Investor Presentation • Mar 10, 2013
Investor Presentation
Open in ViewerOpens in native device viewer
This document contains forward looking statements which reflect management's current views and estimates.
The forward looking statements involve certain risks and uncertainties that could cause actual results to differ materially from those contained in the forward looking statements. Potential risks and uncertainties include such factors as general economic conditions, foreign exchange fluctuations, competitive product and pricing pressures and regulatory developments.
| J 2 0 1 3 ( E U R ) a n u a r y m |
C h g a n e |
|
|---|---|---|
| R e v e n u e |
6 5 7. 7 |
1 1. 9 % |
| U d l i f l l d i l d E P S t n e r y n g u y u e |
1 7. 5 9 c |
1 6. 2 % |
| C 2 M k t a e a p r |
6 6 4. 8 |
|
| 2 M k V l f A R Y Z T A h l d i t g a r e a u e o o n |
4 5 7. 6 |
Current outlook for farming remains positive for Origin
1 Origin H1 2013 underlying fully diluted EPS is calculated using the weighted average number of shares in issue of 138,499,155 (H1 2012: 138,499,155).
5© ARYZTA, March 2013
| F d G o o r o u p |
O i i g r n |
T l G t o a r o u p |
|
|---|---|---|---|
| R e v e n u e |
6. 9 % |
1 1. 9 % |
0 8. 2 % |
| E B I T A |
6. 3 % |
( 5 9. 3 % ) |
0 4. 2 % |
| U d l i f l l d i l d f i t t t g n e r y n u y u e n e p r o |
5. 1 % |
1 6. 2 % |
0 5. 6 % |
6 month period ended 31 January 2013
| in '0 Eu 0 0 ro |
J 2 0 1 3 a n u a r y |
J 2 0 1 2 a n u a r y |
% |
|---|---|---|---|
| G r o u p r e v e n u e |
2 0 6 7 9 9 4 , , |
1, 9 1 1, 4 5 6 |
8 2 % |
| E B I T A |
1 8 6 3 1 1 , |
1 7 8 8 3 2 , |
4 2 % |
| E B I T A i m a r g n |
9 0 % |
9 4 % |
|
| A i d J V t t s s o c a e s a n s, n e |
1 1, 0 6 9 |
7 5 6 7 , |
|
| E B I T A i l. i d J V t n c a s s o c a e s a n s |
1 9 7 3 8 0 , |
1 8 6 3 9 9 , |
5 9 % |
| F i t, t n a n c e c o s n e |
( 3 3 3 6 7 ) , |
( 3 1, 6 7 9 ) |
|
| i i i i H b d d d d d t t s y r n r u m e n a c c r u e v e n |
( 8 2 3 ) 4 , |
( 8 2 0 ) 4 , |
|
| P f i t t r e- a x p r o s |
1 5 5 7 7 9 , |
1 4 6 4 8 0 , |
|
| I t n c o m e a x |
( 2 1, 6 9 6 ) |
( 1 9 9 6 8 ) , |
|
| i i N l l t t t o n- c o n r o n g n e r e s s |
( 6 2 ) 4 5 , |
( 3 9 0 9 ) , |
|
| U d l i f l l d i l d f i t t t g n e r y n u y u e n e p r o |
1 2 9 4 3 1 , |
1 2 2 6 0 3 , |
5 6 % |
| 1 U d l i f l l d i l d E P S ( ) t t n e r y n g u y u e c e n |
1 1 4 6 4 c |
1 1 4 5 6 c |
0 5 % |
1 The January 2013 weighted average number of ordinary shares used to calculate diluted earnings per share is 88,395,981 (H1 2012: 84,176,373). The increase in the weighted average number of ordinary shares is primarily due to the impact of the 4,252,239 shares issued during January 2012 on the weighted average shares outstanding during each respective period.
