Somekh Chaikin
Mail address Office address Telephone 972 3 684 8000
PO Box 609 KPMG Millennium Tower Fax 972 3 684 8444
Tel-Aviv 61006 17 Ha'arba'a Street
Israel Tel Aviv 64739
Israel
The Board of Directors of
Super-Sol Ltd.
Rishon Le-Zion
Dear Sirs,
Review of the Unaudited Interim Consolidated Financial Statements for the nine and three month periods ended on September 30, 2002
At your request we have reviewed the interim consolidated balance sheet of Super-Sol Ltd. and its subsidiaries as at September 30, 2002 and the related consolidated statements of income, the statements of changes in shareholders' equity and the consolidated statements of cash flows for the nine and three month periods then ended.
Our review was conducted in accordance with procedures established by the Institute of Certified Public Accountants in Israel and included, inter alia, reading the above financial statements, reading the minutes of Shareholders' Meetings and meetings of the Board of Directors and its committees as well as making inquiries of persons responsible for financial and accounting matters.
Since the review performed was limited in scope and does not constitute an examination in accordance with generally accepted auditing standards, we do not express an opinion on the above financial statements.
In the course of our review, nothing came to our attention which would indicate the necessity of making any material modifications to the interim financial statements referred to above in order for them to be in conformity with generally accepted accounting principles and in accordance with Section D of the Securities Regulations (Periodic and Immediate Reports), 1970.
Yours truly,
Somekh Chaikin
Certified Public Accountants (Isr.)
November 3, 2002
Somekh Chaikin, a partnership registered under
the Israeli Partnership Ordinance, is a member of
KPMG International, a Swiss association.
2
Consolidated Balance Sheets
Adjusted New Israeli Shekels as of September 2002 | Super-Sol Ltd. |
September 30 September 30 December 31
2002 2001 2001
---- ---- ----
(Unaudited) (Unaudited) (Audited)
----------- ----------- ---------
NIS millions
----------------
.
Assets
Current assets
Cash and cash equivalents 72 20 41
Marketable securities 105 - -
Trade receivables, net 828 753 622
Other current assets 71 60 70
Inventories 485 426 448
----- ----- -----
1,561 1,259 1,181
----- ----- -----
Investments and loans
Investee company 14 28 25
Long-term loans and funds 21 22 23
----- ----- -----
35 50 48
----- ----- -----
Fixed assets, net 2,585 2,557 2,596
----- ----- -----
Deferred expenses and other assets, net 110 100 109
----- ----- -----
4,291 3,966 3,934
===== ===== =====
Liabilities and shareholders' equity
Current liabilities
Short-term bank credits 101 61 83
Current maturities - Notes 17 - -
Trade payables 995 1,071 1,027
Other payables 361 345 278
Proposed dividend - 102 102
----- ----- -----
1,474 1,579 1,490
----- ----- -----
Long-term liabilities
Loans from banks and others 296 459 444
Notes 409 - -
Accrued employee severance benefits, net 3 7 5
Deferred taxes 76 62 71
----- ----- -----
784 528 520
----- ----- -----
Shareholders' equity 2,033 1,859 1,924
----- ----- -----
4,291 3,966 3,934
===== ===== =====
------------------------------------- ----------------------- --------------------------------------------------
Dalia Lev Amiaz Sagis Itzik Zion
Chairperson of the Board of Directors Chief Executive Officer Executive Vice President - Chief Financial Officer
Date of approval: November 3, 2002
The accompanying notes are an integral part of these interim financial statements.
