Net Income was $6.5 Million, or $0.25 per share, Including
Acquisition Costs
Net Income Before One-Time Items Increased 2% to $9.1 Million;
Diluted EPS Before One-Time Items Increased 3% to $0.36
Reaffirms 2018 Guidance; Sales Expected to Reach $1,400
Million-$1,440 Million and Full-Year Diluted EPS Expected to Reach
$2.11-$2.30
Eminence Acquisition was Completed Earlier than Expected On July 6th
2018
2018 Second Quarter Highlights
-
Net income before one-time items totaled $9.1 million, compared to
$8.9 million last year, representing a 3% increase.
-
Net income was $6.5 million, including acquisition-related costs,
compared to $8.9 million last year.
-
Diluted earnings per share before one-time items increased 3% to
$0.36, compared to $0.35 last year.
-
Diluted earnings per share, including acquisition-related costs were
$0.25 for the second quarter of 2018, compared to $0.35 in the same
quarter last year.
-
Sales for the first six months of 2018 increased 3% to $673.4 million,
compared to $656.1 million for the comparable period last year.
-
A strong balance sheet was highlighted by $450 million in equity and
$105 million in cash as of June 30, 2018.
-
Financial guidance for 2018 was reaffirmed: Full-year 2018 sales are
expected to range between $1,400 million-$1,440 million, representing
an increase of 2%-5% from 2017 actual sales of $1,368.1 million.
Full-year 2018 diluted EPS excluding one-time items is expected to
range between $2.11-$2.30, representing an increase of 7%-16% from
2017 actual EPS, excluding one-time items, of $1.98.
-
Declared a dividend of $3.5 million, or $0.139 per share, to be
distributed on September 4, 2018. The determining and "ex-dividend"
date will be August 23, 2018.
-
The acquisition of the Eminence Group, which sells premier branded
underwear and leisurewear for men and women in France and Italy, was
completed earlier than expected.
-
Isaac Dabah, CEO of Delta Galil, stated: “We are very pleased with the
early completion of the Eminence Group acquisition, and believe it
provides a potential platform for growth, while expanding our presence
and branded business in the important France and Italy markets. We
remain committed to investing in new products and resources to drive
sustained profitable growth and long-term shareholder value. And with
a strong balance sheet and cash position, we have the necessary
financial resources to continue to invest, innovate and grow – both
organically and through acquisitions.”
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, as well as
leisurewear, activewear and denim, today reported net income of $6.5
million for the second quarter ended June 30, 2018, including a one-time
non-recurring charge of $3.95 million related to acquisition costs,
compared to net income of $8.9 million for the 2017 second quarter.
Excluding the acquisition-related cost, net income for the 2018 second
quarter was $9.1 million.
“During the quarter, we saw significant improvements in Delta Israel,
including a 14% increase in sales, as well as a strong performance by
Schiesser, including a 10% increase in sales.
”
Sales
The Company reported sales of $338.9 million for the second quarter of
2018, relatively flat from $340.5 million in the second quarter of 2017.
Sales for the first six months of 2018 were $673.4 million, up 3% from
$656.1 million in the same six-month period of 2017.
Operating Profit
Operating profit before one-time items was $15.2 million for the second
quarter of 2018, compared to $17.7 million in the second quarter of
2017, representing a 14% decrease. Operating profit was $11.3 million
for the second quarter of 2018, including $4 million acquisition-related
costs, compared to $17.7 million for the same period last year,
representing a 36% decrease.
Operating profit in the first six months of 2018 before one-time items
was $29.2 million, down 4% from $30.6 million in the same period of
2017. For the first six months of 2018, operating profit was $25.3
million, including $4 million acquisition-related costs, down 9% from
$27.9 million in the same period last year. The decrease in operating
profit was mainly a result of costs associated with a new distribution
center, as well as running costs and lower profitability in the
company's factories due to a change in the product's mix.
Net Income
Net income excluding the acquisition-related costs increased 2% to $9.1
million, from $8.9 million in the second quarter of 2017. Net income was
$6.5 million for the second quarter of 2018, including the
acquisition-related costs, down 27% from $8.9 million last year.
