18th Aug 2015 17:56
B.S.D. CROWN LTD - Willi-Food Investments Ltd. Q2 Unaudited ReportsB.S.D. CROWN LTD - Willi-Food Investments Ltd. Q2 Unaudited Reports
PR Newswire
London, August 18
B.S.D Crown Ltd (LSE:BSD)
("BSD" or "the Company")
Willi-Food Investments Ltd. Q2 Unaudited Reports
Tel Aviv, Israel, 18 August, 2015
Willi-Food Investments Ltd. Q2 Unaudited Reports
The Company announces that Willi-Food Investments Ltd. (TASE: WLFD) published its unaudited condensed consolidated financial statements as of June 30, 2015 today, 18 August, 2015. These results can be accessed (in Hebrew) on the TASE website (www.tase.co.il) through ticker code WLFD and an English translation is copied below in full.
The Company owns shares representing approximately 61.98 per cent. of Willi-Food Investments Ltd.'s issued share capital.
Further information about the Company
For more information about the Company, visit www.bsd-c.com.
Inquiries:
Emil Budilovsky, Joint CEO, CFO: [email protected]
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
UNAUDITED
Willi-Food Investments Ltd.
Condensed Consolidated Financial Reports
AS OF JUNE 30, 2015
INDEX
Page | |
Auditors’ review reports | 2 |
Condensed consolidated financial reports (unaudited): | |
Condensed consolidated reports of financial position | 3-4 |
Condensed consolidated statement of operations | 5-6 |
Condensed Consolidated Statements of Comprehensive Income | 7 |
Condensed Consolidated Statements of Changes in Equity | 8-12 |
Condensed Consolidated Statements of Cash Flows | 13-14 |
Notes to the condensed consolidated financial statements | 15-21 |
A Review Report of the Auditor to the shareholders of
Willi-Food Investments Ltd.
Introduction
We have reviewed the accompanying financial information of Willi-Food Investments Ltd. the Company and subsidiaries (hereafter- “the Group”) which includes the condensed consolidated statement of financial position as of 30 June 2015 and the related condensed consolidated statements of profit or loss and other comprehensive income, changes in equity and cash flows for the periods of six and three months ended on that date.The board of directors and management are responsible for the preparation and presentation of this interim financial information in accordance with IAS 34 “Interim Financial Reporting” and they are also responsible for the preparation of this interim financial information in accordance with Chapter D of Securities Regulations (Periodic and Immediate Reports) - 1970. Our responsibility is to express a conclusion on this interim financial information based on our review.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity". A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the abovementioned financial information is not prepared, in all material respects, in accordance with IAS 34.
In addition to what is stated to the preceding paragraph, based on our review, nothing has come to our attention that causes us to believe that the abovementioned financial information does not comply, in all material respects, with the disclosure requirements of Chapter D of the Securities Regulations (Periodic and Immediate Reports), 1970.
BrightmanAlmagor Zohar & Co.Certified Public AccountantsA member firm of Deloitte Touche Tohmatsu LimitedTel-Aviv, August 18, 2015
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
June 30, | December 31, | ||
2015 | 2014 | 2014 | |
Thousands NIS | |||
(Unaudited) | |||
Assets | |||
Current assets | |||
Cash and cash equivalents | 96,909 | 76,469 | 89,650 |
Financial assets carried at fair value through profit or loss | 145,024 | 215,126 | 166,154 |
Short term deposit | 19,235 | - | 19,445 |
Cash pledged to the debentures trustee | 13,219 | - | - |
Trade receivables | 87,711 | 96,140 | 86,728 |
Other receivables and prepaid expenses | 2,030 | 6,129 | 4,527 |
Investment in a fund designated at fair value through operations | 10,853 | 15,180 | 13,931 |
Current tax assets | 2,718 | 191 | 1,610 |
Inventories | 46,969 | 38,911 | 48,620 |
Total current assets | 424,668 | 448,146 | 430,665 |
Non-current assets | |||
Fixed assets | |||
Property, plant and equipment | 75,455 | 69,800 | 74,484 |
Less -accumulated depreciation | 30,479 | 26,887 | 28,782 |
44,976 | 42,913 | 45,702 | |
Long-term receivables | |||
Other receivables and prepaid expenses | 147 | 52 | 134 |
Goodwill | 1,223 | 1,223 | 1,223 |
Deferred taxes | 2,390 | - | 771 |
