SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13A-16 OR 15D-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2009
------------------------------
G. WILLI-FOOD INTERNATIONAL LTD.
(Translation of registrant's name into English)
4 Nahal Harif St., Yavne, Israel 81106
(Address of principal executive offices)
----------------------------------------
Indicate by check mark whether registrant files or will file annual reports
under cover of Form 20-F or Form 40-F:
FORM 20-F [X] FORM 40-F [_]
Indicate by check mark if the registrant is submitting the Form 6-K in
paper as permitted by Regulation S-T Rule 101(b)(1):..........
Indicate by check mark if the registrant is submitting the Form 6-K in
paper as permitted by Regulation S-T Rule 101(b)(7):..........
Indicate by check mark whether registrant by furnishing the information
contained in this Form, the registrant is also thereby furnishing the
information to the Commission pursuant to Rule 12g3-2(b) under the Securities
Exchange Act of 1934:
YES [_] NO [X]
If "YES" is marked, indicate below the file number assigned to the
registrant in connection with Rule 12g3-2(b): 82-________.
Attached hereto and incorporated by reference herein is a press release issued
by G. Willi-Food International Ltd. ("Registrant") on November 11, 2009.
This report on Form 6-K shall be deemed to be incorporated by reference in the
Registration Statements on Form F-3 (File No. 333-11848 and 333-138200) of the
Registrant.
SIGNATURES
In accordance with the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this Report to be signed on its behalf by the
undersigned, thereunto duly authorized.
G. WILLI-FOOD INTERNATIONAL LTD.
Dated: November 11, 2009
By: /s/ Ety Sabach
--------------------------------
Ety Sabach
Chief Financial Officer
 |
News |
FOR IMMEDIATE RELEASE
G. WILLI-FOOD REPORTS NET INCOME OF US$ 3.1 MILLION FOR THIRD QUARTER 2009
2009 Q3 OPERATING INCOME INCREASED 916% OVER 2008 Q3 OPERATING INCOME
YAVNE, ISRAEL - NOVEMBER 11, 2009 - G. WILLI-FOOD INTERNATIONAL LTD. (NASDAQ:
WILC) (the "COMPANY" or "WILLI FOOD"), one of Israel's largest food importers
and a single-source supplier of one of the world's most extensive range of
quality kosher food products, today announced its unaudited financial results
for the third quarter and the nine months ended September 30, 2009.
THIRD QUARTER FISCAL 2009 SUMMARY
o 1.1 % decrease in sales over third quarter of 2008
o 58.7% increase in gross profit over third quarter of 2008
o 32.3% gross margin in third quarter of 2009 compared with 20.1% gross
margin in third quarter of 2008
o 915.8% increase in operating income over third quarter of 2008
o 1,338.5% increase in income before taxes on income over third quarter
of 2008
o 844.0% increase in income from continuing operations over third
quarter of 2008
o 1,686.0% increase in net income over third quarter of 2008
o 12,546.6% increase in net income attributable to Company Shareholders
over third quarter of 2008
Willi-Food's operating divisions include Willi-Food in Israel, wholly owned Gold
Frost - a designer, developer and distributor of branded kosher dairy food
products, and Shamir Salads - an Israeli distributor and manufacturer of
Mediterranean style salads.
Sales for the third quarter of 2009 decreased by 1.1% to NIS 68.6 million (US$
18.3 million) compared to sales of NIS 69.4 million (US$ 18.5 million) in the
third quarter of 2008. Gross profit for the third quarter of 2009 increased by
58.7% to NIS 22.2 million (US$ 5.9 million) compared to gross profit of NIS 14.0
million (US$ 3.7 million) in the third quarter of 2008. Third quarter gross
margin was 32.3% compared to gross margin of 20.1% for the same period in 2008.
The increase in gross profit for the period was primarily due to the continued
devaluation of the US dollar compared to the New Israeli Shekel (NIS) and to
increased sales of higher margin products, such as certain new products that we
have recently added to our product lines.
Mr. Zwi Williger, President and COO of Willi-Food commented, "We believe that
the third quarter of 2009 was an important period for Willi-Food. In this
current challenging environment, we were able to achieve record margins through,
among other things, successfully launching new profitable items into our product
lines. We expect to launch additional new products into our product lines in the
near future while we continue to develop new and innovative food products. We
have also been successful in adjusting the sale prices of our products to
consumers in accordance with product prices of our suppliers. That, combined
with the depreciation of the U.S. dollar against the NIS, which has led to a
reduction of the NIS denominated product purchase prices that we pay to our
suppliers, enabled us to increase our gross profits margins."
