AIRPORT CITY, Israel, Aug. 1, 2018 /PRNewswire/ -- SodaStream International Ltd. (NASDAQ: SODA), the leading manufacturer of home beverage carbonation systems, announced today its results for the quarterly period ended June 30, 2018.
For the quarter ended June 30, 2018:
- Revenue increased 31.3% to $171.5 million, compared to $130.6 million in the second quarter of 2017
- Operating income increased 89.1% to $31.8 million, compared to $16.8 million in the second quarter of 2017
- Net income increased 81.7% to $26.1 million, compared to $14.4 million in the second quarter of 2017
- Diluted earnings per share (EPS) increased 77.9% to $1.14 compared to $0.64 in the second quarter of 2017
"We are extremely pleased to be reporting the most successful quarter in our Company's history," commented Daniel Birnbaum, Chief Executive Officer of SodaStream. "The product, distribution and marketing initiatives we are executing across our global portfolio of markets continue to propel our business to new heights and strengthen our foundation for future growth. Most notably, sales of sparkling water maker units increased 22% to over 1 million in the second quarter and sales of gas refill units grew 17% to an all-time record 9.7 million. These results underscore the progress we are making towards our primary strategic objectives of expanding household penetration and increasing usage of our home carbonation system. I believe we are now positioned better than ever to drive continued growth and increased shareholder value over the long-term, especially as SodaStream is a great alternative to single-use plastic bottles which are being revealed as a hazard not only to the environment but also to human health".
Second Quarter 2018
Geographical Revenue Breakdown |
Three Months Ended |
|||||||||||||||
June 30, 2017 |
June 30, 2018 |
Increase |
Increase (decrease) |
|||||||||||||
In millions USD |
% |
|||||||||||||||
Western Europe |
$ |
81.6 |
$ |
108.4 |
$ |
26.8 |
32.9 |
% |
||||||||
The Americas |
28.1 |
38.4 |
10.3 |
36.4 |
% |
|||||||||||
Asia-Pacific |
13.0 |
17.7 |
4.7 |
36.1 |
% |
|||||||||||
Central & Eastern Europe, Middle East, Africa |
7.9 |
7.0 |
(0.9) |
(11.6) |
% |
|||||||||||
Total |
$ |
130.6 |
$ |
171.5 |
$ |
40.9 |
31.3 |
% |
Product Segment Revenue Breakdown |
Three Months Ended |
|||||||||||||||
June 30, 2017 |
June 30, 2018 |
Increase |
Increase |
|||||||||||||
In millions USD |
% |
|||||||||||||||
Sparkling Water Maker Starter Kits |
$ |
46.9 |
$ |
64.9 |
$ |
18.0 |
38.3 |
% |
||||||||
Consumables |
81.7 |
102.8 |
21.1 |
25.8 |
% |
|||||||||||
Other |
2.0 |
3.8 |
1.8 |
87.0 |
% |
|||||||||||
Total |
$ |
130.6 |
$ |
171.5 |
$ |
40.9 |
31.3 |
% |
Product Segment Unit Breakdown |
Three Months Ended |
||||||||||||||||
June 30, 2017 |
June 30, 2018 |
Increase |
Increase |
||||||||||||||
In thousands |
% |
||||||||||||||||
Sparkling Water Maker Starter Kits |
859 |
1,047 |
188 |
21.9 |
% |
||||||||||||
CO2 Refills |
8,282 |
9,674 |
1,392 |
16.8 |
% |
||||||||||||
Flavors |
5,340 |
5,785 |
445 |
8.3 |
% |
Revenue increased $40.9 million, or 31.3%, to $171.5 million compared to $130.6 million in the same period in 2017 driven by growth in most of the Company's geographic regions, primarily Germany, France, Canada and the U.S. Changes in foreign currency exchange rates ("FX") positively impacted revenue by approximately $8.0 million, mainly driven by the strengthening of the Euro/U.S. Dollar exchange rate compared to the same period last year.
Gross margin increased 620 basis points to 59.3% compared to 53.1% for the same period in 2017. Gross margin was positively impacted by leveraging fixed infrastructure costs on higher revenue, the additional gross margin associated with the new French distribution model and the positive FX impact. The net FX impact on gross profit was approximately $7.0 million.
