20
Mergers & Acquisitions Group Project: Deal Proposal Proposal: The Strauss Group should acquire Soda Stream Completed by: Rob Eisenberg Lihi Goldwasser Jaime Nacach Howe Wang December 24, 11 Tel Aviv University, Israel

Strauss-SodaStream Dec 2011

Embed Size (px)

Citation preview

Page 1: Strauss-SodaStream Dec 2011

             

Mergers  &  Acquisitions  Group  Project:    Deal  Proposal  

     

   

Proposal:  The  Strauss  Group  should  acquire  Soda  Stream  

     

Completed  by:  Rob  Eisenberg  Lihi  Goldwasser  Jaime  Nacach  Howe  Wang  

   

December  24,  11          

   

Tel  Aviv  University,  Israel      

Page 2: Strauss-SodaStream Dec 2011

Overview  of  the  Acquirer  and  Target  Strauss-­‐Elite  is  a  food  products  manufacturer  in  Israel  with  Revenues  of  about  6.8  Billion  NIS  in  

2010  and  13,500  employees.    It  is  traded  on  the  TASE  at  4,790  NIS  as  of  December  4th  2011.    Total  

assets  as  of  December  31,  2010  are  around  6.3  Billion  NIS,  total  liabilities  of  3.5  Billion  NIS,  with  

shareholders   equity   around   2.8   Billion   NIS.     Richard   and   Hilda   Strauss   founded   Strauss   in   the  

1930’s.    They  were  German  Jewish  immigrants  that  started  making  cheese  and  eventually  moved  

into  ice  cream  and  puddings  in  the  1960’s.    By  1995  they  were  in  the  dairy  industry  and  produced  

the  Achla  hummus  brand.    Elite  was  founded  by  Eliyahu  Fromenchenko  in  1918  and  started  out  

as   a   candy   business   preparing   confections   from   his   home.     After   moving   to   Riga,   Latvia,   he  

eventually  ended  up  in  Ramat  Gan  in  1934  and  started  making  chocolates.    In  1958  Elite  launched  

Israel’s  first  coffee  company.    It  bought  out  Lieber,  its  major  competitor  in  chocolates  and  coffee  

in  1970.  By   the  1990’s  Elite  had  moved   into   the   salty   snacks   and   released   the  Café  3  Corações  

brand  in  Europe  and  South  America.    In  2004  Strauss  and  Elite  merged  to  form  Strauss-­‐Elite  and  

renamed   it   to   Strauss   in   2007.     Strauss   is   the   largest   coffee   company   in   Central   and   Eastern  

Europe.     It  has  many  different  brands   in  different  markets  such  as  Max  Brenner,  Sabra,  Pedros,  

Yotvata,  MD  Café,  Elite  Café,  and  Strauss  Water  just  to  name  a  few.      

 

SodaStream  is  the  world’s   largest  manufacturer,  distributor  and  marketer  of  Home  Carbonation  

Systems.     They   sell   their   brands   in   over   50,000   retail   stores   in   42   different   countries.    

Headquartered   in   Israel,   it   has   13  different   production  plants.     Guy  Gilbey   invented   it   in   1903.    

The   company   became   popular   in   the   70’s   and   80’s  when   there  were   a   number   of   brand   name  

syrups  available.     In  1998   the  company  was  bought  by  SodaClub   from  Cadbury  Schweppes  and  

decided  to  focus  on  healthier  drinks.     Its  IPO  traded  on  the  NASDAQ  in  2010  at  $24.75  USD  and  

now   trades   at   $30.24   USD   as   of   December   4th   2011.     It   has   revenues   of   $215   million   as   of  

December  31st  2010  with  total  assets  of  $225  million,  liabilities  of  $80  million  and  shareholders’  

equity  of  $145  million.    It’s  market  cap  is  about  $608  million.      

 

Acquisition  reasoning  Strauss  is  looking  to  increase  their  revenue  from  abroad.  They  need  50%  of  its  revenues  to  come  

from  overseas  operations.      Since  they  operate  in  about  20  countries  and  SodaStream  operates  in  

42  countries,   the  acquisition  of  SodaStream  will  be  a  great  way   to  add  even  more   international  

recognition  to  their  brand.    In  an  article  published  in  1997,  Strauss-­‐Elite  mentioned  that  it  wiould  

invest   $10   million   in  the   next  three   years   to   promote   the   future   brand   name,   Chief   Executive  

Page 3: Strauss-SodaStream Dec 2011

Officer  Erez  Vigodman  said   in  a  press  conference  at   the  company's  headquarters   in  Ramat  Gan.  

"More  food  companies  around  the  world  understand  the  importance  of  having  a  company  with  a  

home  brand  that  incorporates  other  products  as  well,"  Vidogman  told  reporters.  "From  today,  we  

are  one  international  company  with  a  clear  and  focused  identity  and  with  one  name."    

 

With  the  name  of  the  new  acquiring  company,  Strauss  SodaStream,  we  can  use  good  alliteration  

for  a  catchy  name  while  Strauss  gets  its  name  out  there  without  losing  the  dedicated  SodaStream  

brand  name  that  consumers  cherish.    Even  though  these  comments  are  over  10  years  old,   their  

goals   of   increasing   international   recognition   have   not   changed.     Once   Strauss   has   established  

connections   with   other   countries   through   SodaStream,   they   will   be   able   to   use   their  

manufacturers  and  customer  base   to  generate  a  demand   for  Strauss  products.    We  believe   that  

SodaStream  will  also  want  some  of  the  share  into  the  Strauss  market.    Strauss  has  big  ties  in  the  

coffee   industry  which   is   a   part   of   the   beverage   industry.     In   fact,   tests   have   shown   that  many  

people  are  addicted  to  caffeine,  which  means  that  where  there  are  coffee  drinkers,  there  are  also  

soda   drinkers.     So   introducing   this   home-­‐based   carbonation   system   to   millions   of   coffee  

consumers  under  the  Strauss  control  would  highly  increase  sales  for  SodaStream.      

