![WINPAK (CNW Group/Winpak Ltd.) Photo_Asset_1](http://photos.newswire.ca/images/20160718_C4811_PHOTO_EN_735631.jpg)
WINNIPEG, July 18, 2016 /CNW/ - Winpak Ltd. (WPK) today reports
consolidated results in US dollars for the second quarter of 2016, which ended on June 26,
2016.
|
Quarter Ended
|
|
Year-To-Date Ended
|
|
June 26
|
|
June 28
|
|
June 26
|
|
June 28
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
(thousands of US dollars, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
204,129
|
|
198,257
|
|
402,283
|
|
397,697
|
Net income
|
26,164
|
|
27,639
|
|
53,464
|
|
50,363
|
|
|
|
|
|
|
|
|
Income tax expense
|
13,315
|
|
12,634
|
|
25,625
|
|
23,548
|
Net finance expense
|
24
|
|
20
|
|
5
|
|
55
|
Depreciation and amortization
|
8,391
|
|
7,928
|
|
16,722
|
|
15,675
|
EBITDA (1)
|
47,894
|
|
48,221
|
|
95,816
|
|
89,641
|
|
|
|
|
|
|
|
|
Net income attributable to equity holders of the Company
|
25,166
|
|
26,845
|
|
51,730
|
|
49,308
|
Net income attributable to non-controlling interests
|
998
|
|
794
|
|
1,734
|
|
1,055
|
Net income
|
26,164
|
|
27,639
|
|
53,464
|
|
50,363
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share (cents)
|
39
|
|
41
|
|
80
|
|
76
|
|
|
|
|
|
|
|
|
Winpak Ltd. manufactures and distributes high-quality packaging materials and related packaging machines. The Company's products
are used primarily for the packaging of perishable foods, beverages and in healthcare applications.
1 EBITDA is not a recognized measure under International Financial Reporting Standards (IFRS). Management
believes that in addition to net income, this measure provides useful supplemental information to investors including an indication
of cash available for distribution prior to debt service, capital expenditures and income taxes. Investors should be
cautioned, however, that this measure should not be construed as an alternative to net income, determined in accordance with IFRS,
as an indicator of the Company's performance. The Company's method of calculating this measure may differ from other
companies, and, accordingly, the results may not be comparable.
(presented in US dollars)
Forward-looking statements: Certain statements made in the following report contain forward-looking
statements including, but not limited to, statements concerning possible or assumed future results of operations of the
Company. Forward-looking statements represent the Company's intentions, plans, expectations and beliefs, and are not
guarantees of future performance. Such forward-looking statements represent Winpak's current views based on information as at
the date of this report. They involve risks, uncertainties and assumptions and the Company's actual results could differ, which in
some cases may be material, from those anticipated in these forward-looking statements. Unless otherwise required by
applicable securities law, we disclaim any intention or obligation to publicly update or revise this information, whether as a
result of new information, future events or otherwise. The Company cautions investors not to place undue reliance upon
forward-looking statements.
Financial Performance
Net income attributable to equity holders of the Company for the second quarter of 2016 amounted to $25.2 million or 39 cents in earnings per share (EPS) compared to $26.8 million or 41 cents per share recorded in the corresponding quarter of
2015. Although the current period's result fell 6.3 percent short of the record level set in the quarter a year ago, it
represented the next highest second quarter earnings performance in Winpak's history. Organic volume growth boosted EPS by
3.0 cents and was supplemented by favorable foreign exchange impacts of 1.0
cent per share. A lower relative gross profit margin reduced EPS by 2.5 cents while
increased operating expenses and a higher effective income tax rate subtracted 2.0 cents and
1.5 cents respectively from EPS.
For the six months ended June 26, 2016, net income attributable to equity holders of the Company
of $51.7 million or 80 cents per share exceeded the corresponding 2015
result of $49.3 million or 76 cents per share by 4.9 percent.
Organic volume growth propelled EPS forward by 5.0 cents while foreign exchange had a net positive
impact of 2.5 cents. These gains were partially offset by greater operating expenses, a larger
proportion of earnings attributable to non-controlling interests, and gross profit growing at a slower pace than sales volumes,
which each negatively impacted EPS by 1.0 cent. An additional 0.5
cents was subtracted from EPS due to higher income taxes.
