TRADING SYMBOL:
The Toronto Stock Exchange:
Village Farms International, Inc. - VFF
VANCOUVER, April 1, 2013 /CNW/ - Village Farms International, Inc. (the
"Company") (TSX: VFF) announced today results for the year and fourth
quarter ended December 31, 2012.
Conference Call
The Company will hold a teleconference to discuss its full year results
and recent developments on Tuesday April 2nd, 2013 beginning at 11:00 a.m. Pacific Standard Time, (2:00 p.m. Eastern
Standard Time).
To participate in the teleconference, please dial into the call a few
minutes before the start time: 1-888-390-0605 or 416-764-8609
Year Ended December 31, 2012 Operating Results Summary:
(Note amounts in U.S. Dollars)
-
Net sales decreased (19%) to $133.9 million for the year ended December
31, 2012 compared to $164.4 million for the year ended December 31,
2011;
-
Earnings per share of $0.20 for the year ended December 31, 2012 versus
$0.15 for the year ended December 31, 2011;
-
Net income increased 36% to $7.9 million for the year ended December 31,
2012 versus $5.8 million for the year ended December 31, 2011;
-
EBITDA increased 52% to $23.8 million for the year ended December 31,
2012 compared to $15.7 million for the year ended December 31, 2011.
Michael DeGiglio, Chief Executive Officer, stated "Calendar year 2012
was a difficult and demanding year for Village Farms. The Company faced
many challenges, the primary one being low market pricing continuing
from the fourth quarter of 2011 through most of the first three
quarters of 2012, principally caused from the continuing and increasing capacity of Mexican tomatoes.
The excess supply was dumped into the U.S. and Canadian markets. This
had a negative impact on pricing in the entire fresh tomato industry in
the U.S. and Canada, aiding in the demise of some long standing
growers. In addition, we had start up complications with our new
Monahans, TX facility, which included labour challenges and housing
availability. These events, coupled with the devastating hail storm in
Marfa, Texas on May 31st completely destroying 82 acres, the impact of this event on our
financial institutions and the unresolved insurance claim, overshadowed
favorable prior years of operating results.
We have been and continue to experience improved tomato pricing,
especially as compared to the same period in 2012. We have repaired
half of our Marfa facilities in the fourth quarter of the year, and we
are pleased to report it is operational. We enhanced the labour
situation, at our new Monahans facility, by providing some of our own
housing solutions. Recently the US Department of Commerce acknowledged
the dumping actions by the Mexican tomato industry by supporting the US
tomato industry and materially revised the sixteen year-old Suspension
Agreement with Mexico with a new agreement enacted on March 4th 2013. The new agreement includes enhanced minimum pricing, significant
penalties for violations, full participation from Mexican growers,
clear definitions of controlled environmental growing and field
production, together with annual pricing reviews. The general terms
of the agreement should return the U.S. industry closer to fair trade
with Mexico and not just feral trade.
Our Canadian operations had terrific production in 2012 with great
growing weather and execution by our team ending the year with strong
results. Additionally, we are especially pleased to date with the
acceptance and performance of our new product launch of our exclusive
Mini San Marzano tomatoes and remain energized with the pipeline of new
products we continue developing."
Mr. DeGiglio added "While our performance metrics are improving
operationally, the slow response by our insurance carrier on our
business income losses continues to put a strain on the Company's
working capital. While our amended credit facility, which we completed
in the fourth quarter, provided some relief, it did come with
additional fees and a higher interest rate. We are pleased to report,
on March 28th 2013, we closed on a new five-year term loan with one of our existing
lenders. With this new credit facility and improving cash flows, the
strains caused by the incomplete insurance claim will lessen rapidly.
We continue to press our insurance carrier for a more timely response
to our business income losses. In addition to needing a firm commitment
from our insurance company as to the amount and timing of all future
payments, the reconstruction of the remaining Marfa facility, in whole
or in part, will remain dependent, as it has been, on the availability
of required skilled overseas labour and on the timing to manufacture
and deliver the required materials. We remain cautious about the U.S.
and Canadian economic outlooks for the remainder of 2013."
