marfrig global foodsir.marfrig.com.br/en/documentos/4138_institutional presentation.pdf ·...
TRANSCRIPT
Marfrig Global FoodsDecember 2016
2
DisclaimerThis material is a presentation of general information about Marfrig GlobalFoods S.A. and its consolidated subsidiaries (jointly the “Corporation”) on thedate hereof. The information is presented in summary form and does notpurport to be complete.
No representation or warranty, either expressed or implied, is made regardingthe accuracy or scope of the information herein. Neither the Company nor anyof its affiliated companies, consultants or representatives undertake anyresponsibility for any losses or damages arising from any of the informationpresented or contained in this presentation. The information contained in thispresentation is up to date as of September 30, 2016, and, unless statedotherwise, is subject to change without prior notice. Neither the Corporationnor any of its affiliated companies, consultants or representatives have signedany commitment to update such information after the date hereof. Thispresentation should not be construed as a legal, tax or investmentrecommendation or any other type of advice.
The data contained herein were obtained from various external sources andthe Corporation has not verified said data through any independent source.Therefore, the Corporation makes no warranties as to the accuracy orcompleteness of such data, which involve risks and uncertainties and aresubject to change based on various factors.
This presentation includes forward-looking statements. Such statements donot constitute historical fact and reflect the beliefs and expectations of theCorporation’s management. The words “anticipates,” “hopes,” “expects,”“estimates,” “intends,” “projects,” “plans,” “predicts,” “projects,” “aims” andother similar expressions are used to identify such statements.
Although the Corporation believes that the expectations and assumptionsreflected by these forward-looking statements are reasonable and based onthe information currently available to its management, it cannot guaranteeresults or future events. Such forward-looking statements should beconsidered with caution, since actual results may differ materially from thoseexpressed or implied by such statements. Securities are prohibited from beingoffered or sold in the United States unless they are registered or exempt fromregistration in accordance with the U.S. Securities Act of 1933, as amended(“Securities Act”). Any future offering of securities must be made exclusivelythrough an offering memorandum. This presentation does not constitute anoffer, invitation or solicitation to subscribe or acquire any securities, and nopart of this presentation nor any information or statement contained hereinshould be used as the basis for or considered in connection with any contractor commitment of any nature. Any decision to buy securities in any offeringconducted by the Corporation should be based solely on the informationcontained in the offering documents, which may be published or distributedopportunely in connection with any security offering conducted by theCompany, depending on the case.
3
Agenda
� Marfrig Overview
� Business Units: Differentials and Strategy
� Keystone Foods
� Beef
� Global scenario
� 3Q16 Financials
� Why Marfrig?
4
Marfrig Track Record
2007 2008 2009 2010 2011 2012 2013 2014 2015
Marfrig IPO“Novo Mercado”
Moy Park Seara Keystone
Growth based on acquisitions International footprint High Leverage Seara
Sale
Optimization of organizational structure without loosing
global footprint
Moy Park Sale
“Focus to Win” “Productivity agenda” Operational improvements at BU’s Liability management and debt
reduction
Diversified geographic presence in animal protein, serving the
retail and food service channels
One of the world’s top
beef producers and one of
South America’s
largest lamb suppliers
One of the world’s largest
suppliers of processed
food to food service
Major Acquisitions
5
Strategic Actions
VA
LUE
LEV
ERA
GE
Continuous operational improvement and
increased operating cash flow
Adjusting the capital structure and reducing
borrowing costs
Profitable growth and global leadership in
foodservice
FOCUS TO WIN
AC
TIO
NS
GR
EATE
R V
ALU
E TO
S
HA
REH
OLD
ERS
• Searching for productivity + synergies
• Streamlining Beef Brazil production units
• Improving Brazil sales mix
• Selling non core assets
• Closing of Moy Park sale
• Implementing ongoing Liability Management
• Prioritizing organic growth opportunities at Keystone
• Consolidating operating improvements at Beef
6
R$ billion*
Market Cap: 3.9Enterprise Value: 10.0
Production Plants
Distribution Centers
Commercial Units
commercial, production anddistribution units
47 Presence incountries in the Americas, Europe, Asia and Oceania
12 Serving global retail and food chainsin close tocountries 100
Marfrig’s strategy is to continue growing globally in value-
added protein products,
increasing its focus on the food service
segment, and taking advantage
of its highly competitive and geographically
diversified basis to supply beef from South America
* As of December, 2016
Marfrig at a glance
7
Corporate Profile
� Revenue Breakdown – 9M16% by Business % by Product
� Net Revenue(1) (R$ billion)
Notes: (1) historical figures include continued and discontinued operations.
