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 August 2006
_________________
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:
Form 20-F | 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): |_|
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): |_|
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:
Yes | 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 August 9, 2006 with respect to the Registrants results of operations for the quarter ended June 30, 2006.
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 June 30, 2006.
Attached hereto as Exhibit 3 and incorporated herein by reference are the Registrants unaudited condensed consolidated financial statements for the quarter ended June 30, 2006.
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 June 30, 2006.
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 June 30, 2006.
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: August 9, 2006.
Exhibit No. 1. 2. 3. 4. 5. |
Description Press release dated August 9, 2006. Registrant's management discussion. Registrant's unaudited condensed consolidated financial statements. Unaudited condensed interim consolidated financial statements of Mondi Business Paper Hadera Ltd. and subsidiaries. Unaudited condensed interim consolidated financial statements of Hogla- Kimberly Ltd. and subsidiaries. |
EXHIBIT 1
N E W S |
Client: | AMERICAN ISRAELI PAPER MILLS LTD. |
Agency Contact: | PHILIP Y. SARDOFF |
For Release: | IMMEDIATE |
Hadera, Israel, August 9, 2006 American Israeli Paper Mills Ltd. (ASE:AIP) (the Company or AIPM) today reported financial results for the second quarter and first six months ended June 30,2006.
Since the Companys share in the results of associated companies constitutes a material component in the companys statement of income (primarily on account of its share in the results of Mondi Business Hadera Paper Ltd. (Mondi Hadera) and Hogla-Kimberly (H-K),the Company presents also 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), net of intercompany sales and without considering the rate of holding:
Aggregate sales from operations in
Israel, in the first six months of 2006 (January-June 2006), totaled NIS 1,435 million
compared with NIS 1,278 million in the corresponding period last year (January-June
2005).Aggregate sales from operations in Israel in the second quarter of 2006 (April-June
2006) totaled NIS 713 million, compared with NIS 641 million in the corresponding quarter
last year(April-June 2005).
The aggregate operating profit from
operations in Israel, for the first six months of 2006, totaled NIS 93 million compared to
NIS 66.7 million during the corresponding period last year. Aggregate operating profit
from the operations in Israel in the second quarter of the year totaled NIS 46.3 million
compared to NIS 23.4 million in the corresponding period in the previous year.
Sales from operations in Turkey in the first six months of 2006 totaled NIS 122 million during the reported period compared to NIS 92 million in the corresponding period last year. Operating loss from the operations in Turkey during the reported period totaled NIS 31 million compared to a NIS 12 million loss last year.
The Consolidated Data set forth below does not include the results of operation of the associated companies: Mondi Hadera, H-K, Carmel and TMM Integrated Recycling Industries.
Consolidated sales in the first six months of 2006 totaled NIS 259.2 million compared to NIS 240.0 million in the corresponding period in the previous year.
Consolidated sales in the second quarter of the year, totaled NIS 127.7 million compared to NIS 118.3 million in the corresponding period last year.
Operating profit in the first six months of 2006 totaled NIS 25.1 million, as compared with NIS 25.8 million in the corresponding period last year. Operating profit in the second quarter of 2006 totaled NIS 11.8 million compared to NIS 11.3 million in the corresponding period last year.
Net profit in the reported period totaled NIS 2.2 million, after inclusion of the Companys share (49.9%- NIS 8 million) in extraordinary expenses recorded at the end of the second quarter this year in Turkey due to a reduction in the corporate tax rate in Turkey from 30% to 20%, which reduced the tax asset in KCTR resulting from past losses, and from the sharp devaluation of the Turkish lira compared to the US dollar. Net profit in the corresponding period last year, totaled NIS 19.5 million, and NIS 5.5 million in the corresponding quarter last year.
The Companys share in the previously mentioned NIS 8 million in extraordinary expenses recorded in the second quarter of the year resulted in a loss of NIS 5.5 million for the Company in this quarter.
The basic Earnings Per Share (EPS)in the first six months of 2006 totaled NIS 0.55 per share ($0.12 per share) compared with NIS 4.89 per share ($1.10 per share) in the corresponding period last year.
The Diluted Earnings Per Share in the first six months of 2006 totaled NIS 0.55 per share ($0.12 per share) as compared with NIS 4.86 per share ($1.09 per share) in the corresponding period last year.
The inflation rate in the first six months of 2006 was 1.6%, as compared with an inflation rate of 0.5% in the corresponding period last year.
The exchange rate of the NIS in relation to the US dollar was revaluated in the first six months of 2006 by approximately 3.5%, as compared with a devaluation of 6.2% in the corresponding period last year.
Mr. Avi Brener, Chief Executive Officer of the Company said that following the economic recovery in the Israeli market in 2005, the economic growth continued into the first half of 2006 as well, along with a certain rise in activity and in demand. A partial recovery has also been recorded in the global economy.
The increase in energy prices
(especially fuel oil and diesel) in 2005 continued into the first six months of 2006 as
well. The rise in prices, compared to the first half of 2005,that amounted on average to
approximately 26% for the price of diesel for transportation and about 54% for fuel oil,
had a significant impact on the Groups operations and its financial results.
The rise in energy prices increased
the Groups costs in the first half of the year by NIS 22 million in relation to the
corresponding period last year. Furthermore, the prices of the Groups principal raw
materials in its various operations also continued to rise and led to
additional costs of NIS 20 million in the first six months this year, as compared with the
corresponding period last year.
The company is working intensively to convert its steam boiler system at the Hadera facility from fuel oil to natural gas, subject to the arrival of natural gas to Hadera, a step that will lead to significant savings in energy expenses and will have an effect on net operating profit.
2
The financial expenses during the reported period amounted to NIS 12.9 million, as compared with NIS 4.3 million in the corresponding period last year:
The total average of the Companys interest-bearing liabilities grew by approximately NIS 120 million, between the two periods. The increase in liabilities is attributed to the gap between the positive cash flows from operating activities on the one hand and investments in fixed assets and dividends paid on the other hand.
The 1.5% rise in the interest rate in the economy between the periods also increased financing expenses.
Moreover, the cost of the transaction for hedging the CPI-linked liabilities (amounting to close to NIS 230 million) has risen to 1.8% per annum in 2006, as compared with 1.3% per annum in 2005 and resulted in an increase in costs related to the notes.
Nevertheless, since the Consumer Price Index (known) rose in the reported period by an actual 1.26%, the hedging transaction rendered it possible to save additional financing costs of NIS 0.8 million.
The 3.5% gain of the NIS relative to the dollar compared to 6.2% devaluation in the corresponding period last year led to significant growth in financing expenses (due to a surplus of dollar-linked assets held by the Company).
The Companys share in the
earnings of associated companies (from current operations) during the reported period totaled NIS 2.5 million, as
compared with NIS 4.5 million in the corresponding period last year.
Including the NIS 8
million Companys share in extraordinary expense in Turkey, the Companys share
in the loss of associated companies net was NIS 5.5 million.
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 loss of Mondi Hadera (49.9%) increased by about NIS 0.3 million. Most of the change in profit originated from the decline in operating profit, which is due to increased raw material, energy and water prices. The quantitative growth and price hike initiated in the reported period, along with the decrease in financing costs resulting from the revaluation this year compared to the devaluation last year, offset most of the impact of said increase in input prices. |
| The Companys share in the net profit of Hogla-Kimberly Israel (49.9%) increased by NIS 6.4 million. Hogla Israels operating profit grew from NIS 36 million to NIS 63 million this year, as a result of higher sales, coupled with improved efficiency. This improvement was partially offset by the sharp rise in input prices (particularly raw materials and energy).In the second quarter last year, Hogla recorded provision of NIS 10.6 million for losses due to the termination of Club Markets activity (the impact on the Companys share of the net earnings of Hogla last year a decrease of NIS 3.5 million). |
| The Companys share in the net loss of KCTR Turkey (formerly Ovisan) (49.9%) increased by approximately NIS 7.5 million, primarily due to the commencement of launching Kimberly Clarks international brands Huggies and Kotex onto the Turkish market, which involves significant investments in advertising, sales promotion and registration fees to the organized chains. |
3
These investments along with marketing efforts in the face of fierce competition resulted in 33% growth in sales, but also on the other hand in significant growth in operating losses. Furthermore, KCTR recorded an extraordinary expense of approximately NIS 16 million (the Companys share is 49.9% approximately NIS 8 million) in respect of the effect of a reduction in the corporate tax rate from 30% to 20% on the tax asset created in recent years at KCTR and due to the sharp devaluation of 20% of the exchange rate of the Turkish lira relative to the US dollar. |
| The Companys share in the net profit of the Carmel Group (26.5%) grew by NIS 1.3 million, originated primarily from an increase in the operating profit as a result of a quantitative increase in sales, the rise in selling prices and the improved gross margin. This increase was partially offset by the rise in raw material and energy prices. |
| The Companys share in the net loss of TMM (43.05%) grew by NIS 2.0 million. The factors for the increased losses were primarily non-recurring expenses accumulated during the first half of the year, including a loss in respect of the cumulative effect at the beginning of the year due to the adoption of Accounting Standard 25, amounting to NIS 1.1 million, provision for impairment for a long-term loan of NIS 1.6 million extended to a third party and cancellation of a tax asset resulting from past losses in the amount of NIS 2.2 million. The Companys total share in these expenses amounted to approximately NIS 2 million (incorporated above). |
In April 2006, the Companys notes, Series I and II, was re-rated by Maalot as AA-.
TMM Integrated Recycling Industries Ltd. (an associated company) announced on March 7, 2006 that the Israeli Securities Authority had addressed it regarding an investigation pertaining to TMM. At this stage, TMM is unable to estimate the impact of this investigation on the company.
On April 2, 2006, Tzvika Livnat was appointed Chairman of the Board of Directors of the Company, replacing Yaki Yerushalmi who has retired.
In June 2006, the company announced the distribution of a dividend for 2006, in the amount of NIS 100 million (NIS 24.85 per share). The dividend was paid in July 2006.
A total of 23,763 shares were issued during the reported period (0.6% dilution), as a result of the exercise of 40,679 options as part of the Companys employee option plans.
Since July 2006, Israel has been engaged in a military conflict with the Hezbollah Organization in Lebanon, including missile attacks on population centers in northern Israel. This situation has a negative impact on the economy, particularly in the relevant geographical areas. Should the situation continue or intensify, the negative economic impact may grow more serious and expand to additional geographical areas, and it may negatively impact business conditions and financial results of the Company and its subsidiaries, though in this stage, the company cant estimate the effect of this last event.
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.
4
2006 | 2005 | ||||
---|---|---|---|---|---|
Net sales |
259,164 | 240,041 | |||
Net earnings | 2,204 | * | 19,541 | ||
Basic net earnings per share | 0.55 | * | 4.89 | ||
Fully diluted earnings per share | 0.55 | 4.86 |
2006 | 2005 | ||||
---|---|---|---|---|---|
Net sales |
127,676 | 118,263 | |||
Net earnings (loss) | (5,496 | )* | 5,510 | ||
Basic net earnings (loss) per | (1.37 | )* | 1.38 | ||
share | |||||
Fully diluted earnings (loss) | (1.37 | ) | 1.37 | ||
per share |
(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. |
The representative exchange rate at June 30, 2006 was N.I.S. 4.44=$1.00. |
5
EXHIBIT 2
1
August 8, 2006
We are honored to present the consolidated financial statements of the American Israeli Paper Mills Ltd. Group (AIPM) for the first six months of the year 2006.
