AIRPORT CITY, Israel,
Feb. 25, 2015 /PRNewswire/ --
SodaStream International Ltd. (NASDAQ: SODA), a leading
manufacturer of sparkling water makers, announced today its results
for the three and twelve month periods ended December 31, 2014.
For the fourth quarter ended December 31,
2014:
- Revenue was $126.5 million
compared to $168.1 million in the
fourth quarter 2013
- Adjusted EBITDA* was $16.7
million compared to $5.9
million in the fourth quarter 2013
- Adjusted net income* was $7.5
million compared to net income of $0.7 million in the fourth quarter 2013
- Adjusted diluted earnings per share* were $0.35 compared to diluted earnings per share of
$0.03 in the fourth quarter 2013
For the year ended December 31,
2014:
- Revenue was $511.8 million
compared to $562.7 million in
2013
- Adjusted EBITDA* was $52.6
million compared to $62.2
million in 2013
- Adjusted net income* was $27.9
million compared to $42.0
million in 2013
- Adjusted diluted earnings per share* were $1.31 compared to $1.96 in 2013
* 2014 Adjusted EBITDA represents earnings before interest,
income tax, depreciation and amortization, and further eliminates
the effect of restructuring costs and goodwill impairment. Adjusted
net income and adjusted diluted earnings per share eliminates the
effect of restructuring costs.
Restructuring & Goodwill Impairment
During the fourth quarter of 2014, the Company recorded
non-cash, pre-tax charges totaling $15.6
million as part of the restructuring and growth plan it
announced on October 29, 2014.
$3.1 million of the total charge was
associated with the transition to the new plant in Southern Israel and included the elimination
and impairment of fixed assets at the Company's other production
facilities. $12.5 million of the
total charge related to the transformation of the Company's product
lines and included the write-off of fixed assets and inventory
associated with discontinued products. The Company also recorded a
goodwill impairment charge of $3.3
million relating to its acquisition of CEM Industries in
2011.
"During the fourth quarter we set a new course for the company
that we believe positions SodaStream to take advantage of the
rapidly transforming beverage industry," said Daniel Birnbaum, Chief Executive Officer of
SodaStream. "We are confident that repositioning the brand around
health & wellness and launching a completely new portfolio of
water enhanced flavors fits perfectly with the changing nature of
consumer demands and will reaccelerate participation in our home
carbonation system. As we announced, in conjunction with our growth
plan, we have begun to reform our operational and organizational
structure to better support our new strategy and drive improved
efficiencies. While our actions will impact our near-term
performance, we believe they will put us on stronger footing for
delivering long-term profitable growth and increased shareholder
value."
|
Fourth Quarter
2014 Financial Review
|
|
|
|
|
|
|
|
|
|
|
|
Geographical
Revenue Breakdown
|
Revenue
|
Three Months
Ended
|
|
|
|
|
|
December 31,
2013
|
|
December 31,
2014
|
|
Increase
(Decrease)
|
|
Increase
(Decrease)
|
|
In Millions
USD
|
|
%
|
The
Americas
|
$
|
72.7
|
|
$
|
37.2
|
|
$
|
(35.5)
|
|
(49%)
|
Western
Europe
|
|
71.6
|
|
|
66.9
|
|
|
(4.7)
|
|
(7%)
|
Asia-Pacific
|
|
14.8
|
|
|
16.4
|
|
|
1.6
|
|
11%
|
Central & Eastern
Europe, Middle East, Africa
|
|
9.0
|
|
|
6.0
|
|
|
(3.0)
|
|
(33%)
|
Total
|
$
|
168.1
|
|
$
|
126.5
|
|
$
|
(41.6)
|
|
(25%)
|
Product Segment
Revenue Breakdown
|
Revenue
|
Three Months
Ended
|
|
|
|
|
|
December 31,
2013
|
|
December 31,
2014
|
|
Decrease
|
Decrease
|
|
In millions
USD
|
|
%
|
Sparkling water maker
Starter Kits
|
$
|
77.8
|
|
$
|
53.1
|
|
$
|
(24.7)
|
|
(32%)
|
Consumables
|
