TSX Symbol: WJX
|
|
(Dollars in millions, except per share data)
|
Three Months Ended March 31
|
|
2013
|
2012
|
CONSOLIDATED RESULTS
|
|
|
Revenue
|
$336.3
|
$358.1
|
Net earnings
|
$10.4
|
$17.1
|
Basic earnings per share
|
$0.62
|
$1.03
|
|
|
|
SEGMENTS
|
|
|
Revenue - Equipment
|
$167.4
|
$170.4
|
|
- Power Systems
|
$79.9
|
$95.9
|
|
- Industrial Components
|
$89.8
|
$93.3
|
Earnings - Equipment
|
$9.9
|
$13.1
|
|
|
% margin
|
5.9%
|
7.7%
|
|
- Power Systems
|
$4.1
|
$8.7
|
|
|
% margin
|
5.1%
|
9.1%
|
|
- Industrial Components
|
$3.7
|
$6.8
|
|
|
% margin
|
4.2%
|
7.3%
|
|
|
|
|
|
|
|
|
|
TORONTO, May 10, 2013 /CNW/ - Wajax Corporation ("Wajax" or the "Corporation") today announced its
2013 first quarter results.
First Quarter Highlights
-
Consolidated first quarter revenue of $336.3 million decreased $21.8
million, or 6%, compared to last year. Wajax Equipment revenue
decreased 2%. Lower mining equipment sales more than offset gains in
equipment sales in the construction, forestry and material handling
sectors and a 12% increase in parts and service volumes. Wajax Power
Systems and Wajax Industrial Components recorded 17% and 4% decreases
in revenue respectively primarily on weaker activity in the western
Canada oil and gas sector.
-
Net earnings for the quarter of $10.4 million, or $0.62 per share,
decreased compared to $17.1 million, or $1.03 per share recorded in
2012. The $8.3 million year-over-year decrease in earnings before
finance costs and income taxes was driven by an approximately $8.9
million reduction in earnings related to the oil and gas and mining
markets. Of this, approximately $4.0 million was attributable to the
loss of the LeTourneau mining equipment line. Financing costs also
rose $0.9 million, mainly as a result of $110.9 million of increased
borrowings compared to last year.
-
Consolidated backlog at March 31, 2013 of $180.1 million decreased 2%
compared to December 31, 2012.
-
Funded net debt of $219.0 million at March 31, 2013 increased $45.3
million in the quarter mainly as a result of a $44.6 million payment
made in January 2013 pertaining to income taxes owing for 2011 and
2012.
Wajax also announced a $0.07 per share reduction in its monthly
dividends. Monthly dividends of $0.20 per share were declared for the
months of May, June and July.
Outlook
Commenting on the first quarter results and the outlook for the
remainder of 2013, Mark Foote, President and CEO, stated:
"First quarter earnings were moderately less than our expectations and
lower than last year due to continued weakness in the oil and gas
market and a decline in mining. Mining related declines were primarily
due to the loss of the LeTourneau product line, which was only
partially offset by other mining related aftermarket improvements.
We expect the weakness in the oil and gas market that began in the third
quarter of 2012 to continue for the balance of 2013, with demand for
new equipment and aftermarket services for drilling and well
stimulation continuing to be soft. In mining, quoting activity remains
reasonably strong for the Equipment segment as well as Power Systems'
electrical power generation business. However, project delays and
reductions in capital and development spending have limited the ability
of many of our customers to commit to new equipment orders. As a
result, mining related sales are anticipated to continue to be weaker
than originally expected.
Since backlog has not improved and with the forecast for mining and oil
and gas activity to remain challenging for the balance of the year, we
have become more cautious in our outlook, and expect full year 2013
earnings will be less than 2012. We have therefore adjusted our monthly
dividend down to $0.20 per share, from the previous monthly dividend of
$0.27 per share. Based on our current outlook, this adjusted dividend
adheres to our objective of paying out a minimum of 75% of current year
expected net earnings.
We are very confident in our opportunities for growth and remain
well-positioned in the mining and oil gas sectors as conditions
improve. Other core markets such as construction, material handling and
forestry have shown year-over-year improvements and our strategic
initiatives continue to gain traction. We are focused on investing in
these initiatives while taking prudent actions with respect to costs,
inventory and working capital to manage our business in 2013."
Wajax Corporation
Wajax is a leading Canadian distributor and service support provider of
mobile equipment, power systems and industrial components. Reflecting
a diversified exposure to the Canadian economy, its three distinct core
businesses operate through a network of 129 branches across Canada. Its
customer base spans natural resources, construction, transportation,
manufacturing, industrial processing and utilities.
Wajax will Webcast its First Quarter Financial Results Conference Call.
You are invited to listen to the live Webcast on Friday, May 10, 2013
at 2:00 p.m. ET. To access the Webcast, enter www.wajax.com and click on the link for the Webcast on the Investor Relations page.
Cautionary Statement Regarding Forward Looking Information
This news release contains certain forward-looking statements and
forward-looking information, as defined in applicable securities laws
(collectively, "forward-looking statements"). These forward-looking statements relate to future events or the
Corporation's future performance. All statements other than statements
of historical fact are forward-looking statements. Often, but not
always, forward looking statements can be identified by the use of
words such as "plans", "anticipates", "intends", "predicts", "expects",
"is expected", "scheduled", "believes", "estimates", "projects" or
"forecasts", or variations of, or the negatives of, such words and
phrases or state that certain actions, events or results "may",
"could", "would", "should", "might" or "will" be taken, occur or be
achieved. Forward looking statements involve known and unknown risks,
uncertainties and other factors beyond the Corporation's ability to
predict or control which may cause actual results, performance and
achievements to differ materially from those anticipated or implied in
such forward looking statements. There can be no assurance that any
forward looking statement will materialize. Accordingly, readers
should not place undue reliance on forward looking statements. The
forward looking statements in this news release are made as of the date
of this news release, reflect management's current beliefs and are
based on information currently available to management. Although
management believes that the expectations represented in such
forward-looking statements are reasonable, there is no assurance that
such expectations will prove to be correct. Specifically, this news
release includes forward looking statements regarding, among other
things, our outlook for certain of our key end markets, our outlook
with respect to our financial results for the 2013 financial year,
including earnings for 2013, our objective with respect to the future
payment of dividends, our growth opportunities and market positioning,
our investment in our strategic initiatives, and the management of our
business in 2013. These statements are based on a number of
assumptions which may prove to be incorrect, including, but not limited
to, assumptions regarding general business and economic conditions, the
supply and demand for, and the level and volatility of prices for,
commodities, financial market conditions, including interest rates, the
future financial performance of the Corporation, our costs, market
competition, our ability to attract and retain skilled staff, our
ability to procure quality products and inventory and our ongoing
relations with suppliers, employees and customers. The foregoing list
of assumptions is not exhaustive. Factors that may cause actual
results to vary materially include, but are not limited to, a
deterioration in general business and economic conditions, volatility
in the supply and demand for, and the level of prices for, commodities,
fluctuations in financial market conditions, including interest rates,
the level of demand for, and prices of, the products and services we
offer, market acceptance of the products we offer, termination of
distribution or original equipment manufacturer agreements,
unanticipated operational difficulties (including failure of plant,
equipment or processes to operate in accordance with specifications or
expectations, cost escalation, unavailability of quality products or
inventory, supply disruptions, job action and unanticipated events
related to health, safety and environmental matters), our ability to
attract and retain skilled staff and our ability to maintain our
relationships with suppliers, employees and customers. The foregoing
list of factors is not exhaustive. The forward-looking statements
contained in this news release are expressly qualified in their
entirety by this cautionary statement. The Corporation does not
undertake any obligation to publicly update such forward-looking
statements to reflect new information, subsequent events or otherwise
unless so required by applicable securities laws. Further information
concerning the risks and uncertainties associated with these forward
looking statements and the Corporation's business may be found in our
Annual Information Form for the year ended December 31, 2012, filed on
SEDAR.
Management's Discussion and Analysis - Q1 2013
The following management's discussion and analysis ("MD&A") discusses
the consolidated financial condition and results of operations of Wajax
Corporation ("Wajax" or the "Corporation") for the quarter ended March
31, 2013. This MD&A should be read in conjunction with the information
contained in the unaudited Condensed Consolidated Financial Statements
and accompanying notes for the quarter ended March 31, 2013, the annual
audited Consolidated Financial Statements and accompanying notes for
the year ended December 31, 2012 and the associated MD&A. Information
contained in this MD&A is based on information available to management
as of May 10, 2013.
Unless otherwise indicated, all financial information within this MD&A
is in millions of Canadian dollars, except share and per share data.
Additional information, including Wajax's Annual Report and Annual
Information Form, are available on SEDAR at www.sedar.com.
Responsibility of Management and the Board of Directors
Management is responsible for the information disclosed in this MD&A and
the unaudited Condensed Consolidated Financial Statements and
accompanying notes, and has in place appropriate information systems,
procedures and controls to ensure that information used internally by
management and disclosed externally is materially complete and
reliable. Wajax's Board of Directors has approved this MD&A and the
unaudited Condensed Consolidated Financial Statements and accompanying
notes. In addition, Wajax's Audit Committee, on behalf of the Board of
Directors, provides an oversight role with respect to all public
financial disclosures made by Wajax, and has reviewed this MD&A and the
unaudited Condensed Consolidated Financial Statements and accompanying
notes.
Disclosure Controls and Procedures and Internal Control over Financial
Reporting
Wajax's management, under the supervision of its Chief Executive Officer
("CEO") and Chief Financial Officer ("CFO"), is responsible for
establishing and maintaining disclosure controls and procedures
("DC&P") and internal control over financial reporting ("ICFR").
As at March 31, 2013, Wajax's management, under the supervision of its
CEO and CFO, had designed DC&P to provide reasonable assurance that
information required to be disclosed by Wajax in annual filings,
interim filings or other reports filed or submitted under applicable
securities legislation is recorded, processed, summarized and reported
within the time periods specified in such securities legislation. DC&P
are designed to ensure that information required to be disclosed by
Wajax in annual filings, interim filings or other reports filed or
submitted under applicable securities legislation is accumulated and
communicated to Wajax's management, including its CEO and CFO, as
appropriate, to allow timely decisions regarding required disclosure.
