Delta Galil Industries, Ltd. (DELG/Tel Aviv Stock Exchange), the global manufacturer and marketer of branded and private label intimate, activewear, loungewear and denim apparel for men, women and children, today reported financial results for the third quarter and nine months ended September 30, 2023.

Third Quarter 2023 Highlights(comparisons are to prior year periodunless otherwise noted)

  • Sales decreased 9.6% (9.8% % in constant currency) to $463.0 million, driven by the continued slowdown in global consumer spending
  • Third quarter online sales of the Company’s own brands increased 26% compared to the third quarter of last year
  • Gross margin improved 250 basis points to a third quarter record of 40.9%
  • EBIT was $46.1 million, or 10.0% of sales compared to last year at $55.1 million, or 10.8% of sales
  • EBITDA excluding IFRS 16 impact was $53.2 million, a 16.7% decrease from last year and a 40.0% increase from second quarter 2023
  • Inventory decreased for the fourth consecutive quarter, reflecting an aggregate reduction of $114.4 million since September 30, 2022
  • Operating cash flow excluding IFRS 16 was $30.3 million, a $66.4 million improvement from the same period last year
  • Net debt, excluding IFRS 16, was down $103.7 million to $178.0 million, compared to $281.7 million at September 30, 2022
  • Equity at September 30, 2023, was at a record level of $725.8 million, up 10% from September 2022
  • Dividend declared of $7.5 million, or $0.292 per share, which will be distributed on December 5, 2023, with a record and “ex-dividend” date of November 23, 2023
  • On November 14, 2023, the Company announced the acquisition of Chantelle Group’s Passionata Brand, which is expected to close on January 2024.

Isaac Dabah, CEO of Delta Galil, stated, “During the third quarter, we made strong progress executing against previously disclosed strategies aimed at reducing inventory levels, expanding gross margin, and generating strong operating cash flow. In addition, we achieved a strong, double digit EBIT margin, despite lower sales and SG&A deleverage due to our record third quarter gross margin and the benefits of our previously implemented cost efficiency efforts. As a result, we have strengthened our balance sheet and capital position, ending the quarter with record equity of $725.8 million, and a net debt-to-EBITDA ratio, excluding IFRS 16, of 1.0. This strong financial position provides us with significant flexibility to further invest in our brands, support our customers, and pursue long-term growth opportunities.”

Mr. Dabah continued, “While we navigate a challenging macro environment, we remain committed to pursuing profitable growth initiatives and during the third quarter Delta own branded web sales increased across all segments driven by higher traffic. This reflects our continued focus on growing our direct-to-consumer channels, while simultaneously developing new and innovative products for our customers. I am also excited to announce that on November 14, 2023, we announced the acquisition of Chantelle Group’s Passionata brand. This is a unique and valuable addition to our global brand portfolio, as Passionata resonates so strongly with millennial women who are confident expressing their sensuality. We have a long history of growing brands, and we are excited to strengthen our position and presence in women's intimates across 18 different countries and various distribution channels.”

Mr. Dabah concluded, “I am encouraged by the progress we are making managing the items under our control, strengthening our financial position, and investing in our long-term growth objectives. We expect 2024 will be a strong year with meaningful revenue and profitability growth compared to 2023, and at similar level of 2022 record annual results. We expect the challenging macro environment to continue into 2024, but we believe we are well positioned to navigate these challenges and take advantage of opportunities that support our strategies aimed at creating long-term value for our shareholders. Based on our 2024 budget and initial estimates, we expect meaningful revenue and profitability growth compared to 2023. Additionally, our goal in 2024 is focused on achieving sales and profit levels similar to 2022’s annual record results.”

Sales

The Company reported third quarter 2023 sales of $463.0 million, a 9.6% decrease from $512.0 million in the third quarter of 2022. Nine months ended 2023 sales were $1,349.1 million, a 9% decrease (8% in constant currency) from $1,487.1 million in the prior-year period.

Gross Margin

Gross margin in the third quarter of 2023 increased to 40.9%, compared to 38.4% in the third quarter of 2022. The 250-basis point expansion was due primarily to better customer, channel, and segment mix and lower freight cost, partially offset by higher discounts and promotions. Gross margin in the nine months ended 2023 increased by 180 basis points to 40.1%, compared to 38.3% in the nine months ended of 2022.

