Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

SodaStream International Reports Record Revenues For Third Quarter and Nine Months 2010

Revenues increase 51.7% to €42.0 Million for Third Quarter of 2010 and 50.6% to €110.7 Million for First Nine Months of 2010

Adjusted Net Income increases 51.9% to €3.9 Million for Third Quarter of 2010 and 159.7% to €8.3 Million for Nine Months of 2010


News provided by

SodaStream International Ltd.

Nov 29, 2010, 06:01 ET

Share this article

Share toX

Share this article

Share toX

AIRPORT CITY, Israel, Nov. 29, 2010 /PRNewswire-FirstCall/ -- SodaStream International Ltd. (Nasdaq: SODA), a leading manufacturer of home beverage carbonation systems, today announced its results for the three and nine month periods ended September 30, 2010.

Commenting on the results, Daniel Birnbaum, Chief Executive Officer of SodaStream International said, "Having recently completed our initial public offering, we are focused on growing our business and delivering financial results that continue to reinforce SodaStream's business model and growth strategy.  As can be seen by our financial results this quarter, we are reporting strong revenue and net income growth across our entire business and are confident in our sales and marketing strategy as we roll out our products in new and existing markets."

Results for the Three Months Ended September 30, 2010:

Total revenues for the third quarter of 2010 were €42.0 million, an increase of 51.7% compared to €27.7 million reported in the third quarter of 2009.*  Revenues increased in each geographical region, with revenues for Western Europe and the Americas increasing 34.9% and 245.4%, respectively, compared to the third quarter of 2009. (See table with geographic breakdown below)

During the third quarter of 2010, the Company sold 449,000 soda makers as compared to 285,000 during the third quarter of 2009, a 57.4% increase.  For the nine months ended September 30, 2010, the Company sold 1,210,000 soda makers compared to 672,000 for the comparable period in 2009, an 80% increase.  

The Company sold 2.6 million CO2 refills during the third quarter of 2010 compared to 2.1 million refills in the third quarter of 2009 and 7.2 million refills for the nine months ended September 30, 2010 compared to 6.0 million refills for the comparable period in 2009, representing an increase of 24.0% and 20.3%, respectively.

Gross margin for the third quarter of 2010 was 56.3%, compared to 56.9% in the comparable period in 2009 and up from 52.1% for the first six months of 2010.

Sales and marketing expenses for the third quarter of 2010 totaled €14.2 million, or 33.8% of revenues, compared to €8.9 million, or 32.2% of revenues, for the comparable period last year. The increase is due to marketing support correlating to the Company's increased sales growth worldwide, mainly with respect to the Company's U.K. launch and continued rollout in the United States.

General and administrative expenses for the third quarter of 2010 were €6.1 million, compared to €3.3 million in the comparable period of last year.   The increase in general and administrative expenses was mainly due to a one-time expense of €1.8 million associated with the cancellation of a management fee agreement in connection with the Company's initial public offering.  Adjusted general and administrative expenses, exclude the one-time cancellation payment as well as management fees incurred during the third quarter 2010 and 2009 that will no longer continue after the initial public offering.  Such adjusted general and administrative expenses were €4.1 million, or 9.7% of revenues for the third quarter of 2010 and €3.1 million or 11.2% of revenues for the comparable period of 2009.

Excluding the discontinued management fees, adjusted net income (as defined below) for the third quarter of 2010 increased 52% to €3.9 million, or 0.31 euro cents per fully diluted share, compared to adjusted net income of €2.6 million, or €0.21 euro cents per fully diluted share, in the third quarter of 2009.  Net income for the three months ended September 30, 2010, including the discontinued management fees, was €2.1 million, or 0.16 euro cents per fully diluted share based on 13.5 million weighted average shares outstanding, compared to net-income of €2.5 million, or 0.19 euro cents per fully diluted share based on 13.1 million weighted average shares outstanding, in the comparable period in 2009.  As of September 30, 2010, the Company had 14.1 million shares outstanding on a fully diluted basis.  As of November 8, 2010, following its initial public offering, the Company had 20.2 million shares outstanding on a fully diluted basis.

Adjusted EBITDA (as defined below) for the third quarter of 2010 totaled €5.5 million, compared to €3.7 million for the comparable period in 2009.  Adjusted EBITDA margin remained substantially the same at 13.2% for the third quarter of 2010 as compared to 13.4% for the comparable period in 2009.