As at March 31, 2013, Wajax's management, under the supervision of its
CEO and CFO, had designed internal control over financial reporting
("ICFR") to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for
external purposes in accordance with International Financial Reporting
Standards ("IFRS"). In completing the design, management used the
criteria set forth by the Committee of Sponsoring Organizations of the
Treadway Commission ("COSO") in Internal Control - Integrated
Framework. With regard to general controls over information technology,
management also used the set of practices of Control Objectives for
Information and related Technology ("COBIT") created by the IT
Governance Institute.
There was no change in Wajax's ICFR that occurred during the three
months ended March 31, 2013 that has materially affected, or is
reasonably likely to materially affect, Wajax's ICFR.
Cautionary Statement Regarding Forward-Looking Information
This MD&A contains certain forward-looking statements and
forward-looking information, as defined in applicable securities laws
(collectively, "forward-looking statements"). These forward-looking statements relate to future events or the
Corporation's future performance. All statements other than statements
of historical fact are forward-looking statements. Often, but not
always, forward looking statements can be identified by the use of
words such as "plans", "anticipates", "intends", "predicts", "expects",
"is expected", "scheduled", "believes", "estimates", "projects" or
"forecasts", or variations of, or the negatives of, such words and
phrases or state that certain actions, events or results "may",
"could", "would", "should", "might" or "will" be taken, occur or be
achieved. Forward looking statements involve known and unknown risks,
uncertainties and other factors beyond the Corporation's ability to
predict or control which may cause actual results, performance and
achievements to differ materially from those anticipated or implied in
such forward looking statements. There can be no assurance that any
forward looking statement will materialize. Accordingly, readers
should not place undue reliance on forward looking statements. The
forward looking statements in this MD&A are made as of the date of this
MD&A, reflect management's current beliefs and are based on information
currently available to management. Although management believes that
the expectations represented in such forward-looking statements are
reasonable, there is no assurance that such expectations will prove to
be correct. Specifically, this MD&A includes forward looking
statements regarding, among other things, our plans for revenue and
earnings growth, including planned strategic initiatives and their
intended outcomes, our financing and capital requirements, our outlook
for certain of our key end markets, our outlook with respect to our
financial results for the 2013 financial year, including earnings for
2013, our objective with respect to the future payment of dividends,
our growth opportunities and market positioning, our investment in our
strategic initiatives, and the management of our business in 2013.
These statements are based on a number of assumptions which may prove
to be incorrect, including, but not limited to, assumptions regarding
general business and economic conditions, the supply and demand for,
and the level and volatility of prices for, commodities, financial
market conditions, including interest rates, the future financial
performance of the Corporation, our costs, market competition, our
ability to attract and retain skilled staff, our ability to procure
quality products and inventory and our ongoing relations with
suppliers, employees and customers. The foregoing list of assumptions
is not exhaustive. Factors that may cause actual results to vary
materially include, but are not limited to, a deterioration in general
business and economic conditions, volatility in the supply and demand
for, and the level of prices for, commodities, fluctuations in
financial market conditions, including interest rates, the level of
demand for, and prices of, the products and services we offer, market
acceptance of the products we offer, termination of distribution or
original equipment manufacturer agreements, unanticipated operational
difficulties (including failure of plant, equipment or processes to
operate in accordance with specifications or expectations, cost
escalation, unavailability of quality products or inventory, supply
disruptions, job action and unanticipated events related to health,
safety and environmental matters), our ability to attract and retain
skilled staff and our ability to maintain our relationships with
suppliers, employees and customers. The foregoing list of factors is
not exhaustive. Further information concerning the risks and
uncertainties associated with these forward looking statements and the
Corporation's business may be found in this MD&A under the heading
"Risk Management and Uncertainties" and in our Annual Information Form
for the year ended December 31, 2012, filed on SEDAR. The
forward-looking statements contained in this MD&A are expressly
qualified in their entirety by this cautionary statement. The
Corporation does not undertake any obligation to publicly update such
forward-looking statements to reflect new information, subsequent
events or otherwise unless so required by applicable securities laws.
Readers are further cautioned that the preparation of financial
statements in accordance with IFRS requires management to make certain
judgments and estimates that affect the reported amounts of assets,
liabilities, revenues and expenses. These estimates may change, having
either a negative or positive effect on net earnings as further
information becomes available, and as the economic environment changes.
Wajax Corporation Overview
Wajax's core distribution businesses are engaged in the sale and
after-sale parts and service support of mobile equipment, power systems
and industrial components through a network of 129 branches across
Canada. Wajax is a multi-line distributor and represents a number of
leading worldwide manufacturers in its core businesses. Its customer
base is diversified, spanning natural resources, construction,
transportation, manufacturing, industrial processing and utilities.
Wajax's strategy is to grow earnings in all segments through organic
growth and tuck-under acquisitions while maintaining a dividend payout
ratio of at least 75% of earnings. Planned organic growth includes
"base business" initiatives that are achieved within the normal scope,
resources and markets of each core business, while "new opportunity"
initiatives are organic growth opportunities that we see as
significant, requiring more effort, planning and resources to achieve.
Wajax expects to ensure sufficient capital is available to meet its
growth requirements within a conservative capital structure.
Consolidated Results
For three months ended March 31
|
|
2013
|
|
2012
|
Revenue
|
$
|
336.3
|
$
|
358.1
|
Gross profit
Selling and administrative expenses
|
$
$
|
70.9
55.0
|
$
$
|
77.9
53.7
|
Earnings from operating activities
|
$
|
15.9
|
$
|
24.2
|
Finance costs
|
$
|
1.7
|
$
|
0.8
|
Earnings before income taxes
|
$
|
14.1
|
$
|
23.3
|
Income tax expense
|
$
|
3.7
|
$
|
6.2
|
Net earnings
|
$
|
10.4
|
$
|
17.1
|
|
|
|
|
|
Basic earnings per share
Diluted earnings per share
|
$
$
|
0.62
0.61
|
$
$
|
1.03
1.01
|
|
|
|
|
|
The Equipment segment continues to see increased demand for forestry
equipment, attributable to higher lumber prices, particularly in
British Columbia. The Equipment segment also benefitted from a
somewhat stronger construction market in western Canada in the quarter
compared to last year, however the segment experienced softness in
eastern Canada due in part to lower infrastructure project spending in
Quebec. Weakness in oil and gas sector activity in western Canada,
which started in the third quarter of 2012, continued into the first
quarter of 2013 as poor industry fundamentals in North America resulted
in a decline in customer spending. This decline primarily affected the
Power Systems and Industrial Components segments. Mining activity,
including the oil sands market, declined compared to last year.
Volatility in commodity prices combined with a lack of financing for
new mines has impacted the Equipment and Industrial Components
segments. Although quoting activity remained high during the quarter,
the Equipment segment has not seen a meaningful pickup in mining
equipment backlog since year-end as customers continue to take a more
cautious approach in making commitments to buy equipment.
Revenue
Revenue in the first quarter of 2013 decreased 6%, or $21.8 million, to
$336.3 million, from $358.1 million in the first quarter of 2012 and
included $5.4 million of revenue from two businesses (ACE Hydraulic and
Kaman Canada) acquired by the Industrial Components segment in the
fourth quarter of 2012. Segment revenue decreased 2% in Equipment, 17%
in Power Systems and 4% in Industrial Components compared to the same
quarter last year.
Gross profit
Gross profit in the first quarter of 2013 decreased $7.0 million
compared to the first quarter of last year due to the decrease in
volumes and a lower gross profit margin percentage. The gross profit
margin percentage for the quarter of 21.1% declined from 21.8% in the
first quarter of 2012 due to lower parts and service margins offset by
the impact of lower equipment revenues compared to last year.
Selling and administrative expenses
Selling and administrative expenses increased $1.3 million in the first
quarter of 2013 compared to the same quarter last year. Increases
included higher costs in the Equipment segment's western Canada
operation compared to last year and increases in the Industrial
Components segment due mainly to the acquisitions of ACE Hydraulic and
Kaman Canada in the fourth quarter of 2012. These increases were
offset somewhat by lower annual and mid-term incentive accruals and
other cost reductions in the Power Systems segment. Selling and
administrative expenses as a percentage of revenue increased to 16.4%
in the first quarter of 2013 from 15.0% in the first quarter of 2012.
Finance costs
Quarterly finance costs of $1.7 million increased $0.9 million compared
to the same quarter last year due to the cost of higher funded debt
levels outstanding during the quarter driven by a $44.6 million income
tax payment on January 31, 2013 related to 2011 and 2012 taxable
income, increased working capital levels primarily in mining equipment
and the acquisitions of ACE Hydraulic and Kaman Canada by the
Industrial Components segment in the fourth quarter of 2012. The
Corporation's higher cost of borrowing also contributed to the
increase. Funded net debt includes bank debt, bank indebtedness and
obligations under finance leases, net of cash. See Liquidity and
Capital Resources and Non-IFRS Measures sections.
Income tax expense
The Corporation's effective income tax rate of 26.3% for the quarter
decreased slightly from 26.8% the previous year.
Net earnings
Quarterly net earnings decreased $6.7 million to $10.4 million, or $0.62
per share, from $17.1 million, or $1.03 per share, in the same quarter
of 2012 due to the impact of reduced volumes, a lower gross profit
margin percentage, higher selling and administrative expenses and
higher finance costs compared to the same quarter last year.
Comprehensive income
Total comprehensive income of $10.6 million in the first quarter of 2013
included net earnings of $10.4 million and an other comprehensive gain
of $0.2 million.
