EX-99.1 2 v422005_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

SAPIENS INTERNATIONAL CORPORATION N.V.

 

INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

AS OF JUNE 30, 2015

 

IN U.S. DOLLARS

 

UNAUDITED

 

INDEX

 

 

Page

   
Interim Condensed Consolidated Balance Sheets 2 - 3
   
Interim Condensed Consolidated Statements of Income 4
   
Interim Condensed Consolidated Statements of Comprehensive Income 5
   
Interim Condensed Statements of Equity 6
   
Interim Condensed Consolidated Statements of Cash Flows 7- 8
   
Notes to Interim Condensed Consolidated Financial Statements 9 - 16

 

- - - - - - - - - - - - - -

 

 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

  

INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS

U.S. dollars in thousands

 

   December 31,   June 30, 
   2014   2015 
       Unaudited 
ASSETS          
           
CURRENT ASSETS:          
Cash and cash equivalents  $47,400   $51,053 
Trade receivables (net of allowance for doubtful accounts of $ 215 and $ 238 as of December 31, 2014 and June 30, 2015, respectively)   28,540    27,384 
Other receivables and prepaid expenses   3,962    5,849 
Deferred tax assets   2,319    2,240 
           
Total current assets   82,221    86,526 
           
LONG-TERM ASSETS:          
Marketable securities   33,098    38,780 
Other long-term assets   3,248    2,445 
Severance pay fund   10,735    6,493 
Capitalized software development costs, net   18,680    19,785 
Other intangible assets, net   8,380    8,783 
Goodwill   67,698    71,351 
Property and equipment, net   4,763    5,293 
           
Total long-term assets   146,602    152,930 
           
Total assets  $228,823   $239,456 

 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

 

2 

 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

  

INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS

U.S. dollars in thousands (except share data)

 

   December 31,   June 30, 
   2014   2015 
       Unaudited 
LIABILITIES AND EQUITY          
           
CURRENT LIABILITIES:          
Trade payables  $2,952   $4,210 
Employees and payroll accruals   14,619    17,527 
Accrued expenses and other liabilities   10,540    12,944 
Deferred revenues and customer advances   9,272    10,722 
           
Total current liabilities   37,383    45,403 
           
LONG-TERM LIABILITIES:          
Other long-term liabilities   3,105    5,251 
Accrued severance pay   11,980    7,458 
           
Total long-term liabilities   15,085    12,709 
           
COMMITMENTS AND CONTINGENT LIABILITIES          
           
REDEEMABLE NON-CONTROLLING INTEREST   159    242 
           
EQUITY:          
Sapiens International Corporation N.V. Shareholders' equity:          
Share capital:          
Common shares of € 0.01 par value: Authorized: 54,000,000 shares at December 31, 2014 and June 30, 2015; Issued: 50,007,607 and 50,259,661 shares at December 31, 2014 and June 30, 2015, respectively; Outstanding: 47,679,311 and 47,931,365 shares at December 31, 2014 and June 30, 2015, respectively   667    670 
Additional paid-in capital   247,174    241,054 
Treasury shares, at cost - 2,328,296 Common shares at December 31, 2014 and June 30, 2015   (9,423)   (9,423)
Accumulated other comprehensive loss   (10,281)   (8,062)
Accumulated deficit   (52,630)   (43,861)
           
Total Sapiens International Corporation N.V. shareholders' equity   175,507    180,378 
Non-controlling interests   689    724 
           
Total equity   176,196    181,102 
           
Total liabilities and equity  $228,823   $239,456 

 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

 

3 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

 

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF INCOME

U.S. dollars in thousands (except per share data)

 

  

Six months ended

June 30,

 
   2014   2015 
   Unaudited 
         
Revenues:          
License  $7,890   $5,872 
Services   67,389    78,578 
           
Total Revenues   75,279    84,450 
           
Cost of revenues:          
License   273    271 
Services   47,631    50,692 
           
Total cost of revenues   47,904    50,963 
           
Gross profit   27,375    33,487 
           
Operating expenses:          
Research and development, net   5,744    5,006 
Selling, marketing, general and administrative   15,074    17,505 
           
Total operating expenses   20,818    22,511 
           
Operating income   6,557    10,976 
Financial expenses (income), net   (57)   344 
           
Income before taxes on income   6,614    10,632 
Taxes on income   462    1,728 
           
Net income  $6,152   $8,904 
           
Attributed to non-controlling interests  $25   $52 
Attributed to redeemable non-controlling interest   -   $(13)
Adjustment to redeemable non-controlling interest   -   $96 
           
