The following table sets forth certain information regarding Ampal’s directors and executive officers as of February 23, 2009:
The numbers listed below, which follow the names of some of the foregoing directors, designate committee membership:
There are no family relationship between any of Ampal’s directors and executive officers.
In 2008, the Board met 5 times and acted 9 times by written consent; the Executive Committee did not meet or act by written consent; and the Audit Committee met 5 times and did not act by written consent. The Stock Option and Compensation Committee met 1 time and acted once by written consent. The Special Committee met 5 times and did not act by written consent. All directors attended more than 75% of the aggregate of (1) the total number of Board meetings held during the period in 2008 for which such individual was a director and (2) the total number of meetings held by all committees of the Board on which such individual served in 2008 (during the period of such service). Each director of the Board is elected for a one year term and serves until his or her successor is duly elected and qualified.
The following sets forth the ages of all of the above-mentioned directors and executive officers, all positions and offices with Ampal or its subsidiaries held by each director and officer and principal occupations during the last five years.
YOSEF A. MAIMAN, 63, has been the Chairman of the Board of Ampal since April 25, 2002 and President and Chief Executive Officer of Ampal since October 1, 2006. Mr. Maiman has been President and Chief Executive Officer of Merhav, one of the largest international project development companies based in Israel, since it’s founding in 1975. Mr. Maiman is the Chairman of the Board of Directors of Gadot. Mr. Maiman is also the Chairman of the Board of Directors of Channel 10 Ltd. (“Channel 10”), a commercial television station in Israel, a director of Eltek, Ltd. (“Eltek”), a developer and manufacturer of printed circuit boards and Honorary Consul to Israel from Peru. Mr. Maiman is also a member of the Board of Trustees of the Tel Aviv University, Chairman of the Israeli Board of the Jaffee Center for Strategic Studies at Tel Aviv University, a member of the Board of Governors of Ben Gurion University, and the Chairman of the Board of Trustees of the International Policy Institute for Counter Terrorism.
LEO MALAMUD, 56, has been a director of Ampal since March 6, 2002. Since 1995, Mr. Malamud has served as Senior Vice President of Merhav Mr. Malamud is also a director of Gadot, a wholly owned subsidiary of Ampal, Channel 10, 10 News Ltd. and Nana 10 Ltd.
Dr. JOSEPH YERUSHALMI, 70, has been a director of Ampal since August 16, 2002. Since 1995, Dr. Yerushalmi has served as Senior Vice President – Head of Energy and Infrastructure Projects of Merhav M.N.F. Ltd. Dr. Yerushalmi is also a Director of Gadot, a wholly owned subsidiary of Ampal.
Dr. NIMROD NOVIK, 63, has been a director of Ampal since September 19, 2006. Since 1995, Dr. Novik has served as Senior Vice President of Merhav, responsible for Middle East projects (including the MIDOR petroleum refinery in Egypt and the EMG project for the export of Egyptian natural gas to Israel) as well as for corporate, media and government relations. Mr. Novik is also a Director of EMG and Channel 10 News Ltd. Mr. Novik is an advisor to the Israeli National Security Council as well as to several members of the Israeli cabinet, and a former Special Ambassador of the State of Israel as well as Chief Advisor on Foreign Policy to Israel’s Prime Minister and Minister of Foreign Affairs.
YEHUDA KARNI, 79, has been a director of Ampal since August 16, 2002. From 1961 to 2000, Mr. Karni was a senior partner in the law firm of Firon Karni Sarov & Firon.
EITAN HABER, 69, has been a director of Ampal since August 16, 2002. From July 1992 to November 1995, Mr. Haber was the Head of Bureau for the former Prime Minister of Israel, Yitzhak Rabin. Since 2001, Mr. Haber has served as Chief Executive Officer of Kavim Ltd. Since 1996, Mr. Haber has served as President and Chief Executive Officer of Geopol Ltd. Mr. Haber is also a Director of Africa Israel Ltd. and of “Israel Experience Co.”
MENAHEM MORAG, 57, has been a director of Ampal since January 27, 2004. From 1996 to 1999, Mr. Morag was the Head of Finance and Budget at the Israeli Prime Minister’s office in Tel Aviv. From 1999 to 2001, Mr. Morag was the Controller and Ombudsman at the Israeli Prime Minister’s office in Tel Aviv. From 2001 to 2003, Mr. Morag was the Head of Human Resources Department at the Israeli Prime Minister’s office in Tel Aviv. From 2003 to 2006, Mr. Morag served as the Head of the Council of the Pensioners Association of the Israeli Prime Minister’s office in Tel Aviv. From 2004 to 2006, Mr. Morag was a Director of Palram Industries, and from 2005 to 2006, he was the Chief Executive Officer of Keren-Shemesh Foundation for the Encouragement of Young Entrepreneurs. Since 2006 Mr. Morag serves as a Deputy General Manager – Head of Resources Division of Union Bank of Israel Ltd. and as a Director in several of the subsidiaries of Union Bank of Israel Ltd.
JOSEPH GEVA , 58, has been a director of Ampal since November 5, 2008. Since January 2001, Mr. Geva has been the Chief Executive Officer of Milchan Group Israel. Since 2005, Mr. Geva has served as a Director of Channel 10. Since 2007, Mr. Geva has been Co-Manager at a new energy project in Israel for producing electricity in Pumped Storage Station at the Gilboa Mountain in Israel.
EREZ I. MELTZER, 51, has been a director of Ampal since November 5, 2008. Since November 2008, Mr. Meltzer has served as Chief Executive Officer of Gadot, a wholly owned subsidiary of Ampal. Mr. Meltzer also serves as a Director and Executive Vice Chairman of Gadot. From 2006 to 2007, Mr. Meltzer was the Chief Executive Officer of Africa Israel Group. From 2002 to 2006, Mr. Meltzer was the President and Chief Executive Officer of Netafim Ltd. From 1999 to 2001, Mr. Meltzer was the President and Chief Executive Officer of CreoScitex. Mr. Meltzer served as a colonel in the Israeli Defense Forces – Armored Corps. (reserves). Mr. Meltzer is the Chairman of the Lowenstein Hospital Friends Association since 1999, and the honorary chairman of the Israeli Chapter of YPO (the Young Presidents Organization).
DANIEL VAKNIN, 53, has been a director of Ampal since November 5, 2008. Since August 2007 Mr. Vaknin has served as Chief Executive Officer of Israel Financial Levers Ltd. From 2005 to 2007 Mr. Vaknin served as the Chief Executive Officer of Phoenix Investments and Finance Ltd. From 2004 to 2005 Mr. Vaknin served as the Vice Chief Executive Officer of I.D.B Development Company Ltd. Prior to that Mr. Vaknin was a Senior Partner at Kesselman & Kesselman CPA, a member firm of PricewaterhouseCoopers International Limited. Mr. Vaknin also serves as a Director in Macpell Industries Ltd., and its subsidiaries, and of SLS Sails Ltd.
IRIT ELUZ, 41, has been the Chief Financial Officer and Senior Vice President – Finance and Treasurer since October 2004. From May 2002 to October 2004, Ms. Eluz was Chief Financial Officer and Vice President – Finance and Treasurer. Since July 2006 Ms. Eluz serves as an Independent Director of Kamor Ltd. From January 2000 to April 2002, Ms. Eluz was the Associate Chief Financial Officer of Merhav M.N.F. Ltd. From June 1995 to December 1999, Ms. Eluz was the Chief Financial Officer of Kamor Group.
YORAM FIRON, 40, has been Secretary and Vice President – Investments and Corporate Affairs since May 2002. From 1997 to 2002, Mr. Firon was a Vice President of Merhav M.N.F. Ltd. and a partner in the law firm of Firon Karni Sarov & Firon.
AMIT MANTSUR, 38, has been Vice President – Investments since March 2003. From September 2000 to December 2002, Mr. Mantsur served as Strategy and Business Development Manager at Alrov Group. From February 1997 to September 2000, Mr. Mantsur was a projects manager at the Financial Advisory Services of KPMG Somekh Chaikin.
ZAHI BEN-ATAV, 35, has been Vice-President – Accounting and Controller Since May 2008. From November 2005 to March 2008, Mr. Ben-Atav served as a controller at Celltick Technologies Ltd. From November 2003 to November 2005, Mr. Ben-Atav was a controller at ClearForest Ltd. From January 2000 to November 2003, Mr. Ben-Atav worked as a senior manager at the accounting firm of Kesselman & Kesselman CPA, a member firm of PricewaterhouseCoopers International Limited.
41
AUDIT COMMITTEE
The Company has an Audit Committee of the Board consisting of Messrs. Karni, Morag and Vaknin, each of whom is an independent director as defined under the rules of the National Association of Securities Dealers, Inc. and the rules promulgated by the Securities and Exchange Commission. Prior to Mr. Vaknin’s appointment to the Board and Audit Committee on November 5, 2008, Mr. Haber served on the Audit committee. The Board has determined that Mr. Morag and Mr. Vaknin are each an “audit committee financial expert” for purposes of the rules promulgated by the Securities and Exchange Commission.
SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE
Section 16(a) of the Securities Exchange Act of 1934, as amended, requires Ampal’s executive officers and directors, and persons who own more than 10% of a registered class of Ampal’s equity securities, to file with the Securities and Exchange Commission initial statements of beneficial ownership (Form 3), and statements of changes in beneficial ownership (Forms 4 and 5), of Class A Stock of Ampal. To the Company’s knowledge, based solely on its review of the copies of such forms received by it, all filing requirements applicable to its executive officers, directors and greater than 10-percent stockholders were complied with as of February 23, 2009.
CODE OF ETHICS
The Company has adopted a code of ethics (as defined in the rules promulgated under the Securities Exchange Act of 1934) that applies to the Company’s principal executive officer, principal financial officer, principal accounting officer, or person performing similar functions. A copy of the Company’s code of ethics is available on the Company’s website at www.ampal.com (the “Company’s Website”).
CODE OF CONDUCT
The Company has adopted a code of conduct that applies to all of the Company’s employees, directors and officers. A copy of the code of conduct is available on the Company’s Website.
ITEM 11. | EXECUTIVE COMPENSATION |
COMPENSATION DISCUSSION AND ANALYSIS
Objectives of Compensation Program
This section contains a discussion of the material elements of compensation awarded to, earned by or paid to the principal executive and principal financial officers of the Company, and the other three most highly compensated executive officers of the Company. These individuals are referred to as the “Named Executive Officers” in this Report on Form 10-K.
The objectives of our compensation program are (i) to attract and retain qualified personnel in the Israeli marketplace, (ii) to provide incentives and rewards for their contributions to the Company, and (iii) to align their interests with the long-term interests of the Company’s shareholders.
Our Named Executive Officers compensation has three primary components: salary, an annual cash incentive bonus and stock option awards. In addition, we provide our Named Executive Officers with benefits that are generally available to our salaried employees.
We determine the appropriate level for each compensation component based in part, but not exclusively, on competitive benchmarking consistent with a broad spectrum of companies in Israel and in the United States.
Due to the small size of our executive team and the need to tailor each Named Executive Officer’s compensation package for retention and recruitment purposes, we have not adopted any formal policies or guidelines for allocating compensation between long term and currently payable compensation, between cash and non cash compensation or among different forms of compensation.
Responsibilities
The Compensation Committee is composed of independent directors as defined under the rules of NASDAQ and the SEC. The Compensation Committee does not operate pursuant to a written charter.
The Compensation Committee is responsible for (i) administering the Option Plans and determining the officers and key employees who are to be granted options under the Option Plans and the number of shares subject to such options and (ii) determining the annual base salary and non-equity based annual bonus for Mr. Maiman in his capacity as Chairman, President and Chief Executive Officer.
42
Mr. Maiman is responsible for (i) determining the annual base salary and non-equity based annual bonuses for all executive officers (other than the Chief Executive Officer) and for (ii) recommending to the Board directors compensation and benefit programs. Mr. Maiman also may attend and participate in meetings of the Compensation Committee.
No outside compensation consultant is engaged by the Company at this time, although the Company may elect to do so in the future.
Elements of Compensation
The material elements of the Company’s executive compensation program for Named Executive Officers includes three primary components: salary, an annual cash incentive bonus and stock option awards. In addition, we provide our Named Executive Officers with benefits that are generally available to our salaried employees.
Base Salary
We set our salaries for our Named Executive Officers generally based on what we believe enables us to hire and retain individuals in the competitive environment in Israel and rewards individual performance and the contribution to our overall business goals. We also take into account the base salaries paid by similarly situated companies in Israel and in the United States with which we believe we generally compete for talent. There are no formal guidelines or formulas used by us to determine annual base salary for our Named Executive Officers, as annual salary determinations are made on a case by case basis from year to year to react to compensation market trends in Israel and to take into account the Named Executive Officer’s performance. Additionally, stock price performance has not been a factor in determining annual compensation because the price of the Company’s common stock is subject to a variety of factors outside our control. Our approach to annual base salary is designed to retain our Named Executive Officers so that they will continue to operate at high levels in the best interests of the Company.
Determinations for annual base salary for the fiscal year ended December 31, 2008, were made by the Compensation Committee regarding Mr. Maiman and by Mr. Maiman regarding other executive officers.
Annual Cash Incentive Bonus Compensation
The non-equity based annual bonus compensation is based on each Named Executive Officer’s individual performance for the Company over the fiscal year, which is measured in terms of overall effort, performance and contribution to the Company. In 2008, we considered the performance of our Named Executive Officers with respect to certain material transactions and the amount of funds raised during the year and allocated an amount among the Named Executive Officers who were involved in those special efforts. We take into account the amount of annual base salary paid to each Named Executive Officers in determining such Named Executive Officers’ non-equity based annual bonus compensation. Determinations for non-equity based annual bonus compensation for the fiscal year ended December 31, 2008 were made by Mr. Maiman.
Long-Term Equity Incentive Compensation
At this time, we do not award long-term equity incentive compensation to our Named Executive Officers on an annual basis, however we may elect to award this form of compensation in the future. Following the April 2002 acquisition by Y.M. Noy Investments Ltd. of a controlling interest in the Company, we awarded long-term equity incentive compensation in April 2002 to provide the new management team with incentives aligned with shareholder interests and in December 2004, in recognition of the Named Executive Officers’ assistance to a Special Committee of the Board of Directors that had been appointed to consider alternatives available to the Company to maximize shareholder value. In December 2006, the Stock Option Committee granted Mr. Maiman an option to acquire 250,000 shares of our Class A Stock for his service as Chairman of the Board. The amount of this award was consistent with the amount of the option grant previously awarded to Mr. Maiman in August 2002, which became fully vested in August 2006.
On December 8, 2008, the Compensation Committee and the Board of Directors approved the repricing of outstanding options to purchase, in the aggregate, 2,270,000 shares of Ampal’s Class A Stock, which were previously granted to ten of the Company’s current employees, executive officers and directors pursuant to the 2000 Plan, including the Named Executive Officers (except for Mr. Gilboa who held no options). See “Stock Option Plans” below.
While our current policy is to award option grants to our executive officers and directors, the awards granted under the Option Plans may be in the form of options, restricted stock, dividend equivalent awards and/or stock appreciation rights. There are no formal guidelines or formulas used by us to determine equity compensation awards for our Named Executive Officers.
As stated above, the Compensation Committee is responsible for determining long-term equity incentive compensation in accordance with the Option Plans. Such determinations are made in consultation with Mr. Maiman and other executive officers from time to time.
43
Perquisites
As is customary in Israel, we provide each Named Executive Officer with the use of a car, mobile phone, one meal per day, telephone expenses, economic newspapers, and stipends for traveling out of the country from time to time. The value of the specific car an employee receives varies according to his or her pay grade within the Company.
Additionally, consistent with practice in the Israeli marketplace, the Company reimburses the Named Executive Officers for a portion of the taxes associated with the use of the car and mobile phone.
Severance and Change of Control Benefits
Israeli labor laws and agreements require payment of severance pay upon dismissal of an employee or upon termination of employment in certain other circumstances, including retirement. The Company’s severance pay is calculated based upon length of service and the latest monthly base salary (one month’s salary for each year worked). Severance pay is paid from a fund into which the Company contributes up to 8 1/3% of the employee’s base salary each month, in accordance with Israeli law and the customary practice in Israel. The Company’s liability for severance pay pursuant to Israeli law is partly offset by insurance policies, where the Named Executive Officers are the beneficiaries of such insurance policies.
In addition to the above the Named Executive Officers are eligible to participate in a Pension Plan in which both the employee and the Company contribute up to 5% of the employee’s base salary each month. The Named Executive Officers are eligible to receive the fund upon termination of employment, including retirement.
In addition to the above benefits, each of the employment agreements of certain executive officers provide that such executive officer shall receive an additional payment of six months’ salary (together with all related benefits for the six month period including social benefits, use of a vehicle, mobile telephone and any other rights accompanying the executive officer’s employment by the Company) in the event (i) of a change of control of Ampal and (ii) such executive officer’s employment is terminated within six months from the date of the change of control of Ampal. These arrangements were designed to provide these key employees with an additional benefit consistent with Israeli practice for employees in comparable positions.
Pursuant to the terms of the employment agreements of each of the certain executive officers, following the termination of employment, such executive officers shall not be involved, directly or indirectly, with any business or entity that is in the field of the Company’s activities and/or is in direct competition in the field of the Company’s activities for a period of six months following the termination of employment. Furthermore, during the term of employment at the Company and for a period of twenty four months following the termination of employment, each of these executive officers shall abstain from providing services in any manner whatsoever, including consulting services, either paid or not paid, to any business or occupation in which the Company was involved.
Education Fund
The Named Executive Officers are eligible to participate in an education fund in which both the employee and the Company contribute up to 2.5% and 7.5% respectively of the employee’s base salary each month. The Named Executive Officers are eligible to receive the fund upon termination of employment, including retirement. The education fund contribution, which is customary in Israel, can be used by the Named Executive Officers at any time for professional education and every 6 years for any other purpose. As is customary in Israel, the Company also reimburses the Named Executive Officers for taxes associated with Company contributions to this fund beyond the maximum contributed amount allowed according to the Israel Tax law.
Vacation Provision and Recreation Pay
The Named Executive Officers are eligible to take one month vacation per year. Additionally, pursuant to Israeli employment laws, each Named Executive Officer is entitled to a certain amount of recreation pay to be used for any other purpose. Each Named Executive Officer is entitled to receive 13 days of recreation pay, which amounts to approximately $1,690 on an annual basis.
Stock Ownership and Retention Guidelines
The Company does not have any stock ownership or retention guidelines or policies.
44
Summary Compensation Table
For Fiscal Year Ended December 31, 2008
The following table sets forth all of the compensation awards to our Named Executive Officers for the year ended December 31, 2008.
Name and Principal Position
| Year
| Salary
| Bonus
| Stock Awards
| Option Awards (10)
| All Other Compensation (7)
| Total (8)
|
---|
| | $ | $ | $ | $ | $ | $ |
---|
| | | | | | | |
---|
| | | | | | | |
---|
| | | | | | | |
---|
Yosef A. Maiman (1) (9) | | | | | | | | | | | | | | | | | | | | | | | |
Chairman of the Board, President and CEO | | | | 2008 | | | 1,028,812 | | | 979,484 | | | - | | | 269,211 | | | 242,985 | | | 2,386,859 | |
| | | | 2007 | | | 890,344 | | | 1,092,044 | | | - | | | 147,903 | | | 24,272 | | | 2,154,563 | |
| | | | 2006 | | | 632,144 | | | 984,627 | | | - | | | 68,947 | | | 30,605 | (11) | | 1,716,323 | |
| | |
Irit Eluz (2) (8) | | | | | | | | | | | | | | | | | | | | | | | |
CFO - SVP | | | | | | | | | | | | | | | | | | | | | | | |
Finance & Treasurer | | | | 2008 | | | 342,937 | | | 824,829 | | | - | | | 221,140 | | | 156,107 | | | 1,434,299 | |
| | | | 2007 | | | 304,989 | | | 832,033 | | | - | | | 132,510 | | | 105,368 | | | 1,374,900 | |
| | | | 2006 | | | 263,848 | | | 673,692 | | | - | | | 152,664 | | | 152,928 | | | 1,243,133 | |
| | |
Yoram Firon (3) (8) | | | | | | | | | | | | | | | | | | | | | | | |
Secretary, Vice | | | | | | | | | | | | | | | | | | | | | | | |
President Investments | | | | 2008 | | | 239,348 | | | 77,328 | | | - | | | 154,468 | | | 122,947 | | | 514,554 | |
| | | | 2007 | | | 227,470 | | | 182,007 | | | - | | | 89,918 | | | 86,153 | | | 585,548 | |
| | | | 2006 | | | 206,194 | | | 173,964 | | | - | | | 107,504 | | | 80,235 | | | 567,897 | |
| | |
Amit Mantsur (4) | | | | | | | | | | | | | | | | | | | | | | | |
Vice President Investments | | | | 2008 | | | 170,963 | | | 61,862 | | | - | | | 46,253 | | | 89,762 | | | 328,502 | |
| | | | 2007 | | | 155,486 | | | 62,402 | | | - | | | 35,396 | | | 55,236 | | | 308,521 | |
| | | | 2006 | | | 141,538 | | | 49,704 | | | - | | | 37,969 | | | 50,902 | | | 280,114 | |
| | |
Ofer Gilboa (5) | | | | | | | | | | | | | | | | | | | | | | | |
Vice President Investments | | | | 2008 | | | 188,059 | | | - | | | - | | | - | | | 98,005 | | | 286,064 | |
| | |
Erez I. Meltzer (6) | | | | | | | | | | | | | | | | | | | | | | | |
Vice Chairman and CEO of Gadot | | | | 2008 | | | 189,769 | | | - | | | - | | | 1,790 | (12) | | 2,000 | (12) | | 193,559 | |
| | | | | | | |
(1) Mr. Maiman has been employed by Ampal since April 25, 2002 as Chairman of the Board; On September 19, 2006 Mr. Maiman was appointed as the President and CEO of Ampal.
(2) Ms. Eluz has been employed by Ampal since April 25, 2002.
(3) Mr. Firon has been employed by Ampal since April 25, 2002.
(4) Mr. Mantsur has been employed by Ampal since February 2, 2003.
(5) Mr. Gilboa has been employed by Ampal from December 27, 2007 until January 31, 2009.
(6) Mr. Meltzer has been employed by Gadot since November 1, 2008.
(7) Comprised of Ampal (Israel’s) contribution pursuant to: (i) Ampal (Israel’s) pension plan and (ii) Ampal (Israel’s) education fund and (iii) use of car and (iv) use of mobile and (v) final account settlement and (vi) redemption of vacation provision and (vii) reimbursed for the payment of taxes.
(8) Eligible to receive an additional payment of up to six months salary (i) in the event of a change of control of the Company and (ii) such executive officer’s employment is terminated within six months from the date of the change of control of the Company.
(9) All cash compensation is paid in New Israeli Shekels. The amounts in the table are converted from the New Israeli Shekel to U.S. dollars based on the exchange rate of 3.8020 for 2008, which represents the exchange rate as of December 31, 2008, of 4.0355 for 2007, which represents the exchange rate as of December 31, 2007 and of 4.2250 for 2006, which represents the exchange rate as of December 31, 2006.
(10) Represents the compensation cost in 2008 in accordance with SFAS No. 123R for stock options, which includes amounts from awards granted in and prior to 2008.
(11) Of such amount, for services as director, $22,000 was paid in cash.
(12) For services as director. See also the footnotes to the “Director Compensation” Table below.
45
Outstanding Equity Awards
For Fiscal Year Ended December 31, 2008
Option Awards
Name
| Number of Securities Underlying Unexercised Options (Exercisable) (1)
| Number of Securities Underlying Unexercised Options (Unexercisable)
| Option Exercise Price ($)
| Option Expiration Date
|
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
Yosef A. Maiman | | | | 390,625 | (2) | | 190,375 | | | 1.17 | | | December 7, 2018 | |
Irit Eluz | | | | 358,500 | (3) | | - | | | 1.17 | | | December 7, 2018 | |
Yoram Firon | | | | 258,500 | (3) | | - | | | 1.17 | | | December 7, 2018 | |
Amit Mantsur | | | | 73,000 | (3) | | - | | | 1.17 | | | December 7, 2018 | |
Erez I. Meltzer | | | | - | | | 180,000 | | | 1.17 | | | December 7, 2018 | |
Ofer Gilboa | | | | - | | | - | | | - | | | - | |
| | | | |
(1) The underlying securities reflect the repricing of Ampal’s outstanding options to ten employees, which was approved by the Compensation Committee and the Board of Directors on December 8, 2008. For further information, see “Stock Option Plans” below.
(2) 359,375 shares were vested and exercisable on December 8, 2008. 140,625 shares shall vest and become exercisable, in installments of 15,625 shares, beginning on December 12, 2008 and thereafter on the 12th day of the month of each subsequent three-month period until and including December 12, 2010.
(3) All vested and exercisable as of December 8, 2008.
Compensation of Directors
Directors of Ampal (other than Mr. Maiman) receive $2,000 per Board meeting attended. Directors of Ampal also receive the same amount for attendance at meetings of committees of the Board, provided that such committee meetings are on separate days and on a day other than the day of a regularly scheduled Board meeting.
For attending Special Committee, Audit Committee and Executive Committee meetings Mr. Karni, the Chairman of the Special and the Audit Committee, is entitled to $40,000 per year. Each of Mr. Vaknin and Mr. Morag are entitled to $30,000 per year, for attending Special Committee and Audit Committee meetings.
In connection with the formation of the Special Committee on October 28, 2004, the Company entered into an Indemnification and Compensation Agreement with each of Messrs. Karni, Vaknin and Morag. In consideration for serving as a member of the Special Committee, the Company has agreed pursuant to the terms of the Indemnification and Compensation Agreement, among other things, to indemnify and hold harmless each Director with respect to his service on, and any matter or transaction considered by, the Special Committee to the fullest extent authorized or permitted by law. A copy of the form of this Indemnification and Compensation Agreement is attached as Exhibit 10j to the Company’s Annual Report on Form 10-K for the year ended December 31, 2004.
On December 8, 2008, Stock Option and Compensation Committee of the Board and the Board of Directors approved the grant, pursuant to the Company’s 2000 Incentive Plan, to each of Erez I. Meltzer, Daniel Vaknin and Joseph Geva, of an option to purchase 180,000 shares of Class A Stock at an exercise price of $1.17 per share, vesting in sixteen equal quarterly installments.
Director Compensation
For Fiscal Year Ended December 31, 2008
Name
| Fees Paid in Cash ($)
| Option(1) Award ($)
| Total ($)
|
---|
| | | |
---|
| | | |
---|
| | | |
---|
| | | |
---|
Yehuda Karni | | | | 56,498 | | | 87,820 | | | 144,318 | |
Jack Bigio | | | | 6,000 | | | - | | | 6,000 | |
Menahem Morag | | | | 42,000 | | | 89,816 | | | 131,816 | |
Eitan Haber | | | | 39,000 | | | 87,820 | | | 126,820 | |
Leo Malamud | | | | 10,000 | | | 17,748 | | | 27,748 | |
Dr. Yossi Yerushalmi | | | | 12,000 | | | 47,329 | | | 59,329 | |
Dr. Nimrod Novik | | | | 12,000 | | | 106,490 | | | 118,490 | |
Joseph Geva(2) | | | | 4,000 | | | 1,790 | | | 5,790 | |
Daniel Vaknin(2) | | | | 7,000 | | | 1,790 | | | 8,790 | |
| | | |
(1) Represents the compensation cost in 2008 in accordance with SFAS 123(R) for stock options.
(2) In fiscal year 2008, Messrs. Meltzer, Vaknin and Geva were each granted an option to purchase 180,000 shares of our Class A Stock, each with a grant date fair value of $1.17.
46
The following table sets forth certain information regarding stock options granted to purchase our Class A Stock to our directors during the fiscal year ended December 31, 2008.
| 2008
|
---|
| |
---|
| |
---|
| |
---|
| |
---|
Joseph Geva(1) | | | | 180,000 | |
Erez I. Meltzer(1) | | | | 180,000 | |
Daniel Vaknin(1) | | | | 180,000 | |
| |
(1) Director since November 5, 2008.
Stock Option Plans
On February 15, 2000, the Compensation Committee approved an Incentive Plan (“2000 Plan”), under which the Company has reserved 4 million shares of Class A Stock, permitting the granting of options to all employees, officers and directors. The 2000 Plan was approved by the Board of Directors at a meeting held on March 27, 2000 and was approved by a majority of the Company’s shareholders at the June 29, 2000 annual meeting of shareholders.
On December 8, 2008, the Compensation Committee and the Board of Directors approved the repricing of outstanding options to purchase, in the aggregate, 2,270,000 shares of Ampal’s Class A Stock, which were previously granted to ten of the Company’s current employees, executive officers and directors pursuant to the 2000 Plan. The outstanding options had been originally issued with exercise prices ranging from $3.12 to $5.35 per share, which represented the then current market prices of Class A Stock on the dates of the original grants. The repricing was effected by canceling the outstanding options, and granting to each holder of cancelled outstanding options a new option, with a ten year term, to purchase the total number of shares of Class A Stock underlying such cancelled outstanding options, at an exercise price equal to $1.17 per share, the closing price of Class A Stock on NASDAQ on December 5, 2008, the most recent closing price prior to the approval by the board and the committee. The repriced options maintain the vesting schedule of the cancelled outstanding options.
The 2000 Plan remains in effect for a period of ten years from the date of the repricing. As of December 31, 2008, 2,921,000 options of the 2000 Plan are outstanding.
The options granted under the 2000 Plan may be either incentive stock options, at an exercise price to be determined by the Compensation Committee but not less than 100% of the fair market value of the underlying options on the date of grant, or non-incentive stock options, at an exercise price to be determined by the Compensation Committee. The Compensation Committee may also grant, at its discretion, “restricted stock,” “dividend equivalent awards,” which entitle the recipient to receive dividends in the form of Class A Stock, cash or a combination of both and “stock appreciation rights,” which permit the recipient to receive an amount in the form of Class A Stock, cash or a combination of both, equal to the number of shares of Class A Stock with respect to which the rights are exercised multiplied by the excess of the fair market value of the Class A Stock on the exercise date over the exercise price. The options granted under the 2000 Plan were granted either at market value or above.
Under the 2000 Plan, all granted but unvested options become immediately exercisable upon the occurrence of a change in control of the Company.
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
The current members of Compensation Committee are Mr. Yehuda Karni, Mr. Daniel Vaknin and Mr. Menahem Morag, none of whom is an officer or employee or former officer or employee of the Company. During 2008, no executive officer of the Company served on the compensation committee or the Board of Directors of another entity whose executive officer(s) served on the Company’s Compensation Committee for the Board of Directors.
Effective as of September 19, 2006, the Board determined that Mr. Yosef A. Maiman, our President and CEO, shall be responsible for (i) determining the annual base salary and non-equity based annual bonuses for all executive officers (other than the Chief Executive Officer) and for (ii) recommending to the Board director compensation and benefit programs. The Stock Option and Compensation Committee shall continue to be responsible for (i) administering the Option Plans and determining the officers and key employees who are to be granted options under the Option Plans and the number of shares subject to such options and (ii) determining the annual base salary and non-equity based annual bonus for Mr. Maiman in his capacity as Chairman, President and Chief Executive Officer. Mr. Maiman also may attend and participate in meetings of the Stock Option Committee.
47
COMPENSATION COMMITTEE REPORT
The Stock Option and Compensation Committee and Yosef A. Maiman have reviewed and discussed the Compensation Discussion and Analysis required by Regulation S-K, Item 402(b) with management. Based on the review and discussions referred to in the preceding sentence, the Stock Option and Compensation Committee and Yosef A. Maiman recommended to the Board of Directors that the Compensation Discussion and Analysis be included in this Report.
Yehuda Karni
Daniel Vaknin
Menahem Morag
Yosef A. Maiman
ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS |
| Equity Compensation Plan Information(1)
|
---|
Plan category
| Number of securities to be issued upon exercise of outstanding options, warrants and rights
| Weighted-average exercise price of outstanding options, warrants and rights
| Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
|
---|
| (a) | (b) | (c) |
---|
| | | |
---|
| | | |
---|
Equity compensation plans approved by security | | | | | | | | | | | |
holders | | | | 2,921,000 | | | 1.22 | | | 2,921,000 | (2) |
| | |
Equity compensation plans not approved by | | |
security holders | | | | N/A | | | N/A | | | N/A | |
| | |
Total | | | | 2,921,000 | | | 1.22 | | | 2,921,000 | |
| | | |
| (1) | All information provided as of December 31, 2008. |
| (2) | The number of securities remaining available for future issuance under 2000 Plan is 1,558,625. |
48
PRINCIPAL SHAREHOLDERS OF AMPAL
The following table sets forth information as of February 23, 2009, as to the holders known to Ampal who beneficially own more than 5% of the Class A Stock, the only outstanding series of voting securities of Ampal. As of February 23, 2009, there were 56,160,477(not including treasury shares) shares of Class A Stock of Ampal outstanding.
Security Ownership of Certain Beneficial Owners
Name and Address of Beneficial Owner
| Title of Class
| Number of Shares and Nature of Beneficial Ownership
| Percent of Outstanding Shares of Class A Stock
|
---|
| | | |
---|
| | | |
---|
| | | |
---|
| | | |
---|
Di-Rapallo Holdings Ltd., of | | | | | | | | | | | |
33 Havazelet Hasharon St., | | |
Herzliya, Israel | | | | Class A Stock | | | 9,650,132 | (1) | | 17.18 | % |
| | |
De-Majorca Holdings Ltd., of | | |
33 Havazelet Hasharon St., | | |
Herzliya, Israel | | | | Class A Stock | | | 18,850,153 | (2) | | 33.56 | % |
| | |
Yosef A. Maiman of | | |
33 Havazelet Hasharon St. | | |
Herzliya, Israel | | | | Class A Stock | | | 34,934,533 | (1)(2)(3) | | 61.78 | % |
| | |
Ohad Maiman of | | |
33 Havazelet Hasharon St., | | |
Herzliya, Israel | | | | Class A Stock | | | 28,500,285 | (1)(2) | | 50.75 | % |
| | |
Noa Maiman, of | | |
33 Havazelet Hasharon St., | | |
Herzliya, Israel | | | | Class A Stock | | | 28,500,285 | (1)(2) | | 50.75 | % |
| | |
Yoav Maiman, of | | |
33 Havazelet Hasharon St., | | |
Herzliya, Israel | | | | Class A Stock | | | 28,500,285 | (1)(2) | | 50.75 | % |
| | |
Merhav M.N.F. Ltd., of | | |
33 Havazelet Hasharon St., | | |
Herzliya, Israel | | | | Class A Stock | | | 6,043,623 | (4) | | 10.76 | % |
| | |
Clal Finance Ltd. | | |
and | | |
Clal Insurance Enterprises Holdings Ltd. | | |
37 Menachem Begin St., | | |
Tel-Aviv 65220, Israel | | | | Class A Stock | | | 3,476,322 | (5) | | 6.19 | % |
| | | |
| (1) | Consists of 9,650,132 shares of Class A Stock held directly by Di-Rapallo Yosef A. Maiman owns 100% of the economic shares and one-fourth of the voting shares of Di-Rapallo In addition, Mr. Maiman holds an option to acquire the remaining three quarters of the voting shares of Di-Rapallo (which are currently owned by Ohad Maiman, Noa Maiman and Yoav Maiman, the son, daughter and son, respectively, of Mr. Maiman). |
| (2) | Consists of 18,850,153 shares of Class A Stock held directly by De-Majorca Yosef A. Maiman owns 100% of the economic shares and one-fourth of the voting shares of De-Majorca In addition, Mr. Maiman holds an option to acquire the remaining three quarters of the voting shares of De-Majorca (which are currently owned by Ohad Maiman, Noa Maiman and Yoav Maiman, the son, daughter and son, respectively, of Mr. Maiman). |
| (3) | Includes 390,625 shares of Class A Stock underlying options which are currently exercisable or exercisable within 60 days of February 23, 2009, by Mr. Maiman and 6,043,623 shares of Class A Stock held directly by Merhav Yosef A. Maiman owns 100% of Merhav |
| (4) | Yosef A. Maiman owns 100% of Merhav |
49
| (5) | Consists of 34,996 shares of Class A Stock beneficially owned by Clal Finance Ltd. (“Clal Finance”), none of which are held for its own account; and 3,441,326 shares of Class A Stock beneficially owned by Clal Insurance Enterprises Holdings Ltd. (“Clal”), of which (i) 2,921,919 shares of Class A Stock are held for members of the public through, among others, provident funds, mutual funds, pension funds and insurance policies, which are managed by subsidiaries of Clal, each of which subsidiaries operates under independent management and makes independent voting and investment decisions, (ii) 232 shares of Class A Stock are held by unaffiliated third-party client accounts managed by Clal Finance Batucha Investment Management Ltd. (“CFB”) as portfolio managers, each of which subsidiaries operates under independent management and makes investment decisions independent of Clal and has no voting power in such client accounts, and (iii) 554,171 shares of Class A Stock are beneficially held for its own account. |
| Clal Finance is a majority owned subsidiary of Clal. Through Clal Finance’s wholly owned subsidiary, CFB, Clal may be deemed to beneficially own 232 shares of Class A Stock (the “CFB Shares”). Clal may be deemed to beneficially own an aggregate of 3,441,326 shares of Class A Stock (the “Clal Shares”). The CFB Shares are included in the Clal Shares. Clal is a majority owned subsidiary of IDB Development Corporation Ltd., an Israeli public corporation (“IDB Development”). By reason of IDB Development’s control of Clal, IDB Development may be deemed to be the beneficial owner of, and to share the power to vote and dispose of, the shares of Class A Stock owned beneficially by Clal. IDB Development is a majority owned subsidiary of IDB Holding Corporation Ltd., an Israeli public corporation (“IDB Holding”). By reason of IDB Holding’s control (through IDB Development) of Clal, IDB Holding may be deemed beneficial owner of, and to share the power to vote and dispose of, the shares of Class A Stock owned beneficially by Clal. Mr. Nochi Dankner, Mrs. Shelly Bergman, Mrs. Ruth Manor and Mr. Avraham Livnat may, by reason of their interests in, and relationships among them with respect to, IDB Holding, be deemed to control the corporations referred to in this footnote. By reason of the control of IDB Holding by Nochi Dankner, Shelly Bergman, Ruth Manor and Avraham Livnat, and the relations among them, Nochi Dankner, Shelly Bergman, Ruth Manor and Avraham Livnat may each be deemed beneficial owner of, and to share the power to vote and dispose of, the shares of Class A Stock owned beneficially by Clal. |
| The information regarding the holdings of Clal Finance and Clal, and the beneficial ownership thereof, is based upon a Schedule 13G/A filed by Clal with the SEC on February 13, 2009. |
Security Ownership of Management
The following table sets forth information as of February 23, 2009 as to each class of equity securities of Ampal or any of its subsidiaries beneficially owned by each director and named executive officer of Ampal listed in the Summary Compensation Table and by all directors and named executive officers of Ampal as a group. All ownership is direct unless otherwise noted. The table does not include directors or named executive officers who do not own any such shares:
Name
| Number of Shares and Nature of Beneficial Ownership of Class A Stock
| Percent of Outstanding Shares of Class A Stock
|
---|
| | |
---|
| | |
---|
| | |
---|
| | |
---|
Yosef Maiman | | | | 34,934,533 | (1)(2) | | 60.23 | % |
Irit Eluz | | | | 358,500 | (2) | | * | |
Yoram Firon | | | | 258,500 | (2) | | * | |
Amit Mantsur | | | | 73,000 | (2) | | * | |
Zahi Ben-Atav | | | | 2,500 | (2) | | * | |
Leo Malamud | | | | 166,875 | (2) | | * | |
Dr. Joseph Yerushalmi | | | | 145,000 | (2) | | * | |
Dr. Nimrod Novik | | | | 101,250 | (2) | | * | |
Eitan Haber | | | | 105,000 | (2) | | * | |
Yehuda Karni | | | | 105,000 | (2) | | * | |
Menahem Morag | | | | 105,000 | (2) | | * | |
Joseph Geva | | | | 11,250 | (2) | | * | |
Erez I. Meltzer | | | | 11,250 | (2) | | * | |
Daniel Vaknin | | | | 11,250 | (2) | | * | |
All Directors and Executive Officers as a Group | | | | 36,388,908 | | | 62.73 | % |
| | |
* | Represents less than 1% of the class of securities. |
(1) | Attributable to 9,650,132, 18,850,153 and 6,043,623 shares of Class A Stock held directly by Di-Rapallo Holdings Ltd., De-Majorca and Merhav, respectively. See “Security Ownership of Certain Beneficial Owners.” In addition, this represents 390,625 shares underlying options for Yosef Maiman which are presently exercisable or exercisable within 60 days of February 23, 2009. |
(2) | Represents shares underlying options which are presently exercisable or exercisable within 60 days of February 23, 2009. |
50
ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE |
On May 29, 2008, Ampal loaned Merhav $10.0 million in addition to the currently outstanding $10.0 million that were loaned on December 25, 2007, to fund the the Project in Colombia being developed by Merhav. The additional loan was made pursuant to the Promissory Note, dated as of December 25, 2007, by Merhav in favor of Ampal. The Promissory Note was given in connection with the Original Option Agreement dated December 25, 2007, with Merhav providing Ampal with the Option to acquire up to a 35% equity interest in the Project. The loan will be convertible into all or a portion of the equity interest purchased pursuant to the Original Option Agreement.
On December 25, 2008, Ampal entered into the Option Amendment to the Original Option Agreement. Under the Original Option Agreement, the option expired on the earlier of December 25, 2008 or the Financing Date. The Option Amendment extends the expiration of the option to the earlier of December 31, 2009 or the Financing Date.
The Option Amendment also provides that in determining the price to be paid by Ampal for shares pursuant to the option under the Valuation Model, the parties have agreed to review the discount rate set forth in the Valuation Model to determine whether the discount rate should be increased, provided, however, that the purchase price shall not exceed the amount Ampal would have paid without giving effect to the Option Amendment. The maximum purchase price for any interest in the Project purchased by Ampal pursuant to the option would be (A) with respect to any portion of such interest being purchased by conversion of the outstanding balance of the Amended Promissory Note referred to below, the lesser of (i) a price based on a currently agreed Valuation Model as updated from time to time to reflect changes in project, financing and other similar costs as such updates are reviewed by Houlihan Lokey Howard & Zukin at the time of the option’s exercise or (ii) the lowest price paid by any unaffiliated third party for an interest in the Project, or (B) with respect to any portion of such interest in the Project being purchased in excess of the balance of the Amended Promissory Note, the lowest price paid by an unaffiliated third party for its interest in the Project, unless no unaffiliated third party has purchased an interest in the Project, in which case the purchase price will be based on the Valuation Model.
In consideration for Merhav entering into the Option Amendment, Ampal agreed to certain amendments to the Promissory Note reflected in the Amended Promissory Note, dated December 25, 2008. The Amended Promissory Note provides for (i) an increase in the annual interest rate from LIBOR plus 2.25% to LIBOR plus 3.25% and (ii) an extension of the maturity date of the Promissory Note to December 31, 2009. As a condition to amending and restating the Promissory Note, Ampal received a personal guaranty dated as of December 25, 2008, from Yosef A. Maiman personally guaranteeing the obligations of Merhav under the Amended Promissory Note.
The loan continues to be secured by Merhav’s pledge to Ampal, pursuant to a Pledge Agreement dated December 25, 2007, between Merhav and Ampal, of all of the shares of Ampal’s Class A Common Stock, par value $1.00 per share, owned by Merhav.
Yosef A. Maiman, the Chairman, President and CEO of Ampal and a member of the controlling shareholders group of Ampal, is the sole owner of Merhav. Because of the foregoing relationship, a special committee of the Board of Directors composed of Ampal’s independent directors negotiated and approved the transaction.
In connection with the offering of its Series B debentures, Ampal entered into a trust agreement (the “Agreement”) with Clal Finance Trustees 2007 Ltd. (the “Trustee”) which became effective on April 28, 2008, pursuant to which the Company issued its Series B debentures to investors in Israel. The Trustee is a member of a group of affiliated companies, controlled by and affiliated with IDB Holding Corporation Ltd. (collectively, the “IDB Group”), that owns approximately 5.43% of the Company’s outstanding Class A stock as of the date of this annual report. In November 2007, Clal Electronics Industries Ltd. (“Clal Electronics”), also a member of the IDB Group, entered into a previously disclosed joint venture with the Company, through a wholly-owned subsidiary of the Company, that will focus on the new development and acquisition of controlling interests in wind energy projects outside of Israel. The joint venture is owned equally by Clal Electronics and the Company through its wholly-owned subsidiary. Clal Finance, also a member of the IDB Group, led distributors in the offering in Israel of the Series B debentures, and members of the IDB Group purchased a portion of the Series B debentures. A member of the IDB Group is acting as a market maker on the Tel Aviv Stock Exchange for the purchase and sale of the Company’s Class A stock and Series A debentures.