Funded net debt
Funded net debt of $219.0 million at March 31, 2013 increased $45.3
million compared to December 31, 2012. Cash used in operating
activities for the quarter of $30.6 million resulted from income taxes
paid of $50.5 million (comprised of 2011 and 2012 income taxes of $44.6
million and 2013 income tax installments of $5.9 million). Other uses
of cash included dividends paid of $13.6 million, finance lease
payments of $0.8 million and investing activities of $0.7 million.
Wajax's leverage ratio of 2.1 times at March 31, 2013 increased from the
December 31, 2012 ratio of 1.6 times. See Consolidated Financial
Condition and Non-IFRS Measures sections.
Dividends
For the first quarter ended March 31, 2013 monthly dividends declared
totaled $0.81 per share. For the first quarter ended March 31, 2012
monthly dividends declared were $0.67 per share.
On March 5, 2013, Wajax announced a monthly dividend of $0.27 per share
($3.24 annualized) for the month of April payable on May 21, 2013 to
shareholders of record on April 30, 2013. On May 10, 2013 Wajax
announced monthly dividends of $0.20 per share ($2.40 annualized) for
each of the months of May, June and July payable on June 20, 2013, July
22, 2013 and August 20, 2013 to shareholders of record on May 31, 2013,
June 28, 2013 and July 31, 2013 respectively. See Strategic Direction
and Outlook section.
Backlog
Consolidated backlog at March 31, 2013 of $180.1 million decreased $4.0
million, or 2%, compared to December 31, 2012 as a reduction in the
Power Systems segment was offset in part by increases in the Equipment
and Industrial Components segments. Consolidated backlog decreased
$77.1 million compared to March 31, 2012, or 30%, on reductions in all
segments. Backlog includes the total sales value of customer purchase
orders for future delivery or commissioning. See the Results of
Operations section for further backlog detail by segment.
Results of Operations
Equipment
For three months ended March 31
|
|
2013
|
|
2012
|
%
Change
|
Equipment*
|
$
|
95.3
|
$
|
106.3
|
(10%)
|
Parts and service
|
$
|
72.1
|
$
|
64.1
|
12%
|
Segment revenue
|
$
|
167.4
|
$
|
170.4
|
(2%)
|
Segment earnings
|
$
|
9.9
|
$
|
13.1
|
(24%)
|
Segment earnings margin
|
|
5.9%
|
|
7.7%
|
|
(1) Includes rental and other revenue.
|
Revenue in the first quarter of 2013 decreased $3.0 million, or 2%, to
$167.4 million from $170.4 million in the first quarter of 2012.
Segment earnings for the quarter decreased $3.2 million to $9.9 million
compared to the first quarter of 2012. The following factors
contributed to the Equipment segment's first quarter results:
-
Equipment revenue for the first quarter decreased $11.0 million compared
to the same quarter last year. Specific quarter-over-quarter variances
included the following:
-
Construction equipment revenue increased $6.0 million mainly as a result
of greater market demand in western Canada which drove higher sales of
Hitachi excavators and JCB equipment. These increases were offset
partially by a decline in Hitachi excavators and other equipment sales
in eastern Canada and Ontario owing to lower market demand and
competitive market pressures.
-
Material handling equipment revenue increased $3.3 million due mainly to
stronger market demand in western Canada and higher volumes in eastern
Canada on the delivery of several higher dollar value container
handlers.
-
Forestry equipment revenue increased $2.4 million resulting primarily
from higher Tigercat product sales in eastern Canada and additional
forestry related Hitachi equipment volumes in British Columbia
attributable to increased demand in both regions.
-
Mining equipment sales decreased $21.7 million. Excluding the
LeTourneau product line, for which distribution rights were
discontinued in the second quarter of 2012, mining sales decreased
$14.7 million on fewer Hitachi mining equipment deliveries in western
and eastern Canada.
-
Crane and utility equipment revenue decreased $1.0 million.
-
Parts and service volumes for the first quarter increased $8.0 million
compared to the same quarter last year. Excluding the discontinued
LeTourneau product line, parts and service volumes for the first
quarter increased $14.7 million, or 23%. The $14.7 million increase
was due principally to higher mining volumes in western Canada driven
by growth in rotating products and the installed base of Hitachi
equipment. Higher construction sector sales, mainly in western Canada,
also contributed to the increase.
-
Segment earnings for the first quarter decreased $3.2 million to $9.9
million compared to the same quarter last year. This was due mainly to
the negative impact of the discontinued LeTourneau product line on both
volumes and gross profit margins and a $2.4 million increase in selling
and administrative expenses. These declines were offset by the
positive impact on earnings of increased non-mining sector related
equipment revenues and higher non-LeTourneau parts and service
volumes. For the three months ended March 31, 2012, the LeTourneau
product line contributed approximately $4.0 million to the segment's
earnings. Selling and administrative expenses increased $2.4 million
compared to last year on higher personnel and sales related expenses in
western Canada and an increase in bad debt expense resulting from a
recovery recorded in 2012.
Backlog of $89.8 million at March 31, 2013 increased $7.6 million
compared to December 31, 2012 as increases in non-mining market sector
backlog offset a reduction in mining equipment backlog in western
Canada. Backlog decreased $53.6 million compared to March 31, 2012 due
mainly to a decline in mining equipment orders.
Power Systems
For three months ended March 31
|
|
2013
|
|
2012
|
%
Change
|
Equipment*
|
$
|
30.1
|
$
|
40.5
|
(26%)
|
Parts and service
|
$
|
49.8
|
$
|
55.4
|
(10%)
|
Segment revenue
|
$
|
79.9
|
$
|
95.9
|
(17%)
|
Segment earnings
|
$
|
4.1
|
$
|
8.7
|
(53%)
|
Segment earnings margin
|
|
5.1%
|
|
9.1%
|
|
(1) Includes rental and other revenue.
|
Revenue in the first quarter of 2013 decreased $16.0 million, or 17%, to
$79.9 million compared to $95.9 million in the same quarter of 2012.
Segment earnings decreased $4.6 million to $4.1 million in the first
quarter compared to the same quarter in the previous year. The
following factors impacted quarterly revenue and earnings compared to
last year:
-
Equipment revenue decreased $10.4 million due mainly to a decline in
off-highway and power generation sales to oil and gas customers as a
result of reduced industry activity in western Canada and lower
off-highway sales to mining sector customers in Ontario. These
decreases were partially offset by increased power generation equipment
volumes in Ontario and eastern Canada.
-
Parts and service volumes decreased $5.6 million compared to last year
as a result of lower sales to off-highway customers on reduced activity
in western Canada's oil and gas sector and lower power generation parts
and service volumes in western and eastern Canada. These decreases
were partially offset by increased sales to on-highway customers,
primarily in western Canada.
-
Segment earnings in the first quarter of 2013 decreased $4.6 million
compared to the same quarter last year as the impact of reduced volumes
and lower parts and service margins in western Canada was mitigated
somewhat by a $0.4 million decrease in selling and administrative
expenses. Parts and service margins declined due to product mix and
increased competition. Selling and administrative expenses decreased
due principally to lower personnel and other sales related costs.
Backlog of $46.8 million as of March 31, 2013 decreased $13.6 million
compared to December 31, 2012, and decreased $17.8 million compared to
March 31, 2012, due primarily to reductions in power generation and oil
and gas sector related backlog.
Industrial Components
For three months ended March 31
|
|
2013
|
|
2012
|
%
Change
|
Segment revenue
|
$
|
89.8
|
$
|
93.3
|
(4%)
|
Segment earnings
|
$
|
3.7
|
$
|
6.8
|
(46%)
|
Segment earnings margin
|
|
4.2%
|
|
7.3%
|
|
Revenue of $89.8 million in the first quarter of 2013 decreased $3.5
million, or 4%, from $93.3 million in the first quarter of 2012 and
included $5.5 million of revenue from the ACE Hydraulic and Kaman
Canada businesses acquired in the fourth quarter of 2012. Segment
earnings decreased $3.1 million to $3.7 million in the first quarter
compared to the same quarter in the previous year. The following
factors contributed to the segment's first quarter results:
-
Bearings and power transmission parts sales increased $0.2 million
compared to the same quarter last year. The impact of higher sales to
industrial sector customers in western Canada, as a result of the Kaman
Canada acquisition, were mostly offset by lower mining sector volumes
in eastern Canada, reduced sales to metal processing customers across
all regions and lower oil and gas sector sales in western Canada.
-
Fluid power and process equipment products and service revenue in the
first quarter of 2013 decreased $3.7 million, or 9%, compared to the
same quarter last year. Lower sales to oil and gas customers in
western Canada and lower industrial sector volumes across all regions
more than offset higher sales to construction sector customers.
-
Segment earnings in the first quarter of 2013 decreased $3.1 million
compared to the same quarter last year due to the negative impact of
lower volumes and gross profit margins in western Canada and a $1.7
million increase in selling and administrative expenses. The increase
in selling and administrative expenses resulted primarily from the two
acquisitions, offset somewhat by lower annual incentive accruals
compared to last year.
Backlog of $43.5 million as of March 31, 2013 increased $1.9 million
compared to December 31, 2012. Backlog decreased $5.7 million compared
to March 31, 2012 due mainly to lower oil and gas and mining sector
related backlog offset by $1.4 million of backlog related to the two
acquisitions made in the fourth quarter of 2012.
Selected Quarterly Information
The following table summarizes unaudited quarterly consolidated
financial data for the eight most recently completed quarters. This
quarterly information is unaudited but has been prepared on the same
basis as the 2012 annual audited Consolidated Financial Statements.
|
|
2013
|
2012
|
2011
|
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
Revenue
|
$
|
336.3
|
$
|
364.9
|
$
|
356.4
|
$
|
386.6
|
$
|
358.1
|
$
|
377.2
|
$
|
361.9
|
$
|
334.1
|
Net earnings
|
$
|
10.4
|
$
|
14.2
|
$
|
16.2
|
$
|
18.5
|
$
|
17.1
|
$
|
16.6
|
$
|
17.9
|
$
|
16.5
|
Net earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
$
|
0.62
|
$
|
0.85
|
$
|
0.97
|
$
|
1.11
|
$
|
1.03
|
$
|
1.00
|
$
|
1.08
|
$
|
0.99
|
|
- Diluted
|
$
|
0.61
|
$
|
0.84
|
$
|
0.95
|
$
|
1.09
|
$
|
1.01
|
$
|
0.98
|
$
|
1.06
|
$
|
0.98
|
Significant seasonal trends in quarterly revenue and earnings have not
been evident over the last two years.