 

This   type  of  merger  would  be  very  beneficial  by  expanding  Strauss’  horizontal   integration.    We  

think  that  many  synergies  will  occur.    On  the  financial  side,  we  see  that  the  Selling  G/A  Expenses,  

which  are  due  to  advertising  and  sales,  wipe  away  87%  of  SodaStream’s  gross  profit.    This  metric  

for   Strauss   accounts   for   77%,   a   whole   10%   lower   than   that   of   SodaStream.     We   believe   that  

Strauss   is   able   to   get   their   product   to   a   wider   audience   while   incurring   a   much   smaller   cost.    

When  the  two  firms  combine,  the  cost  of  these  marketing,  advertising  and  selling  strategies  will  

go  down  as   job   functions  will  merge  and  they  will  be  utilizing  a  system  that   is  already   in  place.    

This   will   directly   affect   the   bottom   line   for   SodaStream   and   therefore   Net   Income   will   surely  

increase.      

 

Evaluation  of  Synergies  Because   part   of   Strauss   and   SodaStream   operate   in   the   same   beverage   industry,   they   will  

definitely  recognize  some  revenue  enhancement  synergies.    SodaStream  can  offer  their  customers  

coffee  products  and  Strauss  will  offer  their  customers  Home-­‐carbonated  beverage  systems.    They  

will  be  able  to  increase  and  combine  marketing  tactics  to  attract  the  same  existing  customers  to  

different  products.    With  a  new  marketing  campaign  that  combines  both  companies’  images,  they  

will   effectively   reach   a   greater   number   of   potential   customers   than   they   are   now.     .     This  will  

Page 4: Strauss-SodaStream Dec 2011

allow  better  distribution  channels,  increasing  sales  and  decrease  cost  of  goods  sold  through  cost  

reduction  synergies.    

 

Another   synergy,   would   be   Strauss’   ability   to   buy   more   raw   materials   from   their   current  

suppliers,  but  at  much  better  negotiated  prices.    Strauss  purchases  raw  materials  such  as  plastic  

for  all  the  packaging  of  their  food  products  and  SodaStream  manufactures  reusable  plastic  bottles.    

They  would  be  able   to  also  combine  manufacturing  plants  and  produce  more   than  one   thing  at  

one   location.     Additionally,   since   no   company   needs   two   CEO’s,   CFO’s,   etc.   they   will   save   on  

combining   functions   and   eliminating   unnecessary   overhead.     Since   they   will   be   combining  

companies,   they   will   be   able   to   realize   asset   reduction   synergies   by   getting   rid   of   redundant  

headquarters   and   excess   inventories,   receivables   and   cash   balances.     The   managerial   skills   of  

Strauss’  leadership  have  a  long-­‐standing  track  record  and  will  definitely  result  in  synergies  there  

as   well.     There   will   also   be   real   option   synergies   realized   when   Strauss   gains   access   to  

SodaStream’s  65  patents  and  198  worldwide  trademark  registrations.      

 

Possible  alternatives  to  the  acquisition  Although  our  research  does  not  recommend  that  the  Straus  Group  use  any  alternative  methods  

instead  of  an  acquisition,  we’d  like  to  present  other  methods  in  which  the  Strauss  Group  would  

still  be  able  to  benefit  from  SodaStream.  One  possibility  would  be  through  the  use  of  a  Strategic  

Alliance.  By  creating  a  strategic  alliance  between  the  two  companies,  The  Strauss  Group  would  be  

able  to  possibly  gain  the  exclusivity  and  rights  to  distribute  the  SodaStream  product  lines  to  the  

geographic  areas  in  which  it  currently  operates,  which  are  much  larger  than  those  in  which  

SodaStream  currently  distributes  its  products.  In  this  scenario,  the  Strauss  group  would  benefit  

by  selling  a  new  product,  but  its  profit  margins  by  selling  these  new  products  would  be  limited  to  

a  distributor  discount,  and  wouldn’t  be  able  to  fully  enjoy  the  true  high-­‐profit  margins  of  the  

SodaStream  products.  Strauss  would  provide  the  strategic  alliance  with  its  global  resources  and  

capabilities.  SodaStream  in  the  other  hand  would  certainly  highly  benefit  by  obtaining  such  a  

large  distributor  such  as  the  Strauss  Group,  further  expanding  their  SodaStream  brand  globally;  

yet  such  an  alliance  would  not  benefit  both  companies  equally.  

 

Another  possibility  would  be  to  create  a  Joint  Venture.  Through  the  creation  of  a  Join-­‐Venture  

(JV),  the  two  companies  could  setup  an  independent  company  to  market  and  distribute  the  

SodaStream  products,  and  combine  Soda  Stream’s  creative  marketing  approaches  with  Strauss’  

Page 5: Strauss-SodaStream Dec 2011

powerful  manufacturing  and  distribution  experience.  Nevertheless,  creating  a  JV  would  most  

likely  not  be  a  feasible  alternative,  as  there  isn’t  really  a  need  for  SodaStream  to  spend  more  of  it’s  

resources  in  setting  up  a  separate  company  with  Strauss,  nor  for  Strauss  to  create  a  whole  new  

business  unit  simply  to  “help”  sell  SodaStream  through  it’s  network.  A  JV  wouldn’t  help  either  

party  in  creating  any  added  value  for  their  companies,  but  most  likely  would  just  be  an  

unnecessary  venture.  

 

Alternatively,  through  the  creation  of  a  licensing  agreement,  the  Strauss  group  would  have  the  

ability  to  resell  the  SodaStream  products  as  part  of  Strauss’  product  line,  possibly  even  re-­‐brand  

them.  Through  such  an  agreement,  SodaStream  would  simply  have  a  new  “partner”  to  sell  to,  but  

would  not  benefit  from  Strauss  additional  resources  such  as  manufacturing,  market  penetration,  

or  brand  recognition.  Strauss  would  probably  benefit  from  additional  income  form  the  sales  of  a  

new  product,  but  again,  as  in  a  strategic  alliance,  would  be  deprived  from  enjoying  the  high  profit  

margins  that  SodaStream  earns.  

