technology and payments provider empowering …
TRANSCRIPT
October 2020
TECHNOLOGY AND PAYMENTS PROVIDER EMPOWERING
GLOBAL MERCHANTS
DisclaimerForward Looking Statements. This presentation (this “Presentation”) may contain certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995,
Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended, including statements regarding Global Blue Group Holding AG’s (“Globla Blue”, “we” or “us”)
or its management’s expectations, hopes, beliefs, intentions or strategies regarding the future. The words “anticipate”, “believe”, “continue”, “could”, “estimate”, “expect”, “intends”, “may”,
“might”, “plan”, “possible”, “potential”, “predict”, “project”, “should”, “would” and similar expressions may identify forward-looking statements, but the absence of these words does not mean
that a statement is not forward-looking. These forward looking statements are based Global Blue’s current expectations and beliefs concerning future developments and their potential effects on
Global Blue. There can be no assurance that the future developments affecting Global Blue will be those that we have anticipated. These forward-looking statements involve a number of risks,
uncertainties (some of which are beyond Global Blue’s control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by
these forward-looking statements. These include commercial expectations and other external factors, including political, legal, fiscal, market and economic conditions and factors affecting travel
and traveller shopping, including pandemics and applicable legislation, regulations and rules (including, but not limited to, accounting policies and accounting treatments) and movements in
foreign exchange rates, all of which are difficult to predict and are beyond Global Blue’s control. Except as required by law, Global Blue is not undertaking any obligation to update or revise any
forward-looking statements whether as a result of new information, future events or otherwise.
Intellectual Property. All rights to the trademarks, copyrights, logos and other intellectual property listed herein belong to their respective owners and Global Blue’s use thereof does not imply an
affiliation with, or endorsement by, the owners of such trademarks, copyrights, logos and other intellectual property. Solely for convenience, trademarks and trade names referred to in this
presentation may appear with the ® or ™ symbols, but such references are not intended to indicate, in any way, that such names and logos are trademarks or registered trademarks of Global Blue.
Industry and Market Data. This Presentation contains statistical data, estimates and forecasts that have been provided by Global Blue and/or are based on independent industry publications or
other publicly available information, as well as other information based on Global Blue’s internal sources. This information involves many assumptions and limitations and you are cautioned not to
give undue weight to these estimates. We have not independently verified the accuracy or completeness of such data, including those contained in these industry publications and other publicly
available information. Accordingly, none of Global Blue nor its affiliates and advisors makes any representations as to the accuracy or completeness of these data. Certain amounts described
herein have been expressed in U.S. dollars for convenience and, when expressed in U.S. dollars in the future, such amounts may be different from those set forth herein.
Financial Information. The historic financial information respecting Global Blue contained in this Presentation has been taken from or prepared based on the historical audited financial
statements of Global Blue, which have been prepared in accordance with the International Financial Reporting Standards (“IFRS”) as adopted by the International Accounting Standards Board
(“IASB”), which are not materially different from IFRS as issued by the EU.
Non-IFRS Financial Measures. This presentation includes certain financial measures not prepared in accordance with IFRS, which constitute “non-IFRS financial measures” as defined by the rules
of the U.S. Securities and Exchange Commission. These non-IFRS financial measures include: Adjusted EBITDA, Adjusted EBITDA Margin, Cash Flow Conversion, FCFE, Adjusted EBIT, Unlevered Net
Income, Adjusted Net Income, Adjusted Net Income (Group Share), Adjusted Profit Before Tax, Adjusted Income Tax Expense, Leverage Ratio and Adjusted Operating Expenses.
Global Blue has included these non-IFRS financial measures because it believes they provide an additional tool for investors to use in evaluating the financial performance and prospects of Global
Blue. These non-IFRS financial measures should not be considered in isolation from, or as an alternative to, financial measures determined in accordance with IFRS. In addition, these non-IFRS
financial measures may differ from non-IFRS financial measures with comparable names used by other companies. Note however, that to the extent forward-looking non-IFRS financial measures
are provided herein, they are not reconciled to comparable historic IFRS measures due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such
reconciliation.
2
1. BUSINESS OVERVIEW
2. TRANSACTION UPDATE
3. INVESTMENT HIGHLIGHTS
4. APPENDIX
3
INTERNATIONAL SHOPPERS
Worldwide Luxury Revenue20-30%
(1)
A strategic technology and payments partner empowering merchants to capture the growth of international shoppers
TAX FREE SHOPPINGTECHNOLOGY SOLUTIONS
SMART DATA& BUSINESS INTELLIGENCE
TARGETED MARKETING SOLUTIONS& INTELLIGENT SALES TECHNOLOGY
ADDED-VALUEPAYMENT SOLUTIONS
MERCHANTS
Note: (1) When limiting luxury revenue to that in Tax Free Shopping countries (instead of worldwide), international shoppers represent 40-50% of luxury revenue (company estimate based on a sample of merchants in Tax Free Shopping countries).
Source: Company Information.
Tax Free Shopping Merchant Stores+300K
4
13MGB international
shoppers
35MGB transactions
x
€18.5BGB sales in store
(SiS)
€70Baddressable
market(2)
€26Baddressed
market(2)
~70% GB market
share(3)
16MGB international
shoppers(1)
31MGB transactions
€4.4BGB sales in store
(SiS)
€28Baddressed
market(4)
~20% GB market
share(5)
€455Baddressable
market(4)
Global Blue at a glance
Added-Value Payment Solutions (AVPS)Tax Free Shopping Technology Solutions (TFS)
~85% of revenue ~15% of revenue
Note: Figures refer to the fiscal year ending 31 March 2020 (2019/20A), except where noted. See “Non-IFRS Financial Measures” above in the Disclaimer and Appendix for further information and a reconciliation of all historic non-IFRS financial measures included in this presentation. (1) Company
estimate, extrapolated from GB sample set; (2) Addressable market estimate refers to total eligible SiS (excluding cross-border Tax Free Shopping, government-run Tax Free Shopping schemes, ineligible transactions, and countries without VAT) as at 2018/19A; addressed market as at 2018/19A refers to
the sub-segment addressed by VAT refund operators, excluding SiS not issued and refunded and SiS related to in-house VAT refund merchants; neither gives effect to the impact of COVID-19 on such market; (3) Estimated third-party serviced market share based on Tax Free Shopping SiS as at 2018/19A;
(4) Addressable market estimate refers to addressable cross-border card spend on POS and ATM (excluding multi-currency processing market) as at 2018/19; addressed market as at 2018/19A reflects market-wide DCC penetration and acceptance rates; neither gives effect to the impact of COVID-19 on
such market (5) Estimated market share based on DCC revenue as at 2018/19A; Global Blue AVPS SiS as percentage of the addressed market equals 16% as at 2018/19A. (6) Adjusted EBITDA less Capital Expenditures divided by Adjusted EBITDA. Source: Company Information.
