Operating Income Rises 59% from Prior Year on a Sales Increase of
39%, as Retail, Brand and Regional Expansion Drive Profitable Growth
Increased 2013 Full-Year Guidance Raises Expectations for Growth
in Sales, EBIT, Net Income and EPS
Quarterly Highlights
-
Sales rose to $234.4 million in the 2013 second quarter, up 39% from
the same period of 2012.
-
Organic sales growth was 18%, excluding the Schiesser Group
acquisition.
-
Delta Galil delivered its 15th consecutive quarter of
year-over-year sales growth.
-
Operating income was $14.0 million in the 2013 second quarter, growing
59% compared to operating income a year ago, before non-recurring
items.
-
Net income attributed to shareholders rose to $8.8 million in the 2013
second quarter, increasing 44% from the same 2012 period, before
non-recurring items.
-
Diluted earnings per share attributed to shareholders increased to
$0.35 for the 2013 second quarter, up 40% from $0.25 a year ago,
before non-recurring items.
-
The Board of Directors declared a dividend of $2.5 million, or $0.1015
per share, to be distributed on August 22, 2013. The determining and
"ex-dividend" date will be August 8, 2013.
-
Strong balance sheet was highlighted by $34.8 million in cash and a
record $290.8 million in equity as of June 30, 2013.
-
2013 full-year guidance increased: sales are now expected to be
$940-950 million, up from prior forecast of $910-920 million.
Full-year 2013 diluted EPS is now expected to be $1.59-$1.67, up from
prior forecast of $1.51-$1.59.
-
Isaac Dabah, CEO of Delta Galil, noted: “Our strategies to expand the
Company’s retail operations, build our branded business, create
innovative products and diversify our regional markets led to strong
performance in the first half of 2013. We anticipate continued
profitable growth through the rest of this year, as reflected in our
increased financial guidance.”
TEL AVIV, Israel--(BUSINESS WIRE)--Delta Galil Industries, Ltd. (DELT/Tel Aviv Stock Exchange,
DELTY.PK/OTCQX), the global manufacturer and marketer of branded and
private label apparel products for men, women and children, today
reported its financial results for the second quarter and six months
ended June 30, 2013.
The Company reported sales of $234.4 million for the second quarter of
2013, up from $169.1 million for the same quarter last year, an increase
of 39%. Sales in the first six months of 2013 were $461.6 million,
compared to $337.2 million in the same period of 2012, an increase of
37%.
Delta Galil’s continued top-line growth in 2013 demonstrated the
Company’s strong position across a range of products, channels,
customers and regions, reflected in an 18% organic increase in sales
from its traditional businesses, excluding the acquired Schiesser Group.
Operating income excluding non-recurring items was $14.0 million for
second quarter 2013, up 59% from $8.8 million in the same quarter of
2012. In the first six months of 2013, operating income excluding
non-recurring items was $25.5 million, compared to $15.2 million in the
same period of 2012, a 68% increase. In the year-ago periods,
non-recurring items included a net gain of $14.5 million pre-tax,
relating to a capital gain on asset sales, net of Schiesser acquisition
costs, fixed asset impairment and restructuring expenses; there were no
such items in the 2013 periods.
A key contributor to the higher operating income was an expanding gross
profit margin, which rose to 26.1% in the 2013 second quarter from 18.9%
a year ago. This was partly offset by higher selling, marketing, general
and administrative expenses as Delta Galil invested in the growth of its
business.
Net income attributable to shareholders was $8.8 million in the 2013
second quarter, compared to $6.1 million (excluding non-recurring items)
in the same quarter of 2012, a 44% increase. Diluted earnings per share
attributed to shareholders were $0.35 for the 2013 second quarter, up
from $0.25 for the 2012 second quarter. For the first six months of
2013, net income attributable to shareholders was $15.4 million or $0.61
per diluted share, compared to $10.0 million or $0.41 per diluted share
(excluding non-recurring items) for the same period of 2012.
