-
Second Quarter Revenue Up 17.9% to a Record of $89.0 million
-
Net Income Attributable to Controlling Interest Up 68.7% to $19.7
million
-
EPS of $0.56; Adjusted EPS of $0.53
MP MENASHE, Israel--(BUSINESS WIRE)--
Caesarstone Sdot-Yam Ltd. (NASDAQ:CSTE), a manufacturer of high quality
engineered quartz surfaces, today reported financial results for its
second quarter ended June 30, 2013.
Revenues in the second quarter of 2013 increased by 17.9% to a record
$89.0 million compared to $75.4 million in the same quarter of the prior
year. Growth in revenues was primarily driven by continued increases in
sales in the United States and Canada, up 33.6% and 35.3%, respectively,
compared to the same period in the prior year. On a constant currency
basis, second quarter revenue growth was 17.7% compared to the same
period last year.
Yosef Shiran, Chief Executive Officer, commented, "We are pleased to
report another record quarter for sales and profitability, particularly
in our fast-growing North American markets where quartz is increasingly
embraced. This includes our Super-Natural design which has demonstrated
rapid, global success. We continue to look forward to completing
capacity expansion projects both in Israel and the United States to
reinforce our growth capability, maintain our leadership position and
create growth and value for both our customers and our shareholders."
Gross margin in the second quarter was 49.8% and included a $3.5 million
one-time positive impact associated with a change in estimate for the
value of inventory following the implementation of the Company's new ERP
system in April of 2013. Excluding this benefit, adjusted gross margin
in the second quarter was 45.9%, an improvement of 290 basis points
compared to 43.0% in the same period in the prior year. This
year-over-year improvement resulted from benefits of scale, higher
margins associated with new products and favorable changes in the
regional mix of revenues.
Operating expenses in the second quarter were $22.1 million, including
$1.4 million of non-recurring expense associated with the Company's
recent secondary offering. Excluding this cost, adjusted operating
expenses were $20.6 million, or 23.2% of revenues. This compares to the
prior year's second quarter level of $19.6 million, or 25.9% of
revenues, which is adjusted to exclude a $1.0 million credit associated
with the reversal of a litigation reserve.
Operating income in the second quarter was $22.2 million on a GAAP basis
compared to GAAP operating income of $13.9 million in the second quarter
of 2012.
Adjusted EBITDA, which excludes share-based compensation, the excess
cost of acquired inventory and other non-recurring costs mentioned
above, increased by 36.9% to $24.6 million in the second quarter, a
margin of 27.7%. This compares to adjusted EBITDA of $18.0 million, a
margin of 23.8% in the second quarter of the prior year.
Finance income in the second quarter was $0.4 million, the same as in
the prior year's second quarter.
The Company reported GAAP net income attributable to controlling
interest for the second quarter of 2013 of $19.7 million compared to
$11.7 million in the same quarter in the prior year. Diluted earnings
per share for the second quarter were $0.56 on 35.1 million shares
compared to $0.34 per diluted ordinary share on 34.4 million shares in
the prior year's second quarter.
Adjusted net income attributable to controlling interest for the second
quarter was $18.6 million, an increase of 55.2%, compared to $12.0
million in the same quarter in the prior year. Adjusted earnings per
diluted share for this year's second quarter were $0.53 compared to
$0.35 per diluted share in the prior year period.
The Company's balance sheet as of June 30, 2013 remained solid with cash
and bank deposits of $79.6 million. Net cash grew by $11.3 million from
December 31, 2012 and was $61.1 million as of June 30, 2013. The Company
continues to believe its cash position and expected cash flows will be
sufficient to fund its need for capital expenditures and working capital
for the foreseeable future.
The Company noted that it had revised the capital expenditure forecast
for its planned US production facility to $100 million from $75 million
to reflect capability enhancements and greater efficiency.
Guidance
The Company today issued updated guidance to reflect its strong
financial performance in the first half. The Company is reiterating its
prior guidance for 2013 revenue in the range of $330 million to $340
million and is increasing its guidance for 2013 adjusted EBITDA to a new
range of $82 million to $85 million.
The Company noted that the increase from its prior adjusted EBITDA
expectation of $76 million to $80 million and its revenue reiteration
assume a negative currency impact due to the continuation of current
exchange rates in the second half of the year. The company commented
that sequential growth is limited by capacity until year-end.