REVENUE
€420M(2019/20A)
ADJUSTED EBITDA
€171M(2019/20A)
ADJUSTED EBITDA MARGIN
41% (2019/20A)
CASH FLOW CONVERSION(6)
78% (2019/20A)
5
Purchase:
€1,000
VAT: €200
Tax Free Shopping Technology Solutions
INTERNATIONAL SHOPPER
INTERNATIONAL SHOPPER
VAT REFUND
€140
MERCHANTREVENUE
€30
GLOBAL BLUE
SOLUTIONS
SoftwarePayments Processing,
SoftwareSoftware €30
VAT: €200
REFUND AGENT
Issuing(Tax free form)
Refunding(VAT)
MERCHANTCUSTOMS &
AUTHORITIES
Export Validation(Goods)
PURCHASE (including VAT)
€1,200
A win-win value proposition for merchants, international shoppers, customs & authorities, and Global Blue
REVENUE
Note: This overview is presented for illustrative purposes only and not as a representation of actual amounts involved in the Tax Free Shopping process. Actual amounts may vary depending on a number of factors, including the revenue share split set out in
agreements with merchants and market trends. Source: Company Information.
6
REVENUE GROWTH DRIVERS(2)
Global Blue is the most comprehensive INTEGRATED NETWORK in its category
Employers
Fleet Operators
Retailers
EMPLOYEE BENEFIT
TRANSPORTATION
INTERNATIONAL SHOPPERS
CLIENTS
Restaurants
Petrol Stations
Refund Agents / Payment Providers
CONSTITUENCIES
BACK END
INTEGRATIONWITH PAYMENT
PROVIDERS
KEY NETWORK FUNCTIONS
v
AFFILIATION OF
NETWORK
CONSUMER
BRANDING
TECH-ENABLED
PROCESSING
DATA
AGGREGATION
& ANALYTICS
FRONT END
INTEGRATIONWITH POS & PSP
NETWORK EXAMPLES
7Source: Company Information.
1. BUSINESS OVERVIEW
2. TRANSACTION UPDATE
3. INVESTMENT HIGHLIGHTS
4. APPENDIX
8
Business combination update
9
The transaction with Far Point Acquisition Corporation closed on August 28, 2020
The post-closing public company is incorporated in Switzerland and listed on the NYSE (GB and GB.WS), and maintains the Global Blue name
Prior to the closing of the transaction, the selling shareholders took a number of unilateral actions to enhance public shareholder value:
◼ Waived €154M dividend entitlement and the right to a post-close make-whole ◼ Committed to $75M Supplemental Liquidity Facility funded through the holdback of sponsors’ proceeds◼ The selling shareholders committed to convert €50M of convertible preferred shares into common stock
Debt refinanced with a new €630M 5-year term loan (starting margin of 2%) and RCF of €100M (drawn as a precautionary measure)
At closing, Global Blue had a cash position of €265M and could access an additional ~€80M of liquidity, if needed
Selling parties received ~$200M of capital from PIPE investors, primarily from Ant Group, Third Point, and one smaller investor◼ Additional PIPE investors who had committed to subscribe for in aggregate $110M did not consummate their subscriptions◼ Global Blue and SL Globetrotter LP (an affiliate of Silver Lake) have commenced litigation with such investors for breach of contract
Global Blue board consists of the Chairman, the Global Blue CEO, two Silver Lake representatives, one Partners Group representative, one Ant Group representative, and two independent board members
Source: Company Information.
Detailed business combination overview
See “Non-IFRS Financial Measures” above in the Disclaimer and Appendix for further information and a reconciliation of all historic non-IFRS financial measures included in this presentation. Capitalisation presented as at closing (28-Aug-2020), (1) 2019/20 EBITDA of €170.7M, (2) Corresponds to SL
Globetrotter L.P., (3) Corresponds to Global Blue Holding LP (which is controlled by Silver Lake) of 22.2% and shares directly held by Partners Group 1.4%. Source: Company Information.
10
€MxAdjusted
EBITDA(1)
Revolver Credit Facility 99 0.6x
Term Loan (Principal Value) 630 3.7x
Gross Financial Debt 729 4.3x
Cash (265) (1.6x)
Net Financial Debt 464 2.7x
Lease liability (current and non-current) 37 0.2x
NET FINANCIAL DEBT & LEASES 501 2.9x
% Ownership
Silver Lake and Affiliates(2) 57.4%
Partners Group and Affiliates(3) 23.7%
Ant Group 6.5%
Third Point 5.4%
GB Directors, Executive Management & Other Employees 5.2%
Other Shareholders 1.7%
TOTAL 100.0%
CAPITALISATION OVERVIEW (August 2020) POST-TRANSACTION ECONOMIC OWNERSHIP (%)
1. BUSINESS OVERVIEW
2. TRANSACTION UPDATE
3. INVESTMENT HIGHLIGHTS
4. APPENDIX
11
Investment highlights
12
POWERFUL MACRO
DRIVERS OF GROWTH
1
CLEAR
MARKET &
TECHNOLOGY
LEADERSHIP
2
BUSINESS
STRATEGY
CREATING VALUE
3
SHORT-TERM
ACTIONS PAVING
WAY FOR THE
FUTURE
5
ATTRACTIVE
TRANSACTION-BASED
BUSINESS MODEL
4
PROOF POINTS GROWTH DRIVER
Strong macro driven historical growth expected to continuein the long term
Next ~5 years expectation post COVID normalisation(7)
Note: This is forward-looking information – see Disclaimer “Forward Looking Statements”. (1) R-squared of the regression between arrivals into Global Blue markets (implied by emerging markets middle class growth, based on a regression calculated between 2000/01 to 2018/19) and Global Blue
Tax Free Shopping transactions, calculated between 2009/10 and 2018/19; (2) Calculated from 2009/10 to 2018/19, based on a consistent set of Global Blue countries with digital validation and non-digital validation at the start and end date of the calculation; (3) Extra-regional personal luxury
market growth in countries with VAT refund schemes and countries without, calculated from 2009/10 to 2018/19; (4) Forecast period is based on 5 years post COVID normalization (5) Forecast period is based on 3 years post COVID normalization; (6) Subject to decisions of the respective
governments and as such may or may not eventually occur; (7) Normalization refers to travel demand returning to pre-COVID levels. Source: Company Information.
EMERGING MARKETS +9%CAGR(4)
Arrivals of EM shoppers into Global Blue’s markets
97%correlation(1)
EM middle class vs. Tax Free Shopping transactionsA
VAT DYNAMICS>10
additional countries(6)
1.4xfaster(3)
Luxury sales growth in VAT refund vs. non-VAT refund countries
Countries adopting a VAT refund scheme C
DIGITALIZATION 54% to 89%% of transactions digitally validated
2.0xhigher(2)
Success ratio increase in digital vs. non-digital countriesB
(5)
13
1 2 3 4 5
Global Blue’s clear competitive differentiation
Note: Figures refer to 2019 / 20A. Fiscal year ending 31 March. (1) Estimated third-party serviced market share, based on Tax Free Shopping SiS; (2) Last 6 years average % SiS. (3) Tax Free Shopping countries where Global Blue currently operates. (4) Average tenure based on the top 20 merchants
Source: Company Information.