Management Comment
Isaac Dabah, CEO of Delta Galil, stated: “Our strategies to expand the
Company’s retail operations, build our branded business, create
innovative products and diversify our regional markets led to strong
performance in the first half of 2013. We delivered record quarterly
sales and operating income for the second quarter, and we anticipate
continued profitable growth through the rest of this year, as reflected
in our increased financial guidance. Our increasing top-line reflects
both organic growth and our Schiesser acquisition. We performed well in
key regions such as the US, Germany and Israel, and in product channels
including mass merchants, department stores and specialty stores. Today
we are announcing an increase in our sales, EBIT, net income and EPS
guidance for 2013, and have rewarded shareholders with dividends
totaling $5 million year-to-date. We are confident that Delta Galil has
great potential for continued organic growth, while also focusing on
identifying select acquisition opportunities that build on our platform
of product innovation and operational effectiveness.”
EBITDA, Equity, Dividend Declaration
EBITDA was $18.3 million or 7.8% of sales in the 2013 second quarter,
increasing 55% compared with $11.8 million (before non-recurring items)
or 7.0% of sales in the same quarter of 2012. For the first six months
of 2013, EBITDA was $34.0 million or 7.4% of sales, rising 63% compared
with $20.9 million (before non-recurring items) or 6.2% of sales in the
same 2012 period.
Operating cash flow was positive $18.0 million in the 2013 second
quarter, versus $16.1 million in the same period of 2012.
Equity on June 30, 2013 was a record $290.8 million, compared to $237.3
million a year earlier.
Delta Galil declared a dividend of $2.5 million, or $0.1015 per share,
to be distributed on August 22, 2013. The determining and "ex-dividend"
date will be August 8, 2013.
Raising Guidance for 2013
The Company today increased its 2013 financial guidance, reflecting a
strong outlook for sales and profitability:
-
Full-year 2013 sales are expected to range between $940 million-$950
million, representing an average increase of over 15% from 2012 sales
of $818.8 million. (Prior forecast was $910 million-$920 million).
-
Full-year 2013 EBIT is expected to range between $61 million-$65
million, representing an average increase of over 24% from 2012 EBIT
before capital gains and one-time items of $50.7 million. (Prior
forecast was $57 million-$62 million.)
-
Full-year 2013 net income is expected to range between $40 million-$42
million, representing an average increase of over 21% from 2012 net
income before one-time items of $33.8 million. (Prior forecast was $38
million-$40 million.)
-
Full-year 2013 diluted EPS is expected to range between $1.59-$1.67,
representing an average increase of nearly 19% from 2012 EPS before
capital gains and one-time items of $1.37. (Prior forecast was
$1.51-$1.59.)
About Delta Galil Industries
Delta Galil Industries is a global manufacturer and marketer of branded
and private label apparel products for men, women and children. Since
its inception in 1975, the Company has continually strived to create
products that follow a body-before-fabric philosophy, placing equal
emphasis on comfort, aesthetics and quality. Delta Galil develops
innovative seamless apparel including bras, shapewear and socks;
intimate apparel for women; extensive lines of underwear for men;
babywear, activewear, sleepwear, and leisurewear. For more information,
visit www.deltagalil.com.
Safe Harbor Statement
Matters discussed in this press release contain forward-looking
statements within the meaning of the Private Securities Litigation
Reform Act of 1995. When used in this press release, the words
"anticipate," "believe," "estimate," "may," "intend," "expect" and
similar expressions identify such forward-looking statements. Actual
results, performance or achievements could differ materially from those
contemplated, expressed or implied by the forward-looking statements
contained herein, and while expected, there is no guarantee that we will
attain the aforementioned anticipated developmental milestones. These
forward-looking statements are based largely on the expectations of the
Company and are subject to a number of risks and uncertainties. These
include, but are not limited to, risks and uncertainties associated
with: the impact of economic, competitive and other factors affecting
the Company and its operations, markets, product, and distributor
performance, the impact on the national and local economies resulting
from terrorist actions, and U.S. actions subsequently; and other factors
detailed in reports filed by the Company.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELTA GALIL INDUSTRIES LTD.
