STRAUSS GROUP
November 16th, 2017
Q3 2017 Earnings Presentation
STRAUSS GROUP November 16 th , 2017 Q3 2017 Earnings Presentation - - PowerPoint PPT Presentation
STRAUSS GROUP November 16 th , 2017 Q3 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.
November 16th, 2017
Q3 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 Q3'16 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
Q3 2017 Financial Highlights
NIS mm; Non-GAAP
5
(1)
Q3'17 Sales: NIS 2210mm; growth: 5.5% Q3'17 Organic growth excluding FX: 8.3% Q3'17 gross margins: 36.6% (down -170 bps vs. Q3'16) EBIT and EBIT margins: NIS 221mm (up 3.4%); 10% (down -20 bps vs. Q3'16) Net income and net margins: NIS 125mm (up 34.9%); 5.6% (up 120 bps vs. Q3'16) EPS: 1.09 (up 26.4% VS. Q3'16)
Higher EBIT due to S. Coffee & S. Water strong growth partially offset by Sabra Higher sales due to Coffee (Brazil & Russia), S. Israel & S. Water; Negative FX effect of 34M’ ILS (Sabra & Brazil) Lower GP margin due to increased milk and sugar prices in Israel , higher material costs and overhead in Sabra & higher green coffee prices Net income is up 34.9% due to strong EBIT and lower minority following TPG share acquisition
Q3 Highlights - Higher sales in S. Coffee , S. Israel & S. Water partially offset by higher material costs in Sabra & S. Israel ; Net income is up 35%
212 227 192 213 221 10.4% 10.6% 9.7% 10.2% 10.0%
Q3 2013 Q3 2014 Q3 2015 Q3 2016 Q3 2017
EBIT6.8%
11.2% 3.4% 2,040 2,138 1,974 2,096 2,210
4.8%
6.1% 5.5% Q3 2013 Q3 2014 Q3 2015 Q3 2016 Q3 2017
798 811 711 804 809
39.0% 37.9% 35.9% 38.3% 36.6% Q3 2013 Q3 2014 Q3 2015 Q3 2016 Q3 2017
GP GP margin81 119 86 92 125 58 75 68 69 94
Q3 2013 Q3 2014 Q3 2015 Q3 2016 Q3 2017
Net Income Net Income Accounting 4.0% 5.6% 4.4% 4.4% 5.6% 4.2% 5.2% 5.0% 5.0% 6.7%YTD 2017 Financial Highlights
NIS mm; Non-GAAP
7
(1)
YTD 2017 Sales: NIS 6335mm; growth: 7.2% YTD 2017 Organic growth excluding FX: 7.3% YTD 2017 Gross margins: 37% (down -130 bps vs. YTD 2016) EBIT and EBIT margins: NIS 631mm (up 3.6%); 10% (down -30 bps vs. YTD 2016) Net income and net margins: NIS 338mm (up 21.8%); 5.3% (up 60 bps vs. YTD 2016) EPS: 3.04 (up 17.6% VS. YTD 2016)
Higher EBIT due to strong sales partially offset by higher operating expenses in S. Coffee, S. Israel & S. Water and by sabra lower marketing GP down 130 bps due to Sabra recall, Brazil green coffee prices and higher milk prices partially offset by S. Water improved productivity Higher volumes in S. Israel, S. Coffee , S. Water & Obela as well as S. Coffee higher prices partially offset by Sabra Higher net income +21.8% due to strong EBIT and lower minority following TPG share acquisition
YTD Highlights - Higher volumes partially offset by higher raw materials (except S. water) and higher operating expenses; Net income is up 22%
21.4% 3.6%
611 603 501 609 631 10.1% 10.0% 8.7% 10.3% 10.0%
YTD 2013 YTD 2014 YTD 2015 YTD 2016 YTD 2017
EBIT
6,069 6,060 5,743 5,909 6,335
2.9% 7.2% YTD 2013 YTD 2014 YTD 2015 YTD 2016 YTD 2017 2,316 2,369 2,129 2,263 2,342
38.2% 39.1% 37.1% 38.3% 37.0% YTD 2013 YTD 2014 YTD 2015 YTD 2016 YTD 2017 GP GP margin
259 287 219 277 338 209 215 192 242 274
Q3 2013 Q3 2014 Q3 2015 Q3 2016 Q3 2017
Net Income Net Income Accounting5.0% 5.3% 4.9% 6.1% 6.7% 4.3% 4.7% 3.8% 4.7% 5.3%
Strauss Israel – 7th Consecutive Quarter of Growth beyond F&B market
extent due to higher sugar prices, although these were somewhat offset but lower other commodity prices, in particular Cocoa
granola, Milky Shot and confectionary items among others
fat contents
9
* Source: Storenext
Strauss Coffee – Outstanding Top Line Growth continues 12.2%
10
selling prices in most geographies
local currency
up an impressive 33.5%, despite continued economic and political unrest
by BRL depreciation of NIS 19 million
a continued competitive environment
(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
11
October 8th
New Zealand
European penetration
North America
Strauss Water
12
fronts; Sales, EBIT and Cash Flows
due to increased sales in Israel
2017 to NIS 131 million up from NIS 104 million in Q3 2016 and by 52% in YTD 2017 to NIS 376million up from NIS 247 million in YTD 2016
compared to NIS 7 million in Q3 2016 and up 93% YTD 2017 to NIS 39 million compared to NIS 20 million in YTD 2016
Shahar Florence
Strauss Group C.F.O.