Mr. DeGiglio added "On a personal note I wish to acknowledge all our
personnel for their sacrifices, long hours and steadfast commitment
displayed during 2012."
Operational Summary for the Year ended December 31, 2012:
(In thousands of U.S. Dollars)
Net Sales
Net sales for the year ended December 31, 2012, decreased $30,506, or
19%, to $133,942 from $164,448 for the year ended December 31, 2011.
The decrease in net sales is primarily due to a 9% decrease the net
selling price of tomatoes, a 7.1% decrease in the Company's production,
and a 28% decrease in supply partner revenue due to a 21% decrease in
pounds sold as well as the impact of lower average selling prices. The
decrease in the average selling price was caused from dumping by
Mexican growers in the U.S. market; see "Outlook-Tomato Suspension
Agreement-Mexico" in the Company's, year-end management's discussion
and analysis. The average selling price, for the year ended December
31, 2012 versus the year ended December 31, 2011; for peppers was a
decrease of 14% and for cucumbers was a decrease of 18%.
For the year ended December 31, 2012, total tomato pounds sold decreased
13% over the comparable period in 2011; pepper pounds sold decreased 1%
and cucumber pieces sold for year ended December 31, 2012 increased 6%
over the comparable period in 2011. The decrease in tomato pounds is
due to a 38% decrease in supply partner pounds due to less contract
supplies in 2012 versus 2011 and a 7% decrease in Village Farms owned
facility pounds, due to the hailstorm that suspended production at the
three Marfa, TX facilities; see "Hail Damage and Insurance Proceeds". The increase in cucumber pounds
was due to a 5% increase in volume from Village Farms owned facilities
and a 6% increase in supply partner pounds as retail demand for
cucumbers is increasing.
Cost of Sales
Cost of sales for the year ended December 31, 2012 decreased $14,662 or
10% to $125,965 from $140,627 for the year ended December 31, 2011.
The decrease is due to lower costs related to the purchase of supply
partner product, lower transportation costs related to reduced produce
pounds shipped offset by higher cost at Village Farms owned greenhouses
from increased input costs relating to the increased production acreage
of specialty tomatoes and cucumbers and the new Monahans facility.
Selling, General and Administrative Expenses
Selling, general and administrative expenses for the year ended December
31, 2012 decreased $57 to $14,537 from $14,594 for the year ended
December 31, 2011, the decrease is due to a decrease in personal cost
of over $300 offset by an increase in bank and professional fees of
nearly $250.
Change in Biological Asset
The net change in fair value of biological asset for the year ended
December 31, 2012, decreased $809, to ($540) from $269 for the year
ended December 31, 2011. The fair value of the biological asset at
December 31, 2012 is $4,757 which is lower than the value of $5,572 at
December 31, 2011 due to the decrease of production in tomatoes on the
vine in early first quarter 2013 compared to early first quarter 2012,
due to the reduced acreage in 2013 versus 2012 as all the Company's
U.S. facilities have not been repaired.
Income from Operations
Income from operations for the year ended December 31, 2012, increased
$5,634, or 59%, to $15,130 from $9,496 for the year ended December 31,
2011. The increase was the result of insurance proceeds, net of
write-offs, offset by a lower gross profit and the decrease in change
in biological asset value.
Interest Expense, net
Interest expense, net for the year ended December 31, 2012 increased
$1,313 to $4,329 from $3,016 for the year ended December 31, 2011. The
increase is due to an increase of the Company's borrowing rate on its
term loans versus the year ended December 31, 2011 as well as a larger
average outstanding borrowing balance in 2012 due to the addition of
the Monahans facility.
Other Income
Other income for the year ended December 31, 2012, increased $161 to
$1,412 from $1,251 for the year ended December 31, 2011. The increase
was due to a higher gain on derivatives in 2012 than 2011, a gain on
sale of assets in 2012 offset by a loss a foreign exchange loss in
2012.
