2016 Results
2016 | Capital Allocation Strategy
3
In 2011, having completed the wholesale expansion to a national coverage, the strategic decision was to diversify in search of
higher returns for the company.
Profarma
2016 | Capital Allocation Strategy
2011
Acquisition 60%
Prodiet
2012
Acquisition 80%
ArpMed
Acquisition 40% Prodiet (remaining)
Acquisition 50% Tamoio
Acquisition 100% Drogasmil/ Farmalife
2013
2014
Acquisition 20% ArpMed (remaining)
Joint Venture AmerisourceBergen
2015
Acquisition 50% Tamoio (remaining)
Acquisition 100% Íntegra
2016
Acquisition 100%
Rosário
625 631 662 776
578 571
709
41 68
101
53 68
96
156
272
389
571
625 672 730
1,032
903
1,028
1,376
2010 2011 2012 2013 2014 2015 2016
10.8% 10.9% 10.9%
12.2%
13.4% 14.0% 14.3%
Profarma | Histórico Alocação de Capital
Profarma
2016 | Capital Allocation Strategy
Invested Capital Evolution – Profarma Group
(R$ million)
Pharma: 10.6% - last 5 years average.
Specialties: 12.6% - last 5 years average for a adjusted EBITDA margin of 3.2%.
Retail: 19.2% - top 3 players average.
Consolidated: Weighted average potential ROIC, considering each division’s potential ROIC.
4
Invested Capital: Equity + Net Debt
ROIC: NOPAT /Invested Capital
Potential
ROIC
Pharma Consolidated potential ROICSpecialties Retail
Profarma
Drogasmil | Turnaround
5
Monthly Average Sales per Store
# of stores and R$ thousands
84
74 67 67 63 60 62 64 64 67 67 68 67 67 68 67
165
262
314 329 324 346 365 385 375 375 385 401 411
442 418
456
1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16
# of stores Monthly average sale
• Niche brands
• More competitive market
• Long period with no supply
• Renewal of 70% of stores from the original platform
• Complete brand renewal
• Hiring of 400 employees in 3 months
• Replacement of 100% of the technological platform
• Directors and managers team build up on going
Profarma
Case Drogasmil versus Rosário
• Leading brand
• Less competitive market
• Short period with no supply
• Stores in good condition
• Brand update (implemented in May/17)
• Staff complete
• Migration from SAP legacy to SAP d1000
• Complete management team
6
54.0
29.6
24.8
28.3
31.8
38.1
Dec-15 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16
Profarma
Rosário Integration Evolution
Gross Revenues Evolution - Rosário
(R$ million)
*
*
Acquisition of Rosário by Profarma in 09/22/16
Potential
of 59.0
Considering the average price increase of 10.5% occurred in March 2016(1)
(1)
7
+54%
??
Fonte: Companies estimations
# of stores (2015)
Combined Operation
Brazil’s main competitors
Note (1): Considering 100% of Rede Tamoio, CSB Brasil (“Drogasmil” and “Farmalife”) and Rosário.
Em R$ billion (2015)
Brazil’s main competitors
+
Profarma
d1000 | Overview of the Combined Retail Operation
• Regions with different competitive environments assuring a
more balanced gross margin.
• 2nd largest in number of stores considering the regions where it
acts.
o Midwest leader
o 2nd in Rio de Janeiro
• 6th largest in number of stores in Brazil.
• Brand portfolio with complementary positioning.
• Platform that allows accelerated organic expansion.
• Scale
+
9.0
7.0
4.8
2.6
1.6 1.5 1.4 1.4 1.1 0.6 0.4
1º 2º 3º 4º 5º 6º 8º 9º 10º 11º7º
1,235
1,079
828
381 347 279 254 248 240 150 125
1º 2º 3º 4º 5º 7º 8º 9º 10º 11º6º
8
Profarma’s Model Benefits
42.0 38.7
58.2
77.6
89.1
Aug-16 Sep-16 Oct-16 Nov-16 Dec-16
Integrated logistic structure enables a promptly accelerated
inventory recovery in various regions.
Benefícios do Modelo Misto
Supply agility
47%
56%
65%
80%
82%
Service Level
(R$ million)
Inventories
Profarma
Profarma’s Model Benefits to the Retail Division
Lower working capital
3Q16 (Days)
Accounts Receivable 19.0
52.9
47.9
24.0
21.8
88.4
60.3
50.0
25.0
96.0
65.0
56.0Cash Cycle
Accounts Payable
Inventories
Optimized working capital and a cash cycle 30 days shorter than
the average of other retail players.