A. | Description of the Corporations Business |
1. | Group Description |
AIPM deals in the manufacture and sale of 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, packaging for consumer goods and the handling of solid waste. |
The Companys securities are traded on the Tel Aviv Stock Exchange and on the American Stock Exchange (AMEX). |
2. | The Business Environment |
Following the economic recovery in the Israeli market in 2005, the economic growth continued into the first half of 2006 as well, along with a certain rise in activity and in demand. A partial recovery has also been recorded in the operations of the global economy. |
The
rise in energy prices (especially of fuel oil and diesel) in 2005 continued into the
first six months of 2006. The rise in prices, compared to the first half of 2005, that
amounted on average to approximately 26% for the price of diesel for transportation and
about 54% for fuel oil, had a significant impact on the groups operations and its
financial results. The rise in energy prices increased the Groups costs in the first half of the year by NIS 22 million in relation to the corresponding period last year. Furthermore, the prices of the Groups principal raw materials in its various operations also continued to rise and led to additional costs of NIS 20 million in the first six months this year, as compared with the corresponding period last year. In the European paper industry a positive change is being noted, reflected by a better balance between the demand and supply of paper, which renders it possible for paper companies to increase their selling prices, as compensation for higher raw material and energy prices, that severely affected their profitability. This improvement, if it lasts, will serve to narrow the impact of competing imports and will enable the Group to realize higher price hikes in response to the rising raw material and energy prices. |
2
With respect to the security-related events in northern Israel, see Section G below. |
3. | General |
In parallel to the Groups efforts to increase selling prices, the Group is also continuing to work toward improving synergy. The reorganization that has been conducted over the past several months in the area of purchasing, was designed to lead to increasing savings in the Groups costs. |
The
Group is also working to promote several organization-wide plans: The Talent Management
program has already passed the initial stages of role definition for 400 managers in the
organization, definition of personal objectives and indexes, and in the future an
incentive plan to improve focus, motivation and performance. The WOW program,
intended to maximize the added value of the Group companies in the eyes of the customers
is currently in various stages of implementation at the various companies. Kimberly-Clarks
global Center-lining program, intended to improve the efficiency of production lines, has
begun to impact positively the operational performance of some of the companies. These measures, along with the focus on cost-cutting plans and higher selling prices, rendered it possible to deal with the higher costs, higher input prices and competing imports. |
The Company is working intensively to convert its steam boiler system at the Hadera facility from fuel oil to natural gas, subject to the arrival of natural gas to Hadera, a step that will lead to significant savings in energy expenses and will have an effect on net operating profit. |
During the reported period (January-June 2006), the exchange rate of the NIS in relation to the US dollar was revaluated by approximately 3.5%, as compared with a devaluation of 6.2% in the corresponding period last year (January-June 2005). |
The inflation rate during the reported period amounted to 1.6%, as compared with an inflation rate of 0.5% in the corresponding period last year. |
B. | Results of Operations |
1. | Aggregate Data |
Since the Companys share in the results of associated companies constitutes a material component in the Companys statement of income (primarily on account of its share in the results of Mondi Business Hadera Paper Ltd. (Mondi Hadera) and Hogla-Kimberly that were consolidated in the past, until the transfer of control over these companies to the international strategic partners), the aggregate data appearing below 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), without considering the rate of holding and net of mutual sales. |
Operations in Israel |
In the first half of the year, the Group continued to experience high growth in its operations in Israel, and aggregate sales during the reported period from this |
3
operations amounted to NIS 1,435 million compared to approximately NIS 1,278 million in the corresponding period in 2005, a growth of about 12% (approximately 9% growth over sales in the second half of last year, which amounted to approximately NIS 1,320 million). |
Aggregate sales (from operations in Israel) in the second quarter of the year amounted to approximately NIS 713 million compared to NIS 641 million in the corresponding quarter in the previous year, reflecting growth of about 11%. |
In parallel, there was significant improvement in the operating income from the operations in Israel, and aggregate operating profit in Israel in the reported period amounted to approximately NIS 93 million compared to NIS 66.7 million during the corresponding period last year, reflecting growth of about 40%. The profit last year, was net of the loss of approximately NIS 10.6 million due to provisions for the closing of Club Market (in the second quarter last year). Without taking these provision into account, the increase in operating profit amounts to approximately 20%). |
Aggregate operating profit from the operations in Israel in the second quarter of the year amounted to NIS 46.3 million compared to NIS 23.4 million in the corresponding period in the previous year, a growth of 98% (without considering said provision for Club Market, the growth amounted to approximately 36%). |
Operations in Turkey |
As part of the plans to expand AIPM Groups international operations, the Group operates in Turkey through the partnership with Kimberly-Clark in Hogla-Kimberly, through its Kimberly-Clark Turkish subsidiary (KCTR). Given that over the past two years KCTR has established the organizational infrastructure in Turkey, developed the sales and distribution network, and upgraded the facility for production of premium disposable diapers Huggies, this year KCTR began launching the international brands of Huggies and Kotex into the Turkish market. |
The
launch of the brands, which involves significant investments in advertising, sales
promotion and registration fees for the variety of large organized retail chains and big
retailers (all registered as current expenses) , led to significant growth in the KCTR
operation and by the first half of the year to approximately 33% growth in sales over the
corresponding period in the previous year. Sales amounted to NIS 122 million during the reported period compared to approximately NIS 92 million in the corresponding period last year. |
Operating loss from the operations in Turkey during the reported period amounted to approximately NIS 31 million compared to a NIS 12 million loss last year. |
The increase in operating loss is primarily attributable to expenses related to the launch of international brands, as part of the business development process in Turkey. |
Consolidated Data |
The information set forth below does not include the results of operation of the associated companies- Mondi Hadera, Hogla-Kimberly, Carmel and TMM Integrated Recycling Industries. |
4
Growth continued in the reported period, and sales amounted to NIS 259.2 million compared to NIS 240.0 million in the corresponding period in the previous year, reflecting approximately 8% growth. |
In the second quarter of the year, sales amounted to NIS 127.7 million compared to NIS 118.3 million, in the corresponding period last year, reflecting growth of approximately 8%. |
Operating profit during the reported period totaled NIS 25.1 million, as compared with NIS 25.8 million in the corresponding period last year, a decline of approximately 2%. |
In the second quarter of the year, operating profit amounted to NIS 11.8 million compared to NIS 11.3 million, in the corresponding period last year , reflecting growth of approximately 5%. |
2. | Net Profit and Earnings Per Share |
Net profit in the reported period amounted to NIS 2.2 million. Net profit in the reported period and quarter is after inclusion of the Companys share (49.9% NIS 8 million) in extraordinary expenses recorded at the end of the second quarter this year in Turkey due to a reduction in the corporate tax rate in Turkey from 30% to 20%, which reduced the tax asset in KCTR resulting from past losses (created as part of business set up in Turkey), and from the sharp devaluation of the Turkish lira compared to the US dollar (which amounted to approximately 20% in the second quarter). |
Net profit in the corresponding period last year amounted to NIS 19.5 million and NIS 5.5 million in the corresponding quarter last year. |
The Companys share in the previously mentioned NIS 8 million in extraordinary expenses recorded in the second quarter of the year resulted in a loss of NIS 5.5 million for the Company in this quarter. |
The
Basic Earnings Per Share in the reported period amounted to NIS 0.55 per share ($0.12 per
share) as compared with NIS 4.89 per share ($1.10 per share) in the corresponding period
last year. The Diluted Earnings Per Share in the reported period amounted to NIS 0.55 per share ($0.12 per share) as compared with NIS 4.86 per share ($1.09 per share) in the corresponding period last year. |
The
Basic loss Per Share in the quarter amounted to NIS -1.37 per share ($-0.31 per share) as
compared with earnings of NIS 1.38 per share ($0.31 per share) in the corresponding
quarter last year. The Diluted loss Per Share in the quarter amounted to NIS -1.37 per share ($-0.31 per share) as compared with earnings of NIS 1.37 per share ($0.31 per share) in the corresponding quarter last year. |
5
C. | Analysis of Operations and Profitability in the Consolidated Financial Statements |
The analysis set forth below is based on the consolidated data. |
1. | Sales |
The consolidated sales amounted to NIS 259.2 million during the reported period, as compared with NIS 240.0 million in the corresponding period last year, reflecting growth of approximately 8%. |
The growth in sales originated from higher selling prices of packaging papers, a quantitative increase in sales of paper waste to external entities and from growth in Graffiti sales. |
The sales turnover for the paper and recycling business segment amounted to NIS 199.8 million compared to NIS 188.6 million in the corresponding period the previous year. |
The sales turnover of the office supplies business segment amounted to NIS 59.4 million compared to NIS 51.4 million in the corresponding period the previous year. |
2. | Cost of Sales |
The cost of sales amounted to NIS 205.9 million or 79.5% of sales, during the reported period, as compared with NIS 187.7 million, or 78.2% of sales in the corresponding period last year. |
The gross margin amounted to NIS 53.2 million,or 20.5% of sales compared to NIS 52.3 million or 21.8% of sales in the corresponding period last year. |
The increase in gross margin in relation to the corresponding period in the previous year, despite a sharp increase in input prices (paper waste (by approximately 10%), energy (by approximately 54%) and water (by approximately 8%)), was achieved by implementation of the efficiency program in all areas of operation and higher selling prices. |
Labor Wages |
Wages in the cost of sales and in the selling, general and administrative expenses amounted to approximately NIS 79.9 million in the reported period, as compared with NIS 73.7 million in the corresponding period last year. |
The change in payroll costs compared to the corresponding period in the previous year reflects an increase in personnel resulting from the growth in sales, and a nominal increase in wages of approximately 4%. |
3. | Selling, General and Administrative Expenses |
The selling, general and administrative expenses (including wages) amounted to NIS 28.1 million in the reported period or 10.8% of sales as compared |
6
with NIS 26.5 million or 11.1% of sales in the corresponding period last year. |
4. | Operating Profit |
The
operating profit amounted to NIS 25.1 million or 9.7% of sales during the
reported period, as compared with NIS 25.8 million or 10.7% of sales in the
corresponding period last year. The operating profit of the paper and recycling business segment totaled NIS 26.0 million during the reported period, compared to NIS 27.0 million in the corresponding period last year. Operating loss of office supplies business segment amounted to NIS -0.9 million compared to NIS -1.2 million in the corresponding period the previous year. |
5. | Financial Expenses |
Financial expenses during the reported period amounted to NIS 12.9 million, as compared with NIS 4.3 million in the corresponding period last year. |
| The total average of the Companys interest-bearing liabilities grew by approximately NIS 120 million, between the two periods. The increase in liabilities is attributed to the gap between the positive cash flows from operating activities on the one hand and investments in fixed assets and dividends paid on the other hand. |
| The 1.5% rise in the interest rate in the economy between the periods also increased financing expenses. |
| Moreover, the cost of the transaction for hedging the CPI-linked liabilities (amounting to close to NIS 230 million) has risen to 1.8% per annum in 2006, as compared with 1.3% per annum in 2005 and resulted in an increase in costs related to the notes. |
Nevertheless, since the Consumer Price Index (known) rose in the reported period by an actual 1.26%, the hedging transaction rendered it possible to save additional financing costs of NIS 0.8 million. |
| The 3.5% gain of the NIS relative to the dollar compared to 6.2% devaluation in the corresponding period last year led to significant growth in financing expenses (due to a surplus of dollar-linked assets held by the Company). |
6. | Taxes on Income |
Taxes on income amounted to NIS 4.1 million in the reported period, as compared with NIS 6.5 million in the corresponding period last year. |
The principal factors responsible for the decrease in tax expenses in the reported period compared to the corresponding period last year include the decrease in pre-tax earnings this year and the impact of the change in the tax rate on current and deferred taxes between the periods. |
7
7. | Companys Share in the Results of Associated Companies |
The companies whose earnings are reported under this item (according to AIPMs holdings therein), include primarily: Mondi Hadera, Hogla-Kimberly, Carmel and TMM. |
The
Companys share in the earnings of associated companies (from current operations)
totaled NIS 2.5 million during the reported period, as compared with NIS 4.5 million in