Income Taxes
Income tax expense for the year ended December 31, 2012 was $4,311
compared to $1,926 for the year ended December 31, 2011, due to higher
income from operations in 2012 and a higher percentage of income in the
U.S. which has a tax rate of 35% versus 25% in Canada.
Net Income
Net income for the year ended December 31, 2012 increased $2,097 to
$7,902 from $5,805 for the year ended December 31, 2011. The increase
was due to an increase in income from operations offset by increased
interest expense and income tax expense.
EBITDA
EBITDA for the year ended December 31, 2012 increased $8,180 to $23,837
from $15,657 for the year ended December 31, 2011, as a result of
insurance proceeds, offset by lower gross profit. See the EBITDA
calculation in "Non-IFRS Measures - Reconciliation of Net Income to
EBITDA", in the Company's, year-end management's discussion and
analysis.
Hail Damage and Insurance Proceeds
On May 31, 2012, the Company suffered a hail storm that closed three of
its Texas facilities. The Company is insured and as at December 31,
2012, $32,532 has been received from its insurance carrier for property
and business interruption coverage with $1,301 of fees incurred
associated with this recovery, of which $800 has been paid and $501 is
accrued in current liabilities. Insurance proceeds net of fees paid
are included in income from operations pursuant to International
Accounting Standard ("IAS") 16, Property, Plant and Equipment.
As at December 31, 2012, writedowns of $4,352 for property and equipment
destroyed or damaged were recognized. Additionally, the Company took a
writedown to inventories of $4,649 for the damaged crops, growing
materials and packaging supplies.
Subsequent Event and Change to Material Contract after December 31, 2012
The Company completed a refinancing of its credit facilities on March
28, 2013 with its existing Canadian creditors. The Company's new
$58,000 term loan matures on April 1, 2018 and bears interest at LIBOR
plus a margin based on the Company's annual financial covenants. The
funds will be used to pay off the outstanding balances of term loans,
plus provide some operating capital for the Company, most of which will
be used to pay for legal and closing costs related to the new term
loan. Additionally, a new $8,000 operating loan was entered into with
the current operating loan provider.
In March 2013, the Company received additional business interruption
advances from its insurance carrier pertaining to its May 2012 hail
storm claim totaling $2,216, less fees of $89 associated with this
recovery. Additionally, the Company has provided to its insurer a
final settlement offer which the insurer is reviewing.
Fourth Quarter 2012 Operating Results Summary:
(Note amounts in U.S. Dollars)
-
Net sales decreased (12%) to $30.6 million for the fourth quarter of
2012 compared to $34.7 million for the fourth quarter of 2011;
-
(Loss) earnings per share of ($0.24) for the fourth quarter of 2012
versus $0.03 for the fourth quarter of 2011;
-
Net (loss) income decreased to ($9.2) million in the fourth quarter of
2012 compared to $1 million in the fourth quarter of 2011;
-
EBITDA increased 250% to $2.8 million in the fourth quarter of 2012
compared to $0.8 million in the fourth quarter of 2011.
Operational Summary for the Quarter:
(In thousands of U.S. Dollars)
Net Sales
Net sales for the three month period ended December 31, 2012 decreased
$4,186 or 12% to $30,557 from $34,743 for the three month period ended
December 31, 2011. The decrease in net sales is primarily due to a 17%
decrease in the Company's production of all commodities, as well as a
34% decrease in supply partner revenue, which were partially offset by
an increase of 30% in the average selling price of tomatoes as compared
to the same period in 2011. The average selling price, for peppers was
an increase of 4% and for cucumbers was a decrease of 8%.
The tomato price increase, in the fourth quarter of 2012, was a result
of an increased mix of specialty tomatoes grown by the Company and the
impact of the pending U.S. government case for anti-dumping against
Mexico, which management believes curtailed summer and fall tomato
planting in Mexico resulting in lower fourth quarter imports from
Mexico. For the three months ended December 31, 2012, total tomato
pounds sold decreased 28% over the comparable period in 2011; pepper
pounds sold decreased 17% and cucumber pieces sold for three months
ended December 31, 2012 increased 4% over the comparable period in
2011. The decrease in tomato pounds sold was due to a 17% decrease in
Village Farms grown tomatoes as a result of loss of greenhouse
facilities caused by the hail storm and a 66% decrease in supply
partner production volumes. The decrease in peppers is due to less
supply partner production and the increase in cucumbers is due to an
increase in the growing area of cucumbers in the Company's Texas
locations.
