Sales Increased 9% to $370.8 Million;
EBITDA
Increased 13% to $35.3 Million
Updates 2018 Guidance; Sales Expected to Increase 8%-9% and Reach
$1,475
Million-$1,495 Million
Diluted EPS Expected to
Increase 12%-18% and Reach $2.23-$2.34
2018 Third Quarter Highlights
-
Sales increased 9% to $370.8 million, compared to $340.3 million last
year.
-
EBITDA increased 13% to $35.3 million, compared to $31.3 million in
2017.
-
Eminence Group’s results were consolidated into Delta European Brands
operating segment, which includes Schiesser, contributing $27.1
million to sales in the third quarter of 2018.
-
Financial guidance for 2018 was updated: Full-year 2018 sales are
expected to range between $1,475 million-$1,495 million, representing
an increase of 8%-9% from 2017 actual sales of $1,368.1 million.
Diluted EPS is expected to range between $2.23-$2.34, representing an
increase of 12%-18% from 2017 actual EPS, of $1.98.
-
Delta declared a dividend of $3.5 million, or $0.139 per share, to be
distributed on December 5, 2018. The determining and "ex-dividend"
date will be November 27, 2018.
-
Isaac Dabah, CEO of Delta Galil, stated: “We are pleased with the
continued strength of our diversified business model, as we concluded
the quarter with a 9% sales increase and 10% increase in EBIT, before
one-time items. We saw strong performance from Delta USA and
significant improvements in Delta Israel. We have a strong balance
sheet, and we remain committed to investing in new products and
resources to drive sustained profitable growth and long-term
shareholder value.”
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 financial results for
the third quarter and nine months ended September 30, 2018.
“Also during the quarter, we signed a global licensing agreement to
exclusively develop, produce and distribute Ted Baker men’s underwear,
loungewear, and thermal wear worldwide, with the first collection
launching Spring 2019. This represents an important step in our ongoing
strategy to grow our global portfolio of premium brands.”
Sales
The Company reported sales of $370.8 million for the third quarter of
2018, a 9% increase from $340.3 million in the third quarter of 2017.
Sales for the first nine months of 2018 were $1,044.2 million, up 5%
from $996.4 million in the same nine-month period of 2017. The sales
growth primarily reflected strength in Delta Galil USA, Delta European
Brands (now including Eminence) and Delta Israel.
Operating Profit
Operating profit before one-time items increased 10% to $26.7 million in
the third quarter of 2018, compared to $24.3 million in the third
quarter of 2017. Operating profit including $9.6 million of
acquisition-related and restructuring costs was $17.0 million for the
third quarter of 2018, compared to $24.2 million for the same period
last year, representing a 29% decrease.
Operating profit in the first nine months of 2018, before one-time items
increased 2% to $55.9 million, compared to $54.9 million in the same
period of 2017. For the first nine months of 2018, operating profit
including $13.6 million of acquisition-related and restructuring costs
was $42.3 million, down 19% from $52.1 million in the same period last
year. The increase in operating profit excluding one-time items was due
to higher gross profit achieved from Eminence results consolidated for
the first time, which has a relatively high gross margin compared to
average margin in Delta.
Net Income
Net income excluding Eminence acquisition-related costs and
restructuring costs increased 15% to $16.6 million, from $14.5 million
in the third quarter of 2017. Net income including acquisition-related
and restructuring costs of $7.0 million (net of tax) was $9.6 million
for the third quarter of 2018, compared to $14.4 million last year, a
33% decrease.
Net income before acquisition-related and restructuring costs increased
8% for the first nine months of 2018, and totaled $33.2 million,
compared to $30.6 million for the same period of 2017. For the first
nine months of 2018, net income including the acquisition-related and
restructuring costs totaled $23.5 million, compared to $28.9 million for
the same period last year, a 19% decrease.
Diluted Earnings Per Share
Diluted earnings per share before adjustments increased 15% in the 2018
third quarter, and totaled $0.65, compared to $0.57 last year. Diluted
earnings per share including acquisition-related and restructuring costs
were $0.38 for the third quarter of 2018, compared to $0.56 in the same
quarter last year, representing a 33% decrease.