>3x market share vs.
next Tax Free Shopping
competitor
40+ PSP integrations
200+ POS integrations
18 customs integrations
13 payment partners
Low gross churn(2): -3%Positive net churn(2):
+0.4%70%
market share in
Tax Free Shopping(1)
PORTFOLIO OF ICONIC
LUXURY BRANDSGLOBAL LEADERSHIP
FULLY INTEGRATED
IN-HOUSE TECHNOLOGY
PLATFORM
DEEP DOMAIN EXPERTISE
IN COMPLIANCE
Avg. tenure (years)(4): >20
>40Tax free shopping countries(3)
where GB has deep
regulatory know-how
Longstanding relationships
with iconic luxury brands
14
1 2 3 4 5
REVENUE GROWTH DRIVERS(2)
LONG TERM VOLUME GROWTH MACRO DRIVERS
MANAGEMENT INITIATIVES TO BOOST VOLUME GROWTH
3 VOLUME GROWTH MACRO DRIVERS
VOLUME GROWTH DRIVERS
REVENUE GROWTH DRIVERS
Business strategy creating value
INTELLIGENCE
Eye-Opening advisory to identify opportunities
for growth
MARKETING
Data-driven solutions to increase footfall
SALES
Techniques and technology to convert footfall
to revenue
EXPERIENCE
Personalized customer journey to enhance
performance
VAT DYNAMICS DIGITALIZATIONEMERGING MARKETS
TAX FREE SHOPPING TECHNOLOGY SOLUTIONS
Increase penetrationIncrease market share
Expand market
ADDED-VALUE PAYMENT
SOLUTIONS
Increase DCC penetrationCross-sell payment solutions
STRATEGIC PARTNERSHIPS TO ENHANCE VALUE CREATION
15
1 2 3 4 5
Source: Company Information.
Ant Group partnership
16
PARTNERSHIP OVERVIEW
Technology: Jointly develop digital TFS solutions and products to reduce friction, achieve paperless TFS and enhance the user experience for Alipay users
Marketing: Jointly develop a comprehensive marketing solution leveraging on Alipay’s Marketing platform
Commercial: Promote acceptance of Alipay and its Ecosystem Companies in Global Blue’s network of Merchants
EASY REFUND PRODUCT (EARLY 2021 LAUNCH)
BRAND MINI-PROGRAM WITH CASH BACK OR EXTRA
REFUND COUPON (EARLY 2021 LAUNCH)
1 2 3 4 5
Source: Company Information.
TRACK RECORD OF GROWTH OPERATING LEVERAGEHIGH CASH FLOW
CONVERSION
EXCEPTIONAL TOTAL
SHAREHOLDER RETURNS
GROWTH PROFITABILITY CASH FLOW CONVERSION EARNINGS POWER
Powerful financial model delivering earnings growth and cash flow generation
Note: Fiscal year ending 31 March. Adjusted EBITDA defined as earnings before interest, taxes, depreciation and amortization, excluding other income and expense items that the Company considers as not related to ordinary business operations. Unlevered adjusted net income defined as
earnings before interest and taxes less unlevered tax expense, before deducting non-controlling interest. See “Non-IFRS Financial Measures” above in the Disclaimer and Appendix for further information and a reconciliation of all historic non-IFRS financial measures included in this
presentation. (1) Adjusted EBIT defined as earnings before interest and taxes, excluding amortisation from purchase price allocation related to acquired assets, predominantly related to the 2012 LBO. Source: Company Information.
36
171
2009/10 2019/20
23% 41%
+17% CAGR
Adjusted
EBITDA
margin %
160
420
2009/10 2019/20
132
102(30)
Adjusted EBIT Tax Unlevered Adjusted Net
Income
Adjusted EBITDA, €MRevenue, €M €M, 2019/20
Adjusted
effective
tax rate:
22-23%
(1)
Last 3 Years Average (2017/18 – 2019/20)
(2009/10 and 2019/20 – Fiscal years
ended in March. The year 2019/20 refers
to 1 April 2019 to 31 March 2020)
[(7%)]
17
100%
81%(19%)
Adjusted EBITDA
Capex Adjusted EBITDA -
Capex
1 2 3 4 5
COMMENTARY
LTM performance prior to COVID in line with long-term trends
LAST 10 YEARS LAST 5 YEARS LTM-JAN 20
(PRE-COVID)
SALES IN STORE
14%
7%9%
REVENUE
11%
4%
9%
ADJUSTED EBITDA
17%
8%
18%
Structural long-term growth
underpinned by macro drivers
Last 3-5 years impacted by FX
and geopolitical volatility
LTM-Jan 20 (pre-COVID)
growth reverting to the long-
term growth trajectory
Fiscal years ended in March
1818
1 2 3 4 5
See “Non-IFRS Financial Measures” above in the Disclaimer and Appendix for further information and a reconciliation of all historic non-IFRS financial measures included in this presentation. “Last 10 Years” refers to 2009/10 to 2019/20 and “Last 5 Years” refers to “2014/15 to 2019/20”
Source: Company Information.
EXPOSED TO EMERGING MARKETS
~70% of Tax Free Shopping SiS generated by international shoppers from emerging markets
DIVERSIFIED BUSINESS MODEL
across destination markets, origin of international shoppers and merchants
STRATEGIC POSITION IN APAC
enabling company to capture the growth in the region
Diversified business
MERCHANT
BASE(2)
INTERNATIONAL
SHOPPER’S ORIGIN
69%
16%
2%2%2%2%6%
Tax Free Shopping Revenue, % total
Other
Merchant 1
36%
6%
15%
12%
7%
8%
17%
Developed
markets
~30%
Emerging
markets
~70%
Tax Free Shopping SiS, % total
China
Other DM
GCC
USA
Other EM
SEA &
India
Russia
Merchant 2Merchant 3Merchant 4Merchant 5
Merchants
6-20
Top 20
~30%
INTERNATIONAL
SHOPPER’S
DESTINATION
Other APAC
13%
14%
14%
7%
8%
17%
16%
9%
3%
APAC
~30%
Europe(1)
~70%
Tax Free Shopping SiS, % total
France
UK
Italy
Germany
Spain
Other EMEA
& Americas
Japan
Singapore
19
1 2 3 4 5
Note: Figures refer to the financial year ending 31 March 2020 (2019/20) (1) Includes EMEA and Latin America (2) Refers to Tax Free Shopping revenue split by individual merchants
Source: Company Information.
International
borders reopening
STRICT SANITARY CONTROLS
Regional borders
reopening
End of the pandemic(treatment, vaccine
or WHO declaration)
Tax Free Shopping recovery expected in 5 phases
20
NORMALGRADUAL RETURN
TO NORMAL
LONG-HAUL FLIGHTS RE-START
INTRA-REGIONAL
TRAVELS RE-START
BORDERS CLOSEDSTORES OPEN
PHASE 1 PHASE 3 PHASE 4PHASE 2 PHASE 5
ESTIMATED % TAX FREE SPEND VS 2019
< 5%
< 5%
10 - 20%
10 - 20%
20 - 40%
60 - 80%
60 - 80%
90 - 100%
95 - 105%
100 - 110%
WHERE WE STAND
TODAY
1 2 3 4 5
The figures above represent assumptions used in management’s long-term targets and do not constitute guidance. Recovery may not occur linearly. Borders and stores may close, and travel may be curtailed again depending on how the pandemic continues to develop. This is forward-looking information –
see Disclaimer. Source: Company Information.
