Attached files

file filename
EX-99.3 - EX-99.3 - INTERNATIONAL FLAVORS & FRAGRANCES INCd578168dex993.htm
EX-99.1 - EX-99.1 - INTERNATIONAL FLAVORS & FRAGRANCES INCd578168dex991.htm
EX-23.1 - EX-23.1 - INTERNATIONAL FLAVORS & FRAGRANCES INCd578168dex231.htm
8-K - FORM 8-K - INTERNATIONAL FLAVORS & FRAGRANCES INCd578168d8k.htm

Exhibit 99.2

FRUTAROM INDUSTRIES LTD.

CONDENSED CONSOLDIATED STATEMENT OF FINANCIAL POSITION

31 MARCH 2018

 

     31 March      31 December
2017
 
     2018      2017  
     (Unaudited)      (Audited)  
     U.S. dollars in thousands  
Assets         

CURRENT ASSETS:

        

Cash and cash equivalents

     161,359        116,261        118,214  

Accounts receivable:

        

Trade

     273,004        220,551        248,043  

Other

     24,666        37,523        23,647  

Prepaid expenses and advances to suppliers

     28,827        19,165        21,265  

Inventory

     348,798        275,175        308,891  
  

 

 

    

 

 

    

 

 

 
     836,654        668,675        720,060  
  

 

 

    

 

 

    

 

 

 

NON-CURRENT ASSETS:

        

Property, plant and equipment

     376,403        275,997        312,876  

Intangible assets

     1,020,101        672,732        829,226  

Investment in associates and available for sale assets

     27,446        24,321        77,541  

Deferred income tax assets

     5,630        3,677        3,886  

Others

     6,393        2,773        3,599  
  

 

 

    

 

 

    

 

 

 
     1,435,973        979,500        1,227,128  
  

 

 

    

 

 

    

 

 

 

Total assets

     2,272,627        1,648,175        1,947,188  
  

 

 

    

 

 

    

 

 

 

 

Dr. John Farber

  )

Chairman of the Board

  )
   

Ori Yehudai

  )

President and CEO

  )
   

Alon Granot

  )

Executive Vice

 

President and CFO

  )

Date of approval of the interim financial information by the board of directors: May 28, 2018

 

F-1


FRUTAROM INDUSTRIES LTD.

CONDENSED CONSOLDIATED STATEMENT OF FINANCIAL POSITION

31 MARCH 2018

 

     31 March     31 December
2017
 
     2018     2017  
     (Unaudited)     (Audited)  
     U.S. dollars in thousands  
Liabilities and equity   

CURRENT LIABILITIES:

  

Short-term bank credit and loans and current maturities of long-term loans

     389,290       215,823       372,135  

Accounts payable:

  

Trade

     104,988       94,009       98,813  

Other

     156,152       108,195       140,560  

Leases

     8,295              

Dividend payable

     8,471       7,164        
  

 

 

   

 

 

   

 

 

 
     667,196       425,191       611,508  
  

 

 

   

 

 

   

 

 

 

NON-CURRENT LIABILITIES:

  

Long-term loans, net of current maturities

     452,004       353,429       262,151  

Retirement benefit obligations, net

     35,024       35,966       34,006  

Deferred income tax liabilities

     67,062       50,846       58,306  

Leases

     26,496              

Liability for shareholders of subsidiaries and other

     105,962       71,214       102,304  
  

 

 

   

 

 

   

 

 

 
     686,548       511,455       456,767  
  

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES

     1,353,744       936,646       1,068,275  
  

 

 

   

 

 

   

 

 

 

EQUITY:

  

Equity attributable to owners of the parent:

  

Ordinary shares

     17,093       17,027       17,086  

Other capital surplus

     115,794       116,817       120,288  

Translation differences

     (34,423     (91,193     (45,187

Retained earnings

     819,827       663,977       783,029  

Less—cost of company shares held by the company

     (3,833     (3,791     (3,409
  

 

 

   

 

 

   

 

 

 

NON-CONTROLLING INTERESTS

     4,425       8,692       7,106  
  

 

 

   

 

 

   

 

 

 

TOTAL EQUITY

     918,883       711,529       878,913  
  

 

 

   

 

 

   

 

 

 

TOTAL EQUITY AND LIABILITIES

     2,272,627       1,648,175       1,947,188  
  

 

 

   

 

 

   

 

 

 

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

 

F-2


FRUTAROM INDUSTRIES LTD.