For the nine-month period, diluted earnings per share before adjustments
increased 9% and totaled $1.31 in 2018, compared to $1.20 for the same
period in 2017. For the first nine months of 2018, diluted earnings per
share including acquisition-related and restructuring costs were $0.93,
down 17% from $1.13 last year.
Management Comment
Isaac Dabah, CEO of Delta Galil, stated: “We are pleased with the
continued strength of our diversified business model, as we concluded
the quarter with a 9% sales increase and 10% increase in EBIT, before
adjustments. We saw strong performance from Delta USA, where successful
launches for Costco and new kids businesses drove a 9% increase in sales
and a 49% increase in EBIT. We continued to see significant improvement
in Delta Israel, with a 19% increase in sales and $1.3 million
improvement in EBIT, as well as strong comparable sales and online
growth.”
“During the quarter, we focused on consolidating Eminence Group, which
made a strong contribution to sales in its first quarter as part of
Delta Galil, while expanding our European presence.”
“Also during the quarter, we signed a global licensing agreement to
exclusively develop, produce and distribute Ted Baker men’s underwear,
loungewear, and thermal wear worldwide, with the first collection
launching Spring 2019. This represents an important step in our ongoing
strategy to grow our global portfolio of premium brands.”
“Looking ahead, we expect continued long-term growth in Delta Galil
Premium Brands to reach above 10% EBIT. We see significant
opportunities, including potential corporate initiatives to sell to key
online retailers, and the ability to introduce core Delta products
through Eminence distribution channels. Further, the investments we made
in our manufacturing facilities will start having positive impacts on
our bottom line towards 2019. We have a strong balance sheet, and we
remain committed to investing in new products and resources to drive
sustained profitable growth and long-term shareholder value.”
EBITDA, Cash Flow, Net Debt, Equity and Dividend
EBITDA was $35.3 million or 9.5% of sales in the third quarter of 2018,
compared to $31.3 million, or 9.2% of sales in the same quarter last
year. For the first nine months of 2018, EBITDA was $79.6 million,
compared to $75.9 million in the same period of 2017.
Operating cash flow for the trailing 12 months ended September 30, 2018
was $20.9 million, compared to $80.7 million for the trailing 12 months
ended September 30, 2017.
Net financial debt as of September 30, 2018 was $349.1 million, compared
to $164.8 million as of September 30, 2017, mainly explained by the
acquisition of Eminence for $135.4 million.
Equity on September 30, 2018 was $457.6 million, up from $436.0 million
a year earlier.
Delta Galil declared a dividend of $3.5 million, or $0.139 per share, to
be distributed on December 5, 2018. The determining and "ex-dividend"
date will be November 27, 2018.
2018 Financial Guidance
Delta Galil updates its 2018 financial guidance, excluding one-time
items:
-
Full-year 2018 sales are expected to range between $1,475
million-$1,495 million, representing an increase of 8%-9% from 2017
actual sales of $1,368.1 million.
-
Full-year 2018 EBIT is expected to range between $97 million-$99
million, representing an increase of 11%-13% from 2017 actual EBIT of
$87.4 million.
-
Full-year 2018 EBITDA is expected to range between $127 million-$130
million, representing an increase of 10%-12% from 2017 actual EBITDA
of $115.9 million.
-
Full-year 2018 net income is expected to range between $57 million-$60
million, representing an increase of 12%-18% from 2017 actual net
income of $50.7 million.