*
*
10
+130%
Player A Player B
Acquisition of Rosário by Profarma in 09/22/16
Source: Companies website
Normalized estimate d1000 varejo farma cash cycle
* *
Combined purchsing power between retail and
wholesale assures more competitive prices
Benefícios do Modelo Misto
Profarma
Profarma’s Model Benefits
Average top 3
retail players
11
Variation %
CATEGORY A
-2% RJSP
R$ 93
Example: Retail RJ 100 Basis
Variation %
CATEGORY B
-17%
RJ
R$ 91
RJSP
R$ 42
RJ
R$ 35
More competitive prices when buying inside the state
directly from the wholesale
Relevance to Suppliers| 2016
(R$ billion)
Tax Optimization
+
Source: Companies website
5.5
5.6
Benefícios do Modelo Misto
Drugstore market – Sales evolution
Profarma
Profarma’s Model Benefits
G&A Sinergies
• Distribution center shared with wholesale clients – 35 thousand
clients supplied nationally.
• Shared Services Center: legal, fiscal, internal audit and human
resources.
• Better production balancing – optimization of the distribution
center as the production of d1000’s volume occurs in its idleness
time.
12
Source: Close Up | Abafarma: Associação Brasileira do Atacado Farmacêutico
Wholesalers with lower dependence on big chains and market share
growth with higher rates.
(R$ billion) VAR ANO
ANT. %
13.3%
11.7%
15.6%
13.0%
1.0%
14.3%
5.3%0.8%
1.5%
3.0%
4.3%
11.7%
25.6%
53.1%
57,4
0.9%
1.5%
3.3%
4.3%
11.4%
25.8%
52.9%
50.7
3.5%
26.2%
52.1%
64.7
11.2%
MAT Jan/17MAT Jan/15 MAT Jan/16
Big Chains Independent Associations Small Chains
Medium Chains Delivery Partner Pharmacies
1.0%
1.6%4.3%
VAR ANO
ANT. %
2016 Results
Destaques | Abertura por Divisão
Specialties(*)
2015 2016
766.7
84.3
66.4
16.0
967.9
101.6
77.3
17.3
Retail(**)
2015 2016
748.7
222.3
200.6
13.4
839.4
253.9
230.2
18.7
Consolidated(*)(**)
2015 2016
4,913.5
649.4
524.8
114.7
5,529.7
726.9
582.1
144.6
Pharmaceutical
Distribution
2015 2016
3,739.3
342.9
257.8
84.4
4,201.1
371.4
274.4
108.7
Gross Revenues
Gross Profit
SG&A
Ebitda
(*) pro forma figures: 100% of Specialties in 2015 and 2016.
(**) pro forma figures: 100% of Tamoio in 2015.
Profarma
Highlights | Breakdown by Division
14
Consolidated Performance
3,398
3,722
749
839
767
968
4,914
5,530
Consolidado | Receita Bruta
12.5%
pro forma (R$ million)
Specialties
Pharma Distribution
Sales increased by 12.4% year-over-year.
Sales increased by 26.2% year-over-year.
Sales increased by 12.1% year-over-year.
Retail
2015 2016
Profarma
Consolidated | Gross Revenues
16
Pharma Distribution Retail Specialties
2.3%
3.0%
2015 20162015 2016
Consolidado | Ebitda e Margem Ebitda Ajustada
85
109
-4
19
-1
-3
80
124
85
109
13
19
16
17
115
145
3.0%
2.7%
Profarma
Consolidated | EBITDA and EBITDA Margin
17
Pharma Distribution Retail Specialties
Consolidated IFRS (R$ million and % Net Revenues) pro forma (R$ million and % Net Revenues)
Consolidado | Ebitda e Margem Ebitda Ajustada
Profarma
Consolidated | EBITDA and EBITDA Margin
18
Pharma
Distribution
2015 2016Equity Income
Specialties
Rosário d1000
Consolidated IFRS
Ebitda Bridge per Division 2016 vs 2015 (R$ million)
pro forma
2015 2016
24.3
-6.3
29.0
-3.0
79.6
123.9 24.3
-6.3
10.7 1.3
114.6
144.6
Pharma
Distribution
SpecialtiesRosário d1000
Consolidado | Lucro Líquido
2016
2015 2016
X
C
(11.6)
(14.5)
(0.5)
X
C X
C
X
C
(9.1)
(21.2)
(49.0)
(8.3)
2015 2016
(54.5)
-0.6%
-1.2%
-0.3%
-0.2%
-1.1%
-0.2%
-0.3%
0.0%
Profarma
Consolidated | Net Income
19
Net Income
Adjusted Net Income
pro forma Net Income
pro forma Adjusted Net Income
pro forma (R$ million and % Net Revenues)Consolidated IFRS (R$ million and % Net Revenues)
Consolidado | Lucro Líquido
Profarma
Consolidated | Net Income
20
2015
Adjusted Net Income Bridge per Division 2016 vs 2015 (R$ million)
pro forma
Financial
Expenses
Tamoio’s
Balance
2016d1000 Others
Pharma
Distribution
Rosário
Equity Income
Specialties
Non-recurring expenses
