Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Dorel Reports Solid Third Quarter Results

T.DII.A

- Third quarter operating profit improves in all segments year-over-year - Dorel Home Furnishings posts another strong quarter - Year-to-date results strengthen Company's financial position

MONTREAL, QUEBEC--(Marketwired - Nov. 3, 2016) - Dorel Industries Inc. (TSX:DII.B)(TSX:DII.A) today announced results for the third quarter and nine months ended September 30, 2016. Third quarter revenue was US$671.3 million, down 1.2% from US$679.3 million from the corresponding quarter last year. Adjusted net income was US$20.6 million or US$0.63 per diluted share, compared to adjusted net income of US$15.5 million or US$0.48 per diluted share a year ago. Reported net income was US$15.9 million or US$0.49 per diluted share, compared to a reported net loss of US$8.8 million or US$0.27 per diluted share last year.

For the nine months, revenue was US$1.95 billion, a decrease of 3.0% compared to US$2.01 billion last year. Adjusted net income increased to US$54.9 million or US$1.68 per diluted share, compared to adjusted net income of US$43.9 million or US$1.35 per diluted share a year ago. Reported net loss year-to-date was US$6.0 million or US$0.19 per diluted share, compared to net income of US$19.1 million or US$0.59 per diluted share in 2015.

The Company is presenting adjusted financial information, excluding the impairment losses on goodwill and intangible assets, restructuring, other costs and remeasurement of forward purchase agreement liabilities, as it believes this provides a more meaningful comparison of its core business performance between the periods presented. These previously announced items are detailed in the attached tables of the press release and the third quarter includes restructuring, other costs and losses on the remeasurement of forward purchase agreement liabilities totaling US$6.4 million pre-tax or US$0.14 per diluted share. Contained within this press release are reconciliations of non-GAAP financial measures to the most directly comparable financial measures calculated in accordance with GAAP.

"Third quarter earnings improvements were led by on-going gains at Dorel Home Furnishings, higher gross margins at Dorel Juvenile, as well as a strong performance at Pacific Cycle and reduced bicycle industry discounting at Cycling Sports Group (CSG). In addition, the progress during the first nine months in all of our businesses has bolstered our financial position. Year-over-year nine month cash flows from operating activities improved by US$93.5 million, due primarily to enhanced management of our inventory levels. This has resulted in a significant strengthening in our financial position," commented Martin Schwartz, Dorel President and CEO.      

             
Summary of Financial Information (unaudited)  
Third Quarters Ended September 30  
All figures in thousands of US $, except per share amounts  
  2016   2015      
  $   $   Change %  
Total revenue 671,273   679,287   (1.2 %)
             
Net income (loss) 15,866   (8,757 ) 281.2 %
  Per share - Basic 0.49   (0.27 ) 281.5 %
  Per share - Diluted 0.49   (0.27 ) 281.5 %
             
Adjusted net income 20,647   15,469   33.5 %
  Per share - Basic 0.64   0.48   33.3 %
  Per share - Diluted 0.63   0.48   31.3 %
Number of shares outstanding -            
  Basic weighted average 32,359,496   32,322,011  
  Diluted weighted average 32,615,350   32,322,011  
             
             
Summary of Financial Information (unaudited)  
Nine Months Ended September 30  
All figures in thousands of US $, except per share amounts  
  2016   2015      
  $   $   Change %  
Total revenue 1,954,436   2,014,419   (3.0 %)
             
Net income (loss) (6,044 ) 19,090   (131.7 %)
  Per share - Basic (0.19 ) 0.59   (132.2 %)
  Per share - Diluted (0.19 ) 0.59   (132.2 %)
             
Adjusted net income 54,851   43,889   25.0 %
  Per share - Basic 1.70   1.36   25.0 %
  Per share - Diluted 1.68   1.35   24.4 %
Number of shares outstanding -            
  Basic weighted average 32,346,051   32,321,887  
  Diluted weighted average 32,346,051   32,522,810  

