|
G. Willi-Food International Ltd.
By: /s/ Amir Kaplan
Name: Amir Kaplan
Title: Chief Financial Officer
|
|
· |
Sales increased by 2.6% year-over-year to NIS 78.4 million (US$ 21.5 million).
|
· |
Gross profit increased by 51.8% year-over-year to NIS 22.2 million (US$ 6.1 million).
|
· |
Operating profit of NIS 7.6 million (US$ 2.1 million), or 9.7% of sales, compared to operating loss of NIS (1.6) million (US$ 0.4 million) in the comparable quarter of 2017.
|
· |
Net profit increased by 312% year-over-year to NIS 6.5 million (US$ 1.8 million), or 8.2% of sales.
|
· |
Net cash from operating activities of NIS 7.8 million (US$ 2.1 million).
|
· |
Cash and securities balance of NIS 270.8 million (US$ 74.2 million) as of June 30, 2018.
|
· |
Earnings per share of NIS 0.49 (US$ 0.13).
|
· |
Sales increased by 7.5% year-over-year to NIS 171.8 million (US$ 47.1 million).
|
· |
Gross profit increased by 28.2% year-over-year to NIS 46.9 million (US$ 12.8 million), or 10% of sales.
|
· |
Operating profit increased by 241.5% year-over-year to NIS 17.1 million (US$ 4.7 million), or 10% of sales.
|
· |
Net profit increased 133% to NIS 13.7 million (US$ 3.7 million), or 8% of sales.
|
· |
Net cash from operating activities of NIS 7.8 million (US$ 2.1 million).
|
· |
Earnings per share of NIS 1.03 (US$ 0.28).
|
June 30,
|
December 31
|
June 30,
|
December 31
|
|||||||||||||||||||||
2 0 1 8
|
2 0 1 7
|
2 0 1 7
|
2 0 1 8
|
2 0 1 7
|
2 0 1 7
|
|||||||||||||||||||
NIS
|
US dollars (*)
|
|||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Current assets
|
||||||||||||||||||||||||
Cash and cash equivalents
|
130,882
|
89,188
|
113,062
|
35,858
|
24,435
|
30,976
|
||||||||||||||||||
Financial assets carried at fair value through profit or loss
|
139,961
|
110,545
|
143,514
|
38,345
|
30,286
|
39,319
|
||||||||||||||||||
Trade receivables
|
97,339
|
92,917
|
85,943
|
26,668
|
25,457
|
23,546
|
||||||||||||||||||
Other receivables and prepaid expenses
|
3,155
|
5,112
|
5,996
|
864
|
1,401
|
1,643
|
||||||||||||||||||
Inventories
|
44,695
|
70,927
|
39,899
|
12,245
|
19,432
|
10,931
|
||||||||||||||||||
Current tax assets
|
2,572
|
6,165
|
6,760
|
705
|
1,689
|
1,852
|
||||||||||||||||||
Total current assets
|
418,604
|
374,854
|
395,174
|
114,685
|
102,700
|
108,267
|
||||||||||||||||||
Non-current assets
|
||||||||||||||||||||||||
Property, plant and equipment
|
79,176
|
79,886
|
78,598
|
21,692
|
21,887
|
21,534
|
||||||||||||||||||
Less -Accumulated depreciation
|
39,225
|
37,842
|
37,389
|
10,747
|
10,368
|
10,244
|
||||||||||||||||||
39,951
|
42,044
|
41,209
|
10,945
|
11,519
|
11,290
|
|||||||||||||||||||
Goodwill
|
36
|
36
|
36
|
10
|
10
|
10
|
||||||||||||||||||
Deferred taxes
|
1,306
|
3,128
|
503
|
358
|
857
|
138
|
||||||||||||||||||
Total non-current assets
|
41,293
|
45,208
|
41,748
|
11,313
|
12,386
|
11,438
|
||||||||||||||||||
459,897
|
420,062
|
436,922
|
125,998
|
115,086
|
119,705
|
|||||||||||||||||||
EQUITY AND LIABILITIES
|
||||||||||||||||||||||||
Current liabilities
|
||||||||||||||||||||||||
Trade payables
|
19,945
|
16,223
|
12,800
|
5,464
|
4,445
|
3,507
|
||||||||||||||||||
Employees Benefits
|
2,671
|
2,428
|
2,147
|
732
|
665
|
588
|
||||||||||||||||||
Other payables and accrued expenses
|
6,912
|
3,666
|
5,246
|
1,893
|
1,004
|
1,437
|
||||||||||||||||||
Total current liabilities
|
29,528
|
22,317
|
20,193
|
8,089
|
6,114
|
5,532
|
||||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||||||
retirement benefit obligation
|
1,090