Net income before one-time items increased 3% for the first six months
of 2018, and totaled $16.6 million, compared to $16.2 million for the
same period of 2017. For the first six months of 2018, net income was
$14.2 million, including the acquisition-related costs, down 2% from
$14.4 million for the first six months of last year.
Diluted Earnings Per Share
Diluted earnings per share before one-time items increased 3% in the
2018 second quarter, and amounted to $0.36, compared to $0.35 in the
same quarter last year. Diluted earnings per share including
acquisition-related costs were $0.25 for the second quarter of 2018,
compared to $0.35 in the same quarter last year, representing a 27%
decrease.
Diluted earnings per share before one-time items increased 4% for the
2018 six-month period and totaled $0.65, compared to $0.63 for the prior
year period. For the first six months of 2018, diluted earnings per
share were $0.55, down 2% from $0.57 last year.
Management Comment
Isaac Dabah, CEO of Delta Galil, stated: “While we experienced
challenges in our second quarter, they were partially offset by
improvements in several business segments and regions, demonstrating the
strength of our diversified business model. We have a strong balance
sheet in place, and through our blend of branded and private label
products, an expanding global presence, and a range of market segments,
we remain positioned for long-term profitable growth.”
“During the quarter, we saw significant improvements in Delta Israel,
including a 14% increase in sales, as well as a strong performance by
Schiesser, including a 10% increase in sales.
“We were very pleased with the early completion of the Eminence Group
acquisition, as it adds a men’s premium French brand, while expanding
our business in France and Italy, where we currently lack significant
market share. The acquisition was financed using Euro bank loans at an
attractive interest rate. We will consolidate Eminence Group results
beginning in the third quarter.”
“Looking ahead, we expect the investments we made in our manufacturing
facilities to start having positive impacts on our bottom line towards
the second half of 2019. We are also excited about designer/influencer
collections in Delta Galil Premium Brands, possible initiatives with
online retailers, and the ability to introduce core Delta products
through the Eminence distribution channels. With a strong balance sheet
and cash position, we have the necessary financial resources to continue
to invest, innovate and grow – both organically and through
acquisitions.”
EBITDA, Cash Flow, Net Debt, Equity and Dividend
EBITDA was $22.9 million or 6.8% of sales in the second quarter of 2018,
compared to $25.5 million, or 7.5% of sales in the same quarter last
year. For the first six months of 2018, EBITDA was $44.3 million,
compared to $44.6 million in the same period of 2017.
Operating cash flow for the trailing 12 months ended June 30, 2018 was
$51.9 million, compared to $76.4 million for the trailing 12 months
ended June 30, 2017.
Net financial debt as of June 30, 2018 was $178.7 million, compared to
$169.7 million as of June 30, 2017 and $125.6 million as of December 31,
2017.
Equity on June 30, 2018 was $450.1 million, up from $417.8 million a
year earlier.
Delta Galil declared a dividend of $3.5 million, or $0.139 per share, to
be distributed on September 4, 2018. The determining and "ex-dividend"
date will be August 23, 2018.
2018 Financial Guidance
Delta Galil reaffirmed its 2018 financial guidance, excluding one-time
items and the positive impact expected from the Eminence Group
acquisition.
-
Full-year 2018 sales are expected to range between $1,400
million-$1,440 million, representing an increase of 2%-5% from 2017
actual sales of $1,368.1 million.
-
Full-year 2018 EBIT is expected to range between $91 million-$96
million, representing an increase of 4%-10% from 2017 actual EBIT of
$87.4 million.
-
Full-year 2018 EBITDA is expected to range between $119 million-$125
million, representing an increase of 3%-8% from 2017 actual EBITDA of
$115.9 million.
-
Full-year 2018 net income is expected to range between $54 million-$59
million, representing an increase of 7%-16% from 2017 actual net
income of $50.7 million.
-
Full-year 2018 diluted EPS is expected to range between $2.11-$2.30,
representing an increase of 7%-16% from 2017 actual EPS, of $1.98.
