• |
Sales increased to NIS 454.2 million (US$ 146.0 million) from NIS 454.1 million (US$ 146.0 million) in fiscal year 2020.
|
• |
Gross profit decreased by 4.9% from fiscal year 2020 to NIS 138.3 million (US$ 44.5 million).
|
• |
Operating profit decreased by 14.3% from fiscal year 2020 to NIS 49.4 million (US$ 15.9 million).
|
• |
Cash and cash equivalents balance of NIS 349.8 million (US$ 112.5 million) as of December 31, 2021.
|
• |
Earnings per share of NIS 3.25 (US$ 1.05).
|
December 31,
|
December 31,
| |||||||||||||||
2 0 2 1
|
2 0 2 0
|
2 0 2 1
|
2 0 2 0
| |||||||||||||
NIS
|
US dollars (*)
| |||||||||||||||
(in thousands)
| ||||||||||||||||
ASSETS | ||||||||||||||||
Current assets
| ||||||||||||||||
Cash and cash equivalents
|
195,718
|
201,822
|
62,932
|
64,895
| ||||||||||||
Financial assets at fair value through profit or loss
|
154,090
|
154,700
|
49,546
|
49,742
| ||||||||||||
Loans to others
|
-
|
18,707
|
-
|
6,015
| ||||||||||||
Trade receivables
|
134,017
|
131,301
|
43,092
|
42,219
| ||||||||||||
Other receivables and prepaid expenses
|
4,939
|
6,667
|
1,588
|
2,144
| ||||||||||||
Inventories
|
59,528
|
59,514
|
19,141
|
19,136
| ||||||||||||
Current tax assets
|
5,780
|
3,965
|
1,859
|
1,275
| ||||||||||||
Total current assets
|
554,072
|
576,676
|
178,158
|
185,426
| ||||||||||||
Non-current assets
| ||||||||||||||||
Property, plant and equipment
|
87,245
|
83,105
|
28,053
|
26,722
| ||||||||||||
Less -Accumulated depreciation
|
48,431
|
46,460
|
15,573
|
14,939
| ||||||||||||
38,814
|
36,645
|
12,480
|
11,783
| |||||||||||||
Right of use asset
|
4,088
|
2,866
|
1,314
|
922
| ||||||||||||
Financial assets at fair value through profit or loss
|
31,056
|
13,700
|
9,986
|
4,405
| ||||||||||||
Goodwill
|
36
|
36
|
12
|
12
| ||||||||||||
Total non-current assets
|
73,994
|
53,247
|
23,792
|
17,122
| ||||||||||||
628,066
|
629,923
|
201,950
|
202,548
| |||||||||||||
EQUITY AND LIABILITIES | ||||||||||||||||
Current liabilities
| ||||||||||||||||
Current maturities of lease liabilities
|
1,136
|
1,393
|
365
|
448
| ||||||||||||
Trade payables
|
20,386
|
23,474
|
6,555
|
7,548
| ||||||||||||
Employees Benefits
|
3,442
|
3,437
|
1,107
|
1,105
| ||||||||||||
Financial liabilities at fair value through profit or loss
|
13,960
|
-
|
4,489
|
-
| ||||||||||||
Other payables and accrued expenses
|
11,216
|
11,611
|
3,606
|
3,733
| ||||||||||||
Total current liabilities
|
50,140
|
39,915
|
16,122
|
12,834
| ||||||||||||
Non-current liabilities
| ||||||||||||||||
Lease liabilities
|
3,062
|
1,592
|
985
|
512
| ||||||||||||
Deferred taxes
|
2,017
|
768
|
648
|
247
| ||||||||||||
Retirement benefit obligation
|
1,615
|
1,905
|
519
|
613
| ||||||||||||
Total non-current liabilities
|
6,694
|
4,265
|
2,152
|
1,372
| ||||||||||||
Shareholders' equity
| ||||||||||||||||
Share capital
|
1,490
|
1,490
|
479
|
479
| ||||||||||||
Additional paid in capital
|
170,760
|
170,760
|
54,907
|
54,907
| ||||||||||||
Capital fund
|
247
|
247
|
79
|
79
| ||||||||||||
Treasury shares
|
(628
|
)
|
(628
|
)
|
(202
|
)
|
(202
|
)
| ||||||||
Retained earnings
|
400,322
|
415,196
|
128,721
|
133,504
| ||||||||||||
Remeasurement of the net liability in respect of defined benefit
|
(959
|
)
|
(1,322
|
)
|
(308
|
)
|
(425
|
)
| ||||||||
Equity attributable to owners of the Company
|
571,232
|
585,743
|
183,676
|
188,342
| ||||||||||||
628,066
|
629,923
|
201,950
|
202,548
|
(*) |
Convenience translation into U.S. dollars.