3
Consolidated Statements of Income
Adjusted New Israeli Shekels as of September 2002 | Super-Sol Ltd. |
Nine months ended Three months ended Year ended
----------------- ------------------ ----------
September 30 September 30 September 30 September 30 December 31
2002 2001 2002 2001 2001
---- ---- ---- ---- ----
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Audited)
----------- ----------- ----------- ----------- ---------
NIS millions (except per share data)
------------------------------------
Revenues
Sales 5,141 5,084 1,714 1,780 6,817
Rentals and operation of
shopping malls 48 53 15 18 71
----- ----- ----- ----- -----
5,189 5,137 1,729 1,798 6,888
----- ----- ----- ----- -----
Costs and expenses
Cost of sales 3,778 3,707 1,253 1,301 4,964
Operating, selling,
administrative and general 1,248 1,176 430 406 1,580
----- ----- ----- ----- -----
5,026 4,883 1,683 1,707 6,544
----- ----- ----- ----- -----
Operating profit 163 254 46 91 344
----- ----- ----- ----- -----
Other income (expenses), net
Financial income (expenses), net 5 (11) (10) (2) (24)
Other income (expenses), net 24 - (3) 1 (3)
----- ----- ----- ----- -----
29 (11) (13) (1) (27)
----- ----- ----- ----- -----
Earnings before income taxes 192 243 33 90 317
Income taxes 75 90 12 34 109
----- ----- ----- ----- -----
Earnings before losses of affiliate 117 153 21 56 208
Company's equity in losses of
affiliated company, net (11) - (1) - (1)
----- ----- ----- ----- -----
106 153 20 56 207
Minority interest in
earnings of subsidiary (1) (1) - (1) (1)
----- ----- ----- ----- -----
Net earnings 105 152 20 55 206
===== ===== ===== ===== =====
Earnings per share
(primary and diluted)
Earnings per NIS 0.1 par value 0.52 0.75 0.10 0.27 1.02
===== ===== ===== ===== =====
Earnings per NIS 1 par value 5.17 7.52 0.99 2.74 10.17
===== ===== ===== ===== =====
The accompanying notes are an integral part of these interim financial statements.
4
Statements of Changes in Shareholders' Equity
Adjusted New Israeli Shekels as of September 2002 | Super-Sol Ltd. |
Share Capital Treasury Retained Total
capital reserves shares earnings
------- -------- ------ -------- -----
NIS millions
------------
Nine months ended September
30, 2002 (unaudited)
Balance at January 1, 2002 245 500 (87) 1,266 1,924
Exercise of stock options - 1 - - 1
Tax benefit in respect of stock
options exercised by employees - 2 - - 2
Erosion of prior year's
proposed dividend - - - 1 1
Net earnings for the nine months
ended September 30, 2002 - - - 105 105
----- ----- ----- ----- -----
Balance at September 30, 2002 245 503 (87) 1,372 2,033
===== ===== ===== ===== =====
Three months ended September
30, 2002 (unaudited)
Balance at July 1, 2002 245 503 (87) 1,352 2,013
Net earnings for the three months
ended September 30, 2002 - - - 20 20
----- ----- ----- ----- -----
Balance at September 30, 2002 245 503 (87) 1,372 2,033
===== ===== ===== ===== =====
The accompanying notes are an integral part of these interim financial statements.
5
Statements of Changes in Shareholders' Equity (cont'd)
Adjusted New Israeli Shekels as of September 2002 | Super-Sol Ltd. |
Share Capital Treasury Retained Total
capital reserves shares earnings
------- -------- ------ -------- ------
NIS millions
------------
Nine months ended September
30, 2001 (unaudited)
Balance at January 1, 2001 245 486 (87) 1,162 1,806
Exercise of stock options - 2 - - 2
Tax benefit in respect of stock
options exercised by employees - 1 - - 1
Dividend proposed - - - (102) (102)
Net earnings for the nine months
ended September 30, 2001 - - - 152 152
----- ----- ----- ----- -----
Balance at September 30, 2001 245 489 (87) 1,212 1,859
===== ===== ===== ===== =====
Three months ended September
30, 2001 (unaudited)
Balance at July 1, 2001 245 487 (87) 1,259 1,904
Exercise of stock options - 1 - - 1
Tax benefit in respect of stock
options exercised by employees - 1 - - 1
Dividend proposed - - - (102) (102)
Net earnings for the three months
ended September 30, 2001 - - - 55 55
----- ----- ----- ----- -----
Balance at September 30, 2001 245 489 (87) 1,212 1,859
===== ===== ===== ===== =====
Year ended December 31,
2001 (audited)
Balance at January 1, 2001 245 486 (87) 1,162 1,806
Exercise of stock options - 11 - - 11
Tax benefit in respect of stock
options exercised by employees - 3 - - 3
Dividend proposed - - - (102) (102)
Net earnings for the year
ended December 31, 2001 - - - 206 206
----- ----- ----- ----- -----
Balance at December 31, 2001 245 500 (87) 1,266 1,924
===== ===== ===== ===== =====
The accompanying notes are an integral part of these interim financial statements.