Cost of Sales
Cost of sales for the three months ended December 31, 2012 decreased
$5,721 or 18% to $26,320 from $32,041 for the three months ended
December 31, 2011. The decrease is due to lower costs related to the
purchase of supply partner product, lower transportation costs and
lower greenhouse production costs due to fewer acres in production in
the fourth quarter of 2012 versus the fourth quarter of 2011.
Selling, General and Administrative Expenses
Selling, general and administrative expenses for the three month period
ended December 31, 2012 increased $248 to $3,834 from $3,586 for the
three month period ended December 31, 2011. The increase is due to
higher bank and professional fees, which more than offset lower
personnel cost savings.
Change in Biological Asset
The net change in fair value of biological asset for the three months
ended December 31, 2012 decreased $2,594 to ($54) from $2,540 for the
three months ended December 31, 2011. The decrease in the three months
ended December 31, 2012 is due to a higher opening fair value of
inventory cost in September 30, 2012 of $2,909 versus September 30,
2011 of $856, as well as lower pounds sold in the early part of the
first quarter of 2103 versus the first quarter of 2012, as a result of
the reduced acreage from the hail storm damage.
Income from Operations
Income from operations for the three months ended December 31, 2012,
decreased by $827, to $829 from $1,656 for the three months ended
December 31, 2011. The decrease was the result of a decrease in the
change in biological asset value of $2,594 in the three months ended
December 31, 2012 versus the same period in 2011 and an increase in
selling, general and administrative expenses offset by an increase of
$1,535 of gross profit and insurance proceeds of $480.
Interest Expense, net
Interest expense, net, for the three month period ended December 31,
2012 increased $336 to $1,150 from $814 for the three month period
ended December 31, 2011. The increase is due to an increase in the
Company's borrowing balance on its term loans and higher borrowing
rates.
Other Income
Other income for the three months ended December 31, 2012, decreased
$182 to $177 from $359 for the three months ended December 31, 2011.
The decrease was primarily due to a foreign exchange loss for the three
months ended December 31, 2012 of ($169) from a gain of $13 for the
same period in 2011.
Income Taxes
Income tax expense for the three month period ended December 31, 2012
was $9,093 compared to a $228 for the three month period ended December
31, 2011. The large income tax expense in the fourth quarter is due to
the Company not recognizing the book tax on insurance proceeds in prior
quarters. Although insurance property proceeds used to repair and
rebuild damaged facilities are not taxable, it does create a difference
in depreciable asset basis between book and tax, which the Company did
not take into account when determining its second and third quarter
book tax expense.
Due to the Company's net operating loss carryforward from 2011, if the
Company does not spend the entire amount of property proceeds on the
repair and rebuild of its damaged facilities, in the required 24 month
period, there will be no cash taxes due.
Business interruption proceeds are taxable in the year they are
received.
Net (Loss) Income
Net income for the three months ended December 31, 2012 decreased by
$10,210, to ($9,237) from net income of $973 for the three months ended
December 31, 2011. The decrease was the result of a combination of the
decrease in the change in biological asset value of $2,594 and
increased income tax expense offset by an increase in gross profit of
$1,535 for the three months ended December 31, 2012.
EBITDA
EBITDA for the three month period ended December 31, 2012 increased
$2,006 to $2,810 from $804 for the three month period ended December
31, 2011, as a result of higher gross profit, due to the increased
selling price for tomatoes. See the EBITDA calculation in "Non-IFRS
Measures - Reconciliation of Net Income to EBITDA", in the Company's,
year-end management's discussion and analysis.