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. Delta Galil also
designs, develops, markets and sells branded denim apparel under the
brand 7 For All Mankind®, and ladies apparel under the brands
Splendid® and Ella Moss®. 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, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30
|
|
|
|
|
December 31
|
|
|
|
|
|
2018
|
|
|
|
|
2017
|
|
|
|
|
2017
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
(Audited)
|
|
|
|
|
|
Thousands of Dollars
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
104,753
|
|
|
|
|
99,138
|
|
|
|
|
137,470
|
|
Restricted Cash
|
|
|
|
1,180
|
|
|
|
|
1,577
|
|
|
|
|
1,430
|
|
Other accounts receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables
|
|
|
|
153,134
|
|
|
|
|
150,188
|
|
|
|
|
148,806
|
|
Taxes on income receivable
|
|
|
|
1,277
|
|
|
|
|
1,788
|
|
|
|
|
2,915
|
|
Others
|
|
|
|
27,192
|
|
|
|
|
18,689
|
|
|
|
|
20,632
|
|
Financial derivative
|
|
|
|
694
|
|
|
|
|
1,111
|
|
|
|
|
1,191
|
|
Inventory
|
|
|
|
295,680
|
|
|
|
|
261,393
|
|
|
|
|
269,877
|
|
Assets classified as held for sale
|
|
|
|
-
|
|
|
|
|
1,000
|
|
|
|
|
-
|
|
Total current assets
|
|
|
|
583,910
|
|
|
|
|
534,884
|
|
|
|
|
582,321
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in associated companies accounted using the equity
method and long-term receivables
|
|
|
|
14,460
|
|
|
|
|
10,830
|
|
|
|
|
11,142
|
|
Investment property
|
|
|
|
3,552
|
|
|
|
|
3,605
|
|
|
|
|
3,718
|
|
Fixed assets, net of accumulated depreciation
|
|
|
|
165,721
|
|
|
|
|
154,771
|
|
|
|
|
160,018
|
|
Goodwill
|
|
|
|
70,101
|
|
|
|
|
70,101
|
|
|
|
|
70,101
|
|
Intangible assets, net of accumulated amortization
|
|
|
|
156,304
|
|
|
|
|
150,856
|
|
|
|
|
158,768
|
|
Deferred tax assets
|
|
|
|
13,755
|
|
|
|
|
16,334
|
|
|
|
|
11,654
|
|
Financial derivative
|
|
|
|
10,592
|
|
|
|
|
22,619
|
|
|
|
|
22,800
|
|
Total non-current assets
|
|
|
|
434,485
|
|
|
|
|
429,116
|
|
|
|
|
438,201
|
|
Total assets
|
|
|
|
1,018,395
|
|
|
|
|
964,000
|
|
|
|
|
1,020,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELTA GALIL INDUSTRIES LTD.
