron Turgeman, CEO of B Communications.
Private Placement of Series C Debentures: On January 11, 2017, the Company completed a private placement of NIS 118 million par value of its Series C Debentures to Israeli institutional investors for an aggregate consideration of approximately NIS 118 million ($32 million). The private placement was carried out as an increase to the outstanding Series C Debentures, which were first issued in September 2016 and have identical terms.
Agreement with the Israeli Tax Authority: On April 27, 2017, the Company entered into a tax assessment agreement with the Israeli Tax Authority with respect to final tax assessments for the tax years 2010-2014. The Agreement covers all pending tax assessments and other tax matters with respect to such years. Pursuant to the Agreement, the Company will pay the Israeli Tax Authority NIS 25 million ($7 million), including interest and CPI linkage differences.
Dividend from Bezeq: In accordance with Bezeq’s dividend policy, its Board of Directors recommended the distribution of 100% of its profits for the second half of 2016 as a cash dividend of NIS 578 million ($159 million) to its shareholders. The dividend was approved by Bezeq’s general meeting of shareholders on May 9, 2017 and will be paid on May 29, 2017 to shareholders of record as of May 16, 2017. B Communications share of the dividend distribution is NIS 152 million ($42 million).
Financial Liabilities and Liquidity: As of March 31, 2017, B Communications’ unconsolidated liquidity balances (comprised of cash and cash equivalents, short term investments and funds deposited in a pledged account) totaled NIS 298 million ($82 million) and its financial liabilities totaled NIS 2.5 billion ($689 million), including NIS 2 billion ($555 million) of Series C Debentures, NIS 454 million ($125 million) of Series B Debentures (the totals for both series include accrued interest and unamortized premiums, discounts and debt issuance costs) and a NIS 32 million ($9 million) tax liability.
B Communications’ Unconsolidated Balance Sheet Data
| (In millions) | March 31, | March 31, | March 31, | December 31, |
| 2017 | 2017 | 2016 | 2016 | |
| NIS | US$ | NIS | NIS | |
| Financial liabilities | ||||
| 7⅜% Senior Secured Notes | – | – | 2,630 | – |
| Series B debentures | 454 | 125 | 525 | 693 |
| Series C debentures | 2,017 | 555 | – | 1,881 |
| Tax liability | 32 | 9 | 88 | 34 |
| Total financial liabilities | 2,503 | 689 | 3,243 | 2,608 |
| Liquidity | ||||
| Cash and short term investments | 247 | 68 | 382 | 388 |
| Pledged account(1) | 51 | 14 | 1,145 | 47 |
| Total liquidity | 298 | 82 | 1,527 | 435 |
| Net debt | 2,205 | 607 | 1,716 | 2,173 |
(1) Account previously pledged as collateral to the security agent for the benefit of the holders of the 7⅜% Senior Secured Notes (the “Notes”). After the full redemption of the Notes in October 2016, the Pledged account is solely for the benefit of the holders of the Series C Debentures. According to the indenture for the Series C Debentures the account is required to include sufficient funds to meet the next interest payment payable to the holders of those debentures.
B Communications First Quarter Consolidated Financial Results
B Communications’ consolidated revenues for the first quarter of 2017 totaled NIS 2.5 billion ($675 million), a 4.1% decrease compared to the NIS 2.6 billion reported in the first quarter of 2016. For both the current and the prior-year periods, B Communications’ consolidated revenues consisted entirely of Bezeq’s revenues.
B Communications’ consolidated operating profit for the first quarter of 2017 totaled NIS 461 million ($127 million), a 2.7% decrease compared to the NIS 474 million reported in the first quarter of 2016.
B Communications’ consolidated net profit for the first quarter of 2017 totaled NIS 239 million ($66 million), a 49.4% increase compared with the NIS 160 million reported in the first quarter of 2016. The increase was mainly due to the Company’s lower net financial expenses in the first quarter of 2017 compared with the first quarter of 2016 as a result of the refinance of the Company’s debt in the third quarter of 2016.
