-
Q4 Revenue Up 17.4% to $113.6 million
-
Q4 Net Income Attributable to Controlling Interest Up 20.1%;
Diluted EPS of $0.58
-
FY14 Revenue Up 25.5% to $447.4 million
-
FY14 Net Income Attributable to Controlling Interest Up 23.8%;
Diluted EPS of $2.22
-
Company Issues FY15 Guidance, Expects Continued Growth
MP MENASHE, Israel--(BUSINESS WIRE)--
Caesarstone Sdot-Yam Ltd. (NASDAQ:CSTE), a manufacturer of high quality
engineered quartz surfaces sold under its premium brand, today reported
financial results for its fourth quarter and fiscal year ended December
31, 2014.
Revenues in the fourth quarter of 2014 increased by 17.4% to $113.6
million compared to $96.8 million in the prior year. On a constant
currency basis, fourth quarter revenue growth was 22.7% year-over-year.
Growth was primarily driven by ongoing strong demand in the United
States, the Company's largest market, which rose 43.1% compared to the
same period in the prior year.
Yosef Shiran, Chief Executive Officer, commented, "We are pleased to
report another strong quarter and full year record for both sales and
earnings. We are excited by the continuing global opportunity to build
our brand and grow our business, supported by the commencement of our
new US-based manufacturing operations. We will seek to reinforce our
leadership position, serve increasing global demand, and continue to
create value for our customers, our partners and our shareholders."
Gross margin in the fourth quarter was 43.0%, unchanged compared to the
prior year period. Significant favorable mix associated with our
differentiated product and benefits of scale was offset by negative
exchange rate fluctuations, strong growth from IKEA, which includes
lower-margin fabrication and installation revenues, and, to a lesser
extent, higher quartz prices.
Operating expenses in the fourth quarter were $25.9 million, or 22.8% of
revenues. This compares to the prior year fourth quarter's level of
$21.8 million, or 22.5% of revenues. Operating leverage was offset by
increased general and administrative expenses. The Company noted that in
addition to other items, it began to incur, in the fourth quarter,
general and administrative expenses associated with building
organizational infrastructure in anticipation of commencing
manufacturing at its new facility in the United States.
Operating income in the fourth quarter was $23.0 million, an increase of
16.3% compared to $19.8 million in the fourth quarter of 2013.
Adjusted EBITDA, which excludes share-based compensation expense, the
excess cost of acquired inventory and other non-recurring costs,
increased by 16.1% to $28.1 million in the fourth quarter, a margin of
24.7%. This compares to adjusted EBITDA of $24.2 million, a margin of
25.0% in the fourth quarter of the prior year.
Finance income in the fourth quarter was $0.9 million compared to
finance expense of $0.4 million during the same period in the prior
year. The change was predominantly related to the impact of foreign
exchange rate fluctuations.
The Company reported net income attributable to controlling interest for
the fourth quarter of $20.4 million, compared to $17.0 million in the
same quarter in the prior year. Diluted earnings per share for the
fourth quarter were $0.58 on 35.44 million shares, compared to $0.48 on
35.39 million shares in the prior year. On an adjusted basis, diluted
earnings per share in the fourth quarter were $0.59 compared to $0.49 in
the prior year.
Construction of the Company's U.S. manufacturing facility in Richmond
Hill, Georgia remains on time, and the Company continues to expect its
sixth and seventh lines to begin production in the second quarter and
fourth quarter of 2015, respectively. The Company noted that start-up
costs associated with the first and second lines in its U.S. facility
are expected to be incurred principally in the first and third quarters
whereas revenues from these lines are expected to be generated in
subsequent quarters in each case.
Full-Year Results
Revenues for the full year of 2014 grew by 25.5% to a record level of
$447.4 million as compared to $356.6 million in 2013. On a constant
currency basis, growth was 28.4% year over year. Revenue grew in all
regions except Israel, led by the United States, which grew by 50.4% and
remains the Company's largest market.