Net income attributed to Sapiens' shareholders  $6,127   $8,769 
           
Net earnings per share attributable to Sapiens' shareholders          
           
Basic  $0.13   $0.19 
           
Diluted  $0.13   $0.18 

 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

 

4 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

  

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

U.S. dollars in thousands

 

  

Six month ended

June 30,

 
   2014   2015 
         
Net income  $6,152   $8,904 
           
Other comprehensive income:          
           
Foreign currency translation adjustments   851    2,174 
Unrealized losses/gains arising from marketable securities during the period, net of tax   (101)   32 
losses reclassified into earnings from marketable securities, net of tax   -    (4)
           
    750    2,202 
           
Total comprehensive income   6,902    11,106 
           
Comprehensive income attributed to redeemable non-controlling interest   -    (13)
Comprehensive income attributed to non-controlling interests   51    35 
Comprehensive income adjustment to redeemable non-controlling interest   -    96 
           
Comprehensive income attributed to Sapiens' shareholders  $6,851   $10,988 

 

The accompanying notes are an integral part of the interim condensed consolidated financial statements

 

5 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

  

INTERIM CONDENSED STATEMENTS OF EQUITY (UNAUDITED)

U.S. dollars in thousands (except share data)

 

   Common stock   Additional
paid-in
   Treasury   Accumulated
Other
Comprehensive
   Accumulated   Non-
controlling
   Total 
   Shares   Amount   capital   shares   Income (loss)   deficit   interests   equity 
                                 
Balance as of January 1, 2014   46,014,982   $645   $244,560   $(9,423)  $1,082   $(67,093)  $637   $170,408 
                                         
Stock-based compensation   -    -    559    -    -    -    -    559 
Employee stock options exercised   1,025,503    14    1,291    -    -    -    -    1,305 
Warrants exercised   433,868    -    -    -    -    -    -    - 
Other comprehensive income   -    -    -    -    724    -    26    750 
Net income   -    -    -    -    -    6,127    25    6,152 
                                         
Balance as of June 30, 2014 (unaudited)   47,474,353   $659   $246,410   $(9,423)  $1,806   $(60,966)  $688   $179,174 

 

   Common stock   Additional
paid-in
   Treasury   Other
Comprehensive
   Accumulated   Non-
controlling
   Total 
   Shares    Amount   capital   shares   loss   deficit   interests   equity 
                                  
Balance as of January 1, 2015   47,679,311    $667   $247,174   $(9,423)  $(10,281)  $(52,630)  $689   $176,196 
                                          
Stock-based compensation   -     -    568    -    -    -    -    568 
Dividend distribution   -     -    (7,186)   -    -    -    -    (7,186)
Employee stock options exercised   252,054     3    498    -    -    -    -    501 
Other comprehensive income (loss)   -     -    -    -    2,219    -    (17)   2,202 
Adjustment to redeemable non-controlling interest   -     -    -    -    -    (96)   -    (96)
Net income   -     -    -    -    -    8,865    52    8,917 
                                          
Balance as of June 30, 2015 (unaudited)   47,931,365    $670   $241,054   $(9,423)  $(8,062)  $(43,861)  $724   $181,102 

 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

 

6 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

 

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

U.S. dollars in thousands

 

  

Six months ended

June 30,

 
   2014   2015 
   Unaudited 
Cash flows from operating activities:          
           
Net income  $6,152   $8,904 
Reconciliation of net income to net cash provided by operating activities:          
Depreciation and amortization   4,408    4,328 
Amortization of premium and accrued interest on marketable securities   23    (184)
Stock-based compensation   559    568 
           
Net changes in operating assets and liabilities:          
Trade receivables   (1,790)   1,975 
Deferred tax assets, net   85    1,808 
Other operating assets   299    395 
Trade payables   (1,994)   1,294 
Other operating liabilities   3,053    1,869 
Deferred revenues and customer advances   1,001    1,502 
Accrued severance pay, net   152    (304)
           
Net cash provided by operating activities   11,948    22,155 
           
Cash flows from investing activities:          
           
Purchase of property and equipment   (1,224)   (1,209)
Investment in marketable securities   (34,786)   (6,524)
Proceeds from sale of marketable securities   -    1,015 
Acquisition of IBEXI (a)   -    (1,736)
Capitalized software development costs   (3,087)   (2,865)
Restricted cash   541    (1,712)
           