2015
Financial
Expenses
Tamoio’s
Balance
2016d1000 Others
Pharma
Distribution
Rosário Specialties
Non-recurring expenses
Consolidated IFRS
3.1
24.9
-9.9
-3.0
-14.5
0.2-9.1
-21.2
-48.9
-8.3
3.1
16.0
-9.9
-6.0
-14.5
0.2
-0.5
-14.5
-54.5
-11.6
Capex
2016OtherIT
Machinery and
Equipment
32.28.4
4.3
19.5
4Q15 4Q16
415.2
236.6
3.0x
3.3x
4Q16
w/o Rosário
353.2
2.7x
Profarma
Consolidated | Capex and Indebtedness
21
Net Debt and Net Debt / EBITDA (R$ million)Capex (R$ million)
Attachments
3,398
3,722
749
839
767
968
861 911 906 925 980
198
196 205 198
241
224
231 246 241
249
4,914
5,530
1,279
1,338 1,357 1,364
1,470
3,673 3,862
308
839
919 930 945 965 1,022
82
196 205 198
241
3,981
4,701
1,001
1,126 1,150 1,163
1,263
Consolidado | Receita Bruta
4Q15 2Q16 3Q161Q16 4Q162015 2016 4Q15 2Q16 3Q161Q16 4Q162015 2016
18.1% 26.1% 12.5% 14.9%
Profarma
Consolidated | Gross Revenues
23
Consolidated IFRS (R$ million and % Net Revenues) pro forma (R$ million and % Net Revenues)
Pharma Distribution Retail Specialties
343 371
94
254
82 75
114
94 88
24
58
63
60 72
437
625
106
133
178
154
160
343 371
222
254
84
102
82 75
114
94 88
56 58
63
60 72
24 24
31
24 23
649
727
162 158
208
178 183
Consolidado | Lucro Bruto
4Q15 2Q16 3Q161Q16 4Q162015 2016
12.6%
15.3%
12.2%
13.6%
17.8%
15.2%
14.6%
4Q15 2Q16 3Q161Q16 4Q162015 2016
15.0%15.0%
14.4%
13.5%
17.6%
14.9%
14.3%
Profarma
Consolidated | Gross Profit
24
Consolidated IFRS (R$ million and % Net Revenues)
Pharma Distribution Retail Specialties
pro forma (R$ million and % Net Revenues)
258 274
100
230
67 60 66 69
79
26
52
53 51
74358
505
93
112
120 120
153
258 274
201
230
66
77
67 60 66 69
79
52
52
53 51
74
18
18
20 20
19525
582
138
130
140 140
172
Consolidado | Despesas Operacionais SGA
4Q15 2Q16 3Q161Q16 4Q162015 2016 4Q15 2Q16 3Q161Q16 4Q162015 2016
12.4%
10.3%
10.8%
11.5%
12.0% 11.8%
14.0%
12.0%12.1% 12.3%
11.1%
11.8%
11.7%
13.4%
Profarma
Consolidated | Operating Expenses - SGA
25
Consolidated IFRS (R$ million and % Net Revenues)
Pharma Distribution Retail Specialties
pro forma (R$ million and % Net Revenues)
85
109
13
19
16
17
20 18
45
30
16
2
4
10
7
-2
5
4
5
2
6
115
145
28
26
60
39
20
85
109
-4
19
-1
-3
20 18
45
30
16
-1
4
10
7
-2
0
-1 -1 -2
0
80
124
18
21
54
35
14
pro forma (R$ million and % Net Revenues)
Consolidado | Ebitda e Margem Ebitda Ajustada
4Q15 2Q16 3Q161Q16 4Q162015 2016 4Q15 2Q16 3Q161Q16 4Q162015 2016
Pharma Distribution Retail Specialties
2.3%
2.1% 2.1%
5.4%
3.5%
1.3%
3.0% 3.0%
2.5% 2.2%
5.1%
3.3%
1.6%
2.7%
Profarma
Consolidated | EBITDA and EBITDA Margin
26
Consolidated IFRS (R$ million and % Net Revenues)
Consolidado | Lucro Líquido
Net Income
Adjusted Net Income
4Q163Q16
2Q16
4Q15 1Q16
pro forma Net Income
pro forma Adjusted Net Income
2016
2015 2016
8.5
(6.2)
(9.3) (9.5)
(18.8)
16.0
(7.3)
(4.4)
0.8%
0.1%
-1.8%
1.6%
-0.5%
-0.9%
-3.5%
-0.6%
-0.8%
1.3%
0.0%
-1.5%
-0.6%-0.3%
0.6%
-1.0%
-3.1%
-0.6%
-0.9%
(11.6)
(39.6)
(6.8)
(18.9)(14.5)
(0.5)
7.5
15.0
4T16
pro forma (R$ million and % Net Revenues)
(9.1)
(21.2)
1.0
(38.6)
Consolidated IFRS (R$ million and % Net Revenues)
(49.0)
(8.3)
4Q163Q16
2Q16
4Q15 1Q162015 2016
(54.5)
(3.9)
-0.6%
-1.2%
-0.3%
-0.2%
-1.1%
-0.2%
-0.3%
0.0%
(12.2)
(0.1)
(10.2)
(6.9)
Profarma
Consolidated | Net Income
27
-0.9%
X
C
X
C
Capex
2016
OtherIT
Machinery and
Equipment
32.28.4
4.3
19.5
Profarma
Consolidated | Capex and Indebteness
28
4Q15 2Q16 3Q161Q16 4Q16
287.7
428.4
415.2
236.6
3.0x
3.3x
3.8x
3.1x
3.3x
397.8
353.2
2.7x
4Q16
w/o Rosário
Net Debt and Net Debt / EBITDA (R$ million)Capex (R$ million)
8.18.2
7.6
8.9
10.3
9.9
4,201.1
2015 2016
3,739.3
2015 2016 2015 2016 2015 2016
Financial Data (R$ million and % Net Revenue)
EBITDA shot up by 28.8% to R$
108.7 MM, with 3.0% EBITDA
margin;
Operating expenses shrank by
0.4 p.p., from 8.0% to 7.6%;
and
The Independent customers
segment grew by 20.6%.