|
For the year ended
December 31,
|
For the year ended
December 31,
| |||||||||||||||
2 0 2 1
|
2 0 2 0
|
2 0 2 1
|
2 0 2 0
| |||||||||||||
NIS
|
US dollars (*)
| |||||||||||||||
In thousands (except per share and share data)
| ||||||||||||||||
Sales
|
454,213
|
454,094
|
146,049
|
146,011
| ||||||||||||
Cost of sales
|
315,920
|
308,717
|
101,582
|
99,266
| ||||||||||||
Gross profit
|
138,293
|
145,377
|
44,467
|
46,745
| ||||||||||||
Operating costs and expenses:
| ||||||||||||||||
Selling expenses
|
65,869
|
65,990
|
21,180
|
21,219
| ||||||||||||
General and administrative expenses
|
23,299
|
21,918
|
7,491
|
7,048
| ||||||||||||
Other income
|
(230
|
)
|
(108
|
)
|
(74
|
)
|
( 35
|
)
| ||||||||
Total operating expenses
|
88,938
|
87,800
|
28,597
|
28,232
| ||||||||||||
Operating profit
|
49,355
|
57,577
|
15,870
|
18,513
| ||||||||||||
Financial income
|
28,957
|
11,348
|
9,311
|
3,649
| ||||||||||||
Financial expense
|
20,492
|
1,253
|
6,589
|
403
| ||||||||||||
Total Finance Income
|
8,465
|
10,095
|
2,722
|
3,246
| ||||||||||||
Profit before taxes on income
|
57,820
|
67,672
|
18,592
|
21,759
| ||||||||||||
Taxes on income
|
12,719
|
15,463
|
4,090
|
4,972
| ||||||||||||
Income after taxes on income
|
45,101
|
52,209
|
14,502
|
16,787
| ||||||||||||
Earnings per share:
| ||||||||||||||||
Basic / diluted earnings per share
|
3.25
|
3.89
|
1.05
|
1.3
| ||||||||||||
Shares used in computation of basic/diluted EPS |
13,867,017
|
13,433,684
|
13,867,017
|
13,433,684
| ||||||||||||
Actual number of shares
|
13,867,017
|
13,867,017
|
13,867,017
|
13,867,017
|
(*) |
Convenience translation into U.S. dollars.