A discussion of Wajax's previous quarterly results can be found in
Wajax's quarterly MD&A reports available on SEDAR at www.sedar.com.
Consolidated Financial Condition
Capital Structure and Key Financial Condition Measures
($millions, except ratio calculations)
|
|
March 31
2013
|
|
December 31
2012
|
|
March 31
2012
|
Shareholders' equity
|
|
$
|
239.1
|
|
$
|
241.9
|
|
$
|
233.4
|
Funded net debt (1)
|
|
219.0
|
|
173.7
|
|
108.1
|
Total capital
|
|
$
|
458.1
|
|
$
|
415.6
|
|
$
|
341.5
|
Funded net debt to total capital (1)
|
|
47.8%
|
|
41.8%
|
|
31.6%
|
Leverage ratio (1)(2)
|
|
2.1
|
|
1.6
|
|
1.0
|
Interest coverage ratio (1)(2)(3)
|
|
19.5
|
|
25.2
|
|
25.0
|
(1) See Non-IFRS Measures section.
|
|
|
|
|
|
|
(2) Calculation uses trailing four-quarter EBITDA.
|
|
|
|
|
(3) Calculation uses trailing four-quarter EBITDA and finance costs.
|
|
|
|
|
|
|
|
|
|
The Corporation's capital structure is managed such that it maintains a
relatively low leverage ratio as the Corporation pays dividends to
shareholders equal to a significant portion of its earnings. The
Corporation's objective is to maintain a leverage ratio between 1.5
times and 2.0 times. However, there may be instances where the
Corporation is willing to maintain a leverage ratio outside the range
to either support key growth initiatives or fluctuations in working
capital levels during changes in economic cycles.
In addition, the Corporation's tolerance to interest rate risk
decreases/increases as the Corporation's leverage ratio
increases/decreases. The rate of interest on the Corporation's funded
debt is currently all floating which is an approved exception to the
Corporation's interest rate risk policy. Management is willing to
maintain this level of floating rate debt given the low interest rate
environment and its strong interest coverage ratio of 19.5 times.
Shareholders' Equity
The Corporation's shareholders' equity at March 31, 2013 of $239.1
million decreased $2.8 million from December 31, 2012 as dividends
declared during the quarter exceeded earnings. For the twelve months
ending March 31, 2013 the Corporation's shareholder's equity increased
$5.7 million.
The Corporation's share capital, included in shareholders' equity on the
balance sheet, consists of:
Issued and fully paid Shares as at March 31, 2013
|
|
Number
|
Amount
|
Balance at the beginning of the quarter
|
|
16,736,447
|
$
|
106.7
|
|
Rights exercised
|
|
-
|
|
-
|
Balance at the end of the quarter
|
|
16,736,447
|
$
|
106.7
|
At the date of this MD&A, the Corporation had 16,736,447 common shares
outstanding.
Wajax has five share-based compensation plans; the Wajax Share Ownership
Plan ("SOP"), the Deferred Share Program ("DSP"), the Directors'
Deferred Share Unit Plan ("DDSUP"), the Mid-Term Incentive Plan for
Senior Executives ("MTIP") and the Deferred Share Unit Plan ("DSUP").
SOP, DSP and DDSUP rights are issued to the participants and are
settled by issuing Wajax Corporation shares, rights outstanding at
March 31, 2013 were 262,929 (2012 - 323,926). The cash-settled MTIP
and DSUP consist of annual grants that vest over three years and are
subject to time and performance vesting criteria. A portion of the
MTIP and the full amount of the DSUP grants are determined by the price
of the Corporation's shares. Compensation expense for the SOP, DSP and
DDSUP is determined based upon the fair value of the rights at the date
of grant and charged to earnings on a straight line basis over the
vesting period, with an offsetting adjustment to contributed surplus.
Compensation expense for the DSUP and the share-based portion of the
MTIP varies with the price of the Corporation's shares and is
recognized over the vesting period. Wajax recorded compensation cost
of $0.3 million for the quarter (2012 - $2.7 million) in respect of
these plans.
Funded Net Debt
($millions)
|
|
March 31
2013
|
|
December 31
2012
|
|
March 31
2012
|
Bank indebtedness
|
$
|
1.8
|
$
|
10.2
|
$
|
6.0
|
Obligations under finance lease
|
|
11.4
|
|
11.8
|
|
10.0
|
Bank debt
|
|
205.8
|
|
151.7
|
|
92.1
|
Funded net debt
|
$
|
219.0
|
$
|
173.7
|
$
|
108.1
|
Funded net debt of $219.0 million at March 31, 2013 increased $45.3
million compared to December 31, 2012 and $110.9 million compared to
March 31, 2012. The increase during the quarter was due mainly to
$30.6 million of cash used in operating activities, resulting from
income taxes paid of $50.5 million, and dividends paid of $13.6
million.
The Corporation's ratio of funded net debt to capital increased to 47.8%
at March 31, 2012 from 41.8% at December 31, 2012 driven by the higher
funded net debt level.
The Corporation's leverage ratio of 2.1 times at March 31, 2013
increased from the December 31, 2012 ratio of 1.6 times due mainly to
the $45.3 million increase in funded net debt.
The Corporation's interest coverage ratio declined to 19.5 times at
March 31, 2013 from 25.2 times at December 31, 2012 due to the combined
impact of increased funded net debt outstanding and lower EBITDA for
the trailing four quarters.
See Liquidity and Capital Resources and Non-IFRS Measures sections.
Financial Instruments
Wajax uses derivative financial instruments in the management of its
foreign currency and interest rate exposures. Wajax's policy is not to
utilize derivative financial instruments for trading or speculative
purposes. Significant derivative financial instruments outstanding at
the end of the year were as follows:
-
Wajax enters into short-term currency forward contracts to hedge the
exchange risk associated with the cost of certain inbound inventory and
to certain foreign currency-denominated sales to customers along with
the associated receivables as part of its normal course of business.
As at March 31, 2013, Wajax had contracts outstanding to buy U.S.$29.8
million (December 31, 2012 - to buy U.S.$26.5 million and to sell
U.S.$11.1 million). The U.S. dollar contracts expire between April
2013 and April 2014, with a weighted average U.S./Canadian dollar rate
of 1.0094.
Wajax measures derivative instruments not accounted for as hedging items
at fair value with subsequent changes in fair value being recorded in
earnings. Derivatives designated as effective hedges are measured at
fair value with subsequent changes in fair value being recorded in
other comprehensive income until the related hedged item is recorded
and affects income. The fair value of derivative instruments is
estimated based upon market conditions using appropriate valuation
models. The carrying values reported in the balance sheet for
financial instruments are not significantly different from their fair
values. The impact of a change in foreign currency relative to the
Canadian dollar on the Corporation's financial statements of unhedged
foreign currency-denominated sales to customers along with the
associated receivables and purchases from vendors along with associated
payables would be insignificant.
Wajax is exposed to the risk of non-performance by counterparties to
short-term currency forward contracts. These counterparties are large
financial institutions with a "Stable" outlook and high short-term and
long-term credit ratings from Standard and Poor's. To date, no such
counterparty has failed to meet its financial obligations to Wajax.
Management does not believe there is a significant risk of
non-performance by these counterparties and will continue to monitor
the credit risk of these counterparties.
Contractual Obligations
There have been no material changes to the Corporation's contractual
obligations since December 31, 2012.
Off Balance Sheet Financing
Off balance sheet financing arrangements include operating lease
contracts entered into for facilities with various landlords, a portion
of the long-term lift truck rental fleet in Equipment with a non-bank
lender, and office equipment with various non-bank lenders. There have
been no material changes to the Corporation's total obligations for all
operating leases since December 31, 2012, see the Contractual
Obligations section.
Although Wajax's consolidated contractual annual lease commitments
decline year-by-year, it is anticipated that existing leases will
either be renewed or replaced, resulting in lease commitments being
sustained at current levels. In the alternative, Wajax may incur
capital expenditures to acquire equivalent capacity.
The Equipment segment had $85.6 million (2012 - $75.4 million) of
consigned inventory on-hand from a major manufacturer at March 31,
2013. In the normal course of business, Wajax receives inventory on
consignment from this manufacturer which is generally sold to customers
or purchased by Wajax. This consigned inventory is not included in
Wajax's inventory as the manufacturer retains title to the goods. In
the event the inventory consignment program was terminated, Wajax would
utilize interest free financing, if any, made available by the
manufacturer and/or utilize capacity under its credit facilities.
Liquidity and Capital Resources
The Corporation's liquidity is maintained through various sources
including bank and non-bank credit facilities and cash generated from
operations.
Bank and Non-bank Credit Facilities
At March 31, 2013, Wajax had borrowed $207.0 million and issued $6.3
million of letters of credit for a total utilization of $213.3 million
of its $300 million bank credit facility. Borrowing capacity under the
bank credit facility is dependent on the level of inventories on-hand
and outstanding trade accounts receivables. At March 31, 2013,
borrowing capacity under the bank credit facility was equal to $300
million.
Under the terms of the $300 million bank credit facility, Wajax is
permitted to have additional interest bearing debt of $15 million. As
such, Wajax has up to $15 million of demand inventory equipment
financing capacity with two non-bank lenders. At March 31, 2013 Wajax
had no utilization of its interest bearing equipment financing
facilities.