13
14
2,138 1,974 2,096 2,210 1300 1400 1500 1600 1700 1800 1900 2000 2100 2200 2300 Q3'14 Q3'15 Q3'16 Q3'17
15
Prior to Food Law
Food Law NIS
Negative translation differences = NIS 34
Strong rong Sales es Growth wth Co Continues tinues 5.5% % in Q3
Q3 2017 17 Cons nsolid
ated ed Sales les NIS
S mm; Non-GAA AAP
2,210 1,072 808 186 144 100% 49% 37% 8% 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
Q3 2017 Sales by Segment
NIS mm; Non-GAAP; % sales contribution
’17/’16 Growth ’17/’16 Organic growth excl. FX 16
5.5% 12.2% 2.8%
8.3% 14.8% 2.8%
8.5%
2,096 2,210 171 (23) (34)
Group sales, third quarter 2016 Net Organic Growth M&A Effect of Translation Differences * Group sales, third quarter 2017
Q3 Sales Bridge
17
+6.6% organic growth (1)
NIS mm; Non-GAAP; Q3’16 to Q3’17
(1) Excluding translation differences Primarily due to the weakening of the BRL (NIS -19mm) and the USD (NIS -12mm)
2,096 2,243.0 2,210 139 22 12 (2) (23) (34)
Group sales, third quarter 2016 Coffee Strauss Israel Other International Dips & Spreads M&A Effect of Translation Differences * Group sales, third quarter 2017
Q3 Sales Bridge
18 Decline in sales due to recall Higher volumes Primarily due to weakening of BRL (-19m) and the USD (-12m) Sales growth in Strauss-Water;
NIS mm; Non-GAAP; Q3'16 to Q3’17
Higher volumes in Brazil an Russia and selling prices (1)
(1) Três Corações joint venture (Brazil): a company jointly held by the Group (50%) and by the São Miguel Group (50%) (“3C”).
Due Max Brenner sale end of Q2 2017
811 711 804 809 37.9% 36.0% 38.3% 36.6% 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 Q3'14 Q3'15 Q3'16 Q3'17
19
Q3 Consolidated Gross Profit and Gross Margins
NIS mm; Non-GAAP
Organic excl. FX: +4.2%
Negative translation differences NIS -12
809 312 354 143 36.6% 38.7% 33.0% 43.0%
200 300 400 500 600 700 800 900
Overall Group Strauss Israel Strauss Coffee Dips & Spreads + Other
Slightly higher volumes, affected by higher price of raw materials, namely milk
Q3 2017 Gross Profit and Gross Margins
NIS mm; Non-GAAP; % Margin
Q3’16 GP & GM
20 Increase volumes in Brazil and Russia and higher selling prices in most countries Lower profits due to continued recall impact
D = 5mm D = -2mm D = 32mm D = -25mm
NIS 804 NIS 314 NIS 322 NIS 168 39.9% 47.5% 38.3% 33.7%
227 192 213 221 10.6% 9.7% 10.2% 10.0% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% 140 150 160 170 180 190 200 210 220 230 240 Q3'14 Q3'15 Q3'16 Q3'17
21
Q3 Consolidated EBIT and EBIT Margins
NIS mm; Non-GAAP
Increased sales in Coffee, Israel and Water offset by lower Sabra sales
Q3 EBIT Bridge
22
Total EBIT up 3.4%
NIS mm; Non-GAAP; Q3’16 to Q3’17
213 221 9
(1)
100 150 200 250
Operating profit, third quarter 2016 EBIT growth excluding FX effect of Translation Differences Operating profit, third quarter 2017
221 88 122 11
10.0% 10.9% 11.3% 0.1% 8.1
50 100 150 200 250
Overall Group Strauss Israel Strauss Coffee Dips & Spreads Other
Q3 2017 EBIT and EBIT Margins
NIS mm; Non-GAAP; % Margin
Q3’16 EBIT & EBIT %
23
Sabra still affected by recall and amortization