Net cash used in investing activities  $(38,556)  $(13,031)

 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

 

7 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

  

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

U.S. dollars in thousands

 

  

Six months ended

June 30,

 
   2014   2015 
   Unaudited 
Cash flows from financing activities:          
           
Proceeds from employee stock options exercised  $1,305   $501 
Dividend distribution   -    (6,486)
           
Net cash provided by (used in) financing activities   1,305    (5,985)
           
Effect of exchange rate changes on cash   364    514 
           
Increase (decrease) in cash and cash equivalents   (24,939)   3,653 
Cash and cash equivalents at beginning of period   70,313    47,400 
           
Cash and cash equivalents at end of period  $45,374   $51,053 

 

Supplemental cash flow activities:          
           
(a) Acquisition of IBEXI          
           
Fair value of assets acquired and liabilities assumed at the date of acquisition:          
Working capital, net (excluding cash and cash equivalents)  $-   $(1,221)
Other long term assets   -    (183)
Other long term liabilities   -    1,424 
Goodwill and other intangible assets   -    (3,902)
Second and contingent payments   -    2,146 
           
   $-   $(1,736)
           
(b) Dividend distributed not yet paid  $-   $700 

  

The accompanying notes are an integral part of the interim condensed consolidated financial statements

 

8 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

 

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

U.S. dollars in thousands, except share and per share amounts

 

NOTE 1:GENERAL

 

a.General:

 

Sapiens International Corporation N.V. (“Sapiens”) and its subsidiaries (collectively, the “Company”), a member of the Formula Systems (1985) Ltd. Group, is a global provider of software solutions for the insurance industry, with an emerging focus on the broader financial services sector. The Company's offerings include a broad range of software solutions and services, comprised of (i) core software solutions for the insurance industry, including Property & Casualty/General Insurance (“P&C”) and Life, Annuities and Pensions (“L&P”) products, and record keeping software solutions for providers of Retirement Services (ii) variety of technology based solution including business decision management solutions for the financial services industry, including insurance, banking and capital markets and (iii) global Services including project delivery and implementation of the Company’ software solutions.

 

The Company's target markets are primarily North America, United Kingdom, Israel, Europe, and Asia Pacific.

 

b.Acquisition of Ibexi:

 

On May 6, 2015, the Company completed the agreement to acquire all of outstanding shares of Ibexi Solution Private Limited (Ibexi), an India-based provider of insurance business and technology solutions, in total consideration of $4,764 including a contingent payment valued at $949 on the acquisition date. In addition, an amount of up to approximately $2,900 is contingent upon certain criteria but is also subject to continued employment and therefore not part of the purchase price but is recognized over the service period.

 

Ibexi, which was founded in 2001, has a team of 180 insurance and technology professionals. The company operates in Asia Pacific, servicing 18 insurers in both the property and casualty and life, pension and annuities markets, including leading insurance companies in India.

 

NOTE 2:BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

a.Basis of Consolidation:

 

The interim condensed consolidated financial statements include the accounts of the Company and its wholly owned and majority-owned subsidiaries. All intercompany balances and transactions have been eliminated upon consolidation.

 

b.Unaudited Interim Financial Information:

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the six months ended June 30, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, 2015. For further information, reference is made to the consolidated financial statements and footnotes thereto included in the Annual Report on Form 20-F of the Company for the year ended December 31, 2014.

 

9 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

 

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

U.S. dollars in thousands, except share and per share amounts

 

NOTE 2:BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.)

 

The balance sheet as of December 31, 2014 has been derived from the audited consolidated financial statements as of that date.

 

The significant accounting policies applied in the annual consolidated financial statements of the Company as of December 31, 2014, contained in the Company’s Annual Report on Form 20-F filed with the Securities and Exchange Commission on March 30, 2015, have been applied consistently in these unaudited interim condensed consolidated financial statements.

 

c.Use of Estimates:

 

The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions. The Company's management believes that the estimates, judgments and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

 

d.Recently Issued Accounting Pronouncements:

 

On May 28, 2014, the FASB completed its Revenue Recognition project by issuing ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606). The new guidance establishes the principles to report useful information to users of financial statements about the nature, timing, and uncertainty of revenue from contracts with customers.

 

In July 2015, the FASB affirmed its proposal to defer the effective date of the guidance in ASU 2014-09 for all entities by one year. As a result, if the proposal is formally adopted by the issuance of a new ASU, the new revenue standard (currently discussed in ASU 2014-09) would be effective for the Company for annual reporting periods beginning after December 15, 2017. The FASB also affirmed its proposal to permit all entities to early adopt the guidance in the new revenue standard, but not before annual periods beginning after December 15, 2016.