CONDENSED CONSOLIDATED STATEMENT OF INCOME

FOR THE THREE-MONTH PERIOD ENDED 31 MARCH 2018

 

     3 months ended
31 March
    Year ended
31 December

2017
 
     2018     2017  
     (Unaudited)     (Audited)  
     U.S. dollars in thousands,  
     except for income per share data  

SALES

     384,805       302,531       1,362,396  

COST OF SALES

     229,067       186,817       837,271  
  

 

 

   

 

 

   

 

 

 

GROSS PROFIT

     155,738       115,714       525,125  

Selling, marketing, research and development expenses—net

     67,407       49,163       220,014  

General and administrative expenses

     26,901       21,883       92,155  

Other expenses (income)—net

     (349     (280     3,392  

Group’s share of earnings of companies accounted for at equity

     690       399       1,402  
  

 

 

   

 

 

   

 

 

 

INCOME FROM OPERATIONS

     62,469       45,347       210,966  

FINANCIAL EXPENSES—net

     5,965       2,173       24,606  
  

 

 

   

 

 

   

 

 

 

INCOME BEFORE TAXES ON INCOME

     56,504       43,174       186,360  

INCOME TAX

     10,823       9,439       34,797  
  

 

 

   

 

 

   

 

 

 

NET INCOME FOR THE PERIOD

     45,681       33,735       151,563  
  

 

 

   

 

 

   

 

 

 

PROFIT ATTRIBUTED TO:

    

Owners of the parent company

     45,269       33,273       149,679  

Non-controlling interest

     412       462       1,884  
  

 

 

   

 

 

   

 

 

 
     45,681       33,735       151,563  
  

 

 

   

 

 

   

 

 

 

EARNINGS PER SHARE:

    

Basic

     0.76       0.56       2.52  
  

 

 

   

 

 

   

 

 

 

Fully diluted

     0.75       0.56       2.51  
  

 

 

   

 

 

   

 

 

 

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

 

F-3


FRUTAROM INDUSTRIES LTD.

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE THREE-MONTH PERIOD ENDED 31 MARCH 2018

 

     3 months ended
31 March
     Year ended
31 December
2017
 
     2018      2017     
     (Unaudited)      (Audited)  
     U.S. dollars in thousands  

INCOME FOR THE PERIOD

     45,681        33,735        151,563  

Other Comprehensive Income:

        

Items that will not be reclassified subsequently to profit or loss—

        

Remeasurement of net defined benefit liability

                   2,716  

ITEMS THAT COULD BE RECLASSIFIED

        

SUBSEQUENTLY TO PROFIT OR LOSS:

        

Gain from available-for-sale financial assets

            953         

Transfer of available-for-sale financial assets to profit and loss

                   (41

Translation differences

     10,905        17,929        64,428  
  

 

 

    

 

 

    

 

 

 

Total comprehensive income for the Period

     56,586        52,617        218,666  
  

 

 

    

 

 

    

 

 

 

ATTRIBUTABLE TO:

        

Owners of the parent

     56,033        52,076        216,210  

Non-controlling interest

     553        541        2,456  
  

 

 

    

 

 

    

 

 

 

TOTAL INCOME

     56,586        52,617        218,666  
  

 

 

    

 

 

    

 

 

 

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

 

F-4


(Continued)—1

FRUTAROM INDUSTRIES LTD.

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE THREE-MONTH PERIOD ENDED 31 MARCH 2018

 

    EQUITY ATTRIBUTABLE TO OWNERS OF THE PARENT              
    Ordinary
shares
    Other
Capital
Surplus
    Translation
differences
    Retained
earnings
    Cost of
Company
shares held
by the company
    Total
Attributed to
Owners of
Parent company
    Total
Attributed to
Non-controlling
Interest
    Total  
    U.S. dollars in thousands  

BALANCE AT 1 JANUARY 2018 (audited)

    17,086       120,288       (45,187     738,029       (3,409     871,807       7,106       878,913  

CHANGES DURING THE 3 MONTHS ENDED 31 MARCH 2018 (unaudited):

               

Comprehensive income:

               

Income for the period

                      45,269             45,269       412       45,681  

Other comprehensive income for the period

                10,764                   10,764       141       10,905  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income for the period

                10,764       45,269             56,033       553       56,586  

Plans for allotment of company shares to employees of subsidiary:

               

Acquisition of the Company shares by the company

                            (661     (661           (661

Receipts in respect of allotment of Company shares to employees

          (158                 237       79             79  

Allotment of shares and options to senior employees:

               

Recognition of compensation related to employee stock and options grants

          425                         425             425  

Changes of ownership rights in subsidiary

          (5,585                       (5,585     (3,234     (8,819

Proceeds from issuance of shares to senior employees

    7       824                         831             831  

Dividend

                      (8,471           (8,471           (8,471
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    7       (4,494           (8,471     (424     (13,382     (3,234     (16,616
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE AT 31 MARCH 2018 (unaudited)

    17,093       115,794       (34,423     819,827       (3,833     914,458       4,425       918,883  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

F-5


(Continued)—2

FRUTAROM INDUSTRIES LTD.