|
87.8
|
|
|
72.5
|
|
|
(15.3)
|
|
(17%)
|
Other
|
|
2.5
|
|
|
0.9
|
|
|
(1.6)
|
|
(65%)
|
Total
|
$
|
168.1
|
|
$
|
126.5
|
|
$
|
(41.6)
|
|
(25%)
|
Product Segment
Unit Breakdown
|
|
Three Months
Ended
|
|
|
|
|
|
December 31,
2013
|
|
December 31,
2014
|
|
Increase
(Decrease)
|
|
Increase
(Decrease)
|
|
In
thousands
|
|
%
|
Sparkling water maker
Starter Kits
|
1,542
|
|
1,018
|
|
(524)
|
|
(34%)
|
CO2
Refills
|
5,375
|
|
6,289
|
|
914
|
|
17%
|
Flavors
|
9,751
|
|
6,054
|
|
(3,697)
|
|
(38%)
|
The decrease in revenue compared to the fourth quarter 2013 was
mainly due to lower demand for sparkling water makers and flavors
in the U.S. during the holidays, partially as a result of the
elimination of discounting and promotional activities that took
place in the same period in 2013, and also reflects an adverse
foreign currency exchange rate impact of $7.6 million, primarily due to the weakening of
the Euro/U.S. Dollar exchange rate by 7%.
Gross margin for the fourth quarter 2014 (before the impact of
restructuring costs) was 50.4% compared to 42.4% for the same
period in 2013. The increase compared with last year was primarily
attributable to improved margins on sparkling water makers due to
significantly lower discounting and promotional activities and a
higher share of CO2 refills, partially offset by the impact of
unfavorable changes in foreign currency exchange rates.
Sales and marketing expenses for the fourth quarter 2014 were
$42.9 million, or 33.9% of revenue,
compared to $56.2 million, or 33.5%
of revenue for the same period in 2013. The decrease was primarily
attributable to lower advertising and promotion expenses, which
decreased $9.5 million to 14.9% of
revenue from 16.8% of revenue in the same period in 2013 and lower
distribution costs due to the lower sales volume. Selling and
marketing expenses also benefited from changes in foreign currency
(mainly the weakening of the Israeli Shekel/U.S. Dollar exchange
rate by 7%), partially offset by additional expenses from our
Japanese distribution channel, which was acquired in the second
quarter of 2014.
General and administrative expenses for the fourth quarter 2014
were $9.4 million, or 7.5% of
revenue, compared to $12.5 million,
or 7.4% of revenue in the same period in 2013. The decrease was
mainly due to a $4.8 million
share-based payments provision reversal, partially offset by
expenses from our Japanese distribution channel and the impact of
favorable changes in foreign currency exchange rates.
Operating income (before the impact of restructuring costs)
increased to $8.1 million, or 6.4% of
revenue, compared to $2.6 million, or
1.6% of revenue in the same period in 2013. Operating income
included $3.3 million impairment (in
other expenses) of goodwill related to the acquisition of CEM
Industries SRL in 2011.
The net negative impact of foreign currency exchange rate
changes on operating income in comparison with the same period in
2013 was $2.1 million.
Financial income was $0.5 million
compared to a $1.6 million expense in
the same period in 2013 due to profit from reduction in the value
of long term, low interest bank loans the company received in Euro
during the second half of 2014 and profit from currency hedging
transactions.
Tax expense was $1.2 million
compared to $0.3 million in the same
period in 2013.
Balance Sheet Review
Cash and cash equivalents and bank deposits at December 31, 2014 were $46.9 million compared to $40.9 million at December
31, 2013. The increase was primarily due to positive cash
flow from operating activities and long-term loans partially offset
by acquisition of property, plant and equipment, mainly for our new
plant, repayment of short-term debt and the acquisition of our
Japanese distribution channel.