Ampal entered into a management services agreement with Merhav, according to which Merhav provides Ampal and its subsidiaries with management, marketing, financial, development and other administrative services for an annual consideration of NIS 10 million ($ 2.6 million).
Review and Approval of Transactions with Management and Others
Pursuant to its written charter and the marketplace rules of the NASDAQ Global Market, the Audit Committee must review with management and approve all transactions or courses of dealing with parties related to the Company. In determining whether to approve a related person transaction, the Audit Committee will consider a number of factors including whether the related person transaction is on terms and conditions no less favorable to us than may reasonably be expected in arm’s-length transactions with unrelated parties. The Audit Committee has the authority to engage independent legal, financial and other advisors. A special committee of the Board of Directors composed of the Company’s independent directors, who also constitute all of the members of the Company’s Audit Committee, has reviewed and approved the terms of each of the transactions described above.
51
Director Independence
Because a “group” of shareholders (as defined under Rule 13d-5(b)(1) of the Securities Exchange Act of 1934, as amended) consisting of Yosef A. Maiman, Ohad Maiman, Noa Maiman, and Yoav Maiman, and the companies Merhav, De Majorca and Di-Rapallo beneficially owns more than 50% of the voting power in the Company, the Company is deemed to be a “controlled company” under the rules of the NASDAQ Global Market. As a result, we are exempt from the NASDAQ rules that require listed companies to have (i) a majority of independent directors on the Board of Directors, (ii) a compensation committee and nominating committee composed solely of independent directors, (iii) the compensation of executive officers determined by a majority of the independent directors or a compensation committee composed solely of independent directors and (iv) a majority of the independent directors or a nominating committee composed solely of independent directors elect or recommend director nominees for selection by the Board of Directors. The Company has an Audit Committee of the Board consisting of Messrs. Karni, Morag and Vaknin, each of whom is an independent director as defined under the rules of the National Association of Securities Dealers, Inc. and the rules promulgated by the Securities and Exchange Commission. Other than the members of the Audit Committee, there are no other independent directors that serve on the Board of Directors.
ITEM 14. | PRINCIPAL ACCOUNTANT FEES AND SERVICES. |
AUDIT FEES. The fees of Kesselman & Kesselman (“Kesselman”) CPA (ISR) for professional services rendered for the audit of the Company’s annual financial statements for the fiscal years ended December 31, 2008 and December 31, 2007 on Form 10-K and reviewing the financial statements included in the Company’s quarterly reports on Form 10-Q were $707,750 and $477,000, respectively.
AUDIT-RELATED FEES. Kesselman’s fees for audit related services for the fiscal years ended December 31, 2008 and December 31, 2007 were $331,353 and $44,000, respectively.
TAX FEES. Kesselman’s tax fees for the fiscal years ended December 31, 2008 and December 31, 2007, were $232,889 and $53,665, respectively.
ALL OTHER FEES. Kesselman’s fees for other services for the fiscal years ended December 31, 2008 and December 31, 2007, were $0 and $309,142, respectively.
All of the services provided to Ampal by our principal accounting firm described above under the captions “Audit Fees”, “Tax Fees” and “All Other Fees” were approved by Ampal’s Audit Committee. The Audit Committee has determined that the rendering of professional services described above by Kesselman is compatible with maintaining the auditor’s independence.
Audit Committee Pre-Approval Policies
The Company’s Audit Committee Charter provides that the Audit Committee shall approve in advance all audit services and all non-audit services provided by the independent auditors based on policies and procedures developed by the Audit Committee from time to time. The Audit Committee will not approve any non-audit services prohibited by applicable SEC regulations or any services in connection with a transaction initially recommended by the independent auditor, the purpose of which may be tax avoidance and the tax treatment of which may not be supported by the Internal Revenue Code and related regulations.
Our Audit Committee requires that our independent auditor, in conjunction with our Chief Financial Officer, be responsible for seeking pre-approval for providing services to us and that any request for pre-approval must inform the Audit Committee about each service to be provided and must provide detail as to the particular service to be provided.
52
PART IV
ITEM 15. | EXHIBITS, FINANCIAL STATEMENT SCHEDULES |
(a) The following documents are filed as a part of this report:
| Page Reference
|
---|
| |
---|
| |
---|
| |
---|
| |
---|
(1) Financial Statements and Supplementary Data | |
|
Ampal-American Israel Corporation and Subsidiaries | |
|
Report of Independent Registered Public Accounting Firm | 1 |
|
Consolidated Balance Sheets as of December 31, 2008 and 2007 | 2 |
|
Consolidated Statements of Operations for the years ended December 31, 2008, 2007 and 2006 | 4 |
|
Consolidated Statements of Cash Flows for the years ended December 31, 2008, 2007 and 2006 | 5 |
|
Consolidated Statements of Changes in Shareholders' Equity for the years ended December 31, 2008, 2007 and 2006 | 7 |
|
Consolidated Statements of Comprehensive Income for the years ended December 31, 2008, 2007 and 2006 |
(included as part of the Statements of Changes in Shareholders' Equity for the respective years) | 7 |
|
Notes to Consolidated Financial Statements | 10 |
|
Supplementary Data: |
|
| |
Selected quarterly financial data for the years ended December 31, 2008 and 2007 | 33 of annual report |
| |
(2) Financial Statement Schedules
| (i) Schedule of Representative Rates of Exchange between the U.S. dollar and New Israeli Shekel for three years ended December 31, 2008: |
Representative Rates of Exchange
Between the U.S. dollar and the New Israeli Shekel
For the Three Years Ended December 31, 2008
| The following table shows the amount of New Israeli Shekels equivalent to one U.S. dollar on the dates indicated (or the nearest date thereto, if the exchange rate was not publicized on that date): |
| | 2008
| 2007
| 2006
|
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
| March 31 | | | | 3.5530 | | | 4.155 | | | 4.665 | |
| June 30 | | | | 3.3520 | | | 4.249 | | | 4.440 | |
| September 30 | | | | 3.4210 | | | 4.013 | | | 4.302 | |
| December 31 | | | | 3.8020 | | | 3.846 | | | 4.225 | |
| | | | |
| (ii) Consolidated financial statements filed pursuant to Rule 3-09 of Regulation S-X: |
| Report of Certified Public Accountants Consolidated Balance Sheets as at December 31, 2006 and 2005 Consolidated Statements of Income for the years ended December 31, 2006, 2005 and 2004 Consolidated Statements of Changes in Shareholders' Equity for the years ended December 31, 2006, 2005 and 2004 Consolidated Statements of Cash Flows for the years ended December 31, 2006, 2005 and 2004 Notes to Financial Statements |
53
| Coral World International Ltd. |
| Report of Certified Public Accountants Consolidated Balance Sheets as at December 31, 2006 and 2005 Consolidated Statements of Income for the years ended December 31, 2006, 2005 and 2004 Consolidated Statements of Changes in Shareholders' Equity for the years ended December 31, 2006, 2005 and 2004 Consolidated Statements of Cash Flows for the years ended December 31, 2006, 2005 and 2004 Notes to Financial Statements |
| (iii) Reports of Other Certified Public Accountants filed pursuant to Rule 2-05 of Regulation S-X: |
| Bay Heart Ltd. Carmel Containers Systems Limited Chemship B.V . Finlog B.V. Hod Hasharon Sport Center Ltd. Hod Hasharon Sport Center (1992) Limited Partnership |
Exhibit 2 – Plan of Acquisition, Reorganization, Arrangement, Liquidation or Succession
None
Exhibit 3 – Articles of Incorporation and By-Laws
3a. | Amended and Restated Certificate of Incorporation of Ampal-American Israel Corporation, dated May 28, 1997. (Filed as Exhibit 3a. to Form 10-Q, for the quarter ended June 30, 1997 and incorporated herein by reference, File No. 0-5380). |
3b. | Certificate of Amendment of Certificate of Incorporation, dated July 18, 2006 (Filed as Exhibit 3.1 to Form 8-K, filed with the SEC on July 19, 2006, and incorporated herein by reference). |
3c. | Certificate of Amendment of Certificate of Incorporation, dated July 18, 2006 (Filed as Exhibit 3.1 to Form 8-K, filed with the SEC on July 19, 2006, and incorporated herein by reference). |
3d. | Certificate of Amendment of Certificate of Incorporation, dated February 7, 2007 (Filed as Exhibit 3.4 to Form S-3, filed with the SEC on February 28, 2007, and incorporated herein by reference). |
3e. | By-Laws of Ampal-American Israel Corporation as amended, dated February 14, 2002 (incorporated by reference to Exhibit 3b. of Ampal’s Form 10-K filed on March 27, 2002). |
Exhibit 4 – Instruments Defining the Rights of Security Holders, Including Indentures
4a. | Form of Indenture dated as of November 1, 1984. (Filed as Exhibit 4a. to Registration Statement No. 2-88582 and incorporated herein by reference). |
4b. | Form of Indenture dated as of May 1, 1986. (Filed as Exhibit 4a. to Pre-Effective Amendment No. 1 to Registration Statement No. 33-5578 and incorporated herein by reference). |
4c. | English translation of the original Hebrew language Trust Deed dated November 20, 2006 between Ampal-American Israel Corporation and Hermetic Trust (1975) Ltd. for debt offering. (Filed as Exhibit 4c to Report on Form 10-K for the fiscal year ended December 31, 2006, File No. 000-00538). |
4d. | English translation of the original Hebrew language Trust Deed dated April 6, 2008, between Ampal-American Israel Corporation and Clal Finance Trustees 2007 Ltd., as amended, for Series B debentures offering in Israel (Filed as Exhibit 4.a to Form 10-Q, filed with the SEC on May 7, 2008, and incorporated herein by reference). |
54
Exhibit 10 – Material Contracts
10a. | Agreement, dated March 22, 1993, between the Investment Company of Bank Leumi, Ltd., and Ophir Holdings Ltd., Mercazim Investments Ltd., Diur B.P. Ltd. and Mivnat Holdings Ltd. (Filed as Exhibit 10.4 to Pre-Effective Amendment No. 1 to Registration Statement No. 33-51023 and incorporated herein by reference). |
10b. | Agreement, dated March 30, 1994, between Poalim Investments Ltd., Ampal (Israel) Ltd. and Ampal Industries (Israel) Ltd. (Translation). (Filed as Exhibit 10l, to Form 10-K for the fiscal year ended December 31, 1994 and incorporated herein by reference, File No. 0-538). |
10c. | Loan Agreement, dated April 27, 1998, between Bank Hapoalim Ltd. and Ampal Communications Limited Partnership (Filed as Exhibit 10.1 to Report on Form 10-Q for the quarter ended June 30, 1998, File No. 0-538). |
10d. | Form of Loan Agreement between Ampal Communications Limited Partnership and Bank Leumi Le-Israel B.M. (Filed as Exhibit 10.2 to Report on Form 10-Q for the quarter ended June 30, 1998, File No. 0-538). |
10e. | Sale and Purchase Agreement, dated November 8, 2000, between Ampal Realty Corporation and Second 800 LLC. (Filed as Exhibit 10I to Form 10-K for the fiscal year ended December 31, 2002, File No. 000-00538). |
10f. | The Company’s 2000 Incentive Plan (Filed as an exhibit to the Company’s Proxy Statement for the 2000 Annual Meeting of Shareholders).* |
10g. | Amendment to the Company’s 2000 Incentive Plan adopted by the Board of Directors on February 14, 2002. (Filed as Exhibit 10i to the report on Form 10-K filed on March 27, 2003). * |
10h. | Compensation and Indemnification Agreement, dated as of December 13, 2004, between Ampal-American Israel Corporation and each of Mr. Yehuda Karni, Mr. Eitan Haber and Mr. Menachem Morag. (Filed as Exhibit 10j to the report on Form 10-K filed on March 15, 2005). |
10i. | Stock Option Cancellation Agreement, dated as of November 30, 2004, between Ampal-American Israel Corporation and Dafna Sharir. (Filed as Exhibit 10k to the report on Form 10-K filed on March 15, 2005). |
10j. | Omnibus Agreement, dated as of December 1, 2005, between Merhav Ampal Energy Ltd. and Merhav M.N.F. Ltd. (Filed as Exhibit 10l to the report on Form 10-K filed on March 29, 2006). |
10k. | Stock Purchase and Indemnification Agreement, dated as of August 30, 2005, by and among Motorola Israeli Ltd., Ampal Communications Limited Partnership and MIRS Communications Ltd. (Filed as Exhibit 99.1 of Form 8-K, filed with the SEC on October 3, 2005, and incorporated herein by reference). |
10l. | Form of Option Agreement pursuant to the 2000 Incentive Plan (Filed as Exhibit 99.1 of Form 8-K, filed with the SEC on October 11, 2005, and incorporated herein by reference). * |
10m. | Form of Option Agreement for December 12, 2006 grants pursuant to the 2000 Incentive Plan. (Filed as Exhibit 10o to Report on Form 10-K for the fiscal year ended December 31, 2006, File No. 000-00538). * |
10n. | Stock Purchase Agreement between Merhav Ampal Energy Ltd.and Merhav M.N.F. Ltd., dated August 1, 2006 (Filed as Exhibit 10 of Form 8-K, filed with the SEC on August 3, 2006, an incorporated herein by reference). |
10o. | Stock Purchase Agreement between Merhav Ampal Energy Ltd. and Merhav M.N.F. Ltd., dated November 28, 2006 (Filed as Exhibit 10.1 to Form 8-K, filed with the SEC on December 1, 2006, and incorporated herein by reference). |
10p. | Agreement of Certain Shareholders between Merhav Ampal Energy Ltd. and Merhav M.N.F. Ltd. dated August 1, 2006. (Filed as Exhibit 10r to Report on Form 10-K for the fiscal year ended December 31, 2006, File No. 000-00538). |
10q. | Form of Convertible Promissory Note between Ampal-American Israel Corporation and Merhav M.N.F. Ltd. (Filed as Exhibit 10.2 to Form 8-K, filed with the SEC on December 1, 2006, and incorporated herein by reference). |
10r. | Form of Securities Purchase Agreement, dated as of November 28, 2006, between Ampal-American Israel Corporation and certain investors (Filed as Exhibit 10.1 of 8-K, filed with the SEC on January 3, 2007, and incorporated herein by reference). |
10s. | Form of Warrant Agreement, dated as of December 28, 2006, between Ampal-American Israel Corporation and certain investors (Filed as Exhibit 10.2 of 8-K, filed with the SEC on January 3, 2007, and incorporated herein by reference). |
10t. | Form of Registration Rights Agreement, dated as of December 28, 2006, between Ampal-American Israel Corporation and certain investors (Filed as Exhibit 10.3 of 8-K, filed with the SEC on January 3, 2007, and incorporated herein by reference). |
55
10u. | Share Sale and Purchase Agreements dated May 22, 2006, between Ampal-American Israel Corporation and Red Sea Underwater Observatory Ltd. for the sale of Coral World International Ltd. shares and Ted Sea Marinland Holdings 1973 Ltd. (Filed as Exhibit 10w to Report on Form 10-K for the fiscal year ended December 31, 2006, File No. 000-00538). |
10v. | English translation of the original Hebrew language Form of Employment Agreement for each of Yosef A. Maiman, Irit Eluz, Yoram Firon, Amit Mantsur and Zahi Ben-Atav. (Filed as Exhibit 10x to Report on Form 10-K for the fiscal year ended December 31, 2006, File No. 000-00538). * |
10w. | English translation of the original Hebrew language Employment Agreement for Ofer Gilboa (incorporated by reference to Exhibit 10x. of Ampal’s Form 10-K filed on April 2, 2007).* |
10x. | Understanding for the Repayment of a Foreign Currency Loan between Bank Hapoalim BM and Ampal (Israel) Ltd. dated April 26, 2007. (Filed as Exhibit 10.1 to Report on Form 10-Q, filed with the SEC on May 15, 2007). |
10y. | Letter of Understanding between Bank Hapoalim BM and Ampal Israel (Ltd), dated April 26, 2007. (Filed as Exhibit 10.2 to Report on Form 10-Q, filed with the SEC on May 15, 2007). |
10z. | Letter of Understanding between Bank Hapoalim BM and Ampal-American Israel Corporation, dated April 26, 2007 (Filed as Exhibit 10.3 to Report on Form 10-Q, filed with the SEC on May 15, 2007). |
10aa. | Agreement among Ampal Industries Inc., Phoenix Holdings Ltd. and Golden Meybar (2007) Ltd., dated July 10, 2007 (Filed as Exhibit 10.2 to Form 10-Q, filed with the SEC on August 8, 2007, and incorporated herein by reference). |
10bb. | Agreement between Merhav Ampal Energy Ltd. and Netherlands Industrial Chemical Enterprises B.V., dated November 20, 2007, to purchase a 65.5% controlling interest in Gadot Chemical Tankers and Terminals Ltd. (Filed as Exhibit 10ee to Report on Form 10-K for the fiscal year ended December 31, 2007, File No. 000-00538). |
10cc. | Credit Facility between Merhav Ampal Energy Ltd. and Israel Discount Bank Ltd., dated November 29, 2007, for the funding of the Gadot transaction (Filed as Exhibit 10ff to Report on Form 10-K for the fiscal year ended December 31, 2007, File No. 000-00538). |
10dd. | Option Agreement between the Company and Merhav M.N.F. Ltd., dated December 25, 2007, providing Ampal with the option to acquire up to a 35% equity interest in a sugarcane ethanol production project in Colombia (Filed as Exhibit 10gg to Report on Form 10-K for the fiscal year ended December 31, 2007, File No. 000-00538). |
10ee. | Amended Option Agreement between the Company and Merhav M.N.F. Ltd., dated December 25, 2008, providing Ampal with the option to acquire up to a 35% equity interest in a sugarcane ethanol production project in Colombia. |
10ff. | Promissory Note, dated as of December 25, 2007, by Merhav M.N.F. Ltd. in favor of Ampal (Filed as Exhibit 10hh to Report on Form 10-K for the fiscal year ended December 31, 2007, File No. 000-00538). |
10gg. | Amended and Restated Promissory Note, dated as of December 25, 2008, by Merhav M.N.F. Ltd. in favor of Ampal. |
10hh. | Pledge Agreement, dated December 25, 2007, between Merhav M.N.F. Ltd. and Ampal (Filed as Exhibit 10ii to Report on Form 10-K for the fiscal year ended December 31, 2007, File No. 000-00538). |
10ii. | Guaranty Agreement, dated December 25, 2008, between Yosef A. Maiman, Merhav M.N.F. Ltd. and Ampal. |
10jj. | Form of Stock Option Certificate pursuant to the 2000 Incentive Plan for Repricing of Options on December 8, 2008 (Filed as Exhibit 10.1 to the Current Report on Form 8-K, filed with the SEC on December 12, 2008, and incorporated herein by reference).* |
10kk. | Form of Stock Option Certificate pursuant to the 2000 Incentive Plan for Options Granted on December 8, 2008 (Filed as Exhibit 10.2 to the Current Report on Form 8-K, filed with the SEC on December 12, 2008, and incorporated herein by reference).* |
* Management contract, compensatory plan or arrangement.
56
Exhibit 11 – Statement re Computation of Earnings Per Share
Exhibit 12 – Statement re Computation of Ratios
Exhibit 21 – Subsidiaries of the Registrant
Ampal Financial Services Ltd., an Israeli company
Ampal Development (Israel) Ltd., an Israeli company
Nir Ltd., an Israeli company (in voluntary liquidation)
Ampal Realty Corporation, a New York corporation
Ampal Communications, Inc., a Delaware corporation
Ampal Enterprises Ltd, an Israeli Company
Ampal Holdings (1991) Ltd., an Israeli company
Ampal Industries, Inc., a Delaware corporation
Ampal Industries (Israel) Ltd. an Israeli company (in voluntary liquidation)
Ampal International Ventures (2000) Ltd., an Israeli company
Ampal (Israel) Ltd., an Israeli company
Ampal Properties Ltd., an Israeli company
Ampal Communication LP, an Israeli limited partnership
Ampal Communication Holdings Ltd., an Israeli company
Ampal Energy Ltd., an Israeli company
Merhav-Ampal Energy Ltd., an Israeli company
Ampal Fuels Ltd., an Israeli company
Country Club Kfar Saba Ltd., an Israeli company
Merhav Ampal Energy Limited Partnership, an Israeli limited partnership
Merhav Ampal I.I.F General Partner Ltd, an Israeli company
Gadot Chemicals Tankers & Terminals Ltd., an Israeli company
Gadot Chemicals Terminals (1985) Ltd., an Israeli company
Gadot Yam Chemical Shipping Ltd., an Israeli company
GCT Ltd., a USA company
Shelah Chemical Haulage Service Co. Ltd., an Israeli company
GCT Netherlands B.V., a Dutch company
Chemship B.V.., a Dutch company
Gadot A.S.M Ltd., an Israeli company
Gadot Lab Supplies Ltd., an Israeli company
Euro –Gama Properties Ltd., an Israeli company
GCT-EST B.V., a Dutch company
GCT Holding B.V., a Dutch company
Gadot Storage & Handling Limited Partnership, an Israeli limited partnership
Chemichlor (2005) Chemicals Marketing Ltd., an Israeli company
Bax holding B.V, a Dutch company
57
Bax Chemicals B.V., a Dutch company
Bax Chemicals France S.A.R.L., a French company
Bax Chemicals Export Overseas B.V., a Dutch company
Chyma Bulk Chemicals Shipping S.A. Greece, a Greek company
Chyma Hellas S.A. Greece, a Greek company
Finlog B.V. (Holding), a Dutch company
VLS Group Germany GmbH, a German company
Vopak Logistic Services Pernis B.V, a Dutch company
Vopak Logistic Services Belgium N.V., a Belgian company
VLS Dusseldorf GmbH, a German company
VLS Netherlands.B.V. , a Dutch company
VLS Moerdijk B.V., a Dutch company
Zurgadim Ltd.
Exhibit 23 – Consents of Experts and Counsel:
| | |
---|
| | |
---|
| | |
---|
| | |
---|
| | |
---|
23.1 | Kesselman & Kesselman CPAs (Isr) A member of PricewaterhouseCoopers International Limited | E-23.1 |
|
23.2 | Brightman Almagor & Co., Certified Public Accountants A member firm of Deloitte Touche Tohmatsu | E-23.2 |
|
23.3 | Kost Forer Gabbay & Kasierer Member of Ernst & Young Global | E-23.3 |
|
23.4 | Mazars Paardekooper Hoffman Accountants N. | E-23.4 |
|
23.5 | Fahn, Kanne & Co. Certified Public Accountants (Isr.) | E-23.5 |
|
23.6 | Mazars Paardekooper Hoffman Accountants N.V | E-23.6 |
|
23.7 | KPMG Somekh Chaikin, Certified Public Accountants | E-23.7 |
|
23.8 | KPMG Somekh Chaikin, Certified Public Accountants | E-23.8 |
| | |
Exhibit 31.1 – Certification of Yosef A. Maiman pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Exhibit 31.2 – Certification of Irit Eluz pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 32.1 – Certification of Yosef A. Maiman pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
Exhibit 32.2 – Certification of Irit Eluz pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
58
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized, on the 5th day of March, 2009.
| | AMPAL-AMERICAN ISRAEL CORPORATION
By: /s/ YOSEF A. MAIMAN —————————————— Yosef A. Maiman, Chief Executive Officer and President (Principal Executive Officer) |
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this Report has been signed below by the following persons on behalf of the Registrant and in the capacities indicated on March 5, 2009.
/s/ YOSEF A. MAIMAN —————————————— Yosef A. Maiman | Chairman of the Board of Directors, President & CEO | March 5, 2009 |
/s/ LEO MALAMUD —————————————— Leo Malamud | Director | March 5, 2009 |
/s/ DR. JOSEPH YERUSHALMI —————————————— Dr. Joseph Yerushalmi | Director | March 5, 2009 |
/s/ DR. NIMROD NOVIK —————————————— Dr. Nimrod Novik | Director | March 5, 2009 |
/s/ YEHUDA KARNI —————————————— Yehuda Karni | Director | March 5, 2009 |
/s/ EITAN HABER —————————————— Eitan Haber | Director | March 5, 2009 |
/s/ MENAHEM MORAG —————————————— Menahem Morag | Director | March 5, 2009 |
/s/ JOSEPH GEVA —————————————— Joseph Geva | Director | March 5, 2009 |
/s/ EREZ I. MELTZER —————————————— Erez I. Meltzer | Director | March 5, 2009 |
/s/ DANIEL VAKNIN —————————————— Daniel Vaknin | Director | March 5, 2009 |
/s/ IRIT ELUZ —————————————— Irit Eluz | CFO, Senior Vice President - Finance and Treasurer (Principal Financial Officer) | March 5, 2009 |
/s/ ZAHI BEN-ATAV —————————————— Zahi Ben-Atav | VP Accounting & Controller (Principal Accounting Officer) | March 5, 2009 |
59
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of
Ampal-American Israel Corporation
In our opinion, based on our audits and the report of other auditors, the accompanying consolidated balance sheets and the related consolidated statements of operations, cash flows, changes in shareholders’ equity present fairly, in all material respects, the financial position of Ampal-American Israel Corporation and subsidiaries (the “Company”) at December 31, 2008 and 2007, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2008, in conformity with accounting principles generally accepted in the United States of America. Also in our opinion the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2008 and 2007, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Company’s management is responsible for these financial statements, for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in Management’s Report on Internal Control over Financial Reporting appearing under Item 9(A) of the 2008 Annual Report to Shareholders. Our responsibility is to express opinions on these financial statements and on the Company’s internal control over financial reporting based on our audits which were an integrated audits in 2008 and 2007. We did not audit the financial statements of certain consolidated subsidiaries whose assets constitutes approximately 9.0% and 7.8% of the consolidated assets as of December 31, 2008 and 2007, respectively and whose revenues constitutes approximately 26.7% and 23.4% of the consolidated revenues as of December 31, 2008. We did not audit the financial statements of affiliated companies, the Company’s interest in which, as reflected in the balance is of $5,598 thousands and $7,417 thousands as of December 31, 2008 and 2007, respectively and total share in equity income (loss) of $ ($2,429), ($1,581) and $1,620 for each of the three years in the period ended December 31, 2008. The financial statements of those consolidated subsidiaries and affiliated companies were audited by other auditors whose report thereon has been furnished to us, and our opinion on the financial statements expressed herein, insofar as it relates to the amounts included for those companies, is based solely on the report of the other auditors. We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audits of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits and the report of other auditors provide a reasonable basis for our opinions.
As discussed in Note 1 to the consolidated financial statements, in 2007 the Company changed the manner in which it accounts for income tax uncertainties and in 2006 the Company changed the manner in which it accounts for stock-based compensation and defined benefit pension and other postretirement plans.
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
As described in Management’s Report on Internal Control over Financial Reporting, management has excluded Gadot Chemical Tankers and Terminals Ltd. from its assessment of internal control over financial reporting as of December 31, 2007 because it was acquired by the Company in a purchase business combination on December 3, 2007.
/s/ Kesselman & Kesselman Certified Public Accountants (Isr.)
A member of PricewaterhouseCoopers International Limited
Tel Aviv, Israel
March 5, 2009
1
AMPAL-AMERICAN ISRAEL CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
| Assets As At
|
---|
| December 31, 2008
| December 31, 2007
|
---|
| (U.S. Dollars in thousands)
|
---|
| | |
---|
| | |
---|
Current assets: | | | | | | | | |
Cash and cash equivalents | | | $ | 68,682 | | $ | 44,267 | |
Marketable securities (Note 2) | | | | 52,859 | | | 22,459 | |
Accounts receivable (Net of allowance for doubtful amount $0.3 and $0) | | | | 111,231 | | | 106,665 | |
Deposits, notes and loans receivable | | | | 13,834 | | | 13,737 | |
Inventories | | | | 33,744 | | | 28,928 | |
Other assets | | | | 19,510 | | | 23,164 | |
|
| |
| |
Total current assets | | | | 299,860 | | | 239,220 | |
|
| |
| |
Non-current assets: | | |
Investments (Notes 2, 3 and 17): | | | | 375,612 | | | 371,791 | |
Fixed assets, less accumulated depreciation of $13,175 and $3,697 (Note 7) | | | | 112,195 | | | 73,007 | |
Deposits, notes and loans receivable | | | | 45,134 | | | 3,738 | |
Deferred tax | | | | 22,819 | | | 11,637 | |
Other assets | | | | 13,958 | | | 15,557 | |
Goodwill (Note 6) | | | | 51,556 | | | 50,406 | |
Intangible assets (Note 5) | | | | 14,783 | | | 9,433 | |
|
| |
| |
Total Non-current assets | | | | 636,057 | | | 535,569 | |
|
| |
| |
| | |
TOTAL ASSETS | | | $ | 935,917 | | $ | 774,789 | |
|
| |
| |
The accompanying notes are an integral part of these consolidated financial statements.
2
AMPAL-AMERICAN ISRAEL CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
| Liabilities and Shareholders' Equity As At
|
---|
| December 31, 2008
| December 31, 2007
|
---|
| (U.S. Dollars in thousands, except amounts per share data)
|
---|
| | |
---|
| | |
---|
LIABILITIES | | | | | | | | |
| | |
Current liabilities: | | |
Notes and loans payable and current maturities (Note 8) | | | $ | 157,233 | | $ | 136,612 | |
Accounts payable, accrued expenses and others (Note 10) | | | | 83,925 | | | 73,769 | |
|
| |
| |
Total current liabilities | | | | 241,158 | | | 210,381 | |
|
| |
| |
Long term liabilities: | | |
Notes and loans payable (Note 8) | | | | 222,499 | | | 187,405 | |
Debentures (Note 9) | | | | 216,724 | | | 79,350 | |
Deferred tax | | | | 5,965 | | | 3,275 | |
Other long term liabilities (Note10) | | | | 9,476 | | | 12,760 | |
|
| |
| |
Total long term liabilities | | | | 454,664 | | | 282,790 | |
|
| |
| |
| | |
Commitments and Contingencies (note 20) | | |
|
| |
| |
| | |
Total liabilities | | | | 695,822 | | | 493,171 | |
|
| |
| |
Minority interests, net (Note 11) | | | | 869 | | | 23,206 | |
|
| |
| |
| | |
SHAREHOLDERS' EQUITY(Note 12) | | |
| | |
Class A Stock $1 par value; December 31,2008 and 2007, respectively authorized | | |
100,000,000 and 100,000,000 shares; issued 63,277,321 and 63,277,321 shares; outstanding | | |
56,425,867 and 57,702,532 shares | | | | 63,277 | | | 63,277 | |
| | |
Additional paid-in capital | | | | 191,263 | | | 189,899 | |
| | |
Retained earnings | | | | 31,062 | | | 47,931 | |
| | |
Accumulated other comprehensive loss | | | | (17,876 | ) | | (14,821 | ) |
| | |
Treasury stock, at cost (December 31,2008 and 2007, respectively 6,851,454 and 5,574,789) | | | | (28,500 | ) | | (27,874 | ) |
|
| |
| |
| | |
Total shareholders' equity | | | | 239,226 | | | 258,412 | |
|
| |
| |
| | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | | | $ | 935,917 | | $ | 774,789 | |
|
| |
| |
The accompanying notes are an integral part of these consolidated financial statements.
3
AMPAL-AMERICAN ISRAEL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
| Fiscal Year Ended December 31,
|
---|
| 2008
| 2007
| 2006
|
---|
| (U.S. Dollars in thousands, except per share data)
|
---|
| | | |
---|
| | | |
---|
REVENUES: | | | | | | | | | | | |
Chemical income | | | $ | 534,934 | | $ | 28,546 | | $ | - | |
Real estate income | | | | 53 | | | - | | | 237 | |
Equity in earnings (losses) of affiliates (Note 17) | | | | (1,409 | ) | | (1,523 | ) | | 1,610 | |
Realized gains on investments (Note 3) | | | | 1,291 | | | 552 | | | 5,386 | |
Realized and unrealized gains (losses) on marketable securities | | | | (37 | ) | | 173 | | | 1,126 | |
Gain (loss) on sale of fixed assets (Note 3) | | | | (6 | ) | | 3,376 | | | 2,186 | |
Interest income | | | | 4,522 | | | 3,954 | | | 1,479 | |
Leisure-time income | | | | 2,770 | | | 2,530 | | | 2,167 | |
Gain from redemption of debt, gain from change in ownership interest in a | | |
subsidiary and other income | | | | 14,519 | | | 189 | | | 353 | |
|
| |
| |
| |
Total revenues | | | | 556,637 | | | 37,797 | | | 14,544 | |
|
| |
| |
| |
| | |
EXPENSES: | | |
Chemical expense - cost of goods sold | | | | 497,575 | | | 26,220 | | | - | |
Real estate expenses | | | | 50 | | | - | | | 272 | |
Realized losses on investments (Note 3) | | | | - | | | - | | | 1,016 | |
Loss from impairment of investments & real estate (Note 3) | | | | - | | | 575 | | | - | |
Interest expense | | | | 41,143 | | | 10,127 | | | 4,328 | |
Translation (gain) loss | | | | (13,183 | ) | | 3,086 | | | (1,256 | ) |
Marketing expense | | | | 10,819 | | | 719 | | | - | |
General and administrative and other | | | | 42,070 | | | 14,697 | | | 13,548 | |
|
| |
| |
| |
Total expenses | | | | 578,474 | | | 55,424 | | | 17,908 | |
|
| |
| |
| |
Loss before income taxes | | | | (21,837 | ) | | (17,627 | ) | | (3,364 | ) |
Provision for income taxes (tax benefits) (Note 15) | | | | (6,526 | ) | | (5,625 | ) | | 2,585 | |
|
| |
| |
| |
Loss after income taxes (tax benefits) | | | | (15,311 | ) | | (12,002 | ) | | (5,949 | ) |
Minority interests in profits of subsidiaries, net | | | | (1,400 | ) | | (1,576 | ) | | (78 | ) |
|
| |
| |
| |
Loss from continuing operations | | | | (16,711 | ) | | (13,578 | ) | | (6,027 | ) |
|
| |
| |
| |
Discontinued operation: | | |
Gain disposal, net of tax | | | | - | | | 21,761 | | | - | |
Loss from operation of discontinued, net of tax | | | | - | | | (417 | ) | | (1,060 | ) |
|
| |
| |
| |
| | | | - | | | 21,344 | | | (1,060 | ) |
|
| |
| |
| |
Net income (loss) for the year | | | $ | (16,711 | ) | $ | 7,766 | | $ | (7,087 | ) |
|
| |
| |
| |
| | |
Basic and diluted EPS (Note 14): | | |
Loss from continuing operations | | | | (0.29 | ) | | (0.26 | ) | | (0.35 | ) |
Discontinued operations | | | | - | | | 0.42 | | | (0.05 | ) |
|
| |
| |
| |
| | | $ | (0.29 | ) | $ | 0.16 | | $ | (0.40 | ) |
|
| |
| |
| |
| | |
Shares used in calculation (in thousands) | | | | 57,755 | | | 51,362 | | | 24,109 | |
|
| |
| |
| |
The accompanying notes are an integral part of these consolidated financial statements.
4
AMPAL-AMERICAN ISRAEL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
| Fiscal Year Ended December 31,
|
---|
| 2008
| 2007
| 2006
|
---|
| (U.S. Dollars in thousands)
|
---|
| | | |
---|
| | | |
---|
Cash flows from operating activities: | | | | | | | | | | | |
Net income (loss) | | | $ | (16,711 | ) | $ | 7,766 | | $ | (7,087 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) | | |
operating activities: | | |
Equity in losses (earnings) of affiliates | | | | 1,409 | | | 1,523 | | | (1,610 | ) |
Realized and unrealized gains on investments, net | | | | (1,254 | ) | | (725 | ) | | (5,496 | ) |
Gain on disposal of discontinued operations, net of tax | | | | - | | | (21,761 | ) | | - | |
Gain on sale of fixed assets | | | | 6 | | | (3,376 | ) | | (2,186 | ) |
Depreciation and amortization expense | | | | 12,931 | | | 1,367 | | | 1,967 | |
Loss (gain) from amortization of tenants deposits | | | | - | | | (677 | ) | | (1,747 | ) |
Impairment of investments | | | | - | | | 575 | | | - | |
Non cash stock based compensation | | | | 1,365 | | | 782 | | | 720 | |
Interest on convertible note to related party | | | | - | | | 815 | | | - | |
Minority interests in profits (losses) of subsidiaries, net | | | | 1,400 | | | 1,427 | | | (339 | ) |
Translation (gain) loss | | | | (13,183 | ) | | 2,967 | | | (303 | ) |
Decrease (increase) in other assets | | | | 1,821 | | | (17,387 | ) | | 4,196 | |
Increase (decrease) in accounts payable, accrued expenses and other | | | | 5,011 | | | 8,535 | | | 1,817 | |
Investments made in trading securities | | | | (81 | ) | | (23,803 | ) | | (49,994 | ) |
Proceeds from sale of trading securities | | | | 2,212 | | | 18,021 | | | 89,622 | |
Gain from change in ownership interest in a subsidiary | | | | (490 | ) | | - | | | - | |
Dividends received from affiliates | | | | 4,620 | | | 185 | | | 217 | |
|
| |
| |
| |
| | |
Net cash (used in) provided by operating activities | | | | (944 | ) | | (23,766 | ) | | 29,777 | |
|
| |
| |
| |
Cash flows from investing activities: | | |
Deposits, notes and loans receivable collected | | | | 9,686 | | | 3,643 | | | - | |
Deposits, notes and loans receivable granted | | | | (54,552 | ) | | (10,000 | ) | | (10,001 | ) |
Capital improvements | | | | (42,408 | ) | | (1,178 | ) | | (1,430 | ) |
Investments made in available for sale shares | | | | (47,744 | ) | | - | | | - | |
Investments made in Gadot, net of cash(1) | | | | (41,266 | ) | | (78,153 | ) | | - | |
Investments made in EMG, affiliates and others | | | | (13,699 | ) | | (105,099 | ) | | (123,031 | ) |
Proceeds from sale of available for sale share | | | | 12,654 | | | - | | | - | |
Proceeds from disposal of investments: | | |
Affiliate and others | | | | 2,211 | | | 5,643 | | | 23,377 | |
Proceeds from sale of Am-Hal(2),net | | | | - | | | 27,715 | | | - | |
Proceeds from sale of fixed assets | | | | 3,948 | | | 7,694 | | | 3,800 | |
|
| |
| |
| |
| | |
Net cash used in investing activities | | | | (171,170 | ) | | (149,735 | ) | | (107,285 | ) |
|
| |
| |
| |
The accompanying notes are an integral part of these consolidated financial statements.
5
AMPAL-AMERICAN ISRAEL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
| Fiscal Year Ended December 31,
|
---|
| 2008
| 2007
| 2006
|
---|
| (U.S. Dollars in thousands)
|
---|
| | | |
---|
| | | |
---|
Cash flows from financing activities: | | | | | | | | | | | |
Proceeds from notes and loans payable issued | | | $ | 120,158 | | $ | 103,131 | | $ | 6,015 | |
Proceeds from long term loan from partnership minority | | | | - | | | 95,429 | | | 166 | |
Notes and loans payable repaid | | | | (65,005 | ) | | (37,000 | ) | | (11,210 | ) |
Proceeds from exercise of stock options and warrants | | | | 290 | | | 17,997 | | | 550 | |
Debentures repaid and shares repurchased | | | | (23,686 | ) | | - | | | - | |
Proceeds from issuance of shares, net | | | | - | | | - | | | 36,668 | |
Proceeds from issuance of debentures | | | | 166,856 | | | - | | | 57,978 | |
Deferred expense relating to issuance of debentures | | | | (2,575 | ) | | - | | | (1,607 | ) |
Contribution (distribution) to partnership by minority interests | | | | (407 | ) | | 130 | | | - | |
Dividends paid on preferred stock | | | | - | | | - | | | (2,332 | ) |
|
| |
| |
| |
| | |
Net cash provided by financing activities | | | | 195,631 | | | 179,687 | | | 86,228 | |
|
| |
| |
| |
Effect of exchange rate changes on cash and cash equivalents | | | | 897 | | | 1,348 | | | 3,699 | |
|
| |
| |
| |
Net increase in cash and cash equivalents | | | | 24,415 | | | 7,534 | | | 12,419 | |
Cash and cash equivalents at beginning of year | | | | 44,267 | | | 36,733 | | | 24,314 | |
|
| |
| |
| |
| | |
Cash and cash equivalents at end of year | | | $ | 68,682 | | $ | 44,267 | | $ | 36,733 | |
|
| |
| |
| |
| | |
Supplemental Disclosure of Cash Flow Information Cash paid during the year: | | |
Interest | | | | 20,278 | | | 9,468 | | | 2,969 | |
|
| |
| |
| |
| | |
Income taxes paid | | | $ | 60 | | $ | 68 | | $ | 66 | |
|
| |
| |
| |
| | |
Supplemental Disclosure of Non-Cash investing and financing activity: | | |
| | |
Consideration for sale of an investment recorded as other assets | | | | - | | | 300 | | | 418 | |
|
| |
| |
| |
| | |
Consideration for sale of fixed assets recorded as other assets | | | | - | | | - | | | 800 | |
|
| |
| |
| |
| | |
Capital improvement recorded as account payable | | | | - | | | - | | | 868 | |
|
| |
| |
| |
| | |
Investment made in consideration for sale of shares capital | | | | - | | | - | | | 88,965 | |
|
| |
| |
| |
| | |
Investment made in investee by issuance of promissory note payable | | | | - | | | - | | | 20,000 | |
|
| |
| |
| |
| | |
Dividend from an equity investment recorded as payable accounts in previous period | | | | - | | | - | | | 5,060 | |
| | |
Conversion of promissory note to class A stock | | | | - | | | 20,815 | | | - | |
|
| |
| |
| |
| | |
Issuance of shares for cash receipt on previous year | | | | - | | | 40,000 | | | - | |
|
| |
| |
| |
| | |
Conversion of preferred stock to class A stock | | | | - | | | - | | | 2,111 | |
|
| |
| |
| |
(1) | Assets and liabilities purchased in Gadot - see Note 3 |
(2) | Assets and liabilities disposed of in the sale of Am-Hal discontinued operation: |
| | |
---|
| | |
---|
| | |
---|
| | |
---|
| | |
---|
| Current assets (net of cash and cash equivalents) | | | | 2,976 | |
| Fixed assets | | | | 69,781 | |
| Deferred tax | | | | 7,651 | |
| Debt | | | | (15,295 | ) |
| Deposits from tenants | | | | (53,711 | ) |
| Current liabilities | | | | (2,974 | ) |
| Minority interest | | | | (2,526 | ) |
| Difference from translation | | | | 52 | |
| Gain on disposal of Am-Hal | | | | 21,761 | |
| |
| |
| Proceeds from sale of Am-Hal | | | | 27,715 | |
| |
| |
The accompanying notes are an integral part of these consolidated financial statements.
6
AMPAL-AMERICAN ISRAEL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(U.S. Dollars in thousands)
| Class A stock
| | | | |
---|
| Number of shares*
| Amount
| Additional paid in capital
| Retained earnings
| Accumulated other comprehensive income (loss)
| Treasury stock
| Total shareholders' equity
|
---|
| | | | | | | |
---|
| | | | | | | |
---|
| | | | | | | |
---|
BALANCE AT JANUARY 1, 2008 | | | | 63,277 | | | 63,277 | | | 189,899 | | | 47,931 | | | (14,821 | ) | | (27,874 | ) | | 258,412 | |
CHANGES DURING 2008: | | |
Net Loss | | | | | | | | | | | | | (16,711 | ) | | | | | | | | (16,711 | ) |
Unrealized gain from | | |
marketable securities | | | | | | | | | | | | | | | | (1,379 | ) | | | | | (1,379 | ) |
Foreign currency | | |
translation adjustments | | | | | | | | | | | | | | | | (1,676 | ) | | | | | (1,676 | ) |
| | | | | | | | | | | | |
| |
Total comprehensive income | | | | | | | | | | | | | | | | | | | | | | (19,766 | ) |
Shares issued for | | |
investment made | | | | | | | | | | | | | | | | | | | | | | - | |
Share based compensation | | |
expense | | | | | | | | | | 1,364 | | | | | | | | | | | | 1,364 | |
Purchase of 1,366,415 shares | | | | | | | | | | | | | | | | | | | (1,075 | ) | | (1,075 | ) |
Reissuance of 89,750 | | |
treasury shares for | | |
exercise of stock option | | | | | | | | | | | | | (158 | ) | | | | | 449 | | | 291 | |
|
| |
| |
| |
| |
| |
| |
| |
BALANCE AT DECEMBER 31, 2008 | | | | 63,277 | | | 63,277 | | | 191,263 | | | 31,062 | | | (17,876 | ) | | (28,500 | ) | | 239,226 | |
|
| |
| |
| |
| |
| |
| |
| |
*In thousands
The accompanying notes are an integral part of these condensed consolidated financial statements.