B Communications First Quarter Unconsolidated Financial Results
As of March 31, 2017, B Communications held approximately 26.3% of Bezeq’s outstanding shares. B Communications’ interest in Bezeq’s net profit for the first quarter of 2017 totaled NIS 92 million ($25 million), compared with NIS 80 million reported in the first quarter of 2016.
During the first quarter of 2017, B Communications recorded net amortization expenses of NIS 21 million ($5 million), related to its Bezeq purchase price allocation (“Bezeq PPA”). From April 14, 2010, the date of the acquisition of its interest in Bezeq, until March 31, 2017, B Communications has amortized approximately 77% of the total Bezeq PPA. The Bezeq PPA amortization expense is a non-cash expense that is subject to adjustment.
B Communications’ unconsolidated net financial expenses for the first quarter of 2017 totaled NIS 30 million ($8 million) compared with net financial expenses of NIS 90 million in the first quarter of 2016. B Communications’ net financial expenses in the first quarter of 2017 included NIS 28 million ($7 million) related to its Series B and C debentures and financial expenses of NIS 2 million ($1 million) generated by short term investments.
B Communications’ net profit attributable to shareholders in the first quarter of 2017 was NIS 39 million ($11 million) compared with a loss attributable to shareholders of NIS 23 million reported in the first quarter of 2016. The net profit in the first quarter of 2017 was mainly due to the Company’s lower net financial expenses resulting from the refinance of its debt in the third quarter of 2016.
| (In millions) | Three months ended March 31, | Year ended December 31, | ||
| 2017 | 2017 | 2016 | 2016 | |
| NIS | US$ | NIS | NIS | |
| Financing expenses, net | (30) | (8) | (90) | (485) |
| Operating expenses | (2) | (1) | (3) | (12) |
| Income tax expenses | – | – | – | (4) |
| PPA amortization, net | (21) | (5) | (10) | (67) |
| Interest in Bezeq’s net profit | 92 | 25 | 80 | 332 |
| Net profit (loss) | 39 | 11 | (23) | (236) |
Bezeq Group Results (Consolidated)
To provide further insight into its results, the Company is providing the following summary of the consolidated financial report of the Bezeq Group for the quarter ended March 31, 2017. For a full discussion of Bezeq’s results for the quarter ended March 31, 2017, please refer to its website: http://ir.bezeq.co.il.
Revenues of the Bezeq Group in the first quarter of 2017 were NIS 2.45 billion ($675 million) compared to NIS 2.56 billion in the corresponding quarter of 2016, a decrease of 4.1%. The decrease was due to lower revenues in all of the Bezeq Group segments.
Salary expenses of the Bezeq Group in the first quarter of 2017 were NIS 504 million ($139 million) compared to NIS 513 million in the corresponding quarter of 2016, a decrease of 1.8%.
Operating expenses of the Bezeq Group in the first quarter of 2017 were NIS 959 million ($264 million) compared to NIS 1.02 billion in the corresponding quarter of 2016, a decrease of 5.8%. The decrease was primarily due to a reduction in expenses in all of the Bezeq group segments, primarily at Pelephone and was impacted by the early adoption of accounting standard IFRS 15 whereby dealer commissions are capitalized.
Other operating income, net of the Bezeq Group in the first quarter of 2017 amounted to NIS 4 million ($1 million) compared to other operating expenses, net of NIS 5 million in the corresponding quarter of 2016. Other operating income, net was impacted by the collective labor agreement at Bezeq International in the corresponding quarter of 2016 as well as the reduction in capital gains from the sale of fixed assets at Bezeq Fixed-Line in the first quarter of 2017.
Depreciation and amortization expenses of the Bezeq Group in the first quarter of 2017 were NIS 428 million ($118 million) compared to NIS 449 million in the corresponding quarter of 2016, a decrease of 4.7%. The decrease was due to a reduction in depreciation and amortization expenses at Pelephone due to the termination of depreciation of the CDMA network as well as other assets.
Operating profit of the Bezeq Group in the first quarter of 2017 was NIS 566 million ($156 million) compared to NIS 574 million in the corresponding quarter of 2016, a decrease of 1.4%.
Financing expenses, net of the Bezeq Group in the first quarter of 2017 amounted to NIS 101 million ($28 million) compared to NIS 102 million in the corresponding quarter of 2016, a decrease of 1.0%.
