6-K
UNITED STATES
SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of Foreign
Private Issuer
Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange
Act of 1934
For the Month of
November 2007
AMERICAN ISRAELI PAPER
MILLS LTD.
(Translation of
Registrants Name into English)
P.O. Box 142, Hadera,
Israel
(Address of Principal Corporate Offices)
Indicate by check mark whether the
registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
x
Form 20-F o
Form 40-F
Indicate by check mark if the
registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule
101(b)(1): o
Note: Regulation S-T Rule
101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to
provide an attached annual report to security holders.
Indicate by check mark if the
registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule
101(b)(7): o
Note: Regulation S-T Rule
101(b)(7) only permits the submission in paper of a Form 6-K submitted to furnish a report
or other document that the registrant foreign private issuer must furnish and make public
under the laws of the jurisdiction in which the registrant is incorporated, domiciled or
legally organized (the registrants home country), or under the rules of
the home country exchange on which the registrants securities are traded, as long as
the report or other document is not a press release, is not required to be and has not
been distributed to the registrants security holders, and, if discussing a material
event, has already been the subject of a Form 6-K submission or other Commission filing on
EDGAR.
Indicate by check mark whether the
registrant by furnishing the information contained in this form is also thereby furnishing
the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange
Act of 1934:
o
Yes x
No
If Yes is marked,
indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b):
82-______________
Attached
hereto as Exhibit 1 and incorporated herein by reference is the Registrants press
release dated November 8, 2007 with respect to the Registrants results of
operations for the quarter ended September 30, 2007.
Attached
hereto as Exhibit 2 and incorporated herein by reference is the Registrants
Management Discussion with respect to the Registrants results of operations for the
quarter ended September 30, 2007.
Attached
hereto as Exhibit 3 and incorporated herein by reference are the Registrants
unaudited condensed consolidated financial statements for the quarter ended September 30,
2007.
Attached
hereto as Exhibit 4 and incorporated herein by reference are the unaudited condensed
interim consolidated financial statements of Mondi Business Paper Hadera Ltd. and
subsidiaries with respect to the quarter ended September 30, 2007.
Attached
hereto as Exhibit 5 and incorporated herein by reference are the unaudited condensed
interim consolidated financial statements of Hogla-Kimberly Ltd. and subsidiaries with
respect to the quarter ended September 30, 2007.
Attached
hereto as Exhibit 6 and incorporated herein by reference are the unaudited condensed
interim consolidated financial statements of Carmel Container Systems Ltd. and
subsidiaries with respect to the quarter ended September 30, 2007.
SIGNATURE
Pursuant
to the requirements of the Securities Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.
|
|
AMERICAN ISRAELI PAPER MILLS LTD. (Registrant)
By: /s/ Lea Katz
Name: Lea Katz Title: Corporate Secretary |
Dated: November 8, 2007.
EXHIBIT INDEX
1. |
Press
release dated November 8, 2007. |
2. |
Registrant's
management discussion. |
3. |
Registrant's
unaudited condensed consolidated financial statements. |
4. |
Unaudited
condensed interim consolidated financial statements of Mondi Business Paper
Hadera Ltd. and subsidiaries. |
5. |
Unaudited
condensed interim consolidated financial statements of Hogla- Kimberly Ltd.
and subsidiaries. |
6. |
Unaudited
condensed interim consolidated financial statements of Carmel Container
Systems Ltd. and subsidiaries. |
Exhibit 1
|
Client: |
AMERICAN ISRAELI
PAPER MILLS LTD.
|
|
Agency Contact: |
PHILIP Y. SARDOFF |
American Israeli Paper Mills Ltd.
Reports Financial Results For Third Quarter and Nine Months
Hadera, Israel, November 8, 2007
American Israeli Paper Mills Ltd. (AMEX:AIP) (the Company or
AIPM) today reported financial results for the third quarter and the nine
months period ended September 30, 2007. The Company, its subsidiaries and associated
companies are referred to hereinafter as the Group.
Since the Companys share in the
earnings of associated companies constitutes a material component in the Companys
statement of income (primarily on account of its share in the earnings of Mondi Business
Hadera Paper Ltd. (Mondi Hadera) and Hogla-Kimberly Ltd.
(H-K)), before the presentation of the consolidated data below, the aggregate
data which include the results of all the companies in the AIPM Group (including the
associated companies whose results appear in the financial statements under earnings
from associated companies), is being presented without considering the rate of
holding therein and net of mutual sales:
Aggregate sales totaled NIS 2,298.2
million during the reported period (nine month period January-September 2007), as compared
with NIS 2,141.1 million (net of TMM Integrated Recycling Industries Ltd.(TMM)
that was sold in early 2007) in the corresponding period last year.
Aggregate sales totaled NIS 805.5
million in the third quarter, as compared with NIS 713.5 million (net of TMM) in the
corresponding period last year, and as compared with NIS 740 million in the second quarter
of the year.
Aggregate operating profit totaled
NIS 131.1 million during the reported period, as compared with NIS 88.6 million (net of
TMM) in the corresponding period last year.
Aggregate operating profit totaled
NIS 59.3 million in the third quarter of the year, as compared with NIS 26.3 million (net
of TMM) in the corresponding quarter last year, and as compared with NIS 41.7 million in
the second quarter of the year.
The Consolidated data set forth below
does not include the results of operation of the associated companies: Mondi Hadera, H-K
and Carmel Container Systems Ltd. (Carmel), which are included in the
Companys share in results of associated companies.
Consolidated sales during the
reported period totaled NIS 428.8 million, as compared with NIS 395.7 million in the
corresponding period last year.
Aggregate sales in the third quarter
of the year totaled NIS 151 million, as compared with NIS 136.5 million in the
corresponding quarter last year, and as compared with second quarter sales of NIS 141.2
million.
Operating profit totaled NIS 54.2
million during the reported period, as compared with NIS 41.9 million in the corresponding
period last year.
Operating profit totaled NIS 23.6
million in the third quarter of the year, as compared with NIS 16.8 million in the
corresponding quarter last year, and as compared with NIS 13.7 million in the second
quarter this year.
Financial expenses during
the reported period totaled NIS 17.8 million, as compared with NIS 21.5 million
in the corresponding period last year.
Net profit totaled NIS 12.9 million
during the reported period, as compared with a loss of NIS (-1.5) million in the
corresponding period last year.
Net profit in the reported
period was affected by the growth in the Companys share in the losses of the
operations in Turkey, of Kimberly Clark Turkey (KCTR), a
wholly-owned Hogla Kimberly subsidiary (an associated company 49.9%), amounting
to NIS 19.3 million (from NIS 35.1 million last year to NIS 54.4 million this
year), as compared with the corresponding period last year.
Net profit in the third quarter this
year totaled NIS 9.9 million, as compared with a loss of NIS (-3.7) million in the
corresponding quarter last year and as compared with profit of NIS 6.6 million in the
second quarter this year. The net profit in the third quarter appears net of our share
(49.9%) in the amortization of the tax asset in Turkey (KCTR)in the sum of NIS 7.2
million. A non-recurring loss of NIS 5.4 million was recorded in the corresponding quarter
last year on account of our share in the provision for impairment recorded at TMM.
Net of the non-recurring loses as
mentioned above, the net profit for the third quarter of the year, totaled NIS 17 million,
as compared with profit of NIS 1.7 million in the corresponding quarter last year and as
compared with profit of NIS 6.6 million in the second quarter this year.
Basic earnings per share totaled NIS
3.20 per share ($0.80 per share) in the reported period, as compared with a loss of NIS
-0.36 per share ($-0.08 per share) in the corresponding period last year.
The basic earnings per share totaled
NIS 2.44 per share in the third quarter ($0.61 per share), as compared with a loss of NIS
-0.91 per share ($-0.21 per share) in the corresponding quarter last year.
The inflation rate during the
reported period amounted to 2.3%, as compared with an inflation rate of 0.8% in the
corresponding period last year.
The exchange rate of the NIS in
relation to the US dollar was revaluated during the reported period by approximately
(5.0%), as compared with a revaluation of (6.5%) in the corresponding period last year.
Mr. Avi Brener, Chief Executive Officer of the Company said that the growth in the
Israeli economy continued during the reported period, while preserving high
levels of demand in private consumption, along with a rising stock market and
fluctuations in the exchange rate of the US dollar vis-à-vis the NIS and
the euro.
2
The global trends in the paper
sector, primarily in Europe, are affecting the Group companies that are active in Israel,
leading to a continuing rise in input prices primarily fibers and chemicals
and since the end of the preceding year are causing a parallel and constant rise in paper
prices. These trends enabled the Group companies to realize price hikes in most paper and
paper products areas, thereby compensating for the high input prices, while improving
profitability.
The Company acted to
convert its boilers system from the use of fuel oil to natural gas. The laying
of the gas pipeline and its connection to the plant facilities has been
completed and the flow of natural gas to the Company by Israel Natural Gas Lines
Ltd. has started in late August, and in October the Company converted to the
full production of steam using natural gas, while discontinuing the use of fuel
oil in October. In parallel, the conversion of the central boiler to natural gas
is still continuing. The Company is continuing to examine and promote a new
energy-generation plant project in Hadera, using natural gas.
During the reported period,
KCTR continued to implement its Global Business Plan (GBP)designated
to expand its activity, that was formulated together with the international
partner, Kimberly Clark. KCTRs turnover amounted to approximately $43
million in the first nine months of the year.
The strategic business plan
of KCTR, the strengthening brands and the gradual growth of sales and
distribution platform, coupled with the reduction of costs at the diaper plant
in Turkey, managed to maintain the trend of improving gross profitability in the
current quarter, while significantly curtailing the operating loss to a sum of
approximately NIS 15 million, as compared with NIS 27 million loss in the
corresponding quarter last year, and as compared with NIS 19 million loss in the
second quarter this year.
The Companys share in the
losses of associated companies totaled NIS (10.6) million during the reported period, as
compared with NIS (15.8) million in the corresponding period last year.
The following principal changes were
recorded in the Companys share in the earnings of associated companies, in relation
to the corresponding period last year:
|
|
The
Companys share in the net profit of Mondi Hadera (49.9%) increased by NIS 7.4
million. Most of the change in profit originated from the companys highly improved
profitability, the increase from operating profit of NIS 1.1 million last year to an
operating profit of NIS 25.8 million this year primarily as a result of the higher
selling prices that led to an improved gross margin. This improvement was rendered
possible as a result of the said recovery in the European paper industry, coupled with
the quantitative increase in sales to the local market. This improvement began in the
first quarter, accelerated in the second quarter and maintained impetus in the third
quarter, as operating profit surged from NIS 1.7 million in the first quarter this year
to NIS 12 million in each of the second and third quarters. The sharp improvement in the
operating profit was slightly offset as a result of the rise in net financial expenses,
originating primarily from the impact of the revaluation of the NIS against the US dollar
that was lower this year in relation to last year, due to the dollar-denominated
liabilities. |
|
|
The
Companys share in the net profit of Hogla-Kimberly in Israel (49.9%)
increased by NIS 4.0 million. The operating profit of Hogla-Kimberly in Israel
grew from NIS 94.8 million to NIS 100.9 million this year. The improved
operating profit originated from a quantitative increase in sales, improved
selling prices and the continuing trend of raising the proportion of some of the
premium products in the products basket. This improvement was partially offset
by the continuing rise in raw material prices. The net profit was also affected
by the growth in financial expenses in relation to financial revenues last year,
as a result of the financial requirements of the operations in Turkey. The net
profit of Hogla-Kimberly Israel last year was influenced by non-recurring tax
expenses of NIS 4.5 million (our share was approximately NIS 2.2 million). |
3
|
The companys share in the
losses of KCTR Turkey (formerly Ovisan) (49.9%) grew by NIS 19.3 million. The increase in
the loss was primarily attributed to the non-recurring loses as follows: an increase in
the operating loss (approximately NIS 3.5 million in relation to the corresponding period
last year), originating primarily from expenses associated with the continuing launch
process of premium KC products in the Turkish market (Kotex® and Huggies®), that
began in the second quarter last year and was accompanied by fierce competition over shelf
space, primarily against P&G, coupled with the erosion of selling prices -to lower
levels . In the course of the reported period this year, a non-recurring loss of
approximately NIS 6 million ($1.5 million) was included on account of the closing of trade
agreements with distributors due to the transition to distribution by Unilever, of which
AIPM share was approximately NIS 3 million. Moreover, the tax asset that was recorded in
previous years in Turkey, in the sum of approximately NIS 26 million ($6.4 million) was
reduced, of which AIPM share is approximately NIS 13.3 million. This amortization, that
was made despite the improvement in the operation, originated from the introduction of
additional competitors into the market, coupled with the continued erosion of selling
prices in the third quarter of the year. Last year, the loss included a non-recurring
expenditure of approximately NIS 16 million, of which our share was approximately NIS 8
million, as a result of the devaluation of the Turkish lira. |
|
|
The
Companys share in the net profit of Carmel (36.21%) increased by NIS 1.0 million.
The factors that affected the growth in the Companys share in the net profit of
Carmel, originated, inter alia, from the improvement in the operating profit at Carmel
primarily in the third quarter of the year. This improvement was maintained
despite the sharp rise in raw material prices that was partially offset by a rise in
prices that was rendered possible as a result of market conditions. In the course of the
second quarter, the Companys holding rate in Carmel rose from 26.25% to 36.21% due
to Carmels self purchase of some of the minority shareholders holdings. The
acquisition created a negative surplus cost of NIS 4.9 million at the company, of which a
sum of NIS 2.3 million was allocated to the statement of income this year and served to
increase the Companys share in the Carmel profits. In the corresponding period last
year, Carmels net profit included capital gains from the sale of a real-estate
asset in Netanya in the amount of NIS 3.9 million, of which the Companys share was
approximately NIS 1 million. |
|
The
Companys share in the losses of Frenkel-CD Ltd. (FCD) (27.85%)
decreased by approximately NIS 0.2 million. The improvement is primarily attributed to
the growth in operating profit, due to the growth in the volume of operations, coupled
with staff cost-cutting as a result of the merger of plants. |
4
|
|
In
the corresponding period last year, the Companys share in the earnings of
associated companies included the Companys share in the losses of TMM, in the
amount of NIS -11.9 million. As mentioned above, the Company sold its holdings in TMM in
early 2007 and this item is therefore not included in the Companys share in the
earnings of associated companies this year. |
15,466 shares were issued during the
reported period (dilution of 0.4%), on account of the exercise of 35,425 options out of
the Companys employee stock option plan.
During the reported period, all the class
action lawsuits filed against H-K (an associated company) were dismissed.
On August 8, 2007, the Companys
Board of Directors decided to adopt an enforcement plan in the area of securities.
In August 2007, Mr. Nochi Dankner
retired from the Companys Board of Directors, and Mr. Roni Milo was appointed as a
director.
On October 15, 2007, the
Companys Board of Directors approved an increase of the investment in the
project for creating a new packaging paper and recycling system, totaling the
sum of NIS 690 million (up from an original investment of approximately NIS 600
million, that was approved in November 2006).
On October 15, 2007, the
Companys Board of Directors decided upon raising an amount of about NIS
210 million in capital, in order to finance part of the investment in the said
project, by way of a private placement to the controlling shareholders and to
institutional and/or private investors. The Board of Directors also decided to
convene a General Meeting on November 25, 2007 to approve the outline of the
said private placement (additional details in the immediate report published by
the Company on October 16, 2007).
This report contains various
forward-looking statements, based upon the Board of Directors present expectations
and estimates regarding the operations of the Group and its business environment. The
Company does not guarantee that the future results of operations will coincide with the
forward-looking statements and these may in fact differ considerably from the present
forecasts as a result of factors that may change in the future, such as changes in costs
and market conditions, failure to achieve projected goals, failure to achieve anticipated
efficiencies and other factors which lie outside the control of the Company. The Company
undertakes no obligation to publicly update such forward-looking statements, regardless
of whether these updates originate from new information, future events or any other
reason.
5
AMERICAN ISRAELI PAPER MILLS LTD.
SUMMARY OF RESULTS
(UNAUDITED)
except per share amounts
Nine months ended September 30,
NIS IN THOUSANDS (1)
|
2007
|
2006
|
|
|
|
|
|
|
Net sales |
|
|
| 428,784 |
|
| 395,691 |
|
| | |
Net earnings (loss) | | |
| 12,919 |
** |
| (1,468 |
)* |
| | |
Basic net earnings (loss) per share | | |
| 3.20 |
** |
| (0.36 |
)* |
| | |
Fully diluted earnings (loss) per share | | |
| 3.19 |
** |
| (0.36 |
)* |
Three months ended September 30,
NIS IN THOUSANDS (1)
|
2007
|
2006
|
|
|
|
|
|
|
Net sales |
|
|
| 150,961 |
|
| 136,527 |
|
| | |
Net earnings (loss) | | |
| 9,858 |
** |
| (3,672 |
)* |
| | |
Basic net earnings (loss) per share | | |
| 2.44 |
** |
| (0.91 |
)* |
| | |
Fully diluted earnings (loss) per share | | |
| 2.43 |
** |
| (0.91 |
)* |
(1) |
New
Israeli shekel amounts are reported according to Accounting Standard No. 12
of the Israeli Accounting Standard Board (hereafter- Standard No.
12)- Discontinuance of Adjusting Financial Statements for
Inflation. The reported NIS under Standard No. 12 are nominal
NIS, for transactions made after January 1, 2004. |
* |
Including
the Companys share in the NIS 8 million extraordinary expenses recorded in the
second quarter of the year in Turkey, as mentioned above. |
** |
Including
the Companys share in the NIS 13.4 million extraordinary expenses in Turkey out of
which NIS 7.4 million recorded in the third quarter of this year. |
|
The
representative exchange rate at September 30, 2007 was NIS. 4.013=$1.00. |
6
Exhibit 2
Translation from Hebrew
November 7, 2007
MANAGEMENT DISCUSSION
We are honored to present the
consolidated financial statements of the American Israeli Paper Mills Ltd. Group
(AIPM or the Company) for the first nine months of 2007. The
Company, its consolidated subsidiaries and its associated companies is referred to
hereinafter as: The Group.
A. |
Description
of the Companys Business |
|
AIPM
deals in the manufacture and sale of packaging paper, in the recycling of paper waste and
in the marketing of office supplies through subsidiaries. The Company also holds
associated companies that deal in the manufacture and marketing of fine paper, in the
manufacture and marketing of household paper products, hygiene products, disposable
diapers and complementary kitchen products, corrugated board containers and packaging for
consumer goods. |
|
The
Companys securities are traded on the Tel Aviv Stock Exchange and on the American
Stock Exchange AMEX. |
|
A. |
The
Operations in Israel |
|
1. |
The
Business Environment |
|
The
growth in the Israeli economy continued during the reported period (January-September
2007), while preserving high levels of demand in private consumption, along with a rising
stock market and fluctuations in the exchange rate of the US dollar vis-à-vis the
NIS and the Euro. |
|
The
global trends in the paper sector primarily in Europe are affecting the
Group companies active in Israel. |
|
The
growth trend in developing markets, primarily in Asia but also in Europe, that is
accompanied by high growth rates, is creating high demand for pulp and paper waste, as
well as for paper products. |
|
These
demands are leading to a continuing rise in input prices primarily fibers and
chemicals and since the end of the preceding year are causing a parallel and
constant rise in paper prices. This trend is expected to continue in the coming months. |
|
These
trends enable the Group companies to realize price hikes in most paper and paper products
areas, thereby compensating for the high input prices, while improving profitability. |
1
|
The
aforesaid regarding trands in the paper market contains various forward-looking
information, as defined in the Israeli securities Law, based upon information and
estimates of the Company in the date of this report. This estimations might not be
realized or might be realized different from the current estimations, as a result of a
variety of factors, including factors which lie outside the control of the Company, such
as changes in global raw materials prices and global changes in paper products demand and
supply. |
|
Energy
prices (primarily fuel oil) that were at their lowest point in two years during the first
quarter this year, have reversed their trend in the second quarter of 2007 and have
started climbing back toward the high prices that prevailed in 2006. The said rising
trend in fuel prices that began in the second quarter of the year, accelerated toward the
end of the third quarter, as fuel prices at the end of the third quarter are
approximately 40% higher than those at the beginning of the year. Despite the aforesaid,
energy prices (fuel oil and electricity) used by the Group were approximately 7% lower in
average than the prices in the corresponding period last year. Regarding savings in
energy costs of the Company as a result of the conversion of the boilers system to
natural gas see clause 4.1, below . |
|
Electricity
prices rose by approximately 13% at the end of the third quarter of the year. |
|
2. |
Current
Operations in Israel |
|
Most
Group companies continued to grow both quantitatively and in terms of their sales
turnover during the reported period while raising prices across most areas
of operation, in parallel to the successful implementation of efficiency plans. |
|
The
Group consequently recorded a significant improvement in the volume of sales and in the
operating profit from the Israeli operations in relation to the corresponding period last
year. |
|
3. |
Implementation
and Assimilation of Organization-Wide Processes |
|
In
the course of the reported period, the Group companies continued to implement and
assimilate organization-wide processes intended to empower the Groups operations
and support continued growth and increased profitability: |
|
|
Empowering
organizational development while placing an emphasis on management by
objectives and the development of the organization's middle
management |
|
|
Continuing
reorganization of the Groups procurement network, while exploiting synergy versus
the organizations suppliers. |
|
|
Assimilation
of the Centerlining process at the operational levels of the various companies to a
gradual and continuing improvement in the efficiency of the primary manufacturing arrays. |
|
|
Accelerating
processes for encouraging innovation at the companies for the development of new products
and to create competitive differentiation for improving profitability. |
|
|
Formulating
and assimilating B2B marketing methodologies, for improving perceived quality and service
among company clients. |
2
|
|
Establishing
cost-cutting measures at the organization in order to improve savings anywhere and
anytime. |
|
|
Social
responsibility Formulating a multi-annual plan that will be launched in early 2008
and will empower the organizations activities in this area. |
|
In
parallel to the ongoing operations, the Company is working to successfully implement the
strategic plans that will lead to continued growth in operations and improved
profitability over the coming years: |
|
1. |
Converting
the boilers system from fuel oil to natural gas |
|
As
mentioned previously, as part of the Companys endeavors for cutting manufacturing
costs and for additional environmental improvements, the Company is continuing to examine
and promote the energy-generation plant project in Hadera, using natural gas. |
|
As
a first stage, the Company acted to convert its boilers system from the use of fuel oil
to natural gas. The laying of the gas pipeline and its connection to the plant facilities
has been completed and the flow of natural gas to the Company by Israel Natural Gas Lines
Ltd. has started in late August. Throughout September, acceptance tests were conducted at
the Hadera site and in October the Company converted to the full production of steam
using natural gas, while discontinuing the use of fuel oil in October. In parallel, the
conversion of the central boiler to natural gas is still continuing, a process that may
continue for several additional weeks, until the completion of the conversion in its
entirety. |
|
The
gas that serves as a replacement for the fuel oil is purchased from the Yam Tethys Group,
with whom the Company signed a natural gas purchase agreement in London on July 29, 2005,
that is intended to provide the Companys needs over the next few years, in terms of
the operation of the existing energy generation system, by cogeneration at the Hadera
site. The overall financial volume of the transaction totals approximately $35 million
over the term of the agreement (5 years from the initial supply of gas, but no later than
July 1, 2011). |
|
After
the end of the term of the agreement with Yam Tethys Group the Company intends to base on
natural gas that will be purchased from EMG on the basis of the memorandum of
understanding, that was signed in May this year (see Section 3 Changes in the Periodical
Report). |
|
The
transition to natural gas allowed an additional improvement in air quality, and is
expected to allow with the completion of the conversion of all the equipment to a further
improvement in air quality. The company estimates that given the fuel oil and gas prices
that existed in the third quarter this year and while operating the energy generation
system at full capacity using natural gas, the full impact of the savings on the net
profit will amount to approximately NIS 25 million, annually. |
|
The
aforesaid regarding the effect of the conversion to netural gas on the Company contains
various forward-looking information, as defined in the Israeli securities Law, based upon
information and estimates of the Company in the date of this report. This estimations
might not be realized or might be realized different from the current estimations, as a
result of a variety of factors, including factors which lie outside the control of the
Company, such as changes in fuel oil and gas prices, in gas suppliers and in the
transport to the Hadera site. |
3
|
2. |
Expanding
the manufacturing network of recycled packaging paper |
|
The
increase in the investment budget in the project to NIS 690 million ($170 million) was
approved on October 15, 2007 by the Companys Board of Directors. The Company
selected the most advanced technologies in this field and the leading suppliers in the
sector. |
|
The
implementation of the project is advancing as planned and the Company intends to sign a
supply agreement with the main equipment supplier soon. |
|
In
parallel, Amnir Recycling Industries Ltd. (Amnir) is continuing its preparations for the
expansion of the collection of cardboard and newspaper waste and has started to
accumulate inventories toward the planned operation of the new machine during 2009. |
|
As
part of the preparations for financing the project, the Board approved raising additional
capital of approximately NIS 210 million by way of a private placement of shares to the
controlling shareholders and to institutional and/or private investors (for more details
see immediate report dated October 16, 2007). The Company is also examining additional
ways to raise the financing for the project. |
|
The
power plant project, that is intended to provide steam and electricity for the
manufacturing operations in Hadera and to sell surplus electricity to Israel Electric
Company (IEC) and/or to private customers , is currently at the final
configuration definition stages and feasibility studies on the basis of a license for a
plant that will generate 230 mega-watts, to be built on an area, that was acquired for
the project, in proximity to the Companys site in Hadera. |
|
The
Company is waiting for the publication of the updated selling prices to the IEC by the
Israeli Public Electricity Authority, and on this basis, with the completion of the
analysis of the plant and its profitability, the business plan and the possible means of
finance will be determined. |
|
The
Company plans for the said power plant to consume natural gas that will be provided by
EMG, on the basis of the memorandum of understanding that was signed in May this year. |
|
B. |
The
Strategic Investment in Turkey |
|
In
the reported period, Kimberly Clark Turkey (KCTR) a wholly-owned Hogla Kimberly
subsidiary (49.9% of which is held by the Company) continued to implement its
Global Business Plan (GBP), that was formulated together with the international partner,
Kimberly Clark. The plan is designated to introduce Kimberly Clarks global brands
to Turkey, on the basis of local manufacturing. If the plan will be fully implemented,
KCTR is expected to grow to become a dominant and profitable company, with annual sales
in the area of $300 million by 2015. The KCTR turnover amounted to approximately $43
million in the first nine months of the year. |
4
|
In
the course of the third quarter, KCTR continued to develop products and launched new
product lines under the Huggies® and Pedo brands, manufactured at the companys
advanced manufacturing plant. Also, the company lunched a premium Kotex® product
(feminine hygiene) that was successfully accepted in the market.