7
AMPAL-AMERICAN ISRAEL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(U.S. Dollars in thousands)
| Class A stock
| | | | |
---|
| Number of shares*
| Amount
| Receipt on account of unallocated shares
| Additional paid in capital
| Warrants
| Retained earnings
| Accumulated other comprehensive income (loss)
| Treasury stock
| Total shareholders' equity
|
---|
| | | | | | | |
---|
| | | | | | | |
---|
| | | | | | | |
---|
BALANCE AT JANUARY 1, 2007 | | | | 46,328 | | | 46,328 | | | 40,000 | | | 126,945 | | | 308 | | | 40,165 | | | (17,059 | ) | | (27,874 | ) | | 208,813 | |
CHANGES DURING 2007: | | |
Net income | | | | | | | | | | | | | | | | | | | 7,766 | | | | | | | | | 7,766 | |
Adjustment upon adoption of | | |
FIN 48 | | | | | | | | | | | | | | | | | | | (2,000 | ) | | | | | | | | (2,000 | ) |
Change in deferred tax | | |
asset relating to adoption | | |
of FIN 48 | | | | | | | | | | | | | | | | | | | 2,000 | | | | | | | | | 2,000 | |
| | | | | | | | | | |
| | | | | |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized gain from | | |
marketable securities | | | | | | | | | | | | | | | | | | | | | | (43 | ) | | | | | (43 | ) |
Foreign currency | | |
translation adjustments | | | | | | | | | | | | | | | | | | | | | | 710 | | | | | | 710 | |
Release of foreign currency | | |
translation adjustment | | |
relating to disposal of | | |
subsidiary and affiliates | | | | | | | | | | | | | | | | | | | | | | 1,571 | | | | | | 1,571 | |
| | | | | | | | | | | | | | | | |
| |
Total comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,004 | |
Shares issued for | | |
investment made | | | | 8,603 | | | 8,603 | | | (40,000 | ) | | 31,397 | | | | | | | | | | | | | | | - | |
Shares issued upon | | |
conversion of convertible | | |
note | | | | 4,476 | | | 4,476 | | | | | | 16,339 | | | | | | | | | | | | | | | 20,815 | |
Share based compensation | | |
expense | | | | | | | | | | | | | 783 | | | | | | | | | | | | | | | 783 | |
Issuance of shares for | | |
exercise of Warrants | | | | 3,870 | | | 3,870 | | | - | | | 14,435 | | | (308 | ) | | | | | | | | | | | 17,997 | |
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
BALANCE AT DECEMBER 31, 2007 | | | | 63,277 | | | 63,277 | | | - | | | 189,899 | | | - | | | 47,931 | | | (14,821 | ) | | (27,874 | ) | | 258,412 | |
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | | | | | | | | |
*In thousands
The accompanying notes are an integral part of these condensed consolidated financial statements.
8
AMPAL-AMERICAN ISRAEL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(U.S. Dollars in thousands)
| Class A stock
| 4% Preferred stock
| 6.5% Preferred stock
| | | | | | | |
---|
| Number of shares
| Amount
| Number of shares
| Amount
| Number of shares
| Amount
| Receipt on account of unallocated shares
| Additional paid in capital
| Warrants
| Retained earnings
| Accumulated other comprehensive income (loss)
| Treasury stock
| Total shareholders' equity
|
---|
| | | | | | | | | | | | | |
---|
| | | | | | | | | | | | | |
---|
| | | | | | | | | | | | | |
---|
BALANCE AT JANUARY 1, 2006 | | | | 25,827 | | | 25,827 | | | 114 | | | 571 | | | 641 | | | 3,207 | | | - | | | 58,252 | | | - | | | 51,223 | | | (19,518 | ) | | (30,693 | ) | | 88,869 | |
CHANGES DURING 2006: | | |
Net loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (7,087 | ) | | | | | | | | (7,087 | ) |
Other comprehensive | | |
income (loss): | | |
Foreign currency | | |
translation | | |
adjustments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,676 | | | | | | 2,676 | |
Unrealized gain on | | |
marketable securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109 | | | | | | 109 | |
Sale of available for | | |
sale securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (326 | ) | | | | | (326 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| |
Total comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,628 | ) |
Conversion of 110,848 | | |
4% preferred stock | | |
and 518,887 6.5% | | |
preferred stock into | | |
Class A stock | | | | 2,111 | | | 2,111 | | | (111 | ) | | (554 | ) | | (519 | ) | | (2,594 | ) | | | | | 1,037 | | | | | | | | | | | | | | | - | |
Elimination of | | |
treasury stock | | | | | | | | | | (3 | ) | | (17 | ) | | (122 | ) | | (613 | ) | | | | | | | | | | | | | | (1,307 | ) | | 1,937 | | | - | |
Shares issued for | | |
investment made | | | | 10,248 | | | 10,248 | | | | | | | | | | | | | | | 40,000 | | | 38,717 | | | | | | | | | | | | | | | 88,965 | |
Shares issued and | | |
warrants in a private | | |
placement | | | | 8,142 | | | 8,142 | | | | | | | | | | | | | | | | | | 28,219 | | | 308 | | | | | | | | | | | | 36,669 | |
Share based | | |
compensation expense | | | | | | | | | | | | | | | | | | | | | | | | | 720 | | | | | | | | | | | | | | | 720 | |
Reissuance of 176,250 | | |
treasury stock for | | |
exercise of stock | | |
options | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (332 | ) | | | | | 882 | | | 550 | |
Dividend - 4% | | |
Preferred stock - 6.5% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (285 | ) | | | | | | | | (285 | ) |
| | | | | | | | | | | | | |
Preferred stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,047 | ) | | | | | | | | (2,047 | ) |
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
BALANCE AT | | |
DECEMBER 31, 2006 | | | | 46,328 | | | 46,328 | | | - | | | - | | | - | | | - | | | 40,000 | | | 126,945 | | | 308 | | | 40,165 | | | (17,059 | ) | | (27,874 | ) | | 208,813 | |
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
The accompanying notes are an integral part of these consolidated financial statements.
9
AMPAL-AMERICAN ISRAEL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1 – Summary of Significant Accounting Policies
| (1) | Ampal-American Israel Corporation is a New York corporation founded in 1942. The Company primarily acquires interests in businesses located in the State of Israel or that are Israel-related. |
| (2) | As used in these financial statements, the term the “Company” refers to Ampal-American Israel Corporation (“Ampal”) and its consolidated subsidiaries. As to segment information see “Note 17". |
| (3) | The consolidated financial statements are prepared in accordance with accounting principals generally accepted in the United States of America (“US GAAP”). |
| (4) | The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. |
The consolidated financial statements include the accounts of Ampal and its controlled and majority owned entities. Inter-company transactions and balances are eliminated in consolidation.
(c) | Translation of Financial Statement in Foreign Currencies |
For those subsidiaries and affiliates whose functional currency is other than the US Dollar, assets and liabilities are translated using year-end rates of exchange. Revenues and expenses are translated at the average rates of exchange during the year. Translation differences of those foreign companies’ financial statements are reflected in the cumulative translation adjustment accounts which are included in accumulated other comprehensive income (loss).
In subsidiaries where the primary currency is the U.S. Dollar, accounts maintained in currencies other than the U.S. Dollar are remeasured into U.S. Dollars using the representative foreign exchange rate at the balance sheet date. Operational accounts and nonmonetary balance sheet accounts are measured and recorded at the rate in effect at the date of the transaction. The effects of foreign currency remeasurement are reported in current operations.
(d) | Foreign Exchange Derivative Contracts |
The Company’s derivative financial instruments consist of foreign currency forward exchange contracts and SWAP contracts. These contracts are utilized by the Company, from time to time, to manage risk exposure to movements in foreign exchange rates. None of these contracts qualify for hedge accounting. These contracts are recognized as assets or liabilities on the balance sheet at their fair value, which is the estimated amount at which they could be settled based on market prices or dealer quotes, where available, or based on pricing models. Changes in fair value are recognized currently in earnings.
As of December 31, 2008, the Company had open foreign currency forward exchange contracts to purchase U.S. dollars and sell Euros in the amount of $1.6 million, to purchase Euro and sell U.S. dollars in the amount of $2.2 million, to purchase U.S. dollars and sell NIS in the amount of $5.0 million and to purchase NIS and sell U.S. Dollars in the amount of $5.0 million.
On May 15, 2008, the Company entered into a SWAP agreement with respect to its Series B debentures, in the principal amount of $165.7 million, due 2016. As a result of these agreements the Company is currently paying an effective interest rate of LIBOR plus 5.12% on $43.9 million of these debentures, as compared to the original 6.6% fixed rate which is linked to the Israeli consumer price index.
As of December 31, 2008, the value of the currency SWAP resulted in a $4.2 million liability and an interest expense in the same amount.
| (i) | Investments in Affiliates |
Investments in which the Company exercises significant influence, generally 20% to 50% owned companies (“affiliates”), are accounted for by the equity method, whereby the Company recognizes its proportionate share of such companies’ net income or loss and in other comprehensive income its proportional share in translation difference on net investments and in other comprehensive income (loss). The Company reduces the carrying value of its investment in an affiliate if an impairment in value of that investment is deemed to be other than temporary.
10
| (ii) | Cost Basis Investments |
Equity investments of less than 20% in non-publicly traded companies are carried at cost subject to impairment.
| (iii) | Investments in Marketable Securities |
Marketable equity securities, other than equity securities accounted for by the equity method, are reported based upon quoted market prices of the securities. For those securities, which are classified as trading securities, realized and unrealized gains and losses are reported in the statements of operations. Unrealized gains and losses net of taxes from those securities that are classified as available-for-sale, are reported as a separate component of shareholders’ equity and are included in accumulated other comprehensive income (loss) until realized. Decreases in value determined to be other than temporary on available-for-sale securities are included in the statements of income (loss).
Business combinations have been accounted for using the purchase method of accounting. Under the purchase method of accounting the results of operations of the acquired business are included from the date of acquisition. The costs of acquiring companies, including transactions costs, have been allocated to the underlying net assets of each acquired company in proportion to their respective fair values. Any excess of the purchase price over estimated fair values of the identifiable net assets acquired has been recorded as goodwill.
Inventories – mainly chemicals and other materials intended for sale, are valued at the lower of cost or market. Cost is determined based on the moving average basis.
(h) | Risk Factors and Concentrations |
Financial instruments that subject the Company to credit risk consist primarily of cash, cash equivalents, bank deposits, marketable securities and notes and loans receivable. The Company invests cash equivalents and short-term investments through high-quality financial institutions. The Company’s management believes that the credit risk in respect of these balances is not material.
The company evaluates its allowance for doubtful accounts by analyzing specifically identified debts whose collection is doubtful.
The assets are recorded at cost, depreciating these costs over the expected useful life of the related assets.
Fixed assets of subsidiaries which existed at the time of the subsidiary’s acquisition by the company are included at their fair value as that date.
Financial expenses incurred during the construction period have been capitalized to the cost of the land and building.
The Company applies the provisions of SFAS No. 144 “Accounting for the Impairment or Disposal of Long-Lived assets” (“SFAS 144”). SFAS 144 requires that long-lived assets, to be held and used by an entity, be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. Under SFAS 144, if the sum of the expected future cash flows (undiscounted and without interest charges) of the long-lived assets is less than the carrying amount of such assets, an impairment loss would be recognized, and the assets are written down to their estimated fair values.
(j) | Discontinued operations |
Under SFAS 144, when a component of an entity, as defined in SFAS 144, has been disposed of or is classified as held for sale, the results of its operations, including the gain or loss on its disposal should be classified as discontinued operations. That is, provided that the operations, assets and liabilities and cash flows of the component have been eliminated from the Company’s consolidated operations and the Company will no longer have any significant continuing involvement in the operations of the component. In 2007 the Company sold its interest in Am-Hal, a wholly owned subsidiary, and classified Am-Hal as discontinued operations.
11
(i) These assets are stated at cost. Fixed assets of subsidiaries, which existed at the time of the subsidiary’s acquisition by the Company, are included at their fair value as of that date.
(ii) Depreciation is computed by the straight-line method, on the basis of the estimated useful life of the assets.
Annual rates of depreciation are as follows:
| | %
|
---|
| | |
---|
| | |
---|
| | |
---|
| | |
---|
| Vessels | | | | 7 | |
| Trailers | | | | 10 - 33.3 | |
| Land | | | | - | |
| Real estate | | | | 6 1/2 | |
| Storage tankers | | | | 4 - 10 | |
| Vehicles | | | | 15 | |
| Equipment | | | | 4-33 | |
| Rental improvement | | | | * | |
|
|
*As per the rental years remaining.
Leasehold improvements are amortized by the straight-line method over the term of the lease, which is shorter than the estimated useful life of the improvements.
(iii) Vessels are depreciated over their estimated economic lives. For the purpose of computing the depreciation, an estimation of the salvage value was deducted from the depreciable base of the ships.
(iv) Vehicles leased by the companies under capital leases are presented as the companies’ assets and are recorded, at the inception of the lease, at the lower of the asset’s fair value or the present value of the minimum lease payments (not including the financial component).
(l) | Goodwill and Other Intangible Assets |
In accordance with SFAS No. 142, "Goodwill and Other Intangible Assets," goodwill is not amortized but is subject to impairment tests annually on December 31 or more often when events or circumstances indicate that the carrying amount of goodwill may not be recoverable. A goodwill impairment loss is recognized to the extent the carrying amount of goodwill exceeds the implied fair value of goodwill. In accordance with SFAS 144, the Company assesses intangible assets subject to amortization, when events or circumstances indicate that the carrying amount of those assets may not be recoverable. Impairments of intangible assets are recognized when the carrying values of the assets are less than the expected cash flows of the assets on an undiscounted basis. All amortizable assets are amortized over their estimated useful lives.
The Company applies the asset and liability method of accounting for income taxes, whereby deferred taxes are recognized for the tax consequences of “temporary differences” by applying estimated future tax effects of differences between financial statements carrying amounts and the tax bases of existing assets and liabilities. Deferred tax assets are created to the extent management believes that it is more likely than not that it will be utilized, otherwise a valuation is provided for those assets that do not qualify under this term.
The Company does not record deferred income taxes on undistributed earnings of foreign subsidiaries adjusted for translation effect since such earnings are currently expected to be permanently reinvested outside the United States.
Income taxes are provided on equity in earnings of affiliates, gains on issuance of shares by affiliates and unrealized gains on investments. Ampal’s foreign subsidiaries file separate tax returns and provide for taxes accordingly.
On January 1, 2007, the Company adopted the provisions of FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109” (“FIN 48”). FIN 48 provides recognition criteria and a related measurement model for tax positions taken by companies. In accordance with FIN 48, a tax position is a position in a previously filed tax return or a position expected to be taken in a future tax filing that is reflected in measuring current or deferred income tax assets and liabilities. Tax positions are recognized only when it is more likely than not (likelihood greater than 50 percent), based on technical merits, that the position will be sustained upon examination. Tax positions that meet the more likely than not threshold are measured using a probability weighted approach as the largest amount of tax benefit that is greater than 50 percent likely of being realized upon settlement.
12
The Company recognizes revenue in accordance with Staff Accounting Bulletin (SAB) No. 104 – “Revenue Recognition”. Revenue is recognized when (a) the significant risks and rewards of ownership of the goods have been transferred to the buyer; (b) the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold; (c) the amount of revenue can be measured reliably; (d) it is probable that the economic benefits associated with the transaction will flow to the Company; and (e) the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Chemical income derives from the following activities: sales of a wide range of liquid chemicals, providing maritime shipping services of chemicals by ships and providing other services which include logistics and storage services for chemicals.
Revenue for services is recognized as follows:
| — | Revenues arising from the provision of marine transport services proportionally over the period of the marine transport services. As to voyages uncompleted in which a loss is expected, a full provision is made in the amount of the expected loss. |
| — | Revenues from chemical brokerage commissions are recognized when the right to receive them is created. |
| — | Rental income is recorded over the rental period. Revenues from services provided to tenants and country-club subscribers are recognized ratably over the contractual period or as services are performed. Revenue from amortization of tenant deposits (included in discontuinued operation) was calculated at a fixed periodic rate based on the specific terms in the occupancy agreement signed with the tenants. |
| — | Income from other services is recognized over the period during which those services are preformed. |
(o) | Cash and Cash Equivalents |
Cash equivalents are short-term, highly liquid investments (bank accounts and bank deposits) that have original maturity dates of three months or less and that are readily convertible into cash.
Cash equal to $2.7 million has been placed as a compensating balance for various loans provided to the Company.
(p) | Earning (loss) per share (EPS) |
Basic and diluted net earning (loss) per share are presented in accordance with SFAS No. 128 “Earnings per share” (“SFAS No. 128”) and with EITF 03-06 “participating securities and the two-class method under FAS 128". In 2008, 2007 and 2006, all outstanding stock options have been excluded from the calculation of the diluted loss per share because all such securities are anti-dilutive for these periods presented. Also, participating 4% Convertible Preferred Stock was not taken into account in the computation of the basic EPS in 2006, since its shareholders do not have contractual obligation to share in the losses of the Company.
SFAS No. 130, “Reporting Comprehensive Income”, (“SFAS No. 130”) established standards for the reporting and display of comprehensive income (loss), its components and accumulated balances in a full set of general purpose financial statements. The Company’s components of comprehensive income (loss) are net income (losses), net unrealized gains or losses on available for sale investments and foreign currency translation adjustments, which are presented net of income taxes.
(r) | Employee Stock Based Compensation |
Effective January 1, 2006, the Company adopted SFAS No. 123R, using the Modified Prospective Approach. SFAS No. 123R revises SFAS No. 123, “Accounting for Stock-Based Compensation” (“SFAS No. 123”) and supersedes Accounting Principles Board (“APB”) Opinion No. 25, “Accounting for Stock Issued to Employees” (“APB No. 25”). SFAS No. 123R requires the cost of all share-based payments to employees, including grants of employee stock options, to be recognized in the financial statements based on their fair values at grant date, or the date of later modification, over the requisite service period. In addition, SFAS No. 123R requires unrecognized cost (based on the amounts previously disclosed in the pro forma footnote disclosure) related to options vesting after the date of initial adoption to be recognized in the financial statements over the remaining requisite service period.
13
Under the Modified Prospective Approach, the amount of compensation cost recognized includes: (i) compensation cost for all share-based payments granted prior to, but not yet vested as of January 1, 2006, based on the grant date fair value estimated in accordance with the provisions of SFAS No. 123 and (ii) compensation cost for all share-based payments that will be granted subsequent to January 1, 2006, based on the grant date fair value estimated in accordance with the provisions of SFAS No. 123R. Upon adoption, the Company recognizes the stock based compensation of previously granted share-based options and new share-based options under the straight-line method over the requisite service period.
The Company has applied the provisions of SAB 107 in its adoption of SFAS 123R. The Company recognizes no income tax benefit on its stock compensation expense and will not be able to utilize them to offset future income taxes.
These shares are presented as a reduction of shareholders’ equity at their cost to the Company. Gains, net of losses and of the related tax, on the sale of these shares are carried to “other capital surplus”. Losses, net of gains, on the sale of these shares, are deducted from retained earnings.
The Company records treasury shares repurchased at cost.
(t) | Recently Issued Accounting Pronouncements |
SFAS No. 157 – Fair Value Measurements
In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements” (“SFAS 157”), which provides guidance on how to measure assets and liabilities that use fair value. SFAS 157 will apply whenever another US GAAP standard requires (or permits) assets or liabilities to be measured at fair value but does not expand the use of fair value to any new circumstances. This standard also will require additional disclosures in both annual and quarterly reports. SFAS 157 will be effective for fiscal years beginning after November 15, 2007 (January 1, 2008 for the Company). In February 2008, the FASB deferred for one additional year the effective date of SFAS 157 for all nonfinancial assets and nonfinancial liabilities, except those that are recognized or disclosed at fair value in the financial statements on a recurring basis (at least annually). The adoption of the parts of SFAS 157 that became effective in 2008 did not have a material impact on the Company’s financial statements. The Company is currently evaluating the impact, if any, the adoption of the remaining parts of SFAS 157 will have on its financial statements.
SFAS No. 141R – Business Combinations
In December 2007, the FASB issued SFAS No. 141 (revised 2007), “Business Combinations” (“SFAS 141R”) which replaces SFAS No. 141, “Business Combination”. SFAS 141R establishes the principles and requirements for how an acquirer: (1) recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree; (2) recognizes and measures the goodwill acquired in the business combination or a gain from a bargain purchase; and (3) discloses the business combination. This Statement applies to all transactions in which an entity obtains control of one or more businesses, including transactions that occur without the transfer of any type of consideration. SFAS 141R will be effective on a prospective basis for all business combinations on or after January 1, 2009, with the exception of the accounting for valuation allowances on deferred taxes and acquired tax contingencies. Early adoption is not allowed. The Company is in process of evaluating the impact, if any, the adoption of SFAS 141R will have on the Company’s consolidated results of operations or financial position.
SFAS No. 160 – Noncontrolling Interests in Consolidated Financial Statements
In December 2007, the FASB issued SFAS No. 160 “Noncontrolling Interests in Consolidated Financial Statements–an amendment of ARB No. 51" (“SFAS 160”). SFAS 160 amends ARB No. 51 and establishes accounting and reporting standards that require noncontrolling interests (previously referred to as minority interest) to be reported as a component of equity, changes in a parent’s ownership interest while the parent retains its controlling interest be accounted for as equity transactions, and upon a loss of control, retained ownership interest will be remeasured at fair value, with any gain or loss recognized in earnings. SFAS 160 will be effective for the Company commencing January 1, 2009, except for the presentation and disclosure requirements, which will be applied retrospectively. Early adoption is not allowed. The Company is in process of evaluating the impact, if any, that the adoption of SFAS 160 will have on the Company’s consolidated results of operations or financial position.
SFAS No. 161– Disclosures about Derivative Instruments and Hedging Activities
In March 2008, FASB issued Statement No. 161, “Disclosures about Derivative Instruments and Hedging Activities, an amendment of FASB Statement No. 133” (“FAS 161”). FAS 161 amends and expands the disclosure requirements of FAS 133 to clarify how and why companies use derivative instruments. In addition, FAS 161 requires more disclosures regarding how companies account for derivative instruments and the impact derivatives have on a company’s financial statements. This statement is effective for us beginning in 2009 and will only impact our disclosures. It will have no impact on our financial position, results of operations and cash flows.
14
SFAS No. 142-3 – Determination of the Useful Life of Intangible Assets
In April 2008, the FASB issued FASB Staff Position (the “FSP”) FAS No. 142-3, which amends the factors that must be considered in developing renewal or extension assumptions used to determine the useful life over which to amortize the cost of a recognized intangible asset under FAS No. 142, “Goodwill and Other Intangible Assets.” The FSP requires an entity to consider its own assumptions about renewal or extension of the term of the arrangement, consistent with its expected use of the asset, and is an attempt to improve consistency between the useful life of a recognized intangible asset under FAS No. 142 and the period of expected cash flows used to measure the fair value of the asset under FAS No. 141, “Business Combinations.” The FSP is effective for fiscal years beginning after December 15, 2008, and the guidance for determining the useful life of a recognized intangible asset must be applied prospectively to intangible assets acquired after the effective date. The FSP is not expected to have a significant impact on the Company’s results of operations, financial condition or liquidity.
Note 2 – Investments
a. Non-current investments
The balance of investments as of December 31, 2008 and 2007, are composed of the following items:
| | As of December 31,
|
---|
| | 2008
| 2007
|
---|
| | (U.S. Dollars in thousands)
|
---|
| | | |
---|
| | | |
---|
| EMG | | | $ | 361,323 | | $ | 361,323 | |
| | | |
| Investment in Affiliates | | | | 13,385 | | | 9,339 | |
| | | |
| Other Investments | | | | 904 | | | 1,129 | |
| |
| |
| |
| | | |
| | | | $ | 375,612 | | $ | 371,791 | |
| |
| |
| |
b. Marketable securities
The Company’s investments in Marketable securities are mainly in government debenturesand the Company classifies such investments as trading securities or available-for-sale securities.
| The cost and market values of Trading securities at December 31, 2008 and 2007 are as follows: |
| | Cost
| Unrealized Gains
| Unrealized (Loss)
| Market Value
|
---|
| | (U.S. Dollars in thousands)
|
---|
| | | | | |
---|
| | | | | |
---|
| | | | | |
---|
Trading stocks | | | | 2008 | | $ | 17 | | $ | - | | $ | (12 | ) | $ | 5 | |
Debentures | | | | 2008 | | $ | 4,207 | | $ | 314 | | $ | (130 | ) | $ | 4,391 | |
| |
| |
| |
| |
| |
| | | | | | | 4,224 | | | 314 | | | (142 | ) | | 4,396 | |
| |
| |
| |
| |
| |
| | |
Trading stocks | | | | 2007 | | $ | 141 | | $ | 34 | | $ | (2 | ) | $ | 173 | |
Debentures | | | | 2007 | | $ | 6,095 | | $ | 261 | | $ | (7 | ) | $ | 6,349 | |
| |
| |
| |
| |
| |
| | | | | | | 6,236 | | | 295 | | | (9 | ) | | 6,522 | |
| |
| |
| |
| |
| |
15
| (b) | Available-For-Sale Securities |
| | Cost
| Unrealized gains
| Unrealized (Loss)
| Market Value
|
---|
| | (U.S. Dollars in thousands)
|
---|
| | | | | |
---|
| | | | | |
---|
| | | | | |
---|
Trading stocks | | | | 2008 | | $ | 734 | | $ | - | | $ | - | | $ | 734 | |
Debentures | | | | 2008 | | $ | 48,657 | | $ | 633 | | $ | (1,561 | ) | $ | 47,729 | |
| |
| |
| |
| |
| |
| | | | | | | 49,391 | | | 633 | | | (1,561 | ) | | 48,463 | |
| |
| |
| |
| |
| |
| | |
Trading stocks | | | | 2007 | | $ | 2,199 | | $ | - | | $ | (17 | ) | $ | 2,182 | |
Debentures | | | | 2007 | | $ | 13,804 | | $ | - | | $ | (49 | ) | $ | 13,755 | |
| |
| |
| |
| |
| |
| | | | | | | 16,003 | | | - | | | (66 | ) | | 15,937 | |
| |
| |
| |
| |
| |
Note 3 – Acquisitions and Dispositions
a) | In 2008, the Company made the following investments: |
| 1. | On June 3, 2008, Ampal completed its acquisition of an additional 14.98% of the outstanding ordinary shares (14.71% on a fully diluted basis) of Gadot Chemical Tankers and Terminals Ltd. (“Gadot”) through its wholly owned subsidiary Merhav Ampal Energy Ltd. (“MAE”). The total consideration was $17.7 million. The consideration was financed with Ampal’s own resources and with borrowings in the amount of $11.3 million. |
| The acquisition was accounted for by the purchase method. The consideration for the acquisition was attributed to net assets on the basis of fair value of assets acquired and liabilities assumed, based on an appraisal performed by management, which included a number of factors, including the assistance of independent appraisers. |
| The identified tangible and intangible assets acquired amounted to approximately $5.8 million and $6.4 million, respectively. The main assets included are ships and tankers and option to purchase and lease ships, of approximately $4.0 million and $4.5 million, respectively, to be amortized over an estimated useful life of 12 and 5 years, respectively. |
| On August 12, 2008, Ampal completed its acquisition of an additional 20.6% of the outstanding ordinary shares and 66.76% of the outstanding convertible debentures of Gadot and now indirectly holds 100% of the outstanding ordinary shares (99.99% on a fully diluted basis) of Gadot through MAE. The total consideration was $23.3 million. The consideration was financed with Ampal’s own resources and with borrowings in the amount of $15.4 million. |
| The acquisition was accounted for by the purchase method. The consideration for the acquisition was attributed to net assets on the basis of fair value of assets acquired and liabilities assumed, based on an appraisal performed by management, which included a number of factors, including the assistance of independent appraisers. |
| The identified tangible and intangible assets acquired amounted to approximately $3.4 million and $4.3 million, respectively. The main assets included are ships and tankers and option to purchase and lease ships, of approximately $4.4 million and $3.2 million, respectively, to be amortized over an estimated useful life of 12 and 5 years, respectively. |
| These transactions follow the acquisition by Ampal of a 65.5% controlling interest (63.66% on a fully diluted basis) in Gadot on December 3, 2007. |
| As a result of these transactions, Gadot is now a wholly owned subsidiary of the Company and its shares and debentures have been delisted from the Tel Aviv Stock Exchange (the “TASE”). |
| Gadot and its group of companies form Israel’s leading chemical distribution organization. Gadot ships, stores, and distributes liquid chemicals, oils, and a large variety of materials to the local industry. For further information regarding Gadot, see Item 1 “– Chemicals – Gadot Chemical Tankers and Terminals Ltd.” Of Ampal’s Annual Report on Form 10-K for the year ended December 31, 2008. |
16
| 2. | Option Agreement for Sugarcane Ethanol Project in Colombia |
| On May 29, 2008, Ampal loaned Merhav M.N.F. Ltd. (“Merhav”) $10.0 million, in addition to the currently outstanding $10.0 million that were loaned on December 25, 2007, to fund the sugarcane ethanol production project (the “Project”) in Colombia being developed by Merhav The additional loan was made pursuant to the existing promissory note, dated as of December 25, 2007, by Merhav in favor of Ampal (the “Promissory Note”). The Promissory Note was given in connection with an option agreement dated December 25, 2007 (the “Original Option Agreement”), with Merhav providing Ampal with the option (the “Option”)to acquire up to a 35% equity interest in the Project. The loan will be convertible into all or a portion of the equity interest purchased pursuant to the Original Option Agreement. |
| On December 25, 2008, Ampal entered into an amendment (the “Option Amendment”) to the Original Option Agreement. Under the Original Option Agreement, the Option expired on the earlier of December 25, 2008 or the date (the “Financing Date”) on which both (i) Merhav obtained third-party debt financing for the Project and (ii) an unaffiliated third party holds at least a 25% equity interest in the Project. The Option Amendment extends the expiration of the Option to the earlier of December 31, 2009 or the Financing Date. |
| The Option Amendment also provides that in determining the price to be paid by Ampal for shares pursuant to the option under the Valuation Model (as defined below), the parties have agreed to review the discount rate set forth in the Valuation Model to determine whether the discount rate should be increased, provided, however, that the purchase price shall not exceed the amount Ampal would have paid without giving effect to the Option Amendment. The maximum purchase price for any interest in the Project purchased by Ampal pursuant to the option would be (A) with respect to any portion of such interest being purchased by conversion of the outstanding balance of the Amended Promissory Note referred to below, the lesser of (i) a price based on a currently agreed valuation model as updated from time to time to reflect changes in project, financing and other similar costs (the “Valuation Model”) as such updates are reviewed by Houlihan Lokey Howard &Zukin at the time of the option’s exercise or (ii) the lowest price paid by any unaffiliated third party for an interest in the Project, or (B) with respect to any portion of such interest in the Project being purchased in excess of the balance of the Amended Promissory Note, the lowest price paid by an unaffiliated third party for its interest in the Project, unless no unaffiliated third party has purchased an interest in the Project, in which case the purchase price will be based on the Valuation Model. |
| In consideration for Merhav entering into the Option Amendment, Ampal agreed to certain amendments to the Promissory Note reflected in an Amended and Restated Promissory Note, dated December 25, 2008 (the “Amended Promissory Note”). The Amended Promissory Note provides for (i) an increase in the annual interest rate from LIBOR plus 2.25% to LIBOR plus 3.25% and (ii) an extension of the maturity date of the Promissory Note to December 31, 2009. As a condition to amending and restating the Promissory Note, Ampal received a personal guaranty dated as of December 25, 2008, from Yosef A. Maiman personally guaranteeing the obligations of Merhav under the Amended Promissory Note. |
| The loan continues to be secured by Merhav’s pledge to Ampal, pursuant to a Pledge Agreement dated December 25, 2007, between Merhav and Ampal, of all of the shares of Ampal’s Class A Common Stock, par value $1.00 per share, owned by Merhav. |
| Yosef A. Maiman, the Chairman, President and CEO of Ampal and a member of the controlling shareholders group of Ampal, is the sole owner of Merhav. Because of the foregoing relationship, a special committee of the Board of Directors composed of Ampal’s independent directors negotiated and approved the transaction. |
| 3. | Additional investment of $2.1 million in GWE. |
| 4. | A loan to Bay Heart Ltd. (“Bay Heart”) of $8.6 million, for a shopping mall in Haifa, Israel. |
| 5. | On September 22, 2008, Gadot purchased from Milchen Communications Ltd. (“Milchen”) a segment of its activities engaged in operating a sales agency in Israel representing well-known manufacturers, selling a wide range of products, including chemicals and polymers and other materials for the printing and press industry. Gadot purchased this segment of activity for approximately $1.3 million, out of which approximately $0.4 million were paid for material inventory and approximately $0.9 million for goodwill. |
b) | In 2008, Ampal made the following dispositions: |
| 1. | During 2008, the Company received proceeds in the total amount of $0.2 million from the sales of certain investments by FIMI Opportunity Fund, L.P. (“FIMI”). |
| 2. | On March 2008, the Company received $0.3 million from the sale of certain assets by PSINet Europe, one of the holdings of Telecom Partners (“TP”). |
17
| 3. | On August 7, 2008, the Company signed an agreement for the sale of its 50% holdings of Country Club Hod Hasharon Sport Center for a consideration of $2 million. |
| 4. | During 2008, the Company received $0.6 million from the sale of certain assets by Ophir Holdigns Ltd. |
c) | In 2007, the Company made the following investments: |
| 1. | On December 3, 2007, Ampal completed its acquisition of 65.5% of the control and ownership (63.66% on a fully diluted basis) of Gadot. The total consideration including direct transaction expenses was $91.2 million. The cash consideration was financed with Ampal’s own resources and with borrowings in the amount of $60.7 million. |
| Gadot and its group of companies is an Israeli chemical distribution organization. Gadot ships, stores, and distributes liquid chemicals, oils, and a large variety of materials to the local industry. |
| The acquisition was accounted for by the purchase method. The results of operations of Gadot were included in the consolidated financial statements of Ampal commencing November 30, 2007. The consideration for the acquisition was attributed to net assets on the basis of fair value of assets acquired and liabilities assumed, based on an appraisal performed by management, which included a number of factors, including the assistance of independent appraisers. The following table summarizes the final fair values of the assets acquired and liabilities assumed, with reference to Gadot balance sheet data as of November 30, 2007: |
| U.S. dollars in millions
|
---|
| |
---|
| |
---|
| |
---|
| |
---|
Current assets | | | $ | 166,365 | |
Investments and other non-current assets | | | | 31,145 | |
Fixed assets | | | | 74,430 | |
Identifiable intangible assets | | | | 9,503 | |
Goodwill | | | | 50,406 | |
|
| |
Total assets acquired | | | | 331,849 | |
|
| |
Current liabilities | | | | (94,703 | ) |
Long-term liabilities, including deferred taxes | | | | (124,523 | ) |
Minority interest | | | | (21,422 | ) |
|
| |
Total liabilities assumed | | | | (240,648 | ) |
|
| |
Net assets acquired | | | $ | 91,201 | |
|
| |
| Under the purchase method of accounting, the total consideration of $91.2 million allocated to Gadot’s identifiable tangible and intangible assets and liabilities assumed based on their estimated fair values as of the date of the completion of the transaction. |
| Below are the unaudited pro forma combined statements of operations data for the years ended December 31, 2007 and 2006 as if the acquisition of Gadot had occurred on January 1, 2007 and 2006, respectively, after giving effect to: (a) purchase accounting adjustments, including amortization of identifiable intangible assets; and (b) estimated additional interest expense due to the loan granted to Ampal in connection with the acquisition. This pro forma financial information is not necessarily indicative of the combined results that would have been attained had the acquisition taken place at the beginning of 2007 and 2006, respectively, nor is it necessarily indicative of future results. |
| 2007
| 2006
|
---|
| U.S. dollars in thousands except earning per share (unaudited)
|
---|
| | |
---|
| | |
---|
| | |
---|
Total revenues | | | $ | 409,106 | | $ | 241,750 | |
Income (loss) from continuing operations | | | | (3,224 | ) | | 1,222 | |
| | |
Basic and diluted Earning per share: | | |
Loss income from continuing operations | | | | (0.06 | ) | | (0.05 | ) |
|
| |
| |
| 2. | During 2007, the Company made an additional investment in East Mediterranean Gas Company S.A.E. (“EM as follows: |
| On June 4, 2007, EMG called for additional capital from its shareholders. As a result, Ampal paid an additional $5.8 million in order to maintain its pro rata beneficial interest in EMG. |
18
| On November 29, 2007, Ampal and the Israel Infrastructure Fund (“IIF”), leading a group of institutional investors (the “Investors”), purchased a 4.3% interest in EMG, through Merhav Ampal Energy Holdings, LP, an Israeli limited partnership (the “Joint Venture”), from Merhav M.N.F. Ltd. for a purchase price of approximately $95.4 million, using funds provided by the Investors. In addition to the Joint Venture’s purchase from Merhav., Ampal contributed into the Joint Venture an additional 4.3% interest in EMG already held by Ampal. The Joint Venture now holds a total of 8.6% of the outstanding shares of EMG. Ampal’s contribution was valued at the same price per EMG share as the Joint Venture’s purchase. This amount is equivalent to the purchase price (on a per share basis) paid by Ampal for its December 2006 purchase of EMG shares from Merhav, which was accounted for as a transfer of assets between entities under common control, which resulted in Merhav transferring the investment in EMG to Ampal at carrying value. Due to the nature of Merhav Merhav’s operations, Merhav.would be treated as an investment company under US GAAP, and as such, the carrying value of the investment in EMG would equal fair value. On this basis, the said investment in EMG was transferred to Ampal at carrying value, which also equals fair value. Based on the terms stipulated in the shareholders agreement of the general partner of the Joint Venture, Ampal and Israel Infrastructure G.P. Ltd. have equal rights in governing the affairs of the Joint Venture. However, in certain events and under certain conditions, matters relating to decisions on how to vote the EMG shares held by the Joint Venture shall be decided by the directors of the general partner of the Joint Venture appointed by Ampal. As such, Ampal has consolidated the results of the Joint Venture in its financial statements. |
| The Company’s Financial Statements reflect a 16.8% interest in shares of EMG, with 8.2% held directly and 8.6% held through the Joint Venture (of which Ampal owns 50%). |
| Yosef A. Maiman, the Chairman, President and CEO of the Company and a member of the controlling shareholder group of the Company, is the sole owner of Merhav. |
| 3. | Wind Energy Joint Venture |
| On November 25, 2007, Merhav Ampal Energy Ltd. (“MAE”) signed a joint venture agreement with Clal Electronics Industries Ltd. (“Clal”), an Israel-based holding company, for the formation of a joint venture that will focus on the new development and acquisition of controlling interests in wind energy projects outside of Israel. The joint venture, owned equally by Clal and the Company through MAE, will seek to either develop or acquire wind energy opportunities with a goal of establishing at least 150MW of installed capacity within the next 3.5 years.The joint venture’s initial project is the development of a wind farm in Greece. The Company has approved a $25 million budget for these projects |
| 4. | Option Agreement for Sugarcane Ethanol Project in Colombia |
| On December 25, 2007, Ampal entered into the Original Option Agreement referred to above with Merhav providing Ampal with the Option to acquire up to a 35% equity interest in the Project being developed by Merhav under the Original Option Agreemnt, the Option was to expire on the earlier of December 25, 2008 or the date on which both (i) Merhav has obtained third-party debt financing for the Project and (ii) an unaffiliated third party holds at least a 25% equity interest in the Project. The Original Option Agreement provided that the purchase price for any interest in the Project purchased by Ampal pursuant to the Original Option Agreement would be (A) with respect to any portion of such interest being purchased by conversion of the outstanding balance of the Promissory Note, the lesser of (i) a price based on a currently agreed Valuation Model as updated from time to time to reflect changes in project, financing and other similar costs as such updates are reviewed by Houlihan Lokey Howard & Zukin Financial Advisors, Inc. at the time of the option’s exercise or (ii) the lowest price paid by any unaffiliated third party for an interest in the Project, or (B) with respect to any portion of such interest in the Project being purchased in excess of the balance of the Promissory Note, the lowest price paid by an unaffiliated third party for its interest in the Project, unless no unaffiliated third party has purchased an interest in the Project, in which case the purchase price will be based on the Valuation Model. As described in Note 3(a) above, the Original Option Agreement was amended by the Option Amendment. |
| As stated above, Ampal loaned Merhav M.N.F. Ltd. $10 million to fund the purchase of the 11,000 hectares of property in Colombia required for growing sugarcane and the construction of an ethanol production facility for the Project, pursuant to the Promissory Note, dated as of December 25, 2007, by Merhav in favor of Ampal. Under the Promissory Note, Ampal agreed to advance up to an additional $10 million to fund the Project pursuant to the Promissory Note. Under the Promissiory Note, the loan bore interest at an annual rate equal to LIBOR plus 2.25%, and was convertible into all or a portion of the equity interest purchased pursuant to the option. As stated in Note 3(a) above, the Promissory Note was amended by the Amended Promissory Note. |
| As security for the loan, Merhav has pledged to Ampal, pursuant to a pledge agreement, dated December 25, 2007, between Merhav and Ampal, all of the shares of Ampal’s Class A Stock, par value $1.00 per share, owned by Merhav. |
19
| Yosef A. Maiman, the Chairman, President and CEO of Ampal and a member of the controlling shareholders group of Ampal, is the sole owner of Merhav Because of the foregoing relationship, a special committee of the Board of Directors composed of Ampal’s independent directors negotiated and approved the transaction. Houlihan Lokey Howard &Zukin Financial Advisors, Inc., which has been retained as financial advisor to the special committee, advised the special committee on this transaction. |
| 5. | Additional investment of $0.1 million in FIMI |
| 6. | A loan to Bay Heart of $3.6 million, for a shopping mall in Haifa, Israel. |
d) | In 2007, Ampal made the following dispositions: |
| 1. | On May 21, 2007, the Company closed the sale of its equity method holdings in Carmel Containers Limited (“CWI”), a packaging manufacturer affiliate based in Israel. Pursuant to this transaction, Ampal and its subsidiaries sold to Carmel an aggregate of 522,350 ordinary shares of Carmel for an aggregate sales price of approximately $4.6 million. The Company recorded no gain since impairment was recorded in the first quarter of 2007. |
| 2. | During 2007, the Company received proceeds in the total amount of $0.8 million from the sales of certain investments by FIMI. |
| 3. | On August 5, 2007, the Company completed the sale of its holdings in Am-Hal Ltd. (“Am-Hal”) for an aggregate consideration of $29.3 million and recorded a gain of approximately $29.4 million (approximately $21.7 million, net of taxes). The gain and Am-Hal’s results of operations until June 30, 2007, were recorded as discontinued operations for all periods presented. |
| 4. | On December 2007 Chem-Tankers C.V. sold a ship for $6.9 million (capital gain of $3.4 million). |
e) | In 2006, the Company made the following investments: |
| 1. | During 2006, the Company made additional investments of $229.9 million in EMG as follows: |
| The Company, through MAE, a wholly-owned subsidiary of the Company, entered into an agreement with Merhav for the purchase from Merhav a portion of its interest in EMG, an Egyptian joint stock company. The sole owner of Merhav is Yosef A. Maiman, who is also the Chairman, President and CEO of the Company and a member of the controlling shareholder group of Ampal. |
| On August 1, 2006 the Company acquired the beneficial ownership of 4.6% of the outstanding shares of EMG’s capital stock from Merhav. The transaction was accounted for as a transfer of assets between entities under common control, which resulted in Merhav transferring the investment in EMG to Ampal at carrying value. Due to the nature of Merhav’s operations, this entity would be treated as an investment company under US GAAP, and as such, the carrying value of the investment in EMG would equal fair value. On this basis, the 4.6% investment in EMG was transferred to Ampal at carrying value, which also equals fair value. The purchase price for the shares was $100.0 million, of which, $50.0 million was paid in cash and the balance was paid in 10,248,002 shares of the Company Class A Stock (based on a purchase price of $4.88 per share) that was accounted for at a fair value of $49.0 million (the fair value was determined based on the average price per share from 2 days before the agreement press release through 2 days after the agreement press release). The issuance of the shares of Class A Stock received the approval of the shareholders of the Company as required by the marketplace rules of the NASDAQ Global Market. As a result of this transaction, the Company beneficially owned 6.6% of the total outstanding shares of EMG. Through August 2008, the purchase price may be adjusted downward should Merhav sell any of its remaining shares of EMG to a third-party purchaser at a purchase price per share lower than the price per share paid by the Company pursuant to the agreement. Additionally, pursuant to the agreement, the Company was granted an option for a period of up to two years to have the right to acquire up to an additional 5.9% of the total outstanding shares of EMG stock. |
| Yosef A. Maiman, the Chairman, President and CEO of the Company and a member of the controlling shareholder group of the Company, is the sole owner of Merhav. Because of the foregoing relationships, a special committee of the Board of Directors composed of the Company’s independent directors, who also constitute all of the members of the Company’s Audit Committee, negotiated and approved the transaction. Houlihan Lokey Howard & Zukin Financial Advisors, Inc., which was retained as financial advisor to the special committee, delivered a fairness opinion to the special committee regarding the transaction. |
| On August 22, 2006, EMG called for additional capital from all of its shareholders. As a result, the Company paid an additional $2.7 million in order to maintain its pro rata beneficial interest in this investment. |
| On December 21, 2006, the Company acquired the beneficial ownership of an additional 5.9% of the outstanding shares of EMG’s capital stock pursuant to an option granted by Merhav in August 2006. The transaction was accounted for as a transfer of assets between entities under common control, which resulted in Merhav transferring the investment in EMG to Ampal at carrying value. Due to the nature of Merhav’s operations, Merhav would be treated as an investment company under US GAAP, and as such, the carrying value of the investment in EMG would equal fair value. On this basis, the 5.9% investment in EMG was transferred to Ampal at carrying value, which also equals fair value. |
20
| The purchase price for the shares was approximately $128.3 million, of which approximately $68.3 million was paid in cash, $40 million was paid in 8,602,151 shares of the Company’s Class A Stock and the balance was satisfied by the issuance of a promissory note in the principal amount of $20 million (the “Convertible Promissory Note”), which, at the option of Merhav, could have been paid in cash, additional shares of the Company Class A Stock (based on a price per share of $4.65 per share), or a combination thereof. As permitted under the stock purchase agreement, Merhav assigned its right to the 8,602,151 Shares to De Majorca Holdings Limited (“De Majorca”) as part of Merhav’s restructuring process. The Convertible Promissory Note bore interest at 6 months LIBOR (5.375%) and matured on the earlier of September 20, 2007 or upon demand by Merhav. On September 20, 2007, Merhav exercised its option to convert the outstanding balance of $20.8 million (which includes accrued interest of $0.8 million) on the Convertible Promissory Note into 4,476,389 shares of Class A Stock of the Company. As a result of this transaction, Ampal beneficially owns 16.8% of the total outstanding shares of EMG (8.6% of which is held by the Joint Venture, of which Ampal owns 50%). The issuance of the 8,602,151 shares and the shares underlying the Convertible Promissory Note received the approval of the shareholders of the Company on February 7, 2007, as required by the marketplace rules of the NASDAQ Global Market. Due to the agreement of the controlling shareholder group to vote in favor of the issuance of these shares to Merhav as of the closing date of the EMG transaction (which ensured that the proposal would be adopted by the requisite shareholder vote on February 7, 2007), the Company classified for accounting purposes the sale of these shares as part of the exchange with Merhav on December 21, 2006, and recognized the $40 million within shareholders’ equity as “Receipt on account of unallocated shares.” The investment in EMG is included in the energy segment. |
| Yosef A. Maiman, the Chairman, President and CEO of the Company and a member of the controlling shareholder group of the Company, is the sole owner of Merhav. Because of the foregoing relationships, a special committee of the Board of Directors composed of the Company’s independent directors, who also constitute all of the members of the Company’s Audit Committee, negotiated and approved the transaction. Houlihan Lokey Howard & Zukin Financial Advisors, Inc., which was retained as financial advisor to the special committee, advised the special committee on these transactions. |
| 2. | Additional investment of $0.4 million in FIMI. |
| 3. | A loan to Bay Heart of $1.7 million, for a shopping mall in Haifa, Israel |
f) | In 2006, Ampal made the following dispositions (none of which were discontinued operations): |
| 1. | In June and December 2006, the Company received proceeds in the total amount of $0.6 million from the sales of certain investments by FIMI. |
| 2. | On June 13, 2006, the Company sold its holdings in Coral World International for $21.0 million and recorded a gain of $4.2 million. The gain is included in the leisure-time segment. |
| 3. | In March 2006, the Company received additional proceeds from the sale of Modem Art Ltd. in the amount of $0.6 million. |
| 4. | In April 2006, the Company received additional proceeds in the amount of $0.4 million from the sale of certain assets by PSINet Europe, one of the holdings of Ampal’s investee company, TP. |
| 5. | On May 8, 2006, the Company sold its holdings in Ophir Holdings Ltd. for $1.1 million and recorded a loss of $1.0 million. |
| 6. | In September 2006, the Company sold the building in Tel-Aviv containing its headquarters for a proceeds of $4.6 million and recorded a gain of $2.2 million. The new owner agreed to lease to the Company the office space containing the Company’s headquarters for a period of up to 2 years commencing on November 28, 2006. The annual rent for this lease was $162,000. The gain from the sale is included in the real-estate segment. |
Note 4 – Fair value measurement
| On September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements”(“SFAS 157”), which defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair-value measurements. The Company adopted SFAS 157 effective January 1, 2008 for all financial assets and liabilities and any other assets and liabilities that are recognized or disclosed at fair value on a recurring basis. Although the adoption of SFAS 157 did not materially impact the Company’s financial condition, results of operations or cash flows, the Company is required to provide additional disclosures within its condensed consolidated financial statements. |
21
| SFAS 157 defines fair value as the price that would be received to sell an asset or paid to transfer the liability (an exit price) in an orderly transaction between market participants and also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The fair value hierarchy within SFAS 157 distinguishes between three levels of inputs that may be utilized when measuring fair value including level 1 inputs (using quoted prices in active markets for identical assets or liabilities), level 2 inputs (using inputs other than level 1 prices such as quoted prices for similar assets and liabilities in active markets or inputs that are observable for the asset or liability) and level 3 inputs (unobservable inputs supported by little or no market activity based on the company’s own assumptions used to measure assets and liabilities). A financial asset’s or liability’s classification within the above hierarchy is determined based on the lowest level input that is significant to the fair value measurement. |
| The Company also adopted SFAS 159, “The Fair Value Option for Financial Assets and Financial Liabilities” (“SFAS 159”). SFAS 159 permits entities to choose to measure many financial assets and financial liabilities at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS 159 is effective for fiscal years after November 15, 2007. The Company did not elect to apply the fair value option available under SFAS 159 for any of its eligible instruments. |
| Financial assets and liabilities measured at fair value on a recurring basis as at December 31, 2008 consisted of the following (in thousands): |
Fair Value Measurements as at December 31, 2008 Using:
| Level 1
| Level 2
| Total
|
---|
| | | |
---|
| | | |
---|
| | | |
---|
| | | |
---|
Trading securities * | | | $ | 4,396 | | $ | - | | $ | 4,396 | |
Available for sale securities * | | | | 48,463 | | | - | | | 48,463 | |
Derivative assets - forward agreements | | | | - | | | 9,601 | | | 9,601 | |
Derivative liabilities ** | | | | - | | | (14,323 | ) | | (14,323 | ) |
|
| |
| |
| |
Total | | | $ | 52,859 | | $ | (4,722 | ) | $ | 48,137 | |
|
| |
| |
| |
| Marketable securities that are classified in level 1 consist of available-for-sale and trading securities for which market prices are readily available and marketable securities that are classified in level 2 consist of trading securities for which there are quoted prices in active broker’s markets. The fair value of derivative assets are determined based on inputs that can be derived from information available in publicly quoted markets. Unrealized gains or losses from available-for-sale securities are recorded in accumulated other comprehensive (loss) income. |
| * The trading securities and available for sale securities are mainly traded debentures |
| ** Out of which $ 4.2 million is attributable to a SWAP agreement and the remaining to forward agreements. |
Note 5 – Intangible assets
The following table presents the components of the Company’s acquired intangible assets with definite lives:
| | Original amount
| Amortized balance
|
---|
| | December 31
| December 31
|
---|
| Weighted average amortization period
| 2007
| 2008
| 2007
| 2008
|
---|
| Years
| U.S. $ in thousands
|
---|
| | | | | |
---|
Options to purchase ships * | | | | At time of exercise | | | 1,662 | | | 4,653 | | $ | 1,662 | | $ | 4,653 | |
Ships leasing | | | | 2-4 | | | 3,331 | | | 6,192 | | | 3,325 | | | 4,512 | |
Supplier relation | | | | 8-9 | | | 3,460 | | | 4,882 | | | 3,405 | | | 3,839 | |
Customer relation | | | | 18-19 | | | 1,050 | | | 2,064 | | | 1,041 | | | 1,779 | |
|
| |
| |
| |
| |
| |
Identifiable intangible assets | | | | | | | 9,503 | | | 17,791 | | | 9,433 | | | 14,783 | |
The annual estimated amortization expense relating to Ampal’s amortizable intangible assets existing as of December 31, 2008, for each of the four years in the period ending December 31, 2012, is approximately $2.1 million.
