Exhibit 1
|
Press release dated August 14th, 2013, announcing Pointer Telocation’s Q2 2013 financial results.
|
Date: August 14th, 2013
|
POINTER TELOCATION LTD.
By: /s/ Yossi Ben Shalom
——————————————
Yossi Ben Shalom
Chairman of the Board of Directors
|
·
|
Record revenues of $ 23 million
|
·
|
Adjusted EBITDA - $ 2.7 million in Q2 2013
|
·
|
Non-GAAP net income of $ 1.7 million in Q2 2013
|
Contact:
|
|
Zvi Fried, V.P. and Chief Financial Officer
|
Chen Livne, Gelbart-Kahana Investor Relations
|
Tel.; 972-3-572 3111
|
Tel: 972-3-607 4717, +972-54-302 2983
|
E-mail: zvif@pointer.com
|
E-mail: chen@gk-biz.com
|
INTERIM CONSOLIDATED BALANCE SHEETS
|
U.S. dollars in thousands
|
June 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 2,405 | $ | 3,685 | ||||
Restricted cash
|
98 | 108 | ||||||
Trade receivables
|
18,039 | 16,215 | ||||||
Other accounts receivable and prepaid expenses
|
2,312 | 2,069 | ||||||
Inventories
|
4,215 | 3,982 | ||||||
Total current assets
|
27,069 | 26,059 | ||||||
LONG-TERM ASSETS:
|
||||||||
Long-term accounts receivable
|
527 | 582 | ||||||
Severance pay fund
|
9,812 | 9,034 | ||||||
Property and equipment, net
|
11,002 | 10,364 | ||||||
Investment and long term loans to affiliate
|
860 | 814 | ||||||
Other intangible assets, net
|
1,770 | 2,242 | ||||||
Goodwill
|
48,610 | 47,190 | ||||||
Total long-term assets
|
72,581 | 70,226 | ||||||
Total assets
|
$ | 99,650 | $ | 96,285 |
INTERIM CONSOLIDATED BALANCE SHEETS
|
U.S. dollars in thousands (except share and per share data)
|
June 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Unaudited
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank credit and current maturities of long-term loans
|
$ | 9,154 | $ | 11,129 | ||||
Trade payables
|
10,965 | 11,248 | ||||||
Deferred revenues and customer advances
|
8,789 | 6,954 | ||||||
Other accounts payable and accrued expenses
|
6,955 | 7,251 | ||||||
Total current liabilities
|
35,863 | 36,582 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Long-term loans from banks
|
8,907 | 9,339 | ||||||
Long-term loans from shareholders and others
|
1,083 | 925 | ||||||
Other long-term liabilities
|
4,315 | 3,765 | ||||||
Accrued severance pay
|
11,075 | 10,328 | ||||||
25,380 | 24,357 | |||||||
COMMITMENTS AND CONTINGENT LIABILITIES
|
||||||||
EQUITY:
|
||||||||
Pointer Telocation Ltd's shareholders' equity:
|
||||||||
Share capital -
|
||||||||
Ordinary shares of NIS 3 par value -
|
||||||||
Authorized: 8,000,000 shares at June 30, 2013 and December 31, 2012; Issued and outstanding: 5,555,558 shares at June 30, 2013 and December 31, 2012
|
3,871 | 3,871 | ||||||
Additional paid-in capital
|
120,680 | 120,290 | ||||||
Accumulated other comprehensive income
|
1,429 | 1,127 | ||||||
Accumulated deficit
|
(93,762 | ) | (95,540 | ) | ||||
Total Pointer Telocation Ltd's shareholders' equity
|
32,218 | 29,748 | ||||||
Non-controlling interest
|
6,189 | 5,598 | ||||||
Total equity
|
38,407 | 35,346 | ||||||
Total liabilities and shareholders' equity
|
$ | 99,650 | $ | 96,285 |
The accompanying notes are an integral part of the interim consolidated financial statements.
