tereos group h1 2016/17...2017/01/16 · revenues: €2,238m +14.3 % at constant exchange rate...
TRANSCRIPT
![Page 1: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/1.jpg)
Tereos Group
H1 2016/17
November 15th, 2016
![Page 2: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/2.jpg)
Disclaimer IMPORTANT: You must read the following before continuing and, in accessing such information, you agree to be bound by the following restrictions. Thisdocument was prepared by Tereos (the “Company”) for the sole purpose of the presentation of its results for the first half of fiscal year 2016/2017 endedon 30 September 2016.
The information contained in this document has not been independently verified.
No representation or warranty, express or implied, is made as to, and no reliance should be placed upon, the fairness, completeness or correctness of theinformation or opinions contained in this document and the Company, as well as its affiliates, directors, advisors, employees and representatives acceptno responsibility in this respect.
This document contains certain statements that are forward-looking. These statements refer in particular to the Company’s forecasts, its expansion ofoperations, projections, future events, trends or objectives which are naturally subject to risks and contingencies that may lead to actual results materiallydiffering from those explicitly or implicitly included in these statements and generally all statements preceded by, followed by or that include the words“believe”, “expect”, “project”, “anticipate”, “seek”, “estimate”, “should”, “could” or similar expressions. Such forward-looking statements are not guaranteesof future performance. The Company, as well as its affiliates, directors, advisors, employees and representatives, expressly disclaim any liabilitywhatsoever for such forward-looking statements.
The Company does not undertake to update or revise the forward-looking statements that are presented in this document to reflect new information, futureevents or for any other reason and any opinion expressed in this presentation is subject to change without notice.This document contains information about the Company’s markets, including their size and prospects. Unless otherwise indicated, the information isbased on the Company’s estimates and is provided for information purposes only. The Company’s estimates are based on information obtained from thirdparty sources, its customers, its suppliers, trade organisations and other stakeholders in the markets in which the Company operates. The Companycannot guarantee that the data on which its estimates are based are accurate and exhaustive, or that its competitors define the markets in which theyoperate in the same manner.
In this document, references to “Adjusted EBITDA” are references to Adjusted EBITDA before price complement which corresponds to the net income(loss) before income taxes, share of profit of associates and joint ventures, net financial income (expense), depreciation, amortization and change due toharvest, impairment of assets and gain on bargain purchase, and price complement. It is also restated from the change in fair value of financialinstruments, of inventories and of sales & purchases commitments, from the change in fair value of biological assets, and from non-recurring items(mainly disposals of subsidiaries) and seasonality effect. The seasonality effect correspond to a timing difference in the recognition of depreciation andprice complement between the Company’s consolidated financial statements under IFRS and the Company’s management accounts. Adjusted EBITDAbefore price complement is not a financial measure defined by IFRS as a measurement of financial performance and may not be comparable to othersimilarly-titled indicators used by other companies. Adjusted EBITDA before price complement is provided as additional information only and should notbe considered as a substitute for operating income or net cash provided by operating activities.
Percentages included in the following presentation may be calculated on non-rounded figures and therefore may vary from percentages calculated onrounded figures.
![Page 3: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/3.jpg)
H1 2016/17Highlights
![Page 4: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/4.jpg)
� Strong results improvement in H1 2016/17, principally driven this half by Sugar International and S&S
� Substantial margin recovery thanks to more favorable pricing environment, principally world sugar, lower input prices combined with good operational performance and further progress on the €100 million 3Y performance improvement plan
� FY 2016/17 EBITDA expected to be up on LY, at €560-585 million (+28-33% vs. LY)
Key Messages
4
![Page 5: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/5.jpg)
� Revenues: €2,238m� +14.3 % at constant exchange rate
(+€283m)
� Adj. EBITDA: €263m � + 69% at constant exchange rate
(+€108m)
� Net result: €17m � vs. -€112m LY
H1 2016/ 17: Substantial results recovery
5
1 987 2 238
H1 15/16 H1 16/17
Revenue (M€)
157
263
H1 15/16
PF(*)
H1 16/17
Adjusted EBITDA (M€)
-112
17
H1 15/16
PF(*)
H1 16/17
Net Result (M€)
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
![Page 6: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/6.jpg)
Markets
![Page 7: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/7.jpg)
Sugar market: 2 years of production deficit
7
� The confirmed deficit in 2015/16 for the first time since 5 years and the expected deficit in 2016/17 have supported prices recovery
� For 2016/17, crop estimate downward revisions in two key sugar producing countries: Brazil and India
Sources: LMC, Sugar & Sweeteners Market Report Q3 2016, September 2016 Source: UNICA until 15/16 and LMC International for 16/17, September 2016
150
155
160
165
170
175
180
185
190
-9
-6
-3
-
3
6
9
12
15
2010 2011 2012 2013 2014 2015 2016e 2017e
Surplus/Deficit World Production World Consumption
Surplus/DeficitIn million tonnes
Production/ConsumptionIn million tonnes
270299
328 337373
431
505542 557
493533
597 573618 600
0
100
200
300
400
500
600
700
Crushed sugarcane in the Center/South region of Bra zil since 2002 (April/March)In million tonnes
![Page 8: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/8.jpg)
Sugar prices : Strong recovery
8
� World raw sugar prices hit a low at the end of August 2015 but have recove red after a strong rally since (+110% to date)
� Confirmation of deficit forecasted for 2015/16 and 2016/17, higher Brazilian ethanol prices and end of BRL/USD devaluation were the key drivers of the upturn
� S1 2016/17 average raw sugar price up +57% Y-o-Y
350
400
450
500
550
600
650
10
12
14
16
18
20
22
24
26
NY#11 (US$Cts/lb) LDN#5 (US$/MT)
200
300
400
500
600
700
800
900
8
13
18
23
28
33
38
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15 Jan-16
NY#11 (US$Cts/lb) LDN#5 (US$/MT)
US$cts/lb US$/MT
HighUS$35.31cts/lb
LowUS$10.34cts/lb
US$cts/lb US$/MT
HighUS$23.81cts/lb
LowUS$12.52cts/lb
Source: Bloomberg, 14 November 2016Source: Bloomberg, 14 November 2016
![Page 9: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/9.jpg)
European price increaseFavorable outlook for new campaign
9
� Reported average EU quota sugar prices have started to increase sinceFebruary 2015 (August 2016 prices: +21€ over 1 year)
� Spot prices started to increase (+75€ since 1/1/2016) as a result of higherworld sugar prices, declining EU inventories and imports lower than expected
� Favorable outlook for new campaign sugar prices (Oct. 16 / Sept. 17)
400
500
600
700
800
900
1,000
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15 Jan-16
Spot EU prices, Kingsman index (delivered, €/T)
EU Commission reported price (ex-works, €/T)
€/T €/T
500
525
550
575
600
625
650
Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16
Spot EU prices, Kingsman index (delivered, €/T)
+75€
![Page 10: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/10.jpg)
Grain prices influenced by ample production
10
� MATIF wheat prices : H1 average prices lower than LY (-10 %), and at historically low levels,due to ample supply in major producing countries
� However, French wheat crop suffered from 25% lower yields Y-o-Y
� MATIF corn prices : average price stable in S1 vs. LY . In the end, US weather conditions remained favorable despite some worries in early summer.
