These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
¨
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR 12(g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Title of Each Class
|
Name of Each Exchange On Which Registered
|
|
|
Ordinary Shares, NIS 1 par value
|
Tel Aviv Stock Exchange
|
|
|
American Depositary Shares
|
NASDAQ Global Market
|
|
Large accelerated filer
¨
|
Accelerated filer
x
|
Non-accelerated filer
¨
|
|
U.S. GAAP
x
|
International Financial Reporting Standards as issued
|
Other
¨
|
|
by the International Accounting Standards Board
¨
|
| PART I | ||
|
ITEM 1. IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS
|
4
|
|
|
ITEM 2. OFFER STATISTICS AND EXPECTED TIMETABLE
|
4
|
|
|
ITEM 3. KEY INFORMATION
|
4
|
|
|
ITEM 4. INFORMATION ON THE COMPANY
|
23
|
|
|
ITEM 4A. UNRESOLVED STAFF COMMENTS
|
38
|
|
|
ITEM 5. OPERATING AND FINANCIAL REVIEW AND PROSPECTS
|
38
|
|
|
ITEM 6. DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES
|
65
|
|
|
ITEM 7. MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS
|
80
|
|
|
ITEM 8. FINANCIAL INFORMATION
|
83
|
|
|
ITEM 9. THE OFFER AND LISTING
|
85
|
|
|
ITEM 10. ADDITIONAL INFORMATION
|
87
|
|
|
ITEM 11. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
106
|
|
|
ITEM 12. DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES
|
108
|
|
|
PART II
|
||
|
ITEM 13. DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES
|
109
|
|
|
ITEM 14. MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS
|
109
|
|
|
ITEM 15. CONTROLS AND PROCEDURES
|
109
|
|
|
ITEM 16A. AUDIT COMMITTEE FINANCIAL EXPERT
|
110
|
|
|
ITEM 16B. CODE OF ETHICS
|
111
|
|
|
ITEM 16C. PRINCIPAL ACCOUNTANT FEES AND SERVICES
|
111
|
|
|
ITEM 16D. EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES
|
112
|
|
|
ITEM 16E. PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS
|
112
|
|
|
ITEM 16F. CHANGE IN REGISTRANT’S CERTIFYING ACCOUNTANT
|
112
|
|
|
ITEM 16G. CORPORATE GOVERNANCE
|
113
|
|
|
PART III
|
||
|
ITEM 17. FINANCIAL STATEMENTS
|
115
|
|
|
ITEM 18. FINANCIAL STATEMENTS
|
115
|
|
|
ITEM 19. EXHIBITS
|
116
|
|
A.
|
Selected Financial Data
|
| Year Ended December 31, | ||||||||||||||||||||
| 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
|
(US$ in thousands, except per share data)
|
||||||||||||||||||||
|
Consolidated Statement of Operations Data
:
|
||||||||||||||||||||
|
Revenues
|
$ | 549,694 | $ | 469,390 | $ | 503,243 | $ | 414,724 | $ | 356,598 | ||||||||||
|
Cost of revenues
|
412,463 | 352,283 | 373,775 | 298,410 | 256,059 | |||||||||||||||
|
Gross profit
|
137,231 | 117,107 | 129,468 | 116,314 | 100,539 | |||||||||||||||
|
Research and development costs, net
|
5,503 | 4,430 | 6,564 | 6,547 | 5,508 | |||||||||||||||
|
Selling, general and administrative expenses
|
84,510 | 77,322 | 90,451 | 84,503 | 86,466 | |||||||||||||||
|
Other income, net
|
231 | (1,668 | ) | 580 | 750 | 1,102 | ||||||||||||||
|
Operating income
|
46,987 | 37,023 | 31,873 | 24,514 | 7,463 | |||||||||||||||
|
Financial expenses, net
|
(4,371 | ) | (231 | ) | (5,908 | ) | (3,619 | ) | (4,444 | ) | ||||||||||
|
Gain (loss) on realization of investments, net
|
- | - | (337 | ) | 2,039 | 3,724 | ||||||||||||||
|
Income before taxes on income
|
42,616 | 36,792 | 25,628 | 22,934 | 6,743 | |||||||||||||||
|
Taxes on income
|
(6,544 | ) | (8,305 | ) | (3,279 | ) | (1,891 | ) | (3,655 | ) | ||||||||||
|
Equity in gains (losses) of affiliated companies, net
|
(1,070 | ) | (335 | ) | (216 | ) | (653 | ) | 47 | |||||||||||
|
Income from continuing operations
|
35,002 | 28,152 | 22,133 | 20,390 | 3,135 | |||||||||||||||
|
Net income from discontinued operations
|
- | 4,878 | 555 | 32,333 | 18,604 | |||||||||||||||
|
Net income
|
35,002 | 33,030 | 22,688 | 52,723 | 21,739 | |||||||||||||||
|
Net income attributable to non-controlling interests
|
16,623 | 13,954 | 10,819 | 15,464 | 11,724 | |||||||||||||||
|
Net income attributable to Formula’s shareholders
|
18,379 | 19,076 | 11,869 | 37,259 | 10,015 | |||||||||||||||
|
Earnings (losses) per share generated from continuing operations
|
||||||||||||||||||||
|
Basic
|
1.37 | 1.08 | 0.84 | 0.82 | (0.14 | ) | ||||||||||||||
|
Diluted
|
1.36 | 1.04 | 0.84 | 0.80 | (0.12 | ) | ||||||||||||||
|
Earnings (losses) per share generated from discontinued operations
|
||||||||||||||||||||
|
Basic
|
- | 0.37 | 0.04 | 2.00 | 0.94 | |||||||||||||||
|
Diluted
|
- | 0.36 | 0.04 | 1.99 | 0.85 | |||||||||||||||
|
Earnings per share:
|
||||||||||||||||||||
|
Basic earnings
|
1.37 | 1.45 | 0.88 | 2.82 | 0.80 | |||||||||||||||
|
Diluted earnings
|
1.36 | 1.40 | 0.88 | 2.79 | 0.73 | |||||||||||||||
|
Weighted average number of shares outstanding:
|
||||||||||||||||||||
|
Basic
|
13,382 | 13,200 | 13,200 | 13,200 | 13,200 | |||||||||||||||
|
Diluted
|
13,523 | 13,564 | 13,200 | 13,200 | 13,298 | |||||||||||||||
|
As of December 31,
|
||||||||||||||||||||
|
2010
|
2009
|
2008
|
2007
|
2006
|
||||||||||||||||
|
(US$ in thousands)
|
||||||||||||||||||||
|
Consolidated Balance Sheet Data:
|
||||||||||||||||||||
|
Total assets
|
$ | 623,767 | $ | 566,439 | $ | 596,622 | $ | 612,624 | $ | 585,685 | ||||||||||
|
Total liabilities
|
289,383 | 271,125 | 319,252 | 306,321 | 352,746 | |||||||||||||||
|
Equity
|
334,384 | 295,314 | 277,370 | 306,303 | 232,939 | |||||||||||||||
|
|
•
|
longer operating histories;
|
|
|
•
|
greater financial, technical, marketing and other resources;
|
|
|
•
|
greater name recognition;
|
|
|
•
|
well-established relationships with our current and potential clients; and
|
|
|
•
|
a broader range of products and services.
|
|
·
|
goodwill not be amortized, but rather be subject to an annual impairment test. We perform an annual impairment test, as well as periodic impairment tests, if impairment indicators are present. Intangible assets that are not considered to have an indefinite useful life are amortized using the straight-line basis over their estimated useful lives. The carrying amount of these assets is reviewed whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable. Recoverability of these assets is measured by comparison of the carrying amount of the asset to the future undiscounted cash flows the asset is expected to generate. If the asset is considered to be impaired, the amount of any impairment is measured as the difference between the carrying value and the fair value (usually discounted cash flow) of the impaired asset; and
|
|
·
|
acquired technology and development costs of software that is intended for sale that were incurred after the establishment of technological feasibility of the relevant product be capitalized and tested for impairment on a regular basis and written down when capitalized costs exceed the product’s net realizable value.
|
|
NASDAQ Global Market
|
TASE
|
|||||||||||||||||||||||
|
In US$
|
In NIS
|
In US$*
|
||||||||||||||||||||||
|
High
|
Low
|
High
|
Low
|
High
|
Low
|
|||||||||||||||||||
|
2010
|
18.92 | 10.82 | 67.98 | 40.21 | 18.21 | 10.77 | ||||||||||||||||||
|
2009
|
12.10 | 3.59 | 44.12 | 16.16 | 11.22 | 4.11 | ||||||||||||||||||
|
2008
|
14.14 | 4.99 | 47.78 | 17.53 | 13.32 | 4.89 | ||||||||||||||||||
|
|
•
|
any actual or anticipated fluctuations in our or our competitors’ quarterly revenues and operating results;
|
|
|
•
|
shortfalls in our operating results from levels forecasted by securities analysts;
|
|
•
|
public announcements concerning us or our competitors;
|
|
•
|
results of integrating investments and acquisitions
;
|
|
|
•
|
the introduction or market acceptance of new service offerings by us or our competitors;
|
|
•
|
changes in product pricing policies by us or our competitors;
|
|
•
|
public announcements concerning distribution of dividends and payment of dividends;
|
|
•
|
changes in security analysts’ financial estimates;
|
|
•
|
changes in accounting principles;
|
|
•
|
sales of our shares by existing shareholders; and
|
|
•
|
the loss of any of our key personnel.
|
|
|
•
|
global economic trends, like the recent global economic crisis, followed by the global economic slowdown and slow, uncertain global economic recovery;
|
|
|
•
|
acquisitions and dispositions of, and consolidation of, our subsidiaries;
|
|
|
•
|
the size, time and recognition of revenue from significant contracts;
|
|
•
|
timing of product releases;
|
|
•
|
timing of contracts;
|
|
•
|
timing of completion of specified milestones and delays in implementation;
|
|
•
|
changes in the proportion of service and license revenues;
|
|
•
|
price and product competition;
|
|
•
|
increases in selling and marketing expenses, as well as other operating expenses;
|
|
•
|
currency fluctuations; and
|
|
•
|
consolidation of our customers.
|
|
|
·
|
effect service of process within the United States on us or any of our executive officers or directors;
|
|
|
·
|
enforce court judgments obtained in the United States including those predicated upon the civil liability provisions of the United States federal securities laws, against us or against any of our executive officers or directors, in the United States or Israel; and
|
|
|
·
|
bring an original action in an Israeli court against us or against any of our executive officers or directors to enforce liabilities based upon the United States federal securities laws.
|
|
A.
|
History and Development of the Company
|
|
B.
|
Business Overview
|
|
·
|
strategic planning;
|
|
·
|
marketing policies;
|
|
·
|
senior management recruitment;
|
|
·
|
investment and budget policy;
|
|
·
|
financing policies; and
|
|
·
|
overall ongoing monitoring of each subsidiary’s performance.
|
|
·
|
transfer of technology and expertise;
|
|
·
|
leveling of human resources demand;
|
|
·
|
combining skills for specific projects;
|
|
·
|
formation of critical mass for large projects; and
|
|
·
|
marketing and selling the Formula Group’s products and services to its collective customer base.
|
|
|
·
|
customer relationship management (CRM);
|
|
|
·
|
master data management (MDM);
|
|
|
·
|
information technology systems management and business service management products (ITSM);
|
|
|
·
|
open-source software products for operating systems (Red-Hat Linux) and application servers (J-Boss);
|
|
|
·
|
virtualization software products, product for content management;
|
|
|
·
|
software products for business intelligence (BI);
|
|
|
·
|
data warehouses and extract/transform/load (ETL);
|
|
|
·
|
software products for integration;
|
|
|
·
|
database systems;
|
|
|
·
|
software products for knowledge management; and
|
|
|
·
|
software development and testing tools.
|
|
|
·
|
uni
Paas Application Platform
(the next generation of eDeveloper) is a comprehensive application platform that supports all deployment models including client/server, Rich Internet Applications (RIA), mobile applications, cloud and Software-as-a-Service (SaaS). It uses a single development paradigm to handle all client and server partitioning and offers customers the choice in how they deploy their applications, whether client/server or web; on-premise or on-demand; in the cloud or behind the corporate firewall; software or SaaS; or global or local, and complies with event-driven and service-oriented architectural principles.
|
|
|
·
|
iBOLT Business and Process Integration Suite
provides business integration and process management solutions with a particular focus on enterprise applications. iBOLT allows integration and interoperability of diverse solutions, including cloud-based business applications integration with on-premise as well as legacy applications, in a quick and efficient manner.
|
|
|
·
|
Coretech Consulting Group LLC and Fusion Solutions LLC and Magic Software's 88%-owned subsidiary Xsell Resources Inc. provide IT consulting and staffing services to a wide variety of companies including Fortune 1000 companies. They have extensive knowledgeable of and have worked with virtually all types of telecom infrastructure technologies in wireless and wireline as well as in the areas of infrastructure design and delivery, application development, project management, technology planning and implementation services. Their client list includes major global telecoms, OEM’s and engineering, furnish and installation service companies. The technical personnel that they provide generally supplement the in-house capabilities of their clients. Their approach is to make available to their clients a broad range of technical personnel to meet their
requirements rather than focusing on specific specialized areas.
|
|
|
·
|
Hermes Logistics Technologies Ltd. develops and markets a comprehensive solution for air cargo handling, which is designed to increase productivity, improve efficiency and reduce costs. Hermes provides physical cargo handling, and cargo documentation through customs, seamless electronic data interchange (EDI) communications, special handling for dangerous goods, track and trace and security to billing. The Hermes system provides a complete and integrated solution encompassing all physical handling, documentation and messaging requirements, including real-time warehousing, service level profiling /monitoring, end-user guidance, tariff profiling, analysis, audits and reports. Hermes continued to develop the Hermes software solution for air cargo handling in 2010. HERMES Release 4.0 incorporates new and advanced functionality. During 2010, HERMES
Release 4.0 was deployed by additional several customers across the globe, and its deployment to new and existing customers will continue throughout 2011. Development of HERMES Release 5.0, which is expected in the second half of 2011, will focus on a technology platform migration.
|
|
|
·
|
Sapiens
INSIGHT™ Suite for Property & Casualty
is a comprehensive solution that meets the core business needs of a P&C carrier. It is comprised of 3 modules – Policy Administration, Billing, and Claims. As such, it can be offered either as a suite or as separate modules. The modularity of the suite allows Sapiens to support its customers with gradual deployment of core systems, thus reducing risk and allowing a smooth integration into the organization.
|
|
|
·
|
Sapiens
INSIGHT™ for Life & Pensions
is a powerful and comprehensive framework-based life and pensions solution that serves companies administering life insurance, pension funds, health insurance and saving plans.
