AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Aryzta AG

Quarterly Report Mar 13, 2011

818_ip_2011-03-13_036ceb09-ef79-4370-b723-e134555178c1.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

ARYZTA AG

H1 Results, FY 2011

14 March 2011

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.

Agenda

  • Our Business
  • Financial Review
  • Operating Environment
  • Summary and Outlook

ARYZTA AG Our Business

Our Business

  • Global food business
  • Global leader in speciality bakery

  • Zurich based Swiss AG
  • Operations in Europe, North and South America, South East Asia, Australia and New Zealand

  • Listed in Zurich (SIX; ARYN), and secondary listing in Dublin (ISE; YZA)

Geographic Reach – Global Food Group

1 Pro forma TTM revenue and EBITDA to July 2010 includes acquisitions of Fresh Start Bakeries and Great Kitchens, translated at EURUSD rate of 1.38, and pro forma TTM revenue and EBITDA to October 2010 for Maidstone Bakeries translated at EURCAD rate of 1.40.

Bread Rolls&Artisan Loaves

1 Based on €2.5bn pro forma TTM revenue to July 2010 (including acquisitions of Fresh Start Bakeries and Great Kitchens), translated at EURUSD rate of 1.38, and pro forma TTM revenue to October 2010 for Maidstone Bakeries translated at EURCAD rate of 1.40. 43%

Origin Enterprises plc

Origin is a leading agri-business group focused on integrated agronomy and agri-inputs, with operations in the UK, Ireland and Poland.

ARYZTA AG is the majority shareholder (71.4 %) in Origin Enterprises plc, which has a listing on the AIM in London and the ESM in Dublin (AIM:OGN, ESM:OIZ). As of 11 March 2011, Origin had a market capitalisation of €532m (133m shares at €4.00), valuing ARYZTA's holding at circa €380m (95m shares at €4.00).

Since listing, Origin has strategically repositioned its Marine Proteins and Oils, Consumer Food and Feed Ingredients businesses to associates and joint venture. It is now focused on a sustainable agricultural model with a capacity for expansion in a developing fragmented industry.

On 10 March 2011, Origin announced the acquisition of United Agri Products and Rigby Taylor. The acquisitions build upon Origin's core position in the provision of integrated production systems to primary food producers as well as broadening the Group's offering into new customer channels. On the same date Origin also announced its interim results. These results reflect positive on-farm momentum and a favourable planning environment for primary food producers.

ARYZTA AG Financial Review

ARYZTA AG – Income Statement

6 month period ended 31 January 2011

in Euro '000 January 2011 January 2010 %
Group revenue 1,894,272 1,394,053 35.9%
EBITA 173,118 114,013 51.8%
EBITA margin 9.1% 8.2%
Associates and JVs, net 10,729 13,635
EBITA incl. associates and JVs 183,847 127,648 44.0%
Finance cost, net (36,713) (23,723)
Hybrid instrument accrued dividend (3,911)
Pre-tax profits 143,223 103,925
Income tax (20,684) (16,965)
Non-controlling interests (6,263) (4,430)
Underlying fully diluted net profit 116,276 82,530 40.9%
Underlying fully diluted EPS (cent)1 140.3c 104.5c 34.3%

1 January 2011 underlying fully diluted EPS calculated using the weighted average number of shares in issue of 82,856,277

(2010: 78,946,101), following placement of 3,864,335 registered shares in June 2010 in relation to the acquisition of Fresh Start Bakeries.

2 See slide 44 and 45 for glossary definition of financial terms used in presentation.

ARYZTA AG – Underlying Revenue Growth

6 month period ended 31 January 2011

Food N. Food Total
in Euro million Food Europe America Rest of World Food Group Origin1 Total
Group revenue 585.3 610.5 87.4 1,283.2 611.1 1,894.3
Underlying growth (0.9)% 2.1% 18.4% 0.4% 7.4% 3.3%
Acquisitions & disposals 7.3% 128.2% 549.5% 54.3% (7.4)% 28.1%
Currency 3.3% 9.4% 23.1% 5.5% 3.0% 4.5%
Revenue Growth 9.7% 139.7% 591.0% 60.2% 3.0% 35.9%