� Corn supply and demand remains however balanced by comfortable stock levels
Average 16/17: 161
120
140
160
180
200
220
240
260
280
Mar-12 Sep-12 Mar-13 Sep-13 Mar-14 Sep-14 Mar-15 Sep-15 Mar-16 Sep-16
MATIF Wheat (€/t) Matif Corn (€/t)Sources: Bloomberg (averages shown by the Group financial year and calculated by the Group), (1) Average from 1 April 2016 to 14 November 2016
Average 12/13: 244
Average 14/15: 160 Average 15/16: 162
Average 12/13: 235
Average 14/15: 187 Average 15/16: 173
Average 13/14: 190
Average 13/14: 204
Average 16/17: 166
€/t
¹
¹
![Page 11: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/11.jpg)
Contrasted ethanol trends Bullish in Brazil but volatile in Europe
11
� Brazilian ethanol prices significantly increased during this semester: higher sugar margins pushed millers to favor sugar production
� EU ethanol prices significantly up in Q1 : temporary shutdowns of grain-based distilleries and higher gasoline consumption during the summer period. But down in Q2: reopening of distilleries, and return to a normal consumption level
600
800
1000
1200
1400
1600
1800
2000
Feb-10 Feb-11 Feb-12 Feb-13 Feb-14 Feb-15 Feb-16
Brazilian ESALQ hydrous ethanol fuel (BRL/m3)
BRL/m3
Source: Bloomberg, 14 November 2016
400
450
500
550
600
650
700
750
Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16
FOB Europe Rotterdam Ethanol Price T2 (€/m3)
€/m3 Average 12/13: 648
Average 11/12: 604
Average 13/14: 568 Average 15/16:
563
Average 14/15: 478
Average 16/17: 497
¹
Sources: Bloomberg (averages shown by the Group financial year and calculated by the Group), (1) Average from 1 April 2016 to 14 November 2016
![Page 12: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/12.jpg)
Half-Year Consolidated ResultsTereos Group
![Page 13: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/13.jpg)
Group P&L
13
P&L 2015/16 2015/16 2016/17Tereos Group H1 H1 H1
M€ published proforma* M€ %Net Revenues 1 987 1 987 2 238 251 12,6%
Adjusted EBITDA 164 157 263 106 68%Adjusted EBITDA margin 8,3% 7,9% 11,8%
EBIT (after price complements) -16 -31 75 106 naEBIT margin -0,8% -1,5% 3,4%
Financial Result -73 -73 -46 27 -37%Corporate Income tax -6 -6 -19 -14 245%Share of profit of associates -3 -3 7 10 na
Net Results -97 -112 17 129 na
varvs proforma
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
![Page 14: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/14.jpg)
Volumes of finished products sold
14
2 103
2 444
109
104
'
Sugar & Sweeteners
(sugarbeet, cane, cereals) - Ktds
Starch & Wheat Proteins
(Cereals) - Ktco
Alcohol / Ethanol
(sugarbeet, cane, cereals) - Km3
Energy
(cane) - GWh
2 211
2 548
2015/16
Sept (A)
15,2%
-2,4%
-7,7%
30,5%
1 0351 011
704650 545 711
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
![Page 15: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/15.jpg)
Revenues
15
Sugar Europe� Revenue slightly up at constant FX
(excl. effect of weaker £). � Moderate increase of sugar prices, but
lower ethanol volumes vs. H1 LY
Starch & Sweeteners� Revenue marginally higher (+1%)� Europe: prices of S&S and protein
slightly up but volumes slightly lower than LY
� Slight increase in sales from international operations
Sugar International� Significant increase in revenue (+24%),
even after slight depreciation of Real� Mostly driven by sugar and ethanol
prices in Brazil
Other� Growth of volumes of sugar traded from
external sources
Forex impact: €-32m
Variation at constant exchange rate: + 14.3%
Revenue 2015/16 2016/17M€ H1 H1 M€ %
Sugar Europe 831 832 0 0%Starch & Sweeteners 756 764 7 1%Sugar International 436 541 105 24%Others (incl. Elim.) -37 102 139 na
TOTAL 1 987 2 238 251 12,6%
var
![Page 16: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/16.jpg)
Adjusted EBITDA
16
Forex impact: €-2m
Variation at constant exchange rate: + 69%
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
Adj. EBITDA 2015/16 2015/16 2016/17H1 H1 H1
M€ published proforma* M€ %Sugar Europe 46 65 72 7 11%Starch & Sweeteners 35 35 68 33 93%Sugar international 84 57 121 64 113%Others (incl. Elim.) -0 -0 2 3 na
TOTAL 164 157 263 106 68%
varvs proforma
Sugar Europe� Despite slight uptick, results remained
impacted by historically low sugar prices realized in Europe
Starch & Sweeteners� Recovery in margins on variable cost
(material and energy) for both S&S and A&E, and mix optimization
� Industrial performance ramp-up in emerging markets
Sugar International� Positive price impact in Brazil, principally
sugar but also ethanol� Solid contribution from Indian Ocean;
Mozambique impacted by weather
![Page 17: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/17.jpg)
Capex and financial investments
17
� CAPEX : 74% maintenance and 26% growth/efficiency
� Sugar Europe: focused on preparation for end of sugar regime
� Starch & Sweeteners: supporting performance improvement plan and product portfolio development
� Sugar International: lower vs LY
� Lower financial investments: mostly successful delisting of TereosInternacional, from the Sao Paulo Stock Exchange finalized in August at a cost of €22 million
Investments (M€) 2015/16 2016/17
M€ H1 H1
Sugar Europe 56 69 Starch & Sweeteners 24 41 Sugar International 64 58 Others (incl. Elim.) -0 1
Capex 144 169 Financial investments 143 35
Total investments 287 204
![Page 18: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/18.jpg)
Free cash -flow
18
Free Cash-Flow 2015/16 2016/17Tereos Group H1 H1
M€ published
Adj. EBITDA (bf. price compl.) 164 263
Seasonality adjustment 18
CFH USD loan recycling 17 18
Income taxes paid -12 -14
Net financing interests -38 -40
Changes in working capital 60 -92
CAPEX -144 -169
Cash from operating activities 48 -16
Disposal of assets 26 2
Net dividends and price complements -6 -15
Capital incr./other capital movements 11 15
Cash from non operating activities 32 2
FCF before financial investments 80 -14
Financial investments -143 -35
FCF after financial investments -63 -49
![Page 19: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/19.jpg)
Net Debt stable Leverage improvement following EBITDA recovery
Net Debt Variation 2015/16 2016/17Tereos Group H1 H1
M€ published
FCF after financial investments -63 -49
FOREX and others impact 54 -49
Net debt variation -10 -98
Net Debt - opening position -2 025 -2 079
Change in method - JV's in EQ -135 0
Net Debt - opening position pro forma -2 159 -2 079
Net Debt - closing position -2 169 -2 177
Net Debt Variation -10 -98
Adj. EBITDA 12 months (bf. price compl.) 371 546*
Leverage (net debt/adj. EBITDA) 5,9x 4,0x
(*) Adj EBITDA 12 months proforma
19
![Page 20: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/20.jpg)
1995 1 981 1 832
2 169 2 177
2,2 x 2,6 x
3,2 x
5,9 x
4,0 x
Sep12(A) Sep13(A) Sep14(A) Sep15
(A)
100% VTE
Sept 16
(A)
100% VTE
Net Financial Debt adjusted Leverage
Sound capital structure and deleveraging
Net debt evolution (in €m)
Source: Tereos
(*) Defined as net debt / adjusted EBITDA (**) Defined as cash & cash equivalent plus undrawn committed credit lines as at 30th Sept, 2016
Strong liquidity**
€1,048m
� Deleveraging thanks to improved EBITDA
� Financial security consolidated with new €225m 5-year revolving credit facilityrenewed at parent company level (no covenant)
20
![Page 21: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/21.jpg)
Improved debt maturity profile and diversity
� Further optimization of financing structure with successful €600 million bond issuesin two issues (June & October), at average cost of 4%
� Average length of financing and maturity profile
Debt amortization schedule as of September 2016 pro forma TAP
219334
272165 123 27 20 3 4
2123
203
12
495
600
121
375
225
0
200
400
600
800
1 000
1 200
2016/2017 2017/2018 2018/2019 2019/2020 2020/2021 2021/2022 2022/2023 2023/2024 After
€M
illi
on
s
Mid-term bank facilities Extendible Short-term lines Revolving facilities Bonds Undrawn bank facilities
Average tenor : 3.1 years
21
![Page 22: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/22.jpg)
Group ratings
Group rating BB/Stable
RatingBond 2020 BB
Last changeOct 16: outlook stable
Rating unchanged comparedto 2016, June 7th
BB/Stable
BB
Outlook stableReaffirmed on 2016, Oct 12th
RatingBond 2023 BB BB
22
![Page 23: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/23.jpg)
Outlook 2016/17
![Page 24: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/24.jpg)
� Crops in Brazil, Europe and the Indian Ocean are progressing in line with objectives . Volumes processed expected to be broadly stable , despite some unfavorable weather impact
� Constructive outlook for prices in H2 2016/17, notably thanks to expected increase in prices billed in the new campaign year in EU.
� End of quota sugar regime well advanced with some 19Mt of beet secured
� Brazil: continuous improvement of operational performance in a more constructive pricing environment than LY. Indian Ocean: cane volumes reduction expected to be largely compensated by sugar content increase. Africa: volumes impacted by severe drought
� Europe S&S: operational adjustments to minimize impact of poor quality of new wheat crop in France, and further progress on performance plan; International S&S: product portfolio development and continuous focus on operational performance
� €100 million performance improvement plan in line with the 3-year targets
� FY 2016/17 EBITDA expected up at €560-585 million
FY 2016/17 outlook
24
![Page 25: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/25.jpg)
Tereos Group
H1 2016/17
November 15th, 2016
![Page 26: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/26.jpg)
Disclaimer IMPORTANT: You must read the following before continuing and, in accessing such information, you agree to be bound by the following restrictions. Thisdocument was prepared by Tereos (the “Company”) for the sole purpose of the presentation of its results for the first half of fiscal year 2016/2017 endedon 30 September 2016.