About Village Farms
Village Farms is one of the largest producers, marketers and
distributors of premium-quality, greenhouse-grown tomatoes, bell
peppers and cucumbers in North America. These premium products as well
as premium product produced under exclusive arrangements with other
greenhouse producers is grown in sophisticated, highly efficient and
intensive agricultural greenhouse facilities located in British
Columbia and Texas. Product is marketed and distributed under the
Village Farms® brand primarily to retail grocers and dedicated fresh food distributors
throughout the United States and Canada. Village Farms currently
operates distribution centres located in key markets in the United
States and Canada. Since its inception, Village Farms has been guided
by sustainable agricultural principles which integrate three main
goals: environmental health, economic profitability, and social and
economic equality.
Forward Looking Statements
This press release contains certain "forward looking statements". These
statements relate to future events or future performance and reflect
the Company's expectations regarding its growth, results of operations,
performance, business prospects, opportunities or industry performance
and trends. These forward looking statements reflect the Company's
current internal projections, expectations or beliefs and are based on
information currently available to the Company. In some cases, forward
looking statements can be identified by terminology such as "may",
"will", "should", "expect", "plan", "anticipate", "believe",
"estimate", "predict" , "potential", "continue" or the negative of
these terms or other comparable terminology. A number of factors could
cause actual events or results to differ materially from the results
discussed in the forward looking statements. In evaluating these
statements, you should specifically consider various factors,
including, but not limited to, such risks and uncertainties as
availability of resource, competitive pressures and changes in market
activity, risks associated with U.S. and Canadian sales and foreign
exchange, regulatory requirements and all of the other "Risk Factors"
set out in the Company's current annual information form and
management's discussion and analysis for the year ended December 31,
2012, which is available electronically at www.sedar.com. Actual results may differ materially from any forward looking
statement. Although the Company believes that the forward looking
statements contained in this press release are based upon reasonable
assumptions, you cannot be assured that actual results will be
consistent with these forward looking statements. These forward looking
statements are made as of the date of this press release, and other
than as specifically required by applicable law, the Company assumes no
obligation to update or revise them to reflect new events or
circumstances.
Village Farms International, Inc.
|
Consolidated Statements of Financial Position
|
(In thousands of United States dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
|
|
December 31, 2011
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
2,801
|
|
|
$
|
2,865
|
|
|
Trade receivables
|
|
7,377
|
|
|
|
8,579
|
|
|
Other receivables
|
|
552
|
|
|
|
512
|
|
|
Inventories
|
|
11,970
|
|
|
|
11,624
|
|
|
Assets held for sale
|
|
-
|
|
|
|
407
|
|
|
Income taxes receivable
|
|
503
|
|
|
|
-
|
|
|
Prepaid expenses and deposits
|
|
246
|
|
|
|
590
|
|
|
Biological asset
|
|
4,757
|
|
|
|
5,572
|
|
Total current assets
|
|
28,206
|
|
|
|
30,149
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
99,372
|
|
|
|
97,601
|
|
|
Deferred tax asset
|
|
-
|
|
|
|
689
|
|
|
Intangible assets
|
|
1,094
|
|
|
|
1,198
|
|
|
Other assets
|
|
1,462
|
|
|
|
1,381
|
|
Total assets
|
$
|
130,134
|
|
|
$
|
131,018
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Trade payables
|
$
|
10,011
|
|
|
$
|
10,440
|
|
|
Accrued liabilities
|
|
2,609
|
|
|
|
3,211
|
|
|
Income taxes payable
|
|
7
|
|
|
|
22
|
|
|
Current maturities of long-term debt
|
|
3,413
|
|
|
|
4,312
|
|
|
Current maturities of capital lease
|
|
23
|
|
|
|
-
|
|
|
Current portion of derivatives
|
|
106
|
|
|
|
1,235
|
|
Total current liabilities
|
|
16,169
|
|
|
|
19,220
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
54,897
|
|
|
|
65,543
|
|
|
Long-term maturities of capital lease
|
|
86
|
|
|
|
-
|
|
|
Derivatives
|
|
-
|
|
|
|
51
|
|
|
Deferred tax liability
|
|
8,041
|
|
|
|
3,931
|
|
|
Deferred compensation
|
|
490
|
|
|
|
-
|
|
Total liabilities
|
|
79,683
|
|
|
|
88,745
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Share capital
|
|
24,850
|
|
|
|
24,850
|
|
|
Contributed surplus
|
|
588
|
|
|
|
312
|
|
|
Accumulated other comprehensive income
|
|
55
|
|
|
|
55
|
|
|
Retained earnings
|
|
24,958
|
|
|
|
17,056
|
|
Total shareholders' equity
|
|
50,451
|
|
|
|
42,273
|
|
Total liabilities and shareholders' equity
|
$
|
130,134
|
|
|
$
|
131,018
|
|
|
|
|
|
|
|
|
|
Village Farms International, Inc.