Full-year gross margin was 42.4%, a decrease of 310 basis points
compared to the prior-year. The Company noted that this year's margin
includes $0.8 million of non-recurring cost related to an adjustment of
provision for taxable employee fringe benefits and the prior year
included $3.5 million of credit related to a change in the value of
inventory. Excluding these items, a gross margin decline of 190 basis
points year-over-year was driven primarily by the effects of foreign
exchange fluctuations, strong growth from IKEA which includes a
significant portion of lower-margin fabrication and installation revenue
and, to a lesser extent, higher quartz prices.
Operating expenses in 2014 were 21.1% of revenue compared to 24.2% in
the prior year, reflecting the benefits of scale and increased volume.
The operating income margin in 2014 was 21.2%, in line with the prior
year at 21.3%. Excluding the items mentioned above, operating margin
increased 110 basis points, reflecting strong operating expense leverage.
Adjusted EBITDA in 2014 increased by 27.1% to $116.6 million, a margin
of 26.1%, compared to $91.7 million, a margin of 25.7%, in fiscal 2013.
Adjusted net income attributable to controlling interest for the full
year of 2014 increased by 29.0% to $82.5 million, compared to the fiscal
2013 level of $64.0 million. Adjusted diluted earnings per share were
$2.33 in 2014, compared to $1.82 in the prior year.
The Company's balance sheet as of December 31, 2014 remained solid with
cash and bank deposits of $54.3 million, after total capital
expenditures of $86.4 million during 2014 and a $0.57 per ordinary share
dividend paid during the fourth quarter. This compares to $92.2 million
as of December 31, 2013.
Guidance
The Company today issued guidance for the full-year of 2015. Taking into
consideration, among other items, current exchange rates and the
temporary inefficiencies associated with opening its new U.S.
manufacturing facility, it expects its 2015 revenues to be in the range
of $515 million to $525 million, and adjusted EBITDA to be in the range
of $123 million to $129 million.
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, February 11, 2015, at 8:30 a.m. ET to discuss the results of the
fourth quarter and fiscal year ended December 31, 2014, 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 1-888-417-8465 or +1-719-457-2727
(international). Israeli participants can dial in at 1-80-924-5906. The
pass code is 6022869.
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
6022869. The replay will be available beginning at 11:30 a.m. ET on
February 11, 2015 and will last through 11:59 PM ESTFebruary 25, 2015.
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 50 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 are provided in the schedules within this
release. 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 risk factors and
uncertainties 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, including quartz, particularly polymer resins and
pigments; fluctuations in currency exchange rates; 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; 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
|
|
U.S. dollars in thousands
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
Cash and cash equivalents and short-term bank deposits
|
|
|
$
|
54,327
|
|
|
|
$
|
92,248
|
|
Trade receivables, net
|
|
|
|
56,217
|
|
|
|
|
52,304