Conference Call Details
Yosef Shiran, the Company's Chief Executive Officer, and Yair Averbuch,
the Company's Chief Financial Officer, will host a conference call
today, August 7, 2013, at 8:30 a.m. ET to discuss the results of the
second quarter ended June 30, 2013, followed by a question and answer
session for the investment community. A live webcast of the call can be
accessed at ir.caesarstone.com.
To access the call, dial toll-free 1-888-430-8694 or +1-719-325-2315
(international). Israeli participants can dial in at 1-80-924-5906. The
pass code is 9272857.
To listen to a telephonic replay of the conference call, dial toll-free
1-877-870-5176 or +1-858-384-5517 (international) and enter pass code
9272857. The replay will be available beginning at 11:30 a.m. ET on
August 7, 2013 and will last through 11:59 PM ETAugust 21, 2013.
About Caesarstone
Caesarstone manufactures high quality engineered quartz surfaces, which
are used in both residential and commercial buildings as countertops,
vanities, wall cladding, floors and other interior surfaces. The wide
variety of colors, styles, designs and textures of Caesarstone®
products, along with Caesarstone's inherent characteristics such as
hardness, non-porous, scratch and stain resistance and durability,
provide consumers with excellent surfaces for their internal spaces
which are highly competitive to granite, manufactured solid surfaces and
laminate, as well as to other engineered quartz surfaces. Caesarstone's
four collections of products — Classico, Supremo, Motivo and Concetto —
are available in over 40 countries around the world. For more
information about the Company, please visit our website www.caesarstone.com.
(CSTE-E)
Non-GAAP Financial Measures
The non-GAAP measures presented by the Company should be considered in
addition to, and not as a substitute for, comparable GAAP measures. A
reconciliation of GAAP net income attributable to controlling interest
to adjusted net income attributable to controlling interest and net
income to Adjusted EBITDA. The Company provides these non-GAAP financial
measures because it believes that they present a better measure of the
Company's core business and management uses the non-GAAP measures
internally to evaluate the Company's ongoing performance. Accordingly,
the Company believes that they are useful to investors in enhancing an
understanding of the Company's operating performance.
Forward-Looking Statements
Information provided in this press release may contain statements
relating to current expectations, estimates, forecasts and projections
about future events that are "forward-looking statements" as defined in
the Private Securities Litigation Reform Act of 1995. These
forward-looking statements generally relate to the Company's plans,
objectives and expectations for future operations, including its
projected results of operations and the expected timing of expanding its
manufacturing facilities. These forward-looking statements are based
upon management's current estimates and projections of future results or
trends. Actual results may differ materially from those projected as a
result of certain risks and uncertainties. These factors include, but
are not limited to: the strength of the home renovation and construction
sectors; economic conditions within any of our key existing markets;
actions by our competitors; changes in raw material prices, particularly
polymer resins and pigments; unpredictability of seasonal fluctuations
in revenues; the outcome of silicosis claims and the claim by our former
quartz processor; fluctuations in currency exchange rates; delays in
manufacturing if our suppliers are unable to supply raw materials; cost
overruns or changes implemented in the course of constructing our new
production facility; and other factors discussed under the heading "Risk
Factors" in the final prospectus for our initial public offering and
other documents filed with the Securities and Exchange Commission. These
forward-looking statements are made only as of the date hereof, and the
Company undertakes no obligation to update or revise the forward-looking
statements, whether as a result of new information, future events or
otherwise.