955.1
1,136.3
10.6
8.0
2.6
3.0
2.4
1.6
Pharma Distribution
Financial Performance
29
EBITDA Margin
(%)
Op. Exp. SG&A
(%)
Gross Margin
(%)
Gross Revenues
(R$ million)
4Q15 4Q16 4Q15 4Q16 4Q15 4Q16 4Q15 4Q16
Especialidades
8.2
8.8
9.4
10.2
11.5
11.4
967.9
Crescimento de 6,3% nas vendas da
categoria de genéricos.
Aumento de 12,3% no lucro bruto, que
alcançou R$ 94,2 milhões e margem
bruta de 10,5%;
Financial Data (R$ million and % Net Revenue)
Operating expenses slid by 0.7
p.p., from 9.4% to 8.7%;
Sales to the private sector rose
by 37.8%; and
Oncologicals sales boomed by
34.7%.
766.7
224.1
249.0
11.9
8.7
2,3
2,0
2,6 2,6
Specialties
Financial Performance
30
4Q15 4Q16 2015 2016 4Q15 4Q16 4Q15 4Q162015 2016 4Q15 4Q162015 20162015 2016
EBITDA Margin
(%)
Op. Exp. SG&A
(%)
Gross Margin
(%)
Gross Revenues
(R$ million)
Varejo
EBITDA Margin
(%)
27.0
26.4
Op. Exp. SG&A
(%)
26.8
29.4
Gross Margin
(%)
30.1
4Q15 4Q16
28.5
Gross Revenues
(R$ million)
801.3
Crescimento de 6,3% nas vendas da
categoria de genéricos.
Aumento de 12,3% no lucro bruto, que
alcançou R$ 94,2 milhões e margem
bruta de 10,5%;
2015 2016 4Q15 4Q16 4Q15 4Q162015 2016 4Q15 4Q162015 2016
Financial Data (R$ million and % Net Revenue)
Gross margin rose by 0.4 p.p.
to 30.1%;
EBITDA shot up by 86.1% to R$
25.0 MM, with 3.1% EBITDA
margin; and
Average monthly sales per
mature store came to R$ 579.8
thousand, 8.6% higher than
ABRAFARMA’s.
2015 2016
748.7
198.1
202.4
29.7 26.4
3.1
1.8
1.2
2.3
Retail
Financial Performance (w/o Rosário)
31
Total Sales Growth (%) Same Store Sales (%) SSS Mature Stores (%)
Retail
Operating Performance (w/o Rosário)
32
4Q15 2Q16 3Q161Q16 4Q162015 2016
-6.2 p.p.
3.9%
11.1%11.3%
10.6%
1.4%
12.3%
6.1%
4Q15 2Q16 3Q161Q16 4Q162015 2016
-4.4 p.p. -8.2 p.p.
-9.2 p.p.
2.5%
8.5%
9.6%
8.2%
0.0%
9.4%
5.0%
3.7%
10.5%
12.4 %
4Q15 2Q16 3Q161Q162015 2016
-5.2 p.p. -9.1 p.p.
11.3%
2.2%
12.2%
7.0%
4Q16
Monthly Average Store's Sales (mature)
(R$ thousand) # of Stores (units) Average Ticket (R$)
4 opening
4 close-down
6 reformulated
102 mature
Retail
Operating Performance (w/o Rosário)
33
564.0
589.7
549.2
4Q15 2Q16 3Q161Q16 4Q162015 2016
5.7% 4.2%
556.5
4Q15 2Q16 3Q161Q16 4Q162015 2016
580.1
548.4
579.8
130
129
128
129 129129 129
4Q15 2Q16 3Q161Q16 4Q162015 2016
9.8% 10.7%0.0%
35.8335.82
34.49
32.84
36.36
32.45
35.62
0.0%
Max Fischer - CFO & IRO | Beatriz Diez - IR Manager
Tel.: 55 (21) 4009-0276 | E-mail: ri@profarma.com.br
www.profarma.com.br/ir

4Q16 Presentation

  • 1.