Sapiens
INSIGHT™ for Life & Pensions
is a dynamic, customizable solution, and can be easily accommodated to administer changes in processes. It is fully web-enabled, prepared to utilize the advantages of the Internet and intranets.
|
|
Software
Services
|
Proprietary Software Products
|
Total
|
||||||||||||||
|
Matrix
|
Magic Software
|
Sapiens
|
||||||||||||||
|
$ in thousands
|
||||||||||||||||
|
Year ended December 31,
|
||||||||||||||||
|
2010
|
408,881 | 88,578 | 52,235 | 549,694 | ||||||||||||
|
2009
|
368,345 | 55,350 | 45,695 | 469,390 | ||||||||||||
|
2008
|
397,790 | 61,919 | 43,534 | 503,243 | ||||||||||||
|
Year ended December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
$ in thousands
|
||||||||||||
|
Israel
|
412,922 | 368,230 | 393,391 | |||||||||
|
International:
|
||||||||||||
|
United States
|
73,075 | 38,862 | 47,098 | |||||||||
|
Other
|
63,697 | 62,298 | 62,754 | |||||||||
| 136,772 | 101,160 | 109,852 | ||||||||||
|
Total
|
549,694 | 469,390 | 503,243 | |||||||||
|
•
|
longer operating histories;
|
|
•
|
greater financial, technical, marketing and other resources;
|
|
•
|
greater name recognition;
|
|
•
|
well-established relationships with our current and potential clients; and
|
|
•
|
a broader range of products and services.
|
|
Subsidiary
|
Country of Incorporation
|
Percentage
Of Ownership
|
||||
|
Matrix IT Ltd.
|
Israel
|
50.1 | % | |||
|
Magic Software Enterprises Ltd.
|
Israel
|
51.3 | % | |||
|
Sapiens International Corporation N.V.
|
Curaçao
|
72.3 | % | |||
|
Level 1 -
|
Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets;
|
|
Level 2 -
|
Significant other observable inputs based on market data obtained from sources independent of the reporting entity;
|
|
Level 3 -
|
Unobservable inputs which are supported by little or no market activity (for example cash flow modeling inputs based on assumptions).
|
|
A.
|
Operating Results
|
|
For the year ended
December 31,
|
Inflation rate in
Israel
|
Devaluation
(appreciation) of NIS
against the US$*
|
Devaluation
(appreciation) of
Euro against the
US$*
|
|||||||||
|
%
|
%
|
%
|
||||||||||
|
2008
|
3.8 | (1.1 | ) | 5.6 | ||||||||
|
2009
|
3.9 | (0.7 | ) | (3.6 | ) | |||||||
|
2010
|
2.7 | (6.1 | ) | 6.6 | ||||||||
|
B.
|
Liquidity and Capital Resources
|
|
Percentage of non-Israeli ownership
|
Tax Rate
|
|||
|
Over 25% but less than 49%
|
25 | % | ||
|
49% or more but less than 74%
|
20 | % | ||
|
74% or more but less than 90%
|
15 | % | ||
|
90% or more
|
10 | % | ||
|
C.
|
Research and Development, Patents and Licenses, etc.
|
|
D.
|
Trend Information
|
|
E.
|
Off-Balance Sheet Arrangements
|
|
F.
|
Tabular Disclosure of Contractual Obligations
|
|
Payments due by period
|
||||||||||||||||||||||||
|
Total
|
Less than
1 year
|
1-3
years
|
3-5
Years
|
More
than
5 years
|
Other (1)
|
|||||||||||||||||||
|
$, in thousands
|
||||||||||||||||||||||||
|
Long-term debt obligations (2)
|
57,092 | 22,084 | 35,008 | — | — | — | ||||||||||||||||||
|
Lease obligations
|
69,956 | 26,120 | 31,252 | 9,644 | 2,940 | — | ||||||||||||||||||
|
Liability in respect of the acquisition of activities
|
8,721 | 3,963 | 4,166 | — | 592 | — | ||||||||||||||||||
|
Other long-term liabilities reflected on our balance sheet under U.S. GAAP
|
10,165 | — | — | — | — | 10,165 | ||||||||||||||||||
|
Total
|
$ | 145,934 | $ | 52,167 | $ | 70,426 | $ | 9,644 | $ | 3,532 | $ | 10,165 | ||||||||||||
|
(1)
|
Other obligations include severance pay which was not funded by us, the due date of which is unknown.
|
|
(2)
|
Does not include interest.
|
|
A.
|
Directors and Senior Management
|
|
Name
|
Age
|
Position
|
Expiration of Current Term of
Directorship/Office
|
|||
|
Guy Bernstein
|
43
|
Chief Executive Officer
|
March 2016 or upon 180 days advanced written notice of either party
|
|||
|
Nir Feller
|
38
|
Chief Financial Officer
|
No formal arrangement regarding expiration of term of office
|
|||
|
Marcin Rulnicki
|
35
|
Chairman of the Board of Directors
|
2011 annual shareholders meeting
|
|||
|
Marek Panek
|
41
|
Director
|
2011 annual shareholders meeting
|
|||
|
Dafna Cohen
(1)
|
41
|
Director
|
2011 annual shareholders meeting
|
|||
|
Dr. Ronnie Vinkler
(1)(2)
|
65
|
Director
|
March 2013
|
|||
|
Ofer Lavie
(1) (2)
|
|
66
|
|
Director
|
|
March 2013
|
|
B.
|
Compensation
|
|
C.
|
Board Practices
|
|
|
·
|
the majority voted in favor of election includes a majority of the shares held by non-controlling shareholders who do not have a personal interest in the election of the external director (other than a personal interest not deriving from a relationship with a controlling shareholder) that are voted at the meeting (abstentions are disregarded in this calculation), or
|
|
|
·
|
the total number of shares held by non-controlling, disinterested shareholders (as described in the previous bullet-point) voted against the election of the director does not exceed two percent (2%) of the aggregate voting rights in the company.
|
|
|
·
|
he or she meets the qualifications for being appointed as an external director, except for (i) the requirement that the director be an Israeli resident (which does not apply to companies whose securities have been offered outside of Israel or are listed outside of Israel) and (ii) the requirement for accounting and financial expertise or professional qualifications; and
|
|
|
·
|
he or she has not served as a director of the company for a period exceeding nine consecutive years. For this purpose, a break of less than two years in the service shall not be deemed to interrupt the continuation of the service.
|
|
|
(i)
|
a financial liability imposed on him in favor of another person by any judgment, including a settlement or an arbitrator’s award approved by a court;
|
|
|
(ii)
|
reasonable litigation expenses, including attorney’s fees, expended by the office holder as a result of an investigation or proceeding instituted against him by a competent authority, provided that such investigation or proceeding concluded without the filing of an indictment against him, and either (i) concluded without the imposition of any financial liability in lieu of criminal proceedings; or (ii) concluded with the imposition of a financial liability in lieu of criminal proceedings but relates to a criminal offense that does not require proof of criminal intent; and
|
|
|
(iii)
|
reasonable litigation expenses, including attorneys’ fees, expended by the office holder or charged to him by a court, in proceedings instituted against him by another person, or in a criminal charge from which he was acquitted or in any criminal proceedings of a crime which does not require proof of criminal intent in which he was convicted.
|
|
|
•
|
a breach by the office holder of his duty of loyalty unless the office holder acted in good faith and had a reasonable basis to believe that the act would not prejudice the company;
|
|
|
•
|
a breach by the office holder of his duty of care if the breach was done intentionally or recklessly, except for a breach that was made in negligence;
|
|
•
|
any act or omission done with the intent to derive an illegal personal benefit;
|
|
•
|
any fine levied against the office holder; or
|
|
|
•
|
a counterclaim made by the company or in its name in connection with a claim against the company filed by the office holder.
|
|
D.
|
Employees
|
|
2010
|
2009
|
2008
|
||||||||||
|
Matrix
|
4,300 | 4,200 | 4,200 | |||||||||
|
Magic Software
|
678 | 397 | 422 | |||||||||
|
Sapiens
|
361 | 295 | 283 | |||||||||
|
Total
|
5,339 | 4,892 | 4,905 | |||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
In Israel
|
4,421 | 4,525 | 4,504 | |||||||||
|
In Europe
|
228 | 114 | 117 | |||||||||
|
In the United States and Canada
|
569 | 118 | 149 | |||||||||
|
In Asia
|
121 | 135 | 135 | |||||||||
|
Total
|
4,892 | 4,892 | 4,905 | |||||||||
|
E.
|
Share Ownership
|
|
A.
|
Major Shareholders
|
|
Name and Address
|
Shares
Beneficially
Owned
|
Percent of
Class
(1)
|
Percent of
Voting
|
|||||||||
|
Asseco
(2)
|
6,823,602 | 50.2 | % | 51.2 | % | |||||||
|
Menora Mivtachim Holdings Ltd.
(3)
|
853,488 | (4) | 6.3 | % | 6.4 | % | ||||||
|
Clal Insurance Enterprises Holdings Ltd.
(5)
|
1,030,022 | (6) | 7.6 | % | 7.7 | % | ||||||
|
Harel Insurance Investments & Financial Services Ltd.
(7)
|
754,375 | (8) | 5.5 | % | 5.7 | % | ||||||
|
(1)
|
Ordinary shares deemed beneficially owned by virtue of the right of any person or group to acquire such ordinary shares within 60 days of March 10, 2011, are treated as outstanding only for the purposes of determining the percent owned by such person or group.
|
|
(2)
|
In November 2010, Asseco purchased from Emblaze all of its shareholdings in Formula, i.e. 6,697,642 ordinary shares and concurrently purchased from Mr. Guy Bernstein (pursuant to an option agreement) an additional 135,960 ordinary shares, which, in the aggregate, constitute 6,823,602 ordinary shares, representing approximately 50.2% of our outstanding share capital and 51.7% of our outstanding voting rights. Asseco is a Polish joint stock company whose shares are publicly traded on the Warsaw Stock Exchange. The address of Asseco is Olchowa 14, 35-322 Rzeszow, Poland. Based on the Schedule 13D filed by Asseco with the SEC on December 6, 2010, and due to the public ownership of its shares, Asseco is not controlled by any other corporation or any one individual or group of shareholders.
|
|
(3)
|
Menora Mivtachim Holdings Ltd., or Menora Holdings, is a holding company publicly-traded on the TASE. 61.9% of Menora Holdings’ outstanding shares are held, directly and indirectly, by Menachem Gurevitch, and 38.1% are publicly held. The address of Menora Holdings’ principal office is Menora House, 115 Allenby Street, Tel Aviv 61008, Israel.
|
|
(4)
|
Pursuant to Amendment No. 4 to Schedule 13D filed with the SEC on September 16, 2010, the shares reported as beneficially owned by Menora Holdings are held for members of the public through, among others, provident funds, mutual funds, pension funds and insurance policies, which are managed by wholly-owned subsidiaries of Menora Holdings, each of which operates under independent management and makes independent voting and investment decisions. .
|
|
(5)
|
Clal Insurance Enterprises Holdings Ltd., referred to as Clal Insurance, is publicly traded on the TASE. Based on publicly available information, the controlling shareholder of Clal Insurance is IDB Development Corporation Ltd. (which owns 56% of Clal Insurance), while Bank Hapoalim Ltd. holds a 10% interest in Clal Insurance. Clal Insurance’s principal business address is 48 Menachem Begin Street, Tel-Aviv 66180, Israel.
|
|
(6)
|
Pursuant to Amendment No. 5 to Schedule 13G filed on February 14, 2011, of the 1,030,022 ordinary shares reported as beneficially owned by Clal Insurance (i) 1,029,972 shares are held for members of the public through, among others, provident funds, mutual funds, pension funds, index-linked securities and insurance policies, which are managed by subsidiaries of Clal Insurance, each of which subsidiaries operates under independent management and makes independent voting and investment decisions; and (ii) 50 shares are held by third-party client accounts managed by Clal Finance Batucha Investment Management Ltd., a wholly owned subsidiary of Clal Finance Ltd., as portfolio managers, which operates under independent management and makes investment decisions independent of Clal Insurance and Clal Finance Ltd. and has no voting power in the securities held by such client accounts.
|
|
(7)
|
Harel Insurance Investments & Financial Services Ltd., or Harel, is an Israeli public company whose shares are traded on the TASE, with principal business address at Harel House; 3 Abba Hillel Street; Ramat Gan 52118, Israel. Based on publicly available information, its principal shareholders are members of the Hamburger family (who own, collectively, approximately 49.62% of its outstanding shares).
|
|
(8)
|
Pursuant to the Schedule 13G that Harel filed with the SEC on February 14, 2011, of the 754,375
ordinary shares reported as beneficially owned by Harel (i) 633,196 ordinary shares are held for members of the public through, among others, provident funds and/or mutual funds and/or pension funds and/or insurance policies, which are managed by subsidiaries of Harel, each of which subsidiaries operates under independent management and makes independent voting and investment decisions, and (ii) 121,179
ordinary shares are beneficially held for its own account.
|
|
B.
