Operating Income Rises 35% from Prior Year Excluding Non-Recurring
Items on a Sales Increase of 10%
Strong Growth Driven by Branded Business, Retail, and Expanded
Global Presence
Raising 2013 Guidance; Full-Year EPS Now Expected to Reach
$1.71-1.75 before Non-Recurring Items
Quarterly Highlights
-
Sales increased to $257.2 million in the 2013 third quarter, up 10%
from the same period of 2012.
-
Delta Galil delivered its 16th consecutive quarter of
year-over-year organic sales growth.
-
Operating income before non-recurring items was $21.3 million in the
2013 third quarter, growing 35% from the comparable amount a year ago.
-
EBITDA before non-recurring items was $25.2 million or 9.8% of sales
in the 2013 third quarter, increasing 28% compared with $19.7 million
before non-recurring items or 8.4% of sales in the same quarter of
2012.
-
Net income attributed to shareholders before non-recurring items rose
to $14.2 million in the 2013 third quarter, increasing 43% from the
comparable amount in 2012.
-
Diluted earnings per share attributed to shareholders before
non-recurring items increased to $0.56 for the 2013 third quarter, up
37% from the comparable amount of $0.41 a year ago.
-
Operating cash flow was positive $19.4 million in the 2013 third
quarter, versus $4.8 million in the same period of 2012.
-
The Board of Directors declared a dividend of $3 million (an increase
from $2.5 million per quarter), or $0.1215 per share, to be
distributed on November 20, 2013. The determining and "ex-dividend"
date will be November 7, 2013, per the Tel Aviv Stock Exchange.
-
Strong balance sheet was highlighted by $85.5 million in cash and a
record $305.7 million in equity as of September 30, 2013.
-
2013 full-year guidance increased: sales are now expected to be
$965-975 million, up from prior forecast of $940-950 million.
Full-year 2013 diluted EPS before non-recurring items is now expected
to be $1.71-$1.75, up from prior forecast of $1.59-$1.67.
-
Isaac Dabah, CEO of Delta Galil, noted: “The Company has continued to
set records for sales, net profit and EPS throughout 2013. The main
growth engines driving our higher top-line and increasing
profitability include our branded business, retail operations, the
Schiesser acquisition and the Delta USA mass market segment. We are
confident in Delta Galil’s bright future based on our dynamic growth,
diversified portfolio, financial resources, strong management team and
track record of meeting the needs of many of the world’s leading
brands and retailers.”
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 third quarter and nine months
ended September 30, 2013.
The Company reported sales of $257.2 million for the third quarter of
2013, up from $234.0 million for the same quarter last year, an increase
of 10%. Sales in the first nine months of 2013 were $718.8 million,
compared to $571.2 million in the same period of 2012, an increase of
26%, representing an organic sales growth of 11%.
Operating income excluding non-recurring items was $21.3 million for
third quarter 2013, up 35% from $15.8 million in the same quarter of
2012. In the first nine months of 2013, operating income excluding
non-recurring items was $46.8 million, compared to $31.0 million in the
same period of 2012, a 51% increase. In the year-ago nine month period,
total non-recurring items included a net gain of $24.2 million pre-tax,
relating to a capital gain from a real estate sale and negative goodwill
relating to the Schiesser acquisition, net of Schiesser acquisition
costs, fixed asset impairment and restructuring expenses. In 2013,
non-recurring items included a restructuring expense of $3.5 million
relating to the consolidation of 6 manufacturing sites into 4 sites in
Egypt, offset by restructuring income of $2.0 million from the reversal
of a prior year restructuring accrual.
A key contributor to the higher operating income was an expanding gross
profit margin, which rose to 27.4% in the 2013 third quarter from 24.3%
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 excluding non-recurring items
was $14.2 million in the 2013 third quarter, compared to $10.0 million
excluding non-recurring items in the same quarter of 2012, a 43%
increase. Diluted earnings per share attributed to shareholders
excluding non-recurring items were $0.56 for the 2013 third quarter, up
from $0.41 for the 2012 third quarter excluding non-recurring items. For
the first nine months of 2013, net income attributable to shareholders
excluding non-recurring items was $29.6 million or $1.18 per diluted
share, compared to $20.0 million or $0.81 per diluted share excluding
non-recurring items for the same period of 2012.