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE THREE-MONTH PERIOD ENDED 31 MARCH 2017

 

     EQUITY ATTRIBUTABLE TO OWNERS OF THE PARENT               
     Ordinary
shares
     Other
Capital
Surplus
    Translation
differences
    Retained
earnings
    Cost of
Company
shares held
by the company
    Total
Attributed to
Owners of
Parent company
    Total
Attributed to
Non-controlling
Interest
     Total  
     U.S. dollars in thousands  

BALANCE AT 1 JANUARY 2017 (audited)

     16,997        114,396       (109,043     637,868       (3,765     656,453       8,151        664,604  

CHANGES DURING THE 3 MONTHS ENDED 31 MARCH 2017 (unaudited):

                  

Comprehensive income :

                  

Income for the period

                        33,273             33,273       462        33,735  

Other comprehensive income for the period

            953       17,850                   18,803       79        18,882  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total comprehensive income for the period

                  17,850       33,273             52,076       541        52,617  

Plans for allotment of company shares to employees of subsidiary:

                  

Acquisition of the Company shares by the company

                              (707     (707            (707

Receipts in respect of allotment of Company shares to employees

            (454                 681       227              227  

Allotment of shares and options to senior employees:

                  

Recognition of compensation related to employee stock and options grants

            455                         455              455  

Proceeds from issuance of shares to senior employees

     30        1,467                         1,497              1,497  

Dividend

                        (7,164           (7,164            (7,164
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
     30        1,468             (7,164     (26     (5,692            (5,692
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

BALANCE AT 31 MARCH 2017 (unaudited)

     17,027        116,817       (91,193     663,977       (3,791     702,837       8,692        711,529  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

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

 

F-6


(Concluded)—3

FRUTAROM INDUSTRIES LTD.

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 31 DECEMBER 2017

 

     EQUITY ATTRIBUTABLE TO OWNERS OF THE PARENT        
     Ordinary
shares
     Other
capital
surplus
    Translation
differences
    Retained
earnings
    Cost of
company

shares held
by the company
    Total
attributed

to Owners
parent
company
    Non-
controlling
interest
    Total  

BALANCE AT 1 JANUARY 2017

     16,997        114,396       (109,043     637,868       (3,765     656,453       8,151       664,604  

CHANGES DURING THE YEAR ENDED 31 DECEBMBER 2017:

                 

Comprehensive income:

                 

Income for the year

                        149,679             149,679       1,884       151,563  

Other comprehensive income

            (41     63,856       2,716             66,531       572       67,103  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income for the year

            (41     63,856       152,395             216,210       2,456       218,666  

Plan for allotment of Company shares to employees of subsidiary:

                 

Acquisition of the Company shares by the Company

                              (1,528     (1,528           (1,528

Receipts in respect of allotment of Company shares to employees

            (1,256                 1,884       628             628  

Allotment of shares and options to senior employees- Recognition of compensation related to employee stock and option grants

            1,838                         1,838             1,838  

Proceeds from issuance of shares to senior employees

     89        4,296                         4,385             4,385  

Changes of ownership rights in subsidiary

            1,055                         1,055       (3,450     (2,395

Dividend paid to the non-controlling interests in subsidiary

                                          (51     (51

Dividend paid

                        (7,234           (7,234           (7,234
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     89        5,933             (7,234     356       (856     (3,501     (4,357
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE AT 31 DECEMBER 2017

     17,086        120,288       (45,187     783,029       (3,409     871,807       7,106       878,913  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

F-7


FRUTAROM INDUSTRIES LTD.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE THREE-MONTH PERIOD ENDED 31 MARCH 2018

 

     3 months ended
31 March
    Year ended
31 December

2017
 
     2018     2017    
     U.S. dollars in thousands  
     (Unaudited)     (Audited)  

CASH FLOWS FROM OPERATING ACTIVITIES:

      

Cash generated from operations (see appendix)

     47,632       47,355       223,210  

Income tax paid—net

     (12,214     (4,821     (35,681
  

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     35,418       42,534       187,529  
  

 

 

   

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

      

Purchase of property, plant and equipment

     (9,362     (6,872     (34,394

Purchase of intangibles

     (708     (599     (2,890

Interest received

     197       230       1,294  

Acquisition of subsidiaries—net of cash acquired

     (183,525     (19,455     (109,265

Prepayments due to acquisition of subsidiaries

     (2,586            

Purchase of available for sale securities

           (4,337     (40,169

Proceeds from sale of property and other assets

     12,010       58       454  
  

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (183,974     (30,975     (184,970
  

 

 

   

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

      

Dividend paid to the non-controlling interests in subsidiary

                 (51

Receipts from senior employees in respect of allotment of shares

     831       1,497       4,385  

Interest paid

     (3,774     (1,683     (8,929

Receipt of long-term bank loans

Repayment of Put option to shareholders in subsidiary

    

256,601

 

 

   

54,392

(40,226

 

   

133,373

(42,227

 

Acquisition of non-controlling interests in subsidiary

                 (2,395

Repayment of long-term bank and financial institutions loans

     (40,477     (42,414     (172,909

Receipt (repayment) of short-term bank loans and credit—net

     (21,211     17,360       88,455  

Operating Lease payments

     (2,404            

Acquisition of the Company shares by the Company—net of receipts in respect of the Shares