|
Related Party Transactions
|
|
|
(i)
|
a breach by an office holder of his or her duty of loyalty, unless the office holder acted in good faith and had a reasonable basis to believe that the act would not prejudice the company;
|
|
|
(ii)
|
a breach by the office holder of his or her duty of care if the breach was done intentionally or recklessly;
|
|
(iii)
|
any act or omission done with the intent to derive an illegal personal benefit; or
|
|
(iv)
|
any fine levied against the office holder.
|
|
C.
|
Interests of Experts and Counsel
|
|
A.
|
Consolidated Statements and Other Financial Information
|
|
B.
|
Significant Changes
|
|
A.
|
Offer and Listing Details
|
|
NIS
|
U.S.$
|
|||||||||||||||
|
Price Per
Ordinary Share
|
Price Per
Ordinary Share
|
|||||||||||||||
|
High
|
Low
|
High
|
Low
|
|||||||||||||
|
Annual:
|
||||||||||||||||
|
2011 (through March 1, 2011)
|
75.57 | 65.61 | 21.29 | 18.48 | ||||||||||||
|
2010
|
68.45 | 40.21 | 19.28 | 11.33 | ||||||||||||
|
2009
|
44.12 | 15.78 | 12.43 | 4.45 | ||||||||||||
|
2008
|
47.78 | 17.53 | 13.46 | 4.94 | ||||||||||||
|
2007
|
60.59 | 44.97 | 17.07 | 12.67 | ||||||||||||
|
2006
|
60.15 | 39.99 | 16.94 | 11.26 | ||||||||||||
|
Quarterly:
|
||||||||||||||||
|
First Quarter 2011 (through March 1, 2011)
|
75.57 | 65.61 | 21.29 | 18.48 | ||||||||||||
|
Fourth Quarter 2010
|
68.45 | 50.34 | 19.28 | 14.18 | ||||||||||||
|
Third Quarter 2010
|
53.43 | 43.25 | 15.05 | 12.18 | ||||||||||||
|
Second Quarter 2010
|
58.48 | 42.42 | 16.47 | 11.95 | ||||||||||||
|
First Quarter 2010
|
59.30 | 40.21 | 16.70 | 11.33 | ||||||||||||
|
Fourth Quarter 2009
|
44.12 | 34.20 | 12.43 | 9.63 | ||||||||||||
|
Third Quarter 2009
|
34.42 | 26.80 | 9.70 | 7.55 | ||||||||||||
|
Second Quarter 2009
|
31.50 | 19.10 | 8.87 | 5.38 | ||||||||||||
|
First Quarter 2009
|
31.05 | 15.78 | 8.75 | 4.45 | ||||||||||||
|
Most Recent Six Months:
|
||||||||||||||||
|
February 2011
|
75.57 | 65.61 | 21.29 | 18.48 | ||||||||||||
|
January 2011
|
73.08 | 67.40 | 20.59 | 18.99 | ||||||||||||
|
December 2010
|
68.45 | 62.79 | 19.28 | 17.69 | ||||||||||||
|
November 2010
|
62.00 | 51.64 | 17.46 | 14.55 | ||||||||||||
|
October 2010
|
52.30 | 50.34 | 14.73 | 14.18 | ||||||||||||
|
September 2010
|
53.43 | 48.90 | 15.05 | 13.77 | ||||||||||||
|
U.S.$
|
||||||||
|
Price Per
ADS
|
||||||||
|
High
|
Low
|
|||||||
|
Annual:
|
||||||||
|
2011 (through March 1, 2011)
|
20.49 | 17.76 | ||||||
|
2010
|
18.92 | 10.82 | ||||||
|
2009
|
12.10 | 3.59 | ||||||
|
2008
|
14.14 | 4.99 | ||||||
|
2007
|
15.42 | 9.02 | ||||||
|
2006
|
14.00 | 9.15 | ||||||
|
Quarterly:
|
||||||||
|
First Quarter 2011 (through March 1, 2011)
|
20.49 | 17.76 | ||||||
|
Fourth Quarter 2010
|
18.92 | 14.02 | ||||||
|
Third Quarter 2010
|
15.06 | 11.38 | ||||||
|
Second Quarter 2010
|
15.35 | 11.01 | ||||||
|
First Quarter 2010
|
16.05 | 10.82 | ||||||
|
Fourth Quarter 2009
|
12.10 | 9.20 | ||||||
|
Third Quarter 2009
|
9.47 | 6.75 | ||||||
|
Second Quarter 2009
|
7.94 | 4.50 | ||||||
|
First Quarter 2009
|
8.00 | 3.59 | ||||||
|
Most Recent Six Months:
|
||||||||
|
February 2011
|
20.49 | 17.76 | ||||||
|
January 2011
|
20.33 | 18.20 | ||||||
|
December 2010
|
18.92 | 17.00 | ||||||
|
November 2010
|
16.80 | 14.28 | ||||||
|
October 2010
|
14.57 | 14.02 | ||||||
|
September 2010
|
15.06 | 13.19 | ||||||
|
B.
|
Plan of Distribution
|
|
C.
|
Markets
|
|
D.
|
Selling Shareholders
|
|
E.
|
Dilution
|
|
F.
|
Expenses of the Issue
|
|
A.
|
Share Capital
|
|
B.
|
Memorandum and Articles of Association
|
|
•
|
operating within the field of informational and computer systems;
|
|
|
•
|
providing management, consulting and sale services for computers, computer equipment, software for computers and for information systems;
|
|
|
•
|
operating a business of systems analysis, systems programming and computer programming; and
|
|
|
•
|
establishing facilities for instruction and training for computers and digital systems.
|
|
•
|
the securities issued represent at least 20% of the company’s actual voting power prior to the issuance of such securities, and such issuance increases the relative holdings of a 5% shareholder or causes any person to become a 5% shareholder, and the consideration in the transaction (or a portion thereof) is not in cash or in securities listed on a recognized stock exchange, or is not at a fair market value; or
|
|
•
|
a person would become, as a result of such transaction, a controlling shareholder of the company.
|
|
•
|
a private placement in which the company’s shareholders approved such holder owning 25% or more of the voting rights in the company (if there is no other shareholder that holds 25% or more of the voting rights in the company); or more than 45% of the voting rights in the company (if there is no other shareholder that holds more than 45% of the voting rights in the company); or
|
|
•
|
a purchase from an existing holder of 25% or more of the voting rights in the company that results in another person becoming a holder of 25% or more of the voting rights in the company or a purchase from an existing holder of more than 45% of the voting rights in the company that results in another person becoming a holder of more than 45% of the voting rights in the company.
|
|
C.
|
Material Contracts
|
|
D.
|
Exchange Controls
|
|
E.
|
Taxation
|
|
•
|
The “QEF” regime applies if the U.S. Holder elects to treat us as a “qualified electing fund,” or QEF, for the first taxable year in which the U.S. Holder owns our ordinary shares or ADSs or in which we are a PFIC, whichever is later, and if we comply with certain reporting requirements. If the QEF regime applies, then each year that we are a PFIC, such U.S. Holder will include in its gross income a proportionate share of our ordinary earnings (which is taxed to the U.S. Holder as ordinary income) and net capital gain (which is taxed to the U.S. Holder as long-term capital gain), subject to a separate election to defer payment of taxes, which deferral is subject to an interest charge. These amounts would be included in income by an electing U.S. Holder for its taxable year in
which our taxable year ends, whether or not such amounts are actually distributed to the U.S. Holder. A U.S. Holder’s basis in our ordinary shares or ADSs for which a QEF election has been made would be increased to reflect the amount of any taxed but undistributed income. Generally, a QEF election allows an electing U.S. Holder to treat any gain realized on the disposition of his ordinary shares or ADSs as capital gain.
|
|
•
|
A second regime, the “mark-to-market” regime, may be elected so long as our ordinary shares or ADSs are “marketable stock” (
e.g.
, “regularly traded” on the NASDAQ Global Market). Pursuant to this regime, an electing U.S. Holder’s ordinary shares or ADSs are marked-to-market for each taxable year that we are a PFIC and the U.S. Holder recognizes as ordinary income or loss an amount equal to the difference as of the close of the taxable year between the fair market value of our ordinary shares or ADSs and the U.S. Holder’s adjusted tax basis therein. Losses are allowed only to the extent of net mark-to-market gain previously included by the U.S. Holder under the election for prior taxable
years. An electing U.S. Holder’s adjusted basis in our ordinary shares or ADSs is increased by income recognized under the mark-to-market election and decreased by the deductions allowed under the election.
|
|
•
|
A U.S. Holder making neither the QEF election nor the mark-to-market election is subject to the “excess distribution” regime. Under this regime, “excess distributions” are subject to special tax rules. An excess distribution is either (1) a distribution with respect to ordinary shares or ADSs that is greater than 125% of the average distributions received by the U.S. Holder from us over the shorter of either the preceding three years or such U.S. Holder’s holding period for our ordinary shares or ADSs, or (2) gain from the disposition of our ordinary shares or ADSs (including gain deemed recognized if the ordinary shares or ADSs are used as security for a loan).
|
|
F.
|
Dividends and Paying Agents
|
|
G.
|
Statement by Experts
|
|
H.
|
Documents on Display
|
|
I.
|
Subsidiary Information
|
|
2010
|
2009
|
|||||||
|
($, in thousands)
|
||||||||
|
Audit Fees
|
600 | 557 | ||||||
|
Audit-Related Fees
|
- | - | ||||||
|
Tax Fees
|
88 | 100 | ||||||
|
All Other Fees
|
- | - | ||||||
|
Total
|
688 | 657 | ||||||
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
|
|
Consolidated Balance Sheets at December 31, 2010 and 2009
|
F-5
|
|
|
Consolidated Statements of Operations for the Years Ended December 31, 2010, 2009 and 2008
|
F-7
|
|
|
Consolidated Statements of Changes in Shareholders’ Equity for the Years Ended December 31, 2010, 2009 and 2008
|
F-8
|
|
|
Consolidated Statements of Cash Flows for the Years Ended December 31, 2010, 2009 and 2008
|
F-10
|
|
|
Notes to Consolidated Financial Statements
|
F-14
|
|
Exhibit
No.
|
||
|
1.1
|
Memorandum of Association
(1)
|
|
|
1.2
|
Articles of Association as amended on December 28, 2005
(2)
|
|
|
2.1
|
Depositary Agreement by and among Formula Systems (1985) Ltd., Bank of New York Mellon and the holders of the American Depositary Shares of Formula Systems (1985) Ltd.
(1)
|
|
|
4.1
|
Form of Letter of Indemnification, dated December 28, 2005
(2)
|
|
|
4.2
|
English translation of Formula Systems (1985) Ltd. Employees and Office Holders Share Option Plan (2008)
(3)
|
|
|
8
|
List of Subsidiaries
*
|
|
|
12.1
|
Certification of the Chief Executive Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under the Exchange Act
*
|
|
|
12.2
|
Certification of the Chief Financial Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under the Exchange Act
*
|
|
|
13.1
|
Certification of the Chief Executive Officer pursuant to Rule 13a-14(b)/Rule 15d-14(b) under the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
*
|
|
|
13.2
|
Certification of the Chief Financial Officer pursuant to Rule 13a-14(b)/Rule 15d-14(b) under the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
*
|
|
|
15.1
|
Consent of Kost, Forer, Gabbay & Kasierer, a Member of Ernst & Young Global
*
|
|
|
15.2
|
Consent of Levy Cohen and Co.
*
|
|
|
15.3
|
Consent of Levy Cohen and Co.
*
|
|
|
15.4
|
Consent of Verstegen accountants en adviseurs
*
|
|
|
15.5
|
Consent of KDA Audit Corporation
*
|
|
|
15.6
|
Consent of Maria Negyessy
*
|
|
|
15.7
|
Letter dated March 17, 2011 of Ziv Haft, registered certified public accountants (Isr.) BDO member firm, required to be filed under Item 16F(a)(3) of this annual report.
*
|
|
Page
|
||
|
Report Of Independent Registered Public Accounting Firms:
|
F-2 - F-4
|
|
|
Consolidated Financial Statements:
|
||
|
Balance Sheets
|
F-5 - F-6
|
|
|
Statements of Income
|
F-7
|
|
|
Statements of Changes in Shareholders' Equity
|
F-8 - F-9
|
|
|
Statements of Cash Flows
|
F-10 - F-13
|
|
|
Notes to Financial Statements
|
F-14 - F-63
|
|
Kost Forer Gabbay & Kasierer
3 Aminadav St.
Tel-Aviv 67067, Israel
Tel:
972 (3)6232525
Fax: 972 (3)5622555
www.ey.com/il
|
| /s/ Kost, Forer, Gabbay & Kasierer | |
|
Tel-Aviv, Israel
|
KOST, FORER, GABBAY & KASIERER
|
|
March 18, 2011
|
A Member of Ernst & Young Global
|
|
Kost Forer Gabbay & Kasierer
3 Aminadav St.
Tel-Aviv 67067, Israel
Tel:
972 (3)6232525
Fax: 972 (3)5622555
www.ey.com/il
|
|
Kost Forer Gabbay & Kasierer
3 Aminadav St.
Tel-Aviv 67067, Israel
Tel:
972 (3)6232525
Fax: 972 (3)5622555
www.ey.com/il
|
| /s/ Kost, Forer, Gabbay & Kasierer | |
|
Tel-Aviv, Israel
|
KOST, FORER, GABBAY & KASIERER
|
|
March 18, 2011
|
A Member of Ernst & Young Global
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
110,508 | 100,205 | ||||||
|
Marketable securities (Note 4)
|
38,170 | 44,171 | ||||||
|
Short-term deposits
|
24 | 13,838 | ||||||
|
Trade receivables (net of allowances for doubtful debts of $ 3,781 and $ 4,750 as of December 31, 2010 and 2009, respectively)
|
154,366 | 130,237 | ||||||
|
Other current assets (Note 16a)
|
23,140 | 22,448 | ||||||
|
Inventories
|
5,601 | 2,439 | ||||||
|
Total assets attributed to discontinued operations
|
- | 27 | ||||||
| 331,809 | 313,365 | |||||||
|
LONG-TERM INVESTMENTS:
|
||||||||
|
Marketable Securities (Note 4)
|
2,828 | 7,381 | ||||||
|
Deferred taxes (Note 15b)
|
13,135 | 9,499 | ||||||
|
Investments in affiliated company (Note 6)
|
3,209 | 3,710 | ||||||
|
Prepaid expenses and other assets
|
5,493 | 3,423 | ||||||
| 24,665 | 24,013 | |||||||
|
SEVERANCE PAY FUND
|
55,286 | 44,131 | ||||||
|
PROPERTY, PLANTS AND EQUIPMENT, NET (Note 7)
|
12,411 | 9,989 | ||||||
|
NET INTANGIBLE ASSETS (Note 9)
|
33 ,101 | 27,534 | ||||||
|
GOODWILL (Note 8)
|
166,495 | 147,407 | ||||||
|
|
623,767 | 566,439 | ||||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Liabilities to banks (Note 16b)
|
6,684 | 10,055 | ||||||
|
Trade payables
|
53,177 | 43,777 | ||||||
|
Deferred revenue
|
26,845 | 25,206 | ||||||
|
Employees and payroll accrual
|
40,704 | 32,029 | ||||||
|
Other accounts payable (Note 16c)
|
30,693 | 26,994 | ||||||
|
Dividend payable
|
- | 6,694 | ||||||
|
Liability in respect of business combinations
|
3,963 | 210 | ||||||
|
Debentures (Note 11)
|
15,927 | 14,639 | ||||||
|
Liabilities attributed to discontinued operations
|
- | 314 | ||||||
| 177 , 993 | 159,918 | |||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Debentures (Note 11)
|
31,854 | 43,918 | ||||||
|
Deferred taxes (Note 15e)
|
2,654 | 2,207 | ||||||
|
Customer advances
|
3,520 | 1,116 | ||||||
|
Liabilities to banks and others (Note 10)
|
3,154 | 8,556 | ||||||
|
Liability in respect of business combinations
|
4,758 | 1,517 | ||||||
|
Accrued severance pay
|
65,450 | 53,893 | ||||||
| 111,390 | 111,207 | |||||||
|
COMMITMENTS AND CONTINGENCIES (Note 13)
|
||||||||
|
SHAREHOLDERS' EQUITY (Note 14):
|
||||||||
|
Formula shareholders' equity:
|
||||||||
|
Share capital - ordinary shares of NIS 1 par value
Authorized - December 31, 2010 and 2009 - 25,000,000 shares; Issued: December 31, 2010 - 13,620,780 and 2009 - 13,224,780 shares)
|
3,807 | 3,736 | ||||||
|
Additional paid-in capital
|
136,222 | 131,631 | ||||||
|
Retained earnings
|
58,441 | 60,048 | ||||||
|
Other accumulated comprehensive loss
|
(596 | ) | (7,115 | ) | ||||
|
Treasury shares (24,780 shares as of December 31, 2010 and 2009)
|
(259 | ) | (259 | ) | ||||
|
Total Formula shareholders' equity
|
197,615 | 188,041 | ||||||
|
Non-controlling interests
|
136,769 | 107,273 | ||||||
|
TOTAL SHAREHOLDERS' EQUITY
|
334,384 | 295,314 | ||||||
| 623,767 | 566,439 | |||||||
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Revenues (Note 16g)
|
||||||||||||
|
Proprietary software products
|
98,498 | 88,815 | 92,560 | |||||||||
|
Software services
|
451,196 | 380,575 | 410,683 | |||||||||
|
Total revenues
|
549,694 | 469,390 | 503,243 | |||||||||
|
Cost of revenues
|
||||||||||||
|
Proprietary software products
|
46,297 | 43,057 | 43,246 | |||||||||
|
Software services
|
366,166 | 309,226 | 330,529 | |||||||||
|
Total cost of revenues
|
412,463 | 352,283 | 373,775 | |||||||||
|
Gross profit
|
137,231 | 117,107 | 129,468 | |||||||||
|
Research and development costs, net
|
5,503 | 4,430 | 6,564 | |||||||||
|
Selling, general and administrative expenses
|
84,510 | 77,322 | 90,451 | |||||||||
|
Other expenses (income), net
|
231 | (1,668 | ) | 580 | ||||||||
|
Operating income
|
46,987 | 37,023 | 31,873 | |||||||||
|
Financial expenses, net (Note 16d)
|
(4,371 | ) | (231 | ) | (5,908 | ) | ||||||
|
Losses on realization of investments, net
|
- | - | (337 | ) | ||||||||
|
Income before taxes on income
|
42,616 | 36,792 | 25,628 | |||||||||
|
Taxes on income (Note 15)
|
(6,544 | ) | (8,305 | ) | (3,279 | ) | ||||||
| 36,072 | 28,487 | 22,349 | ||||||||||
|
Equity in losses of affiliated company, net
|
(1,070 | ) | (335 | ) | (216 | ) | ||||||
|
Income from continuing operation
|
35,002 | 28,152 | 22,133 | |||||||||
|
Net income from discontinued operations (Note 17d)
|
- | 4,878 | 555 | |||||||||
|
Net income
|
35,002 | 33,030 | 22,688 | |||||||||
|
Net income Attributable to non-controlling interests
|
16,623 | 13,954 | 10,819 | |||||||||
|
Net income attributable to Formula's shareholders
|
18,379 | 19,076 | 11,869 | |||||||||
|
Amount attributable to Formula's shareholders
|
||||||||||||
|
Income from continuing operation
|
18,379 | 14,198 | 11,314 | |||||||||
|
Income from discontinued operation
|
- | 4,878 | 555 | |||||||||
| 18,379 | 19,076 | 11,869 | ||||||||||
|
Earnings per share generated from continuing operation:
|
||||||||||||
|
Basic
|
1.37 | 1.08 | 0.84 | |||||||||
|
Diluted
|
1.36 | 1.04 | 0.84 | |||||||||
|
Earnings per share generated from discontinued operations:
|
||||||||||||
|
Basic
|
- | 0.37 | 0.04 | |||||||||
|
Diluted
|
- | 0.36 | 0.04 | |||||||||
|
Total earnings per share:
|
||||||||||||
|
Basic
|
1.37 | 1.44 | 0.88 | |||||||||
|
Diluted
|
1.36 | 1.40 | 0.88 | |||||||||
|
Weighted average number of shares outstanding in thousands (Note 16h):
|
||||||||||||
|
Basic
|
13,382 | 13,200 | 13,200 | |||||||||
|
Diluted
|
13,523 | 13,564 | 13,200 | |||||||||
|
Accumulated
|
Total
|
|||||||||||||||||||||||||||||||
|
Additional
|
other
|
Cost of
|
Formula '
|
Non-
|
||||||||||||||||||||||||||||
|
Share Capital
|
paid-in
|
Retained
|
comprehensive
|
treasury
|
shareholders'
|
controlling
|
||||||||||||||||||||||||||
|
Number
|
Amount
|
capital
|
earnings
|
loss
|
shares
|
Equity
|
interests
|
|||||||||||||||||||||||||
|
Balance as of January 1, 2008
|
13,200,000 | 3,736 | 132,545 | 69,229 | (6,863 | ) | (259 | ) | 198,388 | 107,915 | ||||||||||||||||||||||
|
Changes during 2008:
|
||||||||||||||||||||||||||||||||
|
Net Income
|
- | - | - | 11,869 | - | - | 11,869 | 10,819 | ||||||||||||||||||||||||
|
Unrealized loss from available - for-sale securities, net
|
- | - | - | - | (1,123 | ) | - | (1,123 | ) | (20 | ) | |||||||||||||||||||||
|
Adjustment for other than temporary impairment on marketable securities
|
- | - | - | - | 27 | - | 27 | 20 | ||||||||||||||||||||||||
|
Foreign Currency translation adjustments
|
- | - | - | - | 859 | - | 859 | 1,164 | ||||||||||||||||||||||||
|
Total comprehensive income
|
- | - | - | - | - | - | 11,632 | |||||||||||||||||||||||||
|
Gain from issuance of shares to third party in a development stage entity
|
- | - | 43 | - | - | - | 43 | 43 | ||||||||||||||||||||||||
|
Stock Based Compensation expenses
|
- | - | - | - | - | - | - | 1,161 | ||||||||||||||||||||||||
|
Changes in non-controlling interests due to holding changes
|
- | - | - | - | - | - | - | (9,483 | ) | |||||||||||||||||||||||
|
Exercise of employees stock options
|
- | - | - | - | - | - | - | 1,426 | ||||||||||||||||||||||||
|
Dividend to Formulas'' shareholders and to non-controlling interests in subsidiaries
|
- | - | - | (40,126 | ) | - | - | (40,126 | ) | (5,612 | ) | |||||||||||||||||||||
|
Balance as of December 31, 2008
|
13,200,000 | 3,736 | 132,588 | 40,972 | (7,100 | ) | (259 | ) | 169,937 | 107,433 | ||||||||||||||||||||||
|
Changes during 2009:
|
||||||||||||||||||||||||||||||||
|
Net Income
|
- | - | - | 19,076 | - | - | 19,076 | 13,954 | ||||||||||||||||||||||||
|
Unrealized gain from derivative instruments, net
|
- | - | - | - | 3 | - | 3 | 2 | ||||||||||||||||||||||||
|
Unrealized gain (loss) from available - for-sale securities, net
|
- | - | - | - | (66 | ) | - | (66 | ) | 74 | ||||||||||||||||||||||
|
Other temporary impairment
|
(250 | ) | (250 | ) | ||||||||||||||||||||||||||||
|
Foreign Currency translation adjustments
|
- | - | - | - | 298 | - | 298 | 413 | ||||||||||||||||||||||||
|
Total comprehensive income
|
19,061 | |||||||||||||||||||||||||||||||
|
Stock Based Compensation expenses
|
- | - | 308 | - | - | - | 308 | 1,333 | ||||||||||||||||||||||||
|
Non-controlling interests changes due to holding changes including exercise of employees stock options
|
- | - | (1,265 | ) | - | - | - | (1,265 | ) | (842 | ) | |||||||||||||||||||||
|
Dividend to non-controlling interests in subsidiaries
|
- | - | - | - | - | - | - | (15,094 | ) | |||||||||||||||||||||||
|
Balance as of December 31, 2009
|
13,200,000 | 3,736 | 131,631 | 60,048 | (7,115 | ) | (259 | ) | 188,041 | 107,273 | ||||||||||||||||||||||
|
Accumulated
|
Total
|
|||||||||||||||||||||||||||||||
|
Additional
|
other
|
Cost of
|
Formula '
|
Non-
|
||||||||||||||||||||||||||||
|
Share Capital
|
paid-in
|
Retained
|
comprehensive
|
treasury
|
shareholders'
|
controlling
|
||||||||||||||||||||||||||
|
Number
|
Amount
|
capital
|
earnings
|
loss
|
shares
|
Equity
|
interests
|
|||||||||||||||||||||||||
|
Changes during 2010:
|
||||||||||||||||||||||||||||||||
|
Net Income
|
- | - | - | 18,379 | - | - | 18,379 | 16,623 | ||||||||||||||||||||||||
|
Unrealized gain from derivative instruments, net
|
- | - | - | - | 4 | - | 4 | 3 | ||||||||||||||||||||||||
|
Unrealized gain (loss) from available - for-sale securities, net
|
- | - | - | - | 180 | - | 180 | (21 | ) | |||||||||||||||||||||||
|
Realized gain from available-for-sale securities
|
- | - | - | - | 250 | - | 250 | |||||||||||||||||||||||||
|
Foreign Currency translation adjustments
|
- | - | - | - | 6,085 | - | 6,085 | 4,793 | ||||||||||||||||||||||||
|
Total comprehensive income
|
6,519 | 24,898 | ||||||||||||||||||||||||||||||
|
Stock Based Compensation expenses
|
- | - | 458 | - | - | - | 458 | 1,006 | ||||||||||||||||||||||||
|
Exercise of employees stock options
|
396,000 | 71 | (71 | ) | - | - | - | - | - | |||||||||||||||||||||||
|
Non controlling interests changes due to holding changes including exercise of employees stock options
|
6,258 | - | - | - | 6,258 | 16,068 | ||||||||||||||||||||||||||
|
Acquisition of non-controlling interests
|
(2,054 | ) | (2,054 | ) | (1,711 | ) | ||||||||||||||||||||||||||
|
Dividend to Formula's shareholders and to non-controlling interests in subsidiaries
|
- | - | - | (19,986 | ) | - | (19,986 | ) | (7,265 | ) | ||||||||||||||||||||||
|
Balance as of December 31, 2010
|
13,596,000 | 3,807 | 136,222 | 58,441 | (596 | ) | (259 | ) | 197,615 | 136,769 | ||||||||||||||||||||||
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Accumulated unrealized loss from available - for-sale securities
|
(954 | ) | (1,384 | ) | (1,068 | ) | ||||||
|
Accumulated currency translation adjustments
|
351 | (5,734 | ) | (6,032 | ) | |||||||
|
Accumulated Unrealized gain from derivative instruments
|
7 | 3 | - | |||||||||
|
Accumulated other comprehensive income (loss)
|
596 | (7,115 | ) | (7,100 | ) | |||||||
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Cash flows from operating activities:
|
||||||||||||
|
Net income
|
35,002 | 33,030 | 22,688 | |||||||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
|
Impairment and write down of other investments and fixed assets
|
- | 59 | 502 | |||||||||
|
Impairment of available for sale marketable securities
|