The information contained in this document has not been independently verified.
No representation or warranty, express or implied, is made as to, and no reliance should be placed upon, the fairness, completeness or correctness of theinformation or opinions contained in this document and the Company, as well as its affiliates, directors, advisors, employees and representatives acceptno responsibility in this respect.
This document contains certain statements that are forward-looking. These statements refer in particular to the Company’s forecasts, its expansion ofoperations, projections, future events, trends or objectives which are naturally subject to risks and contingencies that may lead to actual results materiallydiffering from those explicitly or implicitly included in these statements and generally all statements preceded by, followed by or that include the words“believe”, “expect”, “project”, “anticipate”, “seek”, “estimate”, “should”, “could” or similar expressions. Such forward-looking statements are not guaranteesof future performance. The Company, as well as its affiliates, directors, advisors, employees and representatives, expressly disclaim any liabilitywhatsoever for such forward-looking statements.
The Company does not undertake to update or revise the forward-looking statements that are presented in this document to reflect new information, futureevents or for any other reason and any opinion expressed in this presentation is subject to change without notice.This document contains information about the Company’s markets, including their size and prospects. Unless otherwise indicated, the information isbased on the Company’s estimates and is provided for information purposes only. The Company’s estimates are based on information obtained from thirdparty sources, its customers, its suppliers, trade organisations and other stakeholders in the markets in which the Company operates. The Companycannot guarantee that the data on which its estimates are based are accurate and exhaustive, or that its competitors define the markets in which theyoperate in the same manner.
In this document, references to “Adjusted EBITDA” are references to Adjusted EBITDA before price complement which corresponds to the net income(loss) before income taxes, share of profit of associates and joint ventures, net financial income (expense), depreciation, amortization and change due toharvest, impairment of assets and gain on bargain purchase, and price complement. It is also restated from the change in fair value of financialinstruments, of inventories and of sales & purchases commitments, from the change in fair value of biological assets, and from non-recurring items(mainly disposals of subsidiaries) and seasonality effect. The seasonality effect correspond to a timing difference in the recognition of depreciation andprice complement between the Company’s consolidated financial statements under IFRS and the Company’s management accounts. Adjusted EBITDAbefore price complement is not a financial measure defined by IFRS as a measurement of financial performance and may not be comparable to othersimilarly-titled indicators used by other companies. Adjusted EBITDA before price complement is provided as additional information only and should notbe considered as a substitute for operating income or net cash provided by operating activities.
Percentages included in the following presentation may be calculated on non-rounded figures and therefore may vary from percentages calculated onrounded figures.
![Page 27: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/27.jpg)
H1 2016/17Highlights
![Page 28: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/28.jpg)
� Strong results improvement in H1 2016/17, principally driven this half by Sugar International and S&S
� Substantial margin recovery thanks to more favorable pricing environment, principally world sugar, lower input prices combined with good operational performance and further progress on the €100 million 3Y performance improvement plan
� FY 2016/17 EBITDA expected to be up on LY, at €560-585 million (+28-33% vs. LY)
Key Messages
4
![Page 29: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/29.jpg)
� Revenues: €2,238m� +14.3 % at constant exchange rate
(+€283m)
� Adj. EBITDA: €263m � + 69% at constant exchange rate
(+€108m)
� Net result: €17m � vs. -€112m LY
H1 2016/ 17: Substantial results recovery
5
1 987 2 238
H1 15/16 H1 16/17
Revenue (M€)
157
263
H1 15/16
PF(*)
H1 16/17
Adjusted EBITDA (M€)
-112
17
H1 15/16
PF(*)
H1 16/17
Net Result (M€)
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
![Page 30: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/30.jpg)
Markets
![Page 31: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/31.jpg)
Sugar market: 2 years of production deficit
7
� The confirmed deficit in 2015/16 for the first time since 5 years and the expected deficit in 2016/17 have supported prices recovery
� For 2016/17, crop estimate downward revisions in two key sugar producing countries: Brazil and India
Sources: LMC, Sugar & Sweeteners Market Report Q3 2016, September 2016 Source: UNICA until 15/16 and LMC International for 16/17, September 2016
150
155
160
165
170
175
180
185
190
-9
-6
-3
-
3
6
9
12
15
2010 2011 2012 2013 2014 2015 2016e 2017e
Surplus/Deficit World Production World Consumption
Surplus/DeficitIn million tonnes
Production/ConsumptionIn million tonnes
270299
328 337373
431
505542 557
493533
597 573618 600
0
100
200
300
400
500
600
700
Crushed sugarcane in the Center/South region of Bra zil since 2002 (April/March)In million tonnes
![Page 32: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/32.jpg)
Sugar prices : Strong recovery
8
� World raw sugar prices hit a low at the end of August 2015 but have recove red after a strong rally since (+110% to date)
� Confirmation of deficit forecasted for 2015/16 and 2016/17, higher Brazilian ethanol prices and end of BRL/USD devaluation were the key drivers of the upturn
� S1 2016/17 average raw sugar price up +57% Y-o-Y
350
400
450
500
550
600
650
10
12
14
16
18
20
22
24
26
NY#11 (US$Cts/lb) LDN#5 (US$/MT)
200
300
400
500
600
700
800
900
8
13
18
23
28
33
38
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15 Jan-16
NY#11 (US$Cts/lb) LDN#5 (US$/MT)
US$cts/lb US$/MT
HighUS$35.31cts/lb
LowUS$10.34cts/lb
US$cts/lb US$/MT
HighUS$23.81cts/lb
LowUS$12.52cts/lb
Source: Bloomberg, 14 November 2016Source: Bloomberg, 14 November 2016
![Page 33: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/33.jpg)
European price increaseFavorable outlook for new campaign
9
� Reported average EU quota sugar prices have started to increase sinceFebruary 2015 (August 2016 prices: +21€ over 1 year)
� Spot prices started to increase (+75€ since 1/1/2016) as a result of higherworld sugar prices, declining EU inventories and imports lower than expected
� Favorable outlook for new campaign sugar prices (Oct. 16 / Sept. 17)
400
500
600
700
800
900
1,000
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15 Jan-16
Spot EU prices, Kingsman index (delivered, €/T)
EU Commission reported price (ex-works, €/T)
€/T €/T
500
525
550
575
600
625
650
Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16
Spot EU prices, Kingsman index (delivered, €/T)
+75€
![Page 34: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/34.jpg)
Grain prices influenced by ample production
10
� MATIF wheat prices : H1 average prices lower than LY (-10 %), and at historically low levels,due to ample supply in major producing countries
� However, French wheat crop suffered from 25% lower yields Y-o-Y
� MATIF corn prices : average price stable in S1 vs. LY . In the end, US weather conditions remained favorable despite some worries in early summer.