Tax expenses of the Bezeq Group in the first quarter of 2017 were NIS 113 million ($31 million) compared to NIS 183 million in the corresponding quarter of 2016, a decrease of 38.3%. The decrease in tax expenses was due to a reduction in the tax asset and the recognition of deferred tax expenses in the corresponding quarter of 2016 in the amount of NIS 64 million resulting from a decrease in corporate tax rates in Israel from 26.5% to 25%.
Net profit of the Bezeq Group in the first quarter of 2017 was NIS 350 million ($96 million) compared to NIS 288 million in the corresponding quarter of 2016, an increase of 21.5%. The increase in net profit was primarily due to the aforementioned decrease in tax expenses.
EBITDA of the Bezeq Group in the first quarter of 2017 was NIS 994 million ($274 million) (EBITDA margin of 40.5%) compared to NIS 1.023 billion (EBITDA margin of 40.0%) in the corresponding quarter of 2015, a decrease of 2.8%.
Cash flow from operating activities of the Bezeq Group in the first quarter of 2017 was NIS 826 million ($227 million) compared to NIS 922 million in the corresponding quarter of 2016, a decrease of 10.4%. The decrease was primarily due to changes in working capital.
Payments for investments (Capex) of the Bezeq Group in the first quarter of 2017 was NIS 380 million ($105 million) compared to NIS 345 million in the corresponding quarter of 2016, an increase of 10.1%.
Free cash flow of the Bezeq Group in the first quarter of 2017 was NIS 456 million ($126 million) compared to NIS 619 million in the corresponding quarter of 2016, a decrease of 26.3%.
Total debt of the Bezeq Group as of March 31, 2017 was NIS 10.7 billion ($2.9 billion) compared to NIS 10.6 billion as of March 31, 2016.
Net debt of the Bezeq Group was NIS 9.33 billion ($2.57 billion) as of March 31, 2017 compared to NIS 8.83 billion as of March 31, 2016.
Net debt to EBITDA (trailing twelve months) ratio of the Bezeq Group as of March 31, 2017, was 2.32, compared to 2.04 as of March 31, 2016.
Notes:
Convenience translation to U.S Dollars
Unless noted specifically otherwise, the dollar denominated figures were converted to US$ using a convenience translation based on the New Israeli Shekel (NIS)/US$ exchange rate of NIS 3.632 = US$ 1 as published by the Bank of Israel for March 31, 2017.
Use of non-IFRS financial measures
We and the Bezeq Group’s management regularly use supplemental non-IFRS financial measures internally to understand, manage and evaluate its business and make operating decisions. The following non-IFRS measures are provided in the press release and accompanying supplemental information because management believes these measurements are useful for investors and financial institutions to analyze and compare companies on the basis of operating performance:
- EBITDA – defined as net profit plus income tax expenses, share of loss in equity accounted investee, net financing expenses and depreciation and amortization;
- EBITDA trailing twelve months – defined as net profit plus income tax expenses, share of loss in equity accounted investee, net financing expenses and depreciation and amortization during last twelve months;
- Net debt – defined as long and short term bank loans and debentures minus cash and cash equivalents and short term investments; and
- Net debt to EBITDA ratio – defined as net debt divided by the trailing twelve months EBITDA.
- Free Cash Flow (FCF) – defined as cash from operating activities less cash for the purchase/sale of property, plant and equipment, and intangible assets, net;
These non-IFRS financial measures may differ materially from the non-IFRS financial measures used by other companies.
We present the Bezeq Group’s EBITDA as a supplemental performance measure because we believe that it facilitates operating performance comparisons from period to period and company to company by backing out potential differences caused by variations in capital structure, tax positions (such as the impact of changes in effective tax rates or net operating losses) and the age of, and depreciation expenses associated with, fixed assets (affecting relative depreciation expense).
EBITDA should not be considered in isolation or as a substitute for net profit or other statement of operations or cash flow data prepared in accordance with IFRS as a measure of profitability or liquidity. EBITDA does not take into account our debt service requirements and other commitments, including capital expenditures, and, accordingly, is not necessarily indicative of amounts that may be available for discretionary uses. In addition, EBITDA, as presented in this press release, may not be comparable to similarly titled measures reported by other companies due to differences in the way that these measures are calculated.