Salsa
Sales growth, volume and innovation
Decline in Max
increased Water sales
D = 8mm D = 1mm D = 10mm D = -11mm D = 8mm NIS 213 NIS 87 NIS 112 NIS 11 NIS 3 5.6% 2.3% 10.2% 11.6% 11.1%
Sales growth, higher volume in Brazil and Russia and higher selling price in most geographies
280 246 273 283 13.1% 12.5% 13.1% 12.8% 5.0% 7.0% 9.0% 11.0% 13.0% 15.0% 17.0% 19.0% 50 100 150 200 250 300 Q3'14 Q3'15 Q3'16 Q3'17
24
Q3 2017 Consolidated EBITDA and EBITDA Margins
NIS mm; Non-GAAP
Q3 2017 EBITDA and EBITDA Margins
NIS mm; Non-GAAP; % Margin
Q3’16 EBITDA and EBITDA Margins
25
283 110 138 12 23
12.8% 13.7% 12.9% 6.4% 16.1%
50 100 150 200 250 300
Overall Group Strauss Israel Strauss Coffee Dips & Spreads Other
D = 10mm D = 0mm D = 11mm D = -8mm D = 7mm
NIS 273 NIS 110 NIS 127 NIS 20 NIS 16 10.0% 13.1% 13.3% 14.1% 10.0%
323 384 371 337 280 300 320 340 360 380 400 Q3'14 Q3'15 Q3'16 Q3'17
61 64 29 7
18.8% 16.6% 7.6% 2.1% 0.0% 5.0% 10.0% 15.0% 20.0%
20 30 40 50 60 70 Q3'14 Q3'15 Q3'16 Q3'17
Sabra Q3 Snapshot
NIS mm; Non-GAAP; for 100% share
Sales EBIT and EBIT Margins
Organic excl. FX
26
Note: Sabra Dipping Company (“Sabra”) is a company jointly held by PepsiCo (50%) and Strauss Group (50%) .
Recall effect
648 787 1,008
Q3'15 Q3'16 Q3'17
185 222 288 28.5% 28.2% 28.6%
Q3'15 Q3'16 Q3'17
46 80 107
Q3'15 Q3'16 Q3'17
Três Corações Alimentos S.A. (Três Corações J.V.)
Q3 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.
27
7.1% 10.2% 10.7%
119 86 92 125
5.6% 4.4% 4.4% 5.6%
0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0% 8.0%
10 30 50 70 90 110 130 150 Q3'14 Q3'15 Q3'16 Q3'17
1.12 0.80 0.86 1.09
Q3 Net Profit Increases 35% (attributed to the Company’s shareholders), Net Margins and EPS
NIS mm; Non-GAAP
EPS
28
Q3 Net Profit (attributed to the Company’s shareholders) Bridge
NIS mm; Non-GAAP; Q3'16 to Q3’17
29
92 125 8 14 22 (11)
Net Income Q3 2016 EBIT Finance exp. Non controlling interest Taxes on income Net Income Q3 2017
Net Debt and Net Debt /EBITDA (LTM)
Non-GAAP EBITDA, net debt includes partnerships; NIS mm
30
1,846 1,813 1,640 2,285
1.9x 2.1x 1.6x 2.3x
1.0x 1.5x 2.0x 2.5x 3.0x 3.5x 4.0x 500 1,000 1,500 2,000 2,500 Q3 2014 Q3 2015 Q3 2016 Q3 2017
Q3 GAAP and Non-GAAP Financial Highlights
NIS mm
(1) Capex includes acquisition of fixed assets and investment in intangible assets.
31
GAAP Adjusted Non-GAAP Q3 2017 Q3 2016 % Chg. Q3 2017 Q3 2016 % Chg. Sales 1,399 1,378 1.6% 2,210 2,096 5.5% Gross Profit 545 553 (1.4%) 809 804 0.7% GP Margin 39.0% 40.1% 36.6% 38.3% Operating Profit 167 194 (13.7%) 221 213 3.4% EBIT Margin 12.0% 14.1% 10.0% 10.2% Net Profit (to SH) 94 69 37.0% 125 92 34.9% NP Margin 6.7% 5.0% 5.6% 4.4% Operating Cash Flow 86 131 181 132 Capex (1) (37) (35) (57) (50) Net debt 2,033 1,360 2,285 1,640 Change in WC (CF) (54) 4 (41) (60)
32
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
33
Additional information
34
YTD 2017 GAAP and Non-GAAP Financial Highlights
NIS mm
(1) Capex includes acquisition of fixed assets and investment in intangible assets.
