Q1 2016 Results Strong start in 2016 May 3, 2016
Legal Disclaimer Information in this presentation may involve guidance, expectations, beliefs, plans, intentions or strategies regarding the future. These forward-looking statements involve risks and uncertainties. All forward-looking statements included in this release are based on information available to Dufry AG (the Company ) as of the date of this release, and we assume no duty to update any such forward-looking statements. Factors that could affect the Company s forward-looking statements include, among other things: global GDP trends, competition in the markets in which the Company operates, unfavorable changes in airline passenger traffic, unfavorable changes in taxation and restrictions on the duty-free sale in countries where the company operates. 2_ Q1 2016 Presentation 03/05/2016
AGENDA 1. Q1 2016 Results Highlights Q1 2016 Turnover growth Update on World Duty Free Integration 2. Financials Q1 2016 3. Conclusion & Outlook 2016 3_ Q1 2016 Presentation 03/05/2016
1 Q1 2016 Results 4_ Q1 2016 Presentation 03/05/2016
A strong start in 2016 with continuation of organic growth improvement Accentuated seasonality for margin and cash generation Strong cash generation in Q1, and covenant level clearly within threshold 5_ Q1 2016 Presentation 03/05/2016
Highlights Q1 2016 Strong turnover growth of 60.0% Pro forma organic growth improves by 2.4% Seasonality to be more accentuated due to WDF consolidation Turnover of CHF 1,630 million; growth of 60.0% Pro-forma organic growth including WDF improved by 2.4 percentage points in Q1 to 0.1% from Q4 2015 Q1 Organic growth excluding WDF improved to -5.2% from -6.5% in Q4 2015 Gross profit margin considerably improved to 58.6% Acquisitions of Nuance and WDF accentuate seasonality of the business, specially on margins and cash generation EBITDA margin at 9.0%; EBITDA in absolute terms grows by 59.2% reaching CHF 146.5 million Free cash flow of CHF 78.8 million in Q1 2016 versus CHF 19.0 million in Q1 2015 World Duty Free integration proceeding according to plan Trading update 6_ Q1 2016 Presentation 03/05/2016
(CHF million) Turnover analysis: Organic growth continues to improve Positive growth performance in most divisions Ongoing progress in organic growth improvement 5.0% 2,000.0 1,500.0 1,000.0,500.0,0.0 Turnover Evolution Impact of Russians and Brazilians gradually 1,018.9 +60% 1,630.2 Q1 '15 Q1 '16 Pro-Forma Organic Growth (incl. WDF) reduced Reported turnover growth of 60.0%, reaching CHF 1,630.2 million in the least important quarter of the year Southern Europe expected to have very strong busy season High booking levels 3.0% 1.0% 0.1% -1.0% -3.0% -0.3% -2.3% -5.0% Q3 '15 Q4 '15 Q1 '16 7_ Q1 2016 Presentation 03/05/2016
Organic growth: Passenger growth Healthy international PAX growth International PAX Forecast 2016 2017 2018 Europe 3.9% 3.7% 3.9% Africa -5.5% 2.2% 2.2% Asia/Pacific 10.1% 8.4% 7.5% Middle East 8.1% 7.4% 7.0% LatAm/Caribbean 9.3% 7.2% 6.8% North America 4.8% 3.6% 3.6% World in total 5.8% 5.4% 5.2% Source: Air4casts (30/04/2016) Expectations continue strong with growth of 5-6% p.a. PAX expectations for next years show strong, continued growth in all regions PAX growth to continue to be the most important component of organic growth 8_ Q1 2016 Presentation 03/05/2016
USD x MXN USD x ARS (YoY variation) USD x RUB USD x BRL Organic growth: Spend per passenger impact Reduced volatility in Q1 2016 Local currencies evolution Currency volatility slightly improved and showing stabilizing trends Q2 38% Q3 Q4 56% 51% 16' Q1 36% Q2 Q3 Q4 16' Q1 19% 38% 51% 74% Q2 Q3 Q4 16' Q1 11% 11% 19% 66% Q2 Q3 Q4 16' Q1 18% 25% 21% 21% 0% 20% 40% 60% 80% 9_ Q1 2016 Presentation 03/05/2016
