SHAMIR OPTICAL INDUSTRY LTD.
Consolidated Balance Sheets
(US DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
As of December 31, As of March 31,
2009 2010
--------- ---------
(Unaudited) (Unaudited)
CURRENT ASSETS:
Cash and cash equivalents $ 19,929 $ 16,605
Short-term investment 11,679 13,539
Trade receivables (1) 33,648 37,574
Other receivables and prepaid expenses 7,918 8,423
Inventory 26,946 25,587
--------- ---------
TOTAL CURRENT ASSETS 100,120 101,728
LONG-TERM INVESTMENTS:
Severance pay fund 2,909 2,979
Long-term receivables 427 415
Investments in affiliates 1,306 1,298
--------- ---------
TOTAL LONG-TERM INVESTMENTS 4,642 4,692
PROPERTY, PLANT AND EQUIPMENT, NET 38,568 36,736
OTHER ASSETS 7,439 7,022
GOODWILL 12,945 13,366
--------- ---------
TOTAL ASSETS $ 163,714 $ 163,544
========= =========
CURRENT LIABILITIES:
Short-term bank credit and loans $ 11,033 $ 8,874
Current maturities of long-term loans 6,879 5,873
Trade payables 11,680 11,719
Accrued expenses and other liabilities 15,447 15,061
--------- ---------
TOTAL CURRENT LIABILITIES 45,039 41,527
LONG-TERM LIABILITIES:
Long-term loans 12,599 11,631
Capital leases 2,367 2,051
Accrued severance pay 3,270 3,421
Other long-term liabilities 2,763 2,942
Deferred income taxes 2,224 2,174
--------- ---------
TOTAL LONG-TERM LIABILITIES 23,223 22,219
Redeemable non-controlling interest 690 702
--------- ---------
EQUITY:
Share capital
Common shares of NIS 0.01 par value
Authorized: 100,000,000 shares at December 31, 2009 and
March 31, 2010; Issued and outstanding: 16,592,345 and
16,773,596 shares at December 31, 2009 and March 31, 2010,
respectively 37 38
Additional paid-in capital 68,230 69,844
Accumulated other comprehensive income (1,122) (2,577)
Retained earnings 24,795 28,488
--------- ---------
Total Shamir Optical Industry Ltd. Shareholders' equity 91,940 95,793
Non-controlling interests 2,822 3,303
--------- ---------
TOTAL EQUITY 94,762 99,096
--------- ---------
TOTAL LIABILITIES AND EQUITY $ 163,714 $ 163,544
========= =========
(1) Net of allowance for doubtful accounts of $ 3,076 and $ 3,088 as of December
31, 2009 and March 31, 2010, respectively
Three Months Ended March 31,
-----------------------
2009 2010
-------- --------
(Unaudited) (Unaudited)
Revenues, net $ 33,920 $ 40,095
Cost of revenues 16,065 18,257
-------- --------
Gross profit 17,855 21,838
Operating Expenses:
Research and development costs 741 1,089
Selling and marketing expenses 9,865 11,170
General and administrative expenses 3,380 4,114
-------- --------
Total operating expenses 13,986 16,373
-------- --------
Operating income 3,869 5,465
Financial expenses and other, net 833 166
-------- --------
Income before taxes on income 3,036 5,299
Taxes on income 867 1,277
-------- --------
Income after taxes on income 2,169 4,022
Equity in earnings of affiliates, net (27) (1)
Accretion of redeemable non controlling interest - 107
-------- --------
Net income $ 2,196 $ 3,916
Net income attributable to non-controlling
interests 74 223
-------- --------
Net income attributable to Shamir Optical Industry
Ltd. Shareholders $ 2,122 $ 3,693
======== ========
Net earnings per share:
Basic $ 0.13 $ 0.22
======== ========
Diluted $ 0.13 $ 0.22
======== ========
Number of shares:
Basic 16,424 16,679
Dilutive 16,453 16,767