GIVEN IMAGING LTD.
|
|||
Date: August 7, 2013 |
By:
|
/s/ Ido Warshavski | |
Name: Ido Warshavski | |||
Title: General Counsel & Corporate Secretary | |||
Exhibit
|
Description
|
99.1
|
Press release dated August 6, 2013, announcing results of the second quarter ended June 30, 2013.
|
|
·
|
PillCam COLON Clearance in Japan
|
Given Imaging Ltd. and its Consolidated Subsidiaries
|
|||||||
Excluded Items
|
|||||||
For the Three Months Ended June 30, 2012 and 2013
|
|||||||
(Unaudited, dollars in thousands)
|
Research
|
Selling
|
General
|
Tax
|
|||||||||||||||||||||
Gross
|
And
|
And
|
And
|
Expense
|
||||||||||||||||||||
Profit
|
Development
|
Marketing
|
Admin
|
(Benefit)
|
Total
|
|||||||||||||||||||
Three month period
|
||||||||||||||||||||||||
ended June 30, 2013
|
||||||||||||||||||||||||
Compensation expenses
|
$ | - | $ | 229 | $ | 519 | $ | 745 | $ | - | $ | 1,493 | ||||||||||||
Sierra & SmartPill PPA
|
399 | - | 93 | - | (292 | ) | 200 | |||||||||||||||||
Total
|
$ | 399 | $ | 229 | $ | 612 | $ | 745 | $ | (292 | ) | $ | 1,693 | |||||||||||
Three month period
|
||||||||||||||||||||||||
ended June 30, 2012
|
||||||||||||||||||||||||
Compensation expenses
|
$ | - | $ | 192 | $ | 509 | $ | 856 | $ | - | $ | 1,557 | ||||||||||||
Sierra PPA
|
459 | - | 81 | - | (217 | ) | 323 | |||||||||||||||||
Total
|
$ | 459 | $ | 192 | $ | 590 | $ | 856 | $ | (217 | ) | $ | 1,880 |
Given Imaging Ltd. and its Consolidated Subsidiaries
|
|||||||
Excluded Items
|
|||||||
For the Six Months Ended June 30, 2012 and 2013
|
|||||||
(Unaudited, dollars in thousands)
|
Research
|
Selling
|
General
|
Tax
|
|||||||||||||||||||||
Gross
|
And
|
And
|
And
|
Expense
|
||||||||||||||||||||
Profit
|
Development
|
Marketing
|
Admin
|
(Benefit)
|
Total
|
|||||||||||||||||||
Six month period
|
||||||||||||||||||||||||
ended June 30, 2013
|
||||||||||||||||||||||||
Compensation expenses
|
$ | - | $ | 425 | $ | 937 | $ | 1,527 | $ | - | $ | 2,889 | ||||||||||||
Sierra PPA
|
798 | - | 186 | - | (463 | ) | 521 | |||||||||||||||||
Total
|
$ | 798 | $ | 425 | $ | 1,123 | $ | 1,527 | $ | (463 | ) | $ | 3,410 | |||||||||||
Six month period
|
||||||||||||||||||||||||
ended June 30, 2012
|
||||||||||||||||||||||||
Compensation expenses
|
$ | - | $ | 350 | $ | 738 | $ | 1,898 | $ | - | $ | 2,986 | ||||||||||||
Sierra PPA
|
696 | - | 162 | - | (344 | ) | 514 | |||||||||||||||||
Total
|
$ | 696 | $ | 350 | $ | 900 | $ | 1,898 | $ | (344 | ) | $ | 3,500 |
Given Imaging Ltd. and its Consolidated Subsidiaries
|
||||||||||||||||
Reconciliation of GAAP results to non-GAAP results
|
||||||||||||||||
For the three months ended June 30, 2012 and 2013
|
||||||||||||||||
Condensed, in thousands except share and per share data
|
Q2/13 | Q2/12 | |||||||||||||||||||||||
Specified
|
Non
|
Specified
|
Non
|
|||||||||||||||||||||
|
GAAP
|
Items (*)
|
GAAP
|
GAAP
|
Items (*)
|
GAAP
|
||||||||||||||||||
Gross profit
|
$ | 38,347 | $ | 399 | $ | 38,746 | $ | 34,333 | $ | 459 | $ | 34,792 | ||||||||||||
Research and development, net
