| | | | | | 1 | | | |
| | | | | | 8 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | | |
| | | | | | 12 | | | |
| | | | | | 12 | | | |
| | | | | | 13 | | | |
| | | | | | 14 | | | |
| | | | | | 14 | | | |
| | | | | | 14 | | | |
| | | | | | 14 | | | |
| | | | | | 14 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 18 | | | |
| | | | | | 18 | | | |
| | | | | | 18 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 23 | | | |
| | | | | | 23 | | | |
| | | | | | 23 | | | |
| | | | | | 23 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 26 | | | |
| | | | | | 26 | | | |
| | | | | | 26 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | |
| | | | | | 29 | ||
| | | | | | 29 | ||
| | | | | | 34 | ||
| | | | | | 36 | ||
| | | | | | 46 | ||
| | | | | | 48 | ||
| | | | | | 48 | ||
| | | | | | 48 | ||
| | | | | | 48 | ||
| | | | | | 49 | ||
| | | | | | 49 | ||
| | | | | | 55 | ||
| | | | | | 55 | ||
| | | | | | 58 | ||
| | | | | | 58 | ||
| | | | | | 58 | ||
| | | | | | 58 | ||
| | | | | | 59 | ||
| | | | | | 59 | ||
| | | | | | 59 | ||
| | | | | | 61 | ||
| | | | | | 65 | ||
| | | | | | 68 | ||
| | | | | | 69 | ||
| | | | | | 70 | ||
| | | | | | 72 | ||
| | | | | | 73 | ||
| | | | | | 74 | ||
| | | | | | 75 | ||
| | | | | | 75 | ||
| | | | | | 76 | ||
| | | | | | 76 | ||
| | | | | | 77 | ||
| | | | | | 78 | ||
| | | | | | 79 | ||
| | | | | | 79 | ||
| | | | | | 79 | ||
| | | | | | 79 | ||
| | | | | | 80 | ||
| | | | | | 82 | ||
| | Annexes | | | ||||
| | | | | | A-1 | ||
| | | | | | B-1 | ||
| | | |
US$ Price Per SodaStream
Ordinary Share |
| |||||||||
| | | |
High
|
| |
Low
|
| ||||||
| Annual: | | | | | | | | | | | | | |
|
2018 (through September 11, 2018)
|
| | | | 143.20 | | | | | | 69.24 | | |
|
2017
|
| | | | 72.14 | | | | | | 38.36 | | |
|
2016
|
| | | | 41.33 | | | | | | 11.66 | | |
|
2015
|
| | | | 24.38 | | | | | | 11.40 | | |
|
2014
|
| | | | 51.71 | | | | | | 19.85 | | |
|
2013
|
| | | | 77.80 | | | | | | 45.25 | | |
| Quarterly: | | | | | | | | | | | | | |
|
Third Quarter 2018 (through September 11, 2018)
|
| | | | 143.20 | | | | | | 83.82 | | |
|
Second Quarter 2018
|
| | | | 98.26 | | | | | | 81.77 | | |
|
First Quarter 2018
|
| | | | 96.32 | | | | | | 69.24 | | |
|
Fourth Quarter 2017
|
| | | | 72.14 | | | | | | 59.76 | | |
|
Third Quarter 2017
|
| | | | 66.55 | | | | | | 49.73 | | |
|
Second Quarter 2017
|
| | | | 57.68 | | | | | | 48.68 | | |
|
First Quarter 2017
|
| | | | 51.25 | | | | | | 38.36 | | |
|
Fourth Quarter 2016
|
| | | | 41.33 | | | | | | 23.77 | | |
|
Third Quarter 2016
|
| | | | 30.70 | | | | | | 20.78 | | |
| Most Recent Six Months: | | | | | | | | | | | | | |
|
September 2018 (through September 11, 2018)
|
| | | | 142.96 | | | | | | 142.40 | | |
|
August 2018
|
| | | | 143.20 | | | | | | 102.02 | | |
|
July 2018
|
| | | | 91.32 | | | | | | 83.82 | | |
|