Revenue
Revenue in the second quarter of 2016 climbed to $204.1 million, eclipsing the prior
year level of $198.3 million by 3.0 percent. Volume growth was particularly strong at 7.8
percent when compared to the second quarter of 2015. All product groups advanced with the exception of packaging machinery
and parts sales, where volumes were off by less than $0.5 million from the previous year's
quarter. Foil lidding and rollstock led the way with volumes soaring by over 20 percent in the quarter. Custom die-cut
lidding and new product offerings in multi-pak yogurt lidding helped drive growth. Biaxially oriented nylon volumes continued
where they left off in the first quarter, advancing by over 15 percent versus the corresponding quarter of 2015. Specialty
film shipments also exhibited low double-digit percentage growth in the quarter with customer gains in chub film packaging for
ground meats, a new product initiative for the Company. Rigid container volumes were solid in the mid-single digit percentage
range as condiment and tray volumes were robust, offsetting declines in specialty beverage shipments. Modified atmosphere
packaging shipments were more modest, advancing in the low single-digit percentage range in comparison to a very strong second
quarter in 2015. Selling price/mix changes had an unfavorable impact of 4.3 percent on 2016 second quarter revenue as indexed
selling prices responded to the decrease in raw material costs. The decline in the value of the Canadian dollar in comparison
to its US counterpart had a further 0.5 percent negative effect on revenue versus the comparable prior year quarter.
For the first six months of 2016, revenue grew by $4.6 million or 1.2 percent to $402.3 million from $397.7 million recorded in the first half of 2015. Volume
growth was solid, progressing by 6.3 percent in contrast to the first two quarters of the prior year. As with the result for
the second quarter, first half volumes were driven by gains in foil lidding and rollstock, biaxially oriented nylon and specialty
films which rose between 10 and 15 percent. Retort die-cut lidding, multi-pak yogurt lidding and chub film packaging were new
product offerings which propelled shipments forward. Rigid container and modified atmosphere packaging volumes grew in the
mid-single digit percentage range versus the first half of 2015. Lower specialty beverage container shipments were more than
offset by gains in condiment and retort containers as well as trays for the meat industry. Packaging machinery shipments
declined from the strong performance in the first six months of the previous year. Revenue was negatively affected by 4.1
percent due to selling price/mix changes in response to lower indexed raw material costs and a further 1.0 percent due to the
impact of foreign exchange from a lower Canadian dollar compared to the first half of 2015.
Gross profit margins
Gross profit margins in the second quarter of 2016 inched up to 33.3 percent of revenue from 32.9 percent of revenue
in the comparable 2015 quarter. However, gross profit increased by only 4.2 percent from $65.2
million in the second quarter of 2015 to $68.0 million in the current quarter, while volumes
rose in the same period by 7.8 percent. This resulted in a relative decrease in EPS of 2.5
cents. A reduction in current revenues due to the lag effect from previously declining raw material costs was partly
responsible for the smaller increment in gross profit in addition to the impact from unfavorable manufacturing variances as a
result of capacity constraints and the inherent learning involved with the introduction of new product offerings by the
Company.
For the first half of 2016, gross profit margins totaled 33.7 percent of revenue versus 32.2 percent of revenue recorded in the
comparable prior year period. Whereas volumes advanced by 6.3 percent in the first six months of the current year versus the
corresponding 2015 period, gross profit increased by 5.9 percent, resulting in a reduction in EPS of 1.0
cent. The previously mentioned manufacturing challenges were mainly responsible for the slight drag on
margins.
For reference, the following presents the weighted indexed purchased cost of Winpak's eight primary raw materials in the
reported quarter and each of the preceding eight quarters, where base year 2001 = 100. The index was rebalanced as of
December 28, 2015 to reflect the mix of the eight primary raw materials purchased in 2015.
