Given Imaging Ltd. and its Consolidated Subsidiaries
Excluded Items
For the Three Months Ended June 30, 2009 and 2010
(Unaudited, dollars in thousands)
Research Selling General Tax
Gross And And And Expense
Profit Development Marketing Admin (Benefit) Total
--------- ---------- --------- -------- -------- --------
Three month period
ended June 30, 2010
Compensation
expenses $ - $ 73 $ 299 $ 2,420 $ - $ 2,792
Sierra PPA 1,509 111 82 250 (679) 1,273
--------- ---------- --------- -------- -------- --------
Total $ 1,509 $ 184 $ 381 $ 2,670 $ (679) $ 4,065
========= ========== ========= ======== ======== ========
Three month period
ended June 30, 2009
Compensation
expenses $ - $ 115 $ 845 $ 1,218 $ - $ 2,178
Tax (benefit) - - - - (1,390) (1,390)
--------- ---------- --------- -------- -------- --------
Total $ - $ 115 $ 845 $ 1,218 $ (1,390) $ 788
========= ========== ========= ======== ======== ========
Given Imaging Ltd. and its Consolidated Subsidiaries
Excluded Items
For the Six Months Ended June 30, 2009 and 2010
(Unaudited, dollars in thousands)
Research Selling General Tax
Gross And And And Expense
Profit Development Marketing Admin (Benefit) Total
--------- ---------- --------- -------- -------- --------
Six month period
ended June 30, 2010
Compensation
expenses $ - $ 156 $ 626 $ 3,623 $ - $ 4,405
Sierra PPA 1,509 111 82 930 (679) 1,953
--------- ---------- --------- -------- -------- --------
Total $ 1,509 $ 267 $ 708 $ 4,553 $ (679) $ 6,358
========= ========== ========= ======== ======== ========
Six month period
ended June 30, 2009
Compensation
expenses $ - $ 193 $ 998 $ 2,497 $ - $ 3,688
Tax (benefit) - - - - (1,390) (1,390)
--------- ---------- --------- -------- -------- --------
Total $ - $ 193 $ 998 $ 2,497 $ (1,390) $ 2,298
========= ========== ========= ======== ======== ========
Given Imaging Ltd. and its Consolidated Subsidiaries
Reconciliation of GAAP results to non-GAAP results
For the three months ended June 30, 2010 and 2009
Condensed, in thousands except share and per share data
Q2 Q2
2010 2009
Specified Specified
Items Non Items Non
GAAP (*) GAAP GAAP (*) GAAP
-------- ------ -------- -------- ------ --------
Revenues $ 42,134 $ - $ 42,134 $ 36,030 $ - $ 36,030
Cost of revenues (11,062) 1,509 (9,553) (8,621) - (8,621)
Gross profit 31,072 1,509 32,581 27,409 27,409
Gross profit
as a % of
revenues 73.7% - 77.3% 76.1% 76.1%
Operating expenses
Research and
development, net (5,163) 184 (4,979) (4,214) 115 (4,099)
Sales and marketing (16,345) 381 (15,964) (16,541) 845 (15,696)
General and
administrative (6,956) 2,670 (4,286) (4,564) 1,218 (3,346)
Other, net (171) - (171) (3) - (3)
Total operating
expenses (28,635) 3,235 (25,400) (25,322) 2,178 (23,144)
Operating profit
(loss) 2,437 4,744 7,181 2,087 2,178 4,265
Operating
profit as a % of
revenues 5.8% 17.0% 5.8% 11.8%
Financing income, net (175) - (175) 1,316 - 1,316
Profit (loss)
before taxes on
income 2,262 4,744 7,006 3,403 2,178 5,581
Income tax benefit
(expense) (100) (679) (779) 1,194 (1,390) (196)
Net Profit (loss) 2,162 4,065 6,227 4,597 788 5,385
Net loss
attributable to
non-controlling
interest 49 - 49 291 - 291
Net profit (loss)
attributable to
shareholders $ 2,211 $4,065 $ 6,276 $ 4,888 $ 788 $ 5,676
Net profit (loss)
attributable to
shareholders as
a % of revenues 5.2% 14.9% 13.6% 15.8%
Earnings per share
Basic Earnings
(losses)
attributable to
shareholders per
Ordinary Share $ 0.07 $ 0.14 $ 0.21 $ 0.17 $ 0.02 $ 0.19
Diluted Earnings
(losses)