| F d N t h o o o r |
F d o o |
T t l o a |
||||
|---|---|---|---|---|---|---|
| in i l l ion Eu ro m |
F d E o o r o p e u |
A i m e r c a |
R f W l d t e s o o r |
F d G o o r o p u |
O i i r g n |
T l t o a |
| G r o u p r e v e n u e |
6 4 1. 6 |
7 4 0 5 |
1 1 8 2 |
1, 5 0 0 3 |
5 6 7 7 |
2 0 6 8 0 , |
| U d l i h t n e r y n g g r o w |
0 5 % |
2 2 % |
5 6 % |
1. 7 % |
5 4 % |
2 7 % |
| A i i i t c q u s o n s |
- | 2 7 % |
4 8 % |
1. 7 % |
- | 1. 2 % |
| C u r r e n c y |
1. 5 % |
5 7 % |
1. 4 % |
3 5 % |
6 5 % |
4 3 % |
| R G h t e v e n u e r o w |
2 0 % |
1 0 6 % |
1 1. 8 % |
6 9 % |
1 1. 9 % |
8 2 % |
| T l E B I T A i l. i d J V t t o a n c a s s o c a e s a n s |
1 9 7 3 8 0 , |
1 8 6 3 9 9 , |
5 9 % |
|---|---|---|---|
| T l i & J V t t t o a a s s o c a e s s, n e |
1 1, 0 6 9 |
7 5 6 7 , |
4 6 3 % |
| O i i i & J V t r g n a s s o c a e s s |
1 0 8 6 6 , |
7 0 6 5 , |
5 3 8 % |
| F d J V o o s |
2 0 3 |
5 0 2 |
( 5 9 6 ) % |
| A i & J V t t s s o c a e s s, n e |
|||
| T l G E B I T A t o a r o u p |
1 8 6 3 1 1 , |
1 7 8 8 3 2 , |
4 2 % |
| O i i r g n |
2 3 8 6 , |
8 6 2 5 , |
( 9 3 ) % 5 |
| T l F d G t o a o o r o u p |
1 8 3 9 2 5 , |
1 7 2 9 7 0 , |
6 3 % |
| f F d R W l d t o o e s o o r |
1 6 5 5 7 , |
1 3 8 1 5 , |
1 2 % 5 |
| F d N h A i t o o o r m e r c a |
9 0 7 3 8 , |
8 4 9 5 5 , |
6 8 % |
| F d E o o u r o p e |
7 7 6 1 1 , |
7 4 1 6 4 , |
4 6 % |
| F d G o o r o u p |
|||
| in '0 Eu 0 0 ro |
J 2 0 1 3 a n u a r y |
J 2 0 1 2 a n u a r y |
% |
| in '0 0 0 Eu ro |
2 0 1 3 J a n u a r y |
2 0 1 2 J a n u a r y |
% |
|---|---|---|---|
| G r o u p r e v e n u e |
1, 5 0 0 3 1 4 , |
1, 4 0 4 0 3 5 , |
6 9 % |
| E B I T A |
1 8 3 9 2 5 , |
1 7 2 9 7 0 , |
6 3 % |
| i E B I T A m a r g n |
1 2 3 % |
1 2 3 % |
|
| J V t s, n e |
2 0 3 |
5 0 2 |
|
| E B I T A i l. J V n c s |
1 8 4 1 2 8 , |
1 7 3 4 7 2 , |
6 1 % |
| i F t t n a n c e c o s s, n e |
( 3 0 3 3 3 ) , |
( 2 8 ) 5 5 5 , |
|
| H b i d i d d i i d d t t y r n s r u m e n a c c r u e v e n |
( 8 2 3 4 ) , |
( 8 2 4 0 ) , |
|
| P f i t t r e- a x p r o s |
1 4 5 5 6 1 , |
1 3 6 6 7 7 , |
|
| I t n c o m e a x |
( 2 1, 9 8 6 ) |
( 1 9 2 3 6 ) , |
|
| i i N l l t t t o n- c o n r o n g n e r e s s |
( 2 0 3 ) 7 , |
( 1, 8 1 8 ) |
|
| U d l i f i t t g n e r y n n e p r o |
1 2 1, 5 0 2 |
1 1 5 6 2 3 , |
5 1 % |
6 month period ended 31 January 2013
| P i d d d e r o e n e 3 1 2 0 1 J |
P i d d d e r o e n e 3 1 2 0 1 J |
|
|---|---|---|
| in '0 Eu 0 0 ro |
3 a n u a r y |
2 a n u a r y |
| E B I T |
1 3 5, 1 8 8 |
1 2 5, 9 6 0 |
| Am isa ion t t or |
4 8, 7 3 7 |
4 7, 0 1 0 |
| E B I T A |
1 8 3, 9 2 5 |
1 7 2, 9 7 0 |
| De ia ion t p re c |
4 6, 2 5 2 |
4 3, 8 3 8 |
| E B I T D A |
2 3 0, 1 7 7 |
2 1 6, 8 0 8 |
| ing i W k ta l m t or c ap ov em en |
( 1 9 8 ) 4, 7 |
( 3 1, 2 8 ) 4 |
| iv i ive 1 D de ds d n re ce |
1 2 0 4, 5 |
1 0, 6 5 7 |
| M in i l e d i te ta tu a na nc e ca p xp en re |
( 2 0, 1 0 4 ) |
( 2 2, 0 3 2 ) |
| In d te t a ta re s n x |
( 3 8, 0 7 8 ) |
( 4 4, 4 9 4 ) |
| O he h ( in ) / c ha t r n on -c as co m e rg es |
( 3 0 2 ) |
1, 8 2 1 |
| Ca h f low d fro iv i ies te t t s s g en er a m a c |
1 7 0, 9 5 6 |
1 3 1, 2 4 2 |
| 2 In i l e d i tm t c ta tu ve s en ap xp en re |
( 6 6, 5 2 7 ) |
( 3 6, 8 0 2 ) |
| Ca h f low d fro iv i ies f in i l e d i te t t te tm t c ta tu s s g en er a m a c a r ve s en ap xp en re |
