Attached files

file filename
EX-99.7 - EX-99.7 - Primo Water Corp /CN/d195919dex997.htm
EX-99.6 - EX-99.6 - Primo Water Corp /CN/d195919dex996.htm
EX-99.4 - EX-99.4 - Primo Water Corp /CN/d195919dex994.htm
EX-99.3 - EX-99.3 - Primo Water Corp /CN/d195919dex993.htm
EX-99.2 - EX-99.2 - Primo Water Corp /CN/d195919dex992.htm
EX-99.1 - EX-99.1 - Primo Water Corp /CN/d195919dex991.htm
8-K - FORM 8-K - Primo Water Corp /CN/d195919d8k.htm

Exhibit 99.5

Hydra Dutch Holdings 2 B.V.

Interim Consolidated Balance Sheets as of 31 March 2016 and 31 December 2015

in ‘000 €

 

     Notes    31/03/2016
unaudited
    31/12/2015
unaudited
 

ASSETS

       

Current assets

       

Cash and cash equivalents

        18,020        12,524   

Trade receivables—net

        66,061        68,105   

Income tax receivable

        2,536        2,224   

Receivable from related parties

        137        115   

Prepaid and other assets

        14,516        7,767   

Inventories

        18,707        17,944   

Financial asset at fair value through profit or loss

        11,580        —     
     

 

 

   

 

 

 
        131,557        108,679   
     

 

 

   

 

 

 

Non-current assets

       

Property. plant and equipment

        86,979        82,360   

Goodwill

        171,957        164,511   

Other intangible assets

        90,806        91,055   

Deferred tax assets

        17,371        15,956   

Other non-current assets

        2,913        2,332   
     

 

 

   

 

 

 
        370,026        356,214   
     

 

 

   

 

 

 

Total assets

        501,583        464,893   
     

 

 

   

 

 

 

LIABILITIES

       

Current liabilities

       

Borrowings

   5      4,253        4,767   

Trade accounts payable

        38,724        36,805   

Current tax liability

        4,462        4,626   

Other current liabilities

        42,931        44,651   

Customer deposits and prepaid income

        32,798        33,534   

Provisions

        1,381        2,208   

Payable to parent company

        75        75   
     

 

 

   

 

 

 
        124,624        126,666   
     

 

 

   

 

 

 

Non-current liabilities

       

Deferred tax liabilities

        21,268        19,178   

Borrowings

   5      341,601        298,616   

Other non-current liabilities

        56        52   

Provisions

        986        1,026   

Liability for employee rights

        5,225        5,250   

Borrowing from shareholder and related parties

        58,557        57,394   

Derivatives financial instruments

        5,638        5,201   
     

 

 

   

 

 

 
        433,331        386,717   
     

 

 

   

 

 

 

Total liabilities

        557,955        513,383   
     

 

 

   

 

 

 

EQUITY

       

Capital and reserves attributable to the Company’s equity holders

       

Share capital

        —          —     

Share premium

        13,430        13,430   

Other Reserves

        (371     (371

Cumulative translation adjustment

        9,317        9,649   

Accumulated deficit

        (78,924     (71,352
     

 

 

   

 

 

 
        (56,548     (48,644
     

 

 

   

 

 

 

Non controlling interests in Equity

        176        154   
     

 

 

   

 

 

 

Total deficit

        (56,372     (48,490
     

 

 

   

 

 

 

Total liabilities and equity

        501,583        464,893   
     

 

 

   

 

 

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements

 

F-197


Hydra Dutch Holdings 2 B.V.

Interim Consolidated Statements of Comprehensive Loss as of 31 March 2016 and 31 March 2015

in ‘000 €

 

     For the 3 months
ended
31/03/2016
unaudited
    For the 3 months
ended
31/03/2015
unaudited
 

Revenues

     83,508        82,306   

Cost of goods sold

     (27,376     (28,173
  

 

 

   

 

 

 

Gross profit

     56,132        54,133   

Service expenses

     (32,066     (32,194

Sales & Marketing expenses

     (8,544     (8,497

General and administration expenses

     (6,483     (6,428

Amortization of customer portfolio and trademarks

     (2,791     (2,608

Other operating Expenses—net

     (3,494     (4,678
  

 

 

   

 

 

 

Income from operations

     2,754        (272
  

 

 

   

 

 

 

Financial income

     911        2,012   

Financial expenses

     (10,676     (10,414
  

 

 

   

 