attributable to
shareholders per
Ordinary Share $ 0.07 $ 0.13 $ 0.20 $ 0.16 $ 0.03 $ 0.19
(*)See specified items
Given Imaging Ltd. and its Consolidated Subsidiaries
Reconciliation of GAAP results to non-GAAP results
For the three and six months ended June 30, 2010 and 2009
Condensed, in thousands except share and per share data
YTD 2010 YTD 2009
Specified Specified
Items Non Items Non
GAAP (*) GAAP GAAP (*) GAAP
-------- -------- -------- -------- -------- --------
Revenues $ 74,231 $ - $ 74,231 $ 66,503 $ - $ 66,503
Cost of
revenues (18,398) 1,509 (16,889) (15,939) - (15,939)
Gross profit 55,833 1,509 57,342 50,564 - 50,564
Gross profit
as a % of
revenues 75.2% 77.2% 76.0% 76.0%
Operating
expenses
Research and
development,
net (8,940) 267 (8,673) (7,890) 193 (7,697)
Sales and
marketing (31,094) 708 (30,386) (30,499) 998 (29,501)
General and
administrative (12,090) 4,553 (7,537) (8,979) 2,497 (6,482)
Other, net (234) - (234) (15) - (15)
Total operating
expenses (52,358) 5,528 (46,830) (47,383) 3,688 (43,695)
Operating
profit (loss) 3,475 7,037 10,512 3,181 3,688 6,869
Operating
profit as a %
of revenues 4.7% 14.2% 4.8% 10.3%
Financing
income, net 803 - 803 190 - 190
Profit before
taxes on
income 4,278 7,037 11,315 3,371 3,688 7,059
Income tax
benefit
(expense) (229) (679) (908) 1,166 (1,390) (224)
Net Profit 4,049 6,358 10,407 4,537 2,298 6,835
Net loss
attributable to
non-controlling
interest 215 - 215 590 - 590
Net profit
attributable to
shareholders $ 4,264 $ 6,358 $ 10,622 $ 5,127 $ 2,298 $ 7,425
Net profit
attributable
to shareholders
as a % of
revenues 5.7% 14.3% 7.7% 11.2%
Earnings per share
Basic Earnings
attributable to
shareholders
per Ordinary
Share $ 0.14 $ 0.22 $ 0.36 $ 0.18 $ 0.08 $ 0.26
Diluted
Earnings
attributable to
shareholders
per Ordinary
Share $ 0.14 $ 0.21 $ 0.35 $ 0.17 $ 0.08 $ 0.25
Given Imaging Ltd. and its Consolidated Subsidiaries
Interim Consolidated Balance Sheets
In thousands except share data
(Unaudited)
June 30, December 31,
------------ ------------
2010 2009
------------ ------------
Assets
Current assets
Cash and cash equivalents $ 39,056 $ 46,458
Short-term investments 27,891 31,736
Accounts receivable:
Trade 26,369 24,742
Other 4,787 3,799
Inventories 18,472 17,302
Prepaid expenses 1,559 1,036
Deferred tax assets 1,834 2,207
Advances to suppliers 733 534
------------ ------------
Total current assets 120,701 127,814
------------ ------------
Deposits 1,147 1,062
Assets held for employee severance payments 5,252 4,968
Marketable Securities 5,915 16,956
Non-current Inventory 5,920 6,015
Fixed assets, at cost, less accumulated
depreciation 14,205 13,843
Deferred tax assets 192 192
Intangible assets, less accumulated amortization
(Note 4) 26,864 11,284
Goodwill 24,109 3,586
------------ ------------
Total Assets $ 204,305 $ 185,720
=========== ============
Given Imaging Ltd. and its Consolidated Subsidiaries
Interim Consolidated Balance Sheets
In thousands except share data
(Unaudited)
June 30, December 31,
------------ ------------
2010 2009
------------ ------------
Liabilities and equity
Current liabilities
Current installments of obligation under capital
lease $ 162 $ 145
Accounts payable
Trade 7,376 6,789
Other 25,173 20,060
Deferred income 869 234
----------- -----------
Total current liabilities 33,580 27,228
----------- -----------
Long-term liabilities
Obligation under capital lease, net 311 356
Liability in respect of employees' severance
payments 5,779 5,530
----------- -----------
