EX-99 2 exhibit_99-1.htm EXHIBIT 99.1 exhibit_99-1.htm


Exhibit 99.1
 
 
FOR IMMEDIATE RELEASE
 
For further information contact:
 
Fern Lazar/David Carey
Lazar Partners Ltd.
1-212-867-1768
flazar@lazarpartners.com
dcarey@lazarpartners.com

Israel Investor Contact:
Nava Ladin
Gelbart Kahana Investor Relations
+972-3-6074717
nava@gk-biz.com

GIVEN IMAGING REPORTS THIRD QUARTER 2013 FINANCIAL RESULTS
 
- Third Quarter 2013 Revenues Increase by 10% to a Record $50 Million –

- PillCam SB Capsules Sales Climb to a Record 63,500 in the Quarter –

-  Third Quarter 2013 GAAP EPS Increases 5% to $0.20, Non-GAAP EPS Unchanged at $0.25 –

- Record Third Quarter 2013 GAAP and Non-GAAP Net Income $6.5 Million and $8.2 Million, Respectively -

YOQNEAM, Israel, November 5, 2013 - Given Imaging Ltd. (NASDAQ: GIVN) today announced financial results for the third quarter ended September 30, 2013.
 
Revenues were $50.0 million in the third quarter of 2013, an increase of 10 percent compared to $45.4 million in the third quarter of 2012.  Gross margin on a GAAP-basis in the third quarter of 2013 was 77.5 percent, unchanged from the third quarter of 2012.  Gross margin on a non-GAAP-basis in the third quarter of 2013 was 78.3 percent, also unchanged from third quarter of 2012.
 
On a GAAP-basis, operating profit was $6.4 million in the third quarter of 2013, compared to $6.5 million in the third quarter of 2012. Non-GAAP operating profit was $8.3 million in the third quarter of 2013, compared to $8.5 million in the same period in 2012.
 
On a GAAP-basis, net income for the third quarter of 2013 increased eight percent to $6.5 million, or $0.20 per share, compared to net income of $6.0 million, or $0.19 per share, in the same period in 2012.  On a non-GAAP-basis, net income for the third quarter of 2013 was $8.2 million or $0.25 per share on a fully diluted basis, up 4% from net income of $7.9 million, or $0.25 per share on a fully diluted basis in the third quarter of 2012.
 
A reconciliation of GAAP results to non-GAAP results is attached.
 
 
 

 
Cash generated from operating activities in the third quarter of 2013 was $11.7 million. Cash and cash equivalents, short-term investments and marketable securities on September 30, 2013 totaled $142.4 million.
 
“We are very pleased that we achieved quarterly revenue of $50 million for the first time ever, in addition to solid earnings and cash flow this quarter,” said Homi Shamir, president and CEO, Given Imaging Ltd.  “2013 has proven to be a pivotal year for Given Imaging both financially as well as in terms of our progress in achieving several critical milestones. PillCam SB3 was cleared in the U.S., as well as Japan where we also obtained approval for PillCam COLON. The momentum should continue with our plans to launch PillCam COLON in Japan in the first half of 2014 upon obtaining reimbursement, and obtain FDA clearance for PillCam COLON, which we expect this quarter.   These achievements should have a positive impact on 2014 sales.”
 
Third Quarter 2013 Revenue Analysis
 
Revenues in the Americas region in the third quarter of 2013 increased nine percent to $31.1 million from $28.6 million in the same period in 2012.  Revenues in the EMEA region increased 26 percent to $12.7 million compared to $10.1 million in the same period in 2012.  APAC revenues decreased by six percent to $6.2 million, compared to $6.6 million in the same period in 2012 mainly due to the negative impact of the devaluation of the Japanese Yen against the U.S. dollar.
 