Dorel Home Furnishings

                 
All figures in thousands of US $                
Third Quarters Ended September 30 (unaudited)  
  2016   2015      
  $ % of rev.   $ % of rev.   Change %  
Total revenue 187,961     165,492     13.6 %
                 
Gross profit 30,728 16.3 % 21,401 12.9 % 43.6 %
Operating profit 16,703 8.9 % 10,122 6.1 % 65.0 %
                 
All figures in thousands of US $                
Nine Months Ended September 30 (unaudited)  
    2016     2015      
  $ % of rev.   $ % of rev.   Change %
Total revenue 525,903     480,994     9.3 %
                 
Gross profit 87,310 16.6 % 62,696 13.0 % 39.3 %
Operating profit 46,918 8.9 % 28,357 5.9 % 65.5 %

Third quarter revenue grew US$22.5 million or 13.6% to US$188.0 million. All divisions recorded year-over-year revenue improvement due to strong on-line sales, which represented 44% of total segment sales compared to 37% of sales in 2015. For the nine months, on-line sales represented 43% of total segment sales compared to 34% a year ago. Sales to the brick and mortar channel were flat during the quarter. For the nine months, revenue grew US$44.9 million or 9.3% to US$525.9 million, driven by on-going e-commerce growth, far exceeding reductions in brick and mortar sales.

All divisions contributed to the substantial operating profit growth of 65.0% for the quarter and 65.5% year-to-date, mainly driven by e-commerce sales at improved margins. This was partly offset by, among other items, higher selling and general and administrative expenses in line with the segment's sales increase, including increased spending on information technology to support e-commerce growth.

Dorel Juvenile

                 
All figures in thousands of US $                
Third Quarters Ended September 30 (unaudited)  
  2016   2015      
  $ % of rev.   $ % of rev.   Change %  
Total revenue 232,601     247,296     (5.9 %)
                 
Gross profit 78,413 33.7 % 64,200 26.0 % 22.1 %
Operating profit 12,400 5.3 % 2,802 1.1 % 342.5 %
                 
Adjusted gross profit 78,413 33.7 % 65,067 26.3 % 20.5 %
Adjusted operating profit 13,551 5.8 % 7,852 3.2 % 72.6 %
                 
All figures in thousands of US $                
Nine Months Ended September 30 (unaudited)  
    2016     2015      
  $ % of rev.   $ % of rev.   Change %
Total revenue 724,811     786,910     (7.9 %)
                 
Gross profit 226,107 31.2 % 208,630 26.5 % 8.4 %
Operating profit 37,512 5.2 % 26,732 3.4 % 40.3 %
                 
Adjusted gross profit 226,107 31.2 % 209,497 26.6 % 7.9 %
Adjusted operating profit 48,948 6.8 % 33,497 4.3 % 46.1 %

Third quarter revenue declined US$14.7 million or 5.9% to US$232.6 million and by US$62.1 million or 7.9% to US$724.8 million year-to-date. Organic revenue, excluding the impact of foreign exchange and planned reductions in third party sales at Dorel Juvenile China, declined by approximately 0.5% for the quarter and 1.7% for the nine months. For both periods, sales were higher in Latin America, but this was more than offset by declines in the U.S. and European markets. Notwithstanding the lower sales at Dorel Juvenile Europe, the division's operating profit was considerably above expectations.

Operating profit for the quarter rose by US$9.6 million to US$12.4 million and by US$10.8 million to US$37.5 million for the nine months. Excluding restructuring and other costs, adjusted operating profit increased by 72.6% to US$13.6 million for the quarter and by 46.1% to US$48.9 million year-to-date, driven by higher margins due to favourable product mix and better pricing and production and purchasing improvements. US$2.0 million of this increase resulted from the net effect of lower costs for post-retirement benefits in the U.S. mainly offset by higher product liability costs.