|
U.S. dollars in thousands (except per share data)
|
Six months ended
June 30,
|
Three months ended
June 30,
|
Year ended
December 31,
|
||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
2012
|
||||||||||||||||
Unaudited
|
||||||||||||||||||||
Revenues:
|
||||||||||||||||||||
Products
|
$ | 15,816 | $ | 15,516 | $ | 8,394 | $ | 7,691 | $ | 30,402 | ||||||||||
Services
|
29,564 | 27,258 | 14,841 | 13,475 | 54,430 | |||||||||||||||
Total revenues
|
45,380 | 42,774 | 23,235 | 21,166 | 84,832 | |||||||||||||||
Cost of revenues:
|
||||||||||||||||||||
Products
|
9,198 | 9,280 | 4,817 | 4,655 | 17,988 | |||||||||||||||
Services
|
21,343 | 19,074 | 10,783 | 9,647 | 38,573 | |||||||||||||||
Amortization of intangible assets
|
- | 121 | - | 61 | 181 | |||||||||||||||
Total cost of revenues
|
30,541 | 28,475 | 15,600 | 14,363 | 56,742 | |||||||||||||||
Gross profit
|
14,839 | 14,299 | 7,635 | 6,803 | 28,090 | |||||||||||||||
Operating expenses:
|
||||||||||||||||||||
Research and development
|
1,470 | 1,389 | 800 | 673 | 2,716 | |||||||||||||||
Selling and marketing
|
4,894 | 4,445 | 2,569 | 2,186 | 9,067 | |||||||||||||||
General and administrative
|
4,653 | 4,808 | 2,370 | 2,220 | 9,232 | |||||||||||||||
Amortization of intangible assets
|
510 | 1,005 | 129 | 501 | 1,987 | |||||||||||||||
Total operating expenses
|
11,527 | 11,647 | 5,868 | 5,580 | 23,002 | |||||||||||||||
Operating income
|
3,312 | 2,652 | 1,767 | 1,223 | 5,088 | |||||||||||||||
Financial expenses, net
|
598 | 927 | 260 | 462 | 1,628 | |||||||||||||||
Other income (expenses), net
|
9 | (9 | ) | 1 | (2 | ) | (5 | ) | ||||||||||||
Income before taxes on income
|
2,721 | 1,716 | 1,508 | 759 | 3,455 | |||||||||||||||
Taxes on income
|
467 | 546 | 303 | 257 | 861 | |||||||||||||||
Income after taxes on income
|
2,254 | 1,170 | 1,205 | 502 | 2,594 | |||||||||||||||
Equity in gains (losses) gains of affiliate
|
182 | (81 | ) | 70 | (33 | ) | 38 | |||||||||||||
Income from continuing operations
|
2,436 | 1,089 | 1,275 | 469 | 2,632 | |||||||||||||||
Loss from discontinued operations, net
|
- | 700 | - | 518 | 995 | |||||||||||||||
Net income (loss)
|
$ | 2,436 | $ | 389 | $ | 1,275 | $ | (49 | ) | $ | 1,637 |
INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS
|
U.S. dollars in thousands (except per share data)
|
Six months ended
June 30,
|
Three months ended
June 30,
|
Year ended
December 31,
|
||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
2012
|
||||||||||||||||
Unaudited
|
||||||||||||||||||||
Other comprehensive income (loss):
|
||||||||||||||||||||
Currency translation adjustments of foreign operations
|
$ | 593 | $ | (921 | ) | $ | (102 | ) | $ | (1,575 | ) | $ | 299 | |||||||
Realized gains (losses) on derivatives designated as cash flow hedges
|
(24 | ) | (161 | ) | - | (82 | ) | 224 | ||||||||||||
Unrealized gains on derivatives designated as cash flow hedges
|
- | 295 | - | 32 | 14 | |||||||||||||||
Total comprehensive income (loss)
|
$ | 3,005 | $ | (398 | ) | $ | 1,173 | $ | (1,674 | ) | $ | 2,174 | ||||||||
Profit from continuing operations attributable to:
|
||||||||||||||||||||
Equity holders of the parent
|
1,778 | 722 | 971 | 421 | 1,833 | |||||||||||||||
Non-controlling interests
|
658 | 367 | 304 | 48 | 799 | |||||||||||||||
2,436 | 1,089 | 1,275 | 469 | 2,632 | ||||||||||||||||
Loss from discontinued operations attributable to:
|
||||||||||||||||||||
Equity holders of the parent
|
- | 357 | - | 219 | 630 | |||||||||||||||
Non-controlling interests
|
- | 343 | - | 299 | 365 | |||||||||||||||
$ | - | $ | 700 | $ | - | $ | 518 | $ | 995 | |||||||||||