Asia
Europe
Group TFS financial performance
21
0%
2%
4%
6%
8%
10%
12%
14%
16%
18%
Week 15 Week 17 Week 19 Week 21 Week 23 Week 25 Week 27 Week 29 Week 31 Week 33 Week 35
16% EUROPE
8% APAC
14% GRAND TOTAL
% ISSUED TAX FREE SPEND vs. Last Year April – Sept 2020
MAY JUNE JULY AUGUSTAPRIL SEPTEMBER
Source: Company Information.
1 2 3 4 5
Management’s strategy during COVID
22
As COVID-19 spread and led to travel bans and lock-down,
management undertook several cost initiatives, with a
particular focus on the core business and adopting the best
alternative to scale back operations as activity resumes
Management adopted two cost savings plans:
• Short Term Action Plan
o Usage of government support (furlough or partial employment
schemes) in countries where such schemes exist
• Long Term Action Plan
o Evaluated and sized long-term headcount reduction, while preserving
core knowledge and assessed business resumption scenarios
o These long term plans were launched for all countries without
government support and implemented at the end of support schemes
in other countries (replacing the short term plans)
2 B2B MARKETING INITIATIVES B2B marketing activities remained relevant to client during COVID
Global Blue Observatory
Webinar for merchants
Coronavirus Weekly Update
Newsletter
1 PRODUCT INITIATIVES
• Mobile Self-Issuing
• Alipay Easy Refund
• Mobile Self-Refunding
Enhancements
MOBILE FIST
Despite budget decrease, several new products are ready for pilot or roll-out
• Drive to Store
Campaign Manager
• Alipay Mini-program
with Cash Back
Coupon
• Data warehouse
MARKETING & INTELLIGENCE
1 2 3 4 5
PERSONNEL & NON-PERSONNEL SAVING PLAN
Tender won (Aug-2020)
3 COMMERCIAL INITIATIVESService valuable clients and win new business
Source: Company Information.
EBITDA expenditures cost actions
23
VARIABLE
FIXEDnon personnel
FIXEDpersonnel
SHORT-TERM COST REDUCTION€80M Savings
leveraging available government programs & limited volume
€50M of Long-term actions (12 months run-rate)
160
250
110
LONG-TERM COST REDUCTION€50M Savings redundancies
& resumed volume
A
B
FIXED OPEX
EBITDA Expenditures
Volumes drivencost reduction
Total fixedcosts
Short term actions(12 months run-rate)
Cost base post short term
actions
Reduced cost saves(12 months run-rate)
Cost base post long term
actions
Note: Figures refer to the financial year ending 31 March 2020 (2019/20). EBITDA Expenditures relate to Operating expenses (excluding exceptional items and depreciation and amortization), as defined and reconciled in the Appendix. Short and long-term cost actions are estimated, thus should not be
relied upon as being indicative of future results. This is not a forecast. This is forward-looking information – see Disclaimer. See “Non-IFRS Financial Measures” above in the Disclaimer and Appendix for further information and a reconciliation of all historic non-IFRS financial measures included in this
presentation. As we continue to refine the cost take-out assessment and as various governments modify their programs, the numbers herein are subject to change. Source: Company Information.
1 2 3 4 5
(€M)
Illustrative EBITDA at various potential recovery levels
24Note: Simulation based on illustrative assumptions and should not be relied upon as being indicative of future results. This is not a forecast. This is forward-looking information – see Disclaimer. See “Non-IFRS Financial Measures” above in the Disclaimer and Appendix for further information and
a reconciliation of all historic non-IFRS financial measures included in this presentation. (1) Jan-2020 LTM EBITDA presented assuming bonus normalization. Source: Company Information.
% Adjusted
EBITDA Margin 52.3%
42.3%
ILLUSTRATIVE TOP-LINE RECOVERY RANGE (% OF PRE-COVID REVENUE)
Future re-hires for positions deemed
semi-fixed, which are made redundant today
COST TAKE-OUT ADJUSTED EBITDA
1 2 3 4 5
(1)
€6.7M
€2.1M
€1.0M
€1.2M€11.0M
€2.5M €13.5M
EBITDA (1)
Expenditure
Capex
LeasePayments
Interest(2)
Short-term (4)
Fixed Monthly Total
Incremental (1)
Long-termExpenditure
Long-term (1)
Fixed Monthly Total
Short-term fixed cash expenditures and liquidity
25
Current liquidity implies fixed cash expenditures to be covered well into calendar year 2022
Source: Company Information. These amounts are estimates and are forward-looking information – see Disclaimer. As we continue to refine the cost take-out assessment and as various governments modify their programs, the numbers herein are subject to change
(1) Monthly expense implied from 12 month run-rate based on the Short-term Actions (€80M annual cost take-out). As Global Blue transitions to the Long-term Actions the monthly expenses would increase to €9.2M; (2) Reflects impact of refinancing based on margin at closing; (3) Committed
Supplemental Liquidity Facility (funded by certain selling shareholders) of €63M, uncommitted local credit lines of €18M, and RCF availability of €1M; (4) Expenditures presented herein exclude monthly change in net working capital and monthly variable expenditure.
POST-ACTIONS FIXED MONTHLY EXPENDITURES(4)(before taxes) LIQUIDITY BUILD (August 2020)
Cash
€265M
Additional liquidity (3)
€82M
€347M
Average Mar-Aug monthly
cash savings ~€11M
1 2 3 4 5
Conclusion
26
Long-term drivers
remain intact,
despite COVID-19
impact
1
Competitive
differentiation
represents a strong
asset
2
Clear strategy to
create value
3
Short-term measures
supporting recovery
and enhancing
margin when
volumes return
5
Transaction-based
model delivering
earnings growth
and cash flow
generation
4
26
1. BUSINESS OVERVIEW
2. TRANSACTION UPDATE
3. INVESTMENT HIGHLIGHTS
4. APPENDIX
- Additional company materials
27
International management team with relevant expertise
Average 10+ years at Global Blue(1)
Note: (1) Based on the average tenure of the executive committee (defined as the management team presented herein), including experience of acquired companies. Source: Company Information.
Years at Global Blue
PR
OD
UC
TS
Tomas Mostany
Tax Free Shopping Technology Solutions
Damian Cecci
Added-value Payment Solutions
MA
RK
ET
S
Laurent Delmas
Europe South
Pier F. Nervini
Europe North, Central and Global
Accounts
Greg Gelhaus
APAC
IT &
OPER
AT
ION
S Jeremy Taylor
Operations
Fabio Ferreira
Technology
Jacques Stern
Chief Executive Officer
Loïc Jenouvrier
Chief Financial Officer
SU
PPO
RT
J. Henderson-Ross
Legal
Jorge Casal
New Markets, Public Affairs & Americas
16 4 5 17 16 5 21
5 21
5
X
4
28
VAT refund regulatory framework
VAT: Value-added Tax is an indirect tax on the domestic consumption
of goods and services, except those that are zero-rated (such as food
and essential drugs) or are otherwise exempt (such as exports).
