SHAMIR OPTICAL INDUSTRY LTD.
Consolidated Balance Sheets
(US DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
As of December 31, As of September 30,
--------- ---------
2008 2009
--------- ---------
(Unaudited)
CURRENT ASSETS:
Cash and cash equivalents $ 18,276 $ 13,395
Short-term investment 7,187 14,723
Trade receivables (1) 30,331 35,176
Other receivables and prepaid expenses 8,469 9,299
Inventory 26,063 27,206
--------- ---------
TOTAL CURRENT ASSETS 90,326 99,799
LONG-TERM INVESTMENTS:
Severance pay fund 2,584 2,854
Long-term receivables 813 242
Investments in affiliates 2,085 1,319
--------- ---------
TOTAL LONG-TERM INVESTMENTS 5,482 4,415
PROPERTY, PLANT AND EQUIPMENT, NET 38,617 38,369
OTHER ASSETS 5,902 5,949
GOODWILL 9,169 9,764
--------- ---------
TOTAL ASSETS $ 149,496 $ 158,296
========= =========
CURRENT LIABILITIES:
Short-term bank credit and loans $ 11,597 $ 9,224
Current maturities of long-term loans 10,403 6,562
Trade payables 8,876 11,583
Accrued expenses and other liabilities 11,680 14,324
--------- ---------
TOTAL CURRENT LIABILITIES 42,556 41,693
LONG-TERM LIABILITIES:
Long-term loans 9,800 7,522
Capital leases 3,393 2,625
Accrued severance pay 3,172 3,276
Other long-term liabilities 634 560
Deferred income taxes 1,922 1,988
--------- ---------
TOTAL LONG-TERM LIABILITIES 18,921 15,971
EQUITY:
Share capital
Common shares of NIS 0.01 par value
Authorized: 100,000,000 shares at December 31, 2008 and
September 30, 2009; Issued and outstanding: 16,423,740
shares at December 31, 2008 and September 30, 2009 37 37
Additional paid-in capital 67,362 67,733
Accumulated other comprehensive income (2,637) (876)
Retained earnings 22,007 31,451
--------- ---------
Total Shamir Optical Industry Ltd. Shareholders' equity 86,769 98,345
Non-controlling interests 1,250 2,287
--------- ---------
TOTAL EQUITY 88,019 100,632
--------- ---------
TOTAL LIABILITIES AND EQUITY $ 149,496 $ 158,296
========= =========
(1) Net of allowance for doubtful accounts of $ 2,159 and $ 2,691 as of
December 31, 2008 and September 30, 2009, respectively.
SHAMIR OPTICAL INDUSTRY LTD.
Consolidated Statements of Income
(US DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
Three Months Ended September 30, Nine Months Ended September 30,
----------------------- -----------------------
2008 (1) 2009 2008 (1) 2009
-------- -------- -------- --------
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
Revenues, net $ 36,118 $ 36,157 $111,171 $105,311
Cost of revenues 17,098 16,410 51,272 48,748
-------- -------- -------- --------
Gross profit 19,020 19,747 59,899 56,563
Operating Expenses:
Research and development costs 868 802 2,607 2,332
Selling and marketing expenses 10,472 10,274 33,527 30,422
General and administrative
expenses 4,733 3,828 13,308 11,023
-------- -------- -------- --------
Total operating expenses 16,073 14,904 49,442 43,777
-------- -------- -------- --------
Operating income 2,947 4,843 10,457 12,786
Financial expenses and other, net 369 335 869 237
-------- -------- -------- --------
Income before taxes on income 2,578 4,508 9,588 12,549
Taxes on income 379 826 2,063 2,877
-------- -------- -------- --------
Income after taxes on income 2,199 3,682 7,525 9,672
Equity in losses (earnings) of affiliates, net 11 13 (14) (48)
-------- -------- -------- --------
Net income 2,188 3,669 7,539 9,720
Net income (loss) attributable to
non-controlling interests (18) 43 (180) 276
-------- -------- -------- --------
Net income attributable to Shamir Optical
Industry Ltd. Shareholders $ 2,206 $ 3,626 $ 7,719 $ 9,444
======== ======== ======== ========
Net earnings per share:
Basic $ 0.13 $ 0.22 $ 0.47 $ 0.58
======== ======== ======== ========
Diluted $ 0.13 $ 0.22 $ 0.47 $ 0.57
======== ======== ======== ========
Number of shares:
Basic 16,424 16,424 16,424 16,424
Dilutive 16,527 16,546 16,532 16,499
(1) Amounts have been reclassified to reflect the implementation of SFAS
No. 160, Non-controlling Interests in Consolidated Financial
Statements, an amendment of ARB No. 151.
SHAMIR OPTICAL INDUSTRY LTD.
Reconciliation of Non-GAAP Operating Income and Net Income
(US DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
Three Months Ended September 30, Nine Months Ended September 30,
----------------------- -----------------------
2008 2009 2008 2009
-------- -------- -------- --------
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
Operating income $ 2,947 $ 4,843 $ 10,457 $ 12,786
Non-GAAP adjustment:
Stock based compensation (45) (60) (593) (372)
Amortization of intangible assets (345) (272) (1,036) (761)
Compensation to former Chief Executive Officers (434) - (434) (303)
-------- -------- -------- --------
Non-GAAP operating income $ 3,771 $ 5,175 $ 12,520 $ 14,222
======== ======== ======== ========
Net income attributable to Shamir Optical Industry Ltd.
Shareholders $ 2,206 $ 3,626 $ 7,719 $ 9,444
Non-GAAP adjustment:
Stock based compensation (45) (60) (593) (372)
Amortization of intangible assets, net (264) (207) (820) (579)
Compensation to former Chief Executive Officers, net (378) - (378) (227)
-------- -------- -------- --------
Non-GAAP net income attributable to Shamir Optical
Industry Ltd. Shareholders $ 2,893 $ 3,893 $ 9,510 $ 10,622
======== ======== ======== ========
Net earnings per share:
Basic $ 0.18 $ 0.24 $ 0.58 $ 0.65
======== ======== ======== ========
Diluted $ 0.18 $ 0.24 $ 0.58 $ 0.64
======== ======== ======== ========
Number of shares:
Basic 16,424 16,424 16,424 16,424
Dilutive 16,527 16,546 16,532 16,499