Worldwide PillCam SB sales increased by nine percent to 63,500 capsules in the third quarter of 2013, compared to 58,200 capsules in the same period in 2012. PillCam SB sales in the Americas region increased by seven percent to 37,500 capsules in the third quarter of 2013, compared to 35,000 capsules in the third quarter of 2012.  PillCam SB sales in the EMEA region increased by 17 percent to 16,600 capsules, compared to 14,100 capsules in the third quarter of 2012, while PillCam SB sales in the APAC region increased by two percent to 9,400 capsules, compared to 9,200 capsules in the same period in 2012.
 
Worldwide sales of functional GI diagnostics (GIFD) products increased by 15 percent to $15.3 million in the third quarter of 2013 compared to $13.2 million in the same period in 2012.  Sales of GIFD products the third quarter of 2013 included $0.7 million of sales of SmartPill products. SmartPill was acquired by the Company in the fourth quarter of 2012. In the Americas region, functional GI diagnostics product revenue increased by twelve percent in the third quarter of 2013 to $12.1 million compared to $10.8 million in the same period in 2012. Functional GI diagnostics revenue in the EMEA region increased by 36 percent to $2.4 million, while revenue in the APAC region was $0.8 million, an increase of 23 percent compared to the same quarter last year.
 
Operating expenses increased by 13% to $32.4 million, and by 14% to $30.8 on a GAAP and non-GAAP basis, respectively. The increase is mainly due to accelerated investment in sales and marketing activities related to the recent launch of PillCam SB3 capsule and PillCam Recorder DR3 and in anticipation of the launch of PillCam COLON capsule in several markets, particularly in Japan.  In addition, the U.S. medical device tax also affected 2013 third quarter results compared to the same quarter of last year. The adverse effect on earnings of these accelerated investments, medical device tax and currency exchange rates was approximately $0.03 per share.
 
Supplemental third quarter data can be found at www.givenimaging.com in the Investor Relations section.
 
 
2

 
 
Nine Month Financial Results
 
For the nine month period ended September 30, 2013, revenues increased by six percent to $140.1 million compared to $131.8 million in the same period last year.  Revenues in the Americas region in the first nine months of 2013 increased by two percent to $85.7 million from $83.9 million in the same period last year.  Revenues in the EMEA region increased by 17 percent to $36.9 million compared to $31.6 million in the same period last year.  APAC revenues increased by seven percent to $17.5 million, compared to $16.3 million in the same period in 2012.
 
Worldwide PillCam SB sales increased by four percent to 180,900 capsules in the first nine months of 2013, compared to 173,900 capsules in the same period last year.  PillCam SB sales in the Americas region were approximately 104,300 capsules, a decrease of one percent compared to 105,200 capsules that were sold in the first nine months of 2012.  PillCam SB sales in the EMEA region increased by 11 percent to 49,600 capsules, compared to 44,700 capsules in the first nine months of 2012, while PillCam SB sales in the APAC region increased by 12 percent to 27,000 capsules, compared to 24,000 capsules in the same period in 2012.
 
Worldwide sales of Given Imaging’s GIFD products increased by nine percent to $41.5 million in the first nine months of 2013 compared to $38.2 million in the same period last year. Sales of GIFD products in the first nine months of 2013 included $2.0 million of sales of SmartPill products.  In the Americas region, GIFD products revenue increased by six percent in the first nine months of 2013 to $32.6 million compared to $30.7 million in the same period last year.  Functional GI diagnostics products revenue in the EMEA region increased 31 percent to $6.9 million, while revenue in the APAC region decreased by six percent to $2.1 million.

Gross margin on a GAAP basis in the first nine months of 2013 was 77.4 percent, compared to 76.8 percent in the same period in 2012.  Gross margin on a non-GAAP basis in the first nine months of 2013 was 78.2 percent, compared to 77.6 percent in the same period in 2012.

On a GAAP basis, operating profit was $11.9 million in the first nine months of 2013, compared to $10.2 million in the same period in 2012. Non-GAAP operating profit was $17.7 million, compared to $16.1 million in the same period in 2012.  On a GAAP basis, net income for the first nine months of 2013 increased 23 percent to $11.4 million, or $0.36 per share, compared to $9.3 million, or $0.29 per share, in the same period last year.  On a non-GAAP basis, net income for the first nine months of 2013 increased 11 percent to $16.6 million, or $0.52 per share on a fully diluted basis, compared to $14.9 million, or $0.48 per share on a fully diluted basis, in the same period in 2012.