Sales and marketing expenses were $52.4 million, or 30.6% of revenue, compared to $40.9 million, or 31.3% of revenue, in the same period in 2017. Advertising and promotion expenses increased by $6.2 million to $27.2 million, or 15.9% of revenue, compared to $21.0 million, or 16.0% of revenue, in the same period in 2017. Sales team, distribution and logistics expenses were $25.2 million, or 14.7% of revenue, compared to $19.9 million, or 15.2% of revenue, in the same period in 2017.
General and administrative expenses increased $5.8 million to $17.4 million, or 10.2% of revenue, compared to $11.6 million, or 8.9% of revenue, in the same period in 2017. The increase was mainly due to higher share-based payment expenses and additional expenses associated with the new French distribution model.
Operating income increased 89.1% to $31.8 million, or 18.5% of revenue, compared to $16.8 million, or 12.9% of revenue, in the same period in 2017. The net positive FX impact on operating income was approximately $5.0 million.
Net financial expense was $1.1 million compared to $0.6 million in the same period in 2017. Tax expense was $4.5 million with an effective tax rate of 14.8%, compared to $1.8 million with an effective tax rate of 11.1% in the same period in 2017.
Net income was $26.1 million, or $1.14 per diluted share, based on 23.0 million weighted shares outstanding, compared to net income of $14.4 million, or $0.64 per diluted share, based on 22.5 million weighted shares outstanding in the same period in 2017.
Balance Sheet
At June 30, 2018, the Company had cash and financial investments totaling $171.7 million compared to $155.2 million at December 31, 2017.
Cash flow from operations less investing activities was $24.4 million compared to $10.8 million in the same period in 2017.
Working capital increased 21.7% to $161.0 million compared to $132.3 million at December 31, 2017. Inventories increased 30.5% to $126.7 million compared to $97.1 million at December 31, 2017.
Six months 2018
Geographical Revenue Breakdown |
Six Months Ended |
|||||||||||||||
June 30, 2017 |
June 30, 2018 |
Increase (decrease) |
Increase (decrease) |
|||||||||||||
In millions USD |
% |
|||||||||||||||
Western Europe |
$ |
151.6 |
$ |
193.7 |
$ |
42.1 |
27.8 |
% |
||||||||
The Americas |
53.7 |
73.9 |
20.2 |
37.6 |
% |
|||||||||||
Asia-Pacific |
25.2 |
33.3 |
8.1 |
32.3 |
% |
|||||||||||
Central & Eastern Europe, Middle East, Africa |
15.4 |
14.2 |
(1.2) |
(8.2) |
% |
|||||||||||
Total |
$ |
245.9 |
$ |
315.1 |
$ |
69.2 |
28.1 |
% |
Product Segment Revenue Breakdown |
Six Months Ended |
|||||||||||||||
June 30, 2017 |
June 30, 2018 |
Increase |
Increase |
|||||||||||||
In millions USD |
% |
|||||||||||||||
Sparkling Water Maker Starter Kits |
$ |
87.5 |
$ |
114.9 |
$ |
27.4 |
31.3 |
% |
||||||||
Consumables |
153.7 |
194.5 |
40.8 |
26.6 |
% |
|||||||||||
Other |
4.7 |
5.7 |
1.0 |
21.1 |
% |
|||||||||||
Total |
$ |
245.9 |
$ |
315.1 |
$ |
69.2 |
28.1 |
% |
Product Segment Unit Breakdown |
Six Months Ended |
||||||||||||||||
June 30, 2017 |
June 30, 2018 |
Increase |
Increase |
||||||||||||||
In thousands |
% |
||||||||||||||||
Sparkling Water Maker Starter Kits |
1,629 |
1,805 |
176 |
10.8 |
% |
||||||||||||
CO2 Refills |
15,884 |
17,946 |
2,062 |
13.0 |
% |
||||||||||||
Flavors |
10,543 |
11,217 |
674 |
6.4 |
% |
Revenue increased 28.1% to $315.1 million from $245.9 million in the same period in 2017 driven by growth in most of the Company's geographic regions, primarily Germany, U.S., France and Canada. Changes in FX positively impacted revenue by approximately $20.0 million, mainly driven by the strengthening of the Euro/U.S. Dollar exchange rate.
