XML 39 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
 12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2011
U.S. Quartz Products, Inc. [Member]
Dec. 31, 2011
White-Wood Distributors Ltd. [Member]
Dec. 31, 2011
Prema Asia Marketing PTE Ltd. [Member]
Dec. 31, 2010
Tessera Stones & Tiles Pty Limited and Carsilstone Pty Limited [Member]
Dec. 31, 2008
Tessera Stones & Tiles Pty Limited and Carsilstone Pty Limited [Member]
Cash flows from operating activities:                
Net income $ 40,367 $ 29,304 $ 29,006          
Adjustments required to reconcile net income to net cash provided by operating activities:                
Depreciation and amortization 14,368 14,615 10,034          
Share-based compensation expense 3,660                
Decrease in share-based payment in subsidiary (1,383)                
Accrued severance pay, net (61) (33) (99)          
Changes in deferred tax, net (1,927) (3,858) 1,428          
Equity in loss of affiliate, net    67 296          
Capital losses (gains) (79) (84) 190          
Foreign currency translation gains 417 1,433 320          
Impairment of long-term loan to others    1,127             
Increase in trade receivables including receivable from related party (8,561) (10,460) (1,506)          
Decrease (increase) in other accounts receivable and prepaid expenses (3,291) (2,376) 571          
Decrease (increase) in inventories (3,816) 4,090 (4,803)          
Increase (decrease) in trade payables 5,201 (942) (5,281)          
Increase (decrease) in warranty provision 297 (126) (124)          
Increase (decrease) in accrued expenses and other liabilities including related parties (9,922) (4,533) 16,617          
Net cash provided by operating activities 35,270 28,224 46,649          
Cash flows from investing activities:                
Investment in short-term deposits (43,700)                
Acquisition of the business of Tessera Stones & Tiles Pty       (705) (16,213) (1,954) (576)    
Acquisition of U.S. Quartz Products, Inc.    (16,213)             
Acquisition of the business of White-Wood Distributors Ltd.    (1,954)             
Acquisition of the business of Prema Asia Marketing PTE Ltd. (150) (576)             
Purchase of property, plant and equipment (13,481) (8,785) (5,486)          
Decrease (increase) in long-term deposits and prepayments (849) (16) 24          
Repayment of loan by related party and other    177 247          
Net cash used in investing activities (58,180) (27,367) (5,920)          
Cash flows from financing activities:                
Dividend paid (27,182) (6,948) (13,972)          
Receipt from issuance of ordinary shares, net 76,768                
Repayment of long-term loans (12,670) (19,819) (15,037)          
Short-term bank credit and loans, net 1,275 (7,402) 8,040          
Repayment of contingent consideration related to U.S. Quartz Products, Inc. acquisition (6,242)             (705)  
Contribution to equity by non-controlling interest    458             
Receipt of a financing leaseback related to Bar-Lev transaction 10,893                
Receipt of long-term loan from related party    1,878             
Repayment of a financing leaseback related to Bar-Lev transaction (362)                
Net cash provided by (used in) financing activities 42,480 (31,833) (20,969)          
Effect of exchange rate differences on cash and cash equivalents (2,487) (811) 3,450          
Increase (decrease) in cash and cash equivalents 17,083 (31,787) 23,210          
Cash and cash equivalents at beginning of year 11,950 43,737 20,527          
Cash and cash equivalents at end of year 29,033 11,950 43,737          
Cash received (paid) during the year for:                
Interest paid (1,947) (1,734) (1,459)          
Interest received 376 286 318          
Tax paid (7,895) (5,393) (2,345)          
Tax received       2,578          
Consideration:                
Cash       20,000 1,954 576   37,285
Additional contingent cash payments 6,242             705  
Fair value of future consideration       6,210 151 252    
Fair value of the company's equity interest held before the business combination       6,807        
Total consideration       33,017 2,105 828    
Identifiable assets acquired and liabilities assumed:                
Cash acquired       3,787        
Working capital (excluding cash and cash equivalents)       2,944        
Inventory         544 50    
Property and equipment/Fixed assets       1,794   26    
Goodwill and intangible assets       36,157 1,561 752    
Long-term liabilities       (11,665)        
Net assets acquired       33,017 2,105 828    
Net cash paid for acquisition       705 16,213 1,954 576    
Declared dividend       3,310          
Purchase of fixed assets with credit from suppliers 2,141 3,633 3,017          
Acquisition of intangible assets in Canada (for redeemable non-controlling rights in Caesarstone Canada Inc.)       4,906          
Acquisition of goodwill in Canada (for redeemable non-controlling rights in Caesarstone Canada Inc.)       $ 425