Release of “Trapped Profits”
 
In November 2013, the Company decided to take advantage of a special program initiated by the Israeli Tax Authority that allows Israeli companies to release "trapped profits".  The Company will now pay a reduced tax rate of 10 per cent (instead of 25 per cent) on approximately $54 million of profits for which taxes had not been previously provided. As a result, the Company will record in the fourth quarter a one-time tax expense of approximately $5.4 million.  The Company intends to review possible avenues for the use of the trapped profits in a manner that is in the best interests of the Company and its shareholders.

 
3

 

2013 Guidance

Based on financial results to date and current exchange rates, the Company expects to be at the lower end of its previously-provided annual guidance.
 
Recent Developments:
 
PillCam® SB3 Clearance in the U.S. and Japan: The next generation PillCam SB3 recently received marketing clearance by the U.S. Food and Drug Administration and Japan’s Pharmaceuticals & Medical Devices Agency. PillCam SB3 is now available in the U.S. and the company plans to begin selling this product in Japan in 2014.
 
Conference Call / Webcast Information
 
Given Imaging will host a conference call on Wednesday, November 6, 2013 at 9:00am ET, 4:00pm Israel time to discuss third quarter 2013 financial results. To participate in the teleconference, please dial the following numbers fifteen minutes before the call is scheduled to begin:  U.S. and Canada, 888-428-9490; Israel, 1-80-924-5906.  Callers in other countries should dial 719-457-2627. The call will also be webcast live at www.givenimaging.com.
 
A replay of the call will be available for two weeks on the company's website, or until November 20, 2013, by dialing 888-203-1112. Callers in Israel should dial 1-80-924-6038. Callers outside of the U.S. and Israel should dial 719-457-0820. The replay participant code is 5153959.
 
Use of Non-GAAP Measures
 
This press release provides financial measures for net income and basic and diluted earnings per share that exclude certain items and are therefore not calculated in accordance with generally accepted accounting principles (GAAP). Management believes that these non-GAAP financial measures provide meaningful supplemental information regarding our performance that enhances management's and investors' ability to evaluate the Company's net income and earnings per share and to compare it with historical net income and earnings per share.
 
The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. Management uses both GAAP and non-GAAP measures when evaluating the business internally and therefore felt it is important to make these non-GAAP adjustments available to investors.
 
About Given Imaging Ltd.
 
Since pioneering the field of capsule endoscopy in 2001, Given Imaging has become a world leader in GI medical devices, offering health care providers a range of innovative options for visualizing, diagnosing and monitoring the digestive system. The company offers a broad product portfolio including PillCam® capsule endoscope for the small bowel, esophagus and colon. The company also offers industry-leading GI functional diagnostic solutions including ManoScan® high resolution manometry, Bravo® capsule-based pH monitoring, Digitrapper® pH-Z monitoring, and SmartPill® motility monitoring systems. Given Imaging is committed to delivering breakthrough innovations to the GI community and supporting its ongoing clinical needs. Given Imaging's headquarters are located in Yoqneam, Israel, with operating subsidiaries in the United States, Germany, France, Japan, Australia, Vietnam, Hong Kong and Brazil. For more information, please visit givenimaging.com.
 