1 0 4, 4 2 9 |
9 4, 4 4 0 |
| Un de ly in f i t p t r g ne ro |
1 2 1, 5 0 2 |
1 1 5, 6 2 3 |
1 Includes dividend received from Origin of €14,250,000 (H1 2012 €10,450,000).
2 Includes expenditure on intangible assets.
14© ARYZTA, March 2013
6 month period ended 31 January 2013
| in '0 0 0 Eu ro |
P i d d d e r o e n e 3 1 2 0 1 3 J a n a u r y |
P i d d d e r o e n e 3 1 2 0 1 2 J a n a u r y |
|---|---|---|
| F d G i d b 1 A t t t t o o r o u p o p e n n g n e e a s a u g u s |
( 9 7 6 2 8 3 ) , |
( 9 5 5 4 6 8 ) , |
| C h f l d f i i i t t t g a s o w s e n e r a e r o m a c v e s |
1 7 0 9 5 6 , |
1 3 1, 2 4 2 |
| N d b f i i i t t t t e e c o s o a c q u s o n s |
( 2 8 0 3 1 ) , |
( 1 0 0 9 5 9 ) , |
| S h l t a e p a c e m e n r |
– | 1 0 8 4 5 4 , |
| T i d i l d h f l t t t t g r a n s a c o n a n r e s r u c u r n r e a e c a s o w s |
( 4 6 9 4 8 ) , |
( 3 3 2 1 3 ) , |
| 1 I i l d i t t t t n v e s m e n c a p a e x p e n u r e |
( 6 6 5 2 7 ) , |
( 3 6 8 0 2 ) , |
| f i f j i P d d l t t r o c e e s r o m s p o s a o o n e n r e v u |
1, 9 1 4 |
– |
| D f d i d i t e e r r e c o n s e r a o n |
( 2 6 8 ) |
( 7 2 4 7 ) , |
| D i i d d i d v e n s p a |
( 2 4 8 2 ) , |
( 2 2 5 5 ) , |
| H b i d d i i d d y r v e n |
( 1 6 5 6 1 ) , |
( 1 6 3 0 5 ) , |
| i 2 F h t g g o r e n e x c a n e m o v e m e n |
7 9 9 8 1 , |
( 7 3 8 5 5 ) , |
| O 3 h t e r |
1 1 4 |
1, 6 5 5 |
| G i 3 1 F d l t d b t t J o o r o p c o s n g n e e a s a a n a r u u y |
( 8 8 0 8 1 ) 4 , |
( 9 2 3 3 ) 5 5 , |
1 Includes expenditure on intangible assets.
2 Foreign exchange movement for the period ended 31 January 2013 attributable primarily to the fluctuation in the US Dollar to euro rate between July 2012 (1.2370) and January 2013 (1.3450).