EBIT

EBIT in the third quarter of 2023 was $46.1 million or 10.0% of sales compared to $55.1 million or 10.8% of sales in the prior-year period.

EBIT in the nine months ended 2023 was $88.8 million, compared to $127.8 million in the same period last year. In the nine months ended 2023, EBIT before non-core items was $96.9 million, or 7.2% of sales, compared to $133.3 million, or 9.0% of sales, in the nine months ended 2022.

The reduction in EBIT margin before non-core items was mainly due to reduction in gross profit following the lower sales and deleverage of SG&A expenses, which could support higher sales levels.

Non-Core Items

The Company recorded no non-core items in its third quarters of 2023 and 2022.

In the first nine months of 2023, expenses associated with the realignment plans were $11.4 million and the Company estimates annual cost savings from these plans to reach approximately $12.5 million, a portion of which will be realized in 2023.

Non-core items in the first nine months of 2023 also included, a $4.0 million benefit associated with a reversal of an earn-out liability with respect to Bogart's acquisition, and $0.7 million related to deal costs.

Non-Core Items

(in USD, Millions)

 

First Nine Months

 

 

 

2022

 

 

2023

 

Realignment plans

$

5.5

 

$

11.4

 

Income from decrease of earn-out liability

 

-

 

 

(4.0)

 

Deal costs

 

-

 

 

0.7

 

Total Non-Core Items

$

5.5

 

$

8.1

 

Net Income

Net income in the third quarter of 2023 was $29.5 million, compared to $36.1 million in the third quarter last year.

Net income in the nine months ended 2023 was $47.6 million, compared to $77.7 million in the same period last year. Net income excluding non-core items, net of tax, was $53.8 million, compared to $83.2 million in the first nine months of 2022.

Diluted Earnings Per Share

Diluted earnings per share in the third quarter of 2023 were $1.09, compared to $1.32 in the third quarter of 2022.

Diluted earnings per share in the nine months of 2023 were $1.71, compared to $2.79 in the same period last year. Diluted earnings per share, excluding non-core items, net of tax, were $1.94 compared to $3.00 in 2022.

EBITDA, Cash Flow, Net Debt, Equity, and Dividend

EBITDA excluding IFRS 16 impact in the third quarter of 2023 was $53.2 million, compared to $63.9 million in the third quarter of 2022. In the nine months ended September 30, 2023, EBITDA excluding IFRS 16 impact was $119.7 million, compared to $158.5 million in the first nine months of 2022.

Cash flow generated from operating activities, excluding IFRS 16, increased to $30.3 million in the third quarter of 2023, compared to cash flow used in operating activities of $36.1million in the third quarter of 2022. Cash flow generated from operating activities, excluding IFRS 16, increased to $99.6 million in the first nine months of 2023, compared to cash flow used in operating activities of $104.4 million in the first nine months of 2022. The significant year-over-year improvement in operating cash flow is primarily attributed to the reduction in inventory levels.

Net financial debt, excluding IFRS 16, at September 30, 2023, was $178.0 million, compared to $217.4 million at December 31, 2022, and $281.7 million at September 30, 2022. The year-over-year reduction in net debt is primarily due to the strong operating cash flow, partially offset by capital expenditures and dividend payments.

Equity on September 30, 2023 was at a record level of $725.8 million, up 10.2% from $658.6 million on September 30, 2022.

Delta Galil declared a dividend of $7.5 million, or $0.292 per share, to be distributed on December 5, 2023. The record and “ex-dividend” date will be November 23, 2023.

2023 Financial Guidance and 2024 outlook

As disclosed in its recent immediate report issued on October 24, 2023, the Company has reduced its sales and earnings guidance for 2023 primarily due to challenging macro conditions. The Company’s guidance excludes non-core items, includes IFRS 16 and is based on current tax rates. These forward-looking statements are based largely on the expectations of the Company and are subject to uncertainties including macroeconomic trends. Actual results may differ materially from those included in the guidance as result of risks and uncertainties which cannot be fully predicted. There is no certainty that the aforementioned conditions will occur, and actual results may be significantly different from those forecasted or implied below.