Management Comment
Isaac Dabah, CEO of Delta Galil, stated: “The Company has continued to
set records for sales, net profit and EPS throughout 2013. The main
growth engines driving our higher top-line and increasing profitability
include our branded business, retail operations, the Schiesser
acquisition and the Delta USA mass market segment. As a result of the
powerful forward momentum in our business, we are pleased to be able to
raise our financial guidance and reward our shareholders with a higher
dividend payout. Credit for our solid accomplishments goes to our senior
management team, which is sharply focused on driving innovation,
excellence and shareholder value.”
“Looking ahead, we are continuing to invest in innovation and a
world-class supply chain. For example, we are shifting some production
from Egypt to Southeast Asia to satisfy our customers’ requirements for
dependable, timely and cost-efficient manufacturing processes. We are
confident in Delta Galil’s bright future based on our dynamic growth,
diversified portfolio, solid financial resources, strong management team
and track record of meeting the needs of many of the world’s leading
brands and retailers.”
EBITDA, Cash Flow, Net Debt , Equity and
Dividend Declaration
EBITDA before non-recurring items was $25.2 million or 9.8% of sales in
the 2013 third quarter, increasing 28% compared with $19.7 million
before non-recurring items or 8.4% of sales in the same quarter of 2012.
For the first nine months of 2013, EBITDA before non-recurring items was
$59.3 million or 8.2% of sales, rising 46% compared with $40.7 million
before non-recurring items or 7.1% of sales in the same 2012 period.
Operating cash flow was positive $19.4 million in the 2013 third
quarter, versus $4.8 million in the same period of 2012.
Net financial debt decreased substantially, to $85.4 million at
September 30, 2013 from $109.4 million a year earlier.
Equity on September 30, 2013 was a record $305.7 million, compared to
$259.0 million a year earlier.
Delta Galil declared a dividend of $3.0 million (an increase from $2.5
million per quarter), or $0.1215 per share, to be distributed on
November 20, 2013. The determining and "ex-dividend" date will be
November 7, 2013, per the Tel Aviv Stock Exchange.
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 $965 million-$975
million, representing an average increase of over 18.6% from 2012
sales of $817.8 million. (Prior forecast was $940 million-$950
million).
-
Full-year 2013 EBIT before non-recurring items is expected to range
between $66.5 million-$68.5 million, representing an average increase
of over 33.2% from 2012 EBIT before capital gains and one-time items
of $50.7 million. (Prior forecast was $61 million-$65 million).
-
Full-year 2013 EBITDA before non-recurring items is expected to range
between $83.4 million-$85.4 million, representing an average increase
of over 30.2% from 2012 EBITDA (2012 EBITDA was $64.8 million).
-
Full-year 2013 net income before non-recurring items is expected to
range between $43.0 million-$44.5 million, representing an average
increase of over 29.5% from 2012 net income before one-time items of
$33.8 million. (Prior forecast was $40 million-$42 million).
-
Full-year 2013 diluted EPS before non-recurring items is expected to
range between $1.71-$1.75, representing an average increase of nearly
26.2% from 2012 EPS before capital gains and one-time items of $1.37.
(Prior forecast was $1.59-$1.67).