|
6,130 | (229 | ) | 5,901 | 6,601 | (192 | ) | 6,409 | ||||||||||||||||
Sales and marketing
|
20,785 | (612 | ) | 20,173 | 18,729 | (590 | ) | 18,139 | ||||||||||||||||
General and administrative
|
5,894 | (745 | ) | 5,149 | 5,568 | (856 | ) | 4,712 | ||||||||||||||||
Income tax expense
|
174 | 292 | 466 | 360 | 217 | 577 | ||||||||||||||||||
Net income attributable to shareholders
|
$ | 5,195 | $ | 1,693 | $ | 6,888 | $ | 3,043 | $ | 1,880 | $ | 4,923 | ||||||||||||
Diluted EPS attributable to shareholders
|
$ | 0.16 | $ | 0.06 | $ | 0.22 | $ | 0.10 | $ | 0.06 | $ | 0.16 | ||||||||||||
Given Imaging Ltd. and its Consolidated Subsidiaries
|
||||||||||||||||||||||||
Reconciliation of GAAP results to non-GAAP results
|
||||||||||||||||||||||||
For the six months ended June 30, 2012 and 2013
|
||||||||||||||||||||||||
Condensed, in thousands except share and per share data
|
||||||||||||||||||||||||
YTD 13
|
YTD 12
|
|||||||||||||||||||||||
Specified
|
Non
|
Specified
|
Non
|
|||||||||||||||||||||
|
GAAP
|
Items (*)
|
GAAP
|
GAAP
|
Items (*)
|
GAAP
|
||||||||||||||||||
Gross profit
|
$ | 69,657 | $ | 798 | $ | 70,455 | $ | 65,979 | $ | 696 | $ | 66,675 | ||||||||||||
Research and development, net
|
12,101 | (425 | ) | 11,676 | 13,345 | (350 | ) | 12,995 | ||||||||||||||||
Sales and marketing
|
40,416 | (1123 | ) | 39,293 | 37,492 | (900 | ) | 36,592 | ||||||||||||||||
General and administrative
|
11,455 | (1527 | ) | 9,928 | 11,205 | (1898 | ) | 9,307 | ||||||||||||||||
Income tax expense
|
486 | 463 | 949 | 984 | 344 | 1328 | ||||||||||||||||||
Net income attributable to shareholders
|
$ | 4,974 | $ | 3,410 | $ | 8,384 | $ | 3,244 | $ | 3,500 | $ | 6,744 | ||||||||||||
Diluted EPS attributable to shareholders
|
$ | 0.16 | $ | 0.10 | $ | 0.26 | $ | 0.10 | $ | 0.11 | $ | 0.21 |
June 30
|
June 30
|
December 31
|
||||||||||
2013
|
2012
|
2012
|
||||||||||
Assets
|
||||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
$ | 30,633 | $ | 27,091 | $ | 35,442 | ||||||
Short-term investments
|
72,218 | 44,549 | 58,446 | |||||||||
Accounts receivable:
|
||||||||||||
Trade
|
31,148 | 29,064 | 31,279 | |||||||||
Other
|
4,685 | 5,413 | 4,654 | |||||||||
Inventories
|
23,650 | 24,329 | 22,591 | |||||||||
Advances to suppliers
|
856 | 1,799 | 1,349 | |||||||||
Deferred tax assets
|
2,851 | 3,389 | 2,646 | |||||||||
Other current assets
|
3,266 | 2,253 | 2,689 | |||||||||
Total current assets
|
169,307 | 137,887 | 159,096 | |||||||||
Deposits
|
844 | 1,030 | 924 | |||||||||
Assets held for employees’ severance payments
|
8,754 | 7,033 | 7,974 | |||||||||
Long-term investments
|
27,407 | 39,656 | 30,188 | |||||||||
Non-current Inventory
|
5,046 | 4,202 | 6,150 | |||||||||
Fixed assets, less accumulated depreciation
|
11,216 | 12,628 | 12,335 | |||||||||
Intangible assets, less accumulated amortization
|
28,980 | 27,828 | 30,705 | |||||||||
Goodwill
|
26,942 | 24,089 | 26,942 | |||||||||
Total Assets
|
$ | 278,496 | $ | 254,353 | $ | 274,314 |
June 30
|
June 30
|
December 31
|