|
875
|
1,148
|
299
|
241
|
315
|
||||||||||||||||||
Total non-current liabilities
|
1,090
|
875
|
1,148
|
299
|
241
|
315
|
||||||||||||||||||
Shareholders' equity
|
||||||||||||||||||||||||
Share capital NIS 0.1 par value (authorized - 50,000,000 shares, issued and outstanding - 13,240,913 shares at March 31, 2018; and December 31, 2017)
|
1,425
|
1,424
|
1,425
|
390
|
390
|
390
|
||||||||||||||||||
Additional paid in capital
|
128,354
|
128,354
|
128,354
|
35,165
|
35,165
|
35,165
|
||||||||||||||||||
Capital fund
|
247
|
247
|
247
|
68
|
68
|
68
|
||||||||||||||||||
Remeasurement of the net liability in respect of defined benefit
|
(954
|
)
|
(508
|
)
|
(954
|
)
|
(261
|
)
|
(139
|
)
|
(261
|
)
|
||||||||||||
Retained earnings
|
300,207
|
267,353
|
286,509
|
82,248
|
73,247
|
78,496
|
||||||||||||||||||
Equity attributable to owners of the Company
|
429,279
|
396,870
|
415,581
|
117,610
|
108,731
|
113,858
|
||||||||||||||||||
459,897
|
420,062
|
436,922
|
125,998
|
115,086
|
119,705
|
|||||||||||||||||||
Six months
|
Three months
|
Six months
|
||||||||||||||||||||||
ended
|
ended
|
ended
|
||||||||||||||||||||||
June 30,
|
June 30,
|
June 30,
|
||||||||||||||||||||||
2 0 1 8
|
2 0 1 7
|
2018
|
2 0 1 7
|
2 0 1 8
|
2 0 1 7
|
|||||||||||||||||||
NIS
|
US dollars (*)
|
|||||||||||||||||||||||
In thousands (except per share and share data)
|
||||||||||||||||||||||||
Sales
|
171,781
|
159,730
|
78,410
|
76,440
|
47,063
|
43,762
|
||||||||||||||||||
Cost of sales
|
124,828
|
123,104
|
56,246
|
61,838
|
34,199
|
33,727
|
||||||||||||||||||
Gross profit
|
46,953
|
36,626
|
22,164
|
14,602
|
12,864
|
10,035
|
||||||||||||||||||
Operating costs and expenses:
|
||||||||||||||||||||||||
Selling expenses
|
20,895
|
23,036
|
10,173
|
11,183
|
5,725
|
6,311
|
||||||||||||||||||
General and administrative expenses
|
8,932
|
8,876
|
4,421
|
5,327
|
2,447
|
2,432
|
||||||||||||||||||
Other income
|
-
|
301
|
-
|
262
|
-
|
82
|
||||||||||||||||||
Total operating expenses
|
29,827
|
31,611
|
14,594
|
16,248
|
8,172
|
8,661
|
||||||||||||||||||
Operating income (loss)
|
17,126
|
5,015
|
7,570
|
(1,646
|
)
|
4,692
|
1,374
|
|||||||||||||||||
Financial income
|
(655
|
)
|
5,501
|
(195
|
)
|
3,354
|
(180
|
)
|
1,507
|
|||||||||||||||
Financial expense
|
(1,111
|
)
|
3,688
|
(674
|
)
|
670
|
(304
|
)
|
1,010
|
|||||||||||||||
Total financial income
|
456
|
1,813
|
479
|
2,684
|
124
|
497
|
||||||||||||||||||
Income before taxes on income
|
17,582
|
6,828
|
8,049
|
1,038
|
4,816
|
1,871
|
||||||||||||||||||
Taxes on income
|
(3,888
|
)
|
(962
|
)
|
(1,565
|
)
|
535
|
(1,065
|
)
|
(264
|
)
|
|||||||||||||
Profit (loss) for the period
|
13,694
|
5,866
|
6,484
|
1,573
|
3,751
|
1,607
|
||||||||||||||||||
Earnings per share:
|
||||||||||||||||||||||||
Basic earnings per share
|
1.03
|
0.44
|
0.49
|
0.12
|
0.28
|
0.12
|
||||||||||||||||||
Diluted earnings per share
|
1.03
|
0.44
|
0.49
|
0.12
|
0.28
|
0.12
|
||||||||||||||||||
Shares used in computation of basic EPS
|
13,240,913
|
13,240,913
|
13,240,913
|
13,240,913
|
13,240,913
|
13,240,913
|
Six months
|
Three months
|
Six months
|
||||||||||||||||||||||
ended
|
ended
|
ended
|
||||||||||||||||||||||
June 30,
|
June 30,
|
June 30,
|
||||||||||||||||||||||
2 0 1 8
|
2 0 1 7
|
2 0 1 8
|
2 0 1 7
|
2 0 1 8
|
2 0 1 7
|
|||||||||||||||||||
NIS
|
US dollars (*)
|
|||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||||||||||||||
Profit from continuing operations
|
13,694
|
5,866
|
6,484
|
1,572
|
3,751
|
1,607
|