 

 

Loss before taxes

     (7,011     (8,674
  

 

 

   

 

 

 

Taxation

     (539     (499
  

 

 

   

 

 

 

Net loss

     (7,550     (9,173
  

 

 

   

 

 

 

Other comprehensive income:

    

Items that may be reclassified subsequently to profit or loss:

    

Currency translation adjustment

     (332     23,504   
  

 

 

   

 

 

 

Total comprehensive (loss) income

     (7,882     14,331   
  

 

 

   

 

 

 

Net loss attributable to:

    

Equity holders of the company

     (7,572     (9,176

Non controlling interest

     22        3   
  

 

 

   

 

 

 
     (7,550     (9,173
  

 

 

   

 

 

 

Total comprehensive (loss) income attributable to:

    

Equity holders of the company

     (7,904     14,328   

Non controlling interest

     22        3   
  

 

 

   

 

 

 
     (7,882     14,331   
  

 

 

   

 

 

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements

 

F-198


Hydra Dutch Holdings 2 B.V.

Interim Consolidated Statements of Cash Flows as of 31 March 2016 and 31 March 2015

in ‘000 €

 

     31/03/2016
unaudited
    31/03/2015
unaudited
 

CASH FLOWS FROM OPERATING ACTIVITIES

    

Loss before taxes on income

     (7,011     (8,674

Adjustment for:

    

Depreciation and amortization

     8,585        8,156   

Amortization of capitalized financial costs

     790        1,761   

Financial expenses net, included in loss before taxes on income

     8,538        6,446   

Gain on disposal of property, plant and equipment

     196        33   

Derivative financial instruments

     437        195   

Other operating items

     (219     24   

Change in fair value of financial asset through profit or loss

     (485     —     
  

 

 

   

 

 

 

Operating cash flow before working capital changes

     10,831        7,941   
  

 

 

   

 

 

 

Changes in operating working capital

    

(Increase) Decrease in Trade receivables

     3,161        (1,980

Increase in inventories

     (475     (1,356

Increase in Prepaid and other assets

     (4,890     (2,794

Increase (Decrease) in Trade accounts payable

     3,764        (1,532

Increase (Decrease) in Other current liabilities and Provision

     (4,517     1,315   
  

 

 

   

 

 

 

Cash flows generated from operating activities

     7,874        1,594   
  

 

 

   

 

 

 

Income tax paid

     (1,017     (864
  

 

 

   

 

 

 

Net cash flows generated from operating activities

     6,857        730   
  

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

    

Purchase of property, plant and equipment (PPE) and software

     (5,687     (6,400

Proceeds from sale of PPE

     404        472   

Acquisition of subsidiaries

     (18,472     (39,617

Deposit on escrow account

     —          (28,912

Purchase of financial asset at fair value through profit or loss

     (11,095     —     

Interest received

     57        9   
  

 

 

   

 

 

 

Net cash used in investing activities

     (34,793     (74,448
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

    

Repayment of long term borrowings

     —          (54,150

Proceeds from long-term borrowings (net of borrowing costs)

     42,500        121,197   

Repayment of other liabilities

     (588  

Borrowings from Shareholders

     —          5,200   

Interest paid

     (8,377     (3,846
  

 

 

   

 

 

 

Net cash provided by financing activities

     33,535        68,401   
  

 

 

   

 

 

 

Net increase (decrease) of cash

     5,599        (5,317

Effect of exchange rate changes

     531        950   

Cash and cash equivalent at beginning of year

     9,929        17,741   
  

 

 

   

 

 

 

Cash, cash equivalents and bank overdrafts at end of period

     16,059        13,374   
  

 

 

   

 

 

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements

 

F-199


Hydra Dutch Holdings 2 B.V.

Interim Consolidated Statements of Changes in Deficit

in ‘000 €

 

        Attributable to equity holders of the Company     Total
Equity
 
        Share
capital
    Share
premium
    Other
reserves
    Cumulative
translation
adjustment
    Accumulated
deficit
    Non
controlling
interests
    Total  

Balance at 1 January 2016

  (unaudited)     —          13,430        (371     9,649        (71,352     154        (48,490

Total comprehensive loss

      —          —          —          (332     (7,572     22        (7,882

Balance at 31 March 2016

  (unaudited)     —          13,430        (371     9,317        (78,924     176        (56,372

 

        Attributable to equity holders of the Company     Total
Equity
 
        Share
capital
    Share
premium
    Other
reserves
    Cumulative
translation
adjustment
    Accumulated
deficit
    Non
controlling
interests
    Total  

Balance at 1 January 2015

  (unaudited)     —          13,430        (1,222     (1,038     (40,935     88        (29,677

Total comprehensive loss

      —          —          —          23,504        (9,176     3        14,331   

Balance at 31 March 2015

  (unaudited)     —          13,430        (1,222     22,466        (50,111     91        (15,346

The accompanying notes are an integral part of these interim condensed consolidated financial statements

 

F-200


Hydra Dutch Holdings 2 B.V.