Total non-current assets | 48,736 | 44,188 | 47,830 |
Total assets | 473,404 | 492,334 | 478,495 |
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
June 30, | December 31, | ||
2015 | 2014 | 2014 | |
Thousands NIS | |||
(Unaudited) | |||
Liabilities and Equity | |||
Current liabilities | |||
Declared dividend | 20,000 | - | - |
Short-term bank debt | 4 | 240 | - |
Debentures | 12,799 | 12,819 | 12,781 |
Trade payables | 17,186 | 15,007 | 15,674 |
Other payables and accrued expenses | 4,098 | 6,122 | 8,162 |
Employees Benefits | 2,260 | 2,136 | 2,118 |
Total current liabilities | 56,347 | 36,324 | 38,735 |
Non-current liabilities | |||
Retirement benefit obligation | 594 | 614 | 635 |
Debentures | - | 12,726 | - |
Deferred tax liabilities | - | 1,189 | - |
Total non-current liabilities | 594 | 14,529 | 635 |
Equity | |||
Share capital | 14,894 | 14,894 | 14,894 |
Additional paid in capital | 131,512 | 131,512 | 131,512 |
Capital reserve from transactions with non-controlling interests | 8,684 | 7,150 | 7,355 |
Payments on account of options | 1,585 | 1,585 | 1,585 |
Remeasurement of the net liability in respect of defined benefit | 20 | (18) | - |
Retained earnings | 113,080 | 131,620 | 132,035 |
Cost of Company's shares held by subsidiary | (2,121) | (2,121) | (2,121) |
Total attributable to Company shareholders | 267,654 | 284,622 | 285,260 |
Non-controlling interests | 148,809 | 156,859 | 153,865 |
Total equity | 416,463 | 441,481 | 439,125 |
Total liabilities and equity | 473,404 | 492,334 | 478,495 |
Gregory Gurtovoy | Gil Hochboim | Joseph Williger |
Co-Chairman of the board of directors | CEO and CFO | Co-Chairman of the board of directors |
The financial reports have been approved on August 18, 2015.
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three | Year | ||||
Six months ended | Months ended | ended | |||
June 30, | June 30, | December 31, | |||
2015 | 2014 | 2015 | 2014 | 2014 | |
Thousands NIS | |||||
(Unaudited) | (Unaudited) | ||||
Sales | 157,599 | 174,526 | 71,311 | 79,412 | 329,408 |
Cost of sales | 124,942 | 132,443 | 55,767 | 58,783 | 249,565 |
Gross profit | 32,657 | 42,083 | 15,544 | 20,629 | 79,843 |
Selling expenses | 19,394 | 20,518 | 8,957 | 10,332 | 39,923 |
General and administrative expenses | 10,556 | 10,010 | 5,701 | 4,733 | 19,947 |
Other income | (2,179) | (147) | (2,135) | - | (2,943) |
27,771 | 30,381 | 12,523 | 15,065 | 56,927 | |
Operating profit | 4,886 | 11,702 | 3,021 | 5,564 | 22,916 |
Financial (expenses) income | 1,200 | 9,597 | (226) | 507 | 4,022 |
Financial expenses | 3,186 | 1,264 | 2,934 | 774 | 1,513 |
Total financial (loss) income | (1,986) | 8,333 | (3,160) | (267) | 2,509 |
Income (loss) before taxes on income | 2,900 | 20,035 | (139) | 5,297 | 25,425 |
Taxes on income | 799 | 4,898 | (30) | 1,239 | 6,503 |
Profit (loss) for the period | 2,101 | 15,137 | (109) | 4,058 | 18,922 |
Attributed to: | |||||
Non-controlling interests | 1,056 | 5,089 | 99 | 2,035 | 8,459 |
shareholders of the Company | 1,045 | 10,048 | (208) | 2,023 | 10,463 |
Profit (loss) for the period | 2,101 | 15,137 | (109) | 4,058 | 18,922 |
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Six | Three | Year | |||
months ended | months ended | ended | |||
June 30, | June 30, | December 31, | |||
2015 | 2014 | 2015 | 2014 | 2014 | |
Thousands NIS | |||||
(Unaudited) | (Unaudited) | ||||
Earnings per share attributed to shareholders of the Company | |||||
Basic earnings (loss) per share | 0.08 | 0.76 | (0.02) | 0.15 | 0.79 |
Diluted earnings (loss) per share | 0.08 | 0.76 | (0.02) | 0.15 | 0.79 |
Number of shares used to calculate earnings: | |||||
Basic per share | 13,173,708 | 13,173,708 | 13,173,708 | 13,173,708 | 13,173,708 |
Diluted per share | 13,177,042 | 13,177,042 | 13,177,042 | 13,177,042 | 13,177,042 |
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Six | Three | Year | |||
months ended | months ended | ended | |||
June 30, | June 30, | December 31, | |||
2015 | 2014 | 2015 | 2014 | 2014 | |
Thousands NIS | |||||
(Unaudited) | (Unaudited) | ||||
Profit (loss) for the period | 2,101 | 15,137 | (109) | 4,058 | 18,922 |
Other comprehensive income: | |||||
Foreign currency translation reserve classified to profit or loss | - | (127) | - | (115) | (786) |
Capital reserve from remeasurement of net defined benefit obligation | 33 | (33) | 1 | (8) | - |
Other comprehensive income (loss) for the period | 33 | (160) | 1 | (123) | (786) |