A key strategy of the Equipment segment is to grow its mining business
through expansion into eastern Canada and the introduction of the new
Hitachi mining truck. To ensure mining equipment is available to
execute its strategy, Wajax has purchased certain mining equipment
(large excavators and trucks) that do not currently have committed
purchase orders. Since the beginning of the year Wajax has increased
its investment in Hitachi mining equipment inventory by $4.0 million to
$44.4 million as at March 31, 2013, all of which is available to fill
future customer purchases. Wajax will continue to use its debt
facilities to finance a portion of this and other mining equipment
scheduled to be delivered in 2013. Given the recent decline in
economic activity in the Canadian mining sector, management is now
taking actions to limit mining equipment inventory levels to align with
current market demand.
Wajax's $300 million bank credit facility along with the additional $15
million of capacity permitted under the bank credit facility should be
sufficient to meet Wajax's short-term normal course working capital and
maintenance capital requirements, including the additional mining
equipment inventory. However, Wajax may be required to access the
equity or debt markets in order to fund significant acquisitions and
growth related working capital and capital expenditures.
Cash Flow
The following table highlights the major components of cash flow as
reflected in the Consolidated Statements of Cash Flows for the three
months ended March 31, 2013.
($millions)
|
|
March 31
2013
|
|
March 31
2012
|
Net earnings
|
|
$
|
10.4
|
|
$
|
17.1
|
Items not affecting cash flow
|
|
10.3
|
|
11.1
|
Net change in non-cash operating working
capital
|
|
6.0
|
|
(51.3)
|
Income taxes paid
|
|
(50.5)
|
|
(0.3)
|
Other cash items (1)
|
|
(6.7)
|
|
(9.1)
|
Cash used in operating activities
|
|
$
|
(30.6)
|
|
$
|
(32.5)
|
Cash used in investing activities
|
|
$
|
(0.7)
|
|
$
|
(1.2)
|
Cash generated from financing activities
|
|
$
|
39.7
|
|
$
|
22.0
|
(1) Other cash items includes rental equipment additions, other
non-current liabilities
and finance costs paid
|
Cash Used in Operating Activities
Cash flows used in operating activities amounted to $30.6 million in the
first quarter of 2013, compared to $32.5 million in the same quarter of
the previous year. The $1.9 million decrease was mainly attributed to
cash generated from the change in non-cash working capital of $6.0
million compared to a use of $51.3 million in 2012, offset mostly by
higher income taxes paid of $50.2 million and reduced earnings of $6.7
million. Income taxes paid of $50.5 million were comprised of 2011 and
2012 income taxes of $44.6 million and 2013 income tax installments of
$5.9 million.
Changes in non-cash operating working capital for the first quarter of
2013 compared to the same quarter in 2012 include the following
components:
|
As at
|
Change
|
As at
|
Change
|
Non-cash Operating Working
Capital (Quarter-over-Quarter)
|
March 31
2013
|
December 31
2012
|
March 31
2013 (1)
|
March 31
2012
|
December 31
2011
|
March 31
2012 (1)
|
Trade and other receivables
|
$
|
192.6
|
$
|
194.6
|
$
|
2.0
|
$
|
193.6
|
$
|
174.2
|
$
|
(19.4)
|
Inventories
|
296.4
|
285.2
|
(11.2)
|
|
270.1
|
|
241.5
|
|
(28.6)
|
Prepaid expenses
|
6.2
|
7.1
|
0.9
|
|
10.9
|
|
8.0
|
|
(2.9)
|
Accounts payable and accrued
liabilities
|
(201.4)
|
(186.9)
|
14.5
|
|
(246.8)
|
|
(247.2)
|
|
(0.4)
|
Provisions
|
(6.1)
|
(7.0)
|
(0.9)
|
|
(5.3)
|
|
(5.7)
|
|
(0.4)
|
Sub-total
|
$
|
287.7
|
$
|
293.0
|
$
|
5.3
|
$
|
222.5
|
$
|
170.8
|
$
|
(51.7)
|
Other (2)
|
|
|
|
|
0.7
|
|
|
|
|
|
0.4
|
Changes in Non-cash
Operating Working Capital
|
|
|
|
$
|
6.0
|
|
|
|
|
$
|
(51.3)
|
(1) Increase (decrease) in cash flow
|
|
|
|
|
|
|
|
|
(2) Other adjustments to non-cash operating working capital includes
rental equipment transferred to inventory and other non-cash items
|
Significant components of the changes in non-cash operating working
capital for the quarter ended March 31, 2013 are as follows:
-
Trade and other receivables decreased $2.0 million resulting from the
collection of a large mining equipment receivable in the Equipment
segment, offset by higher trade receivables in Industrial Components
due to higher sales activity in March 2013 compared to December 2012.
-
Inventories increased $11.2 million due mainly to higher mining and
construction equipment inventory in the Equipment segment, offset
partially by reductions in the Power Systems segment due to the lower
sales activity. Inventory in the Industrial Components segment
decreased slightly during the quarter.
-
Accounts payable and accrued liabilities increased $14.5 million
resulting primarily from higher inventory trade payables in the
Equipment and Industrial Components segments reduced somewhat by the
payment of prior year annual and mid-term incentive accruals.
Investing Activities
During the first quarter of 2013, Wajax invested $0.6 million in
property, plant and equipment additions, net of disposals, compared to
$1.2 million in the first quarter of 2012.
Financing Activities
The Corporation generated $39.7 million of cash from financing
activities in the first quarter of 2013 compared to $22.0 million in
the same quarter of 2012. Financing activities in the quarter included
bank debt borrowings of $54.0 million, offset by dividends paid to
shareholders totaling $13.6 million, or $0.81 per share, and finance
lease payments of $0.8 million.
Dividends
Dividends to shareholders were declared as follows:
Record Date
|
Payment Date
|
|
Per Share
|
|
Amount
|
January 31, 2013
|
February 20, 2013
|
|
$
|
0.27
|
|
$
|
4.5
|
February 28, 2013
|
March 20, 2013
|
|
0.27
|
|
4.5
|
March 28, 2013
|
April 22, 2013
|
|
0.27
|
|
4.5
|
Three months ended March 31, 2013
|
|
|
$
|
0.81
|
|
$
|
13.6
|
|
|
|
|
|
|
|
|
On March 5, 2013, Wajax announced a monthly dividend of $0.27 per share
($3.24 annualized) for the month of April payable on May 21, 2013 to
shareholders of record on April 30, 2013.
On May 10, 2013, Wajax announced monthly dividends of $0.20 per share
($2.40 annualized) for each of the months of May, June and July payable
on June 20, 2013, July 22, 2013 and August 20, 2013 to shareholders of
record on May 31, 2013, June 28, 2013 and July 31, 2013 respectively.
See Strategic Direction and Outlook section.
Non-IFRS Measures
The MD&A contains certain financial measures that do not have a
standardized meaning prescribed by IFRS. Therefore, these financial
measures may not be comparable to similar measures presented by other
issuers. Investors are cautioned that these measures should not be
construed as an alternative to profit or to cash flow from operating,
investing, and financing activities determined in accordance with IFRS
as indicators of the Corporation's performance. The Corporation's
management believes that these measures are commonly reported and
widely used by investors as an indicator of a company's cash operating
performance and ability to raise and service debt.
These financial measures are identified and defined below:
Leverage ratio
|
At the end of a particular quarter, the leverage ratio is defined as
funded net debt at the end of a particular quarter divided by trailing
12-month EBITDA. The Corporation's objective is to maintain this ratio
between 1.5 times and 2.0 times.
|
Interest coverage ratio
|
At the end of a particular quarter, the interest coverage ratio is
defined as trailing 12-month EBITDA divided by trailing 12-month
finance costs.
|
Funded net debt
|
Funded net debt includes bank debt, bank indebtedness and obligations
under finance leases, net of cash.
|
EBITDA
|
Earnings before finance costs, income tax expense, depreciation and
amortization.
|
Funded net debt to total capital
|
Defined as funded net debt divided by total capital. Total capital is
the funded net debt plus shareholder's equity.
|
Reconciliation of the Corporations earnings to EBITDA is as follows:
|
For the twelve
months ended
March 31
|
For the twelve
months ended
December 31
|
For the twelve
months ended
March 31
|
|
2013
|
2012
|
2012
|
Earnings
|
$
|
59.2
|
$
|
65.9
|
$
|
68.1
|
Depreciation and amortization
|
18.7
|
17.8
|
14.5
|
Finance costs
|
5.4
|
4.4
|
4.5
|
Income tax expense
|
21.2
|
23.8
|
24.7
|
EBITDA
|
$
|
104.5
|
$
|
112.0
|
$
|
111.8
|
Calculation of the Corporations funded net debt, leverage ratio and
interest coverage ratio is as follows:
|
March 31
|
December 31
|
March 31
|
|
2013
|
2012
|
2012
|
Bank indebtedness
|
$
|
1.8
|
$
|
10.2
|
$
|
6.0
|
Obligations under finance leases
|
11.4
|
11.8
|
10.0
|
Bank debt
|
205.8
|
151.7
|
92.1
|
Funded net debt
|
$
|
219.0
|
$
|
173.7
|
$
|
108.1
|
|
|
|
|
|
|
|
Leverage ratio
|
2.1
|
1.6
|
1.0
|
|
|
|
|
|
|
|
Interest coverage ratio
|
19.5
|
25.2
|
25.0
|
|
|
|
|
|
|
Critical Accounting Estimates
The preparation of the consolidated financial statements in conformity
with IFRS requires management to make judgements, estimates and
assumptions that affect the application of accounting policies and the
reported amounts of assets, liabilities, revenue and expenses. Actual
results could differ from those judgements, estimates and assumptions.
The Corporation bases its estimates on historical experience and
various other assumptions that are believed to be reasonable in the
circumstances.
The areas where significant judgements and assumptions are used to
determine the amounts recognized in the financial statements include
the allowance for doubtful accounts, inventory obsolescence, goodwill
and intangible assets, and warranty provision. In preparing the
financial statements for the quarter ended March 31, 2013, the
significant judgments made by management in applying the Corporation's
accounting policies and the key sources of estimation uncertainty are
the same as those applied in the recently reported audited consolidated
financial statements for the year ended December 31, 2012 which can be
found on SEDAR at www.sedar.com.