% by Currency
1.0 1.3 1.4 2.1 3.3 6.2
9.6
15.9
21.9 23.7
18.8 15.2
18.9
14.3
2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 9M16
50%35%
15%
Keystone USA & APMEABeef BrazilBeef International
56%37%
7%
ProcessedFresh BeefOther
53%26%
21%
US$RealOther
Global ScenarioHighlights
9
1.7
9.5
0
2
4
6
8
10
1990 1993 1996 1999 2002 2005 2008 2011 2014 2017E
China Egypt Iran Malaysia Saudi Arabia
417
210
105 205 168
663
213 148
237 178
825
240 155
240 178
950
255
165 245
180
China Chile Iran Malaysia Saudi Arabia2014 2015 2016E 2017E
� Beef consumption growth is expected to be driven by emerging markets, especially in Asia and Middle East, where beef demand should remain robust and is expected to be supported by strong growth in imports
� China has become a relevant beef consumer, going from 1 million tons/year in 1990 to more than 7 million tons/year in 2015, representing 13% of world consumption, and growth is expected to continue
Source: USDA (updated October 25, 2016)
Selected Countries Beef ImportsThousand Tons
Selected Countries Beef ConsumptionMillion tons/year
CAGR 1990-2015: 6.9%
16% ofworld total
Global Beef Growth
128% 21% 57% 20% 7%
10
South America Beef Export Platform
Source: USDA (updated October 25, 2016)
Beef Cattle Herd Beef Production(million heads) (million tons)
� Brazil, Argentina and Uruguay together form the world's largest beef production region with the greatest growth potential Extensive production with strategic use of feedlot operations
Excellent sanitary conditions with tracking
Abundance of land, water and labor
Management expertise, well adapted breeds and growing use of genetic enhancement
� Region is already a major global beef supplier, mainly Brazil and Uruguay
Beef Exports(million tons)
0
50
100
150
200
250
1992 1997 2002 2007 2012 2017E
Argentina Australia BrazilUS Uruguay
0
5
10
15
1992 1997 2002 2007 2012 2017E
Argentina Australia BrazilUS Uruguay
0.0
0.5
1.0
1.5
2.0
1992 1997 2002 2007 2012 2017E
Argentina Australia BrazilUS Uruguay
11
Global Poultry Growth
1.5%
2.3%
2.7%
0.0% 0.5% 1.0% 1.5% 2.0% 2.5% 3.0%
Developed
World
Developing
� Poultry is the fastest growing protein in developed and emerging markets
- Growth in developing markets is expected to be 2x the growth in developed markets
� Strong consumer demand due to poultry’s lean / low fat profile, adaptability / versatility in preparation and relative cost advantage versus other proteins
Source: USDA (updated October 25, 2016), National Chicken Council and OECD-FAO Agricultural Outlook 2014-2023 via Watt Global Media
Poultry Meat Consumption2014-2023 CAGR %
U.S. Chicken ConsumptionMillion Tons
7.7
15.7
5
7
9
11
13
15
17
1990 1995 2000 2005 2010 2011 2012 2013 2014 2015 2016E 2017E
12
Global QSR Industry� The Global Fast Food market is expected to grow from a US$635 billion market in 2013 to
US$860 billion market in 2018, a 6.2% CAGR
� North America is the largest market in the industry and is projected to remain the largest by 2018
� Asia-Pacific share of the global market is set to rival North America in size by 2018
Source: Euromonitor International, November 2014
Global Fast Food Market
(2018E US$860 billion)
Global Fast Food Market
2013 – 2018 CAGR %
35%
9%3%12%
2%
34%
4%North America
Latin America
Eastern Europe
Western Europe
Australasia
Asia Pacific
Middle East & Africa
11.6%
10.3%
7.4%
7.2%
6.2%
4.9%
4.4%
1.5%
Middle East & Africa
Eastern Europe
Asia-Pacific
Latin America
Global
North America
Western Europe
Australasia
Keystone Foods
14
76% 19% 5%
Poultry Beef Other
Keystone | Profile� Diversified food company focused on value-
added protein to the Food Service industry(US/APMEA)
- Revenues of US$2.0 billion in 9M16
- Focus on QSR
- Poultry, beef, pork, fish and other (bakery, etc.)