The companys
continuing marketing and advertising operations are being felt in the gradual
strengthening of the brands, as expressed by consumer studies that are being conducted
regularly. |
|
As
part of the strategic plan, KCTR intends to continue its marketing and sales promotion
efforts, while launching new products that will support the establishment of the brands
and the creation of customer loyalty. A strategic cooperation agreement was signed in the
first quarter of the year between KCTR and Unilever in Turkey. Pursuant to this
agreement, Unilever will conduct the sales, distribution and collection on behalf of KCTR
in the entire Turkish market, except for nationwide large food chains that represent
approximately 30% of the market potential, wherein KCTR continues to operate directly. |
|
In
the course of the current quarter, the company continued to promote the collaboration
with Unilever and expanded the number of points of sale in the Turkish market that sell
KCTR brands. |
|
The
level of competition in the markets where the company is trying to penetrate and empower
its brands is high and calls for ongoing significant investments in advertising and sales
promotion. |
|
All
of the expenses detailed above associated with the penetration of products, advertising,
expansion of the distribution network and more are regularly recorded as an
expenditure in KCTR statements of income. KCTRs operating loss in the reported
period this year amounted to approximately NIS 61 million ($14.6 million). The loss
includes a non-recurring expenditure approximately of NIS 6 million ($1.5 million),
recorded in the first quarter, on account of the closing of commercial agreements with
the previous distributors, following the implementation of the agreement with Unilever
and also on account of the upgrading of brands on the Turkish market. |
|
Regarding
the reduction of the tax asset in Turkey this year, see section 4(7) Companys Share
in Earnings of Associated Companies below. The Company is continuing to implement the
strategic business plan , the strengthening brands and the gradual growth of the Unilever
sales and distribution platform, coupled with the reduction of costs at the diaper plant,
the Company managed to maintain the trend of improving gross profitability in the current
quarter, while significantly curtailing the operating loss to a sum of approximately NIS
15 million, as compared with NIS 27 million in the corresponding quarter last year, and
as compared with NIS 19 million in the second quarter this year. |
|
The
aforesaid, regarding KCTRs business plans and their implementation, contains
various forward-looking information, as defined in the Israeli securities Law, based upon
information and estimates of the Company in the date of this report. This estimations
might not be realized or might be realized different from the current estimations, as a
result of a variety of factors, including factors which lie outside the control of the
Company, such as changes in market conditions, in regulation and in various costs. |
5
|
During
the reported period (January-September 2007), the exchange rate of the NIS in relation to
the US dollar was revaluated by approximately (5.0%), as compared with a revaluation of
(6.5%) in the corresponding period last year (January-September 2006). |
|
The
inflation rate during the reported period amounted to 2.3%, as compared with an inflation
rate of 0.8% in the corresponding period last year. |
|
3. |
Changes
in the Periodical Report |
|
|
15,466
shares were issued during the reported period (dilution of 0.4%), on account of the
exercise of 35,425 options out of the Companys employee stock option plan. |
|
|
In
February 2007, pursuant to its acceptance of a purchase offer dated January 4, 2007, AIPM
finalized the sale of all its direct and indirect holdings in TMM Integrated Recycling
Industries Ltd. to CGEA, so that AIPM has absolutely ceased to be a shareholder in TMM
(additional details in the immediate report dated February 13, 2007). |
|
|
On
April 15, 2007, the General Meeting of shareholders approved the appointment of
Brightman Almagor & Co. as the Company's CPAs for 2007. Brightman
Almagor & Co. have replaced Kesselman & Kesselman & Co., who
served as the Company's CPAs since 1954. |
|
|
On
May 13, 2007, the Companys Board of Directors approved the CEOs employment
contract. Regarding the impact of the transaction on the Companys results, see Note
3A to the attached financial statements. |
|
|
In
the course of the second quarter, Carmel Container Systems Ltd. (an associated company)
repurchased its own shares and consequently, AIPMs holdings therein rose from
26.25% to 36.21%. |
|
|
In
May 2007, a memorandum of understanding was signed for the acquisition of natural gas
from Egypt, between the Company and East Mediterranean Gas Company (EMG), intended to
guarantee the continuing supply of natural gas to the Hadera site for a period of 15
years, upon termination of the agreement with the Yam Tethys partnership, that will
provide natural gas from the initial delivery and until mid-2011. The annual volume of
the purchase from EMG is estimated between $10 to $50 million, according to the quantity
actually purchased and its price. |
|
|
During
the reported period, all the class action lawsuits filed against Hogla-Kimberly (an
associated company) were dismissed. |
|
|
On
August 8, 2007, the Companys Board of Directors decided to adopt a securities
enforcement plan . The plan includes an enforcement procedure regarding the report duties
according to the Securities Law, and an enforcement procedure regarding the prohibition
to use inside information. |
6
|
|
In
August 2007, Mr. Nochi Dankner retired from the Companys Board of Directors, and
Mr. Roni Milo was appointed as a director. |
|
|
On
October 15, 2007, the Companys Board of Directors approved an increase in the
investment of a new packaging paper and recycling system, totaling the sum of NIS 690
million (up from an original investment of approximately NIS 600 million, that was
approved in November 2006). |
|
|
On
October 15, 2007, the Companys Board of Directors decided upon raising a sum of NIS
210 million in capital, in order to finance part of the investment in the said project,
by way of a private placement to the controlling shareholders and to institutional and/or
private investors. The Board of Directors also decided to convene a General Meeting on
November 25, 2007 to approve the outline of the said private placement (additional
details in the immediate report published by the Company on October 16, 2007). |
|
|
In
the course of the third quarter of the year, the Company converted the energy generation
system at the Hadera site to the use of natural gas instead of fuel oil (for additional
details, see section A.4.1). |
B. |
Analysis
of the Companys Financial Situation |
|
|
The
cash and cash equivalents item rose from NIS 10.2 million on September 30, 2006 to NIS
53.8 million on September 30, 2007. This increase is primarily attributed to a sum of NIS
30 million that was received as proceeds from the sale of real estate and from the
realization of a NIS 27 million investment in TMM. |
|
|
The
accounts receivable item rose from NIS 174.4 million as at September 30, 2006 to NIS 194
million as at September 30, 2007. This growth originates primarily from the growth in the
volume of operations. |
|
|
The
other accounts receivable decreased from NIS 123.7 million on September 30, 2006 to NIS
120.1 million on September 30, 2007. |
|
|
Inventories
rose from NIS 59.4 million as at September 30, 2006 to NIS 67.4 million as at September
30, 2007 and as compared with NIS 62.1 million as at December 31, 2006. This increase
originates primarily from an increase in the paper waste inventories, due to Amnir
preparations in anticipation of the future operation of the new packaging paper machine
(see also 2A4(2), above). |
|
|
Investments
in associated companies decreased from NIS 403.0 million on September 30, 2006 to NIS 343
million on September 30, 2007. The principal components of the said decrease included the
Companys net share in the losses of associated companies during the reported
period, coupled with the realization of the investment in TMM in return for its book
value of approximately NIS 27 .3 million. |
|
|
Short-term
credit rose from NIS 227.6 million on September 30, 2006 to NIS 233.7 million on
September 30, 2007. This increase is primarily attributed to investments in fixed assets,
net of positive cash flows from operating activities. |
|
|
The
other payables item rose from NIS 85.5 million on September 30, 2006 to NIS 95.7 million
on September 30, 2007. This increase originates primarily from the early payment of wages
on September 30 last year, due to the holiday. |
7
|
|
The
Companys shareholders equity increased from NIS 413.3 million on September
30, 2006 to NIS 449.9 million on September 30, 2007. The change is primarily attributed
to the net profit between the periods, NIS 27.5 million, coupled with a decrease in the
debitory capital reserve from translation differences at an associated company. |
|
1. |
Investments
in Fixed Assets |
|
The
investments in fixed assets amounted to NIS 63.2 million during the reported period this
year, as compared with NIS 34.4 million in the corresponding period last year. The
investments this year included payments for the acquisition of a reserve steam boiler and
the completion of the conversion of the energy system to natural gas, along with the
necessary infrastructure. The Company also made investments in environmental issues
(sewage treatment) and current investments in equipment renewal, means of transportation
and in the maintenance of buildings at the Hadera site. |
|
The
long-term liabilities (including current maturities) amounted to NIS 293.4 million as at
September 30, 2007, as compared with NIS 303.1 million as at September 30, 2006. The
long-term liabilities decreased by NIS 10 million , originated primarily from the
valuation of the CPI-linked debenture balances and the repayment of long-term loans. The
long-term liabilities totaled NIS 297.9 million on December 31, 2006. |
|
The
long-term liabilities include primarily two series of debentures and the following
long-term bank loans: |
|
Series
1 NIS 14.1 million, for repayment until 2009 in a private placement for
institutional investors. |
|
Series
2 NIS 212.4 million, for repayment between 2007 and 2013 in a private
placement for institutional investors. |
|
Long-term
loans from banks NIS 34.8 million. |
|
The
outstanding short-term credit from banks totaled NIS 233.6 million as at September 30,
2007, as compared with NIS 227.6 million as at September 30, 2006 and NIS 203.0 million
as at December 31, 2006. |
|
Since
the Companys share in the earnings of associated companies constitutes a material
component in the Companys statement of income (primarily on account of its share in
the earnings of Mondi Business Hadera Paper Ltd. [Mondi Hadera] and Hogla-Kimberly
Ltd.), before the presentation of the consolidated data below, the aggregate data which
include the results of all the companies in the AIPM Group (including the associated
companies whose results appear in the financial statements under earnings from
associated companies), is being presented without considering the rate of holding
therein and net of mutual sales. |
|
Regarding
the consolidated data, see Section (2) below. |
8
|
a. |
Aggregate
Data from Israeli Operations |
|
In
early 2007, the company sold its holdings in TMM Integrated Recycling Industries Ltd. (TMM)
(43.02% directly and indirectly), as part of an agreement with Veolia Israel and in
response to a tender offer for the acquisition of TMM shares from the public, by Veolia
Israel. The aggregate sales and operating income figures for the preceding year are
consequently presented net of the TMM results. |
|
The
aggregate sales in Israel during the reported period amounted to approximately NIS
2,118.5 million, as compared with NIS 1,968 million (net of TMM) in the corresponding
period last year, representing growth of 7.6%. |
|
The
aggregate sales in Israel in the third quarter of the year amounted to approximately NIS
721.2 million, as compared with NIS 662.4 million (net of TMM) in the corresponding
quarter last year, representing growth of 8.9% and as compared with NIS 689.1 million in
the second quarter of the year, representing growth of 4.6%. |
|
The
aggregate operating profit in Israel amounted to NIS 192.3 million during the reported
period, as compared with NIS 146.3 million in the corresponding period last year (net of
TMM), representing growth of approximately 31.4%. |
|
The
aggregate operating profit in Israel totaled approximately NIS 74.3 million in the third
quarter of the year, as compared with NIS 53.1 million (net of TMM) in the corresponding
quarter last year, representing growth of 39.9% and as compared with NIS 60.9 million in
the second quarter of the year, representing growth of approximately 22%. |
|
The
significant improvement in the operating profitability in Israel is attributed to the
raising of prices in most of the Groups areas of operation, the growth in
quantitative sales and the continuing efficiency measures. This improvement was partially
offset by the continuing rise in raw material prices. |
|
b. |
Aggregate
Data (including Turkey) |
|
The
aggregate sales amounted to NIS 2,298.2 million during the reported period, as compared
with NIS 2,141.1 million (net of TMM) in the corresponding period last year, representing
growth of 7.3%. |
|
The
aggregate sales amounted to NIS 805.5 million in the third quarter, as compared with NIS
713.5 million (net of TMM) in the corresponding period last year, representing growth of
12.8% and as compared with NIS 740 million in the second quarter of the year,
representing growth of 8.9%. |
|
The
aggregate operating profit totaled NIS 131.1 million during the reported period, as
compared with NIS 88.6 million (net of TMM) in the corresponding period last year,
representing growth of 48%. |
|
The
aggregate operating profit totaled NIS 59.3 million in the third quarter of the year, as
compared with NIS 26.3 million (net of TMM) in the corresponding quarter last year,
representing growth of 125.4% and as compared with NIS 41.7 million in the second quarter
of the year, representing growth of 42.2%. |
9
|
For
the operations in Turkey see Section C7 below Companys share in the
earnings of associated companies. |
|
Excluding
the results of operation of the associated companies: Mondi Hadera, Hogla-Kimberly and
Carmel Container Systems Ltd. (Carmel). |
|
The
consolidated sales during the reported period amounted to NIS 428.8 million, as compared
with NIS 395.7 million in the corresponding period last year, representing growth of
approximately 8.4%. |
|
The
consolidated sales in the third quarter of the year totaled NIS 151 million, as compared
with NIS 136.5 million in the corresponding quarter last year, representing growth of
approximately 10.6% and as compared with second quarter sales of NIS 141.2 million,
representing growth of approximately 6.9%. |
|
The
consolidated operating profit totaled NIS 54.2 million during the reported period, as
compared with NIS 41.9 million in the corresponding period last year, representing growth
of approximately 29.3%. |
|
The
operating profit amounted to NIS 23.6 million in the third quarter of the year, as
compared with NIS 16.8 million in the corresponding quarter last year, representing
growth of approximately 40.5% and as compared with NIS 13.7 million in the second quarter
this year, representing growth of approximately 72.2%. |
|
3. |
Net
Profit and Earnings Per Share |
|
The
net profit totaled NIS 12.9 million during the reported period, as compared with a loss
of NIS (-1.5) million in the corresponding period last year. |
|
The
net profit in the reported period was affected by the growth in the Companys share
in the losses of the operations in Turkey (KCTR), amounting to approximately NIS 19.3
million (from NIS 35.1 million last year to NIS 54.4 million this year), as compared with
the corresponding period last year (see Strategic Investment in Turkey, above, and
Section C7, below). |
|
The
net profit in the third quarter this year amounted to NIS 9.9 million, as compared with a
loss of NIS (-3.7) million in the corresponding quarter last year and as compared with
profit of NIS 6.6 million in the second quarter this year. The net profit in the third
quarter of the year is after deduction of our share (49.9%) in the reduction of the tax
asset in Turkey (KCTR) in the sum of NIS 7.2 million. A non-recurring loss of NIS 5.4
million was recorded in the corresponding quarter last year on account of our share in
the provision for impairment recorded at TMM. |
|
Net
of the non-recurring loses as mentioned above, the net profit for the third quarter of
the year, amounted to NIS 17 million, as compared with profit of NIS 1.7 million in the
corresponding quarter last year and as compared with profit of NIS 6.6 million in the
second quarter this year. |
10
|
Basic
earnings per share amounted to NIS 3.20 per share ($0.80 per share) in the reported
period, as compared with a loss of NIS -0.36 per share ($-0.08 per share) in the
corresponding period last year. |
|
The
diluted earnings per share amounted to NIS 3.19 per share ($0.80 per share) in the
reported period, as compared with a loss of NIS -0.36 per share ($-0.08 per share) in the
corresponding period last year. |
|
The
basic earnings per share amounted to NIS 2.44 per share in the third quarter ($0.61 per
share), as compared with a loss of NIS -0.91 per share ($-0.21 per share) in the
corresponding quarter last year. |
|
Diluted
earnings per share amounted to NIS 2.43 per share ($0.61 per share) in the second quarter
of the year, as compared with a loss of NIS -0.91 per share ($-0.21 per share) in the
corresponding quarter last year. |
|
4. |
Analysis
of Operations and Profitability |
|
The
analysis set forth below is based on the consolidated data. |
|
The
consolidated sales during the reported period amounted to NIS 428.8 million, as compared
with NIS 395.7 million in the corresponding period last year, representing growth of
approximately 8.4%. |
|
Sales
of the packaging paper and recycling activity amounted to NIS 342.0 million in the
reported period, as compared with NIS 305.2 million in the corresponding period last year. |
|
The
growth in the sales turnover of the packaging paper and recycling activity originated
primarily from the raising of the selling prices. |
|
Sales
of the marketing of office supplies activity amounted to NIS 86.8 million in the reported
period, as compared with NIS 90.5 million last year. Most of the decrease in sales is
attributed to the impact of not winning the Accountant General tender in early 2007, a
fact that was somewhat compensated for by an increase in sales to other customers, at
better margins. |
|
The
aggregate sales in the third quarter of the year totaled NIS 151 million, as compared
with NIS 136.5 million in the corresponding quarter last year, representing growth of
approximately 10.6% and as compared with second quarter sales of NIS 141.2 million,
representing growth of approximately 6.9%. |
|
Sales
of the packaging paper and recycling activity amounted to NIS 120.7 million in the third
quarter of the year, as compared with NIS 105.4 million in the corresponding quarter last
year. |
|
Sales
of the marketing of office supplies activity amounted to NIS 30.3 million in the third
quarter of the year, as compared with NIS 31.1 million in the corresponding quarter last
year. |
|
The
cost of sales amounted to NIS 325 million, representing 75.8% of sales, during the
reported period, as compared with NIS 312.1 million, representing 78.9% of sales, in the
corresponding period last year. |
11
|
The
gross profit totaled NIS 103.8 million during the reported period, representing 24.2% of
sales, as compared with NIS 83.6 million, representing 21.1% of sales, in the
corresponding period last year, representing growth of approximately 24% in relation to
the corresponding period last year. |
|
The
increase in the gross profit is primarily attributed to the improvement in selling
prices, the quantitative growth in the local market and the decrease in energy prices
(decrease of approximately 7% in fuel oil and electricity prices), as compared with the
corresponding period last year. |
|
Fuel
oil prices in the third quarter of the year rose by approximately 18% in relation to the
second quarter this year and by 17% in relation to the corresponding quarter last year. |
|
Electricity
prices rose by approximately 13% at the end of the third quarter of the year. |
|
Wages
in the cost of sales and in the selling, general and administrative expenses amounted to
approximately NIS 130.4 million in the reported period, as compared with NIS 120.2
million in the corresponding period last year. |
|
The
change in labor wages in relation to the corresponding period last year reflects a
certain increase in personnel, especially at Amnir, as part of preparations for
increasing paper waste collection in anticipation of the future operation of the new
packaging paper machine along with a nominal increase of 3% in the wages. The
labor expenses (in General and Administrative expenses) also included non-recurring
expenses mostly on account of an employment agreement with the Companys General
Manager (see Note 3a to the attached financial statements). |
|
3. |
Selling,
General and Administrative Expenses |
|
The
selling, general and administrative expenses (including wages) amounted to NIS 49.6
million in the reported period (or 11.6% of sales) as compared with NIS 41.7 million (or
10.5% of sales) in the corresponding period last year. The increase in selling, general
and administrative expenses originated primarily from growth in labor expenses, including
non-recurring influences, as stated above in the Labor Wages section. |
|
The
operating profit totaled NIS 54.2 million during the reported period (12.6% of sales), as
compared with NIS 41.9 million (10.6% of sales) in the corresponding period last year,
representing growth of 29.4%. |
|
The
operating profit from the paper and recycling activity totaled NIS 54.8 million during
the reported period, as compared with NIS 42.6 million in the corresponding period last
year, representing growth of 27.5%. |
|
The
operating loss for the office supplies activity amounted to NIS -0.6 million, as compared
with NIS -0.7 million in the corresponding period last year. |
12
|
The
operating profit amounted to NIS 23.6 million in the third quarter of the year, as
compared with NIS 16.8 million in the corresponding quarter last year and as compared
with operating profit of NIS 13.7 million in the second quarter this year, representing
growth of approximately 40% and 72%, respectively. |
|
The
operating profit of the paper and recycling activity amounted to NIS 23.2 million in the
third quarter of the year, as compared with NIS 16.6 million in the corresponding quarter
last year, representing growth of approximately 39.7%. |
|
The
operating profit of the office supplies activity amounted to NIS 0.4 million, as compared
with NIS 0.2 million in the corresponding quarter last year, representing growth of
approximately 156%. |
|
The
financial expenses during the reported period amounted to NIS 17.8 million, as compared
with NIS 21.5 million in the corresponding period last year. |
|
The
total average of the Companys net, interest-bearing liabilities grew by an average
of approximately NIS 61 million between the periods 2006- 2007. The increase is primarily
attributed to investments in fixed assets, net of positive cash flows from operating
activities. |
|
Despite
the said increase in the liabilities, the financial expenses during the reported period
this year decreased in relation to last year by NIS 3.7 million. |
|
The
said decrease in financial expenses originated from the decrease in the average interest
rate on short-term credit (by approximately 1.1%), the lower expenses on account of
CPI-linked notes, despite the rise in the inflation rate in relation to last year, on
account of the lowering of the cost of hedging the CPI-linked notes against a rise in the
CPI that fell from an annual cost of 1.8% in 2006, to 1.3% in 2007 and resulted in an
approximately NIS 0.6 million decrease in note-related costs. |
|
Moreover,
the (5.0%) revaluation that was recorded in the dollar exchange rate, as compared with a
slightly higher (6.5%) revaluation last year, coupled with the lowering of the dollar
exposure, both served to decrease the financial expenses this year, as compared with the
preceding year, by approximately NIS 4.3 million, due to exchange-rate differentials on
account of dollar-denominated assets. |
|
Taxes
on income amounted to NIS 12.9 million in the reported period, as compared with NIS 6.1
million in the corresponding period last year. This NIS 6.8 million increase originates
from the increase in pre-tax profit this year in relation to last year in the
amount of NIS 16.1 million coupled with a tax expense increment of NIS 0.9 million
as part of the closing of tax assessments for the years 2002 through 2005 in the course
of the second quarter this year. The tax assessments that were closed by agreement were
for the years 2002-2005 for the Company and for the principal consolidated subsidiaries
(American Israeli Paper Mills Paper Industry (1995) Ltd. and Amnir Recycling Industries
Ltd.). |
13
|
7. |
Companys
Share in Earnings of Associated Companies |
|
The
companies whose earnings are reported under this item (according to AIPMs holdings
therein), include primarily: Mondi Hadera, Hogla-Kimberly and Carmel. |
|
The
Companys share in the losses of associated companies totaled NIS (10.6) million
during the reported period, as compared with NIS (15.8) million in the corresponding
period last year. |
|
The
following principal changes were recorded in the Companys share in the earnings of
associated companies, in relation to the corresponding period last year: |
|
|
The
Companys share in the net profit of Mondi Hadera (49.9%) increased by NIS 7.4
million. Most of the change in profit originated from the companys highly improved
profitability, an increase of operating profit from NIS 1.1 million last year to an
operating profit of NIS 25.8 million this year primarily as a result of the higher
selling prices that led to an improved gross margin. This improvement was rendered
possible as a result of the said recovery in the European paper industry, coupled with
the quantitative increase in sales to the local market. This improvement began in the
first quarter, accelerated in the second quarter and maintained impetus in the third
quarter, as operating profit surged from NIS 1.7 million in the first quarter this year
to NIS 12 million in each of the second and third quarters. The sharp improvement in the
operating profit was slightly offset as a result of the rise in net financial expenses,
originating primarily from the impact of the revaluation of the NIS against the US
dollar, that was lower this year in relation to last year, due to the dollar-denominated
liabilities. |
|
|
The
Companys share in the net profit of Hogla-Kimberly Israel (49.9%) increased by NIS
4.0 million. The operating profit of Hogla grew from NIS 94.8 million to NIS 100.9
million this year. The improved operating profit originated from a quantitative increase
in sales, improved selling prices and the continuing trend of raising the proportion of
some of the premium products in the products mix. This improvement was partially offset
by the continuing rise in raw material prices. The net profit was also affected by the
growth in financial expenses, compared with financial income last year, as a result of
the financial requirements of the operations in Turkey. The net profit of Hogla-Kimberly
Israel last year was influenced by non-recurring tax expenses of NIS 4.5 million (our
share was approximately NIS 2.2 million). |
|
The
companys share in the losses of KCTR Turkey (formerly Ovisan) (49.9%) grew by NIS
19.3 million. The increase in the loss was primarily attributed to the non-recurring
losses as follows: an increase in the operating loss (of approximately NIS 3.5 million in
relation to the corresponding period last year), originating primarily from expenses
associated with the continuing launch process of premium KC products in the Turkish
market (Kotex® and Huggies®), that began in the second quarter last year and was
accompanied by fierce competition over shelf space, primarily against P&G, coupled
with the erosion of selling prices -to lower levels . In the course of the reported
period this year, a non-recurring loss of approximately NIS 6 million ($1.5 million) was
included on account of the closing of trade agreements with distributors due to the
transition to distribution by Unilever, of which our share was approximately NIS 3
million. Moreover, the tax asset that was recorded in previous years in Turkey, in the
sum of approximately NIS 26 million ($6.4 million) was reduced, of which our share is
approximately NIS 13.3 million. This write off, that was made despite the improvement in
the operation, originated from the introduction of additional competitors into the
market, coupled with the continued erosion of selling prices in the third quarter of the
year.. Last year, the loss included a non-recurring expenditure of approximately NIS 16
million, of which our share was approximately NIS 8 million, as a result of the
devaluation of the Turkish lira. |
14
|
|
The
Companys share in the net profit of Carmel (36.21%) increased by NIS 1.0 million.