Changes in Accounting Policies
The following new standards have been adopted in the current year:
On January 1, 2013, the Corporation adopted the amendments to IFRS 7 Offsetting Financial Assets and Liabilities, which contains new disclosure requirements for financial assets and
liabilities that are offset in the statement of financial position or
are subject to master netting arrangements or similar arrangements. The
impact on the disclosures in the condensed consolidated financial
statements from adopting IFRS 7 was not material.
On January 1, 2013, the Corporation adopted IFRS 10 Consolidated Financial Statements, which establishes principles for the preparation and presentation of
consolidated financial statements when an entity controls one or more
other entities. There was no impact on the condensed consolidated
financial statements from adopting IFRS 10.
On January 1, 2013, the Corporation adopted IFRS 13 Fair Value Measurement, which defines fair value and sets out a framework for measuring fair
value when fair value measurements are required or permitted by other
standards. It also requires disclosure of the valuation techniques and
inputs for financial instruments measured at fair value. Since the
Corporation has no material financial instruments measured at fair
value, these disclosures have not been included in these condensed
consolidated financial statements.
On January 1, 2013, the Corporation retrospectively adopted IAS 19R Employee Benefits, which requires recognition of actuarial gains and losses immediately
in other comprehensive income, the full recognition of past service
costs immediately in profit or loss, recognition of the expected return
on plan assets in profit or loss to be calculated based on the rate
used to discount the defined benefit obligation, and certain additional
disclosures. Since the Corporation had previously selected a policy of
recognizing actuarial gains and losses in other comprehensive income in
the year in which they occur, no adjustment to prior years' financial
statements was necessary. The impact on the current year condensed
consolidated financial statements from adopting IAS 19R was not
material.
New standards and interpretations not yet adopted
The new standards or amendments to existing standards that may be
significant to the Corporation set out below are not yet effective for
the year ended December 31, 2013 and have not been applied in preparing
these consolidated financial statements.
As of January 1, 2015, the Corporation will be required to adopt IFRS 9 Financial Instruments, which is the result of the first phase of the IASB's project to
replace IAS 39 Financial Instruments: Recognition and Measurement. The new standard replaces the current multiple classification and
measurement models for financial assets and liabilities with a single
model that has only two classification categories: amortized cost and
fair value. The Corporation is currently assessing the impact of this
standard on its consolidated financial statements.
Risk Management and Uncertainties
As with most businesses, Wajax is subject to a number of marketplace and
industry related risks and uncertainties which could have a material
impact on operating results and Wajax's ability to pay cash dividends
to shareholders.
Wajax attempts to minimize many of these risks through diversification
of core businesses and through the geographic diversity of its
operations. In addition, Wajax has adopted an annual enterprise risk
management assessment which is prepared by the Corporation's senior
management and overseen by the Board of Directors and Committees of the
Board. The enterprise risk management framework sets out principles and
tools for identifying, evaluating, prioritizing and managing risk
effectively and consistently across Wajax. There are however, a number
of risks that deserve particular comment which are discussed in detail
in the MD&A for the year ended December 31, 2012 which can be found on
SEDAR at www.sedar.com. There have been no material changes to the business of Wajax that
require an update to the discussion of the applicable risks discussed
in the MD&A for the year ended December 31, 2012.
Strategic Direction and Outlook
First quarter earnings were moderately less than management's
expectations and lower than last year due to continued weakness in the
oil and gas market and a decline in mining. Mining related declines
were primarily due to the loss of the LeTourneau product line, which
was only partially offset by other mining related aftermarket
improvements.
Management expects the weakness in the oil and gas market that began in
the third quarter of 2012 to continue for the balance of 2013, with
demand for new equipment and aftermarket services for drilling and well
stimulation continuing to be soft. In mining, quoting activity remains
reasonably strong for the Equipment segment as well as Power Systems'
electrical power generation business. However, project delays and
reductions in capital and development spending have limited the ability
of many of Wajax's customers to commit to new equipment orders. As a
result, mining related sales are anticipated to continue to be weaker
than originally expected.
Since backlog has not improved and with the forecast for mining and oil
and gas activity to remain challenging for the balance of the year,
management has become more cautious in its outlook, and expects full
year 2013 earnings will be less than 2012. Wajax has therefore adjusted
its monthly dividend down to $0.20 per share, from the previous monthly
dividend of $0.27 per share. Based on management's current outlook,
this adjusted dividend adheres to Wajax's objective of paying out a
minimum of 75% of current year expected net earnings.
Management is very confident in Wajax's opportunities for growth and
remains well-positioned in the mining and oil gas sectors as conditions
improve. Other core markets such as construction, material handling and
forestry have shown year-over-year improvements and Wajax's strategic
initiatives continue to gain traction. Management is focused on
investing in these initiatives while taking prudent actions with
respect to costs, inventory and working capital to manage the business
in 2013.
Additional information, including Wajax's Annual Report and Annual
Information Form, are available on SEDAR at www.sedar.com.
WAJAX CORPORATION
Unaudited Condensed Consolidated Financial Statements
For the three months ended March 31, 2013
Notice required under National Instrument 51-102, "Continuous Disclosure
Obligations" Part 4.3(3) (a):
The attached condensed consolidated financial statements have been
prepared by Management of Wajax Corporation and have not been reviewed
by the Corporation's auditors.
WAJAX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF
FINANCIAL POSITION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at
(unaudited, in thousands of Canadian dollars)
|
|
Note
|
|
|
March
31, 2013
|
|
December
31, 2012
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT
|
|
|
|
|
|
|
|
|
Trade and other receivables
|
|
|
|
$
|
192,613
|
$
|
194,567
|
|
Inventories
|
|
|
|
|
296,396
|
|
285,185
|
|
Income taxes receivable
|
|
|
|
|
1,286
|
|
-
|
|
Prepaid expenses
|
|
|
|
|
6,154
|
|
7,089
|
|
Derivative instruments
|
|
|
|
|
314
|
|
-
|
|
|
|
|
|
|
496,763
|
|
486,841
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT
|
|
|
|
|
|
|
|
|
Rental equipment
|
|
4
|
|
|
44,386
|
|
43,731
|
|
Property, plant and equipment
|
|
5
|
|
|
49,577
|
|
50,700
|
|
Intangible assets
|
|
|
|
|
87,220
|
|
87,668
|
|
Deferred taxes
|
|
8
|
|
|
4,058
|
|
2,922
|
|
|
|
|
|
|
185,241
|
|
185,021
|
|
|
|
|
|
$
|
682,004
|
$
|
671,862
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
CURRENT
|
|
|
|
|
|
|
|
|
Bank indebtedness
|
|
|
|
$
|
1,791
|
$
|
10,195
|
|
Accounts payable and accrued liabilities
|
|
|
|
|
201,428
|
|
186,897
|
|
Provisions
|
|
|
|
|
6,085
|
|
7,033
|
|
Dividends payable
|
|
|
|
|
4,519
|
|
4,519
|
|
Income taxes payable
|
|
|
|
|
-
|
|
44,349
|
|
Obligations under finance leases
|
|
|
|
|
3,485
|
|
3,611
|
|
Derivative instruments
|
|
|
|
|
-
|
|
149
|
|
|
|
|
|
|
217,308
|
|
256,753
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT
|
|
|
|
|
|
|
|
|
Provisions
|
|
|
|
|
3,775
|
|
4,088
|
|
Employee benefits
|
|
|
|
|
7,304
|
|
7,160
|
|
Other liabilities
|
|
|
|
|
782
|
|
2,083
|
|
Obligations under finance leases
|
|
|
|
|
7,914
|
|
8,192
|
|
Bank debt
|
|
|
|
|
205,790
|
|
151,701
|
|
|
|
|
|
|
225,565
|
|
173,224
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
|
106,651
|
|
106,651
|
|
Contributed surplus
|
|
|
|
|
4,530
|
|
4,346
|
|
Retained earnings
|
|
|
|
|
127,798
|
|
130,944
|
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
152
|
|
(56)
|
|
Total shareholders' equity
|
|
|
|
|
239,131
|
|
241,885
|
|
|
|
|
|
$
|
682,004
|
$
|
671,862
|
|
These condensed consolidated financial statements were approved by the
Board of Directors on May 10, 2013.