  • 2.
    2016 | CapitalAllocation Strategy
  • 3.
    3 In 2011, havingcompleted the wholesale expansion to a national coverage, the strategic decision was to diversify in search of higher returns for the company. Profarma 2016 | Capital Allocation Strategy 2011 Acquisition 60% Prodiet 2012 Acquisition 80% ArpMed Acquisition 40% Prodiet (remaining) Acquisition 50% Tamoio Acquisition 100% Drogasmil/ Farmalife 2013 2014 Acquisition 20% ArpMed (remaining) Joint Venture AmerisourceBergen 2015 Acquisition 50% Tamoio (remaining) Acquisition 100% Íntegra 2016 Acquisition 100% Rosário
  • 4.
    625 631 662776 578 571 709 41 68 101 53 68 96 156 272 389 571 625 672 730 1,032 903 1,028 1,376 2010 2011 2012 2013 2014 2015 2016 10.8% 10.9% 10.9% 12.2% 13.4% 14.0% 14.3% Profarma | Histórico Alocação de Capital Profarma 2016 | Capital Allocation Strategy Invested Capital Evolution – Profarma Group (R$ million) Pharma: 10.6% - last 5 years average. Specialties: 12.6% - last 5 years average for a adjusted EBITDA margin of 3.2%. Retail: 19.2% - top 3 players average. Consolidated: Weighted average potential ROIC, considering each division’s potential ROIC. 4 Invested Capital: Equity + Net Debt ROIC: NOPAT /Invested Capital Potential ROIC Pharma Consolidated potential ROICSpecialties Retail
  • 5.
    Profarma Drogasmil | Turnaround 5 MonthlyAverage Sales per Store # of stores and R$ thousands 84 74 67 67 63 60 62 64 64 67 67 68 67 67 68 67 165 262 314 329 324 346 365 385 375 375 385 401 411 442 418 456 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 # of stores Monthly average sale
  • 6.
    • Niche brands •More competitive market • Long period with no supply • Renewal of 70% of stores from the original platform • Complete brand renewal • Hiring of 400 employees in 3 months • Replacement of 100% of the technological platform • Directors and managers team build up on going Profarma Case Drogasmil versus Rosário • Leading brand • Less competitive market • Short period with no supply • Stores in good condition • Brand update (implemented in May/17) • Staff complete • Migration from SAP legacy to SAP d1000 • Complete management team 6
  • 7.
    54.0 29.6 24.8 28.3 31.8 38.1 Dec-15 Aug-16 Sep-16Oct-16 Nov-16 Dec-16 Profarma Rosário Integration Evolution Gross Revenues Evolution - Rosário (R$ million) * * Acquisition of Rosário by Profarma in 09/22/16 Potential of 59.0 Considering the average price increase of 10.5% occurred in March 2016(1) (1) 7 +54%
  • 8.
    ?? Fonte: Companies estimations #of stores (2015) Combined Operation Brazil’s main competitors Note (1): Considering 100% of Rede Tamoio, CSB Brasil (“Drogasmil” and “Farmalife”) and Rosário. Em R$ billion (2015) Brazil’s main competitors + Profarma d1000 | Overview of the Combined Retail Operation • Regions with different competitive environments assuring a more balanced gross margin. • 2nd largest in number of stores considering the regions where it acts. o Midwest leader o 2nd in Rio de Janeiro • 6th largest in number of stores in Brazil. • Brand portfolio with complementary positioning. • Platform that allows accelerated organic expansion. • Scale + 9.0 7.0 4.8 2.6 1.6 1.5 1.4 1.4 1.1 0.6 0.4 1º 2º 3º 4º 5º 6º 8º 9º 10º 11º7º 1,235 1,079 828 381 347 279 254 248 240 150 125 1º 2º 3º 4º 5º 7º 8º 9º 10º 11º6º 8
  • 9.
  • 10.
    42.0 38.7 58.2 77.6 89.1 Aug-16 Sep-16Oct-16 Nov-16 Dec-16 Integrated logistic structure enables a promptly accelerated inventory recovery in various regions. Benefícios do Modelo Misto Supply agility 47% 56% 65% 80% 82% Service Level (R$ million) Inventories Profarma Profarma’s Model Benefits to the Retail Division Lower working capital 3Q16 (Days) Accounts Receivable 19.0 52.9 47.9 24.0 21.8 88.4 60.3 50.0 25.0 96.0 65.0 56.0Cash Cycle Accounts Payable Inventories Optimized working capital and a cash cycle 30 days shorter than the average of other retail players. * * 10 +130% Player A Player B Acquisition of Rosário by Profarma in 09/22/16 Source: Companies website Normalized estimate d1000 varejo farma cash cycle * *
  • 11.