Finally,  another  alternative  to  acquisition  would  be  to  for  the  Strauss  group  to  have  a  Minority  

Investment  in  SodaStream.  This  would  be  the  only  possible  alternative  to  an  acquisition  that  we  

believe  would  benefit  both  companies.  Through  such  an  investment,  the  Strauss  Group  could  

partially  own  SodaStream  and  therefore  receive  the  net  income  that’s  proportionally  related  to  its  

share  of  the  company.  In  a  way,  a  minor  investment  is  a  partial  acquisition,  which  is  what  we  

really  recommend  the  Strauss  group  to  do.  

 

Why  is  it  logical  to  acquire  rather  than  partner?  

As  we’ve  discussed,  the  Strauss  Group  is  mainly  interested  in  expanding  its  market  reach  in  the  

food  and  beverage  industry  around  the  world,  and  it  must  do  so  by  being  a  product  leader  of  

innovation  and  quality.  It  is  more  logical  that  the  Strauss  group  acquire  SodaStream,  rather  than  

choose  any  other  alternative  method  for  the  following  reasons:  First,  The  Strauss  Groups  is  much  

larger  in  size,  and  has  a  developed  network  of  manufacturing  plants  and  distributors  of  its  

products  around  the  world,  including  the  USA,  in  which  SodaStream  plans  to  expand  aggressively  

next  year  (See  SodaStream  Company  presentation  Exhibits).    Second,  SodaStream  is  still  a  

company  that’s  growing,  and  it  is  more  beneficial  that  it  grows  under  the  wings  of  the  Strauss  

group,  which  already  has  the  experience  in  expanding  product  lines  around  the  world.  Third,  only  

through  acquisition  would  both  Strauss  and  SodaStream  enjoy  the  full  benefits  of  each  other’s  

resources.  Strauss  wants  to  expand  into  this  new  “earth  friendly”  beverages  industry,  while  

SodaStream  is  interested  in  quickly  being  able  to  sell  its  products  all  around  the  world.  

Page 6: Strauss-SodaStream Dec 2011

 

Buyer  vs.  seller  interests  and  motivations.  The  Strauss  Group  (Buyer)  Interests  and  Motivations  

1.  Expanding  its  business  into  the  popular  “earth  friendly”  market  culture.  

The  "green"  consumer  market  movement  is  an  ongoing  trend,  which  has  gained  lots  of  

popularity  and  promotes  products  that  are  perceived  to  be  better  for  the  environment.  Being  a  

“green”  consumer  and  company  means  that  pollution  caused  by  the  production,  packaging  and  

transport  of  bottled  beverages  can  be  avoided  or  reduced;  1  SodaStream  bottle  replaces  over  

10,000  conventional  ones.  Another  benefit  to  being  “green”  is  the  increasing  importance  of  

value  and  savings  in  consumer's  lifestyle  and  purchase  decisions.  Buying  SodaStream  products  

is  cost  effective:  saving  up  to  70%  for  sparkling  water  and  up  to  30%  for  carbonated  soft  

drinks.  Plus,  SodaStream’s  “fizz-­‐preserving”  cap  means  less  wasted  flat  soda.  Additionally,  

SodaStream  products  promote  health  and  wellness.  Their  products  have  no  high-­‐fructose  corn  

syrup,  fewer  carbohydrates,  fewer  calories  than  popular  soft  drink  brands,  and  diet  flavors  

contain  Splenda®.  All  SodaStream  soda  flavors  use  All-­‐Natural  ingredients,  and  promote  

greater  water  consumption  from  the  simple  fact  that  its  customers  need  to  use  water  to  build  

their  soda.  

 

2.  Adding  a  complementary  product  line  to  Strauss’  Tami4  water  machines.  

The  Tami4  water  machines  already  provide  Strauss  customers  with  the  ability  to  get  quality  

drinking  water  whenever  they  are  thirsty.  Therefore,  if  Strauss  would  acquire  SodaStream,  it  

could  sell  the  SodaStream  products  to  those  same  Tami4  customers;  Allowing  them  to  now  not  

just  drink  water,  but  also  to  create  a  soda  by  adding  some  gas  and  one  of  120+  flavors  to  their  

water.    

 

3.  SodaStream  uses  the  successful  Razor  /  Razor  Blade  Business  Model  

This  business  model  forces  customers  to  constantly  purchase  consumable  products  (Cans  of  

CO2  gas  and  soda  flavors).  These  purchases  generate  sustainable,  long-­‐term  revenue  for  

SodaStream,  which  would  eventually  become  Strauss’  revenue  after  an  acquisition.  

 

4.  Expand  Strauss  business  into  the  beverages  market  

Strauss  currently  operates  mainly  in  the  confectionary,  coffee,  dairy  and  salads  markets,  but  

hasn’t  tapped  into  the  beverages  industry.  Although  SodaStream  doesn’t  manufacture  

beverages  themselves,  but  rather  allow  consumers  to  build  their  own  beverages,  it  is  still  

Page 7: Strauss-SodaStream Dec 2011

indeed  playing  in  the  beverages  market.  In  fact  SodaStream’s  main  competitors  are  basically  

Coca  Cola  and  Pepsi,  who  manufacture  most  of  the  worlds  soda  beverages.  By  owning  

SodaStream’s  distribution  market  into  the  beverages  and  home  appliances  market  

(Consumables  and  Soda  Makers  respectively),  Strauss  will  now  have  its  hands  in  a  new  

business  arena,  with  the  potential  to  introduce  many  other  complementary  products  in  the  

future  (including  it’s  Tami4  machines,  which  are  mainly  popular  in  Israel,  but  could  certainly  

be  sold  around  the  world  just  like  SodaStream  machines).  

 

SodaStream  (Seller)  Interests  and  Motivations:  

1. Expand  its  Market:  Sell  its  products  throughout  the  world.    

Accessibility  of  consumables  reaching  mass  market  &  multichannel  coverage,  such  as  that  

which  the  Strauss  group  can  provide.  SodaStream’s  CEO  recently  said  “Today  we  sell  to  the  

U.S.  only  through  the  Internet,  and  grow  by  50%  every  year,  but  our  goals  require  entry  to  

retail  chains  in  the  U.S.,  and  we  are  conducting  negotiations  with  them”.  Certainly,  they  can  

benefit  from  the  market  channels,  which  the  Strauss  Group  already  has.  