Gross margin increased 450 basis points to 57.4% compared to 52.9% in the same period in 2017. Gross margin was positively impacted by leveraging fixed infrastructure costs on higher revenue, the positive FX impact and changes in product mix, partially offset by an adverse impact on cost of revenue from the strengthening of the Israeli shekel against the U.S. Dollar. The net FX impact on gross profit was approximately $15.0 million.
Sales and marketing expenses were $95.8 million, or 30.4% of revenue, compared to $75.7 million, or 30.8% of revenue, in the same period in 2017. The increase in sales and marketing expenses was mainly due to higher advertising and promotion expenses. Advertising and promotion expenses increased by $10.4 million to $47.7 million, or 15.1% of revenue, compared to $37.3 million, or 15.2% of revenue, in the same period in 2017. Sales team, distribution and logistics expenses were $48.1 million, or 15.3% of revenue, compared to $38.4 million and 15.6% of revenue, in the same period in 2017.
General and administrative expenses were $32.0 million, or 10.2% of revenue, compared to $21.7 million, or 8.8% of revenue in 2017. The increase was mainly due to higher share-based payment expenses, additional expenses associated with the new French distribution model and the impact from FX.
Operating income increased 62.6% to $53.1 million, or 16.9% of revenue, compared to $32.7 million, or 13.3% of revenue in the same period in 2017. The net positive FX impact on operating income was approximately $8.0 million.
Net financial expense was $1.6 million compared to net financial income of $0.4 million in the same period in 2017. Tax expense was $6.8 million, reflecting an effective tax rate of 13.3%, compared to $4.0 million, or an effective tax rate of 12.0%, in the same period in 2017.
Net income was $44.7 million, or $1.94 per diluted share, based on 23.0 million weighted shares outstanding, compared to net income of $29.1 million, or $1.3 per diluted share, based on 22.5 million weighted shares outstanding in the same period in 2017.
Guidance
For 2018, the Company currently expects full year revenue to increase approximately 23% over 2017 revenue, up from its previous guidance of approximately 15%.
Operating income for 2018 is now expected to increase approximately 44% over 2017 operating income, compared to its previous guidance of approximately 15%.
Diluted earnings per share is now expected to increase approximately 31% over 2017, compared to its previous guidance of an approximate 8% increase.
This guidance now assumes an increase in share-based payment expense of approximately $13.0 million over 2017, up from previous guidance of approximately $12.0 million. This guidance is based on assumed average exchange rates of 1.17 Euro/U.S. Dollar and 3.60 U.S. Dollar/Israeli Shekel.
Conference Call and Management Commentary
A supplemental slide presentation has been furnished as part of today's report of a foreign private issuer on a Form 6-K and will be posted on the Company's website at http://sodastream.investorroom.com.
The Company has scheduled a conference call for 8:30 AM Eastern Standard Time (U.S. time) today (Wednesday, August 1, 2018) 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.
About SodaStream International
SodaStream is the #1 sparkling water brand in volume in the world and the leading manufacturer and distributor of Sparkling Water Makers. We enable consumers to easily transform ordinary tap water into sparkling water and flavored sparkling water in seconds. By making ordinary water fun and exciting 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. Our products promote health and wellness, are environmentally friendly, cost effective, customizable and fun to use. Our products are available at more than 80,000 individual retail stores across 45 countries. 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 Adjusted EBITDA which is a non-IFRS measure. Adjusted EBITDA represents earnings before interest, other components of financial expense (income), income tax, depreciation and amortization.
We believe that Adjusted EBITDA, as described above, should be considered in evaluating the Company's operations. This measure facilitates operating performance comparisons from period to period and company to company by backing out potential differences caused by variations in capital structures (affecting financial expenses (income), 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).
Non-IFRS measures should be considered in addition to results prepared in accordance with IFRS and should not be considered a substitute for the IFRS results. Adjusted EBITDA, as presented in this press release, may not be comparable to similarly titled measures reported by other companies due to differences in the way that these measures are calculated. A reconciliation of Adjusted EBITDA to Net income, the most closely comparable IFRS measure, is included at the end of this press release.