VAT refund scheme: International shoppers can claim a refund on the
VAT they have paid in destination countries on eligible goods while
exiting the country/region of purchase(1)
Eligible beneficiary• Usually: All non-residents of the country/region• Example of countries where domestic purchaser exporting
goods are eligible to Tax Free Shopping: Japan/Australia
Eligible goods• Specific list for each country• Example of countries where alcohol or tobacco are not eligible
for Tax Free Shopping: Czech Republic, Greece, Lithuania, Belgium, France, Morocco, Russia, Slovenia and South Korea
VAT
Minimum purchase amount• Specific to each country• France: €175.01, Italy: €154.95, Spain: €0, UK: £0,
Japan: JPY 5,000
%VAT rate• Ranges between 15-25% in European countries(2)
and 5-10% in Asian countries
Note: (1) The EU VAT Directive also requires all EU member states to operate a VAT refund scheme for non-EU residents; A unanimous decision from all EU member states for any change to the EU VAT Directive; (2) The EU VAT Directive provides that each EU member state must
apply a standard VAT rate of at least 15% and there is no maximum rate that can be set. Source: Company information.
WHAT IS VAT & VAT REFUND SCHEME? PARAMETERS OF THE VAT REFUND SCHEME
29
Positive VAT dynamics are a strong driver of luxury sales growth
Number of countries and territories with VAT
1
73
1979/80 2018/19
20
180(1)
1979/80 2018/19
Note: (1) Includes territories with different VAT rules than sovereign countries, that are counted as separate countries.
Source: Company information, OECD.
INCREASING NUMBER OF COUNTRIES ARE ADOPTING VAT VAT REFUND COUNTRIES EXHIBIT HIGHER LUXURY SALES GROWTH
INCREASING NUMBER OF COUNTRIES ARE ADOPTING VAT REFUND
SCHEMES
Number of countries operating a VAT refund scheme
+160
+72
~5%
~7%
~10%
Domestic Non-TFS countries TFS countries
Extra-regional luxuryPersonal
luxury
Luxury market growth (CAGR 2009/10 – 2018/19)
+3ppts
30
0%
5%
10%
15%
20%
25%
30%
1992/9
3
1993/9
4
1994/9
5
1995/9
6
1996/9
7
1997/9
8
1998/9
9
1999/0
0
2000/0
1
2001/0
2
2002/0
3
2003/0
4
2004/0
5
2005/0
6
2006/0
7
2007/0
8
2008/0
9
2009/1
0
2010/1
1
2011/1
2
2012/1
3
2013/1
4
2014/1
5
2015/1
6
2016/1
7
2017/1
8
2018/1
9
2019/2
0
Finland
Netherlands
UK
Italy
SpainGermany
Japan
Singapore
Increasing VAT rates drive growth of Tax Free Shopping environment
EUROPE
ASIA
France
Source: Company information. (1) Chart excludes temporary VAT movement implemented by governments during COVID
LONG-TERM(1) VAT EVOLUTION ACROSS MAJOR DESTINATION MARKETS
77% of European OECD members
increased their VAT rate since 2006
• Germany: 16%-19% (2007-2008)
• Spain: 16%-21% (2010-2013)
• Italy: 20%-22% (2011-2015)
DEVELOPMENTS
31
UK Tax Free Shopping scheme - situation overview
On Sept. 11th, the UK Government announced its decision to abolish, from Dec.31st, 2020, the VAT Retail
Export Scheme (VAT RES) which allowed international visitors to the UK to reclaim the VAT paid on goods
purchased, but not consumed in the UK
▪ Not extend Tax Free Shopping benefit to
EU Shoppers (in the context of Brexit)
▪ Remove an implicit subsidy to London
(government considered Tax Free Shopping
to favour London over the rest of the UK)
Customs unable to manage additional volume
from Tax Free Shopping to EU shoppers
(as, unlike other countries, the UK has not
digitalized its paper-based customs system)
▪ Save £500M per annum in refunded VAT
to non-EU shoppers
▪ Avoid offering refunds to EU citizens
(in the context of Brexit)
POLITICAL OPERATIONALFINANCIAL
Note: Information presented herein portrays the UK government’s published rationale and not Global Blue’s view.
Source: Company information.
32
UK Tax Free Shopping scheme – impact and action plan
Source: Company information. Survey run to 40K+ Tax Free Shoppers around the world (between Sept. 14th and 16th). (1) GVA: Gross Value Added measures the total direct & indirect revenue generated from tourists’ spending
33
Tax Free Shopping ecosystem executing on strategy to convince the UK government to reverse their decision
POLITICAL
OPERATIONAL
FINANCIAL
▪ Tax Free Shopping benefits extend beyond London
▪ Merchants / Other UK cities engaging with their elected officials regarding negative impact of decision
▪ Demonstrate financial arguments are incorrect
▪ Evidenced by economic study and survey
▪ GB proposed a transition period
▪ After the transition period, the UK would digitize its customs systems (companies within the Tax Free Shopping ecosystem have offered to finance the cost)
Economic study highlights the negative impact on the UK from the government’s decision
Survey indicates shoppers less likely to shop and spend in UK following the government decision
FINANCIAL
62%of respondents
will be less likely to visit the UK
95%would spend less
on shopping in the UK
93%would considerchanging where
they shop overseas
Respondents indicated that they would shop in other EU countries
(where GB is present)
Abolishing Tax Free Shopping
Scheme
Extending Tax Free Shopping
Scheme to EU residents
Variation in number of tourists (5.0)M +1.0M
Variation in tourist spendings (in £) (6,000)M +740M
Impact on GVA(1) (in £) (9,300)M +1,100M
Impact on tax revenues (in £) (3,500)M +180M
Impact on number of jobs (140)K +20K
Retailers, airports, and tax-free shopping ecosystem all believe that the decision to eliminate the scheme is misguided and are working together to convince the government to reverse the decision
Additional countries may implement VAT refund schemes
HIGH TO MEDIUM PROBABILITY MEDIUM TO LOW PROBABILITY
Countries currently with VAT or GST and no VAT refund scheme
Countries currently with VAT or GST and with VAT refund scheme managed by the government
Countries currently with no VAT or GST and no VAT refund scheme
Note: (1) Subject to decisions of the respective governments, as such may or may not eventually occur; (2) Global Blue supports Australia government scheme through back-office Tax Free Shopping processing. As such, Australia is included in both Global Blue countries and
government-run schemes. Source: Company information.
COUNTRIES LIKELY TO ADOPT VAT REFUND SCHEMES IN THE NEXT 5 YEARS(1)
Brazil IranUSA
India Canada Venezuela New ZealandPhilippines
ThailandAustralia(2) Azerbaijan
34
Kuwait
Serbia IndonesiaColombia Sri Lanka
Saudi ArabiaPeru Kazakhstan Chile Costa Rica
P
P
PCountries recently
approved
Eye-Opening advisory to identify opportunities for growth
We use data to help merchants understand the international shopper opportunity
BENCHMARK TAX FREE
SHOPPING SOLUTIONS
PERFORMANCE
IDENTIFY INTERNATIONAL
SHOPPER TRAFFIC OR
SPEND OPPORTUNITIES
ADAPT PRODUCT
ASSORTMENT TO LATEST
INTERNATIONAL TREND
ADAPT TACTICAL DECISIONS
BASED ON SHORT-TERM
FUTURE OUTLOOK
Source: Company information.