3 Other comprises primarily proceeds on disposal of fixed assets and amortisation of financing costs
Excluding Origin – non-recourse financing facilities
1 Incorporating the drawn amount on Revolving Credit Facility of €201.4m and excluding hybrid instrument.
2 Total hybrid instrument amount outstanding CHF 400m.
16© ARYZTA, March 2013
| in '0 Eu 0 0 ro |
N C h o n- a s |
C h a s |
T l t o a |
|---|---|---|---|
| i i i i i i N l d l d d l t t t e o s s o n a c q s o n, s p o s a s a n o n u u |
( 0 ) 7 5 |
– | ( 0 ) 7 5 |
| T i l d t t t r a n s a c o n r e a e c o s s |
– | ( 3 7 9 7 ) , |
( 3 7 9 7 ) , |
| A i d d f i l d j t t t t s s e w r e- o w n s a n a r v a u e a u s m e n s |
( 9 8 6 9 ) , |
– | ( 9 8 6 9 ) , |
| S f f 1 d h l d t t t t e e r a n c e a n o e r s a r e a e c o s s v |
– | ( 1 8 1 9 ) 5 , |
( 1 8 1 9 ) 5 , |
| O i i i i h t t t t e r c o s s a r s n g o n n e g r a o n |
– | ( 9 8 2 0 ) , |
( 9 8 2 0 ) , |
| i i T l t t t t t o a n c o m e s a e m e n m p a c |
( 1 0 ) 5 7 4 , |
( 3 2 1 3 6 ) , |
( 2 1 0 ) 4 7 , |
1 Severance and other staff related costs accounted for c. 58% of cash costs
| in '0 Eu 0 0 ro |
N C h o n- a s |
C h a s |
T l t o a |
|---|---|---|---|
| i i i i i i i N d l d d l t t t e g a n o n a c q s o n, s p o s a s a n o n u u |
1 2 7 |
– | 1 2 7 |
| T i l d t t t r a n s a c o n r e a e c o s s |
– | ( 5 6 0 1 ) , |
( 5 6 0 1 ) , |
| A i d d f i l d j t t t t s s e w r e- o w n s a n a r v a u e a u s m e n s |
( 1 7 6 1 9 ) , |
– | ( 1 7 6 1 9 ) , |
| 2 S d h f f l d t t t t e e r a n c e a n o e r s a r e a e c o s s v |
– | ( 6 9 1 8 ) 5 , |
( 6 9 1 8 ) 5 , |
| O i i i i t h t t t e r c o s s a r s n g o n n e g r a o n |
– | ( 3 2 1 ) 4 5 , |
( 3 2 1 ) 4 5 , |
| i i T t l t t t t o a n c o m e s a e m e n m p a c |
( 1 6 9 0 ) 7 , |
( 1 0 9 2 8 0 ) , |
( 1 2 6 1 8 ) 7 , |
2 Severance and other staff related costs accounted for c. 63% of cash costs
Food Financial Metrics
Long-term price trends remain elevated due to fragile supply/demand balance
Source: World Bank, IMF, USDA FAS, PSD Online Database
19© ARYZTA, March 2013
ERP rollout in Europe continues, expected to be completed in FY 2014
Margin contraction of 40 bps should be temporary (Direct Store Distribution and new business development)
21© ARYZTA, March 2013
11 Bakeries and Kitchens
Revenue €118.2m, +11.8% Underlying revenue +5.6% Acquisitions +4.8% Currency +1.4% EBITA €15.6m, +12.5% EBITA margin 13.2% (up from 13.1%)
Quarterly Underlying Revenue Growth
| Q 3 2 0 1 1 |
Q 4 2 0 1 1 |
Q 1 2 0 1 2 |
Q 2 2 0 1 2 |
Q 3 2 0 1 2 |
Q 4 2 0 1 2 |
Q 1 2 0 1 3 |
Q 2 2 0 1 3 |
|
|---|---|---|---|---|---|---|---|---|
| F d E o o u r o p e |
2. 9 % |
2. 3 % |
1. 2 % |
( 1. 8 ) % |
( 2. 6 ) % |
( 0. 7 ) % |
( 0. 2 ) % |
1. 2 % |
| i F d N t h A o o o m e c a r r |
8. 9 % |
1 % 7. |
6. 0 % |
8. 9 % |
6. 0 % |
2 % 7. |
1. 3 % |
3. 0 % |
| F d R f W l d t o o e s o o r |
6. 2 % |
2 1. 3 % |
1 4. 7 % |
1 4. 2 % |
1 1. 8 % |
1 1. 4 % |
4. 8 % |
6. 4 % |
| G T t l F d a o o o r o u p |
9 % 4. |
% 4. 7 |
% 4. 4 |
% 4. 4 |
2. % 5 |
3. 8 % |
0. 9 % |
2. % 5 |
Channel and geographic rebalancing
Complementary baking assets
Accelerates network reconfiguration
Announced acquisition of Klemme AG in Germany, subject to regulatory approval
Consideration EUR 280m (of which EUR 10m is deferred), Revenue €229m
Highly efficient, well invested bakery strategically well located
Fits strategy to access large retail channel in Europe
50% from internal efficiencies generated by ATI investment
50% revenue benefit from customer centric strategy
EUR 100m ERP investment
EUR 100m Non Recurring Cash Cost
EUR 200m Capital Restructuring Costs
6 month period ended 31 January 2013
| in '0 Eu 0 0 ro |
J 2 0 1 3 a n u a r y |