Cash flow from operating activities in 2014 was $35.6 million compared to $2.8 million in 2013. The increase in cash
flow from operating activities was mainly due to tighter
working capital control that led to a lower increase in working
capital in 2014 compared with 2013. Working capital, before the
impact of restructuring, increased $11.7
million in 2014 ($3.4 million
including the restructuring impact) compared to $60.3 million increase in 2013.
The Company had $43.9 million of
bank debt at December 31, 2014
compared to $15.5 million at
December 31, 2013. The increase in
bank debt is due to the long-term, low interest bank loans obtained
to finance the construction of the new plant.
Working capital at December 31,
2014, after the impact the restructuring, increased 2.2% to
$158.8 million compared to
$155.4 million at December 31, 2013. Inventories at December 31, 2014 decreased 1.6% to $138.4 million compared to $140.7 million at December
31, 2013, mainly due to the impact of restructuring actions,
which included inventory write-off of $8.3
million.
Conference Call and Management Commentary
Detailed CFO commentary and a supplemental slide presentation
have been filed with the Securities and Exchange Commission today
under the cover of Form 6-K and have been posted on the Company's
website, http://sodastream.investorroom.com.
The Company has scheduled a conference call for 8:30 AM Eastern Standard Time (U.S. time) today
(Wednesday, February 25, 2015) to
review the Company's financial results. The conference call will be
broadcast over the Internet as a "live" listen only Webcast. To
listen, please go to: http://sodastream.investorroom.com.
Listeners are urged to login approximately 20 minutes before the
conference call is scheduled to begin in order to register, as well
as download and install any necessary audio software. An
archive of the Webcast will be available for 30 days after the call
at the above website address.
About SodaStream International
SodaStream is the
world's leading manufacturer and distributor of Sparkling Water
Makers, which enable consumers to easily transform ordinary tap
water into sparkling water and flavored sparkling water in seconds.
By making ordinary water more exciting and fun to drink, SodaStream
helps consumers drink more water. Sparkling Water Makers offer a
highly differentiated and innovative solution to consumers of
bottled and canned carbonated soft drinks. The products promote
health and wellness, are environmentally friendly, cost effective,
and are customizable and fun to use. Products are available at more
than 70,000 retail stores across 45 countries, including 15,000
retail stores in the United
States. To learn more about how SodaStream makes water
exciting and follow SodaStream on Facebook, Twitter, Pinterest,
Instagram and YouTube, visit http://www.sodastream.com.
Non-IFRS Financial Measures
This press release
contains certain non-IFRS measures, including Adjusted net income,
Adjusted Earnings Before Interest, Income Tax, Depreciation and
Amortization ("Adjusted EBITDA"), and Adjusted diluted earnings per
share ("Adjusted diluted EPS").
Adjusted EBITDA represents earnings before interest, income tax,
depreciation and amortization, and further eliminates the effect of
restructuring costs and goodwill impairment. Adjusted net income
and adjusted diluted earnings per share eliminates the effect of
restructuring costs.
The Company believes that the Adjusted net income, Adjusted
EBITDA and Adjusted diluted EPS, as described above, should be
considered in evaluating the Company's operations. Adjusted net
income and Adjusted diluted EPS exclude restructuring costs because
it is a non-cash expense that does not reflect the performance of
the Company's underlying business and operations. Adjusted EBITDA
facilitates operating performance comparisons from period to period
and company to company by backing out potential differences caused
by variations in capital structures (affecting interest expenses,
net), tax positions (such as the impact on periods or companies of
changes in effective tax rates) and the age and depreciation
charges and amortization of fixed and intangible assets,
respectively (affecting relative depreciation and amortization
expense, respectively).
These measures should be considered in addition to results
prepared in accordance with IFRS, but should not be considered a
substitute for the IFRS results. The non-IFRS measures included in
this press release have been reconciled to the IFRS results in the
tables below.