Total comprehensive income for period | 2,134 | 14,977 | (108) | 3,935 | 18,136 |
Total comprehensive income for the period attributed to: | |||||
Shareholders of the company | 1,065 | 9,606 | (207) | 1,603 | 10,039 |
Non-controlling interests | 1,069 | 5,371 | 99 | 2,332 | 8,097 |
2,134 | 14,977 | (108) | 3,935 | 18,136 | |
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Six months ended June 30, 2015 (unaudited) | ||||||||||
Share capital | Share premium | Payments on account of options | Capital reserve from transactions with non-controlling interests | Capital reserve from measurement of net defined benefit obligation | Retained earnings | Cost of Company's shares held by subsidiary | Total attributed to company shareholders | Non-controlling interests | Total | |
Thousands NIS | ||||||||||
Balance for January 1, 2015 | 14,894 | 131,512 | 1,585 | 7,355 | - | 132,035 | (2,121) | 285,260 | 153,865 | 439,125 |
Transactions during accounting period (unaudited): | ||||||||||
Net profit for period | - | - | - | - | - | 1,045 | - | 1,045 | 1,056 | 2,101 |
re-measurement of the net liability due to a defined benefit | - | - | - | - | 20 | - | - | 20 | 13 | 33 |
Total comprehensive income for the period | - | - | - | - | 20 | 1,045 | - | 1,065 | 1,069 | 2,134 |
Benefit from the allocation of employee stock options | - | - | - | - | - | - | - | - | 505 | 505 |
Purchase of shared with non-controlling interests | - | - | - | 2,980 | - | - | - | 2,980 | (11,731) | (8,751) |
Realization of options in a subsidiary | - | - | - | (1,651) | - | - | - | (1,651) | 5,101 | 3,450 |
Dividends declared | - | - | - | - | - | (20,000) | - | (20,000) | - | (20,000) |
Balance for June 30, 2015 | 14,894 | 131,512 | 1,585 | 8,684 | 20 | 113,080 | (2,121) | 267,654 | 148,809 | 416,463 |
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Six months ended June 30, 2014 (unaudited) | |||||||||||
Share capital | Share premium | Payments on account of options | Capital reserve from transactions with non-controlling interests | Capital reserve from translation differences | Capital reserve from measurement of net defined benefit obligation | Retained earnings | Cost of Company's shares held by subsidiary | Total attributed to company shareholders | Non-controlling interests | Total | |
Thousands NIS | |||||||||||
Balance for January 1, 2014 | 14,894 | 131,512 | 1,585 | 7,150 | 424 | - | 121,572 | (2,121) | 275,016 | 150,543 | 425,559 |
Transactions during accounting period (unaudited): | |||||||||||
Net profit for period | - | - | - | - | - | - | 10,048 | - | 10,048 | 5,089 | 15,137 |
re-measurement of the net liability due to a defined benefit | - | - | - | - | - | (18) | - | - | (18) | (15) | (33) |
Currency translation capital fund | - | - | - | - | (424) | - | - | - | (424) | 297 | (127) |
Total comprehensive income for the period: | - | - | - | - | (424) | (18) | 10,048 | - | 9,606 | 5,371 | 14,977 |
Benefit from the allocation of employee stock options | - | - | - | - | - | - | - | - | - | 945 | 945 |
Balance for June 30, 2014 | 14,894 | 131,512 | 1,585 | 7,150 | - | (18) | 131,620 | (2,121) | 284,622 | 156,859 | 441,481 |
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Three months ended June 30, 2015 (unaudited) | ||||||||||
Share capital | Share premium | Payments on account of options | Capital reserve from transactions with non-controlling interests | Capital reserve from measurement of net defined benefit obligation | Retained earnings | Cost of Company's shares held by subsidiary | Total attributed to company shareholders | Non-controlling interests | Total | |
Thousands NIS | ||||||||||
Balance for April 1, 2015 | 14,894 | 131,512 | 1,585 | 5,704 | 19 | 133,288 | (2,121) | 284,881 | 160,221 | 445,102 |
Transactions during accounting period (unaudited): | ||||||||||
Profit (loss) for the period | - | - | - | - | - | (208) | - | (208) | 99 | (109) |
re-measurement of the net liability due to a defined benefit | - | - | - | - | 1 | - | - | 1 | - | 1 |
Total comprehensive income (loss) for the period: | - | - | - | - | 1 | (208) | - | (207) | 99 | (108) |
Benefit from the allocation of employee stock options | - | - | - | - | - | - | - | - | 220 | 220 |
purchase of shares from non-controlling intrests | - | - | - | 2,980 | - | - | - | 2,980 | (11,731) | (8,751) |
Dividends declared | - | - | - | - | - | (20,000) | - | (20,000) | - | (20,000) |