WAJAX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE THREE MONTHS ENDED MARCH 31
(unaudited, in thousands of Canadian dollars, except
per share data)
|
|
|
|
|
Note
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
$
|
336,268
|
|
$
|
358,076
|
Cost of sales
|
|
|
|
|
265,368
|
|
|
280,187
|
Gross profit
|
|
|
|
|
70,900
|
|
|
77,889
|
Selling and administrative expenses
|
|
|
|
|
55,050
|
|
|
53,724
|
Earnings from operating activities
|
|
|
|
|
15,850
|
|
|
24,165
|
Finance costs
|
|
|
|
|
1,729
|
|
|
816
|
Earnings before income taxes
|
|
|
|
|
14,121
|
|
|
23,349
|
Income tax expense
|
|
|
8
|
|
3,710
|
|
|
6,248
|
Net earnings
|
|
|
|
$
|
10,411
|
|
$
|
17,101
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
|
9
|
$
|
0.62
|
|
$
|
1.03
|
Diluted earnings per share
|
|
|
9
|
$
|
0.61
|
|
$
|
1.01
|
WAJAX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME
|
|
FOR THE THREE MONTHS ENDED MARCH 31
|
|
|
|
|
|
|
|
(unaudited, in thousands of Canadian dollars)
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
$
|
10,411
|
|
$
|
17,101
|
|
|
|
|
|
|
|
|
Items that will be subsequently reclassified
to income
|
|
|
|
|
|
|
|
Losses on derivative instruments designated
as cash flow hedges in prior periods
reclassified to cost of inventory or finance
costs during the period, net of tax recovery of
$25 (2012 - $3)
|
|
|
|
70
|
|
|
8
|
|
|
|
|
|
|
|
|
Gains (losses) on derivative instruments
outstanding at the end of the period
designated as cash flow hedges, net of tax
expense of $49 (2012 - recovery of $101)
|
|
|
|
138
|
|
|
(284)
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of tax
|
|
|
|
208
|
|
|
(276)
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
$
|
10,619
|
|
$
|
16,825
|
WAJAX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF
CHANGES IN SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
other
comprehensive
income (loss)
("AOCL")
|
|
|
For the three months ended March 31, 2013
(unaudited, in thousands of Canadian dollars)
|
Note
|
|
Share
capital
|
Contributed
surplus
|
Retained
earnings
|
Cash flow
hedges
|
|
Total
|
|
|
|
|
|
|
|
|
|
January 1, 2013
|
|
$
|
106,651
|
4,346
|
130,944
|
(56)
|
$
|
241,885
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
-
|
-
|
10,411
|
-
|
|
10,411
|
|
|
|
|
|
|
|
|
|
Other comprehensive income
|
|
|
-
|
-
|
-
|
208
|
|
208
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the period
|
|
|
-
|
-
|
10,411
|
208
|
|
10,619
|
Dividends
|
6
|
|
-
|
-
|
(13,557)
|
-
|
|
(13,557)
|
Share-based compensation expense
|
7
|
|
-
|
184
|
-
|
-
|
|
184
|
March 31, 2013
|
|
$
|
106,651
|
4,530
|
127,798
|
152
|
$
|
239,131
|
WAJAX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF
CHANGES IN SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AOCL
|
|
|
For the three months ended March 31, 2012
(unaudited, in thousands of Canadian dollars)
|
Note
|
|
Share
capital
|
Contributed
surplus
|
Retained
earnings
|
Cash flow
hedges
|
|
Total
|
|
|
|
|
|
|
|
|
|
January 1, 2012
|
|
$
|
105,371
|
4,888
|
117,477
|
(150)
|
$
|
227,586
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
-
|
-
|
17,101
|
-
|
|
17,101
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss
|
|
|
-
|
-
|
-
|
(276)
|
|
(276)
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the period
|
|
|
-
|
-
|
17,101
|
(276)
|
|
16,825
|
Dividends
|
6
|
|
-
|
-
|
(11,142)
|
-
|
|
(11,142)
|
Share-based compensation expense
|
7
|
|
-
|
151
|
-
|
-
|
|
151
|
March 31, 2012
|
|
$
|
105,371
|
5,039
|
123,436
|
(426)
|
$
|
233,420
|
WAJAX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE THREE MONTHS ENDED MARCH 31
(unaudited, in thousands of Canadian dollars)
|
Note
|
|
|
2013
|
|
|
2012
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
$
|
10,411
|
|
$
|
17,101
|
|
Items not affecting cash flow:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
Rental equipment
|
|
|
|
2,221
|
|
|
1,566
|
|
|
|
Property, plant and equipment
|
|
|
|
2,122
|
|
|
1,965
|
|
|
|
Intangible assets
|
|
|
|
469
|
|
|
366
|
|
|
(Gain)/loss on disposal of property, plant and equipment
|
5
|
|
|
(5)
|
|
|
51
|
|
|
Share rights plans compensation expense
|
7
|
|
|
184
|
|
|
151
|
|
|
Non-cash rental expense
|
|
|
|
(129)
|
|
|
(142)
|
|
|
Employee benefits expense (income), net of payments
|
|
|
|
144
|
|
|
(18)
|
|
|
Non-cash (gain) loss on derivative instruments
|
|
|
|
(180)
|
|
|
121
|
|
|
Finance costs
|
|
|
|
1,729
|
|
|
816
|
|
|
Income tax expense
|
8
|
|
|
3,710
|
|
|
6,248
|
|
|
|
|
20,676
|
|
|
28,225
|
|
Changes in non-cash operating working capital
|
10
|
|
|
5,974
|
|
|
(51,258)
|
|
Rental equipment additions
|
4
|
|
|
(3,344)
|
|
|
(4,284)
|
|
Other non-current liabilities
|
|
|
|
(1,614)
|
|
|
(4,265)
|
|
Finance costs paid
|
|
|
|
(1,764)
|
|
|
(599)
|
|
Income taxes paid
|
|
|
|
(50,549)
|
|
|
(310)
|
Cash used in operating activities
|
|
|
|
(30,621)
|
|
|
(32,491)
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Property, plant and equipment additions
|
5
|
|
|
(697)
|
|
|
(1,209)
|
|
Proceeds on disposal of property, plant and equipment
|
5
|
|
|
50
|
|
|
40
|
|
Intangible assets additions
|
|
|
|
(21)
|
|
|
(11)
|
Cash used in investing activities
|
|
|
|
(668)
|
|
|
(1,180)
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Increase in bank debt
|
|
|
|
54,000
|
|
|
32,998
|
|
Finance lease payments
|
|
|
|
(750)
|
|
|
(986)
|
|
Dividends paid
|
|
|
|
(13,557)
|
|
|
(9,978)
|
Cash generated from financing activities
|
|
|
|
39,693
|
|
|
22,034
|
|
|
|
|
|
|
|
|
Change in cash
|
|
|
|
8,404
|
|
|
(11,637)
|
(Bank indebtedness) cash - beginning of period
|
|
|
|
(10,195)
|
|
|
5,659
|
Bank indebtedness - end of period
|
|
|
$
|
(1,791)
|
|
$
|
(5,978)
|
WAJAX CORPORATION
NOTES TO CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
MARCH 31, 2013
(unaudited, amounts in thousands of Canadian dollars, except share and
per share data)
1. COMPANY PROFILE
Wajax Corporation (the "Corporation") is incorporated in Canada. The
address of the Corporation's registered office is 3280 Wharton Way,
Mississauga, Ontario, Canada. The Corporation's core distribution
businesses are engaged in the sale and after-sale parts and service
support of equipment, power systems and industrial components, through
a network of 129 branches across Canada. The Corporation is a
multi-line distributor and represents a number of leading worldwide
manufacturers across its core businesses. Its customer base is
diversified, spanning natural resources, construction, transportation,
manufacturing, industrial processing and utilities.
2. BASIS OF PREPARATION
Statement of compliance
These condensed consolidated financial statements have been prepared in
accordance with International Accounting Standard 34 Interim Financial Reporting and do not include all of the disclosures required for full
consolidated financial statements. Accordingly, these condensed
consolidated financial statements should be read in conjunction with
the audited consolidated financial statements of Wajax Corporation for
the year ended December 31, 2012. The significant accounting policies
follow those disclosed in the most recently reported audited
consolidated financial statements except as disclosed in Note 3.
Basis of measurement
The condensed consolidated financial statements have been prepared under
the historical cost basis except for derivative financial instruments
and liabilities for cash-settled share-based payment arrangements that
have been measured at fair value. The employee benefit liability is
recognized as the net of the pension plan assets less the present value
of the defined benefit obligation.
Functional and presentation currency
These condensed consolidated financial statements are presented in
Canadian dollars, which is the Corporation's functional currency. All
financial information presented in Canadian dollars has been rounded to
the nearest thousand, unless otherwise stated and except share and per
share data.
3. CHANGE IN ACCOUNTING POLICIES
The following new standards have been adopted in the current year:
On January 1, 2013, the Corporation adopted the amendments to IFRS 7 Offsetting Financial Assets and Liabilities, which contains new disclosure requirements for financial assets and
liabilities that are offset in the statement of financial position or
are subject to master netting arrangements or similar arrangements. The
impact on the disclosures in the condensed consolidated financial
statements from adopting IFRS 7 was not material.
On January 1, 2013, the Corporation adopted IFRS 10 Consolidated Financial Statements, which establishes principles for the preparation and presentation of
consolidated financial statements when an entity controls one or more
other entities. There was no impact on the condensed consolidated
financial statements from adopting IFRS 10.
On January 1, 2013, the Corporation adopted IFRS 13 Fair Value Measurement, which defines fair value and sets out a framework for measuring fair
value when fair value measurements are required or permitted by other
standards. It also requires disclosure of the valuation techniques and
inputs for financial instruments measured at fair value. Since the
Corporation has no material financial instruments measured at fair
value, these disclosures have not been included in these condensed
consolidated financial statements.
On January 1, 2013, the Corporation retrospectively adopted IAS 19R Employee Benefits, which requires recognition of actuarial gains and losses immediately
in other comprehensive income, the full recognition of past service
costs immediately in profit or loss, recognition of the expected return
on plan assets in profit or loss to be calculated based on the rate
used to discount the defined benefit obligation, and certain additional
disclosures. Since the Corporation had previously selected a policy of
recognizing actuarial gains and losses in other comprehensive income in
the year in which they occur, no adjustment to prior years' financial
statements was necessary. The impact on the current year condensed
consolidated financial statements from adopting IAS 19R was not
material.
4. RENTAL EQUIPMENT
During the three months ended March 31, 2013, the Corporation acquired
rental equipment with a cost of $3,344 (2012 - $4,284). Rental
equipment with a carrying amount of $468 (2012 - $311) ceased to be
rented and was classified as held for sale in the normal course of
business and transferred to inventories.
5. PROPERTY, PLANT AND EQUIPMENT
During the three months ended March 31, 2013, the Corporation acquired
property, plant and equipment with a cost of $697 (2012 - $1,209).
Assets with a carrying amount of $45 (2012 - $91) were disposed of,
resulting in a gain on disposal of $5 (2012 - loss of $51).
6. DIVIDENDS DECLARED
During the three months ended March 31, 2013, the Corporation declared
cash dividends of $0.81 per share or $13,557 (March 31, 2012, dividends
of $0.67 per share or $11,142).
The Corporation has declared dividends of $0.20 per share or $3,347 for
each of May, June and July 2013.
7. SHARE-BASED COMPENSATION PLANS
The Corporation has five share-based compensation plans: the Wajax Share
Ownership Plan ("SOP"), the Deferred Share Program ("DSP"), the
Directors' Deferred Share Unit Plan ("DDSUP"), the Mid-Term Incentive
Plan for Senior Executives ("MTIP") and the Deferred Share Unit Plan
("DSUP").
a) Share Rights Plans
The Corporation recorded compensation cost of $184 (2012 - $151) in
respect of these plans.