June 2018
|
| | | | 93.48 | | | | | | 81.77 | | |
|
May 2018
|
| | | | 94.78 | | | | | | 83.07 | | |
|
April 2018
|
| | | | 98.26 | | | | | | 88.16 | | |
|
March 2018
|
| | | | 96.32 | | | | | | 79.48 | | |
| | | |
NIS Price Per SodaStream
Ordinary Share |
| |||||||||
| | | |
High
|
| |
Low
|
| ||||||
| Annual: | | | | ||||||||||
|
2018 (through September 6, 2018)
|
| | | | 524.30 | | | | | | 239.80 | | |
|
2017
|
| | | | 253.80 | | | | | | 145.40 | | |
|
2016
|
| | | | 159.90 | | | | | | 46.84 | | |
|
2015 (commencing December 15, 2015)
|
| | | | 70.30 | | | | | | 61.46 | | |
| Quarterly: | | | | ||||||||||
|
Third Quarter 2018 (through September 6, 2018)
|
| | | | 524.30 | | | | | | 308.20 | | |
|
Second Quarter 2018
|
| | | | 349.40 | | | | | | 301.90 | | |
|
First Quarter 2018
|
| | | | 336.00 | | | | | | 239.80 | | |
|
Fourth Quarter 2017
|
| | | | 253.80 | | | | | | 212.40 | | |
|
Third Quarter 2017
|
| | | | 230.80 | | | | | | 180.10 | | |
|
Second Quarter 2017
|
| | | | 210.00 | | | | | | 174.60 | | |
|
First Quarter 2017
|
| | | | 190.90 | | | | | | 145.40 | | |
|
Fourth Quarter 2016
|
| | | | 159.90 | | | | | | 92.65 | | |
|
Third Quarter 2016
|
| | | | 116.90 | | | | | | 79.55 | | |
| Most Recent Six Months: | | | | ||||||||||
|
September 2018 (through September 6, 2018)
|
| | | | 518.40 | | | | | | 510.40 | | |
|
August 2018
|
| | | | 524.30 | | | | | | 315.80 | | |
|
July 2018
|
| | | | 331.20 | | | | | | 308.20 | | |
|
June 2018
|
| | | | 334.50 | | | | | | 303.20 | | |
|
May 2018
|
| | | | 344.70 | | | | | | 301.90 | | |
|
April 2018
|
| | | | 349.40 | | | | | | 312.60 | | |
|
March 2018
|
| | | | 336.00 | | | | | | 282.20 | | |
| | | |
US$ Price per
SodaStream Ordinary Share |
| |
% Premium
|
| ||||||
|
30-day VWAP as of August 17, 2018
|
| | | $ | 110.45 | | | | | | 30.4% | | |
|
60-day VWAP as of August 17, 2018
|
| | | $ | 104.11 | | | | | | 38.3% | | |
|
90-day VWAP as of August 17, 2018
|
| | | $ | 100.54 | | | | | | 43.2% | | |
|
VWAP from August 1, 2018 to August 17, 2018
|
| | | $ | 117.51 | | | | | | 22.5% | | |
|
EV/EBITDA Multiple
|
| ||||||||||||
| | | |
2018E
|
| |
2019E
|
| ||||||
| Selected Companies (Beverage/Water) | | | | | | | | | | | | | |
|
High
|
| | | | 25.2x | | | | | | 22.3x | | |
|
Low
|
| | | | 10.8x | | | | | | 10.0x | | |
|
Average
|
| | | | 17.6x | | | | | | 15.9x | | |
| Selected Companies (Consumer Growth) | | | | | | | | | | | | | |
|
High
|
| | | | 23.9x | | | | | | 22.0x | | |
|
Low
|
| | | | 12.2x | | | | | | 11.8x | | |
|
Average
|
| | | | 17.9x | | | | | | 16.5x | | |
|
SodaStream – Street Estimates
|
| | | | 20.2x | | | | | | 17.2x | | |
|
SodaStream – SodaStream Forecasts
|
| | | | 18.4x | | | | | | 15.4x | | |
|
Implied Values of SodaStream Ordinary Shares
|
| |||||||||||||||
| | | |
Approximate
Estimated EBITDA |
| |
Low
|
| |
High
|
| ||||||