Total comprehensive income (loss) attributable to:
|
||||||||||||||||||||
Equity holders of the parent
|
2,081 | (343 | ) | 887 | (1,088 | ) | 1,493 | |||||||||||||
Non-controlling interests
|
924 | (55 | ) | 286 | (586 | ) | 681 | |||||||||||||
$ | 3,005 | $ | (398 | ) | $ | 1,173 | $ | (1,674 | ) | $ | 2,174 | |||||||||
Earnings per share attributable to Pointer Telocation Ltd's shareholders:
|
||||||||||||||||||||
Basic net earnings per share
|
$ | 0.32 | $ | 0.07 | $ | 0.17 | $ | 0.04 | $ | 0.23 | ||||||||||
Diluted net earnings per share
|
$ | 0.32 | $ | 0.07 | $ | 0.17 | $ | 0.04 | $ | 0.23 |
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
|
U.S. dollars in thousands
|
Six months ended
June 30,
|
Three months ended
June 30,
|
Year ended
December 31,
|
||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
2012
|
||||||||||||||||
Unaudited
|
||||||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||||||
Net income
|
$ | 2,436 | $ | 389 | $ | 1,275 | $ | (49 | ) | $ | 1,637 | |||||||||
Adjustments required to reconcile consolidated net income to net cash provided by operating activities:
|
||||||||||||||||||||
Depreciation, amortization and impairment
|
1,913 | 3,059 | 830 | 1,709 | 5,546 | |||||||||||||||
Accrued interest and exchange rate
|
(19 | ) | 4 | 5 | (10 | ) | 118 | |||||||||||||
changes of long-term loans to affiliate
|
- | 28 | - | 28 | - | |||||||||||||||
Accrued severance pay, net
|
(67 | ) | (45 | ) | (27 | ) | (8 | ) | 91 | |||||||||||
Gain from sale of property and equipment, net
|
(166 | ) | (124 | ) | (98 | ) | (86 | ) | (271 | ) | ||||||||||
Equity in losses (gains) of affiliate
|
(182 | ) | 81 | (70 | ) | 33 | (38 | ) | ||||||||||||
Stock-based compensation
|
58 | 168 | 25 | 67 | 265 | |||||||||||||||
Decrease in restricted cash
|
10 | 6 | 5 | 4 | 15 | |||||||||||||||
Decrease (increase) in trade receivables, net
|
(1,478 | ) | (2,317 | ) | 535 | 721 | (1,572 | ) | ||||||||||||
Decrease (increase) in other accounts receivable and prepaid expenses
|
(257 | ) | (641 | ) | 136 | (382 | ) | 46 | ||||||||||||
Decrease (increase) in inventories
|
(94 | ) | 883 | (59 | ) | 81 | 732 | |||||||||||||
Deferred income taxes, net
|
432 | 464 | 271 | 100 | 847 | |||||||||||||||
Decrease in long-term accounts receivable
|
32 | 233 | 9 | 77 | 234 | |||||||||||||||
Increase (decrease) in trade payables
|
(428 | ) | 973 | (250 | ) | 808 | 965 | |||||||||||||
Increase (decrease) in other accounts payable and accrued expenses
|
1,259 | 941 | (157 | ) | (527 | ) | (274 | ) | ||||||||||||
Net cash provided by operating activities
|
3,449 | 4,102 | 2,430 | 2,566 | 8,341 | |||||||||||||||
Cash flows from investing activities:
|
||||||||||||||||||||
Purchase of property and equipment
|
(2,436 | ) | (2,398 | ) | (1,409 | ) | (1,091 | ) | (4,033 | ) | ||||||||||
Proceeds from sale of property and equipment
|
798 | 746 | 128 | 314 | 1,733 | |||||||||||||||
Investment and loans/Repayments in affiliate, net
|
66 | (717 | ) | 34 | 12 | (669 | ) | |||||||||||||
Acquisition of subsidiary (a)
|
- | (251 | ) | - | - | (251 | ) | |||||||||||||
Purchase of business activity (b)
|
- | (3,125 | ) | - | - | (3,125 | ) | |||||||||||||
Net cash used in investing activities
|
(1,572 | ) | (5,745 | ) | (1,247 | ) | (765 | ) | (6,345 | ) | ||||||||||
Cash flows from financing activities:
|
||||||||||||||||||||
Receipt of long-term loans from banks
|
3,681 | 7,637 | 2,333 | 4,456 | 11,670 | |||||||||||||||
Repayment of long-term loans from banks
|
(5,598 | ) | (5,658 | ) | (2,420 | ) | (3,051 | ) | (12,253 | ) | ||||||||||
Dividend paid to non-controlling interest
|
- | - | - | - | (1,215 | ) | ||||||||||||||
