STRAUSS GROUP
August 10th, 2017
Q2 2017 Earnings Presentation
STRAUSS GROUP August 10 th , 2017 Q2 2017 Earnings Presentation - - PowerPoint PPT Presentation
STRAUSS GROUP August 10 th , 2017 Q2 2017 Earnings Presentation Disclaimer This presentation does not constitute an offering to purchase or sell securities of Strauss Group Ltd. (the Company ) or an offer for the receipt of such offerings.
August 10th, 2017
Q2 2017 Earnings Presentation
This presentation does not constitute an offering to purchase or sell securities of Strauss Group Ltd. (the “Company”)
contained in the presentation and any other information provided during the presentation (the “Information”) does not constitute a basis for investment decisions and does not comprise a recommendation, an opinion or a substitute for the investor's sole discretion. The Information provided in the presentation concerning the analysis of the Company's activity is only an extract, and in order to receive a complete picture of the Company's activity and the risks it faces, one should review the Company's reports to the Israel Securities Authority and the Tel Aviv Stock Exchange. The Company is not liable, and will not be held liable, for any damage and/or loss that may be caused as a result of use of the Information. The presentation may contain forward-looking statements as defined in the Israeli Securities Law, 5728-1968. All forward-looking statements in this presentation are made based on the Company's current expectations, evaluations and forecasts, and actual results may differ materially from those anticipated, in whole or in part, as a result of different factors including, but not limited to, changes in market conditions and in the competitive and business environment, regulatory changes, currency fluctuations or the occurrence of one or more of the Company's risk factors. In addition, forward-looking forecasts and evaluations are based on information in the Company’s possession while preparing the
made herein to reflect events and/or circumstances that may occur after this presentation was prepared.
.
Disclaimer
2
In addition to reporting financial results in accordance with generally accepted accounting principles (GAAP), the Company provides non-GAAP operating results which include the results of jointly controlled entities as if they were proportionately consolidated. Strauss Group has a number of jointly controlled companies: the Três Corações joint venture (3C) - Brazil (a company jointly held by Strauss Group (50%) and by the São Miguel Group (50%) in Brazil), Sabra Dipping Company (a 50%/50% JV with PepsiCo in the U.S. and Canada), Strauss Frito-Lay Ltd. (a 50%/50% JV with PepsiCo Frito-Lay in Israel) and PepsiCo Strauss Fresh Dips & Spreads International (a 50%/50% JV with PepsiCo
In addition, non-GAAP figures exclude any share-based payments, mark to market of commodity hedging transactions as at end-of-period, other expenses or income and taxes referring to these adjustments. Company Management believes that these measures provide investors with transparency by helping to illustrate the underlying financial and business trends relating to the Company's results of operations and financial position and comparability between current and prior periods. Management uses these measures to establish and monitor budgets and operational goals and to evaluate the performance of the Company. Please see the GAAP to non-GAAP reconciliation tables in the Company's MD&A Report for a full reconciliation of the Company's GAAP to non-GAAP results.
GAAP to Non-GAAP Reconciliations
3
(1) In Q2'16 the subsidiary Strauss Water signed a series of share exchange and transfer agreements with companies of the Haier Group, as well as a joint venture agreement, with the aim of restructuring the Haier Strauss Water joint venture in China. The change in respect of the above agreements was reflected in the non- GAAP reports commencing in the third quarter of 2015. For further information, see Note 12.6 to the Consolidated Financial Statements as at December 31, 2015.
Gadi Lesin
Strauss Group C.E.O.
4
Q2 2017 Financial Highlights
NIS mm; Non-GAAP
5
(1)
Q2'17 Sales: NIS 2042mm; growth: 5.6% Q2'17 Organic growth excluding FX: 6.2% Q2'17 gross margins: 36.9% (down -100 bps vs. Q1'16) EBIT and EBIT margins: NIS 187mm (up 2.3%); 9.1% (down -30 bps vs. Q2'16) Net income and net margins: NIS 97mm (up 24.9%); 4.8% (down -20 bps vs. Q2'16) EPS: 0.88 (up 20.4% VS. Q2'16) The group declared dividend of NIS 160mm (NIS 1.39 per share) to be paid on September 5th
H1 2017 Financial Highlights
NIS mm; Non-GAAP
6
(1)
YTD 2017 Sales: NIS 4125mm; growth: 8.2% YTD 2017 Organic growth excluding FX: 6.7% YTD 2017 Gross margins: 37.2% (up -110 bps vs. YTD 2016) EBIT and EBIT margins: NIS 410mm (up 3.7%); 9.9% (down -50 bps vs. YTD 2016) Net income and net margins: NIS 213mm (up 15.2%); 5.2% (up 30 bps vs. YTD 2016) EPS: 1.95 (up 13.1% VS. YTD 2016)
Strauss Israel – Growth continues beyond F&B market
market*
measures and despite the implementation of the employee benefit plan
success for “Nishnushim”
and fat contents
7
* Source: Storenext
Strauss Coffee – Stellar Top Line Growth of 11.8%
8
and EBIT a most impressive 77% growth (LC) as R&G sales are back to usual levels
million
premium beans and R&G in Russia and Ukraine, new single portion coffee machine and capsules experience in Romania and Nitro cold brew to go in Israel
(1) Note: Três Corações joint venture (Brazil): a company jointly held by the Group (50%) and by the São Miguel Group (50%) (3C) (2) Source: Nielsen
International Dips and Spreads
9
11.2 million in other expenses
weeks ending July 9th
North America
Strauss Water
10
fronts; Sales, EBIT and Cash Flows
customer satisfaction
from NIS 84 million in Q2 2016 and by 72% in H1 2017 to NIS 245million up from NIS 143 million in H1 2016
NIS 7 million in Q2 2016 and up 91% in H1 2017 to NIS 26 million compared to NIS 13 million in H1 2016
Shahar Florence
Strauss Group C.F.O.
