SHAMIR OPTICAL INDUSTRY LTD.
Consolidated Balance Sheets
(US DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
As of December 31, As of December 31,
2008 2009
------------ ------------
(Unaudited)
CURRENT ASSETS:
Cash and cash equivalents $ 18,276 $ 19,929
Short-term investment 7,187 11,679
Trade receivables (1) 30,331 33,648
Other receivables and prepaid expenses 8,469 7,918
Inventory 26,063 26,946
------------ ------------
TOTAL CURRENT ASSETS 90,326 100,120
LONG-TERM INVESTMENTS:
Severance pay fund 2,584 2,909
Long-term receivables 813 427
Investments in affiliates 2,085 1,306
------------ ------------
TOTAL LONG-TERM INVESTMENTS 5,482 4,642
PROPERTY, PLANT AND EQUIPMENT, NET 38,617 38,568
OTHER ASSETS 5,902 7,439
GOODWILL 9,169 12,945
------------ ------------
TOTAL ASSETS $ 149,496 $ 163,714
============ ============
CURRENT LIABILITIES:
Short-term bank credit and loans $ 11,597 $ 11,033
Current maturities of long-term loans 10,403 6,879
Trade payables 8,876 11,680
Accrued expenses and other liabilities 11,680 15,447
------------ ------------
TOTAL CURRENT LIABILITIES 42,556 45,039
LONG-TERM LIABILITIES:
Long-term loans 9,800 12,599
Capital leases 3,393 2,367
Accrued severance pay 3,172 3,270
Other long-term liabilities 634 2,763
Deferred income taxes 1,922 2,224
------------ ------------
TOTAL LONG-TERM LIABILITIES 18,921 23,223
Redeemable non-controlling interest 690
------------
EQUITY:
Share capital
Common shares of NIS 0.01 par value
Authorized: 100,000,000 shares at December 31, 2008 and
2009; Issued and outstanding: 16,423,740 and 16,592,345
shares at December 31, 2008 and 2009, respectively 37 37
Additional paid-in capital 67,362 68,230
Accumulated other comprehensive income (2,637) (1,122)
Retained earnings 22,007 24,795
------------ ------------
Total Shamir Optical Industry Ltd. Shareholders' equity 86,769 91,940
Non-controlling interests 1,250 2,822
------------ ------------
TOTAL EQUITY 88,019 94,762
------------ ------------
TOTAL LIABILITIES AND EQUITY $ 149,496 $ 163,714
============ ============
(1)Net of allowance for doubtful accounts of $ 2,066 and $ 3,076 as of December
31, 2008 and 2009, respectively
SHAMIR OPTICAL INDUSTRY LTD.
Consolidated Statements of Income
(US DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
Three Months Ended December 31, Year Ended December 31,
-------------------------- --------------------------
2008 (1) 2009 2008 (1) 2009
--------- --------- --------- ---------
(Unaudited) (Unaudited) (Unaudited)
Revenues, net $ 29,155 $ 37,073 $ 140,326 $ 142,384
Cost of revenues 13,143 16,700 64,415 65,448
--------- --------- --------- ---------
Gross profit 16,012 20,373 75,911 76,936
Operating Expenses:
Research and development costs 761 907 3,368 3,239
Selling and marketing expenses 8,847 10,537 42,374 40,959
General and administrative
expenses 3,485 4,387 16,793 15,410
--------- --------- --------- ---------
Total operating expenses 13,093 15,831 62,535 59,608
--------- --------- --------- ---------
Operating income 2,919 4,542 13,376 17,328
Financial expenses and other, net 1,273 158 2,142 395
--------- --------- --------- ---------
Income before taxes on income 1,646 4,384 11,234 16,933
Taxes on income 153 822 2,216 3,699
--------- --------- --------- ---------
Income after taxes on income 1,493 3,562 9,018 13,234
Equity in losses (earnings) of affiliates, net (30) 17 (44) (31)
--------- --------- --------- ---------
Net income 1,523 3,545 9,062 13,265
Net income (loss) attributable to
non-controlling interests 164 201 (16) 477
--------- --------- --------- ---------
Net income attributable to Shamir Optical
Industry Ltd. Shareholders $ 1,359 $ 3,344 $ 9,078 $ 12,788
========= ========= ========= =========
Net earnings per share:
Basic $ 0.08 $ 0.20 $ 0.55 $ 0.78
========= ========= ========= =========
Diluted $ 0.08 $ 0.20 $ 0.55 $ 0.77
========= ========= ========= =========
Number of shares:
Basic 16,424 16,480 16,424 16,438
Dilutive 16,492 16,623 16,522 16,530
(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. 51.