Dufry opens 4,500 m 2 in Q1; additional 25,000m 2 in signed projects 4,500 m 2 of gross retail space opened in Q1 2016 25,000 m 2 additional retail space already signed for 2016/17 Strong pipeline of potential new projects Openings Q1 2016 North America 50% Southern Europe and Africa 7% Central and Eastern Europe 2% Asia, Middle East and Australia 0% Latin America 41% Dufry opened a total of 39 new shops in Q1 2016 Openings represent over 1% of total retail space 25,000 m 2 signed space Project Pipeline: 36,000 m 2 Southern Europe and Africa Central and Eastern Europe Asia, Middle East and Australia Latin America North America 800 1,600 3,700 4,800 14,100,0 5,000 10,000 15,000 20,000 expected for 2016 (22,000 m2) expected for 2017 (3,000 m2) North America 46% Latin America 25% Southern Europe and Africa 12% Central and Eastern Europe 1% Asia, Middle East and Australia 16% 10_ Q1 2016 Presentation 03/05/2016
World Duty Free integration proceeding according to plan Integration plan completed and execution started WDF synergy potential of EUR 100 million confirmed New group-wide organization including WDF operations launched early February for all Group functions Further fine-tuning of organization ongoing Execution of integration started in all work-streams; expected to be completed by mid-2017 Synergy potential in the magnitude of EUR 100 million confirmed First synergies to be expected in second half of 2016 CHF 50-60 million cost synergies, CHF 40-50 million gross margin synergies Implementation of new Business Operating Model started 11_ Q1 2016 Presentation 03/05/2016
2 FINANCIALS FIRST QUARTER 2016 12_ Q1 2016 Presentation 03/05/2016
Organic growth analysis Organic growth with continuous improvement Positive perspectives going forward Pro-Forma Organic Growth (incl. WDF) Trend shows continuous improvement in 5.0% 3.0% 1.0% -1.0% -3.0% -5.0% -0.3% -2.3% 0.1% Q3 '15 Q4 '15 Q1 '16 Reported Organic Growth (excl. WDF) Q3 '15 Q4 '15 Q1 '16 Like for Like -8.4% -6.4% -6.2% New concessions, net 0.8% 0.6% 1.3% Wholesale -0.4% -0.7% -0.3% Organic grow th -8.0% -6.5% -5.2% Changes in scope 71.2% 60.2% 63.0% Grow th in constant FX 63.2% 53.7% 57.8% FX impact -0.7% -1.8% 2.2% Reported Grow th 62.5% 51.9% 60.0% organic growth Positive contribution from new concessions Refurbishments and expansions accelerated organic growth 13_ Q1 2016 Presentation 03/05/2016
Growth performance by division Europe with overall strong performance Gradual improvements in certain emerging markets Good performance in Central America Reported Growth Q1 16 All divisions report positive growth Southern Europe and Africa Central and Eastern Europe Asia, Middle East and Australia Latin America North America Underlying Growth Q1 16 Southern Europe and Africa Central and Eastern Europe Asia, Middle East and Australia Latin America North America 7.6% -13.1% 36.6% 37.5% 129.0% 0% 100% 200% 0.1% 184.5% 6.6% 4.6% 4.9% -20% -10% 0% 10% European operations overall with strong performances (except for those impacted by Russian customers) Africa with positive performance Strong organic growth in Southern European operations (Spain, Italy, France, Portugal, Malta) Middle East doing well, mixed developments in Asia-Pacific Latin America still impacted by Brazilians and recent devaluation of the Argentinian Peso North America with solid sustainable growth performance 14_ Q1 2016 Presentation 03/05/2016