6
Consolidated Statements of Cash Flows
Adjusted New Israeli Shekels as of September 2002 | Super-Sol Ltd. |
Nine months ended Three months ended Year ended
----------------- ------------------ ----------
September 30 September 30 September 30 September 30 December 31
2002 2001 2002 2001 2001
---- ---- ---- ---- ----
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Audited)
----------- ----------- ----------- ----------- ---------
NIS millions
------------
Cash flows from operating activities
Net earnings 105 152 20 55 206
Adjustments necessary to reflect cash
flows from operating activities
(see Annex 1) (32) 152 85 50 184
----- ----- ----- ----- -----
Net cash generated by
operating activities 73 304 105 105 390
----- ----- ----- ----- -----
Cash flows from investing activities
Purchase of fixed assets (249) (259) (93) (69) (328)
Investment in deferred costs
and other assets (20) (28) (7) (10) (39)
Purchase of marketable securities (107) - - - -
Proceeds from sale of
marketable securities 2 - 2 - -
Proceeds from sale of fixed assets 10 8 - - 8
Long-term loans and funds - - - - (1)
Long-term loan repaid 1 30 - 26 30
Proceeds from sale of investment in
proportionately consolidated
investee (see Annex 2) 49 - - - -
Proceeds from (investment in) capital
notes and loans to investee company (2) 4 (1) - 5
----- ----- ----- ----- -----
Net cash used in investing activities (316) (245) (99) (53) (325)
----- ----- ----- ----- -----
Cash flows from financing activities
Exercise of stock options 1 2 - 1 11
Dividend paid (101) (52) - - (52)
Minority interest in dividend
paid by subsidiary - - - - (1)
Proceeds from issue of notes
(net of issue expenses) 421 - - - -
Receipt of long-term loans
from banks and others 3 61 - 3 73
Payment of long-term loans
from banks and others (51) (50) (11) (14) (57)
Credit from banks, net 1 (18) - (37) (16)
----- ----- ----- ----- -----
Net cash generated by (used in)
financing activities 274 (57) (11) (47) (42)
----- ----- ----- ----- -----
Increase (decrease) in cash
and cash equivalents 31 2 (5) 5 23
Balance of cash and cash equivalents
at the beginning of the period 41 18 77 15 18
----- ----- ----- ----- -----
Balance of cash and cash equivalents
at the end of the period 72 20 72 20 41
===== ===== ===== ===== =====
The accompanying notes are an integral part of these interim financial statements.