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 September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30
|
|
|
December 31
|
|
|
|
|
2013
|
|
|
2012
|
|
|
2012
|
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
85,541
|
|
|
10,976
|
|
|
45,475
|
|
Restricted Cash
|
|
|
1,421
|
|
|
2,860
|
|
|
2,822
|
|
Other accounts receivable:
|
|
|
|
|
|
|
|
|
|
|
Trade receivables
|
|
|
113,968
|
|
|
112,986
|
|
|
108,735
|
|
Taxes on income receivable
|
|
|
2,040
|
|
|
976
|
|
|
125
|
|
Others
|
|
|
23,435
|
|
|
14,637
|
|
|
12,124
|
|
Financial derivative
|
|
|
1,994
|
|
|
-
|
|
|
719
|
|
Inventory
|
|
|
175,433
|
|
|
159,677
|
|
|
150,309
|
|
Assets classified as held for sale
|
|
|
1,018
|
|
|
6,183
|
|
|
6,456
|
|
Total current assets
|
|
|
404,850
|
|
|
308,295
|
|
|
326,765
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets:
|
|
|
|
|
|
|
|
|
|
|
Long-term pre-paid expenses
|
|
|
419
|
|
|
385
|
|
|
562
|
|
Investment property
|
|
|
4,790
|
|
|
4,749
|
|
|
4,795
|
|
Long-term receivables
|
|
|
7,596
|
|
|
12,525
|
|
|
12,710
|
|
Fixed assets, net of accumulated depreciation
|
|
|
97,906
|
|
|
90,836
|
|
|
93,019
|
|
Intangible assets, net of accumulated amortization
|
|
|
119,143
|
|
|
102,266
|
|
|
111,482
|
|
Deferred tax assets
|
|
|
9,232
|
|
|
6,635
|
|
|
8,833
|
|
Financial derivative
|
|
|
7,256
|
|
|
-
|
|
|
1,045
|
|
Total non-current assets
|
|
|
246,342
|
|
|
217,396
|
|
|
232,446
|
|
Total assets
|
|
|
651,192
|
|
|
525,691
|
|
|
559,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30
|
|
|
December 31
|
|
|
|
|
2013
|
|
|
2012
|
|
|
2012
|
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
Short-term bank loans
|
|
|
40,202
|
|
|
26,523
|
|
|
40,175
|
|
Current maturities of long-term loans from banking corporations
|
|
|
300
|
|
|
2,110
|
|
|
1,357
|
|
Current maturities of debentures
|
|
|
18,051
|
|
|
14,863
|
|
|
15,965
|
|
Financial Derivative
|
|
|
-
|
|
|
52
|
|
|
|
|
Other accounts payable:
|
|
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
81,099
|
|
|
73,161
|
|
|
72,351
|
|
Taxes on income payable
|
|
|
4,552
|
|
|
8,016
|
|
|
5,029
|
|
Others
|
|
|
55,725
|
|
|
47,986
|
|
|
47,479
|
|
Total current liabilities
|
|
|
199,929
|
|
|
172,711
|
|
|
182,356
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities:
|
|
|
|
|
|
|
|
|
|
|
Loans from financial institutions, less current maturities
|
|
|
-
|
|
|
302
|
|
|
150
|
|
Severance pay liabilities less plan assets
|
|
|
2,950
|
|
|
1,574
|
|
|
2,679
|
|
Other non-current liabilities
|
|
|
17,997
|
|
|
8,386
|
|
|
13,543
|
|
Debentures
|
|
|
120,793
|
|
|
75,682
|
|
|
79,323
|
|
Financial derivative
|
|
|
-
|
|
|
5,416
|
|
|
-
|
|
Reserve for deferred taxes
|
|
|
3,786
|
|
|
2,663
|
|
|
3,361
|
|
Total non-current liabilities
|
|
|
145,526
|
|
|
94,023
|
|
|
99,056
|
|
Total liabilities
|
|
|
345,455
|
|
|
266,734
|
|
|
281,412
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders of the parent company:
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
23,467
|
|
|
23,191
|
|
|
23,311
|
|
Share premium
|
|
|
126,092
|
|
|
122,839
|
|
|
124,220
|
|
Other capital reserves
|
|
|
13,639
|
|
|
1,637
|
|
|
8,736
|
|
Unassigned income balance
|
|
|
151,343
|
|
|
118,826
|
|
|
130,364
|
|
Treasury shares
|
|
|
(10,996)