the corresponding period last year. Furthermore, this year an extraordinary expense of NIS 8.0 million was recorded in the Companys share in losses recorded by KCTR (Turkey) (a loss attributable to the impact of the change in the tax rate in Turkey on KCTRs deferred taxes and the sharp devaluation in Turkey, which increased financing expenses for KCTRs dollar-denominated liabilities). |
Due to the aforesaid addition of extraordinary expense in Turkey, the Companys share in the loss of associated companies net was NIS 5.5 million. 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 loss of Mondi Hadera (49.9%) increased by about NIS 0.3 million. Most of the change in profit originated from the decline in operating profit over the years, which is due to increased raw material, energy and water prices. The quantitative growth and price hike initiated in the reported period, along with the decrease in financing costs resulting from the revaluation this year compared to the devaluation last year, offset most of the impact of said increase in input prices. |
| The
Companys share in the net profit of Hogla-Kimberly Israel (49.9%) increased by NIS
6.4 million. Hogla Israels operating profit grew from approximately NIS 36 million
to NIS 63 million this year, as a result of higher sales (due to improved selling prices
and a greater proportion of premium products in the total sales mix), coupled with
improved efficiency. This improvement was partially offset by the sharp rise in input
prices (particularly raw materials and energy). In the second quarter last year, Hogla recorded provision of NIS 10.6 million for losses due to the termination of Club Markets activity (the impact on the Companys share of the net earnings of Hogla last year a decrease of NIS 3.5 million). |
| The
Companys share in the net loss of KCTR Turkey (formerly Ovisan) (49.9%) from
current activity has increased by approximately NIS 7.5 million. As stated above, over the past two years KCTR has established the organizational infrastructure in Turkey, developed its sales and distribution network, and upgraded the facility for production of premium disposable diapers Huggies. In 2006, KCTR began launching Kimberly Clarks international brands Huggies and Kotex onto the Turkish market. The launch of the brands involves significant investments in advertising, sales promotion and |
8
registration fees to the organized chains. These investments along with marketing efforts in the face of fierce competition resulted in 33% growth in sales, but also on the other hand in significant growth in operating losses. Furthermore, KCTR recorded an extraordinary expense of approximately NIS 16 million (the Companys share is 49.9% approximately NIS 8 million) in respect of the effect of a reduction in the corporate tax rate from 30% to 20% on the tax asset created in recent years at KCTR and due to the sharp devaluation of 20% of the exchange rate of the Turkish lira relative to the US dollar. |
| The Companys share in the net profit of the Carmel Group (26.5%) grew by NIS 1.3 million. This increase originated primarily from an increase in the operating profit as a result of a quantitative increase in sales, the rise in selling prices and the improved gross margin. This increase was partially offset by the rise in raw material and energy prices. |
| The Companys share in the net loss of TMM (43.05%) grew by approximately NIS 2.0 million. The factors for the increased losses were primarily non-recurring expenses accumulated during the first half of the year, including a loss in respect of the cumulative effect at the beginning of the year due to the adoption of Accounting Standard 25, amounting to NIS 1.1 million, provision for impairment for a long-term loan of NIS 1.6 million extended to a third party and cancellation of a tax asset resulting from past losses in the amount of NIS 2.2 million. The Companys total share in these expenses amounted to approximately NIS 2 million (incorporated above). |
D. | Liquidity and Investments |
Accounts Receivable |
The
accounts receivable item as of June 30, 2006 totaled NIS 162.6 million, as compared with
NIS 149.0 million on June 30, 2005 and as compared with NIS 150.4 million on December 31,
2005. The increased accounts receivable item is primarily attributed to the growth in the volume of operations and an increase in the actual days of customer credit, due to a change in market conditions. |
Inventories |
The inventory item as of June 30, 2006 totaled NIS 63.2 million, as compared with NIS 65.5 million on June 30, 2005 and as compared with approximately NIS 64 million on December 31, 2005. |
Cash Flows |
The
cash flows from operating activities (excluding the dividend from associated companies)
in the reported period amounted to NIS 7.1 million, as compared with NIS 45.2 million
during the corresponding period the last year (including the dividend received from
associated companies NIS 9.8 million compared to NIS 67.0 million, respectively). A significant decrease was recorded in the corresponding period last year in the operating working capital, as compared with growth this year. The decrease in |
9
working
capital last year was primarily attributable to a payment deferred from the end of 2004
to 2005. The increase in operating working capital this year is attributable to the increase in volume of activity and an increase in the actual days of customer credit. |
Investments in Fixed Assets |
The investments in fixed assets amounted to NIS 22.1 million during the reported period, as compared with NIS 23.0 million during the corresponding period last year. The investments this year included advance payments on the investment in converting energy systems to operate based on natural gas, coupled with investments in storage and compaction equipment, in rollers/compactors, in machines, equipment and transportation equipment. |
Financial Liabilities |
The
long-term liabilities (including current maturities) amounted to NIS 262.6 million as at
June 30, 2006, as compared with NIS 263.9 million on June 30, 2005. The long-term liabilities include primarily two series of debentures: Series 1 NIS 20.5 million, for repayment until 2009. Series 2 NIS 209.3 million, for repayment between 2007 and 2013. According to the directives of Accounting Standard No. 22, commencing on January 1, 2006, the debenture balances are presented net of deferred expenses thereupon in the sum of NIS 0.9 million. The balance of short-term credit, as at June 30, 2006, amounted to NIS 154.7 million, as compared with NIS 28.5 million on June 30, 2005. The short-term credit balances have increased in relation to the balances in the corresponding period last year, mostly due to the following changes in the period between July 2005 and June 2006: investments in fixed assets(NIS 70 million) and payment of dividends (NIS 100 million), net of the positive cash flows (NIS 31 million). |
E. | Exposure and Management of Market Risks |
The following is an update as at June 30, 2006, to the Management Discussion dated December 31, 2005, that outlined the essence of the exposure and management of market risks, as set forth by the board of directors: |
The Company possesses CPI-linked liabilities in the net overall sum of NIS 236 million, with the interest thereupon being no higher than the market interest rate. In the event that the inflation rate shall rise significantly, a loss may be recorded in the Companys financial statements, due to the surplus of CPI-linked liabilities. The Company consequently entered into a forward transaction, with a term of one year until the end of 2006, to hedge a sum of NIS 230 million against a rise in the CPI (at a cost of 1.8% per annum). |
10
Report of Linkage Bases |
The following are the balance sheet items, according to linkage bases, as at December 31, 2005 and updated for June 30, 2006: |
In NIS Millions | Unlinked | CPI-linked | In foreign currency, or linked thereto (primarily US$) |
Non-monetary items |
Total | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||||||||
Cash and cash equivalents | 0.8 | 11.6 | 12.4 | ||||||||||||||
Other accounts receivable | 209.3 | 0.2 | 55.5 | 9.3 | 274.3 | ||||||||||||
Inventories | 63.2 | 63.2 | |||||||||||||||
Investments in associated companies | 63.4 | 8.9 | 339.4 | 411.7 | |||||||||||||
Deferred taxes on income | 5.7 | 5.7 | |||||||||||||||
Fixed assets, net | 386.0 | 386.0 | |||||||||||||||
Total assets | 273.5 | 0.2 | 76.0 | 803.6 | 1,153.3 | ||||||||||||
Liabilities | |||||||||||||||||
Short-term credit from banks | 154.7 | 154.7 | |||||||||||||||
Accounts payable (including proposed | 259.4 | 6.5 | 9.8 | 275.7 | |||||||||||||
dividend) | |||||||||||||||||
Deferred taxes on income | 44.4 | 44.4 | |||||||||||||||
Notes - including current maturities | 229.8 | 229.8 | |||||||||||||||
Other liabilities - including current | 32.8 | 32.8 | |||||||||||||||
maturities | |||||||||||||||||
Shareholders' equity | 415.9 | 415.9 | |||||||||||||||
Total liabilities and equity | 446.9 | 236.3 | 9.8 | 460.3 | 1,153.3 | ||||||||||||
Surplus financial assets (liabilities) as | |||||||||||||||||
at June 30, 2006 | (173.4 | ) | (236.1 | ) | 66.2 | 343.3 | - | ||||||||||
Surplus financial assets (liabilities) as at | |||||||||||||||||
December 31, 2005 | (73.1 | ) | (235.3 | ) | 59.2 | 249.2 | - | ||||||||||
Associated Companies |
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 characterized the Turkish economy in the past and that may recur and harm the KCTR operations. |
F. | Forward-Looking Statements |
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 |
11
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. |
G. | Update Regarding the Description of the Companys Business in the Periodical Report for 2005 |
| In April 2006, the Companys notes, Series I and II, was re-rated by Maalot as AA- . |
| TMM Integrated Recycling Industries Ltd. (a consolidated subsidiary) announced on March 7, 2006 that the Israeli Securities Authority had addressed it regarding an investigation pertaining to TMM. At this stage, TMM is unable to estimate the impact of this investigation on the company. |
| On April 2, 2006, Tzvika Livnat was appointed Chairman of the Board of Directors of the Company, replacing Yaki Yerushalmi who has retired. |
| In June 2006, the Company announced the distribution of a dividend for 2006, in the amount of NIS 100 million (NIS 24.85 per share). The dividend was paid in July 2006. |
| A total of 23,763 shares were issued during the reported period (0.6% dilution), as a result of the exercise of 40,679 options as part of the Companys employee option plans. |
| Since July 2006, Israel has been engaged in a military conflict with the Hezbollah Organization in Lebanon, including missile attacks on population centers in northern Israel. This situation has a negative impact on the economy, particularly in the relevant geographical areas. Should the situation continue or intensify, the negative economic impact may grow more serious and expand to additional geographical areas, and it may negatively impact business conditions and financial results of the Company and its subsidiaries, though in this stage, the Company cant estimate the effect of this last event. |
H. | Internal Auditor |
On July 16, 2006, Eli Greenbaum was appointed Internal Auditor of the Company, replacing Lenny Siegel, who has retired. Eli Greenbaum is an employee of the corporation and is a certified CPA. |
I. | Peer Group Survey |
The Securities Authority published a directive based on Section 36a of the Securities Law (1968) on July 28, 2005, regarding disclosure pertaining to the granting of agreement to conduct a peer group survey whose objective is according to the said directive to put in motion a process whereby the auditing process performed by the firms will be controlled, to contribute to the existence of an advanced capital market. The Companys Board of Directors views this as a positive process, although the process |
12
itself raises several issues, including legal issues, that have yet to be resolved and that are related, inter alia, to safeguarding the confidential information belonging to the Company and the Group companies, to prevent conflicts of interest and to promote responsibility for damages that may be incurred in relation to the process. The Companys Board of Directors has therefore agreed, in principle, to cooperate in this process, pursuant to a satisfactory resolution of the various issues that have yet to be resolved, as stated above. |
_____________________ Tzvika Livnat Chairman of the Board of Directors |
________________ Avi Brenner General Manager |
EXHIBIT 3
13
SUMMARY OF CONSOLIDATED
BALANCE SHEETS
NIS IN THOUSANDS
JUNE 30, 2006 (UNAUDITED) | JUNE 30, 2005 (UNAUDITED) | DEC. 31,2005 (AUDITED) | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Current assets : | |||||||||||
Cash and cash equivalents | 12,436 | 10,997 | 8,318 | ||||||||
Short-term deposits and investments | - | 11,297 | 11,416 | ||||||||
Accounts receivables: | |||||||||||
Trade | 162,601 | 148,974 | 150,409 | ||||||||
Other | 111,670 | 98,980 | 106,124 | ||||||||
Inventories | 63,202 | 65,517 | * | 63,999 | |||||||
Total current assets | 349,909 | 335,765 | 340,266 | ||||||||
Investments and long term receivables: | |||||||||||
Investments in associated companies | 411,745 | 419,216 | 428,957 | ||||||||
Deferred income taxes | 5,655 | 6,511 | 5,655 | ||||||||
417,400 | 425,727 | 434,612 | |||||||||
Fixed assets | |||||||||||
Cost | 1,078,978 | 1,014,616 | * | 1,057,911 | |||||||
Less - accumulated depreciation | 692,961 | 664,185 | 677,977 | ||||||||
386,017 | 350,431 | 379,934 | |||||||||
Deferred charges - | |||||||||||
net of accumulated amortization | - | 1,026 | 946 | ||||||||
1,153,326 | 1,112,949 | 1,155,758 | |||||||||
Current liabilities: | |||||||||||
Credit from banks | 154,727 | 28,535 | 93,171 | ||||||||
Current maturities of long-term notes | 6,913 | 6,681 | 6,827 | ||||||||
Payables and accured liabilities : | |||||||||||
Trade | 87,319 | 89,056 | 90,512 | ||||||||
Dividend payable | 100,101 | 50,093 | |||||||||
Other | 88,280 | 83,775 | 85,407 | ||||||||
Total current liabilities | 437,340 | 208,047 | 326,010 | ||||||||
Long-term liabilities | |||||||||||
Deferred income taxes | 44,406 | 51,151 | 45,783 | ||||||||
Loans and other liabilities (net of current maturities): | |||||||||||
Notes | 222,902 | 222,955 | 227,811 | ||||||||
Other liabilities | 32,770 | 34,224 | 32,770 | ||||||||
Total long term liabilities | 300,078 | 308,330 | 306,364 | ||||||||
Total liabilities | 737,418 | 516,377 | 632,374 | ||||||||
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 | 2,002 | 267 | 401 | ||||||||
Currency adjustments in respect of financial | |||||||||||
statements of associated company and a subsidiary | (13,055 | ) | (1,356 | ) | (813 | ) | |||||
Retained earnings | 211,644 | 382,344 | 308,479 | ||||||||
415,908 | 596,572 | 523,384 | |||||||||
1,153,326 | 1,112,949 | 1,155,758 | |||||||||
* Reclassified
The accompanying notes are an integral part of the financial statements.
14
AMERICAN ISRAELI PAPER MILLS LTD.