|
|
|
|
|
|
|
|
|
|
|
Caesarstone Sdot-Yam Ltd. and its subsidiaries
|
|
Consolidated balance sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
|
June 30,
|
|
|
|
December 31,
|
|
U.S. dollars in thousands
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
30,858
|
|
|
|
$
|
29,033
|
|
Short-term bank deposits
|
|
|
|
|
48,700
|
|
|
|
|
43,700
|
|
Trade receivables
|
|
|
|
|
51,289
|
|
|
|
|
44,066
|
|
Other accounts receivable and prepaid expenses
|
|
|
|
|
22,999
|
|
|
|
|
16,238
|
|
Inventories
|
|
|
|
|
53,300
|
|
|
|
|
50,550
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
207,146
|
|
|
|
|
183,587
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM ASSETS:
|
|
|
|
|
|
|
|
|
|
Severance pay fund
|
|
|
|
|
3,649
|
|
|
|
|
3,424
|
|
Long-term deposits and prepayments
|
|
|
|
|
1,517
|
|
|
|
|
1,198
|
|
|
|
|
|
|
|
|
|
|
|
Total long-term assets
|
|
|
|
|
5,166
|
|
|
|
|
4,622
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT, NET
|
|
|
|
|
85,942
|
|
|
|
|
72,987
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
15,052
|
|
|
|
|
16,898
|
|
|
|
|
|
|
|
|
|
|
|
GOODWILL
|
|
|
|
|
40,410
|
|
|
|
|
42,955
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
|
353,716
|
|
|
|
$
|
321,049
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term bank credit
|
|
|
|
$
|
6,249
|
|
|
|
$
|
5,248
|
|
Current maturities of long-term loans
|
|
|
|
|
75
|
|
|
|
|
5,500
|
|
Trade payables
|
|
|
|
|
42,429
|
|
|
|
|
36,925
|
|
Account payables to related parties
|
|
|
|
|
2,623
|
|
|
|
|
2,888
|
|
Accrued expenses and other liabilities
|
|
|
|
|
18,155
|
|
|
|
|
15,314
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
69,531
|
|
|
|
|
65,875
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term loan and a financing leaseback from related party
|
|
|
|
|
12,184
|
|
|
|
|
12,188
|
|
Accrued severance pay
|
|
|
|
|
4,287
|
|
|
|
|
3,989
|
|
Long-term warranty provision
|
|
|
|
|
1,641
|
|
|
|
|
1,599
|
|
Deferred tax liabilities, net
|
|
|
|
|
5,813
|
|
|
|
|
6,375
|
|
|
|
|
|
|
|
|
|
|
|
Total long-term liabilities
|
|
|
|
|
23,925
|
|
|
|
|
24,151
|
|
|
|
|
|
|
|
|
|
|
|
REDEEMABLE NON-CONTROLLING INTEREST
|
|
|
|
|
7,370
|
|
|
|
|
7,106
|
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY:
|
|
|
|
|
|
|
|
|
|
Share capital -
|
|
|
|
|
|
|
|
|
|
Ordinary shares
|
|
|
|
|
363
|
|
|
|
|
360
|
|
Additional paid-in capital
|
|
|
|
|
137,744
|
|
|
|
|
135,437
|
|
Accumulated other comprehensive income
|
|
|
|
|
4,944
|
|
|
|
|
8,517
|
|
Retained earnings
|
|
|
|
|
109,839
|
|
|
|
|
79,603
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
|
|
252,890
|
|
|
|
|
223,917
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
|
|
$
|
353,716
|
|
|
|
$
|
321,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Caesarstone Sdot-Yam Ltd. and its subsidiaries
|
|
Consolidated statements of income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
|
Six months ended June 30,
|
|
U.S. dollars in thousands (except per share data)
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
$
|
88,977
|
|
|
|
|
$
|
75,440
|
|
|
|
|
$
|
165,421
|
|
|
|
|
$
|
142,786
|
|
|
Cost of revenues
|
|
|
|
|
44,657
|
|
|
|
|
|
42,976
|
|
|
|
|
|
86,884
|
|
|
|
|
|
82,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
44,320
|
|
|
|
|
|
32,464
|
|
|
|
|
|
78,537
|
|
|
|
|
|
60,615
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development, net
|
|
|