|
|
|
(9,700)
|
|
|
(10,996)
|
|
|
|
|
303,545
|
|
|
256,793
|
|
|
275,635
|
|
Minority interests
|
|
|
2,192
|
|
|
2,164
|
|
|
2,164
|
|
Total equity
|
|
|
305,737
|
|
|
258,957
|
|
|
277,799
|
|
Total liabilities and equity
|
|
|
651,192
|
|
|
525,691
|
|
|
559,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELTA GALIL INDUSTRIES LTD.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Comprehensive Income For the
3-month and 9-month periods ending September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30
|
|
|
% Increase
|
|
|
Three months ended September 30
|
|
|
% Increase (Decrease)
|
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
Except for Earnings per Share Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
718,822
|
|
|
571,212
|
|
|
26%
|
|
|
257,199
|
|
|
233,996
|
|
|
10%
|
|
Cost of sales
|
|
|
530,317
|
|
|
451,081
|
|
|
|
|
|
186,841
|
|
|
177,082
|
|
|
|
|
Gross profit
|
|
|
188,505
|
|
|
120,131
|
|
|
57%
|
|
|
70,358
|
|
|
56,914
|
|
|
24%
|
|
% of sales
|
|
|
26.2%
|
|
|
21.0%
|
|
|
|
|
|
27.4%
|
|
|
24.3%
|
|
|
|
|
Selling and marketing expenses
|
|
|
114,919
|
|
|
70,426
|
|
|
63%
|
|
|
39,823
|
|
|
33,315
|
|
|
20%
|
|
% of sales
|
|
|
16.0%
|
|
|
12.3%
|
|
|
|
|
|
15.5%
|
|
|
14.2%
|
|
|
|
|
Administrative and general expenses
|
|
|
27,791
|
|
|
19,194
|
|
|
45%
|
|
|
8,455
|
|
|
7,855
|
|
|
8%
|
|
% of sales
|
|
|
3.9%
|
|
|
3.4%
|
|
|
|
|
|
3.3%
|
|
|
3.4%
|
|
|
|
|
Other income, net
|
|
|
1,037
|
|
|
468
|
|
|
|
|
|
(794)
|
|
|
58
|
|
|
|
|
Operating income excluding non-recurring items
|
|
|
46,832
|
|
|
30,979
|
|
|
51%
|
|
|
21,286
|
|
|
15,802
|
|
|
35%
|
|
% of sales
|
|
|
6.5%
|
|
|
5.4%
|
|
|
|
|
|
8.3%
|
|
|
6.8%
|
|
|
|
|
Capital gain from selling of asset held for sale
|
|
|
|
|
|
19,910
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schiesser acquisition cost
|
|
|
|
|
|
1,160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income derived from adjustments due to Purchase Price
Allocation of Schiesser
|
|
|
|
|
|
12,163
|
|
|
|
|
|
|
|
|
12,163
|
|
|
|
|
Impairment of fixed assets
|
|
|
|
|
|
1,309
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring expenses
|
|
|
1,529
|
|
|
5,424
|
|
|
|
|
|
1,529
|
|
|
2,441
|
|
|
|
|
Operating income
|
|
|
45,303
|
|
|
55,159
|
|
|
|
|
|
19,757
|
|
|
25,524
|
|
|
|
|
Finance expenses, net
|
|
|
7,518
|
|
|
6,805
|
|
|
10%
|
|
|
2,228
|
|
|
2,828
|
|
|
(21%)
|
|
Income before tax on income
|
|
|
37,785
|
|
|
48,354
|
|
|
|
|
|
17,529
|
|
|
22,696
|
|
|
|
|
Taxes on income
|
|
|
9,622
|
|
|
5,338
|
|
|
|
|
|
4,855
|
|
|
2,599
|
|
|
|
|
Equity income
|
|
|
|
|
|
93
|
|
|
|
|
|
|
|
|
93
|
|
|
|
|
Net income for the period
|
|
|
28,163
|
|
|
43,109
|
|
|
|
|
|
12,674
|
|
|
20,190
|
|
|
|
|
Income for period excluding non-recurring items, net of tax
|
|
|
29,737
|
|
|
20,052
|
|
|
48%
|
|
|
14,248
|
|
|
9,995
|
|
|
43%
|
|
Attribution of net earnings for the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed to company's shareholders
|
|
|
28,073
|
|
|
43,019
|
|
|
|
|
|
12,644
|
|
|
20,160
|
|
|
|
|
Attributed to non-controlling interests
|
|
|
90
|
|
|
90
|
|
|
|
|
|
30
|
|
|
30
|
|
|
|
|
|
|
|
28,163
|
|
|
43,109
|
|
|
|
|
|
12,674
|
|
|
20,190
|
|
|
|
|
Net diluted earnings per share attributed to shareholders of the