SUMMARY OF CONSOLIDATED
STATEMENTS OF INCOME
NIS IN THOUSANDS
SIX-MONTH PERIOD ENDED JUNE 30 | THREE-MONTH PERIOD ENDED JUNE 30 | YEAR ENDED DEC. 31 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2006 | 2005 | 2006 | 2005 | 2005 | |||||||||||||
(UNAUDITED) | (UNAUDITED) | (AUDITED) | |||||||||||||||
Sales - net |
259,164 | 240,041 | 127,676 | 118,263 | 482,461 | ||||||||||||
Cost of sales | 205,946 | 187,728 | 102,120 | 94,172 | 383,179 | ||||||||||||
Gross profit | 53,218 | 52,313 | 25,556 | 24,091 | 99,282 | ||||||||||||
Selling and marketing, administrative and general expenses: | |||||||||||||||||
Selling and marketing | 15,513 | 14,752 | 7,590 | 7,405 | 30,482 | ||||||||||||
Administrative and general | 12,559 | 11,789 | 6,152 | 5,390 | 21,018 | ||||||||||||
28,072 | 26,541 | 13,742 | 12,795 | 51,500 | |||||||||||||
Income from ordinary operations | 25,146 | 25,772 | 11,814 | 11,296 | 47,782 | ||||||||||||
Financial expenses - net | 12,859 | 4,274 | 8,618 | 1,014 | 12,490 | ||||||||||||
Income before taxes on income | 12,287 | 21,498 | 3,196 | 10,282 | 35,292 | ||||||||||||
Taxes on income | 4,100 | 6,500 | 1,400 | 3,500 | 5,991 | ||||||||||||
Income from operations of the company | |||||||||||||||||
and the consolidated subsidiaries | 8,187 | 14,998 | 1,796 | 6,782 | 29,301 | ||||||||||||
Share in profits (losses) of associated companies - net | (5,522 | ) | 4,543 | (7,292 | ) | (1,272 | ) | 16,414 | |||||||||
Income (loss) before cumulative effect at beginning | |||||||||||||||||
of period in profits of associated companies | |||||||||||||||||
as a result of accounting changes | 2,665 | 19,541 | (5,496 | ) | 5,510 | 45,715 | |||||||||||
Cumulative effect at beginning of period in profits of | |||||||||||||||||
associated companies | (461 | ) | |||||||||||||||
Net income (loss) for the period | 2,204 | 19,541 | (5,496 | ) | 5,510 | 45,715 | |||||||||||
Basic net earning (loss) before accumulated effect per share (in N.I.S) | 0.66 | *4.89 | (1.37 | ) | *1.38 | *11.43 | |||||||||||
Cumulative effect at beginning of year, in profits of associated | |||||||||||||||||
companies, as a result of accounting changes | 0.11 | ||||||||||||||||
Basic net earning (loss) per share (in N.I.S) | 0.55 | *4.89 | (1.37 | ) | *1.38 | *11.43 | |||||||||||
Fully diluted earning (loss) before accumulated effect per share | |||||||||||||||||
(in*N.I.S) | 0.66 | *4.86 | (1.37 | ) | *1.37 | *11.35 | |||||||||||
Cumulative effect at beginning of year, in profits of associated | |||||||||||||||||
companies, as a result of accounting changes | 0.11 | ||||||||||||||||
Fully diluted earning (loss) per share (in N.I.S) | 0.55 | *4.86 | (1.37 | ) | *1.37 | *11.35 | |||||||||||
Number of shares used to compute the basic earnings | |||||||||||||||||
per share (in N.I.S) | 4,020,633 | *3,998,473 | 4,023,550 | *3,999,242 | *3,999,867 | ||||||||||||
Number of shares used to compute the fully diluted earnings per share (in N.I.S) | 4,036,155 | *4,020,086 | 4,023,550 | * 4,019,304 | *4,028,107 | ||||||||||||
* After retrospective application of accounting change see note 2 (3).
The accompanying notes are an integral part of the financial statements.
15
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 December 31, 2005 (audited) | 125,257 | 90,060 | 401 | (813 | ) | 308,479 | 523,384 | |||||||||||||
Adjusments as at January 1, 2006, resulting from initially | ||||||||||||||||||||
application of new accounting standards (unaudited) (see note 2) | ||||||||||||||||||||
Negative goodwill lbalance carried to the balance of retained earnings | 1,062 | 1,062 | ||||||||||||||||||
Balance at January 1, 2006 after initially | | | | | | | ||||||||||||||
application of new accounting standards (unaudited) | 125,257 | 90,060 | 401 | (813 | ) | 309,541 | 524,446 | |||||||||||||
Changes during the six month period | ||||||||||||||||||||
ended June 30, 2006 (unaudited) | ||||||||||||||||||||
Net income | 2,204 | 2,204 | ||||||||||||||||||
Dividend proposed | (100,101 | ) | (100,101 | ) | ||||||||||||||||
Exercise of employee options into shares | * | 1,601 | 1,601 | |||||||||||||||||
Differences from currency translation resulting from translation | ||||||||||||||||||||
of financial statements of associated companies | (12,242 | ) | (12,242 | ) | ||||||||||||||||
Balance at June 30, 2006 (unaudited) | 125,257 | 90,060 | 2,002 | (13,055 | ) | 211,644 | 415,908 | |||||||||||||
Balance at January 1, 2005 (audited) | 125,257 | 90,060 | (2,807 | ) | 362,803 | 575,313 | ||||||||||||||
Changes during the six month period ended June 30, 2005 (unaudited) : | ||||||||||||||||||||
Net income | 19,541 | 19,541 | ||||||||||||||||||
Exercise of employees options into shares | * | 267 | 267 | |||||||||||||||||
Differences from currency translation resulting from translation | ||||||||||||||||||||
of financial statements of associated companies | 1,451 | 1,451 | ||||||||||||||||||
Balance at June 30, 2005 (unaudited) | 125,257 | 90,060 | 267 | (1,356 | ) | 382,344 | 596,305 | |||||||||||||
Balance at April 1, 2006 (audited) | 125,257 | 90,060 | 1,635 | (181 | ) | 317,241 | 534,012 | |||||||||||||
Changes during the three month period | ||||||||||||||||||||
ended June 30, 2006 (unaudited) | ||||||||||||||||||||
Net income | (5,496 | ) | (5,496 | ) | ||||||||||||||||
Dividend proposed | (100,101 | ) | (100,101 | ) | ||||||||||||||||
Exercise of employee options into shares | * | 367 | 367 | |||||||||||||||||
Differences from currency translation resulting from translation | ||||||||||||||||||||
of financial statements of associated companies | (12,874 | ) | (12,874 | ) | ||||||||||||||||
Balance at June 30, 2006 (unaudited) | 125,257 | 90,060 | 2,002 | (13,055 | ) | 211,644 | 415,908 | |||||||||||||
Balance at April 1, 2005 (audited) | 125,257 | 90,060 | 174 | (1,508 | ) | 376,834 | 590,817 | |||||||||||||
Changes during the three month period | ||||||||||||||||||||
ended June 30, 2005 (unaudited) | ||||||||||||||||||||
Net income | 5,510 | 5,510 | ||||||||||||||||||
Exercise of employee options into shares | * | 93 | 93 | |||||||||||||||||
Differences from currency translation resulting from translation | ||||||||||||||||||||
of financial statements of associated companies | 152 | 152 | ||||||||||||||||||
Balance at June 30, 2005 (unaudited) | 125,257 | 90,060 | 267 | (1,356 | ) | 382,344 | 596,572 | |||||||||||||
Balance at January 1, 2005 (audited) | 125,257 | 90,060 | (2,807 | ) | 362,803 | 575,313 | ||||||||||||||
Changes during the year ended | ||||||||||||||||||||
December 31, 2005 (audited) | ||||||||||||||||||||
Net income | 45,715 | 45,715 | ||||||||||||||||||
Dividend paid | (100,039 | ) | (100,039 | ) | ||||||||||||||||
Exercise of employee options into shares | * | 401 | 401 | |||||||||||||||||
Differences from currency translation resulting from translation | ||||||||||||||||||||
of financial statements of associated companies | 1,994 | 1,994 | ||||||||||||||||||
Balance at December 31, 2005 (audited) | 125,257 | 90,060 | 401 | (813 | ) | 308,479 | 523,384 | |||||||||||||
* Less than 1,000 NIS.
The accompanying notes are an integral part of the financial statements.
16
SUMMARY OF CONSOLIDATED
STATEMENTS OF CASH FLOWS
NIS IN THOUSANDS
SIX-MONTH PERIOD ENDED JUNE 30 2006 (UNAUDITED) |
SIX-MONTH PERIOD ENDED JUNE 30, 2005 (UNAUDITED) |
THREE-MONTH PERIOD ENDED JUNE 30 2006 (UNAUDITED) |
THREE-MONTH PERIOD ENDED JUNE 30, 2005 (UNAUDITED) |
YEAR ENDED DEC. 31, 2005 (AUDITED) | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||
Net income (loss) for the period | 2,204 | 19,541 | (5,496 | ) | 5,510 | 45,715 | |||||||||||
Adjustments to reconcile net income to net cash | |||||||||||||||||
provided by operating activities (a) | 7,586 | 47,467 | (1,600 | ) | 33,319 | 42,845 | |||||||||||
Net cash provided by (used in) operating activities | 9,790 | 67,008 | (7,096 | ) | 38,829 | 88,560 | |||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||
Purchase of fixed assets | (22,108 | ) | (23,041 | ) | (8,183 | ) | (17,336 | ) | (71,080 | ) | |||||||
Short-term deposits and investments | 11,582 | 51,003 | 11,582 | 10,840 | 51,003 | ||||||||||||
Granting of loans to associated companies | (2,762 | ) | (23 | ) | (2,744 | ) | |||||||||||
Proceeds from sale of subsidiary consolidated | |||||||||||||||||
in the past (B) | 2,004 | ||||||||||||||||
Proceeds from sale of fixed assets | 304 | 352 | 181 | 197 | 6,532 | ||||||||||||
Net cash provided by (used in) investing activities | (10,222 | ) | 25,552 | 3,580 | (6,322 | ) | (14,285 | ) | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||
Receipt of long-term loans from others | 1,454 | 1,454 | 1,746 | ||||||||||||||
Repayment of long-term loans from banks | (277 | ) | |||||||||||||||
Redemption of Notes | (6,913 | ) | (6,681 | ) | (6,913 | ) | (6,681 | ) | (6,680 | ) | |||||||
Dividend paid | (50,093 | ) | (49,946 | ) | |||||||||||||
Short-term bank credit - net | 61,556 | (84,149 | ) | 18,803 | (23,156 | ) | (18,613 | ) | |||||||||
Net cash provided by (used in) financing activites | 4,550 | (89,376 | ) | 11,890 | (28,383 | ) | (73,770 | ) | |||||||||
Increase (decrease) in cash and cash equivalents | 4,118 | 3,184 | 8,374 | 4,124 | 505 | ||||||||||||
Balance of cash and cash equivalents at | |||||||||||||||||
beginning of period | 8,318 | 7,813 | 4,062 | 6,873 | 7,813 | ||||||||||||
Balance of cash and cash equivalents at end of period | 12,436 | 10,997 | 12,436 | 10,997 | 8,318 | ||||||||||||
(a) Adjustments to reconcile net income to net cash | |||||||||||||||||
provided by operating activities: | |||||||||||||||||
Income and expenses not involving cash flows: | |||||||||||||||||
Share in profits (losses) of associated companies-net | 5,522 | (4,543 | ) | 7,292 | 1,272 | (16,414 | ) | ||||||||||
Dividend received from associated company | 2,650 | 21,761 | 2,650 | 21,761 | 21,761 | ||||||||||||
Depreciation and amortization | 15,956 | 15,889 | 7,959 | 8,198 | 31,604 | ||||||||||||
Deferred income taxes - net | (2,988 | ) | (2,763 | ) | (1,149 | ) | (1,082 | ) | |||||||||
Capital gains on: | |||||||||||||||||
Sale of fixed assets | (235 | ) | (124 | ) | (174 | ) | (11 | ) | (3,570 | ) | |||||||
Sale of subsidiary consolidated in the past (B) | (874 | ) | |||||||||||||||
Loss (income) from short-term deposits and | |||||||||||||||||
investments, not realize | (166 | ) | 164 | (70 | ) | 8 | 45 | ||||||||||
Linkage differences on principal of long-term loans from | |||||||||||||||||
banks and others - net | (111 | ) | |||||||||||||||
Linkage differences on Notes | 3,036 | 1,170 | 2,769 | 1,872 | 6,171 | ||||||||||||
Erosion (Linkage differences) on loans to | |||||||||||||||||
associated companies | 49 | (686 | ) | 306 | (533 | ) | (975 | ) | |||||||||
Cumulative effect at beginning of period as a result | |||||||||||||||||
of accounting changes in associated companies | 461 | ||||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||
Increase in receivables | (18,777 | ) | (1,003 | ) | (1,729 | ) | (7,832 | ) | (8,749 | ) | |||||||
Decrease (increase) in inventories | 797 | (1,318 | ) | (810 | ) | (1,933 | ) | (1,612 | ) | ||||||||
Increase in payables and accruals liabilities | 1,281 | 18,920 | (18,644 | ) | 11,599 | 23,240 | |||||||||||
7,586 | 47,467 | (1,600 | ) | 33,319 | 42,845 | ||||||||||||
(b) Proceeds from sale of subsidiary | |||||||||||||||||
consolidated in the past | |||||||||||||||||
Assets and liabilities of the subsidiary consolidated in | |||||||||||||||||
the past at the date of its sale: | |||||||||||||||||
Working capital (excluding cash and cash equivalents) | 509 | ||||||||||||||||
Fixed assets | 1,979 | ||||||||||||||||
Long-term liabilities | (1,358 | ) | |||||||||||||||
Capital gain from the sale | 874 | ||||||||||||||||
2,004 | |||||||||||||||||
(c) Information on activities not
involving cash flows:
Dividend declared by the Company in June 2006, in the amount of
approximately NIS 100,101 thousands, was paid in July 2006
The accompanying notes are an integral part of the financial statements.