|
|
553
|
|
|
|
|
|
572
|
|
|
|
|
|
1,026
|
|
|
|
|
|
1,309
|
|
|
Marketing and selling
|
|
|
|
|
12,996
|
|
|
|
|
|
11,688
|
|
|
|
|
|
25,470
|
|
|
|
|
|
23,582
|
|
|
General and administrative
|
|
|
|
|
8,529
|
|
|
|
|
|
6,298
|
|
|
|
|
|
16,728
|
|
|
|
|
|
14,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
|
|
22,078
|
|
|
|
|
|
18,558
|
|
|
|
|
|
43,224
|
|
|
|
|
|
39,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
22,242
|
|
|
|
|
|
13,906
|
|
|
|
|
|
35,313
|
|
|
|
|
|
21,067
|
|
|
Finance expenses (income), net
|
|
|
|
|
(404
|
)
|
|
|
|
|
(443
|
)
|
|
|
|
|
(215
|
)
|
|
|
|
|
1,012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes on income
|
|
|
|
|
22,646
|
|
|
|
|
|
14,349
|
|
|
|
|
|
35,528
|
|
|
|
|
|
20,055
|
|
|
Taxes on income
|
|
|
|
|
2,481
|
|
|
|
|
|
2,577
|
|
|
|
|
|
4,653
|
|
|
|
|
|
3,332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
20,165
|
|
|
|
|
|
11,772
|
|
|
|
|
|
30,875
|
|
|
|
|
|
16,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to non-controlling interest
|
|
|
|
|
(447
|
)
|
|
|
|
|
(82
|
)
|
|
|
|
|
(639
|
)
|
|
|
|
|
(211
|
)
|
|
Net income attributable to controlling interest
|
|
|
|
$
|
19,718
|
|
|
|
|
$
|
11,690
|
|
|
|
|
$
|
30,236
|
|
|
|
|
$
|
16,512
|
|
|
Diluted net income per share of ordinary shares
|
|
|
|
$
|
0.56
|
|
|
|
|
$
|
0.34
|
|
|
|
|
$
|
0.86
|
|
|
|
|
$
|
0.53
|
|
|
Weighted average number of ordinary shares used in computing basic
income per share
|
|
|
|
|
34,600,249
|
|
|
|
|
|
34,365,250
|
|
|
|
|
|
34,596,889
|
|
|
|
|
|
30,918,151
|
|
|
Weighted average number of ordinary shares used in computing diluted
income per share
|
|
|
|
|
35,139,901
|
|
|
|
|
|
34,376,537
|
|
|
|
|
|
35,061,710
|
|
|
|
|
|
30,928,511
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Caesarstone Sdot-Yam Ltd. and its subsidiaries
|
|
Consolidated statements of cash flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
U.S. dollars in thousands
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
30,875
|
|
|
|
|
$
|
16,723
|
|
|
Adjustments required to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
7,297
|
|
|
|
|
|
7,327
|
|
|
Share-based compensation expense
|
|
|
|
|
1,500
|
|
|
|
|
|
2,039
|
|
|
Decrease in share-based payment
|
|
|
|
|
-
|
|
|
|
|
|
(1,402
|
)
|
|
Accrued severance pay, net
|
|
|
|
|
75
|
|
|
|
|
|
42
|
|
|
Changes in deferred tax, net
|
|
|
|
|
240
|
|
|
|
|
|
(911
|
)
|
|
Capital gains
|
|
|
|
|
(16
|
)
|
|
|
|
|
-
|
|
|
Foreign currency translation gains
|
|
|
|
|
(132
|
)
|
|
|
|
|
293
|
|
|
Increase in trade receivables
|
|
|
|
|
(7,223
|
)
|
|
|
|
|
(9,818
|
)
|
|
Increase in other accounts receivable and prepaid expenses
|
|
|
|
|
(7,563
|
)
|
|
|
|
|
(3,197
|
)
|
|
Increase in inventories
|
|
|
|
|
(2,750
|
)
|
|
|
|
|
(1,958
|
)
|
|
Decrease in trade payables
|
|
|
|
|
(2,705
|
)
|
|
|
|
|
(128
|
)
|
|
Increase in warranty provision
|
|
|
|
|
76
|
|
|
|
|
|
34
|
|
|
Increase (decrease) in accrued expenses and other liabilities
including related parties
|
|
|
|
|
3,877
|
|
|
|
|
|
(7,002
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
|
23,551
|
|
|
|
|
|
2,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in short-term deposits
|
|
|
|
|
(5,000
|
)
|
|
|
|
|
-
|
|
|
Purchase of property, plant and equipment
|
|
|
|
|
(10,275
|
)
|
|
|
|
|
(5,863
|
)
|
|
Acquisition of U.S. Quartz Products, Inc. |
|
|
|
|
-
|
|
|
|
|
|
(6,500
|
)
|
|