Willi-Food's operating income for the third quarter of 2009 increased 915.8% to
NIS 14.2 million (US$ 3.8 million) from NIS 1.4 million (US$ 0.4 million)
reported in the comparable quarter of last year. Selling expenses decreased by
4.7% from the comparable quarter of 2008. Selling expenses as a percentage of
sales decreased in the third quarter of 2009 to 11.4% compared to 11.8% in the
third quarter of 2008. The decrease in selling expenses was partly attributed to
the initiatives that Company management took in early 2009 to reduce the
Company's expenses. General and administrative expenses as a percentage of
revenue increased in the third quarter of 2009 to 7.8% from 6.4% in the third
quarter of 2008. The increase in general and administrative expenses in the
third quarter of 2009 was attributed to the payment of a management bonus that
was linked to our financial results - NIS 1.5 million (US$ 0.4 million) in the
third quarter of 2009 compared to NIS 0.04 million (US$ 0.01 million) in the
third quarter of 2008.
Willi-Food's other income for the third quarter of 2009 was NIS 5.2 million (US$
1.4 million) compared to other income of NIS 0.07 million (US$ 0.02 million) for
the third quarter of 2008. The increase in other income in the third quarter of
2009 was attributed to capital gain resulting from the completion of the tender
offer for Gold Frost's shares in July 2009.
Willi-Food's income before taxes for the third quarter of 2009 increased
1,338.5% to NIS 14.6 million (US$ 3.9 million) from NIS 1.0 million (US$ 0.4
million) recorded in the third quarter of 2008. Income from continuing
operations for the third quarter of 2009 increased 844.0% to NIS 12.9 million
(US$ 3.4 million) from NIS 1.4 million (US$ 0.4 million) recorded in the third
quarter of 2008. Third quarter loss from discontinuing operations in 2009 and
2008 includes the Company's export segment assembled by Baron, the Danish
company and WF.
Willi-Food's net income in the third quarter of 2009 increased 1,686.0% to NIS
11.5 million (US$ 3.1 million) from NIS 0.6 million (US$ 0.2 million) recorded
in the third quarter of 2008. Willi- Food's net income related to Company
Shareholders in the third quarter of 2009 was NIS 11.1 million (US$ 3.0
million), or NIS 1.08 (US$ 0.29) per share compared to net income related to
Company Shareholders of NIS 0.1 million (US$ 0.02 million), or NIS 0.01 (US$
0.003) per share, recorded in the third quarter of 2008.
Willi-Food ended the quarter with $29.4 million in cash and securities and $2.0
million in short-term debt (51% of the debt of Shamir Salads).
NINE MONTHS FISCAL 2009 SUMMARY
o 2.6 % increase in sales over first nine months of 2008
o 8.4% increase in gross profit over first nine months of 2008
o 26.7% gross margin in nine months of 2009 compared with 25.2% gross
margin in first nine months of 2008
o 74.6% increase in operating income over first nine months of 2008
o 99.4% increase in income before taxes on income over first nine months
of 2008
o 114.9% increase in income from continuing operations over first nine
months of 2008
o 165.9% increase in net income over first nine months of 2008
o 237.8% increase in net income related to Company Shareholders over
first nine months of 2008
Sales for the nine months ended September 30, 2009 increased by 2.6% to NIS 223.7 million (US$ 59.5 million) compared to sales of NIS 218.1 million (US$58.0 million) in the first nine months of 2008. Gross profit for the nine month period increased by 8.4% to NIS 59.7 million (US$ 15.9 million) compared to gross profit of NIS 55.1 million (US$ 14.7 million) in the first nine months of last year. Gross margin in the nine month period improved to 26.7% compared to gross margin of 25.2% in the same period in 2008. Operating income for the first nine months of 2009 increased by 74.6% to NIS 27.0 million (US$ 7.2 million) from NIS 15.5 million (US$ 4.1 million) reported in the comparable period of last year. Operating income in the first nine months of 2009 included a NIS 3.1 million (US$ 0.8 million) general and administrative expense due to the payment of a management bonus compared to the payment of a NIS 1.3 million (US$ 0.3 million) management bonus in