AMERICAN ISRAELI PAPER
MILLS LIMITED
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
(Unaudited)
AT JUNE 30, 2006
a. | The interim financial statements as of June 30, 2006 and for the six and three-month periods then ended (hereafter - the interim 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 Chapter D of the Securities (Periodic and Immediate Reports) Regulations, 1970. |
b. | The accounting principles applied in the preparation of the interim statements are consistent with those applied in the preparation of the annual financial statements, except for the change in the accounting policies that relate to the recognition and classification of financial instruments, to the recognition of revenue, to the recognition and treatment of goodwill and intangible assets originating from the acquisition of an investee company, and after taking into account, by means of retrospective application, the change in the accounting policy with regard to the computation of earnings per share, which result from the initial adoption of new IASB accounting standards, as detailed in note 2. However, the interim statements do not include all the information and explanations required for the annual financial statements. Costs incurred unevenly during the year are brought forward or deferred, for interim reporting purposes if, and only if, such costs may be brought forward or deferred in the annual reporting. |
Taxes on income for the interim periods are included based on the best estimate of the anticipated average annual tax expense for the entire year; changes in said estimate, as well as changes in the amount of the tax saving to be utilized in the following years, are included as an expense for the current quarter. |
c. | On March 7, 2006, an associated company (T.M.M. Integrated Recycling Industries Ltd. hereafter T.M.M.) announced that that the Securities Authority was conducting an investigation whose subject matter was not given to T.M.M., which therefore has no knowledge of the details relating to said investigation. The Companys management is unable to assess the effect of the aforesaid, if any, on the Company and its financial statements. |
d. | The Company draws up and presents its financial statements in Israeli currency (hereafter NIS) in accordance with the provisions of Accounting Standard No. 12 -Discontinuance of Adjusting Financial Statements for Inflation of the IASB, which set transitional provisions for financial reporting on a nominal basis, commencing January 1, 2004. Accordingly, the amounts of non-monetary assets, mainly fixed assets and other assets (including depreciation and amortization in respect of those assets), and the shareholders equity components included in the financial statements, originating from the period that preceded the transition date, are based on their adjusted to December 2003 shekel amount. |
AMERICAN ISRAELI PAPER
MILLS LIMITED
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
(Unaudited)
AT JUNE 30, 2006
NOTE 1 GENERAL (continued):
e. | Following are the changes in the exchange rate of the U.S. dollar (hereafter the dollar) and in the consumer price index during the reported period: |
Exchange rate of one dollar |
Consumer price index | ||||
---|---|---|---|---|---|
% | % | ||||
6 months ended June 30: | |||||
2006 | (3 | .5) | 1 | .6 | |
2005 | 6 | .2 | 0 | .5 | |
3 months ended June 30: | |||||
2006 | (4 | .8) | 1 | .0 | |
2005 | 4 | .9 | 1 | .1 | |
Year ended December 31, 2005 | 6 | .8 | 2 | .4 |
The exchange rate of the dollar as of June 30, 2006 is: $ 1= NIS 4.44. |
Adoption of new accounting standards that became effective on January 1, 2006: |
Commencing with the financial statements for the 3-month period ended March 31, 2006, the Company applies the following new accounting standards: |
1) | Accounting Standard No. 22 Financial Instruments: Disclosure and Presentation |
This standard, which is based on International Accounting Standard No. 32, prescribes the rules for the presentation of financial instruments and the proper disclosure required therefor, and on becoming effective revoked Opinion 48 Accounting Treatment of Option Warrants, and Opinion 53 Accounting Treatment of Convertible Liabilities of the Institute of Certified Public Accountants in Israel (hereafter the Israeli Institute). |
The standard is to be applied prospectively and, accordingly, does not change the classification and presentation of financial instruments included in the comparative figures. In accordance with the transitional provisions of the standard, effective from January 1, 2006, the following changes have been included in the Companys financial statements: |
The balance of deferred issuance costs, which at December 31, 2005 amounted to NIS 946,000 has been reclassified and presented as a deduction from the amount of the liability to which such expenses relate. Commencing January 1, 2006, these expenses are amortized according to the interest method. Through December 31, 2005, deferred issuance costs were presented among other assets and were amortized according to the straight-line method. The change in the method of amortization, as referred to above, does not have a material effect on the operating results of the reporting period. |
AMERICAN ISRAELI PAPER
MILLS LIMITED
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
(Unaudited)
AT JUNE 30, 2006
NOTE 2 ACCOUNTING CHANGES (continued):
2) | Accounting Standard No. 24 Share-based Payment |
This standard prescribes the recognition and measurement principles, as well as the disclosure requirements, relating to share-based payment transactions. The new standard is applicable to transactions where under the Company acquires goods or receives services in consideration for equity instruments of the Company (hereafter - equity grant), or cash (or other assets) consideration, where the amount of the consideration is based on the price or value of equity instruments of the Company (hereafter - liability grant). The standard requires the recognition of such transactions at fair value. |
Prior to the issuance of said standard, no mandatory directives were in place in Israel for the measurement and recognition of share-based payment transactions, with the exception of certain disclosure requirements. Accordingly, in the past, equity instrument grants to Company employees did not have recognition or measurement implications on the Companys financial statements. |
The standard is applicable to share-based payment transactions with employees and non-employees. With respect to equity grants to employees, the standard stipulates that the value of the labor services received from them in return is measured on the day of the grant, based on the fair value of the equity instruments that were granted to the employees. The value of the transactions, measured in the above manner, is expensed over the period that the employees right to exercise or receive the underlying equity instruments vests; commensurate with the recognition of the expense, a corresponding increase is recorded as a capital surplus under the Companys shareholders equity. |
According to the provisions of the standard, the initial measurement of the fair value of liability grants is made on the date of the grant and recognized as a liability in the Companys balance sheet; thereafter, the liability is remeasured at each balance sheet date until said liability is settled. The changes in the amount of the liability are carried to the income statement on a current basis. The standard also sets out guidelines for the allocation of income taxes in respect of share-based payments. |
The standard includes transitional provisions with regard to its application to grants made prior to January 1, 2006. Pursuant to these provisions, taking into account the fact that the Company has not made any equity grants subsequent to March 15. 2005 and has not made any modifications to existing grants subsequent to that date, the standards measurement rules do not apply to the equity grants made by the Company in the past and their implementation does have any effect on the comparative figures included in these financial statements. The Company also has a liability relating to liability grants, for which the retrospective application of the provisions of the standard will not have a material effect, either with regard to individual years or cumulatively. |
AMERICAN ISRAELI PAPER
MILLS LIMITED
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (continued)
(Unaudited)
AT JUNE 30, 2006
NOTE 2 ACCOUNTING CHANGES (continued):
3) | Accounting Standard No. 21 Earnings per Share |
This standard, which is based on International Accounting Standard No. 33, supersedes Opinion 55 of the Israeli Institute on this topic, and provides new rules for the computation of earnings per share data and their presentation in the financial statements. |
According to the standard, the computation of basic earnings per share is generally based on the earnings available for distribution to holders of ordinary shares, which is divided by the weighted average number of ordinary shares outstanding during the period. In contrast to Opinion 55, this computation no longer takes into account the effect relating to potential shares that may derive from the expected conversion of convertible financial instruments, or the performance of contracts that confer rights to shares upon their holders. |
In computing the diluted earnings or loss per share, the weighted average number of shares to be issued is added to the average number of ordinary shares used in the computation of the basic earnings per share data, assuming that all dilutive potential shares will be converted into shares. The potential shares are taken into account, as above, only when their effect is dilutive (reducing the earnings or increasing the loss per share from continuing activities). |
The standard also revises the treatment of the effect on the earnings resulting from the expected conversion of potential shares, and makes certain adjustments to the Companys share in the operating results of associated companies and consolidated subsidiaries for the purpose of their inclusion in earnings used for the computation. |
The standard also changes the manner in which the data are presented: the earnings or loss is presented per ordinary share, instead of per NIS 1 par value of the share, as was required previously. |
The earnings per share data included in the comparative figures in these financial statements are after the retrospective application of the computation directives of the new standard. |
4) | Accounting Standard No. 25 Revenue |
This standard, which is based on International Accounting Standard No. 18, prescribes recognition, measurement, presentation and disclosure criteria for revenues originating from the sale of goods purchased or manufactured by the Company, the provision of services, as well as revenues deriving from the use of the Companys assets by others (interest income, royalties or dividends). |
In accordance with the standard, revenue from the sale of goods is recognized when all the following conditions have been satisfied: (a) the significant risks and rewards of ownership of the goods have been transferred to the buyer; (b) the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold; (c) the amount of revenue can be measured reliably; (d) it is probable that the economic benefits associated with the transaction will flow to the Company; and (e) the costs incurred or to be incurred in respect of the transaction can be measured reliably. |
AMERICAN ISRAELI PAPER
MILLS LIMITED
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (continued)
(Unaudited)
AT JUNE 30, 2006
NOTE 2 ACCOUNTING CHANGES (continued):
As of January 1, 2006, the associated company reduced the balance of trade receivables at the beginning of the period by an amount of NIS 1.1 million, thereby presenting the balance of its present value in accordance with the provisions of the standard. The Companys share in the effect of said adjustment is NIS 0.5 million, and was included as loss for the three-month period that ended on March 31, 2006, under cumulative effect at the beginning of period of an accounting change in associated company. |
5) | Accounting Standard No. 20 (Amended) The Accounting Treatment of the Goodwill and Intangible Assets on the Acquisition of Investee Companies |
This standard, which supersedes the provisions of Israel Accounting Standard No. 20 The Amortization Period of Goodwill, prescribes for the first time criteria for the identification and recognition of intangible assets included in business acquisition transactions, and their separation from goodwill; the standard also prescribes rules regarding the way in which such assets are to be amortized. Pursuant to the standard, intangible assets that are identified as having a finite life are amortized over their economic life, while goodwill and intangible assets that are identified as having an infinite life are no longer amortized; instead, an annual (or more frequent) impairment test of these assets is required to be performed in order to establish the existence of events or circumstances indicating a possible impairment in the value of such assets. |
The abovementioned provisions of the standard, other than the annual impairment test, also apply with regard to identifying intangible assets and goodwill, and the manner of their amortization, included in acquisition transactions of investments in associated companies, the investment in which is accounted for according to the equity method. |
The negative goodwill balance, which was included in the financial statements as of December 31, 2005, in the amount of NIS 1.1 million, and results from the associated companys acquisition of investments in associated companies, was carried to the balance of retained earnings on January 1, 2006. |
The discontinuance of amortizing goodwill and intangible assets with an unlimited life, as referred to above, resulted in an increase in the equity profits of the Company in the 6-month period that ended on June 30, 2006, of approximately NIS 1.0 million, and approximately NIS 2.0 millions in the 3-month period then ended. |
6) | Accounting Standard No. 29 Adoption of International Reporting Financial Standards (IFRS)" |