Acquisition of the business of Prema Asia Marketing PTE Ltd. |
|
|
|
|
-
|
|
|
|
|
|
(150
|
)
|
|
Decrease (increase) in long term deposits
|
|
|
|
|
(319
|
)
|
|
|
|
|
49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,594
|
)
|
|
|
|
|
(12,464
|
)
|
|
Net cash used in investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend paid
|
|
|
|
|
-
|
|
|
|
|
|
(27,182
|
)
|
|
Receipt from issuance of ordinary shares, net
|
|
|
|
|
-
|
|
|
|
|
|
75,469
|
|
|
Repayment of long-term loans
|
|
|
|
|
(5,297
|
)
|
|
|
|
|
(6,802
|
)
|
|
Short-term bank credit and loans, net
|
|
|
|
|
1,001
|
|
|
|
|
|
(720
|
)
|
|
Repayment of a financing leaseback related to Bar-Lev transaction
|
|
|
|
|
(566
|
)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
|
|
(4,862
|
)
|
|
|
|
|
40,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate differences on cash and cash equivalents
|
|
|
|
|
(1,270
|
)
|
|
|
|
|
(2,701
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents
|
|
|
|
|
1,825
|
|
|
|
|
|
27,642
|
|
|
Cash and cash equivalents at beginning of year
|
|
|
|
|
29,033
|
|
|
|
|
|
11,950
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
|
|
|
30,858
|
|
|
|
|
|
39,592
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
non - cash investing and financing
activities:
|
|
|
|
|
|
|
|
|
|
Purchase of fixed assets with credit from suppliers
|
|
|
|
|
8,246
|
|
|
|
|
|
1,731
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Caesarstone Sdot-Yam Ltd. and its subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
|
Six months ended June 30,
|
|
U.S. dollars in thousands
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
20,165
|
|
|
|
|
$
|
11,772
|
|
|
|
|
$
|
30,875
|
|
|
|
|
$
|
16,723
|
|
|
Finance expenses (income), net
|
|
|
|
|
(404
|
)
|
|
|
|
|
(443
|
)
|
|
|
|
|
(215
|
)
|
|
|
|
|
1,012
|
|
|
Taxes on income
|
|
|
|
|
2,481
|
|
|
|
|
|
2,577
|
|
|
|
|
|
4,653
|
|
|
|
|
|
3,332
|
|
|
Depreciation and amortization
|
|
|
|
|
3,684
|
|
|
|
|
|
3,738
|
|
|
|
|
|
7,297
|
|
|
|
|
|
7,327
|
|
|
Excess cost of acquired inventory (a)
|
|
|
|
|
72
|
|
|
|
|
|
200
|
|
|
|
|
|
142
|
|
|
|
|
|
669
|
|
|
Share-based compensation expense (b)
|
|
|
|
|
611
|
|
|
|
|
|
1,144
|
|
|
|
|
|
1,500
|
|
|
|
|
|
1,387
|
|
|
Inventory - change of estimate (c)
|
|
|
|
|
(3,458
|
)
|
|
|
|
|
-
|
|
|
|
|
|
(3,458
|
)
|
|
|
|
|
-
|
|
|
Follow-on expenses (d)
|
|
|
|
|
1,470
|
|
|
|
|
|
-
|
|
|
|
|
|
1,470
|
|
|
|
|
|
-
|
|
|
IPO bonus (e)
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
1,970
|
|
|
Caesarstone USA contingent consideration adjustment (f)
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
255
|
|
|
Litigation credit (g)
|
|
|
|
|
-
|
|
|
|
|
|
(1,001
|
)
|
|
|
|
|
-
|
|
|
|
|
|
(1,001
|
)
|
|
Adjusted EBITDA
|
|
|
|
$
|
24,621
|
|
|
|
|
$
|
17,987
|
|
|
|
|
$
|
42,264
|
|
|
|
|
$
|
31,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Consists of charges to cost of goods sold for the difference
between the higher carrying cost of the inventory of two of the
company's subsidiaries, Caesarstone USA's inventory at the time of
its acquisition and Caesarstone Australia Pty Limited's inventory
that was purchased from its distributor, and the standard cost of
the Company's inventory, which adversely impacts the company's
gross margins until such inventory is sold. The majority of the
inventory purchased from the Australian distributor was sold in
2012.