11
12
1,949 1,839 1,933 2,042 500 1000 1500 2000 Q2'14 Q2'15 Q2'16 Q2'17
13
Prior to Food Law
Food Law NIS
Negative translation differences = NIS 13
Strong rong Sales es Growth wth Co Continues tinues 5.6% % in Q2
Q2 2017 17 Cons nsolid
ated ed Sales les NIS
S mm; Non-GAA AAP
Q2 2017 Sales by Segment
NIS mm; Non-GAAP; % sales contribution
’17/’16 Growth ’17/’16 Organic growth excl. FX 14
2,042 982 737 178 145 100% 48% 36% 9% 7%
0% 20% 40% 60% 80% 100% 120%
1,000 1,500 2,000 2,500
Overall Group Strauss Coffee Strauss Israel Dips & Spreads Other
5.6% 11.8% 3.4%
6.2% 10.4% 3.4%
7.7%
1,933 2,042 116 5 (13)
Group sales, secound quarter 2016 Net Organic Growth M&A Effect of Translation Differences * Group sales, secound quarter 2017
Q2 Sales Bridge
15
+6.2% organic growth (1)
NIS mm; Non-GAAP; Q2’16 to Q2’17
(1) Excluding translation differences Primarily due to the weakening of the USD (NIS
1,933 2,052.4 2,042 91 25 10 5 (13) (9)
Group sales, second quarter 2016 Coffee Strauss Israel Other M&A Effect of Translation Differences * International Dips & Spreads Group sales, second quarter 2017
Q2 Sales Bridge
16 Decline in sales and one time recall charges Higher volumes and improved product mix Primarily due to weakening
Sales growth in Strauss-Water;
Max Brenner Sales
NIS mm; Non-GAAP; Q2'16 to Q2’17
Mainly Higher selling prices and volumes in most markets (1)
(1) Três Corações joint venture (Brazil): a company jointly held by the Group (50%) and by the São Miguel Group (50%) (“3C”).
768 689 733 753 39.4% 37.4% 37.9% 36.9% 0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0% 90.0% 100 200 300 400 500 600 700 800 Q2'14 Q2'15 Q2'16 Q2'17
17
Q2 Consolidated Gross Profit and Gross Margins
NIS mm; Non-GAAP
+3.8%
Negative translation differences NIS -8
753 287 318 148 36.9% 38.9% 32.4% 46.0%
200 300 400 500 600 700 800
Overall Group Strauss Israel Strauss Coffee Dips & Spreads + Other
Slightly higher volumes, affected by higher price of raw materials
Q2 2017 Gross Profit and Gross Margins
NIS mm; Non-GAAP; % Margin
Q2’16 GP & GM
18 Increase in volumes in most countries Lower profits due to continued recall impact
D = 20mm D = 5mm D = 34mm D = -19mm
NIS 733 NIS 282 NIS 284 NIS 167 39.6% 48.7% 37.9% 32.4%
172 112 183 187 8.9% 6.1% 9.4% 9.1% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% 20 40 60 80 100 120 140 160 180 200 Q2'14 Q2'15 Q2'16 Q2'17
19
Q2 Consolidated EBIT and EBIT Margins
NIS mm; Non-GAAP
Increased sales in SCBV and S. Israel were offset by lower Sabra sales following recall
Q2 EBIT Bridge
20
Total EBIT up 2.3%
NIS mm; Non-GAAP; Q2’16 to Q2’17
183 187 4
Operating profit, secound quarter 2016 effect of Translation Differences EBIT growth excluding FX Operating profit, secound quarter 2017
187 66 101 6 14
9.1% 8.9% 10.4% 3.6% 9.2
20 40 60 80 100 120 140 160 180 200
Overall Group Strauss Israel Strauss Coffee Dips & Spreads Other
Q2 2017 EBIT and EBIT Margins
NIS mm; Non-GAAP; % Margin
Q2’16 EBIT & EBIT %
21
Sabra still affected by recall
Sales growth, volume and innovation, as well as improved sales mix
Decline in Max
increased Water sales
D = 4mm D = 3mm D = 18mm D = -18mm D = 1mm NIS 183 NIS 63 NIS 83 NIS 24 NIS 13 12.1% 8.6% 9.4% 9.6% 8.8%
Sales growth, volume and price in most geographies
227 173 239 243 11.6% 9.4% 12.4% 11.9% 5.0% 7.0% 9.0% 11.0% 13.0% 15.0% 17.0% 19.0% 50 100 150 200 250 300 Q2'14 Q2'15 Q2'16 Q2'17
22
Q2 2017 Consolidated EBITDA and EBITDA Margins
NIS mm; Non-GAAP
Q2 2017 EBITDA and EBITDA Margins
NIS mm; Non-GAAP; % Margin
Q2’16 EBITDA and EBITDA Margins
23
243 88 118 12 25
11.9% 11.9% 12.0% 7.1% 16.7%
50 100 150 200 250
Overall Group Strauss Israel Strauss Coffee Dips & Spreads Other
D = 4mm D = 2mm D = 18mm D = -17mm D = 1mm
NIS 239 NIS 86 NIS 100 NIS 29 NIS 24 15.0% 12.4% 11.3% 12.0% 16.6%
324 347 374 325 290 300 310 320 330 340 350 360 370 380 Q2'14 Q2'15 Q2'16 Q2'17
Sabra Q2 Snapshot
NIS mm; Non-GAAP; for 100% share
Sales EBIT and EBIT Margins
Organic
24
Note: Sabra Dipping Company (“Sabra”) is a company jointly held by PepsiCo (50%) and Strauss Group (50%) .