     (582     (480     (900

Dividend paid

                 (7,234
  

 

 

   

 

 

   

 

 

 

Net cash provided (used) by financing activities

     188,984       (11,554     (8,432
  

 

 

   

 

 

   

 

 

 

INCREASE IN CASH, CASH EQUIVALENTS

     40,428       5       (5,873

Balance of cash and cash equivalents and bank credit at beginning of year and bank credit

     118,214       113,528       113,528  

Profits (losses) from exchange differences on cash and cash equivalents

     2,717       2,728       10,559  
  

 

 

   

 

 

   

 

 

 

BALANCE OF CASH AND CASH EQUIVALENTS AT END OF PERIOD

     161,359       116,261       118,214  
  

 

 

   

 

 

   

 

 

 

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

 

F-8


FRUTAROM INDUSTRIES LTD.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE THREE-MONTH PERIOD ENDED 31 MARCH 2018

APPENDIX TO CONDENSED CONSOLIDATED STATEMENT CASH FLOWS

 

     3 months ended
31 March
    Year ended
31 December

2017
 
     2018     2017    
     U.S. dollars in thousands  
     (Unaudited)     (Audited)  

Cash generated from operations:

      

Income before tax

     56,504       43,174       186,360  
  

 

 

   

 

 

   

 

 

 

Adjustments required to reflect the cash flows from operating activities:

      

Depreciation and amortization

     17,552       9,939       46,797  

Recognition of compensation related to employee stock and options grants

     425       455       1,838  

Liability for employee rights upon retirement—net

     201       300       (641

Loss (gain) from sale and write-off of fixed assets and other assets

Dividend received from companies accounted for at equity

    

(195


 

   

277

2,250

 

 

   

1,934

2,250

 

 

Group’s share of losses (earnings) of companies accounted for at equity, net

     (690     (399     (1,402

Erosion of long term loans

     (130     700       (1,247

Interest paid—net

     3,577       1,453       7,635  
  

 

 

   

 

 

   

 

 

 
     20,740       14,975       57,164  
  

 

 

   

 

 

   

 

 

 

Changes in operating asset and liability items:

      

Increase in accounts receivable:

      

Trade

     (8,689     (14,328     (16,804

Other

     (2,107     2,014       9,263  

Increase in other long-term receivables

     (89     (144     (1,223

Increase (decrease) in accounts payable:

      

Trade

     (5,475     8,680       2,036  

Other

     (1,634     1,833       3,385  

Increase (decrease) in other long-term payables

     (2,550     34       1,815  

Increase in inventories

     (9,068     (8,883     (18,786
  

 

 

   

 

 

   

 

 

 
     (29,612     (10,794     (20,314
  

 

 

   

 

 

   

 

 

 

Net Cash flows from operating activities

     47,632       47,355       223,210  
  

 

 

   

 

 

   

 

 

 

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

 

F-9


FRUTAROM INDUSTRIES LTD.

EXPLANATORY NOTES TO THE CONDENSED CONSOLDIATED FINANCIAL INFORMATION

31 MARCH 2018

(UNAUDITED)

NOTE 1—GENERAL:

Frutarom Industries Ltd. is a global company, founded in 1933. The Company operates through the consolidated company (hereafter—Frutarom Ltd.) and the companies under its control (hereafter—the Group). The Group has two main operations: the Flavours activity and the Fine Ingredients activity, which are considered as core business by management.

In addition, the Company imports and markets raw materials produced by others as part of its services and strive to provide complete solutions for customers. This activity is presented as part of trade and marketing operations.

The Group develops, manufactures, markets and sells flavours and fine ingredients used by producers of food and beverage, pharma-nutraceutical, flavours and fragrances, and personal care and cosmetics products as well as other products.

NOTE 2—BASIS OF PREPARATION OF CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

  a.

The interim condensed consolidated financial information of the group as of 31 March , 2018 and for the 3 month period ended on that date (hereinafter—the interim financial information) was prepared in accordance with International Accounting Standard No. 34—“Interim Financial Reporting” (hereafter—“IAS 34”). The interim financial information should be read in conjunction with the annual financial statements as of 31 December, 2017 and for the year ended on that date and with the notes thereto, which were all prepared in accordance with International Financial Reporting Standards (hereafter—“IFRS”). The interim financial information is reviewed and is not audited.

 

  b.

Estimates—

The preparation of interim financial statements requires management to exercise its judgment; it also requires the use of accounting estimates and assumptions that affect the application of the group’s accounting policy and the amounts of reported assets, liabilities, income and expenses. Actual results may differ from those estimates.

In preparation of these condensed consolidated interim financial statements, the significant judgments that were exercised by the management in applying the group’s accounting policy and the key sources of estimation uncertainty were similar to those applied in the consolidated annual financial statements for the year ended December 31, 2017.