J 2 0 1 2 a n u a r y |
% |
|---|---|---|---|
| G r o p r e e n e u v u |
6 6 8 0 5 7 , |
0 2 1 5 7 4 , |
1 1. 9 % |
| E B I T A |
2 3 8 6 , |
5 8 6 2 , |
( 5 9 3 ) % |
| E B I T A i m a r g n |
0 4 % |
1. 2 % |
|
| A i d J V t t s s o c a e s a n s, n e |
1 0 8 6 6 , |
7 0 6 5 , |
|
| i i E B I T A l. d J V t n c a s s o c a e s a n s |
1 3 2 2 5 , |
1 2 9 2 7 , |
2 % 5 |
| F i t t n a n c e c o s s, n e |
( 3 0 3 4 ) , |
( 3 1 2 4 ) , |
|
| P f i t t r e- a x p r o s |
1 0 2 1 8 , |
9 8 0 3 , |
|
| I t n c o m e a x |
2 9 0 |
( 3 2 ) 7 |
|
| U d l i f i t t g n e r y n n e p r o |
1 0 5 0 8 , |
9 0 7 1 , |
1 6 2 % |
| 1 U d l i f l l d i l d E P S ( ) t t n e r y n g u y u e c e n |
7 5 9 c |
6 5 3 c |
1 6 2 % |
1 Origin H1 2013 underlying fully diluted EPS is calculated using the weighted average number of diluted shares for the period of 138,499,155 (H1 2012: 138,499,155).
6 month period ended 31 January 2013
| in '0 0 0 Eu ro |
J 2 0 1 3 a n a r u y |
|---|---|
| R d f i t t t e p o r e n e p r o |
6 7 0 1 , |
| I i b l i i t t t n a n g e a m o r s a o n |
2 9 0 1 , |
| i i T t t a o n a m o r s a o n x |
( 8 6 ) 5 |
| i i i i i N d l d l d t t t t t t e a c q s o n, s p o s a a n e s c n g e a e c o s s u r r u u r r |
1, 9 1 7 |
| T i i i d i l d i l d t t t t t t g a x o n n e a c q u s o n, s p o s a a n r e s r u c u r n r e a e c o s s |
( 2 9 9 ) |
| i f i U d l t t n e r n g n e p r o y |
1 0 5 0 8 , |
| i f i S U d l l l d l d E P 1 t n e r n g e y u y u |
1 7 5 9 c |
|---|---|
| -------------------------------------------------------------------------------------------------------------------------------- | ----------------------- |
1 Actual Origin H1 2013 underlying fully diluted EPS is calculated using the weighted average number of shares in issue of 138,499,155 (H1 2012: 138,499,155).
| C i t E t t r r e n s m a e s u |
|
|---|---|
| D i i t e p r e c a o n p. a. |
9 5 1 0 5 € m – |
| A i i t t m o r s a o n p. a. |
1 0 0 1 1 0 € m – |
| f f i E t t t e c e a r a e v x |
1 % 2 0 % 7 – |
| F i t n a n c e c o s s p. a. |
€ 7 5 8 5 m – |
| i i f i S D d d t d l E P e n p a o o n e r n g p. a. v y u u y |
1 % 5 |
| M i t a n e n a n c e c a p e x p. a. |
5 0 6 0 € m – |
| I d t t t t n v e s m e n g r a e s a u s |
i i t m a n a n |
6 month period ended 31 January 2013
| in '0 0 0 Eu ro |
2 0 1 3 J a n a r u y |
|---|---|
| R d f i t t t e p o r e n e p r o |
6 2 0 5 1 , |
| I i b l i i t t t n a n g e a m o r s a o n |
5 1, 6 3 8 |
| i i T t t a o n a m o r s a o n x |
( 1 3 1 8 ) 5 , |
| H b i d i d d i i d d t t y r n s r u m e n a c c r u e v e n |
( 8 2 3 4 ) , |
| N i i i d i l d i l d t t t t t t e a c q u s o n, s p o s a a n r e s r u c u r n g r e a e c o s s |
4 4 5 0 1 , |
| T i i i d i l d i l d t t t t t t a x o n n e a c q u s o n, s p o s a a n r e s r u c u r n g r e a e c o s s |
( 6 8 7 7 ) , |
| N l l i i i f i i i d i l d t t t t t g o n- c o n r o n n e r e s p o r o n o a c q u s o n, s p o s a a n i l d f t t t t t t g r e s r u c u r n r e a e c o s s, n e o a x |
( 6 ) 4 5 |
| U d l i f i t t n e r y n g n e p r o |
1 2 9 4 5 6 , |
| D i l i i f O i i i i t t t t u v e m p a c o r g n m a n a g e m e n n c e n v e s |
( 2 5 ) |
| U d l i f l l d i l d f i t t t n e r y n g u y u e n e p r o |
1 2 9 4 3 1 , |
| i f i S U d l l l d l d E P 1 t n e r n g e y u y u |
1 6 1 4 4 c |
1 The January 2013 weighted average number of ordinary shares used to calculate diluted earnings per share is 88,395,981 (2012: 84,176,373). The increase in the weighted average number of ordinary shares is primarily due to the impact of the 4,252,239 shares issued during January 2012 on the weighted average shares outstanding during each respective period.