 

NOTE 3:Fair value of financial instruments

 

ASC 820, "Fair Value Measurements and Disclosures" ("ASC 820"), defines fair value as the price that would be received to sell an asset or paid to transfer a liability (i.e., the "exit price") in an orderly transaction between market participants at the measurement date.

 

In determining fair value, the Company uses various valuation approaches. ASC 820 establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company's assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances.

 

The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

 

10 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

 

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

U.S. dollars in thousands, except share and per share amounts

 

NOTE 3:Fair value of financial instruments (Cont.)

 

As a basis for considering such assumptions, ASC 820 establishes a three-tier value hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring fair value:

 

  Level 1 - Valuations based on quoted prices in active markets for identical assets that the Company has the ability to access. Valuation adjustments and block discounts are not applied to Level 1 instruments. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these products does not entail a significant degree of judgment.
     
  Level 2 - Valuations based on one or more quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.
     
  Level 3 - Valuations based on inputs that are unobservable and significant to the overall fair value measurement.

 

The Company measures its marketable debt securities and foreign currency derivative instruments at fair value. The Company's marketable debts securities are traded in markets that are not considered to be active, but are valued based on quoted market prices, broker or dealer quotations, or alternative pricing sources with reasonable levels of price transparency and accordingly are categorized as Level 2.

 

Foreign currency derivative contracts are classified within Level 2 as the valuation inputs are based on quoted prices and market observable data of similar instruments.

 

NOTE 4:DERIVATIVES AND HEDGING

 

The Company enters into option contracts and forward contracts to hedge certain transactions denominated in foreign currencies. The purpose of the Company's foreign currency hedging activities is to protect the Company from risk that the eventual dollar cash flows from international activities will be adversely affected by changes in the exchange rates. The Company's option and forward contracts do not qualify as hedging instruments under ASC 815, "Derivatives and hedging". Changes in the fair value of option strategies are reflected in the consolidated statements of income as financial income or expense.

 

In the six-month period ended June 30, 2015, the Company entered into option strategies contracts in the notional amount of $3,250, and entered into forward contracts in the notional amounts of $ 18,894, in order to protect against foreign currency fluctuations.

 

As of December 31, 2014 and June 30, 2015 the Company had outstanding options and forward contracts, in the notional amounts of $25,772 and $21,984, respectively.

 

In the six-month periods ended June 30, 2014 and 2015, the Company recorded (expenses)/profits of $(156) and $41, respectively, with respect to the above transactions, presented in the statements of income as financial income or expense, net.

 

11 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

 

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

U.S. dollars in thousands, except share and per share amounts

 

NOTE 5:COMMITMENTS AND CONTINGENT LIABILITIES

 

a.Sapiens Technologies (1982) Ltd. (“Sapiens Technologies”), a subsidiary incorporated in Israel, was partially financed under programs sponsored by the Office of Chief Scientist of the Ministry of Economy of the State of Israel (“OCS”) for the support of certain research and development activities conducted in Israel.

 

In exchange for participation in the programs by the OCS, the Company agreed to pay 3%-3.5% of total net consolidated license and maintenance revenue and 0.35% of the net consolidated consulting services revenue related to the software developed within the framework of these programs based on an understanding with the OCS reached in January 2012.

 

The royalties will be paid up to a maximum amount equaling 100%-150% of the grants provided by the OCS, linked to the dollar, and for grants received after January 1, 1999, bear annual interest at a rate based on LIBOR.

 

Royalties' expenses amounted to $271 and $273 in the six months ended June 30, 2014, and 2015, respectively, and are included in cost of revenues.

 

As of June 30, 2015, the Company had a contingent liability to pay royalties of approximately $7,362.

 

b.The Company has provided bank guarantees in the amount of $ 1,162 as security for the rent to be paid for its leased offices. The lease is valid for approximately two and a half years ending in February 2016. As of June 30, 2015, the Company had restricted bank deposits of $ 501 in favor of the bank guarantees.

 

As of June 30, 2015, the Company has provided bank guarantees in the amount of $196 as security for the performance of various contracts with customers and suppliers.

 

In order to secure a credit line for one of Sapiens' subsidiaries, the Company has created a general floating pledge on that subsidiary's assets in favor of the bank providing the line of credit.