Management of Bezeq believes that free cash flow is an important measure of its liquidity as well as its ability to service long-term debt, fund future growth and to provide a return to shareholders. We also believe this free cash flow definition does not have any material limitations. Free cash flow is a financial index which is not based on IFRS. Free cash flow is defined as cash from operating activities less cash for the purchase/sale of property, plant and equipment, and intangible assets, net.
Bezeq also uses the net debt and net debt to EBITDA trailing twelve months ratio to analyze its financial capacity for further leverage and in analyzing the company’s business and financial condition. Net debt reflects long and short term liabilities minus cash and cash equivalents and investments.
Reconciliations between the Bezeq Group’s results on an IFRS and non-IFRS basis with respect to these non-IFRS measurements are provided in tables immediately following the Company’s consolidated results. The non-IFRS financial measures are not meant to be considered in isolation or as a substitute for comparable IFRS measures, and should be read only in conjunction with its consolidated financial statements prepared in accordance with IFRS.
About B Communications Ltd.
B Communications is a holding company with a controlling interest in Israel’s largest telecommunications provider, Bezeq, The Israel Telecommunication Corp. (TASE: BEZQ). B Communications shares are traded on NASDAQ and the TASE under the symbol “BCOM.” For more information please visit the following Internet sites:
Forward-Looking Statements
This press release contains forward-looking statements that are subject to risks and uncertainties. Factors that could cause actual results to differ materially from these forward-looking statements include, but are not limited to, general business conditions in the industry, changes in the regulatory and legal compliance environments, the failure to manage growth and other risks detailed from time to time in B Communications’ filings with the Securities Exchange Commission. These documents contain and identify other important factors that could cause actual results to differ materially from those contained in our projections or forward-looking statements. Stockholders and other readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. We undertake no obligation to update publicly or revise any forward-looking statement.
For further information, please contact:
Idit Cohen – IR Manager
idit@igld.com / Tel: +972-3-924-0000
Investor relations contacts:
Hadas Friedman – Investor Relations
Hadas@km-ir.co.il / Tel: +972-3-516-7620
B Communications Ltd.
Consolidated Statements of Financial Position as at
(In millions)
| March 31, | March 31, | March 31, | December 31, | |
| 2017 | 2017 | 2016 | 2016 | |
| NIS | US$ | NIS | NIS | |
| Current Assets | ||||
| Cash and cash equivalents | 804 | 221 | 1,228 | 762 |
| Restricted cash | – | – | 715 | – |
| Investments | 863 | 238 | 1,360 | 907 |
| Trade receivables | 1,976 | 544 | 2,042 | 2,000 |
| Other receivables | 334 | 92 | 299 | 216 |
| Inventory | 114 | 31 | 123 | 106 |
| Total current assets | 4,091 | 1,126 | 5,767 | 3,991 |
| Non-Current Assets | ||||
| Trade and other receivables | 595 | 163 | 662 | 644 |
| Property, plant and equipment | 7,078 | 1,949 | 7,189 | 7,072 |
| Intangible assets | 6,408 | 1,764 | 6,986 | 6,534 |
| Deferred expenses and investments | 460 | 127 | 568 | 447 |
| Broadcasting rights | 438 | 121 | 456 | 432 |
| Investment in equity-accounted investee | 14 | 4 | 23 | 18 |
| Deferred tax assets | 1,008 | 278 | 1,104 | 1,007 |
| Total non-current assets | 16,001 | 4,406 | 16,988 | 16,154 |
| Total assets | 20,092 | 5,532 | 22,755 | 20,145 |
B Communications Ltd.