1 Origin revenue is presented after deducting intra group sales between Origin and Food Group.

Food Group – Underlying Revenue Growth

1 Underlying Revenue Growth Per Quarter FY 2009–H1 FY 2011

12 © ARYZTA, March 2011

1 FY 2009 underlying revenue growth based on FY 2008 pro forma comparatives including Hiestand.

ARYZTA AG – Segmental EBITA

6 month period ended 31 January 2011

in Euro '000 January 2011 January 2010 %
Food Group
Food Europe 66,004 60,736 8.7%
Food North America 76,953 35,271 118.2%
Food Rest of World 12,520 2,073 504.0%
Total Food Group 155,477 98,080 58.5%
Origin 17,641 15,933 10.7%
Total Group EBITA 173,118 114,013 51.8%
Associates & JVs, net
Food JVs 4,328 8,468 (48.9)%
Origin associates & JV 6,401 5,167 23.9%
Total associates & JVs, net 10,729 13,635 (21.3)%
Total EBITA incl. associates and JVs 183,847 127,648 44.0%

Food Group – Income Statement

6 month period ended 31 January 2011

in Euro '000 January 2011 January 2010 %
Group revenue 1,283,194 800,921 60.2%
EBITA 155,477 98,080 58.5%
EBITA margin 12.1% 12.2 %
JVs, net 4,328 8,468
EBITA incl. JVs 159,805 106,548 50.0%
Finance costs, net (30,590) (15,961)
Hybrid instrument accrued dividend (3,911)
Pre-tax profits 125,304 90,587
Income tax (18,580) (15,576)
Non-controlling interests (1,716) (1,257)
Underlying net profit 105,008 73,754 42.3%

Food Group – Cash Generation

6 month period ended 31 January 2011

in Euro '000 January 2011 January 2010
EBIT 113,000 76,331
Amortisation 42,477 21,749
EBITA 155,477 98,080
Depreciation 41,545 28,044
Reported EBITDA 197,022 126,124
Working capital movement (16,498) (9,968)
Dividends received1 12,967 7,740
Maintenance capital expenditure (22,092) (6,683)
Interest & tax (50,894) (25,363)
Other non-cash income charges 5,165 (475)
Cash flows generated from activities 125,670 91,375
Investment capital expenditure (26,199) (22,591)
Cash flows generated from activities after investment capital expenditure 99,471 68,784
Underlying net profit 105,008 73,754

1 Includes dividends received from Origin of €8,550,000 (H1 2010: nil).

Food Group Net Debt and Investment Activity

6 month period ended 31 January 2011

in Euro '000 Food Group
Food Group opening net debt as at 31 July 2010 (1,115,623)
Cash flows generated from activities 125,670
Hybrid instrument proceeds 285,061
Maidstone Bakeries acquisition (316,563)
Business combination and transaction costs (22,756)
Investment capital expenditure (26,199)
Deferred consideration (12,089)
Dividends paid (2,066)
Foreign exchange movement1 19,606
Amortisation of financing costs and other 985
Food Group closing net debt as at 31 January 2011 (1,063,974)

1 Foreign exchange movement is primarily attributable to the fluctuation in the U.S. Dollar between July 2010 (1.3079) and January 2011 (1.3699).

Food Group Financing

Excluding Origin – non-recourse financing facilities

Debt Financing

  • Food Group net debt of EUR 1.06bn
  • Food Group gross term debt weighted average maturity of circa 6.7 years
  • Weighted average interest cost of Food Group financing facilities of circa 4.14%1
  • Net debt: EBITDA 2.46x (excluding hybrid instrument as debt) and interest cover of 8.15x (excluding hybrid interest)
  • Optimum leverage position in the range of 2x 3x net debt: EBITDA
  • Intend to maintain investment grade credit position

Hybrid Financing

  • Food Group hybrid instrument net proceeds EUR 285.1m2
  • Net debt: EBITDA 3.17x (including hybrid instrument as debt) and interest cover of 7.59x (including hybrid interest)
  • 1 Weighted average interest cost of financing facilities excludes the hybrid instrument and includes overdrafts.
  • 2 Total hybrid instrument amount outstanding CHF 400m.

as at 31 January 2011

Food Food N. Food Rest Total
in Euro million Europe America of World Food Group Origin Total
2011
Group share net assets 1,374 1,732 229 3,335 297 3,632
EBITA incl. associates and JVs 140 161 23 325 80 405
ROI 10.1% 9.3% 10.2% 9.7% 27.1% 11.1%
2010
Group share net assets 1,288 676 7 1,971 354 2,325
EBITA incl. associates and JVs 127 85 4 216 73 289
ROI 9.9% 12.6 % 59.9% 11.0% 20.6% 12.4%