 

c.Following the filing of our Annual Report on Form 20-F for 2014, on August 27, 2015, one of our wholly-owned subsidiaries was summoned to a hearing at a court in Amsterdam in connection with a claim initiated against it by one of its customers.

 

Although the software system provided by our subsidiary has been used by the customer since 2008, the customer now claims that the software system furnished to the customer did not comply with the requirements of the customer and that our subsidiary failed to correct errors in the software systems in accordance with the service level agreement between the parties. The remedies sought by the customer are (i) termination of all contracts with our subsidiary and (ii) refund of all amounts paid by the customer to our subsidiary under the foregoing contracts plus damages in an aggregate amount of approximately €21.5 million.

 

As of the date of this prospectus, we are examining together with our advisors the foregoing claim, the obligations of our subsidiary under the contracts with the customer (including limitations on liability thereunder) and the availability of insurance coverage with respect to the claim.  We have included in our financial statements a provision which reflects our current estimate of the outcome of the foregoing claim.

 

12 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

 

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

U.S. dollars in thousands, except share and per share amounts

 

NOTE 6:MARKETABLE SECURITIES

 

As of June 30, 2015 and December 31, 2014, the fair value, Amortized cost and gross unrealized holding gains and losses of available-for-sale marketable securities were as follows:

 

   June 30, 2015 
   Amortized
Cost
   Gross
unrealized
Gains
   Gross
Unrealized
losses
   Fair
value
 
                 
Government debentures – fixed interest rate  $5,284    -   $(23)  $5,261 
Corporate debentures – fixed interest rate  $33,668    -   $(149)  $33,519 
                     
   $38,952    -   $(172)  $38,780 

  

   December 31, 2014 
   Amortized
Cost
   Gross
unrealized
Gains
   Gross
Unrealized
losses
   Fair
value
 
                 
Government debentures – fixed interest rate  $5,161    -   $(33)  $5,128 
Corporate debentures – fixed interest rate  $28,148    -   $(178)  $27,970 
                     
   $33,309    -   $(211)  $33,098 

 

As of June 30, 2015, the contractual maturities of available-for-sale marketable securities are between 1 to 3 years. Interest receivable included in other receivables and prepaid expenses amounted to $ 280 and $310 as of December 31, 2014 and June 30, 2015 respectively.

 

NOTE 7:TAXES ON INCOME

 

The total amount of net unrecognized tax benefits was $705 and $1,336 as of December 31, 2014 and June 30, 2015 respectively. The Company accrues interest, relating to unrecognized tax benefits, in its provision for income taxes. As of December 31, 2014 and June 30, 2015 accrued interest related to uncertain tax positions amounted to $198 and $221, respectively.

 

The main reason that the effective tax rate is lower than that of the statutory tax rate is due to utilization of carried forward tax losses for which valuation allowance was provided and effect of “Approved, Beneficiary or Preferred Enterprise” status.

 

13 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

 

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

U.S. dollars in thousands, except share and per share amounts

 

NOTE 8:EQUITY

 

a.A summary of the stock option activities in six-month period ended June 30, 2015 is as follows:

 

   Six-month ended June 30, 2015 
   Number of
options
   Weighted
average
exercise
price ($)
   Weighted
average
remaining
contractual
life (in years)
   Aggregate
intrinsic value
 
                 
Outstanding at January 1, 2015   2,796,081    3.49    3.07    10,957 
Granted   330,000    8.30           
Exercised   (252,054)   2.44           
Expired and forfeited   (208,817)   4.38           
                     
Outstanding at June 30, 2015   2,665,210    3.98    2.89    17,061 
                     
Exercisable at June 30, 2015   1,670,974    2.42    1.80    13,304 

 

The weighted average grant date fair value of the options granted during the six months ended June 30, 2015 was $4.15.

 

The total intrinsic value of options exercised during the six months ended June 30, 2015 was $1,495.