46 28 54 18
14.3% 7.9% 14.5% 5.6% 0.0% 5.0% 10.0% 15.0% 20.0%
20 30 40 50 60 Q2'14 Q2'15 Q2'16 Q2'17
Recall effect
626 753 939
Q2'15 Q2'16 Q2'17
181 203 269 28.9% 26.9% 28.7%
Q2'15 Q2'16 Q2'17
50 61 108
Q2'15 Q2'16 Q2'17
Três Corações Alimentos S.A. (Três Corações J.V.)
Q2 Snapshot
BRL mm for 100% ownership and including inter-company sales Sales GP and GM EBIT and EBIT Margins (1)
Note: Três Corações joint venture (Brazil): a company jointly held by the Group (50%) and by the São Miguel Group (50%) (3C). Source: Três Corações Alimentos S.A. Consolidated Interim Financial Statements as of June 3oth, 2017. (1) EBIT before Other Expenses/ Income.
25
69 31 78 97
3.5% 1.7% 4.0% 4.8%
0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0% 8.0%
40 60 80 100 120 Q2'14 Q2'15 Q2'16 Q2'17
Q2 Net Profit (attributed to the Company’s shareholders), Net Margins and EPS
NIS mm; Non-GAAP
EPS
26
0.64 0.29 0.73 0.88
Q2 Net Profit (attributed to the Company’s
shareholders) Bridge
NIS mm; Non-GAAP; Q2'16 to Q2’17
27
78 97 4 15 15 (15)
Net Income Q1 2016 EBIT Finance exp. Taxes on income Non controlling interest Net Income Q2 2017
Net Debt and Net Debt /EBITDA (LTM) declines to 2.2x from 2.7x in Q1 2017
Non-GAAP EBITDA, net debt includes partnerships; NIS mm
28
1,720 1,833 1,574 2,138
1.8x 2.0x 1.6x 2.2x
1.0x 1.5x 2.0x 2.5x 3.0x 3.5x 4.0x 500 1,000 1,500 2,000 2,500 Q2 2014 Q2 2015 Q2 2016 Q2 2017
Q2 GAAP and Non-GAAP Financial Highlights
NIS mm
(1) Capex includes acquisition of fixed assets and investment in intangible assets.
29
GAAP Adjusted Non-GAAP Q2 2017 Q2 2016 % Chg. Q2 2017 Q2 2016 % Chg. Sales 1,288 1,273 1.1% 2,042 1,933 5.6% Gross Profit 491 526 (6.6%) 753 733 2.7% GP Margin 38.2% 41.3% 36.9% 37.9% Operating Profit 146 187 (22.5%) 187 183 2.3% EBIT Margin 11.3% 14.8% 9.1% 9.4% Net Profit (to SH) 73 69 4.1% 97 78 24.9% NP Margin 5.6% 5.5% 4.8% 4.1% Operating Cash Flow 154 232 199 296 Capex (1) (49) (39) (71) (57) Net debt 1,818 1,427 2,138 1,574 Change in WC (CF) 53 112 34 114
30
Thank You!
For further details please contact: Daniella Finn| Investor Relations Phone: + 972-3-675-2545 Mobile: + 972-54-577-2195 Daniella.finn@Strauss-Group.com www.strauss-group.com
31
Additional information
32
H1 2017 GAAP and Non-GAAP Financial Highlights
NIS mm
(1) Capex includes acquisition of fixed assets and investment in intangible assets.