Financial impact

Non-recurring costs for 6 month period ending 31 January 2011

in Euro '000 Non-Cash Cash Total
Maidstone fair value gain on existing 50% at acquisition 121,391 121,391
Business combination costs (18,809) (13,491) (32,300)
Transaction costs (including share purchase tax) (9,265) (9,265)
Net income statement impact 102,582 (22,756) 79,826
  • Assessment of financial impact ongoing
  • Once-off cash cost
  • Targeting 70% to 100% of cash costs converting to recurring cash EBITA within 3 years

  • Non-cash costs
  • Optimise future capital allocation needs

Food Group Strategic Repositioning

Medium term financial target metrics

  • 15%+ return on investment from existing asset base by 2015
  • 15%+ return on investment from new investments within 5 years
  • Net debt: EBITDA in the range of 2x 3x
  • Effective tax rate target at sub 20%
  • Annual maintenance and investment capital expenditure to track annual depreciation

Food Group Operating Environment

Food Group Operating Environment

6 month period ended 31 January 2011

Revenue

  • Over 50% revenue growth from acquisitions
  • Underlying revenue growth is returning
  • Consumer recovery across most markets

Margin

  • Primary food inflation accelerating
  • Dynamic pricing necessary

Market Position

  • Significant transformation in channel and geography
  • Business combination initiatives in Europe and North America
  • ARYZTA Technology Initiative (ATI) critical enabler

Food Europe – 585m Revenue

6 month period ended 31 January 2011

  • Revenue growth of 9.7% acquisition contribution 7.3%
  • EBITA growth 8.7%
  • Underlying revenue decline 0.9%
  • UK and Ireland
  • Market stabilising but challenges remain

  • Support to customers to reposition value proposition

  • Continental Europe
  • Growth returning in independent segment (bakeries, boulangeries and independent restaurants)

  • Business combination to leverage manufacturing assets in Europe

> ATI scoping underway

Underlying Revenue Growth Per Quarter FY 2009–H1 FY 2011

1 FY 2009 underlying revenue growth based on FY 2008 pro forma comparatives including Hiestand.

Food North America – 611m Revenue

6 month period ended 31 January 2011

  • Revenue growth 140% excellent acquisition contribution 128%
  • EBITA growth 118%
  • Underlying revenue growth 2.1%
  • Growth most evident in retail and quick service restaurant segments
  • Continued focus on product and value added innovation
  • Customer centric business combination commenced
  • ATI scoping underway

Underlying Revenue Growth Per Quarter FY 2009–H1 FY 2011

Food Rest of World – 87m Revenue

6 month period ended 31 January 2011

  • Revenue growth 591% acquisition contribution 550%
  • EBITA growth 504%
  • Strong underlying revenue growth 18.4%
  • Focus on Asian and Latin American quick service restaurant opportunity
  • Development of new bakery in Brazil on track

  • Attractive opportunities to support customer developments
  • Income development indicates substantial future opportunities

Foodservice lagging behind retail

ARYZTA has been impacted by a lagging foodservice market, especially in the U.S. and Europe

WW Foodservice and Retail Markets1 by CAGR (2008–2010) CAGR %

Total Foodservice Sales by Region

Region CAGR (2008-10)
Asia Pacific 3.6%
Australasia 3.0%
Europe (3.1)%
Latin America 3.9%
Middle East and Africa 4.4%
North America (1.6)%
WW Foodservice 0.6%

1 Retail market growth figures are based on retail selling price and are nominal. Source: Euromonitor, L.E.K. analysis.

Macroeconomic Drivers

As the employment rate decreased, ARYZTA experienced a decline in sales

ARYZTA Revenue Growth vs. U.S. Employment Rate1

1 Calculated by the total employed population divided by the U.S. population. Source: Bureau of Labor Statistics, L.E.K. analysis.

27 © ARYZTA, March 2011

U.S. Food Expenditure

Spending on food away from home has consistently grown 1–2% faster than spending on food at home

U.S. Food Expenditure (1970–2009)

Billions of Dollars

Source: Bureau of Economic Analysis, L.E.K. analysis.