� Corn supply and demand remains however balanced by comfortable stock levels
Average 16/17: 161
120
140
160
180
200
220
240
260
280
Mar-12 Sep-12 Mar-13 Sep-13 Mar-14 Sep-14 Mar-15 Sep-15 Mar-16 Sep-16
MATIF Wheat (€/t) Matif Corn (€/t)Sources: Bloomberg (averages shown by the Group financial year and calculated by the Group), (1) Average from 1 April 2016 to 14 November 2016
Average 12/13: 244
Average 14/15: 160 Average 15/16: 162
Average 12/13: 235
Average 14/15: 187 Average 15/16: 173
Average 13/14: 190
Average 13/14: 204
Average 16/17: 166
€/t
¹
¹
![Page 35: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/35.jpg)
Contrasted ethanol trends Bullish in Brazil but volatile in Europe
11
� Brazilian ethanol prices significantly increased during this semester: higher sugar margins pushed millers to favor sugar production
� EU ethanol prices significantly up in Q1 : temporary shutdowns of grain-based distilleries and higher gasoline consumption during the summer period. But down in Q2: reopening of distilleries, and return to a normal consumption level
600
800
1000
1200
1400
1600
1800
2000
Feb-10 Feb-11 Feb-12 Feb-13 Feb-14 Feb-15 Feb-16
Brazilian ESALQ hydrous ethanol fuel (BRL/m3)
BRL/m3
Source: Bloomberg, 14 November 2016
400
450
500
550
600
650
700
750
Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16
FOB Europe Rotterdam Ethanol Price T2 (€/m3)
€/m3 Average 12/13: 648
Average 11/12: 604
Average 13/14: 568 Average 15/16:
563
Average 14/15: 478
Average 16/17: 497
¹
Sources: Bloomberg (averages shown by the Group financial year and calculated by the Group), (1) Average from 1 April 2016 to 14 November 2016
![Page 36: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/36.jpg)
Half-Year Consolidated ResultsTereos Group
![Page 37: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/37.jpg)
Group P&L
13
P&L 2015/16 2015/16 2016/17Tereos Group H1 H1 H1
M€ published proforma* M€ %Net Revenues 1 987 1 987 2 238 251 12,6%
Adjusted EBITDA 164 157 263 106 68%Adjusted EBITDA margin 8,3% 7,9% 11,8%
EBIT (after price complements) -16 -31 75 106 naEBIT margin -0,8% -1,5% 3,4%
Financial Result -73 -73 -46 27 -37%Corporate Income tax -6 -6 -19 -14 245%Share of profit of associates -3 -3 7 10 na
Net Results -97 -112 17 129 na
varvs proforma
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
![Page 38: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/38.jpg)
Volumes of finished products sold
14
2 103
2 444
109
104
'
Sugar & Sweeteners
(sugarbeet, cane, cereals) - Ktds
Starch & Wheat Proteins
(Cereals) - Ktco
Alcohol / Ethanol
(sugarbeet, cane, cereals) - Km3
Energy
(cane) - GWh
2 211
2 548
2015/16
Sept (A)
15,2%
-2,4%
-7,7%
30,5%
1 0351 011
704650 545 711
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
![Page 39: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/39.jpg)
Revenues
15
Sugar Europe� Revenue slightly up at constant FX
(excl. effect of weaker £). � Moderate increase of sugar prices, but
lower ethanol volumes vs. H1 LY
Starch & Sweeteners� Revenue marginally higher (+1%)� Europe: prices of S&S and protein
slightly up but volumes slightly lower than LY
� Slight increase in sales from international operations
Sugar International� Significant increase in revenue (+24%),
even after slight depreciation of Real� Mostly driven by sugar and ethanol
prices in Brazil
Other� Growth of volumes of sugar traded from
external sources
Forex impact: €-32m
Variation at constant exchange rate: + 14.3%
Revenue 2015/16 2016/17M€ H1 H1 M€ %
Sugar Europe 831 832 0 0%Starch & Sweeteners 756 764 7 1%Sugar International 436 541 105 24%Others (incl. Elim.) -37 102 139 na
TOTAL 1 987 2 238 251 12,6%
var
![Page 40: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/40.jpg)
Adjusted EBITDA
16
Forex impact: €-2m
Variation at constant exchange rate: + 69%
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
Adj. EBITDA 2015/16 2015/16 2016/17H1 H1 H1
M€ published proforma* M€ %Sugar Europe 46 65 72 7 11%Starch & Sweeteners 35 35 68 33 93%Sugar international 84 57 121 64 113%Others (incl. Elim.) -0 -0 2 3 na
TOTAL 164 157 263 106 68%
varvs proforma
Sugar Europe� Despite slight uptick, results remained
impacted by historically low sugar prices realized in Europe
Starch & Sweeteners� Recovery in margins on variable cost
(material and energy) for both S&S and A&E, and mix optimization
� Industrial performance ramp-up in emerging markets
Sugar International� Positive price impact in Brazil, principally
sugar but also ethanol� Solid contribution from Indian Ocean;
Mozambique impacted by weather
![Page 41: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/41.jpg)
Capex and financial investments
17
� CAPEX : 74% maintenance and 26% growth/efficiency
� Sugar Europe: focused on preparation for end of sugar regime
� Starch & Sweeteners: supporting performance improvement plan and product portfolio development
� Sugar International: lower vs LY
� Lower financial investments: mostly successful delisting of TereosInternacional, from the Sao Paulo Stock Exchange finalized in August at a cost of €22 million
Investments (M€) 2015/16 2016/17
M€ H1 H1
Sugar Europe 56 69 Starch & Sweeteners 24 41 Sugar International 64 58 Others (incl. Elim.) -0 1
Capex 144 169 Financial investments 143 35
Total investments 287 204
![Page 42: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/42.jpg)
Free cash -flow
18
Free Cash-Flow 2015/16 2016/17Tereos Group H1 H1
M€ published
Adj. EBITDA (bf. price compl.) 164 263
Seasonality adjustment 18
CFH USD loan recycling 17 18
Income taxes paid -12 -14
Net financing interests -38 -40
Changes in working capital 60 -92
CAPEX -144 -169
Cash from operating activities 48 -16
Disposal of assets 26 2
Net dividends and price complements -6 -15
Capital incr./other capital movements 11 15
Cash from non operating activities 32 2
FCF before financial investments 80 -14
Financial investments -143 -35
FCF after financial investments -63 -49
![Page 43: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/43.jpg)
Net Debt stable Leverage improvement following EBITDA recovery
Net Debt Variation 2015/16 2016/17Tereos Group H1 H1
M€ published
FCF after financial investments -63 -49
FOREX and others impact 54 -49
Net debt variation -10 -98
Net Debt - opening position -2 025 -2 079
Change in method - JV's in EQ -135 0
Net Debt - opening position pro forma -2 159 -2 079
Net Debt - closing position -2 169 -2 177
Net Debt Variation -10 -98
Adj. EBITDA 12 months (bf. price compl.) 371 546*
Leverage (net debt/adj. EBITDA) 5,9x 4,0x
(*) Adj EBITDA 12 months proforma
19
![Page 44: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/44.jpg)
1995 1 981 1 832
2 169 2 177
2,2 x 2,6 x
3,2 x
5,9 x
4,0 x
Sep12(A) Sep13(A) Sep14(A) Sep15
(A)
100% VTE
Sept 16
(A)
100% VTE
Net Financial Debt adjusted Leverage
Sound capital structure and deleveraging
Net debt evolution (in €m)
Source: Tereos
(*) Defined as net debt / adjusted EBITDA (**) Defined as cash & cash equivalent plus undrawn committed credit lines as at 30th Sept, 2016
Strong liquidity**
€1,048m
� Deleveraging thanks to improved EBITDA
� Financial security consolidated with new €225m 5-year revolving credit facilityrenewed at parent company level (no covenant)
20
![Page 45: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/45.jpg)
Improved debt maturity profile and diversity
� Further optimization of financing structure with successful €600 million bond issuesin two issues (June & October), at average cost of 4%
� Average length of financing and maturity profile
Debt amortization schedule as of September 2016 pro forma TAP
219334
272165 123 27 20 3 4
2123
203
12
495
600
121
375
225
0
200
400
600
800
1 000
1 200
2016/2017 2017/2018 2018/2019 2019/2020 2020/2021 2021/2022 2022/2023 2023/2024 After
€M
illi
on
s
Mid-term bank facilities Extendible Short-term lines Revolving facilities Bonds Undrawn bank facilities
Average tenor : 3.1 years
21
![Page 46: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/46.jpg)
Group ratings
Group rating BB/Stable
RatingBond 2020 BB
Last changeOct 16: outlook stable
Rating unchanged comparedto 2016, June 7th
BB/Stable
BB
Outlook stableReaffirmed on 2016, Oct 12th
RatingBond 2023 BB BB
22
![Page 47: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/47.jpg)
Outlook 2016/17
![Page 48: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/48.jpg)
� Crops in Brazil, Europe and the Indian Ocean are progressing in line with objectives . Volumes processed expected to be broadly stable , despite some unfavorable weather impact
� Constructive outlook for prices in H2 2016/17, notably thanks to expected increase in prices billed in the new campaign year in EU.
� End of quota sugar regime well advanced with some 19Mt of beet secured
� Brazil: continuous improvement of operational performance in a more constructive pricing environment than LY. Indian Ocean: cane volumes reduction expected to be largely compensated by sugar content increase. Africa: volumes impacted by severe drought
� Europe S&S: operational adjustments to minimize impact of poor quality of new wheat crop in France, and further progress on performance plan; International S&S: product portfolio development and continuous focus on operational performance
� €100 million performance improvement plan in line with the 3-year targets
� FY 2016/17 EBITDA expected up at €560-585 million
FY 2016/17 outlook
24
![Page 49: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/49.jpg)
Tereos Group
H1 2016/17
November 15th, 2016
![Page 50: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/50.jpg)
Disclaimer IMPORTANT: You must read the following before continuing and, in accessing such information, you agree to be bound by the following restrictions. Thisdocument was prepared by Tereos (the “Company”) for the sole purpose of the presentation of its results for the first half of fiscal year 2016/2017 endedon 30 September 2016.