 

 

Full-Year 2023

Updated Guidance

(in millions, except per share amount)

 

Full-Year 2023

Previous Guidance

(in millions, except per share amount)

 

2022

Results

(in millions, except per share amount)

 

 

 

 

 

 

 

Sales

 

$1,840 - 1,880

 

$2,000.0

 

$2,031.5

 

 

 

 

 

 

 

EBIT

 

$150.0 - 160.0

 

$192.0

 

$190.2

EBITDA

 

$244.6 - 254.6

 

$285.7

 

$284.2

Net income

 

$87.5 – 95.1

 

$120.9

 

$120.6

Diluted EPS ($)

 

$3.17 - 3.46

 

$4.27

 

$4.33

Based on initial estimates, the Company expects significant growth in sales and profitability in 2024 compared to 2023, and at similar level of 2022 record annual results.

These expectations depend, among others, on the following changes: return to normalized inventory levels within our main customers driving increased demands and improve profitability rates, continuity of growth while expanding into other categories with Skims, launch of Organic Basics global new collection, increase of production level in our new factories in Vietnam and Egypt, implementation of our realignment plans, improved backlog of innovative products and launches of new license agreements.

Constant Currency - Excluding the Impact of Foreign Currency

This release refers to “reported” amounts in accordance with IFRS accounting principles (“GAAP”), which include translation and transactional impacts from foreign currency exchange rates. The release also refers to “constant dollar” amounts, which exclude the impact of translating foreign currencies into U.S. dollars, and are considered a non-GAAP financial measure. These constant currency performance measures should be viewed in addition to, and not in lieu of, or superior to, Delta Galil’s operating performance measures calculated in accordance with GAAP.

About Delta Galil Industries

Delta Galil Industries is a global manufacturer and marketer of branded and private label apparel products for men, women and children. Since its inception in 1975, the Company has continually endeavored to create products that follow a body-before-fabric philosophy, placing equal emphasis on comfort, aesthetics and quality. Delta Galil develops innovative seamless apparel including bras, shapewear and socks; intimate apparel for women; underwear for men including under its owned brands Schiesser, Eminence, and Athena; babywear, activewear, sleepwear, and loungewear including under its owned P.J. Salvage and Delta brands. Delta Galil also designs, develops markets and sells branded denim and apparel under the brand 7 For All Mankind®, and ladies’ and kids’ apparel under the brand Splendid®. In addition, it sells its products under brand names licensed to the company, including adidas, Wolford, Wilson, Columbia, Tommy Hilfiger and others. For more information, visit www.deltagalil.com.

Safe Harbor Statement

Matters discussed in this press release contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. When used in this press release, the words "anticipate," "believe," "estimate," "may" "intend," "expect" and similar expressions identify such forward-looking statements. Actual results, performance or achievements could differ materially from those contemplated, expressed or implied by the forward-looking statements contained herein, and while expected, there is no guarantee that we will attain the aforementioned anticipated developmental milestones. These forward-looking statements are based largely on the expectations of the Company and are subject to a number of risks and uncertainties. These include, but are not limited to, risks and uncertainties associated with: the impact of economic, tax rates in the various countries the company operates in, competitive and other factors affecting the Company and its operations, markets, product, and distributor performance, the impact on the national and local economies resulting from terrorist actions, and U.S. actions subsequently; and other factors detailed in reports filed by the Company.

DELTA GALIL INDUSTRIES LTD.

Concise Consolidated Balance Sheets

As of September 30, 2023

 

 

September 30

 

December 31

 

2023

 

2022

 

2022

 

(Unaudited)

 

(Audited)

 

Thousands of Dollars

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

147,521

 

98,433

 

126,649

Restricted Cash

2,922

 

4,899

 

4,002

Short-term deposit

6,365

 

66,278

 

64,265

Trade receivables

211,591

 

214,927

 

236,772

Taxes on income receivable

989

 

14,409

 

10,691

Other receivables

49,547

 

50,721

 

36,389

Financial derivative

34

 

426

 

423

Inventory

423,313

 

537,760

 

487,307

Assets held for sale

1,799

 

-

 

-

Total current assets

844,081

 

987,853

 

966,498

 

 

 

 

 

 

Non-current assets:

 

 

 

 

 

Investments in associated companies accounted using

 

 

 

 

 

the equity method and long-term receivables

13,185

 

12,348

 

12,528

Investment property

2,596

 

2,521

 

2,702

Fixed assets, net of accumulated depreciation

242,003

 

226,290

 

235,273

Goodwill

144,018

 

142,675

 

144,238

Intangible assets, net of accumulated amortization

267,233

 

273,181

 

275,948

Assets in respect of usage rights

215,305

 

195,244

 

193,275

Deferred tax assets

18,497

 

18,734

 

18,183

Financial derivative

264

 

2,038

 

2,025

Total non-current assets

903,101

 

873,031

 

884,172

Total assets

1,747,182

 

1,860,884

 

1,850,670

 

DELTA GALIL INDUSTRIES LTD.