||||||||||
2013
|
2012
|
2012
|
||||||||||
Liabilities and equity
|
||||||||||||
Current liabilities
|
||||||||||||
Current installments of obligation under capital lease
|
$ | - | $ | 62 | $ | 38 | ||||||
Accounts payable:
|
||||||||||||
Trade
|
7,632 | 8,413 | 8,756 | |||||||||
Other
|
22,472 | 25,841 | 27,091 | |||||||||
Deferred income
|
1,175 | 497 | 929 | |||||||||
Total current liabilities
|
31,279 | 34,813 | 36,814 | |||||||||
Long-term liabilities
|
||||||||||||
Obligation under capital lease, net
|
68 | 108 | 78 | |||||||||
Liability in respect of employees’ severance payments
|
9,503 | 7,795 | 8,761 | |||||||||
Contingent consideration in respect of business combination
|
1,153 | - | 1,038 | |||||||||
Deferred tax liabilities
|
4,212 | 5,018 | 4,675 | |||||||||
Total long-term liabilities
|
14,936 | 12,921 | 14,552 | |||||||||
Total liabilities
|
46,215 | 47,734 | 51,366 | |||||||||
Equity
|
||||||||||||
Ordinary Shares, NIS 0.05 par value each (90,000,000
|
||||||||||||
shares authorized; 31,567,103 and 31,080,876 shares
|
||||||||||||
issued and fully paid as of June 30, 2013 and
|
||||||||||||
December 31, 2012, respectively)
|
372 | 366 | 367 | |||||||||
Additional paid-in capital
|
223,666 | 214,742 | 219,103 | |||||||||
Capital reserve
|
1,591 | 1,591 | 1,591 | |||||||||
Accumulated other comprehensive income (loss)
|
57 | (595 | ) | 266 | ||||||||
Retained earnings (accumulated deficit)
|
6,595 | (9,485 | ) | 1,621 | ||||||||
Total Equity
|
232,281 | 206,619 | 222,948 | |||||||||
Total liabilities and equity
|
$ | 278,496 | $ | 254,353 | $ | 274,314 |
Six-month period ended
|
Three-month period ended
|
Year ended
|
||||||||||||||||||
June 30
|
June 30
|
December 31
|
||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
2012
|
||||||||||||||||
Revenues
|
$ | 90,084 | $ | 86,351 | 49,464 | $ | 44,512 | $ | 180,501 | |||||||||||
Cost of revenues
|
(20,427 | ) | (20,372 | ) | (11,117 | ) | (10,179 | ) | (42,971 | ) | ||||||||||
Gross profit
|
69,657 | 65,979 | 38,347 | 34,333 | 137,530 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Research and development, gross
|
(12,300 | ) | (14,130 | ) | (6,199 | ) | (6,974 | ) | (25,627 | ) | ||||||||||
Government grants
|
199 | 785 | 69 | 373 | 1,439 | |||||||||||||||
Research and development, net
|
(12,101 | ) | (13,345 | ) | (6,130 | ) | (6,601 | ) | (24,188 | ) | ||||||||||
Sales and marketing
|
(40,416 | ) | (37,492 | ) | (20,785 | ) | (18,729 | ) | (76,272 | ) | ||||||||||
General and administrative
|
(11,455 | ) | (11,205 | ) | (5,894 | ) | (5,568 | ) | (22,746 | ) | ||||||||||
Other, net
|
(186 | ) | (170 | ) | (138 | ) | (69 | ) | (455 | ) | ||||||||||
Total operating expenses
|
(64,158 | ) | (62,212 | ) | (32,947 | ) | (30,967 | ) | (123,661 | ) | ||||||||||
Operating profit
|
5,499 | 3,767 | 5,400 | 3,366 | 13,869 | |||||||||||||||
Financing income (expense), net
|
(39 | ) | 368 | (31 | ) | 37 | 847 | |||||||||||||
Profit before taxes
|
||||||||||||||||||||
on income
|