|
|
Concise Consolidated Balance Sheets
|
|
As of June 30, 2018
|
|
|
|
|
|
|
|
June 30
|
|
|
|
|
December 31
|
|
|
|
|
|
2018
|
|
|
|
|
2017
|
|
|
|
|
2017
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
(Audited)
|
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term bank loans
|
|
|
|
24,598
|
|
|
|
|
108
|
|
|
|
|
28
|
|
Current maturities of debentures
|
|
|
|
20,409
|
|
|
|
|
14,745
|
|
|
|
|
20,596
|
|
Financial derivative
|
|
|
|
2,879
|
|
|
|
|
1,332
|
|
|
|
|
1,432
|
|
Other accounts payable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
|
117,271
|
|
|
|
|
100,094
|
|
|
|
|
112,028
|
|
Taxes on income payable
|
|
|
|
8,569
|
|
|
|
|
5,892
|
|
|
|
|
6,373
|
|
Others
|
|
|
|
97,609
|
|
|
|
|
93,380
|
|
|
|
|
117,804
|
|
Total current liabilities
|
|
|
|
271,335
|
|
|
|
|
215,551
|
|
|
|
|
258,261
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance pay liabilities less plan assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-current liabilities
|
|
|
|
4,151
|
|
|
|
|
3,507
|
|
|
|
|
4,057
|
|
Debentures
|
|
|
|
35,893
|
|
|
|
|
45,092
|
|
|
|
|
40,212
|
|
Reserve for deferred taxes
|
|
|
|
248,009
|
|
|
|
|
277,937
|
|
|
|
|
258,945
|
|
Financial derivative
|
|
|
|
8,951
|
|
|
|
|
4,160
|
|
|
|
|
7,724
|
|
Total non-current liabilities
|
|
|
|
297,004
|
|
|
|
|
330,696
|
|
|
|
|
310,938
|
|
Total liabilities
|
|
|
|
568,339
|
|
|
|
|
546,247
|
|
|
|
|
569,199
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders of the parent company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
23,712
|
|
|
|
|
23,700
|
|
|
|
|
23,708
|
|
Share premium
|
|
|
|
130,792
|
|
|
|
|
130,750
|
|
|
|
|
130,791
|
|
Other capital reserves
|
|
|
|
(1,314)
|
|
|
|
|
1,849
|
|
|
|
|
7,834
|
|
Retained earning
|
|
|
|
312,759
|
|
|
|
|
277,530
|
|
|
|
|
304,788
|
|
Treasury shares
|
|
|
|
(16,677)
|
|
|
|
|
(17,222)
|
|
|
|
|
(16,914)
|
|
|
|
|
|
449,272
|
|
|
|
|
416,607
|
|
|
|
|
450,207
|
|
Minority interests
|
|
|
|
784
|
|
|
|
|
1,146
|
|
|
|
|
1,116
|
|
Total equity
|
|
|
|
450,056
|
|
|
|
|
417,753
|
|
|
|
|
451,323
|
|
Total liabilities and equity
|
|
|
|
1,018,395
|
|
|
|
|
964,000
|
|
|
|
|
1,020,522
|
|
|
|
|
|
|
|
DELTA GALIL INDUSTRIES LTD.
|
|
Consolidated Statement of Comprehensive Income
|
|
For the 3-month and 6-month periods ending June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30
|
|
% Increase/(Decrease)
|
|
Three months ended June 30
|
|
% Increase/(Decrease)
|
|
|
|
|
|
2018
|
|
|
|
|
2017
|
|
|
|
2018
|
|
|
|
|
2017
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
|
Except for Earnings per Share Data
|
|
Sales
|
|
|
|
673,394
|
|
|
|
|
656,142
|
|
3%
|
|
338,907
|
|
|
|
|
340,461
|
|
(0%)
|
|
Cost of sales
|
|
|
|
423,776
|
|
|
|