7
Consolidated Statements of Cash Flows (cont'd)
Adjusted New Israeli Shekels as of September 2002 | Super-Sol Ltd. |
Nine months ended Three months ended Year ended
----------------- ------------------ ----------
September 30 September 30 September 30 September 30 December 31
2002 2001 2002 2001 2001
---- ---- ---- ---- ----
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Audited)
----------- ----------- ----------- ----------- ---------
NIS millions
------------
Annex 1
Adjustments necessary to reflect
cash flows from operating activities
Income and expenses
not involving cash flows:
Depreciation of fixed assets and
amortization of deferred expenses 156 147 53 50 197
Change in deferred taxes, net 14 12 1 2 7
Company's equity in losses of
affiliated company, net 11 - 1 - 1
Minority interest in earnings of
subsidiary 1 1 - 1 1
Decrease in provision for employee
severance benefits, net (2) (2) - - (6)
Capital (gains) losses, net - 2 2 - 2
Erosion of long-term liabilities (5) (3) 6 - (2)
Erosion and accrued interest on
long-term loans granted to others, net 2 1 1 - 2
Increase in value of marketable securities - - (2) - -
Capital gain on the sale of investment
in proportionately consolidated investee (26) - - - -
Changes in asset and liability items:
Increase in trade receivables (206) (171) (78) (142) (40)
Increase in other current assets (12) (13) (20) (6) (8)
Increase in inventories (37) (36) (16) (12) (58)
Increase (decrease) in trade payables (16) 157 89 117 92
Increase (decrease) in other payables 88 57 48 40 (4)
----- ----- ----- ----- -----
(32) 152 85 50 184
===== ===== ===== ===== =====
Annex 2
Proceeds from sale of investment in
proportionately consolidated investee
Working capital (excluding cash) (3) - - - -
Fixed assets 103 - - - -
Long-term liabilities (77) - - - -
Capital gain on the sale of investment 26 - - - -
----- ----- ----- ----- -----
49 - - - -
===== ===== ===== ===== =====
Annex 3
Additional data relating to investing
and financing activities
not involving cash flows
Investment in fixed assets 18 9 18 9 26
===== ===== ===== ===== =====
Increase in deferred costs 2 5 2 5 8
===== ===== ===== ===== =====
Dividend proposed - 102 - 102 102
===== ===== ===== ===== =====
Erosion of prior year's proposed dividend (1) - - - -
===== ===== ===== ===== =====
Receivables arising from sale of fixed
assets - - - - 1
===== ===== ===== ===== =====
The accompanying notes are an integral part of these interim financial statements.
8
Notes to the Consolidated Financial Statements as at September 30, 2002 (Unaudited)
Super-Sol Ltd.
Note 1 - Reporting Principles and Accounting Policies
| The main activity of Super-Sol Ltd. (the “Company”) is the operation of supermarket chains and the retail sales of supermarket goods in Israel. |
- Unaudited interim financial statements
- These interim financial statements are prepared in a condensed format in accordance with generally accepted accounting principles in Israel for interim financial statements.
- These financial statements are as at September 30, 2002 and for the nine and three month periods then ended. They should be read in conjunction with the annual audited financial statements of the Company as at December 31, 2001 and for the year then ended and their accompanying notes. Results of operations for the nine month period ended September 30, 2002 are not necessarily indicative of the results that may be expected for the year ending December 31, 2002.
- The main accounting policies were applied in the preparation of the interim financial statements in a manner consistent with the audited financial statements as at December 31, 2001.
- Adjusted financial statements
In accordance with opinions of the Institute of Certified Public Accountants in Israel, the Company presents its interim financial statements in NIS adjusted for changes in Israeli Consumer Price Index (the “Israeli CPI”). All figures in the interim financial statements are presented in adjusted New Israeli Shekels (“Adjusted NIS”) which have a constant purchasing power as of September 30, 2002.
Following are details of changes in the Israeli CPI and the exchange rate of the U.S. dollar for the reported periods:
Exchange rate
CPI of the U.S. dollar
--- ------------------
% %
--- ------------------
Nine months ended September 30, 2002 6.99 10.30
Nine months ended September 30, 2001 2.01 7.77
Three months ended September 30, 2002 0.65 2.14
Three months ended September 30, 2001 0.89 4.56
Year ended December 31, 2001 1.41 9.28
9
Notes to the Consolidated Financial Statements as at September 30, 2002 (Unaudited)
Super-Sol Ltd.
Note 2 - Issue of Notes
| On January 21, 2002, the Company issued, by means of two tenders for institutional and other investors, two series of CPI - linked notes in an aggregate value of NIS 423 million, as follows: |
- NIS 87 million bearing interest of 4.0% per annum, due during the years 2003 to 2007.
- NIS 336 million bearing interest of 4.8% per annum, due during the years 2007 to 2012.
| The Company was not required to provide any collateral in respect of the funds raised.
The notes were not registered for trading on the Tel Aviv Stock Exchange. |
Note 3 - Sale of Investment in Avnat Ltd.
| On March 14, 2002, the Company signed an agreement with Azorim Properties Ltd. and Teatraot Malls Ltd., (its partners in Avnat), whereby they purchased the Company's shares in Avnat for consideration of NIS 49 million.