35
GAAP Adjusted Non-GAAP YTD 2017 YTD 2016 % Chg. YTD 2017 YTD 2016 % Chg. Sales 4,095 3,972 3.1% 6,335 5,909 7.2% Gross Profit 1,604 1,613 (0.6%) 2,342 2,263 3.5% GP Margin 39.2% 40.6% 37.0% 38.3% Operating Profit 514 587 (12.5%) 631 609 3.6% EBIT Margin 12.6% 14.8% 10.0% 10.3% Net Profit (to SH) 274 242 13.2% 338 277 21.8% NP Margin 6.7% 6.1% 5.3% 4.7% Operating Cash Flow 182 310 294 402 Capex (1) (129) (113) (189) (163) Net debt 2,033 1,360 2,285 1,640 Change in WC (CF) (198) 8 (285) (90)
6,060 5,743 5,909 6,335 1,000 2,000 3,000 4,000 5,000 6,000 7,000 YTD14 YTD15 YTD16 YTD17
Sales es grew w 7.2% % in YTD TD 2017 2017
Food
beve verage age market rket grew ew a slower wer 0.7% % (1)
YTD 2017 Conso solida idate ted Sale les s NIS
S mm; Non-GAAP GAAP
36
Prior to Food Law
Food Law NIS
Positive translation differences = NIS 4
(1) Source: Storenext
YTD 2017 Sales by Segment
NIS mm; Non-GAAP; % sales contribution
’17/’16 Growth ’17/’16 Organic growth
37
6,335 3,015 2,363 524 433 100% 48% 37% 8% 7%
0% 20% 40% 60% 80% 100% 120%
2,000 3,000 4,000 5,000 6,000 7,000 Overall Group Strauss Coffee Strauss Israel Dips & Spreads Other
7.2% 15.4% 3.9%
7.3% 12.8% 3.9%
7.3%
5,909 6,335 430 4 (8)
Group sales, first nine months 2016 Net Organic Growth Effect of Translation Differences * M&A Group sales, first nine months 2017
YTD 2017 Sales Bridge
38
+7.3% organic growth (1)
NIS mm; Non-GAAP; YTD 2016 to YTD 2017
(1) Excluding translation differences Primarily positive BRL translation (NIS +48mm)
translation (NIS -32mm) and others
5,909 6,365.7 6,335 342 89 30 4 (8) (31)
Group sales, first nine months 2016 Coffee Strauss Israel Other Effect of Translation Differences * M&A International Dips & Spreads Group sales, first nine months 2017
YTD 2017 Sales Bridge
39
NIS mm; Non-GAAP; YTD 2016 to YTD 2017
Higher volumes and higher selling prices in most markets, mainly in Brazil 3C
(1)Higher volumes Sales growth in Strauss-Water 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”).
Primarily positive BRL translation (NIS +48mm)
translation (NIS -32mm) and others
2,369 2,129 2,263 2,342 39.1% 37.1% 38.3% 37.0% 0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0%
1,000 1,500 2,000 2,500 YTD14 YTD15 YTD16 YTD17
40
YTD 2017 Consolidated Gross Profit and Gross Margins
NIS mm; Non-GAAP
+5.0%
Negative translation differences NIS -9
YTD 2017 Gross Profit and Gross Margins
NIS mm; Non-GAAP; % Margin
YTD 2016 GP & GM
41
2,342 932 981 429 37.0% 39.5% 32.5% 44.8%
470 970 1,470 1,970 2,470
Overall Group Strauss Israel Strauss Coffee Dips & Spreads + Other
D = 79mm D = 25mm D = 119mm D = -65mm
NIS 2263 NIS 907 NIS 862 NIS 494 38.3% 33.0% 39.9% 48.3%
603 501 609 631 10.0% 8.7% 10.3% 10.0% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0%
200 300 400 500 600 700 YTD14 YTD15 YTD16 YTD17
42
YTD 2017 Consolidated EBIT and EBIT Margins
NIS mm; Non-GAAP
609 631 3 19
500 520 540 560 580 600 620 640 660 680 700
YTD'16 EBIT effect of Translation Differences EBIT growth excluding FX YTD'17 EBIT