 

2. Increased  funding:    SodaStream  may  be  able  to  obtain  the  necessary  funding  it  currently  

lacks  to  aggressively  attack  new  geographic  areas  not  already  covered  by  either  of  the  two  

companies.  SodaStream  has  been  expanding  at  a  great  rate  in  the  past  few  years,  and  would  

like  to  continue  to  do  so.  Although  they  are  already  profitable  and  have  cash  to  reinvest  into  

their  company,  having  Strauss  as  a  “parent”  company  who  can  back  them  up  and  help  them  

expand  will  simply  allow  SodaStream  business  to  grow  much  quicker.  

 

3. Product  Development  growth:    

Through  the  use  of  Strauss’  experience  and  resources,  SodaStream  can  continue  to  innovate  

new  products  &  soda  flavors.  In  fact,  they  could  build  a  Tami4  Water  machine,  which  could  

integrate  the  SodaStream  Soda  Maker  into  it,  this  way  people  can  buy  one  machine  and  either  

get  plain  water  (hot  or  cold)  or  make  their  own  soda  on  the  fly.  

 

4. Cultivate  users  for  life  

Strauss  has  been  successful  in  not  only  gaining  new  customers,  but  also  in  retaining  them  for  

long  periods  of  time  or  for  life.  SodaStream  is  interested  in  also  creating  such  a  culture  in  

which  customers  become  lifetime  buyers  of  their  products  .To  do  this,  SodaStream  must  

literally  cultivate  a  continuous  ideology  of  the  importance  of  “being  green/earth  friendly”,  of  

Page 8: Strauss-SodaStream Dec 2011

using  less  plastic  bottles,  saving  money,  and  being  able  to  enjoy  all  of  the  benefits  of  the  

SodaStream  products  forever,  and  not  just  as  a  “trendy  product”.  SodaStream  has  already  

done  a  great  marketing  job  in  order  to  put  its  products  out  there  in  the  world  (Visit    

www.facebook.com/SodaStream),  through  many  original  marketing  campaigns.  Yet  again,  

there’s  nothing  better  than  having  access  to  the  resources  of  a  food  leader  and  giant  such  as  

the  Strauss  group,  which  would  give  SodaStream  even  more  room  for  doing  even  more  

creative  campaigns.  

 

Possible  Issue  during  negotiation  and  early  contact  The  planning  and  negotiation  phases  determine  what  actions  and  changes  must  occur  in  the  later  

implementation  phase.  While  as  discussed  about,    the  merger  of  SodaStream  and  Strauss  shows  

potential  for  net  gain,  but  merger  of  any  two  corporations  will  inevitably  face  the  challenge  of  

consolidating  difference  work  force,  history  and  operational  backgrounds.  Such  challenges  might  

lead  to  lack  of  sufficient  broad  member  support,  difficulty  in  further  integration  and  failure  in  

performance.  Below  we  will  discuss  some  of  the  possibilities  facing  Soda  Stream’s  consolidation  

with  Strauss.  

1. Obstacles  from  SodaStream’s  Strong  Growth  Perspective    

The  first  possible  obstacle  derives  from  SodaStream’s  recent  strong  performance.  SodaStream  

has  achieved  outstanding  performance  recently  via  successful  expansion  into  major  super  

markets  such  as  Costco,  Target,  and  Best  Buy.  Facing  the  perspective  of  a  strong  growth,  Soda  

stream’s  government  board  might  reject  the  proposal  of  Strauss.  Even  if  the  final  agreement  

fall  through  in  the  end,  it  is  inevitable  for  the  board  members  of  SodaStream  to  demand  

premium  acquisition  price  from  board  of  Strauss,  imposing  potential  obstacle  evaluation  as  

the  final  price  might  be  above  industrial  average.  

 

2. SodaStream’s  West  Bank  Facility  Poses  Political  Concern  

Beyond  the  acquisition  price  premium,  SodaStream’s  facility  in  West  Bank  might  also  become  

a  concern  for  Strauss’  board  members.  In  January  2011,  Who  Profits  From  Occupation  

published  a  report  about  Soda  Stream's  facility  in  Mishor  Adumim,  an  Israeli  industrial  zone  

across  the  green  line  in  the  West  Bank.  There  is  controversy  about  the  products  being  labeled  

as  made  in  Israel  since  the  West  Bank  is  part  of  the  Palestinian  territories.  One  of  concerns  

would  be  if  such  background  will  tarnish  Strauss’  brand  image.  Although  the  final  decision  

Page 9: Strauss-SodaStream Dec 2011

and  impact  of  such  factor  depend  on  board  members’  political  stances  and  personal  takes  on  

such  issues,  it  will  nevertheless  become  a  foci  of  debate  during  early  negotiation.  

 

3. Strauss’  as  a  Monopoly  and  Acquisition  Challenge  

Lastly,  potential  obstacle  from  regulators  in  Israel  will  add  more  uncertainty  to  the  

consolidation  of  the  two  companies.  Strauss  was  labeled  by  the  Israel  AntiTrust  Authority  as  a  

monopoly  in  2004,  a  status  that  essentially  places  the  company  under  government  regulation  

limiting  the  way  it  can  change  the  price  of  its  products  to  protect  the  consumer  and  smaller  

competitors.  The  deal  will  have  to  go  through  careful  scrutiny  of  the  regulators  before  it  is  

allowed  to  happen.  Meanwhile,  facing  such  possibility  of  regulatory  scrutiny  the  board  of  

SodaStream  might  be  concerned  about  exposing  to  unnecessary  governmental  attention  and  

decide  to  back  up  from  the  proposal.    