Concise Consolidated Balance Sheets
As of June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30
|
|
|
December 31
|
|
|
|
|
|
|
2013
|
|
|
2012
|
|
|
2012
|
|
|
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
|
|
Thousands of Dollars
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
34,825
|
|
|
4,099
|
|
|
45,475
|
|
Restricted Cash
|
|
|
|
|
1,790
|
|
|
85,647
|
|
|
2,822
|
|
Other accounts receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables
|
|
|
|
|
117,367
|
|
|
95,435
|
|
|
108,735
|
|
Taxes on income receivable
|
|
|
|
|
2,389
|
|
|
1,794
|
|
|
125
|
|
Others
|
|
|
|
|
22,797
|
|
|
10,105
|
|
|
12,124
|
|
Financial derivative
|
|
|
|
|
1,262
|
|
|
|
|
|
719
|
|
Inventory
|
|
|
|
|
159,890
|
|
|
100,905
|
|
|
150,309
|
|
Assets classified as held for sale
|
|
|
|
|
1,017
|
|
|
6,183
|
|
|
6,456
|
|
Total current assets
|
|
|
|
|
341,337
|
|
|
304,168
|
|
|
326,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term pre-paid expenses
|
|
|
|
|
453
|
|
|
345
|
|
|
562
|
|
Investment property
|
|
|
|
|
4,668
|
|
|
-
|
|
|
4,795
|
|
Long-term receivables
|
|
|
|
|
10,457
|
|
|
15,618
|
|
|
12,710
|
|
Fixed assets, net of accumulated depreciation
|
|
|
|
|
95,503
|
|
|
61,139
|
|
|
93,019
|
|
Intangible assets, net of accumulated amortization
|
|
|
|
|
112,619
|
|
|
77,791
|
|
|
111,482
|
|
Deferred tax assets
|
|
|
|
|
9,956
|
|
|
5,496
|
|
|
8,833
|
|
Financial derivative
|
|
|
|
|
3,280
|
|
|
-
|
|
|
1,045
|
|
Total non-current assets
|
|
|
|
|
236,936
|
|
|
160,389
|
|
|
232,446
|
|
Total assets
|
|
|
|
|
578,273
|
|
|
464,557
|
|
|
559,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30
|
|
|
December 31
|
|
|
|
|
|
|
2013
|
|
|
2012
|
|
|
2012
|
|
|
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term bank loans
|
|
|
|
|
38,744
|
|
|
9,143
|
|
|
40,175
|
|
Current maturities of long-term loans
|
|
|
|
|
|
|
|
|
|
|
|
|
from banking corporations
|
|
|
|
|
450
|
|
|
2,110
|
|
|
1,357
|
|
Current maturities of debentures
|
|
|
|
|
16,468
|
|
|
15,547
|
|
|
15,965
|
|
Financial Derivative
|
|
|
|
|
-
|
|
|
30
|
|
|
|
|
Other accounts payable:
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
|
|
72,832
|
|
|
64,234
|
|
|
72,351
|
|
Taxes on income payable
|
|
|
|
|
4,618
|
|
|
657
|
|
|
5,029
|
|
Others
|
|
|
|
|
52,986
|
|
|
35,411
|
|
|
47,479
|
|
Total current liabilities
|
|
|
|
|
186,098
|
|
|
127,132
|
|
|
182,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans from financial institutions, less
|
|
|
|
|
|
|
|
|
|
|
|
|
current maturities
|
|
|
|
|
-
|
|
|
450
|
|
|
150
|
|