Forward Looking Statements
This press 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, 2017 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
[email protected]
Consolidated Statements of Operations |
||||||||||||||||
In thousands (other than per share amounts) |
||||||||||||||||
For the six months ended |
For the three months ended |
|||||||||||||||
June 30, |
June 30, |
|||||||||||||||
2017 |
2018 |
2017 |
2018 |
|||||||||||||
(Unaudited) |
(Unaudited) |
|||||||||||||||
Revenue |
$ |
245,929 |
$ |
315,130 |
$ |
130,637 |
$ |
171,485 |
||||||||
Cost of revenue |
115,793 |
134,235 |
61,218 |
69,851 |
||||||||||||
Gross profit |
130,136 |
180,895 |
69,419 |
101,634 |
||||||||||||
Operating expenses |
||||||||||||||||
Sales and marketing |
75,677 |
95,756 |
40,855 |
52,426 |
||||||||||||
General and administrative |
21,652 |
32,034 |
11,617 |
17,426 |
||||||||||||
Other expenses, net |
142 |
- |
142 |
- |
||||||||||||
Total operating expenses |
97,471 |
127,790 |
52,614 |
69,852 |
||||||||||||
Operating income |
32,665 |
53,105 |
16,805 |
31,782 |
||||||||||||
Financial expense (income), net |
(408) |
1,594 |
645 |
1,130 |
||||||||||||
Income before income tax |
33,073 |
51,511 |
16,160 |
30,652 |
||||||||||||
Income tax expense |
3,969 |
6,833 |
1,790 |
4,542 |
||||||||||||
Net income for the period |
29,104 |
44,678 |
14,370 |
26,110 |
||||||||||||
Net income per share
|
||||||||||||||||
Basic |
$ |
1.34 |
$ |
1.99 |
$ |
0.66 |
$ |
1.15 |
||||||||
Diluted |
$ |
1.30 |
$ |
1.94 |
$ |
0.64 |
$ |
1.14 |
||||||||
Weighted average number of shares |
||||||||||||||||
Basic |
21,673 |
22,506 |
21,794 |
22,644 |
||||||||||||
Diluted |
22,464 |
23,012 |
22,502 |
22,980 |
||||||||||||
Consolidated Balance Sheets as of |
||||||||
December 31, |
June 30, |
|||||||
2017 |
2018 |
|||||||
(Audited) |
(Unaudited) |
|||||||
(In thousands) |
||||||||
Assets |
||||||||
Cash and cash equivalents |
$ |
85,168 |
$ |
96,707 |
||||
Financial investments |
70,000 |
74,995 |
||||||
Inventories |
97,088 |
126,678 |
||||||
Trade receivables ,net |
124,352 |
135,379 |
||||||
Other receivables |
19,250 |
20,263 |
||||||
Derivative financial instruments |
404 |
1,532 |
||||||
Total current assets |
396,262 |
455,554 |
||||||
Property, plant and equipment |
171,543 |
171,703 |
||||||
Intangible assets |
38,365 |
45,997 |
||||||
Deferred tax assets |
6,435 |
9,758 |
||||||
Other receivables |
4,260 |
4,244 |
||||||
Total non-current assets |
220,603 |
231,702 |
||||||
Total assets |
616,865 |
687,256 |
||||||
Liabilities |
||||||||
Derivative financial instruments |
215 |
- |
||||||
Trade payables |
61,215 |
70,973 |
||||||
Income tax payable |
14,350 |
18,026 |
||||||
Provisions |
2,602 |
2,925 |
||||||
Other current liabilities |
30,461 |
30,949 |
||||||
Total current liabilities |
108,843 |
122,873 |
||||||
Employee benefits |
2,403 |
2,788 |
||||||
Other non-current liabilities |
164 |
165 |
||||||
Deferred tax liabilities |
4,279 |
5,303 |
||||||
Total non-current liabilities |
6,846 |
8,256 |
||||||
Total liabilities |
115,689 |
131,129 |
||||||
Shareholders' equity |
||||||||
Share capital |
3,599 |
3,700 |
||||||
Share premium |
234,406 |
248,937 |
||||||
Translation reserve |
(10,738) |
(15,097) |
||||||
Retained earnings |
273,909 |
318,587 |
||||||
Total shareholders' equity |
501,176 |
556,127 |
||||||
Total liabilities and shareholders' equity |
$ |
616,865 |
$ |
687,256 |
Consolidated Statements of Cash Flows |
||||||||||||||||