|
Street Estimates Estimated 2018 EBITDA
|
| |
$142 million
|
| | | $ | 92.00 | | | | | $ | 125.00 | | |
|
SodaStream Forecasts Estimated 2018 EBITDA
|
| |
$157 million
|
| | | $ | 101.00 | | | | | $ | 137.00 | | |
|
Street Estimates Estimated 2019 EBITDA
|
| |
$167 million
|
| | | $ | 100.00 | | | | | $ | 132.00 | | |
|
SodaStream Forecasts Estimated 2019 EBITDA
|
| |
$186 million
|
| | | $ | 111.00 | | | | | $ | 146.00 | | |
|
Announcement Date
|
| |
Target
|
| |
Acquiror
|
| |
EV/
EBITDA Multiple |
| |||
|
May 2018
|
| | Frutarom Industries Ltd. | | | International Flavors & Fragrances Inc. |
| | | | 23.9x | | |
|
February 2018
|
| | Blue Buffalo Pet Products, Inc. | | | General Mills Inc. | | | | | 25.5x | | |
|
January 2018
|
| | Dr Pepper Snapple Group, Inc. | | | Keurig Green Mountain, Inc. | | | | | 16.0x | | |
|
December 2017
|
| | Snyder’s–Lance, Inc. | | | Campbell Soup Company | | | | | 20.6x | | |
|
December 2017
|
| | Amplify Snack Brands, Inc. | | | The Hershey Company | | | | | 19.2x | | |
|
October 2017
|
| | Chicago Bar Company LLC | | | Kellogg Company | | | | | 19.5x | | |
|
July 2016
|
| | The WhiteWave Foods Company | | | Danone S.A. | | | | | 23.5x | | |
|
December 2015
|
| | Keurig Green Mountain, Inc. | | | Acorn Holdings B.V. | | | | | 13.2x | | |
|
September 2014
|
| | Annie’s, Inc. | | | General Mills, Inc. | | | | | 38.8x | | |
|
June 2014
|
| | CytoSport Holdings, Inc. | | | Hormel Foods Corporation | | | | | 15.0x | | |
|
March 2013
|
| | D.E. MASTER BLENDERS 1753 N.V. |
| | Oak Leaf B.V. | | | | | 18.1x | | |
|
Shares Beneficially Owned
|
| | | | ||||||||||||
|
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| | ||||||||
|
Renaissance Technologies LLC(1)
|
| | | | 1,214,000 | | | | | | 5.35% | | | | ||
|
Executive officers and directors
|
| | | | | | | | | | | | | | ||
|
Stanley Stern
|
| | | | * | | | | | | * | | | | ||
|
Lauri A. Hanover
|
| | | | * | | | | | | * | | | | ||
|
David Morris(2)
|
| | | | * | | | | | | * | | | | ||
|
Jonathan Kolodny
|
| | | | * | | | | | | * | | | | ||
|
Yehezkel (Chezy) Ofir
|
| | | | * | | | | | | * | | | | ||
|
Richard Hunter
|
| | | | * | | | | | | * | | | | ||
|
Torsten Koster
|
| | | | * | | | | | | * | | | | ||
|
Eytan Glazer
|
| | | | — | | | | | | — | | | | ||
|
Daniel Birnbaum
|
| | | | * | | | | | | * | | | | ||
|
Daniel Erdreich
|
| | | | * | | | | | | * | | | | ||
|
Eyal Shohat
|
| | | | * | | | | | | * | | | | ||
|
Matti Yahav
|
| | | | * | | | | | | * | | | | ||
|
Galit Zucker
|
| | | | * | | | | | | * | | | | ||
|
Idan Zu-Aretz
|
| | | | * | | | | | | * | | | | ||
|
All executive officers and directors as a group (14 persons)(3)
|
| | | | 244,058 | | | | | | 1.07% | | | | ||
| |
SodaStream Documents Filed with
or Furnished to the SEC (SEC file number 001-34929) |
| |
Date on which Filed with or Furnished to SEC