Consolidated Statements of Financial Position as at
(In millions)
| March 31, | March 31, | March 31, | December 31, |
| 2017 | 2017 | 2016 | 2016 |
| NIS | US$ | NIS | NIS |
| Current Liabilities | ||||
| Bank loans and credit and debentures | 1,821 | 501 | 2,250 | 2,051 |
| Trade and other payables | 1,743 | 480 | 1,912 | 1,640 |
| Related party | 6 | 2 | 206 | 32 |
| Current tax liabilities | 143 | 39 | 711 | 138 |
| Provisions | 81 | 22 | 88 | 80 |
| Employee benefits | 308 | 85 | 380 | 315 |
| Total current liabilities | 4,102 | 1,129 | 5,547 | 4,256 |
| Non-Current Liabilities | ||||
| Bank loans and debentures | 11,317 | 3,116 | 11,603 | 11,446 |
| Employee benefits | 260 | 72 | 238 | 258 |
| Other liabilities | 250 | 69 | 262 | 244 |
| Provisions | 47 | 13 | 46 | 47 |
| Deferred tax liabilities | 570 | 157 | 665 | 593 |
| Total non-current liabilities | 12,444 | 3,427 | 12,814 | 12,588 |
| Total liabilities | 16,546 | 4,556 | 18,361 | 16,844 |
| Equity | ||||
| Attributable to shareholders of the Company | 1,211 | 333 | 1,740 | 1,170 |
| Non-controlling interests | 2,335 | 643 | 2,654 | 2,131 |
| Total equity | 3,546 | 976 | 4,394 | 3,301 |
| Total liabilities and equity | 20,092 | 5,532 | 22,755 | 20,145 |
B Communications Ltd.
Consolidated Statements of Income for the
(In millions except per share data)
| Year ended | |||
| Three months ended March 31, | December 31, | ||
| 2017 | 2017 | 2016 | 2016 |
| NIS | US$ | NIS | NIS |
| Revenues | 2,453 | 675 | 2,559 | 10,084 |
| Costs and expenses | ||||
| Depreciation and amortization | 528 | 145 | 545 | 2,161 |
| Salaries | 504 | 139 | 514 | 2,015 |
| General and operating expenses | 961 | 264 | 1,021 | 4,021 |
| Other operating expense (income), net | (1) | – | 5 | 21 |
| 1,992 | 548 | 2,085 | 8,218 | |
| Operating profit | 461 | 127 | 474 | 1,866 |
| Financing expenses, net | 131 | 36 | 192 | 931 |
| Profit after financing expenses, net | 330 | 91 | 282 | 935 |
| Share of loss in | ||||
| equity-accounted investee | 2 | 1 | 1 | 5 |
| Profit before income tax | 328 | 90 | 281 | 930 |
| Income tax expenses | 89 | 24 | 121 | 442 |
| Net profit for the period | 239 | 66 | 160 | 488 |
| Profit (loss) attributable to: | ||||
| Shareholders of the Company | 39 | 11 | (23) | (236) |
| Non-controlling interests | 200 | 55 | 183 | 724 |
| Net profit for the period | 239 | 66 | 160 | 488 |
| Earnings (loss) per share | ||||
| Basic | 1.31 | 0.36 | (0.77) | (7.92) |
| Diluted | 1.31 | 0.36 | (0.77) | (7.92) |
Bezeq, The Israel Telecommunication Corporation Ltd.
Reconciliation for NON-IFRS Measures
EBITDA
The following is a reconciliation of the Bezeq Group’s net profit to EBITDA:
| (In millions) | Three month period ended March 31, | Trailing twelve months ended March 31, | ||||
| 2016 | 2017 | 2017 | 2016 | 2017 | 2017 | |
| NIS | NIS | US$ | NIS | NIS | US$ | |
| Net profit | 288 | 350 | 96 | 1,546 | 1,306 | 359 |
| Income tax | 183 | 113 | 31 | 629 | 555 | 153 |
| Share of loss in equity- accounted investee | 1 | 2 | 1 | 5 | 6 | 2 |
| Financing expenses, net | 102 | 101 | 28 | 328 | 446 | 123 |
| Depreciation and amortization | 449 | 428 | 118 | 1,816 | 1,718 | 473 |
| EBITDA | 1,023 | 994 | 274 | 4,324 | 4,031 | 1,110 |
Net Debt
The following table shows the calculation of the Bezeq Group’s net debt:
| (In millions) | As at March 31, | ||
| 2016 | 2017 | 2017 | |
| NIS | NIS | US$ | |
| Short term bank loans and credit and debentures | 2,073 | 1,594 | 439 |
| Non-current bank loans and debentures | 8,532 | 9,109 | 2,508 |
| Cash and cash equivalents | (1,221) | (792) | (218) |
| Investments | (556) | (578) | (159) |
| Net debt | 8,828 | 9,333 | 2,570 |
Net Debt to Trailing Twelve Months EBITDA Ratio
The following table shows the calculation of the Bezeq Group’s net debt to EBITDA trailing twelve months ratio:
| (In millions) | As at March 31, | ||
| 2016 | 2017 | 2017 | |
| NIS | NIS | US$ | |
| Net debt | 8,828 | 9,333 | 2,570 |
| Trailing twelve months EBITDA | 4,324 | 4,031 | 1,110 |
| Net debt to EBITDA ratio | 2.04 | 2.32 | 2.32 |
Bezeq, The Israel Telecommunication Corporation Ltd.