In July 2006, the Israel Accounting Standards Board issued Israel Accounting Standard No. 29 Adoption of International Reporting Financial Standards (IFRS) (hereafter the Standard). The Standard provides that companies, which are subject to the Securities Law, 1968 and are required to report pursuant to regulations issued thereunder in accordance with said law, shall draw up their financial statements under International Financial Reporting Standards (IFRS) with effect from reporting periods commencing on January 1, 2008 (viz. |
AMERICAN ISRAELI PAPER
MILLS LIMITED
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (continued)
(Unaudited)
AT JUNE 30, 2006
NOTE 2 ACCOUNTING CHANGES (continued):
effective from the first quarter of 2008). Pursuant to the provisions of the Standard, such companies and other companies may elect early adoption of the Standard, and prepare their financial statements under IFRS, commencing with the financial statements that are published subsequent to July 31, 2006. |
The standard prescribes that companies, which do not draw up their financial statements under IFRS and are required or elect, as stated above, to prepare their financial statements for the first time under IFRS, shall apply the provisions specified in International Financial Reporting Standard No. 1 (IFRS 1)- First-Time Adoption of International Financial Reporting Standards in making the transition. IFRS 1, which deals with the first-time transition to reporting under IFRS, provides that, in the first annual financial statements that are drawn up under IFRS (including the interim financial statements for that year), all the latest IFRS standards in effect at the end of the reporting year in which the company reports under IFRS, shall be applied retroactively (with the exception of certain reliefs and prohibitions, as referred to below). IFRS 1 specifies two groups of exceptions to the principle of retroactive implementation: (1) reliefs concerning mandatory retroactive implementation with regard to certain defined topics, while providing the option that the reliefs be utilized in full or in part, and (2) prohibitions concerning mandatory retroactive implementation with regard to defined topics. Pursuant to the provisions of IFRS 1, the first financial statements drawn up under IFRS shall include at least one years comparative data. Accordingly, a company that draws up its financial statements under IFRS for the first time for periods commencing after January 1, 2008 and that elects to present comparative data for one year only shall be required, pursuant to IFRS 1, to prepare an opening balance sheet as of January 1, 2007, which shall be drawn up under IFRS. In preparing this opening balance sheet, all the latest IFRS standards, as referred to above, with regard to the recognition, non-recognition, classification and measurement of all its revenues, liabilities and shareholders equity items, shall be applied by the aforesaid company. IFRS 1 also establishes certain disclosure requirements that apply to the financial statements that are drawn up for the first time under IFRS. Pursuant to these disclosure requirements, companies applying IFRS for the first time are required to explain what effect the transition from the previously generally accepted accounting principles (GAAP) to IFRS has had on their reported financial position, operating results and cash flows. In addition, such companies are required to include notes providing reconciliations of the data reported under the previous GAAP, to the data reported under IFRS, in respect of their shareholders equity and income statements as of certain dates and for certain periods. |
In addition, Israel Accounting Standard No. 29 requires companies, which draw up their financial statements under IFRS for the first time, for periods commencing after January 1, 2008, to disclose, in a note in their financial statements for 2007, balance sheet data as of December 31, 2007 and income statement data for the year ended December 31, 2007, as they would appear after applying IFRS recognition, measurement and presentation rules. IFRS differ from Israeli GAAP and, accordingly, financial statements drawn up under IFRS might reflect a financial position, operating results and cash flows that are significantly different from those presented in these financial statements. The implementation of IFRS requires the company to make suitable preparations, including the taking of certain decisions |
AMERICAN ISRAELI PAPER
MILLS LIMITED
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (continued)
(Unaudited)
AT JUNE 30, 2006
NOTE 2 ACCOUNTING CHANGES (continued):
relating to the manner of determining assets and liabilities at the transition date and with regard to setting the accounting policy on various topics. The company is currently assessing the implications of the transition to reporting under IFRS, including the date for the first-time adoption of IFRS by the company. At this stage, the company is unable to estimate what effect the adoption of IFRS will have on its financial statements. |
The
companys share in the losses of associated companies (net) for the three months
period ended June 30, 2006 include a NIS 2.6 million loss, resulting from financial
expenses of a subsidiary in Turkey of an associated company. The financial expenses result from a sharp devaluation in the Turkish Lira in relation to the NIS and the US dollar. |
In addition, the losses of associated companies (net) include NIS 5.3 million resulting from tax expenses in the Turkish company, as above, resulting from the deduction of the corporate tax in Turkey from 30% to 20% and the cancellation of the withholding tax on dividends paid to foreign investors. |
In addition, the associated company recorded a capital surplus from translation of financial reports of the Turkish company, as above,. The companys share in the capital surplus amounted to NIS 12.2 millions. |
Since July 2006, Israel has been engaged in a military conflict with the Hezbollah Organization in Lebanon, including missile attacks on population centers in northern Israel. This situation has a negative impact on the economy, particularly in the relevant geographical areas. Should the situation continue or intensify, the negative economic impact may grow more serious and expand to additional geographical areas, and it may negatively impact business conditions and financial results of the Company and its subsidiaries, though in this stage, the Company cant estimate the effect of this last event. |
AMERICAN ISRAELI PAPER
MILLS LIMITED
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (continued)
(Unaudited)
AT JUNE 30, 2006
Data (in thousands of NIS) according to business segments are as follows: |
For the 6-month period: |
Paper and recycling |
Office supplies marketing |
Total | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
January-June |
January-June |
January-June | |||||||||||
2006 |
2005 |
2006 |
2005 |
2006 |
2005 | ||||||||
Sales - Net (1) | 199,800 | 188,644 | 59,364 | 51,397 | 259,164 | 240,041 | |||||||
Operating profit (loss) | 26,039 | 27,005 | (893 | ) | (1,233 | ) | 25,146 | 25,772 |
For the 3-month period: |
Paper and recycling |
Office supplies marketing |
Total | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
April-June |
April-June |
April-June | |||||||||||
2006 |
2005 |
2006 |
2005 |
2006 |
2005 | ||||||||
Sales - Net (1) | 99,560 | 93,687 | 28,116 | 24,576 | 127,676 | 118,263 | |||||||
Operating profit (loss) | 12,240 | 12,066 | (426 | ) | (770 | ) | 11,814 | 11,296 |
For 2005: |
Paper and recycling |
Office supplies marketing |
Total | |||||
---|---|---|---|---|---|---|---|
2005 |
2005 |
2005 | |||||
Sales - Net (1) | 368,884 | 113,577 | 482,461 | ||||
Operating profit (loss) | 48,662 | (880 | ) | 47,782 |
(1) | Represents sales to external customers. |
Enclosed please find the financial reports of the following associated companies:
| Neusiedler Hadera Paper Ltd. |
| Hogla-Kimberly Ltd. |
The financial report of the following associated companies are not included:
| Carmel Containers Systems Ltd., according to section 44(c) of the Securities (Periodic and Immediate Reports) Regulations. |
| TMM Integrated Recycling Industries Ltd., a reporting corporation. |
EXHIBIT 4
Page | |
Accountants' Review Report |
1 |
Condensed Financial Statements: |
|
Balance Sheets |
2 |
Statements of Operations |
3 |
Statements of Changes in Shareholders' Equity |
4 |
Statements of Cash Flows |
5 |
Notes to the Financial Statements |
6-8 |
The Board of Directors of
Mondi Business Paper Hadera Ltd.
Re: | Review of Unaudited Condensed Interim Consolidated Financial Statements for the Six Months and Three Months Ended June 30, 2006 |
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 June 30, 2006. |
| Statements of operations for the six months and three months ended June 30, 2006. |
| Statements of changes in shareholders equity for the six months and three months ended June 30, 2006. |
| Statements of cash flows for the six months and three months ended June 30, 2006. |
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 the Israeli Securities Regulations (Periodic and Immediate Reports), 1970.
Brightman Almagor &
Co.
Certified Public Accountants
A Member Firm of Deloitte Touche Tohmatsu
Tel Aviv, August 7, 2006
1
June 30, | December 31, | ||||||
---|---|---|---|---|---|---|---|
2006 | 2005 | 2005 | |||||
(Unaudited) | |||||||
A S S E T S | |||||||
Current Assets | |||||||
Cash and cash equivalents | 1,743 | 4,751 | -- | ||||
Trade receivables | 174,162 | 167,550 | 160,875 | ||||
Other receivables | 8,657 | 11,441 | 10,872 | ||||
Inventories | 120,174 | 109,136 | 116,859 | ||||
Total current assets | 304,736 | 292,878 | 288,606 | ||||
Fixed Assets | |||||||
Cost | 208,333 | 184,486 | 202,469 | ||||
Less - accumulated depreciation | 48,564 | 37,895 | 43,132 | ||||
159,769 | 146,591 | 159,337 | |||||
Other Assets - Goodwill | 3,177 | 3,487 | 3,177 | ||||
Total assets | 467,682 | 442,956 | 451,120 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Current Liabilities | |||||||
Short-term bank credit | 98,608 | 30,601 | 85,887 | ||||
Current maturities of long-term bank loans | 17,981 | 15,977 | 16,242 | ||||
Capital notes to shareholders | 4,440 | -- | 18,412 | ||||
Trade payables | 93,976 | 134,846 | 102,984 | ||||
American Israeli Paper Mills Group, net | 64,581 | 65,895 | 69,854 | ||||
Other payables and accrued expenses | 23,799 | 25,008 | 20,176 | ||||
Total current liabilities | 303,385 | 272,327 | 313,555 | ||||
Long-Term Liabilities | |||||||
Long-term bank loans | 39,887 | 29,545 | 21,807 | ||||
Capital notes to shareholders | 13,320 | 18,296 | -- | ||||
Deferred taxes | 18,689 | 26,443 | 19,900 | ||||
Accrued severance pay, net | 46 | 87 | 51 | ||||
Total long-term liabilities | 71,942 | 74,371 | 41,758 | ||||
Shareholders' Equtiy | |||||||
Share capital | 1 | 1 | 1 | ||||
Premium | 43,352 | 43,352 | 43,352 | ||||
Capital reserve | 86 | -- | 26 | (*) | |||
Retained earnings | 48,916 | 52,905 | 52,428 | (*) | |||
92,355 | 96,258 | 95,807 | |||||
Total liabilities and shareholders' equity | 467,682 | 442,956 | 451,120 | ||||
(*) | Reclasified |
______________ D. Muhlgay Financial Director |
______________ A. Solel General Manager |
______________ A. Brener Vice Chairman of the Board of Directors |
Approval date of the interim
financial statements: August 7, 2006.
The accompanying notes are an integral part of the
condensed interim consolidated financial statements.
-2-
Six months ended June 30, | Three months ended June 30, | Year ended December 31, | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
2006 | 2005 | 2006 | 2005 | 2005 | |||||||
(Unaudited) | (Unaudited) | ||||||||||
NET SALES | 361,263 | 329,699 | 178,278 | 165,639 | 663,338 | ||||||
COST OF SALES | 335,415 | 299,957 | 164,692 | 153,661 | 609,752 | ||||||
GROSS PROFIT | 25,848 | 29,742 | 13,586 | 11,978 | 53,586 | ||||||
OPERATING COSTS AND EXPENSES | |||||||||||
Selling expenses | 22,546 | 20,929 | 11,444 | 11,331 | 45,268 | ||||||
General and administative expenses | 3,905 | 4,341 | 1,959 | 1,746 | 7,301 | ||||||
26,451 | 25,270 | 13,403 | 13,077 | 52,569 | |||||||
OPERATING PROFIT (LOSS) | (603 | ) | 4,472 | 183 | (1,099 | ) | 1,017 | ||||
FINANCING INCOME (EXPENSES), NET | (3,590 | ) | (8,498 | ) | 640 | (6,592 | ) | (12,868 | ) | ||
OTHER INCOME, NET | -- | 76 | -- | -- | 65 | ||||||
INCOME (LOSS) BEFORE INCOME TAX | |||||||||||
BENEFITS (INCOME TAX EXPENSES) | (4,193 | ) | (3,950 | ) | 823 | (7,691 | ) | (11,786 | ) | ||
INCOME TAX BENEFITS (INCOME TAX EXPENSES) | 681 | 1,021 | (738 | ) | 2,617 | 8,380 | |||||
NET INCOME (LOSS) FOR THE PERIOD | (3,512 | ) | (2,929 | ) | 85 | (5,074 | ) | (3,406 | ) | ||
The accompanying notes are an integral part of the condensed interim consolidated financial statements.
-3-
Share capital | Premium | Capital reserve | Retained earnings | Total | |||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Six months ended June 30, 2006 (Unaudited) |
|||||||||||
Balance - January 1, 2006 | 1 | 43,352 | 26 | (*) | 52,428 | 95,807 | |||||
Share based payment | 60 | 60 | |||||||||
Loss for the period | (3,512 | ) | (3,512 | ) | |||||||
Balance - June 30, 2006 | 1 | 43,352 | 86 | 48,916 | 92,355 | ||||||
Six months ended June 30, 2005 | |||||||||||
(Unaudited) | |||||||||||
Balance - January 1, 2005 | 1 | 43,352 | -- | 55,834 | 99,187 | ||||||
Loss for the period | (2,929 | ) | (2,929 | ) | |||||||
Balance - June 30, 2005 | 1 | 43,352 | -- | 52,905 | 96,258 | ||||||
Three months ended June 30, 2006 | |||||||||||
(Unaudited) | |||||||||||
Balance - April 1, 2006 | 1 | 43,352 | 56 | 48,831 | 92,240 | ||||||
Share based payment | 30 | 30 | |||||||||
Net income for the period | 85 | 85 | |||||||||
Balance - June 30, 2006 | 1 | 43,352 | 86 | 48,916 | 92,355 | ||||||
Three months ended June 30, 2005 | |||||||||||
(Unaudited) | |||||||||||
Balance - April 1, 2005 | 1 | 43,352 | -- | 57,979 | 101,332 | ||||||
Loss for the period | (5,074 | ) | (5,074 | ) | |||||||
Balance - June 30, 2005 | 1 | 43,352 | -- | 52,905 | 96,258 | ||||||
Year ended December 31, 2005 | |||||||||||
Balance - January 1, 2005 | 1 | 43,352 | -- | 55,834 | 99,187 | ||||||
Share based payment | 26 | (*) | 26 | ||||||||
Loss for the year | (3,406 | ) | (3,406 | ) | |||||||
Balance - December 31, 2005 | 1 | 43,352 | 26 | 52,428 | 95,807 | ||||||
(*) | Reclassified. |
The accompanying notes are an integral part of the condensed interim consolidated financial statements.