Severance pay liabilities less plan assets
|
|
|
|
|
2,985
|
|
|
1,257
|
|
|
2,679
|
|
Other non-current liabilities
|
|
|
|
|
12,815
|
|
|
5,275
|
|
|
13,543
|
|
Debentures
|
|
|
|
|
81,857
|
|
|
85,206
|
|
|
79,323
|
|
Financial derivative
|
|
|
|
|
-
|
|
|
6,327
|
|
|
-
|
|
Reserve for deferred taxes
|
|
|
|
|
3,693
|
|
|
1,640
|
|
|
3,361
|
|
Total non-current liabilities
|
|
|
|
|
101,350
|
|
|
100,155
|
|
|
99,056
|
|
Total liabilities
|
|
|
|
|
287,448
|
|
|
227,287
|
|
|
281,412
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders of the parent company:
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
|
23,451
|
|
|
23,166
|
|
|
23,311
|
|
Share premium
|
|
|
|
|
125,896
|
|
|
122,403
|
|
|
124,220
|
|
Other capital reserves
|
|
|
|
|
9,220
|
|
|
(1,275)
|
|
|
8,736
|
|
Unassigned income balance
|
|
|
|
|
141,030
|
|
|
100,512
|
|
|
130,364
|
|
Treasury shares
|
|
|
|
|
(10,996)
|
|
|
(9,700)
|
|
|
(10,996)
|
|
|
|
|
|
|
288,601
|
|
|
235,106
|
|
|
275,635
|
|
Minority interests
|
|
|
|
|
2,224
|
|
|
2,164
|
|
|
2,164
|
|
Total equity
|
|
|
|
|
290,825
|
|
|
237,270
|
|
|
277,799
|
|
Total liabilities and equity
|
|
|
|
|
578,273
|
|
|
464,557
|
|
|
559,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELTA GALIL INDUSTRIES LTD.
Consolidated Statement of Comprehensive Income
For the 3-month and 6-month periods ending June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30
|
|
|
|
% Increase
|
|
|
|
Three month ended June 30
|
|
|
% Increase
|
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
|
|
Except for Earnings per Share Data
|
|
Sales
|
|
|
|
|
461,623
|
|
|
|
337,216
|
|
|
|
37%
|
|
|
|
234,368
|
|
|
|
169,149
|
|
|
39%
|
|
Cost of sales
|
|
|
|
|
343,476
|
|
|
|
273,999
|
|
|
|
|
|
|
|
173,098
|
|
|
|
137,226
|
|
|
|
|
Gross profit
|
|
|
|
|
118,147
|
|
|
|
63,217
|
|
|
|
|
|
|
|
61,270
|
|
|
|
31,923
|
|
|
|
|
% of sales
|
|
|
|
|
25.6%
|
|
|
|
18.7%
|
|
|
|
|
|
|
|
26.1%
|
|
|
|
18.9%
|
|
|
|
|
Selling and marketing expenses
|
|
|
|
|
75,096
|
|
|
|
37,112
|
|
|
|
102%
|
|
|
|
38,277
|
|
|
|
18,545
|
|
|
106%
|
|
% of sales
|
|
|
|
|
16.3%
|
|
|
|
11.0%
|
|
|
|
|
|
|
|
16.3%
|
|
|
|
11.0%
|
|
|
|
|
Administrative and general expenses
|
|
|
|
|
19,336
|
|
|
|
11,340
|
|
|
|
71%
|
|
|
|
9,919
|
|
|
|
5,349
|
|
|
85%
|
|
% of sales
|
|
|
|
|
4.2%
|
|
|
|
3.4%
|
|
|
|
|
|
|
|
4.2%
|
|
|
|
3.2%
|
|
|
|
|
Other income, net
|
|
|
|
|
1,831
|
|
|
|
410
|
|
|
|
|
|
|
|
905
|
|
|
|
756
|
|
|
|
|
Operating income excluding non-recurring items
|
|
|
|
|
25,546
|
|
|
|
15,175
|
|
|
|
68%
|
|
|
|
13,979
|
|
|
|
8,785
|
|