    Combined purchsing powerbetween retail and wholesale assures more competitive prices Benefícios do Modelo Misto Profarma Profarma’s Model Benefits Average top 3 retail players 11 Variation % CATEGORY A -2% RJSP R$ 93 Example: Retail RJ 100 Basis Variation % CATEGORY B -17% RJ R$ 91 RJSP R$ 42 RJ R$ 35 More competitive prices when buying inside the state directly from the wholesale Relevance to Suppliers| 2016 (R$ billion) Tax Optimization + Source: Companies website 5.5 5.6
  • 12.
    Benefícios do ModeloMisto Drugstore market – Sales evolution Profarma Profarma’s Model Benefits G&A Sinergies • Distribution center shared with wholesale clients – 35 thousand clients supplied nationally. • Shared Services Center: legal, fiscal, internal audit and human resources. • Better production balancing – optimization of the distribution center as the production of d1000’s volume occurs in its idleness time. 12 Source: Close Up | Abafarma: Associação Brasileira do Atacado Farmacêutico Wholesalers with lower dependence on big chains and market share growth with higher rates. (R$ billion) VAR ANO ANT. % 13.3% 11.7% 15.6% 13.0% 1.0% 14.3% 5.3%0.8% 1.5% 3.0% 4.3% 11.7% 25.6% 53.1% 57,4 0.9% 1.5% 3.3% 4.3% 11.4% 25.8% 52.9% 50.7 3.5% 26.2% 52.1% 64.7 11.2% MAT Jan/17MAT Jan/15 MAT Jan/16 Big Chains Independent Associations Small Chains Medium Chains Delivery Partner Pharmacies 1.0% 1.6%4.3% VAR ANO ANT. %
  • 13.
  • 14.
    Destaques | Aberturapor Divisão Specialties(*) 2015 2016 766.7 84.3 66.4 16.0 967.9 101.6 77.3 17.3 Retail(**) 2015 2016 748.7 222.3 200.6 13.4 839.4 253.9 230.2 18.7 Consolidated(*)(**) 2015 2016 4,913.5 649.4 524.8 114.7 5,529.7 726.9 582.1 144.6 Pharmaceutical Distribution 2015 2016 3,739.3 342.9 257.8 84.4 4,201.1 371.4 274.4 108.7 Gross Revenues Gross Profit SG&A Ebitda (*) pro forma figures: 100% of Specialties in 2015 and 2016. (**) pro forma figures: 100% of Tamoio in 2015. Profarma Highlights | Breakdown by Division 14
  • 15.
  • 16.
    3,398 3,722 749 839 767 968 4,914 5,530 Consolidado | ReceitaBruta 12.5% pro forma (R$ million) Specialties Pharma Distribution Sales increased by 12.4% year-over-year. Sales increased by 26.2% year-over-year. Sales increased by 12.1% year-over-year. Retail 2015 2016 Profarma Consolidated | Gross Revenues 16 Pharma Distribution Retail Specialties
  • 17.
    2.3% 3.0% 2015 20162015 2016 Consolidado| Ebitda e Margem Ebitda Ajustada 85 109 -4 19 -1 -3 80 124 85 109 13 19 16 17 115 145 3.0% 2.7% Profarma Consolidated | EBITDA and EBITDA Margin 17 Pharma Distribution Retail Specialties Consolidated IFRS (R$ million and % Net Revenues) pro forma (R$ million and % Net Revenues)
  • 18.
    Consolidado | Ebitdae Margem Ebitda Ajustada Profarma Consolidated | EBITDA and EBITDA Margin 18 Pharma Distribution 2015 2016Equity Income Specialties Rosário d1000 Consolidated IFRS Ebitda Bridge per Division 2016 vs 2015 (R$ million) pro forma 2015 2016 24.3 -6.3 29.0 -3.0 79.6 123.9 24.3 -6.3 10.7 1.3 114.6 144.6 Pharma Distribution SpecialtiesRosário d1000
  • 19.
    Consolidado | LucroLíquido 2016 2015 2016 X C (11.6) (14.5) (0.5) X C X C X C (9.1) (21.2) (49.0) (8.3) 2015 2016 (54.5) -0.6% -1.2% -0.3% -0.2% -1.1% -0.2% -0.3% 0.0% Profarma Consolidated | Net Income 19 Net Income Adjusted Net Income pro forma Net Income pro forma Adjusted Net Income pro forma (R$ million and % Net Revenues)Consolidated IFRS (R$ million and % Net Revenues)
  • 20.
    Consolidado | LucroLíquido Profarma Consolidated | Net Income 20 2015 Adjusted Net Income Bridge per Division 2016 vs 2015 (R$ million) pro forma Financial Expenses Tamoio’s Balance 2016d1000 Others Pharma Distribution Rosário Equity Income Specialties Non-recurring expenses 2015 Financial Expenses Tamoio’s Balance 2016d1000 Others Pharma Distribution Rosário Specialties Non-recurring expenses Consolidated IFRS 3.1 24.9 -9.9 -3.0 -14.5 0.2-9.1 -21.2 -48.9 -8.3 3.1 16.0 -9.9 -6.0 -14.5 0.2 -0.5 -14.5 -54.5 -11.6
  • 21.