Notes to the Interim Condensed Consolidated Financial Statements

in ‘000 €

1 General Information

Hydra Dutch Holdings 2 BV (hereafter the “Company”), a Limited Liability Company incorporated in Amsterdam, The Netherlands, and its subsidiaries (hereafter “the Group”), are active in 18 countries and mainly engaged in Home & Office Delivery (HOD) of water cooler bottles. Additionally, the Group offers customers in most markets a range of direct-marketing products such as water filters and Lavazza coffee products.

2 Basis of preparation of financial statements

2.1 Statement of compliance

These financial statements are the interim condensed consolidated financial statements (hereafter “the interim financial statements”) of the Group for the three month period ended 31 March 2016. They are prepared in accordance with and comply with the International Accounting Standard 34, Interim Financial Reporting.

The interim financial statements include the operations of Hydra Dutch Holdings 2 B.V. and its controlled subsidiaries where control is defined as the power to govern the financial and operating policies of the enterprise so to obtain benefits from its activities. These interim financial statements should be read in conjunction with the annual consolidated financial statements for the year ended 31 December 2015. These interim financial statements are not audited.

2.2 Accounting policies

The accounting policies used in the preparation of these interim financial statements are consistent with those used in the annual consolidated financial statements for the year ended 31 December 2015.

The preparation of interim financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.

In preparing these condensed consolidated interim financial statements, the significant judgments made by management in applying the Group’s accounting policies and the key sources of estimation uncertainty were the same as those that applied to the financial statements for the period from 1 January, 2015 to 31 December 2015. Regarding financial asset at fair value through profit or loss, see note 3.2.

Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual profit or loss.

2.3 Business Combination

In 2016 acquired business contributed revenues of € 1‘498 since the acquisition dates. If the acquisitions had occurred on 1 January 2016, the acquired business, for the period would have contributed revenues of € 2,246.

 

F-201


Details of net assets acquired and intangibles are as follows:

 

     NWD
Poland
31/03/2016
 

Purchase consideration:

  

Cash consideration

     18,472   
  

 

 

 

Total Purchase Consideration

     18,472   

Fair Value of Net Assets Acquired

     (8,329
  

 

 

 

Goodwill

     10,143   

 

     NWD
Poland
31/03/2016
 

Provisional fair values(1)

  

Trade receivables

     1,879   

Prepaid and other current assets

     83   

Inventories

     321   

Property, plant and equipment

     5,665   

Customer portfolio and Trademarks

     3,279   

Other intangible assets

     57   

Trade payables

     (539

Other current liabilities

     (1,793

Deferred income tax liabilities

     (623
  

 

 

 

Total identifiable net assets

     8,329   
  

 

 

 

Goodwill

     10,143   
  

 

 

 
     18,472   
  

 

 

 

 

(1) Based on a preliminary purchase price allocation conducted

3 Financial risk management and financial instruments

3.1 Financial risk factors

The Group’s activities expose it to a variety of financial risks: foreign currency exchange risk, cash flow interest rates risk, credit risk and liquidity risk. The Group’s overall risk management program focuses on the unpredictability of financial markets and seeks to minimize potential adverse effects on the financial performance of the Group.

The condensed consolidated interim financial statements do not include all financial risk management information and disclosures required in the annual financial statements; they should be read in conjunction with the group’s annual financial statements as at 31 December 2015.

3.2 Fair value estimation

The table below presents financial instruments carried at fair value, by valuation method. The different levels have been defined as follows:

 

  Quoted prices (unadjusted) in active markets for identical assets or liabilities (Level 1).

 

  Inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices) (Level 2).

 

F-202


  Inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs) (Level 3).

 

     Level 2  

Liabilities

   31.03.2016      31.12.2015  

Derivatives financial instruments

     (5,638      (5,201

Changes in fair value are classified in other operating expenses net, and amounted to EUR 485 in the three months ended March 31, 2016.