|
59%
|
|
% of sales
|
|
|
|
|
5.5%
|
|
|
|
4.5%
|
|
|
|
|
|
|
|
6.0%
|
|
|
|
5.2%
|
|
|
|
|
Capital gain from selling of asset held for sale
|
|
|
|
|
|
|
|
|
19,910
|
|
|
|
|
|
|
|
|
|
|
|
19,910
|
|
|
|
|
Schiesser acquisition cost
|
|
|
|
|
|
|
|
|
1,160
|
|
|
|
|
|
|
|
|
|
|
|
1,160
|
|
|
|
|
Impairment of fixed assets
|
|
|
|
|
|
|
|
|
1,309
|
|
|
|
|
|
|
|
|
|
|
|
1,309
|
|
|
|
|
Restructuring expenses
|
|
|
|
|
|
|
|
|
2,982
|
|
|
|
|
|
|
|
|
|
|
|
2,982
|
|
|
|
|
Operating income
|
|
|
|
|
25,546
|
|
|
|
29,634
|
|
|
|
|
|
|
|
13,979
|
|
|
|
23,244
|
|
|
|
|
Finance expenses, net
|
|
|
|
|
5,290
|
|
|
|
3,977
|
|
|
|
33%
|
|
|
|
2,689
|
|
|
|
1,856
|
|
|
45%
|
|
Income before tax on income
|
|
|
|
|
20,256
|
|
|
|
25,657
|
|
|
|
|
|
|
|
11,290
|
|
|
|
21,388
|
|
|
|
|
Taxes on income
|
|
|
|
|
4,767
|
|
|
|
2,739
|
|
|
|
|
|
|
|
2,457
|
|
|
|
2,401
|
|
|
|
|
Net income for the period
|
|
|
|
|
15,489
|
|
|
|
22,918
|
|
|
|
|
|
|
|
8,833
|
|
|
|
18,987
|
|
|
|
|
Income for period excluding non-recurring items, net of tax
|
|
|
|
|
15,489
|
|
|
|
10,055
|
|
|
|
54%
|
|
|
|
8,833
|
|
|
|
6,124
|
|
|
44%
|
|
Attribution of net earnings for the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed to company's shareholders
|
|
|
|
|
15,429
|
|
|
|
22,858
|
|
|
|
|
|
|
|
8,803
|
|
|
|
18,957
|
|
|
|
|
Attributed to non-controlling interests
|
|
|
|
|
60
|
|
|
|
60
|
|
|
|
|
|
|
|
30
|
|
|
|
30
|
|
|
|
|
|
|
|
|
|
15,489
|
|
|
|
22,918
|
|
|
|
|
|
|
|
8,833
|
|
|
|
18,987
|
|
|
|
|
Net diluted earnings per share attributed to shareholders of the
company
|
|
|
|
|
0.61
|
|
|
|
0.41
|
|
|
|
49%
|
|
|
|
0.35
|
|
|
|
0.25
|
|
|
40%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELTA GALIL INDUSTRIES LTD.
Consolidated Cash Flow Reports
For the 3-month and 6-month periods ending June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ending
|
|
|
|
Three months ending
|
|
|
|
|
|
|
June 30
|
|
|
|
June 30
|
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit for the period
|
|
|
|
|
15,489
|
|
|
|
22,918
|
|
|
|
8,833
|
|
|
|
18,987
|
|
Adjustments required to reflect cash flows deriving from operating
activities
|
|
|
|
|
(715)
|
|
|
|
17,434
|
|
|
|
14,079
|
|
|
|
(1,208)
|
|
Interest paid in cash
|
|
|
|
|
(2,584)
|
|
|
|
(3,086)
|
|
|
|
(634)
|
|
|
|
(525)
|
|
Interest received in cash
|
|
|
|
|
107
|
|
|
|
539
|
|
|
|
77
|
|
|
|
219
|
|
Taxes on income paid in cash, net
|
|
|
|
|
(7,568)
|
|
|
|
(2,324)
|
|
|
|
(4,353)
|
|
|
|
(1,385)
|
|
Net cash generated from operating activities
|
|
|
|
|
4,729
|
|
|
|
35,481
|
|
|
|
18,002
