 |
SHAMIR OPTICAL INDUSTRY LTD.
Consolidated Balance Sheets
(US DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
As of December 31, As of June 30,
2009 2010
------------ ------------
(Unaudited)
CURRENT ASSETS:
Cash and cash equivalents $ 19,929 $ 19,078
Short-term investment 11,679 14,909
Trade receivables (1) 33,648 35,513
Other receivables and prepaid expenses 7,918 7,968
Inventory 26,946 25,471
------------ ------------
TOTAL CURRENT ASSETS 100,120 102,939
LONG-TERM INVESTMENTS:
Severance pay fund 2,909 2,761
Long-term receivables 427 371
Investments in affiliates 1,306 1,257
------------ ------------
TOTAL LONG-TERM INVESTMENTS 4,642 4,389
PROPERTY, PLANT AND EQUIPMENT, NET 38,568 35,165
OTHER ASSETS 7,439 6,365
GOODWILL 12,945 13,218
------------ ------------
TOTAL ASSETS $ 163,714 162,076
============ ============
CURRENT LIABILITIES:
Short-term bank credit and loans $ 11,033 $ 8,349
Current maturities of long-term loans 6,879 4,917
Trade payables 11,680 13,903
Accrued expenses and other liabilities 15,447 14,233
------------ ------------
TOTAL CURRENT LIABILITIES 45,039 41,402
LONG-TERM LIABILITIES:
Long-term loans 12,599 9,232
Capital leases 2,367 1,726
Accrued severance pay 3,270 3,180
Other long-term liabilities 2,763 1,368
Deferred income taxes 2,224 2,075
------------ ------------
TOTAL LONG-TERM LIABILITIES 23,223 17,581
Redeemable non-controlling interests 690 2,022
------------ ------------
EQUITY:
Share capital
Common shares of NIS 0.01 par value
Authorized: 100,000,000 shares at December 31, 2009 and June 30,
2010; Issued and outstanding: 16,592,345 and 16,778,908 shares at
December 31, 2009 and June 30, 2010, respectively 37 38
Additional paid-in capital 68,230 70,019
Accumulated other comprehensive income (1,122) (5,036)
Retained earnings 24,795 32,640
------------ ------------
Total Shamir Optical Industry Ltd. Shareholders' equity 91,940 97,661
Non-controlling interests 2,822 3,410
------------ ------------
TOTAL EQUITY 94,762 101,071
------------ ------------
TOTAL LIABILITIES AND EQUITY $ 163,714 $ 162,076
============ ============
(1) Net of allowance for doubtful accounts of $ 3,076 and $ 3,021 as of December
31, 2009 and June 30, 2010, respectively
 |
 |
SHAMIR OPTICAL INDUSTRY LTD.
Consolidated Statements of Income
(US DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
Three Months Ended June 30, Six Months Ended June 30,
----------------------- -----------------------
2009 2010 2009 2010
-------- -------- -------- --------
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
Revenues, net $ 35,234 $ 40,978 $ 69,154 $ 81,073
Cost of revenues 16,273 18,181 32,338 36,438
-------- -------- -------- --------
Gross profit 18,961 22,797 36,816 44,635
Operating Expenses:
Research and development costs 789 1,058 1,530 2,147
Selling and marketing expenses 10,283 10,807 20,148 21,977
General and administrative expenses 3,815 4,492 7,195 8,606
-------- -------- -------- --------
Total operating expenses 14,887 16,357 28,873 32,730
-------- -------- -------- --------
Operating income 4,074 6,440 7,943 11,905
Financial expenses (income) and other, net (931) 851 (98) 1,017
-------- -------- -------- --------
Income before taxes on income 5,005 5,589 8,041 10,888
Taxes on income 1,184 1,233 2,051 2,510
-------- -------- -------- --------
Income after taxes on income 3,821 4,356 5,990 8,378
Equity in losses (earnings) of affiliates, net (34) 28 (61) 27
Accretion of redeemable non controlling interest - (12) - 95
-------- -------- -------- --------
Net income 3,855 4,340 6,051 8,256
Net income attributable to non-controlling interests 159 188 233 411
-------- -------- -------- --------
Net income attributable to Shamir Optical Industry Ltd.
Shareholders $ 3,696 $ 4,152 $ 5,818 $ 7,845
======== ======== ======== ========
Net earnings per share:
Basic $ 0.23 $ 0.25 $ 0.35 $ 0.47
======== ======== ======== ========
Diluted $ 0.22 $ 0.25 $ 0.35 $ 0.47
======== ======== ======== ========
Number of shares:
Basic 16,424 16,776 16,424 16,728
Dilutive 16,475 16,853 16,475 16,810
 |
 |
SHAMIR OPTICAL INDUSTRY LTD.
Reconciliation of Non-GAAP Operating Income and Net Income
(US DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
Three Months Ended June 30, Six Months Ended June 30,
----------------------- -----------------------
2009 2010 2009 2010
-------- -------- -------- --------
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
Operating income $ 4,074 $ 6,440 $ 7,943 $ 11,905
Non-GAAP adjustment:
Stock based compensation (165) (152) (312) (289)
Amortization of intangible assets (249) (359) (490) (716)
Compensation to former Chief Executive Officer (303) - (303) -
-------- -------- -------- --------
Non-GAAP operating income $ 4,791 $ 6,951 $ 9,048 $ 12,910
======== ======== ======== ========
Net income attributable to Shamir Optical Industry Ltd.
Shareholders $ 3,696 $ 4,152 $ 5,818 $ 7,845
Non-GAAP adjustment:
Stock based compensation (165) (152) (312) (289)
Amortization of intangible assets, net (187) (267) (372) (531)
Accretion of redeemable non controlling interest - 12 - (95)
Compensation to former Chief Executive Officer, net (227) - (227) -
-------- -------- -------- --------
Non-GAAP net income attributable to Shamir Optical
Industry Ltd. Shareholders $ 4,275 $ 4,559 $ 6,729 $ 8,760
======== ======== ======== ========
Net earnings per share:
Basic $ 0.26 $ 0.27 $ 0.41 $ 0.52
======== ======== ======== ========
Diluted $ 0.26 $ 0.27 $ 0.41 $ 0.52
======== ======== ======== ========
Number of shares:
Basic 16,424 16,776 16,424 16,728
Dilutive 16,475 16,853 16,475 16,810
 |