XML 48 R8.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities      
Net income $ 14,605us-gaap_NetIncomeLoss $ 17,077us-gaap_NetIncomeLoss $ 9,871us-gaap_NetIncomeLoss
Adjustments required to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 996us-gaap_DepreciationDepletionAndAmortization 659us-gaap_DepreciationDepletionAndAmortization 454us-gaap_DepreciationDepletionAndAmortization
Write-down of obsolete inventory 1,029us-gaap_InventoryWriteDown 1,926us-gaap_InventoryWriteDown 873us-gaap_InventoryWriteDown
Liability for employees' severance benefits, net (86)silc_IncreaseDecreaseForLiabilityForEmployeesSeveranceBenefitsNet 174silc_IncreaseDecreaseForLiabilityForEmployeesSeveranceBenefitsNet 23silc_IncreaseDecreaseForLiabilityForEmployeesSeveranceBenefitsNet
Discount of marketable securities 758us-gaap_AmortizationOfDebtDiscountPremium 729us-gaap_AmortizationOfDebtDiscountPremium 579us-gaap_AmortizationOfDebtDiscountPremium
Share-based compensation expense 1,266us-gaap_ShareBasedCompensation 668us-gaap_ShareBasedCompensation 544us-gaap_ShareBasedCompensation
Deferred taxes (219)us-gaap_DeferredIncomeTaxExpenseBenefit (552)us-gaap_DeferredIncomeTaxExpenseBenefit 22us-gaap_DeferredIncomeTaxExpenseBenefit
Capital (gain) loss    1us-gaap_GainLossOnSaleOfPropertyPlantEquipment   
Changes in assets and liabilities:      
Accounts receivable - trade (3,248)us-gaap_IncreaseDecreaseInAccountsReceivable (2,322)us-gaap_IncreaseDecreaseInAccountsReceivable (3,741)us-gaap_IncreaseDecreaseInAccountsReceivable
Accounts receivable - other 188us-gaap_IncreaseDecreaseInOtherReceivables (114)us-gaap_IncreaseDecreaseInOtherReceivables (537)us-gaap_IncreaseDecreaseInOtherReceivables
Accounts receivable - Related parties (6)us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties (139)us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties (37)us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties
Inventories 3,416us-gaap_IncreaseDecreaseInInventories (15,909)us-gaap_IncreaseDecreaseInInventories (4,495)us-gaap_IncreaseDecreaseInInventories
Trade accounts payable 1,321us-gaap_IncreaseDecreaseInAccountsPayableTrade (1,474)us-gaap_IncreaseDecreaseInAccountsPayableTrade 3,828us-gaap_IncreaseDecreaseInAccountsPayableTrade
Other accounts payable and accrued expenses 649us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities 1,220us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities 1,436us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
Contingent consideration 45us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1      
Accounts payable - Related parties (30)us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties (26)us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties 69us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties
Net cash provided by operating activities 20,684us-gaap_NetCashProvidedByUsedInOperatingActivities 1,918us-gaap_NetCashProvidedByUsedInOperatingActivities 8,889us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities      
Proceeds from (investments in) short term bank deposits, net (1,000)us-gaap_PaymentsForProceedsFromShortTermInvestments (473)us-gaap_PaymentsForProceedsFromShortTermInvestments 2,483us-gaap_PaymentsForProceedsFromShortTermInvestments
Purchases of property, plant and equipment (1,858)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (822)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (798)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Investment in intangible assets (100)us-gaap_PaymentsToAcquireIntangibleAssets (100)us-gaap_PaymentsToAcquireIntangibleAssets   
Proceeds from maturity of marketable securities 14,750us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 12,500us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 8,955us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities
Purchases of marketable securities (11,740)us-gaap_PaymentsToAcquireHeldToMaturitySecurities (11,384)us-gaap_PaymentsToAcquireHeldToMaturitySecurities (17,992)us-gaap_PaymentsToAcquireHeldToMaturitySecurities
Acquisition of subsidiary, net of acquired cash (see Note 3) (10,048)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired      
Net cash used in investing activities (9,996)us-gaap_NetCashProvidedByUsedInInvestingActivities (279)us-gaap_NetCashProvidedByUsedInInvestingActivities (7,352)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities      
Exercise of options 1,353us-gaap_ProceedsFromStockOptionsExercised 1,893us-gaap_ProceedsFromStockOptionsExercised 277us-gaap_ProceedsFromStockOptionsExercised
Dividend (7,183)us-gaap_PaymentsOfDividends (3,913)us-gaap_PaymentsOfDividends   
Net cash provided by (used in) financing activities (5,830)us-gaap_NetCashProvidedByUsedInFinancingActivities (2,020)us-gaap_NetCashProvidedByUsedInFinancingActivities 277us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash balances held 35us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 72us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 9us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Increase (decrease) in cash and cash equivalents 4,893us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (309)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 1,823us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 12,997us-gaap_CashAndCashEquivalentsAtCarryingValue 13,306us-gaap_CashAndCashEquivalentsAtCarryingValue 11,483us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year 17,890us-gaap_CashAndCashEquivalentsAtCarryingValue 12,997us-gaap_CashAndCashEquivalentsAtCarryingValue 13,306us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplementary cash flow information Non-cash transactions:      
Investments in PPE and Intangible assets 87us-gaap_FairValueOfAssetsAcquired 207us-gaap_FairValueOfAssetsAcquired 9us-gaap_FairValueOfAssetsAcquired
Supplementary cash flow information Cash paid during the year for:      
Income taxes $ 1,277us-gaap_IncomeTaxesPaid $ 2,154us-gaap_IncomeTaxesPaid $ 635us-gaap_IncomeTaxesPaid