 
4

 

Forward-Looking Statements
 
This press release contains forward-looking statements within the meaning of the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, projections about our business and our future revenues, expenses and profitability. Forward-looking statements may be, but are not necessarily, identified by the use of forward-looking terminology such as "may," "anticipates," "estimates," "expects," "intends," "plans," "believes," and words and terms of similar substance. Forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual events, results, performance, circumstances or achievements of the Company to be materially different from any future events, results, performance, circumstances or achievements expressed or implied by such forward-looking statements. Such forward-looking statements include statements relating to the Company exploring strategic alternatives and considering possible strategic transactions involving the Company. Factors that could cause actual events, results, performance, circumstances or achievements to differ from such forward-looking statements include, but are not limited to, the following: (1) our ability to develop and bring to market new products, (2) our ability to successfully complete any necessary or required clinical studies with our products, (3) our ability to receive regulatory clearance or approval to market our products or changes in regulatory environment, (4) our success in implementing our sales, marketing and manufacturing plans, (5) the level of adoption of our products by medical practitioners, (6) the emergence of other products that may make our products obsolete, (7) lack of an appropriate bowel preparation materials to be used with our PillCam COLON capsule, (8) protection and validity of patents and other intellectual property rights, (9) the impact of currency exchange rates, (10) the effect of competition by other companies, (11) the outcome of significant litigation, (12) our ability to obtain reimbursement for our product from government and commercial payors, (13) quarterly variations in operating results, (14) the possibility of armed conflict or civil or military unrest in Israel, (15) the impact of global economic conditions, (16) our ability to successfully integrate acquired businesses, (17) changes and reforms in applicable healthcare laws and regulations, (18) quality issues and adverse events related to our products, such as capsule retention, aspiration and failure to attach or detach, bleeding or perforation that could require us to recall products and impact our sales and net income, and (19) other risks and factors disclosed in our filings with the U.S. Securities and Exchange Commission, including, but not limited to, risks and factors identified under such headings as "Risk Factors," "Cautionary Language Regarding Forward-Looking Statements" and "Operating Results and Financial Review and Prospects" in the Company's Annual Report on Form 20-F for the year ended December 31, 2012. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Except to the extent expressly required under applicable law, the Company undertakes no obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events.
 
###
 
Financial Tables Follow
 
 
5

 
 
Reconciliation of GAAP and Non-GAAP Financial Measures
UNAUDITED
(In millions except per share data)
 
   
Three Months Ended September 30, 2013
 
         
Cost of
               
Research
   
Selling
   
General
                   
   
Net
   
Goods
   
gross
   
Gross
   
and
   
and
   
and
   
Other
   
Operating
   
Operating
 
   
revenues
   
sold
   
profit
   
margin
   
development
   
marketing
   
Administrative
   
expense
   
profit
   
margin
 
Reported (GAAP)
  $ 50,023     $ 11,267     $ 38,756       77.5 %   $ 6,096     $ 20,542     $ 5,597     $ 121     $ 6,400       12.8 %
Excluded items:
                                                                               
Equity related compensation expenses (FAS123R)
    -       -       -               (234 )     (607 )     (610 )     -       1,451          
Amortization of purchase price allocation
    -       (399 )     -               -       (93 )     -       -       492          
After considering items (Non-GAAP)
  $ 50,023     $ 10,868     $ 39,155       78.3 %   $ 5,862     $ 19,842     $ 4,987     $ 121     $ 8,343       16.7 %
 
   
Three Months Ended September 30, 2013
 
           
Profit
           
Net profit
         
           
before
   
Income
   
attributable
   
Diluted
 
   
Finance
   
taxes
   
tax
   
to
   
earnings
 
   
income
   
on income
   
expense
   
shareholders
   
per share
 
Reported (GAAP)
  $ 72     $ 6,472     $ 21     $ 6,451     $ 0.20  
Excluded items:
                                       
Equity related compensation expenses (FAS123R)
    -       1,451       -       1,451       -  
Amortization of purchase price allocation
    -       492       167       325       -  
After considering items (Non-GAAP)
  $ 72     $ 8,415     $ 188     $ 8,227     $ 0.25  
 