Total long-term liabilities 6,090 5,886
----------- -----------
Total liabilities 39,670 33,114
----------- -----------
Equity
Shareholders' equity
Ordinary Shares, NIS 0.05 par value each
(90,000,000 shares authorized; 29,745,352
and 29,370,972 shares issued and fully paid
as of March 31, 2010 and December 31, 2009,
respectively) 349 345
Additional paid-in capital 190,395 182,203
Capital reserve 2,166 2,166
Accumulated other comprehensive loss 183 399
Accumulated deficit (28,921) (33,185)
----------- -----------
Shareholders' equity 164,172 151,928
----------- -----------
Non-controlling interest 463 678
----------- -----------
Total Equity 164,635 152,606
----------- -----------
Total liabilities and equity $ 204,305 $ 185,720
=========== ===========
Given Imaging Ltd. and its Consolidated Subsidiaries
Interim Consolidated Statements of Operations
In thousands except share and per share data
(Unaudited)
Six month period ended Three month period ended Year
June 30 June 30 ended
---------------------- ---------------------- December 31
2010 2009 2010 2009 2009
---------- ---------- ---------- ---------- ----------
Revenues $ 74,231 $ 66,503 $ 42,134 $ 36,030 $ 141,763
Cost of
revenues (18,398) (15,939) (11,062) (8,621) (33,145)
---------- ---------- ---------- ---------- ----------
Gross profit 55,833 50,564 31,072 27,409 108,618
---------- ---------- ---------- ---------- ----------
Operating
expenses
Research and
development,
gross (9,447) (8,524) (5,423) (4,514) (17,842)
Government
grants 507 634 260 300 1,109
---------- ---------- ---------- ---------- ----------
Research and
development,
net (8,940) (7,890) (5,163) ( 4,214) (16,733)
Sales and
marketing (31,094) (30,499) (16,345) (16,541) (61,428)
General and
administrative (12,090) (8,979) (6,956) (4,564) (18,919)
Other, net (234) (15) (171) (3) (1,220)
---------- ---------- ---------- ---------- ----------
Total operating
expenses (52,358) (47,383) (28,635) (25,322) (98,300)
---------- ---------- ---------- ---------- ----------
Operating
income 3,475 3,181 2,437 2,087 10,318
Financing
income
(expense), net 803 190 (175) 1,316 1,584
---------- ---------- ---------- ---------- ----------
Income before
taxes
on income 4,278 3,371 2,262 3,403 11,902
Income tax
(expense)
benefit (229) 1,166 (100) 1,194 1,542
---------- ---------- ---------- ---------- ----------
Net income 4,049 4,537 2,162 4,597 13,444
Net loss
attributable to
non-controlling
interest 215 590 49 291 891
---------- ---------- ---------- ---------- ----------
Net income
attributable to
Shareholders $ 4,264 $ 5,127 $ 2,211 $ 4,888 $ 14,335
========== ========== ========== ========== ==========
Earnings per
share
Basic Earnings
attributable
to shareholders
per Ordinary
Share $ 0.14 $ 0.18 $ 0.07 $ 0.17 $ 0.49
========== ========== ========== ========== ==========
Diluted
Earnings
attributable
to shareholders
per Ordinary
Share $ 0.14 $ 0.17 $ 0.07 $ 0.16 $ 0.47
========== ========== ========== ========== ==========
Weighted
average number
of Ordinary
Shares used to
compute basic
Earnings
per Ordinary
share 29,551,276 29,258,035 29,674,785 29,258,285 29,281,897
========== ========== ========== ========== ==========
Weighted
average number
of Ordinary
Shares used to
compute dilute
Earnings
per Ordinary
share 30,676,309 29,838,686 30,706,200 29,766,429 30,423,162
========== ========== ========== ========== ==========
Given Imaging Ltd. and its Consolidated Subsidiaries
Consolidated Statements of Cash Flows