YTD 2017 EBIT Bridge
43
Total EBIT up 3.6% EBIT exc. Translation differences up 3.1%
NIS mm; Non-GAAP; YTD 2016 to YTD 2017
765 671 781 804 12.6% 11.7% 13.2% 12.7% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0% 500 550 600 650 700 750 800 850 YTD14 YTD15 YTD16 YTD17
44
YTD 2017 Consolidated EBITDA and EBITDA Margins
NIS mm; Non-GAAP
631 259 314 23 35 10.0% 11.0% 10.4%
4.3% 8.2%
200 300 400 500 600 700
Overall Group Strauss Israel Strauss Coffee Dips & Spreads Other
YTD 2017 EBIT and EBIT Margins
NIS mm; Non-GAAP; % Margin
YTD 2016 EBIT & EBIT %
45
D = 22mm D = 11mm D = 39mm D = -39mm D = 11mm NIS 609 NIS 248 NIS 275 NIS 62 NIS 24 10.6% 5.4% 10.3% 10.5% 10.9%
YTD 2017 EBITDA and EBITDA Margins
NIS mm; Non-GAAP; % Margin
YTD 2016 EBITDA and EBITDA Margins
46
804 325 362 47 70
12.7% 13.8% 12.0%
9.0%
16.1%
100 200 300 400 500 600 700 800 900
Overall Group Strauss Israel Strauss Coffee Dips & Spreads Other
D = 23mm D = 7mm D = 41mm D = -35mm D = 10mm
NIS 781 NIS 318 NIS 321 NIS 82 NIS 60 13.2% 12.3% 14.0% 13.5% 14.2%
287 219 277 338
4.7% 3.8% 4.7% 5.3%
1.0% 3.0% 5.0% 7.0% 9.0% 11.0%
100 150 200 250 300 350 400 YTD14 YTD15 YTD16 YTD17
2.69 2.05 2.58 3.04
YTD 2017 Net Profit Up 21.8% (attributed to the Company’s shareholders), Net Margins and EPS
NIS mm; Non-GAAP
EPS
47
YTD 2017 Net Profit Bridge (attributed to the Company’s shareholders)
NIS mm; Non-GAAP; YTD 2016 to YTD 2017
48
277 338 9 22 33 (3)
Net Income, first nine months 2016 Taxes on income EBIT Non controlling interest Finance exp. Net Income, first nine months 2017
145 131 144 63 15.6% 12.2% 13.1% 6.6% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0%
40 60 80 100 120 140 160 YTD14 YTD15 YTD16 YTD17 931 1,078 1,095 950 800 850 900 950 1,000 1,050 1,100 1,150 YTD14 YTD15 YTD16 YTD17
Sabra YTD 2017 Snapshot
NIS mm; Non-GAAP; for 100% share
Sales EBIT and EBIT Margins
Organic
49
Note: Sabra Dipping Company (“Sabra”) is a company jointly held by PepsiCo (50%) and Strauss Group (50%) .
356 589 738 30.2% 27.1% 27.3%
YTD15 YTD16 YTD17
155 185 250
8.5% 8.5% 9.2%
YTD15 YTD16 YTD17
1,825 2,170 2,707
YTD15 YTD16 YTD17
Três Corações Alimentos S.A. (Três Corações J.V.)
YTD 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.
50
51
52
Local Currencies vs. the NIS
Current exchange rate as of June 30th, 2017.
RUB BRL AUD PLN CAD RSD USD EUR CHF RON MXN CNY UAH GBP YTD'17/YTD'16 10.3% 5.1%
Q3'17/Q3'16 2.5%
0.4%
1.3%
0.0% 5.0% 10.0% 15.0%
Change in average exchange rate (1 local currency = x NIS)
53
Local Currencies vs. the USD
Current exchange rate as of June 30th, 2017.
RUB BRL ILS PLN RSD RON UAH YTD'17/YTD'16 16.7% 11.2% 5.9% 1.9% 0.5%
Q3'17/Q3'16 9.5% 2.4% 6.9% 7.3% 8.3% 2.5%
0.0% 5.0% 10.0% 15.0% 20.0%
Change in average exchange rate (1 local currency = x USD)
54
Strauss Israel Non-GAAP Financial Highlights Q3 2017 NIS mm
55
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. Q3 2017 Q3 2016 % Chg. Revenue: H&W 1,554 1,491 4.2% 552 526 5.0% F&I 809 783 3.3% 256 260 (1.6%) Total Revenue 2,363 2,274 3.9% 808 786 2.8% Total Gross Profit 932 907 2.8% 312 314 (0.2%)