* The options expire in 2009 and 2012.
22
Note 6 – Goodwill
The changes in the carrying amount of goodwill for the years ended December 31, 2008 and 2007 are as follows:
(U.S. $ in thousands) | |
---|
| |
---|
| |
---|
| |
---|
| |
---|
Balance as of January 1, 2007 | | | $ | 0 | |
Changes during 2007: | | |
Goodwill acquired during the year | | | $ | 50,406 | |
Balance as of December 31, 2007 | | | $ | 50,406 | |
Changes during 2008: | | |
Goodwill acquired during the year | | | $ | 906 | |
Translation differences | | | $ | 244 | |
Balance as of December 31, 2008 | | | $ | 51,556 | |
As part of the purchase of Gadot, the Company recorded the goodwill and as such it is part of the chemical segment.
Note 7 - Fixed assets
The balance of fixed assets as of December 31, 2008 and 2007 is comprised as follows:
| As of December 31,
|
---|
| 2008
| 2007
|
---|
| (U.S. Dollars in thousands)
|
---|
| | |
---|
| | |
---|
Cost: | | | | | | | | |
| | |
Vessels | | | $ | 66,526 | | $ | 23,821 | |
Trailers | | | | 10,262 | | | 7,539 | |
Land | | | | 2,843 | | | 2,180 | |
Real estate | | | | 17,629 | | | 21,785 | |
Tankers | | | | 19,704 | | | 17,054 | |
Motor vehicles | | | | 1,866 | | | 1,713 | |
Equipment | | | | 3,192 | | | 1,693 | |
Leashold improvement | | | | 3,347 | | | 919 | |
|
| |
| |
| | | | 125,370 | | | 76,704 | |
| | |
Accumulated depreciation | | | | 13,175 | | | 3,697 | |
|
| |
| |
Fixed assets, net | | | $ | 112,195 | | $ | 73,007 | |
Depreciation expenses amounted to approximately $9,345, $417and $208 (in thousands) for the years ended December 31, 2008, 2007 and 2006, respectively.
23
Note 8 – Notes and Loans Payable
| Notes issued to institutional investors in Israel (in the amount of $96 million), the convertible note issued to Merhav and other loans payable pursuant to bank borrowings are either in U.S. dollars, linked to the Consumer Price Index in Israel or in unlinked New Israel Shekels, with interest rates varying depending upon their linkage provision and mature between 2008-2019. |
| The Company finances its general operations and other financial commitments through bank loans from Bank Hapoalim, Union Bank of Israel and Israel Discount Bank Ltd. (“IDB”). As of December 31, 2008, the outstanding indebtedness under these bank loans totaled $379.7 million and the loans mature through 2008-2019 |
| As of December 31, 2008, the Company has a $8.3 million loan with Union Bank of Israel that bears interest at the rate of LIBOR plus 2% to be repaid in six annual installments commencing on April 2, 2008 and various other loans with Union Bank of Israel in the aggregate amount of $7.7 million bearing interest at rates between 4.7% and 5.25% to be repaid until 2009. |
| As of December 31, 2008, the Company has a $18 million loan with Bank Hapoalim as part of a $27 million dollar loan facility. The funds borrowed under the loan facility are due in six annual installments commencing on December 31, 2007 and bear interest at an annual rate of LIBOR plus 2%. The related loan agreement contains financial and other covenants including an acceleration of payment upon the occurrence of certain changes in the ownership of the Company’s Class A Stock. As of December 31, 2008, the Company is in compliance with its debt covenants. |
| A short term loan from Bank Hapoalim in the amount of $3.5 million bears interest of 5.8% and is to be repaid by December 31, 2009. |
| Other long term borrowings in the amount of $0.2 million are linked to the Consumer Price Index in Israel, mature between 2009 and 2010 and bear annual interest of 5.7%. |
| As of December 31, 2008, Gadot, a wholly owned subsidiary of Ampal, has short term loans, including current maturities, payable in the amount of $95.9 million and long term loans payable in the amount of $62.2 million. The various short term loans payable are either unlinked or linked to the USD or Euro and bear interest at rates between 3% to 7%. The various long term loans payable are either unlinked or linked to the Consumer Price Index in Israel or linked to the USD or Euro and bear interest at rates between 4.4% to 11.38%. |
| Ampal funded the Gadot transaction with a combination of available cash and the proceeds of a new credit facility, dated November 29, 2007 between MAE and IDB, for approximately $60.7 million which amount was increased on June 3, 2008, on the same terms and conditions, by approximately $11.3 million and also was increased on September 23, 2008, on the same terms and conditions, by approximately $15.4 million (the “Credit Facility”). The Credit Facility is divided into two equal loans of approximately $43.7 million. The first loan is a revolving loan that has no principal payments and may be repaid in full or in part on December 31 of each year until 2019, when a single balloon payment will become due. The second loan also matures in 2019, has no principal payments for the first 1.5 years, and shall thereafter be paid in equal installments over the remaining 9.5 years of the term. Interest on both loans accrues at a floating rate equal to LIBOR plus a percentage spread and is payable on a current basis. Ampal has guaranteed all the obligations of MAE under the Credit Facility and Ampal’s interest in Gadot has also been pledged to IDB as a security for the Credit Facility. Yosef Maiman has agreed to maintain ownership of a certain amount of the Company’s Class A Common Stock. The Credit Facility contains customary affirmative and negative covenants for credit facilities of this type. |
| The weighted average interest rates and the balances of these short-term borrowings at December 31, 2008 and December 31, 2007 were 5.1% on $157.2 million and 6.3% on $136.6 million, respectively. |
| Payments due as of December 31, 2008: |
| | (U.S. Dollars in thousands) |
---|
| | Short-Term Debt
| Long-Term Debt
| Total
|
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
| 2009 | | | $ | 157,233 | | $ | - | | $ | 157,233 | |
| 2010 | | | | | | | 119,707 | | | 119,707 | |
| 2011 | | | | | | | 23,262 | | | 23,262 | |
| 2012 | | | | | | | 22,468 | | | 22,468 | |
| 2013 | | | | | | | 15,345 | | | 15,345 | |
| After year 2013 | | | | | | | 41,717 | | | 41,717 | |
| |
| |
| |
| |
| | | | $ | 157,233 | | $ | 222,499 | | $ | 379,732 | |
| |
| |
| |
| |
24
Note 9 – Debentures
On April 29, 2008, Ampal completed a public offering in Israel of NIS 577.8 million (approximately $166.8 million) aggregate principal amount of Series B Debentures due 2017. The debentures are linked to the Israeli consumer price index and carry an annual interest rate of 6.6%. The debentures rank pari passu with Ampal’s unsecured indebtedness. The debentures will be repaid in five equal annual installments commencing on January 31, 2012, and the interest will be paid semi-annually. As of December 31, 2008, the outstanding debt under the debentures amounts to $138.7 million, due to the change in valuation of the New Israeli Shekel as compared to the U.S. dollar. Ampal deposited an amount of $44.6 million with Clal Finance Trusties 2007 Ltd. in accordance with a trust agreement dated April 6, 2008, to secure the first three years worth of payments of interest on the debentures. As of December 31, 2008 the outstanding amount of the deposit was $35.8 million.
On November 20, 2006, the Company entered into a trust agreement with Hermetic Trust (1975) Ltd. pursuant to which the Company issued notes to institutional investors in Israel in the principal aggregate amount of NIS 250,000,000 (approximately $58.0 million) with an interest rate of 5.75%, which is linked to the Israeli consumer price index. The notes shall rankpari passu with the Company’s unsecured indebtedness. The notes will be repaid in five equal annual installments commencing on November 20, 2011, and the interest will be paid semi-annually. As of December 31, 2008, the outstanding debt under the notes amounts to $69.0 million, due to the change in valuation of the New Israeli Shekel as compared to the U.S. dollar. The Company deposited an amount of $10.2 million with Hermetic Trust (1975) Ltd. to secure the first three years worth of payments of interest on the debentures. As of December 31, 2008, the outstanding amount of the deposit was $3.8 million. Prior to the issuance of the debentures Midroog Ltd., an affiliate of Moody’s Investors Service, rated the Company as A3.
| Series A Debentures | Series B Debentures |
---|
| par value in NIS | U.S. Dollars in thousands | par value in NIS | U.S. Dollars in thousands |
---|
Date of issuance | November 20, 2006 | April 29, 2008 |
Linkage | consumer price index | consumer price index |
Interest | 5.75% | 6.6% |
Maturity date | November, 2015 | January, 2016 |
Issuance | 250,000,000 | 57,978 | 577,823,000 | 166,856 |
Purchased in 2008 | 5,074,418 | 1,403 | 68,723,757 | 19,003 |
Balance as of December 31, 2008 | 244,925,582 | 68,995 | 509,099,243 | 138,661 |
As of December 31, 2008, Gadot had $0.1 million outstanding under its convertible debentures. The debentures are linked to the Consumer Price Index in Israel, bear annual interest at the rate of 6.5%, and are repayable in December 5, 2009. The debentures are convertible into ordinary shares of Gadot.
As of December 31, 2008, Gadot had $11.4 million outstanding under its other debentures. These debentures are not convertible into shares and are repayable in five equal annual installments on September 15 of each of the years 2008 through 2012. The outstanding balance of the principal of the debentures bears annual interest at the rate of 5.3%. The principal and interest of the debentures are linked to the Consumer Price Index in Israel and the interest is payable in semi-annual installments on March 15 and September 15 of each of the years 2006 through 2012.
25
Note 10 – Accounts payable accrued expenses and others
(a) | The balance of accounts payable accrued expenses and others as of December 31, 2008 and 2007 is comprised as follows: |
| As of December 31,
|
---|
| 2008
| 2007
|
---|
| (U.S. Dollars in thousands)
|
---|
| | |
---|
| | |
---|
Short term: | | | | | | | | |
Deferred income | | | $ | 1,254 | | $ | 2,827 | |
Accrued expenses | | | | 32,607 | | | 21,619 | |
Trade | | | | 43,823 | | | 45,844 | |
| | |
Others | | | | 6,241 | | | 3,479 | |
|
| |
| |
| | | | 83,925 | | | 73,769 | |
|
| |
| |
Long term: | | |
Others | | | | 9,476 | | | 12,760 | |
|
| |
| |
| | | $ | 93,401 | | $ | 86,529 | |
|
| |
| |
(b) | Accrued severance liabilities |
| Israeli labor laws and agreements require payment of severance pay upon dismissal of an employee or upon termination of employment in certain other circumstances. Ampal severance pay liability in Israel, which reflects the undiscounted amount of the liability as if it was payable at each balance sheet date, is calculated based upon length of service and the latest monthly salary (one month’s salary for each year worked). |
| The Company’s liability for severance pay pursuant to Israeli law is partly covered by insurance policies. The accrued severance pay liability of $9.5 million, is included in accounts payable, accrued expenses and other liabilities – others. |
| The Company expects that the payments relating to future benefits to its employees upon their retirement at normal retirement age in the next 10 years will be immaterial. These payments are determined based on recent salary rates and do not include amounts that might be paid to employees that will cease working with the Company, before their normal retirement age or amount paid to employees that their normal retirement age extends beyond the year 2017. |
Note 11 – Minority Interest, net
| The minority interest as of December 31, 2008, is mostly attributable to the Merhav Ampal Energy LP. |
| The minority interest as of December 31, 2007, is mostly attributable to the public holding of 34.52% of Gadot’s shares. |
Note 12 – Shareholders’ Equity
| Set forth below is our treasury stock as of December 31, 2008, 2007 and 2006: |
| Fiscal Year Ended December 31,
|
---|
| 2008
| 2007
| 2006
|
---|
| (U.S. Dollars in thousands, except share amounts per share data)
|
---|
| | | |
---|
| | | |
---|
TREASURY STOCK: | | | | | | | | | | | |
4% PREFERRED STOCK | | |
Balance, beginning of year 3,350 shares | | | $ | - | | $ | - | | $ | (84 | ) |
Elimination of treasury stock 3,350 shares | | | | - | | | - | | | 84 | |
|
| |
| |
| |
Balance, at the end of year | | | $ | - | | $ | - | | $ | - | |
|
| |
| |
| |
| | |
6-1/2% PREFERRED STOCK | | |
Balance, beginning and end of year 122,536 shares | | | $ | - | | $ | - | | $ | (1,853 | ) |
Elimination of treasury stock 122,536 shares | | | | - | | | - | | | 1,853 | |
|
| |
| |
| |
Balance, at the end of year | | | $ | - | | $ | - | | $ | - | |
|
| |
| |
| |
| | |
CLASS A STOCK | | |
Balance, beginning of year - 5,574,789, 5,574,789 and 5,751,039 shares, at cost | | | $ | (27,874 | ) | $ | (27,874 | ) | $ | (28,756 | ) |
Shares purchase 1,366,415 | | | | (1,075 | ) | | - | | | - | |
Issuance of 89,750 and 176,250 shares | | | | 449 | | | - | | | 882 | |
|
| |
| |
| |
Balance, end of year - 6,851,454, 5,574,789 and 5,574,789 shares, at cost | | | $ | (28,500 | ) | $ | (27,874 | ) | $ | (27,874 | ) |
|
| |
| |
| |
Balance end of year | | | $ | (28,500 | ) | $ | (27,874 | ) | $ | (27,874 | ) |
|
| |
| |
| |
26
Note 13 – Stock Options
On February 15, 2000, the Stock Option Committee approved a new Incentive Plan (“2000 Plan”), under which the Company has reserved 4 million shares of Class A Stock, permitting the granting of options to all employees, officers and directors. The 2000 Plan was approved by the Board of Directors of Ampal (the “Board”) at the meeting held on March 27, 2000 and was approved by a majority of the Company’s shareholders at the June 29, 2000 annual meeting of shareholders. The plan remains in effect for a period of ten years. As of December 31, 2008, 2,921,000 options under the 2000 Plan are outstanding.
The option term is for a period of ten years from the grant date for the options granted under the 2000 Plan. If the options are not exercised and the shares not paid for by such date, all interests and rights of any grantee shall expire. These options were granted for no consideration.
The options granted under the 2000 Plan (collectively, the “Plans”) may be either incentive stock options, at an exercise price to be determined by the Stock Option Compensation Committee (the “Committee”) but not less than 100% of the fair market value of the underlying options on the date of grant, or non-incentive stock options, at an exercise price to be determined by the Committee. The stock options granted under the plans were granted either at market value or above. Under the Plans, the Committee may also grant, at its discretion, “restricted stock”, “dividend equivalent awards”, which entitle the recipient to receive dividends in the form of Class A Stock, cash or a combination of both and “stock appreciation rights,” which permit the recipient to receive an amount in the form of Class A Stock, cash or a combination of both, equal to the number of shares of Class A Stock with respect to which the rights are exercised multiplied by the excess of the fair market value of the Class A Stock on the exercise date over the exercise price. During 2008, no such compensation instruments were granted by the Committee.
Under each of the Plans, all granted but unvested options become immediately exercisable upon the occurrence of a change in control of the Company.
The weighted average grant date fair value of options granted during 2008, 2007 and 2006 was 0.477, 2.273 and 2.366, respectively.
On December 8, 2008, Ampal’s Stock Option and Compensation Committee and its Board of Directors approved the repricing of outstanding options to purchase, in the aggregate, 2,270,000 shares of Ampal’s Class A Stock, which were previously granted to ten of the Company’s current employees, executive officers and directors pursuant to Ampal’s 2000 Incentive Plan. The outstanding options had been originally issued with exercise prices ranging from $3.12 to $5.35 per share, which represented the then current market prices of Class A Stock on the dates of the original grants. The repricing was effected by canceling the outstanding options, and granting to each holder of cancelled outstanding options a new option, with a 10 year term, to purchase the total number of shares of Class A Stock underlying such cancelled outstanding options, at an exercise price equal to $1.17 per share, the closing price of Class A Stock on NASDAQ on December 5, 2008, the most recent closing price prior to the approval by the Board of Directors and the Compensation Committee. The repriced options maintain the vesting schedule of the cancelled outstanding options.
27
The following table summarizes the activity of both Plans for the years 2008, 2007 and 2006 respectively:
| Options (in thousands)
| Weighted- Average Exercise Price (U.S. Dollars)
| Weighted- Average Remaining Contractual Term (in years)
| Aggregate Intrinsic Value U.S. Dollars in (thousands)
|
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
Outstanding at January 1, 2008 | | | | 2,434 | | $ | 1.43 | * | | | | | | |
Granted at fair value | | | | 580 | | $ | 1.17 | | | | | | | |
Exercised | | | | (89 | ) | $ | 3.31 | | | | | | | |
Forfeited | | | | (4 | ) | $ | 3.50 | | | | | | | |
Expired | | | | - | | $ | - | | | | | | | |
|
| | | | | | | |
| | |
Outstanding at December 31, 2008 | | | | 2,921 | | $ | 1.53 | | | 7.13 | | | (2,470 | ) |
| | |
Exercisable at December 31, 2008 | | | | 1,815 | | $ | 1.26 | | | 5.57 | | | (1,227 | ) |
* After repricing, | | |
| Options (in thousands)
| Weighted- Average Exercise Price (U.S. Dollars)
| Weighted- Average Remaining Contractual Term (in years)
| Aggregate Intrinsic Value U.S. Dollars in (thousands)
|
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
Outstanding at January 1, 2007 | | | | 2,164 | | $ | 3.83 | | | | | | | |
Granted at fair value | | | | 270 | | $ | 5.35 | | | | | | | |
Exercised | | | | - | | $ | - | | | | | | | |
Forfeited | | | | - | | $ | - | | | | | | | |
Expired | | | | - | | $ | - | | | | | | | |
|
| | | | | | | |
| | |
Outstanding at December 31, 2007 | | | | 2,434 | | $ | 4.00 | | | 7.15 | | | 8,251 | |
| | |
Exercisable at December 31, 2007 | | | | 1,433 | | $ | 3.49 | | | 6.0 | | | 5,589 | |
| Options (in thousands)
| Weighted- Average Exercise Price (U.S. Dollars)
| Weighted- Average Remaining Contractual Term (in years)
| Aggregate Intrinsic Value U.S. Dollars in (thousands)
|
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
Outstanding at January 1, 2006 | | | | 2,024 | | $ | 3.37 | | | | | | | |
Granted at fair value | | | | 630 | | $ | 5.06 | | | | | | | |
Exercised | | | | (176 | ) | $ | 3.12 | | | | | | | |
Forfeited | | | | (284 | ) | $ | 3.50 | | | | | | | |
Expired | | | | (30 | ) | $ | 5.94 | | | | | | | |
|
| | | | | | | |
| | |
Outstanding at December 31, 2006 | | | | 2,164 | | $ | 3.83 | | | 7.70 | | | 2,078 | |
| | |
Exercisable at December 31, 2006 | | | | 1,111 | | $ | 3.24 | | | 6.26 | | | 1,644 | |
Valuation and Expenses under 123R
The fair value of each stock option is estimated on the date of grant using the Black-Scholes option pricing model that uses the assumptions noted below. The company developed an expected option term assumption based on exercise patterns of the company. Expected volatility is based on the historical volatility of the Class A common stock. The risk free rate is based on the U.S. Treasury yield curve for a term consistent with the expected life of the award, in effect at the date of grant.
The fair value of options granted during the years ended December 31, 2008, 2007 and 2006 were estimated using the following weighted average assumptions: (1) expected life of options of 5, 6 and 6 years, respectively; (2) dividend yield of 0%; (3) volatility of 44.06%, 35.64% and 41.11%, respectively; and (4) risk free interest of 1.86%, 4.30% and 4.42%, respectively.
Total stock-based compensation expense recognized under SFAS No. 123R, was approximately $1,365,000 and $783,000 for the years 2008 and 2007, respectively. No share-based compensation was capitalized in the consolidated financial statements.
28
The total intrinsic value (market value on date of exercise less exercise price) of options exercise during 2006 and 2008 was $260,000 and $12,000 respectively.
At December 31, 2008, there was $2.39 million of total unrecognized, pre-tax compensation cost related to non-vested stock options. This cost is expected to be recognized over a weighted-average period of approximately four years. The Company settles employee stock options exercises primarily with newly issued common shares and occasionally with treasury shares.
Note 14 – Earnings (Loss) Per Class A Share
Basic net loss per share is computed by dividing net loss after deduction of preferred stock dividends by the weighted-average number of common stock shares outstanding for the period. In 2008, 2007 and 2006, all outstanding stock options and preferred shares have been excluded from the calculation of the diluted loss per share because all such securities are anti-dilutive for these periods presented. Also, participating 4% Convertible Preferred Stock were not taken into account in the computation of the basic EPS in the period in which it was outstanding since its shareholders did not have contractual obligation to share in the losses of the Company. A reconciliation of the numerator and denominator used in the calculation of basic and diluted net income per share follows (in thousands, except per share amounts):
| Year Ended December 31,
|
---|
| 2008
| 2007
| 2006
|
---|
| | | |
---|
| | | |
---|
| | | |
---|
Net loss from continuing operations | | | | (16,711 | ) | | (13,578 | ) | | (6,027 | ) |
| | |
Less: preferred stock dividend | | | | - | | | - | | | (2,438 | ) |
|
| |
| |
| |
Net loss from continuing operations | | | | (16,711 | ) | | (13,578 | ) | | (8,465 | ) |
| | |
Net income (loss) from discontinued operations | | | | - | | | 21,344 | | | (1,060 | ) |
|
| |
| |
| |
| | | | (16,711 | ) | | 7,766 | | | (9,525 | ) |
| | |
Weighted average class A shares outstanding | | | | 57,707 | | | 51,362 | | | 24,109 | |
| | |
Basic and diluted net income (loss) per share: | | |
Loss from continuing operations | | | | (0.29 | ) | | (0.26 | ) | | (0.35 | ) |
Discontinued operations | | | | - | | | 0.42 | | | (0.05 | ) |
|
| |
| |
| |
Basic and diluted | | | $ | (0.29 | ) | $ | 0.16 | | $ | (0.40 | ) |
|
| |
| |
| |
The following table summarized securities that were not included in the calculations of diluted earnings per class A shares for the years ended December 31, 2008, 2007 and 2006 because such shares are anti-dilutive.
| Year ended December 31, |
---|
| 2008
| 2007
| 2006
|
---|
| (Shares in thousands) |
---|
| | | |
---|
| | | |
---|
Options and Rights | | | | 2,921 | | | 2,434 | | | 2,164 | |
6-1/2% Preferred Stock | | | | - | | | - | | | - | |
4% Preferred Stock | | | | - | | | - | | | - | |
Warrants | | | | - | | | - | | | 4,071 | |
Promissory note | | | | - | | | - | | | 4,476 | |
29
Note 15 – Income Taxes
| Fiscal Year Ended December 31,
|
---|
| 2008
| 2007
| 2006
|
---|
| (U.S. Dollars in thousands) |
---|
| | | |
---|
| | | |
---|
The components of income tax expense (benefit) are: | | | | | | | | | | | |
Continuing operations | | | | (6,526 | ) | | (5,625 | ) | | 2,585 | |
Discontinued operations | | | | - | | | 7,651 | | | 146 | |
|
| |
| |
| |
| | | | (6,526 | ) | | 2,026 | | | 2,731 | |
|
| |
| |
| |
The components of current and deferred income tax expense (benefit) are: | | |
Current: | | |
Federal | | | $ | - | | $ | - | | $ | - | |
Foreign | | | | (164 | ) | | 269 | | | 308 | |
Deferred: | | |
State and local | | | | - | | | - | | | - | |
Federal | | | | (4,333 | ) | | (7,757 | ) | | 2,464 | |
Foreign | | | | (2,029 | ) | | 1,863 | | | (187 | ) |
|
| |
| |
| |
Total | | | $ | (6,526 | ) | $ | (5,625 | ) | $ | 2,585 | |
|
| |
| |
| |
| | |
The domestic and foreign components of income (loss) before income taxes and minority are: | | |
| | |
Domestic | | | $ | (9,055 | ) | $ | 845 | | $ | (4,855 | ) |
Foreign | | | | (12,872 | ) | | (18,472 | ) | | 1,491 | |
|
| |
| |
| |
Total | | | $ | (21,927 | ) | $ | (17,627 | ) | $ | (3,364 | ) |
|
| |
| |
| |
| | |
A reconciliation of income taxes between the statutory and effective tax is as follows: | | |
| | |
Federal income tax (benefit) at 34% | | | $ | (7,424 | ) | $ | (5,993 | ) | $ | (1,596 | ) |
Taxes on foreign Gain (Loss) below U.S. rate | | | | 2,569 | | | (873 | ) | | 4,912 | |
Change in unrecognized tax benefits (expense) | | | | (4,196 | ) | | 2,803 | | | - | |
Changes in valuation allowance | | | | 1,938 | | | (1,913 | ) | | (446 | ) |
Other | | | | 586 | | | 351 | | | (285 | ) |
|
| |
| |
| |
Total effective tax: 29.9%; 31.9% and 76.8% | | | $ | (6,526 | ) | $ | 5,625 | | $ | 2,585 | |
|
| |
| |
| |
| As of December 31,
|
---|
| 2008
| 2007
|
---|
| | |
---|
| | |
---|
| | |
---|
Deferred tax assets: | | | | | | | | |
The components of deferred tax assets and liabilities are as follows: | | |
Net operating loss and capital loss carryforwards | | | $ | 42,612 | | $ | 27,875 | |
Unrealized losses on investments | | | | 700 | | | 700 | |
Foreign tax credits carryforwards | | | | 5,920 | | | 7,536 | |
|
| |
| |
Total deferred assets | | | | 49,232 | | | 36,111 | |
Valuation allowance | | | | (26,413 | ) | | (24,474 | ) |
|
| |
| |
Net deferred tax assets | | | | 22,819 | | | 11,637 | |
|
| |
| |
| | |
Deferred tax liabilities: | | |
Tax on equity in earnings of affiliates | | | | - | | | 73 | |
Unrealized gain from securities | | | | 2,140 | | | - | |
Depreciation and amortization | | | | 3,825 | | | 3,202 | |
|
| |
| |
Total deferred tax liability | | | | 5,965 | | | 3,275 | |
|
| |
| |
| | |
Net deferred tax assets | | | $ | 16,854 | | $ | 8,362 | |
|
| |
| |
As a result of the adoption by the Company of FIN 48, on January 1, 2007, the Company recognized, as a cumulative effect of change in accounting principle, a $2 million increase in its liability for unrecognized tax benefits, which was accounted for as a decrease in the January 1, 2007 balance of retained earnings. Furthermore, the Company recognized an increase in deferred tax assets of approximately $2.0 million, which was accounted for as an increase in the January 1, 2007 balance of retained earnings. during 2008 the company released a FIN 48 liability at the amount of $2.0 million due the laps of statute of limitations.
30
The following table summarizes the activity related to the Company’s unrecognized tax benefit liability:
| U.S. dollars in thousands
|
---|
| 2008
| 2007
|
---|
| | |
---|
| | |
---|
| | |
---|
Balance at the beginning of the year | | | $ | 4,803 | | $ | 2,000 | |
Increases related to previous years tax positions | | | | - | | | 2,803 | |
Expiration of the statute of limitations for the | | |
assessment of taxes | | | | (4,196 | ) | | - | |
|
| |
| |
Balance at the end of the year | | | $ | 607 | | $ | 4,803 | |
All of the Company’s unrecognized tax benefit liability would affect the Company’s effective tax rate if recognized. Because of the existence of net operating loss carryforwards, the resultant unfavorable resolution of any of the Company’s uncertain tax positions would not result in the imposition of interest or penalties. Accordingly, the Company did not record any interest or penalties related to the unrecognized tax benefit liability. The Company does not expect its unrecognized tax benefit liability to change significantly over the next 12 months.
A summary of open tax years by major jurisdiction is presented below:
| | |
---|
| | |
---|
| | |
---|
| | |
---|
| | |
---|
| Years: | Jurisdiction: |
| 2005-2008 | Israel |
| 2007-2008 | United States(1) |
(1) Includes federal, state, and provincial (or similar local jurisdictions) tax positions.
As of December 31, 2008, valuation allowance is provided against tax benefits on foreign net operating loss carryforwards of $26.4 million.
As of December 31, 2008, the Company has foreign tax credits of $5.9 million that will expire in the years 2009 through 2014.
As of December 31, 2008, the Company has U.S. Federal net operating loss carryforwards of approximately $27.3 million that will expire in the years 2024 through 2028. The utilization of net operating loss carryforwards may be subject to substantial annual limitations if there has been a significant “change in ownership”. Such a “change in ownership”, as described in Section 382 of the Internal Revenue Code, may substantially limit the Company’s utilization of the net operating loss carryforwards.
Note 16 – Discontinued operations
On August 5, 2007 the Company completed the sale of Am-Hal Am-Hal was a wholly owned subsidiary which owns and operates a chain of senior citizens facilities located in Israel. Accordingly, Am-Hal has been reported as a discontinued operation for all periods presented.
Summary income statement and condensed balance sheet information for Am-Hal is set forth below.
Am-Hal
| Six Months Ended June 30, 2007
| Year Ended December 31, 2006
|
---|
| (U.S. Dollars in thousands) |
---|
| | |
---|
| | |
---|
| | |
---|
Real estate income | | | $ | 4,965 | | $ | 9,405 | |
| | |
Pre-tax income (loss) from discontinued operations | | | $ | (521 | ) | $ | (1,331 | ) |
Income tax expense | | | | 45 | | | 146 | |
After -tax gain (loss) from discontinued operations | | | | (566 | ) | | (1,477 | ) |
Minority interest | | | | 149 | | | 417 | |
Income (loss) from discontinued operations, net of income taxes | | | | (417 | ) | | (1,060 | ) |
31
Note 17 – Investments in Affiliates
The companies accounted for by the equity method and the Company’s share of equity in those investees are:
| As of December 31,
|
---|
| 2008
| 2007
|
---|
| %
| %
|
---|
| | |
---|
| | |
---|
Bay Heart Ltd. | | | | 37 | | | 37 | |
Carmel Containers Systems Ltd. | | | | - | | | - | |
Chemtankers Management B.V. | | | | - | | | 50 | |
Conmart Ltd. | | | | 50 | | | 50 | |
Global Wind Energy | | | | 50 | | | 50 | |
Hod Hasharon Sport Center (1992) Limited Partnership | | | | - | | | 50 | |
Temco International Ltd. | | | | 50 | | | 50 | |
Trinet Investment in High-Tech Ltd. | | | | 37.5 | | | 37.5 | |
Trinet Venture Capital Ltd. | | | | 50 | | | 50 | |
Combined summarized financial information for the above companies is as follows:
| Fiscal Year Ended December 31,
|
---|
| 2008
| 2007
| 2006
|
---|
| (U.S. Dollars in thousands)
|
---|
| | | |
---|
| | | |
---|
Revenues | | | $ | 23,832 | | $ | 22,326 | | $ | 100,567 | |
Gross profit | | | | 1,630 | | | 2,577 | | | 12,707 | |
Net income (Loss) | | | | (6,103 | ) | | (3,745 | ) | | 57 | |
| As of December 31,
|
---|
| 2008
| 2007
|
---|
| (U.S. Dollars in thousands)
|
---|
| | |
---|
| | |
---|
Property and equipment | | | $ | 69,918 | | $ | 49,059 | |
Other assets | | | | 12,184 | | | 40,915 | |
|
| |
| |
Total assets | | | $ | 82,102 | | $ | 89,974 | |
|
| |
| |
| | |
Total liabilities, including bank borrowings | | | $ | 109,839 | | $ | 93,041 | |
|
| |
| |
Note 18 – Operating Segments Information
SFAS 131 “Disclosure about Segments of an Enterprise and Related Information” establishes annual and interim reporting standards for an enterprise’s operating segments and related disclosures about its products, services, geographic areas and major customers. Segment information presented below results primarily from operations in Israel.
The chemical segment consists of the investment in Gadot, an Israeli Company, which operate in distribution and marketing of liquid chemicals for raw materials used in the chemical industry.
The energy segment consists of the investment in EMG, an Egyptian Joint Stock Company, which holds the right to supply natural gas to Israel through a pipe line to be constructed from Egypt to Israel and GWE, a joint venture that focus on the new development and acquisition of controlling interests in renewable energy .
The real estate rental segment consisted of rental property owned in Israel and the United States leased to unrelated parties, and operations of Am-Hal Ltd.,The real estate owned by the Company was sold in September 2006 and on August 5, 2007, the Company sold all of its interest in Am-Hal (see note 3).
The leisure-time segment consists of Kfar Saba, the Company’s 51%-owned subsidiary located in Israel. In June 2006, the Company sold all of its interest in Coral World International Limited (see “Note 3”).
The finance segment consists of all other activity which is not part of the above segments.
32
| Fiscal Year Ended December 31,
|
---|
| 2008
| 2007
| 2006
|
---|
| (U.S. Dollars in thousands)
|
---|
| | | |
---|
| | | |
---|
Revenues: | | | | | | | | | | | |
Chemical income | | | $ | 535,424 | | $ | 31,922 | | $ | - | |
Finance | | | | 19,852 | | | 4,867 | | | 4,203 | |
Real estate income | | | | - | | | - | | | 2,423 | |
Leisure-time | | | | 2,770 | | | 2,531 | | | 6,317 | |
Intercompany adjustments | | | | - | | | - | | | (9 | ) |
|
| |
| |
| |
| | | | 558,046 | | | 39,320 | | | 12,934 | |
Equity in earning of affiliates | | | | (1,409 | ) | | (1,523 | ) | | 1,610 | |
|
| |
| |
| |
Total | | | $ | 556,637 | | $ | 37,797 | | $ | 14,544 | |
|
| |
| |
| |
Equity in Earnings (losses) of Affiliates: | | |
Finance | | | $ | (583 | ) | $ | 57 | | $ | 566 | |
Chemical income | | | | 1,599 | | | (258 | ) | | | |
Real estate | | | | (2,501 | ) | | (1,535 | ) | | (676 | ) |
Leisure-time | | | | 76 | | | 213 | | | 1,720 | |
Others | | | | - | | | - | | | - | |
|
| |
| |
| |
Total | | | $ | (1,409 | ) | $ | (1,523 | ) | $ | 1,610 | |
|
| |
| |
| |
Interest Income: | | |
Finance | | | $ | 4,522 | | $ | 3,954 | | $ | 1,479 | |
|
| |
| |
| |
Interest Expense: | | |
Finance | | | $ | 33,049 | | $ | 9,783 | | $ | 4,248 | |
Chemical | | | | 7,834 | | | 148 | | | - | |
Leisure-time | | | | 260 | | | 191 | | | 83 | |
Intercompany adjustments | | | | - | | | - | | | (3 | ) |
|
| |
| |
| |
Total | | | $ | 41,143 | | $ | 10,122 | | $ | 4,328 | |
|
| |
| |
| |
Pretax Operating (Loss) Income: | | |
Finance | | | $ | (18,599 | ) | $ | (20,349 | ) | $ | (11,529 | ) |
Chemical income | | | | (1,844 | ) | | 4,134 | | | | |
Real estate | | | | - | | | - | | | 2,151 | |
Leisure-time | | | | 15 | | | 111 | | | 4,404 | |
|
| |
| |
| |
| | | | (20,428 | ) | | (16,104 | ) | | (4,974 | ) |
Equity in earning of affiliates | | | | (1,409 | ) | | (1,523 | ) | | 1,610 | |
|
| |
| |
| |
Total | | | $ | (21,837 | ) | $ | (17,627 | ) | $ | (3,364 | ) |
|
| |
| |
| |
Income (Benefit) Tax Expense: | | |
Finance | | | $ | (6,757 | ) | $ | (6,790 | ) | $ | 2,518 | |
Chemical income | | | | 286 | | | 1,099 | | | | |
Real estate | | | | - | | | - | | | - | |
Leisure-time | | | | (55 | ) | | 66 | | | 67 | |
|
| |
| |
| |
Total | | | $ | (6,526 | ) | $ | (5,625 | ) | $ | 2,585 | |
|
| |
| |
| |
Net Income from continuing operation | | |
Finance | | | $ | (12,424 | ) | $ | (13,502 | ) | $ | (13,481 | ) |
Chemical income | | | | (531 | ) | | 2,777 | | | | |
Real estate | | | | (2,501 | ) | | (1,535 | ) | | 1,475 | |
Leisure-time | | | | 145 | | | 258 | | | 6,057 | |
Others | | | | - | | | - | | | - | |
|
| |
| |
| |
| | | | (15,311 | ) | | (12,002 | ) | | (5,949 | ) |
Minority interest, net | | | | (1,400 | ) | | (1,576 | ) | | (78 | ) |
|
| |
| |
| |
Total | | | $ | (16,711 | ) | $ | (13,578 | ) | $ | (6,027 | ) |
|
| |
| |
| |
Total Assets for year end: | | |
Finance | | | $ | 527,102 | | $ | 404,016 | | $ | 330,548 | |
Energy | | | | 361,323 | | | 361,323 | | | 259,860 | |
Chemicals | | | | 378,154 | | | 336,024 | | | - | |
Real estate | | | | - | | | - | | | 76,513 | |
Leisure-time | | | | 2,652 | | | 2,964 | | | 2,874 | |
Intercompany adjustments | | | | (333,314 | ) | | (329,538 | ) | | (268,112 | ) |
|
| |
| |
| |
Total | | | $ | 935,917 | | $ | 774,789 | | $ | 401,683 | |
|
| |
| |
| |
Investments in Affiliates for year end: | | |
Finance | | | $ | 19 | | $ | 19 | | $ | 3,498 | |
Chemical | | | | 6,030 | | | 8,924 | | | | |
Real estate | | | | 5,598 | | | (325 | ) | | (2,574 | ) |
Leisure-time | | | | - | | | 397 | | | 357 | |
|
| |
| |
| |
Total | | | $ | 11,647 | | $ | 9,015 | | $ | 1,281 | |
|
| |
| |
| |
Capital Expenditures: | | |
Chemicals | | | $ | 39,256 | | | | | | | |
Finance | | | | 3,050 | | $ | 43 | | $ | 28 | |
Real estate | | | | - | | | 1,050 | | | 1,300 | |
Leisure-time | | | | 103 | | | 85 | | | 102 | |
|
| |
| |
| |
Total | | | $ | 42,408 | | $ | 1,178 | | $ | 1,430 | |
|
| |
| |
| |
Depreciation and Amortization: | | |
Finance | | | $ | 559 | | $ | 810 | | $ | 66 | |
Chemical income | | | | 12,162 | | | 269 | | | | |
Real estate | | | | - | | | - | | | 90 | |
Leisure-time | | | | 210 | | | 340 | | | 186 | |
|
| |
| |
| |
Total | | | $ | 12,931 | | $ | 1,419 | | $ | 342 | |
|
| |
| |
| |
33
Corporate office expense is principally applicable to the financing operation and has been charged to that segment above. Revenues and pretax operating gain above exclude equity in earnings of affiliates.