292 | 143 | - | |||||||||
|
Equity in losses of affiliated company
|
1,070 | 335 | 216 | |||||||||
|
Depreciation and amortization
|
15,451 | 14,605 | 13,082 | |||||||||
|
Amortization of convertible debt discount, increase in value and current interest
|
1,728 | - | - | |||||||||
|
Increase (decrease) in accrued severance pay, net
|
(148 | ) | (1,618 | ) | 4,984 | |||||||
|
Gain from sale of operation and subsidiaries
|
(146 | ) | (4,389 | ) | - | |||||||
|
Loss (gain) from sale of property, plants and equipment
|
1 | (2,219 | ) | (341 | ) | |||||||
|
Loss (gain) on realization of shareholdings and operations
|
- | - | 337 | |||||||||
|
Stock-based compensation expenses
|
1,464 | 1,641 | 1,505 | |||||||||
|
Changes in financial liabilities, net
|
325 | (202 | ) | 4,950 | ||||||||
|
Loss (gain) from repurchase of convertible debt, net
|
- | 2 | (218 | ) | ||||||||
|
Changes in value of long term loans and deposits, net
|
64 | (210 | ) | (129 | ) | |||||||
|
Changes in deferred taxes, net
|
(3,355 | ) | 665 | (1,881 | ) | |||||||
|
Change in liability in respect of business combinations
|
265 | 458 | (558 | ) | ||||||||
|
Loss (gain) from sale and decrease (increase) in value of marketable securities classified as trading
|
630 | (2,609 | ) | 1,481 | ||||||||
|
Proceeds from derivatives
|
2,423 | - | - | |||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
|
Decrease (increase) in inventories
|
(3,007 | ) | 340 | 446 | ||||||||
|
Decrease (increase) in trade receivables
|
(9,500 | ) | 13,057 | (8,241 | ) | |||||||
|
Decrease (increase) in other accounts receivable
|
(1,129 | ) | 12,478 | 3,914 | ||||||||
|
Increase (decrease) in trade payables
|
5,666 | 1,604 | (2,602 | ) | ||||||||
|
Increase (decrease) in other accounts payable
|
925 | (12,875 | ) | 6,674 | ||||||||
|
Increase in customer advances
|
5,351 | 1,345 | 575 | |||||||||
|
Net cash provided by operating activities
|
53,372 | 55,640 | 47,384 | |||||||||
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Cash flows from investing activities:
|
||||||||||||
|
Acquisition of newly-consolidated subsidiaries and activities (Appendix C)
|
(13,975 | ) | (1,262 | ) | (13,633 | ) | ||||||
|
Proceeds from realization of investment in previously-consolidated subsidiaries (Appendix D)
|
- | 3,482 | - | |||||||||
|
Proceeds from sale of activity in a consolidated company
|
146 | 105 | - | |||||||||
|
Proceeds from sale of affiliates company
|
- | - | 150 | |||||||||
|
Proceeds from sale of subsidiary's operation
|
- | - | 15,506 | |||||||||
|
Changes in restrictions on short term deposit
|
- | 4,040 | (4,040 | ) | ||||||||
|
Restricted short term deposit, net
|
400 | - | - | |||||||||
|
Purchase of property and equipment
|
(5,348 | ) | (2,713 | ) | (4,055 | ) | ||||||
|
Proceeds from (investment in) marketable securities, net
|
12,246 | 3,064 | (6,795 | ) | ||||||||
|
Proceeds from sale of property, plants and equipment
|
446 | 5,666 | 1,011 | |||||||||
|
Investment in and loans to affiliates and other companies
|
(1,160 | ) | - | (187 | ) | |||||||
|
Other investments
|
(282 | ) | - | (756 | ) | |||||||
|
Payments to former shareholders of consolidated company
|
(121 | ) | (6,455 | ) | (5,973 | ) | ||||||
|
Changes in short term deposits, net
|
13,445 | (11,945 | ) | (1,659 | ) | |||||||
|
Proceeds from long term bank deposits
|
- | 139 | 3,090 | |||||||||
|
Capitalization of software development and other costs
|
(9,186 | ) | (6,960 | ) | (6,683 | ) | ||||||
|
Purchase of non-controlling interests in subsidiaries
|
- | - | (16,983 | ) | ||||||||
|
Net cash used in investing activities
|
(3,389 | ) | (12,839 | ) | (41,007 | ) | ||||||
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Exercise of employees stock options in subsidiaries
|
1,850 | 1,224 | 876 | |||||||||
|
Dividend paid to non-controlling interests in subsidiaries
|
(13,959 | ) | (8,400 | ) | (5,612 | ) | ||||||
|
Dividend to Formula's shareholders
|
(19,986 | ) | (29,964 | ) | (10,162 | ) | ||||||
|
Short-term bank credit, net
|
(229 | ) | (247 | ) | (15,151 | ) | ||||||
|
Repayment of long-term loans from banks and others
|
(7,574 | ) | (8,616 | ) | (10,855 | ) | ||||||
|
Receipt (payment) of short-term loans
|
(3,381 | ) | 1,580 | (750 | ) | |||||||
|
Share issuance in a subsidiary to non-controlling interest, net
|
20,290 | - | - | |||||||||
|
Purchase of non-controlling interests
|
(3,768 | ) | (3,774 | ) | - | |||||||
|
Proceeds from SWAP transactions
|
- | 1,061 | - | |||||||||
|
Repayment and repurchase of debenture
|
(15,927 | ) | (5,824 | ) | (18,128 | ) | ||||||
|
Net cash used in financing activities
|
(42,684 | ) | (52,960 | ) | (59,782 | ) | ||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
3,004 | (238 | ) | 2,481 | ||||||||
|
Net increase (decrease) in cash and cash equivalents
|
10,303 | (10,397 | ) | (50,924 | ) | |||||||
|
cash and cash equivalents at beginning of year(*)
|
100,205 | 110,602 | 161,526 | |||||||||
|
Cash and cash equivalents at end of year (*)
|
110,508 | 100,205 | 110,602 | |||||||||
|
Year ended
December 31,
|
|||||||||||||
|
2010
|
2009
|
2008
|
|||||||||||
| a. |
Supplemental cash flow information::
|
||||||||||||
|
Cash paid in respect of:
|
|||||||||||||
|
Interest
|
3,847 | 4,064 | 5,077 | ||||||||||
|
Income tax
|
7,356 | 4,444 | 5,192 | ||||||||||
| b. |
Non-cash activities:
|
||||||||||||
|
Dividend payable to Formula's shareholders and to non-controlling interests in subsidiaries
|
- | 6,694 | 29,964 | ||||||||||
|
Assets retirement obligation
|
- | 275 | - | ||||||||||
|
Receivables from sale of property
|
- | 450 | - | ||||||||||
| c. |
Acquisition of newly-consolidated subsidiaries and activities:
|
||||||||||||
|
Assets and liabilities of subsidiaries consolidated as of acquisition date:
|
|||||||||||||
|
Working capital (other than cash and cash equivalents)
|
(3,341 | ) | - | (6,209 | ) | ||||||||
|
Property and equipment
|
(304 | ) | - | (543 | ) | ||||||||
|
Goodwill and intangible assets
|
(18,040 | ) | (1,262 | ) | (15,845 | ) | |||||||
|
Long-term liabilities
|
5,199 | - | 395 | ||||||||||
|
Other long term assets
|
717 | - | - | ||||||||||
|
Long term deferred tax liability
|
(173 | ) | - | 1,771 | |||||||||
|
Liability to formerly shareholders
|
- | - | 6,723 | ||||||||||
|
Non-controlling interests at acquisition date
|
1,967 | - | 75 | ||||||||||
|
Total
|
(13,975 | ) | (1,262 | ) | (13,633 | ) | |||||||
| d. |
Proceeds from realization of investments in previously-consolidated subsidiaries:
|
||||||||||||
|
Working capital (other than cash and cash equivalents)
|
- | (2,259 | ) | - | |||||||||
|
Property and equipment
|
- | 144 | - | ||||||||||
|
Other assets, deferred expenses and long term payables
|
- | 1,337 | - | ||||||||||
|
Goodwill
|
- | 206 | - | ||||||||||
|
Adjustment to other comprehensive (loss) gain
|
- | (230 | ) | - | |||||||||
|
Gain from realization of investments in subsidiaries
|
- | 4,284 | |||||||||||
|
Total
|
- | 3,482 | - | ||||||||||
|
NOTE 1:-
|
GENERAL
|
|
|
a.
|
Formula Systems (1985) Ltd. ("Formula") was incorporated in Israel in 1985. Since 1991, Formula's shares have been traded on the Tel Aviv Stock Exchange ("TASE") and since 1997, through American Depositary Shares ("ADS") under the symbol FORTY on the Global Market in the United States ("NASDAQ"). Each ADS represents one ordinary share of Formula.
|
|
|
b.
|
The following table presents certain information regarding the control and ownership of Formula's significant subsidiaries, as of the dates indicated:
|
|
Percentage of ownership
and control
|
||||||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Name of subsidiary
|
||||||||
|
Matrix IT Ltd. ("Matrix")
|
50.1 | 50.1 | ||||||
|
Magic Software Enterprises Ltd. ("Magic")
|
51.7 | 58.1 | ||||||
|
Sapiens International Corporation N.V. ("Sapiens")
|
71.6 | 70.4 | ||||||
|
|
a.
|
The consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles ("U.S. GAAP").
|
|
|
b.
|
Use of estimates:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
c.
|
Financial statements in U.S. dollars:
|
|
|
d.
|
Principles of consolidation:
|
|
|
e.
|
Cash equivalents:
|
|
|
f.
|
Short-term deposits:
|
|
|
g.
|
Marketable securities:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
h.
|
Inventories:
|
|
|
i.
|
Investments in affiliates:
|
|
|
j.
|
Property, plant and equipment, net:
|
|
%
|
|||
|
Computers and equipment
|
7-33 (mainly 33%)
|
||
|
Motor vehicles
|
15 | ||
|
Buildings
|
2-4 | ||
|
Leasehold improvements
|
*-) |
|
|
*)
|
Over the shorter of the term of the lease or the estimated useful life of the asset.
|
|
|
k.
|
Intangible assets:
|
|
|
1.
|
Software development costs:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
2.
|
Other intangible assets:
|
|
%
|
||
|
Prepaid royalties
|
15 years
|
|
|
Distribution rights
|
5 years
|
|
|
Technology, usage rights and other intangible assets
|
3-8 years
|
|
|
l.
|
Impairment of long-lived assets and intangible assets subject to amortization:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
m.
|
Goodwill:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
n.
|
Business combinations:
|
|
|
o.
|
Variable interest entities:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
p.
|
Severance pay:
|
|
|
q.
|
Revenue Recognition:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
r.
|
Provision for warranty:
|
|
|
s.
|
Advertising costs:
|
|
|
t.
|
Income taxes:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
u.
|
Earnings per share:
|
|
|
v.
|
Treasury shares:
|
|
|
w.
|
Concentration of credit risks:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
x.
|
Share-based compensation:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
2010
|
2009
|
2008
|
||||
|
Dividend yield
|
0%
|
0%
|
0%
|
|||
|
Expected volatility
|
61.2% - 62.8%
|
63%
|
56% - 65%
|
|||
|
Risk-free interest rate
|
2.53%-3.71%
|
2.73%-3.7%
|
1.83%
|
|||
|
Expected forfeiture (employees)
|
9.7%
|
9.8%
|
11%
|
|||
|
Expected forfeiture (executives)
|
7.1%
|
7.5%
|
8%
|
|||
|
Contractual term of up to
|
10 years
|
10 years
|
10 years
|
|||
|
Suboptimal exercise multiple (employees)
|
2.3
|
2.35
|
2.48
|
|||
|
Suboptimal exercise multiple (executives)
|
3
|
3
|
3
|
|
Year ended December 31,
|
||||
|
2008
|
2009
|
|||
|
Expected term
|
4.25 years
|
4.25 years
|
||
|
Dividend yield
|
0%
|
0%
|
||
|
Expected volatility
|
78%
|
90%- 93%
|
||
|
Risk-free interest rate
|
3%
|
1.8% - 2.5%
|
||
|
Year ended
December 31,
2010
|
||
|
Contractual life of
|
6 years
|
|
|
Expected exercise factor
|
2.5
|
|
|
Dividend yield
|
0%
|
|
|
Expected volatility
|
65%-66%
|
|
|
Risk-free interest rate
|
2.3%-2.8%
|
|
Year ended
December 31,
2008
|
||
|
Expected life of
|
3 - 3.5 years
|
|
|
Dividend yield
|
50%
|
|
|
Expected volatility
|
24% - 31%
|
|
|
Risk-free interest rate
|
4.3%-5.3%
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
y.
|
Derivatives and Hedging:
|
|
Forward contracts
|
||||||||
|
Buy
|
Sell
|
|||||||
|
Euro
|
$ | 1,003 | $ | 1,015 | ||||
|
Japanese Yen
|
1,066 | 1,106 | ||||||
|
New Israeli Shekel
|
845 | 834 | ||||||
| $ | 2,914 | $ | 2,955 | |||||
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
z.
|
Comprehensive income (loss):
|
|
|
aa.
|
Fair value measurement:
|
|
|
Level 1 -
|
Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets;
|
|
|
Level 2 -
|
Significant other observable inputs based on market data obtained from sources independent of the reporting entity;
|
|
|
Level 3 -
|
Unobservable inputs which are supported by little or no market activity (for example cash flow modeling inputs based on assumptions).