5,460 | 4,135 | 5,369 | 3,403 | 14,716 | |||||||||||||||
Income tax expense
|
(486 | ) | (984 | ) | (174 | ) | (360 | ) | (459 | ) | ||||||||||
Net profit
|
4,974 | 3,151 | 5,195 | 3,043 | 14,257 | |||||||||||||||
Net loss attributable to
|
||||||||||||||||||||
non-controlling interest
|
- | 93 | - | - | 93 | |||||||||||||||
Net profit attributable to
|
||||||||||||||||||||
shareholders
|
$ | 4,974 | $ | 3,244 | $ | 5,195 | $ | 3,043 | $ | 14,350 | ||||||||||
Net change in respect of
|
||||||||||||||||||||
available for sale securities
|
(209 | ) | 290 | (214 | ) | (140 | ) | 1,151 | ||||||||||||
Total comprehensive profit
|
||||||||||||||||||||
attributable to shareholders
|
4,765 | 3,534 | 4,981 | 2,903 | $ | 15,501 | ||||||||||||||
Total comprehensive
|
||||||||||||||||||||
loss attributable to
|
||||||||||||||||||||
non-controlling interest
|
- | (93 | ) | - | - | (93 | ) | |||||||||||||
Total comprehensive profit
|
4,765 | 3,441 | 4,981 | 2,903 | $ | 15,408 | ||||||||||||||
Earnings per share
|
||||||||||||||||||||
Basic Earnings attributable to
|
||||||||||||||||||||
shareholders per Ordinary Share
|
$ | 0.16 | $ | 0.11 | $ | 0.17 | $ | 0.10 | $ | 0.47 | ||||||||||
Diluted Earnings attributable to
|
||||||||||||||||||||
shareholders per Ordinary Share
|
$ | 0.16 | $ | 0.10 | $ | 0.16 | $ | 0.10 | $ | 0.45 | ||||||||||
Weighted average number
|
||||||||||||||||||||
of Ordinary Shares used to
|
||||||||||||||||||||
compute basic Earnings
|
||||||||||||||||||||
per Ordinary share
|
31,342,441 | 30,696,679 | 31,457,732 | 30,814,268 | 30,853,581 | |||||||||||||||
|
||||||||||||||||||||
Weighted average number
|
||||||||||||||||||||
of Ordinary Shares used to
|
||||||||||||||||||||
compute dilute Earnings
|
||||||||||||||||||||
per Ordinary share
|
31,897,495 | 31,511,329 | 31,933,651 | 31,544,729 | 31,563,208 |
Six-month period ended
|
Three-month period ended
|
Year ended
|
||||||||||||||||||
June 30
|
June 30
|
December 31
|
||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
2012
|
||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||||||
Net profit
|
$ | 4,974 | $ | 3,151 | $ | 5,195 | $ | 3,043 | $ | 14,257 | ||||||||||
Adjustments required to reconcile
|
||||||||||||||||||||
net profit to net cash provided by
|
||||||||||||||||||||
operating activities:
|
||||||||||||||||||||
Depreciation and amortization
|
4,375 | 4,211 | 2,177 | 2,215 | 8,597 | |||||||||||||||
Change in deferred taxes
|
(668 | ) | (2,195 | ) | (352 | ) | (1,188 | ) | (1,795 | ) | ||||||||||
Stock based compensation
|
2,889 | 2,986 | 1,493 | 1,557 | 6,158 | |||||||||||||||
Loss from disposal of fixed assets
|
||||||||||||||||||||
and intangible assets
|
225 | 176 | 138 | 74 | 484 | |||||||||||||||
Unrealized interest on contingent
|
||||||||||||||||||||
consideration
|
115 | - | 40 | - | - | |||||||||||||||
Decrease (increase) in accounts
|
||||||||||||||||||||
receivable – trade
|
131 | 3,192 | (3,903 | ) | 372 | 977 | ||||||||||||||
Decrease (increase) in accounts
|
||||||||||||||||||||
receivable – other
|