-
Full-year 2018 diluted EPS is expected to range between $2.23-$2.34,
representing an increase of 12%-18% 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 and
branded Men’s underwear under the brands Eminence, Athena & Liabel;
babywear, activewear, sleepwear, and leisurewear. Delta Galil also
designs, develops, markets and sells branded denim and 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 September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
September 30
|
|
December 31
|
|
|
|
2018
|
|
2017
|
|
2017
|
|
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
Thousands of Dollars
|
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
58,743
|
|
95,685
|
|
137,470
|
|
Restricted Cash
|
|
3,150
|
|
1,646
|
|
1,430
|
|
Other accounts receivable:
|
|
|
|
|
|
|
|
Trade receivables
|
|
190,903
|
|
152,363
|
|
148,806
|
|
Taxes on income receivable
|
|
2,799
|
|
2,266
|
|
2,915
|
|
Others
|
|
29,070
|
|
20,060
|
|
20,632
|
|
Financial derivative
|
|
667
|
|
996
|
|
1,191
|
|
Inventory
|
|
356,606
|
|
275,130
|
|
269,877
|
|
Assets classified as held for sale
|
|
-
|
|
1,000
|
|
-
|
|
Total current assets
|
|
641,938
|
|
549,146
|
|
582,321
|
|
|
|
|
|
|
|
|
|
Non-current assets:
|
|
|
|
|
|
|
|
Investments in associated companies accounted using the
equity method and long-term receivables
|
|
15,470
|
|
11,289
|
|
11,142
|
|
Investment property
|
|
3,508
|
|
3,691
|
|
3,718
|
|
Fixed assets, net of accumulated depreciation
|
|
189,604
|
|
158,371
|
|
160,018
|
|
Goodwill
|
|
111,570
|
|
70,101
|
|
70,101
|
|
Intangible assets, net of accumulated amortization
|
|
221,526
|
|
150,111
|
|
158,768
|
|
Deferred tax assets
|
|
11,438
|
|
14,422
|
|
11,654
|
|
Financial derivative
|
|
12,606
|
|
20,623
|
|
22,800
|
|
Total non-current assets
|
|
565,722
|
|
428,608
|
|
438,201
|
|
Total assets
|
|
1,207,660
|
|
977,754
|
|
1,020,522
|
|
DELTA GALIL INDUSTRIES LTD.
Concise Consolidated Balance Sheets
As of September 30, 2018
|
|
|
|
|
|
|
|
|
|
September 30
|
|
December 31
|
|
|
|
2018
|
|
2017
|
|
2017
|
|
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
Thousands of Dollars
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Short-term bank loans
|
|
78,028
|
|
-
|
|
28
|
|
Current maturities of bank loan
|
|
8,136
|
|
-
|
|
-
|
|
Current maturities of debentures
|
|
20,424
|
|
14,465
|
|
20,596
|
|
Financial derivative
|
|
2,680
|
|
1,341
|
|
1,432
|
|
Other accounts payable:
|
|
|
|
|
|
|
|
Trade payables
|
|
137,035
|
|
104,140
|
|
112,028
|
|
Taxes on income payable
|
|
10,416
|
|
5,017
|
|
6,373
|
|
Others
|
|
107,799
|
|
100,851
|
|
117,804
|
|
Total current liabilities
|
|
364,518
|
|
225,814
|
|
258,261
|
|
|
|
|
|
|
|
|
|
Non-current liabilities:
|
|
|
|
|
|
|
|
Bank loan
|
|
73,232
|
|
-
|
|
-
|
|
Severance pay liabilities less plan assets
|
|
8,982
|
|
3,594
|
|
4,057
|
|
Other non-current liabilities
|
|
35,350
|
|
37,474
|
|
40,212
|
|
Debentures
|
|
241,482
|
|
267,959
|
|
258,945
|
|
Reserve for deferred taxes
|
|
26,324
|
|
6,918
|
|
7,724
|
|
Financial derivative
|
|
219
|
|
-
|
|
-
|
|
Total non-current liabilities
|
|
385,589
|
|
315,945
|
|
310,938
|
|
Total liabilities
|
|
750,107
|
|
541,759
|
|
569,199
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
Equity attributable to equity holders of the parent company:
|
|
|
|
|
|
|
|
Share capital
|
|
23,713
|
|
23,706
|
|
23,708
|
|
Share premium
|
|
130,735
|
|
130,799
|
|
130,791
|
|
Other capital reserves
|
|
(289)
|
|
9,330
|
|
7,834
|
|
Retained earning
|
|
319,259
|
|
288,079
|
|
304,788
|
|
Treasury shares
|
|
(16,596)
|
|
(17,035)
|
|
(16,914)
|
|
|
|
456,822
|
|
434,879
|
|
450,207
|
|
Minority interests
|
|
731
|
|
1,116
|
|
1,116
|
|
Total equity
|
|
457,553
|
|
435,995
|
|
451,323
|
|
Total liabilities and equity
|
|
1,207,660
|
|
977,754
|
|
1,020,522
|
|
DELTA GALIL INDUSTRIES LTD.