39© ARYZTA, March 2013
6 month period ended 31 January 2013
| in '0 Eu 0 0 ro |
J 2 0 1 3 a n u a r y |
|---|---|
| f i 1 R d t t t e p o e n e p o r r |
3 9 5 7 4 , |
| I i b l i i t t t g n a n e a m o r s a o n |
4 8 7 3 7 , |
| T i i t t a x o n a m o r s a o n |
( 1 2 5 7 2 ) , |
| i i i i H b d d d d d t t r n s r m e n a c c r e e n y u u v |
( 8 2 3 ) 4 , |
| N i i i d i l d i l d t t t t t t g e a c q u s o n, s p o s a a n r e s r u c u r n r e a e c o s s |
4 2 7 1 0 , |
| T i i i d i l d i l d t t t t t t a x o n n e a c q u s o n, s p o s a a n r e s r u c u r n g r e a e c o s s |
( 6 5 7 8 ) , |
| U d l i f i t t n e r y n g n e p r o |
1 2 1, 5 0 2 |
1 Food Group reported net profit excludes dividend income of €14,250,000 (H1 2012: €10,450,000) from Origin.
| 3 1 J t a s a a n a r u y |
2 0 3 1 |
|---|---|
| --------------------------------------------------------------- | ------------------ |
| in '0 Eu 0 0 ro |
A J 2 0 1 3 t s a a n u a r y |
A J l 2 0 1 2 t s a u y |
|---|---|---|
| P l d i t t t r o p e r y, p a n a n e q u p m e n |
1, 0 1 4 7 1 1 , |
1, 0 2 2 5 8 7 , |
| i I t t t s s n v e m e n p r o p e r e |
2 9 0 6 1 , |
2 9 2 6 8 , |
| G d i l l d i i b l t t o o w a n n a n g e a s s e s |
2 7 0 8 6 9 8 , , |
2 8 7 1, 9 8 2 , |
| i j i A t d t t s s o c a e s a n o n e n r e s v u |
1 2 6 0 7 7 , |
1 2 3 8 7 4 , |
| O h f i i l t t e r n a n c a a s s e s |
3 8 3 2 9 , |
3 7 2 2 3 , |
| W k i i l t o r n g c a p a |
( 2 8 2 0 5 ) , |
( 1 0 6 8 5 7 ) , |
| O h l l i b i l i i t t t e r s e g m e n a a e s |
( 8 5 7 6 1 ) , |
( 6 8 5 4 2 ) , |
| S l t t t e g m e n a n e a s s e s |
3 8 0 0 4 4 4 , , |
3 9 1 3 0 4 5 , , |
| N d b t t e e |
( 1, 0 6 2 8 1 7 ) , |
( 1, 0 4 4 0 9 1 ) , |
| D f d t t e e r r e a x, n e |
( 3 0 1, 9 1 3 ) |
( 3 2 6 6 5 7 ) , |
| I t n c o m e a x |
( 2 8 8 9 ) 7 , |
( 2 0 ) 7 4 4 , |
| D i i f i i l i t t t t s s, e r v a v e n a n c a n r u m e n n e |
( 1 0 4 ) |
( 5 5 0 2 ) , |
| N t t e a s s e s |
2 1 0 0 9 4 7 , , |
2 0 9 3 5 5 5 , , |
as at 31 January 2013
| in '0 Eu 0 0 ro |
2 0 1 3 A J t s a a n u a r y |
2 0 1 2 A J l t s a u y |
|---|---|---|
| P l d i t t t r o p e r y, p a n a n e q u p m e n |
9 2 5 8 1 2 , |
9 3 1, 4 3 9 |
| i I t t t n e s m e n p r o p e r e s v |