Cash flow used in operating activities during the third quarter of 2010 was €3.0 million, compared to €3.3 million generated from operating activities during the comparable quarter of 2009.  The decrease in operating cash flow was mainly due to an increase in working capital used to support the Company's current and expected growth and inventory needs in the Americas and Western Europe.

Mr. Birnbaum continued, "Our financial results in the third quarter demonstrate the growing acceptance of SodaStream products in both existing and new markets.  We saw continued growth in Western Europe, CEMEA and in Asia Pacific.  And, in a very short period of time, we are seeing positive signs of adoption of our products by consumers and retailers in North America.  We are proud that we are presently in more than 4,000 stores including leading retailers throughout the United States and 35,000 stores worldwide.

"With respect to product breakdown, sales of soda makers and exchangeable cylinders increased by 87% in the third quarter this year compared with the same quarter in 2009.  Consumable sales also grew more than 40%.  We view the increased sales of soda makers – the razor – as a significant indication of SodaStream's long-term growth potential and the successful execution of our growth strategy to achieve higher household penetration.  Over time, this will lead to increased sales of our higher margin consumable products – soda flavors, CO2 refills and carbonation bottles – the razor blade."

Results for the nine months ended September 30, 2010:

Total revenues for the nine months ended September 30, 2010 increased 50.6% to €110.7 million, compared to €73.5 million for the comparable period in 2009.  Sales increased in each geographical region year-over-year, with revenues for Western Europe and the Americas increasing 37.7% and 157.3%, respectively, compared to the same period in 2009.

Gross margin for the nine months ended September 30, 2010 decreased to 53.7% compared to 55.9% for the corresponding period last year, mainly due to higher sales of soda makers and exchangeable cylinders as well as higher share of revenues from third-party distributors.

Sales and marketing expenses for the nine months ended September 30, 2010 totaled €38.1 million, or 34.5% of revenues, compared to €25.4 million, or 34.6% for the comparable period last year.  

General and administrative expenses for the nine months ended September 30, 2010 totaled €13.9 million compared to €10.0 million for the comparable period in 2009.  This increase is due primarily to the non-recurring management fees mentioned above.  Adjusted general and administrative expenses for the nine months ended September 30, 2010, excluding the management fees, were €11.7 million, or 10.6% of revenues, compared to €9.7 million, or 13.2% of revenues for the comparable period in 2009.  

Adjusted net income for the nine months ended September 30, 2010 increased 160% to €8.3 million, or 0.65 euro cents per fully diluted share, compared to €3.2 million or 0.27 euro cents per fully diluted share for the nine months ended September 30, 2009.  Net income for the nine months ended September 30, 2010 was €6.2 million, or 0.49 euro cents per fully diluted share based on 13.4 million weighted average shares outstanding, compared to net-income of €2.9 million, or 0.25 euro cents per fully diluted share based on 13.1 million weighted average shares outstanding, for the comparable period in 2009.

Adjusted EBITDA for the nine months ended September 30, 2010 totaled €12.3 million, compared to €7.2 million for the prior year period.  Adjusted EBITDA margin for the nine months ended September 30, 2010 rose to 11.1% compared to 9.8% for the comparable period last year.

Cash flow used in operating activities during the nine months ended September 30, 2010 was €6.3 million, compared to €3.3 million generated during the comparable quarter of 2009.  As with the third quarter, the decrease in operating cash flow was mainly due to an increase in working capital used to support the Company's current and expected growth and inventory needs in the Americas and Western Europe as well as tax payments made with respect to previous years.

Mr. Birnbaum concluded, "Going into the holiday season and beyond, we plan to expand our marketing efforts in order gain household penetration, particularly in the United States.  Based on our experience in more mature markets, educating those unfamiliar with our products about the value of SodaStream as an environmentally friendly, convenient, cost-saving and healthier alternative to traditional carbonated beverages, is critical to our ongoing revenue growth and continued profitability.  We are encouraged by our results for the third quarter and are confident in our ability to execute on our long term profitable growth strategy."

Conference Call

The Company has scheduled a conference call for 9:00 AM Eastern Standard Time (United States) on Tuesday, November 30, 2010, to review the Company's financial results, market trends, and future outlook.  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.

About SodaStream International

SodaStream manufactures home beverage carbonation systems, which enable consumers to easily transform ordinary tap water instantly into carbonated soft drinks and sparkling water. Soda makers offer a highly differentiated and innovative solution to consumers of bottled and canned carbonated soft drinks and sparkling water. Our products are environmentally friendly, cost effective, promote health and wellness, and are customizable and fun to use. In addition, our products offer convenience by eliminating the need to carry bottles home from the supermarket, to store bottles at home or to regularly dispose of empty bottles. Our products are available at more than 35,000 retail stores in 39 countries around the world.