Gross Margins
39.5% 39.9% (0.4%) 38.7% 39.9% (1.2%)
EBIT: H&W 170 162 4.9% 62 63 (1.4%)
Margins
10.9% 10.9% 0.1% 11.3% 12.0% (0.7%)
F&I 89 86 3.5% 26 24 6.9%
Margins
11.0% 11.0% 0.0% 10.1% 9.3% 0.8%
Total EBIT 259 248 4.4% 88 87 0.9%
Margins
11.0% 10.9% 0.1% 10.9% 11.1% (0.2%)
EBITDA: H&W 211 205 2.8% 76 77 (1.7%)
Margins
13.6% 13.7% (0.2%) 13.8% 14.7% (0.9%)
F&I 114 113 1.0% 34 33 3.2%
Margins
14.1% 14.5% (0.3%) 13.4% 12.8% 0.6%
Total EBITDA 325 318 2.1% 110 110 (0.2%)
Margins
13.8% 14.0% (0.2%) 13.7% 14.1% (0.4%)
2,289 2,178 2,274 2,363
400 900 1,400 1,900 2,400 2,900 YTD14 YTD15 YTD16 YTD17
YTD 2017 Strauss Israel Sales
NIS mm; Non-GAAP
56
786 747 786 808
200 300 400 500 600 700 800 900 Q3'14 Q3'15 Q3'16 Q3'17
Q3 Strauss Israel Sales
NIS mm; Non-GAAP
57
YTD 2017 Strauss Israel EBIT and EBIT Margins
NIS mm; Non-GAAP
58
251 222 248 259 11.0% 10.2% 10.9% 11.0% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0%
100 150 200 250 300 YTD14 YTD15 YTD16 YTD17
85 86 87 88 10.8% 11.4% 11.1% 10.9% 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 90 100 Q3'14 Q3'15 Q3'16 Q3'17
Q3 Strauss Israel EBIT and EBIT Margins
NIS mm; Non-GAAP
59
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 1.98 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
London Sugar Historical & Futures Prices 2014-2017 ($\T)
2015 Avg. 374 2014 Avg. 440 2017 Avg. 444 2016 Avg. 500
Futures
Sugar
100 200 300 400 500 600 700 800 Dec-18 Aug-18 Mar-18 Oct 24, 2017 Sep 26, 2017 Aug 29, 2017 Jul 31, 2017 Jul 03, 2017 Jun 05, 2017 May 08, 2017 Apr 05, 2017 Mar 08, 2017 Feb 08, 2017 Jan 11, 2017 Dec 09, 2016 Nov 11, 2016 Oct 14, 2016 Sep 16, 2016 Aug 18, 2016 Jul 21, 2016 Jun 23, 2016 May 25, 2016 Apr 26, 2016 Mar 29, 2016 Feb 26, 2016 Jan 29, 2016 Dec 31, 2015 Dec 03, 2015 Nov 05, 2015 Oct 08, 2015 Sep 10, 2015 Aug 12, 2015 15.07.2015 17.06.2015 19.05.2015 Apr 20, 2015 Mar 19, 2015 Feb 19, 2015 Jan 22, 2015 Dec 22, 2014 Nov 24, 2014 Oct 27, 2014 Sep 30, 2014 Sep 02, 2014 Aug 04, 2014 Jul 08, 2014 Jun 11, 2014 May 13, 2014 Apr 11, 2014 Mar 14, 2014 Feb 14, 2014 Jan 17, 2014 Dec 19, 2013 Nov 22, 2013 Oct 25, 2013 Sep 27, 2013 Aug 30, 2013 Aug 01, 2013 Jul 04, 2013 Jun 06, 2013 May 08, 2013 Apr 09, 2013 Mar 08, 2013 Feb 08, 2013 Jan 14, 2013Futures
London Cocoa Historical & Futures Prices 2014-2017 (GBP\T)
2015 Avg. 2,101 2014 Avg. 1,923 2017 Avg. 1,715 2017 Avg. 2,188
Cocoa
500 1000 1500 2000 2500 3000 Dec-18 Jul-18 Mar-18 Oct 25, 2017 Sep 27, 2017 Aug 29, 2017 Aug 01, 2017 Jul 04, 2017 Jun 06, 2017 May 09, 2017 Apr 06, 2017 Mar 09, 2017 Feb 09, 2017 Jan 12, 2017 Dec 12, 2016 Nov 14, 2016 Oct 17, 2016 Sep 19, 2016 Aug 19, 2016 Jul 22, 2016 Jun 24, 2016 May 26, 2016 Apr 27, 2016 Mar 30, 2016 Feb 29, 2016 Feb 01, 2016 Jan 05, 2016 Dec 07, 2015 Nov 09, 2015 Oct 12, 2015 Sep 14, 2015 Aug 14, 2015 17.07.2015 19.06.2015 21.05.2015 Apr 22, 2015 Mar 23, 2015 Feb 23, 2015 Jan 26, 2015 Dec 28, 2014 Dec 02, 2014 Nov 05, 2014 Oct 09, 2014 Sep 11, 2014 Aug 13, 2014 Jul 17, 2014 Jun 20, 2014 May 22, 2014 Apr 24, 2014 Mar 25, 2014 Feb 25, 2014 Jan 28, 2014 Dec 31, 2013 Dec 02, 2013 Nov 05, 2013 Oct 08, 2013 Sep 10, 2013 Aug 12, 2013 Jul 15, 2013 Jun 17, 2013 May 17, 2013 Apr 18, 2013 Mar 19, 2013 Feb 19, 2013 Jan 22, 2013Futures