Quarter and Year
|
2/16
|
1/16
|
4/15
|
3/15
|
2/15
|
1/15
|
4/14
|
3/14
|
2/14
|
Purchase Price Index
|
138.1
|
136.4
|
139.1
|
147.7
|
152.1
|
156.9
|
175.1
|
176.2
|
178.1
|
After eight consecutive quarters of decline, the purchase price index showed a slight uptick of 1.3 percent in the current
quarter compared to the first quarter of 2016. Escalations in the price of polyethylene resin in the second quarter had the
most influence on the upward movement of the index. Nonetheless, the purchase price index has decreased by 9.2 percent from a
year ago and this decline was directly related to the fall in the price of oil and natural gas, from which resins used by the
Company are derived.
Expenses and Other
Operating expenses in the second quarter of 2016, after eliminating the impact of foreign exchange, increased by
nearly 18 percent compared to the corresponding quarter in 2015, well above the growth in sales volumes of 7.8 percent over that
same period. This resulted in a reduction in EPS of 2.0 cents and was due to two main
factors. The first, which accounted for 85 percent of the reduction in EPS, was a one-time pre-tax gain recorded in the
second quarter of 2015 of $1.8 million realized upon the settlement of the Company's withdrawal
liability in relation to a US multiemployer defined benefit pension plan which Winpak previously had participated in. The
balance of the EPS decrease was due to higher research and technical expenses in support of the Company's new product
initiatives. The lower value of the Canadian dollar in the second quarter of the current year versus the comparable 2015
period expanded EPS by 1.0 cent as Canadian dollar expenses exceed Canadian dollar revenues. A
higher effective income tax rate in the 2016 second quarter contracted EPS by 1.5 cents as a greater
proportion of income was allocated to jurisdictions with heightened corporate income tax rates.
Adjusting for foreign exchange, operating expenses for the first half of 2016 grew by 8.8 percent while sales volumes expanded
by 6.3 percent, resulting in a contraction in EPS of 1.0 cent in comparison to the first six months
of 2015. However, if the impact of the one-time gain on retirement of the Company's withdrawal liability referred to
previously was removed from the comparison, the increase in operating expenses would have only been 5.0 percent and would have had
a favorable impact on EPS. A greater proportion of earnings attributable to non-controlling interests further reduced EPS by
1.0 cent in the January to June period. Additionally, a higher effective income tax rate
decreased EPS by 0.5 cents in relation to the first six months of the previous year. Partly
offsetting these reductions was the favorable impact of foreign exchange on EPS of 2.5 cents as the
lower average value of the Canadian dollar in 2016 in contrast to its US counterpart had a positive effect when applied to the
Company's net Canadian dollar expenses.
Summary of Quarterly
Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thousands of US dollars,
except per share amounts (US cents)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
|
2015
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
204,129
|
|
198,154
|
|
205,746
|
|
193,726
|
|
198,257
|
|
199,440
|
|
206,269
|
|
192,982
|
Net income attributable to
equity holders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of the Company
|
25,166
|
|
26,564
|
|
27,635
|
|
22,305
|
|
26,845
|
|
22,463
|
|
23,343
|
|
19,448
|
EPS
|
39
|
|
41
|
|
43
|
|
34
|
|
41
|
|
35
|
|
36
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Resources, Cash Flow and Liquidity
The Company's cash and cash equivalents balance ended the second quarter of 2016 at $176.3
million, an increase of $6.8 million from the end of the previous quarter. Winpak
continued to generate strong and consistent cash flows from operating activities before changes in working capital of $48.7 million, outpacing the second quarter of 2015 by $2.0 million. Cash was
utilized to supplement working capital of $12.5 million to support volume growth. Of this,
$8.6 million was applied to an increase in trade and other receivables as certain customer payment
terms were extended as part of contract negotiations. Cash was also used for income tax payments of $13.4 million, plant and equipment additions of $13.1 million, dividends to equity
holders of the Company of $1.5 million and other items totaling $1.4
million.