|
|
|
|
|
|
(b)
|
|
In 2012, share-based compensation consists primarily of expenses
related to the stock options granted to employees of the Company,
as well as changes in the value of share-based rights granted to
the Company's Chief Executive Officer in January 2009. In 2013,
share-based compensation consists of expenses related to the stock
options granted to employees of the Company.
|
|
|
|
|
|
(c)
|
|
Relates to a change in estimate for the value of inventory following
the implementation of the Company's new ERP system in April 2013.
|
|
|
|
|
|
(d)
|
|
Consists of direct expenses related to a follow on-offering that
closed in April 2013, including a bonus declared by Tene to
certain employees of the Company that under US GAAP the Company is
required to expense against paid-in capital.
|
|
|
|
|
|
(e)
|
|
Consists of the payment of $1.72 million to certain employees of
the Company and $0.25 million to the Company's Chairman for their
contribution to the completion of the Company's initial public
offering, or IPO.
|
|
|
|
|
|
(f)
|
|
Relates to the change in fair value of the contingent
consideration that was part of the consideration transferred in
connection with the acquisition of Caesarstone USA.
|
|
|
|
|
|
(g)
|
|
Since mid-2010, the Company has been engaged in litigation with
the former CEO of Caesarstone Australia ("CSA"), which included,
among other things, his claim seeking an order requiring the
Company to purchase his shares in CSA in accordance with his
agreement with the Company and CSA or at a fair and reasonable
price. In May 2012, the Company entered into a settlement
agreement with the former CEO of CSA pursuant to which he
transferred the ownership in any shares in CSA he received in
connection with his employment with CSA. The Company made no
payment in consideration for such transfer or any other payment in
favor of the former CEO. As a result of this settlement, the
Company has reversed the liability connected to this litigation
and the adjustment is presented net of the related litigation
expenses incurred for the settlement process.
|
|
|
|
|
|
|
|
|
|
|
|
Caesarstone Sdot-Yam Ltd. and its subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
|
Six months ended June 30,
|
|
U.S. dollars in thousands
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income attributable to controlling interest
to adjusted net income attributable to controlling interest:
|
|
|
|
|
|
Net income attributable to controlling interest
|
|
|
|
$
|
19,718
|
|
|
|
|
$
|
11,690
|
|
|
|
|
$
|
30,236
|
|
|
|
|
$
|
16,512
|
|
|
Excess cost of acquired inventory (a)
|
|
|
|
|
72
|
|
|
|
|
|
200
|
|
|
|
|
|
142
|
|
|
|
|
|
669
|
|
|
Share-based compensation expense (b)
|
|
|
|
|
611
|
|
|
|
|
|
1,144
|
|
|
|
|
|
1,500
|
|
|
|
|
|
1,387
|
|
|
IPO bonus (c)
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
1,970
|
|
|
Caesarstone USA contingent consideration adjustment (d)
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
255
|
|
|
Inventory - change of estimate (e)
|
|
|
|
|
(3,458
|
)
|
|
|
|
|
-
|
|
|
|
|
|
(3,458
|
)
|
|
|
|
|
-
|
|
|
Follow-on expenses (f)
|
|
|
|
|
1,470
|
|
|
|
|
|
-
|
|
|
|
|
|
1,470
|
|
|
|
|
|
-
|
|
|
Litigation credit (g)
|
|
|
|
|
-
|
|
|
|
|
|
(1,001
|
)
|
|
|
|
|
-
|
|
|
|
|
|
(1,001
|
)
|
|
Total adjustments before tax
|
|
|
|
|
(1,305
|
)
|
|
|
|
|
343
|
|
|
|
|
|
(346
|
)
|
|
|
|
|
3,280
|
|
|
Less tax on above adjustments (h)
|
|
|
|
|
(207
|
)
|
|
|
|
|
37
|
|
|
|
|
|
(45
|
)
|
|
|
|
|
357
|
|
|
Total adjustments after tax
|
|
|
|
|
(1,098
|
)
|
|
|
|
|
305
|
|
|
|
|
|
(301
|
)
|
|
|
|
|
2,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income attributable to controlling interest
|
|
|
|
$
|
18,620
|
|
|
|
|
$
|
11,996
|
|
|
|
|
$
|
29,935
|
|
|
|
|
$
|
19,435
|
|
|
Adjusted diluted EPS
|
|
|
|
|
0.53
|
|
|
|
|
|
0.35
|
|
|
|
|
|
0.85
|
|
|
|
|
|
0.63
|
|
|
(a)
|
|
Consists of charges to cost of goods sold for the difference
between the higher carrying cost of the inventory of two of the
company's subsidiaries, Caesarstone USA's inventory at the time of
its acquisition and Caesarstone Australia Pty Limited's inventory
that was purchased from its distributor, and the standard cost of
the Company's inventory, which adversely impacts the company's
gross margins until such inventory is sold. The majority of the
inventory purchased from the Australian distributor was sold in
2012.