The information contained in this document has not been independently verified.
No representation or warranty, express or implied, is made as to, and no reliance should be placed upon, the fairness, completeness or correctness of theinformation or opinions contained in this document and the Company, as well as its affiliates, directors, advisors, employees and representatives acceptno responsibility in this respect.
This document contains certain statements that are forward-looking. These statements refer in particular to the Company’s forecasts, its expansion ofoperations, projections, future events, trends or objectives which are naturally subject to risks and contingencies that may lead to actual results materiallydiffering from those explicitly or implicitly included in these statements and generally all statements preceded by, followed by or that include the words“believe”, “expect”, “project”, “anticipate”, “seek”, “estimate”, “should”, “could” or similar expressions. Such forward-looking statements are not guaranteesof future performance. The Company, as well as its affiliates, directors, advisors, employees and representatives, expressly disclaim any liabilitywhatsoever for such forward-looking statements.
The Company does not undertake to update or revise the forward-looking statements that are presented in this document to reflect new information, futureevents or for any other reason and any opinion expressed in this presentation is subject to change without notice.This document contains information about the Company’s markets, including their size and prospects. Unless otherwise indicated, the information isbased on the Company’s estimates and is provided for information purposes only. The Company’s estimates are based on information obtained from thirdparty sources, its customers, its suppliers, trade organisations and other stakeholders in the markets in which the Company operates. The Companycannot guarantee that the data on which its estimates are based are accurate and exhaustive, or that its competitors define the markets in which theyoperate in the same manner.
In this document, references to “Adjusted EBITDA” are references to Adjusted EBITDA before price complement which corresponds to the net income(loss) before income taxes, share of profit of associates and joint ventures, net financial income (expense), depreciation, amortization and change due toharvest, impairment of assets and gain on bargain purchase, and price complement. It is also restated from the change in fair value of financialinstruments, of inventories and of sales & purchases commitments, from the change in fair value of biological assets, and from non-recurring items(mainly disposals of subsidiaries) and seasonality effect. The seasonality effect correspond to a timing difference in the recognition of depreciation andprice complement between the Company’s consolidated financial statements under IFRS and the Company’s management accounts. Adjusted EBITDAbefore price complement is not a financial measure defined by IFRS as a measurement of financial performance and may not be comparable to othersimilarly-titled indicators used by other companies. Adjusted EBITDA before price complement is provided as additional information only and should notbe considered as a substitute for operating income or net cash provided by operating activities.
Percentages included in the following presentation may be calculated on non-rounded figures and therefore may vary from percentages calculated onrounded figures.
![Page 51: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/51.jpg)
H1 2016/17Highlights
![Page 52: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/52.jpg)
� Strong results improvement in H1 2016/17, principally driven this half by Sugar International and S&S
� Substantial margin recovery thanks to more favorable pricing environment, principally world sugar, lower input prices combined with good operational performance and further progress on the €100 million 3Y performance improvement plan
� FY 2016/17 EBITDA expected to be up on LY, at €560-585 million (+28-33% vs. LY)
Key Messages
4
![Page 53: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/53.jpg)
� Revenues: €2,238m� +14.3 % at constant exchange rate
(+€283m)
� Adj. EBITDA: €263m � + 69% at constant exchange rate
(+€108m)
� Net result: €17m � vs. -€112m LY
H1 2016/ 17: Substantial results recovery
5
1 987 2 238
H1 15/16 H1 16/17
Revenue (M€)
157
263
H1 15/16
PF(*)
H1 16/17
Adjusted EBITDA (M€)
-112
17
H1 15/16
PF(*)
H1 16/17
Net Result (M€)
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
![Page 54: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/54.jpg)
Markets
![Page 55: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/55.jpg)
Sugar market: 2 years of production deficit
7
� The confirmed deficit in 2015/16 for the first time since 5 years and the expected deficit in 2016/17 have supported prices recovery
� For 2016/17, crop estimate downward revisions in two key sugar producing countries: Brazil and India
Sources: LMC, Sugar & Sweeteners Market Report Q3 2016, September 2016 Source: UNICA until 15/16 and LMC International for 16/17, September 2016
150
155
160
165
170
175
180
185
190
-9
-6
-3
-
3
6
9
12
15
2010 2011 2012 2013 2014 2015 2016e 2017e
Surplus/Deficit World Production World Consumption
Surplus/DeficitIn million tonnes
Production/ConsumptionIn million tonnes
270299
328 337373
431
505542 557
493533
597 573618 600
0
100
200
300
400
500
600
700
Crushed sugarcane in the Center/South region of Bra zil since 2002 (April/March)In million tonnes
![Page 56: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/56.jpg)
Sugar prices : Strong recovery
8
� World raw sugar prices hit a low at the end of August 2015 but have recove red after a strong rally since (+110% to date)
� Confirmation of deficit forecasted for 2015/16 and 2016/17, higher Brazilian ethanol prices and end of BRL/USD devaluation were the key drivers of the upturn
� S1 2016/17 average raw sugar price up +57% Y-o-Y
350
400
450
500
550
600
650
10
12
14
16
18
20
22
24
26
NY#11 (US$Cts/lb) LDN#5 (US$/MT)
200
300
400
500
600
700
800
900
8
13
18
23
28
33
38
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15 Jan-16
NY#11 (US$Cts/lb) LDN#5 (US$/MT)
US$cts/lb US$/MT
HighUS$35.31cts/lb
LowUS$10.34cts/lb
US$cts/lb US$/MT
HighUS$23.81cts/lb
LowUS$12.52cts/lb
Source: Bloomberg, 14 November 2016Source: Bloomberg, 14 November 2016
![Page 57: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/57.jpg)
European price increaseFavorable outlook for new campaign
9
� Reported average EU quota sugar prices have started to increase sinceFebruary 2015 (August 2016 prices: +21€ over 1 year)
� Spot prices started to increase (+75€ since 1/1/2016) as a result of higherworld sugar prices, declining EU inventories and imports lower than expected
� Favorable outlook for new campaign sugar prices (Oct. 16 / Sept. 17)
400
500
600
700
800
900
1,000
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15 Jan-16
Spot EU prices, Kingsman index (delivered, €/T)
EU Commission reported price (ex-works, €/T)
€/T €/T
500
525
550
575
600
625
650
Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16
Spot EU prices, Kingsman index (delivered, €/T)
+75€
![Page 58: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/58.jpg)
Grain prices influenced by ample production
10
� MATIF wheat prices : H1 average prices lower than LY (-10 %), and at historically low levels,due to ample supply in major producing countries
� However, French wheat crop suffered from 25% lower yields Y-o-Y
� MATIF corn prices : average price stable in S1 vs. LY . In the end, US weather conditions remained favorable despite some worries in early summer.