 

To  sum  up,  all  three  topics  above  will  be  mentioned  during  early  contact  and  negotiation  

inevitably,  and  both  sides  will  evaluate  each  other’s  stance  before  making  further  contact  and  

feasibility  assessment.  Without  thoroughly  discussion  of  such  issues,  the  consolidation  will  

not  be  easily  achieved.    

Valuation    M&A  normally  involves  using  more  than  one  valuation  technique  to  arrive  at  a  final  enterprise  

valuation.  The  choice  of  the  valuation  structure  to  a  large  extend  depend  on  the  acquisition  

target’s  size,  both  parties’  power  balance  and    macro-­‐economic  situations.  In  the  case  of  

SodaStream  and  Strass,  we  believe  a  high  price  premium  will  be  demanded  and  the  company  will  

be  evaluated  at  around  641,887,000.  Logic  for  such  evaluation  is  illustrated  below.  

1. SodaStream’s  Demand  for  High  Price  Premium    

To  begin  with,  the  board  of  Strauss  should  expect  to  pay  a  higher  price  premium  for  

Sodastream.  Compare  to  other  market  peers,  SodaStream  has  demonstrated  strong  financial  

and  strategic  growth  perspective  recently.  As  mentioned  above,  such  strong  growth  and  

bright  perspective  are  mainly  due  to  the  rapid  expansion  of  its  distribution  network  into  

Costco,  Target,  and  Best  Buy  .  Durin  the  period,  the  stock  price  of  SodaStress  gained  more  

than  4%.  To  convince  the  board  members  of  SodaStream  to  trade  their  ownership  of  a  

company  with  so  much  possibility  and  growth  space,  Strauss  would  present  very  attractive  

Page 10: Strauss-SodaStream Dec 2011

premium  during  negotiation  to  persuade  SodaStream  to  give  up  its  ownership.  

 

2. Current  Valuation  Ratios  and  Comparison  

Following  the  price  premium,  the  financial  team  of  the  deal  analysis  should  then  prepare  

various  rations  for  the  enterprise  evaluation  and  price  estimations  based  on  various  

resources.  For  example,  according  to  infinancialsanalytics.com,  the  EV  of  SodaStream  in  2011  

is  641,887,000  USD.  A  brief  summary  of  various  ratios  for  SodaStream  evaluation  is  listed  

below.  Meanwhile,  as  displayed,  Sodastream’s  P/E,  P/B  and  P/S  are  all  comparatively  higher  

than  the  industry  average,  indicating  a  more  expensive  valuation.  For  example,  Sodastream  

International  Ltd  shows  a  EV/EBITDA  ratio  of  12.38  for  the  next  12  months.  This  is  

significantly  higher  than  the  median  of  its  peer  group.    

   

 SODA  

  SODA   Industry  Avg   S&P  500  

         Price/Earnings   21.9   17.7   13.5    

         Price/Book   2.8   2.1   2.0    

         Price/Sales   2.2   0.7   1.2    

         Price/Cash  Flow   -­‐90.1   8.6   8.4    

         Dividend  Yield  %   —   1.8   2.3    

         

   

Enterprise  

Value(in  

thousands  USD)  

EV/EBITDA  

Relevance  Score  

2012   next  12  mth  

Sodastream  

International  641  887   12.21   12.38  

 

SANDEN  

CORPORATION  

1  318  898   N/A   N/A   100%  

Rinnai  Corp.   2  980  360   5.94   6.07   93%  

Indesit  Company   954  283   2.69   2.70   93%  

 

Page 11: Strauss-SodaStream Dec 2011

 

Suggested  Deal  Design    Acquisition  of  100%  of  SodaStream's  stocks  and  control  for  NIS  2.73B  in  cash.  Acquisition  itself  is  

a  formal  part  of  the  deal,  meaning,  the  legal  and  accounting  measures  which  include:  transfer  of  

SodaStream's   stocks   to  Strauss  group's  ownership,  Privatization  of   SodaStream  as   it   is   a  public  

company  traded  in  NASDAQ,  84%  owned  by  institutional  parties  (see  Exhibit  4).  Acquiring  100%  

of   stocks   by   Strauss  will   privatize   the   company,  meaning,   the   institutional   holders  will   get   the  

equivalent  part  of   their   shares   and   it  will   be  deleted   from  NASDAQ.   In   addition,   it   is   suggested  

that  SodaStream’s  major  executive  officers  (see  exhibit  5)  receive  options  equal  to  5%  (in  total)  of  

the  equity  with  a  vesting  period  of  5  years  in  order  to  create  incentives  for  them  to  maintain  their  

jobs  after   the  merge   takes  place  and  keep  creating  value   for  new  shareholders.  After   the  above  

occurred,  merge  of  assets,  rights  and  liabilities  will  take  place  and  the  integration  of  two  separate  

entities   into   one   at   the   commercial,   cultural   and   HR   aspects   (the   complicated   and   challenging  

part)  will  take  place.    

 

 Payment  Method  and  Risk  Management  Strategy  Multiple  strategies  and  combination  of  them  can  be  structured  in  the  M&A  deal  to  maximize  the  

benefit  of  both  sides  and  to  advert  undesired  risks  of  Strauss.  Base  on  an  thorough  analysis  of  

sizes  of  both  companies,  both  sides’  power  dynamic  and  current  market  situation,  we  propose  the  

deal  should  be  based  on  cash  payment  and  an  earn-­‐out  term  should  be  structured  to  protect  

Strauss’  benefit  and  facilitate  the  dealing  making.  

1. Cash  Payment  Is  Recommended  

Stock  and  cash  are  two  main  payment  methods  in  M&A  deals,  each  represents  different  

market  and  company  performance  scenarios.  For  example,  stock  is  used  in  greater  volume  

when  the  stock  market  is  optimistic.  Meanwhile,  the  smaller  the  acquired  firm,  the  higher  the  

chance  the  acquisition  will  be  cash  based.  When  an  acquisition  is  made  by  cash,  target  

shareholders’  returns  are  materially  higher  and  buyer  shareholders  returns  are  zero  to  

positive.    