Note 19 – Disclosures about Fair Value of Financial Instruments
The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:
(a) | Cash and Cash Equivalents |
For cash and cash equivalents, the carrying amount is a reasonable estimate of fair value (see “Note 1(o)”).
(b) | Deposits, Notes and Loans Receivable |
The fair value of these deposits, notes and loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.
For financial instruments with maturities between 91 days and 1 year, and all marketable securities, the carrying amount is a reasonable estimate of fair value.
The fair value of the financial instruments included in other assets, accounts payable, and accrued expenses presented at a fair value.
Due to the relatively short term of commitments discussed in “Note 18", the contract value is considered to be at fair value.
(f) | Financial Assets and Financial Liabilities |
The fair value of notes and loans payable, deposits payable and debentures outstanding is estimated by discounting the future cash flows using the current rates offered by lenders for similar borrowings with similar credit ratings and for the same remaining maturities. Capital notes in the amount of $96.4 million that were issued to IIF have no maturity date, bear no interest and are not linked to any index. Assuming maturity dates of 5 and 10 years, the fair value of those capital notes for such dates will be $70 million and $50.9 million, respectively.
| As of December 31, |
---|
| 2008
| 2007
|
---|
| Carrying Amount
| Fair Value
| Carrying Amount
| Fair Value
|
---|
| (U.S. Dollars in thousands)
|
---|
| | | | |
---|
Financial assets: | | | | | | | | | | | | | | |
| | |
Cash and cash equivalents | | | $ | 68,682 | | $ | 68,682 | | $ | 44,267 | | $ | 44,267 | |
Deposits, notes and loans receivable | | | | 58,968 | | | 56,629 | | | 17,475 | | | 17,072 | |
Investments | | | | 52,859 | | | 52,859 | | | 22,459 | | | 22,459 | |
|
| |
| |
| |
| |
| | | $ | 180,509 | | $ | 178,170 | | $ | 84,201 | | $ | 83,798 | |
|
| |
| |
| |
| |
Financial liabilities: | | |
| | |
Notes and loans payable | | | $ | 379,732 | | $ | 367,521 | | $ | 228,718 | | $ | 227,226 | |
Debentures outstanding | | | | 216,724 | | | 210,311 | | | 79,696 | | | 80,802 | |
|
| |
| |
| |
| |
| | | $ | 596,456 | | $ | 577,831 | | $ | 308,414 | | $ | 308,028 | |
|
| |
| |
| |
| |
34
Note 20 – Commitments and Contingencies
| (a) | The combined minimum annual lease payments on Ampal’s corporate offices in New York and in Israel and its subsidiary Country Club Kfar Saba Ltd. in 2008 were $0.8 million. The lease of the corporate office in New York expires in 2009, the lease of the office in Herzelia Pituach expires in 2016 and the Kfar Saba lease expires in 2038. In the years 2009-2013, the combined annual lease payments on those premises will be in an aggregate amount of $3.0 million, and thereafter, an amount totaling $6.8 million. |
| In 2008 the Company paid annual lease payments of $14.9 million In the years 2009-2013, the combined annual lease payments on those premises will be in an aggregate amount of $53.2 million. |
| (b) | As of December 31, 2008, Gadot leases seven vessels, with an aggregate loading capability of approximately 87,000 tons. The lease period for four of the vessels is until 2011, out of which one vessel purchase option has been declared to be exercised during 2009. The lease period for additional three of the vessels shall expire during 2009 with an option to extend the time-charter terms for two additional years (1+1).An additional leased vessel (eight in number) was returned to owner during October 2008. |
| The aggregate lease fees for the eight leased vessels in 2008 amounted to $34 million. In 2009, the lease payments are expected to amount to approximately $24.8 million and are expected to decrease to $9.9 million for the year 2010 and thereafter are expected to decrease to $6.4 million. |
| Gadot has contracted a shipyard for the construction of four additional vessels built with a loading capability of 17,500 each, for a consideration of approximately $29 million per vessel. These vessels will be delivered during 2010 and 2011. |
| (c) | The combined minimum annual lease payments of Gadot’s offices and other land used in its operations is expected to amount to approximately $16.5 million. |
| (d) | Gadot leases a 17,000 square meter storage tank facility located in the northern bank of the Kishon port in Haifa from the port authority. The lease expires in 2022. Gadot also leases an additional 56,000 square meter area from the port authority located in the southern terminal of the Kishon port in Haifa in connection with its storage and loading services. This lease expires in 2014. Gadot also owns an additional 20,000 square meters area adjacent to the northern terminal, serving as its Israeli logistics facility and for its analytical and quality assurance laboratory. The lease payments for the land utilized by the northern and southern terminals in 2008 was approximately $3.2 million. These lease fees are calculated according to the amount of space utilized by Gadot and by the amount and type of materials transported. Gadot has provided the port authority with bank guarantees in the amount of approximately $1.9 million, linked to the Israeli Consumer Price Index, in order to secure payments under these leases. |
| (e) | Gadot grants senior employees that are not interested parties performance bonuses in addition to their monthly salary. These bonuses are calculated as a percentage of profits, ranging between 5% and 8%. |
| (f) | One of Gadot’s subsidiaries is party to an agreement from October 2005 to receive consulting, management and operating services from a former minority shareholder for a period of 5 years, in consideration of approximately $62,400 per month. The agreement expires at October 2009. |
| (g) | The Company has issued guarantees on bank loans to its investees and subsidiaries totaling $67.4 million as follows: |
| (1) | The Company provided a $8.1 million guarantee on indebtedness incurred by Bay Heart. |
| (2) | The Company provided a $1.1 million guarantee to Galha (1960) Ltd (“Galha”), for the payment of the Company’s subsidiary of a final judgment, if entered against the Company’s subsidiary. (See below) |
| (3) | $58.2 million guarantees of Gadot for outstanding loans. |
| (h) | The Company made a commitment to invest $2.8 million in Star II (2000) L.P. |
| (1) | On January 1, 2002, Galha filed a suit against the Company and other parties, including directors of Paradise Industries Ltd. (“Paradise”) appointed by the Company, in the Tel Aviv District Court, in the amount of NIS 11,560,000 ($3 million). Galha claimed that the Company, which was a shareholder of Paradise, and another shareholder of Paradise, misused funds that were received by Paradise from an insurance company for the purpose of reconstructing an industrial building owned by Galha and used by Paradise which burnt down. Paradise is currently involved in liquidation proceedings. Ampal issued a guarantee in favor of Galha for the payment of an amount of up to NIS 4,172,000 ($1,085,000) if a final judgment against the Company will be given. |
35
| (2) | On May 26, 2003, the Company and the directors of Paradise appointed by the Company filed a third party claim against Arieh Israeli Insurance Company Ltd. in the Tel Aviv District Court claiming that, to the extent the court decides that the directors of Paradise appointed by the Company will have to pay any amounts to Galha, Arieh will pay such amounts on behalf of the directors in accordance with the Directors and Officers insurance policy that the Company had at that time with Arieh. Arieh filed a statement of defense and stated that the policy does not cover the claim. The dispute was submitted to mediation. In the mediation procedure the parties arrived to an agreement that was approved as a judgment of the Tel Aviv District Court on January 13, 2009. According to the judgment Ampal paid the Plaintiffs an amount of NIS 834,200 ($219,411 ), Arieh paid an amount of $150,000 and a third defendant paid an amount of NIS 135,800 ($35,718).The judgment stated that claim was declined against all Defendants and the guarantee Ampal issued in favor of the Galha was cancelled. |
| (3) | Gadot has received third party notices in a number of lawsuits regarding pollution of the Kishon River in Israel. These lawsuits have been filed by various claimants who were harmed by the polluted water of the river, including soldiers from various units in the Israeli Defense Forces who trained in the river, fishermen who fished in the river, the Haifa rowing club and industrial companies that use the river. Some of the lawsuits are claims for monetary damages (some of the claims are unlimited in amount; one is for approximately $6 million) and some are for injunctions against further pollution of the river. Gadot denies liability in all these claims and has filed statements of defense for each claim. |
| (4) | Part of Gadot’s storage tank facility is leased from the Haifa port authority. In 2001 the port authority requested that Gadot participate in an offer to find a consultant to examine ground contamination in the area surrounding the facility. Gadot has responded, denying the existence of ground contamination and, in any case, that it is the source of such contamination. Gadot believes that if there is contamination, its source is the contaminated waters of the Kishon River or the Mediterranean Sea. |
BAY HEART LTD.
FINANCIAL STATEMENTS – CONSOLIDATED AND COMPANY
AS OF DECEMBER 31, 2006
BAY HEART LTD.
FINANCIAL STATEMENTS - CONSOLIDATED AND COMPANY
AS OF DECEMBER 31, 2006
Contents
INDEPENDENT AUDITORS' REPORT
TO THE SHAREHOLDERS OF
BAY HEART LTD.
We have audited the accompanying balance sheets of Bay Heart Ltd. (“the Company”) as of December 31, 2006 and 2005, and the consolidated balance sheets as of those dates, and the related statements of operations, changes in shareholders’ deficiency and cash flows – of the Company and on a consolidated basis – for each of the three years in the period ended December 31, 2006. These financial statements are the responsibility of the Company’s Board of Directors and management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position – of the Company and on a consolidated basis – as of December 31, 2006 and 2005, and the results of operations, changes in shareholders’ deficiency and cash flows – of the Company and on a consolidated basis – for each of the three years in the period ended December 31, 2006, in conformity with accounting principles generally accepted in Israel.
Accounting principles generally accepted in Israel differ in certain respects from accounting principles generally accepted in the United States. With respect to these financial statements, the difference in the application of the latter is described in Note 19.
As described in Note 2A, the financial statements are presented in reported amounts, in conformity with Accounting Standards of the Israel Accounting Standards Board.
1
The condensed consolidated financial information in U.S. dollars presented in Note 18 to the financial statements, prepared at the request of an investor, represents a translation of the Company’s financial statements in nominal values, as stated in Note 18A. In our opinion, such translation into U.S. dollars was appropriately performed on the basis stated in Note 18A.
As described in Note 1C to the financial statements regarding the Company’s business condition, the Company has ongoing losses, a working-capital deficit, shareholders’ deficiency and negative cash flows from operating activities. As stated in that note, the continuance of the Company’s operations and its ability to satisfy its short-term liabilities is contingent upon the attainment of financing from the shareholders and/or bank financing arrangements.
Brightman Almagor & Co.
Certified Public Accountants
Member firm of Deloitte Touche Tohmatsu
Haifa, Israel, February 6, 2007.
2
BAY HEART LTD.
CONSOLIDATED BALANCE SHEETS
(in thousand NIS)
| | December 31,
|
---|
| | 2006
| 2005
|
---|
| Note
| Reported amount
| Reported amount
|
---|
| | | |
---|
| | | |
---|
Current assets | | | | 3 | | | | | | | |
Cash and cash equivalents | | | | | | | 2,702 | | | 81 | |
Trade accounts receivable | | | | | | | 2,229 | | | 2,567 | |
Other receivables and current assets | | | | | | | 688 | | | 2,020 | |
| |
| |
| |
| | | | | | | 5,619 | | | 4,668 | |
| |
| |
| |
| | |
Investments, loans and long-term receivables | | | | 4 | | | 2,397 | | | 347 | |
| |
| |
| |
| | |
Fixed assets, net | | | | 5 | | | 164,470 | | | 156,251 | |
| |
| |
| |
| | |
Other assets, net | | | | 6 | | | 2,337 | | | 2,822 | |
| |
| |
| |
| | | | | | | 174,823 | | | 164,088 | |
| |
| |
| |
| | |
Current liabilities | | | | 7 | | | | | | | |
Short-term bank borrowings | | | | | | | 25,853 | | | 19,092 | |
Trade accounts payable | | | | | | | 2,455 | | | 4,184 | |
Other payables and current liabilities | | | | | | | 4,997 | | | 4,264 | |
| |
| |
| |
| | | | | | | 33,305 | | | 27,540 | |
| |
| |
| |
| | |
Long-term liabilities | | |
Bank loans | | | | 8 | | | 135,511 | | | 143,278 | |
Due to interested parties | | | | 9 | | | 53,768 | | | 33,319 | |
Tenant deposits | | | | | | | 545 | | | 532 | |
| |
| |
| |
| | | | | | | 189,824 | | | 177,129 | |
| |
| |
| |
| | |
Commitments and contingent liabilities | | | | 11 | | | | | | | |
| | |
Shareholders' deficiency | | | | 12 | | | (48,306 | ) | | (40,581 | ) |
| |
| |
| |
| | | | | | | 174,823 | | | 164,088 | |
| |
| |
| |
| | | |
The accompanying notes are an integral part of these financial statements.
| | |
---|
| | |
---|
| | |
---|
| | |
---|
| | |
---|
|
|
|
Nitzan Ariel | Uri Dori | Anat Nursella |
Chief Executive Officer | Chairman of the Board | Controller |
| | |
Approval date of the financial statements: February 6, 2007
3
BAY HEART LTD.
BALANCE SHEETS - COMPANY
(in thousand NIS)
| | December 31,
|
---|
| | 2006
| 2005
|
---|
| Note
| Reported amount
| Reported amount
|
---|
| | | |
---|
| | | |
---|
Current assets | | | | | | | | | | | |
Cash and cash equivalents | | | | 3 | | | 2,670 | | | 36 | |
Trade accounts receivable | | | | | | | 2,225 | | | 2,563 | |
Other receivables and current assets | | | | | | | 600 | | | 2,036 | |
| |
| |
| |
| | | | | | | 5,495 | | | 4,635 | |
| |
| |
| |
| | |
Investments, loans and long-term receivables | | | | 4 | | | 16,815 | | | 11,184 | |
| |
| |
| |
| | |
Fixed assets, net | | | | 5 | | | 149,272 | | | 144,428 | |
| |
| |
| |
| | |
Other assets | | | | 6 | | | 2,337 | | | 2,822 | |
| |
| |
| |
| | | | | | | 173,919 | | | 163,069 | |
| |
| |
| |
| | |
Current liabilities | | | | 7 | | | | | | | |
Short-term bank borrowings | | | | | | | 25,648 | | | 18,902 | |
Trade accounts payable | | | | | | | 2,455 | | | 4,184 | |
Other payables and current liabilities | | | | | | | 4,902 | | | 4,245 | |
| |
| |
| |
| | | | | | | 33,005 | | | 27,331 | |
| |
| |
| |
| | |
Long-term liabilities | | |
Bank loans | | | | 8 | | | 134,941 | | | 142,501 | |
Due to interested parties | | | | 9 | | | 53,734 | | | 33,286 | |
Tenant deposits | | | | | | | 545 | | | 532 | |
Accrued severance pay, net | | | | 10 | | | - | | | - | |
| |
| |
| |
| | | | | | | 189,220 | | | 176,319 | |
| |
| |
| |
| | |
Commitments and contingent liabilities | | | | 11 | | | | | | | |
| | |
Shareholders' deficiency | | | | 12 | | | (48,306 | ) | | (40,581 | ) |
| |
| |
| |
| | | | | | | 173,919 | | | 163,069 | |
| |
| |
| |
| | | |
The accompanying notes are an integral part of these financial statements.
4
BAY HEART LTD.
STATEMENTS OF OPERATIONS - CONSOLIDATED
(in thousand NIS)
| | Year ended December 31,
|
---|
| | 2006
| 2005
| 2004
|
---|
| Note
| Reported amount
| Reported amount
| Reported amount
|
---|
| | | | |
---|
| | | | |
---|
Revenues | | | | 13A | | | 18,129 | | | 15,172 | | | 15,812 | |
| | |
Operating expenses | | | | 13B | | | 13,364 | | | 12,602 | | | 13,104 | |
| |
| |
| |
| |
| | |
Gross profit | | | | | | | 4,765 | | | 2,570 | | | 2,708 | |
| | |
General and administrative expenses | | | | 13C | | | 2,757 | | | (2,846 | ) | | 2,867 | |
| |
| |
| |
| |
| | |
Operating income (loss) | | | | | | | 2,008 | | | (276 | ) | | (159 | ) |
| | |
Financing expenses, net | | | | 13D | | | 9,733 | | | 14,526 | | | 9,308 | |
| |
| |
| |
| |
| | |
Loss after financing expenses, net | | | | | | | (7,725 | ) | | (14,802 | ) | | (9,467 | ) |
| | |
Other expenses, net | | | | 13E | | | - | | | (923 | ) | | (9,411 | ) |
| |
| |
| |
| |
| | |
Loss for the year | | | | | | | (7,725 | ) | | (15,725 | ) | | (18,878 | ) |
| |
| |
| |
| |
| | |
Loss per share (in NIS) | | |
| | |
Loss per share of NIS 1.00 par value | | | | | | | (1.65 | ) | | (3.37 | ) | | (4.04 | ) |
| |
| |
| |
| |
| | |
Number of shares used in above computation | | | | | | | 4,672,732 | | | 4,672,732 | | | 4,672,732 | |
| |
| |
| |
| |
| | | | |
The accompanying notes are an integral part of the financial statements.
5
BAY HEART LTD.
STATEMENTS OF OPERATIONS - COMPANY
(in thousand NIS)
| | Year ended December 31,
|
---|
| | 2006
| 2005
| 2004
|
---|
| Note
| Reported amount
| Reported amount
| Reported amount
|
---|
| | | | |
---|
| | | | |
---|
Revenues | | | | 13A | | | 17,730 | | | 14,784 | | | 15,276 | |
| | |
Operating expenses | | | | 13B | | | 13,327 | | | 12,565 | | | 13,067 | |
| |
| |
| |
| |
| | |
Gross profit | | | | | | | 4,403 | | | 2,219 | | | 2,209 | |
| | |
General and administrative expenses | | | | 13C | | | 2,733 | | | 2,824 | | | 2,834 | |
| |
| |
| |
| |
| | |
Operating income (loss) | | | | | | | 1,670 | | | (605 | ) | | (625 | ) |
| | |
Financing expenses, net | | | | 13D | | | 9,151 | | | 13,636 | | | 8,514 | |
| |
| |
| |
| |
| | |
Loss after financing expenses, net | | | | | | | (7,481 | ) | | (14,241 | ) | | (9,139 | ) |
| | |
Other expenses, net | | | | 13E | | | - | | | (923 | ) | | (9,411 | ) |
| |
| |
| |
| |
| | |
Loss before share in losses of subsidiary | | | | | | | (7,481 | ) | | (15,164 | ) | | (18,550 | ) |
| | |
Share in losses of subsidiary | | | | | | | (244 | ) | | (561 | ) | | (328 | ) |
| |
| |
| |
| |
| | |
Loss for the year | | | | | | | (7,725 | ) | | (15,725 | ) | | (18,878 | ) |
| |
| |
| |
| |
| | |
Loss per share (in NIS) | | |
| | |
Loss per share of NIS 1.00 par value | | | | | | | (1.65 | ) | | (3.37 | ) | | (4.04 | ) |
| |
| |
| |
| |
| | |
Number of shares used in above computation | | | | | | | 4,672,732 | | | 4,672,732 | | | 4,672,732 | |
| |
| |
| |
| |
| | | | |
The accompanying notes are an integral part of the financial statements.
6
BAY HEART LTD.
STATEMENT OF CHANGES IN SHAREHOLDERS' DEFICIENCY
(in thousand NIS)
| Share capital
| Deficit
| Total
|
---|
| | | |
---|
| | | |
---|
| | | |
---|
| | | |
---|
Balance - January 1, 2004 | | | | 20,099 | | | (26,077 | ) | | (5,978 | ) |
| | |
Activity during 2004 | | |
(Reported amounts): | | |
Loss for the year | | | | - | | | (18,878 | ) | | (18,878 | ) |
|
| |
| |
| |
| | |
Balance - December 31, 2004 | | | | 20,099 | | | (44,955 | ) | | (24,856 | ) |
| | |
Activity during 2005 | | |
(Reported amounts): | | |
Loss for the year | | | | - | | | (15,725 | ) | | (15,725 | ) |
|
| |
| |
| |
| | |
Balance - December 31, 2005 | | | | 20,099 | | | (60,680 | ) | | (40,581 | ) |
| | |
Activity during 2006 | | |
(Reported amounts): | | |
Loss for the year | | | | - | | | (7,725 | ) | | (7,725 | ) |
|
| |
| |
| |
| | |
Balance -December 31, 2006 | | | | 20,099 | | | (68,405 | ) | | (48,306 | ) |
|
| |
| |
| |
| | | |
The accompanying notes are an integral part of the financial statements.
7
BAY HEART LTD.
STATEMENTS OF CASH FLOWS - CONSOLIDATED
(in thousand NIS)
| Year ended December 31,
|
---|
| 2006
| 2005
| 2004
|
---|
| Reported amount
| Reported amount
| Reported amount
|
---|
| | | |
---|
| | | |
---|
CASH FLOWS - OPERATING ACTIVITIES | | | | | | | | | | | |
Loss for the year | | | | (7,725 | ) | | (15,725 | ) | | (18,878 | ) |
Adjustments required to present cash flows from | | |
operating activities (Appendix A) | | | | 4,514 | | | 10,644 | | | 13,098 | |
|
| |
| |
| |
Net cash used in operating activities | | | | (3,211 | ) | | (5,081 | ) | | (5,780 | ) |
|
| |
| |
| |
| | |
CASH FLOWS - INVESTING ACTIVITIES | | |
Additions to fixed assets | | | | (12,236 | ) | | (11,483 | ) | | (837 | ) |
Investments in long-term loan | | | | (2,050 | ) | | - | | | - | |
Investments in other assets | | | | - | | | 33 | | | (39 | ) |
|
| |
| |
| |
Net cash used in investing activities | | | | (14,286 | ) | | (11,450 | ) | | (876 | ) |
|
| |
| |
| |
| | |
CASH FLOWS - FINANCING ACTIVITIES | | |
Receipt of long-term liabilities from interested | | |
parties | | | | 20,757 | | | 11,094 | | | 4,077 | |
Repayment of long-term bank loans | | | | (6,977 | ) | | (4,876 | ) | | (8,357 | ) |
Short-term bank borrowings, net | | | | 6,338 | | | 10,346 | | | 10,958 | |
|
| |
| |
| |
Net cash provided by financing activities | | | | 20,118 | | | 16,564 | | | 6,678 | |
|
| |
| |
| |
| | |
Increase in cash and cash equivalents | | | | 2,621 | | | 33 | | | 22 | |
| | |
Cash and cash equivalents at the beginning of the year | | | | 81 | | | 48 | | | 26 | |
|
| |
| |
| |
| | |
Cash and cash equivalents at the end of the year | | | | 2,702 | | | 81 | | | 48 | |
|
| |
| |
| |
The accompanying notes are an integral part of the financial statements.
8
BAY HEART LTD.
STATEMENTS OF CASH FLOWS - CONSOLIDATED
(in thousand NIS)
| Year ended December 31,
|
---|
| 2006
| 2005
| 2004
|
---|
| Reported amount
| Reported amount
| Reported amount
|
---|
| | | |
---|
| | | |
---|
Appendix A: Adjustment required to present cash flows from operating activities | | | | | | | | | | | |
| | |
Income and expenses not involving cash flows: | | |
Depreciation and amortization | | | | 4,502 | | | 3,914 | | | 4,136 | |
Adjustment (erosion) of long-term liabilities | | | | (675 | ) | | 4,925 | | | 741 | |
Provision for impairment of assets | | | | - | | | 923 | | | 9,411 | |
Changes in accrued severance pay, net | | | | - | | | (5 | ) | | (5 | ) |
|
| |
| |
| |
| | | | 3,827 | | | 9,757 | | | 14,283 | |
|
| |
| |
| |
| | |
Changes in assets and liabilities: | | |
Decrease in trade accounts receivable | | | | 338 | | | (551 | ) | | 117 | |
Decrease (increase) in other receivables and current assets | | | | 1,332 | | | (1,369 | ) | | (358 | ) |
Increase (decrease) in trade accounts payable | | | | (1,729 | ) | | 2,284 | | | (625 | ) |
Increase (decrease) in other payables current liabilities | | | | 733 | | | 837 | | | (347 | ) |
Increase (decrease) in tenant deposits | | | | 13 | | | (314 | ) | | 28 | |
|
| |
| |
| |
| | | | 687 | | | 887 | | | (1,185 | ) |
|
| |
| |
| |
| | | | 4,514 | | | 10,644 | | | 13,098 | |
|
| |
| |
| |
| | |
| | | |
Appendix B: Non-cash transactions | | |
| | |
Conversion of long-term loans into short term loans | | | | - | | | 101,998 | | | - | |
|
| |
| |
| |
| | | |
The accompanying notes are an integral part of the financial statements.
9
BAY HEART LTD.
STATEMENTS OF CASH FLOWS - COMPANY
(in thousand NIS)
| Year ended December 31,
|
---|
| 2006
| 2005
| 2004
|
---|
| Reported amount
| Reported amount
| Adjusted amount
|
---|
| | | |
---|
| | | |
---|
CASH FLOWS - OPERATING ACTIVITIES | | | | | | | | | | | |
Loss for the year | | | | (7,725 | ) | | (15,725 | ) | | (18,878 | ) |
Adjustments required to present cash flows | | |
from operating activities (Appendix A) | | | | 4,337 | | | 10,447 | | | 12,720 | |
|
| |
| |
| |
Net cash used in operating activities | | | | (3,388 | ) | | (5,278 | ) | | (6,158 | ) |
|
| |
| |
| |
| | |
CASH FLOWS - INVESTING ACTIVITIES | | |
Additions to fixed assets | | | | (8,823 | ) | | (11,483 | ) | | (358 | ) |
Investment in joint venture | | | | (5,462 | ) | | - | | | - | |
Other assets | | | | - | | | 33 | | | (39 | ) |
|
| |
| |
| |
Net cash used in investing activities | | | | (14,285 | ) | | (11,450 | ) | | (397 | ) |
|
| |
| |
| |
| | |
CASH FLOWS - FINANCING ACTIVITIES | | |
Receipt of long-term liabilities from interested parties | | | | 20,757 | | | 11,094 | | | 4,070 | |
Repayment of long-term bank loans | | | | (6,788 | ) | | (4,701 | ) | | (8,462 | ) |
Short-term bank borrowings, net | | | | 6,338 | | | 10,346 | | | 10,958 | |
|
| |
| |
| |
Net cash provided by financing activities | | | | 20,307 | | | 16,739 | | | 6,566 | |
|
| |
| |
| |
| | |
Increase in cash and cash equivalents | | | | 2,634 | | | 11 | | | 11 | |
| | |
Cash and cash equivalents at the beginning of the year | | | | 36 | | | 25 | | | 14 | |
|
| |
| |
| |
| | |
Cash and cash equivalents at the end of the year | | | | 2,670 | | | 36 | | | 25 | |
|
| |
| |
| |
| | | |
The accompanying notes are an integral part of the financial statements.
10
BAY HEART LTD.
STATEMENTS OF CASH FLOWS - COMPANY
(in thousand NIS)
| Year ended December 31,
|
---|
| 2006
| 2005
| 2004
|
---|
| Reported amount
| Reported amount
| Reported amount
|
---|
| | | |
---|
| | | |
---|
Appendix A: Adjustment required to present cash flows provided by operating activities | | | | | | | | | | | |
| | |
Income and expenses not involving cash flows: | | |
Depreciation and amortization | | | | 4,464 | | | 3,877 | | | 4,073 | |
Adjustment (erosion) of long-term liabilities | | | | (673 | ) | | 4,895 | | | 627 | |
Provision for impairment of assets | | | | - | | | 923 | | | 9,411 | |
Erosion in respect of a capital note issued to the Subsidiary | | | | (413 | ) | | (613 | ) | | (622 | ) |
Changes in accrued severance pay | | | | - | | | (5 | ) | | (5 | ) |
Company's equity in losses of the Subsidiary | | | | 244 | | | 561 | | | 328 | |
|
| |
| |
| |
| | | | 3,622 | | | 9,638 | | | 13,812 | |
|
| |
| |
| |
| | |
Changes in assets and liabilities: | | |
Decrease (increase) in trade accounts receivable | | | | 338 | | | (554 | ) | | 124 | |
Decrease (increase) in receivables and other current assets | | | | 1,436 | | | (1,445 | ) | | (269 | ) |
Increase (decrease) in trade accounts payable | | | | (1,729 | ) | | 2,284 | | | (625 | ) |
Increase (decrease) in payables and other current liabilities | | | | 657 | | | 838 | | | (350 | ) |
Increase (decrease) in tenant deposits | | | | 13 | | | (314 | ) | | 28 | |
|
| |
| |
| |
| | | | 715 | | | 809 | | | (1,092 | ) |
|
| |
| |
| |
| | | | 4,337 | | | 10,447 | | | 12,720 | |
|
| |
| |
| |
| | |
Appendix B: Non-cash transactions | | |
| | |
Conversion of long-term loans into short-term loans | | | | - | | | 101,998 | | | - | |
|
| |
| |
| |
The accompanying notes are an integral part of the financial statements.