� Key partner of several leading brands
- 40 year relationship with McDonald’s
- Strategic supplier for Wendy’s, Subway, Iceland Foods,Campbell’s amongst other
� Poultry vertical integration in the U.S. covering70%+ of the supply, largely through contractgrowers
- Global slaughtering capacity of over 4.5 million head perweek
% by Market
% by Protein
71% 29%
USA APMEA
� Revenue Breakdown – 9M16
% by Customer
57% 43%
McD Key Accounts
15
Keystone | Production StructureUnited States
APMEA
3 integrated poultry complexes and 7 processing plants
1 R&D facility
198 million birds/year
390,000 tons of processed food/year
Countries: Australia, China, Malaysia, South Korea and Thailand
Further processing plants (5 multi-protein, 3 poultry and 1 beef) and 1 primary processing plant
2 innovation centers
55 million birds/year
195,000 tons of processed food/year
OtherProcessed food
Slaughtering
OtherProcessed food
Slaughtering
16
Keystone US | Vertical Integration
Supply ControlKeystone sources 70%+ of its U.S. poultry needs from vertically integrated system; purchases remainder from the market
Keystone Farm System
19 Pullet Farms3 owned by Keystone
61 Breeder Farms1 owned by Keystone
296 Broiler Farms1 owned by Keystone
17
Keystone US | Poultry Key Categories
Tenders, filets, patties, wings and nuggetsLargest product typePrimarily marketed to QSR chains like McDonald’s, Wendy’s
Diced chicken, strips, filets, patties, wingsSecond largest product typeMarketed to branded consumer companies like Campbell’s, Nestlé and ConAgra Frozen Food
Ready-to-CookPar Fried Poultry
Fully Cooked/ Frozen Poultry
Whole chickens without giblets, 8-piece cut-upIncludes other value-added marinated products for QSRs like Zaxby’sMarketed to major retailers and club stores like Publix, Sam’s Club and Wegmans
Fresh/Deli Rotisserie
18
Keystone US | Beef & Fish Key Categories
Leading supplier to McDonald’sKeystone has the largest beef patties plant in US
Strategic supplier to McDonald’s
Beef Patties Fish Patties
19
Keystone APMEA | Key Categories
Bacon produced in non-Halal facilities; also manufacture Halal substitutes for baconFish patties and bakery items
Chicken Nugget Chicken Patty Chicken Strips
Middle Wing Wing Stick Spicy Wing
Broad range of chicken productsPrimarily marketed to western QSR chains and local APMEA clients
Beef produced all facilitiesProducts marketed to western QSRs and local APMEA clients
Poultry Products Beef Products
Pork, Fish & Other
Beef Patties Beef Patties
Fish Patties CheesecakeHalal Bacon Substitute
20
Keystone | Strategic Goals
Leverage Global Poultry
Demand
Key Account Penetration
Geographic Expansion
21
264 281 327
430
531 561
681 754
2009 2010 2011 2012 2013 2014 2015 3Q16LTM
Key Accounts | Accelerate Growth� Significant business with global brand players in the QSR, foodservice, retail and industrial
channels Key Account Further Processing and Value Added Sales (US$ million)
SelectKey
Accounts
APMEAUSA
22
APMEA | Differentiated Positioning
� Keystone is well positioned to capture growth in the region with operations in the high-growth markets
Slaughtering Processing Others
local production
over 20 years present in the region
food safety acknowledgement in the industry
도니버거숙대점-Doni Burger
SelectClients
23
APMEA | Differentiated Positioning
Local QSR
QSR Global
Food Service
Local Food Service
Retail
Exports
ChinaComplete country coverage
Global QSR, local QSR, Food Service, Retail
ThailandExport-oriented, Japan, UK, EU, Singapore
Retail, Food Service, QSR
South KoreaDomestic focus
Global QSR, local food service
MalaysiaHalal hub for the region
Malaysia, Middle East, Singapore
Retail & export, Halal certification
AustraliaBeef focus
Global QSR
24
Food Safety & Quality | Strong ReputationFood safety expectations continue to increase around the world, and Keystone’s program is among the best
Recognized Leadership in Food Safety
Leader in Anticipatory Issue Management
Award Winning Product Quality
25
Keystone | Other DifferentialsResearch & Development of New
Product / Innovation
� Partnership with our customers to develop customized and innovative food solutions
� A USDA-inspected, state-of-the-art R&D facility in the U.S.