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
ab.
|
Discontinued operations:
|
|
|
ac.
|
Reclassifications:
|
|
|
ad.
|
Recently issued accounting pronouncements:
|
|
1.
|
Adoption of New Accounting Standards during the period:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
2.
|
Recently issued accounting Standards:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
NOTE 3:-
|
BUSINESS COMBINATION, SIGNIFICANT TRANSACTION AND SALE OF BUSINESS
|
|
|
a.
|
In 2008, Matrix purchased all the shares of TACT Computers and Systems Ltd. ("TACT") for an aggregate consideration of $ 12,500. In 2009, Matrix paid to the sellers an additional and final consideration of approximately $ 6,400.
|
|
Current assets
|
9,615 | |||
|
Property and equipment
|
299 | |||
|
Goodwill
|
10,535 | |||
|
Customer related intangible asset
|
1,884 | |||
|
Total tangible and intangible assets acquired
|
22,333 | |||
|
Current liabilities
|
8,465 | |||
|
Other long-term liabilities
|
1,372 | |||
|
Total liabilities assumed
|
9,837 | |||
|
Net assets acquired
|
12,496 | |||
|
Cash paid
|
12,496 |
|
NOTE 3:-
|
BUSINESS COMBINATION, SIGNIFICANT TRANSACTION AND SALE OF BUSINESS
(Cont.)
|
|
|
b.
|
In October 2009, the Company completed the sale of 100% of its shares in its subsidiary, NextSource, for aggregate consideration of approximately $12,000, of which $ 8,000 was paid in cash and the remainder through the release of $ 4,000 bank deposits that were previously pledged in favor of banks to secure obligations of NextSource. The gain in the amount of approximately $ 4,300 was presented in the income statement as income from discontinued operation.
|
|
|
c.
|
On January 17, 2010, Magic, through its U.S subsidiary Fusion Solution LLC, completed the acquisition of a consulting and staffing services business of a U.S-based IT services company, for a total consideration of $ 13,683, of which $ 8,625 was paid upon closing and the remaining $ 5,058 is to be paid over a three year period, of which, $ 506 is contingent upon the acquired business meeting revenue goals, and $ 4,552 in deferred payments. The Company believes that sufficient probability to meet these goals exists. The Company classified both the deferred payment and contingent considerations as a liability as of the date of the transaction.
|
|
NOTE 3:-
|
BUSINESS COMBINATION, SIGNIFICANT TRANSACTION AND SALE OF BUSINESS
(Cont.)
|
|
Working capital, including deferred tax liability
|
3,925 | |||
|
Fixed assets
|
54 | |||
|
Goodwill
|
4,831 | |||
|
Customer relationships
|
4,873 | |||
|
Total assets acquired
|
13,683 | |||
|
Total liabilities assumed
|
5,058 | |||
|
Net assets acquired
|
8,625 |
|
Year ended
|
||||
|
December 31,
2009
|
||||
|
Unaudited
|
||||
|
Total revenues
|
79,137 | |||
|
Net income attributable to Formula's shareholders
|
7,948 | |||
|
Earnings per share
|
||||
|
Basic
|
0.25 | |||
|
Diluted
|
0.25 | |||
|
NOTE 3:-
|
BUSINESS COMBINATION, SIGNIFICANT TRANSACTION AND SALE OF BUSINESS
(Cont.)
|
|
|
d.
|
In 2010, the Company's subsidiaries, Matrix, Magic and Sapiens, completed the acquisition of additional activities for an aggregate total consideration of $ 8,000, of which $ 2,000 is contingent upon the acquired activities meeting certain goals.
|
|
|
e.
|
In 2010, the Company's subsidiaries, Matrix, Magic and Sapiens, completed the acquisition of additional businesses for an aggregate total consideration of $ 8,080, of which $ 1,800 is contingent upon the acquired businesses meeting certain goals. As of December 31, 2010, the fair value of the contingent consideration is $ 952.
|
|
|
a.
|
Composition:
|
|
Interest
|
||||||||||
|
rate
|
||||||||||
|
December 31,
|
December 31,
|
|||||||||
|
2010
|
2010
|
2009
|
||||||||
|
%
|
||||||||||
|
Short-term:
|
||||||||||
|
Trading securities (1)
|
35,313 | 40,491 | ||||||||
|
Available-for-sale securities
|
2,857 | 3,680 | ||||||||
|
Total short-term securities
|
38,170 | 44,171 | ||||||||
|
Long-term:
|
||||||||||
|
Auction rate security (2)
|
2,373 | 6,980 | ||||||||
|
Available-for-sale security
|
455 | 401 | ||||||||
|
Total long-term securities
|
2,828 | 7,381 | ||||||||
|
(1)
|
The Company recognized trading gains in the amount of $ 2,276 and $ 1,362 during the years ended December 31, 2010 and 2009, respectively.
|
|
NOTE 4:-
|
MARKETABLE SECURITIES (Cont.)
|
|
(2)
|
The auction rate security's interest rates are reset through a "Dutch" auction each month. The monthly auctions historically have provided a liquid market for these securities. With the liquidity issues experienced in global credit and capital markets, the available for sale securities have experienced multiple failed auctions as the amount of securities submitted for sale has exceeded the amount of purchase orders.
|
|
b.
|
The following is a summary of marketable securities which are classified as available-for-sale:
|
|
December 31,
|
||||||||||||||||||||||||||||||||
|
2010
|
2009
|
|||||||||||||||||||||||||||||||
|
Amortized
cost
|
Unrealized
losses
|
Unrealized
Gains
|
Market
value
|
Amortized
cost
|
Unrealized
losses
|
Unrealized
gains
|
Market
value
|
|||||||||||||||||||||||||
|
Available-for-sale:
|
||||||||||||||||||||||||||||||||
|
Government bonds
|
407 | - | 37 | 444 | 407 | - | 37 | 444 | ||||||||||||||||||||||||
|
Commercial bonds
|
4,614 | 127 | 90 | 4,577 | 10,245 | 377 | 175 | 10,043 | ||||||||||||||||||||||||
|
Equity securities
|
1,816 | 1,243 | 91 | 664 | 1,971 | 1,452 | 55 | 574 | ||||||||||||||||||||||||
|
Total
available-for-sale marketable securities
|
6,837 | 1,370 | 218 | 5,685 | 12,623 | 1,829 | 267 | 11,061 | ||||||||||||||||||||||||
|
c.
|
The amortized costs of available-for-sale debt securities at December 31, 2010, by contractual maturities, are shown below:
|
|
Unrealized gains (losses)
|
||||||||||||||||
|
Amortized
cost
|
Gains
|
Losses
|
Estimated
fair value
|
|||||||||||||
|
Due in one year or less
|
1,525 | 40 | - | 1,565 | ||||||||||||
|
Due between one year to five years
|
3,496 | 214 | (127 | ) | 3,583 | |||||||||||
| 5,021 | 254 | (127 | ) | 5,148 | ||||||||||||
|
NOTE 5: -
|
FAIR VALUE MEASUREMENT
|
|
Fair value measurements using input type
December 31, 2010
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Shares
|
3,305 | - | - | 3,305 | ||||||||||||
|
Government and corporate debentures
|
32,638 | 2,018 | - | 34,656 | ||||||||||||
|
Equity securities
|
664 | - | - | 664 | ||||||||||||
|
Available-for-sale long- term
|
- | - | 2,373 | 2,373 | ||||||||||||
|
Total financials assets
|
36,607 | 2,018 | 2,373 | 40,998 | ||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Foreign currency derivative contracts
|
- | 40 | - | 40 | ||||||||||||
|
Put option contracts
|
- | - | 434 | 434 | ||||||||||||
|
Liability in respect of business combination
|
- | - | 5,481 | 5,481 | ||||||||||||
|
Total financials liabilities
|
- | 40 | 5,915 | 5,955 | ||||||||||||
|
NOTE 5: -
|
FAIR VALUE MEASUREMENT (Cont.)
|
|
Fair value measurements using input type
December 31, 2009
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Short-term deposits
|
13,838 | - | - | 13,838 | ||||||||||||
|
Shares
|
868 | - | - | 868 | ||||||||||||
|
Government and corporate debentures
|
40,262 | 2,868 | - | 43,130 | ||||||||||||
|
Derivative
|
- | 2,302 | - | 2,302 | ||||||||||||
|
Equity security
|
173 | - | - | 173 | ||||||||||||
|
Corporate debentures-long term *)
|
401 | 2,500 | 4,480 | 7,381 | ||||||||||||
|
Total financials assets
|
55,542 | 7,670 | 4,480 | 67,692 | ||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Put option contracts
|
- | - | 216 | 216 | ||||||||||||
|
Liability in respect of business combination
|
- | - | 2,964 | 2,964 | ||||||||||||
|
Total financials liabilities
|
- | - | 3,180 | 3,180 | ||||||||||||
|
|
(*)
|
The available-for-sale securities with unquoted prices fair value was determined by a valuation. The fair value was based on a trinomial discount model employing assumptions that market participants would use in their estimates of fair value.
|
|
NOTE 5: -
|
FAIR VALUE MEASUREMENT (Cont.)
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Carrying value as of January 1
|
4,480 | 5,000 | ||||||
|
Sale of financial assets *)
|
(2,107 | ) | - | |||||
|
Net changes in fair value
|
- | (250 | ) | |||||
|
Impairment:
|
||||||||
|
Impairment to credit loss
|
- | (143 | ) | |||||
|
Impairment to non-credit loss
|
- | (127 | ) | |||||
|
Carrying value as of December 31
|
2,373 | 4,480 | ||||||
|
|
*)
|
The proceed from the sale of the financial assets in 2010 was $ 2,268
|
|
NOTE 6:-
|
INVESTMENTS IN AFFILIATED COMPANY
|
|
|
a.
|
Group's share of the associates' statement of financial position based on the interests therein at reporting date:
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Current assets
|
2,360 | 2,642 | ||||||
|
Noncurrent assets
|
1,026 | 1,243 | ||||||
|
Current liabilities
|
981 | 547 | ||||||
|
Noncurrent liabilities
|
11 | 77 | ||||||
| 2,394 | 3,261 | |||||||
|
Other investments
|
815 | 449 | ||||||
| 3,209 | 3,710 | |||||||
|
|
b.
|
Group's share of the associates' statement of operation based on the interests therein during the year:
|
|
Year ended
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Revenues
|
6,592 | 7,996 | ||||||
|
Loss
|
1,070 | 335 | ||||||
|
NOTE 7: -
|
PROPERTY, PLANTS AND EQUIPMENT, NET
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Cost:
|
||||||||
|
Computers and equipment
|
48,615 | 43,735 | ||||||
|
Motor vehicles
|
732 | 572 | ||||||
|
Buildings
|
3,552 | 3,210 | ||||||
|
Leasehold improvements
|
8,045 | 6,057 | ||||||
| 60,944 | 53,574 | |||||||
|
Accumulated depreciation:
|
||||||||
|
Computers and equipment
|
41,382 | 37,476 | ||||||
|
Motor vehicles
|
573 | 412 | ||||||
|
Buildings
|
1,749 | 1,493 | ||||||
|
Leasehold improvements
|
4,829 | 4,204 | ||||||
| 48,533 | 43,585 | |||||||
|
Depreciated cost
|
12,411 | 9,989 | ||||||
|
NOTE 8:-
|
GOODWILL
|
|
Balance as of January 1, 2009
|
144,005 | |||
|
Additions due to past contingent consideration related to past acquisitions *)
|
2,773 | |||
|
Foreign currency translation adjustments
|
629 | |||
|
Balance as of December 31, 2009
|
147,407 | |||
|
Acquisition of newly-consolidated subsidiaries
|
12,622 | |||
|
Additions due to past contingent consideration related to past acquisitions *)
|
669 | |||
|
Foreign currency translation adjustments
|
5,797 | |||
|
Balance as of December 31, 2010
|
166,495 | |||
|
|
*)
|
Acquisitions occurring prior to January 1, 2009 were accounted for using the purchase method of accounting in accordance with prior GAAP (SFAS 141 "Business Combination").
|
|
NOTE 9:-
|
INTANGIBLE ASSETS, NET
|
|
December 31,
|
||||||||||
|
2010
|
2009
|
|||||||||
|
a.
|
Original amounts:
|
|||||||||
|
Capitalized software development costs
|
94,292 | 82,298 | ||||||||
|
Other intangibles
|
12,511 | 11,577 | ||||||||
|
Customer relationship and acquired technology
|
7,546 | 1,907 | ||||||||
| 114,349 | 95,782 | |||||||||
|
Accumulated amortization:
|
||||||||||
|
Capitalized software development costs
|
69,303 | 57,697 | ||||||||
|
Other intangibles
|
9,396 | 8,644 | ||||||||
|
Customer relationship and acquired technology
|
2,549 | 1,907 | ||||||||
| 81,248 | 68,248 | |||||||||
|
Total
|
33,101 | 27,534 | ||||||||
|
|
b.
|
Amortized expenses totaled $ 11,400, $ 9,800 and $ 8,100 for the years ended December 31, 2010, 2009 and 2008, respectively. As for impairment of software development cost, see Note 2k.
|
|
|
c.
|
Estimated intangible assets amortization for the years ended:
|
|
December 31,
|
||||
|
2011
|
10,411 | |||
|
2012
|
8,522 | |||
|
2013
|
5,749 | |||
|
2014
|
3,691 | |||
|
2015
|
2,505 | |||
|
2016 and thereafter
|
2,223 | |||
|
Total
|
33,101 | |||
|
NOTE 10:-
|
LIABILITIES TO BANKS AND OTHERS
|
|
a.
|
Composition:
|
|
December
31, 2010
|
Linkage basis
|
Long-term
liabilities
|
Current
maturities
|
Total long-
term liabilities
net of current
maturities
|
Total long-
term liabilities
net of current
maturities
|
||||||||||||||||
|
Interest
rate
|
December 31, 2010
|
December 31,
2009
|
|||||||||||||||||||
|
%
|
|||||||||||||||||||||
| 4-6 |
NIS– Israeli Prime
|
9,152 | 6,148 | 3,004 | 8,530 | ||||||||||||||||
|
Other
|
159 | 9 | 150 | 26 | |||||||||||||||||
|
Total
|
9,311 | 6,157 | 3,154 | 8,556 | |||||||||||||||||
|
b.
|
Maturity dates:
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
First year (current maturities)
|
6,157 | 6,840 | ||||||
|
Second year
|
3,006 | 5,940 | ||||||
|
Third year
|
148 | 2,616 | ||||||
|
Total
|
9,311 | 15,396 | ||||||
|
c.
|
For details of liens, guarantees and credit facilities see Note 13.
|
|
NOTE 11:-
|
DEBENTURES
|
|
a.