For the first half of 2016, the cash and cash equivalents balance rose by $11.3 million to $176.3
million as a result of significant cash flow generation from operating activities before changes in working capital of
$96.2 million. Working capital additions utilized $22.9 million
of cash primarily in trade and other receivables of $9.9 million and inventories of $7.6 million. A substantial element of the increase was due to the growth in sales volumes and the necessary
expansion of working capital required to support that growth. Other uses of cash and cash equivalents consisted of
$28.6 million in income tax payments, $28.2 million in plant and
equipment additions, $2.9 million in dividends paid to equity holders of the Company, $1.0 million in employee defined benefit plan contributions and other items totaling $1.3
million. The Company remains debt-free and has unutilized operating lines of $38
million, with the ability to increase borrowing capacity further should the need arise.
Looking Forward
Building on the momentum generated in the first half of the year, the Company remains optimistic with regard to volume
growth and earnings performance for the balance of 2016. Opportunities in the sales pipeline continue to progress along the
path to future success. World oil prices have risen in the last few months and this has put upward pressure on the pricing of
certain resins, with some limited price hikes expected in the third quarter for several of the Company's main raw materials.
It is difficult to predict the future beyond the next few months but at present, it appears as though changes to raw material costs
in aggregate should not be overly significant. Gross profit margins will likely fall a couple of percentage points from the
heightened levels experienced in the first half of the year as higher resin costs make their way into cost of goods sold and
eventually into higher indexed selling prices. Operational performance should improve in the short to medium term in areas
where capacity has been constrained and in the manufacture of new products that have recently been introduced as more experience is
gained in their production. The commissioning of the massive cast coextrusion line at the Company's modified atmosphere
packaging plant in Winnipeg, which is at the leading edge of technology, will remain a prime focus
for the business as commercialization is anticipated before the end of the current year. This will lead to elevated
pre-production costs during the commercialization period, the magnitude of which will be dependent on the technical challenges
encountered, but will be money well spent as the future benefits of the line should be substantial. The Canadian dollar still
remains at a lower level versus its US counterpart than a year ago and will continue to be favorable to the Company's earnings in
the second half of the year as foreign currency forward contracts that are part of the Company's foreign exchange hedging policy
mature at more favorable rates than those that came due in the same period in 2015. Capital spending for 2016 is projected to
be between $80 million and $90 million as both the rigid container operations in Sauk Village, Illinois and the shrink bag production unit in Senoia, Georgia
are in the midst of facility expansions of 350,000 and 85,000 square feet respectively. The Company will continue to pursue
acquisition opportunities in Winpak's core competencies of sophisticated packaging for food, beverage and healthcare applications
while remaining committed to substantial organic growth through capital investment. With Winpak's solid financial position,
it has the resources necessary to complete an acquisition when the proper strategic fit and price are present to provide long-term
shareholder value.
Winpak Ltd.
Interim Condensed Consolidated Financial Statements
Second Quarter Ended: June 26, 2016
These interim condensed consolidated financial statements have not been audited or reviewed by the Company's independent
external auditors, KPMG LLP. For a complete set of notes to the condensed consolidated financial statements, refer to www.sedar.com or the Company's website, www.winpak.com.
Winpak Ltd.
|
|
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
(thousands of US dollars) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 26
|
|
December 27
|
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
176,343
|
|
165,027
|
|
Trade and other receivables
|
|
|
117,714
|
|
107,805
|
|
Income taxes receivable
|
|
|
2,795
|
|
2,050
|
|
Inventories
|
|
|
104,147
|
|
96,498
|
|
Prepaid expenses
|
|
|
4,774
|
|
3,411
|
|
Derivative financial
instruments
|
|
|
1,367
|
|
40
|
|
|
|
407,140
|
|
374,831
|
|
|
|
|
|
|
Non-current assets:
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
380,414
|
|
369,436
|
|
Intangible assets
|
|
|
14,529
|
|
14,745
|
|
Employee benefit plan assets
|
|
|
6,341
|
|
5,723
|
|
Deferred tax assets
|
|
|
1,231
|
|
1,408
|
|
|
|
402,515
|
|
391,312
|
Total assets
|
|
|
809,655
|
|
766,143
|
|
|
|
|
|
|
Equity and Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Trade payables and other
liabilities
|
|
|
64,646
|
|
68,534
|
|
Income taxes payable
|
|
|
4,603
|
|
10,569
|
|
Derivative financial
instruments
|
|
|
32
|
|
1,683
|
|
|
|
69,281
|
|
80,786
|
|
|
|
|
|
|
Non-current liabilities:
|
|
|
|
|
|
|
Employee benefit plan
liabilities
|
|
|
10,090
|
|
8,885
|
|
Deferred income
|
|
|
13,368
|
|
14,071
|
|
Provisions
|
|
|
760
|
|
760
|
|
Deferred tax liabilities
|
|
|
41,350
|
|
38,250
|
|
|
|
65,568
|
|
61,966
|
Total liabilities
|
|
|
134,849
|
|
142,752
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Share capital
|
|
|
29,195
|
|
29,195
|
|
Reserves
|
|
|
993
|
|
(1,208)
|
|
Retained earnings
|
|
|
625,116
|
|
576,359
|
Total equity attributable to equity holders of the Company
|
|
|
655,304
|
|
604,346
|
Non-controlling interests
|
|
|
19,502
|
|
19,045
|
Total equity
|
|
|
674,806
|
|
623,391
|
Total equity and liabilities
|
|
|
809,655
|
|
766,143
|
|
|
|
|
|
|
Winpak Ltd.