� Corn supply and demand remains however balanced by comfortable stock levels
Average 16/17: 161
120
140
160
180
200
220
240
260
280
Mar-12 Sep-12 Mar-13 Sep-13 Mar-14 Sep-14 Mar-15 Sep-15 Mar-16 Sep-16
MATIF Wheat (€/t) Matif Corn (€/t)Sources: Bloomberg (averages shown by the Group financial year and calculated by the Group), (1) Average from 1 April 2016 to 14 November 2016
Average 12/13: 244
Average 14/15: 160 Average 15/16: 162
Average 12/13: 235
Average 14/15: 187 Average 15/16: 173
Average 13/14: 190
Average 13/14: 204
Average 16/17: 166
€/t
¹
¹
![Page 59: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/59.jpg)
Contrasted ethanol trends Bullish in Brazil but volatile in Europe
11
� Brazilian ethanol prices significantly increased during this semester: higher sugar margins pushed millers to favor sugar production
� EU ethanol prices significantly up in Q1 : temporary shutdowns of grain-based distilleries and higher gasoline consumption during the summer period. But down in Q2: reopening of distilleries, and return to a normal consumption level
600
800
1000
1200
1400
1600
1800
2000
Feb-10 Feb-11 Feb-12 Feb-13 Feb-14 Feb-15 Feb-16
Brazilian ESALQ hydrous ethanol fuel (BRL/m3)
BRL/m3
Source: Bloomberg, 14 November 2016
400
450
500
550
600
650
700
750
Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16
FOB Europe Rotterdam Ethanol Price T2 (€/m3)
€/m3 Average 12/13: 648
Average 11/12: 604
Average 13/14: 568 Average 15/16:
563
Average 14/15: 478
Average 16/17: 497
¹
Sources: Bloomberg (averages shown by the Group financial year and calculated by the Group), (1) Average from 1 April 2016 to 14 November 2016
![Page 60: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/60.jpg)
Half-Year Consolidated ResultsTereos Group
![Page 61: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/61.jpg)
Group P&L
13
P&L 2015/16 2015/16 2016/17Tereos Group H1 H1 H1
M€ published proforma* M€ %Net Revenues 1 987 1 987 2 238 251 12,6%
Adjusted EBITDA 164 157 263 106 68%Adjusted EBITDA margin 8,3% 7,9% 11,8%
EBIT (after price complements) -16 -31 75 106 naEBIT margin -0,8% -1,5% 3,4%
Financial Result -73 -73 -46 27 -37%Corporate Income tax -6 -6 -19 -14 245%Share of profit of associates -3 -3 7 10 na
Net Results -97 -112 17 129 na
varvs proforma
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
![Page 62: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/62.jpg)
Volumes of finished products sold
14
2 103
2 444
109
104
'
Sugar & Sweeteners
(sugarbeet, cane, cereals) - Ktds
Starch & Wheat Proteins
(Cereals) - Ktco
Alcohol / Ethanol
(sugarbeet, cane, cereals) - Km3
Energy
(cane) - GWh
2 211
2 548
2015/16
Sept (A)
15,2%
-2,4%
-7,7%
30,5%
1 0351 011
704650 545 711
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
![Page 63: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/63.jpg)
Revenues
15
Sugar Europe� Revenue slightly up at constant FX
(excl. effect of weaker £). � Moderate increase of sugar prices, but
lower ethanol volumes vs. H1 LY
Starch & Sweeteners� Revenue marginally higher (+1%)� Europe: prices of S&S and protein
slightly up but volumes slightly lower than LY
� Slight increase in sales from international operations
Sugar International� Significant increase in revenue (+24%),
even after slight depreciation of Real� Mostly driven by sugar and ethanol
prices in Brazil
Other� Growth of volumes of sugar traded from
external sources
Forex impact: €-32m
Variation at constant exchange rate: + 14.3%
Revenue 2015/16 2016/17M€ H1 H1 M€ %
Sugar Europe 831 832 0 0%Starch & Sweeteners 756 764 7 1%Sugar International 436 541 105 24%Others (incl. Elim.) -37 102 139 na
TOTAL 1 987 2 238 251 12,6%
var
![Page 64: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/64.jpg)
Adjusted EBITDA
16
Forex impact: €-2m
Variation at constant exchange rate: + 69%
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
Adj. EBITDA 2015/16 2015/16 2016/17H1 H1 H1
M€ published proforma* M€ %Sugar Europe 46 65 72 7 11%Starch & Sweeteners 35 35 68 33 93%Sugar international 84 57 121 64 113%Others (incl. Elim.) -0 -0 2 3 na
TOTAL 164 157 263 106 68%
varvs proforma
Sugar Europe� Despite slight uptick, results remained
impacted by historically low sugar prices realized in Europe
Starch & Sweeteners� Recovery in margins on variable cost
(material and energy) for both S&S and A&E, and mix optimization
� Industrial performance ramp-up in emerging markets
Sugar International� Positive price impact in Brazil, principally
sugar but also ethanol� Solid contribution from Indian Ocean;
Mozambique impacted by weather
![Page 65: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/65.jpg)
Capex and financial investments
17
� CAPEX : 74% maintenance and 26% growth/efficiency
� Sugar Europe: focused on preparation for end of sugar regime
� Starch & Sweeteners: supporting performance improvement plan and product portfolio development
� Sugar International: lower vs LY
� Lower financial investments: mostly successful delisting of TereosInternacional, from the Sao Paulo Stock Exchange finalized in August at a cost of €22 million
Investments (M€) 2015/16 2016/17
M€ H1 H1
Sugar Europe 56 69 Starch & Sweeteners 24 41 Sugar International 64 58 Others (incl. Elim.) -0 1
Capex 144 169 Financial investments 143 35
Total investments 287 204
![Page 66: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/66.jpg)
Free cash -flow
18
Free Cash-Flow 2015/16 2016/17Tereos Group H1 H1
M€ published
Adj. EBITDA (bf. price compl.) 164 263
Seasonality adjustment 18
CFH USD loan recycling 17 18
Income taxes paid -12 -14
Net financing interests -38 -40
Changes in working capital 60 -92
CAPEX -144 -169
Cash from operating activities 48 -16
Disposal of assets 26 2
Net dividends and price complements -6 -15
Capital incr./other capital movements 11 15
Cash from non operating activities 32 2
FCF before financial investments 80 -14
Financial investments -143 -35
FCF after financial investments -63 -49
![Page 67: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/67.jpg)
Net Debt stable Leverage improvement following EBITDA recovery
Net Debt Variation 2015/16 2016/17Tereos Group H1 H1
M€ published
FCF after financial investments -63 -49
FOREX and others impact 54 -49
Net debt variation -10 -98
Net Debt - opening position -2 025 -2 079
Change in method - JV's in EQ -135 0
Net Debt - opening position pro forma -2 159 -2 079
Net Debt - closing position -2 169 -2 177
Net Debt Variation -10 -98
Adj. EBITDA 12 months (bf. price compl.) 371 546*
Leverage (net debt/adj. EBITDA) 5,9x 4,0x
(*) Adj EBITDA 12 months proforma
19
![Page 68: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/68.jpg)
1995 1 981 1 832
2 169 2 177
2,2 x 2,6 x
3,2 x
5,9 x
4,0 x
Sep12(A) Sep13(A) Sep14(A) Sep15
(A)
100% VTE
Sept 16
(A)
100% VTE
Net Financial Debt adjusted Leverage
Sound capital structure and deleveraging
Net debt evolution (in €m)
Source: Tereos
(*) Defined as net debt / adjusted EBITDA (**) Defined as cash & cash equivalent plus undrawn committed credit lines as at 30th Sept, 2016
Strong liquidity**
€1,048m
� Deleveraging thanks to improved EBITDA
� Financial security consolidated with new €225m 5-year revolving credit facilityrenewed at parent company level (no covenant)
20
![Page 69: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/69.jpg)
Improved debt maturity profile and diversity
� Further optimization of financing structure with successful €600 million bond issuesin two issues (June & October), at average cost of 4%
� Average length of financing and maturity profile
Debt amortization schedule as of September 2016 pro forma TAP
219334
272165 123 27 20 3 4
2123
203
12
495
600
121
375
225
0
200
400
600
800
1 000
1 200
2016/2017 2017/2018 2018/2019 2019/2020 2020/2021 2021/2022 2022/2023 2023/2024 After
€M
illi
on
s
Mid-term bank facilities Extendible Short-term lines Revolving facilities Bonds Undrawn bank facilities
Average tenor : 3.1 years
21
![Page 70: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/70.jpg)
Group ratings
Group rating BB/Stable
RatingBond 2020 BB
Last changeOct 16: outlook stable
Rating unchanged comparedto 2016, June 7th
BB/Stable
BB
Outlook stableReaffirmed on 2016, Oct 12th
RatingBond 2023 BB BB
22
![Page 71: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/71.jpg)
Outlook 2016/17
![Page 72: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/72.jpg)
� Crops in Brazil, Europe and the Indian Ocean are progressing in line with objectives . Volumes processed expected to be broadly stable , despite some unfavorable weather impact
� Constructive outlook for prices in H2 2016/17, notably thanks to expected increase in prices billed in the new campaign year in EU.
� End of quota sugar regime well advanced with some 19Mt of beet secured
� Brazil: continuous improvement of operational performance in a more constructive pricing environment than LY. Indian Ocean: cane volumes reduction expected to be largely compensated by sugar content increase. Africa: volumes impacted by severe drought
� Europe S&S: operational adjustments to minimize impact of poor quality of new wheat crop in France, and further progress on performance plan; International S&S: product portfolio development and continuous focus on operational performance
� €100 million performance improvement plan in line with the 3-year targets
� FY 2016/17 EBITDA expected up at €560-585 million
FY 2016/17 outlook
24
![Page 73: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/73.jpg)
Tereos Group
H1 2016/17
November 15th, 2016
![Page 74: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/74.jpg)
Disclaimer IMPORTANT: You must read the following before continuing and, in accessing such information, you agree to be bound by the following restrictions. Thisdocument was prepared by Tereos (the “Company”) for the sole purpose of the presentation of its results for the first half of fiscal year 2016/2017 endedon 30 September 2016.