Balance for June 30, 2015 | 14,894 | 131,512 | 1,585 | 8,684 | 20 | 113,080 | (2,121) | 267,654 | 148,809 | 416,463 |
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Three months ended June 30, 2014 (unaudited) | |||||||||||
Share capital | Share premium | Payments on account of options | Capital reserve from transactions with non-controlling interests | Capital reserve from translation differences | Capital reserve from measurement of net defined benefit obligation | Retained earnings | Cost of Company's shares held by subsidiary | Total attributed to company shareholders | Non-controlling interests | Total | |
Thousands NIS | |||||||||||
Balance for April 1, 2014 | 14,894 | 131,512 | 1,585 | 7,150 | 417 | (15) | 129,597 | (2,121) | 283,019 | 154,238 | 437,257 |
Transactions during accounting period (unaudited): | |||||||||||
Net profit for the period | - | - | - | - | - | - | 2,023 | - | 2,023 | 2,035 | 4,058 |
re-measurement of the net liability due to a defined benefit | - | - | - | - | - | (3) | - | - | (3) | (5) | (8) |
Currency translation capital fund | - | - | - | - | (417) | - | - | - | (417) | 302 | (115) |
Total comprehensive income (loss) for the period: | |||||||||||
- | - | - | - | (417) | (3) | 2,023 | - | 1,603 | 2,332 | 3,935 | |
Benefit from the allocation of employee stock options | |||||||||||
- | - | - | - | - | - | - | - | - | 289 | 289 | |
Balance for June 30, 2014 | 14,894 | 131,512 | 1,585 | 7,150 | - | (18) | 131,620 | (2,121) | 284,622 | 156,859 | 441,481 |
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Year ended December 31, 2014 | ||||||||||
Share capital | Share premium | Payments on account of options | Capital reserve from transactions with non-controlling interests | Capital reserve from translation differences | Retained earnings | Cost of Company's shares held by subsidiary | Total attributed to company shareholders | Non-controlling interests | Total | |
Thousands NIS | ||||||||||
Balance for January 1, 2014 | 14,894 | 131,512 | 7,150 | 1,585 | 424 | 121,572 | (2,121) | 275,016 | 150,543 | 425,559 |
Transactions during accounting year: | ||||||||||
Annual profit | - | - | - | - | - | 10,463 | - | 10,463 | 8,459 | 18,922 |
Currency translation capital fund | - | - | - | - | (424) | - | - | (424) | (362) | (786) |
Total annual comprehensive income: | - | - | - | - | (424) | 10,463 | - | 10,039 | 8,097 | 18,136 |
Purchase of shares from non-controlling interests in the consolidated company | - | - | 205 | - | - | - | - | 205 | (6,899) | (6,694) |
Benefit from the allocation of employee stock options | - | - | - | - | - | - | - | - | 2,124 | 2,124 |
Balance for December 31, 2014 | 14,894 | 131,512 | 7,355 | 1,585 | - | 132,035 | (2,121) | 285,260 | 153,865 | 439,125 |
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
WILLI-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Six | Three | Year | |||
months ended | months ended | ended | |||
June 30, | June 30, | December 31, | |||
2015 | 2014 | 2015 | 2014 | 2014 | |
Thousands NIS | |||||
(Unaudited) | (Unaudited) | ||||
Cash flows - operating activities: | |||||
Profit (loss) from operations | 2,101 | 15,137 | (109) | 4,058 | 18,922 |
Adjustments to reconcile net income to net cash from operating activities (Appendix A) | 1,551 | (10,397) | 17,244 | 17,142 | 3,036 |
Net cash from operating activities | 3,652 | 4,740 | 17,135 | 21,200 | 21,958 |
Cash flows - investing activities | |||||
Acquisition of property plant and equipment | (2,232) | (4,006) | (712) | (2,177) | (8,075) |
Proceeds from sale of property plant and Equipment | 561 | 973 | 429 | 226 | 969 |
Cash pledged to the D Series bond trustee | (13,219) | - | (13,219) | - | - |
Sale (purchase) of financial assets at fair value through operations, net | 19,848 | (31,587) | 7,575 | (10,173) | 7,822 |
Proceeds from Loan carried at fair value through profit or loss | - | 65,400 | - | - | 65,400 |
Redemption of (investment in) fund designated at fair value through operations | 3,946 | (4,932) | 3,946 | - | (4,906) |
Investment in short-term deposits | - | - | - | - | (19,445) |
Net cash from (used in) investing activities | 8,904 | 25,848 | (1,981) | (12,124) | 41,765 |
Cash flows - financing activities | |||||
Exercise of options in to share in subsidiary | 3,450 | - | - | - | - |
Redemption of debentures | - | - | - | - | (13,020) |
Short-term bank debt, net | 4 | (14) | (22) | (2,644) | (254) |
Purchase of shares non-controlling interest | (8,751) | - | (8,751) | - | (6,694) |