For more information on SodaStream, please visit the Company's website: www.sodastream.com.

Non-IFRS Financial Measures

This press release contains certain non-IFRS measures, including Adjusted net income, and Adjusted Earnings Before Interest, Income Taxes, Depreciation and Amortization ("Adjusted EBITDA").  

Adjusted net income represents net income calculated in accordance with IFRS as adjusted for the impact of payments associated with the cancellation of a management fee agreement with Fortissimo Capital and other compensation and management fees to Fortissimo Capital (the "Fortissimo Payments").  Adjusted EBITDA represents earnings before interest, income taxes, depreciation, and amortization and further eliminates the effect of the discontinued management fee to Fortissimo Capital and the cancellation fee related to them.

The Company believes that the adjusted net income and adjusted EBITDA, which excludes the non-recurring management fees and the one-time related cancellation fee, should be considered in evaluating the Company's operations since they provide a clearer indication of the Company's operating results going forward.

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 Statement

This release contains forward-looking statements, which express the current beliefs and expectations of management. 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 expand into our target markets, including the United States; our ability to continue to develop or maintain 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 home 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; potential product liability claims if any component of our home 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 operate; risks associated with our being subject to 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 detailed in documents we file from time to time with the United States Securities and Exchange Commission.  Forward-looking statements in this release are made pursuant to the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995.

* As of September 30, 2010, the Euro to U.S. Dollar exchange rate was: €1 equaled $1.3601.

Condensed Consolidated Interim Balance Sheets


In thousands















Convenience





translation into





U.S. Dollar





(Note 2B)



December 31

September 30

September 30



2009

2010

2010



(Audited)

(Unaudited)

(Unaudited)

Assets










Cash and cash equivalents


€      4,185

€      4,327

$      5,885

Inventories


20,326

33,791

45,959

Trade and other receivables


19,273

33,352

45,362

Derivative financial instruments


486

198

269

Assets classified as available-for-sale


500

572

778

Total current assets


44,770

72,240

98,253






Property, plant and equipment


18,760

21,563

29,328

Intangible assets


12,538

12,917

17,568

Deferred tax assets


1,450

1,688

2,296

Other receivables


177

184

250

Total non-current assets


32,925

36,352

49,442






Total assets


77,695

108,592

147,695






Liabilities










Loans and borrowings


7,645

17,704

24,079

Shareholders' loans


6,380

6,566

8,930

Derivative financial instruments


364

138

188

Trade payables


17,625

26,952

36,657

Income tax payable


7,615

5,687

7,735

Provisions


1,219

1,150

1,564

Other current liabilities


8,676

14,956

20,342

Total current liabilities


49,524

73,153

99,495






Loans and borrowings


5,109

6,212

8,449

Shareholders' loans


5,413

5,245

7,134

Employee benefits


82

328

446

Provisions


306

323

439

Deferred tax liabilities


605

775

1,054

Total non-current liabilities


11,515

12,883

17,522

Total liabilities


61,039

86,036

117,017






Shareholders' equity










Share capital


722

723

983

Share premium


11,552

11,886

16,166

Translation reserve


(69)

(749)

(1,019)

Retained earnings


4,451

10,696

14,548

Total shareholders' equity


16,656

22,556

30,678

Total liabilities and shareholders' equity


€    77,695

€    108,592

$   147,695

Condensed Consolidated Interim Statements of Operations (Unaudited)


In thousands (per share amounts in units)





Convenience



Convenience




Translation into



translation into




U.S. Dollar



U.S. Dollars




(Note 2B)



(Note 2B)


For the three months ended

For the nine months ended


September 30

September 30


2009

2010

2010

2009

2010

2010

Revenues

€   27,676

€   41,974

$   57,089

€   73,485

€   110,650

$   150,495

Cost of revenues

11,920

18,341

24,946

32,378

51,227

69,674








Gross profit

15,756

23,633

32,143

41,107

59,423

80,821








Other income, net

(66)

(31)

(42)

(124)

(92)

(125)

Administrative







expenses

3,279

6,084

8,274

10,012

13,888

18,889

Selling expenses

8,918

14,176

19,281

25,415

38,119

51,846








Total operating







expenses

12,131

20,229

27,513

35,303

51,915

70,610








Operating income

3,625

3,404

4,630

5,804

7,508

10,211








Interest expense, net

228

264

359

1,448

1,068

1,453

Other financial expenses







(income), net

451

640

871

124

(834)