� Establishing 2 innovation centers in Shanghai (China) and Thailand to continue to develop new tastes and products for our customers
Beef
27
Beef | Profile� Beef and lamb-based meatpacker with wide
footprint in South America- Revenues of R$7.3 billion (51% of Marfrig Group) in
9M16
- Vast brand portfolio, with increasing export focus
� One of the world’s top beef producers, 2nd
in Brazil and 1st in Uruguay
� Unique South American footprint- 27 production sites and 7 distribution centers in Brazil,
Uruguay, Argentina and Chile
- Unique positioning in the South American beef region,enhances local and international competitiveness andsanitary risk control
� Revenue Breakdown – 9M16
% by Channel/ Market
% by Protein
71% 29%
Beef Brazil Beef International
76% 10% 14%
Fresh BeefProcessedLamb, Leather and Other
28
Beef | Production Structure
10 production units
2.7 million cattle heads/year of operating
authorized capacity
2.2 million cattle heads/year of effective
capacity
380 thousand heads of lamb/year
Brazil
Uruguay, Argentina and Chile 8 production units
1.1 million heads of cattle/year
2.0 million heads of lamb/year
Slaughtering
Processed food
Slaughtering/Processing
Distribution Center
Other
29
Beef | Key Strategic Goals
Grow volume and average
prices
Maximize South
America’s exporting platform
30
1518
25 27
2012 2013 2014 2015
� Food service� Strategy to optimize the sales team with a
view to boost productivity implemented
� Improvements in service quality level in allsegments (OTIF, on-time delivery, etc.)
Beef | Brazilian Market
Growth in Revenue per Sales Rep(R$ million/salesman)
� Retail� Focus to grow volume on small/medium
retail channel
� Partnership with large retailers inportioned cuts products
� New strategically located DCs andcommercial partnerships inNorth/Northeast regions
� Innovation and brand managementdedicated to higher-margin products
31
� 9M16 Export destinationsBeef Brazil (% on revenues)
Beef | Brazil Exports� The opening of new markets promotes
growth in exports for Brazilian beef
� Share of ExportsBeef Brazil (% on revenues)
40%
1%22%
18%
16%
Main Importers Status for BrazilianExports
USA Newly openedRussia OpenJapan Closed
Hong Kong OpenChina Newly opened
South Korea ClosedE.U. Open / Hilton
Canada ClosedMexico ClosedEgypt Open
Venezuela OpenSaudi Arabia Newly opened
3%
44% 48%44%
2014 2015 2016LTM
32
� 9M16 Export destinationsBeef Uruguay (% on revenues)
28%
31%13%
20%
Beef | Uruguay Exports� Uruguay has access to the main beef
import markets
� Share of ExportsBeef Uruguay (% on revenues)
7%
Main Importers Status for UruguayanExports
USA OpenRussia OpenJapan In Negotiation
Hong Kong OpenChina Open
South Korea OpenE.U. Open/Hilton
Canada OpemMexico OpenEgypt Open
Venezuela OpenSaudi Arabia Open
1%
62% 58% 60%
2014 2015 2016LTM
33
Beef | Relationship programs
34
• Marfrig was the pioneer in Brazil to sell products with the Rainforest Alliance Certified seal. The certificate attests that the beef was produced in accordance with sustainable environmental, social and economic practices as well as good animal welfare and production management practices
Beef | Sustainability• Marfrig club promotes the production of sustainable, safe and legal beef• 4,146 farm members as of December 2015
• Marfrig is a signatory of the Criteria for Industrial Scale Cattle and Beef Products Operations in the Amazon Biome