|
|
| | Annual Report on Form 20-F for Year Ended December 31, 2017 | | | March 22, 2018 | |
| | Reports of Foreign Private Issuer on Form 6-K | | | February 2, 2018, May 2, 2018, May 17, 2018 (File No. 18842928), June 22, 2018, August 1, 2018, August 20, 2018 and August 28, 2018, in each case, to the extent specified in that Form 6-K. | |
| | | |
Page
|
| |||
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-9 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-15 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-30 | | | |
| | | | | A-32 | | | |
| | | | | A-33 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | |
Page
|
| |||
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-44 | | | |
| | | | | A-46 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-51 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | |
Page
|
| |||
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-60 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-64 | | | |
| | | | | A-64 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-67 | | | |
| | | | | A-67 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| |
Term
|
| |
Section Reference
|
|
| | 102 Amounts | | |
Section 2.8(d)(i)
|
|
| | Agreement | | |
Preamble
|
|
| | Alternative Acquisition Agreement | | |
Section 5.3(b)
|
|
| | Approval | | |
Section 3.5
|
|
| | Assignee | | |
Section 10.3
|
|
| | Book-Entry Shares | | |
Section 2.8(c)(ii)
|
|
| | Buyer | | |
Recitals
|
|
| | Capitalization Date | | |
Section 3.6(a)
|
|
| | Certificate of Merger | | |
Section 2.3
|
|
| | Certificates | | |
Section 2.8(c)
|
|
| | Charter Documents | | |
Section 3.1
|
|
| | Closing | | |
Section 2.2
|
|
| | Closing Date | | |
Section 2.2
|
|
| | Code | | |
Section 2.8(f)
|
|
| | Collective Bargaining Agreement | | |
Section 3.17(a)
|
|
| | Companies Registrar | | |
Section 2.3
|
|
| | Company | | |
Preamble
|
|
| | Company 102 Options | | |
Section 2.8(d)(i)
|
|
| | Company 102 PSUs | | |
Section 2.8(d)(i)
|
|
| | Company 102 RSUs | | |
Section 2.8(d)(i)
|
|
| | Company 102 Securities | | |
Section 2.8(d)(i)
|
|
| | Company 102 Shares | | |
Section 2.8(b)
|
|
| | Company Board Recommendation | | |
Section 7.3(a)
|
|
| | Company Board Recommendation Change | | |
Section 5.3(b)
|
|
| | Company Designated Directors | | |
Section 6.5
|
|
| |
Term
|
| |
Section Reference
|
|
| | Company Disclosure Letter | | |
Article III
|
|
| | Company Plans | | |
Section 6.2(c)
|
|
| | Company Reports | | |
Section 3.8(a)
|
|
| | Company Securities | | |
Section 3.6(b)
|
|
| | Company Shareholder Approval | | |
Section 3.2
|
|
| | Company Shareholders Meeting | | |
Section 7.3(a)
|
|
| | Company Shares | | |
Section 2.7(a)
|
|
| | Confidentiality Agreement | | |
Section 7.8
|
|
| | consolidated financial statements | | |
Section 3.9(a)
|
|
| | Copyrights | | |
Section 1.1
|