||||||||||||||||||
Adjustments to reconcile net profit to net cash used in continuing operating activities (Appendix)
|
(2,573
|
)
|
(42,136
|
)
|
1,341
|
5,472
|
(705
|
)
|
(11,544
|
)
|
||||||||||||||
Net cash used in (used to) continuing operating activities
|
11,121
|
(36,270
|
)
|
7,825
|
7,044
|
3,046
|
(9,937
|
)
|
||||||||||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||||||||||||||
Acquisition of property plant and equipment
|
(578
|
)
|
(1,593
|
)
|
(521
|
)
|
(1,282
|
)
|
(158
|
)
|
(436
|
)
|
||||||||||||
Proceeds from sale of property plant and Equipment
|
-
|
301
|
-
|
262
|
-
|
82
|
||||||||||||||||||
Proceeds from purchase of marketable securities, net
|
3,307
|
(3,597
|
)
|
3,402
|
(1,426
|
)
|
906
|
(985
|
)
|
|||||||||||||||
Short term deposit
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
Proceeds (acquisition) of non current financial assets
|
3,970
|
770
|
-
|
-
|
1,088
|
211
|
||||||||||||||||||
Net cash from continuing investing activities
|
6,699
|
(4,119
|
)
|
2,881
|
(2,446
|
)
|
1,836
|
(1,128
|
)
|
|||||||||||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||||||||||||||
Short-term bank debt
|
-
|
-
|
(20,161
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Net cash used in continuing financing activities
|
-
|
-
|
(20,161
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Increase (decrease) in cash and cash equivalents
|
17,820
|
(40,389
|
)
|
(9,455
|
)
|
4,598
|
4,882
|
(11,065
|
)
|
|||||||||||||||
Cash and cash equivalents at the beginning of the financial period
|
113,062
|
129,577
|
140,337
|
84,590
|
30,976
|
35,500
|
||||||||||||||||||
Cash and cash equivalents of the end of the financial year
|
130,882
|
89,188
|
130,882
|
89,188
|
35,858
|
24,435
|
Six months
|
Three months
|
Six months
|
||||||||||||||||||||||
ended
|
ended
|
ended
|
||||||||||||||||||||||
June 30,
|
June 30,
|
June 30,
|
||||||||||||||||||||||
2 0 1 8
|
2 0 1 7
|
2 0 1 8
|
2 0 1 7
|
2 0 1 8
|
2 0 1 7
|
|||||||||||||||||||
NIS
|
US dollars (*)
|
|||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Decrease in deferred income taxes
|
(803
|
)
|
(774
|
)
|
(444
|
)
|
(1,298
|
)
|
(220
|
)
|
(212
|
)
|
||||||||||||
Unrealized loss (gain) on marketable securities
|
246
|
(2,028
|
)
|
(2,022
|
)
|
(766
|
)
|
67
|
(556
|
)
|
||||||||||||||
Depreciation and amortization
|
1,836
|
1,790
|
916
|
861
|
503
|
490
|
||||||||||||||||||
Capital loss (gain) on disposal of property plant and equipment
|
-
|
(301
|
)
|
-
|
(262
|
)
|
-
|
(82
|
)
|
|||||||||||||||
Changes in assets and liabilities:
|
||||||||||||||||||||||||
increase in trade receivables and other receivables
|
(8,338
|
)
|
(14,499
|
)
|
6,484
|
4,598
|
(2,284
|
)
|
(3,972
|
)
|
||||||||||||||
increase in inventories
|
(4,796
|
)
|
(29,051
|
)
|
(5,187
|
)
|
5,621
|
(1,314
|
)
|
(7,959
|
)
|
|||||||||||||
Increase (decrease) in trade and other payables, and other current liabilities
|
9,282
|
2,727
|
1,594
|
(3,282
|
)
|
2,543
|
747
|
|||||||||||||||||
(2,573
|
)
|
(42,136
|
)
|
1,341
|
5,472
|
(705
|
)
|
(11,544
|
)
|
Six months
|
Three months
|
Six months
|
||||||||||||||||||||||
ended
|
ended
|
ended
|
||||||||||||||||||||||
June 30,
|
June 30,
|
June 30,
|
||||||||||||||||||||||
2 0 1 8
|
2 0 1 7
|
2 0 1 8
|
2 0 1 7
|
2 0 1 8
|
2 0 1 7
|
|||||||||||||||||||
NIS
|
US dollars (*)
|
|||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Supplemental cash flow information:
|
||||||||||||||||||||||||
Income tax paid
|
3,434
|
3,719
|
1,268
|
1,069
|
941
|
1,019
|