(YoY variation) Aggregated FX development Currency volatility stabilizing in most emerging markets 80% 60% 40% 20% 38% 56% 51% 36% 51% Performance of local currencies 74% 38% 19% 11% 11% 19% 66% 18% 25% 21% 21% 26% 32% 30% 19% 0% Q2 Q3 Q4 16' Q1 Q2 Q3 Q4 16' Q1 Q2 Q3 Q4 16' Q1 Q2 Q3 Q4 16' Q1 Q2 Q3 Q4 16' Q1 USD x BRL USD x RUB USD x ARS USD x MXN USD x TRY Main Currencies Development Turnover by currency* Q1-1.3% 4.1% 2.0% USD/CHF EUR/CHF Other** 18% USD 39% 2.4% Q2 5.0% -4.3% -8.0% -3.0% 2.0% 7.0% Note: Q2 until 29/April GBP/CHF GBP 18% * Pro-forma including last twelve months of WDF ** Other includes CHF, CAD, AUD, HKD, etc. EUR 25% 15_ Q1 2016 Presentation 03/05/2016
Income statement Nuance and WDF consolidation impacting all elements of P&L Income statement (CHF million) Q1 '16 % Q1 '15 % Turnover 1,630.2 100.0% 1,018.9 100.0% Gross profit 954.5 58.6% 586.3 57.5% Concession fees (430.7) -26.4% (245.9) -24.1% Personnel expenses (258.6) -15.9% (166.0) -16.3% Other expenses (118.5) -7.3% (83.2) -8.2% Share of result of associates (0.2) 0.0% 0.8 0.1% EBITDA (1) 146.5 9.0% 92.0 9.0% Depreciation (40.8) -2.5% (26.6) -2.6% Amortization (96.7) -5.9% (57.2) -5.6% Linearization (43.1) -2.6% - Other operational result (5.4) -0.3% (3.6) -0.4% EBIT (39.5) -2.4% 4.6 0.5% Financial result (50.4) -3.1% (11.4) -1.1% EBT (89.9) -5.5% (6.8) -0.7% Income tax 9.9 1.0 0.1% Net Earnings from continuing operations (80.0) -4.9% (5.8) -0.6% Net Earnings from discontinued operations - (0.1) Net Earnings (80.0) -4.9% (5.9) -0.6% Non-controlling interests (5.6) -0.3% (3.1) -0.3% Net Earnings to equity holders (85.6) -5.3% (9.0) -0.9% Cash Earnings (2.7) -0.2% 39.0 3.8% 16_ Q1 2016 Presentation 03/05/2016 1 Before other operational results 2 Excludes transaction costs of WDF acquisition
(CHF million) Pronounced seasonality by quarter going forward Business has become more seasonal post acquisitions Seasonality in the main P&L KPIs Sales EBITDA EBIT Net Earnings Seasonality even stronger in earnings and cash generation Linearization further accentuates seasonality Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Linearization by quarter in 2016 20 0-20 -40-60 Q1 Q2 Q3 Q4 Seasonality of the business increased further after the recent acquisitions Q1 least important on EBITDA Over-proportional impact of several linear expenses, e.g. D&A, interest costs, etc. Linearization also seasonal, penalizing Q1 and Q4 17_ Q1 2016 Presentation 03/05/2016
(CHF) (CHF) Cash earnings seasonality to increase going forward Q1 the least important quarter 1.20 1.00 0.80 0.60 Cash Earnings Per Share 1.04 0.75 Cash EPS analysis Q1 '16 Q1 '15 Cash EPS -0.05 1.04 Pronounced seasonality going forward 0.40 0.20 0.00-0.20-0.40 2.00 1.50 1.00 0.50 0.00-0.50-0.05 Q1 '15 Q1 '16 Reported Excluding linearization Seasonality of Cash EPS 1.77 1.61 1.17 1.04 0.90 0.96 0.87 0.91-0.05 Q1 Q2 Q3 Q4 2014 2015 2016 Deffered taxes on acquisitionrelated amortization Cash EPS impacted by heavy Linearization charge in Q1-0.35-0.17 Linearization 0.80 - Seasonality of earnings to remain more pronounced going forward due to WDF consolidation 18_ Q1 2016 Presentation 03/05/2016
Cash flow statement Strong free cash flow generation increasing by 59.0% Q1 typically cash neutral or negative Cash flow statement (CHF million) Q1 2016 Q1 2015 EBITDA before other operational result 146.5 92.0 Changes in net working capital (26.6) (51.0) Taxes paid (13.3) (9.3) Other operational items 12.4 12.1 Net cash flow from operating activities 119.0 43.8 Capex (44.4) (26.8) Interest received 4.2 2.0 Free cash flow 78.8 19.0 Restructuring and transaction costs of operations (2.4) (33.0) Proceeds from sale of interests / (investments) in subsidiaries and associates 21.3 (118.6) Cash flow after investing activities 97.7 (132.6) Interest paid (61.8) (26.2) Arrangement fees, share issuance costs and other financing related costs (1.3) 1.6 Cash flows related to minorities (6.7) (5.1) Cash flow used for financing (69.8) (29.7) Change in Net Debt, before currency translation 27.9 (162.2) Currency translation 58.9 148.8 Net debt at the begining of the period 3,957.9 2,354.5 at the end of the period 3,871.1 2,367.9 19_ Q1 2016 Presentation 03/05/2016