Forward Looking Statements
This release contains
forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995, Section 27A of the
Securities Act of 1933, and Section 21E of the Securities
Exchange Act of 1934. These forward-looking statements include
information about possible or assumed future results of our
business and financial condition, as well as the results of
operations, liquidity, plans and objectives. In some cases, you can
identify forward-looking statements by terminology such as
"believe," "may," "estimate," "continue," "anticipate," "intend,"
"should," "plan," "expect," "predict," "potential," or the negative
of these terms or other similar expressions: Such statements are
based on management's current beliefs and expectations and involve
a number of known and unknown risks and uncertainties that could
cause our future results, performance or achievements to differ
significantly from the results, performance or achievements
expressed or implied by such forward-looking statements. Important
factors that could cause or contribute to such differences include
risks relating to: our ability to maintain or expand sales in our
target markets, including the United
States; our ability to maintain or continue to develop our
presence in retail networks; our ability to develop and implement
production and operating infrastructure to effectively support our
growth; the success of our marketing campaigns and media spending
in terms of increased sales or increased product and brand name
awareness; our ability to maintain our customer base in markets
where we have an established presence; the risks associated with
our reliance on exclusive arrangements for the distribution of our
beverage carbonation systems and consumables in each of the markets
in which we use third-party distributors; our ability to compete
effectively with other companies which currently offer, or may
offer in the future, competing products; our ability to maintain
margins due to decline in product selling price and/or rising
costs; potential product liability claims if any component of our
beverage carbonation systems is misused; our ability to protect our
intellectual property rights; our being found to have a dominant
position in certain markets which may place limits on our ability
to operate; risks associated with our being a multinational
corporation, including fluctuations in currency exchange rates; our
potential exposure to greater than anticipated tax liabilities; our
products being subject to extensive governmental regulation in the
markets in which we operate; adverse conditions in the global
economy which could negatively impact our customers' demand for our
products; and other factors discussed under the heading "Risk
Factors" in the Annual Report on the Form 20-F for the year
ended December 31, 2014 and other
documents filed with or furnished to the Securities and Exchange
Commission. These forward-looking statements are made only as
of the date hereof, and the company undertakes no obligation to
update or revise the forward-looking statements, whether as a
result of new information, future events or otherwise.
Investor Contact:
Brendon Frey
ICR
Phone: + 1 203-682-8200
brendon.frey@icrinc.com
Consolidated
Statements of Operations including Reported (Non - IFRS) to IFRS
Reconciliation
In thousands
(other than per share amounts)
For the twelve
months ended December 31
|
|
2013
IFRS
|
|
2014
Non-IFRS
|
|
Restructuring
|
|
2014
IFRS
|
|
(Audited*)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
562,723
|
|
$
|
511,774
|
|
$
|
-
|
|
$
|
511,774
|
Cost of
revenue
|
|
277,153
|
|
|
250,379
|
|
|
8,307
|
|
|
258,686
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
285,570
|
|
|
261,395
|
|
|
(8,307)
|
|
|
253,088
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
Sales and
marketing
|
|
186,289
|
|
|
177,668
|
|
|
-
|
|
|
177,668
|
General and
administrative
|
|
50,353
|
|
|
49,795
|
|
|
-
|
|
|
49,795
|
Other expenses,
net
|
|
-
|
|
|
3,312
|
|
|
7,342
|
|
|
10,654
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
expenses
|
|
236,642
|
|
|
230,775
|
|
|
7,342
|
|
|
238,117
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
48,928
|
|
|
30,620
|
|
|
(15,649)
|
|
|
14,971
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
551
|
|
|
401
|
|
|
-
|
|
|
401
|
Other financial
expense
|
|
|
|
|
|
|
|
|
|
|
|
(income),
net
|
|
1,695
|
|
|
(1,593)
|
|
|
-
|
|
|
(1,593)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial
(income)
|
|
|
|
|
|
|
|
|
|
|
|
expense,
net
|
|
2,246
|
|
|
(1,192)
|
|
|
-
|
|
|
(1,192)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
46,682
|
|
|
31,812
|
|
|
(15,649)
|
|
|
16,163
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
4,655
|
|
|
3,868
|
|
|
-
|
|
|
3,868
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the
period
|
|
42,027
|
|
|
27,944
|
|
|
(15,649)
|
|
|
12,295
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per
share
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
2.02
|
|
|
1.33
|
|
|
(0.74)
|
|
|
0.59
|
Diluted
|
|
1.96
|
|
|
1.31
|
|
|
(0.73)
|
|
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of
Shares
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
20,791
|
|
|
20,968
|
|
|
20,968
|
|
|
20,968
|
Diluted
|
|
21,428
|
|
|
21,251
|
|
|
21,251
|
|
|
21,251
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Derived from 2013
audited financial statements.