 

Such  analysis  fits  the  scenario  of  Strauss  and  Sodastream  well.  In  this  case,  SodaStream  is  a  

comparatively  smaller  enterprise  and  Strauss  has  incentive  to  develop  more  control  over  the  

SodaStream  governance,  thanks  to  SodaStream’s  strong  performance.  At  the  same  time,  

Page 12: Strauss-SodaStream Dec 2011

SodaStream  is  a  smaller  firm  comparing  to  Strauss,  and  current  stock  market  doesn’t  pose  as  

a  positive  recommendation  for  stock  payment.  Meanwhile,  SodaStream’s  strong  performance  

recently  would  give  the  board  of  the  SodaStream  leverage  to  insist  on  favorable  cash  

payment.  

 

2. Earn-­‐Out  Possibility  

As  mentioned  earlier,  Strauss  is  expect  to  pay  large  premium  while  using  cash  payment.  High  

risk  can  potentially  be  a  major  concern  for  Strauss  and  become  obstacle  in  finalizing  the  deal.  

To  solve  such  concern,  earn-­‐out  provisions  can  be  an  effective  strategy  for  closing  an  

acquisition  when  the  financial  performance  or  value  of  the  target  company  is  uncertain.  In  an  

earn-­‐out  agreement,  the  buyer  gives  the  seller  additional  compensation  if  the  acquired  

business  achieves  certain  criteria.  It  can  be  particularly  useful  when  the  target  company  is  a  

startup  or  involved  in  new  technologies  or  new  markets.  Strauss  can  utilize  earn-­‐out  in  the  

transaction  to  secure  more  value  from  SodaStream  board  members  while  mitigate  

uncertainty  and  close  the  deal  in  the  most  efficient  manner  

 

Selected  Integration  Method  &  Reasoning  First,   we   suggest   creating   a   leadership   team   including   both   companies'   representatives   and  

external   consultants   in   order   to   understand   SodaStream's   existing   culture,   activity   and  

procedures.   Leadership   team   is   crucially   important   in   order   to   transfer   the   know-­‐how  

appropriately,  think  how  to  integrate  both  companies  successfully  and  create  real  value  for  new  

shareholders   in  the   long  run.  Because  a  team  including  all  executive  officers  cannot  be  effective  

(due   to   too   many   members),   it   is   suggested   that   permanent   team   members   will   be-­‐   Daniel  

Birnbaum&   Yonah   Lloyd   (SodaStream),   Rami   Ronen&   Tomer   Harpaz   (Strauss   Group)   and  

external   consultants-­‐   whereas   other   executive   officers   (See   Exhibit   2)   will   participate   on  

temporary  basis  and  share  aspects  regarding  their  domain  in  the  future  Merge  (always  parallels  

from   the   two   firms   in   order   to   maximize   efficiency   and   best   available   decision   making  

afterwards).     Second,  we   suggest   slow  paced   and   gradual  PMI  whereas  main  Factory's   location  

remains   in  Mishor  Adumim,   brand   name   remains   "SodaStream"   under   Strauss  water’s   division  

and  consolidation  of  operations,  organization  and  culture  of  the  two  firms  takes  place  as  follows:  

• Organizational   structure  changes  will   take  place  as  new  management  of  Strauss  will   take  

charge,  new   functions  will  be   terminated  as  a   result  of  new  needs   identified  by   the  Strauss  

and   leadership   team   including   SodaStream's   management   change   of   positions,   merge   of  

Page 13: Strauss-SodaStream Dec 2011

functions  in  order  to  avoid  duplications  and  unnecessary  costs  (including  real-­‐estate,  logistic,  

HR),    

• Distribution   channels   will   be   integrated   in   order   to   avoid   duplications   and   cut   on   costs,  

change  of  relationships  with  employees,  suppliers,  consumers  and  distributers  will  take  place.  

Globally,  as  each  of  the  companies  has  its  strengths  and  advantages  in  different  locations-­‐  as  

SodaStream  operates  in  developed  countries  (the  US,  Canada,  Australia,  U.K.,  Germany,  Italy,  

Sweden   ect.),   Strauss   Group   operates   with   its   coffee   activity   mostly   (but   not   solely)   in  

developing   countries   (such   as   Poland,   Bulgaria,   Romania,   Ukraine,   Russia   and   Brazil)   and  

Strauss  water   just   started   its   global   activity   (in  China   and   the  UK)-­‐   each  activity  has   a  new  

platform  for  penetration-­‐  the  soda  and  water  activity  in  eastern  Europe  and  other  developing  

countries  and  Strauss's  activity  in  countries  it  has  not  yet  penetrated  with  one  of  its  products  

(coffee,  chocolates,  cold  salads,  ect.),  especially  with  its  AFH  and  water  segments,  if  it  stands  

with  its  penetration  principles.    

• Operational,  Control  and  Procedure  changes  will   take  place:   policy  of   the  new  company,  

reporting   lines,   decision-­‐making,   hierarchy,   control   systems   usage   (via   rulebooks)   and   the  

way  that  work  flows  through  the  business  will  be  implemented  according  to  Strauss  groups'  

existing  conducting  and  leadership  team's  recommendations  and  decisions.    

• R&D   synergy   will   take   place   as   the   soda   and   the   purifying   water   are   complementary  

products-­‐  we  suggested  to  think  of  the  creation  of  a  product  which  combines  the  2  features  in  

1  product  (Tami4  water  machines  and  SodaStream’s  Home  carbonation  systems).    

• Marketing   and  promotion   synergy  will   take   place   via  Marketing  &   sales   promotions   and  

Combined   services.   Marketing   &   sales   promotion:   since   penetration   to   new   markets   and  

maintaining   market   share   revolves   around   the   same   campaigns   and   media,   Strauss's  

enormous   PR   budgets   may   enable   creating   wider   awareness   to   SodaStream's   brand   and  

products.      Combined  services:   the  soda  products  will  be  placed   in   the  selling  points  by   the  

Tami   4   products   and   vice   versa.   This   should   be   started   in   Israel   and   should   be   expanding  

globally  afterwards.  