Several new products across various platforms were introduced at the Cologne, Germany international juvenile trade show where Dorel Juvenile was again a major exhibitor. The segment was also present at last month's ABC Kids Expo in Las Vegas. Among the new products launched during the third quarter were the Maxi Cosi Adorra travel system in the U.S., to be rolled out next year in all markets; additions to the Quinny Rachel Zoe collection as well as a new Infanti car seat and travel system in Brazil and Chile. The Safety 1st "Grow and Go" and "Continuum" convertible car seats continue to drive strong growth in the U.S. and Canada and will be introduced in Latin America next year.

Dorel Sports

                 
All figures in thousands of US $            
Third Quarters Ended September 30 (unaudited)  
  2016   2015      
  $ % of rev.   $ % of rev.   Change %  
Total revenue 250,711     266,499     (5.9 %)
                 
Gross profit 51,864 20.7 % 50,954 19.1 % 1.8 %
Operating profit (loss) 5,818 2.3 % (20,169) (7.6 %) 128.8 %
                 
Adjusted gross profit 54,566 21.8 % 53,466 20.1 % 2.1 %
Adjusted operating profit 10,923 4.4 % 10,825 4.1 % 0.9 %
                 
All figures in thousands of US $                
Nine Months Ended September 30 (unaudited)  
    2016     2015      
  $ % of rev.   $ % of rev.   Change %  
Total revenue 703,722     746,515     (5.7 %)
                 
Gross profit 148,203 21.1 % 161,041 21.6 % (8.0 %)
Operating profit (loss) (38,895) (5.5 %) 2,472 0.3 % (1673.4 %)
                 
Adjusted gross profit 150,905 21.4 % 163,553 21.9 % (7.7 %)
Adjusted operating profit 21,385 3.0 % 32,842 4.4 % (34.9 %)

Third quarter revenue decreased by US$15.8 million or 5.9% to US$250.7 million and by approximately 6.2% after removing the impact of varying foreign exchange rates year-over-year. During the quarter, the CSG International business transitioned from a licensing revenue recognition model to a distribution platform where shipments are recognized as net sales and associated expenses in cost of sales. Previously, these costs were netted in licensing and commission income. Excluding the revenue recognition change in the third quarter of 2016 and the foreign exchange rate variations, organic revenue declined by 10.7%.

Year-to-date revenue decreased US$42.8 million or 5.7% to US$703.7 million and by approximately 4.7% after excluding the impact of varying foreign exchange rates year-over-year. Organic revenue declined by approximately 6.4% when removing the impact of the change in the revenue recognition model and the variations of foreign exchange rates. For the quarter and nine months, the segment's lower sales can be attributed to a softer global bike market and changes in the North American independent bicycle dealer (IBD) retail environment as outlined in the outlook section of this press release.

Operating profit rose by US$26.0 million to US$5.8 million for the quarter and adjusted operating profit increased by 0.9% to US$10.9 million when excluding impairment losses, restructuring and other costs. The year-over-year increased operating profit was mainly driven by margin improvement at all divisions, particularly Pacific Cycle due to their new product introduction success and logistics efficiencies, and Caloi, as a result of price increases. Less discounting aided by reduced inventory levels at CSG also contributed to the improvement. The segment also reduced working capital and increased cash flow.

Year-to-date reported operating loss was US$38.9 million compared to a profit of US$2.5 million in 2015. Excluding impairment losses, restructuring and other costs, nine month adjusted operating profit declined by 34.9% to US$21.4 million. 

Other

During the third quarter and nine months ended September 30, 2016, the Company's effective tax rates were expenses representing 18.7% and (35.5%) respectively compared to prior year's recovery of 20.6% for the quarter and year-to-date expense of 13.1%. Excluding income taxes on impairment losses, restructuring and other costs, the adjusted tax rate for the quarter was an expense of 20.4% compared to last year's recovery of 1.1% and an expense of 20.1% for the nine months of 2016 against an expense of 10.9% in 2015. Excluding the impact of impairment losses on goodwill and intangibles assets, restructuring and other costs and remeasurement of forward purchase agreement liabilities, the Company has stated that for the full year it expects its annual tax rate to be between 15% and 20%.