Net cash used in financing activities | (5,297) | (14) | (8,773) | (2,644) | (19,968) |
Increase in cash and cash equivalents | 7,259 | 30,574 | 6,381 | 6,432 | 43,755 |
Cash and cash equivalents at beginning of the financial year | 89,650 | 45,895 | 90,528 | 70,037 | 45,895 |
Cash and cash equivalents at end of the financial year | 96,909 | 76,469 | 96,909 | 76,469 | 89,650 |
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
WILLY-FOOD INVESTMENTS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Six | Three | Year | |||
months ended | months ended | ended on | |||
on June 30, | on June 30, | December 31, | |||
2015 | 2014 | 2015 | 2014 | 2014 | |
Thousands NIS | |||||
(Unaudited) | (Unaudited) | ||||
Adjustments to reconcile net profit to net cash from operating activities (Appendix A) | |||||
Depreciation and amortization | 2,021 | 1,820 | 1,023 | 911 | 3,715 |
Unrealized gain from Short term deposit | 210 | - | 889 | - | - |
Revaluation of debentures | 18 | 45 | 9 | 23 | 301 |
Unrealized Gain of loan carried at fair value through profit or loss | - | (100) | - | - | (100) |
Capital gain on disposal of property plant and equipment | (220) | (188) | (176) | - | (188) |
Net foreign exchange gain | - | (424) | - | (424) | (424) |
Decrease (increase) in deferred taxes, net | (1,619) | 263 | (1,535) | (540) | (1,697) |
Unrealized loss (gain) on marketable securities | 1,282 | (6,563) | 2,149 | 732 | 3,000 |
Stock based compensation reserve | 505 | 945 | 220 | 470 | 2,124 |
Decrease (increase) in value of an investment in fund at fair value through profit or loss | (868) | (899) | (231) | - | 324 |
1,329 | (5,101) | 2,348 | 1,172 | 7,055 | |
Changes in assets and liabilities: | |||||
Decrease in inventories | 1,651 | 15,125 | 4,692 | 14,615 | 5,416 |
Decrease (increase) in trade receivables | (983) | (13,177) | 12,225 | 9,461 | (3,765) |
Increase in other receivables | (221) | (2,547) | (52) | (2,644) | (945) |
Decrease in long-term receivables | (13) | (1) | (4) | (22) | (83) |
Increase (decrease) in suppliers and service providers | 2,108 | (5,346) | (2,432) | (6,816) | (5,290) |
Increase (decrease) in trade payables and other current liabilities | (2,320) | 650 | 467 | 1,376 | 648 |
222 | (5,296) | 14,896 | 15,970 | (4,019) | |
1,551 | (10,397) | 17,244 | 17,142 | 3,036 | |
Additional information | |||||
Interest payments | 206 | 534 | 103 | 251 | 939 |
Tax payments | 4,584 | 4,667 | 2,275 | 2,220 | 9,831 |
Appendix B - non-cash material operations | |||||
Investment in fixed assets against creditors and credit balance | (596) | - | 15 | - | 611 |
Declared dividend | 20,000 | - | 20,000 | - | - |
WILLI-FOOD INVESTMENTS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
The accompanying notes to the condensed consolidated financial statements are an integral part of them.
NOTE 1 - GENERAL
A. Willy-Food Investments Ltd. (hereby - “the Company”) has been incorporated in Israel, its offices are located at Yavne northern industrial zone, and it mostly deals with importing, marketing and distribution of food products through a consolidated company - G. Willy-Food International Ltd. (hereby - “Willy-Food”).
The company’s bonds are registered in the Tel Aviv stock exchange.
B. These condensed statements should be read in relation to the Company’s annual financial statements for December 31, 2014 and the year which has ended on that date, and their attached notes.
NOTE 2 - PRINCIPLES OF THE ACCOUNTING POLICY
A. Basis of preparation of financial statements:
The condensed consolidated financial statemets (hereby - “interim financial statements”) of the group have been prepared according to the international accounting standard IAS 34, “Financial statement for interim periods”.
In preparing these financial statements, the group has implemented an accounting policy, rules of presentation and methods of calculations that are identical to those implemented in editing its financial statements for December 31, 2014, and for the year that ended at that date, except for changes in the accounting policy stemming from the implementation of standards, amendmants and new interpretations that entered into effect at the date of the financial statements as detailed in Note 3 herein.
B. The condensed consolidated financial statements are edited according to the instructions in section D of the securities regulations (Periodic and Immediate Reports), -1970.