There were no transfers between Levels 1 and 2 during the period, and there were no changes in valuation techniques during the periods

3.3 Valuation techniques used to derive Level 2 fair values

Level 2 trading derivatives comprise interest rate swaps. Interest rate swaps are fair valued using forward interest rates extracted from observable yield curves. The effects of discounting are generally insignificant for Level 2 derivatives.

3.4 Fair value of financial assets and liabilities measured at amortized cost

The fair value of the senior secured notes as of March 31, 2016 is EUR 294.2 million.

The fair value of the following financial assets and liabilities approximate their carrying amount:

 

  Borrowing from shareholders and related parties

 

  Trade and other receivables

 

  Other current financial assets

 

  Cash and cash equivalents

 

  Trade payables and other current liabilities

4 Seasonality

The HOD business, in the same way as all other water businesses, is seasonal. The period from May to September represents the peak period for sales and revenues, due to increased consumption of water during the summer months.

5 Borrowings

 

     31/03/2016      31/12/2015  

Non-Current

     

Senior secured notes and bank borrowings, net

     338,668         295,378   

Finance lease liabilities

     2,933         3,238   
  

 

 

    

 

 

 
     341,601         298,616   
  

 

 

    

 

 

 

Current

     

Bank borrowings, net

     1,961         2,158   

Finance lease liabilities

     1,154         1,203   

Other borrowings

     1,138         1,406   
  

 

 

    

 

 

 
     4,253         4,767   
  

 

 

    

 

 

 

Total borrowings

     345,854         303,383   
  

 

 

    

 

 

 

 

F-203


On 29 January 2015, the Company successfully issued EUR 160 million of 8% Senior Secured Notes due 15 April 2019 comprising of EUR 35 million of Exchange Notes of the existing EUR 210 million Floating Rate Senior Secured Notes due 2019 and EUR 125 million of New Cash Notes to finance the acquisition of the Nestle Waters Direct water solutions businesses in Germany, the Netherlands, Portugal, Russia and Poland from Nestle Waters as well as repaying in full the utilization of the Bridge facility.

The Notes are redeemable by the Company at any time prior to their maturity, based on prices and terms stipulated in the Notes agreement which include a make-whole call premium if the Notes are redeemed prior to 1 February 2017.

Therefore, on 29 January 2015, the Company used the first portion of the proceeds from the New Cash Notes to repay EUR 53.2 million of the Bridge Facility that was partially drawn on 28 November 2014 in connection with the first stage of the acquisition of three of the five Nestle Waters Direct water solutions businesses from Nestle Waters. The closing date for the acquisition of the businesses in the Netherlands, Portugal and Germany occurred on 1 December 2014.

On 2 February 2015, the Company used a second portion of the proceeds from the New Cash Notes to settle the purchase price for the acquisition of Nestle Waters Direct water solution business in Russia. The remainder of the proceeds from the New Cash Notes was deposited into an Escrow Account held with the Escrow Agent in the name of the Company pursuant to an Escrow Agreement. This remainder of the proceeds from the New Cash Notes was to be used to pay the purchase price for the acquisition of Nestle Waters Direct water solution business in Poland.

As the acquisition of Nestle Water Direct Poland did not occur on or prior to 31 October 2015 (the ‘Polish NWDE Closing Date’) the Company redeemed EUR 34.9 million in aggregate principal amount of EUR 160 million 8% Senior Secured Notes due 2019 (the “Notes”) at a price equal to 101% of that aggregate principal amount of the Notes plus accrued but unpaid interest on 9 November 2015 (the “Redemption Date). Following the Redemption Date, the outstanding principal amount of the Notes is EUR 125.1 million.

On 30 October 2015 the Company secured an increase of the existing Revolving Credit Facility Agreement (the “RCF”) that was entered on 15 April 2014. The RCF increased from an aggregate amount of EUR 45 million to EUR 65 million.

On 1 February 2016, the Company used additional RCF proceeds to settle the purchase price of Nestle Water Poland that was drawn on 29 January 2016. The total RCF proceeds as of 31 March 2016 is EUR 50 million.

6 Segment information

General

The chief operating decision maker of the Group (hereinafter—CODM). The CODM reviews internal reports of the Group to assess performance and for resource allocation. Group management identified operating segments based on those reports.