|
Consolidated
Statements of Operations including Reported (Non - IFRS) to IFRS
Reconciliation
In thousands
(other than per share amounts)
For the three
months ended December 31
|
|
2013
IFRS
|
|
2014
Non-IFRS
|
|
Restructuring
|
|
2014
IFRS
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
168,110
|
|
$
|
126,526
|
|
$
|
-
|
|
$
|
126,526
|
Cost of
revenue
|
|
96,781
|
|
|
62,711
|
|
|
8,307
|
|
|
71,018
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
71,329
|
|
|
63,815
|
|
|
(8,307)
|
|
|
55,508
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
Sales
and marketing
|
|
56,242
|
|
|
42,945
|
|
|
-
|
|
|
42,945
|
General and
administrative
|
|
12,467
|
|
|
9,437
|
|
|
-
|
|
|
9,437
|
Other expenses,
net
|
|
-
|
|
|
3,312
|
|
|
7,342
|
|
|
10,654
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
expenses
|
|
68,709
|
|
|
55,694
|
|
|
7,342
|
|
|
63,036
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
|
2,620
|
|
|
8,121
|
|
|
(15,649)
|
|
|
(7,528)
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
(income), net
|
|
256
|
|
|
(151)
|
|
|
-
|
|
|
(151)
|
Other financial
expense
|
|
|
|
|
|
|
|
|
|
|
|
(income),
net
|
|
1,359
|
|
|
(383)
|
|
|
-
|
|
|
(383)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial
expense (income), net
|
|
1,615
|
|
|
(534)
|
|
|
-
|
|
|
(534)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before
income tax
|
|
1,005
|
|
|
8,655
|
|
|
(15,649)
|
|
|
(6,994)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
324
|
|
|
1,196
|
|
-
|
|
|
1,196
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) for
the period
|
|
681
|
|
|
7,459
|
|
|
(15,649)
|
|
|
(8,190)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per
share
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
0.03
|
|
|
0.36
|
|
|
(0.75)
|
|
|
(0.39)
|
Diluted
|
|
0.03
|
|
|
0.35
|
|
|
(0.74)
|
|
|
(0.39)
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number
of
shares
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
20,892
|
|
|
21,007
|
|
|
21,007
|
|
|
21,007
|
Diluted
|
|
21,474
|
|
|
21,076
|
|
|
21,076
|
|
|
21,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
Balance Sheets as of
|
|
|
|
|
|
|
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2014
|
|
|
|
(Audited*)
|
|
|
(Unaudited)
|
|
|
|
(In
thousands)
|
|
Assets
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
40,885
|
|
|
$
|
46,880
|
|
Inventories
|
|
|
140,709
|
|
|
|
138,392
|
|
Trade
receivables
|
|
|
123,936
|
|
|
|
94,217
|
|
Other
receivables
|
|
|
22,208
|
|
|
|
34,789
|
|
Derivative financial
instruments
|
|
|
538
|
|
|
|
1,035
|
|
Total current
assets
|
|
|
328,276
|
|
|
|
315,313
|
|
|
|
|
|
|
|
|
|
|
Property, plant and
equipment
|
|
|
107,132
|
|
|
|
124,817
|
|
Intangible
assets
|
|
|
48,104
|
|
|
|
44,389
|
|
Deferred tax