Concise Consolidated Balance Sheets

As of September 30, 2023

 

 

September 30

 

December 31

 

2023

 

 

2022

 

 

2022

 

(Unaudited)

 

(Audited)

 

Thousands of Dollars

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Short-term bank loans

22,704

 

 

100,671

 

 

51,430

 

Current maturities of bank loan

23,913

 

 

40,406

 

 

42,152

 

Current maturities of debentures

29,194

 

 

30,319

 

 

45,935

 

Financial derivative

2,001

 

 

1,009

 

 

1,037

 

Current maturities of leases liabilities

49,217

 

 

47,261

 

 

47,968

Trade payable

194,241

 

 

235,851

 

 

209,673

 

Taxes on income payable

29,937

 

 

29,657

 

 

34,048

 

Provision for restructuring plan

5,919

 

 

4,225

 

 

2,633

 

Other payables

136,773

 

 

156,439

 

 

176,411

 

Total current liabilities

493,899

 

 

645,838

 

 

611,287

 

 

 

 

 

 

 

Non-current liabilities:

 

 

 

 

 

Bank loans

141,293

 

 

127,671

 

 

133,151

Severance pay liabilities less plan assets

5,393

 

 

7,536

 

 

5,982

Liabilities in respect of leases

186,139

 

 

166,028

 

 

164,175

Other non-current liabilities

53,165

 

 

75,737

 

 

63,431

Debentures

108,109

 

 

145,151

 

 

129,969

Deferred taxes liabilities

31,422

 

 

34,240

 

 

32,158

Financial derivative

1,973

 

 

65

 

 

173

Total non-current liabilities

527,494

 

 

556,428

 

 

529,039

Total liabilities

1,021,393

 

 

1,202,266

 

 

1,140,326

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Equity attributable to equity holders of the parent company:

 

 

 

 

 

Share capital

23,714

 

 

23,714

 

 

23,714

 

Share premium

127,896

 

 

128,268

 

 

128,268

 

Other capital reserves

16,260

 

 

7,472

 

 

26,410

 

Retained earning

544,771

 

 

486,088

 

 

517,751

 

Treasury shares

(13,703

)

 

(14,075

)

 

(14,075

)

 

698,938

 

 

631,467

 

 

682,068

 

Minority interests

26,851

 

 

27,151

 

 

28,276

 

Total equity

725,789

 

 

658,618

 

 

710,344

Total liabilities and equity

1,747,182

 

 

1,860,884

 

 

1,850,670

 

 

DELTA GALIL INDUSTRIES LTD.

Concise Consolidated Statement of Income

For the 9-month and 3-month periods ending September 30, 2023

 
 

Nine months ended

September 30

 

Three months ended

September 30

 

2023

 

2022

 

2023

 

2022

 

(Unaudited)

 

Thousands of Dollars

 

(Excluding earning per share figures)

 

 

 

 

 

 

 

 

Sales

1,349,079

 

 

1,487,126

 

 

463,039

 

 

512,002

 

Cost of sales

807,616

 

 

918,258

 

 

273,578

 

 

315,417

 

Gross profit

541,463

 

 

568,868

 

 

189,461

 

 

196,585

 

% of sales

40.1

%

 

38.3

%

 

40.9

%

 

38.4

%

Selling and marketing expenses

380,850

 

 

377,916

 

 

127,314

 

 

125,094

 

% of sales

28.2

%

 

25.4

%

 

27.5

%

 

24.4

%

General and administrative expenses

68,286

 

 

66,138

 

 

20,397

 

 

20,705

 

% of sales

5.1

%

 

4.4

%

 

4.4

%

 

4.0

%

Other expenses (income), net and share in profit of

 

 

 

 

 

 

 

associated company

(4,537

)

 

(8,498

)

 

(4,373

)

 

(4,339

)

Operating income excluding non-core items

96,864

 

 

133,312

 

 

46,123

 

 

55,125

 

% of sales

7.2

%

 