• Monitor regularly by satellite all the suppliers located in the Amazon Biome to ensure that animals do not come from newly deforested areas, indigenous land and conservation areas
• 26 million hectares monitored by Marfrig
• Marfrig Tacuarembó plant started the Organic Meat Program in 2000• Meat is free from synthetic fertilizers, anabolic hormones and growth
stimulants. Cattle is grass-fed only
35
Beef | Animal Welfare
� In line with EU Regulation 1099/09
� Written procedures for Animal Welfare assurance within our production plants
� Infra-structural and handling techniques improvements
� Continuous communication and reporting to farmers on bruise occurrence
� Investing in continuous training
� Marfrig Club Check-List
Dedicated in-house Department for Animal Welfare
Training of people handling animals
Modern fleet for Cattle Transportation
Animal Welfare Officers in all slaughtering plants
Stunning Box and Pistol in all the plants
Marfrig improved one tier in the rankingpublished by the BBFAW, which recognizescompanies with the world’s best animal welfarepractices. In the BBFAW’s 2015 Report, theCompany was classified as Tier 2 and is the best-positioned Brazilian multinational company.
Financial Results
3Q16
37
Guidance 2016 - Revision
Original Target 2016 (1)
Revised Target 2016 (4)
Net Revenue R$22 to R$24billion
R$19 to R$20 billion
Adjusted EBITDAMargin(2) 8.5% - 9.5% 8.5% – 9.0%
CAPEX R$450 to R$600million
R$450 to R$550million
Free Cash Flow(3) R$100 toR$250 million
R$0 to R$100million
(1) Assumptions based on exchange rate of R$4.10/US$1.00.
(2) Excludes non-recurring items.
(3) Operating cash flow after capital expenditures, interest expenses and income tax.
(4) Assumptions based on the exchange rate of R$3.47/US$1.00 (average exchange rate: 1Q16 - R$3.91; 2Q16 - R$3.51; 3Q16 -
R$3.25; 4Q16e - R$3.20/US$1.00).
38
Guidance 2016 and 9M16
Revised Target 2016 (1) 9M16
Net Revenue R$19 a 20 billion
R$14 billion
Adjusted EBITDAMargin(2) 8.5% – 9.0% 8.4%
CAPEX R$450 to R$550million
R$344million
Free Cash Flow(3) R$0 to R$100million
R$(29)million
(1) Assumptions based on exchange rate of R$3.47/US$1.00.
(2) Excludes non-recurring items.
(3) Operating cash flow after capital expenditures, interest expenses and income tax.
39
Financial Performance | Consolidated� Net Revenue
(R$ million)
� The decline in net revenue was due to the effects from the 8.5% Brazilian real appreciation against the U.S. and lower volume, partially offset by better prices in Brazilian domestic market.
-13%
� 3Q16 Revenue Breakdown
By
Bu
sin
ess
By
Cu
rren
cy
5,120 4,451
3Q15 3Q16
50%35%
15%
Keystone USA & APMEABeef BrazilBeef International
53%26%
21%
US$RealOther
40
Financial Performance | Consolidated� Gross Profit and Gross Margin
(R$ million and %)
� Gross Profit impacted by the margin retraction and volume of Beef Division, partially offset by the strong Keystone result.
� Adjusted EBITDA and Margin(R$ million and %)
-27%
EBIT
DA
B
reak
dow
n
3Q15 3Q16
-17%
584487
11.4% 10.9%
3Q15 3Q16
468341
9.1% 7.7%
3Q15 3Q16
41%
59%
Keystone Beef
59%
41%
41
Net Income/Loss | Consolidated
� Net Loss(R$ million)
� In 3Q16, the net result of continued operations* posted a net loss of R$170 million, improving R$573 million from the same quarter last year.