The factors that affected the growth in the Companys share in the net profit of
Carmel, originated inter alia from the improvement in the operating profit at Carmel
primarily in the third quarter of the year. This improvement was maintained
despite the sharp rise in raw material prices, that was partially offset by a rise in
prices that was rendered possible as a result of market conditions. In the course of the
second quarter, the Companys holding rate in Carmel rose from 26.25% to 36.21% due
to Carmels self purchase of some of the minority shareholders holdings. The
acquisition created a negative surplus cost of NIS 4.9 million at the Company, of which a
sum of NIS 2.3 million was allocated to the statement of income this year and served to
increase the Companys share in the Carmel profits. In the corresponding period last
year, Carmels net profit included capital gains from the sale of a real-estate
asset in Netanya in the amount of NIS 3.9 million, of which the Companys share was
approximately NIS 1 million. |
|
The
Companys share in the losses of Frenkel-CD Ltd. (FCD) (27.85%)
decreased by approximately NIS 0.2 million. The improvement is primarily attributed to
the growth in operating profit, due to the growth in the volume of operations, coupled
with staff cost-cutting as a result of the merger of plants. |
|
In
the corresponding period last year, the Companys share in the earnings of
associated companies included the Companys share in the losses of TMM, in the
amount of NIS -11.9 million. As mentioned above, the Company sold its holdings in TMM in
early 2007 and this item is therefore not included in the Companys share in the
earnings of associated companies this year. |
|
The
Companys share in the earnings of associated companies from current operations in
Israel (excluding Turkey and TMM) grew by NIS 12.7 million this year and amounted to NIS
43.8 million. |
15
|
The
cash flows from operating activities totaled NIS 25.3 million during the reported period,
as compared with NIS 7.3 million in the corresponding period last year. The change in the
cash flows from operating activities during the reported period, originated from the
improvement in net profit, coupled with the reduced growth in working capital in the
reported period, that amounted to NIS 27.6 million, as compared with growth of NIS 33
million last year. The increase in the working capital this year originated primarily
from the growth in inventories as part of Amnirs preparations for accumulating
paper waste in anticipation of the operation of the packaging paper machine , coupled
with an increase in accounts receivable due to the growth in the sales volumes (see
accounts receivable, above). |
|
The
cash flows from operating activities totaled NIS 12.6 million during the third quarter of
this year, as compared with a negative cash flows from operating activities of NIS -2.4
million in the corresponding quarter last year. |
|
The
cash flows from operating activities in 2006 amounted to NIS 53.1 million. |
|
See
clause B2 Financial Liabilities. |
F. |
Exposure
and Management of Market Risks |
|
The
Company conducts periodical discussions regarding market risks and exposure to exchange
rate and interest rate fluctuations, with the participation of the relevant factors, so
as to reach decisions in this matter. The individual responsible for the implementation
of market risk management policy at the Company is Israel Eldar, the Companys
Comptroller. |
|
2. |
Market
Risks to which the Company is Exposed |
|
Description
of Market Risks |
|
The
market risks reflect the risk of changes in the value of financial instruments affected
by changes in the interest rate, in the Consumer Price Index and in exchange rates. |
|
Approximately
half of the Companys sales are denominated in US dollars, whereas a significant
share of its expenses and liabilities are in NIS. The Company is therefore exposed to
exchange rate fluctuations of the NIS vis-à-vis the US dollar. This exposure
includes economic exposure (on account of surplus proceeds on payments in foreign
currency or linked thereto) and accounting exposure (on account of a surplus of
dollar-linked assets over foreign-currency-denominated liabilities). |
|
In
September this year, the Company transacted in hedging transactions associated with US
dollar- euro for periods of up to 4 months in the amount of 13.4 million. |
16
|
Consumer
Price Index Risks |
|
The
Company is exposed to changes in the Consumer Price Index, pertaining to the bonds issued
by the Company, in the total sum of NIS 226 million. |
|
In
December 2006 and January 2007, the Company entered into hedging transactions for a
period of one year, to protect itself against a rise in the CPI, in the amount of NIS 220
million, pursuant to previous transactions that were made in December 2005 and terminated
at the end of 2006. |
|
The
Company is exposed to changes in interest rates, primarily on account of notes, in the
sum of NIS 226 million. |
|
Most
of the Groups sales are made in Israel to a large number of customers and the
exposure to customer-related credit risks is consequently generally limited. The Group
regularly analyzes through credit committees that operate within the various
companies the quality of the customers, their credit limits and the relevant
collateral required, as the case may be. |
|
The
financial statements include provisions for doubtful debts, based on the existing risks
on the date of the statements. |
17
|
Below
are the balance sheet items, according to linkage bases, as at September 30, 2007: |
In NIS Millions
|
Unlinked
|
CPI-linked
|
In foreign currency, or linked thereto (primarily )
|
Non-Monetary
Items
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | |
Cash and cash equivalents | | |
| 0.6 |
|
| |
|
| 53.2 |
|
| |
|
| 53.8 |
|
Short-term deposits and investments | | |
Other Accounts Receivable | | |
| 282.8 |
|
| 0.5 |
|
| 16.3 |
|
| 14.4 |
|
| 314.0 |
|
Inventories | | |
| |
|
| |
|
| |
|
| 67.4 |
|
| 67.4 |
|
Investments in Associated companies | | |
| 51.7 |
|
| |
|
| 5.6 |
|
| 285.7 |
|
| 343.0 |
|
Deferred taxes on income | | |
| |
|
| |
|
| |
|
| 6.5 |
|
| 6.5 |
|
Fixed assets, net | | |
| |
|
| |
|
| |
|
| 437.5 |
|
| 437.5 |
|
Deferred expenses, net of accrued | | |
amortization | | |
|
| |
| |
| |
| |
| |
Total Assets | | |
| 335.1 |
|
| 0.5 |
|
| 75.1 |
|
| 811.5 |
|
| 1,222.2 |
|
|
| |
| |
| |
| |
| |
| | |
Liabilities | | |
Short-term Credit from Banks | | |
| 233.7 |
|
| |
|
| |
|
| |
|
| 233.7 |
|
Other Accounts Payable | | |
| 193.3 |
|
| |
|
| 11.1 |
|
| |
|
| 204.4 |
|
Deferred taxes on income | | |
| |
|
| |
|
| |
|
| 40.8 |
|
| 40.8 |
|
Long-term loans- including current | | |
maturities | | |
| 34.8 |
|
| |
|
| |
|
| |
|
| 34.8 |
|
Notes (bonds) - including current | | |
maturities | | |
| |
|
| 225.8 |
|
| |
|
| |
|
| 225.8 |
|
Other liabilities - including current | | |
maturities | | |
| 32.8 |
|
| |
|
| |
|
| |
|
| 32.8 |
|
Equity, reserves and retained earnings | | |
| |
|
| |
|
| |
|
| 449.9 |
|
| 449.9 |
|
|
| |
| |
| |
| |
| |
Total liabilities and equity | | |
| 494.6 |
|
| 225.8 |
|
| 11.1 |
|
| 490.7 |
|
| 1,222.2 |
|
|
| |
| |
| |
| |
| |
| | |
Surplus financial assets (liabilities) as | | |
at September 30, 2007 | | |
| (159.5 |
) |
| (225.3 |
)* |
| 64.0 |
|
| 320.8 |
|
| |
|
|
| |
| |
| |
| |
| |
| | |
Surplus financial assets (liabilities) as | | |
at December 31, 2006 | | |
| (154.2 |
) |
| (226.2 |
) |
| 66.3 |
|
| 314.1 |
|
| |
|
|
| |
| |
| |
| |
| |
|
* |
As to hedging transactions associated with surplus CPI-linked liabilities, see Section
F(2), above. |
|
AIPM
is exposed to various risks associated with operations in Turkey, where Hogla-Kimberly is
active through its subsidiary, KCTR. These risks originate from concerns regarding the
economic instability, high devaluation and elevated interest rates that have
characterized the Turkish economy in the past and that may recur and harm the KCTR
operations. |
18
G. |
Forward-Looking
Statements |
|
This
report contains various forward-looking statements, which are forward-looking
information, as defined in the Israeli securities Law based upon the Board of Directors present
expectations and estimates regarding the operations of the Group and its business
environment. The Company does not guarantee that the future results of operations will
coincide with the forward-looking statements and these may in fact differ considerably
from the present forecasts as a result of factors that may change in the future, such as
changes in costs and market conditions, failure to achieve projected goals, failure to
achieve anticipated efficiencies and other factors which lie outside the control of the
Company. The Company undertakes no obligation to publicly update such forward-looking
statements, regardless of whether these updates originate from new information, future
events or any other reason. |
H. |
Detailed
processes undertaken by the Companys supreme supervisors, prior to
the approval of the financial statements |
|
The
Companys Board of Directors has appointed the Companys Audit Committee to
serve as a Balance Sheet Committee and to supervise the completeness of the financial
statements and the work of the CPAs and to offer recommendations regarding the approval
of the financial statements and the discussion thereof prior to said approval. The
Committee consists of three directors, of which two possess accounting and financial
expertise. The meetings of the Balance Sheet Committee, as well as the Board meetings
during which the financial statements are discussed and approved, are attended by the
Companys auditing CPA, who is instructed to present the principal findings if
there are any that surfaced during the audit or review process, as well as by the
Internal Auditor. |
|
The
Committee conducts its examination via detailed presentations from Company executives and
others, including: CEO Avi Brenner; CFO Israel Eldar. The material issues
in the financial reports, including any extraordinary transactions if any, the
material assessments and critical estimates implemented in the financial statements, the
reasonability of the data, the financial policy implemented and the changes therein, as
well as the implementation of proper disclosure in the financial statements and the
accompanying information. The Committee examines various aspects of risk assessment and
control, as reflected in the financial statements (such as reporting of financial risks),
as well as those affecting the reliability of the financial statements. In case
necessary, the Committee demands to receive comprehensive reviews of matters with
especially relevant impact, such as the implementation of international standards. |
|
The
approval of the financial statements involves several meetings, as necessary: The first,
held at the Audit Committee several days before the approval date of the financial
statements, is held to discuss the material reporting issues in depth and at great
length, whereas the second, held in proximity to the approval dateby the Board of
Directors, to discuss the actual results. As to the supreme supervision regarding the
impact of the transition to international financial reporting standards, the Committee
held a detailed discussion regarding the said disclosure and the accounting policy
implemented in its respect. |
|
|
|
|
|
|
|
|
|
|
|
|
Tzvika Livnat |
Avi Brenner |
Chairman of the Board of Directors |
General Manager |
19
Exhibit 3
AMERICAN ISRAELI PAPER
MILLS LTD.
SUMMARY OF CONSOLIDATED
BALANCE SHEETS
NIS IN THOUSANDS
|
SEPT. 30, 2007
(UNAUDITED)
|
SEPT. 30, 2006
(UNAUDITED)
|
DEC. 31,2006
(AUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets : |
|
|
| |
|
| |
|
| |
|
| | |
Cash and cash equivalents | | |
| 53,784 |
|
| 10,214 |
|
| 13,621 |
|
| | |
Accounts receivables : | | |
Trade | | |
| 193,985 |
|
| 174,409 |
|
| 168,050 |
|
Other | | |
| 120,106 |
|
| 123,751 |
|
| 146,684 |
|
| | |
Inventories | | |
| 67,408 |
|
| 59,368 |
|
| 62,109 |
|
|
| |
| |
| |
Total current assets | | |
| 435,283 |
|
| 367,742 |
|
| 390,464 |
|
| | |
Investments and long term receivables: | | |
Investments in associated companies | | |
| 342,995 |
|
| 403,035 |
|
| 375,510 |
|
Deferred income taxes | | |
| 6,490 |
|
| 5,655 |
|
| 6,490 |
|
|
| |
| |
| |
| | |
| 349,485 |
|
| 408,690 |
|
| 382,000 |
|
| | |
Fixed assets | | |
| | |
Cost | | |
| 1,156,985 |
|
| 1,091,225 |
|
| 1,109,239 |
|
Less - accumulated depreciation | | |
| 719,528 |
|
| 700,786 |
|
| 708,416 |
|
|
| |
| |
| |
| | |
| 437,457 |
|
| 390,439 |
|
| 400,823 |
|
|
| |
| |
| |
| | |
| 1,222,225 |
|
| 1,166,871 |
|
| 1,173,287 |
|
|
| |
| |
| |
| | |
Current liabilities: | | |
| | |
Credit from banks | | |
| 233,685 |
|
| 227,609 |
|
| 203,003 |
|
| | |
Current maturities of long-term loans and notes | | |
| 42,730 |
|
| 6,960 |
|
| 41,567 |
|
| | |
Payables and accured liabilities : | | |
| | |
Trade | | |
| 108,697 |
|
| 93,767 |
|
| 96,273 |
|
| | |
Other | | |
| 95,725 |
|
| 85,490 |
|
| 103,699 |
|
|
| |
| |
| |
Total current liabilities | | |
| 480,837 |
|
| 413,826 |
|
| 444,542 |
|
| | |
Long-term liabilities | | |
| | |
Deferred income taxes | | |
| 40,840 |
|
| 43,575 |
|
| 41,613 |
|
| | |
Loans and other liabilities (net of current maturities): | | |
| | |
Long-term bank loans | | |
| 29,490 |
|
| 40,000 |
|
| 33,515 |
|
| | |
Notes | | |
| 188,436 |
|
| 223,337 |
|
| 190,005 |
|
| | |
Other liabilities | | |
| 32,770 |
|
| 32,770 |
|
| 32,770 |
|
|
| |
| |
| |
Total long term liabilities | | |
| 291,536 |
|
| 339,682 |
|
| 297,903 |
|
| | |
Total liabilities | | |
| 772,373 |
|
| 753,508 |
|
| 742,445 |
|
| | |
Shareholders' equity : | | |
| | |
Share capital | | |
| 125,257 |
|
| 125,257 |
|
| 125,257 |
|
| | |
Capital surplus | | |
| 90,060 |
|
| 90,060 |
|
| 90,060 |
|
| | |
Capital surplus on account of tax benefit from | | |
exercise of employee options | | |
| 3,397 |
|
| 2,175 |
|
| 2,414 |
|
| | |
Currency adjustments in respect of financial | | |
statements of associated company and a subsidiary | | |
| (3,233 |
) |
| (10,783 |
) |
| (8,341 |
) |
| | |
Retained earnings | | |
| 234,371 |
|
| 206,654 |
|
| 221,452 |
|
|
| |
| |
| |
| | |
| 449,852 |
|
| 413,363 |
|
| 430,842 |
|
|
| |
| |
| |
| | |
| 1,222,225 |
|
| 1,166,871 |
|
| 1,173,287 |
|
|
| |
| |
| |
The accompanying notes are an
integral part of the financial statements.
20
AMERICAN ISRAELI PAPER
MILLS LTD.
SUMMARY OF CONSOLIDATED
STATEMENTS OF INCOME
NIS IN THOUSANDS
|
NINE-MONTH PERIOD
ENDED SEPT. 30 |
THREE-MONTH PERIOD
ENDED SEPT. 30 |
YEAR ENDED
DEC. 31 |
|
2007
|
2006
|
2007
|
2006
|
2006
|
|
(UNAUDITED)
|
(UNAUDITED)
|
(AUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales - net |
|
|
| 428,784 |
|
| 395,691 |
|
| 150,961 |
|
| 136,527 |
|
| 530,109 |
|
| | |
Cost of sales | | |
| 324,947 |
|
| 312,055 |
|
| 110,776 |
|
| 106,109 |
|
| 418,725 |
|
|
| |
| |
| |
| |
| |
Gross profit | | |
| 103,837 |
|
| 83,636 |
|
| 40,185 |
|
| 30,418 |
|
| 111,384 |
|
| | |
Selling and marketing, administrative and general expenses: | | |
| | |
Selling and marketing | | |
| 23,108 |
|
| 23,800 |
|
| 8,255 |
|
| 8,287 |
|
| 31,366 |
|
Administrative and general | | |
| 26,521 |
|
| 17,929 |
|
| 8,299 |
|
| 5,370 |
|
| 29,517 |
|
|
| |
| |
| |
| |
| |
| | |
| 49,629 |
|
| 41,729 |
|
| 16,554 |
|
| 13,657 |
|
| 60,883 |
|
|
| |
| |
| |
| |
| |
Income from ordinary operations | | |
| 54,208 |
|
| 41,907 |
|
| 23,631 |
|
| 16,761 |
|
| 50,501 |
|
| | |
Financial expenses - net | | |
| 17,790 |
|
| 21,538 |
|
| 7,363 |
|
| 8,679 |
|
| 31,111 |
|
| | |
Other income | | |
| |
|
| |
|
| |
|
| |
|
| 37,305 |
|
|
| |
| |
| |
| |
| |
Income before taxes on income | | |
| 36,418 |
|
| 20,369 |
|
| 16,268 |
|
| 8,082 |
|
| 56,695 |
|
| | |
Taxes on income | | |
| 12,887 |
|
| 6,059 |
|
| 5,285 |
|
| 1,959 |
|
| 16,702 |
|
|
| |
| |
| |
| |
| |
| | |
Income from operations of the company | | |
and the consolidated subsidiaries | | |
| 23,531 |
|
| 14,310 |
|
| 10,983 |
|
| 6,123 |
|
| 39,993 |
|
| | |
Share in losss of associated companies - net | | |
| (10,612 |
) |
| (15,317 |
) |
| (1,125 |
) |
| (9,795 |
) |
| (26,202 |
) |
|
| |
| |
| |
| |
| |
| | |
Net Income (loss) before cumulative effect at beginning | | |
of period in profits of associated companies | | |
as a result of accounting changes | | |
| 12,919 |
|
| (1,007 |
) |
| 9,858 |
|
| (3,672 |
) |
| 13,791 |
|
| | |
Cumulative effect at beginning of period in profits of | | |
associated companies | | |
| |
|
| (461 |
) |
| |
|
| |
|
| (461 |
) |
|
| |
| |
| |
| |
| |
Net income (loss) for the period | | |
| 12,919 |
|
| (1,468 |
) |
| 9,858 |
|
| (3,672 |
) |
| 13,330 |
|
|
| |
| |
| |
| |
| |
| | |
Basic net earning (loss) before accumulated effect per share (in N.I.S) | | |
| 3.20 |
|
| (0.25 |
) |
| 2.44 |
|
| (0.91 |
) |
| 3.42 |
|
| | |
Cumulative effect at beginning of year, in profits of associated | | |
companies, as a result of accounting changes | | |
| |
|
| (0.11 |
) |
| |
|
| |
|
| (0.11 |
) |
|
| |
| |
| |
| |
| |
Basic net earning (loss) per share (in N.I.S) | | |
| 3.20 |
|
| (0.36 |
) |
| 2.44 |
|
| (0.91 |
) |
| 3.31 |
|
|
| |
| |
| |
| |
| |
| | |
Fully diluted earning (loss) before accumulated effect per share (in N.I.S ) | | |
| 3.19 |
|
| (0.25 |
) |
| 2.43 |
|
| (0.91 |
) |
| 3.39 |
|
| | |
Cumulative effect at beginning of year, in profits of associated | | |
companies, as a result of accounting changes | | |
| |
|
| (0.11 |
) |
| |
|
| |
|
| (0.11 |
) |
|
| |
| |
| |
| |
| |
Fully diluted earning (loss) per share (in N.I.S) | | |
| 3.19 |
|
| (0.36 |
) |
| 2.43 |
|
| (0.91 |
) |
| 3.28 |
|
|
| |
| |
| |
| |
| |
| | |
Number of shares used to compute the basic earnings | | |
per share (in N.I.S) | | |
| 4,037,439 |
|
| 4,023,054 |
|
| 4,048,087 |
|
| 4,027,819 |
|
| 4,025,181 |
|
|
| |
| |
| |
| |
| |
| | |
Number of shares used to compute the fully diluted earnings | | |
per share (in N.I.S) | | |
| 4,044,212 |
|
| 4,023,054 |
|
| 4,054,860 |
|
| 4,027,819 |
|
| 4,058,610 |
|
|
| |
| |
| |
| |
| |
The accompanying notes are an
integral part of the financial statements.
21
AMERICAN ISRAELI PAPER MILLS LTD.
SUMMARY OF STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
NIS IN THOUSANDS
|
SHARE
CAPITAL
|
CAPITAL
SURPLUS
|
CAPITAL
SURPLUS
RESULTING FROM
TAX BENEFIT ON
EXERCISE OF
EMPLOYEE
OPTIONS
|
DIFFERENCES FROM
TRANSLATION OF
FOREIGN CURRENCY
RESULTING FROM
FINANCIAL
STATEMENTS OF
ASSOCIATED
COMPANIES
|
RETAINED
EARNINGS
|
TOTAL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2007 (audited) |
|
|
| 125,257 |
|
| 90,060 |
|
| 2,414 |
|
| (8,341 |
) |
| 221,452 |
|
| 430,842 |
|
| | |
Changes during the nine month period | | |
ended September 30, 2007 (unaudited) | | |
| | |
Net income | | |
| |
|
| |
|
| |
|
| |
|
| 12,919 |
|
| 12,919 |
|
| | |
Exercise of employee options into shares | | |
| * |
|
| |
|
| 983 |
|
| |
|
| |
|
| 983 |
|
| | |
Differences from currency translation resulting | | |
from translation of financial statements of
associated company | | |
| |
|
| |
|
| |
|
| 5,108 |
|
| |
|
| 5,108 |
|
|
| |
| |
| |
| |
| |
| |
Balance at September 30, 2007 (unaudited) | | |
| 125,257 |
|
| 90,060 |
|
| 3,397 |
|
| (3,233 |
) |
| 234,371 |
|
| 449,852 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Balance at January 1, 2006 (audited) | | |
| 125,257 |
|
| 90,060 |
|
| 401 |
|
| (813 |
) |
| 308,479 |
|
| 523,384 |
|
| | |
Changes during the nine month period ended September 30, 2006 (unaudited) : | | |
| | |
Loss | | |
| |
|
| |
|
| |
|
| |
|
| (1,468 |
) |
| (1,468 |
) |
| | |
Dividend paid | | |
| |
|
| |
|
| |
|
| |
|
| (100,101 |
) |
| (100,101 |
) |
| | |
Erossion of dividend | | |
| |
|
| |
|
| |
|
| |
|
| (256 |
) |
| (256 |
) |
| | |
Exercise of employees options into shares | | |
| * |
|
| |
|
| 1,774 |
|
| |
|
| |
|
| 1,774 |
|
| | |
Differences from currency translation resulting | | |
from translation of financial statements of
associated companies | | |
| |
|
| |
|
| |
|
| (9,970 |
) |
| |
|
| (9,970 |
) |
|
| |
| |
| |
| |
| |
| |
Balance at September 30, 2006 (unaudited) | | |
| 125,257 |
|
| 90,060 |
|
| 2,175 |
|
| (10,783 |
) |
| 206,654 |
|
| 413,363 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Balance at July 1, 2007 (audited) | | |
| 125,257 |
|
| 90,060 |
|
| 3,374 |
|
| (3,706 |
) |
| 224,513 |
|
| 439,498 |
|
| | |
Changes during the three month period | | |
ended September 30, 2007 (unaudited) | | |
| | |
Net income | | |
| |
|
| |
|
| |
|
| |
|
| 9,858 |
|
| 9,858 |
|
| | |
Exercise of employee options into shares | | |
| * |
|
| |
|
| 23 |
|
| |
|
| |
|
| 23 |
|
| | |
Differences from currency translation resulting | | |
from translation of financial statements of
associated company | | |
| |
|
| |
|
| |
|
| 473 |
|
| |
|
| 473 |
|
|
| |
| |
| |
| |
| |
| |
Balance at September 30, 2007 (unaudited) | | |
| 125,257 |
|
| 90,060 |
|
| 3,397 |
|
| (3,233 |
) |
| 234,371 |
|
| 449,852 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Balance at July 1, 2006 (audited) | | |
| 125,257 |
|
| 90,060 |
|
| 2,002 |
|
| (13,055 |
) |
| 210,582 |
|
| 414,846 |
|
| | |
Changes during the three month period | | |
ended September 30, 2006 (unaudited) | | |
| | |
Loss | | |
| |
|
| |
|
| |
|
| |
|
| (3,672 |
) |
| (3,672 |
) |
| | |
Erossion of dividend | | |
| |
|
| |
|
| |
|
| |
|
| (256 |
) |
| (256 |
) |
| | |
Exercise of employee options into shares | | |
| * |
|
| |
|
| 173 |
|
| |
|
| |
|
| 173 |
|
| | |
Differences from currency translation resulting from translation | | |
of financial statements of associated companies | | |
| |
|
| |
|
| |
|
| 2,272 |
|
| |
|
| 2,272 |
|
|
| |
| |
| |
| |
| |
| |
Balance at September 30, 2006 (unaudited) | | |
| 125,257 |
|
| 90,060 |
|
| 2,175 |
|
| (10,783 |
) |
| 206,654 |
|
| 413,363 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Balance at January 1, 2006 (audited) | | |
| 125,257 |
|
| 90,060 |
|
| 401 |
|
| (813 |
) |
| 308,479 |
|
| 523,384 |
|
| | |
Changes during the year ended | | |
December 31, 2006 (audited) | | |
| | |
Net income | | |
| |
|
| |
|
| |
|
| |
|
| 13,330 |
|
| 13,330 |
|
| | |
Dividend paid | | |
| |
|
| |
|
| |
|
| |
|
| (100,357 |
) |
| (100,357 |
) |
| | |
Exercise of employee options into shares | | |
| * |
|
| |
|
| 2,013 |
|
| |
|
| |
|
| 2,013 |
|
| | |
Differences from currency translation resulting | | |
from translation of financial statements of
associated companies | | |
| |
|
| |
|
| |
|
| (7,528 |
) |
| |
|
| (7,528 |
) |
|
| |
| |
| |
| |
| |
| |
Balance at December 31, 2006 (audited) | | |
| 125,257 |
|
| 90,060 |
|
| 2,414 |
|
| (8,341 |
) |
| 221,452 |
|
| 430,842 |
|
|
| |
| |
| |
| |
| |
| |
* Less than 1,000 NIS.
The accompanying notes are an
integral part of the financial statements.
22
AMERICAN ISRAELI PAPER
MILLS LTD.