the first nine months of 2008. Other income for the first nine months of 2009 included capital gains attributed to the completion of the tender offer for Gold Frost's shares on July 27, 2009 compared to other expenses of NIS 1.9 million (US$ 0.5 million) related to the final arbitration award entered against the Company for damages in the comparable period in 2008. Income before taxes increased 99.4% to NIS 27.7 million (US$ 7.4 million) in the first nine months of 2009 compared to income before taxes of NIS 13.9 million (US$ 3.7 million) recorded in the first nine months of 2008. Income from continuing operations for the first nine months of 2009 increased 114.9% to NIS 23.2 million (US$ 6.2 million) compared to income from continuing operations of NIS 10.8 million (US$ 2.9 million) for the first nine months of 2008. Income from discontinuing operations for the first nine months of 2009 was NIS 0.4 million (US$ 0.1 million) and loss from discontinuing operations for the comparable period in 2008 was NIS 1.9 million (US$ 0.5 million). Willi-Food's net income for the first nine months of 2009 increased 165.9% to NIS 23.5 million (US$ 6.3 million) from NIS 8.9 million (US$ 2.4 million) recorded in the first nine months of 2008. Willi- Food's net income attributable to Company Shareholders in the third quarter of 2009 increased 237.8% to NIS 22.6 million (US$ 6.0 million), or NIS 2.2 (US$ 0.59) per share from NIS 6.7 million (US$ 1.8 million), or NIS 0.65 (US$ 0.17) per share, recorded in the first nine months of 2008. OUTLOOK Mr. Zwi Williger commented, "Willi-Food achieved net income attributable to Company Shareholders of US$ 3 million in the third quarter of 2009 - a margin of 16.2% of sales. As I mentioned in our 2009 Q2 release, our subsidiaries, Baron and the Danish distributor did not perform as we had expected, and this was the reason that we decided to sell them at prices similar to our original acquisition costs. Our strong financial results for the third quarter of 2009 demonstrate Willi-Food's ability to capitalize on what we believe to be the growing interest of consumers in the kosher market. We are able to differentiate our company through our success at becoming a high margin business in a low margin industry. We are pleased to consistently deliver significantly higher margins than those generated by most other companies in our industry." "We analyzed the recession and relevant economic indicators that began in our home market, as well as feedback from our customers, showing that the measures that we took are placing us in a good position for future growth. Willi-Food has taken the appropriate measures to position the Company for a stronger fiscal 2009 and 2010, and we remain focused on maximizing long-term profitability."
"We are carefully reviewing our merger and acquisition strategy. The U.S. remains a strategic region of interest for Willi-Food, and for now, we are seeking more customers to whom we can distribute our products, and specifically, customers who wish to grow their volume and diversify their line of premium kosher products. Our line of products includes over 600 products exclusively distributed by Willi-Food and Shamir Salads. The dynamics of the industry are driving demand for innovative kosher products, and we believe that Willi-Food has the infrastructure and development expertise to deliver. Our strategy is to leverage Willi-Food's global supplier relationships and expertise in product development and to capitalize on the growing demand for innovative kosher products for both kosher and health minded consumers in the U.S. We belive that the health benefits of eliminating animal fats in the `kosherizing' process in our dairy products makes our products attractive to consumers looking for better tasting, low-cholesterol and low-fat alternatives." Mr. Williger concluded, "We continue to work to expand the footprint and brand recognition of Willi-Food globally while diversifying our product base in order to hedge against any single event that might impact our results. We are looking for improved results in the fourth quarter of 2009 and in 2010 as compared to our 2008 fourth quarter and as compared to our results