 |
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,
2009 2010
------------ ------------
(Unaudited)
CURRENT ASSETS:
Cash and cash equivalents $ 19,929 $ 20,645
Short-term investment 11,679 17,127
Trade receivables (1) 33,648 35,041
Other receivables and prepaid expenses 7,918 7,777
Inventory 26,946 28,277
------------ ------------
TOTAL CURRENT ASSETS 100,120 108,867
LONG-TERM INVESTMENTS:
Severance pay fund 2,909 2,819
Long-term receivables 427 386
Investments in affiliates 1,306 1,282
------------ ------------
TOTAL LONG-TERM INVESTMENTS 4,642 4,487
PROPERTY, PLANT AND EQUIPMENT, NET 38,568 37,627
OTHER ASSETS 7,439 6,161
GOODWILL 12,945 13,740
------------ ------------
TOTAL ASSETS $ 163,714 $ 170,882
============ ============
CURRENT LIABILITIES:
Short-term bank credit and loans $ 11,033 $ 8,985
Current maturities of long-term loans 6,879 5,040
Trade payables 11,680 12,873
Accrued expenses and other liabilities 15,447 16,007
------------ ------------
TOTAL CURRENT LIABILITIES 45,039 42,905
LONG-TERM LIABILITIES:
Long-term loans 12,599 8,813
Capital leases 2,367 1,654
Accrued severance pay 3,270 3,246
Other long-term liabilities 2,763 904
Deferred income taxes 2,224 2,162
------------ ------------
TOTAL LONG-TERM LIABILITIES 23,223 16,779
Redeemable non-controlling interests 690 2,146
------------ ------------
EQUITY:
Share capital
Common shares of NIS 0.01 par value
Authorized: 100,000,000 shares at December 31, 2009 and September 30,
2010; Issued and outstanding: 16,592,345 and 16,781,096 shares at
December 31, 2009 and September 30, 2010, respectively 37 38
Additional paid-in capital 68,230 70,168
Accumulated other comprehensive income (1,122) (1,686)
Retained earnings 24,795 36,791
------------ ------------
Total Shamir Optical Industry Ltd. Shareholders' equity 91,940 105,311
Non-controlling interests 2,822 3,741
------------ ------------
TOTAL EQUITY 94,762 109,052
------------ ------------
TOTAL LIABILITIES AND EQUITY $ 163,714 $ 170,882
============ ============
(1) Net of allowance for doubtful accounts of $ 3,076 and $ 3,326 as of December
31, 2009 and September 30, 2010, respectively
 |
 |
SHAMIR OPTICAL INDUSTRY LTD.
Consolidated Statements of Income
(US DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
Three Months Ended Nine Months Ended
September 30, September 30,
------------------------ -------------------------
2009 2010 2009 2010
--------- --------- --------- ---------
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
Revenues, net $ 36,157 $ 37,845 $ 105,311 $ 118,918
Cost of revenues 16,410 17,075 48,748 53,513
--------- --------- --------- ---------
Gross profit 19,747 20,770 56,563 65,405
Operating Expenses:
Research and development costs 802 1,098 2,332 3,245
Selling and marketing expenses 10,274 10,724 30,422 32,701
General and administrative expenses 3,828 4,445 11,023 13,051
--------- --------- --------- ---------
Total operating expenses 14,904 16,267 43,777 48,997
--------- --------- --------- ---------
Operating income 4,843 4,503 12,786 16,408
Financial expenses (income) and other, net 335 (851) 237 166
--------- --------- --------- ---------
Income before taxes on income 4,508 5,354 12,549 16,242
Taxes on income 826 1,071 2,877 3,581
--------- --------- --------- ---------
Income after taxes on income 3,682 4,283 9,672 12,661
Equity in losses (earnings) of affiliates, net 13 28 (48) 55
Accretion of redeemable non controlling interest - (92) - 3
--------- --------- --------- ---------
Net income 3,669 4,347 9,720 12,603
Net income attributable to non-controlling interests 43 196 276 607
--------- --------- --------- ---------
Net income attributable to Shamir Optical Industry Ltd.
Shareholders $ 3,626 $ 4,151 $ 9,444 $ 11,996
========= ========= ========= =========
Net earnings per share:
Basic $ 0.22 $ 0.25 $ 0.58 $ 0.72
========= ========= ========= =========
Diluted $ 0.22 $ 0.25 $ 0.57 $ 0.71
========= ========= ========= =========
Number of shares:
Basic 16,424 16,779 16,424 16,745
Dilutive 16,546 16,878 16,499 16,833
 |