C. Taxes for income in interim statements:
Expenses (incomes) of taxes on income for the presented periods include the total current taxes, as well as the total of the changes in deferred tax balances, except for deferred taxes due to transactions directly recognized in equity, and transactions of business combinations.
Expenses (incomes) of current taxes during interim periods are accumulated using the average effective annual income tax rate. In order to calculate the effective income tax rate, losses for tax requirements for which deferred tax assets have not been recognized, and are expected to reduce their tax liability during the reporting year, are deducted.
D. Exchange Rates and Linkage Basis:
(1) Foreign currency balances, or that are linked to it, are included in the financial statements according to the representative exchange rates that have been published by the Bank of Israel and have been valid at the end of the reporting period.
(2) Balances linked to the Consumer Price Index are presented according to the last known index at the end of the reporting period, or according to the index of the last month of the reporting period, in accordance with the terms of the transaction.
NOTE 2 - PRINCIPLES OF THE ACCOUNTING POLICY (Cont.)
D. Exchange Rates and Linkage Basis: (Cont.)
(3) Here is data on the exchange rate of the dollar and the index:
The representative exchange rate of the dollar (NIS per $1) | Index in Israel (*) | ||
Index with known points | Index with points | ||
Date of financial statements: | |||
For June 30, 2015 | 3.77 | 113.39 | 113.74 |
For June 30, 2014 | 3.44 | 113.85 | 114.18 |
For December 31, 2014 | 3.89 | 113.96 | 113.96 |
Rates of change: | % | % | % |
For a 6- month period that has ended: | |||
On June 30, 2015 | (3.08) | (0.50) | (0.19) |
On June 30, 2014 | (0.86) | (0.20) | - |
For a 3- month period that has ended: | |||
On June 30, 2015 | (5.28) | 1.11 | 1.12 |
On June 30, 2014 | (1.43) | 0.19 | 0.79 |
For the year that has ended: | |||
On December 31, 2014 | 12.10 | (0.10) | (0.19) |
(*) The consumer price index is based on the 2008 average index.
NOTE 3 - NEW FINANCIAL REPORTING STANDARDS AND PUBLISHED INTERPRETATIONS
Amendment IFRS 13 “Measurement of Fair Value” (Applicability scope of the exception in net measurements)The amendment expands the applicability of the option to measure fair value of a portfolio of financial assets and financial liabilities based on the net position to other financial tools in the IAS 39 or IFRS 9 applicability as well, even if they don’t fit the definition of financial assets or financial liabilities according to IAS 32. The amendment is implemented on a “from here on” basis, from the beginning of the annual reporting period in which IFRS 13 has first been imolemented to annual periods starting on July 1st, 2014 or later.
Amendment IAS 24 “discoveries in relation to a relevant party” (in regard to key executives)The amendment clarifies that a management company providing key executive services to a reporting entity is a “relevant party” of the reporting entity. The amendment will be retroactively implemented for annual reporting periods starting on July 1st, 2014, or later.
NOTE 3 - NEW FINANCIAL REPORTING STANDARDS AND PUBLISHED INTERPRETATIONS
Amendment IAS 19 treatment of employee deposits in regard to a defined benefit programThe amendment distinguishes between employee deposits or third party deposits referring to the service and those that are not, and states that deposits that don’t refer to the service (such as covering deficits in the program( will affect re-measurements dur to the defined benefit program, while deposits that refer to the service will be treated as a decrease in the cost of service. It has been furthermore established that deposits related to the service also depend on the number of years of service will be spread according to the expected method of eligibility. In addition, the amendment allows in a case in which the sum of deposits is not dependent on the number of years of service, in such a case, the cost of current service can be reduces for the period that the referred service is granted. The amendment will be retroactively implemented for annual reporting periods starting on January 1st, 2015, or later.
NOTE 4 - FINANCIAL INSTRUMENTS
A. Financial tools that are not measured at fair value:
Except for the details in the following table, the group thinks that the value in the books of the financial assets and liabilities presented for a reduced cost in the financial statements is approximately identical to their fair value:
B. Financial liabilities:
Carrying amount | Fair value (*) | |||||
June 30, | December 31, | June 30, | December 31, | |||
2015 | 2014 | 2014 | 2015 | 2014 | 2014 | |
Thousands NIS | Thousands NIS | |||||
Debentures | 12,833 | 25,623 | 12,816 | 12,936 | 26,077 | 12,874 |
(*) Deducting the reserves held by Willy-Food.
NOTE 4 - FINANCIAL INSTRUMENTS (Cont.)