    Capex 2016OtherIT Machinery and Equipment 32.28.4 4.3 19.5 4Q15 4Q16 415.2 236.6 3.0x 3.3x 4Q16 w/oRosário 353.2 2.7x Profarma Consolidated | Capex and Indebtedness 21 Net Debt and Net Debt / EBITDA (R$ million)Capex (R$ million)
  • 22.
  • 23.
    3,398 3,722 749 839 767 968 861 911 906925 980 198 196 205 198 241 224 231 246 241 249 4,914 5,530 1,279 1,338 1,357 1,364 1,470 3,673 3,862 308 839 919 930 945 965 1,022 82 196 205 198 241 3,981 4,701 1,001 1,126 1,150 1,163 1,263 Consolidado | Receita Bruta 4Q15 2Q16 3Q161Q16 4Q162015 2016 4Q15 2Q16 3Q161Q16 4Q162015 2016 18.1% 26.1% 12.5% 14.9% Profarma Consolidated | Gross Revenues 23 Consolidated IFRS (R$ million and % Net Revenues) pro forma (R$ million and % Net Revenues) Pharma Distribution Retail Specialties
  • 24.
    343 371 94 254 82 75 114 9488 24 58 63 60 72 437 625 106 133 178 154 160 343 371 222 254 84 102 82 75 114 94 88 56 58 63 60 72 24 24 31 24 23 649 727 162 158 208 178 183 Consolidado | Lucro Bruto 4Q15 2Q16 3Q161Q16 4Q162015 2016 12.6% 15.3% 12.2% 13.6% 17.8% 15.2% 14.6% 4Q15 2Q16 3Q161Q16 4Q162015 2016 15.0%15.0% 14.4% 13.5% 17.6% 14.9% 14.3% Profarma Consolidated | Gross Profit 24 Consolidated IFRS (R$ million and % Net Revenues) Pharma Distribution Retail Specialties pro forma (R$ million and % Net Revenues)
  • 25.
    258 274 100 230 67 6066 69 79 26 52 53 51 74358 505 93 112 120 120 153 258 274 201 230 66 77 67 60 66 69 79 52 52 53 51 74 18 18 20 20 19525 582 138 130 140 140 172 Consolidado | Despesas Operacionais SGA 4Q15 2Q16 3Q161Q16 4Q162015 2016 4Q15 2Q16 3Q161Q16 4Q162015 2016 12.4% 10.3% 10.8% 11.5% 12.0% 11.8% 14.0% 12.0%12.1% 12.3% 11.1% 11.8% 11.7% 13.4% Profarma Consolidated | Operating Expenses - SGA 25 Consolidated IFRS (R$ million and % Net Revenues) Pharma Distribution Retail Specialties pro forma (R$ million and % Net Revenues)
  • 26.
    85 109 13 19 16 17 20 18 45 30 16 2 4 10 7 -2 5 4 5 2 6 115 145 28 26 60 39 20 85 109 -4 19 -1 -3 20 18 45 30 16 -1 4 10 7 -2 0 -1-1 -2 0 80 124 18 21 54 35 14 pro forma (R$ million and % Net Revenues) Consolidado | Ebitda e Margem Ebitda Ajustada 4Q15 2Q16 3Q161Q16 4Q162015 2016 4Q15 2Q16 3Q161Q16 4Q162015 2016 Pharma Distribution Retail Specialties 2.3% 2.1% 2.1% 5.4% 3.5% 1.3% 3.0% 3.0% 2.5% 2.2% 5.1% 3.3% 1.6% 2.7% Profarma Consolidated | EBITDA and EBITDA Margin 26 Consolidated IFRS (R$ million and % Net Revenues)
  • 27.
    Consolidado | LucroLíquido Net Income Adjusted Net Income 4Q163Q16 2Q16 4Q15 1Q16 pro forma Net Income pro forma Adjusted Net Income 2016 2015 2016 8.5 (6.2) (9.3) (9.5) (18.8) 16.0 (7.3) (4.4) 0.8% 0.1% -1.8% 1.6% -0.5% -0.9% -3.5% -0.6% -0.8% 1.3% 0.0% -1.5% -0.6%-0.3% 0.6% -1.0% -3.1% -0.6% -0.9% (11.6) (39.6) (6.8) (18.9)(14.5) (0.5) 7.5 15.0 4T16 pro forma (R$ million and % Net Revenues) (9.1) (21.2) 1.0 (38.6) Consolidated IFRS (R$ million and % Net Revenues) (49.0) (8.3) 4Q163Q16 2Q16 4Q15 1Q162015 2016 (54.5) (3.9) -0.6% -1.2% -0.3% -0.2% -1.1% -0.2% -0.3% 0.0% (12.2) (0.1) (10.2) (6.9) Profarma Consolidated | Net Income 27 -0.9% X C X C
  • 28.