SUMMARY OF CONSOLIDATED
STATEMENTS OF CASH FLOWS
NIS IN THOUSANDS
|
NINE-MONTH
PERIOD ENDED
SEPT. 30 2007
(UNAUDITED)
|
NINE-MONTH
PERIOD ENDED
SEPT. 30, 2006
(UNAUDITED)
|
THREE-MONTH
PERIOD ENDED
SEPT. 30 2007
(UNAUDITED)
|
THREE-MONTH
PERIOD ENDED
SEPT. 30, 2006
(UNAUDITED)
|
YEAR ENDED
DEC. 31, 2005
(AUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES : |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | |
Net income (loss) for the period | | |
| 12,919 |
|
| (1,468 |
) |
| 9,858 |
|
| (3,672 |
) |
| 13,330 |
|
| | |
Adjustments to reconcile net income to net cash provided by | | |
operating activities (a) | | |
| 12,422 |
|
| 8,824 |
|
| 2,740 |
|
| 1,238 |
|
| 39,775 |
|
|
| |
| |
| |
| |
| |
Net cash provided by (used in) operating activities | | |
| 25,341 |
|
| 7,356 |
|
| 12,598 |
|
| (2,434 |
) |
| 53,105 |
|
|
| |
| |
| |
| |
| |
| | |
CASH FLOWS FROM INVESTING ACTIVITIES : | | |
| | |
Purchase of fixed assets | | |
| (63,232 |
) |
| (34,398 |
) |
| (21,121 |
) |
| (12,290 |
) |
| (53,107 |
) |
Short-term deposits and investments | | |
| |
|
| 11,582 |
|
| |
|
| |
|
| 11,582 |
|
Collection of loans from associated companies | | |
| |
|
| |
|
| |
|
| |
|
| 2,112 |
|
Proceeds from sale of associated companies | | |
| 27,277 |
|
| |
|
| |
|
| |
|
| |
|
Proceeds from sale of fixed assets | | |
| 30,814 |
|
| 281 |
|
| 3 |
|
| (23 |
) |
| 419 |
|
|
| |
| |
| |
| |
| |
Net cash used in investing activities | | |
| (5,141 |
) |
| (22,535 |
) |
| (21,118 |
) |
| (12,313 |
) |
| (38,994 |
) |
|
| |
| |
| |
| |
| |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES : | | |
| | |
Receipt of long-term loans from others | | |
| |
|
| 40,000 |
|
| |
|
| 40,000 |
|
| 40,000 |
|
Repayment of long-term loans from banks | | |
| (3,894 |
) |
| |
|
| (1,308 |
) |
| |
|
| (1,277 |
) |
Redemption of Notes | | |
| (6,825 |
) |
| (6,913 |
) |
| (2,297 |
) |
| |
|
| (6,913 |
) |
Dividend paid | | |
| |
|
| (150,450 |
) |
| |
|
| (100,357 |
) |
| (150,450 |
) |
Short-term bank credit - net | | |
| 30,682 |
|
| 134,438 |
|
| 8,483 |
|
| 72,882 |
|
| 109,832 |
|
|
| |
| |
| |
| |
| |
Net cash provided by (used in) financing activites | | |
| 19,963 |
|
| 17,075 |
|
| 4,878 |
|
| 12,525 |
|
| (8,808 |
) |
|
| |
| |
| |
| |
| |
| | |
Increase (decrease) in cash and cash equivalents | | |
| 40,163 |
|
| 1,896 |
|
| (3,642 |
) |
| (2,222 |
) |
| 5,303 |
|
Balance of cash and cash equivalents at beginning of period | | |
| 13,621 |
|
| 8,318 |
|
| 57,426 |
|
| 12,436 |
|
| 8,318 |
|
|
| |
| |
| |
| |
| |
Balance of cash and cash equivalents at end of period | | |
| 53,784 |
|
| 10,214 |
|
| 53,784 |
|
| 10,214 |
|
| 13,621 |
|
|
| |
| |
| |
| |
| |
| | |
(a) Adjustments to reconcile net income to net cash | | |
provided by operating activities: | | |
| | |
Income and expenses not involving cash flows: | | |
Share in losss of associated companies - net | | |
| 10,612 |
|
| 15,317 |
|
| 1,125 |
|
| 9,795 |
|
| 26,202 |
* |
Dividend received from associated company | | |
| |
|
| 2,650 |
|
| |
|
| |
|
| 19,616 |
|
Capital loss from sale of subsidary | | |
| 28 |
|
| |
|
| |
|
| |
|
| |
|
Depreciation and amortization | | |
| 25,253 |
|
| 23,878 |
|
| 8,518 |
|
| 7,922 |
|
| 31,957 |
|
Deferred income taxes - net | | |
| (2,605 |
) |
| (4,061 |
) |
| (651 |
) |
| (1,073 |
) |
| (5,755 |
) |
Capital (gains) losss on: | | |
Sale of fixed assets | | |
| (81 |
) |
| (266 |
) |
| 45 |
|
| (31 |
) |
| (28,823 |
) |
Income from short-term deposits and investments, not realized yet | | |
| |
|
| (166 |
) |
| |
|
| |
|
| (166 |
) |
Linkage differences on Notes | | |
| 6,288 |
|
| 3,518 |
|
| 5,596 |
|
| 482 |
|
| (415 |
) |
Erosion (Linkage differences) on loans to associated companies | | |
| (294 |
) |
| 174 |
|
| 154 |
|
| 125 |
|
| 178 |
|
Cumulative effect at beginning of period as a result | | |
of accounting changes in associated companies | | |
| |
|
| 461 |
|
| |
|
| |
|
| 461 |
* |
| | |
Changes in operating assets and liabilities: | | |
Increase in receivables | | |
| (39,195 |
) |
| (42,424 |
) |
| (20,267 |
) |
| (23,647 |
) |
| (19,302 |
) |
Decrease (increase) in inventories | | |
| (5,299 |
) |
| 4,631 |
|
| (2,726 |
) |
| 3,834 |
|
| 1,890 |
|
Increase in payables and accruals liabilities | | |
| 17,715 |
|
| 5,112 |
|
| 10,946 |
|
| 3,831 |
|
| 13,932 |
|
|
| |
| |
| |
| |
| |
| | |
| 12,422 |
|
| 8,824 |
|
| 2,740 |
|
| 1,238 |
|
| 39,775 |
|
|
| |
| |
| |
| |
| |
* Reclassified
(b) |
Information
on activities not involving cash flows: |
|
On
September 30, 2007 purchase of fixed assets in suppliers credit amounted to NIS 9.5
millions. |
The accompanying notes are an
integral part of the financial statements.
23
AMERICAN ISRAELI PAPER
MILLS LTD.
NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
AT September 30, 2007
(Unaudited)
NOTE 1 |
|
SIGNIFICANT
ACCOUNTING POICIES |
General
A. |
The
interim financial statements as of September 30, 2007 and for the nine and three month
periods then ended (hereafter - the interim financial statements) were drawn up
in condensed form, in accordance with Accounting Standard No. 14 of the Israel
Accounting Standards Board (hereafter - the IASB) and in accordance with the
Securities (Preparation of Periodic and Immediate Financial Statements) Regulations ,
1970. |
|
These
interim financial statements have to be reviewed in connection with the Annual Financial
Statements as of December 31, 2006 and the year then ended and with the Notes related to
them.
The accounting principles applied in preparation of the interim statements are
consistent with those applied in the annual financial statements, except for, as detailed
in note 2 hereafter. |
B. |
Following
are the changes in exchange rate of the dollar and in the Israeli consumer price index
(the "CPI"): |
|
|
Exchange rate
of the dollar
%
|
CPI
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in the nine months ended September 30: |
|
|
| |
|
| |
|
|
2007 | | |
| (5.0 |
) |
| 2.3 |
|
|
2006 | | |
| (6.5 |
) |
| 0.8 |
|
|
Increase (decrease) in three months ended September 30 | | |
|
2007 | | |
| (5.5 |
) |
| 1.3 |
|
|
2006 | | |
| 3.1 |
|
| (0.8 |
) |
|
Increase (decrease) in the year ended December 31, 2006 | | |
| (8.2 |
) |
| (0.1 |
) |
|
The dollar exchange rate as of September 30, 2007 is: | | |
| $1=NIS 4.013 |
|
| |
|
A. |
FIRST
IMPLEMENTATION OF RECENT ACCOUNTING STANDARDS |
1. |
Standard
No. 23 Accounting for Transactions between an Entity and a controlling
party |
|
In
December 2006 the Israeli Accounting Standards Board published Accounting Standard No. 23,
Accounting for Transactions between an Entity and a controlling party (hereinafter
the Standard). The Standard applies to entities subject to the Israeli Securities
Law-1968. |
|
The
Standard establishes the requirements for accounting for transactions between an entity
and its controlling party, which involve asset transfers, assumption of liability,
reimbursement or debt concession, and receipt of loans. The Standard does not apply to
business combinations between entities under common control. |
24
AMERICAN ISRAELI PAPER
MILLS LTD.
NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
AT September 30, 2007
(Unaudited)
NOTE 2 A |
|
FIRST
IMPLEMENTATION OF RECENT ACCOUNTING STANDARDS (cont) |
1. |
Standard
No. 23 Accounting for Transactions between an Entity and a controlling
party(cont) |
|
The
Standard stipulates that transactions between an entity and a controlling party will be
measured based on fair value; transactions which in nature are owner investments or
distributions to owners should be reported directly in equity and not be recognized in the
controlled entitys profit and loss; the differences between the consideration in
transactions between an entity and a controlling party and their fair value will be
recognized directly in equity. Current and deferred taxes pertaining to the items
recognized in equity due to transactions with controlling parties will be recognized
directly in equity as well. |
|
The
Standard is effective for transactions between an entity and a controlling party taking
place subsequent to January 1, 2007 and for loans granted from or given to a controlling
party prior to the Standards effective date, starting on the Standards
effective date. |
|
Pursuant
to the standard, the balance of loans that were granted by the Company to an associated
company, as at January 1, 2007, is measured at fair value. |
|
The
adoption of this Standard has no effect on the Companys financial position, results
of operations and cash flows. |
2. |
Application
of Standard No.26 Inventory |
|
In
August 2006 the Israeli Accounting Standards Board published Accounting Standard No. 26
Inventory (the Standard), which outlines the accounting
treatment of inventory. |
|
The
standard applies to all types of inventory, other than buildings constructed for sale and
addressed by Accounting Standard No.2 (Construction of Buildings for Sale),
inventory of work in progress stemming from performance contracts, addressed by Accounting
Standard No.4 (Work Based on Performance Contract), financial instruments and
biological assets relating to agricultural activity and agricultural production during
harvest. |
|
The
standard establishes, among other things, that inventory should be stated at the lower
between cost and net realizable value. Cost is determined by the first in, first out
(FIFO) method or by average weighted cost used consistently for all types of inventory of
similar nature and uses. In certain circumstances the standard requires cost determination
by a specific identification of cost, which includes all purchase and production costs, as
well as any other costs incurred in reaching the inventorys present stage. |
|
When
inventory is acquired on credit incorporating a financing component, the inventory should
then be presented at cost equaling purchase cost in cash. The financing component is
recognized as a financing expense over the term of the credit period. |
25
AMERICAN ISRAELI PAPER
MILLS LTD.
NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
AT September 30, 2007
(Unaudited)
NOTE 2 A |
|
FIRST
IMPLEMENTATION OF RECENT ACCOUNTING STANDARDS (cont) |
2. |
Application
of Standard No.26 Inventory (cont) |
|
Any
reduction of inventory to net realizable value following impairment as well as any other
inventory loss should be expensed in the current period. Subsequent elimination of an
impairment write-down that stems from an increase in net realizable value will be
allocated to operations during the period in which the elimination took place. |
|
This
standard will apply to financial statements covering periods beginning January 1, 2007 and
onwards and be implemented retroactively. |
|
The
adoption of this Standard has no effect on the Companys financial position, results
of operations and cash flows. |
3. |
Application
of Standard No. 27 "Property plant and equipment" Standard no. 28 "An amendment to the
transition requirements in Accounting Standard no. 27, property plant and
equipment". |
|
In
September 2006 the Israeli Accounting Standards Board published Accounting Standard No. 27
(the Standard), which establishes the accounting treatment for property plant
and equipment, including the recognition of the assets, the determination of their
carrying amounts, the depreciation charges and impairment losses to be recognized in
relation to them and the disclosures required in the financial statements. |
|
An
item in fixed assets will be measured at the initial date of recognition, according to
overall cost, in addition to the asset acquisition cost and all costs that may be directly
attributed to bringing the said asset to the location and situation required in order for
it to operate in the manner meant by the management. The cost also includes the initial
assessment of costs for dismantling and removing the said item and for restoring the site
where the asset was located, on account of which a liability was created for the company,
when the asset was acquired or as a result of the use thereof during a certain period, for
a purpose other than creating inventories during the said period. |
|
Following
the initial recognition, the Standard permits the entity to choose either the cost model
or the revaluation model as its accounting policy. The same policy should be applied to an
entire class of property, plant and equipment. |
|
Cost
method an item will be presented at cost less accumulated depreciation, less
accumulated impairment losses. |
|
Revaluation
method an item whose fair value can be measured reliably shall be carried at a
revalued amount, being its fair value at the date of the revaluation, less any subsequent
accumulated depreciation and subsequent accumulated impairment losses. An increase in an
assets value due to revaluation should be credited directly to shareholders
equity (revaluation reserve). |
26
AMERICAN ISRAELI PAPER
MILLS LTD.
NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
AT September 30, 2007
(Unaudited)
NOTE 2 A |
|
FIRST
IMPLEMENTATION OF RECENT ACCOUNTING STANDARDS (cont) |
3. |
Application
of Standard No. 27 "Property plant and equipment" Standard no. 28 "An amendment to the
transition requirements in Accounting Standard no. 27, property plant and
equipment". (cont) |
|
This
new standard is effective for financial statements covering periods beginning January 1,
2007 and onwards and should be applied retroactively. |
|
In
April 2007 the Israeli Accounting Standards Board published Standard no. 28 An
amendment to the transition requirements in Accounting Standard no. 27, property plant and
equipment (Standard No. 28). |
|
In
order to apply Standard No. 27, Standard No. 28 allows an entity which intends to adopt
the exemptions established in IFRS 1 as of January 1, 2008 regarding property plant and
equipment, to adopt them in January 1, 2007. |
|
In
accordance with these exemptions, an entity may present property plant and equipment at
the transition date, in their fair value at that date, as a surrogate for their cost
(deemed cost). |
|
In
addition, the Standard states that an entity which elects fair value as deemed cost, will
not represent comparative information, but should disclosure that fact and the fair value
in 1 January 2007 of any item which was measured at fair value as deemed cost. |
|
The
company has adopted commencing 1 January 2007 the cost model. |
|
The
effect of initially applying these standards on the Companys financial position and
results of operations is not material. |
4. |
Application
of Standard No.16 Investment Property |
|
In
February 2007, IASB issued Accounting Standard No. 16, Investment Property(hereinafter-
the Standard), which determines the followings accounting treatment of real
estate assets held for investment and their respective disclosure requirements. |
|
Investment
Property is defined as real estate (land and/or whole or part of building) held (by the
owners or by a lessee under a financing lease) for the purpose of generating rental
revenues and/or increasing such real estates value except where: |
|
|
The
property is being used either for manufacturing, providing goods or services, or for
administrative purposes; or |
|
|
The
property is held for sale in the ordinary course of business. |
|
The
Standard permits entities to choose between: |
|
(1) |
The
fair value model, according to which Investment Property will be measured,
after the initial recognition, at fair value, with the changes in
fair value being recognized as part of operating results: or |
27
AMERICAN ISRAELI PAPER
MILLS LTD.
NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
AT September 30, 2007
(Unaudited)
NOTE 2 A |
|
FIRST
IMPLEMENTATION OF RECENT ACCOUNTING STANDARDS (cont) |
4. |
Application
of Standard No.16 Investment Property (cont) |
|
(2) |
The
cost model according to which Investment Property is measured, after the
initial recognition, at depreciated balance (less cumulative losses
from impairment in value). An entity that selects the cost model will
give disclosure in the notes as to the fair value of its Investment
Property. |
|
The
Standard allows a lessee under an operating lease to classify and treat its rights in real
estate assets as Investment Property, only in respect of real estates which would
otherwise have fallen under the definition of Investment Property and subject to such
lesees election to use the fair value model. This alternative classification applies
to each
real estate property on an individual basis. The Standard requires an entity to apply the
elected model to all Investment Properties. If an entity elects to classify rights in real
estate, that is held under an operating lease, as real estate held for investment, it must
apply the fair value model to these rights and must consequently apply the fair value
model to all of its real estate held for investment. |
|
The Standard applies to annual financial statements as and from January 1, 2007. |
|
The
Standard also provides for the following transitional provisions to each alternative
accounting model: |
|
Adoption
of the fair value model shall be recorded as an adjustment of the opening balance of the
retained earnings for the period for which the Standard was initially adopted; |
|
Adoption
of cost model an entity which intends to adopt, as and from January 1, 2008, one or
more of the relieves stipulated in International Accounting Standard Number 1 regarding
Investment Property, may adopt the same relief in the financial statements for periods
beginning as and from on January 1, 2007. It was also determined that an entity that
elects the relief of considering fair value as deemed cost will not be
required to restate comparative data, but shall alternatively provide a disclosure as to
such relief elected as well as to the fair value of each item so treated, as at January 1,
2007. |
|
The
Company holds several leasehold rights to real estate, that shall be classified as
operating leases in accordance with IFRS. Upon initial adoption of IFRS, the Company does
not intend to classify these leasehold rights as real estate held for investment, as it
may do pursuant to IASB Standard 16 and IFRS 40 and has consequently decided not to
classify these leasehold rights as real estate held for investment according to Standard
16, but rather to continue to present them at cost, as part of fixed assets, pursuant to
generally accepted accounting principles in Israel. The initial adoption of the provisions
of the Standard did not consequently have a material impact on the Companys
financial statements. |
28
AMERICAN ISRAELI PAPER
MILLS LTD.
NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
AT September 30, 2007
(Unaudited)
B. |
ACCOUNTING
STANDARD THAT IS NOT YET ADOPTED |
|
Application
of Standard No.29 Adoption of International Financial Reporting Standards |
|
In
July 2006, the Israeli Accounting Standards Board published Accounting Standard No. 29
-Adoption of International Financial Reporting Standards IFRS
(the Standard). According to this Standard, the financial statements of an
entity subject to the Israeli Securities Law and authoritative Regulations there-under,
other than foreign corporations as defined by this Law that prepares its financial
statements in other than Israeli GAAP, will be prepared for the reporting periods
commencing January 1, 2008, including interim periods, in accordance with the IFRS and
related interpretations published by the International Accounting Standards Board. |
|
An
entity adopting IFRS as of January 1, 2008 and electing to report comparative figures in
accordance with the IFRS for only 2007, will be required to prepare opening balance-sheet
amounts as of January 1, 2007 based on the IFRS. |
|
Reporting
in accordance with the IFRS will be carried out based on the provisions of IFRS No. 1,
First-time Adoption of IFRS Standards, which establishes guidance on
implementing the transition from financial reporting based on domestic national accounting
standards to reporting in accordance with the IFRS. |
|
IFRS
No. 1 supersedes the transitional provisions established in other IFRSs (including those
established in former domestic national accounting standards), stating that all IFRSs
should be adopted retroactively for the opening balance-sheet amounts. Nevertheless, IFRS
No. 1 grants allowances on certain issues by not applying the retroactive application in
respect thereof. In addition, IFRS No. 1 contains certain exceptions with regard to the
retroactive application of certain aspects stipulated in other IFRSs. |
NOTE 3 |
|
SUPLEMENTARY
DATA |
A. |
On
May 13, 2007, the Company's Audit Committee and Board of Directors approved an employment
contract with the Company's General Manager. The employment contract is not
time-limited and consists of the following principal terms of employment:
Monthly wages of NIS 95,000, linked to the Consumer Price Index (CPI) starting
in 2007, an annual bonus equal to 6-9 monthly paychecks, to be determined at the
discretion of the Company's Board of Directors. Retirement conditions - In
addition to the liberation of the funds accrued in the Managers' |
|
Insurance,
upon leaving his position, the general manager will receive a retirement bonus equal to
his last monthly paycheck prior to leaving his position multiplied by the
number of years during which he was employed by the Company (starting August 1988),
including advanced notice of 6 months in the event of termination or resignation and
additional auxiliary conditions. It should be noted that in proximity to the appointment
of the General Manager, who entered his position in January 2005, a brief memorandum was
drafted regarding the said employment, with terms similar to those mentioned above. This
memorandum was not approved by the Companys Board of Directors and the
Companys management, based on the opinion of legal counsel,
is doubtful whether it is legally binding. The impact of the agreement will be expressed
in the second quarter results and will amount to NIS 1.3 million (net, after taxes) on
account of the retirement terms. |
29
AMERICAN ISRAELI PAPER
MILLS LTD.
NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
AT September 30, 2007
(Unaudited)
NOTE 3 |
|
SUPLEMENTARY
DATA (cont) |
B. |
During
the second quarter an affiliated company (Carmel Container Systems Limited hereafter -
Carmel) acquired its own shares which were held by part of its minority
shareholders. As a result of this acquisition the share of holding in Carmel
increased from 26.25% to 36.21%. The increase in the share of holding yielded to
the company negative excess of cost in the amount of NIS 4,923 thousands which according
to standard 20 (adjusted) was related to non financial assets, which will be
realized according to the rate of realization of these assets. |
|
During
the period the Company included in the profits from affiliated companies, profit
amount of NIS 2,258 thousands from the realization of these assets. |
C. |
During
the second quarter, the Company and major of its consolidated companies agreed upon final
tax assessments for the years 2002-2005. As a result of these tax assessments
the Company recorded additional tax expenses in respect of previous years in the
amount of NIS 850 thousands. |
NOTE 4 |
|
SUBSEQUENT
EVENTS |
On October 21, 2007 a demand from the
tax authority was received for land betterment levy on the amount of approximately NIS 8
millions in respect of change in designation of land which is designed for the
construction of a new production line of packaging paper. It is the intention of the
Company to appeal on the amount of the tax by a counter assessment. At this stage the
Company is not able to perform reliable estimation of the tax amount which will be fixed
after the conclusion of the procedure. It has to be noticed, as well, that because of the
above, no provision was included in these financial statements for this demand.
When this levy will be recognized in
the financial statements, it will be charged to the cost of land therefore it will not
influence the results of operation of the Company.
30
AMERICAN ISRAELI PAPER
MILLS LTD.
NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
AT September 30, 2007
(Unaudited)
NOTE 5 |
|
SEGMENT
INFORMATION |
Data on segment activity In
NIS in thousands:
For the period of 9 months :
|
Paper and recycling
|
Marketing of office supplies
|
Total
|
|
January-
September
2007
|
January-
September
2006
|
January-
September
2007
|
January-
September
2006
|
January-
September
2007
|
January-
September
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales - net (1) |
|
|
| 342,021 |
|
| 305,234 |
|
| 86,763 |
|
| 90,457 |
|
| 428,784 |
|
| 395,691 |
|
|
|
|
|
|
|
|
Income (loss) from operations | | |
| 54,776 |
|
| 42,626 |
|
| (568 |
) |
| (719 |
) |
| 54,208 |
|
| 41,907 |
|
For the period of 3 months :
|
Paper and recycling
|
Marketing of office supplies
|
Total
|
|
July-
September
2007
|
July-
September
2006
|
July-
September
2007
|
July-
September
2006
|
July-
September
2007
|
July-
September
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales - net (1) |
|
|
| 120,665 |
|
| 105,434 |
|
| 30,296 |
|
| 31,093 |
|
| 150,961 |
|
| 136,527 |
|
|
|
|
|
|
|
|
Income (loss) from operations | | |
| 23,185 |
|
| 16,587 |
|
| 446 |
|
| 174 |
|
| 23,631 |
|
| 16,761 |
|
For 2006 :
|
Paper and recycling
|
Marketing of office supplies
|
Total
|
|
2006
|
2006
|
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales - net (1) |
|
|
| 408,045 |
|
| 122,064 |
|
| 530,109 |
|
|
|
|
|
Income from operations | | |
| 50,359 |
|
| 142 |
|
| 50,501 |
|
(1)
Represents sales to external customers.
31
Enclosed please find the financial
reports of the following associated companies:
|
|
Mondi
Business Paper Hadera Ltd. |
|
|
Carmel
Containers Systems Ltd. |
Exhibit 4
MONDI BUSINESS PAPER HADERA LTD. AND SUBSIDIARIES
UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2007
MONDI BUSINESS PAPER HADERA LTD. AND SUBSIDIARIES
UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2007
TABLE OF CONTENTS
The Board of Directors of
Mondi Business Paper Hadera Ltd.
Re: |
Review
of Unaudited Condensed Interim Consolidated |
|
Financial
Statements for the Nine and the Three Months Ended September 30, 2007 |
Gentlemen:
At your request, we have reviewed the
condensed interim consolidated financial statements (interim financial
statements) of Mondi Business Paper Hadera Ltd. (the Company) and its
subsidiaries, as follows:
|
Balance
sheet as of September 30, 2007. |
|
Statements
of operations for the nine and three months ended September 30, 2007. |
|
Statements
of changes in shareholders equity for the nine and three months ended September 30,
2007. |
|
Statements
of cash flows for the nine and three months ended September 30, 2007. |
Our review was conducted in
accordance with procedures prescribed by the Institute of Certified Public Accountants in
Israel. The procedures included, inter alia, reading the aforementioned interim financial
statements, reading the minutes of the shareholders meetings and meetings of the
board of directors and its committees, and making inquiries with the persons responsible
for financial and accounting affairs.
Since the review that was performed
is limited in scope and does not constitute an audit in accordance with generally accepted
auditing standards, we do not express an opinion on the aforementioned interim financial
statements.
In performing our review, nothing
came to our attention, which indicates that material adjustments are required to the
aforementioned interim financial statements for them to be deemed financial statements
prepared in conformity with generally accepted accounting principles in Israel and in
accordance with Section D of the Israeli Securities Regulations (Periodic and Immediate
Reports), 1970.
Brightman Almagor & Co.