   
Three Months Ended September 30, 2012
 
           
Cost of
                   
Research
   
Selling
   
General
                         
   
Net
   
Goods
   
gross
   
Gross
   
and
   
and
   
and
   
Other
   
Operating
   
Operating
 
   
revenues
   
sold
   
profit
   
margin
   
development
   
marketing
   
Administrative
   
expense
   
profit
   
margin
 
Reported (GAAP)
  $ 45,403     $ 10,199     $ 35,204       77.5 %   $ 5,185     $ 17,939     $ 5,634     $ (7 )   $ 6,453       14.2 %
Excluded items:
                                                                               
Equity related compensation expenses (FAS123R)
    -       -       -               (194 )     (696 )     (741 )     -       1,631          
Amortization of purchase price allocation
    -       (348 )     -               -       (81 )             -       429          
After considering items (Non-GAAP)
  $ 45,403     $ 9,851     $ 35,552       78.3 %   $ 4,991     $ 17,162     $ 4,893     $ (7 )   $ 8,513       18.7 %
 
   
Three Months Ended September 30, 2012
 
           
Profit
           
Net profit
         
           
before
   
Income
   
attributable
   
Diluted
 
   
Finance
   
taxes
   
tax
   
to
   
earnings
 
   
income
   
on income
   
expense
   
shareholders
   
per share
 
Reported (GAAP)
  $ 215     $ 6,668     $ 662     $ 6,006     $ 0.19  
Excluded items:
                                       
Equity related compensation expenses (FAS123R)
    -       1,631       -       1,631       -  
Amortization of purchase price allocation
    -       429       170       259       -  
After considering items (Non-GAAP)
  $ 215     $ 8,728     $ 832     $ 7,896     $ 0.25  

 
6

 
Reconciliation of GAAP and Non-GAAP Financial Measures
UNAUDITED
(In millions except per share data)
 
   
Nine Months Ended September 30, 2013
 
         
Cost of
               
Research
   
Selling
   
General
                   
   
Net
   
Goods
   
gross
   
Gross
   
and
   
and
   
and
   
Other
   
Operating
   
Operating
 
   
revenues
   
sold
   
profit
   
margin
   
development
   
marketing
   
Administrative
   
expense
   
profit
   
margin
 
Reported (GAAP)
  $ 140,107     $ 31,694     $ 108,413       77.4 %   $ 18,197     $ 60,958     $ 17,052     $ 307     $ 11,899       8.5 %
Excluded items:
                                                                               
Equity related compensation expenses (FAS123R)
    -       -       -               (659 )     (1,544 )     (2,137 )     -       4,340          
Amortization of purchase price allocation
    -       (1,197 )     -               -       (279 )     -       -       1,476          
After considering items (Non-GAAP)
  $ 140,107     $ 30,497     $ 109,610       78.2 %   $ 17,538     $ 59,135     $ 14,915     $ 307     $ 17,715       12.6 %
 
   
Nine Months Ended September 30, 2013
 
         
Profit
         
Net profit
       
         
before
   
Income
   
attributable
   
Diluted
 
   
Finance
   
taxes
   
tax
   
to
   
earnings
 
   
income
   
on income
   
expense
   
shareholders
   
per share
 
Reported (GAAP)
  $ 33     $ 11,932     $ 507     $ 11,425     $ 0.36  
Excluded items:
                                       
Equity related compensation expenses (FAS123R)
    -       4,340       -       4,340       -  
Amortization of purchase price allocation
    -       1,476       630       846       -  
After considering items (Non-GAAP)
  $ 33     $ 17,748     $ 1,137     $ 16,611     $ 0.52  
 
   
Nine Months Ended September 30, 2012
 
         
Cost of
               
Research
   
Selling
   
General
                   
   
Net
   
Goods
   
gross
   
Gross
   
and
   
and
   
and
   
Other
   
Operating
   
Operating
 
   
revenues
   
sold
   
profit
   
margin
   
development
   
marketing
   
Administrative
   
expense
   
profit
   
margin
 
Reported (GAAP)
  $ 131,754     $ 30,571     $ 101,183       76.8 %   $ 18,530     $ 55,431     $ 16,839     $ 163     $ 10,220       7.8 %
Excluded items:
                                                                               