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
(thousands of US dollars, except per share amounts) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
Year-To-Date Ended
|
|
|
|
June 26
|
|
June 28
|
|
June 26
|
|
June 28
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
204,129
|
|
198,257
|
|
402,283
|
|
397,697
|
Cost of sales
|
|
|
(136,178)
|
|
(133,042)
|
|
(266,565)
|
|
(269,511)
|
Gross profit
|
|
|
67,951
|
|
65,215
|
|
135,718
|
|
128,186
|
|
|
|
|
|
|
|
|
|
|
Sales, marketing and distribution expenses
|
|
|
(15,646)
|
|
(14,781)
|
|
(30,878)
|
|
(29,863)
|
General and administrative expenses
|
|
|
(7,240)
|
|
(7,213)
|
|
(15,186)
|
|
(16,180)
|
Research and technical expenses
|
|
|
(4,871)
|
|
(4,047)
|
|
(8,616)
|
|
(7,746)
|
Pre-production expenses
|
|
|
(187)
|
|
(88)
|
|
(356)
|
|
(434)
|
Other (expenses) income
|
|
|
(504)
|
|
1,207
|
|
(1,588)
|
|
3
|
Income from operations
|
|
|
39,503
|
|
40,293
|
|
79,094
|
|
73,966
|
Finance income
|
|
|
124
|
|
86
|
|
257
|
|
171
|
Finance expense
|
|
|
(148)
|
|
(106)
|
|
(262)
|
|
(226)
|
Income before income taxes
|
|
|
39,479
|
|
40,273
|
|
79,089
|
|
73,911
|
Income tax expense
|
|
|
(13,315)
|
|
(12,634)
|
|
(25,625)
|
|
(23,548)
|
Net income for the period
|
|
|
26,164
|
|
27,639
|
|
53,464
|
|
50,363
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
Equity holders of the Company
|
|
|
25,166
|
|
26,845
|
|
51,730
|
|
49,308
|
|
Non-controlling interests
|
|
|
998
|
|
794
|
|
1,734
|
|
1,055
|
|
|
|
26,164
|
|
27,639
|
|
53,464
|
|
50,363
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share - cents
|
|
|
39
|
|
41
|
|
80
|
|
76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
(thousands of US dollars) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
Year-To-Date Ended
|
|
|
|
June 26
|
|
June 28
|
|
June 26
|
|
June 28
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Net income for the period
|
|
|
26,164
|
|
27,639
|
|
53,464
|
|
50,363
|
|
|
|
|
|
|
|
|
|
|
Items that will not be reclassified to the statements of income:
|
|
|
|
|
|
|
|
|
|
Cash flow hedge (losses) gains recognized
|
|
|
(12)
|
|
(43)
|
|
20
|
|
(43)
|
Cash flow hedge losses transferred to property, plant and equipment
|
|
|
-
|
|
-
|
|
52
|
|
-
|
Income tax effect
|
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
(12)
|
|
(43)
|
|
72
|
|
(43)
|
Items that are or may be reclassified subsequently to the statements of income:
|
|
|
|
|
|
|
|
|
|
Cash flow hedge gains (losses) recognized
|
|
|
604
|
|
621
|
|
2,016
|
|
(947)
|
Cash flow hedge losses transferred to the statements of income
|
|
|
166
|
|
667
|
|
890
|
|
1,226
|
Income tax effect
|
|
|
(206)
|
|
(344)
|
|
(777)
|
|
(74)
|
|
|
|
564
|
|
944
|
|
2,129
|
|
205
|
Other comprehensive income for the period - net of income tax
|
|
|
552
|
|
901
|
|
2,201
|
|
162
|
Comprehensive income for the period
|
|
|
26,716
|
|
28,540
|
|
55,665
|
|
50,525
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
Equity holders of the Company
|
|
|
25,718
|
|
27,746
|
|
53,931
|
|
49,470
|
|
Non-controlling interests
|
|
|
998
|
|
794
|
|
1,734
|
|
1,055
|
|
|
|
26,716
|
|
28,540
|
|
55,665
|
|
50,525
|
|
|
|
|
|
|
|
|
|
|
Winpak Ltd.