Certified Public Accountants
A Member Firm of Deloitte Touche Tohmatsu
October 25, 2007
1
MONDI BUSINESS PAPER HADERA LTD. AND SUBSIDIARIES
INTERIM CONSOLIDATED BALANCE SHEETS
(NIS in thousands; Reported Amounts)
|
As of September 30,
|
As of December 31,
|
|
2007
|
2006
|
2006
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
| |
|
| |
|
| |
|
Current Assets | | |
Cash and cash equivalents | | |
| 2,274 |
|
| 302 |
|
| 15 |
|
Trade receivables | | |
| 194,320 |
|
| 189,245 |
|
| 173,174 |
|
Other receivables | | |
| 13,546 |
|
| 9,739 |
|
| 6,610 |
|
Inventories | | |
| 145,620 |
|
(*) | 111,153 |
|
(*) | 109,116 |
|
|
| |
| |
| |
Total current assets | | |
| 355,760 |
|
| 310,439 |
|
| 288,915 |
|
|
| |
| |
| |
Property plant and equipment | | |
Cost | | |
| 218,860 |
|
(*) | 211,892 |
|
(*) | 214,170 |
|
Less - accumulated depreciation | | |
| 61,295 |
|
| 51,149 |
|
| 53,882 |
|
|
| |
| |
| |
| | |
| 157,565 |
|
| 160,743 |
|
| 160,288 |
|
|
| |
| |
| |
|
|
|
|
|
|
|
|
|
|
|
|
Other Assets-Goodwill | | |
| 3,177 |
|
| 3,177 |
|
| 3,177 |
|
|
| |
| |
| |
Total assets | | |
| 516,502 |
|
| 474,359 |
|
| 452,380 |
|
|
| |
| |
| |
| | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | |
| | |
Current Liabilities | | |
Short-term bank credit | | |
| 100,191 |
|
| 102,540 |
|
| 96,740 |
|
Current maturities of long-term bank loans | | |
| 12,481 |
|
| 14,332 |
|
| 15,243 |
|
Capital notes to shareholders | | |
| 5,153 |
|
| 4,302 |
|
| 6,337 |
|
Trade payables | | |
| 129,273 |
|
| 97,228 |
|
| 108,007 |
|
American Israeli Paper Mills Group, net | | |
| 72,249 |
|
| 74,297 |
|
| 62,807 |
|
Other payables and accrued expenses | | |
| 21,381 |
|
(*) | 19,738 |
|
| 20,884 |
|
|
| |
| |
| |
Total current liabilities | | |
| 340,728 |
|
| 312,437 |
|
| 310,018 |
|
|
| |
| |
| |
Long-Term Liabilities | | |
Long-term bank loans | | |
| 42,748 |
|
| 37,088 |
|
| 33,869 |
|
Capital notes to shareholders | | |
| 6,402 |
|
| 12,906 |
|
| 6,338 |
|
Deferred taxes | | |
| 25,156 |
|
| 18,679 |
|
| 14,047 |
|
Accrued severance pay, net | | |
| 46 |
|
| 46 |
|
| 46 |
|
|
| |
| |
| |
Total long-term liabilities | | |
| 74,352 |
|
| 68,719 |
|
| 54,300 |
|
|
| |
| |
| |
Shareholders' Equity | | |
Share capital | | |
| 1 |
|
| 1 |
|
| 1 |
|
Premium | | |
| 43,352 |
|
| 43,352 |
|
| 43,352 |
|
Capital reserves | | |
| 929 |
|
(*) | - |
|
| - |
|
Retained earnings | | |
| 57,140 |
|
| 49,850 |
|
| 44,709 |
|
|
| |
| |
| |
| | |
| 101,422 |
|
| 93,203 |
|
| 88,062 |
|
|
| |
| |
| |
Total liabilities and shareholders' equity | | |
| 516,502 |
|
| 474,359 |
|
| 452,380 |
|
|
| |
| |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D. Muhlgay |
A. Solel |
Z. Livnat |
Financial Director |
General Manager |
Vice President of the Board of Directors |
Approval date of the interim
financial statements: October 25, 2007.
The accompanying notes are an
integral part of the condensed interim consolidated financial statements.
2
MONDI BUSINESS PAPER HADERA LTD. AND SUBSIDIARIES
INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS
(NIS in thousands; Reported Amounts)
|
Nine months ended
September 30,
|
Three months
ended September 30,
|
Year ended
December 31,
|
|
2007
|
2006
|
2007
|
2006
|
2006
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
| 569,055 |
|
| 538,344 |
|
| 190,064 |
|
| 177,081 |
|
| 711,545 |
|
Cost of sales | | |
| 507,983 |
|
| 497,942 |
|
| 164,995 |
|
| 162,527 |
|
| 659,845 |
|
|
| |
| |
| |
| |
| |
Gross profit | | |
| 61,072 |
|
| 40,402 |
|
| 25,069 |
|
| 14,554 |
|
| 51,700 |
|
|
| |
| |
| |
| |
| |
| | |
Operating costs and expenses | | |
Selling expenses | | |
| 27,841 |
|
| 32,539 |
|
| 9,792 |
|
| 9,993 |
|
| 44,506 |
|
General and administrative expenses | | |
| 7,623 |
|
| 6,783 |
|
| 3,330 |
|
| 2,878 |
|
| 9,245 |
|
|
| |
| |
| |
| |
| |
| | |
| 35,464 |
|
| 39,322 |
|
| 13,122 |
|
| 12,871 |
|
| 53,751 |
|
|
| |
| |
| |
| |
| |
| | |
Operating profit (loss) | | |
| 25,608 |
|
| 1,080 |
|
| 11,947 |
|
| 1,683 |
|
| (2,051 |
) |
| | |
Financing expenses, net | | |
| (8,604 |
) |
| (4,757 |
) |
| (895 |
) |
| (1,167 |
) |
| (6,854 |
) |
| | |
Other income, net | | |
| 256 |
|
| 37 |
|
| 132 |
|
| 37 |
|
| 37 |
|
|
| |
| |
| |
| |
| |
| | |
Income (loss) before income taxes | | |
| 17,260 |
|
| (3,640 |
) |
| 11,184 |
|
| 553 |
|
| (8,868 |
) |
| | |
Tax benefits (income taxes) | | |
| (4,829 |
) |
| 1,062 |
|
| (3,004 |
) |
| 381 |
|
| 1,149 |
|
|
| |
| |
| |
| |
| |
| | |
Net income (loss) for the period | | |
| 12,431 |
|
| (2,578 |
) |
| 8,180 |
|
| 934 |
|
| (7,719 |
) |
|
| |
| |
| |
| |
| |
The accompanying notes are an integral
part of the condensed interim consolidated financial statements.
3
MONDI BUSINESS PAPER HADERA LTD.
INTERIM STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(NIS in thousands; Reported Amounts)
|
Share
capital
|
Premium
|
Capital
reserves
|
Retained
earnings
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2007 |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
(Unaudited) | | |
Balance - January 1, 2007 | | |
| 1 |
|
| 43,352 |
|
| - |
|
| 44,709 |
|
| 88,062 |
|
Recognition in capital reserves due to presentation of | | |
shareholders capital notes at fair value | | |
| - |
|
| - |
|
| 929 |
|
| - |
|
| 929 |
|
Net income for the period | | |
| - |
|
| - |
|
| - |
|
| 12,431 |
|
| 12,431 |
|
|
| |
| |
| |
| |
| |
Balance - September 30, 2007 | | |
| 1 |
|
| 43,352 |
|
| 929 |
|
| 57,140 |
|
| 101,422 |
|
|
| |
| |
| |
| |
| |
| | |
Nine months ended September 30, 2006 | | |
(Unaudited) | | |
Balance - January 1, 2006 | | |
| 1 |
|
| 43,352 |
|
| - |
|
| 52,428 |
|
| 95,781 |
|
Activities in capital reserves | | |
| - |
|
| - |
|
(*) | - |
|
| - |
|
| - |
|
Net income for the period | | |
| - |
|
| - |
|
| - |
|
| (2,578 |
) |
| (2,578 |
) |
|
| |
| |
| |
| |
| |
Balance - September 30, 2006 | | |
| 1 |
|
| 43,352 |
|
| - |
|
| 49,850 |
|
| 93,203 |
|
|
| |
| |
| |
| |
| |
| | |
Year ended December 31, 2006 | | |
Balance - January 1, 2006 | | |
| 1 |
|
| 43,352 |
|
| - |
|
| 52,428 |
|
| 95,781 |
|
Loss for the year | | |
| - |
|
| - |
|
| - |
|
| (7,719 |
) |
| (7,719 |
) |
|
| |
| |
| |
| |
| |
Balance - December 31, 2006 | | |
| 1 |
|
| 43,352 |
|
| - |
|
| 44,709 |
|
| 88,062 |
|
|
| |
| |
| |
| |
| |
| | |
Three months ended September 30, 2007 | | |
(Unaudited) | | |
Balance - July 1, 2007 | | |
| 1 |
|
| 43,352 |
|
| 929 |
|
| 48,960 |
|
| 93,242 |
|
Recognition in capital reserves due to presentation of | | |
shareholders capital notes at fair value | | |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
Net income for the period | | |
| - |
|
| - |
|
| - |
|
| 8,180 |
|
| 8,180 |
|
|
| |
| |
| |
| |
| |
Balance - September 30, 2007 | | |
| 1 |
|
| 43,352 |
|
| 929 |
|
| 57,140 |
|
| 101,422 |
|
|
| |
| |
| |
| |
| |
| | |
Three months ended September 30, 2006 | | |
(Unaudited) | | |
Balance - July 1, 2006 | | |
| 1 |
|
| 43,352 |
|
| - |
|
| 48,916 |
|
| 92,269 |
|
Activities in capital reserves | | |
| - |
|
| - |
|
(*) | - |
|
| - |
|
| - |
|
Net income for the period | | |
| - |
|
| - |
|
| - |
|
| 934 |
|
| 934 |
|
|
| |
| |
| |
| |
| |
Balance - September 30, 2006 | | |
| 1 |
|
| 43,352 |
|
| - |
|
| 49,850 |
|
| 93,203 |
|
|
| |
| |
| |
| |
| |
The accompanying notes are an
integral part of the condensed interim consolidated financial statements.
4
MONDI BUSINESS PAPER HADERA LTD.
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(NIS in thousands; Reported Amounts)
|
Nine months ended September 30,
|
Three months ended September 30,
|
Year ended December 31,
|
|
2007
|
2006
|
2007
|
2006
|
2006
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows - operating activities |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
Net income (loss) for the period | | |
| 12,431 |
|
| (2,578 |
) |
| 8,180 |
|
| 934 |
|
| (7,719 |
) |
Adjustments to reconcile net | | |
Income (loss) to net cash provided by | | |
(used in) operating activities | | |
(Appendix A) | | |
| (13,687 |
) |
(*) | (16,463 |
) |
| (5,590 |
) |
(*) | 165 |
|
(*) | (5,594 |
) |
|
| |
| |
| |
| |
| |
Net cash provided (used in) operating | | |
activities | | |
| (1,256 |
) |
| (19,041 |
) |
| 2,590 |
|
| 1,099 |
|
| (13,313 |
) |
|
| |
| |
| |
| |
| |
| | |
Cash flows - investing activities | | |
Acquisition of property plant and equipment | | |
| (4,943 |
) |
(*) | (11,032 |
) |
| (1,299 |
) |
(*) | (984 |
) |
(*) | (5,487 |
) |
Proceeds from sale of property plant | | |
and equipment | | |
| 256 |
|
| 37 |
|
| 132 |
|
| 37 |
|
| 189 |
|
|
| |
| |
| |
| |
| |
Net cash used in investing activities | | |
| (4,687 |
) |
| (10,995 |
) |
| (1,167 |
) |
| (947 |
) |
| (5,298 |
) |
|
| |
| |
| |
| |
| |
| | |
Cash flows - financing activities | | |
Short-term bank credit, net | | |
| 3,451 |
|
| 16,653 |
|
| 3,185 |
|
| 5,675 |
|
| 10,853 |
|
Repayment of long-term bank loans | | |
| (13,249 |
) |
| (14,315 |
) |
| (3,015 |
) |
| (5,525 |
) |
| (16,002 |
) |
Proceeds of long-term bank loans | | |
| 18,000 |
|
| 28,000 |
|
| - |
|
| - |
|
| 28,000 |
|
Repayment of long-term capital | | |
notes to shareholders | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (4,225 |
) |
|
| |
| |
| |
| |
| |
Net cash provided by financing | | |
activities | | |
| 8,202 |
|
| 30,338 |
|
| 170 |
|
| 150 |
|
| 18,626 |
|
|
| |
| |
| |
| |
| |
| | |
Increase in | | |
cash and cash equivalents | | |
| 2,259 |
|
| 302 |
|
| 1,593 |
|
| 302 |
|
| 15 |
|
Cash and cash equivalents - | | |
beginning of period | | |
| 15 |
|
| - |
|
| 681 |
|
| - |
|
| - |
|
|
| |
| |
| |
| |
| |
Cash and cash equivalents - | | |
end of period | | |
| 2,274 |
|
| 302 |
|
| 2,274 |
|
| 302 |
|
| 15 |
|
|
| |
| |
| |
| |
| |
The accompanying notes are an integral
part of the condensed interim consolidated financial statements.
5
MONDI BUSINESS PAPER HADERA LTD.
INTERIM CONSOLIDATED
APPENDICES TO STATEMENTS OF CASH FLOWS
(NIS in thousands; Reported Amounts)
|
Nine months ended September 30,
|
Three months ended September 30,
|
Year ended December 31,
|
|
2007
|
2006
|
2007
|
2006
|
2006
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A. Adjustments to reconcile net |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
income (loss) to net cash provided by | | |
(used in) operating activities | | |
| | |
Income and expenses items | | |
not involving cash flows: | | |
Depreciation and amortization | | |
| 7,917 |
|
| 8,180 |
|
| 2,981 |
|
| 2,748 |
|
| 10,907 |
|
Deferred taxes, net | | |
| 4,678 |
|
| (1,165 |
) |
| 3,004 |
|
| (309 |
) |
| (1,330 |
) |
Decrease in liability for severance | | |
pay, net | | |
| - |
|
| (5 |
) |
| - |
|
| - |
|
| (5 |
) |
Capital gain on disposal of property | | |
plant and equipment | | |
| (256 |
) |
| (37 |
) |
| (132 |
) |
| (37 |
) |
| (37 |
) |
Effect of exchange rate and linkage | | |
differences of long-term bank loans | | |
| 1,366 |
|
| (314 |
) |
| 523 |
|
| (923 |
) |
| (935 |
) |
Effect of exchange rate | | |
differences of long-term | | |
capital notes to shareholders | | |
| (191 |
) |
| (1,204 |
) |
| (410 |
) |
| (552 |
) |
| (1,512 |
) |
| | |
Changes in assets and liabilities: | | |
Increase in trade receivables | | |
| (21,146 |
) |
| (28,370 |
) |
| (1,936 |
) |
| (15,083 |
) |
| (12,299 |
) |
Decrease (increase) | | |
in other receivables | | |
| (505 |
) |
| 1,077 |
|
| (1,024 |
) |
| (783 |
) |
| (261 |
) |
Decrease (increase) | | |
in inventories | | |
| (36,504 |
) |
(*) | 3,924 |
|
| (34,469 |
) |
(*) | 5,749 |
|
(*) | 1,889 |
|
Increase (decrease) in trade payables | | |
| 21,015 |
|
| (2,528 |
) |
| 24,994 |
|
| 3,786 |
|
| 4,354 |
|
Increase (decrease) in | | |
American Israeli Paper Mills | | |
Group, net | | |
| 9,442 |
|
| 4,443 |
|
| 2,416 |
|
| 9,716 |
|
| (7,047 |
) |
Increase (decrease) in other | | |
payables and accrued expenses | | |
| 497 |
|
(*) | (464 |
) |
| (1,537 |
) |
(*) | (4,147 |
) |
| 682 |
|
|
| |
| |
| |
| |
| |
| | |
| (13,687 |
) |
| (16,463 |
) |
| (5,590 |
) |
| 165 |
|
| (5,594 |
) |
|
| |
| |
| |
| |
| |
| | |
B. Non-cash activities | | |
Acquisition of property plant and | | |
equipment on credit | | |
| 251 |
|
| 1,792 |
|
| (109 |
) |
| 1,792 |
|
| 669 |
|
|
| |
| |
| |
| |
| |
The accompanying notes are an
integral part of the condensed interim consolidated financial statements.
6
MONDI BUSINESS PAPER HADERA LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 1 |
|
BASIS OF PRESENTATION |
|
The
unaudited condensed interim consolidated financial statements as of September 30, 2007
and for the nine and three months then ended (interim financial statements)
of Mondi Business Paper Hadera Ltd. (the Company) and subsidiaries should be
read in conjunction with the audited consolidated financial statements of the Company and
subsidiaries as of December 31, 2006 and for the year then ended, including the notes
thereto. |
|
The
results of operations for the interim period are not necessarily indicative of the
results to be expected on a full-year basis. |
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
|
(1) |
The
significant accounting policies applied in the interim consolidated
financial statements are consistent with those applied in the audited
consolidated financial statements as of December 31, 2006 and for the year
then ended, except for the effect of initial application of Accounting
Standard No. 23, Accounting for Transactions between an Entity and a
controlling party and Accounting Standard No. 27, Property
plant and equipment, see 2 B below. |
|
(2) |
The
effect of initial application of Accounting Standard No. 26 Inventory and
Accounting Standard No. 30 Intangible Assets on the Companys
financial position and results of operations is not material. |
|
(3) |
The
interim financial statements have been prepared in conformity with generally
accepted accounting principles (GAAP) in Israel, in a
condensed format in accordance with GAAP applicable to the preparation of
interim period financial statements, including those under Standard No.
14, Interim Financial Reporting and in accordance with Section
D of the Israeli Securities Regulations (Periodic and Immediate Reports),
1970. |
|
B. |
Recent
Accounting Standards |
|
Standard
No. 23 Accounting for Transactions between an Entity and a controlling party |
|
In
December 2006 the Israeli Accounting Standards Board published Accounting Standard No.
23, Accounting for Transactions between an Entity and a controlling party
(hereinafter the Standard). The Standard applies to entities subject to the
Israeli Securities Law-1968. |
|
The
Standard establishes the requirements for accounting for transactions between an entity
and its controlling party, which involve asset transfers, assumption of liability,
reimbursement or debt concession, and receipt of loans. The Standard does not apply to
business combinations between entities under common control. |
7
MONDI BUSINESS PAPER HADERA LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
|
B. |
Recent
Accounting Standards |
|
Standard
No. 23 Accounting for Transactions between an Entity and a controlling party (Cont.) |
|
The
Standard stipulates that transactions between an entity and a controlling party will be
measured based on fair value; transactions which in nature are owner investments or
distributions to owners should be reported directly in equity and not be recognized in
the controlled entitys profit and loss; the differences between the consideration
in transactions between an entity and a controlling party and their fair value will be
recognized directly in equity. Current and deferred taxes pertaining to the items
recognized in equity due to transactions with controlling parties will be recognized
directly in equity as well. |
|
The
Standard is effective for transactions between an entity and a controlling party taking
place subsequent to January 1, 2007 and for loans granted from or given to a controlling
party prior to the Standards effective date, starting on the Standards
effective date. |
|
As
a result of the initial application of this standard, the Companys shareholders equity
increased in the amount of NIS 929 thousand due to capital reserves ,and its result of
operations decreased in the amount of NIS (191) thousand, during the period ended at 30
September , 2007 due to the presentation of capital notes to shareholders at thier fair
value. |
|
Application
of Standard No.26 Inventory |
|
In August 2006 the Israeli Accounting Standards Board published Accounting
Standard No. 26 - "Inventory" ("the Standard"), which outlines
the accounting treatment for inventory. |
|
The
standard applies to all types of inventory, other than buildings constructed for sale and
addressed by Accounting Standard No.2 (Construction of Buildings for Sale),
inventory of work in progress stemming from performance contracts, addressed by
Accounting Standard No.4 (Work Based on Performance Contract), financial
instruments and biological assets relating to agricultural activity and agricultural
production during harvest. |
|
The
standard establishes, among other things, that inventory should be stated at the lower
between cost and net realizable value. Cost is determined by the first in, first out
(FIFO) method or by weighted average cost used consistently for all types of inventory of
similar nature and uses. In certain circumstances the standard requires cost
determination by a specific identification of cost, which includes all purchase and
production costs, as well as any other costs incurred in reaching the inventorys
present stage. |
|
When
inventory is acquired on credit incorporating a financing component, the inventory should
then be presented at cost equaling purchase cost in cash. The financing component is
recognized as a financing expense over the term of the credit period. |
8
MONDI BUSINESS PAPER HADERA LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
|
B. |
Recent
Accounting Standards (Cont.) |
|
Application
of Standard No. 26 Inventory (Cont.) |
|
Any
reduction of inventory to net realizable value as well as any other inventory loss should
be expensed in the current period. |
|
Subsequent
elimination of a write-down that stems from an increase in net realizable value will be
allocated to operations during the period in which the elimination took place.
This
standard applies to financial statements covering periods beginning January 1, 2007 and
onwards and should be implemented retroactively. |
|
The
adoption of this Standard has no effect on the Companys financial position, results
of operations and cash flows. |
|
Application
of Standard No. 27 Property plant and equipment |
|
In
September 2006 the Israeli Accounting Standards Board published Accounting Standard No.
27 (the Standard), which establishes the accounting treatment for property
plant and equipment, including the recognition of the assets, the determination of their
carrying amounts, the depreciation charges and impairment losses to be recognized in
relation to them and the disclosures required in the financial statements. |
|
The
Standard states that an item of property, plant and equipment will be measured at initial
recognition at cost. The cost should also include the initial estimate of costs required
to dismantle and remove the item. |
|
Following
the initial recognition, the Standard permits the entity to choose either the cost model
or the revaluation model as its accounting policy. The same policy should be applied to
an entire class of property, plant and equipment. |
|
Cost
method an item will be presented at cost less accumulated depreciation, less
accumulated impairment losses. |
|
Revaluation
method an item whose fair value can be measured reliably shall be carried at a
revalued amount, being its fair value at the date of the revaluation, less any subsequent
accumulated depreciation and subsequent accumulated impairment losses. An increase in an
assets value due to revaluation should be credited directly to shareholdersequity
(revaluation reserve). |
|
This
new standard is effective for financial statements covering periods beginning January 1,
2007 and onwards and should be applied retroactively. |
|
In
April 2007 the Israeli Accounting Standards Board published Standard no. 28 An
amendment to the transition requirements in Accounting Standard no. 27, property plant
and equipment. |
9
MONDI BUSINESS PAPER HADERA LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
|
B. |
Recent
Accounting Standards (Cont.) |
|
Application
of Standard No. 27 Property plant and equipment (Cont.) |
|
Standard
28 allows an entity which intends to adopt the exemptions established in IFRS 1 regarding
property plant and equipment, to adopt them at the adoption of Standard 27. In accordance
with these exemptions, an entity may present property plant and equipment at the
transition date, in their fair value at that date, as a surrogate for their cost (deemed
cost). In addition, the Standard states that an entity which elects fair value as deemed
cost, will not represent comparative information, but should disclosure that fact and the
fair value in 1 January 2007 of any item which was measured at fair value as deemed cost. |
|
The
company has adopted the cost model commencing January 1, 2007. |
|
As
a result of the initial application of this standard the Company reclassified major spare
parts and standby equipment, that had been recorded as inventory, to property plant and
equipment in the amount of NIS 2,927 thousand as of December 31, 2006 and NIS 2,757
thousand as of September 30, 2006. |
|
Application
of Standard No. 30 Intangible Assets. |
|
In
March 2007, The Israeli Accounting Standards Board published Accounting Standard No. 30,
Intangible Assets (the Standard), which sets the accounting
treatment for Intangible Assets that are not dealt with specifically in another standard,
as well as the disclosure requirements in the financial statements for the entitys
Intangible Assets. |
|
An
intangible asset shall be measured initially at cost. |
|
Research
and development costs |
|
Expenditures arising from research (or from the research phase of an internal project) shall not be
recognized as an asset and should be expensed when incurred. |
|
An
intangible asset arising from development (or from the development phase of an internal
project) shall be recognized if, and only if, the criteria for recognition as an
intangible asset in the standard are met. |
|
Expenditure
on an intangible item that was initially recognized as an expense shall not be recognized
as part of the cost of an intangible asset at a later date. |
|
Measurement
after Recognition |
|
After
initial recognition, an entity may choose to: |
|
Measure
intangible asset at its cost less any accumulated amortization and any accumulated
impairment losses, or |
|
For
an intangible asset that have an active market, as defined in the standard, measure it at
a revalued amount, being its fair value at the date of the revaluation less any
subsequent accumulated amortization and any subsequent accumulated impairment losses. |
10
MONDI BUSINESS PAPER HADERA LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
|
B. |
Recent
Accounting Standards (Cont.) |
|
Application
of Standard No. 30 Intangible Assets (Cont.) |
|
An
entity shall assess whether the useful life of an intangible asset is finite or
indefinite. The amortization of an intangible asset with a finite useful life shall be
over its useful life using a systematic basis. An intangible asset with an indefinite
useful life shall not be amortized. Instead, an entity is required to test an intangible
asset with an indefinite useful life for impairment annually, or whenever there is an
indication that the intangible asset may be impaired, using the method prescribed in
Accounting Standard No. 15. |
|
This
Standard applies to financial statements for annual periods beginning on or after January
1, 2007: |
|
An
entity which intends to adopt one or more of the exemptions established in IFRS 1
regarding intangible assets, in the financial statements of periods beginning January 1,
2008, is permitted to adopt these exemptions in the financial statements of periods
beginning January 1, 2007. An entity which elects fair value as deemed cost, will not
represent comparative information, but will disclose that fact and the fair value as of 1
January 2007 of any item which shall be recorded at fair value as deemed cost. |
|
Research
and development in process project which was acquired in a business combination performed
before January 1, 2007, and satisfied the recognition criteria at the time the asset was
acquired and was recognized as an expense, will be recognized as an asset at the adoption
date. The adjustment will be credited to retained earnings in 1 January 2007. |
|
The
adoption of this Standard has no effect on the Companys financial position, results
of operations and cash flows. |
|
C. |
Accounting
Standards that are not yet adopted |
|
Application
of Standard No.29 Adoption of International Financial Reporting Standards |
|
In
July 2006, the Israeli Accounting Standards Board published Accounting Standard No. 29 -Adoption
of International Financial Reporting Standards IFRS (the Standard).