company
|
|
|
1.11
|
|
|
1.75
|
|
|
|
|
|
0.50
|
|
|
0.82
|
|
|
|
|
Net diluted earnings per share excluding non-recurring
items net of tax, attributed to shareholders of the company
|
|
|
1.18
|
|
|
0.81
|
|
|
46%
|
|
|
0.56
|
|
|
0.41
|
|
|
37%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELTA GALIL INDUSTRIES LTD.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Cash Flow Reports For the 3-month and 9-month
periods ending September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ending September 30
|
|
|
Three months ending September 30
|
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
(Unaudited)
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit for the period
|
|
|
28,163
|
|
|
43,109
|
|
|
12,674
|
|
|
20,190
|
|
Adjustments required to reflect cash flows deriving from operating
activities
|
|
|
14,067
|
|
|
5,021
|
|
|
14,782
|
|
|
(12,412)
|
|
Interest paid in cash
|
|
|
(6,166)
|
|
|
(5,385)
|
|
|
(3,583)
|
|
|
(2,299)
|
|
Interest received in cash
|
|
|
287
|
|
|
541
|
|
|
180
|
|
|
2
|
|
Taxes on income paid in cash, net
|
|
|
(12,247)
|
|
|
(3,050)
|
|
|
(4,678)
|
|
|
(727)
|
|
Net cash generated from operating activities
|
|
|
24,104
|
|
|
40,236
|
|
|
19,375
|
|
|
4,754
|
|
Cash flows from investment activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash added from purchased subsidiary
|
|
|
-
|
|
|
12,258
|
|
|
-
|
|
|
12,258
|
|
Insolvency and other payments regarding subsidiary purchase
|
|
|
-
|
|
|
(86,052)
|
|
|
-
|
|
|
(85,172)
|
|
Acquisition of fixed assets and intangible assets
|
|
|
(15,904)
|
|
|
(12,260)
|
|
|
(6,293)
|
|
|
(5,850)
|
|
Restricted cash deposit
|
|
|
1,434
|
|
|
(2,860)
|
|
|
424
|
|
|
82,787
|
|
Proceeds from realization of assets held for sale
|
|
|
1,577
|
|
|
2,903
|
|
|
574
|
|
|
1,038
|
|
Proceeds from selling of fixed asset
|
|
|
526
|
|
|
563
|
|
|
60
|
|
|
57
|
|
Proceeds from the sale of a real estate asset in Nahariya
|
|
|
2,118
|
|
|
(705)
|
|
|
2,118
|
|
|
-
|
|
Loan to a subcontractor
|
|
|
(412)
|
|
|
(400)
|
|
|
(12)
|
|
|
-
|
|
Loans granted to employees
|
|
|
(33)
|
|
|
(37)
|
|
|
(12)
|
|
|
(9)
|
|
Repayment of loans from employees
|
|
|
36
|
|
|
40
|
|
|
12
|
|
|
9
|
|
Others
|
|
|
(118)
|
|
|
(292)
|
|
|
(67)
|
|
|
(164)
|
|
Net cash used for (generated from) Investing activities
|
|
|
(10,776)
|
|
|
(86,842)
|
|
|
(3,196)
|
|
|
4,954
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid to non-controlling interest holders in consolidated
subsidiary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(63)
|
|
|
(97)
|
|
|
(63)
|
|
|
(30)
|
|
Long term payables credit for fixed assets purchase
|
|
|
(1,577)
|
|
|
-
|
|
|
(201)
|
|
|
-
|
|
Debentures repayment
|
|
|
(11,285)
|
|
|
(11,285)
|
|
|
(11,285)
|
|
|
(11,285)
|
|
Proceeds from the issuance of debentures, less issuance expenses
|
|
|
49,710
|
|
|
50,987
|
|
|
49,710
|
|
|
-
|
|
Dividend paid
|
|
|
(7,500)
|
|
|
(6,000)
|
|
|
(2,500)
|
|
|
(2,100)
|
|
Repayment of loans and other long-term liabilities
|
|
|
(2,723)
|
|
|
(1,730)
|
|
|
(839)
|
|
|
(675)
|
|
Short-term credit from banking corporations, net
|
|
|
(795)
|
|
|
(42,526)
|
|
|
(489)
|
|
|
10,656
|
|
Proceeds from exercise of employee options
|
|
|
2,028
|
|
|
1,708
|
|
|
212
|
|
|
461
|
|