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Changes in Equity
|
|
|
|
|
|
|
(thousands of US dollars) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to equity holders of the Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
|
|
Share
|
|
Retained
|
|
controlling
|
|
|
|
capital
|
Reserves
|
earnings
|
Total
|
interests
|
Total equity
|
|
|
|
|
|
|
|
|
Balance at December 29, 2014
|
|
29,195
|
(641)
|
555,697
|
584,251
|
17,136
|
601,387
|
|
|
|
|
|
|
|
|
|
Comprehensive income for the
period
|
|
|
|
|
|
|
|
|
|
Cash flow hedge losses, net of
tax
|
|
-
|
(737)
|
-
|
(737)
|
-
|
(737)
|
|
|
Cash flow hedge losses transferred to the
statements of income, net of tax
|
|
-
|
899
|
-
|
899
|
-
|
899
|
|
Other comprehensive income
|
|
-
|
162
|
-
|
162
|
-
|
162
|
|
Net income for the period
|
|
-
|
-
|
49,308
|
49,308
|
1,055
|
50,363
|
|
Comprehensive income for the
period
|
|
-
|
162
|
49,308
|
49,470
|
1,055
|
50,525
|
|
|
|
|
|
|
|
|
|
Dividends
|
|
-
|
-
|
(3,131)
|
(3,131)
|
(646)
|
(3,777)
|
|
|
|
|
|
|
|
|
Balance at June 28, 2015
|
|
29,195
|
(479)
|
601,874
|
630,590
|
17,545
|
648,135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 28, 2015
|
|
29,195
|
(1,208)
|
576,359
|
604,346
|
19,045
|
623,391
|
|
|
|
|
|
|
|
|
|
Comprehensive income for the
period
|
|
|
|
|
|
|
|
|
|
Cash flow hedge gains, net of
tax
|
|
-
|
1,497
|
-
|
1,497
|
-
|
1,497
|
|
|
Cash flow hedge losses transferred to the
statements of income, net of tax
|
|
-
|
652
|
-
|
652
|
-
|
652
|
|
|
Cash flow hedge losses transferred to
property, plant and equipment
|
|
-
|
52
|
-
|
52
|
-
|
52
|
|
Other comprehensive income
|
|
-
|
2,201
|
-
|
2,201
|
-
|
2,201
|
|
Net income for the period
|
|
-
|
-
|
51,730
|
51,730
|
1,734
|
53,464
|
|
Comprehensive income for the
period
|
|
-
|
2,201
|
51,730
|
53,931
|
1,734
|
55,665
|
|
|
|
|
|
|
|
|
|
Dividends
|
|
-
|
-
|
(2,973)
|
(2,973)
|
(1,277)
|
(4,250)
|
|
|
|
|
|
|
|
|
Balance at June 26, 2016
|
|
29,195
|
993
|
625,116
|
655,304
|
19,502
|
674,806
|
|
|
|
|
|
|
|
|
Winpak Ltd.