Capex (CHF million) Capex (as % of Turnover) NWC (CHF million) NWC (as % of Turnover) Capex & Net Working Capital Core Net Working Capital clearly reduced Capex in line with target Core Net Working Capital Evolution 900 800 700 600 500 400 300 200 100 0 (1) Inventories + Trade and credit card receivables - Trade payables (2) Adds LTM Turnover of acquisitions 320 280 240 200 160 120 80 40 0 8.0% 290 Capex Evolution Q1 2016 3.9% 140 8.3% 4.7% 198 6.3% 442 493 2.7% 165 8.3% 2013 2014 2015 Q1'15 Core Net Working Capital 2013 2014 2015 Q1 '15 432 471 2.6% 2.7% 27 44 5.9% Q1 16 Q1 16 10.0% 8.0% 6.0% 4.0% 2.0% 0.0% (2) NWC as % of Turnover PF 6.0% 5.0% 4.0% 3.0% 2.0% 1.0% 0.0% -1.0% -2.0% Core net working capital improved from Q1 2015 Target range of 3.0% - 3.5% of turnover remains valid Capex Capex as % of Turnover 20_ Q1 2016 Presentation 03/05/2016
Balance sheet Intangible assets mainly generated by acquisitions PP&E (7%) Other current assets (4%) Net Working Capital (5%) Other non current assets (4%) Other intangible assets (1%) Goodwill, Brands, Conc. rights indef. life (33%) Concession right finite life (46%) Balance sheet 576 368 471 85 360 2,941 4,042 Assets 1,044 452 325 3,871 3,150 Liabilities Intangible assets by transaction Other current liabilities (12%) Deferred tax liabilities, net (5%) Non current liabilities (4%) Net Debt (44%) Equity (36%) 40% WDF Acquisition Nuance Acquisition 21% Acquisitions made in Aug/11 Hellenic DF Acquisition 7% 5% 6% 9% 12% Acquisition in Brazil Other Hudson Acquisition 21_ Q1 2016 Presentation 03/05/2016
(Net Debt/Adj. EBITDA) (CHF million) Financing & Covenants Deleveraging on track Strong cash generation in Q1 Net Debt Evolution 4,000 3,872 3,000 1,065 2,281 2,000 3,958 3,871 1,000 2,355 2,368 2,132 2,807 0 149 Dec 14 Mar 15 Jun 15 Sep 15 Dec 15 Mar 16 Reported Net Debt Net proceeds for WDF acquisition WDF Free float not purchased Covenants evolution 5.00 4.50 4.50 4.50 4.50 4.50 4.50 4.25 4.25 4.00 4.00 3.94 3.70 3.92 3.00 3.40 2.82 2.00 3.75 3.75 Net Debt reduced by CHF 87 million in Q1 Q1 is typically a quarter with flat to negative cash flow Covenants practically unchanged compared to Q4 2015 Deleveraging profile progressing according to plan 1.00 0.00 Dec '14 Mar '15 Jun '15 0.25 Sep '15 Dec '15 Mar '16 Jun '16 Sep '16 Dec '16 Mar '17 Jun '17 Actual Threshold Actual PF WDF acq. 22_ Q1 2016 Presentation 03/05/2016
3 CONCLUSION & OUTLOOK 2016 23_ Q1 2016 Presentation 03/05/2016
Conclusion World Duty Free integration and synergy implementation Drive cash generation and deleveraging Accelerate organic growth and Asia expansion Q1 shows continuation of organic growth improvement Positive performance in almost all regions Negative impact from Brazil / Russia to reduce in next quarters Seasonality of the business accentuated going forward Q1 and Q4 to continue to be less important Q2 and Q3 to concentrate margins, cash generation and earnings Focus for 2016 remains unchanged World Duty Free integration - Execute integration plan - Implement synergies of EUR 100 million Accelerate organic growth - Drive sales - New concessions - Increase retail space Focus on cash generation and deleveraging 24_ Q1 2016 Presentation 03/05/2016
Thank you