|
For the year ended
|
For the year ended
| |||||||||||||||
December 31,
|
December 31,
| |||||||||||||||
2 0 2 1
|
2 0 2 0
|
2 0 2 1
|
2 0 2 0
| |||||||||||||
NIS
|
US dollars (*)
| |||||||||||||||
In thousands (except per share and share data)
| ||||||||||||||||
CASH FLOWS - OPERATING ACTIVITIES | ||||||||||||||||
Profit from continuing operations
|
45,101
|
52,209
|
14,502
|
16,787
| ||||||||||||
Adjustments to reconcile net profit to net cash from continuing operating activities (Appendix A)
|
416
|
11,967
|
133
|
3,848
| ||||||||||||
Net cash from (used to) continuing operating activities
|
45,517
|
64,176
|
14,635
|
20,635
| ||||||||||||
CASH FLOWS - INVESTING ACTIVITIES | ||||||||||||||||
Acquisition of property plant and equipment
|
(6,209
|
)
|
(2,903
|
)
|
(1,996
|
)
|
(933
|
)
| ||||||||
Proceeds from sale of property plant and equipment
|
230
|
108
|
74
|
35
| ||||||||||||
Loans granted to others
|
-
|
(20,000
|
)
|
-
|
(6,431
|
)
| ||||||||||
Proceeds from loans granted to others
|
18,707
|
18,943
|
6,015
|
6,091
| ||||||||||||
Proceeds from sale (purchase) of marketable securities, net
|
2,718
|
(20,739
|
)
|
874
|
(6,668
|
)
| ||||||||||
Net cash used to continuing investing activities
|
15,446
|
(24,591
|
)
|
4,967
|
(7,906
|
)
| ||||||||||
CASH FLOWS - FINANCING ACTIVITIES | ||||||||||||||||
Lease liability payments
|
(2,169
|
)
|
(1,819
|
)
|
(697
|
)
|
(585
|
)
| ||||||||
Shares issue
|
-
|
42,471
|
-
|
13,656
| ||||||||||||
Dividend distribution
|
(59,975
|
)
|
-
|
(19,285
|
)
|
-
| ||||||||||
Net cash used to continuing financing activities
|
(62,144
|
)
|
40,652
|
(19,982
|
)
|
13,071
| ||||||||||
Increase (decrease) in cash and cash equivalents
|
(1,181
|
)
|
80,237
|
(380
|
)
|
25,800
| ||||||||||
Cash and cash equivalents at the beginning of the year
|
201,822
|
121,860
|
64,895
|
39,183
| ||||||||||||
Exchange losses on cash and cash equivalents
|
(4,923
|
)
|
(275
|
)
|
(1,583
|
)
|
(88
|
)
| ||||||||
Cash and cash equivalents at the end of the year
|
195,718
|
201,822
|
62,932
|
64,895
|
For the year ended
|
For the year ended
| |||||||||||||||
December 31,
|
December 31,
| |||||||||||||||
2 0 2 1
|
2 0 2 0
|
2 0 2 1
|
2 0 2 0
| |||||||||||||
NIS
|
US dollars (*)
| |||||||||||||||
In thousands (except per share and share data)
| ||||||||||||||||
CASH FLOWS - OPERATING ACTIVITIES: | ||||||||||||||||
A.Adjustments to reconcile net profit to net cash from (used to) continuing operating activities
| ||||||||||||||||
Decrease (Increase) in deferred income taxes
|
1,249
|
1,586
|
402
|
510
| ||||||||||||
Unrealized loss (gain) on marketable securities
|
(19,464
|
)
|
(6,115
|
)
|
(6,258
|
)
|
(1,966
|
)
| ||||||||
Loss of financial liabilities at fair value through profit or loss
|
13,960
|
-
|
4,489
|
-
| ||||||||||||
Depreciation and amortization
|
6,200
|
5,690
|
1,993
|
1,830
| ||||||||||||
Capital gain on disposal of property plant and equipment
|
(230
|
)
|
(108
|
)
|
(74
|
)
|
(35
|
)
| ||||||||
Exchange (losses)/gains on cash and cash equivalents
|
4,923
|
275
|
1,583
|
88
| ||||||||||||
Changes in assets and liabilities:
| ||||||||||||||||
Decrease (increase) in trade receivables and other receivables
|
10,190
|
22,029
|
3,277
|
7,083
| ||||||||||||
Increase (Increase) in inventories
|
(14
|
)
|
12,034
|
(5
|
)
|
3,869
| ||||||||||
Increase (decrease) in trade and other payables, and other current liabilities
|
(3,405
|
)
|
(1,861
|
)
|
(1,096
|
)
|
(598
|
)
| ||||||||
Cash generated from operations
|
13,409
|
33,530
|
4,311
|
10,781
| ||||||||||||
Income tax paid
|
(12,993
|
)
|
(21,563
|
)
|
(4,178
|
)
|
(6,933
|
)
| ||||||||
Net cash flows from operating activities
|
416
|
11,967
|
133
|
3,848
|
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
G. Willi-Food International Ltd. published this content on 15 March 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 15 March 2022 11:01:07 UTC.