Equity related compensation expenses (FAS123R)
    -       -       -               (544 )     (1,434 )     (2,639 )     -       4,617          
Amortization of purchase price allocation
    -       (1,044 )     -               -       (243 )             -       1,287          
After considering items (Non-GAAP)
  $ 131,754     $ 29,527     $ 102,227       77.6 %   $ 17,986     $ 53,754     $ 14,200     $ 163     $ 16,124       12.2 %
 
   
Nine Months Ended September 30, 2012
 
         
Profit
         
Net profit
       
         
before
   
Income
   
attributable
   
Diluted
 
   
Finance
   
taxes
   
tax
   
to
   
earnings
 
   
income
   
on income
   
expense
   
shareholders
   
per share
 
Reported (GAAP)
  $ 583     $ 10,803     $ 1,646     $ 9,250     $ 0.29  
Excluded items:
                                       
Equity related compensation expenses (FAS123R)
    -       4,617       -       4,617       -  
Amortization of purchase price allocation
    -       1,287       514       773       -  
After considering items (Non-GAAP)
  $ 583     $ 16,707     $ 2,160     $ 14,640     $ 0.46  

 
7

 

Given Imaging Ltd. and its Consolidated Subsidiaries
Interim Consolidated Balance Sheets
In thousands except share data
(Unaudited)
 
    September 30     September 30     December 31  
    2013     2012     2012  
Assets
                 
                   
Current assets
                 
Cash and cash equivalents
  $ 30,784     $ 42,350     $ 35,442  
Short-term investments
    88,775       37,162       58,446  
Accounts receivable:
                       
  Trade
    32,104       30,229       31,279  
  Other
    6,922       4,596       4,654  
Inventories
    24,770       24,988       22,591  
Advances to suppliers
    1,281       1,416       1,349  
Deferred tax assets
    2,663       3,613       2,646  
Other current assets
    3,756       2,630       2,689  
                         
Total current assets
    191,055       146,984       159,096  
                         
Deposits
    847       1,046       924  
                         
Assets held for employees’ severance payments
    9,341       7,264       7,974  
                         
Long-term investments
    22,820       39,627       30,188  
                         
Non-current Inventory
    4,854       4,654       6,150  
                         
Fixed assets, less accumulated depreciation
    11,036       12,516       12,335  
                         
Intangible assets, less accumulated amortization
    27,930       28,308       30,705  
                         
Goodwill
    26,942       24,089       26,942  
                         
    Total Assets   $ 294,825     $ 264,488     $ 274,314  
 
 
8

 
Given Imaging Ltd. and its Consolidated Subsidiaries
Interim Consolidated Balance Sheets
In thousands except share data
(Unaudited)
 
   
September 30
   
September 30
   
December 31
 
   
2013
   
2012
   
2012
 
Liabilities and equity
                 
                   
Current liabilities
                 
                   
Current installments of obligation under capital lease
  $ -     $ 44     $ 38  
Accounts payable:
                       
  Trade
    8,194       8,151       8,756  
  Other
    25,703       27,295       27,091  
Deferred income
    1,218       559       929  
Total current liabilities
    35,115       36,049       36,814  
                         
Long-term liabilities
                       
Obligation under capital lease, net
    69       86       78  
Liability in respect of employees’ severance payments
    10,235       8,024       8,761  
Contingent consideration in respect of business combination
    1,195       -       1,038  
Deferred tax liabilities
    4,045       4,848       4,675  
Total long-term liabilities
    15,544       12,958       14,552  
Total liabilities
    50,659       49,007       51,366  
                         
Equity
                       
Ordinary Shares, NIS 0.05 par value each (90,000,000
                       
 shares authorized; 31,842,916, 31,080,876 and 31,007,088
                       
 shares issued and fully paid as of September 30, 2013,
                       
 December 31, 2012 and September 30, 2012, respectively)
    375       367       367  
Additional paid-in capital
    228,990       216,814       219,103  
Capital reserve
    1,591       1,591       1,591  
Accumulated other comprehensive income
    164       188       266  
Retained earnings (accumulated deficit)
    13,046       (3,479 )     1,621  
Total Equity
    244,166       215,481       222,948  
                         