11
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
| Bay Heart Ltd. is a private company which owns a shopping center (“the Mall”) located in Haifa bay, known as “Lev Hamifratz”. The Subsidiary has been engaged since its inception in the planning and construction of a commercial-center project near the Mall (see Note 11B). |
| | | |
---|
| | | |
---|
| | | |
---|
| | | |
---|
| | | |
---|
| The Company | – | Bay Heart Ltd. |
| |
| The Subsidiary | – | Bay Heart Properties (1994) Ltd. (wholly owned). |
| |
| Proportionally Consolidated joint venture | – | a jointly controlled partnership, whose financial statements are proportionally consolidated in the Company's financial statements. |
| |
| Interested party | – | as defined in the Israeli Securities Regulations (Preparation of Annual Financial Statements), 1993. |
| |
| Related parties | – | as defined in Opinion No. 29 of the Institute of Certified Public Accountants in Israel. |
| |
| Controlling shareholder | – | as defined in the Israeli Securities Regulations (Disclosure of Transactions Between a Company and its Controlling Shareholders in the Financial Statements), 1996. |
| |
| CPI | – | the Israeli consumer-price index. |
| | | |
| C. | Company’s business condition |
| (1) | At December 31, 2006 the Group had ongoing losses, a working capital deficit of NIS 27.6 million mainly due to short-term bank borrowings and the Company also had a shareholders’ deficiency of NIS 48.3 million. In addition, for the year ended December 31, 2006 the Group had losses in the amount of NIS 7.7 million and negative cash flows from operations totaling NIS 3 million. |
| (2) | The Company’s shareholders provided guarantees totaling NIS 65 million for bank loans. In addition, during 2005 the management signed an agreement with the bank converting short-term credit into a long-term loan in the amount of NIS 150 millions to be paid over a period of 15 years. According to terms of agreement, the long-term loan is to be paid in 60 quarterly installments of NIS 3.9 million each starting April 2005. |
| The shareholders guarantee the quarterly payments to the bank up to NIS 65 million. In addition, the loan under the agreement, the Company’s land is security for the loan. |
12
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
| C. | Company’s business condition (Cont.) |
| As part of the negotiation, the bank has agreed to give the Company an additional credit line in the amount of NIS 18.5 million to be used towards the renovation of the mall, whereby the main expense would be due to the construction of the Assuta Hospital. The credit line will be initially set up as short-term credit for the duration of the renovation project. The Company’s shareholders provided full guarantees to the bank for that additional short-term credit. |
| (3) | Company management is contemplating significant efficiency-improvement measures consisting primarily of achieving full occupancy of the mall while changing its tenant composition. Management believes that these steps, together with obtaining of financing sources and financing arrangement with the banks, may improve operating cash flows and enable the Company to fulfill its obligations. |
| In light of the above outline, the continuation of the Company’s activities and the fulfillment of its obligations are contingent upon the receipt of financing from its shareholders in a manner facilitating the repayment of its short-term liabilities and/or reaching financing agreements with its banks. |
| (4) | During December 2006, the rental contract, between the Company and Supersol Ltd. (party at interest) for renting an area of 3,400 square meters which yield annually income due to rental and managing fees of total 2.4 million dollars, ended. The Company’s management plans to redivide the area and rent it to small shops in return of higher rental and managing fees. Till the financial statements approval date, the company hasn’t found yet an alternative rentals for the area as mentioned above. |
| (5) | Starting mid July, 2006 and continuing through mid August, 2006, the state of Israel was in a military conflict with the Hezbollah organization in Lebanon – a conflict that included missile attacks on civilian populations in the northern region of Israel. The mall, located in the Haifa bay region, was alternately open and operating according to the instructions of the home front command. The military conflict affected the 3rd quarter operational results of 2006. |
| The preparation of the financial statements in accordance with generally accepted accounting principles requires that management makes estimates and assumptions pertaining to transactions and matters whose ultimate effect on the financial statements cannot be precisely determined at the time of financial statement preparation. Although these estimates are made on the basis of the best judgment, actual results may differ from these estimates. |
13
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 2 | – | Significant Accounting Policies |
| A. | Ceasing the adjustment of financial statements and financial reporting in reportedamounts |
| | | |
---|
| | | |
---|
| | | |
---|
| | | |
---|
| | | |
---|
| Adjusted amount | – | a nominal, historical amount adjusted to the CPI of December 2003 in accordance with Opinion No. 36 of the Institute of Certified Public Accountants in Israel. |
| | | |
| Reported amount | – | an adjusted amount plus nominal values added, and of net of any amounts deducted, subsequent to December 31, 2003. |
| | | |
| 2. | Accounting Standard No. 12 (“Ceasing the Adjustment of Financial Statements”) went into effect on January 1, 2004, following which the Company discontinued, starting January 1, 2004, the adjustment of its financial statements based on the changes in the general purchasing power of the Israeli currency. Starting in 2004 the Group’s financial statements are prepared in “reported amounts”, with the comparative figures pertaining to periods up to (and including) December 31, 2003 included in “adjusted amounts”. |
| The reported and/or adjusted amounts of non-monetary items reflect their cost in terms of reported amounts and/or amounts adjusted to the changes in the consumer-price index (CPI) until December 2003 while not necessarily reflecting these items’ market value or value to the business. |
| 3. | Method for determining the reported amounts in the annual financial statements of 2005 and 2006. |
| — | Monetary items (whose balance-sheet amount reflects current or realizable value at the balance-sheet date) have been included at their nominal values at the financial statements date. |
| — | Non-monetary items have been included at their “adjusted amount” plus nominal amounts added during the reported period and less amounts deducted during the reported period. |
| — | Investments in subsidiaries have been included on the basis of these companies’adjusted financial statements. |
14
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 2 | – | Significant Accounting Policies (Cont.) |
| A. | Ceasing adjustment of financial statements and financial reporting in reported amounts(Cont.) |
| 4. | Method for determining the reported amounts in the annual financial statements of 2005 and 2006 (Cont.) |
| — | Income and expenses, including financing, have been included in nominal values. |
| — | Income and expenses stemming from non-monetary items (mainly depreciation) have been computed concurrently with the computation of their corresponding balance-sheet amounts. |
| B. | Principles of consolidation |
| The consolidated financial statements include full consolidation of the Subsidiary. Material transactions between the Company and its Subsidiary as well as balance and intercompany balance have been fully eliminated. |
| The consolidated data is based on the audited financial statements of the Subsidiary, which has been fully consolidated following the adaptation of its accounting policies with those of the Company. |
| Cash equivalents include unrestricted bank demand and time deposits with original maturity dates not exceeding three months. |
| D. | Allowance for doubtful accounts |
| The allowance is computed specifically in respect of amounts, the collection of which in management’s opinion is doubtful. |
15
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 2 | – | Significant Accounting Policies (Cont.) |
| Fixed assets are stated at cost, net of accumulated depreciation and net of a provision for impairment in value. Impairment has been computed on the basis of Israeli Accounting Standard No. 15 (see Note 2G). Depreciation is computed by the straight-line method, based on the estimated useful lives of the assets, at the following annual rates: |
| | %
|
---|
| | |
---|
| | |
---|
| | |
---|
| | |
---|
| Commercial center- building | 2-7 |
| Machinery and equipment | 10 |
| Office furniture and equipment | 6-33 |
| | |
| Other assets, which constitute costs incurred by the Company as part of its participation in the construction of a railway terminal which is connected to its owned commercial center, are stated at cost, net of accumulated amortization computed at an annual rate of 10% and a provision for impairment in value. The latter is computed on the basis of Israel Accounting Standard No. 15 (see Note 2G and Note 2G). |
| G. | Provision for impairment of assets |
| Pursuant to Accounting Standard No. 15 of the Israel Accounting Standards Board, the Company examines the recoverable amount of its long-lived assets whenever there exists any indication of their potential impairment. If an asset’s book value exceeds its recoverable amount, which is established by the higher of the net selling price and its value in use, the Company recognizes the loss from this impairment in asset value. An impairment recognized in the past may be reversed only if a change occurs in the estimates used in determining the recoverable amount from the date of last loss recognition. The book value following that reversal may not exceed the value assigned to that asset had this impairment loss not been recorded in prior years (see Notes 5 and 6). |
| Service revenues are recognized over the period of the service. |
16
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 2 | – | Significant Accounting Policies (Cont.) |
| I. | Earnings (loss) per share |
| Earnings (loss) per share are computed based on the weighted average number of shares outstanding during the year. |
| J. | Transactions with a controlling party |
| An interest-bearing capital note issued to the Company by its Subsidiary has been accounted for in accordance with the Israeli Securities Regulations (Disclosure of Transactions Between a Company and its Controlling Shareholder), 1996. |
| K. | Fair value of financial instruments |
| The financial instruments of the Company and its Subsidiary mainly include non-derivative assets and liabilities. |
| Non-derivative assets include: cash and cash equivalents, trade accounts receivable, receivables and other current assets. Non-derivative liabilities include short-term bank borrowings, trade accounts payable, payables and other current liabilities, long-term bank loans, amounts due to interested parties and tenant deposits. Due to the nature of these financial instruments, their fair value is usually identical or close to the value at which they are presented in the financial statements. |
| L. | Exchange rate and linkage |
| CPI and the dollar exchange-rate data: |
| NIS/$
| CPI (index "in respect of") (1998 base year)
|
---|
| | |
---|
December 31, | | | | | | | | |
2006 | | | | 4.225 | | | 116.93 | |
2005 | | | | 4.603 | | | 117.04 | |
| | |
| %
| %
|
---|
| | |
---|
| | |
---|
| | |
---|
| | |
---|
Increase (decrease) during the year endedDecember 31 - | | | | | | | | |
2006 | | | | (8.2 | ) | | (0.3 | ) |
2005 | | | | 6.8 | | | 2.4 | |
| | |
17
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 2 | – | Significant Accounting Policies (Cont.) |
| M. | Effect of new accounting standards |
| Accounting Standard No. 22 – Financial Instruments – Disclosure and Presentation: |
| In July 2005, the Israel Accounting Standards Board (IASB) issued Accounting Standard No. 22 – “Financial Instruments – Disclosure and Presentation” (hereinafter – the “Standard”). The Standard sets down the presentation provisions for financial instruments and the fair disclosure required thereof in the financial statements. The presentation provisions address the rules for the allocation and classification of financial instruments into financial assets, financial liabilities or equity instruments, the classification of interest, dividends, and losses and gains related thereto, and the conditions that are required for the offset of financial assets against financial liabilities. The Standard requires disclosure of information pertaining to the factors that impact on the amount, timing, and certainty of the Company’s future cash flows related to financial instruments and the accounting policy implemented in connection with such instruments. The Standard also requires disclosure of information pertaining to the nature and scope of the use that the Company makes of financial instruments, the business needs they serve, the risks connected thereto, and management policy pertaining to controlling such risks. The Standard supersedes Opinion No. 48 “the Accounting Treatment of Option Warrants” and Opinion No. 53 “the Accounting Treatment of Convertible Liabilities” of the Institute of Certified Public Accountants in Israel. The Standard applies to the financial statements for periods commencing on or after January 1, 2006. Accounting Standard No. 22 requires prospective application of its provisions. Accordingly, comparative amounts presented in the financial statements of periods commencing on the effective date of the Standard will not be restated. |
| In the opinion of the Company, the effect of the new standard on the results of operations, financial position, and cash flows of the Company will be immaterial. |
| Accounting Standard No. 24 – Stock-Based Payment: |
| In September 2005 the Israel Accounting Standards Board issued Accounting Standard No. 24 , “Stock-Based Payment”. The Standard requires the recognition in the financial statements of stock-based-payment transactions, including those with employees or other parties and which are to be settled in cash, other assets or equity instruments. As a result, among other things, expenses pertaining to grants of shares and options to employees are to be allocated over the grants’ vesting periods based on each grant’s fair value at the grant date. The Standard establishes measurement rules, and distinct requirements for transactions which are to be settled by equity instruments, transactions which are to be settled by cash, and transactions whose terms enable one of the parties to elect between settlement in cash or by an equity instrument. |
18
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 2 | – | Significant Accounting Policies (Cont.) |
| M. | Effect of new accounting standards (cont.) |
| Accounting Standard No. 24 – Stock-Based Payment (cont.): |
| The Standard also describes various disclosure requirements as to the share-based-payment payments. Standard No. 24 will go into effect for periods beginning January 1, 2006 or thereafter, with earlier implementation recommended. |
| The Standard’s guidance with respect to share-based payment to be settled by an equity instrument are to be implemented in regard to any grant made subsequent to March 15, 2005 but not yet vested by January 1, 2006. Since this Standard will be implemented in regard to periods commencing January 1, 2006, no expenses are allocated in the 2005 financial statements in respect of grants made subsequent to March 15, 2005. Nevertheless, in the 2006 financial statements, the 2005 financial statements are to be restated to reflect the expenses for that period. |
| The effect of the Standard on the Company’s financial statements is not expected to be material. |
| Accounting Standard No. 21 – Earnings per Share: |
| In February 2006 the Israel Accounting Standards Board issued Accounting Standard No. 21, “Earnings per Share” (“the Standard”). Upon the introduction of this Standard, Opinion No. 55 of the Institute of Certified Public Accountants in Israel on Earnings per Share will be superseded. |
| The Standard establishes that an entity is to compute its basic earnings per share in regard to income or loss attributable to ordinary shareholders of the reporting entity, and that the entity shall compute its basic EPS with respect to income or loss from continuing operations attributable to the ordinary shareholders of the reported entity, should such be presented. |
| Basic earnings per share is to be computed by dividing income or loss attributed to holders of ordinary shares of the reporting entity (numerator), by the weighted average of the outstanding ordinary shares (denominator) during the period. |
| In its computation of diluted earnings per share, the entity must adjust its income or loss attributable to the ordinary shareholders of the reporting entity and the weighted average of the outstanding shares for the effects of all the dilutive potential ordinary shares. |
| In accordance with the Standard’s guidance, the Standard will apply to financial statements for periods starting January 1, 2006 and thereafter. The Standard further establishes that its guidance is to be applied retroactively in respect of comparative earnings per share data relating to prior periods. |
| The Company believes that the effect of the Standard on its earnings (loss) per share is not expected to be material. |
19
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 2 | – | Significant Accounting Policies (Cont.) |
| M. | Effect of new accounting standards (cont.) |
| Standard No. 25 –Revenues: |
| In February 2006 the Israel Accounting Standards Board published Accounting Standard No.25 (“Revenues”), which establishes rules for the recognition, measurement and presentation of revenues arising from the: |
| sale of goods; rendering of services; and use by others of entity assets yielding interest, royalties and dividends. The standard states that an entity should measure its revenues based on the fair value of the proceeds received and/or entitled to. Assets and liabilities included in the balance sheet on December 31, 2005 in amounts different than those recognized before this standard’s implementation will be adjusted on January 1, 2006 to the amounts recognized based on this standard, with the effect of this adjustment recognized as a cumulative effect of an accounting change. |
| Management believes that the effect of this new standard on the Company’s financial position, results of operations and cash flows is not expected to be material. |
| Standard No. 25 will apply to financial statements covering periods beginning January 1, 2006 and onwards. |
| N. | Asset’s rental contracts |
| The company classifies asset rental contracts either as a financial or operational lease according to the requirements detailed in IAS Standard No. 17 (international standard). According to the international standard, the lease will be classified as financial if it actually transfers all included risks and benefits to the lessee. The lease will be classified as operational if there is no actual transfer of all risks and benefits included in ownership. |
| The international standard classifies the lease according to the financial nature of the transaction. The standard presents a number of examples which can be used each on its own, or as a combination, to indicate whether the lease is financial as follows: transferring actual ownership of the asset to the lessee; giving the option of acquisition to the lessee at an opportune cost; verifying that the time period of the lease is consistent with the majority of the financial lifetime of the leased; verifying that the present value of the cash flow is equal to the fair value of the leased; verifying that the leased is unique in character such that only the lessee will be able to use the leased without any substantial adjustments. |
| The company examined the rent transaction of an asset in the mall to “Asuta”according to the nature of the transaction and the examples as described above. The company views the financial nature of the Asuta transaction as a long term lease. |
20
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 2 | – | Significant Accounting Policies (Cont.) |
| N. | Asset’s rental contracts (cont.) |
| According to the rental contract between the company and Asuta, the legal and proprietary ownership of the rented does not transfer to Asuta. The time period of the rent, as written in the contract, is fifteen years, with no option for extension, and does not constitute the majority of the lifetime of the rented. The present value of the expected cash flow to be received during the time period of the rented is not close to the fair value of the rented. As a result of the multi-purpose construction of the rented, at the end of the contractual time-period of the rented, the renter will be able to use it for other purposes, and rent to alternative renters without any significant cost adjustments compared to the fair value of the rented. |
| According to the nature of the transaction and the whole of the examples as described above, the transaction was classified as an operational lease. |
Note 3 | – | Additional Details Concerning Current Assets |
| | | Consolidated
| Company
|
---|
| | | December 31,
| December 31,
|
---|
| | | 2006
| 2005
| 2006
| 2005
|
---|
| | | Reported amount
| Reported amount
| Reported amount
| Reported amount
|
---|
| | | | | | |
---|
| A. | Trade accounts receivable | | | | | | | | | | | | | | |
| | | | |
| | Outstanding accounts | | | | 2,380 | | | 2,716 | | | 2,376 | | | 2,712 | |
| | Post-dated checks receivable | | | | 696 | | | 594 | | | 696 | | | 594 | |
| | |
| |
| |
| |
| |
| | | | | | 3,076 | | | 3,310 | | | 3,072 | | | 3,306 | |
| | Less: allowance for doubtful accounts | | | | (847 | ) | | (743 | ) | | (847 | ) | | (743 | ) |
| | |
| |
| |
| |
| |
| | | | |
| | | | | | 2,229 | | | 2,567 | | | 2,225 | | | 2,563 | |
| | |
| |
| |
| |
| |
| | | | | | |
21
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
(in thousands of NIS)
Note 3 | – | Additional Details Concerning Current Assets (cont.) |
| B. | Other receivables and current assets |
| | | Consolidated
| Company
|
---|
| | | December 31,
| December 31,
|
---|
| | | 2006
| 2005
| 2006
| 2005
|
---|
| | | Reported amount
| Reported amount
| Reported amount
| Reported amount
|
---|
| | | | | | |
---|
| | Institutions | | | | 221 | | | 575 | | | 152 | | | 507 | |
| | Prepaid expenses | | | | 201 | | | 303 | | | 201 | | | 303 | |
| | Related parties | | | | 108 | | | 51 | | | 89 | | | 135 | |
| | Deposit due to building permits | | | | 100 | | | 100 | | | 100 | | | 100 | |
| | Accounts receivable due to leasehold | | |
| | investments | | | | - | | | 921 | | | - | | | 921 | |
| | Other | | | | 58 | | | 70 | | | 58 | | | 70 | |
| | |
| |
| |
| |
| |
| | | | | | 688 | | | 2,020 | | | 600 | | | 2,036 | |
| | |
| |
| |
| |
| |
| | | | | | |
Note 4 | – | Investments, Long-Term Loans and Receivables |
| | Consolidated
| Company
|
---|
| | December 31,
| December 31,
|
---|
| | 2006
| 2005
| 2006
| 2005
|
---|
| | Reported amount
| Reported amount
| Reported amount
| Reported amount
|
---|
| | | | | |
---|
| Long-term loan - construction of | | | | | | | | | | | | | | |
| commercial center\ cinema center (A) | | | | 2,397 | | | 347 | | | 6,389 | | | 924 | |
| |
| |
| |
| |
| |
| | | |
| Investment in the Subsidiary (*): | | |
| Capital note (B) | | | | - | | | - | | | 10,627 | | | 10,214 | |
| Capital reserve (**) | | | | - | | | - | | | 3,009 | | | 3,009 | |
| Accumulated deficit | | | | - | | | - | | | (3,207 | ) | | (2,963 | ) |
| |
| |
| |
| |
| |
| | | | | - | | | - | | | 10,429 | | | 10,260 | |
| |
| |
| |
| |
| |
| | | | | 2,397 | | | 347 | | | 16,815 | | | 11,184 | |
| |
| |
| |
| |
| |
| | | | | |
| (*) | Investment in shares of the Subsidiary in an amount less than NIS 1.00. |
| (**) | In respect of a transaction carried out between the Company and a controlled company. |
| A. | The balance of the loan, which provided by the Company to the joint venture for constructing the commercial center\ cinema center (see Note 11B). The loan is unlinked and does not bear interest. |
22
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 4 | – | Investments, Long-Term Loans and Receivables (cont.) |
| B. | This loan was provided to the Subsidiary for acquiring land and constructing the commercial-center project. |
| Starting January 1, 1999 this loan was converted into a capital note. Starting January 1, 2002 it was linked to the CPI and bearing interest of 5%. Pursuant to the Israel Securities Regulations (Disclosure of Transactions Between a Company and Its Controlling Shareholder in the Financial Statements), 1996, a capital reserve has been presented in shareholders’ deficiency in respect of that capital note. |
| The Company will set the repayment date of the capital note by advance notice of fifteen months. |
| C. | Information pertaining to an investment in a joint venture |
| The following is summarized data concerning the joint venture whose financial statements have been proportionately consolidated in these financial statements: |
| | December 31,
|
---|
| | 2 0 0 6
| 2 0 0 5
|
---|
| | Reported amount
| Reported amount
|
---|
| | (NIS in thousands)
|
---|
| | | |
---|
| Current assets | | | | 705 | | | 616 | |
| |
| |
| |
| | | |
| Non-current assets | | | | 8,739 | | | 3,519 | |
| |
| |
| |
| | | |
| Current liabilities | | | | 327 | | | 165 | |
| |
| |
| |
| | | |
| Long-term liabilities | | | | 7,475 | | | 2,526 | |
| |
| |
| |
| | Year ended December 31,
|
---|
| | 2 0 0 6
| 2 0 0 5
| 2 0 0 4
|
---|
| | Reported amount
| Reported amount
| Reported amount
|
---|
| | (NIS in thousands)
|
---|
| | | | |
---|
| Revenues | | | | 639 | | | 621 | | | 622 | |
| |
| |
| |
| |
| | | |
| Expenses | | | | 256 | | | 349 | | | 325 | |
| |
| |
| |
| |
| | | |
| Net income | | | | 383 | | | 272 | | | 297 | |
| |
| |
| |
| |
23
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
| | Consolidated
|
---|
| | Land
| Machinery and equipment
| Office furniture and equipment
| Total
|
---|
| | Reported amount
|
---|
| | (NIS in thousands)
|
---|
| | | | | |
---|
| Cost: | | | | | | | | | | | | | | |
| Balance - January 1, 2006 | | | | 298,967 | | | 14,950 | | | 1,516 | | | 315,433 | |
| Additions | | | | 12,195 | | | - | | | 41 | | | 12,236 | |
| |
| |
| |
| |
| |
| Balance - December 31, 2006 | | | | 311,162 | | | 14,950 | | | 1,557 | | | 327,669 | |
| |
| |
| |
| |
| |
| | | |
| Accumulated depreciation: | | |
| Balance January 1, 2006 | | | | 70,886 | | | 14,802 | | | 1,238 | | | 86,926 | |
| Depreciation expense | | | | 5,868 | | | 48 | | | 64 | | | 5,980 | |
| |
| |
| |
| |
| |
| Balance - December 31, 2006 | | | | 76,754 | | | 14,850 | | | 1,302 | | | 92,906 | |
| |
| |
| |
| |
| |
| | | |
| Less: Provision for impairment in | | |
| value of assets | | |
| Balance - January 1, 2006 | | | | 72,071 | | | 87 | | | 99 | | | 72,257 | |
| Depreciation | | | | (1,943 | ) | | (12 | ) | | (9 | ) | | (1,964 | ) |
| |
| |
| |
| |
| |
| Balance - December 31, 2006 | | | | 70,128 | | | 75 | | | 90 | | | 70,293 | |
| |
| |
| |
| |
| |
| | | |
| Net book value: | | |
| December 31, 2006 | | | | 164,281 | | | 25 | | | 165 | | | 164,470 | |
| |
| |
| |
| |
| |
| | | |
| December 31, 2005 | | | | 156,011 | | | 61 | | | 179 | | | 156,251 | |
| |
| |
| |
| |
| |
| | Company
|
---|
| | | | | |
---|
| | | | | |
---|
| | | | | |
---|
| | | | | |
---|
| Cost: | | | | | | | | | | | | | | |
| Balance - January 1, 2006 | | | | 286,943 | | | 14,950 | | | 1,516 | | | 303,409 | |
| Additions | | | | 8,782 | | | - | | | 41 | | | 8,823 | |
| |
| |
| |
| |
| |
| Balance - December 31, 2006 | | | | 295,725 | | | 14,950 | | | 1,557 | | | 312,232 | |
| |
| |
| |
| |
| |
| | | |
| Accumulated depreciation: | | |
| Balance - January 1, 2006 | | | | 70,684 | | | 14,802 | | | 1,238 | | | 86,724 | |
| Depreciation expense | | | | 5,831 | | | 48 | | | 64 | | | 5,943 | |
| |
| |
| |
| |
| |
| Balance - December 31, 2006 | | | | 76,515 | | | 14,850 | | | 1,302 | | | 92,667 | |
| |
| |
| |
| |
| |
| | | |
| Less: Provision for impairment in | | |
| value of assets | | |
| Balance - January 1, 2006 | | | | 72,071 | | | 87 | | | 99 | | | 72,257 | |
| Depreciation | | | | (1,943 | ) | | (12 | ) | | (9 | ) | | (1,964 | ) |
| |
| |
| |
| |
| |
| Balance - December 31, 2006 | | | | 70,128 | | | 75 | | | 90 | | | 70,293 | |
| |
| |
| |
| |
| |
| | | |
| Net book value: | | |
| December 31, 2006 | | | | 149,082 | | | 25 | | | 165 | | | 149,272 | |
| |
| |
| |
| |
| |
| December 31, 2005 | | | | 144,188 | | | 61 | | | 179 | | | 144,428 | |
| |
| |
| |
| |
| |
| | | | | |
24
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 5 | – | Fixed Assets (Cont.) |
| (1) | The Company has ownership rights to the land. |
| (2) | The investment in the construction of the commercial center includes Company land at a cost of NIS 6 million, and the Subsidiary’s share in the land at a cost of NIS 8,452 thousand as well as planning and construction costs totaling NIS 2,992 thousand. The Subsidiary’s land has not yet been registered in the name of the Subsidiary at the Land Registry Office due to various procedures not yet concluded by the seller. To secure the registration, a second-ranking mortgage was recorded on the land in favor of the Subsidiary. |
| The Subsidiary’s financing expenses up to December 31, 2000 have been capitalized to the cost of the land. |
| (3) | Based on the management’s expectation of operations, they concluded that the fixed assets is presented at fair value, and there is no need to make an additional provision for the year 2006. |
| Based on appraiser’s valuation made in January 2006, the net book values of the fixed assets and other assets were written down by NIS 923 thousand at December 31, 2005. |
| (4) | As for liens on assets – see Note 11. |
| A. | Composition (Consolidated and Company) |
| | Payment on account of a railway terminal
|
---|
| | Reported amount
|
---|
| | (NIS in thousands)
|
---|
| | |
---|
| | |
---|
| Cost: | | | | | |
| | | |
| Balance - January 1, 2006 | | | | 7,337 | |
| Additions | | | | - | |
| |
| |
| Balance - December 31, 2006 | | | | 7,337 | |
| |
| |
| | | |
| Accumulated amortization: | | |
| Balance - January 1, 2006 | | | | 3,087 | |
| Current year's amortization | | | | 733 | |
| |
| |
| Balance - December 31, 2006 | | | | 3,820 | |
| |
| |
| | | |
| Less: provision for impairment in value of assets: | | |
| Balance - January 1, 2006 | | | | 1,428 | |
| Current year's amortization | | | | (248 | ) |
| |
| |
| Balance - December 31, 2006 | | | | 1,180 | |
| Net book value: | | |
| December 31, 2006 | | | | 2,337 | |
| |
| |
| December 31, 2005 | | | | 2,822 | |
| |
| |
25
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 6 | – | Other Assets (Cont.) |
| B. | As for the provision for impairment in value of assets – see Note 5B (3). |
| On April 13, 1999 the Company signed an agreement with the Ports and Railroad Authority (“PRA”) for the construction of a railway station to be financed by the Company. Upon its completion, the station was transferred to the ownership of the PRA for no consideration. |
| The construction of the station near the Mall was designed to increase the number of visitors there and hence promote sales. The station facilitates quick and easy access to the Mall and to nearby sites. |
| The train station’s cost will be amortized over the period of economic benefit, which, in management’s estimate, is expected to be 10 years. |
Note 7 | – | Additional Details Concerning Current Liabilities |
| A. | Short-term bank borrowings |
| | | Consolidated
| Company
|
---|
| | | December 31,
| December 31,
|
---|
| | | 2006
| 2005
| 2006
| 2005
|
---|
| | Interest rate
| Reported amount
| Reported amount
| Reported amount
| Reported amount
|
---|
| | %
| (NIS in thousands)
| (NIS in thousands)
|
---|
| | | | | | |
---|
| Overdraft | | | | 14-9.4 | | | - | | | 896 | | | - | | | 896 | |
| Unlinked short-term loans | | | | 6.5 | | | 18,500 | | | 11,266 | | | 18,500 | | | 11,266 | |
| | | |
| Current maturities of | | |
| long-term loans | | | | | | | 7,353 | | | 6,930 | | | 7,148 | | | 6,740 | |
| | |
| |
| |
| |
| |
| | | | | | | | 25,853 | | | 19,092 | | | 25,648 | | | 18,902 | |
| | |
| |
| |
| |
| |
| | | | | | |
| As for an agreement with a bank regarding the conversion of short-term loans to a long-term loan – see Note 16. |
| B. | Trade accounts payable (consolidated and Company) |
| | December 31,
|
---|
| | 2006
| 2005
|
---|
| | Reported amounts
| Reported amounts
|
---|
| | (in thousand NIS)
|
---|
| | | |
---|
| Outstanding amounts (*) | | | | 1,937 | | | 3,540 | |
| Post-dated checks | | | | 518 | | | 644 | |
| |
| |
| |
| | | | | 2,455 | | | 4,184 | |
| |
| |
| |
| | | |
* Includes an amount of NIS 1,123 thousand due to interested parties as of December 31, 2005
26
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 7 | – | Additional Details Concerning Current Liabilities (Cont.) |
| C. | Other payables and current liabilities |
| | Consolidated
| Company
|
---|
| | December 31,
| December 31,
|
---|
| | 2006
| 2005
| 2006
| 2005
|
---|
| | Reported amount
| Reported amount
| Reported amount
| Reported amount
|
---|
| | (in thousand NIS)
| (in thousand NIS)
|
---|
| | | | | |
---|
| | | | | |
---|
| Deferred income | | | | 71 | | | 99 | | | 71 | | | 99 | |
| Wage-related liabilities | | | | 262 | | | 228 | | | 262 | | | 228 | |
| Institutions | | | | 331 | | | 745 | | | 320 | | | 745 | |
| Interest payable | | | | 2,095 | | | 2,334 | | | 2,095 | | | 2,334 | |
| Accrued legal claims | | | | 664 | | | 655 | | | 664 | | | 655 | |
| Other (*) | | | | 1,574 | | | 203 | | | 1,490 | | | 184 | |
| |
| |
| |
| |
| |
| | | | | 4,997 | | | 4,264 | | | 4,902 | | | 4,245 | |
| |
| |
| |
| |
| |
| | | | | |
* Includes an amount of NIS 748 thousand due to interested parties as of December 31, 2006
Note 8 | – | Long-Term Banks Loans |
| | | Consolidated
| Company
|
---|
| | | December 31,
| December 31,
|
---|
| | | 2006
| 2005
| 2006
| 2005
|
---|
| | Interest rate
| Reported amount
| Reported amount
| Reported amount
| Reported amount
|
---|
| | %
| (in thousand NIS)
| (in thousand NIS)
|
---|
| | | | | | |
---|
| | | | | | |
---|
| CPI-linked | | | | 6.22 | | | 142,864 | | | 150,208 | | | 142,089 | | | 149,241 | |
| Less: current | | |
| maturities | | | | | | | (7,353 | ) | | (6,930 | ) | | (7,148 | ) | | (6,740 | ) |
| | |
| |
| |
| |
| |
| | | | | | | | 135,511 | | | 143,278 | | | 134,941 | | | 142,501 | |
| | |
| |
| |
| |
| |
| | | | | | |
| B. | Repayment schedule at December 31, 2006 |
| | Consolidated
| Company
|
---|
| | (in thousand NIS)
|
---|
| | | |
---|
| | | |
---|
| | | |
---|
| First year - current maturities | | | | 7,353 | | | 7,148 | |
| Second year | | | | 7,825 | | | 7,603 | |
| Third year | | | | 8,328 | | | 8,087 | |
| Fourth year | | | | 8,708 | | | 8,601 | |
| Fifth year | | | | 9,150 | | | 9,150 | |
| Sixth year and thereafter | | | | 101,500 | | | 101,500 | |
| |
| |
| |
| | | | | 142,864 | | | 142,089 | |
| |
| |
| |
| | | |
| C. | The liabilities are secured by liens (see Note 11). |
27
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 9 | – | Long-Term Liabilities to Interested Parties |
| The loans received from interested parties are linked to the CPI and bear no interest. The repayment dates have not yet been established. |
Note 10 | – | Accrued Severance Pay, Net (Consolidated and Company) |
| | December 31,
|
---|
| | 2006
| 2005
|
---|
| | Reported amount
| Reported amount
|
---|
| | (in thousand NIS)
|
---|
| | | |
---|
| Accrued severance pay | | | | 168 | | | 164 | |
| Less: amounts funded | | | | (168 | ) | | (164 | ) |
| |
| |
| |
| | | | | - | | | - | |
| |
| |
| |
| | | |
| The Company’s obligations for severance pay is covered by deposits with managers’insurance policies and provident funds. The amounts accumulated at the insurance companies are not under the Company’s custody or management and, accordingly, not reflected in the balance sheet. The deposited fund includes accrued earnings and may be withdrawn subject to the provisions of the Severance Pay Law, 1963. |
Note 11 | – | Commitments and Contingent Liabilities |
| A. | Liabilities secured by liens |
| As security for its bank loans the Company registered a fixed lien on its share capital, goodwill, rights in land and rights to assets. In addition, it registered a floating lien on all existing assets as well as present and future rights. As of December 31, 2006 these bank loans secured by those liens amounted to NIS 161,364 thousand (Company). |
| The Subsidiary acquired a 50%-interest in land rights (by purchasing half of the shares of the companies owning the land) in an area of 8,300 sq.m. of land adjacent to the Mall. During 1997 the Subsidiary and the sellers entered into a joint-venture agreement to plan, construct, lease and manage a lower-cost commercial center for leasing larger commercial space, as well as a gas station. |
| A total of NIS 3.8 million had been accumulated by the balance-sheet date, in respect of the project, including costs of a gas station, which had been constructed at a cost of NIS 1.5 million and commenced operation during 2000. |
28
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 11 | – | Commitments and Contingent Liabilities (Cont.) |
| As of December 31, 2006, the plans of constructing a shopping center are on hold. Nevertheless, the Company is negotiating to establish the joint-venture as planned. During 2005 a Memorandum of Understanding was signed between the Company and the Israeli Theaters Ltd, a company witch operates cinemas is Israel. |
| The minimum future, CPI-linked, rental revenues from all long-term leases exceeding one year at December 31, 2006, follows: |
| thousand NIS
|
---|
| |
---|
| |
---|
| |
---|
| |
---|
2007 | | | | 9,248 | |
2008 | | | | 6,309 | |
2009 | | | | 4,826 | |
2010 | | | | 4,148 | |
2011 and onwards | | | | 26,636 | |
|
| |
Total | | | | 51,167 | |
|
| |
| |
| | December 31, 2005 and 2006
|
---|
| | Number of shares
|
---|
| | Authorized
| Issued and outstanding
|
---|
| | | |
---|
| | | |
---|
| Ordinary shares of NIS | | | | | | | | |
| 1.00 par value each | | | | 5,000,000 | | | 4,672,732 | |
| |
| |
| |
| | | |
| B. | The ordinary shares grant their holders the right to attend and vote in General Meetings, participate in distribution of earnings and, in the event of liquidation, participate in the distribution of excess assets. |
29
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 13 | – | Supplementary Information Concerning Income and Expenses |
| | | Consolidated
| Company
|
---|
| | | Year ended December 31,
| Year ended December 31,
|
---|
| | | 2006
| 2005
| 2004
| 2006
| 2005
| 2004
|
---|
| | | Reported amount
| Reported amount
| Reported amount
| Reported amount
| Reported amount
| Reported amount
|
---|
| | | (in thousand NIS)
|
---|
| | | | | | | | |
---|
| A. | Revenues (*) | | | | | | | | | | | | | | | | | | | | |
| | | | |
| | Rental income | | | | 12,857 | | | 10,295 | | | 10,717 | | | 12,458 | | | 9,907 | | | 10,181 | |
| | Management fees | | | | 5,272 | | | 4,877 | | | 5,095 | | | 5,272 | | | 4,877 | | | 5,095 | |
| | |
| |
| |
| |
| |
| |
| |
| | | | | | 18,129 | | | 15,172 | | | 15,812 | | | 17,730 | | | 14,784 | | | 15,276 | |
| | |
| |
| |
| |
| |
| |
| |
| | | | |
| (*) | Revenues from major lessees – see Note 16B (1). | | |
| | | | |
| B. | Operating expenses | | |
| | | | |
| | Depreciation and amortization | | | | 4,501 | | | 3,914 | | | 4,136 | | | 4,464 | | | 3,877 | | | 4,073 | |
| | Salaries and social benefits | | | | 1,576 | | | 1,366 | | | 1,711 | | | 1,576 | | | 1,366 | | | 1,711 | |
| | Cleaning and security | | | | 2,858 | | | 2,764 | | | 2,739 | | | 2,858 | | | 2,764 | | | 2,739 | |
| | Electricity and water | | | | 920 | | | 1,045 | | | 1,233 | | | 920 | | | 1,045 | | | 1,233 | |
| | Advertising | | | | 2,529 | | | 2,510 | | | 2,507 | | | 2,529 | | | 2,510 | | | 2,507 | |
| | Maintenance | | | | 464 | | | 418 | | | 498 | | | 464 | | | 418 | | | 498 | |
| | Other | | | | 516 | | | 585 | | | 280 | | | 516 | | | 585 | | | 306 | |
| | |
| |
| |
| |
| |
| |
| |
| | | | | | 13,364 | | | 12,602 | | | 13,104 | | | 13,327 | | | 12,565 | | | 13,067 | |
| | |
| |
| |
| |
| |
| |
| |
| | | | |
| C. | General and administrative expenses | | |
| | | | |
| | Insurance | | | | 408 | | | 565 | | | 473 | | | 408 | | | 565 | | | 473 | |
| | Salaries and social benefits | | | | 608 | | | 780 | | | 726 | | | 608 | | | 780 | | | 726 | |
| | Professional fees | | | | 530 | | | 439 | | | 480 | | | 506 | | | 417 | | | 459 | |
| | Bad debt | | | | 339 | | | (27 | ) | | 82 | | | 339 | | | (27 | ) | | 82 | |
| | Municipal taxes | | | | 663 | | | 859 | | | 924 | | | 663 | | | 859 | | | 924 | |
| | Other | | | | 209 | | | 230 | | | 182 | | | 209 | | | 230 | | | 170 | |
| | |
| |
| |
| |
| |
| |
| |
| | | | | | 2,757 | | | 2,846 | | | 2,867 | | | 2,733 | | | 2,824 | | | 2,834 | |
| | |
| |
| |
| |
| |
| |
| |
| | | | |
| D. | Financing expenses, net | | |
| | | | |
| | Interest on long-term loans | | | | 8,459 | | | 14,038 | | | 4,058 | | | 7,876 | | | 13,148 | | | 3,379 | |
| | Interest expenses (income) on | | |
| | short-term loans and other, | | |
| | net | | | | 1,274 | | | 488 | | | 5,250 | | | 1,275 | | | 488 | | | 5,135 | |
| | |
| |
| |
| |
| |
| |
| |
| | | | | | 9,733 | | | 14,526 | | | 9,308 | | | 9,151 | | | 13,636 | | | 8,514 | |
| | |
| |
| |
| |
| |
| |
| |
| Other expenses of NIS 923 thousand (consolidated and Company) pertain to a provision for impairment in the value of assets (see Note 5(b) (3)). In 2004 other expenses of NIS 9,411 thousand pertain to a provision for impairment in the value of assets. |
30
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 14 | – | Income Taxes (Consolidated and Company) |
| The difference between the theoretical tax computed by the ordinary rates and the provision for income taxes follows: |
| | Consolidated
|
---|
| | Year ended December 31,
|
---|
| | 2006
| 2005
| 2004
|
---|
| | Reported amounts
| Reported amounts