1 3 5 7 5 , |
1 9 6 0 5 , |
| G d i l l d i i b l t t g o o w a n n a n e a s s e s |
2 5 7 6 7 4 5 , , |
2 7 2 9 3 4 0 , , |
| J i t t o n v e n u r e s |
– | 2 5 4 5 , |
| i i W k t l o r n g c a p a |
( 6 6 9 0 ) 4 , |
( 8 2 ) 5 7 7 , |
| O h l l i b i l i i t t t g e r s e m e n a a e s |
( 6 8 5 1 1 ) , |
( 4 9 7 9 9 ) , |
| S l t t t e g m e n a n e a s s e s |
3 3 8 2 8 5 9 , , |
3 5 7 1, 7 0 3 , |
| i O i i I t t n e s m e n n r g n v |
1, 0 5 4 5 |
1, 0 5 4 5 |
| A d b O i i t g m o u n s o w e y r n |
7 0 9 |
7 3 4 |
| N d b t t e e |
( 8 8 4 0 8 1 ) , |
( 9 7 6 2 8 3 ) , |
| D f d t t e e r r e a x, n e |
( 2 8 6 5 1 0 ) , |
( 3 1 0 6 7 4 ) , |
| I t n c o m e a x |
( 2 3 8 8 ) 7 , |
( 1 6 9 6 ) 7 , |
| D i i f i i l i t t t t e r v a v e n a n c a n s r u m e n s, n e |
1, 4 0 8 |
( 1, 7 3 9 ) |
| N t t a e s s e s |
2 2 4 1, 5 4 3 , |
2 3 1 7 8 1 0 , , |
Excluding Origin – non-recourse financing facilities
| b d in De Fu t n g |
in ip l 1 Pr c a |
ity M tu a r |
|---|---|---|
| No 2 0 1 1 – Sy d ica d Ba k Lo te n n an v |
C H F 9 7 0m |
De 2 0 1 6 c |
| 2 0 1 0 S iva Ma U Pr te P lac t y em en – |
S 2 0m / 2 U D 4 E U R 5m |
2 0 1 3 – 2 0 2 2 Ma Ma y y |
| De 2 0 0 9 U S Pr iva te P lac t c em en – |
U S D 2 0 0m |
De 2 0 2 1 – De 2 0 2 9 c c |
| No 2 0 0 9 Sw iss Bo d v n – |
C H F 2 0 0m |
Ma 2 0 1 5 r |
| Ju 2 0 0 7 U S Pr iva P lac te t n em en – |
U S D 4 5 0m |
Ju 2 0 1 4 – Ju 2 0 1 9 n n |
| br i d d in Hy Fu n g C 0 0m i ins i % fu in Oc H F 4 Hy br d tru t w t h 5 de d to be me n co up on n f f irs ( Oc 2 0 1 ) 9 0 A te t c l l da te to be 4 tes to 5 bp r a r co up on e q ua s p |
2 0 1 0 r 3 C O lus t h H F L I B R mo n |
|
| S Sw iss Tra de d I X ha on e xc ng e |
||
| 1 0 0 % i fo Tre te d ty ba k c t p a as eq u r n ov en an ur p os es |
||
| 2 % i fo S Tre te d 5 ty U P P t p a as eq u r co ve na n ur p os es |
||
| b lcu la ion 2 c 3 2 0 3 Ne t De t: E B I T D A t t 1 J 1 a s a s a an ua ry |
io Ra t |
|
| 2 Ne De b E B I T D A ( hy br i d i ) t t: ty as e q u |
1. 7 9x |
|
| 2 Ne De b E B I T D A ( hy br i d de b ) t t: t as |
2. 4 4x |
1 Weighted average interest cost of Food Group debt financing facilities (including overdrafts) as at 31 January 2013 of c. 4.59%.