|
Comprised as follows:
|
|
December 31,
|
||||||||||||||
|
Interest
|
2010
|
2009
|
||||||||||||
|
Linkage
|
rate
|
|||||||||||||
|
Non-convertible Debentures (b)
|
CPI
|
5.15 | % | 47,781 | 58,557 | |||||||||
|
Less - current maturities of debentures
|
(15,927 | ) | (14,639 | ) | ||||||||||
|
Total
|
31,854 | 43,918 | ||||||||||||
|
NOTE 11:-
|
DEBENTURES (Cont.)
|
|
b.
|
Non-convertible debentures:
|
|
NOTE 12:-
|
EMPLOYEE OPTION PLANS
|
|
a.
|
In March 2008, Formula's shareholders approved the adoption of Formula's 2008 Employee and Officer Share Option Plan, referred to as "the plan". Pursuant to the plan, the Company may grant from time to time to the Company's and its subsidiaries' employees and officers (which are not Formula's controlling shareholders) options to purchase up to 400,000 Ordinary shares of Formula. The plan is administered by the Company's board of directors or by an option committee to be appointed by the board. The plan provides that options may be granted, from time to time, to such grantees to be determined by the board or the option committee, at an exercise price and under such terms to be determined at their sole and absolute discretion. Options may be granted under the plan through January 2018.
|
|
NOTE 12:-
|
EMPLOYEE OPTION PLANS (Cont.)
|
|
b.
|
The Company's subsidiaries granted options to their employees to purchase shares in the respective companies. The options were mainly granted during the years 1999-2010. In general, the options expire 7-10 years after grant. For further information with respect to expenses relating to the benefit to the employees, and additional disclosure required by ASC 718, see Note 2w.
|
|
c.
|
The following table sets forth the total stock-based compensation expense resulting from stock options included in the consolidated statements of income.
|
|
Year ended December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Cost of revenues
|
2 | 2 | 20 | |||||||||
|
Research and development expenses
|
61 | 26 | 13 | |||||||||
|
Selling and marketing expenses
|
75 | 32 | 112 | |||||||||
|
General and administrative expenses
|
1,326 | 1,581 | 1,360 | |||||||||
|
Total stock-based compensation expense
|
1,464 | 1,641 | 1,505 | |||||||||
|
Number of
options
|
Weighted
average
exercise
price
|
Weighted
average
remaining
contractual
term
|
Aggregate
intrinsic
value
|
||||||||||
| $ |
Years
|
$ | |||||||||||
|
Options outstanding at the beginning of the year
|
1,927,199 | 2.28 | |||||||||||
|
Granted
|
498,000 | 1.44 | |||||||||||
|
Exercised
|
(685,564 | ) | 1.95 | ||||||||||
|
Forfeited
|
(75,447 | ) | 5.59 | ||||||||||
|
Outstanding at the end of the year
|
1,664,188 | 2.02 | 6.49 | 6,928 | |||||||||
|
Vested and expected to vest at the end of the year
|
1,583,891 | 2.06 | 6.36 | 3,352 | |||||||||
|
Exercisable at the end of the year
|
933,688 | 2.59 | 4.48 | 6,528 | |||||||||
|
|
EMPLOYEE OPTION PLANS (Cont.)
|
|
Number of
options
|
Weighted
average
exercise
price
|
Weighted
average
remaining
contractual
term
|
Aggregate
intrinsic
value
|
|||||||||||||
|
$
|
Years
|
$
|
||||||||||||||
|
Options outstanding at the beginning of the year
|
2,171,463 | 3.23 | ||||||||||||||
|
Granted
|
- | - | ||||||||||||||
|
Exercised
|
(2,027,798 | ) | 3.18 | |||||||||||||
|
Forfeited
|
- | - | ||||||||||||||
|
Outstanding at the end of the year
|
143,665 | 3.23 | 0.916 | 381 | ||||||||||||
|
Vested and expected to vest at the end of the year
|
143,665 | 3.23 | 0.916 | 381 | ||||||||||||
|
Exercisable at the end of the year
|
143,665 | 3.23 | 381 | |||||||||||||
|
NOTE 12:-
|
EMPLOYEE OPTION PLANS (Cont.)
|
|
Number of
options
|
Weighted
average
exercise
price
|
Weighted
average
remaining
contractual
term
|
Aggregate
intrinsic
value
|
|||||||||||||
|
$
|
Years
|
$
|
||||||||||||||
|
Options outstanding at the beginning of the year
|
2,306,963 | 2.16 | 5.23 | |||||||||||||
|
Granted
|
789,000 | 1.92 | 5.2 | |||||||||||||
|
Exercised
|
(17,282 | ) | 1.39 | - | ||||||||||||
|
Forfeited
|
(132,909 | ) | 12.24 | 0.38 | ||||||||||||
|
Options outstanding at the end of the year
|
2,945,772 | 1.65 | 4.7 | 2,026 | ||||||||||||
|
Vested and expected to vest at
the end of the year
|
2,888,634 | 1.64 | 4.69 | 1,956 | ||||||||||||
|
Exercisable at the end of the year
|
1,803,004 | 1.58 | 4.56 | 1,394 | ||||||||||||
|
NOTE 13:-
|
COMMITMENTS AND CONTINGENCIES
|
|
a.
|
Commitments:
|
|
b.
|
Liens:
|
|
c.
|
Guarantees:
|
|
|
1.
|
Subsidiaries have provided bank guarantees aggregating to approximately $ 15,300 as security for the performance of various contracts with customers. If the subsidiaries were to breach certain terms of such contracts, the customers could demand that the banks providing the guarantees pay amounts claimed to be due.
|
|
|
2.
|
Subsidiaries have provided bank guarantees aggregating to $ 3,200 as security for rent to be paid for their offices. If the subsidiaries were to breach certain terms of their lease, the lessee could demand that the banks providing the guarantees pay amounts claimed to be due.
|
|
-
|
In connection with Matrix' credit facilities agreements with various financial institutions and in connection with non-convertible debentures, Matrix committed to the following:
|
|
1.
|
To maintain certain financial ratios. Matrix meet the financial ratios as of December 31, 2010 and 2009..
|
|
2.
|
Not to grant a security interest in all or substantially all of their respective assets.
|
|
3.
|
Matrix committed to not to distribute dividends that will cause its equity to be less than NIS 275,000 (approximately $ 80,000). As of December 31, 2010, the Matrix' equity is approximately NIS 551,000 ($ 160,000).
|
|
NOTE 13:-
|
COMMITMENTS AND CONTINGENCIES (Cont.)
|
|
e.
|
Legal proceedings:
|
|
1.
|
In 2010, a former customer of Sapiens filed a claim in the arbitration court in Warsaw, Poland against Sapiens, claiming an amount of approximately €3,400 ((approximately $ 4,750) for damages caused by Sapiens in the project for such former customer more than two years ago. Sapiens does not accept the claim and based on the consultations with its legal counsel, believes that it has a reasonable defense.
|
|
2.
|
In February 2010, a U.S. company filed a lawsuit against Magic and one of its subsidiaries claiming an alleged breach by Magic and the subsidiary of its intellectual property rights in connection with one of Magic’s products. No monetary damage was claimed.
|
|
3.
|
In August 2009, a software company filed a lawsuit in arbitration against Magic Software, claiming an alleged breach of a non-disclosure agreement between the parties.
The plaintiffs are seeking damages in the amount of approximately $13.7 million. Closing summaries have not yet been submitted in the proceedings with respect to the amount of damages, and therefore, at this time Magic Software is not able to estimate the amount of damages and no provision has been made for the arbitration.
|
|
4.
|
In addition, other lawsuits have been filed against the Company's subsidiaries in the ordinary course of business. The Company applied ASC 450, "Contingencies", and recorded a provision where it was appropriate.
|
|
f.
|
Lease commitments:
|
|
2011
|
21,189 | |||
|
2012
|
19,301 | |||
|
2013
|
13,190 | |||
|
2014
|
5,423 | |||
|
2015 and thereafter
|
2,343 | |||
| 61,446 | ||||
|
NOTE 14:-
|
EQUITY
|
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||||||||||
|
Authorized
|
Issued
|
Outstanding
|
Authorized
|
Issued
|
Outstanding
|
|||||||||||||||||||
|
Ordinary shares, NIS 1 par value each
|
25,000,000 | 13,620,780 | 13,596,000 | 25,000,000 | 13,224,780 | 13,200,000 | ||||||||||||||||||
|
1.
|
Formula's shares are traded on the TASE and its ADS, each representing one Ordinary share of NIS 1 par value, on the NASDAQ.
|
|
2.
|
Formula holds 24,780 of its Ordinary shares.
|
|
3.
|
In 2008, the Company paid a dividend of approximately $ 10,000 and declared a dividend of approximately $ 30,000 which paid in January 2009.
|
|
4.
|
In April 2010, the Company declared on dividend of approximately $20,000 and paid approximately $ 10,000 of it.
|
|
5.
|
For Employee and Officer Share Option Plan, see Note 12.
|
|
6.
|
In December 2010, Magic consummated a private placement of ordinary shares and warrants with several institutional and private investors for aggregate gross proceeds of $23,000 (excluding finders' fees and transaction expenses). If the warrants are exercised in full, Magic will receive additional proceeds of approximately $9,400.
|
|
NOTE 15:-
|
INCOME TAXES
|
|
a.
|
Tax laws in Israel:
|
|
1.
|
Tax benefits under the Israeli Law for the Encouragement of Capital Investments, 1959 ("the Law"):
|
|
NOTE 15:-
|
INCOME TAXES (Cont.)
|
|
2.
|
Tax benefits under the Law for the Encouragement of Industry (Taxation), 1969:
|
|
NOTE 15:-
|
INCOME TAXES (Cont.)
|
|
3.
|
Tax rates applicable to income in Israel:
|
|
b.
|
Subsidiaries outside Israel:
|
|
c.
|
Cumulative tax losses:
|
|
NOTE 15:-
|
INCOME TAXES (Cont.)
|
|
|
d.
|
Income tax assessments:
|
|
NOTE 15:-
|
INCOME TAXES (Cont.)
|
|
|
e.
|
Deferred taxes:
|
|
|
1.
|
Composition:
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net operating losses carried forward
|
43,120 | 38,663 | ||||||
|
Allowances and reserves
|
3,219 | 1,006 | ||||||
|
Differences in measurement basis (cash basis for tax purposes)
|
(2,159 | ) | (2,907 | ) | ||||
| 44,180 | 36,762 | |||||||
|
Valuation allowance
|
(29,173 | ) | (25,735 | ) | ||||
|
Total
|
15,007 | 11,027 | ||||||
|
|
2.
|
Presentation in balance sheets:
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Other current assets
|
4,526 | 3,735 | ||||||
|
Other non-current assets
|
13,135 | 9,499 | ||||||
|
Long-term liabilities
|
(2,654 | ) | (2,207 | ) | ||||
| 15,007 | 11,027 | |||||||
|
|
f.
|
Income before taxes on income:
|
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Domestic
|
31,153 | 24,762 | 17,900 | |||||||||
|
Foreign
|
11,463 | 12,030 | 7,728 | |||||||||
|
Total
|
42,616 | 36,792 | 25,628 | |||||||||
|
NOTE 15:-
|
INCOME TAXES (Cont.)
|
|
|
g.
|
Income taxes included in the statements of operations:
|
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Current taxes:
|
||||||||||||
|
Domestic
|
8,149 | 7,002 | 3,896 | |||||||||
|
Foreign
|
1,750 | 819 | 1,264 | |||||||||
| 9,899 | 7,821 | 5,160 | ||||||||||
|
Deferred taxes:
|
||||||||||||
|
Domestic
|
(4,004 | ) | 1,359 | (2,012 | ) | |||||||
|
Foreign
|
649 | (875 | ) | 131 | ||||||||
|
Deferred taxes, net
|
(3,355 | ) | 484 | (1,881 | ) | |||||||
|
Taxes on income
|
6,544 | 8,305 | 3,279 | |||||||||
|
NOTE 15:-
|
INCOME TAXES (Cont.)
|
|
|
h.
|
Theoretical tax:
|
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Income before income taxes, as per the statement of operations
|
42,616 | 36,792 | 25,628 | |||||||||
|
Statutory tax rate in Israel
|
25 | % | 26 | % | 27 | % | ||||||
|
Theoretical tax expense
|
10,654 | 9,566 | 6,920 | |||||||||
|
Reconciliation:
|
||||||||||||
|
Non-deductible expenses
|
238 | 441 | 193 | |||||||||
|
Tax-exempt income change in tax rate and reduced tax rates in companies which have Approved Enterprises
|
631 | 425 | 8 | |||||||||
|
Deferred taxes on losses (utilization of losses) and temporary differences for which a valuation allowance was provided, net
|
(3,438 | ) | 627 | (3,034 | ) | |||||||
|
Prior year losses and temporary differences for which deferred taxes were recorded, net
|
(3,231 | ) | (2,979 | ) | - | |||||||
|
Taxes in respect of prior years
|
735 | 118 | (907 | ) | ||||||||
|
Other
|
955 | 107 | 99 | |||||||||
|
Income taxes as per the statement of operations
|
6,544 | 8,305 | 3,279 | |||||||||
|
Effective tax rate - in %
|
15.4 | % | 22.6 | % | 12.8 | % | ||||||
|
|
i.
|
Uncertain tax positions:
|
|
NOTE 15:-
|
INCOME TAXES (Cont.)
|
|
Balance as of January 1, 2009
|
756 | |||
|
Reductions related to settlement of tax matters
|
(229 | ) | ||
|
Increase related to current year tax positions
|
142 | |||
|
Addition of interest related to the unrecognized tax liabilities from previous years
|
10 | |||
|
Balance as of December 31, 2009
|
679 | |||
|
Increase related to current year tax positions
|
915 | |||
|
Addition of interest related to the unrecognized tax liabilities from previous years
|
512 | |||
|
Balance as of December 31, 2010
|
2,106 |
|
NOTE 16:-
|
SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION
|
|
|
a.