Quarterly dividend

Dorel's Board of Directors declared its regular quarterly dividend of US$0.30 per share on the outstanding number of the Company's Class A Multiple Voting Shares, Class B Subordinate Voting Shares, Deferred Share Units and cash-settled Performance Share Units. The dividend is payable on December 1, 2016 to shareholders of record as at the close of business on November 17, 2016.

Outlook

"Dorel's outlook for the balance of 2016 remains unchanged from the second quarter, led by Home Furnishings which is poised to improve operating profit by 50% over prior year. The momentum of the segment's positive performance will continue, though the pace of fourth quarter improvement will slow compared to prior quarters," stated Mr. Schwartz.

"In Juvenile, our turnaround from last year is on-track, and as stated after the second quarter, we expect the year to finish with improved adjusted earnings in the second half. Our third quarter was better than originally expected, consequently expectations are that the fourth quarter will be similar to last year's.

"In Dorel Sports, we are expecting a significant change in IBD retailers' purchasing patterns with fourth quarter orders moving to the first quarter of 2017. Therefore it is expected that there will be a reduction in second half CSG shipments which should result in year-over-year growth in the first half of 2017. For the Sports segment overall we believe the positive trend on adjusted operating profit will continue in the fourth quarter which will result in improved earnings compared to last year's fourth quarter," concluded Mr. Schwartz.

Conference Call

Dorel Industries Inc. will hold a conference call to discuss these results today, November 3, 2016 at 1:00 P.M. Eastern Time. Interested parties can join the call by dialing 1-877-223-4471. The conference call can also be accessed via live webcast at http://www.dorel.com/eng/events. If you are unable to call in at this time, you may access a recording of the meeting by calling 1-800-585-8367 and entering the passcode 77134917 on your phone. This recording will be available on Thursday, November 3, 2016 as of 4:00 P.M. until 11:59 P.M. on Thursday, November 10, 2016.

Complete condensed consolidated interim financial statements as at September 30, 2016 will be available on the Company's website, www.dorel.com, and will be available through the SEDAR website.

Profile

Dorel Industries Inc. (TSX:DII.B)(TSX:DII.A) is a world class juvenile products and bicycle company. The Company's safety and lifestyle leadership is pronounced in both its Juvenile and Bicycle categories with an array of trend-setting, innovative products. Dorel Juvenile's powerfully branded products include global juvenile brands Safety 1st, Quinny, Maxi-Cosi and Tiny Love, complemented by regional brands such as Cosco, Bébé Confort and Infanti. In Dorel Sports, brands include Cannondale, Schwinn, GT, Mongoose, Caloi, IronHorse and SUGOI. Dorel Home Furnishings markets a wide assortment of both domestically produced and imported furniture products, principally within North America. Dorel Industries Inc. has annual sales of US$2.7 billion and employs approximately 10,000 people in facilities located in twenty-five countries worldwide.

Caution Regarding Forward-Looking Statements

Certain statements included in this press release may constitute "forward-looking statements" within the meaning of applicable Canadian securities legislation. Except as may be required by Canadian securities laws, Dorel does not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Forward-looking statements, by their very nature, are subject to numerous risks and uncertainties and are based on several assumptions which give rise to the possibility that actual results could differ materially from Dorel's expectations expressed in or implied by such forward-looking statements and that the objectives, plans, strategic priorities and business outlook may not be achieved. As a result, Dorel cannot guarantee that any forward-looking statement will materialize, or if any of them do, what benefits Dorel will derive from them. Forward-looking statements are provided in this press release for the purpose of giving information about Management's current expectations and plans and allowing investors and others to get a better understanding of Dorel's operating environment. However, readers are cautioned that it may not be appropriate to use such forward-looking statements for any other purpose.