assets
|
|
|
1,089
|
|
|
|
2,506
|
|
Other
receivables
|
|
|
398
|
|
|
|
273
|
|
Total non-current
assets
|
|
|
156,723
|
|
|
|
171,985
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
484,999
|
|
|
|
487,298
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Loans and
borrowings
|
|
|
15,452
|
|
|
|
9,239
|
|
Derivative financial
instruments
|
|
|
103
|
|
|
|
491
|
|
Trade
payables
|
|
|
90,749
|
|
|
|
67,011
|
|
Income tax
payable
|
|
|
9,869
|
|
|
|
11,740
|
|
Provisions
|
|
|
1,614
|
|
|
|
2,469
|
|
Other current
liabilities
|
|
|
29,674
|
|
|
|
27,882
|
|
Total current
liabilities
|
|
|
147,461
|
|
|
|
118,832
|
|
Loans and
borrowings
|
|
|
-
|
|
|
|
34,645
|
|
Employee
benefits
|
|
|
2,221
|
|
|
|
2,174
|
|
Provisions
|
|
|
714
|
|
|
|
122
|
|
Deferred tax
liabilities
|
|
|
2,997
|
|
|
|
750
|
|
Total non-current
liabilities
|
|
|
5,932
|
|
|
|
37,691
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
153,393
|
|
|
|
156,523
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
|
|
Share
capital
|
|
|
3,378
|
|
|
|
3,400
|
|
Share
premium
|
|
|
193,649
|
|
|
|
198,918
|
|
Translation
reserve
|
|
|
3,394
|
|
|
|
(14,908)
|
|
Retained
earnings
|
|
|
131,185
|
|
|
|
143,365
|
|
Total shareholders'
equity
|
|
|
331,606
|
|
|
|
330,775
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
|
$
|
484,999
|
|
|
$
|
487,298
|
|
|
|
|
|
|
|
|
|
|
|
* Derived from 2013
audited financial statements.
|
Consolidated
Statements of Cash Flows
|
|
|
For the twelve
months ended
|
|
|
For the
three months ended
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
|
(Audited*)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
(In
thousands)
|
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) for
the period
|
|
$
|
42,027
|
|
|
$
|
12,295
|
|
|
$
|
681
|
|
|
$
|
(8,190)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
|
|
2,253
|
|
|
|
2,948
|
|
|
|
484
|
|
|
|
906
|
|
Change in fair value
of derivative financial instruments
|
|
|
(310)
|
|
|
|
(906)
|
|
|
|
(43)
|
|
|
|
418
|
|
Exchange rate
differences on long-term loans and borrowing
|
|
|
-
|
|
|
|
(2,986)
|
|
|
|
-
|
|
|
|
(1,956)
|
|
Depreciation of
property, plant and equipment
|
|
|
12,740
|
|
|
|
14,099
|
|
|
|
4,135
|
|
|
|
4,014
|
|
Share-based
payment
|
|
|
11,019
|
|
|
|
3,760
|
|
|
|
2,781
|
|
|
|
(2,972)
|
|
Restructuring
costs
|
|
|
-
|
|
|
|
15,649
|
|
|
|
-
|
|
|
|
15,649
|
|
Goodwill
impairment
|
|
|
-
|
|
|
|
3,312
|
|
|
|
-
|
|
|
|
3,312
|
|
Interest expense
(income), net
|
|
|
551
|
|
|
|
401
|
|
|
|
256
|
|
|
|
(151)
|
|
Income tax
expense
|
|
|
4,655
|
|
|
|
3,868
|
|
|
|
324
|
|
|
|
1,196
|
|
|
|
|
72,935
|
|
|
|
52,440
|
|
|
|
8,618
|
|
|
|
12,226
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in
inventories
|
|
|
(20,217)
|
|
|
|
(12,658)
|
|
|
|