Proceeds from the sale were received on March 14, 2002.
Financial statements for the nine month period ended September 30, 2002 include Company’s equity in earnings of Avnat of NIS 1 million after taxes and capital gains on the sale of NIS 26 million before taxes, and NIS 14 million after taxes. |
Note 4 - Option Plan
| At the Board of Directors’ meeting on May 14, 2002, it was decided to approve a plan to issue options to twelve of the Company’s employees at various executive levels. Under the plan, 1,088,184 options exercisable for shares of par value NIS 0.1 were granted without consideration, by means of a private placement.
The terms of the option plan are mostly similar to the terms of the option plan approved by the Company’s Board of Directors on July 16, 2001, with the difference that the options are exercisable for shares in three increments only instead of four increments under the 2001 plan.
The base exercise price for each option is NIS 15.17 (“the base price”). The base exercise price of the options was determined by the average price of the Company’s shares on the Tel-Aviv Stock Exchange during the trading days in the thirty day period preceding May 14, 2002, i.e. NIS 16.85, less 10%. |
Note 5 - Provision For Impairment Loss by Affiliated Company
| The Company’s equity in losses of affiliated company, net for the nine month period ended September 30, 2002 resulted from the recording of an impairment loss of NIS 11 million by the affiliated company. |
10
Notes to the Consolidated Financial Statements as at September 30, 2002 (Unaudited)
Super-Sol Ltd.
Note 6 - Agreement with Related Party
- On August 4, 2002 the Audit Committee and Board of Directors of the Company approved a personal employment agreement with the CEO of the Company for a four-year period beginning January 1, 2002.
- The Company may terminate the CEO's employment with an advance notice of six months, in event of which the Company will pay the CEO the remainder of the salary that would have been payable to him for the duration of the four-year period, but not less than twelve months' salary.
- On April 11, 2002 the CEO received the amount of NIS 2 million and on December 31, 2005 will receive an additional NIS 2 million, provided that he will still be employed by the Company at such time. During the first quarter of 2002 the Company recorded a provision in respect of the payment of NIS 2 million that was made in April this year.
- In the event that the CEO will be asked by the Company to resign his position, or if he should elect to do so in the event of a change in control of the Company, he will be entitled to receive a special bonus equivalent to the fair value (according to Black and Scholes) of options granted to him under the option plans and which expire due to termination of his employment.
- In the event of change in control of the Company, should the CEO elect to resign, he will be entitled to receive the payments according to items b) and d) above.
- The CEO will receive pension benefits equivalent to one salary for each year of employment, in addition to his executive insurance policy.
Note 7 - Recent Accounting Pronouncements
| During 2001, the Israel Accounting Standards Board issued Accounting Standard No. 12 - Cessation of Adjustment of Financial Statements. In accordance with the standard, the inflationary adjustment of financial statements will cease as of January 1, 2003.
Until December 31, 2002, the Company will continue to prepare inflation adjusted financial statements according to Opinion 36 of the Institute of Certified Public Accountants in Israel. The inflation adjusted amounts included in the financial statements as at December 31, 2002 will be the basis for the nominal financial reporting starting January 1, 2003.
The magnitude of the impact is dependent on the inflation rate and the Company's financing sources.
In August 2002, the Israel Accounting Standards Board issued Accounting Standard No. 14 – Financial Reporting for Interim Periods. The standard sets forth the minimal reporting requirements for interim period financial reporting, including the disclosure required in the notes, and also details the recognition and measurement accounting rules to be applied in interim period financial reporting.
This accounting standard is applicable to financial statements for periods starting January 1, 2003 or thereafter. The statement does not require restatement of comparative figures for interim periods prior to the implementation date. However, if the financial statements include comparative figures that are not in accordance with the rules set forth in the standard, the notes to the financial statements must include a description of the primary differences between the rules set forth in the standard and the rules according to which the comparative figures were prepared.
The Company estimates that the impact of the new standard on its results of operations, financial position and cash flows will not be material. |