• New  Culture  Implementation  will  take  place:  learning  Strauss  groups'  culture   includes  the  

following  elements:    

o The  Paradigm:  what  the  group  is  about,  what  it  does,  its  mission,  values  and  assumptions    

o Power  Structures:  who  makes  the  decisions,  how  widely  spread  is  power,  and  on  what  is  

the  power  based  on.    

o Symbols:   organizational   logos   and   designs   which   create   meaning   of   how   employees  

perceive  the  organization,  but  also  extend  to  symbols  of  power  such  as  parking  spaces.    

Page 14: Strauss-SodaStream Dec 2011

o Norms,  Rituals  and  Routines:  management  meetings,  board  reports,  habits  and  so  on  but  

also  rewarding  system,  parties  and  events  in  which  employees  gather  on  a  friendly  basis.    

o Stories  and  Myths:  build  up  about  people  and  events,  and  convey  a  message  about  what  is  

valued  within  the  organization.      

As   seen,   organizational   culture   combines   aspects   regarding   all   of   the   above   as   well.  

Understanding  and  implementing  the  organizational  culture  in  the  visible  and  invisible   layers  is  

without  a  doubt  crucial  for  the  success  of  the  merger.    

 

Potential  Employee/Management  Issues  As  Strauss   is   familiar  with  the   integration  process  as  a  result  of  M&A  ,   it  should  realize  that  the  

complicated   part   is   the   adaptability   of   "target"   company's   employee   to   the   new   culture   and  

changes  revolved  around  the  acquisition  as  explained  above.  However,  even  if  implementation  is  

done  properly  and  particularly  if  it  is  not  done  properly,  there  are  potential  issues  that  may  occur:  

 

Management  Turnover:  a  merge  will  include  firing  some  of  the  executives  or  offering  them  new  

positions   in  order   to   avoid  duplications.  Generally,   even   if  not   fired,   core  executives  of   "target"  

firms   tend   to   leave   their   positions   during   the   first   year   after   acquisition   feeling   they   were  

demoted/  it  is  a  good  opportunity  to  leave/  that  their  mission  was  completed  after  the  merge.  For  

example,  CEO,  Daniel  Birnbaum,  might  refuse  to  be  2nd  (as  Strauss  Water  already  has  a  CEO)  after  

so  many  years  as  a  leader.    

 

Although   SodaStream's   activity   doesn't   hold   a   unique   patent   or   invention,   and   although   we  

believe   Strauss   definitely,   with   its   existing   global   activity   and  M&A   experience,   will   be   able   to  

adjust   to   management   turnover,   it   might   have   harmful   effects   on   SodaStream's   performance  

and/or  the  overall  merge  success.  Maintaining  core  employees  of  SodaStream  is  one  of  the  main  

challenges   Strauss   Group   would   have.   For   that,   it   should   offer   them   better   salaries   and  

employment  conditions,  options  (as  suggested)  and  rewarding  programs.      

 

Loss  of  autonomy:  autonomy  in  the  workplace  can  have  benefits  for  employees,  teams,  managers,  

and  the  firm  as  a  whole,  but  it  also  may  have  drawbacks.  Employees,  seniors  in  particular,  that  felt  

autonomous   in   their   jobs   beforehand   (discrete   and   independent   to   schedule   their   work   and  

determine  how  things  to  be  done),  might  feel  as  a  result  of  changes  in  operations  and  procedures  

Page 15: Strauss-SodaStream Dec 2011

loss  in  autonomy.  That  might  come  to  fruition  with  decrease  in  job  satisfaction,  and  in  some  cases,  

lack  of  motivation  to  perform  the  job.    

 

Cultural  change:  as  mentioned  above,  cultural  implantation  is  one  of  the  most  challenging  parts  

in  M&A.  If  there  is  a  huge  gap  between  the  former  and  new  culture,  mediation  it  is  much  harder.  

Employees   of   SodaStream   might   not   identify   with   the   new   organizational   culture,   vision   and  

goals.   For   instance,   SodaStream's   employees  might   not   get   adjusted   to   the   new   and  more   risk  

taking  culture  of  Strauss  Group.  That  might  raise  feelings  of  frustration  and  discontent,  resulting  

in  lack  of  commitment  and  loss  of  productivity.    

 

SodaStream's   Employees   not   adjusting   to   the  merge:  besides   cultural   change,   other   changes  

such   as:   new   operational   systems,   new   policies,   new   decision   making   hierarchy,   change   in  

working   process   and   integration   of   distribution   channels  might   have   effects   as   employees  will  

find  it  hard  to  change  their  existing  manners  which  they  hold  for  a  while.      

 

Future  implication  of  increased  manufacturing  capacity  to  support  growth:  In  order  to  create  

value  to  shareholders,  the  merge  should  obtain  benefits  the  companies  couldn’t  achieve  without  

it,  such  as  increase  of  sales.  To  enable  this,  manufacturing  capacity  has  to  increase.  This  refers  to  

creating   new   factories/assembly   lines   and   the   transfer   of   employees   to   new   factory   locations  

and/or  hiring  a  new  working  force.  Both  changes  mentioned  may  create  difficulties  for  employees  

and  as  a  result  might  increase  the  risk  of  the  merge’s  success.        

 

Deal  success  potential  and  possible  sources  of  value  Would  the  deal  be  a  success?  

For  sure  it  would!  The  deal  would  most  likely  be  a  success  for  both  companies  for  many  of  the  

reasons  we’ve  previously  mentioned.  To  summarize,  let’s  look  at  the  sources  of  values  for  the  

consolidated  Strauss-­‐SodaStream  Group:  

1. SodaStream  and  Strauss  overall  strategy  and  goals  are  compatible.  They  both  want  

continuous  innovation  for  better  products,  and  continuous  market  expansion.  

2. Companies’  cultures  would  be  easy  to  integrate,  as  both  of  them  are  Israeli.  Both  of  the  

manufacture  products  in  Israel,  but  now  do  most  of  their  business  outside  of  Israel,  so  they’re  

very  similar  in  terms  of  how  they  operate  internationally.  