| Reported amounts
|
---|
| | (in thousand NIS)
|
---|
| | | | |
---|
| | | | |
---|
| Pre- tax income (loss) | | | | (7,725 | ) | | (15,725 | ) | | (18,878 | ) |
| |
| |
| |
| |
| | | |
| Statutory tax rate | | | | 31 | % | | 34 | % | | 35 | % |
| |
| |
| |
| |
| | | |
| Tax computed at the statutory rate | | | | (2,395 | ) | | (5,347 | ) | | (6,607 | ) |
| Disallowed expenses and other | | |
| differences, net | | | | 512 | | | 555 | | | 495 | |
| Losses and tax benefits in respect | | |
| of which no deferred taxes have | | |
| been recorded | | | | 1,833 | | | 4,792 | | | 6,112 | |
| |
| |
| |
| |
| differences, net | | | | - | | | - | | | - | |
| |
| |
| |
| |
| | | | |
| B. | The Company and the Subsidiary have received final tax assessments up to, and including, the 2002 tax-year. |
| C. | At December 31, 2006, the Company had carry-forward tax losses amounting to NIS 89 million. |
| D. | As of December 31, 2006 the Company did not record a deferred-tax asset of approximately NIS 27.5 million since its realization is not expected. |
| E. | On July 25, the Knesset passed an Amendment to the Income Tax Ordinance (No. 147), 2005 which stipulated, among other things, that the corporate tax rate is to be gradually reduced to the following tax rates: 2006 – 31%, 2007 – 29%, 2008 – 27%, 2009 – 26% and 2010 and thereafter – 25%. |
31
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 15 | – | Interested and Related Parties (Consolidated and Company) |
| A. | Balances with related parties |
| | December 31,
|
---|
| | 2006
| 2005
|
---|
| | Reported amounts
| Reported amounts
|
---|
| | (in thousand NIS)
|
---|
| | | |
---|
| Interested parties - trade accounts receivable | | | | 30 | | | 60 | |
| |
| |
| |
| | | |
| Interested parties - trade accounts payable | | | | - | | | 1,123 | |
| |
| |
| |
| | | |
| Interested parties - expense payables | | | | 748 | | | - | |
| |
| |
| |
| | | |
| As for long-term liabilities to interested parties – see Note 9. |
| B. | Benefits granted to, and transactions with, interested parties: |
| | | Year ended December 31,
|
---|
| | | 2006
| 2005
| 2004
|
---|
| | | Reported amounts
| Reported amounts
| Reported amounts
|
---|
| | | (in thousand NIS)
|
---|
| | | | | |
---|
| 1. | Revenues: | | | | | | | | | | | |
| | Rental and management fees (*) | | | | 2,417 | | | 2,688 | | | 2,896 | |
| | |
| |
| |
| |
| | | | |
| 2. | Benefits to an interested party employed | | |
| | by the Company: | | |
| | Salary and fringe benefits | | | | 581 | | | 572 | | | 843 | |
| | |
| |
| |
| |
| | | | |
| 3. | Investments in building (**) | | | | 4,449 | | | 4,070 | | | - | |
| | |
| |
| |
| |
| 4. | Pursuant to the decision of the Company’s board of directors, starting in 2002, long-term loans due to interested parties are linked to the CPI and bear no interest. The interest rate on loans from interested parties in 2001 stood at 5.2% above the CPI. It was also decided that – starting in 2002 – management fees would no longer be allocated to the interested parties. |
| (*) An area of 3,400 sq. m. is leased to Super-Sol Ltd. (an interested party). |
| (**) Construction work made by a company related to an interest party. |
32
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 16 | – | Linkage Terms of Monetary Balances |
| A. | Consolidated balance sheet |
| | Linked to CPI
| Unlinked
| Total
|
---|
| | (in thousand NIS)
|
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
| December 31, 2006 | | | | | | | | | | | |
| Current assets | | |
| Cash and cash equivalents | | | | - | | | 2,702 | | | 2,702 | |
| Trade accounts receivable | | | | - | | | 2,229 | | | 2,229 | |
| Receivables and other current assets | | | | 177 | | | 511 | | | 688 | |
| |
| |
| |
| |
| | | | | 177 | | | 5,442 | | | 5,619 | |
| |
| |
| |
| |
| | | |
| Long-term loans receivable | | | | - | | | 2,397 | | | 2,397 | |
| |
| |
| |
| |
| | | | | 177 | | | 7,839 | | | 8,016 | |
| |
| |
| |
| |
| | | |
| Current liabilities | | |
| Short-term bank borrowings | | | | 7,353 | | | 18,500 | | | 25,853 | |
| Trade accounts payable | | | | - | | | 2,455 | | | 2,455 | |
| Payables and other current liabilities | | | | - | | | 4,997 | | | 4,997 | |
| |
| |
| |
| |
| | | | | 7,353 | | | 25,952 | | | 33,305 | |
| |
| |
| |
| |
| | | |
| Long-term liabilities | | |
| Bank loans | | | | 135,511 | | | - | | | 135,511 | |
| Due to interested parties | | | | 53,768 | | | - | | | 53,768 | |
| Tenant deposits | | | | 545 | | | - | | | 545 | |
| |
| |
| |
| |
| | | | | 189,824 | | | - | | | 189,824 | |
| |
| |
| |
| |
| | | | | 197,177 | | | 25,952 | | | 223,129 | |
| |
| |
| |
| |
| | | |
| December 31, 2005 | | |
| Current assets | | |
| Cash and cash equivalents | | | | - | | | 81 | | | 81 | |
| Trade accounts receivable | | | | - | | | 2,567 | | | 2,567 | |
| Receivables and other current assets | | | | 119 | | | 1,901 | | | 2,020 | |
| |
| |
| |
| |
| | | | | 119 | | | 4,549 | | | 4,668 | |
| |
| |
| |
| |
| | | |
| Long-term loans receivables | | | | - | | | 347 | | | 347 | |
| |
| |
| |
| |
| | | | | 119 | | | 4,896 | | | 5,015 | |
| |
| |
| |
| |
| | | |
| Current liabilities | | |
| Short-term bank borrowings | | | | 6,930 | | | 12,162 | | | 19,092 | |
| Trade accounts payable | | | | - | | | 4,184 | | | 4,184 | |
| Payables and other current liabilities | | | | - | | | 4,264 | | | 4,264 | |
| |
| |
| |
| |
| | | | | 6,930 | | | 20,610 | | | 27,540 | |
| |
| |
| |
| |
| | | |
| Long-term liabilities | | |
| Bank loans | | | | 143,278 | | | - | | | 143,278 | |
| Due to interested parties | | | | 33,319 | | | - | | | 33,319 | |
| Tenant deposits | | | | 532 | | | - | | | 532 | |
| |
| |
| |
| |
| | | | | 177,129 | | | - | | | 177,129 | |
| |
| |
| |
| |
| | | | | 184,059 | | | 20,610 | | | 204,669 | |
| |
| |
| |
| |
| | | | |
33
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 16 | – | Linkage Terms of Monetary Balances (Cont.) |
| | Linked to CPI
| Unlinked
| Total
|
---|
| | (in thousand NIS)
|
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
| December 31, 2006 | | | | | | | | | | | |
| Current assets | | |
| Cash and cash equivalents | | | | - | | | 2,670 | | | 2,670 | |
| Trade accounts receivable | | | | - | | | 2,225 | | | 2,225 | |
| Receivables and other current assets | | | | 89 | | | 511 | | | 600 | |
| |
| |
| |
| |
| | | | | 89 | | | 5,406 | | | 5,495 | |
| |
| |
| |
| |
| | | |
| Long-term loans receivable | | | | 16,815 | | | - | | | 16,815 | |
| |
| |
| |
| |
| | | | | 16,904 | | | 5,406 | | | 22,310 | |
| |
| |
| |
| |
| | | |
| Current liabilities | | |
| Short-term bank borrowings | | | | 7,148 | | | 18,500 | | | 25,648 | |
| Trade accounts payable | | | | - | | | 2,455 | | | 2,455 | |
| Payables and other current liabilities | | | | - | | | 4,902 | | | 4,902 | |
| |
| |
| |
| |
| | | | | 7,148 | | | 25,857 | | | 33,005 | |
| |
| |
| |
| |
| | | |
| Long-term liabilities | | |
| Loans from banks | | | | 134,941 | | | - | | | 134,941 | |
| Due to interested parties | | | | 53,734 | | | - | | | 53,734 | |
| Tenant deposits | | | | 545 | | | - | | | 545 | |
| |
| |
| |
| |
| | | | | 189,220 | | | - | | | 189,220 | |
| |
| |
| |
| |
| | | | | 222,225 | | | 25,857 | | | 196,368 | |
| |
| |
| |
| |
| | | |
| December 31, 2005 | | |
| Current Assets | | |
| Cash and cash equivalents | | | | - | | | 36 | | | 36 | |
| Trade accounts receivable | | | | - | | | 2,563 | | | 2,563 | |
| Receivables and other current assets | | | | 135 | | | 1,901 | | | 2,036 | |
| |
| |
| |
| |
| | | | | 135 | | | 4,500 | | | 4,635 | |
| |
| |
| |
| |
| | | |
| Long-term loans receivable | | | | 11,184 | | | - | | | 11,184 | |
| |
| |
| |
| |
| | | | | 11,319 | | | 4,500 | | | 15,819 | |
| |
| |
| |
| |
| | | |
| Current liabilities | | |
| Short-term bank borrowings | | | | 6,740 | | | 12,162 | | | 18,902 | |
| Trade accounts payable | | | | - | | | 4,184 | | | 4,184 | |
| Payables and other current liabilities | | | | - | | | 4,245 | | | 4,245 | |
| |
| |
| |
| |
| | | | | 6,740 | | | 20,591 | | | 27,331 | |
| |
| |
| |
| |
| | | |
| Long-term liabilities | | |
| Loans from banks | | | | 142,501 | | | - | | | 142,501 | |
| Due to interested parties | | | | 33,286 | | | - | | | 33,286 | |
| Tenant deposits | | | | 532 | | | - | | | 532 | |
| |
| |
| |
| |
| | | | | 176,319 | | | - | | | 176,319 | |
| |
| |
| |
| |
| | | | | 183,059 | | | 20,591 | | | 203,650 | |
| |
| |
| |
| |
| | | | |
34
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 17 | – | Condensed Financial Statements in Nominal Terms (Cont.) |
| | December 31,
|
---|
| | 2006
| 2005
|
---|
| | (in thousand NIS)
|
---|
| | | |
---|
| | | |
---|
| Current assets | | | | | | | | |
| Cash and cash equivalents | | | | 2,670 | | | 36 | |
| Trade accounts receivable | | | | 2,225 | | | 2,563 | |
| Receivables and other current assets | | | | 600 | | | 2,036 | |
| |
| |
| |
| | | | | 5,495 | | | 4,635 | |
| |
| |
| |
| | | |
| Investments, loans and long-term receivables | | | | 15,054 | | | 9,422 | |
| |
| |
| |
| | | |
| Fixed assets, net | | | | 111,362 | | | 105,682 | |
| |
| |
| |
| | | |
| Other assets | | | | 2,812 | | | 3,634 | |
| |
| |
| |
| | | | | 134,723 | | | 123,373 | |
| |
| |
| |
| | | |
| Current liabilities | | |
| Short-term bank borrowings | | | | 25,648 | | | 18,902 | |
| Trade accounts payable | | | | 2,455 | | | 4,184 | |
| Payables and other current liabilities | | | | 4,902 | | | 4,245 | |
| |
| |
| |
| | | | | 33,005 | | | 27,331 | |
| |
| |
| |
| | | |
| Long - term liabilities | | |
| Bank loans | | | | 134,941 | | | 142,501 | |
| Due to interested parties | | | | 53,734 | | | 33,286 | |
| Tenant deposits | | | | 545 | | | 532 | |
| |
| |
| |
| | | | | 189,220 | | | 176,319 | |
| |
| |
| |
| | | |
| Shareholders' deficiency | | | | (87,502 | ) | | (80,227 | ) |
| |
| |
| |
| | | | | 134,723 | | | 123,373 | |
| |
| |
| |
35
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
(in thousands of NIS)
Note 17 | – | Condensed Financial Statements in Nominal Terms (Cont.) |
| B. | Statements of operations |
| | Year ended December 31,
|
---|
| | 2006
| 2005
| 2004
|
---|
| | (in thousand NIS)
|
---|
| | | | |
---|
| | | | |
---|
| Revenues | | | | 17,730 | | | 14,784 | | | 15,276 | |
| | | |
| Operating expenses | | | | 12,828 | | | 12,028 | | | 12,238 | |
| |
| |
| |
| |
| | | |
| Gross profit | | | | 4,902 | | | 2,756 | | | 3,038 | |
| | | |
| General and administrative expenses | | | | 2,733 | | | 2,824 | | | 2,834 | |
| |
| |
| |
| |
| | | |
| Operating income | | | | 2,169 | | | (68 | ) | | 204 | |
| | | |
| Financing expenses, net | | | | 9,151 | | | 13,630 | | | 8,514 | |
| |
| |
| |
| |
| | | |
| Loss before losses of the subsidiary | | | | (6,982 | ) | | (13,698 | ) | | (8,310 | ) |
| | | |
| Losses of the Subsidiary | | | | 243 | | | 558 | | | 350 | |
| |
| |
| |
| |
| | | |
| Loss for the year | | | | (7,225 | ) | | (14,256 | ) | | (8,660 | ) |
| |
| |
| |
| |
36
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 17 | – | Condensed Financial Statements in Nominal Terms |
| C. | Statements of changes in shareholders’ deficiency |
| | Share capital
| Accumulated deficit
| Total
|
---|
| | (in thousand NIS)
|
---|
| | | | |
---|
| | | | |
---|
| | | | |
---|
| Balance - January 1, 2004 | | | | 4,673 | | | (62,034 | ) | | (57,361 | ) |
| | | |
| Loss for the year | | | | - | | | (8,660 | ) | | (8,660 | ) |
| |
| |
| |
| |
| | | |
| Balance - January 1, 2005 | | | | 4,673 | | | (70,694 | ) | | (66,021 | ) |
| | | |
| Loss for the year | | | | - | | | (14,256 | ) | | (14,256 | ) |
| |
| |
| |
| |
| | | |
| Balance - January 1, 2006 | | | | 4,673 | | | (84,950 | ) | | (80,277 | ) |
| | | |
| Loss for the year | | | | - | | | (7,225 | ) | | (7,225 | ) |
| |
| |
| |
| |
| | | |
| Balance - December 31, 2006 | | | | 4,673 | | | (92,175 | ) | | (87,502 | ) |
| |
| |
| |
| |
Note 18 | – | Condensed Consolidated Financial Information in U.S. Dollars |
| A. | Principles of translation |
| The Company’s statutory financial statements were originally prepared in adjusted NIS, with its nominal NIS data (presented in Note 17) translated into US dollars, in accordance with the guidelines received from the investor, as follows: |
| (1) | Up to, and including, December 31, 1992: |
| Non-monetary items were translated at the exchange rate in effect on the transaction date. |
| All other assets and liabilities were translated at the exchange rate in effect on the balance-sheet date. |
| (b) | Statement of operations |
| Revenues and expenses were translated at the representative exchange rate in effect on the transaction date. |
| Differences arising from translation were included in financing expenses, net. |
37
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 18 | – | Condensed Consolidated Financial Information in U.S. Dollars (Cont.) |
| A. | Principles of translation (Cont.) |
| (2) | Commencing January 1, 1993 |
| Commencing January 1, 1993, the Company’s financial data in nominal NIS was translated into dollars based on Statement No. 52 (“Foreign Currency Translation”) of the US Financial Accounting Standards Board. In this regard, in accordance with a pronouncement issued by the Emerging Issues Task Force (“EITF”), effective January 1, 1993, Israel was no longer considered to have a hyperinflationary economy and, accordingly, effective January 1, 1993, the translation was performed as described below: |
| Opening balances on January 1, 1993 were derived from the December 31, 1992 financial statements in dollars (translated pursuant to the guidelines mentioned above), which were translated back into NIS based on the representative exchange rate on that date and became the new, nominal basis in NIS. At the end of all reported periods subsequent to January 1, 1993, the nominal NIS financial data has been translated as follows: |
| Assets and liabilities have been translated into dollars based on the representative exchange rate in effect as of the respective balance sheet dates. Amounts relating to share capital and receipts on account of shares have been translated into dollars based on the representative exchange rate in effect as of the date of the transaction. |
| (b) | Statement of operations |
| Revenues and expenses have been translated at average exchange rates during the respective reporting periods. |
| (c) | Differences arising from translation have been recorded as a separate component of shareholders’ deficiency. |
| (3) | See Note 2L for data relating to the representative exchange rate of the dollar. |
| (4) | Dollar amounts herein should not be construed, except where otherwise indicated in the financial statements, as a representation that NIS amounts actually represent or could be converted into dollars. |
38
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 18 | – | Condensed Consolidated Financial Information in U.S. Dollars (Cont.) |
| A. | Principles of translation (Cont.) |
| (5) | NIS amounts in this note are presented for comparative purposes only, and represent the opening balances on January 1, 1993 in NIS as per (2) above, after giving effect to the recording of all transactions since that date in nominal NIS. |
| B. | Condensed consolidated balance sheets |
| | December 31,
| December 31,
|
---|
| | 2006
| 2005
| 2006
| 2005
|
---|
| | (in thousand NIS)
| (in thousand US dollars)
|
---|
| | | | | |
---|
| | | | | |
---|
| Current assets | | | | | | | | | | | | | | |
| Cash and cash equivalents | | | | 2,702 | | | 81 | | | 640 | | | 18 | |
| Trade accounts receivable | | | | 2,229 | | | 2,567 | | | 528 | | | 558 | |
| Receivables and other current assets | | | | 688 | | | 2,020 | | | 164 | | | 440 | |
| |
| |
| |
| |
| |
| | | | | 5,619 | | | 4,668 | | | 1,332 | | | 1,016 | |
| |
| |
| |
| |
| |
| | | |
| Investments, loans and long-term receivables | | | | 2,397 | | | 347 | | | 567 | | | 75 | |
| |
| |
| |
| |
| |
| | | |
| Fixed assets, net | | | | 150,484 | | | 142,010 | | | 35,618 | | | 30,852 | |
| |
| |
| |
| |
| |
| | | |
| Other assets | | | | 3,322 | | | 4,015 | | | 786 | | | 872 | |
| |
| |
| |
| |
| |
| | | | | 161,822 | | | 151,040 | | | 38,303 | | | 32,815 | |
| |
| |
| |
| |
| |
| | | |
| Current liabilities | | |
| Short-term bank borrowings | | | | 25,853 | | | 19,092 | | | 6,119 | | | 4,148 | |
| Trade accounts payable | | | | 2,455 | | | 4,184 | | | 581 | | | 909 | |
| Payables and other current liabilities | | | | 4,997 | | | 4,264 | | | 1,183 | | | 926 | |
| |
| |
| |
| |
| |
| | | | | 33,305 | | | 27,540 | | | 7,883 | | | 5,983 | |
| |
| |
| |
| |
| |
| | | |
| Long - term liabilities | | |
| Bank loans | | | | 135,511 | | | 143,278 | | | 32,074 | | | 31,127 | |
| Due to interested parties | | | | 53,768 | | | 33,319 | | | 12,726 | | | 7,239 | |
| Tenant deposits | | | | 545 | | | 532 | | | 129 | | | 116 | |
| |
| |
| |
| |
| |
| | | | | 189,824 | | | 177,129 | | | 44,929 | | | 38,482 | |
| |
| |
| |
| |
| |
| | | |
| Shareholders' deficiency | | | | (61,307 | ) | | (53,629 | ) | | (14,509 | ) | | (11,650 | ) |
| |
| |
| |
| |
| |
| | | | | 161,822 | | | 151,040 | | | 38,303 | | | 32,815 | |
| |
| |
| |
| |
| |
39
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 18 | – | Condensed Consolidated Financial Information in U.S. Dollars (Cont.) |
| C. | Condensed consolidated statements of operations |
| | Year ended December 31,
| Year ended December 31,
|
---|
| | 2006
| 2005
| 2004
| 2006
| 2005
| 2004
|
---|
| | (in thousand NIS)
| (in thousand US dollars)
|
---|
| | | | | | | |
---|
| | | | | | | |
---|
| Revenues | | | | 18,129 | | | 15,172 | | | 15,781 | | | 4,280 | | | 3,363 | | | 3,521 | |
| |
| |
| |
| |
| |
| |
| |
| | | |
| Less: | | |
| Operating, general and administrative expenses | | | | 11,620 | | | 11,534 | | | 11,860 | | | 2,749 | | | 2,558 | | | 2,647 | |
| Depreciation and amortization | | | | 4,455 | | | 3,841 | | | 3,734 | | | 1,052 | | | 851 | | | 833 | |
| |
| |
| |
| |
| |
| |
| |
| | | | | 16,075 | | | 15,375 | | | 15,594 | | | 3,801 | | | 3,409 | | | 3,480 | |
| |
| |
| |
| |
| |
| |
| |
| | | |
| Operating income | | | | 2,054 | | | (203 | ) | | 187 | | | 479 | | | (46 | ) | | 41 | |
| Financing expenses, net | | | | 9,732 | | | 14,518 | | | 9,304 | | | 2,307 | | | 3,197 | | | 2,071 | |
| |
| |
| |
| |
| |
| |
| |
| | | |
| Loss before comprehensive income | | | | (7,678 | ) | | (14,721 | ) | | (9,117 | ) | | (1,828 | ) | | (3,243 | ) | | (2,030 | ) |
| | | |
| Other comprehensive income: | | |
| Translation adjustment | | | | - | | | - | | | - | | | (1,031 | ) | | 625 | | | (199 | ) |
| |
| |
| |
| |
| |
| |
| |
| | | |
| Comprehensive loss | | | | (7,678 | ) | | (14,721 | ) | | (9,117 | ) | | (2,859 | ) | | (2,618 | ) | | (2,229 | ) |
| |
| |
| |
| |
| |
| |
| |
40
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 18 | – | Condensed Consolidated Financial Information in U.S. Dollars (Cont.) |
| D. | Condensed statements of changes in shareholders’ deficiency |
| | Share capital
| Cumulative other comprehensive income
| Accumulated deficit
| Total
|
---|
| | N I S
|
---|
| | | | | |
---|
| | | | | |
---|
| | | | | |
---|
| Balance -January 1, 2004 | | | | 8,052 | | | (3,698 | ) | | (34,145 | ) | | (29,791 | ) |
| Loss for the year | | | | - | | | - | | | (9,117 | ) | | (9,117 | ) |
| |
| |
| |
| |
| |
| Balance - December 31, 2004 | | | | 8,052 | | | (3,698 | ) | | (43,262 | ) | | (38,908 | ) |
| Loss for the year | | | | - | | | - | | | (14,721 | ) | | (14,721 | ) |
| |
| |
| |
| |
| |
| Balance - December 31, 2005 | | | | 8,052 | | | (3,698 | ) | | (57,983 | ) | | (53,629 | ) |
| Loss for the year | | | | - | | | - | | | (7,678 | ) | | (7,678 | ) |
| |
| |
| |
| |
| |
| Balance - December 31, 2006 | | | | 8,052 | | | (3,698 | ) | | (65,661 | ) | | (61,307 | ) |
| |
| |
| |
| |
| |
| | Share capital
| Cumulative other comprehensive income
| Accumulated deficit
| Total
|
---|
| | US dollars
|
---|
| | | | | |
---|
| | | | | |
---|
| | | | | |
---|
| Balance - January 1, 2004 | | | | 2,913 | | | (2,034 | ) | | (7,682 | ) | | (6,803 | ) |
| Translation adjustment | | | | - | | | (199 | ) | | - | | | (199 | ) |
| Loss for the year | | | | - | | | - | | | (2,030 | ) | | (2,030 | ) |
| |
| |
| |
| |
| |
| Balance- December 31, 2004 | | | | 2,913 | | | (2,233 | ) | | (9,712 | ) | | (9,032 | ) |
| Translation adjustment | | | | - | | | 625 | | | - | | | 625 | |
| Loss for the year | | | | - | | | - | | | (3,243 | ) | | (3,243 | ) |
| |
| |
| |
| |
| |
| Balance- December 31, 2005 | | | | 2,913 | | | (1,608 | ) | | (12,955 | ) | | (11,650 | ) |
| Translation adjustment | | | | - | | | (1,031 | ) | | - | | | (1,031 | ) |
| Loss for the year | | | | - | | | - | | | (1,828 | ) | | (1,828 | ) |
| |
| |
| |
| |
| |
| Balance- December 31, 2006 | | | | 2,913 | | | (2,639 | ) | | (14,783 | ) | | (14,509 | ) |
| |
| |
| |
| |
| |
| | | | | |
41
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 18 | – | Condensed Consolidated Financial Information in U.S. Dollars (Cont.) |
| E. | Condensed consolidated statements of cash flows |
| | Year ended December 31,
| Year ended December 31,
|
---|
| | 2006
| 2005
| 2004
| 2006
| 2005
| 2004
|
---|
| | (in thousand NIS)
| (in thousand US dollars)
|
---|
| | | | | | | |
---|
| | | | | | | |
---|
| Cash Flows - Operating Activities | | | | | | | | | | | | | | | | | | | | |
| | | |
| Loss for the year | | | | (7,678 | ) | | (14,721 | ) | | (9,117 | ) | | (1,828 | ) | | (3,243 | ) | | (2,030 | ) |
| Adjustments required to present cash flows from | | |
| operating activities (Appendix A) | | | | 4,467 | | | 9,640 | | | 3,312 | | | 898 | | | 2,210 | | | 707 | |
| |
| |
| |
| |
| |
| |
| |
| Net cash used in operating activities | | | | (3,211 | ) | | (5,081 | ) | | (5,805 | ) | | (930 | ) | | (1,033 | ) | | (1,323 | ) |
| |
| |
| |
| |
| |
| |
| |
| | | |
| Cash Flows - Investing Activities | | |
| Additions to fixed assets | | | | (12,236 | ) | | (11,483 | ) | | (812 | ) | | (2,896 | ) | | (2,495 | ) | | (188 | ) |
| Investment in long term loan | | | | (2,050 | ) | | - | | | - | | | (498 | ) | | - | | | - | |
| Other assets | | | | - | | | 33 | | | (39 | ) | | - | | | 7 | | | (9 | ) |
| |
| |
| |
| |
| |
| |
| |
| Net cash used in investing activities | | | | (14,286 | ) | | (11,450 | ) | | (851 | ) | | (3,394 | ) | | (2,488 | ) | | (197 | ) |
| |
| |
| |
| |
| |
| |
| |
| | | |
| Cash Flows - Financing Activities | | |
| Proceeds of long-term loans from interested parties | | | | 20,757 | | | 11,094 | | | 4,077 | | | 4,945 | | | 2,410 | | | 946 | |
| Repayment of long-term bank loans | | | | (6,977 | ) | | (4,876 | ) | | (8,357 | ) | | (1,651 | ) | | (1,059 | ) | | (1,940 | ) |
| Short-term bank borrowings, net | | | | 6,338 | | | 10,346 | | | 10,958 | | | 1,396 | | | 2,480 | | | 2,518 | |
| |
| |
| |
| |
| |
| |
| |
| Net cash provided by financing activities | | | | 20,118 | | | 16,564 | | | 6,678 | | | 4,690 | | | 3,831 | | | 1,524 | |
| |
| |
| |
| |
| |
| |
| |
| | | |
| Effects of exchange rate changes | | | | - | | | - | | | - | | | 256 | | | (304 | ) | | 1 | |
| |
| |
| |
| |
| |
| |
| |
| | | |
| Increase in cash and cash equivalents | | | | 2,621 | | | 33 | | | 22 | | | 622 | | | 7 | | | 5 | |
| Cash and cash equivalents at the beginning of year | | | | 81 | | | 48 | | | 26 | | | 18 | | | 11 | | | 6 | |
| |
| |
| |
| |
| |
| |
| |
| Cash and cash equivalents at the end of year | | | | 2,702 | | | 81 | | | 48 | | | 640 | | | 18 | | | 11 | |
| |
| |
| |
| |
| |
| |
| |
42
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 18 | – | Condensed Consolidated Financial Information in U.S. Dollars (Cont.) |
| Appendix A: | – | Adjustments required To Present Cash Flows from Operating Activities |
| | Year ended December 31,
| Year ended December 31,
|
---|
| | 2006
| 2005
| 2004
| 2006
| 2005
| 2004
|
---|
| | (in thousand NIS)
| (in thousand US dollars)
|
---|
| | | | | | | |
---|
| | | | | | | |
---|
| Income and expenses not involving cash flows: | | | | | | | | | | | | | | | | | | | | |
| | | |
| Depreciation and amortization | | | | 4,455 | | | 3,833 | | | 3,761 | | | 1,052 | | | 851 | | | 833 | |
| Effect of exchange rates and linkage on long-term loans | | | | (675 | ) | | 4,925 | | | 741 | | | (160 | ) | | 1,082 | | | 168 | |
| Increase (decrease) in accrued severance pay | | | | - | | | (5 | ) | | (5 | ) | | - | | | (1 | ) | | (1 | ) |
| |
| |
| |
| |
| |
| |
| |
| | | | | 3,780 | | | 8,753 | | | 4,497 | | | 892 | | | 1,932 | | | 1,000 | |
| |
| |
| |
| |
| |
| |
| |
| Changes in assets and liabilities: | | |
| Decrease (increase) in trade receivables and | | |
| other current assets | | | | 1,670 | | | (1,920 | ) | | (241 | ) | | 224 | | | (338 | ) | | (73 | ) |
| Increase (decrease) in trade accounts payable and | | |
| other current liabilities | | | | (996 | ) | | 3,121 | | | (972 | ) | | (222 | ) | | 683 | | | (226 | ) |
| Increase (decrease) in tenants deposits | | | | 13 | | | (314 | ) | | 28 | | | 4 | | | (67 | ) | | 6 | |
| |
| |
| |
| |
| |
| |
| |
| | | | | 687 | | | 887 | | | (1,185 | ) | | 6 | | | 278 | | | (293 | ) |
| |
| |
| |
| |
| |
| |
| |
| | | | | 4,467 | | | 9,640 | | | 3,312 | | | 898 | | | 2,210 | | | 707 | |
| |
| |
| |
| |
| |
| |
| |
| Appendix B | – | Non-cash transactions |
| | | | | | | |
---|
| | | | | | | |
---|
| | | | | | | |
---|
| | | | | | | |
---|
| | | | | | | |
---|
| Conversion of short-term loan into long-term loan | | | | - | | | 101,998 | | | - | | | - | | | 22,159 | | | - | |
| |
| |
| |
| |
| |
| |
| |
| | | | | | | |
43
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 18 | – | Condensed Consolidated Financial Information in U.S. Dollars (Cont.) |
| F. | Comparison of shareholders’ deficiency |
| | December 31,
| |
---|
| | 2006
| 2005
| |
---|
| | US dollars
| |
---|
| | | | |
---|
| | | | |
---|
| Primary financial statements in adjusted NIS, | | | | | | | | | | | |
| translated into dollars (1) | | | | (11,433 | ) | | (8,816 | ) | | | |
| |
| |
| | | |
| | | |
| Financial information in U.S. dollars | | | | (14,509 | ) | | (11,650 | ) | | | |
| |
| |
| | | |
| | | Year ended December 31,
|
---|
| | | 2006
| 2005
| 2004
|
---|
| | | US dollars
|
---|
| | | | | |
---|
| | | | | |
---|
| G. | Comparison of net income (loss) | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | Primary financial statements in adjusted NIS, | | |
| | translated into dollars (1) | | | | (1,828 | ) | | (3,416 | ) | | (4,382 | ) |
| | |
| |
| |
| |
| | Financial information in U.S. dollars | | | | (1,828 | ) | | (3,243 | ) | | (2,030 | ) |
| | |
| |
| |
| |
| | | | | |
| (1) | Translated into dollars using the representative exchange rate as of each balance sheet date. |
44
BAY HEART LTD.
NOTES TO THE FINANCIAL STATEMENTS
Note 19 | – | Material Difference Between Israeli GAAP and US GAAP |
| The Company’s consolidated financial statements conform to accounting principles generally accepted in Israel (“Israeli GAAP”), which differ in certain respects from those generally accepted in the United States of America (‘US GAAP”). With respect to these financial statements, the difference between Israeli and US GAAP relates to accounting for the effect of inflation. |
| In accordance with Israeli GAAP, the Company’s consolidated financial statements through December 31, 2003 are expressed in terms of a uniform monetary unit – the inflation-adjusted new Israeli shekel – which follows an adjustment in respect of the changes in the Israeli CPI. (see Note 2A). This inflation adjustment was required under pronouncements of the Institute of Certified Public Accountants in Israel and reflects the effect of changes in the general price level in the Israeli economy. Such adjustment is not required under US GAAP. |
| In accordance with Israeli GAAP, the Company’s liability for severance pay is presented in net value, not including liability that is covered by the employees insurance policies. In addition, the Company does not present the deposited funds as an asset in the balance sheet. |
| In accordance with the US GAAP, the Company’s liability for severance pay should be presented in the amount of NIS 835 thousand and the employees deposited funds should be acknowledged in the Company’s financial statement as of December 31, 2006 as a asset in the amount of NIS 835 thousand. |
45
CORAL WORLD INTERNATIONAL LTD.
Consolidated Financial Statements
as of December 31, 2006
CORAL WORLD INTERNATIONAL LTD.
Consolidated financial statements
as of December 31, 2006
Table of Contents
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
TO THE SHAREHOLDERS
OF CORAL WORLD INTERNATIONAL LTD.
We have audited the accompanying consolidated balance sheets of“Coral World International Ltd.” (the “Company”) as of December 31, 2006 and 2005, and the related consolidated statements of income, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2006. These consolidated financial statements are the responsibility of the Board of Directors and management of the Company. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (PCAOB) (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by the Board of Directors and management of the Company, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Coral World International Ltd. as of December 31, 2006 and 2005, and the results of its operations, changes in shareholders’ equity and changes in cash flows for each of the three years in the period ended December 31, 2006, in conformity with accounting principles generally accepted in the United States of America.
| | |
| Fahn Kanne & Co. | |
| Certified Public Accountants (Isr.) | |
| | |
Tel-Aviv, Israel, March 22, 2007 | |
- 2 -
CORAL WORLD INTERNATIONAL LTD.
CONSOLIDATED BALANCE SHEETS
| | | | | | | |
| | US Dollars | |
|
|
|
|
| | December 31, | |
(in thousands) | | 2006 | | 2005 | |
|
|
|
|
|
|
| | | | | | | |
A S S E T S | | | | | | | |
| | | | | | | |
Current assets
| | | | | | | |
Cash and cash equivalents (Note 2) | | | 7,432 | | | 8,742 | |
|
Accounts receivable: | | | | | | | |
|
Trade (Note 3) | | | 1,358 | | | 1,167 | |
Other (Note 4)
| | | 4,034
| | | 994
| |
Inventories | | | 1,880 | | | 1,867 | |
| |
|
| |
|
| |
Total current assets | | | 14,704 | | | 12,770 | |
| |
|
| |
|
| |
| | | | | | | |
| | | | | | | |
Long-term investments and other debit balances | | | | | | | |
|
Long-term balance – related party
| | | -
| | | 914
| |
Investments in affiliated company (Note 5) | | | - | | | 10,331 | |
|
Funds in respect of employee rights upon retirement (Note 11) | | | 1,092 | | | 901 | |
| |
|
| |
|
| |
Total long-term investments and other debit balances | | | 1,092 | | | 12,146 | |
| |
|
| |
|
| |
| | | | | | | |
Property and equipment, net (Note 6) | | | 52,007 | | | 15,065 | |
| |
|
| |
|
| |
| | | | | | | |
Deferred income taxes (Note 7) | | | 341 | | | 472 | |
| |
|
| |
|
| |
| | | | | | | |
Minority share of shareholders deficit of subsidiary | | | 998 | | | 497 | |
| |
|
| |
|
| |
| | | | | | | |
| |
|
| |
|
| |
Total assets | | | 69,142 | | | 40,950 | |
| |
|
| |
|
| |
The accompanying notes are an integral part of the consolidated financial statements.
- 3 -
CORAL WORLD INTERNATIONAL LTD.
CONSOLIDATED BALANCE SHEETS
| | | | | | | | | |
| | US Dollars | |
|
| | December 31, | |
(in thousands) | | 2006 | | 2005 | |
|
|
|
|
|
|
| | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | |
| | | | | | | |
Current liabilities | | | | | | | |
| | | | | | | |
Credit from banking institutions (Note 8) | | | 10,395 | | | 5,714 | |
| | | | | | | |
Accounts payable and other accruals: | | | | | | | |
| | | | | | | |
Trade | | | 2,104 | | | 1,134 | |
Other (Note 9) | | | 2,026 | | | 2,308 | |
| |
|
| |
|
| |
Total current liabilities | | | 14,525 | | | 9,156 | |
| |
|
| |
|
| |
| | | | | | | |
Long-term liabilities
| | | | | | | |
Long-term loans (Note 10) | | | 39,497 | | | 1,093 | |
Deferred taxes (Note 7)
| | | 836
| | | -
| |
Liability for employee rights upon retirement (Note 11) | | | 1,675 | | | 1,413 | |
| |
|
| |
|
| |
| | | 42,008 | | | 2,506 | |
| |
|
| |
|
| |
| | | | | | | |
Contingent liabilities, commitments and liens (Note 12) | | | | | | | |
| | | | | | | |
Minority interests | | | 2,766 | | | 2,424 | |
| |
|
| |
|
| |
| | | | | | | |
Total long-term liabilities | | | 59,299 | | | 14,086 | |
| |
|
| |
|
| |
| | | | | | | |
Shareholders’ equity (Note 13) | | | | | | | |
| | | | | | | |
| A. | Management shares, $2 par value; authorized 5,000 shares; issued and outstanding 2,500 shares | | | 5 | | | 5 | |
| | | | | | | | | |
| B. | Management shares, $2 par value; authorized 5,000 shares; issued and outstanding 2,500 shares | | | 5 | | | 5 | |
| | | | | | | | | |
| C. | Preference shares, $2 par value; authorized 1,000 shares; issued and outstanding 1,000 shares | | | 2 | | | 2 | |
| | | | | | | | | |
Cost of company shares held by subsidiary | | | (21,000 | ) | | - | |
| | | | | | | |
Additional paid-in capital | | | 17,550 | | | 17,550 | |
| | | | | | | |
Retained earnings | | | 14,374 | | | 10,444 | |
| | | | | | | |
Accumulated other comprehensive loss | | | (1,093 | ) | | (1,142 | ) |
| |
|
| |
|
| |
Total shareholders’ equity | | | 9,843 | | | 26,864 | |
| |
|
| |
|
| |
Total liabilities and shareholders’ equity | | | 69,142 | | | 40,950 | |
| |
|
| |
|
| |
| | | | |
|
| |
| |
| Benjamin Kahn | | Benzi Dolev | |
| Member of the Board | | CFO | |
Date: March 22, 2007
The accompanying notes are an integral part of the consolidated financial statements.
- 3 -
CORAL WORLD INTERNATIONAL LTD.
CONSOLIDATED STATEMENTS OF INCOME
| | | | | | | | | | |
| | US dollars | |
|
|
|
|
| | Year ended December 31, | |
(in thousands, except share data) | | 2006 | | 2005 | | 2004 | |
|
|
|
|
|
|
|
|
| | | | | | | |
Admission fees | | | 17,378 | | | 15,475 | | | 14,597 | |
| | | | | | | | | | |
Sales in shops and cafeterias | | | 11,109 | | | 9,793 | | | 8,841 | |
| | | | | | | | | | |
Commissions and others | | | 604 | | | 523 | | | 425 | |
| |
|
| |
|
| |
|
| |
| | | 29,091 | | | 25,791 | | | 23,863 | |
| | | | | | | | | | |
Cost of sales (Note 14) | | | (13,753 | ) | | (13,045 | ) | | (12,663 | ) |
| |
|
| |
|
| |
|
| |
Gross profit | | | 15,338 | | | 12,746 | | | 11,200 | |
| | | | | | | | | | |
Selling expenses (Note 15) | | | (2,284 | ) | | (2,139 | ) | | (2,443 | ) |
| | | | | | | | | | |
General and administrative expenses (Note 16) | | | (6,900 | ) | | (5,730 | ) | | (6,817 | ) |
| | | | | | | | | | |
Other expense, net (Note 17) | | | (287 | ) | | (728 | ) | | (28 | ) |
| |
|
| |
|
| |
|
| |
Operating income | | | 5,867 | | | 4,149 | | | 1,912 | |
| | | | | | | | | | |
Financing income (expenses), net | | | 147 | | | (865 | ) | | (32 | ) |
| |
|
| |
|
| |
|
| |
Income before taxes on income | | | 6,014 | | | 3,284 | | | 1,880 | |
| | | | | | | | | | |
Taxes on income (Note 18) | | | (1,677 | ) | | (1,533 | ) | | (78 | ) |
Losses from affiliated company | | | - | | | (14 | ) | | (451 | ) |
| | | | | | | | | | |
Minority interest, net | | | (407 | ) | | (55 | ) | | 108 | |
| |
|
| |
|
| |
|
| |
Net income | | | 3,930 | | | 1,682 | | | 1,459 | |
| |
|
| |
|
| |
|
| |
| | | | | | | | | | |
Earnings per share | | | 655 | | | 280 | | | 243 | |
| |
|
| |
|
| |
|
| |
| | | | | | | | | | |
Weighted average number of shares outstanding: | | | 6,000 | | | 6,000 | | | 6,000 | |
| |
|
| |
|
| |
|
| |
The accompanying notes are an integral part of the consolidated financial statements.
- 4 -
CORAL WORLD INTERNATIONAL LTD.
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | Number & amount of shares | | Additional paid-in capital | | Accumulated other comprehensive loss | | Retained earnings | | Cost of company shares held by a subsidiary | | Total | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US dollars (in thousands) | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2004 | | | 12 | | | 17,550 | | | (1,019 | ) | | 7,303 | | | - | | | 23,846 | |
| | | | | | | | | | | | | | | | | | | |
Changes during 2004: | | | | | | | | | | | | | | | | | | | |
|
Net income | | | - | | | - | | | - | | | 1,459 | | | - | | | 1,459 | |
| | | | | | | | | | | | | | | | | | | |
Translation of financial statements of subsidiaries and affiliated companies | | | - | | | - | | | 413 | | | - | | | - | | | 413 | |
| | | | | | | | | | | | | | | | |
|
| |
Total comprehensive income | | | | | | | | | | | | | | | | | | 1,872 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2004 | | | 12 | | | 17,550 | | | (606 | ) | | 8,762 | | | - | | | 25,718 | |
| | | | | | | | | | | | | | | | | | | |
Changes during 2005: | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Net income | | | - | | | - | | | - | | | 1,682 | | | - | | | 1,682 | |
| | | | | | | | | | | | | | | | | | | |
Translation of financial statements of subsidiaries and affiliated companies | | | - | | | - | | | (536 | ) | | - | | | - | | | (536 | ) |
| | | | | | | | | | | | | | | | |
|
| |
Total comprehensive income | | | | | | | | | | | | | | | | | | 1,146 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2005 | | | 12 | | | 17,550 | | | (1,142 | ) | | 10,444 | | | - | | | 26,864 | |
| | | | | | | | | | | | | | | | | | | |
Changes during 2006: | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Net income | | | - | | | - | | | - | | | 3,930 | | | - | | | 3,930 | |
| | | | | | | | | | | | | | | | | | | |
Translation of financial statements of subsidiaries and affiliated companies | | | - | | | - | | | 49 | | | - | | | - | | | 49 | |
| | | | | | | | | | | | | | | | |
|
| |
Total comprehensive income | | | | | | | | | | | | | | | | | | 3,979 | |
| | | | | | | | | | | | | | | | | | | |
Cost of company shares held by subsidiary | | | - | | | - | | | - | | | - | | | (21,000 | )(*) | | (21,000 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2006 | | | 12 | | | 17,550 | | | (1,093 | ) | | 14,374 | | | (21,000 | ) | | 9,843 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
(*) See Note 1B.
The accompanying notes are an integral part of the consolidated financial statements.
- 5 -
CORAL WORLD INTERNATIONAL LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | | | | | | | | | |
| | US dollars | |
|
|
|
|
| | Year ended December 31, | |
(in thousands) | | | 2006 | | | 2005 | | | 2004 | |
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | |
| | | | | | | | | | |
Net income for the year | | | 3,930 | | | 1,682 | | | 1,459 | |
| | | | | | | | | | |
Adjustments required to reflect cash flows from operations: | | | | | | | | | | |
| | | | | | | | | | |
Depreciation and amortization | | | 2,849 | | | 2,799 | | | 4,075 | |
Increase in liability for employee rights upon retirement | | | 136 | | | 303 | | | 484 | |
Deferred taxes | | | 836 | | | 221 | | | (618 | ) |
Loss from affiliated company | | | - | | | 14 | | | 451 | |
Capital loss (gain) on sale of property and equipment, net | | | (11 | ) | | 1 | | | 28 | |
Minority interest, net | | | 407 | | | 55 | | | (108 | ) |
Exchange differences of long-term loan | | | (1,060 | ) | | (57 | ) | | 223 | |
| | | | | | | | | | |
Decrease (increase) in accounts receivable: | | | | | | | | | | |
Trade | | | (98 | ) | | (98 | ) | | 191 | |
Other | | | (574 | ) | | (225 | ) | | (205 | ) |
| | | | | | | | | | |
Decrease (increase) in inventories | | | 56 | | | 348 | | | (297 | ) |
| | | | | | | | | | |
Increase (decrease) in accounts payable and other accruals: | | | | | | | | | | |
Trade | | | 709 | | | 246 | | | (186 | ) |
Other | | | (518 | ) | | 428 | | | (290 | ) |
| |
|
| |
|
| |
|
| |
Net cash flows provided by operating activities | | | 6,662 | | | 5,717 | | | 5,207 | |
| |
|
| |
|
| |
|
| |
| | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | |
| | | | | | | | | | |
Purchase of property and equipment | | | (11,345 | ) | | (801 | ) | | (536 | ) |
Investment in projects | | | - | | | - | | | (180 | ) |
Loans to affiliated companies | | | 144 | | | (5,391 | ) | | (1,579 | ) |
Proceeds from sale of property and equipment | | | 33 | | | 6 | | | 47 | |
Decrease (increase) in funds in respect of employee rights upon retirement | | | (110 | ) | | 138 | | | (546 | ) |
Acquisition of subsidiary (Appendix A) | | | 1,168 | | | - | | | - | |
| |
|
| |
|
| |
|
| |
Net cash flows used in investing activities | | | (10,110 | ) | | (6,048 | ) | | (2,794 | ) |
| |
|
| |
|
| |
|
| |
| | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | |
| | | | | | | | | | |
Credit and short-term loans from banking institutions, net | | | 7,722 | | | (524 | ) | | (16 | ) |
Receipt of long-term credit from banking institutions | | | 20,303 | | | - | | | - | |
Repayment of long-term credit from banking institutions | | | (5,333 | ) | | (1,347 | ) | | (1,329 | ) |
Cost of company shares held by subsidiary | | | (21,000 | ) | | - | | | - | |
| |
|
| |
|
| |
|
| |
Net cash flows provided by (used in) financing activities | | | 1,692 | | | (1,871 | ) | | (1,345 | ) |
| |
|
| |
|
| |
|
| |
| | | | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | 446 | | | (160 | ) | | 57 | |
| |
|
| |
|
| |
|
| |
| | | | | | | | | | |
| | | | | | | | | | |
Increase in cash and cash equivalents | | | (1,310 | ) | | (2,362 | ) | | 1,125 | |
| | | | | | | | | | |
Balance of cash and cash equivalents - beginning of the year | | | 8,742 | | | 11,104 | | | 9,979 | |
| |
|
| |
|
| |
|
| |
Balance of cash and cash equivalents - end of the year | | | 7,432 | | | 8,742 | | | 11,104 | |
| |
|
| |
|
| |
|
| |
The accompanying notes are an integral part of the consolidated financial statements.
- 6 -
CORAL WORLD INTERNATIONAL LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS (cont.)
Appendix A: Acquisition of subsidiary
| | | | | | | | | | |
| | US dollars | |
|
|
|
|
| | Year ended December 31, | |
(in thousands) | | 2006 | | 2005 | | 2004 | |
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Working capital (excluding cash and cash equivalents, net) | | | (2,233 | ) | | - | | | - | |
Property and equipment, net | | | (27,384 | ) | | - | | | - | |
Investment in an affiliated company | | | 11,998 | | | - | | | - | |
Long-term bank loans | | | 19,285 | | | - | | | - | |
Minority interest | | | (498 | ) | | - | | | - | |
| |
|
| |
|
| |
|
| |
| | | 1,168 | | | - | | | - | |
| |
|
| |
|
| |
|
| |
Supplementary disclosure of cash flow information
| | | | | | | | | | |
| | US dollars | |
|
|
|
|
| | Year ended December 31, | |
(in thousands) | | 2006 | | 2005 | | 2004 | |
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Interest | | | 1,756 | | | 312 | | | 419 | |
| |
|
| |
|
| |
|
| |
| | | | | | | | | | |
Income taxes | | | 1,967 | | | 120 | | | 586 | |
| |
|
| |
|
| |
|
| |
The accompanying notes are an integral part of the consolidated financial statements.