Proceeds from issuance of shares
|
- | 143 | - | 138 | 1,947 | |||||||||||||||
Short-term bank credit, net
|
(1,046 | ) | 263 | (670 | ) | (1,867 | ) | (347 | ) | |||||||||||
Net cash provided by (used in) financing activities
|
(2,963 | ) | 2,385 | (757 | ) | (324 | ) | (198 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(194 | ) | 125 | (351 | ) | 94 | 419 | |||||||||||||
Increase (decrease) in cash and cash equivalents
|
(1,280 | ) | 867 | 75 | 1,571 | 2,217 | ||||||||||||||
Cash and cash equivalents at the beginning of the period
|
3,685 | 1,468 | 2,330 | 764 | 1,468 | |||||||||||||||
Cash and cash equivalents at the end of the period | $ |
2,405
|
$ |
2,335
|
$ |
2,405
|
$ |
2,335
|
$ |
3,685
|
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
|
U.S. dollars in thousands
|
Six months ended
June 30,
|
Three months ended
June 30,
|
Year ended
December 31,
|
|||||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
|||||||||||||||||
Unaudited
|
|||||||||||||||||||||
(a)
|
Acquisition of subsidiary:
|
||||||||||||||||||||
Property and equipment
|
$ | - | $ | 22 | $ | - | $ | 22 | $ | 22 | |||||||||||
Technology
|
- | 58 | - | 58 | 58 | ||||||||||||||||
Goodwill
|
- | 304 | - | 304 | 304 | ||||||||||||||||
Non controlling Interest
|
- | (133 | ) | - | (133 | ) | (133 | ) | |||||||||||||
$ | - | $ | 251 | $ | - | $ | 251 | $ | 251 | ||||||||||||
(b)
|
Purchase of business activity:
|
||||||||||||||||||||
Working capital
|
$ | - | $ | 27 | $ | - | $ | 27 | $ | 27 | |||||||||||
Property and equipment
|
- | 112 | - | 112 | 112 | ||||||||||||||||
Customer list
|
- | 1,364 | - | 1,364 | 1,364 | ||||||||||||||||
Goodwill
|
- | 1,669 | - | 1,669 | 1,669 | ||||||||||||||||
Accrued severance pay, net
|
- | (23 | ) | - | (23 | ) | (23 | ) | |||||||||||||
Employees accruals
|
- | (24 | ) | - | (24 | ) | (24 | ) | |||||||||||||
$ | - | $ | 3,125 | $ | - | $ | 3,125 | $ | 3,125 |
ADDITIONAL INFORMATION
|
U.S. dollars in thousands
|
Six months ended
June 30
|
Three months ended
June 30
|
Year ended
December 31
|
||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
2012
|
||||||||||||||||
Unaudited
|
||||||||||||||||||||
GAAP Net income (loss) as reported
|
$ | 2,436 | $ | 389 | $ | 1,275 | $ | (49 | ) | $ | 1,637 | |||||||||
amortization and impairment of intangible assets
|
510 | 1,126 | 129 | 562 | 2,168 | |||||||||||||||
Loss from discontinued operations, net
|
- | 700 | - | 518 | 995 | |||||||||||||||
Stock based compensation expenses
|
58 | 168 | 25 | 67 | 265 | |||||||||||||||
non-cash tax expenses resulting from timing differences relating to the amortization of acquisition-related intangible assets and goodwill
|
563 | 419 | 315 | 201 | 819 | |||||||||||||||
Non-GAAP Net income
|
$ | 3,567 | $ | 2,802 | $ | 1,744 | $ | 1,299 | $ | 5,884 |
Six months ended
June 30
|
Three months ended
June 30
|
Year ended
December 31
|
||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
2012
|
||||||||||||||||
Unaudited
|
||||||||||||||||||||
GAAP Net income (loss) as reported:
|
$ | 2,436 | $ | 389 | $ | 1,275 | $ | (49 | ) | $ | 1,637 | |||||||||
Loss from discontinued operations, net
|
- | 700 | - | 518 | 995 | |||||||||||||||
Financial expenses, net
|
598 | 927 | 260 | 462 | 1,628 | |||||||||||||||
Tax on income
|
467 | 546 | 303 | 257 | 861 | |||||||||||||||
Stock based compensation expenses
|
58 | 168 | 25 | 67 | 265 | |||||||||||||||
Depreciation, amortization and impairment of goodwill and intangible assets
|
1,913 | 2,711 | 830 | 1,361 | 5,198 | |||||||||||||||
Non-GAAP Adjusted EBITDA
|
$ | 5,472 | $ | 5,441 | $ | 2,693 | $ | 2,616 | $ | 10,584 |
W4'Z&LY