� On the same basis, the accumulated loss for the year was R$485 million, improving R$867 million from the same period of 2015.
*Results from Continued Operations exclude the results from asset and equity interest divestments.
(743)
(170)
3Q15 3Q16
(1,352)
(485)
9M15 9M16
42
278 283
3Q15 3Q16
Keystone Highlights� Net Revenue
(US$ million)� Adjusted EBITDA and Margin
(US$ million and %)
% KeyAccounts 26% 31%
� Total Volume(Thousand Tons)
+16%
+2%
-1%
� Double digit EBITDA growth: � Continued Key Accounts expansion growth
and improved product mix (NAE) in the U.S.;� Improved U.S. export sales price;� Strong growth in Australia and Malaysia.
� Net revenue impacted by lower US beef prices.
697 688
3Q15 3Q16
53 62
7.7% 9.0%
3Q15 3Q16
43
278139
10.5%6.3%
3Q15 3Q16
193 202
91 57
285 259
3Q15 3Q16
1,315 1,453
1,316 762
2,631 2,215
3Q15 3Q16
Beef Highlights� Net Revenue
(R$ million)
-16%
� Total Volume(Thousand Tons)
-9%
� Adjusted EBITDA and Margin(R$ million and %)
% food serviceBrazil
40%42%
-50%
� The negative impact of the appreciation of realand the lower sales volumes were partially offsetby domestic market prices.
� Reduction of the pace of exports to seek priceimprovement.
� EBITDA negatively impacted by the retraction ofthe sector's export spreads and lower salesvolume.
% sales to Asia40%27%
44
5.8 5.9
2Q16 3Q16
11.0 11.6
2Q16 3Q16
5,731
1,159 883 1,007
2,102 2,0201,285
3,129
Cash & Equiv. 2016 2017 2018 2019 2020 2021-22 2023
Debt Maturity Schedule & Ratios
R$
mill
ion
Ratios 2Q16 3Q16Leverage:
Net Debt / adj. EBITDA LTM – Continued Operations (excl. capital gains) 3.1x 3.4x
Net Debt / EBITDA LTM (Excl. FX Variation) 1.1x 2.3x
Managerial Indicators:Average Cost (p.a.) 7.3% 7.4%
Current Liquidity 1.7 1.7
Duration (years) 4.0 4.0
Gross Debt(R$ and US$ billion )
+1%
+6%
3.4 3.6US$
Net Debt(R$ and US$ billion )
1.8 1.8US$
45
537
39
(175)
(292)(31)
CFO Capex Interests FCFDescontinued
Total FCF
3Q16 Cash Flow | ConsolidatedR$ million
46
Bonds & Rating
Maturity Currency Notion Cupom
2018 USD 281.9 mm 8.375%
2019 USD 660.3 mm 6.785%
2020 USD 484.7 mm 9.500%
2021 USD 27.8 mm 11.250%
2023 USD 1.0 bn 8.000%
� Issued Bonds � Rating
Agency NationalScale
Int´lScale Perspective
S&P br BBB B+ Positive
FitchRatings A bra BB- Stable
Moody´s - B2 Stable
Why Marfrig?
48
6.6x5.7x
12.2x
6.6x 6.2x5.0x
12.6x
16.3x
9.9x
11.5x
Peer 1 Peer 2 Peer 3 Peer 4 Peer 5 Peer 6 Peer 7 Peer 8 Peer 9 Peer 10
Peers | Potential catch up (SOTP valuation)
Average*: 8.9x
� Marfrig is trading 39% below its EV/EBITDA peers average;
� Potential upside:� Interest savings (BNDES conversion + cost reduction)
� Competitive assets with broad position in South America
� Keystone: a large protein player in the global market – highly diversified (geographic and productportfolio)
* 50% Beef’s peers + 50% Keystone peers
EV/EBITDA 2016e
49
Why Marfrig? | Leading Player
� One of the largest and most diversified protein player worldwide;
� Solid position, strategic and diversified supplier of protein in the US
QSR, foodservice and retail channels; and
� Leading protein supplier for APMEA region and well positioned to
capture market increase in Asia and Middle East;
� One of the dominant players in South America: main region to
support the growing international demand with grass fed, hormon-
free beef;
� Largest player in Uruguay, already supplying in the US market, with
high quality, organic and fully traceable meat.