|
Consolidated Statements of Income and Comprehensive Income
|
For the Years Ended and Three Months Ended
|
(In thousands of United States dollars, except per share data)
|
|
|
|
|
Year Ended December 31,
|
|
Three Months Ended December 31,
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
133,942
|
|
|
$
|
164,448
|
|
|
$
|
30,557
|
|
|
$
|
34,743
|
Cost of sales before insurance proceeds and provisions
|
|
(125,965)
|
|
|
|
(140,627)
|
|
|
|
(26,320)
|
|
|
|
(32,041)
|
Insurance proceeds, net
|
|
|
31,231
|
|
|
|
-
|
|
|
|
480
|
|
|
|
-
|
Provision for property and equipment damaged
|
|
|
(4,352)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
Provision for inventory - damaged crops, materials
|
|
|
(4,649)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
Change in biological asset
|
|
|
(540)
|
|
|
|
269
|
|
|
|
(54)
|
|
|
|
2,540
|
Selling, general and administrative expenses
|
|
|
(14,537)
|
|
|
|
(14,594)
|
|
|
|
(3,834)
|
|
|
|
(3,586)
|
Income from operations
|
|
|
15,130
|
|
|
|
9,496
|
|
|
|
829
|
|
|
|
1,656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
4,331
|
|
|
|
3,033
|
|
|
|
1,150
|
|
|
|
816
|
Interest income
|
|
|
(2)
|
|
|
|
(17)
|
|
|
|
-
|
|
|
|
(2)
|
Foreign exchange (gain)/loss
|
|
|
103
|
|
|
|
(1)
|
|
|
|
169
|
|
|
|
(13)
|
Amortization of intangible assets
|
|
|
104
|
|
|
|
103
|
|
|
|
26
|
|
|
|
25
|
Derivatives (gain)
|
|
|
(1,180)
|
|
|
|
(1,054)
|
|
|
|
(328)
|
|
|
|
(394)
|
Other income, net
|
|
|
(261)
|
|
|
|
(285)
|
|
|
|
(44)
|
|
|
|
23
|
Sale or disposal of assets (gain)
|
|
|
(178)
|
|
|
|
(14)
|
|
|
|
-
|
|
|
|
-
|
Income (loss) before income taxes
|
|
|
12,213
|
|
|
|
7,731
|
|
|
|
(144)
|
|
|
|
1,201
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
4,311
|
|
|
|
1,926
|
|
|
|
9,093
|
|
|
|
228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) and comprehensive income
|
|
$
|
7,902
|
|
|
$
|
5,805
|
|
|
$
|
(9,237)
|
|
|
$
|
973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$
|
0.20
|
|
|
$
|
0.15
|
|
|
$
|
(0.24)
|
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
$
|
0.20
|
|
|
$
|
0.15
|
|
|
$
|
(0.24)
|
|
|
$
|
0.02
|
Village Farms International, Inc.