9.0

%

 

10.0

%

 

10.8

%

Non-core items, net

8,087

 

 

5,467

 

 

-

 

 

-

 

Operating income (loss)

88,777

 

 

127,845

 

 

46,123

 

 

55,125

 

Finance expenses, net

29,297

 

 

27,502

 

 

8,788

 

 

9,413

 

Income (loss) before tax on income

59,480

 

 

100,343

 

 

37,335

 

 

45,712

 

Taxes on income (tax savings)

11,919

 

 

22,631

 

 

7,839

 

 

9,606

 

Net income (loss) for the period

47,561

 

 

77,712

 

 

29,496

 

 

36,106

 

Net income for the period excluding non-core items,
net of tax

53,820

 

 

83,179

 

 

29,496

 

 

36,106

 

 

 

 

 

 

 

 

 

Attribution of net earnings (loss) for the period:

 

 

 

 

 

 

 

Attributed to company's shareholders

44,844

 

 

73,945

 

 

28,722

 

 

34,926

 

Attributed to non-controlling interests

2,717

 

 

3,767

 

 

774

 

 

1,180

 

 

47,561

 

 

77,712

 

 

29,496

 

 

36,106

 

 

 

 

 

 

 

 

 

Net income for the period attributed to the company's shareholders excluding non-core items, net of tax

51,041

 

 

79,412

 

 

28,722

 

 

34,926

 

 

 

 

 

 

 

 

 

Net diluted earnings per share attributed to company's
shareholders (in US Dollars)

1.71

 

 

2.79

 

 

1.09

 

 

1.32

 

 

 

 

 

 

 

 

 

Net diluted earnings per share, before non-core items,
net of tax attributable to Company's shareholders (in US Dollars)

1.94

 

 

3.00

 

 

1.09

 

 

1.32

 

 

DELTA GALIL INDUSTRIES LTD.

Concise Consolidated Cash Flow Reports

For the 9-month and 3-month periods ending September 30, 2023

 

 

Nine months ended

September 30

 

Three months ended

September 30

 

2023

 

2022

 

2023

 

2022

 

(Unaudited)

 

Thousands of Dollars

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income for the period

47,561

 

 

77,712

 

 

29,496

 

 

36,106

 

Adjustments required to reflect cash flows

 

 

 

 

 

 

 

deriving from (used in) operating activities

118,424

 

 

(107,379

)

 

25,128

 

 

(46,284

)

Interest paid in cash

(25,490

)

 

(21,739

)

 

(8,594

)

 

(9,064

)

Interest received in cash

2,768

 

 

190

 

 

1,523

 

 

68

 

Taxes on income paid in cash, net

(6,182

)

 

(14,810

)

 

(4,756

)

 

(4,684

)

 Net cash generated from (used in) operating activities

137,081

 

 

(66,026

)

 

42,797

 

 

(23,858

)

Cash flows from investment activities:

 

 

 

 

 

 

 

Change in short-term deposits, net

53,989

 

 

(66,278

)

 

35,415

 

 

(36,809

)

Purchase of fixed assets

(28,012

)

 

(35,179

)

 

(6,832

)

 

(20,375

)

Purchase of intangible assets

(3,399

)

 

(6,295

)

 

(1,679

)

 

(3,055

)

Acquisition of activity

-

 

 

(4,500

)

 

-

 

 

(4,500

)

Proceeds from selling of fixed asset

483

 

 

6,335

 

 

39

 

 

6,245

 

Others

487

 

 

946

 

 

(334

)

 

395

 

Net cash generated from (used in) Investing activities

23,548

 

 

(104,971

)

 

26,609

 

 

(58,099

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Dividends paid to non-controlling interest holders

 

 

 

 

 

 

 

in consolidated subsidiary

(1,934

)

 

(2,763

)

 

(534

)

 

(646

)

Long term payables credit for fixed assets purchases

(5,044

)

 

(7,425

)

 

(1,478

)

 

(2,028

)

Lease principle repayments

(37,492

)

 

(38,370

)

 

(12,540

)

 

(12,219

)

Repayment of Debentures

(31,080

)

 

(16,700

)

 

(15,940

)

 

(16,700

)

Dividend paid

(19,040

)

 

(21,998

)

 

(7,012

)

 

(6,035

)

Receipt of a long-term loans from banking corporations

32,694

 