- 7 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
| | | |
NOTE 1 – | SIGNIFICANT ACCOUNTING POLICIES |
| | | |
| A. | General |
| | | |
| | 1. | Coral World International Ltd. (hereinafter – “CWI”) was incorporated on December 3, 1987 under the laws of the Island of Guernsey, Channel Islands, for purposes of owning and operating marine parks in various locations. Until May 2006, CWI was owned 50% by Ampal-American Israel Corporation and 50% by Marine Parks Holding Ltd. During May 2006, the subsidiary Red Sea Underwater Observatory Ltd. (hereunder: “RSUO”), paid an amount of NIS 94,500 thousand (US$ 21 million) to Ampal-American Israel Corporation in respect of its shares. |
| | | |
| | | In 2005, the subsidiary held 40% of the shares in Palma Aquarium Holdings B.V. (hereinafter: “Palma”) during the third quarter of 2006 purchased an additional 15% of Palma in an amount of €852 thousand. Since that date, the financial statements of Palma are consolidated with those of the Company. |
| | | |
| | | As used in these financial statements, the term “Company” refers to Coral World International Ltd. and its subsidiaries. |
| | | |
| | | A list of the Company’s investees can be found in the Appendix at the end of these financial statements. |
| | | |
| | 2. | Functional currency |
| | | |
| | | The accompanying financial statements have been prepared in US dollars (“dollars” or “$”). Substantially all of the revenues of CWI’s subsidiaries are received, and substantially all of their operating costs are incurred, in local currencies. The functional currency of CWI is the US dollar and the functional currencies of its subsidiaries are the local currencies in which each such entity operates. The financial statements of the subsidiaries are translated into US dollars in accordance with the principles set forth in Statement of Financial Accounting Standards (“FAS”) No. 52 of the Financial Accounting Standards Board of the United States (“FASB”). Assets and liabilities are translated from the local currencies to dollars at year-end exchange rates. Income and expense items are translated at average exchange rates during the year. |
| | | |
| | | Gains or losses resulting from translation are included under the caption “accumulated other comprehensive loss”. |
| | | | | | | | | | | | | |
| | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | Year ended December 31, | |
| | | | | 2006 | | 2005 | | 2004 | |
| | |
|
|
|
|
|
|
|
|
|
| | | Exchange rates of certain currencies to the US dollar | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | - New Israeli shekel | | | 0.237 | | | 0.217 | | | 0.232 | |
| | | | | | | | | | | | | |
| | | - Australian dollar | | | 0.790 | | | 0.734 | | | 0.779 | |
| | | | | | | | | | | | | |
| | | - Euro | | | 1.317 | | | 1.183 | | | 1.364 | |
| | | |
| | 3. | Accounting principles |
| | | |
| | | The consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States (US GAAP). |
| | | |
| | 4. | Use of estimates in the preparation of financial statements |
| | | |
| | | The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. |
- 8 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| | | |
NOTE 1 – | SIGNIFICANT ACCOUNTING POLICIES (cont.) |
| | | |
| B. | Principles of consolidation |
| | |
| | The consolidated financial statements include the accounts of the Company and its subsidiaries. In these financial statements, the term “subsidiary” refers to a company in which the Company exerts control of more than 50% and the financial statements of which are consolidated with those of the Company. Significant intercompany transactions and balances were eliminated in the consolidation; profits from intercompany sales, not yet realized outside the Group, were also eliminated. |
| | | |
| C. | Cash and cash equivalents |
| | | |
| | The Company considers all highly liquid investments to be cash equivalents. These include short-term (up to three month) bank deposits that are not restricted as to withdrawal or use, and short-term debentures, with original periods to maturity of not more than three months. |
| | | |
| D. | Concentration of credit risks – allowance for doubtful accounts |
| | | |
| | Most of the Company’s revenues are earned in Israel, Australia and Hawaii, and derive from a large number of customers. |
| | | |
| | In general, the exposure to the concentration of credit risks relating to trade receivables is limited, due to the relatively large number of customers and their wide geographic distribution. |
| | | |
| | The allowance for doubtful debts is calculated specifically for each debt, the collection of which is considered by management to be doubtful. |
| | | |
| E. | Inventories |
| | | |
| | Inventories are mainly jewelry, souvenirs and other goods, and are stated at the lower of cost or market. Cost is determined on the “first-in first-out” basis. |
| | | |
| F. | Investment in affiliated company |
| | | |
| | Investments in companies in which the Company has significant influence (ownership interest of between 20% and 50%) but less than a controlling interest, which are not subsidiaries, are accounted for by the equity method. Revenues from intercompany sales, not yet realized outside of the Company, were eliminated. |
| | | |
| G. | Property and equipment |
| | | |
| | Property and equipment are stated at cost, net of related investment grants. The assets are depreciated by the straight-line method, on the basis of their estimated useful life. |
| | | |
| | The Company’s property and equipment are reviewed for impairment in accordance with Statement of Financial Accounting Standards No. 144 “Accounting for the Impairment or Disposal of Long-Lived Assets” (“SFAS No. 144”) whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the future undiscounted cash flows expected to be generated by the assets. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. |
- 9 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| | | | |
NOTE 1 – | SIGNIFICANT ACCOUNTING POLICIES (cont.) | |
| | | | |
| H. | Deferred income taxes | |
| | | | |
| | Deferred income taxes are determined utilizing the asset and liability method based on the estimated future tax effects of differences between the financial accounting and the tax bases of assets and liabilities under the applicable tax law. Deferred tax balances are computed using the tax rates expected to be in effect at the time when these differences reverse. Valuation allowances in respect of the deferred tax assets are provided if, based upon the weight of available evidence, it is more likely than not that all or a portion of the deferred income tax assets will not be realized. | |
| | | | |
| | As stated in Note 18D, the Israeli subsidiary has been granted “approved enterprise” status and, accordingly, upon distribution of dividends by this subsidiary to the Company, such dividends may be subject to tax. The Company does not intend on causing dividend distribution from this subsidiary. Accordingly, no additional tax has been taken into account in respect of such dividends. | |
| | | | |
| | Taxes which would apply in the event of disposal of investments in subsidiaries (all foreign subsidiaries) have not been taken into account in computing the deferred taxes, as it is the Company’s policy to continue holding these investments, not to realize them. | |
| | | | |
| I. | Revenue recognition |
| | | | |
| | 1. | Revenue from admission fees is recognized upon entrance of visitors to sites managed by the Company’s subsidiaries. |
| | | | |
| | 2. | Revenue from sales of merchandise is recognized when merchandise is supplied to the customer. |
| | | | |
| | 3. | Revenue from commissions is recognized upon sale of the “attraction” in respect of which the commission is received. |
| | | | |
| | | | |
| J. | Advertising expenses |
| | | |
| | Advertising expenses are charged to income as incurred. |
| | | |
| K. | Foreign currency transactions and balances |
| | | |
| | Balances denominated in, or linked to, foreign currency are stated on the basis of the exchange rates prevailing at the balance sheet date. For foreign currency transactions included in the statement of income, the exchange rates at transaction dates are used. Transaction gains or loses arising from changes in the exchange rates used in the translation of such balances are carried to financial income or expenses. |
| | | |
| L. | Earnings per share |
| | | |
| | Basic earnings per share are computed by dividing net income by the weighted average number of all management and preferred shares outstanding during the year. |
| | | |
| | Diluted earnings per share are not presented, since the Company has no potential shares. |
| | | |
| M. | Reclassifications |
| | | |
| | Certain comparative figures have been reclassified to conform to the current year presentation. |
| | |
- 10 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| | | |
NOTE 1 – | SIGNIFICANT ACCOUNTING POLICIES (cont.) |
| | | |
| N. | Comprehensive income (loss) |
| | | |
| | Comprehensive income (loss), presented in shareholders’ equity, includes, in addition to net income (loss), translation adjustments of financial statements of subsidiaries and affiliated companies. |
| | | |
| O. | Recently issued accounting pronouncements |
| | |
| | FAS 155 “Accounting for Certain Hybrid Financial Instruments” |
| | |
| | In February 2006, the FASB issued FAS 155,Accounting for certain Hybrid Financial Instruments, an amendment of FASB statements No. 133 and 140. This statement permits fair value measurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. |
| | | |
| | This statement shall be effective for all financial instruments acquired or issued, or subject to remeasurement (new basis) after the beginning of an entity’s first fiscal year that begins after September 15, 2006. Earlier adoption is permitted as of the beginning of an entity’s fiscal year, provided that no interim period financial statements have been issued for the financial year. |
| | |
| | The Company does not expect the adoption of this Statement to have a material impact on its financial position and results of operations. |
| | |
| | FAS 156 “Accounting for Servicing of Financial Assets” |
| | |
| | In March 2006, the FASB issued FAS No. 156, “Accounting for Servicing of Financial Assets” (FAS 156). The statement amends FAS No. 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities,” with respect to the accounting for separately recognized servicing assets and servicing liabilities. Consistent with FAS No. 140, FAS 156 requires companies to recognize a servicing asset or servicing liability each time it undertakes an obligation to service a financial asset by entering into a service contract. However, the Statement permits a company to choose either the amortized cost method or fair value measurement method for each class of separately recognized servicing assets. The Statement is effective as of the beginning of a company’s first fiscal year after September 15, 2006. Earlier adoption is permitted as of the beginning of an entity’s fiscal year, provided the entity has not yet issued financial statements, including interim financial statements. The Company plans to adopt FAS 156 at the beginning of 2007 and does not expect the adoption of this Statement to have a material impact on its financial position and results of operations. |
| | |
| | FIN 48 “Accounting for Uncertainty in Income Taxes–an interpretation of FASB Statement No. 109” |
| | |
| | In July 2006, the FASB issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes–an interpretation of FASB Statement No. 109” (“FIN 48”), which clarifies the accounting for uncertainty in tax positions. This Interpretation requires that the Company recognizes in its financial statements the impact of a tax position, if that position will more likely than not be sustained upon examination, based on the technical merits of the position. The provisions of FIN 48 are effective as of the beginning of the 2007 calendar year, with the cumulative effect of the change in accounting principle recorded as an adjustment to opening retained earnings. The Company does not expect the adoption of this Statement to have a material impact on its financial position and results of operations. |
- 11 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| | |
NOTE 1 – | SIGNIFICANT ACCOUNTING POLICIES (cont.) |
| | |
| O. | Recently issued accounting pronouncements (cont.) |
| | |
| | FAS 157 “Fair Value Measurements” |
| | |
| | In September 2006, the FASB issued FAS No. 157, “Fair Value Measurements”. This statement clarifies the definition of fair value, establishes a framework for measuring fair value, and expands the disclosures on fair value measurements. FAS No. 157 is effective for fiscal years beginning after November 15, 2007. The Company has not determined the impact, if any, the adoption of this statement will have on its financial position and results of operations. |
| | |
| | FAS 158 “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans–an amendment of FAS Statements No. 87, 88, 106 and 132(R)” |
| | |
| | In September 2006, the FASB issued FAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans–an amendment of FAS Statements No. 87, 88, 106 and 132(R)”. FAS No. 158 requires the recognition of the funded status of a defined benefit plan in the statement of financial position, requires that changes in the funded status be recognized through comprehensive income, changes the measurement date for defined benefit plan assets and obligations to the entity’s fiscal year end and expands disclosures. The recognitions and disclosures under FAS No. 158 are required as of the end of the fiscal year ending after June 15, 2007, for non-public entities. A non-public entity is also required to certain disclosures in the notes to the financial statements for a fiscal year ending after December 15, 2006, but before June 16, 2007. The new measurement date is effective for fiscal years ending after December 15, 2008. The Company is in the process of evaluating the impact of FAS No. 158 on its financial position and results of operations. |
| | |
| | FAS 159 “The Fair Value Option for Financial Assets and Financial Liabilities - Including an amendment of FASB Statement No. 115” (“SFAS No. 159”) |
| | |
| | In February 2007, the FASB issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities - Including an amendment of FASB Statement No. 115” (“SFAS No. 159”). This pronouncement permits all entities to choose to elect, at specified election dates, to measure eligible financial instruments at fair value. An entity shall report unrealized gains and losses on items for which the fair value option has been elected in earnings at each subsequent reporting date, and recognize upfront costs and fees related to those items in earnings as incurred and not deferred. SFAS No. 159 applies to fiscal years beginning after November 15, 2007, with early adoption permitted for an entity that has also elected to apply the provisions of SFAS No. 157. An entity is prohibited from retrospectively applying SFAS No. 159, unless it chooses early adoption. The company is currently assessing the impact of SFAS No. 159 on its consolidated financial position and results of operations. |
| | |
NOTE 2 – | CASH AND CASH EQUIVALENTS |
| |
| Composition: |
| | | | | | | | |
| | | US dollars | |
|
|
|
|
|
| | | December 31, | |
| (in thousands) | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
| | | | | | | | |
| NIS | | | 109 | | | 251 | |
| US dollar | | | 3,696 | | | 4,019 | |
| Australian dollar | | | 1,494 | | | 1,858 | |
| Euro | | | 2,133 | | | 2,614 | |
| | |
|
| |
|
| |
| | | | 7,432 | | | 8,742 | |
| | |
|
| |
|
| |
- 12 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| |
NOTE 3 – | TRADE ACCOUNTS RECEIVABLE |
| |
| Composition: |
| | | | | | | | |
| | | US dollars | |
|
|
|
|
|
| | | December 31, | |
| (in thousands) | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
| | | | | | | | |
| Open accounts | | | 682 | | | 540 | |
| Credit card companies | | | 619 | | | 555 | |
| Post-dated checks | | | 89 | | | 102 | |
| | |
|
| |
|
| |
| | | | 1,390 | | | 1,197 | |
|
| Less – allowance for doubtful debts | | | (32 | ) | | (30 | ) |
| | |
|
| |
|
| |
| | | | 1,358 | | | 1,167 | |
| | |
|
| |
|
| |
| |
NOTE 4 – | OTHER ACCOUNTS RECEIVABLE |
| | | | | | | | |
| | | US dollars | |
|
|
|
|
|
| | | December 31, | |
| (in thousands) | | 2006 | | 2005 | |
|
|
|
|
|
|
|
| | | | | | | | |
| Employees | | | 118 | | | 151 | |
| Institutions | | | 2,614 | | | 46 | |
| Prepaid expenses | | | 698 | | | 459 | |
| Deferred taxes | | | 35 | | | 30 | |
| Loan to minority in consolidated company (*) | | | 100 | | | - | |
| Others | | | 469 | | | 308 | |
| | |
|
| |
|
| |
| | | | 4,034 | | | 994 | |
| | |
|
| |
|
| |
| | |
| (*) | Represents an amount denominated in US dollars bearing interest at a rate of 6.63% per annum. The loan maturity is during fiscal year 2007. |
| | |
NOTE 5 – | INVESTMENT IN AFFILIATED COMPANY |
| | |
| A. | Palma Aquarium Holding B.V. (Palma) |
| | |
| | In 2005, the subsidiary held 40% of the shares in Palma and during the third quarter of 2006 purchased an additional 15% of Palma in an amount of €852 thousand. Since that date, the financial statements of Palma are consolidated with those of the Company. |
| | |
| | The balance of the investment in Palma as of December 31, 2005 was US$ 10,331 thousand, of which US$ 10,744 thousand is in respect of a loan granted to Palma in stages, from 2002 to 2005. |
| | |
| | Summary financial information of Palma: |
| | | | | | | | |
| | | US dollars | |
|
|
|
|
|
| | | December 31, | |
| (in thousands) | | 2006 | | 2005 | |
|
|
|
|
|
|
|
| | | | | | | | |
| Current assets | | | - | | | 4,811 | |
| Property and equipment | | | - | | | 17,030 | |
| Other assets | | | - | | | 3,450 | |
| | |
|
| |
|
| |
| Total assets | | | - | | | 25,298 | |
| | |
|
| |
|
| |
| | | | | | | | |
| Total liabilities | | | - | | | 26,328 | |
| | |
|
| |
|
| |
| | |
| B. | See Note 17 regarding an affiliated company held by the Company in the past. |
- 13 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| | |
NOTE 6 – | PROPERTY AND EQUIPMENT, NET |
| | |
| A. | Composition: |
| | | | | | | | |
| | | US dollars | |
|
|
|
|
|
| | | December 31, | |
| (in thousands) | | 2006 | | 2005 | |
|
|
|
|
|
|
|
| | | | | | | | |
| Buildings & installations | | | 77,475 | | | 37,669 | |
| Machinery, equipment and sailing vessels | | | 3,278 | | | 3,181 | |
| Office equipment & furniture | | | 1,870 | | | 1,678 | |
| Motor vehicles | | | 213 | | | 207 | |
| | |
|
| |
|
| |
| | | | 82,836 | | | 42,735 | |
|
| Less – accumulated depreciation | | | (30,829 | ) | | (27,670 | ) |
| | |
|
| |
|
| |
| | | | 52,007 | (*) | | 15,065 | |
| | |
|
| |
|
| |
| | | |
| | In the years ended December 31, 2006, 2005 and 2004, depreciation expenses were US$ 2,849 thousand, US$ 2,799 thousand and US$ 3,052 thousand, respectively, and additional equipment was purchased in amounts of US$ 11,298 thousand, US$ 801 thousand and US$ 536 thousand, respectively. |
| | | |
| | (*) | In respect of property and equipment of a subsidiary acquired during 2006, see Consolidated Statements of Cash Flows – Appendix A. |
| | | |
| B. | Leased lands |
| | | |
| | 1. | The Eilat park is located on land leased by Red Sea Underwater Observatory Ltd. (RSUO), under an agreement with the Israel Lands Administration, for a period of 49 years, from October 20, 1974 until October 19, 2023, with an option for an additional 49 years. |
| | | |
| | | Under another lease agreement with the Israel Lands Administration, RSUO leased a plot in the Eilat Tourist Center for a 49 year period, from May 5, 1991 until May 4, 2040, with an option for another 49 year period. RSUO erected a store on the plot, covering an area of 24 square meters. |
| | | |
| | 2. | The marine park in Perth, Australia is located on a parcel of land leased from the Australian Government for a 21-year period, beginning in 1987, with an option for an additional 21-year period. |
| | | |
| | | Exercise of the option has been approved by the Company’s board of directors and is currently in the process of being implemented. |
| | | |
| C. | Depreciation rates |
| | |
| | % |
| | |
| Buildings and installations | 4 |
| | |
| Machinery, equipment and sailing vessels (mainly 10%) | 6 – 20 |
| | |
| Office equipment and furniture (mainly 20%) | 5 – 33 |
| | |
| Motor vehicles | 15 |
- 14 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| | |
NOTE 7 – | DEFERRED INCOME TAXES |
| | |
| A. | Deferred income taxes: |
| | | | | | | | |
| | | US dollars | |
|
|
|
|
|
| | | December 31, | |
| (in thousands) | | 2006 | | 2005 | |
|
|
|
|
|
|
|
| | | | | | | | |
| Short-term deferred tax assets – net: | | | | | | | |
| | | | | | | | |
| Provisions for employee related obligations | | | 35 | | | 30 | |
| Other | | | - | | | - | |
| | |
|
| |
|
| |
| | | | 35 | | | 30 | |
| | |
|
| |
|
| |
| | | | | | | | |
| Valuation allowance – in respect of carryforward losses and deductions that may not be utilized | | | - | | | - | |
| | |
|
| |
|
| |
| | | | 35 | | | 30 | |
| | |
|
| |
|
| |
| | | | | | | | |
| | | | | | | | |
| Long-term deferred tax assets (liabilities) – net: | | | | | | | |
|
| Property, plant and equipment | | | (1,076 | ) | | (2,435 | ) |
| Provisions for employee related obligations | | | 156 | | | 139 | |
| Timing difference for long-term and carryforward losses and deductions | | | 196 | | | 2,558 | |
| In respect of tax losses of an “approved enterprise” carried forward | | | 229 | | | 210 | |
| | |
|
| |
|
| |
| | | | (495 | ) | | 472 | |
| Valuation allowance – in respect of carryforward losses and deductions that may not be utilized | | | - | | | - | |
| | |
|
| |
|
| |
| | | | (495 | ) | | 472 | |
| | |
|
| |
|
| |
| | | | (460 | ) | | 502 | |
| | |
|
| |
|
| |
| | |
| B. | Presented in the balance sheet as follows: |
| | | | | | | | |
| | | US dollars | |
|
|
|
|
|
| | | December 31, | |
| (in thousands) | | 2006 | | 2005 | |
|
|
|
|
|
|
|
| | | | | | | | |
| Current assets | | | 35 | | | 30 | |
| Long-term assets | | | 341 | | | 472 | |
| Long-term liabilities | | | (836 | ) | | - | |
| | |
|
| |
|
| |
| | | | (460 | ) | | 502 | |
| | |
|
| |
|
| |
| | |
| C. | Carryforward tax losses |
| | |
| | Carryforward tax losses of an Israeli subsidiary as of December 31, 2006 amount to US$ 2 million. |
- 15 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| | |
NOTE 8 – | CREDIT FROM BANKING INSTITUTIONS |
| | |
| A. | Composition: |
| | | | | | | | | | |
| | | | | US dollars | |
|
|
|
|
|
|
|
| | | Interest rate as of | | December 31, | |
| (in thousands) | | 2006 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
| | | % | | | | | | | |
| Bank credit – unlinked | | 5.25 | | | 1,397 | | | 566 | |
| Short-term loans – unlinked | | 6.5 | | | 71 | | | 109 | |
| Short-term loans – dollar linked | | 5.8 | | | 7,000 | | | - | |
| Current maturities of long-term loans | | | | | 1,927 | | | 5,039 | |
| | | | |
|
| |
|
| |
| | | | | | 10,395 | | | 5,714 | |
| | | | |
|
| |
|
| |
| | |
| B. | Lines of credit |
| | |
| | Unutilized short-term credit lines of the Company and its subsidiaries as of December 31, 2006, totaled US$ 3,023 thousand. |
| | |
| C. | Liens – see Note 12B. |
| | |
NOTE 9 – | ACCOUNTS PAYABLE AND ACCRUALS – OTHER |
| | |
| Composition: |
| | | | | | | | |
| | | US dollars | |
|
|
|
|
|
| | | December 31, | |
| (in thousands) | | 2006 | | 2005 | |
|
|
|
|
|
|
|
| | | | | | | | |
| Advances from customers | | | 107 | | | 59 | |
| Employees and institutions in respect thereof | | | 947 | | | 671 | |
| Institutions | | | 284 | | | 1,118 | |
| Accrued expenses | | | 529 | | | 193 | |
| Others | | | 159 | | | 267 | |
| | |
|
| |
|
| |
| | | | 2,026 | | | 2,308 | |
| | |
|
| |
|
| |
| | |
NOTE 10 – | LONG-TERM LOANS |
| | |
| A. | Composition: |
| | | | | | | | | | |
| | | | | US dollars | |
|
|
|
|
|
|
|
| | | Interest rate as of | | December 31, | |
| (in thousands) | | 2006 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
| | | % | | | | | | | |
| | | | | | | | | | |
| Banks – | | | | | | | | | |
| | | | | | | | | | |
| Euro (1) | | Euribor+1.75 | | | 17,748 | | | 239 | |
| US dollar (2) | | Libor+1.6 | | | 5,933 | | | 4,800 | |
| US dollar (3) | | Libor+2.25 | | | 10,000 | | | - | |
| Australian dollar | | 7.65 | | | 575 | | | 773 | |
| | | | | | | | | | |
| Shareholders of consolidated companies – Euro | | Libor+1.875 | | | 7,168 | | | 320 | |
| | | | |
|
| |
|
| |
| | | | | | 41,424 | | | 6,132 | |
| | | | | | | | | | |
| Less:current maturities | | | | | (1,927 | ) | | (5,039 | ) |
| | | | |
|
| |
|
| |
| | | | | | 39,497 | | | 1,093 | |
| | | | |
|
| |
|
| |
- 16 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| |
NOTE 10 – | LONG-TERM LOANS (cont.) |
| | | |
| A. | (cont.) |
| | |
| | 1. | A Euro loan in an amount of € 13,464 thousand, repayable in 39 equal quarterly installments commencing in March 2008, and one quote of 20% of the total on the date of expiration. In connection with this loan, a subsidiary undertook the following conventions: - Debt service cover ratio (RCSD):1.25 during the entire period of operations. |
| | | |
| | 2. | A dollar loan in an amount of US$6,000 thousand, payable in equal monthly installments commencing in November 2006. The Credit Agreement requires the subsidiary to comply with certain financial conditions, including (a) Debt Service Coverage Ratio of not less than 3.0 to one; (b) Adjusted Equity of not less than $6,000,000 as of December 31, 2006 and $7,000,000 as of December 31, 2007 and thereafter; (c) Net Cash Reserve of not less than $1,000,000. As of December 31, 2006, the Company has complied with the financial covenants contained in the Credit Agreement. An ALTA-insured first mortgage and a first lien on all leases, rents, other income, and tangible property are pledged as collateral under the terms of this Agreement. |
| | | |
| | 3. | A dollar loan in an amount of US$10,000 thousand, repayable in four equal annual installments commencing in September 2007. In connection with this loan, the subsidiary undertook that during the initial loan utilization period, its total tangible shareholders’ equity (as defined below) would not fall below NIS 100 million (US$23.7 million) and that it would not fall below 25% of the Company’s consolidated balance sheet, as presented in the Company’s consolidated financial statements. |
| | | |
| | | The term “tangible shareholders’ equity” is defined as its paid-in capital, plus retained earnings, plus capital notes and various capital reserves, plus the balance of shareholder loans to the Company and/or loans granted to the Company on behalf of shareholders (including loans taken by the Company from the bank against deposits made by shareholders or anyone on behalf of the shareholders), less the balance of loans granted to shareholders, less the value of intangible assets such as goodwill, patents, etc., less investments in the Company. |
| | | |
| | | The subsidiary undertook that during the initial utilization period of the loan, it will be in possession of a shareholders loan in an amount of US$6 million that was placed/will be placed at the disposal of the Company, including funds deriving from interest and linkage on these loans. For purposes of this item, a loan taken by the Company against deposits made in Union Bank by shareholders or parties on their behalf will be considered as a shareholders loan. |
| | | |
| | | As of the date of the financial statements, the subsidiary was in compliance with the aforementioned undertaking. |
| | | | | |
| | | US dollars | |
|
|
|
|
|
| | | | December 31, 2006 | |
|
|
|
|
|
|
|
| First year – current maturities | | | 1,927 | |
| Second year | | | 4,270 | |
| Third year | | | 4,354 | |
| Fourth year and thereafter | | | 23,705 | |
| | |
|
| |
| | | | 34,256 | |
|
| No repayment date has been set | | | 7,168 | |
| | |
|
| |
| | | | 41,424 | |
| | |
|
| |
- 17 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| |
NOTE 11 – | LIABILITY FOR EMPLOYEE RIGHTS UPON RETIREMENTS |
| | |
| A. | Israeli labor laws generally require payment of severance pay upon dismissal of an employee or upon termination by the employee of employment in certain other circumstances. The severance pay liability of the Company to their employees, which reflects the undiscounted amount of the liability, is based upon the number of years of service and the latest monthly salary (one month’s salary for each year worked), and is partly funded by insurance policies and by regular deposits with recognized severance pay funds. |
| | |
| | The Company may make withdrawals from the amounts funded only for the purpose of paying severance pay. |
| | |
| | Consolidated subsidiaries in Australia deposit 8% of their employees’ salaries into recognized pension funds. This is the minimum required by Australian law. |
| | |
| B. | The liability for employee severance pay includes, as of December 31, 2006, an amount of US$ 569 thousand, which represents the liability to a former employee. |
| | |
| | This debt is being paid-off in fixed monthly installments and is expected to be totally repaid through 2017. |
| | |
| C. | Retirement plan |
| | |
| | On January 1, 2003, the Hawaiian subsidiary adopted a 401(k) retirement savings plan for all eligible employees who satisfy age and length of service requirements. Eligible employees may make annual contributions limited to the total amount deductible under applicable provisions of the Internal Revenue Code. |
| | |
| | On January 1, 2005, the Hawaiian subsidiaries amended the 401(k) retirement savings plan to include a Cash or Deferred Profit Sharing Plan as authorized under the Internal Revenue Code. Employer contributions to this plan amounted to US$ 36,306 and US$ 34,597 for 2006 and 2005, respectively. |
| |
NOTE 12 – | CONTINGENT LIABILITIES, COMMITMENTS AND LIENS |
| | | |
| A. | Commitments |
| | | |
| | 1. | Agreement with the Israel Nature Reserve Authority |
| | | |
| | | RSUO entered into an agreement with the Israel Nature Reserve Authority (hereafter: “the Authority”) on February 26, 1973, whereby the RSUO received sole rights to build a tourist site in the Eilat Nature Reserve and the right of first refusal should the Authority grant permission to set up another underwater observatory in the Red Sea. The agreement has been amended several times, in light of RSUO’s requests to expand the park and to add additional attractions. The last such amendment was on December 1, 1992. |
| | | |
| | | RSUO’s agreement with the Authority is subject to the lease agreement between the Company and the Israel Lands Administration regarding the area in which the site is located (see Note 6B). |
| | | |
| | | Under the agreement, RSUO undertook to implement reasonable steps to ensure that nothing would be done at the site that would cause damage to or be of a nuisance to the public. RSUO is responsible for any third party damage inflicted in the area of the site and for any damage or injury caused to the Authority, any of its employees or agents at the site or at any other place as a result of performance of RSUO’s work at the site or resulting from the operation of the site, if the damages were caused by RSUO, its employees or agents or by any visitors to the site. |
- 18 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| |
NOTE 12 – | CONTINGENT LIABILITIES, COMMITMENTS AND LIENS (cont.) |
| | | | |
| A. | Commitments (cont.) |
| | | |
| | 1. | Agreement with the Israel Nature Reserve Authority (cont.) |
| | | |
| | | Under the agreement, RSUO has to operate a site in the Eilat park seven days a week. |
| | | |
| | | The agreement is unlimited in time and leaves no room for the Authority to initiate any changes in the consideration RSUO is required to pay for its license under the agreement. Should RSUO wish to add certain activity to its activities in the Eilat park, it will have to obtain permission to do so from the Authority. |
| | | |
| | | In consideration for the license under the agreement, RSUO pays the Authority, as of the balance sheet date, the following: |
| | | |
| | | a. | 5.0% of the price of net admission revenue to the Eilat park. |
| | | | |
| | | b. | 2.5% of the receipts from restaurants and souvenir sales. |
| | | | |
| | | c. | 4% of the receipts from cruises. |
| | | | |
| | | d. | US$ 25,000 per annum as participation in the expenses of the Authority to employ a marine biologist engaged in the field of nature conservation. |
| | | | |
| | 2. | Agreements to sell “attractions” |
| | | | |
| | | A subsidiary entered into agreements to set up “attraction counters” (hereinafter – “usage rights agreements”). Under the usage rights agreements, the subsidiary rents space in which it will set up an attraction counter in the lobby of a hotel or a shopping mall, at which it will sell tickets to the Eilat Park and to other attractions in and around Eilat. The rental fee is computed as a percentage of sales, a flat fee, or some combination of the two methods. The subsidiary receives a commission on the sale of tickets to attractions. |
| | | | |
| B. | Liens |
| | | | |
| | 1. | A floating charge in an unlimited amount was registered by RSUO on all of its assets and on all income from the mortgaged assets, in favor of the State of Israel, to secure the repayment of investment grants received under the terms of the Israeli Law for the Encouragement of Capital Investment – 1959. |
| | | | |
| | 2. | A specific charge was registered on all RSUO’s property rights in the “Oceanarium” project within the underwater observatory in Eilat, block 40032, part of parcel 2, lot “a”, in favor of the First International Bank of Israel. |
| | | | |
| | 3. | A floating charge was registered on all the assets of Maui Ocean Center, Inc. (MOC), on the income from all the mortgaged assets and on all the subsidiary’s rights under agreements and insurance policies, in favor of Bank of Hawaii, in respect of a loan granted by the bank to MOC. As of December 31, 2006, the balance of the loan secured by this charge was $ 5,933 thousand. |
| | | | |
| | 4. | A fixed charge, unlimited in amount, was registered on all the equipment, documents, securities and intangible property rights of the Australian subsidiaries and a floating charge, unlimited in amount on all the assets of those companies, in favor of a bank, to secure the repayment of loans from that bank. As of December 31, 2006, the balance of the loans secured by these charges was $ 554 thousand. |
- 19 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| |
NOTE 12 – | CONTINGENT LIABILITIES, COMMITMENTS AND LIENS (cont.) |
| | |
| C. | Contingent liabilities |
| | |
| | Investment grant |
| | |
| | Certain of RSUO’s installations have received “approved enterprise” status under the Law for the Encouragement of Capital Investment – 1959. Should RSUO not be able to prove that the investments it made were carried out in accordance with the terms of the approved plans, the Israel Investment Center is entitled to demand repayment of the investment grants received, plus interest and linkage differentials from the date the grants were received. Furthermore, RSUO will have to repay any tax benefits it received (accelerated depreciation and lower tax rates). As of the date of the preparation of the financial statements, RSUO has not received all the final permits from the Investment Center. In the opinion of RSUO management, RSUO is in compliance with the stipulated terms. |
| | |
NOTE 13 – | SHAREHOLDERS’ EQUITY |
| |
| A. | The “A” and “B” management shares are the only voting shares and hold equal voting rights. The holders of a majority of the “A” management shares elect one-half of the Board and the holders of a majority of the “B” management shares elect the other half. The “C” Preference Shares have no rights except to receive dividends, if declared. |
| | |
| B. | See Note 1A. |
| | | | | | | | | | | |
| | | US dollars | |
|
|
|
|
|
| | | Year ended December 31, | |
| (in thousands) | | 2006 | | 2005 | | 2004 | |
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | |
| Payroll and related expenses | | | 4,435 | | | 3,780 | | | 3,800 | |
| Depreciation and amortization | | | 2,464 | | | 2,393 | | | 2,644 | |
| Consumption of inventory | | | 4,317 | | | 4,113 | | | 3,354 | |
| Royalties to the Nature Reserves Authority (*) | | | 262 | | | 220 | | | 233 | |
| Others | | | 2,275 | | | 2,539 | | | 2,632 | |
| | |
|
| |
|
| |
|
| |
| | | | 13,753 | | | 13,045 | | | 12,663 | |
| | |
|
| |
|
| |
|
| |
| |
NOTE 15 – | SELLING EXPENSES |
| | | | | | | | | | | |
| | | US dollars | |
|
|
|
|
|
| | | Year ended December 31, | |
| (in thousands) | | 2006 | | 2005 | | 2004 | |
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | |
| Advertising | | | 1,112 | | | 1,091 | | | 1,391 | |
| Payroll and related expenses | | | 674 | | | 626 | | | 641 | |
| Others | | | 498 | | | 422 | | | 411 | |
| | |
|
| |
|
| |
|
| |
| | | | 2,284 | | | 2,139 | | | 2,443 | |
| | |
|
| |
|
| |
|
| |
- 20 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| |
NOTE 16 – | GENERAL AND ADMINISTRATIVE EXPENSES |
| | | | | | | | | | | |
| | | US dollars |
|
|
| | | Year ended December 31, |
| (in thousands) | | 2006 | | 2005 | | 2004 | |
|
|
| |
| Payroll and related expenses | | | 3,324 | | | 3,256 | | | 3,085 | |
| Depreciation and amortization | | | 399 | | | 406 | | | 1,458 | |
| Others | | | 3,177 | | | 2,068 | | | 2,274 | |
| | |
|
| |
|
| |
|
| |
| | | | 6,900 | | | 5,730 | | | 6,817 | |
| | |
|
| |
|
| |
|
| |
| |
NOTE 17 – | OTHER EXPENSES, NET |
| | | | | | | | | | | |
| | | US dollars |
|
|
| | | Year ended December 31, |
| (in thousands) | | 2006 | | 2005 | | 2004 | |
|
|
| |
| Gain on sale of fixed assets | | | 15 | | | 1 | | | 18 | |
| Loss from disposal of investment in an affiliated company (*) | | | - | | | (145 | ) | | (46 | ) |
| Severance pay to a former employee (see Note 11B) | | | - | | | (584 | ) | | - | |
| Expenses for prior years | | | (302 | ) | | - | | | - | |
| | |
|
| |
|
| |
|
| |
| | | | (287 | ) | | (728 | ) | | (28 | ) |
| | |
|
| |
|
| |
|
| |
| | |
| (*) | In 1999, RSUO, together with others, established a company named Amazing World Ltd. (hereinafter – “Amazing”), which set up a tourist attraction in Eliat. RSUO held 33% of the share capital of Amazing. |
| | |
| | During 2004, Amazing was liquidated. In 2005 and 2004, RSUO paid amounts of US$ 145 thousand and US$ 46 thousand, respectively, in excess of its investment in Amazing. |
| | |
| | As at December 31, 2005, RSUO does not have any liabilities or guarantees in respect to Amazing. |
| | | | | | | | | | | |
| | | US dollars |
|
|
| | | Year ended December 31, |
| (in thousands) | | 2006 | | 2005 | | 2004 | |
|
|
| |
| Current taxes | | | (961 | ) | | (1,182 | ) | | (619 | ) |
| Deferred taxes | | | (836 | ) | | (221 | ) | | 762 | |
| Previous years | | | 120 | | | (130 | ) | | (221 | ) |
| | |
|
| |
|
| |
|
| |
| | | | (1,677 | ) | | (1,533 | ) | | (78 | ) |
| | |
|
| |
|
| |
|
| |
- 21 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| |
NOTE 18 – | TAXES ON INCOME (cont.) |
| | |
| B. | Reconciliation of income tax presented in the financial statements to the theoretical tax computed at the average tax rate in the countries in which the Company operates: |
| | | | | | | | | | | |
| | | US dollars |
|
|
| | | Year ended December 31, |
| (in thousands) | | 2006 | | 2005 | | 2004 | |
|
|
| |
| Income before taxes on income | | | 6,014 | | | 3,284 | | | 1,880 | |
|
| Average tax rate | | | 0 | % | | 0 | % | | 0 | % |
| | |
|
| |
|
| |
|
| |
| Taxes on income at statutory tax rates | | | - | | | - | | | - | |
|
| Amounts in respect of which no deferred taxes were recorded | | | - | | | (139 | ) | | (1,150 | ) |
| Capitalized income | | | (106 | ) | | 397 | | | 204 | |
| Benefit granted in respect of Eilat residency | | | - | | | (77 | ) | | (83 | ) |
| Income from “approved enterprise” | | | - | | | - | | | - | |
| Capital gain | | | 5 | | | 51 | | | (6 | ) |
| Non-deductible expenses | | | 111 | | | 40 | | | 12 | |
| Taxes in respect of prior years | | | (120 | ) | | 130 | | | 221 | |
| Tax rate differentials | | | 2,061 | | | 1,117 | | | 905 | |
| Other differentials including those in respect of the Israeli Inflationary Tax Law | | | (274 | ) | | 14 | | | (25 | ) |
| | |
|
| |
|
| |
|
| |
| | | | 1,677 | | | 1,533 | | | 78 | |
| | |
|
| |
|
| |
|
| |
| | | |
| C. | Tax assessments |
| | |
| | RSUO has received tax assessments that are considered final, for the years up to and including the 2002 tax year. The other subsidiaries have not been assessed since incorporation. |
| | |
| D. | The provision in RSUO’s balance sheet was computed based on the fact that some of RSUO’s installations were recognized as “approved enterprises” and are entitled to reduced tax rates and accelerated depreciation for stipulated periods of time, in accordance with the Israeli Law for the Encouragement of Capital Investments – 1959. The following is a tabulation of the benefits granted under the approved plan: |
|
| | 1. | Approved plan |
| | | | | | | |
| Date of permit (including addendum) | | Benefits track | | Status | | First benefit year |
|
|
| |
| 20.9.95 | | Grants | | Final implementation report submitted | | Not yet begun |
| | |
| 2. | Accelerated depreciation |
| | |
| | RSUO was entitled to accelerated depreciation in respect of buildings and equipment of approved enterprises at rates of 400% and 200% of the ordinary depreciation rates on these assets, respectively, for the first five years of the operation of the assets. |
| | |
| 3. | Reduced tax rates |
| | |
| | RSUO was liable for corporate tax at a rate of 10% (instead of 35%) on the taxable income attributable to the approved enterprises under the “grants” track for the entire benefits period, subject to the percentage of RSUO held by foreign investors. |
- 22 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| |
NOTE 19 – | TRANSACTIONS WITH RELATED AND INTERESTED PARTIES |
| | | | | | | | |
| | | US dollars |
|
|
| | | December 31, |
| (in thousands) | | 2006 | | 2005 | |
|
|
| |
| Long-term balance – related party | | - | | 914 | |
| | | | | | | | | | | |
| | | US dollars |
|
|
| | | Year ended December 31, |
| (in thousands) | | 2006 | | 2005 | | 2004 | |
|
|
| |
| Participation of related parties in expenses | | - | | 128 | | 138 | |
| |
NOTE 20 – | ADDITIONAL INFORMATION REGARDING FINANCIAL INSTRUMENTS |
| | |
| A. | The Company has financial assets which include, inter alia, cash and cash equivalents and accounts receivable and other debit balances, and financial liabilities which include, inter alia, short and long-term credit from banking institutions and other accounts payable. |
| | |
| | The fair value of the financial instruments included in the financial statements of the Company does not materially differ from their value as presented in the financial statements. |
| | |
| B. | The interest risk is the risk involved in changes in interest rates and the effect of such changes on the financial instruments presented as part of the short and long-term liabilities. See Notes 8 and 10. |
| | |
| C. | The Company operates internationally, which gives rise to exposure to risks from changes in foreign exchange rates in relation to the functional currencies of the applicable subsidiaries. |
- 23 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
Geographic segments:
| | | | | | | | | | | | | | | | | | | | | | |
| | US dollars | |
|
(in thousands) | | Year ended December 31, 2006 | |
|
| | Israel | | Netherlands(*) | | U.S.A. | | Australia | | Others | | Adjustments | | Total | |
| | | | | | | | | | | | | | | |
Revenues | | | 9,543 | | | - | | | 13,623 | | | 5,925 | | | 400 | | | (400 | ) | | 29,091 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Operating income | | | 764 | | | 101 | | | 3,893 | | | 802 | | | 307 | | | - | | | 5,867 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Financing income (expenses), net | | | (80 | ) | | (285 | ) | | 345 | | | 172 | | | (5 | ) | | - | | | 147 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | 695 | | | (184 | ) | | 2,738 | | | 789 | | | 303 | | | (411 | ) | | 3,930 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Short-term liabilities | | | 10,356 | | | 2,342 | | | 526 | | | 730 | | | 777 | | | (2,285 | ) | | 12,446 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Long-term liabilities | | | 11,675 | | | 31,249 | | | 8,726 | | | 575 | | | 760 | | | (9,050 | ) | | 43,935 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Capital investments | | | 289 | | | 10,389 | | | 371 | | | 296 | | | - | | | - | | | 11,345 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 464 | | | - | | | 1,773 | | | 612 | | | - | | | - | | | 2,849 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
(*) | Including Palma Aquarium Holding B.V. See Notes 5 and 18. |
| | | | | | | | | | | | | | | | | | | | | | |
| | US dollars | |
|
(in thousands) | | Year ended December 31, 2005 | |
|
| | Israel | | Netherlands | | U.S.A. | | Australia | | Others | | Adjustments | | Total | |
| | | | | | | | | | | | | | | |
Revenues | | | 8,777 | | | - | | | 12,304 | | | 4,710 | | | 400 | | | (400 | ) | | 25,791 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | 600 | | | (193 | ) | | 3,077 | | | 503 | | | 162 | | | - | | | 4,149 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Financing income (expenses), net | | | (9 | ) | | (50 | ) | | (900 | ) | | 127 | | | (33 | ) | | - | | | (865 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | (213 | ) | | (243 | ) | | 1,726 | | | 352 | | | 124 | | | (64 | ) | | 1,682 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Short-term liabilities | | | 2,996 | | | 510 | | | 514 | | | 788 | | | 1,415 | | | (2,106 | ) | | 4,117 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Long-term liabilities | | | 1,652 | | | 320 | | | 7,264 | | | 773 | | | - | | | (2,464 | ) | | 7,545 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Capital investments | | | 246 | | | - | | | 352 | | | 203 | | | - | | | - | | | 801 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 456 | | | - | | | 1,745 | | | 598 | | | - | | | - | | | 2,799 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
- 24 -
CORAL WORLD INTERNATIONAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (cont.)
| |
NOTE 21 – | SEGMENT DATA (cont.) |
Geographic segments (cont.):
| | | | | | | | | | | | | | | | | | | | | | |
| | US dollars | |
|
(in thousands) | | Year ended December 31, 2004 | |
|
| | Israel | | Netherlands | | U.S.A. | | Australia | | Others | | Adjustments | | Total | |
| | | | | | | | | | | | | | | |
Revenues | | | 8,119 | | | - | | | 11,049 | | | 4,695 | | | 400 | | | (400 | ) | | 23,863 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | 438 | | | (924 | ) | | 2,209 | | | 298 | | | (109 | ) | | - | | | 1,912 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Financing income (expenses), net | | | (74 | ) | | (30 | ) | | 30 | | | 35 | | | 7 | | | - | | | (32 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | (95 | ) | | (954 | ) | | 2,611 | | | 390 | | | (103 | ) | | (387 | ) | | 1,462 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Short-term liabilities | | | 3,506 | | | 24 | | | 466 | | | 706 | | | 1,438 | | | (1,936 | ) | | 4,204 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Long-term liabilities | | | 2,231 | | | 356 | | | 7,909 | | | 1,116 | | | - | | | (2,509 | ) | | 9,103 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Capital investments | | | 259 | | | 180 | | | 106 | | | 171 | | | - | | | - | | | 716 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 614 | | | 892 | | | 1,941 | | | 628 | | | - | | | - | | | 4,075 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Assets serving the segments:
| | | | | | | | | | |
| | US dollars | |
|
| | December 31, | |
(in thousands) | | 2006 | | 2005 | | 2004 | |
|
|
Israel | | | 8,375 | | | 15,364 | | | 14,441 | |
U.S.A. | | | 20,700 | | | 21,291 | | | 22,982 | |
Australia | | | 6,997 | | | 7,038 | | | 7,272 | |
Netherlands | | | 42,992 | | | 83 | | | 144 | |
Adjustments | | | (9,922 | ) | | (2,826 | ) | | (3,714 | ) |
| |
|
| |
|
| |
|
| |
| | | 69,142 | | | 40,950 | | | 41,125 | |
| |
|
| |
|
| |
|
| |
- 25 -
CORAL WORLD INTERNATIONAL LTD.
Appendix to the Financial Statements
List of Investee
| | | | | | | |
| | Percentage Control and ownership | |
|
List of Investee Companies | | 2006 | | 2005 | |
|
| | % | | % | |
| | | | | |
Subsidiary companies | | | | | | | |
| | | | | | | |
Red Sea Underwater Observatory Ltd. | | | 86.152 | | | 86.152 | |
| | | | | | | |
Maui Ocean Center Inc. | | | 100 | | | 100 | |
| | | | | | | |
Coral World Australia Pty Ltd. | | | 100 | | | 100 | |
| | | | | | | |
Coral World Australia Management Pty Ltd. | | | 100 | | | 100 | |
| | | | | | | |
Coral World Management Ltd. | | | 100 | | | 100 | |
| | | | | | | |
Attractions Reservoir Ltd. | | | 100 | | | 100 | |
| | | | | | | |
Vista Historica B.V. | | | 75 | | | 75 | |
| | | | | | | |
Palma Aquarium Holdings B.V. | | | 55 | | | 40 | |
| | | | | | | |
Palma the Mallorca Aquarium S.A. | | | 100 | | | 100 | |
| | | | | | | |
Coral World Bahamas Hotels (1984) Limited | | | 100 | | | 100 | |
| | | | | | | |
Red Sea Marineland Holding (1973) Ltd. | | | 42.85 | | | 42.85 | |
| | | | | | | |
Red Sea Underwater Observatory Ltd. | | | 13.848 | | | 13.848 | |
- 26 -
INDEPENDENT AUDITORS’ REPORT
TO THE SHAREHOLDERS OF
BAY HEART LTD.
We have audited the accompanying balance sheets of Bay Heart Ltd. (“the Company”) as of December 31, 2008 and 2007, and the consolidated balance sheets as of those dates, and the related statements of operations, changes in shareholders’ deficiency and cash flows – of the Company and on a consolidated basis – for each of the two years in the period ended December 31, 2008. These financial statements are the responsibility of the Company’s Board of Directors and management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, except for the omission of disclosures demanded by International Financial Reporting Standard 7” Financial Instruments : disclosures” the financial statements referred to above present fairly, in all material respects, the financial position – of the Company and on a consolidated basis – as of December 31, 2008 and 2007, and the results of operations, changes in shareholders’ deficiency and cash flows – of the Company and on a consolidated basis – for each of the two years in the period ended December 31, 2008, in conformity with accounting principles generally accepted in Israel.
Accounting principles generally accepted in Israel differ in certain respects from accounting principles generally accepted in the United States. With respect to these financial statements, the difference in the application of the latter is described in Note 21.
As described in Note 2A, the financial statements are presented in reported amounts, in conformity with Accounting Standards of the Israel Accounting Standards Board.
The condensed consolidated financial information in U.S. dollars presented in Note 20 to the financial statements, prepared at the request of an investor, represents a translation of the Company’s financial statements in nominal values, as stated in Note 20A. In our opinion, such translation into U.S. dollars was appropriately performed on the basis stated in Note 20A.
We draw your attention to Note 1C to the financial statements regarding the Company’s business condition, the Company has ongoing losses, a working-capital deficit and shareholders deficiency. As stated in that note, the continuance of the Company’s operations and its ability to satisfy its short-term liabilities is contingent upon the attainment of financing from the shareholders and/or bank financing arrangements.
We draw your attention to Note 22 to the financial statements with respect to the restatement in accounting policy.
Brightman Almagor Zohar & Co.
Certified Public Accountants
Member firm of Deloitte Touche Tohmatsu
Haifa, Israel, January 28, 2009.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders of
CARMEL CONTAINER SYSTEMS LTD.
We have audited the accompanying consolidated balance sheets of Carmel Container Systems Ltd. (“the Company”) and its subsidiaries as of December 31, 2006 and 2005, and the related consolidated statements of operations, changes in shareholders’ equity and cash flows – for each of the three years in the period ended December 31, 2006. These financial statements are the responsibility of the Company’s board of directors and management. Our responsibility is to express an opinion on these financial statements based on our audits.
We did not audit the financial statements of a certain subsidiary, whose assets constitute approximately 10% of total consolidated assets as of December 31, 2005 and whose revenues constitute approximately 10% and 9% of total consolidated revenues for the years ended December 31, 2005 and 2004, respectively. The financial statements of this subsidiary were audited by other auditors, whose reports have been furnished to us, and our opinion, insofar as it relates to amounts included for this subsidiary, is based on the reports of the other auditors.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the company’s internal control over financial reporting. Our audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits and the reports of other auditors provide a reasonable basis for our opinion.
In our opinion, based on our audits and the reports of other auditors, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of the Company and its subsidiaries as of December 31, 2006 and 2005, and the consolidated results of their operations, changes in shareholder’s equity and cash flows for each of the three years in the period ended December 31, 2006, in conformity with Israel generally accepted accounting principles, which differ in certain respects from those followed in the United States, as described in Note 22 to the consolidated financial statements.
As described in Note 2, the financial statements referred to above are presented in reported amounts, in conformity with Accounting Standards of the Israel Accounting Standards Board.
| |
---|
| |
---|
| |
---|
| |
---|
| |
---|
Haifa, Israel, | KOST FORER GABBAY & KASIERER |
March 5, 2007 | A Member of Ernst & Young Global |
To the Board of directors of
Chemship B.V.
Maarssen
AUDITOR’S REPORT
INTRODUCTION
We have audited the financial statements for consolidation purposes 2008 of Chemship B.V., Maarssen, which comprise the balance sheet as at 31 December, 2008 and 2007, the profit and loss account, the statement of changes in equity and the statement of cash flows for each of the two years in the period ended December 31, 2008 and the notes.
MANAGEMENT’S RESPONSIBILITY
Management is responsible for the preparation and fair presentation of the financial statements in question in accordance with accounting principles generally accepted in the Netherlands. This responsibility includes: designing, implementing and maintaining internal control relevant to the preparation and fair presentation of the financial statements in question that are free from material misstatement, whether due to fraud or error; selecting and applying appropriate accounting policies; and making accounting estimates that are reasonable in the circumstances.
AUDITOR’S RESPONSIBILITY
Our responsibility is to express an opinion on the financial statements in question based on our audit. We conducted our audit in accordance with Dutch law and the audit standards generally accepted by the Public Company Accounting Oversight Board (United States of America). This law and the regulations requires that we plan and perform the audit to obtain reasonable assurance whether the financial statements in question are free from material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements in question. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements in question.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
OPINION
In our opinion, the financial statements in question give a true and fair view of the financial position of Chemship B.V. as at 31 December, 2008 and 2007 and of its results, statement of changes in equity and statement of cash flows for each of the two years in the period ended December 31, 2008 in accordance with accounting principles generally accepted in the Netherlands.
Rotterdam, 12 February 2009
MAZARS PAARDEKOOPER HOFFMAN ACCOUNTANTS N.V.
Rivium Promenade 200 – P.O. box 23123 – 3001 KC Rotterdam
Tel: +31 (0)10 27 71 304/214 - Fax: +31 (0)10 43 66 045 - mpha.rotterdam@mazars.nl
Mazars Paardekooper Hoffman Accountants N.V.
With its registered office in Rotterdam (KvK Rotterdam nr. 24402415).
To the Board of directors of
FinLog B.V.
Pernis
AUDITOR’S REPORT
INTRODUCTION
We have audited the financial statements for consolidation purposes 2008 of FinLog B.V., Pernis, which comprise the balance sheet as at 31 December, 2008 and 2007, the profit and loss account, the statement of changes in equity and the statement of cash flows for each of the two years in the period ended December 31, 2008 and the notes.
MANAGEMENT’S RESPONSIBILITY
Management is responsible for the preparation and fair presentation of the financial statements in question in accordance with accounting principles generally accepted in the Netherlands. This responsibility includes: designing, implementing and maintaining internal control relevant to the preparation and fair presentation of the financial statements in question that are free from material misstatement, whether due to fraud or error; selecting and applying appropriate accounting policies; and making accounting estimates that are reasonable in the circumstances.
AUDITOR’S RESPONSIBILITY
Our responsibility is to express an opinion on the financial statements in question based on our audit. We conducted our audit in accordance with Dutch law and the audit standards generally accepted by the Public Company Accounting Oversight Board (United States of America). This law and the regulations requires that we plan and perform the audit to obtain reasonable assurance whether the financial statements in question are free from material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements in question. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements in question.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
OPINION
In our opinion, the financial statements in question give a true and fair view of the financial position of FinLog B.V. as at 31 December, 2008 and 2007 and of its results, statement of changes in equity and statement of cash flows for each of the two years in the period ended December 31, 2008 in accordance with accounting principles generally accepted in the Netherlands.
Rotterdam, 20 February 2009
MAZARS PAARDEKOOPER HOFFMAN ACCOUNTANTS N.V.
Rivium Promenade 200 – P.O. box 23123 – 3001 KC Rotterdam
Tel: +31 (0)10 27 71 304/214 - Fax: +31 (0)10 43 66 045 - mpha.rotterdam@mazars.nl
Mazars Paardekooper Hoffman Accountants N.V.
With its registered office in Rotterdam (KvK Rotterdam nr. 24402415).
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the shareholders of
Hod Hasharon Sport Center Limited
We have audited the balance sheets of Hod Hasharon Sport Center Limited (the “Company”) as of December 31, 2007 and 2006 and the related statements of operations, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2007. These financial statements are the responsibility of the Company’s Board of Directors and management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with standards of the Public Company Accounting Oversight Board (United States of America) and with auditing standards generally accepted in Israel, including those prescribed by the Israeli Auditors (Mode of Performance) Regulations, 1973. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by the Company’s Board of Directors and management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2007 and 2006 and the results of operations, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2007, in conformity with accounting principles generally accepted in the United States of America.
Somekh Chaikin
Certified Public Accountants (Isr)
Tel Aviv, Israel
February 26, 2008
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the shareholders of
Hod Hasharon Sport Center (1992) Limited Partnership
We have audited the balance sheets of Hod Hasharon Sport Center (1992) Limited Partnership (the “Company”) as of December 31, 2007 and 2006 and the related statements of operations, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2007. These financial statements are the responsibility of the Company’s Board of Directors and management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with standards of the Public Company Accounting Oversight Board (United States of America) and with auditing standards generally accepted in Israel, including those prescribed by the Israeli Auditors (Mode of Performance) Regulations, 1973. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by the Company’s Board of Directors and management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2007 and 2006 and the results of operations, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2007, in conformity with accounting principles generally accepted in the United States of America.
Somekh Chaikin
Certified Public Accountants (Isr)
Tel Aviv, Israel
February 26, 2008