 

The options outstanding under the Company's stock option plans as of June 30, 2015 have been separated into ranges of exercise price as follows:

 

                   Weighted 
   Options   Weighted       Options   Average 
   outstanding   average   Weighted   Exercisable   Exercise 
   as of   remaining   average   as of   price of 
Ranges of  June 30,   contractual   exercise   June 30,   Options 
exercise price  2015   Term   price   2015   Exercisable 
       (Years)   $       $ 
                     
0.85-1.45   961,553    0.57    1.23    961,553    1.23 
2.08-2.7   293,686    3.37    2.56    293,686    2.56 
3.45-3.77   335,971    3.22    3.57    165,568    3.60 
4.72-4.85   187,000    3.37    4.74    95,500    4.75 
5.25-5.53   90,000    4.06    5.33    28,750    5.37 
6.27-6.92   130,000    4.65    6.42    33,333    6.27 
7.01-7.68   367,000    4.72    7.46    92,584    7.43 
8.42   300,000    5.85    8.42    -    - 
                          
    2,665,210    2.89    3.98    1,670,974    2.42 

 

b.As of June 30, 2015, there was $2,910 of total unrecognized compensation cost related to non-vested options granted under the Plan and the Special Plan, which is expected to be recognized over a period of up to four years.

 

c.Dividend distribution:

 

On April 22, 2015, the Company's extraordinary general meeting of shareholders approved the distribution of cash dividend of $0.15 per common share for a total amount of $7,186 out of which $6,486 was paid on June 1, 2015 and the $700 was paid on July 2015.

 

14 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

 

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

U.S. dollars in thousands, except share and per share amounts

 

NOTE 9:BASIC AND DILUTED NET EARNINGS PER SHARE

 

  

Six months ended

June 30,

 
   2014   2015 
         
Numerator:          
Net income attributed to Sapiens shareholders  $6,127   $8,769 
Adjustment to redeemable non-controlling interest   -    96 
           
Net income used for earnings per share  $6,127   $8,865 
           
Denominator:          
           
Denominator for basic earnings per share - weighted average number of common shares, net of treasury stock   46,797    47,809 
Stock options and warrants   1,565    1,289 
           
Denominator for diluted net earnings per share - adjusted weighted average number of shares   48,362    49,098 

 

The weighted average number of shares related to outstanding anti-dilutive options and warrants excluded from the calculations of diluted net earnings per share was 589,299 and 715,611 for the six months ended June 30, 2014 and 2015, respectively.

 

NOTE 10:SUBSEQUENT EVENTS

 

On August 18, 2015, Sapiens completed the acquisition of all issued and outstanding shares of Insseco Sp. Z O.O. (“Insseco”) from Asseco Poland S.A. (“Asseco”) pursuant to the terms of a share purchase agreement that had been entered into on July 27, 2015. Insseco is a newly created company into which Asseco had transferred all of its Polish insurance employees, certain fixed assets, customer contracts and certain software (including intellectual property rights). Insseco has a team of approximately 140 insurance professionals and an established presence in the Polish insurance market, and services major insurance customers in Poland, including top tier insurance carriers. Sapiens paid the acquisition consideration in cash, consisting of 34.3 million Polish Zloty or $9,140 less an amount of 10.3 million Polish Zloty or $2,700 that was deposited in escrow to secure the indemnification obligations of Asseco to Sapiens under the acquisition agreement.

 

In addition, the seller has upside or downside Performance Based Payments relating to achievements of revenue goals over the next five years. If the aggregate revenues generated by Insseco from its activity from July 1, 2015 through June 30, 2020 exceed 90.0 million Polish Zloty or approximately $23,800, the Seller shall be entitled to receive additional amounts ranging from 3% to 15% of the excess amount of the company revenues. If the aggregate revenues generated by Insseco for the period commencing on July 1, 2015 and ending on June 30, 2018 is below 84.0 million Polish Zloty or $22,200, the seller shall pay Sapiens an amount equal to 35% of the deficiency under the above amount. As to profitability goals, the amounts payable to the seller may be adjusted upwards or downwards as a result of changes in the profitability of a specific account that we acquired as part of the acquisition. The estimated fair value of the contingent payments that depend on the revenue and profitability goals is $1,053.

 

15 

 

 

SAPIENS INTERNATIONAL CORPORATION N.V.

 

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

U.S. dollars in thousands, except share and per share amounts

 

  NOTE 10: SUBSEQUENT EVENTS (Cont.)

 

Asseco is the ultimate parent company of Sapiens, through holding in Formula Systems, which has been lastly effective as of December 23, 2014 and thereafter, the direct parent company of Sapiens. The acquisition of Insseco from Asseco is a transaction between entities under common control and as such will be accounted for under the pooling of interest method since December 31, 2014. Sapiens did not reflect the transaction in its financial statements because the acquisition has been consummated after June 30, 2015. The effect of the transaction on the consolidated balance sheets as of December 31, 2014 is immaterial.

 

 

- - - - - - - - - - - - - - - - -

 

16