-4-
Six months ended June 30, | Three months ended June 30, | Year ended December 31, | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
2006 | 2005 | 2006 | 2005 | 2005 | ||||||||
(Unaudited) | (Unaudited) | |||||||||||
CASH FLOWS - OPERATING ACTIVITIES | ||||||||||||
Net income (loss) for the period | (3,512 | ) | (2,929 | ) | 85 | (5,074 | ) | (3,406 | ) | |||
Adjustments to reconcile net income (loss) to | ||||||||||||
net cash provided by (used in) operating activities | ||||||||||||
Income and expenses | ||||||||||||
not involving cash flows: | ||||||||||||
Depreciation and amortization | 5,432 | 5,017 | 2,722 | 2,669 | 10,722 | |||||||
Deferred taxes, net | (856 | ) | (1,049 | ) | 563 | (2,325 | ) | (8,470 | ) | |||
Decrease in liability for | ||||||||||||
severance pay, net | (5 | ) | -- | (5 | ) | -- | (36 | ) | ||||
Share based payment | 60 | 30 | 26 | |||||||||
Capital gain from sale of fixed assets | -- | (76 | ) | -- | -- | (65 | ) | |||||
Effect of exchange rate and linkage differences | ||||||||||||
of long-term bank loans | 609 | 1,777 | 190 | 1,434 | (738 | ) | ||||||
Effect of exchange rate differences | ||||||||||||
of long-term capital notes to shareholders | (652 | ) | 1,063 | (900 | ) | 852 | 1,179 | |||||
Changes in assets and liabilities: | ||||||||||||
Decrease (increase) in trade receivables | (13,287 | ) | (9,735 | ) | 4,128 | (11,504 | ) | (3,060 | ) | |||
Decrease (increase) in other receivables | 1,860 | (1,791 | ) | 1,625 | (105 | ) | (345 | ) | ||||
Decrease (increase) in inventories | (3,163 | ) | (18,745 | ) | 11,954 | (10,785 | ) | (26,468 | ) | |||
Increase (decrease) in trade payables | (6,314 | ) | 29,850 | (36,994 | ) | 23,411 | (4,235 | ) | ||||
Increase (decrease) in American | ||||||||||||
Israeli Paper Mills Group, net | (5,273 | ) | 862 | (4,872 | ) | 1,984 | 4,821 | |||||
Increase (decrease) in other payables | ||||||||||||
and accrued expenses | 3,623 | 1,876 | 2,697 | 3,479 | (2,956 | ) | ||||||
Net cash provided by (used in) | ||||||||||||
operating activities | (21,478 | ) | 6,120 | (18,777 | ) | 4,036 | (33,031 | ) | ||||
CASH FLOWS - INVESTING ACTIVITIES | ||||||||||||
Acquisition of fixed assets | (8,710 | ) | (35,222 | ) | (5,539 | ) | (17,317 | ) | (51,323 | ) | ||
Proceeds from sale of fixed assets | -- | 76 | -- | -- | 248 | |||||||
Net cash used in investing activities | (8,710 | ) | (35,146 | ) | (5,539 | ) | (17,317 | ) | (51,075 | ) | ||
CASH FLOWS - FINANCING ACTIVITIES | ||||||||||||
Short-term bank loans, net | 12,721 | 30,601 | 28,275 | 19,535 | 87,004 | |||||||
Repayment of long-term loans | (8,790 | ) | (7,628 | ) | (2,216 | ) | (1,503 | ) | (13,702 | ) | ||
Proceeds of long-term bank loans | 28,000 | -- | -- | -- | -- | |||||||
Net cash provided by financing activities | 31,931 | 22,973 | 26,059 | 18,032 | 73,302 | |||||||
Increase (decrease) in cash and cash equivalents | 1,743 | (6,053 | ) | 1,743 | 4,751 | (10,804 | ) | |||||
Cash and cash equivalents - beginning of period | -- | 10,804 | -- | -- | 10,804 | |||||||
Cash and cash equivalents - end of period | 1,743 | 4,751 | 1,743 | 4,751 | -- | |||||||
Non-cash activities | ||||||||||||
Acquisition of fixed assets on credit | 606 | 1,119 | (247 | ) | 1,119 | 3,342 | ||||||
The accompanying notes are an integral part of the condensed interim consolidated financial statements.
-5-
The unaudited condensed interim consolidated financial statements as of June 30, 2006 and for the six months 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, 2005 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 the dates and for the interim periods presented. The results of operations for the interim periods are not necessarily indicative of the results to be expected on a full-year basis. |
A. | General |
(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, 2005 and for the year then ended, except for the initial application of Accounting Standard No. 22, Financial Instruments: Disclosure and Presentation, Accounting Standard No. 24, Share-Based Payments and Accounting Standard No. 25, Revenues. The affect of initially applying these standards on the Companys financial position and results of operations is not material |
(2) | For the affect of initial application of Accounting Standard No. 20 (Revised) Accounting Treatment for Goodwill and Other Intangibles upon the Acquisition of an Investee , see B below. |
(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. | Application of Standard No. 20 (Revised) Accounting Treatment for Goodwill and Other Intangibles upon the Acquisition of an Investee |
In March 2006, the Israeli Accounting Standards Board (the Board) published Standard No. 20 (Revised) Accounting Treatment for Goodwill and Other Intangibles upon the Acquisition of an Investee, which applies to financial statements for periods commencing January 1, 2006 (the Effective Date) or thereafter. |
According to the Standard, the excess of acquisition cost of an investment in an investee over the holding companys share in the fair value of the investees identifiable assets, including intangibles, net of the fair value of identifiable liabilities (after tax allocation) at acquisition date, constitutes goodwill. Intangible asset will be recognized only if it satisfies the criteria established in this Standard. |
6
B. | Application of Standard No. 20 (Revised) Accounting Treatment of Goodwill and Other Intangibles upon the Acquisition of an Investee (cont.) |
Goodwill acquired in a business combination shall not be amortized but rather will be examined for impairment annually or more frequently if events or changes in circumstances indicate that it might be impaired. |
The Standard distinguishes between intangible assets with finite useful lives and intangible assets with indefinite useful lives, stating that the former should be amortized while the latter should not, while rather examined for impairment annually, or more frequently if events or changes in circumstances indicate that it might be impaired. |
Comparative figures for periods ended prior to the Effective Date should not be restated and goodwill presented in the balance sheet as of December 31, 2005 will no longer be amortized, including goodwill presented in the investment account of an affiliate. |
As a result of the application of the Standard, the Company ceased amortizing the goodwill, whose balance as of January 1, 2006 is NIS 3,177 thousands. The amortization of goodwill recorded in the year ended December 31, 2005 and in the six and three months ended June 30, 2005 is NIS 623 thousands, NIS 311 thousands and NIS 156 thousands, respectively. |
C. | 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): |
Representative exchange rate of the Euro (NIS per (euro)1) |
Representative exchange rate of the dollar (NIS per $1) |
CPI "in respect of" (in points) | |
---|---|---|---|
As of: | |||
June 30, 2006 | 5.643 | 4.440 | 187.92 |
June 30, 2005 | 5.527 | 4.574 | 181.63 |
December 31, 2005 | 5.446 | 4.603 | 185.05 |
Increase (decrease) during the: |
% |
% |
% |
Six months ended June 30, 2006 | 3.6 | (3.5) | 1.6 |
Six months ended June 30, 2005 | (6.0) | 6.2 | 0.5 |
Three months ended June 30, 2006 | (0.3) | (4.8) | 1.0 |
Three months ended June 30, 2005 | (2.2) | 4.9 | 1.1 |
Year ended December 31, 2005 | (7.3) | 6.8 | 2.4 |
7
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, 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 report 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. |
Management intends to examine the effect of the transition to IFRS, yet at this stage, is unable to estimate the extent of such conversion on the Companys financial position and results of operations. |
Standard No. 29 allows for earlier application in a manner by which applicable entities may convert their financial statements published subsequent to July 31, 2006 to the IFRS. Management has not yet decided whether to early-adopt the IFRS. |
8
EXHIBIT 5
Page | |||
---|---|---|---|
Accountants' Review Report | 1 | ||
Condensed Consolidated Financial Statements: | |||
Balance Sheets | 2 | ||
Statements of Operations | 3 | ||
Statements of Changes in Shareholders' Equity | 4-5 | ||
Statements of Cash Flows | 6-7 | ||
Notes to the Financial Statements | 8-10 |
The Board of Directors of
Hogla-Kimberly Ltd.
Re: |
Review of Unaudited Condensed Interim Consolidated Financial Statements for the Six and Three Months Ended June 30, 2006 |
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 June 30, 2006. |
| Statements of operations for the six and three months ended June 30, 2006. |
| Statements of changes in shareholders equity for the six and three months ended June 30, 2006. |
| Statements of cash flows for the six and three months ended June 30, 2006. |
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 the Israeli Securities Regulations (Periodic and Immediate Reports), 1970.
Brightman Almagor &
Co.Certified
Public Accountants
A Member Firm of Deloitte
Touche Tohmatsu
August 3, 2006
June 30 |
December 31, | ||||||
---|---|---|---|---|---|---|---|
2 0 0 6 |
2 0 0 5 |
2 0 0 5 | |||||
(Unaudited) |
|||||||
Current Assets | |||||||
Cash and cash equivalents | 10,326 | 58,956 | 35,551 | ||||
Trade receivables | 293,556 | 227,879 | 257,899 | ||||
Other receivables | 43,248 | 39,329 | 59,805 | ||||
Inventories | 181,702 | 128,685 | 148,077 | ||||
528,832 | 454,849 | 501,332 | |||||
Long-Term Investments | |||||||
Long-term bank deposits | -- | 73,184 | -- | ||||
Capital note of shareholder | 32,770 | 32,770 | 32,770 | ||||
32,770 | 105,954 | 32,770 | |||||
Fixed Assets | |||||||
Cost | 538,875 | 522,420 | 542,377 | ||||
Less - accumulated depreciation | 241,418 | 234,166 | 235,144 | ||||
297,457 | 288,254 | 307,233 | |||||
Other Assets | |||||||
Goodwill | 20,998 | 26,086 | 24,737 | ||||
Deferred taxes | 21,863 | 19,467 | 26,559 | ||||
42,861 | 45,553 | 51,296 | |||||
901,920 | 894,610 | 892,631 | |||||
Current Liabilities | |||||||
Short-term bank credit | 130,517 | -- | 66,559 | ||||
Current maturities of long-term bank loans | -- | 87,578 | 20,714 | ||||
Trade payables | 208,742 | 182,444 | 215,772 | ||||
Other payables and accrued expenses | 55,607 | 43,502 | 51,920 | ||||
394,866 | 313,524 | 354,965 | |||||
Long-Term Liabilities | |||||||
Long-term bank loans | -- | 73,184 | -- | ||||
Deferred taxes | 33,984 | 41,268 | 38,566 | ||||
33,984 | 114,452 | 38,566 | |||||
Minority Interest | 50,338 | 54,732 | 58,916 | ||||
Shareholders' Equity | |||||||
Share capital | 29,038 | 29,038 | 29,038 | ||||
Capital reserves | 180,414 | 180,414 | 180,414 | ||||
Translation adjustments relating to | |||||||
foreign held autonomous Subsidiary | (21,556 | ) | (905 | ) | 618 | ||
Retained earnings | 234,836 | 203,355 | 230,114 | ||||
422,732 | 411,902 | 440,184 | |||||
901,920 | 894,610 | 892,631 | |||||
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: August 3, 2006.
The accompanying notes are an integral part of the condensed interim consolidated financial statements.
2
Six months ended June 30, |
Three months ended June 30, |
Year ended December 31, |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
2 0 0 6 |
2 0 0 5 |
2 0 0 6 |
2 0 0 5 |
2 0 0 5 |
|||||||
(Unaudited) |
|||||||||||
Net sales | 635,038 | 553,808 | 325,213 | 279,661 | 1,145,981 | ||||||
Cost of sales | 441,068 | 400,135 | 230,565 | 200,301 | 820,715 | ||||||
Gross profit | 193,970 | 153,673 | 94,648 | 79,360 | 325,266 | ||||||
Selling expenses | 134,577 | 99,083 | 67,750 | 49,711 | 202,683 | ||||||
General and administrative expenses | 26,939 | 31,795 | 14,357 | 21,559 | 56,283 | ||||||
Operating profit | 32,454 | 22,795 | 12,541 | 8,090 | 66,300 | ||||||
Financing income (expenses), net | (12,105 | ) | 5,364 | (8,627 | ) | 6,192 | 752 | ||||
Other income, net | 771 | 32 | 23 | 32 | 167 | ||||||
Income before income taxes | 21,120 | 28,191 | 3,937 | 14,314 | 67,219 | ||||||
Income taxes | 22,612 | 11,443 | 12,688 | 7,780 | 19,527 | ||||||
Income (loss) after income Taxes | (1,492 | ) | 16,748 | (8,751 | ) | 6,534 | 47,692 | ||||
Minority interest in (earnings) losses of | |||||||||||
subsidiary | 6,214 | (240 | ) | 7,094 | 441 | (4,425 | ) | ||||
Net income (loss) for the period | 4,722 | 16,508 | (1,657 | ) | 6,975 | 43,267 | |||||
The accompanying notes are an integral part of the condensed interim consolidated financial statements.
3
Share capital |
Capital reserves |
Translation adjustments relating to foreign held autonomous Subsidiary |
Retained earnings |
Total |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Six months ended | |||||||||||
June 30, 2006 (unaudited) | |||||||||||
Balance - January 1, 2006 | 29,038 | 180,414 | 618 | 230,114 | 440,184 | ||||||
Translation adjustments relating to | |||||||||||
foreign held autonomous subsidiary | -- | -- | (22,174 | ) | -- | (22,174 | ) | ||||
Net income for the period | -- | -- | -- | 4,722 | 4,722 | ||||||
Balance - June 30, 2006 | 29,038 | 180,414 | (21,556 | ) | 234,836 | 422,732 | |||||
Six months ended | |||||||||||
June 30, 2005 (unaudited) | |||||||||||
Balance - January 1, 2005 | 29,038 | 180,414 | (3,377 | ) | 230,466 | 436,541 | |||||
Translation adjustments | |||||||||||
relating to foreign held | -- | -- | 2,472 | -- | 2,472 | ||||||
Dividend paid | -- | -- | -- | (43,619 | ) | (43,619 | ) | ||||
Net income for the period | -- | -- | -- | 16,508 | 16,508 | ||||||
Balance - June 30, 2005 | 29,038 | 180,414 | (905 | ) | 203,355 | 411,902 | |||||
The accompanying notes are an integral part of the condensed interim consolidated financial statements.