Attached files
51
Andrew Murchie
Beef Brazil
Marcelo Secco
Beef SouthernCone
Corporate Structure
Martin SeccoCEO - Marfrig Global Foods
CEOs - Business Units
Eduardo MironVP – Finance - CFO
& IRO
Heraldo GeresVP – Legal & HR
Marcos MolinaChairman of the Board
CorporateVice-Presidents
Frank Ravndal
KeystoneFoods
Audit CommitteeMarcelo Correa
Finance CommitteeCarlos Langoni
HR and Corporate Governance Committee
Antonio Maciel
52
Shareholder structure
MMS BNDES Participações
Brandes Investments Skagen AS Float-Others
35.8% 19.6% 10.4% 4.8% 0.0% 29.4%
Management+Treasury
As of December 2016
53
Guidance 2015
Target 2015 (1)
2015Combined(4)
Net Revenue R$ 23 to R$ 25billion
R$ 25 billion
Adjusted EBITDAMargin (2) 8.0% - 9.0% 8.5%
CAPEX R$ 650million
R$ 556million
Free Cash Flow (3) R$ 100 toR$ 200 million
R$ 213 million
(1) Assumptions based on exchange rates of R$2.70/US$1.00 and R$4.30/£1.00.
(2) Excludes non-recurring items.
(3) Operating cash flow after capital expenditures, interest expenses and income tax.
(4) Pro-forma non-audited values, including the discontinued operations: Moy Park, Argentina Marfood and MFG Agropecuária. Excludes the capital gain from theMoy Park divestment. Combined net revenue only includes nine months of Moy Park (Januray to September 20115)
2014
2015
2013
For the third consecutive year
54
Sales | Beef Brazil
+73% +90%
� Growth in Premium Brands sales volume
� Exponential growth of export sales to China
14x
+Demand Planning
+Routing
+Sales
Process
+Proper
Variable Compensation
+Field
Technology
+Management
System
In December 2015, China (ex-Hong Kong) accounted for 15% of
exports and was our 2nd main destination
55
Liability Management Process (1/3)
� Initiatives
US$375m
Tender Offer
US$59m
US$406m US$64m
Spot Market
Face Value Face Value
Bond Repurchase – 4Q15 � The total face value of the senior notesrepurchased amounted to US$470 million, ofwhich US$64 million have not been canceledyet and therefore are still part of theCompany’s gross debt.
� Compared to the 3Q15, gross debt wasreduced by US$684 million.
56
Liability Management Process (2/3)
� Keystone credit lines
Values in U$ millionLimit: + USD 270 millionMaturity: + 2 years
4Q15 - Amendment and extension of existing credit lines:
� Pool of 20 Banks, with Rabobank as the lead arranger.
LineLimit Maturity Rate
From To From To From To
Revolver 430 530 2018 2020 Libor+ 150 to 250 bps
Libor+125 to 225 bps
Term Loan 200 370 2020 2022 Libor+ 175 to 275 bps
Libor+150 to 250 bps
Total 630 900
57
Liability Management Process (3/3)Bonds Maturity Schedule
(pro forma)Before* After
Avg. Term: 2,7 years Avg. Term : 4.7 years
In USD
2016 2017
184m
2018
153m
2020
285m
Opening Balance
185mRepurchase
Closing Balance
Issuance
2023
1.0bn
184m 153m 567m 670m
2019
660m
2021
28m
282m 485m660m 28m 1.0bn
Call
*1Q16
0
200
400
600
800
1,000
1,200
2016 2017 2018 2019 2020 2021 20230
200
400
600
800
1,000
1,200
2016 2017 2018 2019 2020 2021 2023
Investor Relations
www.marfrig.com.br/ir