|
|
Other accounts receivable and prepaid expenses
|
|
|
|
22,729
|
|
|
|
|
22,853
|
|
Inventories
|
|
|
|
80,212
|
|
|
|
|
57,867
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
213,485
|
|
|
|
|
225,272
|
|
|
|
|
|
|
|
|
|
LONG-TERM ASSETS:
|
|
|
|
|
|
|
|
Severance pay fund
|
|
|
|
3,744
|
|
|
|
|
3,973
|
|
Long-term deposits and prepayments
|
|
|
|
759
|
|
|
|
|
1,603
|
|
|
|
|
|
|
|
|
|
Total long-term assets
|
|
|
|
4,503
|
|
|
|
|
5,576
|
|
|
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT, NET
|
|
|
|
172,993
|
|
|
|
|
93,634
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
10,059
|
|
|
|
|
13,372
|
|
|
|
|
|
|
|
|
|
GOODWILL
|
|
|
|
37,960
|
|
|
|
|
39,702
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
439,000
|
|
|
|
$
|
377,556
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term bank credit
|
|
|
$
|
-
|
|
|
|
$
|
5,454
|
|
Short-term loans from related parties
|
|
|
|
2,746
|
|
|
|
|
1,194
|
|
Trade payables
|
|
|
|
59,430
|
|
|
|
|
50,624
|
|
Account payables to related parties
|
|
|
|
1,229
|
|
|
|
|
1,408
|
|
Accrued expenses and other liabilities
|
|
|
|
25,774
|
|
|
|
|
20,890
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
89,179
|
|
|
|
|
79,570
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term loan and financing leaseback from a related party
|
|
|
|
8,993
|
|
|
|
|
12,342
|
|
Accrued severance pay
|
|
|
|
4,217
|
|
|
|
|
4,472
|
|
Other long-term liabilities
|
|
|
|
1,145
|
|
|
|
|
1,704
|
|
Deferred tax liabilities, net
|
|
|
|
4,935
|
|
|
|
|
6,245
|
|
Share-based payment
|
|
|
|
805
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Total long-term liabilities
|
|
|
|
20,095
|
|
|
|
|
24,763
|
|
|
|
|
|
|
|
|
|
REDEEMABLE NON-CONTROLLING INTEREST
|
|
|
|
8,715
|
|
|
|
|
7,624
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY:
|
|
|
|
|
|
|
|
Ordinary shares
|
|
|
|
369
|
|
|
|
|
364
|
|
Additional paid-in capital
|
|
|
|
139,964
|
|
|
|
|
138,757
|
|
Accumulated other comprehensive income
|
|
|
|
(534
|
)
|
|
|
|
3,680
|
|
Retained earnings
|
|
|
|
181,212
|
|
|
|
|
122,798
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
|
321,011
|
|
|
|
|
265,599
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
|
$
|
439,000
|
|
|
|
$
|
377,556
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Caesarstone Sdot-Yam Ltd. and its subsidiaries
|
|
Consolidated statements of income
|
|
|
|
|
Three months ended
|
|
|
Twelve months ended
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
U.S. dollars in thousands (except per share data)
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
113,640
|
|
|
|
$
|
96,813
|
|
|
|
$
|
447,402
|
|
|
|
$
|
356,554
|
|
|
Cost of revenues
|
|
|
|
64,724
|
|
|
|
|
55,230
|
|
|
|
|
257,751
|
|
|
|
|
194,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
48,916
|
|
|
|
|
41,583
|
|
|
|
|
189,651
|
|
|
|
|
162,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
699
|
|
|
|
|
554
|
|
|
|
|
2,628
|
|
|
|
|
2,002
|
|
|
Marketing and selling
|
|
|
|
14,763
|
|
|
|
|
12,876
|
|
|
|
|
55,870
|
|
|
|
|
51,209
|
|
|
General and administrative
|
|
|
|
10,464
|
|
|
|
|
8,380
|
|
|
|
|
36,111
|
|
|
|
|
32,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
|
25,926
|
|
|
|
|
21,810
|
|
|
|
|
94,609
|
|
|
|
|
86,115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
22,990
|
|
|
|
|
19,773
|
|
|
|
|
95,042
|
|
|
|
|
76,003
|
|
|