Primary Food Inflation

Re-emergence of inflation/volatility for primary food products

  • Speed and severity of cost increases unexpected
  • Return to dynamic pricing as in 2008
  • Current trends suggest double digit price increase
  • Volatility likely to become feature of the industry
  • Secure reliable sourcing becoming critical

Source: Bloomberg generic commodity futures prices.

  • Bakery still offers most compelling food value
  • Essential functional role in menu delivery especially foodservice
  • Least expensive menu component
  • Lowest unit cost converter from grain to food
  • Plays important role in maintaining innovative value proposition to consumers

Revenue

  • Acquisitions contributing to growth
  • Underlying revenue improving

Margin

  • Raw material inflation immediate focus
  • Bakery resilient in inflationary environment

Performance

  • FY 2011 consensus underlying EPS appears reasonable1
  • FY 2013 underlying EPS target remains unchanged (400+ cent)
  • FY 2015 Food Group return on investment target 15%+ from current Food assets

1 See ARYZTA FY 2011 consensus slide 53.

ARYZTA AG Appendix 1 – Origin Financials

Origin Income Statement

6 month period ended 31 January 2011

in Euro '000 January 2011 January 2010 %
Group revenue 611,078 593,132 3.0%
EBITA 17,641 15,933 10.7%
EBITA margin 2.9 % 2.7 %
Associates and JV, net 6,401 5,167
EBITA incl. associates and JV 24,042 21,100 13.9%
Financing costs, net (6,123) (7,762)
Pre-tax profits 17,919 13,338
Income tax (2,104) (1,389)
Underlying net profit 15,815 11,949 32.3%
Adjusted fully diluted EPS (cent)1 11.45c 8.68c 31.9%

1 Actual Origin H1 2011 underlying fully diluted EPS is calculated using the weighted average number of shares in issue of 138,098,000 (2010: 137,626,000).

Origin Underlying Net Profit Rec.

6 month period ended 31 January 2011

in Euro '000 January 2011
Reported net profit 8,916
Amortisation of intangible assets 1,660
Tax on amortisation (294)
Transaction related costs 327
Net loss on transfer of Origin Food and Feed businesses to associates 5,206
Underlying net profit 15,815
Underlying fully diluted EPS1 11.45c

1 Origin H1 2011 underlying fully diluted EPS is calculated using the weighted average number of shares in issue of 138,098,000.

ARYZTA AG Appendix 2 – Other Financial Information and Presentation Glossary

ARYZTA AG Underlying Net Profit Rec.

6 month period ended 31 January 2011

in Euro '000 January 2011
Reported net profit 164,513
Amortisation of intangible assets 44,137
Tax on amortisation (12,172)
Maidstone fair value gain on existing 50% at acquisition (121,391)
Hybrid instrument accrued dividend (3,911)
Business combination and transaction costs 41,892
Net loss on transfer of Origin Food and Feed businesses to associates 5,206
Non-controlling interest on Origin Food and Feed transactions (1,582)
Underlying net profit 116,692
Dilutive impact of Origin management incentives (416)
Underlying fully diluted net profit 116,276

1 January 2011 underlying fully diluted EPS calculated using the weighted average number of shares in issue of 82,856,277 (2010: 78,946,101), following placement of 3,864,335 registered shares in June 2010 in relation to the acquisition of Fresh Start Bakeries.

Underlying fully diluted EPS1 140.3c

Food Group Underlying Net Profit Rec.

6 month period ended 31 January 2011

in Euro '000 January 2011
Reported net profit 158,146
Amortisation of intangible assets 42,477
Tax on amortisation (11,878)
Maidstone fair value gain on existing 50% at acquisition (121,391)
Hybrid instrument accrued dividend (3,911)
Business combination and transaction costs 41,565
Underlying net profit 105,008

ARYZTA AG Balance Sheet

as at 31 January 2011

in Euro '000 As at January 2011 As at January 2010
Property, plant and equipment 970,640 655,288
Investment properties 20,648 63,083
Goodwill and intangible assets 2,597,937 1,508,187
Associates and joint ventures 159,615 147,270
Working capital (53,270) 40,135
Other segmental liabilities (63,690) (89,563)
Segmental net assets 3,631,880 2,324,400
Net debt (1,162,699) (678,348)
Deferred tax, net (297,245) (174,644)
Income tax (52,288) (43,907)
Derivative financial instruments (961) (6,710)
Net assets 2,118,687 1,420,791