35
DIGITALIZATION OF PAYMENTS69% of transactions are digital(3)
VAT DYNAMICSIncreasing number of VAT refund schemes and increasing rates
DIGITALIZATION54% of Global Blue export validations are digital(2)
EMERGING MARKETS70% international shoppers from emerging markets
A
B
C
D
Macro drivers directly tied to Global Blue’s growth equation
Note: Figures refer to 2018/19. (1) Presented on a transaction basis, which translates to 49% on a SiS basis; (2) SiS in countries with digital export validation as % of total Global Blue SiS; (3) Refers to percentage of payments that are card / electronic (non-cash). Card transactions
include consumer payments from charge cards, credit cards, debit cards, and pre-paid cards and excludes electronic direct and automated clearing house transactions. Based on Consumer Payment Transaction Volume in select markets; based on China, Japan, Australia, Canada,
USA, France, Germany, Greece, Italy, Netherlands, Portugal, Spain, and the UK; (4) Defined as the difference in retail price, of the same product, between the origin and destination country, before having the VAT, that is included in the destination country retail price, refunded;
(5) Global Blue SiS acceptance rate calculated on SiS basis.
Source: Company Information, Euromonitor International (Consumer Finance Edition 2020, based on September 2019 estimates).
TAX FREE SHOPPING ADDRESSABLE MARKET: €70B SALES IN STORE
DYNAMIC CURRENCY CONVERSION ADDRESSABLE MARKET: €455B SALES IN STORE
Success Ratio
39%(1) currently
C
• Awareness
• Ease of issuing, export validation and refunding
Number of traveller trips
A
• Emerging market (EM): Middle class wealth growth
• Developed countries: GDP growth
Average spendper trip
& per shopper
B
• Purchasing power in local currency
• Extra-regional price differential(4)
Acceptance Rate 28% currently(5)
Addressable digital payments
D% of merchants
offering DCC
D
36
Strong operating leverage as a result
of the cost base being ~60% fixed
Variable costs tied to specific financial KPIs,
not simply Group revenue
COST BREAKDOWN(1) (AS OF 2019/20A)
KEY TAKEAWAYS
DEFINITIONS
Group cost structure drives operating leverage
VARIABLE
▪ Issuing & Validation: Costs related to tax free form
issuance and validation
▪ Acquiring: Costs related to financial processing business
▪ Refunding: Fee paid to agents and airports
▪ Processing: Transaction processing costs
▪ Variable costs benefit from operating leverage
FIXED
▪ Refunding / Processing: personnel costs
▪ Sales & Marketing: Cost of sales force
▪ Technology Operating Costs: Costs related to IT
▪ G&A: Includes management, product, finance, office
costs, etc.
▪ Fixed costs generally evolve in line with or slightly above
inflation
Adjusted operating costs indexed to 100
Total Costs59%
G&A
19%
Sales &
Marketing
21%
Issuing & Validation
(Transactions)
7%
Processing
(Transactions)
2%
Processing
3%
Fixed Costs
64%
Refunding
(VAT refund)
19%
Refunding
9%
Technology
Operating
Costs
11%
() = Driver
Variable
Costs
36%
Acquiring
(Processing volumes)
9%
Source: Company Information. See “Non-IFRS Financial Measures” above in the Disclaimer and Appendix for further information and a reconciliation of all historic non-IFRS financial measures included in this presentation.
Note: (1) Calculated on the basis of adjusted operating expenses, i.e. operating expenses excluding depreciation and amortization, and other operating income and expenses (2) Adjusted operating expenses as a percentage of revenue.
(2)
Adjusted
EBITDA
41%
37
CAPEX€M
D&A€M(1)
7.3 6.7
27.8 26.6
33.4
37.7
5.2 6.6 8.511.9
15.322.8
15.2
16.330.5
Well-invested business to support future growth
2014/15 2015/16 2016/17 2017/18 2018/19
Note: (1) Excludes the amortization of intangible assets acquired through business combinations
Source: Company Information.
€15-16M depreciation
related to the right of use
asset, as a result of the
adoption of IFRS 16
Fiscal years ended in March
38
2019/20
39.1
High Adjusted EBIT to Adjusted Net Income conversion
driven by efficient organizational & capital structure
KEY TAKEAWAYS
ADJUSTED EBIT TO ADJUSTED NET INCOME (GROUP SHARE) BRIDGE COMMENTARY
Adjusted EBIT to Adjusted net income (group share) bridge
I Other depreciation and amortization exclude
amortization of intangible assets acquired through
business combinations
II Net finance costs include interest expenses related to
interest bearing debt, lease liabilities interest, net FX
gain/loss, finance income and other finance expenses
III Adjusted tax rate of ~23%
IV Mainly attributable to JV in Japan, a country that has the
potential to grow faster than the Group
170.7
(39.1)131.6
(31.8) 99.8
(22.6) 77.2
(5.2)
71.9
AdjustedEBITDA
Other D&A AdjustedEBIT
Net financecosts
AdjustedPBT
AdjustedIncome
Tax
AdjustedNet Income
MinorityInterest
AdjustedNet Income
(GroupShare)
2019/20, €M
III
31.3% 23.7% 18.4% 17.1%As % of
revenue
Note: See “Non-IFRS Financial Measures” above in the Disclaimer and Appendix for further information and a reconciliation of all historic non-IFRS financial measures included in this presentation.
Source: Company Information.
39
I
II
IV
40.6%
Resilient business performance during global financial crisis
TRAVEL INDUSTRY LUXURY INDUSTRY GLOBAL BLUE
Resilient performance during economic downturn with less compression vs. the travel & luxury markets, as well as
a stronger reversion / “catch-up” growth thereafter
100
84
100
2008A 2009A 2010A
Reversion to the mean
with SiS growth
“catching up” when
the concerns diminish
Passenger revenue, rebased to 100(1) Personal luxury goods market, rebased to 100 Tax Free Shopping sales in store, rebased to 100(2)
CAGR:
0%CAGR:
2%CAGR:
17%
Resilient during
downturns, with flat
YoY performance
during financial crisis
(16%)(8%)
(0%)
Global financial crisis
100
92
105
2008A 2009A 2010A
Global financial crisis
100 100
136
2008A 2009A 2010A
Global financial crisis
Note: (1) Estimated revenue of the global passenger airline industry (2) Refers to calendar year (December year end)
Source: IATA, Altagamma, Company Information.
40
Relative FX rates (origin vs. destination) impact
international shoppers’ Tax Free Shopping
demand,
particularly for EM shoppers
Tax Free Shopping demand adjusts instantly to FX
Brexit-driven GBP-depreciation
impacted demand on the same day
KEY TAKEAWAYS
FX impact felt instantly
TOTAL UK TAX FREE SHOPPING SIS DEVELOPMENT POST BREXIT
REFERENDUM
6%
36%
28%
43%44%
Jun 2016 Jul 2016 Aug 2016 Sep 2016 Oct 2016
Brexit Referendum
YoY growth
~18%(1)
USD/GBP depreciation post Brexit referendum
Note: (1) Refers to USD/GBP change between 23 June 2016 and 23 October 2016
Source: Company Information.