33
GAAP Adjusted Non-GAAP YTD 2017 YTD 2016 % Chg. YTD 2017 YTD 2016 % Chg. Sales 2,696 2,594 3.9% 4,125 3,813 8.2% Gross Profit 1,059 1,060 (0.1%) 1,533 1,459 5.1% GP Margin 39.3% 40.9% 37.2% 38.3% Operating Profit 347 393 (11.9%) 410 396 3.7% EBIT Margin 12.9% 15.2% 9.9% 10.4% Net Profit (to SH) 180 173 3.7% 213 185 15.2% NP Margin 6.7% 6.7% 5.2% 4.9% Operating Cash Flow 96 179 113 270 Capex (1) (92) (78) (132) (113) Net debt 1,818 1,427 2,138 1,574 Change in WC (CF) (144) 4 (244) (30)
3,922 3,769 3,813 4,125 500 1,000 1,500 2,000 2,500 3,000 3,500 4,000 4,500 YTD14 YTD15 YTD16 YTD17
Sales es grew w 8.2% % in H1 2017
Food
beve verage age market rket grew ew a slower wer 1.5% % (1)
H1 2017 Conso soli lidate ted Sale les s NIS mm; Non-GAAP
GAAP
34
Prior to Food Law
Food Law NIS
Positive translation differences = NIS 38
(1) Source: Storenext
H1 2017 Sales by Segment
NIS mm; Non-GAAP; % sales contribution
’17/’16 Growth ’17/’16 Organic growth
35
4,125 1,943 1,555 338 289 100% 47% 38% 8% 7%
0% 20% 40% 60% 80% 100% 120%
1,000 1,500 2,000 2,500 3,000 3,500 4,000 4,500 Overall Group Strauss Coffee Strauss Israel Dips & Spreads Other
8.2% 17.2% 4.5%
1.2% 6.7% 11.7% 4.5%
6.7%
H1 2017 Sales Bridge
36
+6.7% organic growth (1)
NIS mm; Non-GAAP; H1 2016 to H1 2017
(1) Excluding translation differences Primarily BRL (NIS +67mm)
3,813 4,125 260 14 38
Group sales, first half 2016 Net Organic Growth M&A Effect of Translation Differences * Group sales, first half 2017
3,813 4,139.0 4,125 203 67 38 18 15 (29)
Group sales, first half 2016 Coffee Strauss Israel Effect of Translation Differences * Other M&A International Dips & Spreads Group sales, first half 2017
H1 2017 Sales Bridge
37
NIS mm; Non-GAAP; H1 2016 to H1 2017
Primarily BRL NIS -75mm Higher volumes and higher selling prices in most markets, mainly in Brazil 3C
(1)Higher volumes and improved mix; offset by higher material costs Sales growth in Strauss-Water; offset by decrease in Max Brenner Sales Decline in sales following recall
(1) Três Corações joint venture (Brazil): a company jointly held by the Group (50%) and by the São Miguel Group (50%) (“3C”).
1,558 1,418 1,459 1,533 39.7% 37.6% 38.3% 37.2% 0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0%
400 600 800 1,000 1,200 1,400 1,600 1,800 YTD14 YTD15 YTD16 YTD17
38
H1 2017 Consolidated Gross Profit and Gross Margins
NIS mm; Non-GAAP
+4.9%
Positive translation differences NIS 3
H1 2017 Gross Profit and Gross Margins
NIS mm; Non-GAAP; % Margin
H1 2016 GP & GM
39
1,533 620 627 286 37.2% 39.8% 32.3% 45.8%
170 370 570 770 970 1,170 1,370 1,570 1,770
Overall Group Strauss Israel Strauss Coffee Dips & Spreads + Other
D = 74mm D = 27mm D = 87mm D = -40mm
NIS 1459 NIS 593 NIS 540 NIS 326 38.3% 32.6% 39.9% 48.4%
376 309 396 410 9.6% 8.2% 10.4% 9.9% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0%
100 150 200 250 300 350 400 450 YTD14 YTD15 YTD16 YTD17
40
H1 2017 Consolidated EBIT and EBIT Margins
NIS mm; Non-GAAP
396 410 10 4
YTD'16 EBIT EBIT growth excluding FX effect of Translation Differences YTD'17 EBIT
H1 2017 EBIT Bridge
41
Total EBIT up 3.7% EBIT exc. Translation differences up 2.8%
NIS mm; Non-GAAP; H1 2016 to H1 2017
485 425 508 521 12.4% 11.3% 13.3% 12.6% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0% 100 200 300 400 500 600 YTD14 YTD15 YTD16 YTD17
42
H1 2017 Consolidated EBITDA and EBITDA Margins
NIS mm; Non-GAAP