    Capex 2016 OtherIT Machinery and Equipment 32.28.4 4.3 19.5 Profarma Consolidated |Capex and Indebteness 28 4Q15 2Q16 3Q161Q16 4Q16 287.7 428.4 415.2 236.6 3.0x 3.3x 3.8x 3.1x 3.3x 397.8 353.2 2.7x 4Q16 w/o Rosário Net Debt and Net Debt / EBITDA (R$ million)Capex (R$ million)
  • 29.
    8.18.2 7.6 8.9 10.3 9.9 4,201.1 2015 2016 3,739.3 2015 20162015 2016 2015 2016 Financial Data (R$ million and % Net Revenue) EBITDA shot up by 28.8% to R$ 108.7 MM, with 3.0% EBITDA margin; Operating expenses shrank by 0.4 p.p., from 8.0% to 7.6%; and The Independent customers segment grew by 20.6%. 955.1 1,136.3 10.6 8.0 2.6 3.0 2.4 1.6 Pharma Distribution Financial Performance 29 EBITDA Margin (%) Op. Exp. SG&A (%) Gross Margin (%) Gross Revenues (R$ million) 4Q15 4Q16 4Q15 4Q16 4Q15 4Q16 4Q15 4Q16
  • 30.
    Especialidades 8.2 8.8 9.4 10.2 11.5 11.4 967.9 Crescimento de 6,3%nas vendas da categoria de genéricos. Aumento de 12,3% no lucro bruto, que alcançou R$ 94,2 milhões e margem bruta de 10,5%; Financial Data (R$ million and % Net Revenue) Operating expenses slid by 0.7 p.p., from 9.4% to 8.7%; Sales to the private sector rose by 37.8%; and Oncologicals sales boomed by 34.7%. 766.7 224.1 249.0 11.9 8.7 2,3 2,0 2,6 2,6 Specialties Financial Performance 30 4Q15 4Q16 2015 2016 4Q15 4Q16 4Q15 4Q162015 2016 4Q15 4Q162015 20162015 2016 EBITDA Margin (%) Op. Exp. SG&A (%) Gross Margin (%) Gross Revenues (R$ million)
  • 31.
    Varejo EBITDA Margin (%) 27.0 26.4 Op. Exp.SG&A (%) 26.8 29.4 Gross Margin (%) 30.1 4Q15 4Q16 28.5 Gross Revenues (R$ million) 801.3 Crescimento de 6,3% nas vendas da categoria de genéricos. Aumento de 12,3% no lucro bruto, que alcançou R$ 94,2 milhões e margem bruta de 10,5%; 2015 2016 4Q15 4Q16 4Q15 4Q162015 2016 4Q15 4Q162015 2016 Financial Data (R$ million and % Net Revenue) Gross margin rose by 0.4 p.p. to 30.1%; EBITDA shot up by 86.1% to R$ 25.0 MM, with 3.1% EBITDA margin; and Average monthly sales per mature store came to R$ 579.8 thousand, 8.6% higher than ABRAFARMA’s. 2015 2016 748.7 198.1 202.4 29.7 26.4 3.1 1.8 1.2 2.3 Retail Financial Performance (w/o Rosário) 31
  • 32.
    Total Sales Growth(%) Same Store Sales (%) SSS Mature Stores (%) Retail Operating Performance (w/o Rosário) 32 4Q15 2Q16 3Q161Q16 4Q162015 2016 -6.2 p.p. 3.9% 11.1%11.3% 10.6% 1.4% 12.3% 6.1% 4Q15 2Q16 3Q161Q16 4Q162015 2016 -4.4 p.p. -8.2 p.p. -9.2 p.p. 2.5% 8.5% 9.6% 8.2% 0.0% 9.4% 5.0% 3.7% 10.5% 12.4 % 4Q15 2Q16 3Q161Q162015 2016 -5.2 p.p. -9.1 p.p. 11.3% 2.2% 12.2% 7.0% 4Q16
  • 33.
    Monthly Average Store'sSales (mature) (R$ thousand) # of Stores (units) Average Ticket (R$) 4 opening 4 close-down 6 reformulated 102 mature Retail Operating Performance (w/o Rosário) 33 564.0 589.7 549.2 4Q15 2Q16 3Q161Q16 4Q162015 2016 5.7% 4.2% 556.5 4Q15 2Q16 3Q161Q16 4Q162015 2016 580.1 548.4 579.8 130 129 128 129 129129 129 4Q15 2Q16 3Q161Q16 4Q162015 2016 9.8% 10.7%0.0% 35.8335.82 34.49 32.84 36.36 32.45 35.62 0.0%
  • 35.
    Max Fischer -CFO & IRO | Beatriz Diez - IR Manager Tel.: 55 (21) 4009-0276 | E-mail: ri@profarma.com.br www.profarma.com.br/ir