(1,135)








Total financial







expenses, net

679

904

1,230

1,572

234

318








Income before income







taxes

2,946

2,500

3,400

4,232

7,274

9,893








Income taxes

494

427

581

1,308

1,029

1,399








Net income for the







period

€   2,452

€   2,073

$    2,819

€   2,924

€   6,245

$     8,494








Net income per share







Basic

€     0.39

€     0.33

$      0.45

€     0.47

€     1.00

$      1.36

Diluted

€     0.19

€     0.16

$      0.22

€     0.25

€     0.49

$      0.67

Condensed Consolidated Interim Statements of Cash Flows for the three months ended September 30, (Unaudited)


In thousands




Convenience




translation into




U.S. Dollar




(Note 2B)


2009

2010

2010

Cash flows from operating activities




Net income for the period

€      2,452

€      2,073

$      2,819

Adjustments:




Amortization of intangible assets

6

31

42

Change in fair value of derivative financial instruments

74

(260)

(354)

Depreciation of property, plant and equipment

348

741

1,009

Loss (gain) on sales of property, plant and equipment

-

(5)

(7)

Share based payment

32

153

208

Interest expense, net

228

264

359

Income taxes expense

494

427

581


3,634

3,424

4,657





Increase in inventories

(2,780)

(6,686)

(9,094)

Decrease (increase) in trade and other receivables

(1,398)

(3,583)

(4,873)

Increase (decrease) in trade payables

2,049

2,669

3,630

Increase (decrease) in provision for employee benefits

(77)

38

52

Increase in provisions and other current liabilities

2,045

2,359

3,208


3,473

(1,779)

(2,420)





Interest paid

(77)

(201)

(273)

Income taxes paid

(135)

(1,000)

(1,360)

Net cash provided by (used in) operating activities

3,261

(2,980)

(4,053)





Cash flows from investing activities




Interest received

38

15

20

Proceeds from sale of property, plant and equipment

-

38

52

Proceeds from (payments for) derivative financial




instruments, net

(58)

541

736

Acquisition of property, plant and equipment

(720)

(251)

(341)

Acquisition of intangible assets

(407)

(92)

(125)

Net cash used in investing activities

(1,147)

251

342





Cash flows from financing activities




Receipts of long-term loans and borrowings

2,496

40

55

Repayments of long-term loans and borrowings

(598)

(618)

(841)

Repayment of shareholder loans

(57)

(145)

(197)

Change in short-term debt, net

(2,246)

3,710

5,046

Net cash provided by (used in) financing activities

(405)

2,987

4,063





Net increase in cash and cash equivalents

1,709

258

352

Cash and cash equivalents at the beginning of the year

3,169

4,111

5,591

Effect of exchange rates fluctuations on cash and cash




Equivalents

(17)

(42)

(58)





Cash and cash equivalents at the end of the year

€      4,861

€      4,327

$      5,885


Information about revenue in reportable segments


In thousands



Central and






Eastern






Europe,





Western

Middle East





Europe

and Africa

The Americas

Asia-Pacific

Total

Nine months ended








30-Sep-09

€   53,969

9,809

6,640

3,067

73,485

30-Sep-10

€   74,312

13,640

17,082

5,616

110,650













Three months ended












30-Sep-09

€   20,567

3,388

2,388

1,333

27,676

30-Sep-10

€   27,745

4,402

8,247

1,580

41,974

Reported (IFRS) to Adjusted (non-IFRS) Reconciliation of Unaudited Consolidated Statements of Operations


(In thousands)


Three months ended September 30



2009

2010








Adjusted








Convenience


Reported

Management


Reported

Management


translation into


(unadjusted)

Fee

Adjusted

(unadjusted)

Fee

Adjusted

U.S. Dollars









Revenues

€ 27,676

€          -

€ 27,676

€   41,974

€           -

€   41,974

$   57,089

Cost of revenues

11,920

-

11,920

18,341

-

18,341

24,946









Gross profit

15,756


15,756

23,633

-

23,633

32,143









Other income, net

(66.00)

-

(66.00)

(31.00)

-

(31.00)

(42.00)

Administrative expenses

3,279

(168.00)

3,111

6,084

(2010.00)

4,074

5,542

Selling expenses

8,918

-

8,918

14,176

-

14,176

19,281









Total operating expenses

12,131

(168.00)

11,963

20,229

(2010.00)