|
Other current assets:
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Government departments
|
6,424 | 5,726 | ||||||
|
Employees (1)
|
356 | 355 | ||||||
|
Prepaid expenses and advances to suppliers
|
9,495 | 7,544 | ||||||
|
Deferred taxes
|
4,526 | 3,735 | ||||||
|
Advanced payments due to M&A activities
|
1,160 | - | ||||||
|
Debtors from sale of fixed assets
|
- | 1,306 | ||||||
|
Derivatives
|
- | 2,292 | ||||||
|
Other
|
1,179 | 1,490 | ||||||
|
Total
|
23,140 | 22,448 | ||||||
|
|
(1)
|
Some of these balances are linked to the CPI, and bear interest at an annual rate of 4%.
|
|
NOTE 16: -
|
SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION (Cont.)
|
|
|
b.
|
Liabilities to Banks:
|
|
December 31,
|
December 31,
|
|||||||||||
|
2010
|
2010
|
2009
|
||||||||||
|
Interest rate
|
Linkage
|
|||||||||||
|
%
|
basis
|
|||||||||||
|
Bank credit
|
4%-6%
|
Unlinked
|
527 | 36 | ||||||||
|
Short-term bank loans
|
Prime+2%
|
Unlinked
|
- | 3,179 | ||||||||
|
Current maturities of long-term loans from banks (see Note 10)
|
6,157 | 6,840 | ||||||||||
|
Total
|
6,684 | 10,055 | ||||||||||
|
|
c.
|
Other accounts payable:
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Government institutions
|
20,260 | 12,558 | ||||||
|
Customer advances
|
280 | 5,631 | ||||||
|
Accrued expenses and other current liabilities
|
10,153 | 8,805 | ||||||
|
Total
|
30,693 | 26,994 | ||||||
|
|
d.
|
Financial expenses, net:
|
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Financial income
|
1,062 | 4,160 | 8,951 | |||||||||
|
Financial costs related to long-term debt
|
(5,029 | ) | (5,982 | ) | (8,781 | ) | ||||||
|
Financial costs related to short-term credit and others
|
(2,527 | ) | (2,590 | ) | (4,597 | ) | ||||||
|
Gain (loss) from marketable securities, net (1) (2)
|
2,123 | 4,181 | (1,481 | ) | ||||||||
|
Total
|
(4,371 | ) | (231 | ) | (5,908 | ) | ||||||
|
|
(1)
|
Includes gains (losses) from trading securities still held by the Company for the years 2010, 2009 and 2008 in the amounts of $ 2,276, $ 1,362 and $ (1,530) respectively.
|
|
|
(2)
|
Includes impairment of available-for-sale marketable securities for 2010 and 2009 of $ 153 and $ 143, respectively due to credit loss (see Note 4).
|
|
NOTE 16: -
|
SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION (Cont.)
|
|
|
e.
|
Other expenses, net:
|
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Gain on sale of fixed assets, net
|
- | 247 | 341 | |||||||||
|
Impairment in value of cost-based investment
|
- | (59 | ) | (502 | ) | |||||||
|
Other
|
(231 | ) | 1,480 | (419 | ) | |||||||
|
Total
|
(231 | ) | 1,668 | (580 | ) | |||||||
|
|
f.
|
Operating segments:
|
|
NOTE 16: -
|
SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION (Cont.)
|
|
NOTE 16: -
|
SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION (Cont.)
|
|
Software
|
||||||||||||||||
|
Services
|
Proprietary Software Products
|
Total
|
||||||||||||||
|
Matrix
|
Sapiens
|
Magic
|
||||||||||||||
|
Revenues:
|
||||||||||||||||
|
2010
|
409,272 | 52,235 | 88,578 | 550,085 | ||||||||||||
|
2009
|
368,498 | 45,698 | 55,350 | 469,546 | ||||||||||||
|
2008
|
397,925 | 43,534 | 61,980 | 503,439 | ||||||||||||
|
Inter-segment sales:
|
||||||||||||||||
|
2010
|
391 | - | - | 391 | ||||||||||||
|
2009
|
153 | 3 | - | 156 | ||||||||||||
|
2008
|
135 | - | 61 | 196 | ||||||||||||
|
Operating income:
|
||||||||||||||||
|
2010
|
31,412 | 6,476 | 9,099 | 46,987 | ||||||||||||
|
2009
|
26,014 | 5,087 | 5,922 | 37,023 | ||||||||||||
|
2008
|
25,502 | 2,430 | 3,941 | 31,873 | ||||||||||||
|
Financial income (expenses):
|
||||||||||||||||
|
2010
|
(3,819 | ) | (201 | ) | (351 | ) | (4,371 | ) | ||||||||
|
2009
|
377 | 262 | (870 | ) | (231 | ) | ||||||||||
|
2008
|
(4,648 | ) | (2,012 | ) | 752 | (5,908 | ) | |||||||||
|
Net income from continuing
operations:
|
||||||||||||||||
|
2010
|
9,189 | 4,129 | 5,061 | 18,379 | ||||||||||||
|
2009
|
8,197 | 2,703 | 3,298 | 14,198 | ||||||||||||
|
2008
|
9,190 | (1 | ) | 2,125 | 11,314 | |||||||||||
|
Software
|
||||||||||||||||
|
Services
|
Proprietary Software Products
|
Total
|
||||||||||||||
|
Matrix
|
Sapiens
|
Magic
|
||||||||||||||
|
Identifiable assets including goodwill:
|
||||||||||||||||
|
2010
|
404,175 | 68,394 | 118,818 | 591,387 | ||||||||||||
|
2009
|
370,206 | 59,196 | 93,441 | 522,843 | ||||||||||||
|
Identifiable liabilities:
|
||||||||||||||||
|
2010
|
183,342 | 22,130 | 22,386 | 227,858 | ||||||||||||
|
2009
|
148,641 | 20,822 | 32,332 | 201,795 | ||||||||||||
|
Depreciation and amortization:
|
||||||||||||||||
|
2010
|
4,235 | 6,647 | 4,569 | 15,451 | ||||||||||||
|
2009
|
3,568 | 5,369 | 4,600 | 13,807 | ||||||||||||
|
2008
|
3,646 | 5,142 | 3,629 | 12,417 | ||||||||||||
|
Investments in segment assets:
|
||||||||||||||||
|
2010
|
4,103 | 662 | 583 | 5,348 | ||||||||||||
|
2009
|
1,799 | 326 | 580 | 2,705 | ||||||||||||
|
2008
|
2,481 | 769 | 738 | 3,988 | ||||||||||||
|
NOTE 16:-
|
SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION (Cont.)
|
|
2010
|
2009
|
2008
|
||||||||||
|
|
||||||||||||
|
Revenues:
|
||||||||||||
|
Revenues as above
|
550,085 | 469,546 | 503,439 | |||||||||
|
Less inter-segment transactions
|
(391 | ) | (156 | ) | (196 | ) | ||||||
|
Revenues as per statements of operations
|
549,694 | 469,390 | 503,243 | |||||||||
|
2010
|
2009
|
|||||||
|
Identifiable assets:
|
||||||||
|
Total assets of operating segments
|
591,387 | 522,843 | ||||||
|
Assets not identifiable to a particular segment
|
44,477 | 64,753 | ||||||
|
Elimination of inter-segment assets and other
|
(12,097 | ) | (21,184 | ) | ||||
|
Total assets from continuing operations as per consolidated balance sheets
|
623,767 | 566,412 | ||||||
|
Identifiable liabilities:
|
||||||||
|
Total liabilities of operating segments
|
227,858 | 201,795 | ||||||
|
Liabilities not identifiable to a particular segment
|
76,456 | 93,032 | ||||||
|
Elimination of inter-segment liabilities and other
|
(14,931 | ) | (24,016 | ) | ||||
|
Total liabilities from continuing operations as per consolidated balance sheets
|
289,383 | 270,811 | ||||||
|
|
g.
|
Geographical information:
|
|
|
1.
|
The Company's long-lived assets are as follows:
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Israel
|
125,734 | 115,466 | ||||||
|
United States
|
20,156 | 5,245 | ||||||
|
Europe
|
10,108 | 10,143 | ||||||
|
Japan
|
6,506 | 5,826 | ||||||
|
Other
|
4,228 | 1,727 | ||||||
|
Total
|
166,732 | 138,407 | ||||||
|
|
SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION (Cont.)
|
|
|
2.
|
Revenues:
|
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Israel
|
412,922 | 368,230 | 393,391 | |||||||||
|
International:
|
||||||||||||
|
United States
|
73,075 | 38,862 | 47,098 | |||||||||
|
Other
|
63,697 | 62,298 | 62,754 | |||||||||
|
Total
|
549,694 | 469,390 | 503,243 | |||||||||
|
|
h.
|
Earnings per share:
|
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Amount for basic earnings per share - income available to shareholders
|
18,379 | 14,198 | 11,314 | |||||||||
|
Effect of dilutive securities of subsidiaries
|
- | - | - | |||||||||
|
Amount for diluted earnings per share - income available to shareholders
|
18,379 | 14,198 | 11,314 | |||||||||
|
Weighted average shares outstanding
|
||||||||||||
|
Denominator for basic net earnings per share
|
13,382 | 13,200 | 13,200 | |||||||||
|
Effect of dilutive securities
|
141 | 364 | - | |||||||||
|
Denominator for diluted net earnings per share
|
13,523 | 13,564 | 13,200 | |||||||||
|
Basic net earnings per share from continuing operations
|
1.37 | 1.08 | 0.84 | |||||||||
|
Diluted net earnings per share from continuing operations
|
1.36 | 1.04 | 0.84 | |||||||||
|
|
DISCONTINUED OPERATIONS
|
|
|
a.
|
On June 20, 2007, the Company completed the sale of its entire shareholdings in BluePhoenix. BluePhoenix met the definition of a component under ASC 360. Accordingly, the results of operations of BluePhoenix have been classified as discontinued operations in the statement of income and prior periods results have been reclassified accordingly. In addition, comparative data of the assets and liabilities attributed to the discontinued operations have been reclassified in the balance sheet.
|
|
|
b.
|
In 2007, Magic disposed of two of its subsidiaries (AAOD and Magic Italy). Both subsidiaries met the definition of a component under ASC 360. Accordingly, the results of operations of these subsidiaries and businesses and the gain resulting from the disposals have been classified as discontinued operations in the statement of income and prior periods results have been reclassified accordingly. In addition, comparative data of the assets and liabilities attributed to the discontinued operations have been reclassified in the balance sheet.
|
|
|
c.
|
On October 22, 2009, the Company completed the sale of its entire shareholdings in NextSource. The results of operations of NextSource have been classified as discontinued operations in the statement of income and prior periods results have been reclassified accordingly. In addition, comparative data of the assets and liabilities attributed to the discontinued operations have been reclassified in the balance sheet.
|
|
|
d.
|
The following is the composition of discontinued operations (including capital gains):
|
|
Year ended
December 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Revenues
|
- | 64,328 | 87,564 | |||||||||
|
Cost of revenues
|
- | 57,996 | 78,488 | |||||||||
|
Gross profit
|
- | 6,332 | 9,076 | |||||||||
|
Research and development costs, net
|
- | - | - | |||||||||
|
Selling, general and administrative expenses
|
- | 5,647 | 8,156 | |||||||||
|
Operating income
|
- | 685 | 920 | |||||||||
|
Financial expenses, net
|
- | (55 | ) | (100 | ) | |||||||
|
Capital gains on sale of shareholdings, net
|
- | 4,284 | - | |||||||||
|
Income before income taxes
|
- | 4,914 | 820 | |||||||||
|
Taxes on income
|
- | 36 | 265 | |||||||||
| - | 4,878 | 555 | ||||||||||
|
Equity in losses of affiliates, net
|
- | - | - | |||||||||
|
Net income
|
- | 4,878 | 555 | |||||||||
|
|
SUBSEQUENT EVENT
|
|
By:
|
/s/Guy Bernstein
|
March 17, 2011
|
|
|
Guy Bernstein
|
Date
|
||
|
Chief Executive Officer
|
|
Exhibit No.
|
||
|
1.1
|
Memorandum of Association
(1)
|
|
|
1.2
|
Articles of Association as amended on December 28, 2005
(2)
|
|
|
2.1
|
Depositary Agreement by and among Formula Systems (1985) Ltd., Bank of New York Mellon and the holders of the American Depositary Shares of Formula Systems (1985) Ltd.
(1)
|
|
|
4.1
|
Form of Letter of Indemnification, dated December 28, 2005
(2)
|
|
|
4.2
|
English translation of Formula Systems (1985) Ltd. Employees and Office Holders Share Option Plan (2008)
(3)
|
|
|
8
|
List of Subsidiaries
*
|
|
|
12.1
|
Certification of the Chief Executive Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under the Exchange Act
*
|
|
|
12.2
|
Certification of the Chief Financial Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under the Exchange Act
*
|
|
|
13.1
|
Certification of the Chief Executive Officer pursuant to Rule 13a-14(b)/Rule 15d-14(b) under the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
*
|
|
|
13.2
|
Certification of the Chief Financial Officer pursuant to Rule 13a-14(b)/Rule 15d-14(b) under the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
*
|
|
|
15.1
|
Consent of Kost, Forer, Gabbay & Kasierer, Member of Ernst& Young Global
*
|
|
|
15.2
|
Consent of Levy Cohen and Co.
*
|
|
|
15.3
|
Consent of Levy Cohen and Co.
*
|
|
|
15.4
|
Consent of Verstegen accountants en adviseurs
*
|
|
|
15.5
|
Consent of KDA Audit Corporation
*
|
|
|
15.6
|
Consent of Maria Negyessy
*
|
|
|
15.7
|
Letter dated March 17, 2011 of Ziv Haft, registered certified public accountants (Isr.) BDO member firm, required to be filed under Item 16F(a)(3) of this Annual Report.
*
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|