NOTE 3—PRINCIPAL ACCOUNTING POLICIES:

 

  a.

The significant accounting policies and computation methods used in preparing the interim financial information are consistent with those used in preparing the 2017 annual financial statements, except for section b to this note and to the following:

Income tax in interim periods is recognized based on management’s best estimate of the weighted average annual income tax rate expected.

 

F-10


FRUTAROM INDUSTRIES LTD.

EXPLANATORY NOTES TO THE CONDENSED CONSOLDIATED FINANCIAL INFORMATION

31 MARCH 2018

(UNAUDITED)

NOTE 3—PRINCIPAL ACCOUNTING POLICIES (continued):

 

  b. In conjunction with Note 2 to the audited financial statements for the year ended December 31, 2017, the Company has elected to early adopt IFRS 16, commencing January 1, 2018.

 

  1. The main impact of adopting the standard early is the elimination of existing requirement on lessees to classify leases as operating lease (off-balance sheet) or finance lease, and they are now required to use a single accounting model for all leases, similarly to how finance leases are currently accounted for. Accordingly, before first-time adoption, under IAS 17 (the previous standard for leases), the Group classified leases where it served as lessee as operating, because it did not have substantially all risks and rewards incidental to ownership of the asset.

In agreements where the Group is the lessor, it applies IFRS 16 using a single accounting model under which it recognizes a right-of-use asset and a lease liability upon inception of the lease contract. It does so for all leases in which the Group has right to control the use of identified assets for a period of time in exchange for consideration. Accordingly, the Group recognizes depreciation and depreciation charges on the right-of-use asset and tests the need for recognizing impairment of the right-of-use asset in compliance with IAS 36 “Impairment of Assets”, and also recognizes finance expenses in relation to a lease liability. Therefore, beginning on first-time adoption, rent expenses relating to properties rented under operating leases, which were presented within administrative and general expenses in the income statement, are now presented as assets that are depreciated through depreciation and depreciation assets.

The Group adopted the standard using the cumulative effect method, without restatement of comparative information.

Regarding all leases, the Group applied the transitional provisions such that it initially recognized a liability at the commencement day at an amount equal to the present value of the lease payments during the lease, discounted using the effective interest rate as of that date, and concurrently recognized a right-of-use asset at an amount identical to the liability. As a result, the standard had no impact on equity and retained earnings of the Group as of initial application.

As part of initial application, the Group elected to adopt the following practical expedients, as permitted by the standard:

 

  a. Use a single discount rate for a portfolio of leases with similar characteristics;

 

  b. Not to separate lease and non-lease components of a contract and account for all components as a single lease;

 

  c. Exclude initial direct costs from the measurement of the right-of-use asset as of initial application;

 

  d. Use hindsight, such as determining the lease term if the contract contains options to extend or terminate the leaser;

 

F-11


FRUTAROM INDUSTRIES LTD.

EXPLANATORY NOTES TO THE CONDENSED CONSOLDIATED FINANCIAL INFORMATION

31 MARCH 2018

(UNAUDITED)

NOTE 3—PRINCIPAL ACCOUNTING POLICIES (continued):

 

  2. The new significant accounting policy for agreements in which the Group is the lessee as applied beginning on January 1, 2018 following initial application of the standard:

 

  (1) Leased assets and lease liabilities

Contracts conveying the Group a right to control an identified asset for a period of time in exchange for consideration, are accounted for as leases. Upon initial recognition, the Group recognizes a liability for the present value of the minimum future lease payments (those payments do not include variable lease payments that are not index-dependent or change in any interest rate or change in exchange rate) and concurrently, the Group recognizes a right-of-use asset at the amount of the liability, adjusted by the amount of any previously recognized prepaid or accrued lease payments plus direct costs incurred in the lease. Since the interest rate implicit in a lease is not readily determined, the effective interest rate of the Group is used (the rate of interest that the Group would have to pay to borrow over a similar term, and with a similar security, the funds necessary to obtain an asset of a similar value to the right-of-use asset in a similar economic environment). Subsequent initial recognition, an asset is accounted for using the cost model, and is depreciated over the earlier of the term of the lease or the useful life of the assets.

 

  (2) Lease term

The term of a lease is determined as the non-cancellable period for which a lessee has the right to use an underlying asset, together with both periods covered by an option to extend the lease if the lessee is reasonably certain to exercise that option periods covered by an option to terminate the lease if the lessee is reasonably certain not to exercise that option.

 

  (3) Depreciation of a right-of-use asset

Subsequent to the inception of the lease, a right-of-use asset is measured using the cost method, less accumulated depreciation and accumulated impairment losses, and is adjusted for remeasurements of the lease liability. Depreciation is measured using the straight-line method over the useful life or contractual lease term, whichever ends earlier.