The information contained in this document has not been independently verified.
No representation or warranty, express or implied, is made as to, and no reliance should be placed upon, the fairness, completeness or correctness of theinformation or opinions contained in this document and the Company, as well as its affiliates, directors, advisors, employees and representatives acceptno responsibility in this respect.
This document contains certain statements that are forward-looking. These statements refer in particular to the Company’s forecasts, its expansion ofoperations, projections, future events, trends or objectives which are naturally subject to risks and contingencies that may lead to actual results materiallydiffering from those explicitly or implicitly included in these statements and generally all statements preceded by, followed by or that include the words“believe”, “expect”, “project”, “anticipate”, “seek”, “estimate”, “should”, “could” or similar expressions. Such forward-looking statements are not guaranteesof future performance. The Company, as well as its affiliates, directors, advisors, employees and representatives, expressly disclaim any liabilitywhatsoever for such forward-looking statements.
The Company does not undertake to update or revise the forward-looking statements that are presented in this document to reflect new information, futureevents or for any other reason and any opinion expressed in this presentation is subject to change without notice.This document contains information about the Company’s markets, including their size and prospects. Unless otherwise indicated, the information isbased on the Company’s estimates and is provided for information purposes only. The Company’s estimates are based on information obtained from thirdparty sources, its customers, its suppliers, trade organisations and other stakeholders in the markets in which the Company operates. The Companycannot guarantee that the data on which its estimates are based are accurate and exhaustive, or that its competitors define the markets in which theyoperate in the same manner.
In this document, references to “Adjusted EBITDA” are references to Adjusted EBITDA before price complement which corresponds to the net income(loss) before income taxes, share of profit of associates and joint ventures, net financial income (expense), depreciation, amortization and change due toharvest, impairment of assets and gain on bargain purchase, and price complement. It is also restated from the change in fair value of financialinstruments, of inventories and of sales & purchases commitments, from the change in fair value of biological assets, and from non-recurring items(mainly disposals of subsidiaries) and seasonality effect. The seasonality effect correspond to a timing difference in the recognition of depreciation andprice complement between the Company’s consolidated financial statements under IFRS and the Company’s management accounts. Adjusted EBITDAbefore price complement is not a financial measure defined by IFRS as a measurement of financial performance and may not be comparable to othersimilarly-titled indicators used by other companies. Adjusted EBITDA before price complement is provided as additional information only and should notbe considered as a substitute for operating income or net cash provided by operating activities.
Percentages included in the following presentation may be calculated on non-rounded figures and therefore may vary from percentages calculated onrounded figures.
![Page 75: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/75.jpg)
H1 2016/17Highlights
![Page 76: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/76.jpg)
� Strong results improvement in H1 2016/17, principally driven this half by Sugar International and S&S
� Substantial margin recovery thanks to more favorable pricing environment, principally world sugar, lower input prices combined with good operational performance and further progress on the €100 million 3Y performance improvement plan
� FY 2016/17 EBITDA expected to be up on LY, at €560-585 million (+28-33% vs. LY)
Key Messages
4
![Page 77: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/77.jpg)
� Revenues: €2,238m� +14.3 % at constant exchange rate
(+€283m)
� Adj. EBITDA: €263m � + 69% at constant exchange rate
(+€108m)
� Net result: €17m � vs. -€112m LY
H1 2016/ 17: Substantial results recovery
5
1 987 2 238
H1 15/16 H1 16/17
Revenue (M€)
157
263
H1 15/16
PF(*)
H1 16/17
Adjusted EBITDA (M€)
-112
17
H1 15/16
PF(*)
H1 16/17
Net Result (M€)
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
![Page 78: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/78.jpg)
Markets
![Page 79: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/79.jpg)
Sugar market: 2 years of production deficit
7
� The confirmed deficit in 2015/16 for the first time since 5 years and the expected deficit in 2016/17 have supported prices recovery
� For 2016/17, crop estimate downward revisions in two key sugar producing countries: Brazil and India
Sources: LMC, Sugar & Sweeteners Market Report Q3 2016, September 2016 Source: UNICA until 15/16 and LMC International for 16/17, September 2016
150
155
160
165
170
175
180
185
190
-9
-6
-3
-
3
6
9
12
15
2010 2011 2012 2013 2014 2015 2016e 2017e
Surplus/Deficit World Production World Consumption
Surplus/DeficitIn million tonnes
Production/ConsumptionIn million tonnes
270299
328 337373
431
505542 557
493533
597 573618 600
0
100
200
300
400
500
600
700
Crushed sugarcane in the Center/South region of Bra zil since 2002 (April/March)In million tonnes
![Page 80: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/80.jpg)
Sugar prices : Strong recovery
8
� World raw sugar prices hit a low at the end of August 2015 but have recove red after a strong rally since (+110% to date)
� Confirmation of deficit forecasted for 2015/16 and 2016/17, higher Brazilian ethanol prices and end of BRL/USD devaluation were the key drivers of the upturn
� S1 2016/17 average raw sugar price up +57% Y-o-Y
350
400
450
500
550
600
650
10
12
14
16
18
20
22
24
26
NY#11 (US$Cts/lb) LDN#5 (US$/MT)
200
300
400
500
600
700
800
900
8
13
18
23
28
33
38
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15 Jan-16
NY#11 (US$Cts/lb) LDN#5 (US$/MT)
US$cts/lb US$/MT
HighUS$35.31cts/lb
LowUS$10.34cts/lb
US$cts/lb US$/MT
HighUS$23.81cts/lb
LowUS$12.52cts/lb
Source: Bloomberg, 14 November 2016Source: Bloomberg, 14 November 2016
![Page 81: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/81.jpg)
European price increaseFavorable outlook for new campaign
9
� Reported average EU quota sugar prices have started to increase sinceFebruary 2015 (August 2016 prices: +21€ over 1 year)
� Spot prices started to increase (+75€ since 1/1/2016) as a result of higherworld sugar prices, declining EU inventories and imports lower than expected
� Favorable outlook for new campaign sugar prices (Oct. 16 / Sept. 17)
400
500
600
700
800
900
1,000
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15 Jan-16
Spot EU prices, Kingsman index (delivered, €/T)
EU Commission reported price (ex-works, €/T)
€/T €/T
500
525
550
575
600
625
650
Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16
Spot EU prices, Kingsman index (delivered, €/T)
+75€
![Page 82: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/82.jpg)
Grain prices influenced by ample production
10
� MATIF wheat prices : H1 average prices lower than LY (-10 %), and at historically low levels,due to ample supply in major producing countries
� However, French wheat crop suffered from 25% lower yields Y-o-Y
� MATIF corn prices : average price stable in S1 vs. LY . In the end, US weather conditions remained favorable despite some worries in early summer.