|
418,098
|
|
|
|
216,200
|
|
|
|
|
216,360
|
|
|
|
Gross profit
|
|
|
|
249,618
|
|
|
|
|
238,044
|
|
5%
|
|
122,707
|
|
|
|
|
124,101
|
|
(1%)
|
|
% of sales
|
|
|
|
37.1%
|
|
|
|
|
36.3%
|
|
|
|
36.2%
|
|
|
|
|
36.5%
|
|
|
|
Selling and marketing expenses
|
|
|
|
189,928
|
|
|
|
|
173,949
|
|
9%
|
|
93,483
|
|
|
|
|
90,678
|
|
3%
|
|
% of sales
|
|
|
|
28.2%
|
|
|
|
|
26.5%
|
|
|
|
27.6%
|
|
|
|
|
26.6%
|
|
|
|
General and administrative expenses
|
|
|
|
31,458
|
|
|
|
|
33,138
|
|
(5%)
|
|
14,970
|
|
|
|
|
17,179
|
|
(13%)
|
|
% of sales
|
|
|
|
4.7%
|
|
|
|
|
5.1%
|
|
|
|
4.4%
|
|
|
|
|
5.0%
|
|
|
|
Other Expenses (income), net
|
|
|
|
(812)
|
|
|
|
|
576
|
|
|
|
(850)
|
|
|
|
|
(1,293)
|
|
|
|
Share in profits of associated company accounted for using the
equity method
|
|
|
|
161
|
|
|
|
|
187
|
|
|
|
141
|
|
|
|
|
157
|
|
|
|
Operating income excluding non-recurring items
|
|
|
|
29,205
|
|
|
|
|
30,568
|
|
(4%)
|
|
15,245
|
|
|
|
|
17,694
|
|
(14%)
|
|
% of sales
|
|
|
|
4.3%
|
|
|
|
|
4.7%
|
|
|
|
4.5%
|
|
|
|
|
5.2%
|
|
|
|
Restructuring expenses (Income)
|
|
|
|
(5)
|
|
|
|
|
2,665
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
Deal cost
|
|
|
|
3,950
|
|
|
|
|
-
|
|
|
|
3,950
|
|
|
|
|
-
|
|
|
|
Operating income
|
|
|
|
25,260
|
|
|
|
|
27,903
|
|
(9%)
|
|
11,295
|
|
|
|
|
17,694
|
|
(36%)
|
|
% of sales
|
|
|
|
3.8%
|
|
|
|
|
4.3%
|
|
|
|
3.3%
|
|
|
|
|
5.2%
|
|
|
|
Finance expenses, net
|
|
|
|
9,597
|
|
|
|
|
9,115
|
|
5%
|
|
4,568
|
|
|
|
|
5,405
|
|
(15%)
|
|
Income before tax on income
|
|
|
|
15,663
|
|
|
|
|
18,788
|
|
|
|
6,727
|
|
|
|
|
12,289
|
|
|
|
Taxes on income
|
|
|
|
1,795
|
|
|
|
|
4,289
|
|
|
|
269
|
|
|
|
|
3,379
|
|
|
|
Net income for the period
|
|
|
|
13,868
|
|
|
|
|
14,499
|
|
(4%)
|
|
6,458
|
|
|
|
|
8,910
|
|
(28%)
|
|
Net income for the period excluding one-time items, net of tax
|
|
|
|
16,620
|
|
|
|
|
16,151
|
|
3%
|
|
9,105
|
|
|
|
|
8,910
|
|
2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attribution of net earnings for the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed to company's shareholders
|
|
|
|
14,170
|
|
|
|
|
14,439
|
|
|
|
6,484
|
|
|
|
|
8,880
|
|
|
|
Attributed to non-controlling interests
|
|
|
|
(302)
|
|
|
|
|
60
|
|
|
|
(26)
|
|
|
|
|
30
|
|
|
|
|
|
|
|
13,868
|
|
|
|
|
14,499
|
|
|
|
6,458
|
|
|
|
|
8,910
|
|
|
|
Net diluted earnings per share attributed to company's
shareholders
|
|
|
|
0.55
|
|
|
|
|
0.57
|
|
(4%)
|
|
0.25
|
|
|
|
|
0.35
|
|
(27%)
|
|
Net diluted earnings per share, before non-recurring
items net of tax attributable to Company's shareholders
|
|
|
|
0.65
|
|
|
|
|
0.63
|
|
4%
|
|
0.36
|
|
|
|
|
0.35
|
|
3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELTA GALIL INDUSTRIES LTD.