 

53,800

 

 

32,694

 

 

-

 

Repayment of long-term loans from banking corporations

(42,574

)

 

(5,367

)

 

(38,842

)

 

(1,825

)

Short-term credit from banking corporations, net

(28,775

)

 

100,671

 

 

(8,236

)

 

72,473

 

Repayment of bank loan used to acquisition of a subsidiary

-

 

 

(792

)

 

-

 

 

-

 

Others

(3,180

)

 

(5,797

)

 

(2,461

)

 

(343

)

Net cash generated from (used in) financing activities

(136,425

)

 

55,259

 

 

(54,349

)

 

32,677

 

Net increase (decrease) in cash and cash equivalents

24,204

 

 

(115,738

)

 

15,057

 

 

(49,280

)

 

 

 

 

 

 

 

 

Exchange rate differences and revaluation of cash

 

 

 

 

 

 

 

and cash equivalents, net

(3,332

)

 

(15,958

)

 

(2,419

)

 

(114

)

Balance of cash and cash equivalents

 

 

 

 

 

 

 

at the beginning of the period, net

126,649

 

 

230,129

 

 

134,883

 

 

147,827

 

Balance of cash and cash equivalents
at the end of the Period, net

147,521

 

 

98,433

 

 

147,521

 

 

98,433

 

 

DELTA GALIL INDUSTRIES LTD.

Concise Consolidated Cash Flow Reports

For the 9-month and 3-month periods ending September 30, 2023

 

 

Nine months ended

September 30

 

Three months ended

September 30

 

2023

 

2022

 

2023

 

2022

 

(Unaudited)

 

Thousands of Dollars

Adjustments required to reflect cash flows

 

 

 

 

 

 

 

From (used in) operating activities:

 

 

 

 

 

 

 

Revenues and expenses not involving cash flow:

 

 

 

 

 

 

 

Depreciation

25,807

 

 

24,320

 

 

7,920

 

 

8,320

 

Amortization

47,582

 

 

45,018

 

 

15,126

 

 

14,805

 

Exchange rate losses

110

 

 

652

 

 

118

 

 

253

 

Interest paid in cash

18,894

 

 

15,413

 

 

6,234

 

 

7,075

 

Interest received in cash

(2,768

)

 

(190

)

 

(1,523

)

 

(68

)

Taxes on income paid in cash, net

6,182

 

 

14,810

 

 

4,756

 

 

4,684

 

Deferred taxes on income, net

(913

)

 

(4,421

)

 

1,287

 

 

4,094

 

Interest due to lease agreements

6,596

 

 

6,326

 

 

2,360

 

 

1,989

 

Severance pay liability, net

(860

)

 

(25

)

 

(28

)

 

(25

)

Change in restructuring plan

3,078

 

 

(4,672

)

 

(1,152

)

 

(3,118

)

Income from decrease of earn-out liability

(4,000

)

 

-

 

 

-

 

 

-

 

Capital (gain) loss from sale of fixed assets

(42

)

 

(4,374

)

 

164

 

 

(4,352

)

Benefit component of options and restricted share units

 

 

 

 

granted to employees

1,823

 

 

2,700

 

 

97

 

 

825

 

Credit (gain) losses from trade receivables

(459

)

353

(714

)

334

 

Share in profits of associated company accounted for using the equity method

(407

)

 

(542

)

 

(203

)

 

(262

)

Others

2,546

 

 

956

 

 

(580

)

 

(1,103

)

 

103,169

 

 

96,324

 

 

33,862

 

 

33,451

 

Changes to operating assets and liabilities:

 

 

 

 

 

 

 

Decrease (increase) in trade receivables

21,360

 

 

(23,321

)

 

(31,397

)

 

(32,866

)

increase in other receivable and balances

(7,608

)

 

(13,757

)

 

(4,669

)

 

(15,674

)

Decrease (increase) in trade payables

(20,903

)

 

(4,606

)

 

4,253

 

 

(10,455

)

Increase (decrease) in other payables

(37,098

)

 

(828

)

 

(726

)

 

4,650

 

Decrease (increase) in inventory

59,504

 

 

(161,191

)

 

23,805

 

 

(25,390

)

 

15,255

 

 

(203,703

)

 

(8,734

)

 

(79,735

)

 

118,424

 

 

(107,379

)

 

25,128

 

 

(46,284

)