For the six months ended |
For the three months ended |
|||||||||||||||
June 30, |
June 30, |
|||||||||||||||
2017 |
2018 |
2017 |
2018 |
|||||||||||||
(Unaudited) |
(Unaudited) |
|||||||||||||||
Cash flows from operating activities |
||||||||||||||||
Net income for the period |
$ |
29,104 |
$ |
44,678 |
$ |
14,370 |
$ |
26,110 |
||||||||
Adjustments: |
||||||||||||||||
Depreciation of property, plant and equipment |
8,327 |
10,488 |
4,933 |
5,065 |
||||||||||||
Amortization of intangible assets |
1,536 |
2,013 |
754 |
1,133 |
||||||||||||
Change in fair value of derivative financial instruments and |
(330) |
533 |
1,076 |
(1,072) |
||||||||||||
Other expenses, net |
142 |
- |
142 |
- |
||||||||||||
Share based payment |
1,594 |
6,608 |
1,137 |
4,405 |
||||||||||||
Interest income, net |
(161) |
(141) |
(108) |
(83) |
||||||||||||
Income tax expense |
3,969 |
6,833 |
1,790 |
4,542 |
||||||||||||
44,181 |
71,012 |
24,094 |
40,100 |
|||||||||||||
Increase in inventories |
(6,997) |
(18,580) |
(3,533) |
(10,890) |
||||||||||||
Increase in trade and other receivables |
(3,765) |
(9,044) |
(15,517) |
(5,329) |
||||||||||||
Increase in trade payables and other liabilities |
12,244 |
7,195 |
6,907 |
9,700 |
||||||||||||
Increase (decrease) in employee benefits |
192 |
35 |
111 |
(78) |
||||||||||||
Increase in provisions |
576 |
323 |
559 |
201 |
||||||||||||
46,431 |
50,941 |
12,621 |
33,704 |
|||||||||||||
Interest paid |
(67) |
(105) |
(39) |
(59) |
||||||||||||
Income tax received |
115 |
22 |
15 |
2 |
||||||||||||
Income tax paid |
(2,438) |
(6,107) |
(88) |
(2,513) |
||||||||||||
Net cash from operating activities |
44,041 |
44,751 |
12,509 |
31,134 |
||||||||||||
Cash flows from investing activities |
||||||||||||||||
Interest received |
228 |
247 |
147 |
143 |
||||||||||||
Investment in bank deposits |
(7,000) |
- |
- |
- |
||||||||||||
Investment in financial investments |
- |
(5,000) |
- |
- |
||||||||||||
Proceeds from investment grants |
3,903 |
- |
1,177 |
- |
||||||||||||
Proceeds from sale of property, plant and equipment |
1,563 |
222 |
1,563 |
185 |
||||||||||||
Proceeds from (payment for) derivative financial instruments, net |
1,379 |
(1,871) |
581 |
(735) |
||||||||||||
Acquisition of subsidiary, net of cash acquired |
- |
(20,828) |
- |
1,050 |
||||||||||||
Acquisition of property, plant and equipment |
(9,885) |
(11,140) |
(4,670) |
(6,334) |
||||||||||||
Acquisition of intangible assets |
(1,095) |
(1,747) |
(504) |
(1,041) |
||||||||||||
Net cash used in investing activities |
(10,907) |
(40,117) |
(1,706) |
(6,732) |
||||||||||||
Cash flows from financing activities |
||||||||||||||||
Proceeds from exercise of employee share options |
9,749 |
8,024 |
2,223 |
347 |
||||||||||||
Net cash from financing activities |
9,749 |
8,024 |
2,223 |
347 |
||||||||||||
Net increase in cash and cash equivalents |
42,883 |
12,658 |
13,026 |
24,749 |
||||||||||||
Cash and cash equivalents at the beginning of the period |
50,250 |
85,168 |
80,403 |
73,518 |
||||||||||||
Effect of exchange rates fluctuations on cash and cash equivalents |
1,398 |
(1,119) |
1,102 |
(1,560) |
||||||||||||
Cash and cash equivalents at the end of the period |
$ |
94,531 |
$ |
96,707 |
$ |
94,531 |
$ |
96,707 |
The following tables present the Company's revenue, by
region and product type for the periods presented, as well as such revenue
by region and product type as a percentage of total revenue:
Six months ended |
Three months ended |
||||||||||||||||