|
|
|
|
|
|
(b)
|
|
In 2012, share-based compensation consists primarily of expenses
related to the stock options granted to employees of the Company,
as well as changes in the value of share-based rights granted to
the Company's Chief Executive Officer in January 2009. In 2013,
share-based compensation consists of expenses related to the stock
options granted to employees of the Company.
|
|
|
|
|
|
(c)
|
|
Consists of the payment of $1.72 million to certain employees of
the Company and $0.25 million to the Company's Chairman for their
contribution to the completion of the Company's IPO.
|
|
|
|
|
|
(d)
|
|
Relates to the change in fair value of the contingent
consideration that was part of the consideration transferred in
connection with the acquisition of Caesarstone USA.
|
|
|
|
|
|
(e)
|
|
Relates to a change in estimate for the value of inventory following
the implementation of the Company's new ERP system in April 2013.
|
|
|
|
|
|
(f)
|
|
Consists of direct expenses related to a follow on-offering that
closed in April 2013, including a bonus declared by Tene to
certain employees of the Company that under US GAAP the Company is
required to expense against paid-in capital.
|
|
|
|
|
|
(g)
|
|
Since mid-2010, the Company has been engaged in litigation with
the former CEO of Caesarstone Australia ("CSA"), which included,
among other things, his claim seeking an order requiring the
Company to purchase his shares in CSA in accordance with his
agreement with the Company and CSA or at a fair and reasonable
price. In May 2012, the Company entered into a settlement
agreement with the former CEO of CSA pursuant to which he
transferred the ownership in any shares in CSA he received in
connection with his employment with CSA. The Company made no
payment in consideration for such transfer or any other payment in
favor of the former CEO. As a result of this settlement, the
Company has reversed the liability connected to this litigation
and the adjustment is presented net of the related litigation
expenses incurred for the settlement process.
|
|
|
|
|
|
(h)
|
|
The tax adjustments for the three and six months ended June 30,
2012 were based on the effective tax rate for 2011. The tax
adjustments for the three and six months ended June 30, 2013, were
based on the effective tax rate for the six months ended June 30,
2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Caesarstone Sdot-Yam Ltd. and its subsidiaries
|
|
Geographic breakdown of revenues by region
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
|
Six months ended June 30,
|
|
U.S. dollars in thousands
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
USA |
|
|
|
|
30,890
|
|
|
|
|
23,119
|
|
|
|
|
54,596
|
|
|
|
|
41,893
|
|
Australia |
|
|
|
|
23,612
|
|
|
|
|
21,670
|
|
|
|
|
42,995
|
|
|
|
|
40,701
|
|
Canada |
|
|
|
|
13,129
|
|
|
|
|
9,707
|
|
|
|
|
23,844
|
|
|
|
|
18,504
|
|
Israel |
|
|
|
|
9,978
|
|
|
|
|
8,735
|
|
|
|
|
20,531
|
|
|
|
|
18,000
|
|
Europe |
|
|
|
|
4,497
|
|
|
|
|
5,445
|
|
|
|
|
10,389
|
|
|
|
|
11,170
|
|
Rest of World
|
|
|
|
|
6,871
|
|
|
|
|
6,764
|
|
|
|
|
13,066
|
|
|
|
|
12,518
|
|
|
|
|
|
$
|
88,977
|
|
|
|
$
|
75,440
|
|
|
|
$
|
165,421
|
|
|
|
$
|
142,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

Investor Relations
ICR, Inc.
James Palczynski,
+1-203-682-8229
Senior Managing Director
Source: Caesarstone Sdot-Yam Ltd.
News Provided by Acquire Media