4
Share capital |
Capital reserves |
Translation adjustments relating to foreign held autonomous Subsidiary |
Retained earnings |
Dividend declared after balance sheet date |
Total |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three months ended | |||||||||||||
June 30, 2006(unaudited) | |||||||||||||
Balance - April 1, 2006 | 29,038 | 180,414 | 1,884 | 236,493 | - | 447,829 | |||||||
Translation adjustments | |||||||||||||
relating to foreign held | |||||||||||||
autonomous Subsidiary | - | - | (23,440 | ) | - | - | (23,440 | ) | |||||
Loss for the period | - | - | - | (1,657 | ) | - | (1,657 | ) | |||||
Balance - June 30, 2006 | 29,038 | 180,414 | (21,556 | ) | 234,836 | - | 422,732 | ||||||
Three months ended | |||||||||||||
June 30, 2005 (unaudited) | |||||||||||||
Balance - April 1, 2005 | 29,038 | 180,414 | (897 | ) | 196,380 | 43,619 | 448,554 | ||||||
Translation adjustments | |||||||||||||
relating to foreign held | |||||||||||||
autonomous Subsidiary | - | - | (8 | ) | - | - | (8 | ) | |||||
Dividend paid | - | - | - | - | (43,619 | ) | (43,619 | ) | |||||
Net income for the period | - | - | - | 6,975 | - | 6,975 | |||||||
Balance - June 30, 2005 | 29,038 | 180,414 | (905 | ) | 203,355 | - | 411,902 | ||||||
Year ended | |||||||||||||
December 31, 2005 | |||||||||||||
Balance - January 1, 2005 | 29,038 | 180,414 | (3,377 | ) | 230,466 | - | 436,541 | ||||||
Translation adjustments | |||||||||||||
relating to foreign held | |||||||||||||
autonomous Subsidiary | - | - | 3,995 | - | - | 3,995 | |||||||
Dividend paid | - | - | - | (43,619 | ) | - | (43,619 | ) | |||||
Net income for the year | - | - | - | 43,267 | - | 43,267 | |||||||
Balance - December 31, 2005 | 29,038 | 180,414 | 618 | 230,114 | - | 440,184 | |||||||
The accompanying notes are an integral part of the condensed interim consolidated financial statements.
5
Six months ended June 30, |
Three months ended June 30, |
Year ended December 31, |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
2 0 0 6 |
2 0 0 5 |
2 0 0 6 |
2 0 0 5 |
2 0 0 5 |
|||||||
(Unaudited) |
|||||||||||
Cash flows - operating activities | |||||||||||
Net income (loss) for the period | 4,722 | 16,508 | (1,657 | ) | 6,975 | 43,267 | |||||
Adjustments to reconcile net | |||||||||||
income to net cash provided by | |||||||||||
operating activities | |||||||||||
(Appendix A) | (72,969 | ) | (14,516 | ) | (36,880 | ) | (14,491 | ) | (37,613 | ) | |
Net cash provided by (used in) | |||||||||||
operating activities | (68,247 | ) | 1,992 | (38,537 | ) | (7,516 | ) | 5,654 | |||
Cash flows - investing activities | |||||||||||
Withdrawal of long-term bank | |||||||||||
deposits | - | - | - | - | 73,648 | ||||||
Acquisition of fixed assets | (11,189 | ) | (16,946 | ) | (3,760 | ) | (10,796 | ) | (44,634 | ) | |
Proceeds from sale of fixed assets | - | 32 | - | 32 | 293 | ||||||
Net cash provided by (used in) | |||||||||||
investing activities | (11,189 | ) | (16,914 | ) | (3,760 | ) | (10,764 | ) | 29,307 | ||
Cash flows - financing activities | |||||||||||
Dividend paid | - | (43,619 | ) | - | (43,619 | ) | (43,619 | ) | |||
Long-term loans received | - | 8,933 | - | 5,877 | - | ||||||
Repayment of long-term loans | (20,714 | ) | (8,501 | ) | - | (5,445 | ) | (94,437 | ) | ||
Short-term bank credit | 76,459 | - | 34,662 | - | 21,475 | ||||||
Net cash provided by (used in) | |||||||||||
financing activities | 55,745 | (43,187 | ) | 34,662 | (43,187 | ) | (116,581 | ) | |||
Translation adjustments of cash | |||||||||||
and cash equivalents of | |||||||||||
foreign held autonomous | |||||||||||
Subsidiary | (1,534 | ) | (299 | ) | (2,074 | ) | (2,481 | ) | (193 | ) | |
Decrease in cash and | |||||||||||
cash equivalents | (25,225 | ) | (58,408 | ) | (9,709 | ) | (63,948 | ) | (81,813 | ) | |
Cash and cash equivalents - | |||||||||||
beginning of period | 35,551 | 117,364 | 20,035 | 122,904 | 117,364 | ||||||
Cash and cash equivalents - | |||||||||||
end of period | 10,326 | 58,956 | 10,326 | 58,956 | 35,551 | ||||||
The accompanying notes are an integral part of the condensed interim consolidated financial statements.
6
Six months ended June 30, |
Three months ended June 30, |
Year ended December 31, |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
2 0 0 6 |
2 0 0 5 |
2 0 0 6 |
2 0 0 5 |
2 0 0 5 |
|||||||
(Unaudited) |
|||||||||||
A. Adjustments to reconcile net income to net cash | |||||||||||
provided by operating activities | |||||||||||
Income and expenses not | |||||||||||
involving cash flows: | |||||||||||
Minority interest in earnings of | |||||||||||
Subsidiary | (6,214 | ) | 240 | (7,094 | ) | (441 | ) | 4,425 | |||
Depreciation and amortization | 11,440 | 12,374 | 5,315 | 6,265 | 25,162 | ||||||
Deferred taxes, net | (4,842 | ) | (2,760 | ) | (1,719 | ) | (261 | ) | (12,740 | ) | |
Loss (Gain) from sale of fixed assets | 32 | (32 | ) | 191 | (32 | ) | (293 | ) | |||
Effect of exchange rate | |||||||||||
differences, net | 9,067 | (779 | ) | 9,204 | (850 | ) | 19 | ||||
Changes in assets and Liabilities: | |||||||||||
Increase in trade receivables | (52,260 | ) | (8,493 | ) | (28,727 | ) | (2,450 | ) | (41,401 | ) | |
Decrease (increase) in other | |||||||||||
receivables | 10,543 | 1,603 | 9,912 | 2,027 | (18,974 | ) | |||||
Decrease (increase) in inventories | (46,441 | ) | 16,125 | (20,705 | ) | (2,286 | ) | (2,357 | ) | ||
Increase (decrease) in trade | |||||||||||
payables | (5,728 | ) | (30,346 | ) | (2,878 | ) | (11,464 | ) | 6,167 | ||
Net change in balances with | |||||||||||
related parties | 5,087 | (6,589 | ) | 7,146 | (4,674 | ) | (10,515 | ) | |||
Increase (decrease) in other | |||||||||||
payables and accrued expenses | 6,347 | 4,141 | (7,525 | ) | (325 | ) | 12,894 | ||||
(72,969 | ) | (14,516 | ) | (36,880 | ) | (14,491 | ) | (37,613 | ) | ||
B. Non-cash activities | |||||||||||
Acquisition of fixed assets on credit | 11,267 | 9,263 | 3,126 | 6,267 | 37,617 | ||||||
The accompanying notes are an integral part of the condensed interim consolidated financial statements.
7
NOTE 1 | BASIS OF PRESENTATION |
The unaudited condensed interim consolidated financial statements as of June 30, 2006 and for the six and 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, 2005 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 June 30, 2006 and for the interim periods presented. The results of operations for the interim periods are not necessarily indicative of the results to be expected on a full-year basis. |
NOTE 2 | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
A. | General |
(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, 2005 and for the year then ended, except for the initial application of Accounting Standard No. 21, Earnings Per Share, Accounting Standard No. 22, Financial Instruments: Disclosure and Presentation and Accounting Standard No. 25, Revenues. The effect of initially applying these standards on the Companys financial position and results of operations is not material. |
(2) | For the effect of initial application of Accounting Standard No. 20 (Revised) Accounting Treatment for Goodwill and Other Intangibles upon the Acquisition of an Investee , see 2 B below. |
(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 Paragraph D of the Israeli Securities Regulations (Periodic and Immediate Reports), 1970. |
B. | Application of Standard No. 20 (Revised) Accounting Treatment for Goodwill and Other Intangibles upon the Acquisition of an Investee |
In March 2006, the Israeli Accounting Standards Board (the Board) published Standard No. 20 (revised) Accounting Treatment for Goodwill and Other Intangibles upon the Acquisition of an Investee, which applies to financial statements for periods commencing January 1, 2006 (the Effective Date) or thereafter. |
According to the Standard, the excess of acquisition cost of an investment in an investee over the holding companys share in the fair value of the investees identifiable assets, including intangibles, net of the fair value of identifiable liabilities (after tax allocation) at acquisition date, constitutes goodwill. Intangible asset will be recognized only if it satisfies the criteria established in this Standard. |
8
NOTE 2 | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.) |
B. | Application of Standard No. 20 (Revised) Accounting Treatment of Goodwill and Other Intangibles upon the Acquisition of an Investee(cont.) |
Goodwill acquired in a business combination shall not be amortized but rather will be examined for impairment annually, or more frequently if events or changes in circumstances indicate that it might be impaired. |
The Standard distinguishes between intangible assets, with finite defined useful lives and those with indefinite useful lives, stating that the former should be amortized while the latter should not, but rather examined for impairment annually, or more frequently if events or changes in circumstances indicate that it might be impaired. |
Comparative figures for periods ended prior to the Effective Date should not be restated and goodwill presented in the balance sheet as of December 31, 2005 will no longer be amortized, including goodwill presented in the investment account of an affiliate. |
As a result of the initial application of this Standard the Company ceased amortizing the goodwill associated with its investment in KCTR, the net balance of which as of January 1, 2006 is NIS 24,737 thousand. The amortization of goodwill recorded in the year ended December 31, 2005 and in the six and three months ended June 30, 2005 is NIS 2,850 thousands and NIS 1,390 thousands and 697 thousands, respectively. |
C. | During the reporting period, the representative exchange rate of the US Dollar vis-à-vis the NIS and the exchange rate of the Turkish Lira vis-à-vis the NIS decreased by 3.54% and 17.2% respectively, while the Israeli Consumer Price Index increased by 1.55%. |
NOTE 3 | SUPPLEMENTAL DATA |
1. | During the three month period ended June 30, 2006 the Turkish Lira suffered from a devaluation of 19% in relation to the NIS. For the three month period ended June 30, 2006, the financial statements include financial expenses in the amount of NIS 5,330 thousand relating to loans that are linked to the U.S dollar In addition, a capital reserve from translation adjustments relating to a foreign held autonomous subsidiary was created in the amount of NIS 23,440 thousand. |
As
of June 30, 2006 the Turkish subsidiary has converted its loan linkage term basis from the
U.S dollar to the Turkish Lira. As of the approval date of the financial statements the management is unable to fully estimate future potential impact of the said devaluation on its future results of operations due to increased production costs partially offset by the expected adjustment of the selling price in Turkey. |
2. | During the second quarter of 2006 the corporate tax in Turkey was reduced from 30% to 20% and the withholding tax on dividends paid to foreign investors was cancelled. The change is the corporate tax resulted in additional tax expenses in the amount of NIS 10.6 millions which reflected the impact on the deferred tax assets. |
3. | Following a tax assessment of the companys tax return, performed by the tax authorities in Israel with respect of tax-years 2003 and 2002 the company recorded additional provision for tax expenses, in the amount of NIS 4.2 millions for the six month period ended June 30, 2006 which according to management assessment, reflects the expected increase in the tax expenses in respect of prior years. |
9
NOTE 4 | SUBSEQUENT EVENTS |
1. | On July 11, 2006 the Israeli Tax Authorities approved the Companys request for its merger with some of its subsidiaries in Israel. The approval is contingent upon a number of conditions which the Company must fulfill within 60 days in accordance with the terms set by the Israeli Tax Authority. With the fulfillment of all the requested terms the Company will issue shares to the minority shareholders of the subsidiary in exchange to shares of the subsidiary that will be merged with the Company. |
2. | Due to the recent security situation in northern Israel, in July the Company has partially stopped its manufacturing activity in its Naharia Plant. The Company is examining the effect of this partial disruption on its results of operations and currently is unable to fully estimate the effect on its result of operations. However the Company expects to be compensated by the Israeli authorities with respect to the disruption mentioned above, the Company is unable to estimate the compensation that will be received from the authorities. |
10