The CODM reviews the business activity based on geographical regions, and this serves management to assess performance of geographical regions and to allocate resources. European regions have been aggregated since they bear similar economic characteristics and are similar in the nature of products and production processes, types of customers and distribution methods

As of March 31, 2016, the CODM reviews the performance of operating segments in the year ended on that date based on measuring income before financing expenses, financing income, tax, depreciation, amortization, other expenses and income (loss) (operating EBITDA).

 

F-204


Information related to geographical segments:

For the three months ended March 31, 2016:

 

     Europe      Israel      Total  

Segment income

     61,918         21,590         83,508   

Operating EBITDA

     12,369         2,464         14,833   

Capex

     3,562         1,721         5,283   

For the three months ended March 31, 2015:

 

     Europe      Israel      Total  

Segment income

     62,041         20,265         82,306   

Operating EBITDA

     10,888         1,674         12,562   

Capex

     4,263         2,137         6,400   

 

     For the 3
months ended
31/03/2016
     For the 3
months ended
31/03/2015
 

Operating EBITDA of reporting segments

     14,833         12,562   

Depreciation and amortization

     (8,585      (8,156

Other expenses—net

     (3,494      (4,678
  

 

 

    

 

 

 

Operating income

     2,754         (272

Financing income

     911         2,012   

Financing expenses

     (10,676      (10,414

Taxes on income

     (539      (499
  

 

 

    

 

 

 

Net loss

     (7,550      (9,173
  

 

 

    

 

 

 

The following is a breakdown of revenue from external customers of the Group’s products:

 

     For the 3
months ended
31/03/2016
     For the 3
months ended
31/03/2015
 

Water

     66,039         64,727   

Coffee

     17,469         17,579   
  

 

 

    

 

 

 
     83,508         82,306   
  

 

 

    

 

 

 

7 Contingent liabilities and Commitments

The French, German, Israeli and Polish subsidiaries are involved in legal actions in the ordinary course of business. The total amount thereof is approximately € 714. A total provision of € 714 is recorded as of 31 March 2016.

On 25 February 2015 a request for a class action was filed against Mey Eden Bar—First Class Service Ltd, (“MEB”) in the sum of NIS 444 million (approx. E 103.6 million). The plaintiffs claim is that the UV light in the company’s water bars marketed by MEB did not function as it was supposed to. At this stage, the probabilities of the claim being accepted and that financial resources will be required to discharge the claim, could not be estimated by the company and the company’s lawyers.

On 29 September, 2014 a request for a class action was filed against Mey Eden Bar—First Class Service Ltd. (“MEB”) by a former HOD customer. The plaintiff claims that MEB raised the prices of the HOD dispensers without a proper prior notice, that the total amount of the raises was unreasonably high and that the in some of the raises the notice of the raise was not in line with the actual raise. The plaintiff estimated the total damages to all MEB customers in the sum of NIS 67 million (approx. E 15.6 million) On April 6, 2016 the parties signed a

 

F-205


settlement agreement in which an expert will be appointed to examine past price increases and check if they were legally carried out. MEB will than compensate its customers in the sum equal to 40% of the total sums that will be found by the expert (“Total COMPENSATION”) plus the plaintiff compensation and legal fees in the amount equal to 20% of the total compensation fee. The agreement was submitted to court for its approval on April 18, 2016. At this stage, the company and the company’s lawyers estimate that the probability that financial resources will be required for the discharge of the liability underlying the claim, in addition to the Total Compensation set forth in the Agreement, is lower than the probability that no such resources will be required.

8 Subsequent events

On 1 February 2016, the Group completed the third stage of the acquisition of the Nestle Waters Direct (NWD) business in Poland. Due to anti-trust regulations and competition law in Poland we were able to acquire a portion of the NWD Polish business. The remaining assets that were not purchased by us were transferred to a third party company named GetFresh Sp, z o.o. (GetFresh). The overall purchase consideration for the assets transferred to us and the assets transferred to GetFresh amounts to EUR 32.7 million including a recoverable VAT amount of EUR 5.7 million. GetFresh remitted the purchase price by issuing EUR 11.1 million bonds in favor of Eden Springs Europe B.V. The EUR 18.2 million purchase price for the assets transferred to us has been preliminarily assigned to the fair values of assets acquired and liabilities assumed. This third step of the NWD acquisition was entirely funded using borrowings under the revolving credit facility agreement.

On 31 May 2016, Hydra Dutch Holding 2 B.V. had no subsequent event leading to a material modification of the financial statements.

 

F-206