for the first nine months of 2009." Willi-Food recently announced that it began shipping its "Instant Noodle Bowl" product to supermarkets and big box retail chains in the U.S. and Canada. The "Instant Noodle Bowl" is offered in three flavors, Chicken, Vegetable and Hot & Spicy and is available at A&P, Ralphs, Safeway, Vons, Food Emporium, Giant and Wal-Mart, among others. The Instant Noodle Bowl is the latest Willi-Food product to be introduced into the U.S. and Canadian markets. The Company will host a conference call to discuss results on November 11, 2009 at 11:00 AM Eastern. Interested parties may participate in the conference call by dialing 877-941-6011 (US), or 1-480-629-9814 (International), 5-10 minutes prior to the start of the call. A replay of the conference call will be available from 5:00 PM EDT on November 11, 2009 through 11:59 PM EDT on December 11, 2009 by dialing 800-406-7325, access code 4179060 (US). A webcast link of the live and archived conference call will be available on the day of the call by following this link: http://w.on24.com/r.htm?e=175085&s=1&k=17b3243a2b625bee5c82fc80c8e8455e ABOUT G. WILLI-FOOD INTERNATIONAL, LTD. G. Willi-Food International Ltd. is one of Israel's largest food importers and a single-source supplier of one of the world's most extensive ranges of quality kosher food products. It currently imports, markets and distributes more than 1,000 food products manufactured by some 120 top-tier suppliers throughout the world to more than 1,500 customers. Willi-Food excels in identifying changing tastes in its markets and sourcing high-quality kosher products to address them. The Company also operates two subsidiaries: its wholly owned subsidiary, Gold Frost Ltd., that develops and distributes kosher chilled and frozen dairy food products internationally and Shamir Salads, a leading international manufacturer and distributor of pre-packaged chilled Mediterranean dips and spreads. For more information, please visit the Company's website at http://www.willi-food.co.il. THIS PRESS RELEASE CONTAINS FORWARD-LOOKING STATEMENTS WITHIN THE MEANING OF SAFE HARBOR PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 RELATING TO FUTURE EVENTS OR OUR FUTURE PERFORMANCE, SUCH AS STATEMENTS REGARDING TRENDS, DEMAND FOR OUR PRODUCTS AND EXPECTED SALES, OPERATING RESULTS, AND EARNINGS. FORWARD-LOOKING STATEMENTS INVOLVE KNOWN AND UNKNOWN RISKS, UNCERTAINTIES AND OTHER FACTORS THAT MAY CAUSE OUR ACTUAL RESULTS, LEVELS OF ACTIVITY, PERFORMANCE OR ACHIEVEMENTS TO BE MATERIALLY DIFFERENT FROM ANY FUTURE RESULTS, LEVELS OF ACTIVITY, PERFORMANCE OR ACHIEVEMENTS EXPRESSED OR IMPLIED IN THOSE FORWARD-LOOKING STATEMENTS. THESE RISKS AND OTHER FACTORS INCLUDE BUT ARE NOT LIMITED TO: CHANGES AFFECTING CURRENCY EXCHANGE RATES, INCLUDING THE NIS/U.S. DOLLAR EXCHANGE RATE, PAYMENT DEFAULT BY ANY OF OUR MAJOR CLIENTS, THE LOSS OF ONE OF MORE OF OUR KEY PERSONNEL, CHANGES IN LAWS AND REGULATIONS, INCLUDING THOSE RELATING TO THE FOOD DISTRIBUTION INDUSTRY, AND INABILITY TO MEET AND MAINTAIN REGULATORY QUALIFICATIONS AND APPROVALS FOR OUR PRODUCTS, TERMINATION OF ARRANGEMENTS WITH OUR SUPPLIERS, IN PARTICULAR ARLA FOODS, LOSS OF ONE OR MORE OF OUR PRINCIPAL CLIENTS ,INCREASE OR DECREASE IN GLOBAL PURCHASE PRICES OF FOOD PRODUCTS, INCREASING LEVELS OF COMPETITION IN ISRAEL AND OTHER MARKETS IN WHICH WE DO BUSINESS, CHANGES IN ECONOMIC CONDITIONS IN ISRAEL, INCLUDING IN PARTICULAR ECONOMIC CONDITIONS IN THE COMPANY'S CORE MARKETS, OUR INABILITY TO ACCURATELY PREDICT CONSUMPTION OF OUR PRODUCTS AND RISKS ASSOCIATED WITH PRODUCT LIABILITY CLAIMS. WE CANNOT GUARANTEE FUTURE RESULTS, LEVELS OF ACTIVITY, PERFORMANCE OR ACHIEVEMENTS. THE MATTERS DISCUSSED IN THIS PRESS RELEASE ALSO INVOLVE RISKS AND UNCERTAINTIES SUMMARIZED UNDER THE HEADING "RISK FACTORS" IN THE COMPANY'S ANNUAL REPORT ON FORM 20-F FOR THE YEAR ENDED DECEMBER 31, 2008, FILED WITH THE SECURITIES AND EXCHANGE COMMISSION. THESE FACTORS ARE UPDATED FROM TIME TO TIME THROUGH THE FILING OF REPORTS AND REGISTRATION STATEMENTS WITH THE SECURITIES AND EXCHANGE COMMISSION. WE DO NOT ASSUME ANY OBLIGATION TO UPDATE THE FORWARD-LOOKING INFORMATION CONTAINED IN THIS PRESS RELEASE.