Total liabilities and equity 
  $ 294,825     $ 264,488     $ 274,314  
 
 
9

 
Given Imaging Ltd. and its Consolidated Subsidiaries
Interim Consolidated Statements of Income and Comprehensive Income
In thousands except share and per share data
(Unaudited)
 
     
Nine-month period ended
September 30
     
Three-month period ended
September 30
     
Year ended
December 31
 
     
2013
     
2012
     
2013
     
2012
     
2012
 
Revenues
  $ 140,107     $ 131,754     $ 50,023     $ 45,403     $ 180,501  
                                         
Cost of revenues
    (31,694 )     (30,571 )     (11,267 )     (10,199 )     (42,971 )
                                         
Gross profit
    108,413       101,183       38,756       35,204       137,530  
                                         
Operating expenses
                                       
Research and development, gross
    (19,029 )     (19,536 )     (6,729 )     (5,406 )     (25,627 )
                                         
Government grants
    832       1,006       633       221       1,439  
Research and development, net
    (18,197 )     (18,530 )     (6,096 )     (5,185 )     (24,188 )
                                         
Sales and marketing
    (60,958 )     (55,431 )     (20,542 )     (17,939 )     (76,272 )
General and administrative
    (17,052 )     (16,839 )     (5,597 )     (5,634 )     (22,746 )
Other, net
    (307 )     (163 )     (121 )     7       (455 )
                                         
Total operating expenses
    (96,514 )     (90,963 )     (32,356 )     (28,751 )     (123,661 )
                                         
Operating profit
    11,899       10,220       6,400       6,453       13,869  
Financing  income, net
    33       583       72       215       847  
                                         
Profit before taxes
                                       
 on income
    11,932       10,803       6,472       6,668       14,716  
Income tax expense
    (507 )     (1,646 )     (21 )     (662 )     (459 )
                                         
Net profit
    11,425       9,157       6,451       6,006       14,257  
                                         
Net loss attributable to
                                       
 non-controlling interest
    -       93       -       -       93  
                                         
Net profit attributable to
                                       
 shareholders
  $ 11,425     $ 9,250     $ 6,451     $ 6,006     $ 14,350  
                                         
Net change in respect of
                                       
 available for sale securities
    (102 )     1,073       107       783       1,151  
Total comprehensive profit
                                       
 attributable to shareholders
  $ 11,323     $ 10,323     $ 6,558     $ 6,789     $ 15,501  
                                         
Total comprehensive
                                       
 loss attributable to
                                       
 non-controlling interest
    -       (93 )     -       -       (93 )
                                         
Total comprehensive profit
  $ 11,323     $ 10,230     $ 6,558     $ 6,789     $ 15,408  
                                         
Earnings  per share
                                       
                                         
Basic Earnings attributable to
                                       
 shareholders per Ordinary share
  $ 0.36     $ 0.30     $ 0.20     $ 0.19     $ 0.47  
                                         
Diluted Earnings attributable to
                                       
 shareholders per Ordinary share
  $ 0.36     $ 0.29     $ 0.20     $ 0.19     $ 0.45  
                                         
Weighted average number
                                       
 of Ordinary Shares used to
                                       
 compute basic Earnings
                                       
 per Ordinary share
    31,448,589       30,791,872       31,660,886       30,982,259       30,853,581  
 
                                       
Weighted average number of
                                       
 Ordinary Shares used to compute
                                       
 dilute Earnings per Ordinary share
    32,060,209       31,475,497       32,385,638       31,403,833       31,563,208  
 
 
10

 
Given Imaging Ltd. and its Consolidated Subsidiaries
Interim Consolidated Statements of Cash Flows
In thousands
(Unaudited)
 