|
|
Consolidated Cash Flow Reports
|
|
For the 3-month and 6-month periods ending June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ending
|
|
|
|
|
Three months ending
|
|
|
|
|
|
June 30
|
|
|
|
|
June 30
|
|
|
|
|
|
2018
|
|
|
|
|
2017
|
|
|
|
|
2018
|
|
|
|
|
2017
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period
|
|
|
|
13,868
|
|
|
|
|
14,499
|
|
|
|
|
6,458
|
|
|
|
|
8,910
|
|
Adjustments required to reflect cash flows deriving from operating
activities
|
|
|
|
(25,647)
|
|
|
|
|
(1,753)
|
|
|
|
|
7,961
|
|
|
|
|
11,729
|
|
Interest paid in cash
|
|
|
|
(5,953)
|
|
|
|
|
(7,480)
|
|
|
|
|
(2,523)
|
|
|
|
|
(3,224)
|
|
Interest received in cash
|
|
|
|
310
|
|
|
|
|
231
|
|
|
|
|
213
|
|
|
|
|
122
|
|
Taxes on income paid in cash, net
|
|
|
|
(2,546)
|
|
|
|
|
(2,746)
|
|
|
|
|
(1,748)
|
|
|
|
|
(1,645)
|
|
Net cash generated (used in) from operating activities
|
|
|
|
(19,968)
|
|
|
|
|
2,751
|
|
|
|
|
10,361
|
|
|
|
|
15,892
|
|
Cash flows from investment activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of fixed assets and intangible assets
|
|
|
|
(20,249)
|
|
|
|
|
(12,809)
|
|
|
|
|
(11,189)
|
|
|
|
|
(6,584)
|
|
Restricted cash release (deposit)
|
|
|
|
250
|
|
|
|
|
190
|
|
|
|
|
97
|
|
|
|
|
(35)
|
|
Earn-out payment for acquisition of an activity
|
|
|
|
(2,250)
|
|
|
|
|
(1,500)
|
|
|
|
|
-
|
|
|
|
|
|
|
Proceeds from selling of fixed asset
|
|
|
|
1,676
|
|
|
|
|
28,231
|
|
|
|
|
179
|
|
|
|
|
28,056
|
|
Others
|
|
|
|
(1,645)
|
|
|
|
|
(640)
|
|
|
|
|
(925)
|
|
|
|
|
(901)
|
|
Net cash generated from ( used in) Investing activities
|
|
|
|
(22,218)
|
|
|
|
|
13,472
|
|
|
|
|
(11,838)
|
|
|
|
|
20,536
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid to non-controlling interest holders in consolidated
subsidiary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(30)
|
|
|
|
|
(30)
|
|
|
|
|
|
|
|
|
|
(30)
|
|
Long term payables credit for fixed assets purchase
|
|
|
|
(1,643)
|
|
|
|
|
(2,034)
|
|
|
|
|
(1,154)
|
|
|
|
|
(480)
|
|
Debentures principle repayment
|
|
|
|
-
|
|
|
|
|
(6,413)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Financial Institute payment
|
|
|
|
(6,413)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Dividend paid
|
|
|
|
(6,999)
|
|
|
|
|
(6,300)
|
|
|
|
|
(3,538)
|
|
|
|
|
(2,761)
|
|
Short-term credit from banking corporations, net
|
|
|
|
24,570
|
|
|
|
|
(44,880)
|
|
|
|
|
24,586
|
|
|
|
|
84
|
|
Debentures issuance net of issuance expenses
|
|
|
|
-
|
|
|
|
|
57,152
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Release (deposit) of bank deposit used as a security with respect of
SWAP transaction
|
|
|
|
-
|
|
|
|
|
1,545
|
|
|
|
|
--
|
|
|
|
|
-
|
|
Proceeds from exercise of employees options
|
|
|
|
242
|
|
|
|
|
103
|
|
|
|
|
137
|
|
|
|
|
(98)
|
|
Net cash generated from ( used in) financing activities
|
|
|
|
9,727
|
|
|
|
|
(857)
|
|
|
|
|
20,031
|
|
|
|
|
(3,285)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
(32,459)
|
|
|
|
|
15,366
|
|
|
|
|
18,554
|
|
|
|
|
33,143
|
|
Exchange rate differences and revaluation of cash and cash
equivalents, net
|
|
|
|
(258)
|
|
|
|
|
1,825
|
|
|
|
|
(983)
|
|
|
|
|
1,366
|
|
Balance of cash and cash equivalents at the beginning of the
period
|
|
|
|
137,470
|
|
|
|
|
81,947
|
|
|
|
|
87,182
|
|
|
|
|
64,629
|
|
Balance of cash and cash equivalents at the end of the Period
|
|
|
|
104,753
|
|
|
|
|
99,138
|
|
|
|
|
104,753
|
|
|
|
|
99,138
|
|
|
|
DELTA GALIL INDUSTRIES LTD.