� Corn supply and demand remains however balanced by comfortable stock levels
Average 16/17: 161
120
140
160
180
200
220
240
260
280
Mar-12 Sep-12 Mar-13 Sep-13 Mar-14 Sep-14 Mar-15 Sep-15 Mar-16 Sep-16
MATIF Wheat (€/t) Matif Corn (€/t)Sources: Bloomberg (averages shown by the Group financial year and calculated by the Group), (1) Average from 1 April 2016 to 14 November 2016
Average 12/13: 244
Average 14/15: 160 Average 15/16: 162
Average 12/13: 235
Average 14/15: 187 Average 15/16: 173
Average 13/14: 190
Average 13/14: 204
Average 16/17: 166
€/t
¹
¹
![Page 83: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/83.jpg)
Contrasted ethanol trends Bullish in Brazil but volatile in Europe
11
� Brazilian ethanol prices significantly increased during this semester: higher sugar margins pushed millers to favor sugar production
� EU ethanol prices significantly up in Q1 : temporary shutdowns of grain-based distilleries and higher gasoline consumption during the summer period. But down in Q2: reopening of distilleries, and return to a normal consumption level
600
800
1000
1200
1400
1600
1800
2000
Feb-10 Feb-11 Feb-12 Feb-13 Feb-14 Feb-15 Feb-16
Brazilian ESALQ hydrous ethanol fuel (BRL/m3)
BRL/m3
Source: Bloomberg, 14 November 2016
400
450
500
550
600
650
700
750
Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16
FOB Europe Rotterdam Ethanol Price T2 (€/m3)
€/m3 Average 12/13: 648
Average 11/12: 604
Average 13/14: 568 Average 15/16:
563
Average 14/15: 478
Average 16/17: 497
¹
Sources: Bloomberg (averages shown by the Group financial year and calculated by the Group), (1) Average from 1 April 2016 to 14 November 2016
![Page 84: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/84.jpg)
Half-Year Consolidated ResultsTereos Group
![Page 85: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/85.jpg)
Group P&L
13
P&L 2015/16 2015/16 2016/17Tereos Group H1 H1 H1
M€ published proforma* M€ %Net Revenues 1 987 1 987 2 238 251 12,6%
Adjusted EBITDA 164 157 263 106 68%Adjusted EBITDA margin 8,3% 7,9% 11,8%
EBIT (after price complements) -16 -31 75 106 naEBIT margin -0,8% -1,5% 3,4%
Financial Result -73 -73 -46 27 -37%Corporate Income tax -6 -6 -19 -14 245%Share of profit of associates -3 -3 7 10 na
Net Results -97 -112 17 129 na
varvs proforma
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
![Page 86: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/86.jpg)
Volumes of finished products sold
14
2 103
2 444
109
104
'
Sugar & Sweeteners
(sugarbeet, cane, cereals) - Ktds
Starch & Wheat Proteins
(Cereals) - Ktco
Alcohol / Ethanol
(sugarbeet, cane, cereals) - Km3
Energy
(cane) - GWh
2 211
2 548
2015/16
Sept (A)
15,2%
-2,4%
-7,7%
30,5%
1 0351 011
704650 545 711
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
2015/16
Sept (A)
2016/17
Sept (A)
![Page 87: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/87.jpg)
Revenues
15
Sugar Europe� Revenue slightly up at constant FX
(excl. effect of weaker £). � Moderate increase of sugar prices, but
lower ethanol volumes vs. H1 LY
Starch & Sweeteners� Revenue marginally higher (+1%)� Europe: prices of S&S and protein
slightly up but volumes slightly lower than LY
� Slight increase in sales from international operations
Sugar International� Significant increase in revenue (+24%),
even after slight depreciation of Real� Mostly driven by sugar and ethanol
prices in Brazil
Other� Growth of volumes of sugar traded from
external sources
Forex impact: €-32m
Variation at constant exchange rate: + 14.3%
Revenue 2015/16 2016/17M€ H1 H1 M€ %
Sugar Europe 831 832 0 0%Starch & Sweeteners 756 764 7 1%Sugar International 436 541 105 24%Others (incl. Elim.) -37 102 139 na
TOTAL 1 987 2 238 251 12,6%
var
![Page 88: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/88.jpg)
Adjusted EBITDA
16
Forex impact: €-2m
Variation at constant exchange rate: + 69%
(*) H1 2015/16 pro forma data takes into account restatements for seasonality effect on depreciation and amendments to IAS 41 – Fair Value of biological assets
Adj. EBITDA 2015/16 2015/16 2016/17H1 H1 H1
M€ published proforma* M€ %Sugar Europe 46 65 72 7 11%Starch & Sweeteners 35 35 68 33 93%Sugar international 84 57 121 64 113%Others (incl. Elim.) -0 -0 2 3 na
TOTAL 164 157 263 106 68%
varvs proforma
Sugar Europe� Despite slight uptick, results remained
impacted by historically low sugar prices realized in Europe
Starch & Sweeteners� Recovery in margins on variable cost
(material and energy) for both S&S and A&E, and mix optimization
� Industrial performance ramp-up in emerging markets
Sugar International� Positive price impact in Brazil, principally
sugar but also ethanol� Solid contribution from Indian Ocean;
Mozambique impacted by weather
![Page 89: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/89.jpg)
Capex and financial investments
17
� CAPEX : 74% maintenance and 26% growth/efficiency
� Sugar Europe: focused on preparation for end of sugar regime
� Starch & Sweeteners: supporting performance improvement plan and product portfolio development
� Sugar International: lower vs LY
� Lower financial investments: mostly successful delisting of TereosInternacional, from the Sao Paulo Stock Exchange finalized in August at a cost of €22 million
Investments (M€) 2015/16 2016/17
M€ H1 H1
Sugar Europe 56 69 Starch & Sweeteners 24 41 Sugar International 64 58 Others (incl. Elim.) -0 1
Capex 144 169 Financial investments 143 35
Total investments 287 204
![Page 90: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/90.jpg)
Free cash -flow
18
Free Cash-Flow 2015/16 2016/17Tereos Group H1 H1
M€ published
Adj. EBITDA (bf. price compl.) 164 263
Seasonality adjustment 18
CFH USD loan recycling 17 18
Income taxes paid -12 -14
Net financing interests -38 -40
Changes in working capital 60 -92
CAPEX -144 -169
Cash from operating activities 48 -16
Disposal of assets 26 2
Net dividends and price complements -6 -15
Capital incr./other capital movements 11 15
Cash from non operating activities 32 2
FCF before financial investments 80 -14
Financial investments -143 -35
FCF after financial investments -63 -49
![Page 91: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/91.jpg)
Net Debt stable Leverage improvement following EBITDA recovery
Net Debt Variation 2015/16 2016/17Tereos Group H1 H1
M€ published
FCF after financial investments -63 -49
FOREX and others impact 54 -49
Net debt variation -10 -98
Net Debt - opening position -2 025 -2 079
Change in method - JV's in EQ -135 0
Net Debt - opening position pro forma -2 159 -2 079
Net Debt - closing position -2 169 -2 177
Net Debt Variation -10 -98
Adj. EBITDA 12 months (bf. price compl.) 371 546*
Leverage (net debt/adj. EBITDA) 5,9x 4,0x
(*) Adj EBITDA 12 months proforma
19
![Page 92: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/92.jpg)
1995 1 981 1 832
2 169 2 177
2,2 x 2,6 x
3,2 x
5,9 x
4,0 x
Sep12(A) Sep13(A) Sep14(A) Sep15
(A)
100% VTE
Sept 16
(A)
100% VTE
Net Financial Debt adjusted Leverage
Sound capital structure and deleveraging
Net debt evolution (in €m)
Source: Tereos
(*) Defined as net debt / adjusted EBITDA (**) Defined as cash & cash equivalent plus undrawn committed credit lines as at 30th Sept, 2016
Strong liquidity**
€1,048m
� Deleveraging thanks to improved EBITDA
� Financial security consolidated with new €225m 5-year revolving credit facilityrenewed at parent company level (no covenant)
20
![Page 93: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/93.jpg)
Improved debt maturity profile and diversity
� Further optimization of financing structure with successful €600 million bond issuesin two issues (June & October), at average cost of 4%
� Average length of financing and maturity profile
Debt amortization schedule as of September 2016 pro forma TAP
219334
272165 123 27 20 3 4
2123
203
12
495
600
121
375
225
0
200
400
600
800
1 000
1 200
2016/2017 2017/2018 2018/2019 2019/2020 2020/2021 2021/2022 2022/2023 2023/2024 After
€M
illi
on
s
Mid-term bank facilities Extendible Short-term lines Revolving facilities Bonds Undrawn bank facilities
Average tenor : 3.1 years
21
![Page 94: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/94.jpg)
Group ratings
Group rating BB/Stable
RatingBond 2020 BB
Last changeOct 16: outlook stable
Rating unchanged comparedto 2016, June 7th
BB/Stable
BB
Outlook stableReaffirmed on 2016, Oct 12th
RatingBond 2023 BB BB
22
![Page 95: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/95.jpg)
Outlook 2016/17
![Page 96: Tereos Group H1 2016/17...2017/01/16 · Revenues: €2,238m +14.3 % at constant exchange rate (+€283m) Adj. EBITDA: €263m + 69% at constant exchange rate (+€108m) Net result:](https://reader036.vdocuments.us/reader036/viewer/2022063011/5fc3b0fdfdc0ad3e7d2a8aef/html5/thumbnails/96.jpg)
� Crops in Brazil, Europe and the Indian Ocean are progressing in line with objectives . Volumes processed expected to be broadly stable , despite some unfavorable weather impact
� Constructive outlook for prices in H2 2016/17, notably thanks to expected increase in prices billed in the new campaign year in EU.
� End of quota sugar regime well advanced with some 19Mt of beet secured
� Brazil: continuous improvement of operational performance in a more constructive pricing environment than LY. Indian Ocean: cane volumes reduction expected to be largely compensated by sugar content increase. Africa: volumes impacted by severe drought
� Europe S&S: operational adjustments to minimize impact of poor quality of new wheat crop in France, and further progress on performance plan; International S&S: product portfolio development and continuous focus on operational performance
� €100 million performance improvement plan in line with the 3-year targets
� FY 2016/17 EBITDA expected up at €560-585 million
FY 2016/17 outlook
24