|
Consolidated Statements of Cash Flow
|
For the Years Ended and Three Months Ended
|
(In thousands of United States dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
Three Months Ended December 31,
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
7,902
|
|
|
$
|
5,805
|
|
|
$
|
(9,237)
|
|
|
$
|
973
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
7,552
|
|
|
|
6,010
|
|
|
|
1,829
|
|
|
|
1,647
|
|
|
|
Sale of assets (gain)
|
|
|
(178)
|
|
|
|
(14)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Disposal of assets loss
|
|
|
4,352
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Gain on derivatives
|
|
|
(1,180)
|
|
|
|
(1,054)
|
|
|
|
(328)
|
|
|
|
(394)
|
|
|
|
Foreign exchange (gain)/loss
|
|
|
103
|
|
|
|
(48)
|
|
|
|
37
|
|
|
|
(36)
|
|
|
|
Net interest expense
|
|
|
4,331
|
|
|
|
3,016
|
|
|
|
1,154
|
|
|
|
814
|
|
|
|
Share based compensation
|
|
|
276
|
|
|
|
237
|
|
|
|
73
|
|
|
|
89
|
|
|
|
Deferred income taxes
|
|
|
4,800
|
|
|
|
1,640
|
|
|
|
9,626
|
|
|
|
10
|
|
|
|
Change in biological asset
|
|
|
540
|
|
|
|
(269)
|
|
|
|
54
|
|
|
|
(2,540)
|
|
|
|
Changes in non-cash working capital items
|
|
|
(117)
|
|
|
|
3,445
|
|
|
|
11,819
|
|
|
|
3,663
|
|
|
|
|
Net cash provided by operating activities
|
|
|
28,381
|
|
|
|
18,768
|
|
|
|
15,027
|
|
|
|
4,226
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
|
(13,438)
|
|
|
|
(40,560)
|
|
|
|
(882)
|
|
|
|
(16,880)
|
|
|
Proceeds from sale of assets held for sale
|
|
|
593
|
|
|
|
37
|
|
|
|
-
|
|
|
|
-
|
|
|
Other
|
|
|
409
|
|
|
|
(255)
|
|
|
|
143
|
|
|
|
(59)
|
|
|
|
|
Net cash used in investing activities
|
|
|
(12,436)
|
|
|
|
(40,778)
|
|
|
|
(739)
|
|
|
|
(16,939)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments on long-term debt
|
|
|
(18,462)
|
|
|
|
(51,468)
|
|
|
|
(11,576)
|
|
|
|
-
|
|
|
Issuances of long-term debt
|
|
|
6,917
|
|
|
|
69,855
|
|
|
|
-
|
|
|
|
11,439
|
|
|
Interest paid on debt
|
|
|
(4,333)
|
|
|
|
(3,033)
|
|
|
|
(1,154)
|
|
|
|
(816)
|
|
|
Interest income
|
|
|
2
|
|
|
|
17
|
|
|
|
-
|
|
|
|
2
|
|
|
Payments on capital lease
|
|
|
(30)
|
|
|
|
(278)
|
|
|
|
(30)
|
|
|
|
-
|
|
|
|
|
Net cash (used in) provided by financing activities
|
|
|
(15,906)
|
|
|
|
15,093
|
|
|
|
(12,760)
|
|
|
|
10,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(103)
|
|
|
|
48
|
|
|
|
(37)
|
|
|
|
36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
(64)
|
|
|
|
(6,869)
|
|
|
|
1,491
|
|
|
|
(2,052)
|
Cash and cash equivalents, beginning of period
|
|
|
2,865
|
|
|
|
9,734
|
|
|
|
1,310
|
|
|
|
4,917
|
Cash and cash equivalents, end of period
|
|
$
|
2,801
|
|
|
$
|
2,865
|
|
|
$
|
2,801
|
|
|
$
|
2,865
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes paid
|
|
$
|
14
|
|
|
$
|
60
|
|
|
$
|
-
|
|
|
$
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental non-cash financing and investing information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets acquired by capital lease
|
|
$
|
139
|
|
|
$
|
-
|
|
|
$
|
139
|
|
|
$
|
-
|
SOURCE: Village Farms International, Inc.
Stephen C. Ruffini, Executive Vice President and Chief Financial Officer, Village Farms International, Inc., (407) 936-1190 ext 340.