Consolidated Statement of Comprehensive Income
For the 3-month and 9-month periods ending September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30
|
|
% Increase/(Decrease)
|
|
Three months ended September 30
|
|
% Increase/(Decrease)
|
|
|
|
2018
|
|
2017
|
|
|
|
2018
|
|
2017
|
|
|
|
|
|
(Unaudited)
|
|
|
|
Thousands of Dollars
|
|
|
|
Except for Earnings per Share Data
|
|
Sales
|
|
1,044,157
|
|
996,443
|
|
5%
|
|
370,763
|
|
340,301
|
|
9%
|
|
Cost of sales
|
|
651,616
|
|
629,316
|
|
|
|
227,840
|
|
211,218
|
|
|
|
Gross profit
|
|
392,541
|
|
367,127
|
|
7%
|
|
142,923
|
|
129,083
|
|
11%
|
|
% of sales
|
|
37.6%
|
|
36.8%
|
|
|
|
38.5%
|
|
37.9%
|
|
|
|
Selling and marketing expenses
|
|
292,039
|
|
262,140
|
|
11%
|
|
102,111
|
|
88,191
|
|
16%
|
|
% of sales
|
|
28.0%
|
|
26.3%
|
|
|
|
27.5%
|
|
25.9%
|
|
|
|
General and administrative expenses
|
|
46,707
|
|
50,295
|
|
(7%)
|
|
15,249
|
|
17,157
|
|
(11%)
|
|
% of sales
|
|
4.5%
|
|
5.0%
|
|
|
|
4.1%
|
|
5.0%
|
|
|
|
Other Expenses (income), net
|
|
(1,784)
|
|
222
|
|
|
|
(972)
|
|
(354)
|
|
|
|
Share in profits of associated company accounted for using the
equity method
|
|
282
|
|
432
|
|
|
|
121
|
|
245
|
|
|
|
Operating income excluding non-recurring items
|
|
55,861
|
|
54,902
|
|
2%
|
|
26,656
|
|
24,334
|
|
10%
|
|
% of sales
|
|
5.3%
|
|
5.5%
|
|
|
|
7.2%
|
|
7.2%
|
|
|
|
Restructuring expenses
|
|
5,422
|
|
2,832
|
|
|
|
5,427
|
|
167
|
|
|
|
Inventory Step up due to Eminence acquisition
|
|
3,849
|
|
-
|
|
|
|
3,849
|
|
-
|
|
|
|
Eminence acquisition cost
|
|
4,283
|
|
-
|
|
|
|
333
|
|
-
|
|
|
|
Operating income
|
|
42,307
|
|
52,070
|
|
(19%)
|
|
17,047
|
|
24,167
|
|
(29%)
|
|
% of sales
|
|
4.1%
|
|
5.2%
|
|
|
|
4.6%
|
|
7.1%
|
|
|
|
Finance expenses, net
|
|
15,904
|
|
14,518
|
|
10%
|
|
6,307
|
|
5,403
|
|
17%
|
|
Income before tax on income
|
|
26,403
|
|
37,552
|
|
|
|
10,740
|
|
18,764
|
|
|
|
Taxes on income
|
|
2,904
|
|
8,664
|
|
|
|
1,109
|
|
4,375
|
|
|
|
Net income for the period
|
|
23,499
|
|
28,888
|
|
(19%)
|
|
9,631
|
|
14,389
|
|
(33%)
|
|
Net income for the period excluding one-time items, net of tax
|
|
33,244
|
|
30,644
|
|
8%
|
|
16,624
|
|
14,493
|
|
15%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attribution of net earnings for the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed to company's shareholders
|
|
23,854
|
|
28,798
|
|
(17%)
|
|
9,684
|
|
14,359
|
|
(33%)
|
|
Attributed to non-controlling interests
|
|
(355)
|
|
90
|
|
|
|
(53)
|
|
30
|
|
|
|
|
|
23,499
|
|
28,888
|
|
|
|
9,631
|
|
14,389
|
|
|
|
Net diluted earnings per share attributed to company's
shareholders
|
|
0.93
|
|
1.13
|
|
|
|
0.38
|
|
0.56
|
|
|
|
Net diluted earnings per share, before non-recurring items net
of tax attributable to Company's shareholders
|
|
1.31
|
|
1.20
|
|
9%
|
|
0.65
|
|
0.57
|
|
15%
|
|
DELTA GALIL INDUSTRIES LTD.