63
Strauss Coffee Non-GAAP Financial Highlights
Q3 2017 NIS mm
64
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. Q3 2017 Q3 2016 % Chg. Revenue: Israel 537 526 1.9% 176 179 (2.3%) International 2,478 2,086 18.8% 896 776 15.6% Total Revenue 3,015 2,612 15.4% 1,072 955 12.2% Total Gross Profit 981 862 13.8% 354 322 10.2%
Gross Margins
32.5% 33.0% (0.4%) 33.0% 33.7% (0.6%)
EBIT: Israel 84 79 6.3% 27 27 2.0%
Margins
15.6% 14.9% 0.6% 15.3% 14.7% 0.7%
International 230 196 17.3% 95 85 10.5%
Margins
9.3% 9.4% (0.1%) 10.5% 10.9% (0.5%)
Total EBIT 314 275 14.1% 122 112 8.5%
Margins
10.4% 10.5% (0.1%) 11.3% 11.6% (0.4%)
EBITDA: Israel 93 87 6.7% 30 29 3.3%
Margins
17.3% 16.5% 0.8% 17.1% 16.2% 0.8%
International 269 234 14.9% 108 98 9.7%
Margins
10.9% 11.2% (0.4%) 12.0% 12.7% (0.7%)
Total EBITDA 362 321 12.6% 138 127 8.3%
Margins
12.0% 12.3% (0.3%) 12.9% 13.3% (0.5%)
Strauss Coffee Non-GAAP Sales by Geography
YTD 2017 & Q3 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.
65 Strauss Coffee Sales % Change % Change YTD 2017 YTD 2016 NIS Local Currency Q3 2017 Q3 2016 NIS Local Currency Israel 537 526 1.9% 1.9% 176 179 (2.3%) (2.3%) International: Três Corações Joint Venture (Brazil) 1,539 1,188 29.5% 24.5% 565 461 22.3% 27.5% CIS 457 409 11.6% 7.1% 160 147 9.3% 9.9% Poland 222 205 8.4% 12.6% 78 70 11.5% 10.9% Romania 162 188 (13.4%) (6.6%) 56 60 (5.6%) (1.6%) Serbia 98 96 2.7% 8.1% 37 38 (0.6%) (1.9%) Total International 2,478 2,086 18.8% 16.7% 896 776 15.6% 18.9% Total Coffee 3,015 2,612 15.4% 13.7% 1,072 955 12.2% 14.8%
2,793 2,557 2,612 3,015
1,000 1,500 2,000 2,500 3,000 3,500 YTD14 YTD15 YTD16 YTD17
YTD 2017 Strauss Coffee Sales
NIS mm; Non-GAAP
Strauss Coffee non-GAAP figures represent 50% share in Três Corações joint venture (Brazil).
Organic growth +12.8%
66
1,019 876 955 1,072
400 600 800 1,000 1,200 Q3'14 Q3'15 Q3'16 Q3'17
Q3 2017 Strauss Coffee Sales
NIS mm; Non-GAAP
Strauss Coffee non-GAAP figures represent 50% share in Três Corações joint venture (Brazil).
Organic growth +14.8%
67
292 199 275 314 10.4% 7.8% 10.4% 10.4% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0%
100 150 200 250 300 350 YTD14 YTD15 YTD16 YTD17
YTD 2017 Strauss Coffee EBIT and EBIT Margins
Strauss Coffee non-GAAP figures represent 50% share in Três Corações joint venture (Brazil).
68
NIS mm; Non-GAAP
113 63 110 121 11.1% 7.2% 11.7% 11.4% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0%
40 60 80 100 120 140 Q3'14 Q3'15 Q3'16 Q3'17
Q3 Strauss Coffee EBIT and EBIT Margins
NIS mm; Non-GAAP
Strauss Coffee non-GAAP figures represent 50% share in Três Corações joint venture (Brazil).