(7 | ) | 469 | 179 | (886 | ) | 1,252 | |||||||||||||
Increase in other current assets
|
(577 | ) | (880 | ) | (497 | ) | (28 | ) | (1,316 | ) | ||||||||||
Decrease (increase) in advances
|
||||||||||||||||||||
to suppliers
|
493 | (592 | ) | 284 | (420 | ) | (142 | ) | ||||||||||||
Decrease (increase) in inventories
|
45 | (684 | ) | 662 | (212 | ) | (299 | ) | ||||||||||||
Increase (decrease) in accounts payable
|
(5,826 | ) | (2,181 | ) | 3,134 | 2,414 | (691 | ) | ||||||||||||
Increase (decrease) in deferred income
|
246 | (24 | ) | 196 | (36 | ) | 408 | |||||||||||||
Other
|
197 | (46 | ) | 88 | 4 | (62 | ) | |||||||||||||
Net cash provided by operating
|
||||||||||||||||||||
activities
|
6,612 | 7,583 | 8,834 | 6,909 | 27,828 | |||||||||||||||
Cash flows from investing
|
||||||||||||||||||||
activities:
|
||||||||||||||||||||
Purchase of fixed assets and
|
||||||||||||||||||||
intangible assets
|
(1,794 | ) | (3,317 | ) | (782 | ) | (1,837 | ) | (7,005 | ) | ||||||||||
Other long term assets
|
9 | (610 | ) | 8 | (11 | ) | (538 | ) | ||||||||||||
Acquisition of business, net
|
||||||||||||||||||||
of cash acquired (1)
|
- | - | - | - | (6,000 | ) | ||||||||||||||
Changes in short term deposits, net
|
(2,351 | ) | 16,419 | (9,851 | ) | (4,198 | ) | 4,968 | ||||||||||||
Proceeds from sales and maturity
|
||||||||||||||||||||
of marketable securities
|
246 | 4,050 | - | 2,050 | 13,343 | |||||||||||||||
Investments in marketable securities
|
(9,293 | ) | (23,460 | ) | - | (11,138 | ) | (24,827 | ) | |||||||||||
Net cash used in investing activities
|
(13,183 | ) | (6,918 | ) | (10,625 | ) | (15,134 | ) | (20,059 | ) |
Six-month period ended
|
Three-month period ended
|
Year ended
|
||||||||||||||||||
June 30
|
June 30
|
December 31
|
||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
2012
|
||||||||||||||||
Cash flows from financing activities:
|
||||||||||||||||||||
Principal payments on capital lease obligation
|
- | (83 | ) | - | (42 | ) | (129 | ) | ||||||||||||
Proceeds from the issuance of Ordinary Shares
|
1,679 | 2,925 | 696 | 1,588 | 4,115 | |||||||||||||||
Purchase of shares from a non-controlling
|
||||||||||||||||||||
shareholder in a subsidiary
|
- | (658 | ) | - | - | (658 | ) | |||||||||||||
Net cash provided by financing activities
|
1,679 | 2,184 | 696 | 1,546 | 3,328 | |||||||||||||||
Effect of exchange rate changes on
|
||||||||||||||||||||
cash and cash equivalents
|
83 | (43 | ) | 17 | (89 | ) | 60 | |||||||||||||
Increase (decrease) in cash and cash
|
||||||||||||||||||||
equivalents
|
(4,809 | ) | 2,806 | (1,078 | ) | (6,768 | ) | 11,157 | ||||||||||||
Cash and cash equivalents at beginning
|
||||||||||||||||||||
of period
|
35,442 | 24,285 | 31,711 | 33,859 | 24,285 | |||||||||||||||
Cash and cash equivalents at end of period
|
$ | 30,633 | $ | 27,091 | $ | 30,633 | $ | 27,091 | $ | 35,442 | ||||||||||
Supplementary cash flow information
|
||||||||||||||||||||
Income taxes paid
|
$ | 1,988 | $ | 1,157 | $ | 748 | $ | 1,035 | $ | 2,883 |