B. Financial liabilities: (Cont.)
June 30, 2015 | ||||
Level 1 | Level 2 | Level 3 | Total | |
Thousands NIS | ||||
Financial assets at fair value through operations: | ||||
Marketable securities | 143,063 | 1,961 | - | 145,024 |
Investment in fund | - | 10,853 | - | 10,853 |
Total | 143,063 | 12,814 | - | 155,877 |
June 30, 2014 | ||||
Level 1 | Level 2 | Level 3 | Total | |
Thousands NIS | ||||
Financial assets at fair value through operations: | ||||
Marketable securities | 210,678 | 4,448 | - | 215,126 |
Investment in fund | - | 15,180 | - | 15,180 |
Total | 210,678 | 19,628 | - | 230,306 |
December 31, 2014 | ||||
Level 1 | Level 2 | Level 3 | Total | |
Thousands NIS | ||||
Financial assets at fair value through operations: | ||||
Marketable securities | 161,701 | 4,453 | - | 166,154 |
Investment in fund | - | 13,931 | - | 13,931 |
Total | 161,701 | 18,384 | - | 180,085 |
NOTE 5 - SIGNIFICANT TRANSACTIONS AND EVENTS DURING THE REPORTING PERIOD
A. On March 4, 2015, Mr. Zwi Wiliger, director in the company and chairman of the board in Willy-Food, has realized 66,667 warrants he has been allocated free of charge at Willy-Food, for 66,667 Ordinary Willy-Food shares of NIS 0.1 par value each (herein this subsection: “realized shares”). In exchange for the realized shares, Mr. Zwi Wiliger paid Willy-Food a total of $433,000 US dollars, reflecting the realization price of $6.5 US dollars for each of the realization shares. On March 24, 2015, Mr. Zwi Wiliger has realized the PUT option with the realization shares, selling the realization shares to the company’s controlling shareholder, B.S.D Ltd. (herein - “B.S.D”) for a total of $12 dollars per realization share.
B. On March 11, 2015, Mr. Joseph Wiliger, chairman of the board of directors and president of Willy-Food, has realized 66,667 warrants he has been allocated free of charge at Willy-Food, for 66,667 Ordinary Willy-Food shares of NIS 0.1 par value each (herein this subsection: “realized shares”). In exchange for the realized shares, Mr. Zwi Wiliger paid Willy-Food a total of $433,000 US dollars, reflecting the realization price of $6.5 US dollars for each of the realization shares. On March 24, 2015, Mr. Zwi Wiliger has realized the PUT option with the realization shares, selling the realization shares to the company’s controlling shareholder, B.S.D, for a total of $12 dollars per realization share.
C. During the month of June 2015, 139,386 Ordinary Willy-Food shares of NIS 0.1 par value each have been purchased for the total amount of 8,751 thousand NIS. As a result of the purchase, the company has increased its holdings in Willy-Food shares to about 62.39% of Willy-Food’s issued and outstanding capital (about 61.01% in capital rights in Willy-Food with full dilution discount), together with BSD for about 67.25% of the voting rights in Willy-Food (about 67.74% of the voting rights in Willy-Food with full dilution discount).
D. On July 15, 2015, the company has received an announcement (herein: “Announcement”) from Mr. Alexander Granowski, the controlling shareholder in the company in a final thread to that date in the company’s shares through Israel 18 BV (herein: “the controlling shareholder’s announcement”, “Mister Granowski” and “Israel 18”, respectively), and from Mister Gregory Gurtovoy, who, according to the announcement, is an Israeli citizen living in the Ukraine, and is also a buisinessperson and banker (herein: “Gregory” or “the new controlling shareholder”), according to which Granowskiand the have sold Stichting Chabad Charity Foundation in Holland (hereby: “Foundation”) have sold on July 15, 2015 all their possessions in Israel 18, as detailed herein to Gregory (herein: “The Transaction”).
According to the announcement that has been received in the company at this time, after the transaction, Gregory is holding preferred Israel 18 shares, which constitute 90% of the voting rights in Israel 18, granting him the right to appoint the directors in Israel 18, as well as in regular shares of Israel 18, constituting 9.5% of the voting rights in Israel 18 and about 95% of the rights in Israel 18’s issued and outstanding capital.
It should be stated that the announcement did not contain details of the exchange of the deal and the scheduled payments.
E. During September 2014, Willy-Food and Goldfrost (Herein - “Goldfrost”), a subsidiary company fully owned by Willy-Food, have filed a lawsuit according to property tax and compensation fund regulations 2014, for indirect damages that they have endured following operation “Protective Shield” for the overall sum of about 6 million NIS. On December 21, 2014, Willi-Food and property tax and compensation fund administration have signed a compromise agreement for the total amount of 2,792 thousands NIS without any of the sides renouncing their claims and/or accepting the claims made by the other side. The sum has been fully received during the month of January, 2015.
NOTE 5 - SIGNIFICANT TRANSACTIONS AND EVENTS DURING THE REPORTING PERIOD (Cont.)