Food Group Balance Sheet

as at 31 January 2011

in Euro '000 As at January 2011 As at January 2010
Property, plant and equipment 889,695 570,745
Investment properties 4,646 3,869
Goodwill and intangible assets 2,529,256 1,395,017
Joint ventures 5,527 60,118
Investment in Origin 51,045 51,045
Working capital (49,450) (18,884)
Other segmental liabilities (43,400) (40,217)
Segmental net assets 3,387,319 2,021,693
Net debt (1,063,974) (487,857)
Deferred tax, net (288,527) (160,838)
Income tax (47,261) (42,466)
Derivative financial instruments (296) (4,176)
Net assets 1,987,261 1,326,365

Food Group Financing Facilities

Excluding Origin – non-recourse financing facilities

Debt Funding Principal1 Maturity
May 2010 – Syndicated Bank Loan CHF 600m Dec 2014
May 2010 – U.S. Private Placement USD 420m
/EUR 25m
May 2013–May 2022
Dec 2009 – U.S. Private Placement USD 200m Dec 2021–Dec 2029
Nov 2009 – Swiss Bond CHF 200m March 2015
Jun 2007 – U.S. Private Placement USD 450m June 2014–June 2019

1 Weighted average interest cost of Food Group financing facilities (including overdrafts) as at 31 January 2011 of c. 4.14%.

Hybrid Funding

CHF 400m Hybrid instrument with 5% coupon funded October 2010 After first call date (October 2014) coupon equates 905bps plus 3 month CHF Libor Traded on SIX Swiss exchange Treated as 100% equity for bank covenant purposes Treated as 25% equity for U.S. PP covenant purposes

Net Debt: EBITDA calculations as at 31 January 2011 Ratio
Net Debt: EBITDA (hybrid as equity) 2.46x
Net Debt: EBITDA (hybrid as debt) 3.17x
Banking covenant calculation (treats hybrid as 100% equity) 2.13x (Net Debt: EBITDA2 Covenant 3.5x)
U.S. PP covenant calculation (treats hybrid as 25% equity) 2.99x (Net Debt: EBITDA Covenant 4.0x)

2 EBITDA for banking covenant purposes includes impact of non-recurring items.

Food Group Gross Term Debt Maturity Profile

weighted average maturity c. 6.7 years

Gross Term Debt Maturity Profile� Gross Term Debt Maturity Profile1

2012

  • 2013 4%
  • 2014 9%
  • 2015 37%
  • 2016 2%
  • 2017 14%
  • 2018 3%
  • 2019 3%
  • 2020 2%
  • 2021 9%
  • 2022 10%
  • 2025 2%
  • 2030 5%

1 Profile of term debt maturity is set out as at 31 January 2011. Food Group gross term debt at 31 January 2011 is € 1.29bn (excluding overdrafts of € 107.6m). Total Food Group net debt at 31 January 2011 is € 1.064bn.

– A non cash gain on 50% Maidstone Bakeries previously owned being recorded (under revised IFRS 3 implemented as required for the year ended 31 July 2010) > EUR 121.4m1 (CAD 172.2m) based on multiple of 10.2 x EBITDA

in Canadian Dollar million
Pro forma TTM EBITDA 69.5
EBITDA acquisition multiple 10.2x
Assigned acquisition enterprise value 709.0
in Canadian Dollar million
Carrying value of 50% investment before acquisition 91.8
Net purchase price 445.0
Fair value gain on existing 50% at acquisition 172.2
Assigned acquisition carrying value 709.0

1 CAD 172.2m gain translated at EURCAD rate of 1.42.

Food Group Key Financial Metrics

Current financial metrics based on existing balance sheet

Current annual run rate
Depreciation €80 – 85m
Amortisation €90 – 95m
Effective tax rate 16% – 20%
Finance costs €70 – 75m

Presentation Glossary

  • 'EBITA' presented before non-recurring items and related deferred tax credits. SAP intangible asset amortisation is treated as depreciation.
  • 'Associates and JVs, net' presented as profit from associates and JVs, net of taxes and interest.
  • 'EBITDA' presented as TTM EBITDA to 31 January 2011 including pro forma contribution from Fresh Start Bakeries, Great Kitchens, Maidstone bakeries, dividends from Origin and excludes non-recurring items. (Note, only in the case of EBITDA used for banking covenant calculation purposes, as presented on slide 40, does it include non-recurring items and related deferred tax credits).
  • 'Reported EBITDA' presented as earnings before interest, taxation, depreciation and amortisation reported for the period and before non-recurring items and related deferred tax credits.
  • 'Pro forma EBITDA' presented as pro forma TTM EBITDA including Fresh Start Bakeries, Great Kitchens and Maidstone Bakeries.
  • 'Non-controlling interests' always presented after the dilutive impact of related subsidiaries' management incentives.