410 171 192 23 24 9.9% 11.0% 9.9% 6.7%
8.2%
20 70 120 170 220 270 320 370 420 470
Overall Group Strauss Israel Strauss Coffee Dips & Spreads Other
H1 2017 EBIT and EBIT Margins
NIS mm; Non-GAAP; % Margin
H1 2016 EBIT & EBIT %
43
D = 14mm D = 10mm D = 29mm D = -28mm D = 3mm NIS 396 NIS 161 NIS 163 NIS 51 NIS 21 13.3% 7.1% 10.4% 9.9% 10.8%
H1 2017 EBITDA and EBITDA Margins
NIS mm; Non-GAAP; % Margin
H1 2016 EBITDA and EBITDA Margins
44
521 215 224 35 47
12.6% 13.8% 11.5% 10.4% 16.1%
100 200 300 400 500 600
Overall Group Strauss Israel Strauss Coffee Dips & Spreads Other
D = 13mm D = 7mm D = 30mm D = -27mm D = 3mm
NIS 508 NIS 208 NIS 194 NIS 62 NIS 44 13.3% 11.7% 14.0% 15.4% 16.3%
H1 2017 Net Profit (attributed to the Company’s shareholders), Net Margins and EPS
NIS mm; Non-GAAP
EPS
45
168 133 185 213
4.3% 3.5% 4.9% 5.2%
1.0% 3.0% 5.0% 7.0% 9.0% 11.0%
100 150 200 250 YTD14 YTD15 YTD16 YTD17
1.57 1.24 1.73 1.95
H1 2017 Net Profit Bridge (attributed to the Company’s shareholders)
NIS mm; Non-GAAP; H1 2016 to H1 2017
46
185 213 14 20 11 (17)
Net Income H1 2016 EBIT Finance exp. Taxes on income Non controlling interest Net Income H1 2017
84 67 115 56 13.8% 9.7% 15.9% 9.1% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0%
40 60 80 100 120 140 YTD14 YTD15 YTD16 YTD17 609 694 724 613 550 600 650 700 750 YTD14 YTD15 YTD16 YTD17
Sabra H1 2017 Snapshot
NIS mm; Non-GAAP; for 100% share
Sales EBIT and EBIT Margins
Organic
47
Note: Sabra Dipping Company (“Sabra”) is a company jointly held by PepsiCo (50%) and Strauss Group (50%) .
109 104 143
9.3% 7.5% 8.4%
YTD15 YTD16 YTD17
356 367 450
30.2% 26.5% 26.5%
YTD15 YTD16 YTD17
1,178 1,383 1,699
YTD15 YTD16 YTD17
Três Corações Alimentos S.A. (Três Corações J.V.)
H1 2017 Snapshot
BRL mm for 100% ownership and including inter-company sales Sales GP and GM EBIT and EBIT Margins (1)
Note: Três Corações joint venture (Brazil): a company jointly held by the Group (50%) and by the São Miguel Group (50%) (3C). Source: Três Corações Alimentos S.A. Consolidated Interim Financial Statements as of June 30st, 2017. (1) EBIT before Other Expenses/ Income.
48
49
50
Local Currencies vs. the NIS
Current exchange rate as of June 30th, 2017.
RUB BRL AUD USD CAD PLN CHF EUR RSD RON UAH CNY MXN GBP H1'17/H1'16 14.5% 10.4%
Q2'17/Q2'16 8.7% 2.8%
0.0% 5.0% 10.0% 15.0% 20.0%
Change in average exchange rate (1 local currency = x NIS)
51
Local Currencies vs. the USD
Current exchange rate as of June 30th, 2017.
RUB BRL ILS PLN RSD RON UAH H1'17/H1'16 20.6% 16.2% 5.4%
Q2'17/Q2'16 15.4% 9.2% 6.2% 1.0%
0.0% 5.0% 10.0% 15.0% 20.0% 25.0%
Change in average exchange rate (1 local currency = x USD)
52
Strauss Israel Non-GAAP Financial Highlights Q2 2017 NIS mm
53
Note: Figures were rounded to NIS millions. Totals were calculated on the basis of the exact figures in NIS thousands.
Strauss Israel (Non GAAP) YTD 2017 YTD 2016 % Chg. Q2 2017 Q2 2016 % Chg. Revenue: H&W 1,002 965 3.8% 516 491 5.0% F&I 553 523 5.8% 221 221 (0.0%) Total Revenue 1,555 1,488 4.5% 737 712 3.4% Total Gross Profit 620 593 4.4% 287 282 1.6%
Gross Margins
39.8% 39.9% (0.0%) 38.9% 39.6% (0.7%)
EBIT: H&W 108 99 8.9% 55 48 13.7%
Margins
10.7% 10.2% 0.5% 10.6% 9.7% 0.8%
F&I 63 62 2.1% 11 15 (25.8%)
Margins
11.4% 11.9% (0.4%) 4.9% 6.7% (1.7%)
Total EBIT 171 161 6.3% 66 63 4.4%
Margins
11.0% 10.8% 0.2% 8.9% 8.8% 0.1%
EBITDA: H&W 135 128 5.4% 68 62 9.6%
Margins
13.4% 13.2% 0.2% 13.2% 12.6% 0.6%