Net cash generated from (used in) financing activities
|
|
|
27,795
|
|
|
(8,943)
|
|
|
35,523
|
|
|
(2,973)
|
|
Net decrease in cash and cash equivalents
|
|
|
41,123
|
|
|
(55,549)
|
|
|
51,702
|
|
|
6,735
|
|
Exchange rate differences and revaluation of cash and cash
equivalents, net
|
|
|
(1,057)
|
|
|
765
|
|
|
(986)
|
|
|
142
|
|
Balance of cash and cash equivalents at the beginning of the
period
|
|
|
45,475
|
|
|
65,760
|
|
|
34,825
|
|
|
4,099
|
|
Balance of cash and cash equivalents at the end of the Period
|
|
|
85,541
|
|
|
10,976
|
|
|
85,541
|
|
|
10,976
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELTA GALIL INDUSTRIES LTD.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Cash Flow Reports For the 3-month and 9-month
periods ending September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ending September 30
|
|
|
Three months ending September 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
|
|
|
10,701
|
|
|
7,939
|
|
|
3,397
|
|
|
3,350
|
|
Amortization
|
|
|
1,750
|
|
|
1,727
|
|
|
552
|
|
|
588
|
|
Impairment of fixed assets
|
|
|
-
|
|
|
1,309
|
|
|
-
|
|
|
-
|
|
Cash revaluation, net
|
|
|
1,175
|
|
|
(484)
|
|
|
1,191
|
|
|
139
|
|
Interest paid in cash
|
|
|
6,166
|
|
|
5,385
|
|
|
3,583
|
|
|
2,299
|
|
Interest received in cash
|
|
|
(287)
|
|
|
(541)
|
|
|
(180)
|
|
|
(2)
|
|
Taxes on income paid in cash, net
|
|
|
12,247
|
|
|
3,050
|
|
|
4,678
|
|
|
727
|
|
Deferred taxes on income, net
|
|
|
106
|
|
|
2,545
|
|
|
879
|
|
|
569
|
|
Severance pay liability, net
|
|
|
275
|
|
|
158
|
|
|
(25)
|
|
|
82
|
|
Restructuring expenses, net
|
|
|
1,529
|
|
|
2,286
|
|
|
1,529
|
|
|
1,193
|
|
Capital gain from sale of fixed assets and asset held for sale
|
|
|
(1,103)
|
|
|
23
|
|
|
240
|
|
|
23
|
|
Capital gain from sale of a real estate in Nahariya
|
|
|
-
|
|
|
(19,910)
|
|
|
-
|
|
|
-
|
|
Change in benefit component of options granted to employees
|
|
|
377
|
|
|
723
|
|
|
140
|
|
|
254
|
|
Change in fair value of financial instruments
|
|
|
262
|
|
|
(93)
|
|
|
753
|
|
|
281
|
|
Changes in long term balances
|
|
|
(416)
|
|
|
(59)
|
|
|
(177)
|
|
|
(81)
|
|
Income adjustments due to Purchase Price Allocation
|
|
|
-
|
|
|
(12,619)
|
|
|
-
|
|
|
(12,619)
|
|
Others
|
|
|
123
|
|
|
906
|
|
|
181
|
|
|
159
|
|
|
|
|
32,905
|
|
|
(7,655)
|
|
|
16,741
|
|
|
(3,038)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes to operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in trade receivables
|
|
|
(4,768)
|
|
|
(2,891)
|
|
|
2,707
|
|
|
(9,902)
|
|
Decrease (increase) in other receivable and balances
|
|
|
(4,002)
|
|
|
(25)
|
|
|
(77)
|
|
|
1,099
|
|
Increase in trade payables
|
|
|
9,205
|
|
|
9,582
|
|
|
9,442
|
|
|
2,748
|
|
Increase (decrease) in other payables
|
|
|
3,777
|
|
|
(1,839)
|
|
|
(532)
|
|
|
(1,705)
|
|
Increase in long term liabilities
|
|
|
814
|
|
|
-
|
|
|
814
|
|
|
-
|
|
Decrease (increase) in inventory
|
|
|
(23,864)
|
|
|
7,849
|
|
|
(14,313)
|
|
|
(1,614)
|
|
|
|
|
(18,838)
|
|
|
12,676
|
|
|
(1,959)
|
|
|
(9,374)
|
|
|
|
|
14,067
|
|
|
5,021
|
|
|
14,782
|
|
|
(12,412)
|
Contacts
For Delta Galil Industries, Ltd.
Nissim Douek,
+972-54-5201178
Nissim@unik.co.il
or
U.S.
Media:
Berns Communications Group
Stacy Berns/Melissa
Jaffin
+1-212-994-4660
sberns@bcg-pr.com