NOTE A: CONVENIENCE TRANSLATION TO U.S. DOLLARS
The convenience translation of New Israeli Shekels (NIS) into U.S. dollars was
made at the rate of exchange prevailing on September 30, 2009, U.S. $1.00 equals
NIS 3.758. The translation was made solely for the convenience of the reader.
NOTE B: IFRS
The Company's consolidated financial results for the nine month and three month
periods ended September 30, 2009 are presented in accordance with International
Financial Reporting Standards ("IFRS").
NOTE C: DISCONTINUED OPERATIONS
Discontinued operations are measured and presented in accordance with the
provisions of IFRS 5 "Non-current Assets Held for Sale and Discontinued
Operations".
The results of discontinued operations are presented in the income statement in
a separate item below income from continuing operations. The comparative income
from discontinued operations has been re-presented to include those operations
classified as discontinued in the current period.
COMPANY CONTACT:
G. WILLI FOOD INTERNATIONAL LTD.
Ety Sabach, CFO
(+972) 8-932-1000
ety@willi-food.co.il
INVESTOR CONTACT
BPC FINANCIAL MARKETING
John Baldissera
800-368-1217
G. WILLI-FOOD INTERNATIONAL LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, DECEMBER 31, SEPTEMBER 30, DECEMBER 31,
------- ------- ------- -------
2 0 0 9 2 0 0 8 2 0 0 9 2 0 0 8
------- ------- ------- -------
NIS US DOLLARS (*)
--------------------- ---------------------
(IN THOUSANDS)
-------------------------------------------------
ASSETS
CURRENT ASSETS
Cash and cash equivalents 105,618 78,749 28,105 20,955
Financial assets carried at fair value through
profit or loss 4,843 9,367 1,289 2,493
Trade receivables 71,750 79,599 19,093 21,181
Other receivables and prepaid expenses 3,163 3,987 841 1,061
Current tax assets - 2,456 - 653
Inventories 27,512 34,417 7,321 9,158
------- ------- ------- -------
TOTAL CURRENT ASSETS 212,886 208,575 56,649 55,501
------- ------- ------- -------
FIXED ASSETS
Cost 56,005 55,574 14,903 14,788
Less: accumulated depreciation 16,002 13,467 4,258 3,583
------- ------- ------- -------
40,003 42,107 10,645 11,205
------- ------- ------- -------
Prepaid expenses 12,853 12,539 3,420 3,337
Goodwill 1,935 3,829 515 1,019
Intangible assets, net 4,779 5,181 1,272 1,379
Deferred taxes 324 1,111 86 295
------- ------- ------- -------
TOTAL NON-CURRENT ASSETS 59,894 64,767 15,938 17,235
======= ======= ======= =======
272,780 273,342 72,587 72,736
======= ======= ======= =======
LIABILITIES AND SHAREHOLDERS'
EQUITY
CURRENT LIABILITIES
Short-term bank credit 14,950 17,562 3,978 4,673
Trade payables 45,161 53,728 12,017 14,297
Accruals 78 6,197 21 1,649
Current tax liabilities 2,817 1,050 750 279
Other payables and accrued expenses 7,205 4,971 1,917 1,323
Employees Benefits 2,518 2,544 670 677
------- ------- ------- -------
TOTAL CURRENT LIABILITIES 72,729 86,052 19,353 22,898
------- ------- ------- -------
NON-CURRENT LIABILITIES
Long-term bank loans 23 267 6 71
Deferred taxes 464 442 124 118
Warrants to issue shares - 5 - 1
Employees Benefits 1,046 994 278 265
------- ------- ------- -------
TOTAL LONG TERM LIABILITIES 1,533 1,708 408 455
------- ------- ------- -------
SHAREHOLDERS' EQUITY
Share capital NIS 0.10 par value
(authorized - 50,000,000 shares, issued
and outstanding - 10,267,893 shares) 1,113 1,113 296 296
Additional paid in capital 59,056 59,056 15,715 15,715
Capital fund 247 247 66 66
Foreign currency translation reserve 660 369 176 98
Retained earnings 134,071 111,447 35,676 29,656
Noncontrolling interest 3,371 13,350 897 3,552
------- ------- ------- -------
198,518 185,582 52,826 49,383