F&I 80 80 0.1% 20 24 (18.2%)
Margins
14.5% 15.3% (0.8%) 8.8% 10.7% (1.9%)
Total EBITDA 215 208 3.4% 88 86 1.9%
Margins
13.8% 14.0% (0.1%) 11.9% 12.0% (0.2%)
1,503 1,431 1,488 1,555 400 600 800 1,000 1,200 1,400 1,600 1,800 YTD14 YTD15 YTD16 YTD17
H1 2017 Strauss Israel Sales
NIS mm; Non-GAAP
54
713 678 712 737
200 300 400 500 600 700 800 Q2'14 Q2'15 Q2'16 Q2'17
Q2 Strauss Israel Sales
NIS mm; Non-GAAP
55
H1 2017 Strauss Israel EBIT and EBIT Margins
NIS mm; Non-GAAP
56
166 136 161 171 11.0% 9.5% 10.8% 11.0% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0%
40 60 80 100 120 140 160 180 YTD14 YTD15 YTD16 YTD17
68 44 63 66 9.5% 6.5% 8.8% 8.9% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0%
20 30 40 50 60 70 80 Q2'14 Q2'15 Q2'16 Q2'17
Q2 Strauss Israel EBIT and EBIT Margins
NIS mm; Non-GAAP
57
Target Milk Price (NIS per liter)
Price excluding Strauss transportation costs
Milk
2.14 2.14 2.14 2.34 2.36 2.29 2.20 2.26 2.12 2.14 2.29 2.19 2.19 2.11 1.97 1.95 1.89 1.88 1.86 1.86 1.93 1.98 2.01 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3
London Sugar Historical & Futures Prices 2014-2017 ($\T)
2015 Avg. 374 2014 Avg. 440 2017 Avg. 474 2016 Avg. 500
Futures
Sugar
100 200 300 400 500 600 700 800 Dec-18 Aug-18 Mar-18 Oct-17 Jul 28, 2017 Jun 30, 2017 Jun 02, 2017 May 05, 2017 Apr 04, 2017 Mar 07, 2017 Feb 07, 2017 Jan 10, 2017 Dec 08, 2016 Nov 10, 2016 Oct 13, 2016 Sep 15, 2016 Aug 17, 2016 Jul 20, 2016 Jun 22, 2016 May 24, 2016 Apr 25, 2016 Mar 24, 2016 Feb 25, 2016 Jan 28, 2016 Dec 30, 2015 Dec 02, 2015 Nov 04, 2015 Oct 07, 2015 Sep 09, 2015 Aug 11, 2015 14.07.2015 16.06.2015 18.05.2015 Apr 17, 2015 Mar 18, 2015 Feb 18, 2015 Jan 21, 2015 Dec 19, 2014 Nov 21, 2014 Oct 27, 2014 Sep 29, 2014 Sep 01, 2014 Aug 03, 2014 Jul 07, 2014 Jun 10, 2014 May 12, 2014 Apr 10, 2014 Mar 13, 2014 Feb 13, 2014 Jan 16, 2014 Dec 18, 2013 Nov 21, 2013 Oct 24, 2013 Sep 26, 2013 Aug 29, 2013 Jul 31, 2013 Jul 03, 2013 Jun 05, 2013 May 07, 2013 Apr 08, 2013 Mar 07, 2013 Feb 07, 2013 Jan 11, 2013 3000Futures
London Cocoa Historical & Futures Prices 2014-2017 (GBP\T)
2015 Avg. 2,101 2014 Avg. 1,923 2017 Avg. 1,593 2017 Avg. 2,188
Cocoa
500 1000 1500 2000 2500 3000 Dec-18 Jul-18 Mar-18 Sep-17 Jul 17, 2017 Jun 19, 2017 May 22, 2017 Apr 21, 2017 Mar 22, 2017 Feb 22, 2017 Jan 25, 2017 Dec 23, 2016 Nov 25, 2016 Oct 28, 2016 Sep 30, 2016 Sep 02, 2016 Aug 04, 2016 Jul 07, 2016 Jun 09, 2016 May 11, 2016 Apr 12, 2016 Mar 11, 2016 Feb 12, 2016 Jan 17, 2016 Dec 18, 2015 Nov 20, 2015 Oct 23, 2015 Sep 25, 2015 Aug 27, 2015 Jul 30, 2015 02.07.2015 04.06.2015 06.05.2015 Apr 07, 2015 Mar 06, 2015 Feb 06, 2015 Jan 09, 2015 Dec 12, 2014 Nov 18, 2014 Oct 22, 2014 Sep 24, 2014 Aug 27, 2014 Jul 30, 2014 Jul 03, 2014 Jun 05, 2014 May 08, 2014 Apr 07, 2014 Mar 10, 2014 Feb 10, 2014 Jan 13, 2014 Dec 13, 2013 Nov 18, 2013 Oct 21, 2013 Sep 23, 2013 Aug 23, 2013 Jul 26, 2013 Jun 28, 2013 May 31, 2013 May 01, 2013 Apr 03, 2013 Mar 04, 2013 Feb 04, 2013 Jan 08, 2013Futures
61
Strauss Coffee Non-GAAP Financial Highlights
Q2 2017 NIS mm
62
Note: Três Corações joint venture (Brazil): a company jointly held by the Group (50%) and by the São Miguel Group (50%) (“3C”). Strauss Coffee non-GAAP figures represent 50% share in Três Corações joint venture (Brazil). Note: Figures were rounded to NIS millions. Totals were calculated on the basis of the exact figures in NIS thousands.