Share Rights Plans
|
March 31, 2013
|
March 31, 2012
|
|
Number of
Rights
|
|
Fair value at
time of grant
|
Number of
Rights
|
|
Fair value at
time of grant
|
Outstanding at beginning of year
|
254,952
|
$
|
4,932
|
316,595
|
$
|
4,908
|
Granted in the period
|
- new grants
|
3,161
|
|
124
|
2,951
|
|
145
|
|
- dividend equivalents
|
4,816
|
|
-
|
4,379
|
|
-
|
Settled in the period
|
-
|
|
-
|
-
|
|
-
|
Outstanding at end of period
|
262,929
|
$
|
5,056
|
323,925
|
$
|
5,053
|
At March 31, 2013, 247,798 share rights were vested (March 31, 2012 -
101,668).
b) Cash-settled rights plans
The Corporation recorded a compensation recovery of $87 (2012 - cost of
$2,574) in respect of the share-based portion of the MTIP and DSUP. At
March 31, 2013, the carrying amount of the share-based portion of these
liabilities was $432 (March 31, 2012 - $6,064).
8. INCOME TAXES
Income tax expense comprises current and deferred tax as follows:
|
|
2013
|
|
2012
|
Current
|
$
|
4,920
|
$
|
28,727
|
Deferred
|
|
(1,210)
|
|
(22,479)
|
Income tax expense
|
$
|
3,710
|
$
|
6,248
|
The calculation of current tax is based on a combined federal and
provincial statutory income tax rate of 26.0% (2012 - 26.2%). The tax
rate for the current year is 0.2% lower than 2012 due to the effect of
the reduced statutory tax rates. Deferred tax assets and liabilities
are measured at tax rates that are expected to apply to the period when
the asset is realized or the liability is settled. Deferred tax assets
and liabilities have been measured using an expected average combined
statutory income tax rate of 26.0% based on the tax rates in years when
the temporary differences are expected to reverse.
The reconciliation of effective income tax rate is as follows:
|
|
2013
|
|
2012
|
Combined statutory income tax rate
|
|
26.0%
|
|
26.2%
|
Expected income tax expense at statutory rates
|
$
|
3,671
|
$
|
6,117
|
Non-deductible expenses
|
|
144
|
|
114
|
Deferred tax related to changes in tax law and rates
|
|
-
|
|
-
|
Other
|
|
(105)
|
|
17
|
Income tax expense
|
$
|
3,710
|
$
|
6,248
|
9. EARNINGS PER SHARE
The following table sets forth the computation of basic and diluted
earnings per share:
For the three months ended March 31
|
|
|
|
2013
|
|
|
|
2012
|
Numerator for basic and diluted earnings per share:
|
|
|
|
|
|
|
|
|
- net earnings
|
|
|
$
|
10,411
|
|
|
$
|
17,101
|
Denominator for basic earnings per share:
- weighted average shares
|
|
|
|
16,736,447
|
|
|
|
16,629,444
|
Denominator for diluted earnings per share:
|
|
|
|
|
|
|
|
|
- weighted average shares
|
|
|
|
16,736,447
|
|
|
|
16,629,444
|
- effect of dilutive share rights
|
|
|
|
244,821
|
|
|
|
318,380
|
Denominator for diluted earnings per share
|
|
|
|
16,981,268
|
|
|
|
16,947,824
|
Basic earnings per share
|
|
|
$
|
0.62
|
|
|
$
|
1.03
|
Diluted earnings per share
|
|
|
$
|
0.61
|
|
|
$
|
1.01
|
No share rights were excluded from the above calculations as none were
anti-dilutive.
10. CHANGES IN NON-CASH OPERATING WORKING CAPITAL
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
2012
|
Trade and other receivables
|
|
|
$
|
1,954
|
|
|
$
|
(19,377)
|
Inventories
|
|
|
|
(10,743)
|
|
|
|
(28,243)
|
Prepaid expenses
|
|
|
|
935
|
|
|
|
(2,867)
|
Accounts payable and accrued liabilities
|
|
|
|
14,776
|
|
|
|
(357)
|
Provisions
|
|
|
|
(948)
|
|
|
|
(414)
|
Total
|
|
|
$
|
5,974
|
|
|
$
|
(51,258)
|
11. OPERATING SEGMENTS
The Corporation operates through a network of 129 branches in Canada in
three core businesses which reflect the internal organization and
management structure according to the nature of the products and
services provided. The Corporation's three core businesses are: i) the
distribution, modification and servicing of equipment; ii) the
distribution, servicing and assembly of power systems; and iii) the
distribution, servicing and assembly of industrial components.
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
March 31, 2013
|
|
|
Equipment
|
|
Power
Systems
|
|
Industrial
Components
|
|
Segment
Eliminations
and
Unallocated
Amounts
|
|
Total
|
Equipment
|
|
$
|
82,968
|
$
|
27,823
|
$
|
-
|
$
|
-
|
$
|
110,791
|
Parts
|
|
|
44,201
|
|
33,600
|
|
85,236
|
|
-
|
|
163,037
|
Service
|
|
|
27,899
|
|
16,128
|
|
4,518
|
|
-
|
|
48,545
|
Rental and other
|
|
|
12,321
|
|
2,309
|
|
-
|
|
(735)
|
|
13,895
|
Revenue
|
|
$
|
167,389
|
$
|
79,860
|
$
|
89,754
|
$
|
(735)
|
$
|
336,268
|
Segment earnings before finance
costs and income taxes
|
|
$
|
9,917
|
$
|
4,066
|
$
|
3,730
|
$
|
|
$
|
17,713
|
Corporate costs and eliminations
|
|
|
|
|
|
|
|
|
(1,863)
|
|
(1,863)
|
Earnings before finance costs
and income taxes
|
|
|
9,917
|
|
4,066
|
|
3,730
|
|
(1,863)
|
|
15,850
|
Finance costs
|
|
|
|
|
|
|
|
|
1,729
|
|
1,729
|
Income tax expense
|
|
|
|
|
|
|
|
|
3,710
|
|
3,710
|
Net earnings
|
|
$
|
9,917
|
$
|
4,066
|
$
|
3,730
|
$
|
(7,302)
|
$
|
10,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets excluding
intangible assets
|
|
$
|
324,342
|
$
|
141,409
|
$
|
123,926
|
$
|
|
$
|
589,677
|
Intangible assets
|
|
|
21,811
|
|
14,418
|
|
50,991
|
|
|
|
87,220
|
Corporate and other assets
|
|
|
|
|
|
|
|
|
5,107
|
|
5,107
|
Total assets
|
|
$
|
346,153
|
$
|
155,827
|
$
|
174,917
|
$
|
5,107
|
$
|
682,004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment liabilities
|
|
$
|
123,421
|
$
|
48,584
|
$
|
49,375
|
$
|
|
$
|
221,380
|
Corporate and other liabilities
|
|
|
|
|
|
|
|
|
221,493
|
|
221,493
|
Total liabilities
|
|
$
|
123,421
|
$
|
48,584
|
$
|
49,375
|
$
|
221,493
|
$
|
442,873
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
March 31, 2012
|
|
|
Equipment
|
|
Power
Systems
|
|
Industrial
Components
|
|
Segment
Eliminations
and
Unallocated
Amounts
|
|
Total
|
Equipment
|
|
$
|
98,710
|
$
|
39,025
|
$
|
-
|
$
|
-
|
$
|
137,735
|
Parts
|
|
|
40,709
|
|
38,348
|
|
88,120
|
|
-
|
|
167,177
|
Service
|
|
|
23,374
|
|
17,081
|
|
5,161
|
|
-
|
|
45,616
|
Rental and other
|
|
|
7,573
|
|
1,448
|
|
-
|
|
(1,473)
|
|
7,548
|
Revenue
|
|
$
|
170,366
|
$
|
95,902
|
$
|
93,281
|
$
|
(1,473)
|
$
|
358,076
|
Segment earnings before finance
costs and income taxes
|
|
$
|
13,139
|
$
|
8,687
|
$
|
6,807
|
$
|
|
$
|
28,633
|
Corporate costs and eliminations
|
|
|
|
|
|
|
|
|
(4,468)
|
|
(4,468)
|
Earnings before finance costs
and income taxes
|
|
|
13,139
|
|
8,687
|
|
6,807
|
|
(4,468)
|
|
24,165
|
Finance costs
|
|
|
|
|
|
|
|
|
816
|
|
816
|
Income tax expense
|
|
|
|
|
|
|
|
|
6,248
|
|
6,248
|
Net earnings
|
|
$
|
13,139
|
$
|
8,687
|
$
|
6,807
|
$
|
(11,532)
|
$
|
17,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets excluding
intangible assets
|
|
$
|
283,616
|
$
|
148,744
|
$
|
120,296
|
$
|
|
$
|
552,656
|
Intangible assets
|
|
|
22,025
|
|
14,683
|
|
47,412
|
|
18
|
|
84,138
|
Corporate and other assets
|
|
|
|
|
|
|
|
|
5,045
|
|
5,045
|
Total assets
|
|
$
|
305,641
|
$
|
163,427
|
$
|
167,708
|
$
|
5,063
|
$
|
641,839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment liabilities
|
|
$
|
153,511
|
$
|
58,152
|
$
|
48,726
|
$
|
|
$
|
260,389
|
Corporate and other liabilities
|
|
|
|
|
|
|
|
|
148,030
|
|
148,030
|
Total liabilities
|
|
$
|
153,511
|
$
|
58,152
|
$
|
48,726
|
$
|
148,030
|
$
|
408,419
|
Segment assets do not include assets associated with the corporate
office, financing costs or income taxes. Additions to corporate
assets, and depreciation of these assets, are included in segment
eliminations and unallocated amounts.
SOURCE: Wajax Corporation