Reconciliation for NON-IFRS Measures
Free Cash Flow
The following table shows the calculation of the Bezeq Group’s free cash flow:
| (In millions) | Three month period ended March 31, | ||
| 2016 | 2017 | 2017 | |
| NIS | NIS | US$ | |
| Cash flow from operating activities | 922 | 826 | 227 |
| Purchase of property, plant and equipment | (294) | (277) | (76) |
| Investment in intangible assets and deferred expenses | (51) | (103) | (28) |
| Proceeds from the sale of property, plant and equipment | 42 | 10 | 3 |
| Free cash flow | 619 | 456 | 126 |
Designated Disclosure with Respect to the Company’s Projected Cash Flows
In connection with the issuance of our Series C Debentures in September 2016, we undertook to comply with the “hybrid model disclosure requirements” as determined by the Israeli Securities Authority and as described in the prospectus governing our Series C Debentures.
This model provides that in the event certain financial “warning signs” exist, and for as long as they exist, we will be subject to certain disclosure obligations towards the holders of our Series C Debentures.
In examining the existence of warning signs as of March 31, 2017, our board of directors noted that our consolidated financial statements (unaudited) as well as our separate internal (unpublished) unaudited financial information as of and for the quarter ended March 31, 2017 reflect that we had a continuing negative cash flow from operating activities of NIS 2 million for the first quarter of 2017.
The Israeli regulations provide that the existence of a continuing negative cash flow from operating activities could be deemed to be a “warning sign” unless our board of directors determines that the possible “warning sign” does not reflect a liquidity problem.
Such continuing negative cash flow from operating activities results from the general operating expenses of the Company of NIS 2 million for the first quarter of 2017 and due to the fact that the Company, as a holding company, does not have any cash inflows from operating activities. Our main source of cash inflows is generated from dividends (classified as cash flow from investing activities) or debt issuances (classified as cash flow from financing activities). We did not have any such inflows during the first quarter of 2017.
Such continuing negative cash flow from operating activities does not effect our liquidity in any manner. Our board of directors reviewed our financial position, outstanding debt obligations and our existing and anticipated cash resources and uses and determined that the existence of the continuing negative cash flow from operating activities, as mentioned above, does not reflect a liquidity problem.
Disclosure with Respect to the Company’s Requirements Under Series C Debentures
The Company declares with respect to the PR/reporting period as follows:
- The Company did not record in favor of a third party any lien of any rank whatsoever over its direct or indirect holdings of 691,361,036 shares of Bezeq (the “Bezeq Shares”) including over any of the rights accompanying such shares.
- The Company did not make any disposition of the Bezeq Shares.
- The Company did not assume any financial debt (as defined in the Trust Deed of Series C) during the reporting period (other than in the framework of the issuance of the Debentures (Series C), and its wholly owned subsidiaries, including B Communications (SP1) and B Communications (SP2) did not issue any financial debt whatsoever during the reporting period.
- As of the reporting date, the Company holds approximately 26.34% of Bezeq’s outstanding shares, directly and through its subsidiary.
- The equity attributable to the Company’s shareholders (not including non-controlling interests) according to this report amounts to NIS 1,211 million, and represents 32.6% of the Company’s total balance sheet on an unconsolidated basis.