 

  3. On the date of initial application of IFRS 16, the Group recognized right-of-use assets and lease liabilities at $ 37,195 thousands.

 

  4.

The following tables present a summary of the impact on the consolidated condensed interim statement of financial position as of March 31, 2018 and the consolidated condensed interim income statement and consolidated condensed interim statement of cash flows for the three-month period then ended,

 

F-12


FRUTAROM INDUSTRIES LTD.

EXPLANATORY NOTES TO THE CONDENSED CONSOLDIATED FINANCIAL INFORMATION

31 MARCH 2018

(UNAUDITED)

NOTE 3—PRINCIPAL ACCOUNTING POLICIES (continued):

 

  assuming that the previous accounting policy of the Group for leases would have continued in that period.

 

  a. The impact on the consolidated condensed interim statement of financial position as of March 31, 2018:

 

     Under
previous
policy
     The change      Under
IFRS 16
 
     (Unaudited)      (Unaudited)      (Unaudited)  
     $ in thousands  

Non-current assets:

        

Property, plant and equipment (net)

     341,612        34,791        376,403  

Current liabilities:

        

Liabilities for lease payment

            (8,295      (8,295

Non-current liabilities:

        

Liabilities for lease payment

            (26,496      (26,496

 

  b. The impact on the consolidated condensed interim income statement for the three-month period ended March 31, 2018:

 

     Under
previous
policy
     The change      Under
IFRS 16
 
     (Unaudited)      (Unaudited)      (Unaudited)  
     $ in thousands  

Operating expenses

     78,811        (2,404      76,407  

Depreciation and amortization charges

     15,148        2,404        17,552  

Operating income

     62,469               62,469  

 

  c. The impact on the consolidated condensed interim statement of cash flows for the three-month period ended March 31, 2018:

 

     Under
previous
policy
     The change      Under
IFRS 16
 
     (Unaudited)      (Unaudited)      (Unaudited)  
     $ in thousands  

Net cash provided by operating activity

     33,014        2,404        35,418  

Net cash provided by financing activity

     191,388        (2,404      188,984  

NOTE 4—BUSINESS COMBINATIONS

 

a. Acquisition of Enzymotec

On January 11, 2018, Frutarom completed the acquisition of 100% of the share capital of Enzymotec Ltd., an Israeli public company whose shares were traded on NASDAQ (under the symbol ENZY) (“Enzymotec”) that upon the completion of the merger ceased from being a public company and became, an

 

F-13


FRUTAROM INDUSTRIES LTD.

EXPLANATORY NOTES TO THE CONDENSED CONSOLDIATED FINANCIAL INFORMATION

31 MARCH 2018

(UNAUDITED)

NOTE 4—BUSINESS COMBINATIONS (continued):

 

indirectly fully-owned subsidiary of Frutarom. The overall consideration that was paid by Frutarom for 100% of Enzymotec’s shares, stands at approx. $ 287 million (including cost of vested options [RSU’s]). On May 14, 2018, Frutarom received approval from the tax authorities in Israel to merge Enzymotec into Frutarom, and the company is taking action to merge the companies; the merger will be completed over the following months.

In order to finance the merger transaction with Enzymotec, the company entered into loan agreements with banking corporations for the extending of loans totaling USD 235 million. According to the agreements, the loans bear interest of Libor plus 1.52% per year and shall be repaid in up to 5 years by quarterly amounts. Half of the loan will be repaid after 12 months from receiving the loan by 16 quarterly installments and the rest will be repaid in the end of the period.

Enzymotec, which was founded in 1998, develops, produces and markets nutritional ingredients and medical foods based on cutting-edge, proprietary technologies Enzymotec has developed a unique technology for processing lipids (organic compounds which includes fat) that are an important nutritional element, supporting various biological functions. Enzymotec’s proprietary technology enables extraction of lipids from natural sources, separation and analysis of lipid molecules, and use enzymes to synthesize lipid molecules familiar to the human body. Enzymotec utilizes an innovative toolset that allows it to efficiently transform lipids from natural raw materials into those that have unique structural and functional characteristics, essential to the human body. Enzymotec, with approx. 149 employees, mainly in Israel and the United States, including 20 in R&D, has an advanced GMP certified factory in Migdal HaEmek, Israel which includes an R&D center, laboratories, a production plant and offices.

The cost of acquisition was allocated to tangible assets, intangible assets and liabilities which were acquired based on their fair value at the time of the acquisition. The intangible assets which were recognized include: product formulas, customer relations and goodwill. The product formulas and customer relations are amortized over economic useful lives of 20 years and 10 years, respectively. The determination of the fair value of the assets and liabilities is subject to a final appraisal of the allocation of the purchase prices to the fair value of the assets and liabilities; this appraisal has not yet been completed as of the date of approval of these financial statements.

 

F-14


FRUTAROM INDUSTRIES LTD.

