ADD to BW1042, KOOR-INDUSTRIES.--(BUSINESS WIRE)-- ADD to BW1042 (KOOR-INDUSTRIES) after text xxx financial tables.
KOOR REPORTS ITS RESULTS IN ISRAELI SHEKELS (NIS). THE
FOLLOWING FIGURES ARE US $ CONVENIENCE TRANSLATIONS ONLY,
CALCULATED AT A RATE OF NIS 3.845 = $1.00
KOOR INDUSTRIES LTD.
(An Israeli Corporation)
Condensed Consolidated Statements of Income - Unaudited
Amounts In Thousands Except Per Share
Nine months ended Three months ended
September 30 September 30
1997 1998 1997 1998
-----------------------------------------
(Unaudited)
Revenues from sales and
services $2,426,276 2,321,893 765,930 799,523
Cost of sales and services 1,849,419 1,785,866 589,427 618,170
Gross profit 576,857 536,027 176,503 181,353
Selling and marketing
expenses 208,315 219,801 66,827 77,471
General and administrative
expenses 155,760 179,364 50,162 56,746
Operating income 212,782 136,862 59,514 47,136
Financial expenses, net 30,282 36,015 5,481 20,031
182,500 100,847 54,033 27,105
Other income (expenses), net 32,744 44,625 8,529 6,559
Income before taxes on
income 215,244 145,472 62,562 33,664
Taxes on income 48,097 64,616 12,880 16,819
167,147 80,856 49,682 16,845
Equity in results of
affiliates, net 2,729 10,625 2,029 1,729
169,876 91,481 51,711 18,574
Minority interest in
subsidiaries, net 48,638 47,710 16,069 16,701
Net Income-continued
operations 121,238 43,771 35,642 1,873
Discontinued operations 2,866 17,066 790 14,848
Net income for the period 124,104 60,837 36,432 16,721
Primary earnings per ordinary share:
Continuous operations 7.98 2.80 2.36 .12
Total 8.17 3.89 2.41 1.06
Per ADS 1.60 .56 .47 .02
Fully diluted - per ordinary
share 7.82 3.78 2.37 1.04
Weighted average shares
outstanding
(in thousands) 15,093.1 15,723.4 15,129.6 15,723.4
KOOR INDUSTRIES LIMITED
---------------------------------------------------------------------
Condensed Consolidated Balance Sheet
(U.S. dollars in thousands)
Sept. 30 Dec. 31 Sept. 30
1998 1997 1997
(Unaudited) (Audited) (Unaudited)
Assets
Current assets:
Cash and cash equivalents 259,662 328,135 270,693
Short-term deposits and
investments 223,175 163,184 173,498
Trade receivables 857,563 806,899 814,703
Other accounts receivable 213,880 152,423 164,757
Inventories 687,846 678,981 651,289
Total current assets 2,242,126 2,129,622 2,074,940
Investments and long-term
receivables 496,549 288,369 276,517
Property, Plant and Equipment 1,060,919 1,134,949 1,142,712
Intangible Assets and Deferred
Charges 132,329 98,506 87,724
3,931,923 3,651,446 3,581,893
Liabilities and shareholders' equity
Current liabilities:
Credits from banks and others 445,085 537,605 492,225
Trade payables 363,421 327,522 307,826
Other accounts payable 461,031 431,721 456,488
Customer advances 91,019 84,113 77,542
Total current liabilities 1,360,556 1,380,961 1,334,081
Long-term liabilities:
Long-term loans 737,031 347,469 339,955
Debentures 77,824 169,595 179,741
Customer advances 42,002 33,058 32,874
Deferred taxes on income 67,160 70,960 73,771
Accrued employee rights upon
retirement 54,839 46,734 48,445
Total long-term liabilities 978,856 667,816 674,786
Minority interest 536,715 488,498 485,319
Shareholders' equity 1,055,796 1,114,171 1,087,707
3,931,923 3,651,446 3,581,893
Shares outstanding (in thousands) 15,723.4 15,407.2 15,129.6
Shareholders' equity per
ordinary share 67.15 72.32 71.89
Shareholders' equity per ADS 13.43 14.46 14.38
Koor Industries Ltd. - Income Statement Breakdown
Sales - major subsidiaries ($ millions)
January-September July-Septemeber
1998 1997 Variance 1998 1997 Variance
ECI Telecom (1) 591 492 20% 210 169 24%
Tadiran (2) 864 814 6% 311 244 27%
Telrad 268 328 -18% 63 97 -35%
Makhteshim-Agan(2)(3) 589 506 16% 226 155 46%
Mashav (4) 176 195 -10% 58 70 -16%
United Steel Mills 80 103 -22% 27 38 -28%
Middle East Tubes 46 48 -4% 16 18 -11%
Other 299 432 -31% 99 144 -32%
Koor Consolidated 2,322 2,426 -4% 800 765.9 4%
Operating profits - major subsidiaries ($ millions)
January-September July-Septemeber
1998 1997 Variance 1998 1997 Variance
ECI Telecom (1) 132 96 37% 47 33 44%
Tadiran (2) 78 69 13% 33 21 58%
Telrad -19 34 N/A -18 6 N/A
Makhteshim-Agan(2)(3) 77 62 23% 27 15 82%
Mashav (4) 22 24 -8% 9 10 -18%
United Steel Mills -8 5 N/A -3 3 N/A
Middle East Tubes 0 3 N/A 1 1 -40%
Other -13 15 N/A 0 4 N/A
Koor Consolidated 137 213 -36% 47 60 -21%
Net profit - major subsidiaries ($ millions)
January-September July-Septemeber
1998 1997 Variance 1998 1997 Variance
ECI Telecom (1) 124 93 33% 44 33 33%
Tadiran (2) 35 29 18% 12 11 9%
Telrad -17 23 N/A -17 3 N/A
Makhteshim-Agan(2)(3) 18 19 -9% 4 5 -11%
Mashav (4) 32 21 54% 18 9 103%
United Steel Mills -7 1 N/A -2 0 N/A
Middle East Tubes -3 0 N/A -1 0 N/A
Other 3 31 N/A 1 8 -84%
Koor Consolidated 61 124 -51.0% 16.7 36.4 -54%
(1) ECI sales, gross and operating profits are not consolidated into Koor; net profits are consolidated based on equity; figures do no include one time R&D write off for NKO purchase (2) Figures for the 3Q for Tadiran and Makhteshim-Agan appear inflated due to adjustments arising from consolidation of dollar statements into Koor NIS statements: for example, whereas Tadiran grew its sales by 5% in 3Q over 1997 3Q in dollar terms, due to accounting adjustments it appears to have grown by 27% in Koor's consolidated statements (3) Comparison data is for pro-forma financial results had the merger agreement taken place at the beginning of the periods (4) Mashav is consolidated on a 50% basis |
|
||||||||||||||||

Printer friendly
Cite/link
Email
Feedback
Reader Opinion