|
|
|
|
Consolidated Cash Flow Reports
|
|
For the 3-month and 9-month periods ending September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ending
|
|
Three months ending
|
|
|
|
September 30
|
|
September 30
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
|
(Unaudited)
|
|
|
|
Thousands of Dollars
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net income for the period
|
|
23,499
|
|
28,888
|
|
9,631
|
|
14,389
|
|
Adjustments required to reflect cash flows deriving from
operating activities
|
|
(43,466)
|
|
4,869
|
|
(17,819)
|
|
6,622
|
|
Interest paid in cash
|
|
(10,709)
|
|
(10,281)
|
|
(4,756)
|
|
(2,801)
|
|
Interest received in cash
|
|
312
|
|
498
|
|
2
|
|
267
|
|
Taxes on income paid in cash, net
|
|
(3,768)
|
|
(4,351)
|
|
(1,222)
|
|
(1,605)
|
|
Net cash generated (used in) from operating activities
|
|
(34,132)
|
|
19,623
|
|
(14,164)
|
|
16,872
|
|
Cash flows from investment activities:
|
|
|
|
|
|
|
|
|
|
Acquisition of fixed assets and intangible assets
|
|
(30,852)
|
|
(21,520)
|
|
(10,603)
|
|
(8,711)
|
|
Restricted cash release (deposit)
|
|
(89)
|
|
121
|
|
(339)
|
|
(69)
|
|
Earn-out payment for acquisition of an activity
|
|
(2,250)
|
|
(1,500)
|
|
-
|
|
-
|
|
Acquisition of a subsidiary
|
|
(135,380)
|
|
-
|
|
(135,380)
|
|
-
|
|
Proceeds from selling of fixed asset
|
|
1,774
|
|
28,275
|
|
98
|
|
44
|
|
Others
|
|
(2,505)
|
|
(882)
|
|
(860)
|
|
(242)
|
|
Net cash generated from (used in) Investing activities
|
|
(169,302)
|
|
4,494
|
|
(147,084)
|
|
(8,978)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Dividends paid to non-controlling interest holders in
consolidated subsidiary
|
|
(30)
|
|
(90)
|
|
-
|
|
(60)
|
|
|
|
|
|
|
|
|
|
|
Long term payables credit for fixed assets purchase
|
|
(2,637)
|
|
(2,034)
|
|
(994)
|
|
-
|
|
Debentures principle repayment
|
|
(8,093)
|
|
(14,506)
|
|
(8,093)
|
|
(8,093)
|
|
Financial Institute payment
|
|
(6,413)
|
|
-
|
|
-
|
|
-
|
|
Dividend paid
|
|
(10,528)
|
|
(10,522)
|
|
(3,529)
|
|
(4,222)
|
|
Long term loan received from bank
|
|
81,480
|
|
-
|
|
81,480
|
|
-
|
|
Short-term credit from banking corporations, net
|
|
71,283
|
|
(44,988)
|
|
46,713
|
|
(108)
|
|
Debentures issuance net of issuance expenses
|
|
-
|
|
57,152
|
|
-
|
|
-
|
|
Release of bank deposit used as a security with respect of
SWAP transaction
|
|
-
|
|
1,545
|
|
-
|
|
-
|
|
Proceeds from exercise of employees options
|
|
266
|
|
347
|
|
24
|
|
244
|
|
Net cash generated from (used in) financing activities
|
|
125,328
|
|
(13,096)
|
|
115,601
|
|
(12,239)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
(78,106)
|
|
11,021
|
|
(45,647)
|
|
(4,345)
|
|
Exchange rate differences and revaluation of cash
and cash equivalents, net
|
|
(621)
|
|
2,717
|
|
(363)
|
|
892
|
|
Balance of cash and cash equivalents at the beginning
of the period
|
|
137,470
|
|
81,947
|
|
104,753
|
|
99,138
|
|
Balance of cash and cash equivalents at the end of
the Period
|
|
58,743
|
|
95,685
|
|
58,743
|
|
95,685
|
|
DELTA GALIL INDUSTRIES LTD.