|
| | D&O Insurance | | |
Section 6.1(c)
|
|
| | Designs | | |
Section 1.1
|
|
| | Effective Time | | |
Section 2.3
|
|
| | Employee Plans | | |
Section 3.16(a)
|
|
| | Exchange Fund | | |
Section 2.8(b)
|
|
| | FCPA | | |
Section 3.19(b)
|
|
| | FDA | | |
Section 3.19(c)
|
|
| | IAA | | |
Section 7.2(a)
|
|
| | ICL | | |
Recitals
|
|
| | Indemnified Persons | | |
Section 6.1(a)
|
|
| | Information Agent | | |
Section 2.8(a)
|
|
| | Interim Option Tax Ruling | | |
Section 7.9(a)
|
|
| | Intervening Event Recommendation Change Notice | | |
Section 5.3(d)
|
|
| | Inventions | | |
Section 1.1
|
|
| | Israeli Employee | | |
Section 3.17(d)
|
|
| | Israeli Employees | | |
Section 3.17(d)
|
|
| | IT Systems | | |
Section 3.14(i)
|
|
| | ITA | | |
Section 2.8(f)
|
|
| | Joint Venture Interests | | |
Section 3.7(f)
|
|
| | Leased Real Property | | |
Section 3.13(b)
|
|
| | Leases | | |
Section 3.13(b)
|
|
| | Letter of Transmittal | | |
Section 2.8(c)
|
|
| | Material Contract | | |
Section 3.12
|
|
| | Material Employee Plans | | |
Section 3.16(a)
|
|
| | Maximum Annual Premium | | |
Section 6.1(c)
|
|
| | Merger | | |
Recitals
|
|
| | Merger Consideration | | |
Section 2.7(a)
|
|
| | Merger Proposal | | |
Section 7.4(a)
|
|
| | Merger Sub | | |
Preamble
|
|
| | Notice Date | | |
Section 7.3(a)
|
|
| | OECD Convention | | |
Section 3.19(b)
|
|
| | Option Consideration | | |
Section 2.7(c)
|
|
| | Options Tax Ruling | | |
Section 7.9(a)
|
|
| |
Term
|
| |
Section Reference
|
|
| | Outside Date | | |
Section 9.1(c)
|
|
| | Parent | | |
Preamble
|
|
| | Parent Plans | | |
Section 6.2(c)
|
|
| | Patents | | |
Section 1.1
|
|
| | Paying Agent | | |
Section 2.8(a)
|
|
| | Permits | | |
Section 3.18(a)
|
|
| | Prohibited Payment | | |
Section 3.19(b)
|
|
| | Proxy Statement | | |
Section 7.3(a)
|
|
| | PSUs Consideration | | |
Section 2.7(d)
|
|
| | Recommendation Change Notice | | |
Section 5.3(d)
|
|
| | Registered Intellectual Property | | |
Section 3.14(a)
|
|
| | Related Party | | |
Section 3.23
|
|
| | Reporting Tail Endorsement | | |
Section 6.1(c)
|
|
| | RSUs Consideration | | |
Section 2.7(d)(i)
|
|
| | Section 102 Plan | | |
Section 3.16(g)
|
|
| | Subsidiary Securities | | |
Section 3.7(d)
|
|
| | Surviving Company | | |
Section 2.1
|
|
| | Tax Returns | | |
Section 3.15(a)
|
|
| | Termination Fee | | |
Section 9.3(b)(i)
|
|
| | Trade Control Laws | | |
Section 3.19(d)
|
|
| | Trade Secrets | | |
Section 1.1
|
|
| | Trademarks | | |
Section 1.1
|
|
| | Transition Period SEC Report | | |
Section 7.10(b)
|
|
| | Uncertificated Shares | | |
Section 2.8(c)(ii)
|
|
| | Withholding Drop Date | | |
Section 2.8(f)
|
|
| | Withholding Tax Ruling | | |
Section 7.9(b)
|
|
| | Works of Authorship | | |
Section 1.1
|
|
| |
|
| |
767 Fifth Avenue
New York, NY 10153 T 212.287.3200
F 212.287.3201 pwpartners.com |
|