41
(15%)
0%
15%
30%
(50%)
0%
50%
100%
Apr 2014 Feb 2015 Dec 2015 Oct 2016 Aug 2017 Jun 2018 Apr 2019
FX CNY/EUR, YoY growthChinese Tax Free Shopping SiS in Eurozone, YoY growth
Chinese SiS (YoY % growth) FX CNY/EUR (YoY % change)
(40%)
(20%)
0%
20%
40%
(60%)
(30%)
0%
30%
60%
Apr 2014 Feb 2015 Dec 2015 Oct 2016 Aug 2017 Jun 2018 Apr 2019
FX RUB/EUR, YoY growthRussian Tax Free Shopping SiS in Eurozone, YoY growth
Russian SiS (YoY % growth) FX RUB/EUR (YoY % change)
Strong correlation between FX movements and SiS with high elasticity for Chinese Shoppers
CHINESE DEMAND IS HIGHLY ELASTIC VIS-À-VIS FX MOVEMENTS
THOUGH STABLE AND GROWING AT ~10%(1) OVER THE LONGER-TERM
Relationship between Chinese SiS in Eurozone and FX CNY/EUR
RUSSIAN MACRO VOLATILITY RESULTING
IN LIMITED IMPACT DUE TO LOWER ELASTICITY
Relationship between Russian SiS in Eurozone and FX RUB/EUR
+3.0Elasticity
+1.3Elasticity
Correlation = 0.92(2) Correlation = 0.94(3)
Note:
(1) 5 year SiS 2013/14 - 2018/19 CAGR (2) Methodology: regression analysis using the least squares method between YoY change of FX and YoY change of SiS (CNY versus EUR, and Chinese SiS in the Eurozone)
(3) Methodology: regression analysis using the least squares method between YoY change of FX and YoY change of SiS (RUB versus EUR, and Russian SiS in the Eurozone); Source: Company Information.
(YoY growth) (YoY change) (YoY growth) (YoY change)
42
Dynamic Currency Conversion Solution
A win-win value proposition for acquirers, merchants, international shoppers, and Global Blue
GLOBAL BLUE
SOLUTION
€10
ACQUIRERFEE
€10
MERCHANTREVENUE
€10
PURCHASE
AMOUNT:
£900
INTERNATIONAL SHOPPER
FEES: €30€1,000 + €30 FeesCurrency decision:
£900(1) / €1,000
Software SoftwareSoftware
International shopper prompted in local or
home currency
Issuing bank debits shopper
in home currency
International shopper selectshome currency
Note: This overview is presented for illustrative purposes only and not as a representation of actual amounts involved in the DCC process. Actual amounts may vary depending on a number of factors, including the revenue share split set out in agreements with acquirer and merchants,
expected DCC acceptance rates and market trends. (1) FX fees charged by the issuing bank for the conversion of the £900 purchase amount is equal to or greater than the Global Blue dynamic currency conversion fees. Source: Company Information.
REVENUE
43
Terms of Global Blue’s new credit facilities
44
Term Loan Revolving Credit Facility
Borrower Global Blue Acquisition B.V. Global Blue Acquisition B.V.
Issue Term Loan Revolving Credit Facility
Use of ProceedsRefinancing of existing debt in connection with the
transaction
Financing or refinancing of working capital and/or general
corporate purposes
Amount €630M €100M
Currency EUR(1)
Security / Ranking Senior Secured Senior Secured
Maturity 5.0-yr (bullet repayment) 5.0-yr (revolving facility)
Margin
Ratchet
Total Net Leverage
> 4.00x
≤ 4.00x > 3.50x
≤ 3.50x > 3.00x
≤ 3.00x > 2.50x
≤ 2.50x > 2.00x
≤ 2.00x > 1.50x
≤ 1.50x
2.75%
2.25%
2.00%
1.75%
1.50%
1.25%
1.00%
2.50%
2.00%
1.75%
1.50%
1.25%
1.00%
0.75%
Floor 0.00%
Commitment Fee N.A. 30% of relevant Margin
Financial Covenants
Covenant will be tested semi-annually. Total Net Leverage to not exceed 5.00x in the 1st test, 5.00x in the 2nd test,
4.75x in the 3rd test, 4.75x in the 4th test, 4.50x in the 5th test, 4.50x in the 6th test, 4.25x in the 7th test, 4.25x in
the 8th test, 3.50x in the 9th test and test thereafter
Note: (1) In the case of the Revolving Facility, optional currencies include GBP, USD, SEK, CHF, NOK or DKK and in the case of a Letter of Credit, GBP, USD, SEK, CHF, NOK, DKK, SGD, LBP, AUD or PLN. Source: Company Information.
First covenant test in Sep 2021
TLB maturity extended from
2022 to 2025
Starting margin reduced from
~350bps in prior facility
1. BUSINESS OVERVIEW
2. TRANSACTION UPDATE
3. INVESTMENT HIGHLIGHTS
4. APPENDIX
- Financials and reconciliations
45
Simplified capital structure(31/08/2020)
Source: Company Information, Bloomberg. EUR/USD Exchange Rate 1.186. (1) Table presented on an as converted-basis, assuming €50M of Series A Preferred Shares converted as per initiative announced by the selling shareholders in July 2020. Excluding the impact of this conversion (currently ongoing),
Global Blue has 167.8M total Ordinary Shares and 23.7M total Series A Preferred Shares. (2) Share price as at closing on August 31, 2020; (3) Series A Preferred Shares presented at par value.
Total Securities
(M)(1) Price ($) Value ($M) Value (€)
Ordinary Shares 173.8 9.77 1,698 1,432
Series A Preferred Shares 17.8 10.00 178 150
Total Equity Value 1,876 1,582
Term Loan 747 630
Drawn RCF 118 99
Capitalized Leases 44 37
Cash (314) (265)
Total Adjusted Net Debt 595 501
TEV 2,471 2,083
46
(2)
(3)
Non-IFRS adjusted income statement
Source: Company Information.
FY ended in March, €M FY 2017/18A FY 2018/19A FY 2019/20A
Total Revenue 421.4 413.0 420.4
Adjusted operating expenses (250.4) (239.4) (249.7)
Adjusted EBITDA 171.0 173.5 170.7
Other depreciation and amortization (11.9) (30.5) (39.1)
Adjusted EBIT 159.1 143.0 131.6
Net finance cost (32.1) (28.7) (31.8)
Adjusted profit before tax 127.0 114.3 99.8
Adjusted tax expenses (28.9) (26.3) (22.6)
Adjusted net income for the period 98.1 88.0 77.2
Adjusted net income attributable to:
Owners of the parent 94.3 83.5 71.9
Non-controlling interests 3.8 4.5 5.2
47
Reported IFRS income statement
CONSOLIDATED INCOME STATEMENT
FY ended in March, €M FY 2017/18A FY 2018/19A FY 2018/19A
Total revenue 421.4 413.0 420.4
Operating expenses (361.6) (354.4) (379.2)
Operating profit 59.9 58.5 41.2
Finance income 2.4 2.8 5.3
Finance costs (34.5) (31.5) (37.2)
Net finance costs (32.1) (28.7) (31.8)
Profit before tax 27.7 29.8 9.4
Income tax expense (8.3) (23.0) (7.7)
Profit for the period 19.5 6.9 1.7
Profit attributable to:
Owners of the parent 15.7 2.4 (3.5)
Non-controlling interests 3.8 4.5 5.2
48Source: Company Information.