In thousands
(Unaudited)
Six month period Three month period
ended ended Year
June 30 June 30 ended
-------------------- -------------------- December 31
2010 2009 2010 2009 2009
--------- --------- --------- --------- ---------
Cash flows from
operating
activities:
Net income $ 4,049 $ 4,537 $ 2,162 $ 4,597 $ 13,444
Adjustments required
to reconcile net
income to net cash
used in operating
activities:
Depreciation and
amortization 4,056 2,982 2,558 1,517 6,096
Goodwill impairment - - - - 483
Deferred tax assets 373 183 167 173 (1,221)
Stock based
compensation 4,405 3,688 2,792 2,178 7,268
Other - (136) - (145) 570
Net increase in
trading securities 323 (3,372) 236 (3,372) -
Decrease (increase)
in accounts receivable
- trade 2,053 (708) (975) (527) (3,069)
Decrease(increase)
in accounts receivable
- other (984) 1,674 (664) (660) 863
Decrease in prepaid
expenses 3 382 562 637 595
Decrease (increase)
in advances to suppliers (199) 2,701 (356) 2,742 3,006
Decrease (increase)
in inventories 2,641 (2,688) 1,216 676 (4,386)
Increase (decrease)
in accounts payable (5,593) (509) (383) (687) 1,819
Increase (decrease) in
deferred income 635 (918) 383 (524) (1,289)
--------- --------- --------- --------- ---------
Net cash provided by
operating activities 11,762 7,816 7,698 6,605 24,179
--------- --------- --------- --------- ---------
Cash flows from
investing
activities:
Purchase of fixed
assets and
intangible assets (2,550) (2,448) (1,328) (1,392) (4,794)
Deposits (27) (10) (3) (13) 34
Acquisition of
Sierra, net
cash acquired (1) (34,709) - 291 - -
Proceeds from sales of
marketable
securities and
short term
investments 22,393 20,726 4,185 (1,055) 38,085
Investments in
trading and
marketable
securities (7,786) (12,208) (240) (11,958) (27,410)
--------- --------- --------- --------- ---------
Net cash provided by
(used in) investing
activities $ (22,679) $ 6,060 $ 2,905 $ (14,418) $ 5,915
--------- --------- --------- --------- ---------
Given Imaging Ltd. and its Consolidated Subsidiaries
Consolidated Statements of Cash Flows
In thousands
(Unaudited)
Six month period Three month period Year
ended ended ended
June 30 June 30 December
------------------ ------------------ 31
2010 2009 2010 2009 2009
-------- -------- -------- -------- --------
Cash flows from financing
activities:
Principal payments on
capital lease obligation,
net $ (49) $ (65) $ (15) $ (32) $ (131)
Proceeds from the
issuance of
Ordinary Shares 3,791 - 1,800 - 954
Dividend distribution - (15,799) - - (15,799)
Purchase of shares from a
non-controlling
shareholder in a
subsidiary - (382) - (382) (382)
-------- -------- -------- -------- --------
Net cash (used in)
provided by financing
activities 3,742 (16,246) 1,785 (414) (15,358)
-------- -------- -------- -------- --------
Effect of exchange rate
changes on cash (227) (89) (307) 169 25
-------- -------- -------- -------- --------
Increase (decrease) in
cash and cash equivalents (7,402) (2,459) 12,081 (8,058) 14,761
Cash and cash equivalents
at beginning of period 46,458 31,697 26,975 37,296 31,697
-------- -------- -------- -------- --------
Cash and cash equivalents
at end of period $ 39,056 $ 29,238 $ 39,056 $ 29,238 $ 46,458
======== ======== ======== ======== ========
Supplementary cash flow
information
Income taxes paid $ 94 $ 85 $ 46 $ 41 $ 877
======== ======== ======== ======== ========
Contact Information: For further information contact: Fern Lazar/David Carey Lazar Partners Ltd. 1-212-867-1768 /