Finance expenses (income), net
|
|
|
|
(908
|
)
|
|
|
|
416
|
|
|
|
|
1,048
|
|
|
|
|
1,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes on income
|
|
|
|
23,898
|
|
|
|
|
19,357
|
|
|
|
|
93,994
|
|
|
|
|
74,689
|
|
|
Taxes on income
|
|
|
|
3,310
|
|
|
|
|
2,340
|
|
|
|
|
13,738
|
|
|
|
|
10,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
20,588
|
|
|
|
$
|
17,017
|
|
|
|
$
|
80,256
|
|
|
|
$
|
64,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to non-controlling interest
|
|
|
|
(173
|
)
|
|
|
|
(12
|
)
|
|
|
|
(1,820
|
)
|
|
|
|
(1,009
|
)
|
|
Net income attributable to controlling interest
|
|
|
$
|
20,415
|
|
|
|
$
|
17,005
|
|
|
|
$
|
78,436
|
|
|
|
$
|
63,344
|
|
|
Basic net income per ordinary share
|
|
|
$
|
0.58
|
|
|
|
$
|
0.49
|
|
|
|
$
|
2.25
|
|
|
|
$
|
1.83
|
|
|
Diluted net income per ordinary share
|
|
|
$
|
0.58
|
|
|
|
$
|
0.48
|
|
|
|
$
|
2.22
|
|
|
|
$
|
1.80
|
|
|
Weighted average number of ordinary shares used in computing basic
income per ordinary share
|
|
|
|
35,117,542
|
|
|
|
|
34,739,315
|
|
|
|
|
34,932,000
|
|
|
|
|
34,666,514
|
|
|
Weighted average number of ordinary shares used in computing diluted
income per ordinary share
|
|
|
|
35,440,620
|
|
|
|
|
35,393,947
|
|
|
|
|
35,394,499
|
|
|
|
|
35,209,946
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Caesarstone Sdot-Yam Ltd. and its subsidiaries
|
|
Condensed Consolidated statements of cash flows on a Non GAAP
Basis (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended
December 31,
|
|
U.S. dollars in thousands
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
80,256
|
|
|
|
$
|
64,353
|
|
|
Adjustments required to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
17,176
|
|
|
|
|
14,994
|
|
|
Share-based compensation expense
|
|
|
|
2,642
|
|
|
|
|
2,514
|
|
|
Accrued severance pay, net
|
|
|
|
(26
|
)
|
|
|
|
(64
|
)
|
|
Changes in deferred tax, net
|
|
|
|
(2,580
|
)
|
|
|
|
674
|
|
|
Capital gains
|
|
|
|
-
|
|
|
|
|
(22
|
)
|
|
Compensation paid by former shareholder
|
|
|
|
-
|
|
|
|
|
810
|
|
|
Foreign currency translation gains
|
|
|
|
-
|
|
|
|
|
(132
|
)
|
|
Increase in trade receivables
|
|
|
|
(3,913
|
)
|
|
|
|
(8,238
|
)
|
|
Increase (decrease) in other accounts receivable and prepaid expenses
|
|
|
|
1,392
|
|
|
|
|
(7,419
|
)
|
|
Increase in inventories
|
|
|
|
(22,345
|
)
|
|
|
|
(7,317
|
)
|
|
Increase in trade payables
|
|
|
|
1,814
|
|
|
|
|
9,351
|
|
|
Increase (decrease) in warranty provision
|
|
|
|
(4
|
)
|
|
|
|
401
|
|
|
Increase in accrued expenses and other liabilities including related
parties
|
|
|
|
1,611
|
|
|
|
|
5,765
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
76,023
|
|
|
|
|
75,670
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Settlement of contingent liability in connection with Prema Asia
acquisition
|
|
|
|
(150
|
)
|
|
|
|
-
|
|
|
Purchase of property, plant and equipment
|
|
|
|
(86,373
|
)
|
|
|
|
(27,372
|
)
|
|
Decrease (increase) in long term deposits
|
|
|
|
844
|
|
|
|
|
(405
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
|
(85,679
|
)
|
|
|
|
(27,777
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend paid
|
|
|
|
(20,025
|
)
|
|
|
|
(20,149
|
)
|
|
Repayment of long-term loans
|
|
|
|
-
|
|
|
|
|
(5,372
|
)
|
|
Short-term bank credit and loans, net
|
|
|
|
(5,454
|
)
|
|
|
|
206
|
|
|
Repayment of a financing leaseback related to Bar-Lev transaction
|
|
|
|