69
Robusta Historical & Futures Prices 2014-2017 ($\T)
2015 Avg. 1,715 2014 Avg. 2,003 2017 Avg. 2,088 2016 Avg. 1,742
Futures
Robusta
500 1000 1500 2000 2500 3000 May-19 Mar-19 Nov-18 Jul-18 Mar-18 Nov-17 Oct 04, 2017 Sep 07, 2017 Aug 10, 2017 Jul 14, 2017 Jun 19, 2017 May 23, 2017 Apr 25, 2017 Mar 27, 2017 Feb 28, 2017 Feb 01, 2017 Jan 06, 2017 Dec 07, 2016 Nov 10, 2016 Oct 14, 2016 Sep 19, 2016 Aug 22, 2016 Jul 26, 2016 Jun 29, 2016 Jun 02, 2016 May 05, 2016 Apr 07, 2016 Mar 08, 2016 Feb 10, 2016 Jan 15, 2016 Dec 18, 2015 Nov 23, 2015 Oct 27, 2015 Sep 30, 2015 Sep 03, 2015 Aug 06, 2015 10.07.2015 15.06.2015 18.05.2015 Apr 20, 2015 Mar 20, 2015 Feb 23, 2015 Jan 27, 2015 Dec 30, 2014 Dec 05, 2014 Nov 11, 2014 Oct 15, 2014 Sep 18, 2014 Aug 21, 2014 Jul 28, 2014 Jul 02, 2014 Jun 05, 2014 May 09, 2014 Apr 09, 2014 Mar 13, 2014 Feb 14, 2014 Jan 20, 2014 Dec 23, 2013 Nov 26, 2013 Oct 31, 2013 Oct 04, 2013 Sep 09, 2013 Aug 12, 2013 Jul 16, 2013 Jun 19, 2013 May 22, 2013 Apr 24, 2013 Mar 26, 2013 Feb 27, 2013 Jan 31, 2013 Jan 07, 2013Futures
Arabica Historical & Futures Prices 2014-2017 (Cent\Lb)
2015 Avg. 134 2014 Avg. 178 2017 Avg. 135 2016 Avg. 136
Arabica
50 100 150 200 250 300 Dec-18 Jul-18 Mar-18 Oct 25, 2017 Sep 27, 2017 Aug 29, 2017 Aug 01, 2017 Jul 03, 2017 Jun 05, 2017 May 05, 2017 Apr 06, 2017 Mar 09, 2017 Feb 08, 2017 Jan 10, 2017 Dec 09, 2016 Nov 10, 2016 Oct 13, 2016 Sep 15, 2016 Aug 17, 2016 Jul 20, 2016 Jun 21, 2016 May 23, 2016 Apr 25, 2016 Mar 28, 2016 Feb 26, 2016 Jan 28, 2016 Dec 28, 2015 Nov 27, 2015 Oct 29, 2015 Oct 01, 2015 Sep 02, 2015 Aug 05, 2015 08.07.2015 09.06.2015 11.05.2015 Apr 13, 2015 Mar 13, 2015 Feb 12, 2015 Jan 14, 2015 Dec 17, 2014 Nov 24, 2014 Oct 27, 2014 Sep 29, 2014 Aug 29, 2014 Aug 03, 2014 Jul 07, 2014 Jun 09, 2014 May 11, 2014 Apr 11, 2014 Mar 14, 2014 Feb 13, 2014 Jan 15, 2014 Dec 17, 2013 Nov 19, 2013 Oct 22, 2013 Sep 24, 2013 Aug 26, 2013 Jul 29, 2013 Jul 01, 2013 Jun 03, 2013 May 03, 2013 Apr 05, 2013 Mar 07, 2013 Feb 06, 2013 Jan 09, 2013Futures
NY Arabica and Brazil Arabica
Indexed since 9.11.2012
Source : Bloomberg
72
NY Arabica (traded in USD) Brazil Arabica (traded in BRL)
73
Strauss D&S Non-GAAP Financial Highlights
Q3 2017 NIS mm; 50% share
74
Dips & Spreads (Non GAAP) YTD 2017 YTD 2016 % Chg. Q3 2017 Q3 2016 % Chg. Revenue: Sabra (50%) 475 547 (13.2%) 168 185 (9.2%) Obela (50%) 49 34 44.0% 17 14 26.3% Total Revenue 524 581 (9.9%) 186 199 (6.7%) EBIT: Sabra (50%) 31 72 (56.3%) 3 14 (75.8%)
Margins
6.6% 13.1% (6.5%) 2.1% 7.6% (5.5%)
Obela (50%) (9) (10)
NM
(3) (3)
NM
Margins
NM NM NM NM NM NM
Total EBIT 23 62 (63.3%)
(98.8%)
Margins
4.3% 10.6% (6.3%) 0.1% 5.6% (5.5%)
Total EBITDA 47 82 (42.7%) 12 20 (40.5%)
Margins
9.0% 14.2% (5.2%) 6.4% 10.0% (3.6%)
Humera Sesame Prices 2014-2017 (USD/Metric Ton)
75
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 3000.076
408 362 371 405 330 340 350 360 370 380 390 400 410 420 YTD14 YTD15 YTD16 YTD17
YTD 2017 Strauss Water Non-GAAP Sales
Non-GAAP; NIS mm
77
135 122 133 144 110 115 120 125 130 135 140 145 150 Q3'14 Q3'15 Q3'16 Q3'17
Q3 2017 Strauss Water Non-GAAP Sales
Non-GAAP; NIS mm
78