EXPLANATORY NOTES TO THE CONDENSED CONSOLDIATED FINANCIAL INFORMATION

31 MARCH 2018

(UNAUDITED)

NOTE 4—BUSINESS COMBINATIONS (continued):

 

Set forth below are the assets and liabilities of Enzymotec at date of acquisition:

 

     Fair value  
     U.S. dollars
In thousands
 

Current assets:

  

Cash and cash equivalents

     76,291  

Trade

     12,426  

Inventory

     25,247  

Others

     2,093  

Non-current assets:

  

Property, plant and equipment

     23,019  

Intangible assets

     176,167  

Other long-term assets

     95  

Investments

     2,664  

Current liabilities :

  

Trade payables

     (8,753

Other payables

     (19,370

Non-current liabilities:

  

Deferred taxes

     (2,562
  

 

 

 
     287,317  
  

 

 

 

From the date it was consolidated with the financial statements of the Company through March 31, 2018, the acquired operations have yielded revenues of $ 29,585 thousands and net profit of $ 5,052 thousands (net of acquisition costs).

 

b. Acquisition of IBR

On February 1, 2018, Frutarom purchased 100% of the share capital of the Israeli company I.B.R—Israeli Biotechnology Research Ltd. (“IBR”) in exchange for approx. $ 21 million. The transaction was completed upon signing and financed through bank debt.

Established in 1995, IBR researches, develops, manufactures and markets innovative and proprietary natural active ingredients for the cosmetics and dietary supplements industries, mainly for cellular anti-aging, skin protection from UV rays and air pollution, skin whitening and pigmentation prevention. IBR has R&D labs and a production facility in the town of Yavne, Israel and it employs approx. 30 employees. IBR’s activity has been added to Frutarom’s existing activities in the fields of algae-growth and active ingredients extraction, for skin care and protection.

The cost of acquisition was allocated to tangible assets, intangible assets and liabilities which were acquired based on their fair value at the time of the acquisition. The intangible assets which were recognized include: product formulas, customer relations and goodwill. The product formulas and customer relations are amortized over economic useful lives of 20 years and 10 years, respectively. The determination of the fair value of the assets and liabilities is subject to a final appraisal of the allocation of the purchase prices to the

 

F-15


FRUTAROM INDUSTRIES LTD.

EXPLANATORY NOTES TO THE CONDENSED CONSOLDIATED FINANCIAL INFORMATION

31 MARCH 2018

(UNAUDITED)

NOTE 4—BUSINESS COMBINATIONS (continued):

 

fair value of the assets and liabilities; this appraisal has not yet been completed as of the date of approval of these financial statements.

Set forth below are the assets and liabilities of IBR at date of acquisition:

 

     Fair value  
     U.S. dollars
In thousands
 

Current assets:

  

Cash and cash equivalents

     471  

Trade

     715  

Inventory

     2,316  

Others

     582  

Non-current assets:

  

Property, plant and equipment

     799  

Intangible assets

     17,631  

Other long-term assets

     24  

Current liabilities :

  

Trade payables

     (97

Other payables

     (1,019

Non-current liabilities:

  

Deferred taxes

     (422
  

 

 

 
     21,000  
  

 

 

 

From the date it was consolidated with the financial statements of the Company through March 31, 2018, the acquired operations have yielded revenues of $ 903 thousands and net profit of $ 128 thousands (net of acquisition costs).

 

c. Acquisition of Mighty

On October 18, 2017 Frutarom signed an agreement for the purchase of 60% of the shares of the Thai company The Mighty CO. LTD. (including the activity of Maharaj Food Co. Ltd. and Mighty International Co. Ltd., and hereinafter collectively: “Mighty”) for approx. $ 12 million (approx. THB 393 million) (not including debt). All, according to value of approx. $ 20 million (net of debt) (approx. THB 655 million).

In the framework of the transaction Frutarom initially acquired 49% of Mighty and, subject to a number of conditions precedent and regulatory approvals in Thailand, will raise its holdings to 60%. The transaction includes a mechanism for future consideration subject to Mighty’s future performance and an option for the purchase of the balance of holdings in Mighty in two stages in periods beginning three years and five years from the date the transaction is completed, at a price based on Mighty’s future business performance.

In February 2018, the conditions of the first part were met, hence the Company holds, as of the date of this report 49% of the share capital of Mighty. According to the Company expectation, raising the holdings to 60% will be completed in several months. The transaction will be financed through bank debt and by the Company own means.

 

F-16


FRUTAROM INDUSTRIES LTD.

EXPLANATORY NOTES TO THE CONDENSED CONSOLDIATED FINANCIAL INFORMATION

31 MARCH 2018

(UNAUDITED)

NOTE 4—BUSINESS COMBINATIONS (continued):

 

d. Acquisition of Bremil

On December 20, 2017 Frutarom signed an agreement for the purchase of 51% of the shares of the Brazilian company Bremil Indústria De Produtos Alimenticios Ltda. (“Bremil”), in exchange for approx. US$30 million (approx. BRL 111 million). (including estimated asset adjustments to the date of completion). The transaction includes a mechanism for future consideration based on Bremil’s future business performance in 2017 and 2018. The purchase agreement includes an option for the purchase of the balance of shares of Bremil to take effect starting five years from the date of the transaction’s completion at a price based on Bremil’s business performance during that period. The transaction is expected to be completed in the coming few days and will be financed through bank debt.

