XML 85 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS(USD ($))
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:      
Net income (loss) $ 7,271 $ 1,637 $ (8,486)
Adjustments required to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation, amortization and impairment 4,049 5,546 12,710
Gain from obtaining control in a subsidiary previously accounted for by the equity method (3,299)      
Accrued interest and exchange rate changes of debenture and long-term loans 21 118 135
Accrued severance pay, net (397) 91 487
Gain from sale of property and equipment, net (195) (271) (95)
Equity in losses (gains) of affiliate (340) (38) 1,634
Amortization of stock-based compensation 374 265 515
Impairment loss of loan to minority shareholder in subsidiary       489
Decrease in restricted cash 27 15 10
Increase in trade receivables, net (1,270) (1,572) (1,462)
Decrease in other accounts receivable and prepaid expenses 148 46 373
Decrease (increase) in inventories (685) 732 (731)
Deferred income taxes 1,272 847 170
Decrease (increase) in long-term accounts receivable (4) 234 (177)
Increase in trade payables 1,290 960 452
Increase (decrease) in other accounts payable and accrued expenses 1,449 (274) 2,457
Net cash provided by operating activities 9,711 8,341 8,481
Cash flows from investing activities:      
Purchase of property and equipment (4,663) (4,033) (4,445)
Proceeds from sale of property and equipment 1,216 1,733 1,050
Investment and loans/Repayments in affiliate 137 (669) (1,740)
Acquisition of subsidiary (a) (3,973) (251)   
Purchase of business activity (b)    (3,125)   
Proceeds from sale of investments in previously consolidated subsidiaries (c)       39
Net cash used in investing activities (7,283) (6,345) (5,096)
Cash flows from financing activities:      
Receipt of long-term loans from banks 7,127 11,670 8,384
Repayment of long-term loans from banks (10,137) (12,253) (8,937)
Repayment of long-term loans from others       (1,071)
Dividend paid to non-controlling interest    (1,215) (1,595)
Proceeds from issuance of shares and exercise of options, net of issuance costs 7 1,947 281
Short-term bank credit, net 563 (345) (1,002)
Net cash used in financing activities (2,440) (196) (3,940)
Effect of exchange rate on cash and cash equivalents (324) 417 (210)
Increase (decrease) in cash and cash equivalents (336) 2,217 (765)
Cash and cash equivalents at the beginning of the year 3,685 1,468 2,233
Cash and cash equivalents at the end of the year 3,349 3,685 1,468
Fair value of assets acquired and liabilities assumed at date of acquisition:      
Working capital (Cash and cash equivalent excluded) 130      
Property and equipment 2,486 22   
Technology    58   
Other intangible assets 1,690      
Goodwill 4,894 304   
Long term loans from banks and others (1,342)      
Investment in subsidiary previously accounted for by the equity method (3,885)      
Non controlling Interest    (133)   
Cost of subsidiary 3,973 251   
(b) Purchase of business activity:      
Working capital, net    27   
Property and equipment    112   
Customer list    1,364   
Goodwill    1,669   
Accrued severance pay, net    (23)   
Employee accruals    (24)   
Purchase of activity    3,125   
The subsidiaries' assets and liabilities at date of sale:      
Working capital (excluding cash and cash equivalents)    7 32
Non-controlling interests    241 426
Loss from sale of subsidiaries    (248) (110)
Receivables for sale of investments in subsidiaries       (309)
Proceeds from sale of subsidiaries       39
(d) Non-cash investing activity:      
Purchase of property and equipment 392 90 309
Purchase of property and equipment at finance lease 3 17 28
Dividend payable for non controlling interest in a consolidated subsidiary 1,311      
Cash paid during the year for:      
Interest 1,189 1,528 1,456
Income taxes $ 114 $ 52 $ 38