Strauss Coffee (Non GAAP) YTD 2017 YTD 2016 % Chg. Q2 2017 Q2 2016 % Chg. Revenue: Israel 361 347 4.0% 149 153 (2.4%) International 1,582 1,310 20.7% 833 724 14.8% Total Revenue 1,943 1,657 17.2% 982 877 11.8% Total Gross Profit 627 540 16.0% 318 284 11.9%
Gross Margins
32.3% 32.6% (0.2%) 32.4% 32.4% (0.1%)
EBIT: Israel 57 52 8.4% 17 17 (2.4%)
Margins
15.7% 15.1% 0.6% 11.2% 11.2% 0.0%
International 135 111 22.5% 84 66 27.2%
Margins
8.6% 8.5% 0.1% 10.2% 9.2% 1.0%
Total EBIT 192 163 18.0% 101 83 21.2%
Margins
9.9% 9.9% 0.1% 10.4% 9.6% 0.8%
EBITDA: Israel 63 58 8.4% 20 20 (1.1%)
Margins
17.4% 16.7% 0.7% 13.3% 13.1% 0.1%
International 161 136 18.5% 98 80 23.2%
Margins
10.2% 10.4% (0.2%) 11.8% 11.0% 0.7%
Total EBITDA 224 194 15.5% 118 100 18.3%
Margins
11.5% 11.7% (0.2%) 12.0% 11.3% 0.7%
Strauss Coffee Non-GAAP Sales by Geography
H1 2017 & Q2 NIS mm
Note: Três Corações joint venture (Brazil): a company jointly held by the Group (50%) and by the São Miguel Group (50%) (“3C”). Strauss Coffee non-GAAP figures represent 50% share in Três Corações joint venture (Brazil). Note: Figures were rounded to NIS millions. Totals were calculated on the basis of the exact figures in NIS thousands.
63 Strauss Coffee Sales % Change % Change YTD 2017 YTD 2016 NIS Local Currency Q2 2017 Q2 2016 NIS Local Currency Israel 361 347 4.0% 4.0% 149 153 (2.4%) (2.4%) International: Três Corações Joint Venture (Brazil) 974 727 34.1% 22.7% 524 411 27.5% 24.6% CIS 297 262 12.9% 5.6% 149 141 5.3% 2.0% Poland 144 135 6.8% 13.5% 70 68 3.2% 8.5% Romania 106 128 (17.1%) (8.9%) 55 66 (16.6%) (7.8%) Serbia 61 58 4.8% 14.6% 35 38 (10.3%) (2.1%) Total International 1,582 1,310 20.7% 15.4% 832 724 14.8% 14.7% Total Coffee 1,943 1,657 17.2% 13.1% 982 877 11.8% 11.7%
1,774 1,681 1,657 1,943
1,000 1,500 2,000 2,500 YTD14 YTD15 YTD16 YTD17
H1 2017 Strauss Coffee Sales
NIS mm; Non-GAAP
Strauss Coffee non-GAAP figures represent 50% share in Três Corações joint venture (Brazil).
Organic growth +11.7%
64
908 835 877 982
400 600 800 1,000 1,200 Q2'14 Q2'15 Q2'16 Q2'17
Q2 2017 Strauss Coffee Sales
NIS mm; Non-GAAP
Strauss Coffee non-GAAP figures represent 50% share in Três Corações joint venture (Brazil).
Organic growth +10.4%
65
179 136 163 192 10.1% 8.1% 9.9% 9.9% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0%
100 150 200 250 YTD14 YTD15 YTD16 YTD17
H1 2017 Strauss Coffee EBIT and EBIT Margins
Strauss Coffee non-GAAP figures represent 50% share in Três Corações joint venture (Brazil).
66
NIS mm; Non-GAAP
89 50 83 102 9.8% 5.9% 9.6% 10.4% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0%
40 60 80 100 120 Q2'14 Q2'15 Q2'16 Q2'17
Q2 Strauss Coffee EBIT and EBIT Margins
NIS mm; Non-GAAP
Strauss Coffee non-GAAP figures represent 50% share in Três Corações joint venture (Brazil).