June 30, |
June 30, |
||||||||||||||||
2017 |
2018 |
2017 |
2018 |
||||||||||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||||||||||||
Revenue (in thousands) |
|||||||||||||||||
Western Europe |
$ |
151,579 |
$ |
193,715 |
$ |
81,556 |
$ |
108,399 |
|||||||||
The Americas |
53,680 |
73,876 |
28,113 |
38,343 |
|||||||||||||
Asia-Pacific |
25,191 |
33,331 |
13,018 |
17,714 |
|||||||||||||
Central & Eastern Europe, Middle East & Africa |
15,479 |
14,208 |
7,950 |
7,029 |
|||||||||||||
Total |
$ |
245,929 |
$ |
315,130 |
$ |
130,637 |
$ |
171,485 |
|||||||||
Six months ended |
Three months ended |
|||||||||||||||||
June 30, |
June 30, |
|||||||||||||||||
2017 |
2018 |
2017 |
2018 |
|||||||||||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||||||||||||||
As a percentage of revenue |
||||||||||||||||||
Western Europe |
61.7 |
% |
61.5 |
% |
62.4 |
% |
63.2 |
% |
||||||||||
The Americas |
21.8 |
% |
23.4 |
% |
21.5 |
% |
22.4 |
% |
||||||||||
Asia-Pacific |
10.2 |
% |
10.6 |
% |
10.0 |
% |
10.3 |
% |
||||||||||
Central & Eastern Europe, Middle East & Africa |
6.3 |
% |
4.5 |
% |
6.1 |
% |
4.1 |
% |
||||||||||
Total |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
||||||||||
Six months ended |
Three months ended |
||||||||||||||||
June 30, |
June 30, |
||||||||||||||||
2017 |
2018 |
2017 |
2018 |
||||||||||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||||||||||||
Revenue (in thousands) |
|||||||||||||||||
Sparkling Water Maker starter kits (including |
$ |
87,499 |
$ |
114,874 |
$ |
46,908 |
$ |
64,895 |
|||||||||
Consumables |
153,684 |
194,508 |
81,715 |
102,825 |
|||||||||||||
Other |
4,746 |
5,748 |
2,014 |
3,765 |
|||||||||||||
Total |
$ |
245,929 |
$ |
315,130 |
$ |
130,637 |
$ |
171,485 |
|||||||||
Six months ended |
Three months ended |
|||||||||||||||||
June 30, |
June 30, |
|||||||||||||||||
2017 |
2018 |
2017 |
2018 |
|||||||||||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||||||||||||||
As a percentage of revenue |
||||||||||||||||||
Sparkling Water Maker starter kits (including |
35.6 |
% |
36.5 |
% |
35.9 |
% |
37.8 |
% |
||||||||||
Consumables |
62.5 |
% |
61.7 |
% |
62.6 |
% |
60.0 |
% |
||||||||||
Other |
1.9 |
% |
1.8 |
% |
1.5 |
% |
2.2 |
% |
||||||||||
Total |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
||||||||||
Reconciliation of Net income to Adjusted EBITDA* |
|||||||||||||||||
Six months ended |
Three months ended |
||||||||||||||||
June 30, |
June 30, |
||||||||||||||||
2017 |
2018 |
2017 |
2018 |
||||||||||||||
(Unaudited) |
|||||||||||||||||
(In thousands) |
|||||||||||||||||
Reconciliation of Net Income to Adjusted EBITDA |
|||||||||||||||||
Net income |
$ |
29,104 |
$ |
44,678 |
$ |
14,370 |
$ |
26,110 |
|||||||||
Interest income, net |
(161) |
(141) |
(108) |
(83) |
|||||||||||||
Other components of financial expense (income), net |
(247) |
1,735 |
753 |
1,213 |
|||||||||||||
Income tax expense |
3,969 |
6,833 |
1,790 |
4,542 |
|||||||||||||
Depreciation and amortization |
9,863 |
12,501 |
5,687 |
6,198 |
|||||||||||||
Adjusted EBITDA |
$ |
42,528 |
$ |
65,606 |
$ |
22,492 |
$ |
37,980 |
*The Company's presentation of Adjusted EBITDA is the same as its previous presentation of EBITDA except that the Company has broken out separately the element of "Financial expense (income), net" that is attributable to interest and other components of financial expense (income), net.
SOURCE SodaStream International Ltd.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article