======= ======= ======= =======
272,780 273,342 72,587 72,736
======= ======= ======= =======
(*)Convenience translation into U.S. dollars
G. WILLI-FOOD INTERNATIONAL LTD.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
NINE MONTHS THREE MONTHS NINE MONTHS
---------------------------- ---------------------------- ----------------------------
ENDED SEPTEMBER 30, ENDED SEPTEMBER 30,
---------------------------------------------------------------- ----------------------------
2 0 0 9 2 0 0 8 2 0 0 9 2 0 0 8 2 0 0 9 2 0 0 8
---------- ---------- ---------- ---------- ---------- ----------
NIS US DOLLARS (*)
---------------------------------------------------------------- ----------------------------
I N T H O U S A N D S (EXCEPT PER SHARE AND SHARE DATA)
----------------------------------------------------------------------------------------------------
Sales 223,704 218,122 68,628 69,424 59,527 58,042
Cost of sales 164,015 163,058 46,435 55,443 43,644 43,390
---------- ---------- ---------- ---------- ---------- ----------
GROSS PROFIT 59,689 55,064 22,193 13,981 15,883 14,652
---------- ---------- ---------- ---------- ---------- ----------
Selling expenses 23,056 24,126 7,813 8,201 6,135 6,420
General and administrative
expenses 14,940 13,553 5,367 4,445 3,976 3,606
Other (Income)
Expense (5,312) 1,916 (5,208) (65) (1,414) 510
---------- ---------- ---------- ---------- ---------- ----------
Total operating expenses 32,684 39,595 7,972 12,581 8,697 10,536
---------- ---------- ---------- ---------- ---------- ----------
OPERATING INCOME 27,005 15,469 14,221 1,400 7,186 4,116
Financial income 1,677 (1,588) 752 (74) 446 (423)
Financial expense 975 (15) 387 312 259 (4)
---------- ---------- ---------- ---------- ---------- ----------
Income before taxes on income 27,707 13,896 14,586 1,014 7,373 3,697
Taxes on income 4,515 3,106 1,710 (350) 1,201 827
---------- ---------- ---------- ---------- ---------- ----------
INCOME FROM CONTINUING
OPERATIONS 23,192 10,790 12,876 1,364 6,172 2,870
INCOME FROM DISCONTINUED
OPERATIONS 353 (1,935) (1,410) (722) 93 (514)
---------- ---------- ---------- ---------- ---------- ----------
NET INCOME 23,545 8,855 11,466 642 6,265 2,356
========== ========== ========== ========== ========== ==========
ATTRIBUTABLE TO:
Owners of the company 22,624 6,697 11,129 88 6,020 1,782
Non - controlling interests 921 2,158 337 554 245 574
---------- ---------- ---------- ---------- ---------- ----------
NET INCOME 23,545 8,855 11,466 642 6,265 2,356
========== ========== ========== ========== ========== ==========
Earnings per share data:
Earnings per share:
Basic from continuing
operations 2.20 0.88 1.23 0.08 0.59 0.23
========== ========== ========== ========== ========== ==========
Basic from discontinued
operations - (0.23) (0.15) (0.07) - (0.06)
========== ========== ========== ========== ========== ==========
BASIC 2.20 0.65 1.08 0.01 0.59 0.17
========== ========== ========== ========== ========== ==========
Diluted from continuing
operations 2.20 0.88 1.23 0.08 0.59 0.23
========== ========== ========== ========== ========== ==========
Diluted from discontinued
operations - (0.23) (0.15) (0.07) - (0.06)
========== ========== ========== ========== ========== ==========
DILUTED 2.20 0.65 1.08 0.01 0.59 0.17
========== ========== ========== ========== ========== ==========
Shares used in computing basic
and diluted earnings per
ordinary share: 10,267,893 10,267,893 10,267,893 10,267,893 10,267,893 10,267,893
========== ========== ========== ========== ========== ==========
(*) Convenience translation into U.S. dollars