67
Robusta Historical & Futures Prices 2014-2017 ($\T)
2015 Avg. 1,715 2014 Avg. 2,003 2017 Avg. 2,104 2016 Avg. 1,742
Futures
Robusta
500 1000 1500 2000 2500 3000 Jan-19 Nov-18 Jul-18 Mar-18 Nov-17 Jul 28, 2017 Jul 04, 2017 Jun 08, 2017 May 15, 2017 Apr 18, 2017 Mar 21, 2017 Feb 23, 2017 Jan 30, 2017 Jan 05, 2017 Dec 07, 2016 Nov 11, 2016 Oct 18, 2016 Sep 22, 2016 Aug 26, 2016 Aug 02, 2016 Jul 07, 2016 Jun 13, 2016 May 17, 2016 Apr 20, 2016 Mar 22, 2016 Feb 25, 2016 Feb 01, 2016 Jan 07, 2016 Dec 11, 2015 Nov 17, 2015 Oct 22, 2015 Sep 28, 2015 Sep 02, 2015 Aug 06, 2015 13.07.2015 17.06.2015 21.05.2015 Apr 24, 2015 Mar 27, 2015 Mar 03, 2015 Feb 05, 2015 Jan 12, 2015 Dec 16, 2014 Nov 25, 2014 Oct 30, 2014 Oct 06, 2014 Sep 10, 2014 Aug 14, 2014 Jul 22, 2014 Jun 27, 2014 Jun 03, 2014 May 08, 2014 Apr 09, 2014 Mar 14, 2014 Feb 18, 2014 Jan 23, 2014 Dec 30, 2013 Dec 03, 2013 Nov 08, 2013 Oct 15, 2013 Sep 19, 2013 Aug 23, 2013 Jul 30, 2013 Jul 04, 2013 Jun 10, 2013 May 14, 2013 Apr 17, 2013 Mar 20, 2013 Feb 22, 2013 Jan 29, 2013 Jan 04, 2013Futures
Arabica Historical & Futures Prices 2014-2017 (Cent\Lb)
2015 Avg. 134 2014 Avg. 178 2017 Avg. 137 2016 Avg. 136
Arabica
50 100 150 200 250 300 Dec-18 Sep-18 May-18 Dec-17 Jul 20, 2017 Jun 22, 2017 May 25, 2017 Apr 28, 2017 Mar 31, 2017 Mar 06, 2017 Feb 06, 2017 Jan 09, 2017 Dec 09, 2016 Nov 11, 2016 Oct 17, 2016 Sep 20, 2016 Aug 23, 2016 Jul 27, 2016 Jun 29, 2016 Jun 02, 2016 May 05, 2016 Apr 08, 2016 Mar 11, 2016 Feb 12, 2016 Jan 14, 2016 Dec 16, 2015 Nov 18, 2015 Oct 22, 2015 Sep 25, 2015 Aug 28, 2015 Aug 03, 2015 07.07.2015 09.06.2015 12.05.2015 Apr 15, 2015 Mar 18, 2015 Feb 19, 2015 Jan 22, 2015 Dec 24, 2014 Dec 02, 2014 Nov 06, 2014 Oct 10, 2014 Sep 15, 2014 Aug 18, 2014 Jul 23, 2014 Jun 26, 2014 May 30, 2014 May 05, 2014 Apr 07, 2014 Mar 11, 2014 Feb 11, 2014 Jan 14, 2014 Dec 17, 2013 Nov 20, 2013 Oct 24, 2013 Sep 27, 2013 Aug 30, 2013 Aug 05, 2013 Jul 09, 2013 Jun 12, 2013 May 15, 2013 Apr 18, 2013 Mar 21, 2013 Feb 22, 2013 Jan 25, 2013Futures
NY Arabica and Brazil Arabica
Indexed since 8.8.2012
Source : Bloomberg
70
NY Arabica (traded in USD) Brazil Arabica (traded in BRL)
71
Strauss D&S Non-GAAP Financial Highlights
Q2 2017 NIS mm; 50% share
72
Dips & Spreads (Non GAAP) YTD 2017 YTD 2016 % Chg. Q2 2017 Q2 2016 % Chg. Revenue: Sabra (50%) 307 362 (15.3%) 163 187 (13.0%) Obela (50%) 31 20 56.1% 15 10 58.3% Total Revenue 338 382 (11.5%) 178 197 (9.5%) EBIT: Sabra (50%) 28 58 (51.5%) 9 27 (66.3%)
Margins
9.1% 15.9% (6.8%) 5.6% 14.5% (8.9%)
Obela (50%) (5) (7)
NM
(3) (3)
NM
Margins
NM NM NM NM NM NM
Total EBIT 23 51 (55.5%) 6 24 (73.3%)
Margins
6.7% 13.3% (6.7%) 3.6% 12.1% (8.5%)
Total EBITDA 35 62 (43.4%) 12 29 (57.0%)
Margins
10.4% 16.3% (5.9%) 7.1% 15.0% (7.9%)
Humera Sesame Prices 2014-2017 (USD/Metric Ton)
73
2017 Avg. 1,184 2015 Avg. 1,324 2016 Avg. 1,108 2014 Avg. 2,121
0.0 500.0 1000.0 1500.0 2000.0 2500.0 3000.074
273 240 238 261 220 230 240 250 260 270 280 YTD14 YTD15 YTD16 YTD17
H1 2017 Strauss Water Non-GAAP Sales
Non-GAAP; NIS mm
75
135 120 124 135 110 115 120 125 130 135 140 Q2'14 Q2'15 Q2'16 Q2'17
Q2 2017 Strauss Water Non-GAAP Sales
Non-GAAP; NIS mm
76
77
23 25 23 10
10 15 20 25 30 Q2'14 Q2'15 Q2'16 Q2'17
Q2 2017 Max Brenner Sales*
Non-GAAP; NIS mm
Organic decline excluding FX: -13.0%
78
*Max Brenner was sold in May 2017
52 53 48 28 10 20 30 40 50 60 YTD14 YTD15 YTD16 YTD17
H1 2017 Max Brenner Sales*
Non-GAAP; NIS mm
Organic decline excluding FX: - 16.9%
79
* Max Brenner was sold in May 2017