According to this Standard, the financial statements of an entity subject to the Israeli
Securities Law and authoritative Regulations thereunder, other than foreign corporations
as defined by this Law that prepares its financial statements in other than Israeli GAAP,
will be prepared for the reporting periods commencing January 1, 2008, including interim
periods, in accordance with the IFRS and related interpretations published by the
International Accounting Standards Board. |
11
MONDI BUSINESS PAPER HADERA LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
|
C. |
Accounting
Standards that are not yet adopted (Cont.) |
|
Application
of Standard No.29 Adoption of International Financial Reporting Standards (Cont.) |
|
An
entity adopting IFRS as of January 1, 2008 and electing to report comparative figures in
accordance with IFRS for only 2007, will be required to prepare opening balance-sheet
amounts as of January 1, 2007 based on IFRS. |
|
Reporting
in accordance with IFRS will be carried out based on the provisions of IFRS No. 1, First-time
Adoption of IFRS Standards, which establishes guidance on implementing the
transition from financial reporting based on domestic national accounting standards to
reporting in accordance with IFRS. |
|
IFRS
No. 1 supersedes the transitional provisions established in other IFRSs (including those
established in former domestic national accounting standards), stating that all IFRSs
should be adopted retroactively for the opening balance-sheet amounts. Nevertheless, IFRS
No. 1 grants exemptions on certain issues by not applying the retroactive application in
respect thereof. In addition, IFRS No. 1 contains certain exceptions with regard to the
retroactive application of certain aspects stipulated in other IFRSs. |
|
D. |
Following
are the changes in the representative exchange rates of the Euro and the U.S.
dollar vis-a-vis the NIS and in the Israeli Consumer Price Index (CPI): |
|
As of:
|
Representative exchange rate of the Euro (NIS per (1)
|
Representative exchange rate of the dollar (NIS per $1)
|
CPI "in respect of" (in points)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2007 |
|
|
| 5.689 |
|
| 4.013 |
|
| 190.02 |
|
|
September 30, 2006 | | |
| 5.455 |
|
| 4.302 |
|
| 186.49 |
|
|
December 31, 2006 | | |
| 5.564 |
|
| 4.225 |
|
| 184.87 |
|
|
| | |
|
Increase (decrease) during the:
|
%
|
%
|
%
|
|
|
|
|
|
|
Nine months ended September 30, 2007 | | |
| 2.24 |
|
| (5.01 |
) |
| 2.79 |
|
|
Nine months ended September 30, 2006 | | |
| 0.16 |
|
| (6.54 |
) |
| 0.78 |
|
|
Three months ended September 30, 2007 | | |
| (0.42 |
) |
| (6.65 |
) |
| 2.07 |
|
|
Three months ended September 30, 2006 | | |
| (3.33 |
) |
| (3.10 |
) |
| (0.87 |
) |
|
Year ended December 31, 2006 | | |
| 2.2 |
|
| (8.2 |
) |
| (0.1 |
) |
12
Exhibit 5
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2007
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2007
TABLE OF CONTENTS
|
Brightman Almagor
Haifa Office
5 Ma'aleh Hashichrur Street
Haifa, 33284
P.O.B. 5648, Haifa 31055
Israel
Tel: +972 (4) 860 7373
Fax: +972 (4) 867 2528
Info-haifa@deloitte.co.il
www.deloitte.com |
The Board of Directors of
Hogla-Kimberly Ltd.
Re: |
Review
of Unaudited Condensed Interim Consolidated |
|
Financial Statements for the Nine and Three Months Ended September 30, 2007 |
Gentlemen:
At your request, we have reviewed the
condensed interim consolidated financial statements (interim financial
statements) of Hogla-Kimberly Ltd. (the Company) and its subsidiaries,
as follows:
|
Balance
sheet as of September 30, 2007. |
|
Statements
of operations for the nine and three months ended September 30, 2007. |
|
Statements
of changes in shareholders equity for the nine and three months ended September 30,
2007. |
|
Statements
of cash flows for the nine and three months ended September 30, 2007. |
Our review was conducted in
accordance with procedures prescribed by the Institute of Certified Public Accountants in
Israel. The procedures included, inter alia, reading the aforementioned interim financial
statements, reading the minutes of the shareholders meetings and meetings of the
board of directors and its committees, and making inquiries with the persons responsible
for financial and accounting affairs.
Since the review that was performed
is limited in scope and does not constitute an audit in accordance with generally accepted
auditing standards, we do not express an opinion on the aforementioned interim financial
statements.
In performing our review, nothing
came to our attention which indicates that material adjustments are required to the
aforementioned interim financial statements for them to be deemed financial statements
prepared in conformity with generally accepted accounting principles in Israel and in
accordance with Section D of the Israeli Securities Regulations (Periodic and Immediate
Reports), 1970.
Brightman Almagor & Co.
Certified Public Accountants
A Member Firm of Deloitte Touche Tohmatsu
November 2, 2007
1
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
INTERIM CONSOLIDATED BALANCE SHEETS
(NIS in thousands; Reported Amounts)
|
September 30,
|
December 31,
|
|
2 0 0 7
|
2 0 0 6
|
2 0 0 6
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
| |
|
| |
|
| |
|
Cash and cash equivalents | | |
| 16,320 |
|
| 57,655 |
|
| 7,190 |
|
Trade receivables | | |
| 302,949 |
|
| 290,367 |
|
| 263,126 |
|
Other receivables | | |
| 29,705 |
|
(*) | 28,392 |
|
(*) | 27,576 |
|
Inventories | | |
| 188,561 |
|
(*) | 172,702 |
|
(*) | 172,709 |
|
|
| |
| |
| |
| | |
| 537,535 |
|
| 549,116 |
|
| 470,601 |
|
|
| |
| |
| |
Long-Term Assets | | |
Capital note of shareholder | | |
| 32,770 |
|
| 32,770 |
|
| 32,770 |
|
VAT receivable | | |
| 39,271 |
|
(*) | 18,877 |
|
(*) | 26,170 |
|
|
| |
| |
| |
| | |
| 72,041 |
|
| 51,647 |
|
| 58,940 |
|
|
| |
| |
| |
| | |
Property plant and equipment | | |
Cost | | |
| 580,587 |
|
(*) | 546,906 |
|
(*) | 552,539 |
|
Less - accumulated depreciation | | |
| 274,943 |
|
| 246,959 |
|
| 253,245 |
|
|
| |
| |
| |
| | |
| 305,644 |
|
| 299,947 |
|
| 299,294 |
|
|
| |
| |
| |
Other Assets | | |
Goodwill | | |
| 24,821 |
|
| 21,245 |
|
| 22,338 |
|
Deferred taxes | | |
| 6,333 |
|
| 29,064 |
|
| 30,788 |
|
|
| |
| |
| |
| | |
| 31,154 |
|
| 50,309 |
|
| 53,126 |
|
|
| |
| |
| |
| | |
| 946,374 |
|
| 951,019 |
|
| 881,961 |
|
|
| |
| |
| |
Current Liabilities | | |
Short-term bank credit | | |
| 174,059 |
|
| 170,087 |
|
| 152,856 |
|
Trade payables | | |
| 251,637 |
|
| 212,611 |
|
| 204,936 |
|
Other payables and accrued expenses | | |
| 79,394 |
|
| 64,987 |
|
| 58,040 |
|
|
| |
| |
| |
| | |
| 505,090 |
|
| 447,685 |
|
| 415,832 |
|
|
| |
| |
| |
Long-Term Liabilities | | |
Liability for employee rights upon early retirement | | |
| 2,126 |
|
| - |
|
| - |
|
Deferred taxes | | |
| 37,413 |
|
| 35,056 |
|
| 35,364 |
|
|
| |
| |
| |
| | |
| 39,539 |
|
| 35,056 |
|
| 35,364 |
|
|
| |
| |
| |
| | |
Shareholders' Equity | | |
| 401,745 |
|
| 468,278 |
|
| 430,765 |
|
|
| |
| |
| |
| | |
| 946,374 |
|
| 951,019 |
|
| 881,961 |
|
|
| |
| |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
T. Davis |
O. Argov |
A. Schor |
Chairman of the Board of Directors |
Chief Financial Officer |
Chief Executive Officer |
Approval date of the interim
financial statements: November 2, 2007.
The accompanying notes are an
integral part of the condensed interim consolidated financial statements.
2
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS
(NIS in thousands, Reported Amounts)
|
Nine months ended September 30,
|
Three months ended September 30,
|
Year ended December 31,
|
|
2 0 0 7
|
2 0 0 6
|
2 0 0 7
|
2 0 0 6
|
2 0 0 6
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
| 1,010,849 |
|
(*) | 941,996 |
|
| 366,800 |
|
(*) | 312,322 |
|
(*) | 1,244,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales | | |
| 705,581 |
|
| 665,858 |
|
| 255,844 |
|
| 224,790 |
|
| 883,908 |
|
|
| |
| |
| |
| |
| |
| | |
Gross profit | | |
| 305,268 |
|
| 276,138 |
|
| 110,956 |
|
| 87,532 |
|
| 360,285 |
|
| | |
Selling and marketing expenses | | |
| 215,621 |
|
(*) | 197,862 |
|
| 76,069 |
|
(*) | 68,649 |
|
(*) | 258,508 |
|
| | |
General and administrative | | |
expenses | | |
| 49,804 |
|
| 42,422 |
|
| 16,420 |
|
| 15,483 |
|
| 57,906 |
|
|
| |
| |
| |
| |
| |
| | |
Operating profit | | |
| 39,843 |
|
| 35,854 |
|
| 18,467 |
|
| 3,400 |
|
| 43,871 |
|
| | |
Financing expenses, net | | |
| (25,462 |
) |
| (18,976 |
) |
| (8,958 |
) |
| (6,871 |
) |
| (25,627 |
) |
| | |
Other income, net | | |
| 24 |
|
| 1,939 |
|
| 1 |
|
| 1,168 |
|
| 774 |
|
|
| |
| |
| |
| |
| |
| | |
Income (loss) before income | | |
taxes | | |
| 14,405 |
|
| 18,817 |
|
| 9,510 |
|
| (2,303 |
) |
| 19,018 |
|
| | |
Income taxes | | |
| (53,664 |
) |
| (27,447 |
) |
| (23,180 |
) |
| (4,835 |
) |
| (35,903 |
) |
|
| |
| |
| |
| |
| |
| | |
Loss after income taxes | | |
| (39,259 |
) |
| (8,630 |
) |
| (13,670 |
) |
| (7,138 |
) |
| (16,885 |
) |
| | |
Minority interest in losses | | |
of Subsidiary | | |
| - |
|
| 6,214 |
|
| - |
|
| - |
|
| 6,214 |
|
|
| |
| |
| |
| |
| |
| | |
Loss for the period | | |
| (39,259 |
) |
| (2,416 |
) |
| (13,670 |
) |
| (7,138 |
) |
| (10,671 |
) |
|
| |
| |
| |
| |
| |
(*) |
Reclassified
see Note 2 A(3) |
The accompanying notes are an
integral part of the condensed interim consolidated financial statements.
3
HOGLA-KIMBERLY LTD.
INTERIM STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(NIS in thousands; Reported Amounts)
|
Share
capital
|
Capital
reserves
|
Translation
adjustments
relating to
foreign held
autonomous
Subsidiary
|
Accumulated
other
comprehensive
income
|
Retained
earnings
|
Dividend
declared
after
balance
sheet
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
September 30, 2007 | | |
(unaudited) | | |
| | |
Balance - | | |
January 1, 2007 | | |
| 29,638 |
|
| 230,153 |
|
| (14,393 |
) |
| (76 |
) |
| 185,443 |
|
| - |
|
| 430,765 |
|
Translation adjustments | | |
relating to foreign held | | |
autonomous Subsidiary | | |
| - |
|
| - |
|
| 10,350 |
|
| - |
|
| - |
|
| - |
|
| 10,350 |
|
Net effect of cash flow | | |
hedges | | |
| - |
|
| - |
|
| - |
|
| (111 |
) |
| - |
|
| - |
|
| (111 |
) |
Capitalization of retained | | |
earnings from Approved | | |
Enterprise earnings | | |
| - |
|
| 5,455 |
|
| - |
|
| - |
|
| (5,455 |
) |
| - |
|
| - |
|
Loss for the period | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (39,259 |
) |
| - |
|
| (39,259 |
) |
|
| |
| |
| |
| |
| |
| |
| |
Balance - September | | |
30, 2007 | | |
| 29,638 |
|
| 235,608 |
|
| (4,043 |
) |
| (187 |
) |
| 140,729 |
|
| - |
|
| 401,745 |
|
|
| |
| |
| |
| |
| |
| |
| |
| | |
Nine months ended | | |
September 30, 2006 | | |
(unaudited) | | |
| | |
Balance - | | |
January 1, 2006 | | |
| 29,038 |
|
| 180,414 |
|
| 618 |
|
| - |
|
| 230,114 |
|
| - |
|
| 440,184 |
|
Shares issued | | |
| 600 |
|
| 49,739 |
|
| - |
|
| - |
|
| - |
|
| - |
|
| 50,339 |
|
Translation adjustments | | |
relating to foreign held | | |
autonomous Subsidiary | | |
| - |
|
| - |
|
| (19,980 |
) |
| - |
|
| - |
|
| - |
|
| (19,980 |
) |
Net effect of cash flow | | |
hedges | | |
| - |
|
| - |
|
| - |
|
| 151 |
|
| - |
|
| - |
|
| 151 |
|
Dividend declared after | | |
balance sheet date | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (34,000 |
) |
| 34,000 |
|
| - |
|
Loss for the period | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (2,416 |
) |
| - |
|
| (2,416 |
) |
|
| |
| |
| |
| |
| |
| |
| |
Balance - | | |
September 30, 2006 | | |
| 29,638 |
|
| 230,153 |
|
| (19,362 |
) |
| 151 |
|
| 193,698 |
|
| 34,000 |
|
| 468,278 |
|
|
| |
| |
| |
| |
| |
| |
| |
The accompanying notes are an integral
part of the condensed interim consolidated financial statements.
4
HOGLA-KIMBERLY LTD.
INTERIM STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(NIS in thousands; Reported Amounts)
|
Share
capital
|
Capital
reserves
|
Translation
adjustments
relating to
foreign held
autonomous
Subsidiary
|
Accumulated
other
comprehensive
income
|
Retained
earnings
|
Dividend
declared
after balance
sheet date
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
September 30, 2007 | | |
(unaudited) | | |
| | |
Balance - July 1, 2007 | | |
| 29,638 |
|
| 235,608 |
|
| (5,651 |
) |
| 472 |
|
| 154,399 |
|
| - |
|
| 414,466 |
|
Translation adjustments | | |
relating to foreign held | | |
autonomous Subsidiary | | |
| - |
|
| - |
|
| 1,608 |
|
| - |
|
| - |
|
| - |
|
| 1,608 |
|
Net effect of cash flow | | |
hedges | | |
| - |
|
| - |
|
| - |
|
| (659 |
) |
| - |
|
| - |
|
| (659 |
) |
Loss for the period | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (13,670 |
) |
| - |
|
| (13,670 |
) |
|
| |
| |
| |
| |
| |
| |
| |
Balance - | | |
September 30, 2007 | | |
| 29,638 |
|
| 235,608 |
|
| (4,043 |
) |
| (187 |
) |
| 140,729 |
|
| - |
|
| 401,745 |
|
|
| |
| |
| |
| |
| |
| |
| |
| | |
Three months ended | | |
September 30, 2006 | | |
(unaudited) | | |
| | |
Balance - July 1, 2006 | | |
| 29,038 |
|
| 180,414 |
|
| (21,556 |
) |
| - |
|
| 234,836 |
|
| - |
|
| 422,732 |
|
Shares issued | | |
| 600 |
|
| 49,739 |
|
| - |
|
| - |
|
| - |
|
| - |
|
| 50,339 |
|
Translation adjustments | | |
relating to foreign held | | |
autonomous Subsidiary | | |
| - |
|
| - |
|
| 2,194 |
|
| - |
|
| - |
|
| - |
|
| 2,194 |
|
Dividend declared after | | |
balance sheet date | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (34,000 |
) |
| 34,000 |
|
| |
|
Net effect of cash flow | | |
hedges | | |
| - |
|
| - |
|
| - |
|
| 151 |
|
| - |
|
| - |
|
| 151 |
|
Loss for the period | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (7,138 |
) |
| - |
|
| (7,138 |
) |
|
| |
| |
| |
| |
| |
| |
| |
Balance - | | |
September 30, 2006 | | |
| 29,638 |
|
| 230,153 |
|
| (19,362 |
) |
| 151 |
|
| 193,698 |
|
| 34,000 |
|
| 468,278 |
|
|
| |
| |
| |
| |
| |
| |
| |
| | |
Year ended | | |
December 31, 2006 | | |
| | |
Balance - | | |
January 1, 2006 | | |
| 29,038 |
|
| 180,414 |
|
| 618 |
|
| - |
|
| 230,114 |
|
| - |
|
| 440,184 |
|
Shares issued | | |
| 600 |
|
| 49,739 |
|
| - |
|
| - |
|
| - |
|
| - |
|
| 50,339 |
|
Translation adjustments | | |
relating to foreign held | | |
autonomous Subsidiary | | |
| - |
|
| - |
|
| (15,011 |
) |
| - |
|
| - |
|
| - |
|
| (15,011 |
) |
Net effect of cash flow | | |
hedges | | |
| - |
|
| - |
|
| - |
|
| (76 |
) |
| - |
|
| - |
|
| (76 |
) |
Dividend paid | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (34,000 |
) |
| - |
|
| (34,000 |
) |
Loss for the year | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (10,671 |
) |
| - |
|
| (10,671 |
) |
|
| |
| |
| |
| |
| |
| |
| |
Balance - | | |
December 31, 2006 | | |
| 29,638 |
|
| 230,153 |
|
| (14,393 |
) |
| (76 |
) |
| 185,443 |
|
| - |
|
| 430,765 |
|
|
| |
| |
| |
| |
| |
| |
| |
The accompanying notes are an
integral part of the condensed interim consolidated financial statements.
5
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(NIS in thousands; Reported Amounts)
|
Nine months ended September 30,
|
Three months ended September 30,
|
Year ended December 31,
|
|
2 0 0 7
|
2 0 0 6
|
2 0 0 7
|
2 0 0 6
|
2 0 0 6
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows - operating activities |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
Loss for the period | | |
| (39,259 |
) |
| (2,416 |
) |
| (13,670 |
) |
| (7,138 |
) |
| (10,671 |
) |
Adjustments to reconcile net income | | |
to net cash provided by (used in) | | |
operating activities (Appendix A) | | |
| 65,956 |
|
(*) | (54,390 |
) |
| 15,003 |
|
(*) | 18,319 |
|
(*) | (28,381 |
) |
|
| |
| |
| |
| |
| |
Net cash provided by | | |
(used in) operating activities | | |
| 26,697 |
|
| (56,806 |
) |
| 1,333 |
|
| 11,181 |
|
| (39,052 |
) |
|
| |
| |
| |
| |
| |
| | |
Cash flows - investing activities | | |
Acquisition of property plant | | |
and equipment | | |
| (27,547 |
) |
(*) | (14,552 |
) |
| (14,105 |
) |
(*) | (3,103 |
) |
(*) | ( 27,537 |
) |
Proceeds from sale of Property plant | | |
and equipment | | |
| 28 |
|
| 174 |
|
| - |
|
| 174 |
|
| 150 |
|
|
| |
| |
| |
| |
| |
Net cash used in investing activities | | |
| (27,519 |
) |
| (14,378 |
) |
| (14,105 |
) |
| (2,929 |
) |
| (27,387 |
) |
|
| |
| |
| |
| |
| |
| | |
Cash flows - financing activities | | |
Dividend paid | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (34,000 |
) |
Repayment of long-term loan | | |
| - |
|
| (20,714 |
) |
| - |
|
| - |
|
| (23,432 |
) |
Short-term bank credit | | |
| 9,034 |
|
| 115,173 |
|
| 11,784 |
|
| 38,714 |
|
| 96,156 |
|
|
| |
| |
| |
| |
| |
Net cash provided by | | |
financing activities | | |
| 9,034 |
|
| 94,459 |
|
| 11,784 |
|
| 38,714 |
|
| 38,724 |
|
|
| |
| |
| |
| |
| |
| | |
Translation adjustments of cash and | | |
cash equivalents and operations of | | |
foreign held autonomous | | |
Subsidiary | | |
| 918 |
|
| (1,171 |
) |
| 308 |
|
| 363 |
|
| (646 |
) |
|
| |
| |
| |
| |
| |
| | |
Increase (decrease) in cash and | | |
cash equivalents | | |
| 9,130 |
|
| 22,104 |
|
| (680 |
) |
| 47,329 |
|
| (28,361 |
) |
Cash and cash equivalents - | | |
beginning of period | | |
| 7,190 |
|
| 35,551 |
|
| 17,000 |
|
| 10,326 |
|
| 35,551 |
|
|
| |
| |
| |
| |
| |
Cash and cash equivalents - | | |
end of period | | |
| 16,320 |
|
| 57,655 |
|
| 16,320 |
|
| 57,655 |
|
| 7,190 |
|
|
| |
| |
| |
| |
| |
The accompanying notes are an integral
part of the condensed interim consolidated financial statements.
6
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
APPENDICES TO INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(NIS in thousands; Reported Amounts )
|
Nine months ended September 30,
|
Three months ended September 30,
|
Year ended December 31,
|
|
2 0 0 7
|
2 0 0 6
|
2 0 0 7
|
2 0 0 6
|
2 0 0 6
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A. Adjustments to reconcile net |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
income to net cash provided | | |
by (used in) operating activities | | |
| | |
Income and expenses not | | |
involving cash flows: | | |
Minority interest in losses | | |
of Subsidiary | | |
| - |
|
| (6,214 |
) |
| - |
|
| - |
|
| (6,214 |
) |
Depreciation and amortization | | |
| 20,521 |
|
| 17,327 |
|
| 6,841 |
|
| 5,887 |
|
| 24,820 |
|
Deferred taxes, net | | |
| 28,750 |
|
| (10,947 |
) |
| 14,277 |
|
| (6,105 |
) |
| (12,408 |
) |
Capital loss on disposal of | | |
property, plant and equipment | | |
| 473 |
|
| 37 |
|
| 450 |
|
| 5 |
|
| 37 |
|
Effect of exchange rate | | |
differences, net | | |
| - |
|
| 6,923 |
|
| (283 |
) |
| (2,144 |
) |
| 5,332 |
|
| | |
Changes in assets and liabilities: | | |
Decrease (increase) in trade | | |
receivables | | |
| (22,873 |
) |
(*) | (45,593 |
) |
| (7,687 |
) |
(*) | 2,990 |
|
(*) | (7,964 |
) |
Decrease (increase) in other | | |
receivables | | |
| (2,925 |
) |
(*) | 5,121 |
|
| (2,880 |
) |
(*) | 3,790 |
|
(*) | 5,771 |
|
Decrease (increase) in inventories | | |
| (9,600 |
) |
(*) | (40,021 |
) |
| 7,645 |
|
(*) | 6,160 |
|
(*) | (36,399 |
) |
Increase (decrease) in trade | | |
payables | | |
| 39,280 |
|
(*) | (6,649 |
) |
| 2,631 |
|
(*) | (915) |
|
(*) | (13,486 |
) |
Net change in balances with | | |
related parties | | |
| 613 |
|
(*) | 8,900 |
|
| (14,543 |
) |
(*) | 7,485 |
|
(*) | 9,875 |
|
Decrease (increase) in other long | | |
Term asset | | |
| (9,589 |
) |
(*) | 1,530 |
|
| (1,391 |
) |
(*) | (7,683) |
|
(*) | (5,110 |
) |
Increase in other payables and | | |
accrued expenses | | |
| 19,180 |
|
| 15,196 |
|
| 9,404 |
|
| 8,849 |
|
| 7,365 |
|
Liability for employee rights upon | | |
early retirement | | |
| 2,126 |
|
| - |
|
| 539 |
|
| - |
|
| - |
|
|
| |
| |
| |
| |
| |
| | |
| 65,956 |
|
| (54,390 |
) |
| 15,003 |
|
| 18,319 |
|
| (28,381 |
) |
|
| |
| |
| |
| |
| |
| | |
B. Non-cash activities | | |
Acquisition of Property plant and | | |
equipment on credit | | |
| 5,267 |
|
| 10,884 |
|
| 5,267 |
|
| 10,884 |
|
| 11,091 |
|
|
| |
| |
| |
| |
| |
| | |
Shares issued to share holders as | | |
consideration their shares | | |
in subsidiaries | | |
| - |
|
| 50,339 |
|
| - |
|
| 50,339 |
|
| 50,339 |
|
|
| |
| |
| |
| |
| |
The accompanying notes are an
integral part of the condensed interim consolidated financial statements.
7
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 1 |
|
BASIS OF PRESENTATION |
|
The
unaudited condensed interim consolidated financial statements as of September 30, 2007
and for the three months then ended (interim financial statements) of
Hogla-Kimberly Ltd. (the Company) and subsidiaries should be read in
conjunction with the audited consolidated financial statements of the Company and
subsidiaries as of December 31, 2006 and for the year then ended, including the notes
thereto. In the opinion of management, the interim financial statements include all
adjustments necessary for a fair presentation of the financial position and results of
operations as of September 30, 2007 and for the interim period presented. The results of
operations for the interim period are not necessarily indicative of the results to be
expected on a full-year basis. |
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
|
(1) |
The
significant accounting policies applied in the interim consolidated financial
statements are consistent with those applied in the audited consolidated
financial statements as of December 31, 2006 and for the year then ended,
except for the effect of initial application of Accounting Standard No.27 Property
plant and equipment , see 2 B below. |
|
(2) |
The
effect of initial application of Accounting Standard No. 23 Accounting
for Transactions between an Entity and a controlling party, Accounting
Standard No. 26 Inventory and Accounting Standard No. 30 Intangible
Assets on the Companys financial position and results of operations
is not material |
|
(3) |
The
Company reclassified participation in advertising expenses paid to customers as
redaction of revenue, instead of marketing expenses as was presented in
previous accounting periods, in order to conform to the current format of
presentation in the interim consolidated financial statements as of September
30, 2007. |
|
(4) |
The
interim financial statements have been prepared in conformity with generally
accepted accounting principles (GAAP) in Israel, in a condensed
format in accordance with GAAP applicable to the preparation of interim period
financial statements, including those under Standard No. 14, Interim
Financial Reporting and in accordance with Paragraph D of the Israeli
Securities Regulations (Periodic and Immediate Reports), 1970. |
8
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
|
B. |
Recent
Accounting Standards |
|
Standard
No. 23 Accounting for Transactions between an Entity and a controlling party |
|
In
December 2006 the Israeli Accounting Standards Board published Accounting Standard No.