|
|
|
|
16,088
|
|
Cash flows from investment activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of fixed assets and intangible assets
|
|
|
|
|
(9,611)
|
|
|
|
(6,410)
|
|
|
|
(5,024)
|
|
|
|
(4,220)
|
|
Restricted cash deposit
|
|
|
|
|
1,010
|
|
|
|
(86,527)
|
|
|
|
389
|
|
|
|
(86,527)
|
|
Proceeds from realization of assets held for sale
|
|
|
|
|
1,003
|
|
|
|
1,865
|
|
|
|
655
|
|
|
|
1,824
|
|
Payments related to realization of asset held for sale
|
|
|
|
|
-
|
|
|
|
(705)
|
|
|
|
-
|
|
|
|
(244)
|
|
Proceeds from selling of fixed asset
|
|
|
|
|
466
|
|
|
|
506
|
|
|
|
408
|
|
|
|
6
|
|
Loans to subcontractor, net
|
|
|
|
|
(400)
|
|
|
|
(400)
|
|
|
|
(227)
|
|
|
|
-
|
|
Loans granted to employees
|
|
|
|
|
(21)
|
|
|
|
(28)
|
|
|
|
(14)
|
|
|
|
(15)
|
|
Repayment of loans from employees
|
|
|
|
|
24
|
|
|
|
31
|
|
|
|
15
|
|
|
|
15
|
|
Others
|
|
|
|
|
(52)
|
|
|
|
(126)
|
|
|
|
(20)
|
|
|
|
96
|
|
Net cash used for Investing activities
|
|
|
|
|
(7,581)
|
|
|
|
(91,794)
|
|
|
|
(3,818)
|
|
|
|
(89,065)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid to non-controlling interest holders in consolidated
subsidiary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
(67)
|
|
|
|
-
|
|
|
|
(67)
|
|
Payments of long-term credit related to purchase of fixed asset
|
|
|
|
|
(1,376)
|
|
|
|
-
|
|
|
|
(1,376)
|
|
|
|
-
|
|
Dividend paid
|
|
|
|
|
(5,000)
|
|
|
|
(3,900)
|
|
|
|
(2,500)
|
|
|
|
(1,900)
|
|
Repayment of loans and other long-term liabilities
|
|
|
|
|
(1,883)
|
|
|
|
(1,056)
|
|
|
|
(1,317)
|
|
|
|
(906)
|
|
Short-term credit from banking corporations, net
|
|
|
|
|
(1,284)
|
|
|
|
(53,182)
|
|
|
|
(17,056)
|
|
|
|
(48,020)
|
|
Issuance of debentures, net
|
|
|
|
|
-
|
|
|
|
50,987
|
|
|
|
-
|
|
|
|
50,987
|
|
Proceeds from exercise of employee options
|
|
|
|
|
1,816
|
|
|
|
1,247
|
|
|
|
1,355
|
|
|
|
1,044
|
|
Net cash generated from (used in) financing activities
|
|
|
|
|
(7,727)
|
|
|
|
(5,971)
|
|
|
|
(20,894)
|
|
|
|
1,138
|
|
Net decrease in cash and cash equivalents
|
|
|
|
|
(10,579)
|
|
|
|
(62,284)
|
|
|
|
(6,710)
|
|
|
|
(71,839)
|
|
Exchange rate differences and revaluation of cash and cash
equivalents, net
|
|
|
|
|
(71)
|
|
|
|
623
|
|
|
|
308
|
|
|
|
884
|
|
Balance of cash and cash equivalents at the beginning of the
period
|
|
|
|
|
45,475
|
|
|
|
65,760
|
|
|
|
41,227
|
|
|
|
75,054
|
|
Balance of cash and cash equivalents at the end of the Period
|
|
|
|
|
34,825
|
|
|
|
4,099
|
|
|
|
34,825
|
|
|
|
4,099
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELTA GALIL INDUSTRIES LTD.