(1,192
|
)
|
|
|
|
(1,149
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
|
(26,671
|
)
|
|
|
|
(26,464
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate differences on cash and cash equivalents
|
|
|
|
(1,594
|
)
|
|
|
|
(1,914
|
)
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents and short-term bank
deposits
|
|
|
|
(37,921
|
)
|
|
|
|
19,515
|
|
|
Cash and cash equivalents short-term bank deposits at beginning of
the period
|
|
|
|
92,248
|
|
|
|
|
72,733
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents and short-term bank deposits at end of the
period
|
|
|
$
|
54,327
|
|
|
|
$
|
92,248
|
|
|
|
|
|
|
|
|
|
|
Non - cash investing:
|
|
|
|
|
|
|
|
Purchase of fixed assets with credit from suppliers
|
|
|
|
6,992
|
|
|
|
|
6,438
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Caesarstone Sdot-Yam Ltd. and its subsidiaries (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
Twelve months ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
U.S. dollars in thousands
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
20,588
|
|
|
|
$
|
17,017
|
|
|
$
|
80,256
|
|
|
|
$
|
64,353
|
|
|
Finance expenses (income), net
|
|
|
(908
|
)
|
|
|
|
416
|
|
|
|
1,048
|
|
|
|
|
1,314
|
|
|
Taxes on income
|
|
|
3,310
|
|
|
|
|
2,340
|
|
|
|
13,738
|
|
|
|
|
10,336
|
|
|
Depreciation and amortization
|
|
|
4,436
|
|
|
|
|
3,894
|
|
|
|
17,176
|
|
|
|
|
14,994
|
|
|
Excess cost of acquired inventory (a)
|
|
|
-
|
|
|
|
|
15
|
|
|
|
231
|
|
|
|
|
188
|
|
|
Share-based compensation expense (b)
|
|
|
700
|
|
|
|
|
534
|
|
|
|
2,642
|
|
|
|
|
2,514
|
|
|
Inventory - change of estimate (c)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(3,458
|
)
|
|
Follow-on offering expenses (d)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
657
|
|
|
|
|
1,470
|
|
|
Provision for employees fringe benefits (e)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
939
|
|
|
|
|
-
|
|
|
Settlement with the tax authorities (f)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(134
|
)
|
|
|
|
-
|
|
|
Adjusted EBITDA (Non-GAAP)
|
|
$
|
28,126
|
|
|
|
$
|
24,216
|
|
|
$
|
116,553
|
|
|
|
$
|
91,711
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 inventory that was purchased from its
distributor 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 acquired from Caesarstone USA was sold in 2011, and the
majority of the inventory acquired from the Australian distributor
was sold in 2012.
|
|
(b)
|
|
In 2013, share-based compensation consists of expenses related to
the stock options granted to employees of the Company. In 2014,
share-based compensation consists primarily of expenses related to
the stock options granted to employees of the Company, as well as
expenses related to share-based rights granted during the period.
|
|
(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)
|
|
In 2013, consists of direct expenses related to a follow-on
offering that closed in April 2013, including a bonus paid by the
Company' former shareholder, Tene, to certain of its employees
that under US GAAP the Company is required to expense against
paid-in capital. In 2014, consists of direct expenses related to a
follow-on offering that closed in June 2014.
|
|
(e)
|
|
Relates to an adjustment of provision for taxable employee fringe
benefits as a result of a settlement with the Israel Tax Authority
and with the National Insurance Intitute of Israel.