23, Accounting for Transactions between an Entity and a controlling party
(hereinafter the Standard). The Standard applies to entities subject to the
Israeli Securities Law-1968. |
|
The
Standard establishes the requirements for accounting for transactions between an entity
and its controlling party, which involve asset transfers, assumption of liability,
reimbursement or debt concession, and receipt of loans. The Standard does not apply to
business combinations between entities under common control. |
|
The
Standard stipulates that transactions between an entity and a controlling party will be
measured based on fair value; transactions which in nature are owner investments or
distributions to owners should be reported directly in equity and not be recognized in
the controlled entitys profit and loss; the differences between the consideration
in transactions between an entity and a controlling party and their fair value will be
recognized directly in equity. Current and deferred taxes pertaining to the items
recognized in equity due to transactions with controlling parties will be recognized
directly in equity as well. |
|
The
Standard is effective for transactions between an entity and a controlling party taking
place subsequent to January 1, 2007 and for loans granted from or given to a controlling
party prior to the Standards effective date, starting on the Standards
effective date. |
|
The
adoption of this Standard has no effect on the Companys financial position, results
of operations and cash flows. |
|
Application
of Standard No.26 Inventory |
|
In
August 2006 the Israeli Accounting Standards Board published Accounting Standard No. 26
Inventory (the Standard), which outlines the accounting
treatment for inventory. |
|
The
standard applies to all types of inventory, other than buildings constructed for sale and
addressed by Accounting Standard No.2 (Construction of Buildings for Sale),
inventory of work in progress stemming from performance contracts, addressed by
Accounting Standard No.4 (Work Based on Performance Contract), financial
instruments and biological assets relating to agricultural activity and agricultural
production during harvest. |
|
The
standard establishes, among other things, that inventory should be stated at the lower
between cost and net realizable value. Cost is determined by the first in, first out
(FIFO) method or by weighted average cost used consistently for all types of inventory of
similar nature and uses. In certain circumstances the standard requires cost
determination by a specific identification of cost, which includes all purchase and
production costs, as well as any other costs incurred in reaching the inventorys
present stage. |
9
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
|
B. |
Recent
Accounting Standards (cont.) |
|
Application
of Standard No.26 Inventory (cont.) |
|
When
inventory is acquired on credit incorporating a financing component, the inventory should
then be presented at cost equaling purchase cost in cash. The financing component is
recognized as a financing expense over the term of the credit period. |
|
Any
reduction of inventory to net realizable value as well as any other inventory loss should
be expensed in the current period. |
|
Subsequent
elimination of a write-down that stems from an increase in net realizable value will be
allocated to operations during the period in which the elimination took place. |
|
This
standard applies to financial statements covering periods beginning January 1, 2007 and
onwards and be implemented retroactively. |
|
The
adoption of this Standard has no effect on the Companys financial position, results
of operations and cash flows. |
|
Application
of Standard No. 27 Property plant and equipment |
|
In
September 2006 the Israeli Accounting Standards Board published Accounting Standard No.
27 (the Standard), which establishes the accounting treatment for property
plant and equipment, including the recognition of the assets, the determination of their
carrying amounts, the depreciation charges and impairment losses to be recognized in
relation to them and the disclosures required in the financial statements. |
|
The
Standard states that an item of property, plant and equipment will be measured at initial
recognition at cost. The cost should also include the initial estimate of costs required
to dismantle and remove the item. |
|
Following
the initial recognition, the Standard permits the entity to choose either the cost model
or the revaluation model as its accounting policy. The same policy should be applied to
an entire class of property, plant and equipment. |
|
Cost
model an item will be presented at cost less accumulated depreciation, less
accumulated impairment losses. |
|
Revaluation
model an item whose fair value can be measured reliably shall be carried at a
revalued amount, being its fair value at the date of the revaluation, less any subsequent
accumulated depreciation and subsequent accumulated impairment losses. An increase in an
assets value due to revaluation should be credited directly to shareholdersequity
(revaluation reserve). |
|
This
new standard is effective for financial statements covering periods beginning January 1,
2007 and onwards and should be applied retroactively. |
10
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
|
B. |
Recent
Accounting Standards (cont.) |
|
Application
of Standard No. 27 Property plant and equipment (cont.) |
|
In
April 2007 the Israeli Accounting Standards Board published Standard no. 28 An
amendment to the transition requirements in Accounting Standard no. 27, property plant
and equipment. |
|
Standard
28 allows an entity which intends to adopt the exemptions established in IFRS 1 regarding
property plant and equipment, to adopt them at the adoption of Standard 27. |
|
In
accordance with these exemptions, an entity may present property plant and equipment at
the transition date, in their fair value at that date, as a surrogate for their cost
(deemed cost). In addition, the Standard states that an entity which elects fair value as
deemed cost, will not represent comparative information, but should disclosure that fact
and the fair value in 1 January 2007 of any item which was measured at fair value as
deemed cost. |
|
The
company has adopted the cost model. |
|
As
a result of the initial application of this standard the Company reclassified major spare
parts and standby equipment, that had been recorded as inventory, to property plant and
equipment in the amount of NIS 5,396 thousand as of September 30,2007 (NIS 5,153 thousand
as of December 31, 2006 and NIS 4,892 thousand as of September 30, 2006). |
|
Application
of Standard No. 30 Intangible Assets. |
|
In
March 2007, The Israeli Accounting Standards Board published Accounting Standard No. 30,
Intangible Assets (the Standard), which sets the accounting
treatment for Intangible Assets that are not dealt with specifically in another standard,
as well as the disclosure requirements in the financial statements for the entitys
Intangible Assets. |
|
An
intangible asset shall be measured initially at cost. |
|
Research
and development costs |
|
Expenditures
arising from research (or from the research phase of an internal project) shall not be
recognized as an asset and should be expensed when incurred. |
|
An
intangible asset arising from development (or from the development phase of an internal
project) shall be recognized if, and only if, the criteria for recognition as an
intangible asset in the standard are met. |
|
Expenditure
on an intangible item that was initially recognized as an expense shall not be recognized
as part of the cost of an intangible asset at a later date. |
|
Measurement
after Recognition |
|
After
initial recognition, an entity may choose to: |
|
Measure
intangible asset at its cost less any accumulated amortization and any accumulated
impairment losses, or |
|
For
an intangible asset that have an active market, as defined in the standard, measure it at
a revalued amount, being its fair value at the date of the revaluation less any
subsequent accumulated amortization and any subsequent accumulated impairment losses. |
11
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
|
B. |
Recent
Accounting Standards (cont.) |
|
Application
of Standard No. 30 Intangible Assets (cont.) |
|
An
entity shall assess whether the useful life of an intangible asset is finite or
indefinite. The amortization of an intangible asset with a finite useful life shall be
over its useful life using a systematic basis. An intangible asset with an indefinite
useful life shall not be amortized. Instead, an entity is required to test an intangible
asset with an indefinite useful life for impairment annually, or whenever there is an
indication that the intangible asset may be impaired, using the method prescribed in
Accounting Standard No. 15. |
|
This
Standard applies to financial statements for annual periods beginning on or after January
1, 2007: |
|
An
entity which intends to adopt one or more of the exemptions established in IFRS 1
regarding intangible assets, in the financial statements to periods beginning January
2008, is permitted to adopt these exemptions in the financial statements to periods
beginning in 1 January 2007. An entity which elects fair value as deemed cost, will not
represent comparative information, but will disclose that fact and the fair value as of 1
January 2007 of any item which shall be recorded at fair value as deemed cost. |
|
Research
and development in process project which was acquired in business combination performed
before 1 January 2007, and satisfied the recognition criteria at the time the asset was
acquired and was recognized as an expense, will be recognized as an asset at the adoption
date. The adjustment will be credited to retained earnings in 1 January 2007. |
|
The
adoption of this Standard has no effect on the Companys financial position, results
of operations and cash flows. |
|
C. |
Accounting
Standards that are not yet adopted |
|
Application
of Standard No.29 Adoption of International Financial Reporting Standards |
|
In
July 2006, the Israeli Accounting Standards Board published Accounting Standard No. 29 -Adoption
of International Financial Reporting Standards IFRS (the Standard).
According to this Standard, the financial statements of an entity subject to the Israeli
Securities Law and authoritative Regulations thereunder, other than foreign corporations
as defined by this Law that prepares its financial statements in other than Israeli GAAP,
will be prepared for the reporting periods commencing January 1, 2008, including interim
periods, in accordance with the IFRS and related interpretations published by the
International Accounting Standards Board. |
12
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 2 |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
|
C. |
Accounting
Standards that are not yet adopted (cont.) |
|
Application
of Standard No.29 Adoption of International Financial ReportingStandards (cont.) |
|
An
entity adopting IFRS as of January 1, 2008 and electing to report comparative figures in
accordance with the IFRS for only 2007, will be required to prepare opening balance-sheet
amounts as of January 1, 2007 based on the IFRS. |
|
Reporting
in accordance with the IFRS will be carried out based on the provisions of IFRS No. 1,
First-time Adoption of IFRS Standards, which establishes guidance on
implementing the transition from financial reporting based on domestic national
accounting standards to reporting in accordance with the IFRS. |
|
IFRS
No. 1 supersedes the transitional provisions established in other IFRSs (including those
established in former domestic national accounting standards), stating that all IFRSs
should be adopted retroactively for the opening balance-sheet amounts. Nevertheless, IFRS
No. 1 grants allowances on certain issues by not applying the retroactive application in
respect thereof. In addition, IFRS No. 1 contains certain exceptions with regard to the
retroactive application of certain aspects stipulated in other IFRSs. |
|
D. |
Following
are the changes in the representative exchange rates of the Turkish Lira
and the U.S. dollar vis-à-vis the NIS and in the Israeli Consumer
Price Index (CPI): |
|
As of:
|
Representative exchange rate of the US Dollar (NIS per $1)
|
Representative exchange rate of the Turkish Lira (NIS per YTL1)
|
CPI "in respect of" (in points)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2007 |
|
|
| 4.013 |
|
| 3.315 |
|
| 112.41 |
|
|
September 30, 2006 | | |
| 4.302 |
|
| 2.838 |
|
| 110.86 |
|
|
December 31, 2006 | | |
| 4.225 |
|
| 2.975 |
|
| 109.90 |
|
|
Increase (decrease) during the:
|
%
|
%
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2007 |
|
|
| (5.02 |
) |
| 11.41 |
|
| 2.28 |
|
|
Three months ended September 30, 2007 | | |
| (5.55 |
) |
| 2.44 |
|
| 1.30 |
|
|
Nine months ended September 30, 2006 | | |
| (6.54 |
) |
| (16.70 |
) |
| 0.78 |
|
|
Three months ended September 30, 2006 | | |
| (3.11 |
) |
| 1.18 |
|
| 0.76 |
|
|
Year ended December 31, 2006 | | |
| (8.21 |
) |
| (13.13 |
) |
| (0.09 |
) |
13
HOGLA-KIMBERLY LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007
NOTE 3 |
|
SUPPLEMENTAL DATA |
|
A. |
The
Company has examined the validity of the deferred tax assets deriving from
its Turkish subsidiary. As a result of this examination, the deferred tax
asset due to carry-forward tax losses in the Turkish subsidiary was fully
amortized in the amounts of NIS 26,509 thousand and NIS 14,803 thousand
for nine and three months, ended. September 30, 2007, respectively. |
|
B. |
According
to the decision of the Board of Directors which took place at March 1,
2007, the Company approved the capitalization of NIS 5.455 million of the
Companys retained earnings that were derived from Approved Enterprise
activities of previous years, by transferring the said amount from
retained earnings to capital reserve. |
|
C. |
On
June 17, 2007, the court approved a withdrawal of a plaintiffs from
his petition for a class action suit against the Company for reducing the
number of units of diapers in the Titulim packages. See also
NOTE 14 C of the financial statements as of December 31, 2006. |
|
D. |
On
June 27, 2007, the court approved a withdrawal of a plaintiffs from
his petition for a class action suit against the Company for reducing the
number of units of toilet paper in Kleenex Premium packages. .
See also NOTE 14 C of the financial statements as of December 31, 2006. |
|
E. |
On
July 4, 2007, the court approved a withdrawal of a plaintiffs from his
petition for a class action suit against the Company for reducing the
number of units of diapers in the Titulim Premium packages. .
See also NOTE 14 C of the financial statements as of December 31, 2006. |
NOTE 4 |
|
SUBSEQUENT EVENTS |
|
On
October 2007, the court dismissed the plaintiffs petition for a class action suit
against the Company for reducing the number or units of diapers in the Huggies
Freedom brand. . See also NOTE 14 C of the financial statements as of December 31,
2006. |
14
Exhibit 6
CARMEL CONTAINER
SYSTEMS LTD. AND SUBSIDIARIES
INTERIM CONSOLIDATED
FINANCIAL STATEMENTS
AS OF SEPTEMBER 30,
2007
(UNAUDITED)
CARMEL CONTAINER
SYSTEMS LTD. AND SUBSIDIARIES
INTERIM CONSOLIDATED
FINANCIAL STATEMENTS
AS OF SEPTEMBER 30,
2007
UNAUDITED
IN NIS
INDEX
|
|
|
|
|
|
n |
Kost Forer Gabbay & Kasierer 2 Pal-Yam Ave. Haifa 33095, Israel |
n |
Phone: 972-4-8654000 Fax: 972-4-8654022 |
The Board of Directors
Carmel Container Systems
Ltd.
|
Re: |
Review
report of unaudited interim consolidated financial statements
as of and for the nine and
three months ended September 30, 2007 |
At your request, we have reviewed the
accompanying interim consolidated balance sheet of Carmel Container Systems Ltd.
(the Company) as of September 30, 2007, and the related interim consolidated
statements of operations, changes in shareholders equity and cash flows for the nine
months and three months then ended. Our review was made in accordance with procedures
established by the Institute of Certified Public Accountants in Israel. These procedures
include reading the above mentioned interim consolidated financial statements, reading
minutes of meetings of the shareholders and of the board of directors and its committees,
and making inquiries of persons responsible for financial and accounting matters.
A review is substantially less in
scope than an audit in accordance with generally accepted auditing standards in Israel,
and accordingly, we do not express an opinion on the interim consolidated financial
statements.
Based on our review, we are not aware
of any material modifications that should be made to the interim consolidated financial
statements in order for them to be in conformity with accounting principles generally
accepted in Israel and with the Israeli Securities Regulations (Periodic and Immediate
Reports), 1970.
Haifa, Israel
November 4 ,2007
|
KOST FORER GABBAY & KASIERER
A Member of Ernst & Young Global
|
2
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
Convenience
translation
(Note 3)
|
|
December 31,
2006
|
September 30,
|
September 30,
2007
|
|
2006
|
2007
|
|
Audited
|
Unaudited
|
Unaudited
|
|
Reported N I S
|
U.S. dollars
|
|
(In thousands)
|
|
|
|
|
|
ASSETS |
|
|
| |
|
| |
|
| |
|
| |
|
| | |
CURRENT ASSETS: | | |
Cash and cash equivalents | | |
| 1,820 |
|
| 2,258 |
|
| 10,576 |
|
| 2,635 |
|
Trade receivables | | |
| 160,894 |
|
| 155,802 |
|
| 177,375 |
|
| 44,200 |
|
Other accounts receivable and prepaid
expenses | | |
| 3,574 |
|
| 5,603 |
|
| 4,200 |
|
| 1,047 |
|
Inventories | | |
| 71,425 |
|
| 72,708 |
|
| 67,242 |
|
| 16,756 |
|
|
| |
| |
| |
| |
| | |
Total current assets | | |
| 237,713 |
|
| 236,371 |
|
| 259,393 |
|
| 64,638 |
|
|
| |
| |
| |
| |
| | |
LONG TERM RECEIVABLES AND INVESTMENT: | | |
Accounts receivables | | |
| 311 |
|
| - |
|
| 246 |
|
| 61 |
|
Severance pay fund, net | | |
| 133 |
|
| - |
|
| 67 |
|
| 17 |
|
Investment in affiliated company | | |
| 8,368 |
|
| 8,503 |
|
| 8,205 |
|
| 2,045 |
|
|
| |
| |
| |
| |
| | |
Total long-term assets | | |
| 8,812 |
|
| 8,503 |
|
| 8,518 |
|
| 2,123 |
|
| | |
PROPERTY AND EQUIPMENT, NET | | |
| 87,413 |
|
| 83,341 |
|
| 75,408 |
|
| 18,791 |
|
|
| |
| |
| |
| |
| | |
Total assets | | |
| 333,938 |
|
| 328,215 |
|
| 343,319 |
|
| 85,552 |
|
|
| |
| |
| |
| |
The
accompanying notes are an integral part of the interim consolidated financial statements.
3
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
Convenience
Translation
(Note 3)
|
|
December 31,
2006
|
September 30,
|
September 30,
2007
|
|
2006
|
2007
|
|
Audited
|
Unaudited
|
Unaudited
|
|
Reported N I S
|
U.S. dollars
|
|
(In thousands, except share amounts)
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
| |
|
| |
|
| |
|
| |
|
| | |
CURRENT LIABILITIES: | | |
Short-term credit from banks | | |
| 7,645 |
|
| 26,806 |
|
| 27,016 |
|
| 6,732 |
|
Current maturities of long-term loans | | |
| 24,211 |
|
| 22,251 |
|
| 24,698 |
|
| 6,154 |
|
Trade payables | | |
| 93,544 |
|
| 79,042 |
|
| 90,698 |
|
| 22,601 |
|
Other accounts payable and accrued expenses | | |
| 15,013 |
|
| 13,281 |
|
| 16,178 |
|
| 4,031 |
|
|
| |
| |
| |
| |
| | |
Total current liabilities | | |
| 140,413 |
|
| 141,380 |
|
| 158,590 |
|
| 39,518 |
|
|
| |
| |
| |
| |
| | |
LONG-TERM LIABILITIES: | | |
Long-term liabilities from banks | | |
| 48,170 |
|
| 42,835 |
|
| 57,381 |
|
| 14,299 |
|
Accrued severance pay, net | | |
| - |
|
| 56 |
|
| - |
|
| - |
|
Deferred income taxes | | |
| 9,336 |
|
| 9,086 |
|
| 10,294 |
|
| 2,565 |
|
|
| |
| |
| |
| |
| | |
Total long-term liabilities | | |
| 57,506 |
|
| 51,977 |
|
| 67,675 |
|
| 16,864 |
|
|
| |
| |
| |
| |
| | |
SHAREHOLDERS' EQUITY: | | |
Share capital - Ordinary shares of NIS 1.0 | | |
par value: 10,000,000 shares authorized | | |
at December 31, 2006, September 30, 2006 | | |
and 2007; 2,520,000 shares issued and | | |
2,400,187 shares, outstanding at December | | |
31, 2006 and September 30, 2006 and | | |
1,739,937 shares at September 30, 2007 | | |
| 23,716 |
|
| 23,716 |
|
| 23,716 |
|
| 5,910 |
|
Additional paid-in capital | | |
| 45,413 |
|
| 45,413 |
|
| 45,413 |
|
| 11,316 |
|
Retained earnings | | |
| 71,148 |
|
| 69,987 |
|
| 75,490 |
|
| 18,811 |
|
|
| |
| |
| |
| |
| | |
| | |
| 140,277 |
|
| 139,116 |
|
| 144,619 |
|
| 36,037 |
|
Less - treasury shares | | |
| 4,258 |
|
| 4,258 |
|
| 27,565 |
|
| 6,869 |
|
|
| |
| |
| |
| |
| | |
Total shareholders' equity | | |
| 136,019 |
|
| 134,858 |
|
| 117,054 |
|
| 29,168 |
|
|
| |
| |
| |
| |
| | |
Total liabilities and shareholders' equity | | |
| 333,938 |
|
| 328,215 |
|
| 343,319 |
|
| 85,550 |
|
|
| |
| |
| |
| |
November 4, 2007
Date of approval of the financial
statements |
Menachem Kalach Director |
Avi Brener Director |
Doron Kempler General Manager |
Jacob Konkol
Chief Financial Officer |
The
accompanying notes are an integral part of the interim consolidated financial statements.
4
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
|
|
|
|
|
|
|
|
Convenience
Translation
(Note 3)
|
|
Year ended
December 31,
2006
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
Nine months
ended
September 30,
2007
|
|
2006
|
2007
|
2006
|
2007
|
|
Audited
|
Unaudited
|
Unaudited
|
|
Reported N I S
|
U.S. dollars
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
| 419,906 |
|
| 100,915 |
|
| 115,354 |
|
| 312,390 |
|
| 347,923 |
|
| 86,699 |
|
Cost of revenues | | |
| 368,804 |
|
| 89,133 |
|
| 100,929 |
|
| 273,658 |
|
| 308,253 |
|
| 76,813 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Gross profit | | |
| 51,102 |
|
| 11,782 |
|
| 14,425 |
|
| 38,732 |
|
| 39,670 |
|
| 9,886 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Selling and marketing expenses | | |
| 23,360 |
|
| 5,644 |
|
| 5,966 |
|
| 17,226 |
|
| 18,529 |
|
| 4,617 |
|
General and administrative expenses | | |
| 16,449 |
|
| 4,024 |
|
| 3,953 |
|
| 12,397 |
|
| 11,975 |
|
| 2,984 |
|
|
| |
| |
| |
| |
| |
| |
| | |
| | |
| 39,809 |
|
| 9,668 |
|
| 9,919 |
|
| 29,623 |
|
| 30,504 |
|
| 7,601 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Operating income | | |
| 11,293 |
|
| 2,114 |
|
| 4,506 |
|
| 9,109 |
|
| 9,166 |
|
| 2,285 |
|
Financial expenses, net | | |
| 1,862 |
|
| 404 |
|
| 1,065 |
|
| 924 |
|
| 3,771 |
|
| 940 |
|
|
| |
| |
| |
| |
| |
| |
| | |
| | |
| 9,431 |
|
| 1,710 |
|
| 3,441 |
|
| 8,185 |
|
| 5,395 |
|
| 1,345 |
|
Other income, net | | |
| 5,307 |
|
| 44 |
|
| 19 |
|
| 4,957 |
|
| 68 |
|
| 17 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Income before taxes on income | | |
| 14,738 |
|
| 1,754 |
|
| 3,460 |
|
| 13,142 |
|
| 5,463 |
|
| 1,362 |
|
Taxes on income | | |
| 2,755 |
|
| 107 |
|
| 790 |
|
| 2,455 |
|
| 958 |
|
| 239 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Income after taxes on income | | |
| 11,983 |
|
| 1,647 |
|
| 2,670 |
|
| 10,687 |
|
| 4,505 |
|
| 1,123 |
|
Equity in gains (losses) of an affiliated | | |
company | | |
| (545 |
) |
| 210 |
|
| (71 |
) |
| (410 |
) |
| (163 |
) |
| (41 |
) |
|
| |
| |
| |
| |
| |
| |
| | |
Net income | | |
| 11,438 |
|
| 1,857 |
|
| 2,599 |
|
| 10,277 |
|
| 4,342 |
|
| 1,082 |
|
|
| |
| |
| |
| |
| |
| |
The
accompanying notes are an integral part of the interim consolidated financial statements.
5
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
STATEMENTS OF CHANGES IN SHARHOLDERS' EQUITY |
|
|
|
Nine months ended September 30, 2007
|
|
Share
Capital
|
Additional
paid-in
capital
|
Retained
earnings
|
Less-
Treasury
shares
|
Total
shareholders'
Equity
|
|
Reported NIS
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of the |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
period (audited) | | |
| 23,716 |
|
| 45,413 |
|
| 71,148 |
|
| (4,258 |
) |
| 136,019 |
|
| | |
Repurchase of the company shares | | |
(Treasury Shares) | | |
| - |
|
| - |
|
| - |
|
| (23,307 |
) |
| (23,307 |
) |
| | |
Net income | | |
| - |
|
| - |
|
| 4,342 |
|
| - |
|
| 4,342 |
|
|
| |
| |
| |
| |
| |
| | |
Balance at the end of the period | | |
(unaudited) | | |
| 23,716 |
|
| 45,413 |
|
| 75,490 |
|
| (27,565 |
) |
| 117,054 |
|
|
| |
| |
| |
| |
| |
| | |
|
Three months ended September 30, 2007
|
|
Share
Capital
|
Additional
paid-in
capital
|
Retained
earnings
|
Less-
Treasury
shares
|
Total
shareholders'
Equity
|
|
Reported NIS
|
|
(In thousands)
|
|
|
|
|
|
|
| | |
Balance at the beginning of the
period (unaudited) | | |
| 23,716 |
|
| 45,413 |
|
| 72,891 |
|
| (27,565 |
) |
| 114,455 |
|
| | |
Net income | | |
| - |
|
| - |
|
| 2,599 |
|
| - |
|
| 2,599 |
|
|
| |
| |
| |
| |
| |
| | |
Balance at the end of the period
(unaudited) | | |
| 23,716 |
|
| 45,413 |
|
| 75,490 |
|
| (27,565 |
) |
| 117,054 |
|
|
| |
| |
| |
| |
| |
| | |
|
Nine months ended September 30, 2006
|
|
Share
Capital
|
Additional
paid-in
capital
|
Retained
earnings
|
Less-
Treasury
shares
|
Total
shareholders'
Equity
|
|
Reported NIS
|
|
(In thousands)
|
|
|
|
|
|
|
| | |
Balance at the beginning of the
period (audited) | | |
| 23,716 |
|
| 45,413 |
|
| 59,710 |
|
| (4,258 |
) |
| 124,581 |
|
| | |
Net income | | |
| - |
|
| - |
|
| 10,277 |
|
| - |
|
| 10,277 |
|
|
| |
| |
| |
| |
| |
| | |
Balance at the end of the period
(unaudited) | | |
| 23,716 |
|
| 45,413 |
|
| 69,987 |
|
| (4,258 |
) |
| 134,858 |
|
|
| |
| |
| |
| |
| |
| | |
|
Three months ended September 30, 2006
|
|
Share
Capital
|
Additional
paid-in
capital
|
Retained
earnings
|
Less-
Treasury
shares
|
Total
shareholders'
Equity
|
|
Reported NIS
|
|
(In thousands)
|
|
|
|
|
|
|
| | |
Balance at the beginning of the
period (unaudited) | | |
| 23,716 |
|
| 45,413 |
|
| 68,130 |
|
| (4,258 |
) |
| 133,001 |
|
| | |
Net income | | |
| - |
|
| - |
|
| 1,857 |
|
| - |
|
| 1,857 |
|
|
| |
| |
| |
| |
| |
| | |
Balance at the end of the period
(unaudited) | | |
| 23,716 |
|
| 45,413 |
|
| 69,987 |
|
| (4,258 |
) |
| 134,858 |
|
|
| |
| |
| |
| |
| |
The
accompanying notes are an integral part of the interim consolidated financial statements.