2 Calculated based on the Food Group EBITDA for the 12 month period ended 31 January 2013, including dividend received from Origin, adjusted for the pro forma full-year contribution of Food Group acquisitions.
weighted average maturity c. 5.38 years
| F d o o |
F d N h t o o o r |
F d R t o o e s |
T l t o a |
|||
|---|---|---|---|---|---|---|
| in i l l ion Eu ro m |
E u r o p e |
i A m e r c a |
f W l d o o r |
G F d o o r o u p |
O i i g r n |
T l t o a |
| 3 1 2 0 1 3 J a n a r u y |
||||||
| 1 G h t t r o p s a r e n e a s s e s u |
1, 3 9 2 |
1, 1 9 7 |
2 2 7 |
3 3 8 3 , |
3 6 9 4 |
3 3 8 2 5 , |
| 2 E B I T A i l. i d J V t n c a s s o c a e s a n s |
1 7 3 |
1 8 4 |
3 1 |
3 8 8 |
8 3 |
4 7 1 |
| R O I C |
1 2 4 % |
1 0 7 % |
1 1. 3 % |
1 1. 5 % |
1 7 6 % |
1 2 2 % |
| 3 1 2 0 1 2 J l u y |
||||||
| 1 G h t t r o u p s a r e n e a s s e s |
1, 4 4 7 |
1, 8 3 5 |
2 9 0 |
3 5 7 2 , |
3 4 6 0 |
3 4 0 3 2 , |
| 2 i i E B I T A l. d J V t n c a s s o c a e s a n s |
1 0 7 |
1 7 7 |
2 9 |
3 6 7 |
8 2 |
8 4 5 |
| R O I C |
1 1. 7 % |
9 6 % |
1 0 1 % |
1 0 5 % |
1 7 9 % |
1 1. 4 % |
1 Net assets exclude all bank debt, cash and cash equivalents and tax-related balances.
2 ROIC is calculated using pro forma trailing twelve months segmental EBITA ('TTM EBITA') reflecting the full twelve months contribution from acquisitions. EBITA is before interest, tax, non-ERP amortisation and before the impact of non-recurring items. The contribution from associates and JVs is net profit (i.e. presented after interest and tax).
3 Origin net assets adjusted for the fluctuation in its average quarterly working capital by €47,148,000 (2012: €119,073,000).
4 The Food Group WACC on a pre-tax basis is currently 7.9%.
| C i l R t o s n g a e s |
2 0 1 3 J a n u a r y |
2 0 1 2 J l u y |
% |
|---|---|---|---|
| S i F w s s r a n c |
1. 2 4 5 0 |
1. 2 0 1 0 |
3 7 % |
| U S D l l o a r |
1. 3 4 5 0 |
1. 2 3 7 0 |
8 7 % |
| C d i D l l a n a a n o a r |
1. 3 3 9 3 |
1. 2 3 9 3 |
8 1 % |
| S i l t e n g r |
0 8 2 2 5 |
0 8 7 5 4 |
8 % 5 |
| A R t v e r a g e a e s |
J 2 0 1 3 a n u a r y |
J 2 0 1 2 a n u a r y |
% |
| S i F w s s r a n c |
1. 2 0 9 5 |
1. 2 0 1 9 |
0 6 % |
| U S D l l o a r |
1. 2 8 8 6 |
1. 3 5 8 6 |
( 5 2 ) % |
| C i d D l l a n a a n o a r |
1. 2 7 4 7 |
1. 3 2 6 7 |
( 1 ) % 7 |
| S i l t g e r n |
0 8 0 5 4 |
0 8 9 2 5 |
( 6 3 ) % |
| F Y 2 0 1 3 |
M e a n |
H i h g |
L o w |
|---|---|---|---|
| B d 1 3 l t a s e o n a n a y s s |
|||
| U d l i E P S n e r y n g |
3 6 3 5 c |
3 7 7 0 c |
3 5 3 0 c |
| 2 0 1 F Y 4 |
M e a n |
i H h g |
L o w |
| 1 2 B d l t a s e o n a n a s s y |
|||
| U d l i E P S n e r y n g |
4 0 1. 9 c |
4 2 3 0 c |
3 8 3 0 c |
| F Y 2 0 1 5 |
M e a n |
H i h g |
L o w |
| B d 1 0 l t a s e o n a n a y s s |
|||
| U d l i E P S n e r y n g |
4 4 3 0 c |
4 7 1. 0 c |
4 1 9 0 c |
1 Forecasts as of 8 March, 2013. These estimates were collated by Bloomberg. ARYZTA AG does not guarantee the accuracy or completeness of these forecasts.
47© ARYZTA, March 2013
Paul MeadeCommunications Officer
Talacker 418001 Zurich SwitzerlandTel: +41 (0) 44 583 42 00 Fax: +41 (0) 44 583 42 49 [email protected] www.aryzta.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.