|
|
(f)
|
|
Relates to a refund of Israeli value added tax (VAT) associated with
a bad debt from 2007
|
|
|
|
|
|
|
|
Caesarstone Sdot-Yam Ltd. and its subsidiaries (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
Twelve months ended
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
U.S. dollars in thousands
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income attributable to controlling interest
to adjusted net income attributable to controlling interest:
|
|
|
|
|
Net income attributable to controlling interest
|
|
|
$
|
20,415
|
|
|
$
|
17,005
|
|
|
$
|
78,436
|
|
|
|
$
|
63,344
|
|
|
Excess cost of acquired inventory (a)
|
|
|
|
-
|
|
|
|
15
|
|
|
|
231
|
|
|
|
|
188
|
|
|
Share-based compensation expense (b)
|
|
|
|
700
|
|
|
|
534
|
|
|
|
2,642
|
|
|
|
|
2,514
|
|
|
Inventory - change of estimate (c)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(3,458
|
)
|
|
Follow-on offering expenses (d)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
657
|
|
|
|
|
1,470
|
|
|
Provision for employees fringe benefits (e)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
939
|
|
|
|
|
-
|
|
|
Settlement with the tax authorities (f)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(134
|
)
|
|
|
|
-
|
|
|
Tax adjustment (g)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
342
|
|
|
|
|
-
|
|
|
Total adjustments
|
|
|
|
700
|
|
|
|
549
|
|
|
|
4,677
|
|
|
|
|
714
|
|
|
Less tax on non-tax adjustments (h)
|
|
|
|
95
|
|
|
|
75
|
|
|
|
618
|
|
|
|
|
99
|
|
|
Total adjustments after tax
|
|
|
|
605
|
|
|
|
474
|
|
|
|
4,059
|
|
|
|
|
615
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income attributable to controlling interest (Non-GAAP)
|
|
|
$
|
21,020
|
|
|
$
|
17,479
|
|
|
$
|
82,495
|
|
|
|
$
|
63,959
|
|
|
Adjusted diluted EPS (i)
|
|
|
$
|
0.59
|
|
|
$
|
0.49
|
|
|
$
|
2.33
|
|
|
|
$
|
1.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 inventory that was purchased from its
distributor 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 acquired from Caesarstone USA was sold in 2011, and the
majority of the inventory acquired from the Australian distributor
was sold in 2012.
|
|
(b)
|
|
In 2013, share-based compensation consists of expenses related to
the stock options granted to employees of the Company. In 2014,
share-based compensation consists primarily of expenses related to
the stock options granted to employees of the Company, as well as
expenses related to share-based rights granted during the period.
|
|
(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)
|
|
In 2013, consists of direct expenses related to a follow
on-offering that closed in April 2013, including a bonus paid by
the Company' former shareholder, Tene, to certain of its employees
that under US GAAP the Company is required to expense against
paid-in capital. In 2014, consists of direct expenses related to a
follow on offering that closed in June 2014.
|
|
(e)
|
|
Relates to an adjustment of provision for taxable employee fringe
benefits as a result of a settlement with the Israel Tax Authority
and with the National Insurance Intitute of Israel.
|
|
(f)
|
|
Relates to a refund of Israeli value added tax (VAT) associated with
a bad debt from 2007
|
|
(g)
|
|
Tax adjustment as a result of tax settlement with the Israeli tax
authorities.
|
|
(h)
|
|
The tax adjustments for the three and Twelve months ended December
31, 2014 and 2013 were based on the effective tax rate (excluding
adjustments to the tax line item) for these periods, respectively.
|
|
(i)
|
|
In calculating adjusted diluted (non-GAAP) EPS, the diluted
weighted average number of shares outstanding excludes the effects
of stock-based compensation expenses in accordance with FASB ASC
718.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Caesarstone Sdot-Yam Ltd. and its subsidiaries
|
|
Geographic breakdown of revenues by region (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
Twelve months ended
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
U.S. dollars in thousands
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
USA |
|
|
$
|
49,599
|
|
|
$
|
34,659
|
|
|
$
|
185,583
|
|
|
$
|
123,399
|
|
Australia |
|
|
|
27,985
|
|
|
|
24,315
|
|
|
|
107,539
|
|
|
|
89,894
|
|
Canada |
|
|
|
13,843
|
|
|
|
12,058
|
|
|
|
57,898
|
|
|
|
49,214
|
|
Israel |
|
|
|
8,874
|
|
|
|
10,546
|
|
|
|
41,286
|
|
|
|
42,024
|
|
Europe |
|
|
|
4,980
|
|
|
|
6,622
|
|
|
|
23,109
|
|
|
|
22,973
|
|
Rest of World
|
|
|
|
8,359
|
|
|
|
8,613
|
|
|
|
31,987
|
|
|
|
29,050
|
|
|
|
|
$
|
113,640
|
|
|
$
|
96,813
|
|
|
$
|
447,402
|
|
|
$
|
356,554
|

ICR, Inc.
James Palczynski, +1 203-682-8229
Partner
Source: Caesarstone Sdot-Yam Ltd.
News Provided by Acquire Media