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
(thousands of US dollars) (unaudited)
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
Year-To-Date Ended
|
|
June 26
|
|
June 28
|
|
June 26
|
|
June 28
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
Cash provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities:
|
|
|
|
|
|
|
|
|
Net income for the period
|
26,164
|
|
27,639
|
|
53,464
|
|
50,363
|
|
Items not involving cash:
|
|
|
|
|
|
|
|
|
|
Depreciation
|
8,606
|
|
8,190
|
|
17,161
|
|
16,174
|
|
|
Amortization - deferred income
|
(380)
|
|
(406)
|
|
(774)
|
|
(798)
|
|
|
Amortization - intangible assets
|
165
|
|
144
|
|
335
|
|
299
|
|
|
Employee defined benefit plan expenses
|
944
|
|
749
|
|
1,822
|
|
1,725
|
|
|
Multiemployer defined benefit pension plan withdrawal
liability settlement gain
|
-
|
|
(1,815)
|
|
-
|
|
(1,815)
|
|
|
Net finance expense
|
24
|
|
20
|
|
5
|
|
55
|
|
|
Income tax expense
|
13,315
|
|
12,634
|
|
25,625
|
|
23,548
|
|
|
Other
|
(111)
|
|
(435)
|
|
(1,488)
|
|
(1,558)
|
|
|
|
Cash flow from operating activities before the
following
|
48,727
|
|
46,720
|
|
96,150
|
|
87,993
|
|
Change in working capital:
|
|
|
|
|
|
|
|
|
|
Trade and other receivables
|
(8,554)
|
|
3,701
|
|
(9,909)
|
|
5,955
|
|
|
Inventories
|
(6,605)
|
|
(2,344)
|
|
(7,649)
|
|
787
|
|
|
Prepaid expenses
|
(57)
|
|
(19)
|
|
(1,363)
|
|
(951)
|
|
|
Trade payables and other liabilities
|
2,691
|
|
4,665
|
|
(3,990)
|
|
(3,117)
|
|
|
|
|
|
|
|
|
|
|
Provisions
|
-
|
|
(4,503)
|
|
-
|
|
(4,467)
|
|
|
Employee defined benefit plan
contributions
|
(90)
|
|
(90)
|
|
(1,037)
|
|
(1,168)
|
|
|
Income tax paid
|
(13,389)
|
|
(9,370)
|
|
(28,574)
|
|
(13,084)
|
|
|
Interest received
|
147
|
|
66
|
|
198
|
|
128
|
|
|
Interest paid
|
(58)
|
|
(8)
|
|
(62)
|
|
(15)
|
|
|
|
Net cash from operating activities
|
22,812
|
|
38,818
|
|
43,764
|
|
72,061
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
Acquisition of plant and equipment - net
|
(13,100)
|
|
(9,462)
|
|
(28,161)
|
|
(22,266)
|
|
Acquisition of intangible assets
|
(119)
|
|
(114)
|
|
(129)
|
|
(169)
|
|
(13,219)
|
|
(9,576)
|
|
(28,290)
|
|
(22,435)
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
Dividends paid
|
(1,473)
|
|
(1,548)
|
|
(2,881)
|
|
(3,226)
|
|
Dividend paid to non-controlling interests in
subsidiary
|
(1,277)
|
|
(646)
|
|
(1,277)
|
|
(646)
|
|
(2,750)
|
|
(2,194)
|
|
(4,158)
|
|
(3,872)
|
|
|
|
|
|
|
|
|
Change in cash and cash equivalents
|
6,843
|
|
27,048
|
|
11,316
|
|
45,754
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
169,500
|
|
162,467
|
|
165,027
|
|
143,761
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
176,343
|
|
189,515
|
|
176,343
|
|
189,515
|
|
|
|
|
|
|
|
|
SOURCE Winpak Ltd.
Image with caption: "WINPAK (CNW Group/Winpak Ltd.)". Image available at: http://photos.newswire.ca/images/download/20160718_C4811_PHOTO_EN_735631.jpg
![](http://rt.newswire.ca/rt.gif?NewsItemId=C4811&Transmission_Id=201607181400CANADANWCANADAPR_C4811&DateId=20160718)