18,219

24,781









Operating income

3,625

168

3,793

3,404

2,010

5,414

7,364









Interest expense, net

228

-

228

264

-

264

359

Other financial expenses (income), net

451

-

451

640

-

640

871









Total financial expenses,  net

679

-

679

904

-

904

1,230









Income before income taxes

2,946

168

3,114

2,500

2,010

4,510

6,134









Income taxes

494

25

519

427

139

566

770









Net income for the period

€  2,452

€      143

€  2,595

€   2,073

€   1,871

€   3,944

$    5,364









Net income per share








Basic

€    0.39

€     0.03

€    0.42

€     0.33

€    0.30

€     0.63

$      0.86

Diluted

€    0.19

€     0.02

€    0.21

€     0.16

€    0.15

€     0.31

$      0.42

Reported (IFRS) to Adjusted (non-IFRS) Reconciliation of Unaudited Consolidated Statements of Operations


(In thousands)


Nine months ended September 30









Adjusted








Convenience


Reported

Management


Reported

Management


translation into


(unadjusted)

Fee

Adjusted

(unadjusted)

Fee

Adjusted

U.S. Dollars









Revenues

€   73,485

€          -

€   73,485

€   110,650

€         -

€   110,650

$   150,495

Cost of revenues

32,378

-

32,378

51,227

-

51,227

69,674









Gross profit

41,107


41,107

59,423

-

59,423

80,821









Other income, net

(124.00)

-

(124.00)

(92.00)

-

(92.00)

(125.00)

Administrative expenses

10,012

(316.00)

9,696

13,888

(2201.00)

11,687

15,895

Selling expenses

25,415

-

25,415

38,119

-

38,119

51,846









Total operating expenses

35,303

(316.00)

34,987

51,915

(2201.00)

49,714

67,616









Operating income

5,804

316

6,120

7,508

2,201

9,709

13,205









Interest expense, net

1,448

-

1,448

1,068

-

1,068

1,453

Other financial expenses (income), net

124

-

124

(834.00)

-

(834.00)

(1135.00)









Total financial expenses,  net

1,572

-

1,572

234

-

234

318









Income before income taxes

4,232

316

4,548

7,274

2,201

9,475

12,887









Income taxes

1,308

46

1,354

1,029

152

1,181

1,399









Net income for the period

€     2,924

€     270

€     3,194

€   6,245

€   2,049

€   8,294

$   11,488









Net income per share








Basic

€      0.47

€    0.04

€      0.51

€    1.00

€    0.33

€    1.33

$      1.81

Diluted

€      0.25

€    0.02

€      0.27

€    0.49

€    0.16

0.65

$      0.88









SodaStream International Ltd.

EBITDA and EBITDA as Adjusted



Three Months Ended September 30,

Nine Months Ended September 30,


2009

2010

2010

2009

2010

2010




(in thousands)




Reconciliation of Net Income







(Loss) to EBITDA (*)







Net income

€ 2,452

€ 2,073

$ 2,819

€ 2,924

€ 6,245

$ 8,494

Interest expense, net

228

264

359

1,448

1,068

1,453

Income taxes

494

427

581

1,308

1,029

1,399

Depreciation and amortization

354

772

1,051

1,226

1,780

2,421

EBITDA

€ 3,528

€ 3,536

$ 4,810

€ 6,906

€ 10,122

$ 13,767

Management Fee

168

2,010

2,734

316

2,201

2,994

EBITDA as Adjusted

€ 3,696

€ 5,546

$ 7,544

€ 7,222

€ 12,323

$ 16,761

The following tables present the Company's revenues, by product type for the periods presented, as well as such revenues by product type as a percentage of total revenues:



Nine months Ended

September 30,

Three Months Ended

September 30,



2009

2010

2009

2010


Revenues


(in thousands)



Soda makers and






exchangeable CO2 cylinders


€     23,604

€     46,952

€     10,110

€     18,919

Consumables


43,671

58,769

15,894

22,498

Other


6,210

4,929

1,672

557

Total


€     73,485

€    110,650

€     27,676

€     41,974




Nine months Ended

September 30,

Three Months Ended

September 30,



2009

2010

2009

2010


As a percentage of revenues



Soda makers and






exchangeable CO2 cylinders


32.1%

42.4%

36.5%

45.1%

Consumables


59.4

53.1

57.4

53.6

Other


8.5

4.5

6.1

1.3

Total


100%

100%

100%

100%


SOURCE SodaStream International Ltd.

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.