|
|
Consolidated Cash Flow Reports
|
|
For the 3-month and 6-month periods ending June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ending
|
|
|
|
|
Three months ending
|
|
|
|
|
|
June 30
|
|
|
|
|
June 30
|
|
|
|
|
|
2018
|
|
|
|
|
2017
|
|
|
|
|
2018
|
|
|
|
|
2017
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Thousands of Dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments required to reflect cash flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues and expenses not involving cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
12,685
|
|
|
|
|
11,409
|
|
|
|
|
6,388
|
|
|
|
|
5,983
|
|
Amortization
|
|
|
|
2,395
|
|
|
|
|
2,600
|
|
|
|
|
1,259
|
|
|
|
|
1,812
|
|
Cash erosion, net
|
|
|
|
(40)
|
|
|
|
|
(406)
|
|
|
|
|
(23)
|
|
|
|
|
(232)
|
|
Interest paid in cash
|
|
|
|
5,953
|
|
|
|
|
7,480
|
|
|
|
|
2,523
|
|
|
|
|
3,224
|
|
Interest received in cash
|
|
|
|
(310)
|
|
|
|
|
(231)
|
|
|
|
|
(213)
|
|
|
|
|
(122)
|
|
Taxes on income paid in cash, net
|
|
|
|
2,546
|
|
|
|
|
2,746
|
|
|
|
|
1,748
|
|
|
|
|
1,645
|
|
Deferred taxes on income, net
|
|
|
|
(631)
|
|
|
|
|
(2,455)
|
|
|
|
|
(929)
|
|
|
|
|
(668)
|
|
Severance pay liability, net
|
|
|
|
127
|
|
|
|
|
190
|
|
|
|
|
51
|
|
|
|
|
86
|
|
Restructuring expenses, net
|
|
|
|
(442)
|
|
|
|
|
2,665
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Capital loss (gain) from sale of fixed assets and asset held for sale
|
|
|
|
(66)
|
|
|
|
|
(3,142)
|
|
|
|
|
(77)
|
|
|
|
|
(3,184)
|
|
Change to the benefit component of options granted to employees
|
|
|
|
800
|
|
|
|
|
1,174
|
|
|
|
|
446
|
|
|
|
|
626
|
|
Share in profits of associated company accounted for using the
equity method
|
|
|
|
(161)
|
|
|
|
|
(187)
|
|
|
|
|
(141)
|
|
|
|
|
(157)
|
|
Others
|
|
|
|
254
|
|
|
|
|
233
|
|
|
|
|
(898)
|
|
|
|
|
(159)
|
|
|
|
|
|
23,110
|
|
|
|
|
22,076
|
|
|
|
|
10,134
|
|
|
|
|
8,854
|
|
Changes to operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in trade receivables
|
|
|
|
(7,837)
|
|
|
|
|
6,264
|
|
|
|
|
(4,212)
|
|
|
|
|
(17,305)
|
|
Decrease in other receivable and balances
|
|
|
|
(5,242)
|
|
|
|
|
494
|
|
|
|
|
(2,547)
|
|
|
|
|
4,043
|
|
Increase (decrease) in trade payables
|
|
|
|
6,029
|
|
|
|
|
(4,653)
|
|
|
|
|
17,528
|
|
|
|
|
17,542
|
|
Increase (decrease) in other payables
|
|
|
|
(9,459)
|
|
|
|
|
(3,647)
|
|
|
|
|
2,183
|
|
|
|
|
7,834
|
|
Decrease (increase) in inventory
|
|
|
|
(32,248)
|
|
|
|
|
(22,287)
|
|
|
|
|
(15,125)
|
|
|
|
|
(9,239)
|
|
|
|
|
|
(48,757)
|
|
|
|
|
(23,289)
|
|
|
|
|
(2,173)
|
|
|
|
|
2,875
|
|
|
|
|
|
(25,647)
|
|
|
|
|
(1,753)
|
|
|
|
|
7,961
|
|
|
|
|
11,729
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contacts
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