Presentation Glossary

  • 'Hybrid instrument' presented as Perpetual Callable Subordinated Instrument in interim accounts.
  • 'Return on Investment' (ROI) is calculated as pro forma trailing twelve months EBITA (reflecting the full twelve months impact of Great Kitchens, Fresh Start Bakeries and Maidstone Bakeries acquisitions) over Group share of net assets.

For the purposes of the ROI calculation the pro forma EBITA is presented before impact of nonrecurring items. SAP intangible asset amortisation is treated as depreciation.

Group share of net assets is defined as reported net assets excluding bank debt, cash and cash equivalents and tax related balances.

  • 'Interest coverage ratio' EBITDA divided by TTM net interest charges.
  • Food Group WACC on a pre-tax basis is currently 7.7%. The Food Group WACC presented on a post-tax basis is currently 6.5%.

ARYZTA AG Appendix 3 – FX Analysis, Macroeconomic Analysis & Consensus Estimates

January 2011 January 2010 %
Closing Rates
Swiss Franc 1.2950 1.4700 (11.9) %
US Dollar 1.3699 1.3985 (2.0)%
Canadian Dollar 1.3648 1.4870 (8.2) %
Sterling 0.8624 0.8648 (0.3) %
Average Rates
Swiss Franc 1.3169 1.5080 (12.7)%
US Dollar 1.3343 1.4574 (8.4)%
Canadian Dollar 1.3582 1.5504 (12.4) %
Sterling 0.8480 0.8923 (5.0) %

EURUSD Trend

6 month period ended 31 January 2011

EURCHF Trend

6 month period ended 31 January 2011

  • 1 Based on €2.5bn pro forma TTM revenue to July 2010 includes acquisitions of Fresh Start Bakeries and Great Kitchens, translated at EURUSD rate of 1.38, and pro forma TTM revenue to October 2010 for Maidstone Bakeries translated at EURCAD rate of 1.40.
  • 2 Other currencies comprises of the following: UK Sterling, Swiss Franc, Japanese Yen, Malaysian Ringgit, Polish Zloty, Swedish Krona, Australian Dollar, Canadian Dollar, Brazilian Real, and New Zealand Dollar, of which UK Sterling, and Swiss Franc represent the highest portion of revenues.

U.S. per Capita Spend on Food

U.S. food expenditure per capita have been increasing at 5% p.a. since 1970

U.S. Food Expenditure per Capita (1970–2009) U.S. Dollars

Source: USDA, Census Bureau, L.E.K. analysis

U.S. Disposable Income Spend on Food

However, the total share of disposable income spent on food is declining

Source: USDA, L.E.K. analysis

in Euro million mean
Based on 8 analysts
EBITA including associates & JVs 415.3
Underlying fully diluted net profit 254.4
Underlying EPS (cent) 304.4
Based on 5 analysts
Food Group Net Debt (1,120.1)
Origin Net Debt (59.6)

1 EBITA presented before impact of non-recurring items.

2 Net profit & EPS presented before impact of amortisation, non-recurring items and related tax credits.

3 Associates and JVs presented after interest and tax.

4 Food Group net debt calculation excludes the hybrid instrument.

* These estimates were collated by Temple Bar Advisory (TBA), an investor relations consultancy firm. Contributions were received from Davy, Goldman Sachs, Goodbody, Helvea, Kepler, UBS, Vontobel and ZKB in March 2011. Neither TBA nor ARYZTA AG warrant the accuracy or completeness of these forecasts.

ARYZTA AG Thank you!

Investor Information

Company Contact

Paul Meade Communications Officer

ARYZTA AG

Talacker 41 8001 Zurich Switzerland Tel: +41 (0) 44 583 42 00 Fax: +41 (0) 44 583 42 49 [email protected] www.aryzta.com

Talk to a Data Expert

Have a question? We'll get back to you promptly.