17,374
|
|
|
|
2,946
|
|
Decrease (increase) in
trade and other receivables
|
|
|
(44,406)
|
|
|
|
21,471
|
|
|
|
(8,640)
|
|
|
|
(1,954)
|
|
Increase (decrease) in
trade payables
|
|
|
3,259
|
|
|
|
(22,570)
|
|
|
|
12,024
|
|
|
|
(1,082)
|
|
Increase in employee
benefits
|
|
|
111
|
|
|
|
49
|
|
|
|
87
|
|
|
|
119
|
|
Increase (decrease) in
provisions and other current liabilities
|
|
|
(9,226)
|
|
|
|
1,371
|
|
|
|
(9,804)
|
|
|
|
(2,562)
|
|
|
|
|
2,456
|
|
|
|
40,103
|
|
|
|
19,659
|
|
|
|
9,693
|
|
Interest
paid
|
|
|
(485)
|
|
|
|
(438)
|
|
|
|
(196)
|
|
|
|
(145)
|
|
Income tax
received
|
|
|
3,769
|
|
|
|
956
|
|
|
|
-
|
|
|
|
241
|
|
Income tax
paid
|
|
|
(2,960)
|
|
|
|
(5,036)
|
|
|
|
(673)
|
|
|
|
(675)
|
|
Net cash provided by
operating activities
|
|
|
2,780
|
|
|
|
35,585
|
|
|
|
18,790
|
|
|
|
9,114
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
received
|
|
|
91
|
|
|
|
87
|
|
|
|
3
|
|
|
|
45
|
|
Proceeds from short
term bank deposits, net
|
|
|
-
|
|
|
|
-
|
|
|
|
10,000
|
|
|
|
-
|
|
Proceeds from sales of
property, plant and equipment
|
|
|
1,628
|
|
|
|
-
|
|
|
|
1,628
|
|
|
|
-
|
|
Proceeds from
derivative financial instruments, net
|
|
|
417
|
|
|
|
797
|
|
|
|
367
|
|
|
|
1,324
|
|
Acquisition of
subsidiary, net of cash acquired
|
|
|
(1,179)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Acquisition of
property, plant and equipment
|
|
|
(39,799)
|
|
|
|
(55,174)
|
|
|
|
(13,503)
|
|
|
|
(11,208)
|
|
Acquisition of
intangible assets
|
|
|
(4,844)
|
|
|
|
(5,684)
|
|
|
|
(1,301)
|
|
|
|
(1,630)
|
|
Net cash used in
investing activities
|
|
|
(43,686)
|
|
|
|
(59,974)
|
|
|
|
(2,806)
|
|
|
|
(11,469)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from exercise
of employee share options
|
|
|
4,184
|
|
|
|
860
|
|
|
|
173
|
|
|
|
40
|
|
Receipts of long-term
loans and borrowings
|
|
|
-
|
|
|
|
49,253
|
|
|
|
-
|
|
|
|
19,043
|
|
Repayments of long-term
loans and borrowings
|
|
|
-
|
|
|
|
(2,383)
|
|
|
|
-
|
|
|
|
(2,383)
|
|
Change in short-term
debt
|
|
|
15,452
|
|
|
|
(15,452)
|
|
|
|
(4,561)
|
|
|
|
(6,622)
|
|
Net cash provided by
(used in) financing activities
|
|
|
19,636
|
|
|
|
32,278
|
|
|
|
(4,388)
|
|
|
|
10,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease)
in cash and cash equivalents
|
|
|
(21,270)
|
|
|
|
7,889
|
|
|
|
11,596
|
|
|
|
7,723
|
|
Cash and cash
equivalents at the beginning of the period
|
|
|
62,068
|
|
|
|
40,885
|
|
|
|
29,211
|
|
|
|
39,901
|
|
Effect of exchange
rates fluctuations on cash and cash
equivalents
|
|
|
87
|
|
|
|
(1,894)
|
|
|
|
78
|
|
|
|
(744)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents at the end of the period
|
|
$
|
40,885
|
|
|
$
|
46,880
|
|
|
$
|
40,885
|
|
|
$
|
46,880
|
|
|
* Derived from 2013
audited financial statements.