3. There’s  a  huge  potential  that  when  Strauss  acquires  SodaStream,  it  will  succeed  in  growing  its  

business,  by  diversifying  it’s  portfolio  of  products,  and  entering  the  beverages  market.  

Page 16: Strauss-SodaStream Dec 2011

4. Part  of  Strauss  vision  is  to  adjust  to  environmental  changes  and  consumers’  preferences,  and  

by  entering  the  “Green/  Earth  Friendly”  market;  Strauss  will  follow  this  new  consumption  

trend,  and  thus  attract  new  customers.  Specially  those  who  prefer  not  buying  Strauss  snacks  

and  chocolate  products  

5. By  acquiring  SodaStream,  Strauss  will  expand  to  markets  it  does  not  operate  in  (Such  as  

Western  Europe)  as  it  operates  mostly  in  Eastern  Europe  (Romania,  Bulgaria,  Ukraine,  Russia,  

Poland…)    

6. The  acquisition  will  also  help  Strauss  continue  it’s  international  expansion  outside  of  Israel.  

7. As  for  SodaStream’s  business,  it  would  immensely  enjoy  Strauss's  economy  of  Scale,  which  

will  help  it  reach  new  customers  around  the  world.  

8. Strauss's  promotion  and  marketing  will  enlarge  SodaStream’s  exposure  to  target  consumers.  

For  example,  it  could  begin  by  targeting  all  the  Tami4  and  Salads  customers,  who  already  

have  a  “Green”  mindset.  

9. Through  Strauss'  deep  resources,  SodaStream'  could  have  the  funds  it’s  may  need  to  build  

new  factory  in  the  US  or  additional  assembly  lines  as  a  result  of  its  rapid  growth  it  expects  to  

gain  in  the  US  and  other  markets  SodaStream  would  attack  and  expand  into  through  Strauss.  

 

Important  Notes:  Our  estimates  are  based  on  the  cultures,  structures,  goals  and  strategies  of  

both  companies,  after  carefully  analyzing  how  both  companies  would  mutually  benefit  and  

complement  each  other.  Yet,  it’s  always  important  to  remember  that  things  in  real-­‐life  could  turn  

out  different,  either  for  the  better  or  for  the  worst.  Therefore,  no  estimate  could  truly  estimate  the  

success  of  a  deal  until  it’s  actually  completed  in  the  market.    

 

Resources      • CNN  Money:  http://money.cnn.com/2011/11/09/markets/tweets_stocktwits/index.htm  • Emails  back  and  forth  with  Yonah  Lloyd  -­‐  Executive  Director  of  Corporate  Development  and  Communication  at  SodaStream  

• Fool.com:  http://www.fool.com/investing/high-­‐growth/2011/06/03/how-­‐sodastream-­‐goes-­‐to-­‐160.aspx  

• Google  Finance:  http://www.google.com/finance?q=NASDAQ%3ASODA&fstype=ii&hl=en  • Morning  Star  newspaper:  http://financials.morningstar.com/valuation/price-­‐ratio.html?t=SODA&region=USA&culture=en-­‐us  

• Nasdaq:  http://www.nasdaq.com/symbol/soda/ownership-­‐summary  • Soda  Stream:  http://www.sodastream.com  &  http://sodastream.investorroom.com  • Strauss  Group:  http://www.strauss-­‐group.com/AboutUs-­‐Overview    • Wikipedia,  SodaStream:  http://en.wikipedia.org/wiki/Sodastream    • Yahoo  Finance:  http://finance.yahoo.com/q/is?s=SODA+Income+Statement&annual    

Page 17: Strauss-SodaStream Dec 2011

Exhibit  1:  SodaStream  Product  Line  

 SodaStream  Complete  Carbonation  Systems:  

   

Page 18: Strauss-SodaStream Dec 2011

Exhibit  2:  SodaStream  Revenue  Model:

   Exhibit  3:SodaStream  “Green/Earth  Friendly”    Educational  Marketing  

   

Page 19: Strauss-SodaStream Dec 2011

Exhibit  4-­‐  Ownership  Summary  

       

                         

Top 10 Holders  

Page 20: Strauss-SodaStream Dec 2011

Exhibit  5-­‐  Executives  officers  and  Directors    SodaStream  Executive  Officers:  Name   Position  Daniel  Birnbaum   CEO  Daniel  Erdreich   CFO  Yonah  Lloyd   Executive  Director  of  Corp.  Development&  Communication  Tali  Haim   Head  of  Global  Business  Development    Yossi    Azarzar   Director  of  Global  Operations  Eyal  Shohat   General  Counsel  and  Corporate  Secretary  Rachelle  Ostro   Director  of  Global  Human  Resources      SodaStream  Directors:  Name   Position  Yuval  Cohen   Chairman  Maurice  Benady   Director  Eytan  Glazer   Director  Lauri  A.  Hanover   Director  Marc  Lesnick   Director  David  Morris   Director                

   Strauss  Group  Executive  Officers:  Name   Position  Gadi  Lesin   President  &  CEO,  Strauss  Group  Shahar  Florentz  

EVP&  CFO,  Strauss  Group  

Michael  Avner   EVP,  CLO  &  Corporate  Secretary,  Strauss  Group  

Tomer  Harpaz   EVP,  Strategy  and  Business  Development,  Strauss  Group    

Zion  Balas   CEO,  Strauss  Israel  Todd  Morgan   CEO,  Strauss  Coffee  Giyora  Bar  Dea   CEO,  Strauss  North  America  Rami  Ronen   CEO,  Strauss  Water  Nurit  Tal  Shamir  

SVP,  Global  Human  Resources,  Strauss  Group  

 Strauss  Group  Directors:  Name   Position  Ofra  Strauss   Chairman  Michael  Strauss   Director  Dr.  Arie  Ovadia   Director  David  Mosevics   Director  Meir  Shanie   Director  Ran  Madayan   Director  Ronit  Haimovitch   Director  Dalya  Lev   Director  Akiva  Moses   Director  Prof.  Dafna  Schwartz   Director  Dr.  Michael  Anghel   Director