Consolidated Cash Flow Reports
For the 3-month and 6-month periods ending June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ending
|
|
|
|
Three months ending
|
|
|
|
|
|
|
June 30
|
|
|
|
June 30
|
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments required to reflect cash flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues and expenses not involving cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
7,304
|
|
|
|
4,589
|
|
|
|
3,708
|
|
|
|
2,397
|
|
Amortization
|
|
|
|
|
1,197
|
|
|
|
1,139
|
|
|
|
601
|
|
|
|
592
|
|
Cash revaluation, net
|
|
|
|
|
(16)
|
|
|
|
(623)
|
|
|
|
(20)
|
|
|
|
(884)
|
|
Interest paid in cash
|
|
|
|
|
2,584
|
|
|
|
3,086
|
|
|
|
634
|
|
|
|
525
|
|
Interest received in cash
|
|
|
|
|
(107)
|
|
|
|
(539)
|
|
|
|
(77)
|
|
|
|
(219)
|
|
Taxes on income paid in cash, net
|
|
|
|
|
7,568
|
|
|
|
2,324
|
|
|
|
4,353
|
|
|
|
1,385
|
|
Deferred taxes on income, net
|
|
|
|
|
(773)
|
|
|
|
1,976
|
|
|
|
(1,232)
|
|
|
|
2,141
|
|
Severance pay liability, net
|
|
|
|
|
300
|
|
|
|
76
|
|
|
|
179
|
|
|
|
(28)
|
|
Capital gain from sale of fixed assets and asset held for sale
|
|
|
|
|
(1,343)
|
|
|
|
-
|
|
|
|
(1,174)
|
|
|
|
-
|
|
Capital gain from realization of asset classified as held for sale
|
|
|
|
|
-
|
|
|
|
(19,910)
|
|
|
|
-
|
|
|
|
(19,910)
|
|
Impairment of fixed assets
|
|
|
|
|
-
|
|
|
|
1,309
|
|
|
|
-
|
|
|
|
1,309
|
|
Restructuring expenses
|
|
|
|
|
-
|
|
|
|
1,094
|
|
|
|
-
|
|
|
|
1,094
|
|
Change in benefit component of options granted to employees
|
|
|
|
|
237
|
|
|
|
470
|
|
|
|
113
|
|
|
|
182
|
|
Change in fair value of financial instruments derived from hedging
against currency exposure
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(491)
|
|
|
|
(374)
|
|
|
|
279
|
|
|
|
(696)
|
|
Long-term pre-paid expenses
|
|
|
|
|
(239)
|
|
|
|
22
|
|
|
|
(19)
|
|
|
|
38
|
|
Others
|
|
|
|
|
(58)
|
|
|
|
746
|
|
|
|
(72)
|
|
|
|
612
|
|
|
|
|
|
|
16,163
|
|
|
|
(4,615)
|
|
|
|
7,273
|
|
|
|
(11,462)
|
|
Changes to operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in trade receivables
|
|
|
|
|
(7,475)
|
|
|
|
7,011
|
|
|
|
(5,442)
|
|
|
|
(2,395)
|
|
Increase in other receivable and balances
|
|
|
|
|
(3,925)
|
|
|
|
(1,124)
|
|
|
|
(346)
|
|
|
|
(2,090)
|
|
Increase (decrease) in trade payables
|
|
|
|
|
(236)
|
|
|
|
6,834
|
|
|
|
13,519
|
|
|
|
11,897
|
|
Increase (decrease) in other payables
|
|
|
|
|
4,309
|
|
|
|
(135)
|
|
|
|
3,631
|
|
|
|
5,280
|
|
Decrease (increase) in inventory
|
|
|
|
|
(9,551)
|
|
|
|
9,463
|
|
|
|
(4,556)
|
|
|
|
(2,438)
|
|
|
|
|
|
|
(16,878)
|
|
|
|
22,049
|
|
|
|
6,806
|
|
|
|
10,254
|
|
|
|
|
|
|
(715)
|
|
|
|
17,434
|
|
|
|
14,079
|
|
|
|
(1,208)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contacts
Delta Galil Industries, Ltd.
Nissim Douek, +972-54-5201178
Nissim@unik.co.il
or
U.S.
Media Contact:
Berns Communications Group
Stacy
Berns/Melissa Jaffin
+1-212-994-4660
sberns@bcg-pr.com