6
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
STATEMENTS OF CHANGES IN SHARHOLDERS' EQUITY |
|
|
|
Year ended December 31, 2006
|
|
Share
Capital
|
Additional
paid-in
capital
|
Retained
earnings
|
Less-
Treasury
shares
|
Total
shareholders'
Equity
|
|
Reported NIS
|
|
(In thousands)
|
|
|
|
|
|
|
| | |
Balance at the beginning of the year |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
(audited) | | |
| 23,716 |
|
| 45,413 |
|
| 59,710 |
|
| (4,258 |
) |
| 124,581 |
|
| | |
Net income | | |
| - |
|
| - |
|
| 11,438 |
|
| - |
|
| 11,438 |
|
|
| |
| |
| |
| |
| |
| | |
Balance at the end of the year
(audited) | | |
| 23,716 |
|
| 45,413 |
|
| 71,148 |
|
| (4,258 |
) |
| 136,019 |
|
|
| |
| |
| |
| |
| |
| | |
|
Nine months ended September 30, 2007
|
|
Share
Capital
|
Additional
paid-in
capital
|
Retained
earnings
|
Less-
Treasury
shares
|
Total
shareholders'
Equity
|
|
Convenience translation into U.S. dollars (Note 3)
|
|
(In thousands)
|
|
|
|
|
|
|
| | |
Balance at the beginning of the
period (audited) | | |
| 5,910 |
|
| 11,316 |
|
| 17,729 |
|
| (1,061 |
) |
| 33,894 |
|
| | |
Repurchase of the Company shares | | |
(Treasury Shares) | | |
| - |
|
| - |
|
| - |
|
| (5,808 |
) |
| (5,808 |
) |
| | |
Net income | | |
| - |
|
| - |
|
| 1,082 |
|
| - |
|
| 1,082 |
|
|
| |
| |
| |
| |
| |
| | |
Balance at the end of the period | | |
(unaudited) | | |
| 5,910 |
|
| 11,316 |
|
| 18,811 |
|
| (6,869 |
) |
| 29,168 |
|
|
| |
| |
| |
| |
| |
The
accompanying notes are an integral part of the interim consolidated financial statements.
7
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
|
|
|
|
Convenience
Translation
(Note 3)
|
|
Year ended
December 31,
2006
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
Nine months
ended
September
30,
2007
|
|
2006
|
2007
|
2006
|
2007
|
|
Audited
|
Unaudited
|
Unaudited
|
|
Reported N I S
|
U.S. dollars
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Net income | | |
| 11,438 |
|
| 1,857 |
|
| 2,599 |
|
| 10,277 |
|
| 4,342 |
|
| 1,082 |
|
Adjustments to reconcile net income to net cash | | |
provided by (used in) operating activities: | | |
Equity in losses(gains) of an affiliated company | | |
| 545 |
|
| (210 |
) |
| 71 |
|
| 410 |
|
| 163 |
|
| 41 |
|
Depreciation | | |
| 17,378 |
|
| 4,445 |
|
| 4,848 |
|
| 13,108 |
|
| 14,060 |
|
| 3,504 |
|
Deferred income taxes, net | | |
| 2,591 |
|
| 208 |
|
| 790 |
|
| 2,291 |
|
| 958 |
|
| 238 |
|
Accrued severance pay, net | | |
| (54 |
) |
| (22 |
) |
| 43 |
|
| 135 |
|
| 66 |
|
| 16 |
|
Erosion and linkage differentials of long-term | | |
loans from banks | | |
| (23 |
) |
| 1 |
|
| (48 |
) |
| 178 |
|
| 66 |
|
| 16 |
|
Capital gain from sale of property and | | |
equipment, net | | |
| (5,293 |
) |
| (37 |
) |
| (18 |
) |
| (4,947 |
) |
| (67 |
) |
| (17 |
) |
Decrease (increase) in trade receivables | | |
| (18,359 |
) |
| 3,948 |
|
| 3,564 |
|
| (13,267 |
) |
| (16,481 |
) |
| (4,107 |
) |
Increase in other accounts | | |
receivable and Prepaid expenses | | |
| (520 |
) |
| (106 |
) |
| (1,459 |
) |
| (2,652 |
) |
| (626 |
) |
| (156 |
) |
Decrease (increase) in inventories | | |
| (22,603 |
) |
| 2,891 |
|
| (564 |
) |
| (23,886 |
) |
| 6,683 |
|
| 1,665 |
|
Increase (decrease) in trade payables | | |
| 19,735 |
|
| (22,451 |
) |
| 1,307 |
|
| 9,733 |
|
| 691 |
|
| 172 |
|
Increase (decrease) in other accounts payable | | |
and accrued expenses | | |
| 353 |
|
| (701 |
) |
| 872 |
|
| (1,379 |
) |
| 1,165 |
|
| 290 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Net cash provided by (used in) operating activities | | |
| 5,188 |
|
| (10,177 |
) |
| 12,005 |
|
| (9,999 |
) |
| 11,020 |
|
| 2,746 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Cash flows from investing activities: | | |
Purchase of property and equipment | | |
| (12,335 |
) |
| (1,556 |
) |
| (832 |
) |
| (8,373 |
) |
| (3,926 |
) |
| (978 |
) |
Transition from consolidated to equity (a) | | |
| (85 |
) |
| - |
|
| - |
|
| (85 |
) |
| - |
|
| - |
|
Proceeds from sale of property and equipment | | |
| 3,483 |
|
| 11 |
|
| 18 |
|
| 3,016 |
|
| 68 |
|
| 17 |
|
Lending long-term loan | | |
| (500 |
) |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
Refund of long term loan | | |
| 36 |
|
| - |
|
| - |
|
| - |
|
| 65 |
|
| 16 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Net cash used in investing activities | | |
| (9,401 |
) |
| (1,545 |
) |
| (814 |
) |
| (5,442 |
) |
| (3,793 |
) |
| (945 |
) |
|
| |
| |
| |
| |
| |
| |
| | |
Cash flows from financing activities: | | |
Purchase of equipment with credit | | |
| (6,000 |
) |
| (6,000 |
) |
| - |
|
| (6,000 |
) |
| (4,167 |
) |
| (1,038 |
) |
Proceeds from long-term loans from banks | | |
| 39,000 |
|
| 12,000 |
|
| - |
|
| 25,000 |
|
| 29,000 |
|
| 7,227 |
|
Principal payment of long-term loans from banks | | |
| (23,408 |
) |
| (6,037 |
) |
| (6,385 |
) |
| (16,903 |
) |
| (19,368 |
) |
| (4,826 |
) |
Short-term credit from banks and others, net | | |
| (3,648 |
) |
| 10,986 |
|
| 4,177 |
|
| 15,513 |
|
| 19,371 |
|
| 4,827 |
|
Payment of dividend by affiliated company | | |
| (2,650 |
) |
| - |
|
| - |
|
| (2,650 |
) |
| - |
|
| - |
|
Repurchase of the Company's shares | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (23,307 |
) |
| (5,808 |
) |
|
| |
| |
| |
| |
| |
| |
| | |
Net cash provided by (used in) financing activities | | |
| 3,294 |
|
| 10,949 |
|
| (2,208 |
) |
| 14,960 |
|
| 1,529 |
|
| 382 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Increase (decrease) in cash and cash Equivalents | | |
| (919 |
) |
| (773 |
) |
| 8,983 |
|
| (481 |
) |
| 8,756 |
|
| 2,181 |
|
Cash and cash equivalents at the beginning of | | |
the period | | |
| 2,739 |
|
| 3,031 |
|
| 1,593 |
|
| 2,739 |
|
| 1,820 |
|
| 454 |
|
|
| |
| |
| |
| |
| |
| |
| | |
Cash and cash equivalents at the end of the period | | |
| 1,820 |
|
| 2,258 |
|
| 10,576 |
|
| 2,258 |
|
| 10,576 |
|
| 2,635 |
|
|
| |
| |
| |
| |
| |
| |
The
accompanying notes are an integral part of the interim consolidated financial statements.
8
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
|
|
|
|
|
Convenience
Translation
(Note 3)
|
|
|
Year ended
December 31,
2006
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
Nine months
ended
Sep. 30,
2007
|
|
|
2006
|
2007
|
2006
|
2007
|
|
|
Audited
|
Unaudited
|
Unaudited
|
|
|
Reported N I S
|
U.S. dollars
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
a |
Transition from consolidated to equity: |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Assets and liabilities as of date of | | |
|
transaction: | | |
|
Working capital, net (except cash and | | |
|
cash equivalents) | | |
| 12,788 |
|
| - |
|
| - |
|
| 12,788 |
|
| - |
|
| - |
|
|
Property and equipment, net | | |
| 6,290 |
|
| - |
|
| - |
|
| 6,290 |
|
| - |
|
| - |
|
|
Investment in affiliated company | | |
| (8,913 |
) |
| - |
|
| - |
|
| (8,913 |
) |
| - |
|
| - |
|
|
Long-term liabilities | | |
| (1,337 |
) |
| - |
|
| - |
|
| (1,337 |
) |
| - |
|
| - |
|
|
Minority interests | | |
| (8,913 |
) |
| - |
|
| - |
|
| (8,913 |
) |
| - |
|
| - |
|
|
|
| |
| |
| |
| |
| |
| |
|
| | |
| (85 |
) |
| - |
|
| - |
|
| (85 |
) |
| - |
|
| - |
|
|
|
| |
| |
| |
| |
| |
| |
|
| | |
b |
Non-cash transactions: | | |
|
Reclassification of auxiliary | | |
|
equipment to inventory | | |
| - |
|
| - |
|
| - |
|
| - |
|
| (2,500 |
) |
| (623 |
) |
|
|
| |
| |
| |
| |
| |
| |
|
| | |
|
Purchase of equipment with credit | | |
| 4,607 |
|
| - |
|
| 630 |
|
| - |
|
| 630 |
|
| 157 |
|
|
|
| |
| |
| |
| |
| |
| |
|
| | |
c |
Supplemental disclosure of cash flows | | |
|
activities: | | |
|
Cash paid during the period for: | | |
|
Interest | | |
| 4,625 |
|
| 1,400 |
|
| 1,429 |
|
| 3,350 |
|
| 3,759 |
|
| 937 |
|
|
|
| |
| |
| |
| |
| |
| |
|
Income taxes | | |
| 255 |
|
| 25 |
|
| - |
|
| 235 |
|
| 40 |
|
| 10 |
|
|
|
| |
| |
| |
| |
| |
| |
The
accompanying notes are an integral part of the interim consolidated financial statements.
9
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
NOTES TO THE FIANCNAIL STATEMENTS (UNAUDITED) |
|
|
|
These
financial statements have been prepared in a condensed format as of September 30, 2007,
and for the nine months and three months then ended (interim financial statements).
These financial statements should be read in conjunction with the Companys audited
annual financial statements and accompanying notes as of December 31, 2006, and for the
year then ended. |
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES |
|
a. |
Basis
of presentation of the financial statements: |
|
The
interim financial statements have been prepared in accordance with generally accepted
accounting principles for the preparation of financial statements for interim periods, as
prescribed in Accounting Standard No. 14 of the Israel Accounting Standards Board. |
|
The
significant accounting policies and methods of computation followed in the preparation of
the interim financial statements are identical to those followed in the preparation of
the latest annual financial statements, except as described in b below. |
|
b. |
Initial
adoption of new Accounting Standards: |
|
1. |
Accounting
Standard No. 23 Accounting Treatment of Transactions between an Entity
and its Controlling Shareholder: |
|
On
January 1, 2007, the Company adopted the provisions of Accounting Standard No. 23, Accounting
Treatment of Transactions between an Entity and its Controlling Shareholder of the
Israeli Accounting Standards Board (the Standard). The Standard is
applicable, among others, to transactions involving the transfer of assets, the
assumption of liabilities, indemnification, and the waiver of loans between a company and
its controlling shareholder and between companies under common control that occur
subsequent to January 1, 2007 as well as to a loan granted or received from the
controlling shareholder prior to January 1, 2007. |
|
The
Standard is not applicable to business combinations involving companies under common
control. In cases of transactions that have the characteristics of shareholdersinvestments,
the Standard may also apply to transactions with non-controlling shareholders in their
capacity as shareholders. |
|
The
initial adoption of the Standard had no material effect on the interim financial
statements. |
|
2. |
Accounting
Standard No. 26 Inventories: |
|
On
January 1, 2007, the Company adopted the provisions of Accounting Standard No. 26,
Inventories (the Standard) of the Israeli Accounting Standards
Board regarding the accounting treatment of inventories. |
|
The
Standard applies to all types of inventories, excluding the work in progress arising from
construction contracts, which is subject to the provisions of Accounting Standard No. 4,
Construction-type Contracts, inventory of buildings for sale, which is
subject to the provisions of Accounting Standard No. 2, Construction of Buildings
for Sale and financial instruments. |
10
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
NOTES TO THE FIANCNAIL STATEMENTS (UNAUDITED) |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
b. |
Initial
adoption of new Accounting Standards (cont.): |
|
2. |
Accounting
Standard No. 26 Inventories (cont.): |
|
According
to the Standard, inventories are measured at the lower of cost or net realizable value.
The cost of raw materials are determined based on the first in first out (FIFO)
method. The costs of finished products and work in progress are determined based on the
weighted average cost. |
|
In
accordance with the Standard, when inventories are purchased under credit terms whereby
the arrangement involves a financing element, the inventories should be presented at cost
reflecting the cash purchase price and the financing element should be recognized as a
financial expense over the period of the financing. |
|
If
in a particular period production is not at normal capacity, the cost of inventories
should not include an allocation of fixed overhead costs in excess of the amount that
would have been allocated based on normal capacity. Such unallocated overhead costs
should be recognized as an expense in the statement of income in the period in which they
are incurred. Furthermore, cost of inventories should not include abnormal amounts of
materials, labor and other costs resulting from inefficiency. |
|
The
initial adoption of the Standard had no material effect on the interim financial
statements. |
|
3. |
Accounting
Standards No. 27 Fixed Assets and No. 28 Amendment to the
Transition Provisions of Accounting Standard No. 27, Fixed Assets: |
|
On
January 1, 2007, the Company adopted the provisions of Accounting Standards No. 27, Fixed
Assets and No. 28, Amendment to the Transition Provisions of Accounting
Standard No. 27, Fixed Assets of the Israeli Accounting Standards Board
(the Standards) regarding the accounting treatment of fixed assets in the
financial statements. |
|
As
a result of the initial adoption of one of the provisions of the Standard the Company
reclassified some of its auxiliary equipment to inventories in an amount of NIS 2,500
thousand. |
|
c. |
Disclosure
of the effect of a new Accounting Standard in the period prior to its adoption: |
|
Accounting
Standard No. 29 Adoption of International Financial Reporting Standards (IFRS): |
|
In
July 2006, the Israel Accounting Standards Board published Accounting Standard No. 29,
Adoption of International Financial Reporting Standards (IFRS) (the
Standard). |
|
International
Financial Reporting Standards comprise standards and interpretations adopted by the
International Accounting Standards Board, and include: |
|
a) |
International
Financial Reporting Standards (IFRS) |
|
b) |
International
Accounting Standards (IAS) |
11
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
NOTES TO THE FIANCNAIL STATEMENTS (UNAUDITED) |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
c. |
Disclosure
of the effect of a new Accounting Standard in the period prior to its adoption
(cont.): |
|
Accounting
Standard No. 29 Adoption of International Financial Reporting Standards (IFRS)
(cont.): |
|
c) |
Interpretations
issued by the International Financial Reporting Interpretations Committee
(IFRIC) and by its predecessor, the Standing Interpretations Committee (SIC). |
|
Pursuant
to the Standard, companies that are subject to the provisions of the Securities Law,
1968, and that are required to report according to the regulations published there
-under, will be required to prepare their financial statements in accordance with IFRS
starting from the period commencing on January 1, 2008. These companies, as well as other
companies, may adopt IFRS early and prepare their financial statements in accordance with
IFRS starting with financial statements that are issued subsequent to July 31, 2006. |
|
Companies
that prepare their financial statements for the first time in accordance with IFRS will
be required upon transition to adopt the provisions of IFRS 1, First-time Adoption
of IFRS. |
|
A
company that adopts IFRS commencing in 2008, and that has elected to include comparative
data for only one year (2007) will be required to prepare an opening balance sheet as of
January 1, 2007 (Opening IFRS Balance Sheet). The Opening IFRS Balance Sheet
will require the following: |
|
|
Recognition
of all assets and liabilities whose recognition is required by IFRS. |
|
|
De-recognition
of assets and liabilities if IFRS do not permit such recognition. |
|
|
Classification
of assets, liabilities and components of equity according to IFRS. |
|
|
Application
of IFRS in the measurement of all recognized assets and liabilities. |
|
In
order to ease first-time adoption, a number of exemptions from IFRS have been granted in
respect of the Opening IFRS Balance Sheet, which exemptions may be elected, in whole or
in part. Exceptions have also been established which prohibit retrospective application
of certain aspects of IFRS. |
|
According
to the Standard, the Company is required to include in a note to the annual financial
statements as of December 31, 2007, a balance sheet as of December 31, 2007, and a
statement of income for the year then ended, that have been prepared based on the
recognition, measurement and presentation criteria of IFRS. |
|
There
are differences between IFRS and generally accepted accounting principles in Israel in
the recognition and measurement of assets and liabilities and in reporting and disclosure
requirements. |
12
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
NOTES TO THE FIANCNAIL STATEMENTS (UNAUDITED) |
|
|
NOTE 2: |
|
SIGNIFICANT
ACCOUNTING POLICIES (Cont.) |
|
d. |
Following
are data regarding the exchange rate of the U.S. dollar: |
|
As of
|
Exchange rate of
one U.S. dollar
|
Consumer Price
Index
|
|
|
NIS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2007 |
|
|
| 4.013 |
|
| 189.1 |
|
|
September 30, 2006 | | |
| 4.302 |
|
| 186.48 |
|
|
December 31, 2006 | | |
| 4.225 |
|
| 184.87 |
|
|
Change during the period
|
%
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 2007 (nine months) |
|
|
| (5.01 |
) |
| 2.3 |
|
|
September 2007 (three months) | | |
| (5.55 |
) |
| 0.8 |
|
|
September 2006 (nine months) | | |
| (6.53 |
) |
| 1.3 |
|
|
September 2006 (three months) | | |
| (3.11 |
) |
| (0.8 |
) |
|
December 2006 (12 months) | | |
| (8.21 |
) |
| (0.1 |
) |
NOTE 3: |
|
CONVENIENCE
TRANSLATION INTO U.S. DOLLARS |
|
The
financial statements as of September 30, 2007 and for the nine months then ended have
been translated into U.S. dollars using the representative exchange rate as of such date
($ 1 = NIS 4.013 ). The translation was made solely for the convenience of the reader.
The amounts presented in these financial statements should not be construed to represent
amounts receivable or payable in dollars, or convertible into dollars, unless otherwise
indicated in these statements. |
NOTE 4: |
|
OPERATING
SEGMENTS DATA |
|
The
Company operated in two operating segments, the manufacturing of shipping containers,
packaging wooden pallets and boxes, (see Note 1a in the annual financial statements for a
brief description of the Companys business) and follows the requirements of
Accounting Standard No. 11 Segment Reporting. |
|
|
Nine months ended September 30, 2007 (unaudited)
|
|
|
Shipping
containers
|
Tri-Wall
packaging
wooden
pallets
and boxes
|
Eliminations
|
Total
|
|
|
Reported NIS
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
| |
|
| |
|
| |
|
| |
|
|
Sales to external customers | | |
| 294,007 |
|
| 53,816 |
|
| |
|
| 347,923 |
|
|
Intersegment sales | | |
| 6,580 |
|
| 1,385 |
|
| (7,965 |
) |
| |
|
|
|
| |
| |
| |
| |
|
| | |
|
Total revenues | | |
| 300,587 |
|
| 55,301 |
|
| (7,965 |
) |
| 347,923 |
|
|
|
| |
| |
| |
| |
|
Segments operating income | | |
| 6,368 |
|
| 2,798 |
|
| |
|
| 9,166 |
|
|
|
| |
| |
| |
| |
13
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
NOTES TO THE FIANCNAIL STATEMENTS (UNAUDITED) |
|
|
NOTE 4: |
|
OPERATING
SEGMENTS DATA (CONT.) |
|
|
Three months ended September 30, 2007 (unaudited)
|
|
|
Shipping
containers
|
Tri-Wall
packaging
wooden
pallets
and boxes
|
Eliminations
|
Total
|
|
|
Reported NIS
|
|
|
(In thousands)
|
|
| | |
|
Revenues: |
|
|
| |
|
| |
|
| |
|
| |
|
|
Sales to external customers | | |
| 97,412 |
|
| 17,942 |
|
| |
|
| 115,354 |
|
|
Intersegment sales | | |
| 2,401 |
|
| 538 |
|
| (2,939 |
) |
| |
|
|
|
| |
| |
| |
| |
|
| | |
|
Total revenues | | |
| 99,813 |
|
| 18,480 |
|
| (2,939 |
) |
| 115,354 |
|
|
|
| |
| |
| |
| |
|
| | |
|
Segments operating income | | |
| 3,365 |
|
| 1,141 |
|
| |
|
| 4,506 |
|
|
|
| |
| |
| |
| |
|
| | |
|
|
Nine months ended September 30, 2006 (unaudited)
|
|
|
Shipping
containers
|
Tri-Wall
packaging
wooden
pallets
and boxes
|
Eliminations
|
Total
|
|
|
Reported NIS
|
|
|
(In thousands)
|
|
| | |
|
Revenues: | | |
|
Sales to external customers | | |
| 259,266 |
|
| 53,124 |
|
| - |
|
| 312,390 |
|
|
Intersegment sales | | |
| 6,422 |
|
| 3,028 |
|
| (9,450 |
) |
| - |
|
|
|
| |
| |
| |
| |
|
| | |
|
Total revenues | | |
| 265,688 |
|
| 56,152 |
|
| (9,450 |
) |
| 312,390 |
|
|
|
| |
| |
| |
| |
|
| | |
|
Segments operating income | | |
| 5,325 |
|
| 3,784 |
|
| |
|
| 9,109 |
|
|
|
| |
| |
| |
| |
|
| | |
|
|
Three months ended September 30, 2006 (unaudited)
|
|
|
Shipping
containers
|
Tri-Wall
packaging
wooden
pallets
and boxes
|
Eliminations
|
Total
|
|
|
Reported NIS
|
|
|
(In thousands)
|
|
| | |
|
Revenues: | | |
|
Sales to external customers | | |
| 85,744 |
|
| 15,171 |
|
| - |
|
| 100,915 |
|
|
Intersegment sales | | |
| 1,908 |
|
| 815 |
|
| (2,723 |
) |
| - |
|
|
|
| |
| |
| |
| |
|
| | |
|
Total revenues | | |
| 87,652 |
|
| 15,986 |
|
| (2,723 |
) |
| 100,915 |
|
|
|
| |
| |
| |
| |
|
| | |
|
Segments operating income | | |
| 1,772 |
|
| 342 |
|
| |
|
| 2,114 |
|
|
|
| |
| |
| |
| |
|
| | |
|
|
Year ended December 31, 2006 (audited)
|
|
|
Shipping
containers
|
Tri-Wall
packaging
wooden
pallets
and boxes
|
Eliminations
|
Total
|
|
|
Reported NIS
|
|
|
(In thousands)
|
|
| | |
|
Revenues: | | |
|
| | |
|
Sales to external customers | | |
| 349,440 |
|
| 70,466 |
|
| - |
|
| 419,906 |
|
|
Intersegment sales | | |
| 8,250 |
|
| 3,701 |
|
| (11,951 |
) |
| - |
|
|
|
| |
| |
| |
| |
|
Total revenues | | |
| 357,690 |
|
| 74,167 |
|
| (11,951 |
) |
| 419,906 |
|
|
|
| |
| |
| |
| |
|
| | |
|
Segments operating income | | |
| 6,390 |
|
| 4,903 |
|
| |
|
| 11,923 |
|
|
|
| |
| |
| |
| |
14
CARMEL CONTAINER SYSTEMS LTD. AND SUBSIDIARIES |
|
NOTES TO THE FIANCNAIL STATEMENTS (UNAUDITED) |
|
|
NOTE 4: |
|
OPERATING
SEGMENTS DATA (CONT.) |
|
|
Nine months ended September 30, 2007 (unaudited)
|
|
|
Shipping
containers
|
Tri-Wall
packaging
wooden
pallets
and boxes
|
Eliminations
|
Total
|
|
|
Reported NIS
|
|
|
(In thousands)
|
|
| | |
|
Revenues: |
|
|
| |
|
| |
|
| |
|
| |
|
|
Sales to external customers | | |
| 73,264 |
|
| 13,435 |
|
| |
|
| 86,699 |
|
|
Intersegment sales | | |
| 1,690 |
|
| 345 |
|
| (1,985 |
) |
| |
|
|
|
| |
| |
| |
| |
|
| | |
|
Total revenues | | |
| 74,904 |
|
| 13,780 |
|
| (1,985 |
) |
| 86,699 |
|
|
|
| |
| |
| |
| |
|
| | |
|
Segments operating income | | |
| 1,588 |
|
| 697 |
|
| |
|
| 2,285 |
|
|
|
| |
| |
| |
| |
NOTE 5: |
|
PURCHASE
OF THE COMPANYS SHARES (TREASURY SHARES) |
|
a. |
In
its meeting dated March 5, 2007, the Companys Board of Directors
resolved to purchase 522,350 shares held by Ampal and 137,900 shares held
by Shenhav family. In addition, the transaction to purchase the shares of
Ampal was ratified in the general meeting held on April 15, 2007. |
|
b. |
In
May, Ampal and the Shenhav family transferred all their shares held to the
Company. |
|
c. |
Following
the consummation of these transactions, the new holding percentages are
American Israeli Paper Mills Ltd. (AIPM) 36.2%, Kraft group
49.6% and the public hold 14.2%. |
NOTE 6: |
|
SIGNIFICANT
EVENTS DURING THE REPORTED PERIOD |
|
At
the end of September 2007, the Companys subsidiary (Tri-Wall) received
a demand from the municipality of Netanya for a payment in the amount of NIS 1,840
thousand (including interest and linkage differences of NIS 663 thousand) based on a
reassessment of real estate taxes for 2000-2007, in respect of the Companys
manufacturing plant in Netanya. Tri-Walls management believes, based on the
preliminary opinion of its legal advisors that the demand for payment is illegal and
should substantially or entirely be revoked and, therefore, no provision in respect of
this demand has been recorded in the financial statements. |
15