E. (Cont.)
During the month of January 2015, Goldfrost has received a total sum of 1.3 million NIS and in June 2015 an additional sum of 1 million NIS, as an advanced payment. On July 20, 2015, Goldfrost and the property tax and compensation fund administration have signed a compromise agreement for about 2 million NIS, without any of the sides renouncing their claims and/or accepting the claims made by the other side. As a result, during the month of July 2015, Goldfrost has returned to the property tax administration the excess of advanced payments along with linkage and interest.
F. On June 22, 2015, the company’s board of directors has approved a dividend distribution for 20 million NIS. The dividend has been paid in cash on July 12, 2015.
G. On July 14, 2015, the district court in Lod has approved the request which has been submitted by Mega Retailers Ltd. on June 29, 2015, for an arrangement with creditors according to section 350 to the companies law - 1999, following the financial difficulties which Mega Retailers Ltd. has been suffering (“Mega” and “The request for arrangement”, accordingly).
As part of the request for arrangement, it has been determined that Mega will pay its creditors, including Willy-Food, for its debts up to and including June 30, 2015 - an amount equal to 70% of the remainder of its debts to the creditors divided to 12 weekly payments starting July 31, 2015, and the remaining 30% will be paid starting June 30, 2017 in 36 equal monthly payments (“the deferred debt”). According to the arrangement, the deferred debt will accumulate an annual interest for 2% until June 30, 2017 and an annual interest of 3% until the final payment of the deferred debt. Furthermore as part of the arrangement, the creditors have been given the option to convert the deferred debt to stock in AlonRibuaKakhol Ltd, Mega’s subsidiary, under the conditions set in the arrangement. At the time of the report, Mega’s remaining debt to Willy-Food is 5.6 million NIS (including VAT).
On July 14, 2015, the district court in Lod has prolonged the request for the 30-day stay of proceedings Mega has submitted on July 9, 2015 to Eden Natural Health Market Ltd. (“Eden”), Mega’s subsidiary, (“stay of proceedings”). As part of the stay of proceedings, the court has appointed a trustee for Eden, whose job is, among other things, to manage Eden during the time of the stay of proceedings, as well as conduct negotiations and elicitation for the sale of Eden.
Eden’s remaining debt in Willy-Food’s books at the time of the making of the report and the time of the stay of proceedings is about 0.6 million NIS (including VAT).
In light of the uncertainty in the payment of the deferred debt by Mega and in light of Eden’s stay of proceedings, Willy-Food has provided during the second quarter of 2015 a total amount of 1.7 million NIS for doubtful debts. The total influence on the company’s net profit for the time of the report, after taxes and the minority share, was a total amount of about 0.7 million NIS.
Mega constitutes the second largest retailer in Israel, after Shufersal Ltd., and it had, at the time of the request for arrangement, about 182 branches. Willi Food’s scope of sales to Mega constituted about 5% of Willy-Food’s sales in the months of January-June 2015 and about 6% of Willy-Food’s sales for 2014. At the time of the publication of this report, the company is unable to estimate the influence of the difficulties Mega and Eden have fallen into and/or the legal proceedings that are conducted in their cases and the company’s business outcomes.
Following the offers the trustee has published, the district court in Lod has approved on August 16, 2015 the selling of Eden’s operation for the total amount of 29.25 million NIS to TivTa’am network. TivTa’am has further committed to purchase the stock owned by Eden whose date is not expired.
NOTE 6 - SEGMENTAL REPORTING
A. General:
Ever since January 1, 2009, the group has been implementing standard IFRS 8 - “activity segments” (herein - “IFRS 8”). According to the instructions of IFRS 8, operational segments are identified on the basis of internal reporting regarding the components of the group that are regularly reviewed by the group’s chief maker of operational decisions, for allocating resources and evaluating the performce of the operational segments.
In 2014, the company’s activity sector according to IFRS 8 is the import sector only. The import sector produces its revenues from import, production and marketing of food products to retailers, supermarets, wholesalers, institutional market and the likes.
B. Revenues from principal customers:
The revenues from a principal customer, whose group revenues constitute 10% and more of the corporate’s revenues in the six months that ended on June 30th, 2015 is for the amount of about 25,222 thousands NIS (in 2014 - 18,987 thousands NIS).
C. Revenues from major groups of products:
Six months ended June 30, 2015 | Three months ended on June 30, 2014 | Year ended December 31, 2014 | ||||
Thousands of NIS | % | Thousands of NIS | % | Thousands of NIS | % | |
Canned vegetables | 26,359 | 17 | 30,434 | 17 | 57,433 | 17 |
Dairy and dairy substitute products | 53,541 | 34 | 41,877 | 24 | 82,899 | 25 |
Dried fruit, nuts and beans | 15,409 | 10 | 28,504 | 16 | 41,077 | 12 |
Related Shares:
BSD.L