 

e. Acquisition of Meroar

On March 13, 2018, Frutarom signed an agreement for the purchase of 70% of the shares capital of the Argentinian company Meroar S.A. and Meroaromas S.A. (“Meroar”) in exchange of approx. $11.2 million. The purchase agreement includes an option for the purchase of the balance of shares of Meroar to take effect starting three years from the date of the transaction’s completion at a price based on Meroar’s business performance during that period.

 

f. On a proforma basis—assuming that the companies acquired in 2017 has been consolidated as from 1.1.2017 and the companies acquired in 2018 had been consolidated in the corresponding period in 2017—the Q1 2017 sale would have amounted to approx. $334.1 million. This figure is based on unaudited data provided by the owners of the acquired activities in accordance with the pre-acquisition accounting policies of the acquired activities.

NOTE 5—DIVIDEND

On March 19, 2018 the Company’s Board of Directors announced the distribution of dividend in the amount of NIS 0.50 per share, the dividend was paid to the shareholders on 7 of May, 2018 in the total amount of approx. $8,471 thousands.

NOTE 6—SEGMENT REPORTING

For management purposes, the Group is organized on a worldwide basis into two major operating activities: Flavour and Fine Ingredients. Another operating activity is Trade and Marketing.

Results of operation of the segments are being measured based on operating profit.

 

F-17


FRUTAROM INDUSTRIES LTD.

EXPLANATORY NOTES TO THE CONDENSED CONSOLDIATED FINANCIAL INFORMATION

31 MARCH 2018

(UNAUDITED)

NOTE 6—SEGMENT REPORTING (continued):

 

Segment data provided to the President and the CEO in respect of the reported segments is as follows:

 

     Flavors
operations
     Fine
Ingredients
Operations
     Trade and
Marketing
operations
     Eliminations     Total
Consolidated
 
     U.S. dollars in thousands  

3 months ended 31 March 2018 (unaudited):

             

Revenues

     281,480        86,709        19,107        (2,491     384,805  
             

 

 

 

Segment results

     46,339        16,120        10              62,469  
             

 

 

 

3 months ended 31 March 2017 (unaudited):

             

Revenues

     219,352        66,753        19,045        (2,619     302,531  
             

 

 

 

Segment results

     35,949        8,938        502        (42     45,347  
             

 

 

 

Year ended 31 December 2017 (audited):

             

Revenues

     1,025,359        260,122        90,962        (14,047     1,362,396  
             

 

 

 

Segment results

     177,680        31,638        1,664        (16     210,966  
             

 

 

 

The reconciliation of the reported profits and total profits before taxes for the reported periods is described below:

 

     3 months ended
31 March
     Year ended
31 December

2017
 
     2018      2017     
     (Unaudited)      (Audited)  
     U.S. dollars in thousands  

Reported segment profits

     62,469        45,347        210,966  

Financing expenses

     5,965        2,173        24,606  
  

 

 

    

 

 

    

 

 

 

Profit before taxes on income

     56,504        43,174        186,360  
  

 

 

    

 

 

    

 

 

 

NOTE 7—SUBSEQUENT EVENTS

Signing the merger agreement with International Flavor and Fragrances (“IFF”)

On May 7, 2018, a merger agreement (the “Merger Agreement”) with IFF, an international public company whose securities are listed for trading on the New York Stock Exchange (the “Purchaser”) and Icon Newco Ltd., a private company incorporated under the laws of the State of Israel that is wholly-owned by the Purchaser (“Merger Sub”).

Under the Merger Agreement, a reverse triangular merger (the “Merger”) shall take place, pursuant to which, upon closing, the Merger Sub shall be merged with and into Frutarom (as a result of the merger, Frutarom will turn into a subsidiary (100%) of the purchaser), such that for each Ordinary Share, par value NIS 1.00, of the Company immediately prior to the consummation of the Merger, the Purchaser shall (a) pay a cash amount of US$71.19; and (b) issue 0.249 shares of the Purchaser’s common stock.

 

F-18


FRUTAROM INDUSTRIES LTD.

EXPLANATORY NOTES TO THE CONDENSED CONSOLDIATED FINANCIAL INFORMATION

31 MARCH 2018

(UNAUDITED)

NOTE 7—SUBSEQUENT EVENTS (continued):

 

The Merger Consideration reflects a Company valuation of approximately US$6.37 billion, on a fully-diluted basis, and an enterprise value (taking into account estimated amount of the Company’s net debt) of approximately US$7.1 billion.

 

F-19