    Nine-month period ended     Three-month period ended    
Year ended
 
   
September 30
   
September 30
   
December 31
 
    2013    
2012
   
2013
   
2012
   
2012
 
Cash flows from operating activities:
                             
                               
Net profit
  $ 11,425     $ 9,157     $ 6,451     $ 6,006     $ 14,257  
                                         
Adjustments required to reconcile
                                       
 net profit to net cash provided by
                                       
 operating activities:
                                       
                                         
Depreciation and amortization
    6,574       6,320       2,195       2,109       8,597  
Change in deferred taxes
    (647 )     (2,589 )     21       (394 )     (1,795 )
Stock based compensation
    4,340       4,617       1,451       1,631       6,158  
Loss (profit) from disposal of fixed
                                       
 assets and intangible assets
    399       173       174       (3 )     484  
Unrealized interest on contingent
                                       
Consideration
    157       -       42       -       -  
Decrease (increase) in accounts
                                       
 receivable – trade
    (825 )     2,027       (956 )     (1,165 )     977  
 Decrease (increase) in accounts
                                       
 receivable – other
    189       1,298       196       829       1,252  
Increase in other current assets
    (1,067 )     (1,257 )     (490 )     (377 )     (1,316 )
Decrease (increase) in advances
                                       
 to suppliers
    68       (209 )     (425 )     383       (142 )
increase in inventories
    (933 )     (1,795 )     (978 )     (1,111 )     (299 )
Increase (decrease) in accounts payable
    (2,079 )     (978 )     3,747       1,203       (691 )
Increase in deferred income
    289       38       43       62       408  
Other
    436       (44 )     239       2       (62 )
Net cash provided by operating
                                       
 Activities
    18,326       16,758       11,710       9,175       27,828  
                                         
Cash flows from investing
                                       
 activities:
                                       
Purchase of fixed assets and
                                       
 intangible assets
    (2,887 )     (5,791 )     (1,089 )     (2,474 )     (7,005 )
Other long term assets
    19       (608 )     10       2       (538 )
Acquisition of business, net
                                       
 of cash acquired (1)
            -               -       (6,000 )
Changes in short term deposits, net
    (13,851 )     24,906       (11,500 )     8,487       4,968  
Proceeds from sales and maturity
                                       
 of marketable securities
    246       4,050       -       -       13,343  
Investments in marketable securities
    (9,774 )     (23,781 )     (481 )     (321 )     (24,827 )
                                         
Net cash provided by (used in)
                                       
investing activities
    (26,247 )     (1,224 )     (13,060 )     5,694       (20,059 )

 
11

 

Given Imaging Ltd. and its Consolidated Subsidiaries
Interim Consolidated Statements of Cash Flows
In thousands
(Unaudited)
 
    Nine-month period ended     Three-month period ended     Year ended  
    September 30     September 30     December 31  
   
2013
   
2012
   
2013
   
2012
   
2012
 
Cash flows from financing activities:
                             
                               
Principal payments on capital lease obligation
    -       (124 )     -       (41 )     (129 )
Proceeds from  the  issuance of  Ordinary Shares
    3,134       3,367       1,455       442       4,115  
Purchase of shares from a non-controlling
                                       
 shareholder in a subsidiary
    -       (658 )     -       -       (658 )
                                         
Net cash provided by financing activities
    3,134       2,585       1,455       401       3,328  
                                         
Effect of exchange rate changes on
                                       
 cash and cash equivalents
    129       (54 )     46       (11 )     60  
                                         
Increase (decrease) in cash and cash
                                       
 equivalents
    (4,658 )     18,065       151       15,259       11,157  
Cash and cash equivalents at beginning
                                       
 of period
    35,442       24,285       30,633       27,091       24,285  
                                         
Cash and cash equivalents at end of period
  $ 30,784     $ 42,350     $ 30,784     $ 42,350     $ 35,442  
                                         
Supplementary cash flow information
                                       
                                         
Income taxes paid
  $ 2,301     $ 2,054     $ 313     $ 897     $ 2,883  
 
12