|
|
|
|
Consolidated Cash Flow Reports
For the 3-month and 9-month periods ending September 30, 2018
|
|
|
|
|
|
Nine months ending
|
|
Three months ending
|
|
|
|
September 30
|
|
September 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
|
|
20,714
|
|
17,391
|
|
8,029
|
|
5,982
|
|
Amortization
|
|
3,505
|
|
3,559
|
|
1,110
|
|
959
|
|
Cash erosion, net
|
|
111
|
|
(470)
|
|
151
|
|
(64)
|
|
Interest paid in cash
|
|
10,709
|
|
10,281
|
|
4,756
|
|
2,801
|
|
Interest received in cash
|
|
(312)
|
|
(498)
|
|
(2)
|
|
(267)
|
|
Taxes on income paid in cash, net
|
|
3,768
|
|
4,351
|
|
1,222
|
|
1,605
|
|
Deferred taxes on income, net
|
|
(2,425)
|
|
1,691
|
|
(1,794)
|
|
4,146
|
|
Severance pay liability, net
|
|
237
|
|
232
|
|
110
|
|
42
|
|
Restructuring expenses ,net
|
|
4,133
|
|
2,832
|
|
4,575
|
|
167
|
|
Capital loss (gain) from sale of fixed assets and asset held
for sale
|
|
86
|
|
(3,495)
|
|
152
|
|
(353)
|
|
Change to the benefit component of options granted to employees
|
|
1,145
|
|
1,586
|
|
345
|
|
412
|
|
Share in profits of associated company accounted for using the
equity method
|
|
(282)
|
|
(432)
|
|
(121)
|
|
(245)
|
|
Others
|
|
1,076
|
|
733
|
|
822
|
|
500
|
|
|
|
42,465
|
|
37,761
|
|
19,355
|
|
15,685
|
|
Changes to operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in trade receivables
|
|
(25,093)
|
|
1,630
|
|
(17,256)
|
|
(4,634)
|
|
Decrease (increase) in other receivable and balances
|
|
(4,170)
|
|
5,279
|
|
1,072
|
|
4,785
|
|
Increase (decrease) in trade payables
|
|
15,434
|
|
(671)
|
|
9,405
|
|
3,982
|
|
Increase (decrease) in other payables
|
|
(13,060)
|
|
(5,522)
|
|
(3,601)
|
|
(1,875)
|
|
Decrease (increase) in inventory
|
|
(59,042)
|
|
(33,608)
|
|
(26,794)
|
|
(11,321)
|
|
|
|
(85,931)
|
|
(32,892)
|
|
(37,174)
|
|
(9,063)
|
|
|
|
(43,466)
|
|
4,869
|
|
(17,819)
|
|
6,622
|
Contacts
For more information:
Nissim Douek
+972-54-5201178
Nissim@unik.co.il
U.S.
Media Contact:
Stacy Berns/Melissa Jaffin
Berns
Communications Group
+1-212-994-4660
sberns@bcg-pr.com