|
Information about
Revenue in Reportable Segments
|
|
|
|
The
Americas
|
|
Western
Europe
|
|
Asia-Pacific
|
|
Central &
Eastern
Europe,
Middle East,
Africa
|
|
Total
|
|
|
|
(In
thousands)
|
|
Twelve months
ended:
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013
(Audited*)
|
|
$
|
218,169
|
|
|
268,500
|
|
|
43,554
|
|
|
32,500
|
|
$
|
562,723
|
|
December 31, 2014
(Unaudited)
|
|
$
|
142,301
|
|
|
281,690
|
|
|
53,837
|
|
|
33,946
|
|
$
|
511,774
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013
(Unaudited)
|
|
$
|
72,666
|
|
|
71,649
|
|
|
14,816
|
|
|
8,979
|
|
$
|
168,110
|
|
December 31, 2014
(Unaudited)
|
|
$
|
37,160
|
|
|
66,885
|
|
|
16,441
|
|
|
6,040
|
|
$
|
126,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Derived from 2013
audited financial statements.
|
EBITDA and
Adjusted EBITDA
|
|
|
Twelve months
ended
|
|
|
Three months
ended
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
|
|
(Unaudited)
|
|
|
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net
Income to EBITDA and Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
42,027
|
|
|
$
|
12,295
|
|
|
$
|
681
|
|
|
$
|
(8,190)
|
|
|
Interest expense
(income), net
|
|
|
551
|
|
|
|
401
|
|
|
|
256
|
|
|
|
(151)
|
|
|
Income tax
expense
|
|
|
4,655
|
|
|
|
3,868
|
|
|
|
324
|
|
|
|
1,196
|
|
|
Depreciation and
amortization
|
|
|
14,993
|
|
|
|
17,047
|
|
|
|
4,619
|
|
|
|
4,920
|
|
|
EBITDA
|
|
|
62,226
|
|
|
|
33,611
|
|
|
|
5,880
|
|
|
|
(2,225)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring
|
|
|
-
|
|
|
|
15,649
|
|
|
|
-
|
|
|
|
15,649
|
|
Impairment of
goodwill
|
|
|
-
|
|
|
|
3,312
|
|
|
|
-
|
|
|
|
3,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
$
|
62,226
|
|
|
$
|
52,572
|
|
|
$
|
5,880
|
|
|
$
|
16,736
|
|
The following
tables present the Company's revenue, by
product type for
the periods presented, as well as such revenue
by product type as
a percentage of total revenue:
|
|
|
Twelve months
ended
|
|
|
Three months
ended
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
|
(Audited*)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
Revenue
|
|
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sparkling water maker
starter kits (including exchange cylinders)
|
|
$
|
233,146
|
|
|
$
|
172,614
|
|
|
$
|
77,796
|
|
|
$
|
53,080
|
|
Consumables
|
|
|
317,798
|
|
|
|
327,400
|
|
|
|
87,829
|
|
|
|
72,565
|
|
Other
|
|
|
11,779
|
|
|
|
11,760
|
|
|
|
2,485
|
|
|
|
881
|
|
Total
|
|
$
|
562,723
|
|
|
$
|
511,774
|
|
|
$
|
168,110
|
|
|
$
|
126,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months
ended
|
|
|
Three months
ended
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
|
(Audited*)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
As a percentage of
revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sparkling water maker
starter kits
(including exchange cylinders)
|
|
|
41.4
|
%
|
|
|
33.7
|
%
|
|
|
46.3
|
%
|
|
|
42.0
|
%
|
Consumables
|
|
|
56.5
|
%
|
|
|
64.0
|
%
|
|
|
52.2
|
%
|
|
|
57.4
|
%
|
Other
|
|
|
2.1
|
%
|
|
|
2.3
|
%
|
|
|
1.5
|
%
|
|
|
0.6
|
%
|
Total
|
|
|
100.0
|
%
|
|
|
100
|
%
|
|
|
100.0
|
%
|
|
|
100
|
%
|
|
* Derived from 2013
audited financial statements.
|
Logo -
http://photos.prnewswire.com/prnh/20121107/NY07412LOGO
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/sodastream-reports-2014-fourth-quarter-results-300041144.html
SOURCE SodaStream International Ltd.