Balance sheet
€M 3/31/2019 3/31/2020
Property, plant and equipment 56.2 51.4
Intangible assets 695.6 631.0
Deferred income tax assets 10.9 12.3
Investments in associates and joint ventures 2.4 2.9
Other non-current receivables 12.7 15.2
Non-current assets 777.8 712.8
Trade receivables 249.3 141.3
Other current receivables 49.2 33.8
Derivative financial instruments – 0.7
Income tax receivables 3.6 1.6
Prepaid expenses 15.0 7.9
Cash and cash equivalents 104.1 226.1
Current assets 421.3 411.4
Assets 1,199.2 1,124.2
€M 3/31/2019 3/31/2020
Equity attributable to owners of the parent 78.5 63.1
Non-controlling interests 8.4 8.4
Total equity 87.0 71.5
Loans and borrowings 622.4 624.6
Other long-term liabilities 39.2 34.6
Deferred income tax liabilities 49.4 34.6
Post-employment benefits 5.1 8.0
Provisions for other liabilities and charges 1.7 2.2
Non-current liabilities 717.8 704.0
Trade payables 263.7 237.3
Other current liabilities 61.0 46.3
Accrued liabilities 40.0 41.8
Current income tax liabilities 29.8 23.2
Current liabilities 394.4 348.7
Total equity and liabilities 1,199.2 1,124.2
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
49Source: Company Information.
FY ended in March, €M FY 2017/18A FY 2018/19A FY 2019/20A
Profit for the period 19.5 6.9 1.7
Net finance cost 32.1 28.7 31.8
Income tax expense 8.3 23.0 7.7
Depreciation and amortization(1) 86.7 105.1 113.6
Exceptional items(2) 24.4 9.9 16.0
Adjusted EBITDA 171.0 173.5 170.7
Other depreciation and amortization (11.9) (30.5) (39.1)
Adjusted EBIT 159.1 143.0 131.6
Reconciliations (1/4)
Source: Company Information.
Note: (1) Depreciation and amortization consist of (i) amortization of intangible assets acquired through business combinations and (ii) other depreciation and amortization. (2) Exceptional items consist of items which Global Blue does not consider indicative of its ongoing
operating performance, not directly related to ordinary business operations and which are not included in the assessment of management performance.
ADJUSTED OPERATING EXPENSESFY ended in March, €M FY 2017/18A FY 2018/19A FY 2019/20A
Operating expenses (361.6) (354.4) (379.2)
Exceptional items(2) 24.4 9.9 16.0
Amortization of intangible assets acquired through business combinations 74.8 74.6 74.5
Other depreciation and amortization 11.9 30.5 39.1
Adjusted operating expenses (250.4) (239.4) (249.7)
ADJUSTED EBITDA RECONCILIATION
50
Reconciliations (2/4)
Source: Company Information.
Note: (1) Exceptional items consist of items which Global Blue does not consider indicative of its ongoing operating performance, not directly related to ordinary business operations and which are not included in the assessment of management performance. (2) The exclusion
of exceptional items and amortization of intangible assets acquired through business combinations mechanically implies an increased tax payment. There are certain exceptional income tax expenses, which are not related to the financial year and, as such are excluded.
(3) Based on Effective Tax Rate calculated as Adjusted Income Tax divided Adjusted PBT.
FY ended in March, €M FY 2017/18A FY 2018/19A FY 2019/20A
Profit before tax 27.7 29.8 9.4
Exceptional Items(1) 24.4 9.9 16.0
Amortization of intangible assets acquired through business combinations 74.8 74.6 74.5
Adjusted profit before tax 127.0 114.3 99.8
FY ended in March, €M FY 2017/18A FY 2018/19A FY 2019/20A
Operating profit 59.9 58.5 41.2
Exceptional Items(1) 24.4 9.9 16.0
Amortization of intangible assets acquired through business combinations 74.8 74.6 74.5
Adjusted EBIT 159.1 143.0 131.6
Unlevered tax(3) (36.1) (32.9) (29.9)
Unlevered adjusted net income 122.9 110.2 101.7
UNLEVERED NET INCOME
ADJUSTED PROFIT BEFORE TAX and ADJUSTED NET INCOME
FY ended in March, €M FY 2017/18A FY 2018/19A FY 2019/20A
Profit attributable to owners of the parent 15.7 2.4 (3.5)
Exceptional items(1) 24.4 9.9 16.0
Amortization of intangible assets acquired through business combinations 74.8 74.6 74.5
Tax effect of adjustments(2) (20.6) (3.4) (14.9)
Adjusted net income (Group Share) 94.3 83.5 71.9
51
Reconciliations (3/4)
CASH FLOW SUMMARYFY ended in March, €M FY 2017/18A FY 2018/19A FY 2019/20A
Adjusted EBITDA 171.0 173.5 170.7
Capital expenditure(2)(26.6) (33.4) (37.7)
Adjusted EBITDA – capital expenditure 144.4 140.1 133.0
Cash Flow Conversion Rate (%) 84.5% 80.8% 77.9%
Interest paid (26.8) (24.5) (24.6)
Income taxes paid (24.7) (28.3) (28.1)
Principal elements of lease payments – (14.2) (15.3)
Dividends paid to non-controlling interests (3.5) (3.9) (4.8)
Free Cash Flow to Equity (Group Share) 89.4 69.2 60.3
Source: Company Information.
Note: (1) Exceptional income tax expenses relate mainly to the tax audit of Global Blue’s Italian Subsidiary. (2) Capital expenditure is defined as purchase of tangible and intangible assets.
FY ended in March, €M FY 2017/18A FY 2018/19A FY 2019/20A
Income tax expense (8.3) (23.0) (7.7)
Income tax expenses related to amortization of intangible assets acquired through
business combinations(15.1) (15.1) (15.1)
Tax impact of exceptional items (8.3) (2.8) (1.2)
Exceptional income tax expenses(1) 2.7 14.5 1.3
Tax effect of adjustments (20.6) (3.4) (14.9)
Adjusted tax expenses (28.9) (26.3) (22.6)
ADJUSTED INCOME TAX EXPENSE
52
Reconciliations (4/4)
Source: Company Information.
Note: (1) Local credit facilities are available in certain jurisdictions. None of these local overdraft facilities were committed in nature.
LEVERAGE RATIO
NET DEBT
FY ended in March, €M FY 2017/18A FY 2018/19A FY 2019/20A
Principal value of non-current loans and borrowings 630.0 630.0 630.0
Current lease liabilities – 13.7 14.0
Non-current lease liabilities – 32.4 27.8
Cash and cash equivalents (50.7) (104.1) (226.1)
Adjusted net debt 579.3 572.0 445.6
Adjusted EBITDA (on a rolling 12-month basis) 171.0 173.5 170.7
Leverage ratio 3.4x 3.3x 2.6x
FY ended in March, €M FY 2017/18A FY 2018/19A FY 2019/20A
Adjusted net debt 579.3 572.0 445.6
Capitalized financing costs (17.2) (13.4) (9.7)
IFRS 9 loan modification impact – 5.8 4.3
Other bank overdraft(1) 3.0 2.1 1.1
Net debt 565.1 566.6 441.3
53