Forward-looking statements made in this press release are based on a number of assumptions that Dorel believed were reasonable on the day it made the forward-looking statements. Factors that could cause actual results to differ materially from Dorel's expectations expressed in or implied by the forward-looking statements include: general economic conditions; changes in product costs and supply channels; foreign currency fluctuations; customer and credit risk, including the concentration of revenues with a small number of customers; costs associated with product liability; changes in income tax legislation or the interpretation or application of those rules; the continued ability to develop products and support brand names; changes in the regulatory environment; continued access to capital resources and the related costs of borrowing; changes in assumptions in the valuation of goodwill and other intangible assets; and there being no certainty that Dorel's current dividend policy will be maintained. These and other risk factors that could cause actual results to differ materially from expectations expressed in or implied by the forward-looking statements are discussed in Dorel's annual Management Discussion and Analysis and Annual Information Form filed with the applicable Canadian securities regulatory authorities. The risk factors outlined in the previously-mentioned documents are specifically incorporated herein by reference.

Dorel cautions readers that the risks described above are not the only ones that could impact it. Additional risks and uncertainties not currently known to Dorel or that Dorel currently deems to be immaterial may also have a material adverse effect on Dorel's business, financial condition or results of operations. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results.

Non-GAAP financial measures

As a result of impairment losses, restructuring and other costs and remeasurement of forward purchase agreement liabilities incurred in both 2016 and 2015, the Company is including in this press release the following non-GAAP financial measures: "adjusted cost of sales", "adjusted gross profit", "adjusted operating profit", "adjusted finance expenses", "adjusted income before income taxes", "adjusted income taxes expense", "adjusted tax rate", "adjusted net income", and "adjusted earnings per basic and diluted share". The Company believes that this results in a more meaningful comparison of its core business performance between the periods presented. These non-GAAP financial measures do not have a standardized meaning prescribed by GAAP and therefore are unlikely to be comparable to similar measures presented by other issuers. Contained within this press release are reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated in accordance with GAAP.

(All figures in tables below are in thousands of US$, except per share amounts)

                                     
                                     
Reconciliation of non-GAAP financial measures                            
                                     
  Third Quarters Ended September 30
  2016   2015
  Reported   % of
revenue
Restructuring
and other
costs
  Adjusted   % of
revenue
  Reported   % of
revenue
  Impairment losses,
restructuring and
other costs
  Adjusted   % of
revenue
  $   % $   $   %   $   %   $   $   %
TOTAL REVENUE 671,273   100.0 -   671,273   100.0   679,287   100.0   -   679,287   100.0
Cost of sales 510,268   76.0 (2,702 ) 507,566   75.6   542,732   79.9   (3,379 ) 539,353   79.4
GROSS PROFIT 161,005   24.0 2,702   163,707   24.4   136,555   20.1   3,379   139,934   20.6
                                     
Selling expenses 59,229   8.8 -   59,229   8.8   57,943   8.5   -   57,943   8.5
General and administrative expenses 60,599   9.1 -   60,599   9.1   46,245   6.8   -   46,245   6.8
Research and development expenses 8,029   1.2 -   8,029   1.2   9,210   1.4   -   9,210   1.4
Restructuring and other costs 3,554   0.5 (3,554 ) -   -   6,155   0.9   (6,155 ) -   -
Impairment losses on goodwill and intangible assets -   - -   -   -   26,510   3.9   (26,510 ) -   -
OPERATING PROFIT (LOSS) 29,594   4.4 6,256   35,850   5.3   (9,508 ) (1.4 ) 36,044   26,536   3.9
Finance expenses 10,077   1.5 (152 ) 9,925   1.4   1,522   0.2   9,711   11,233   1.6
INCOME (LOSS) BEFORE INCOME TAXES 19,517   2.9 6,408   25,925   3.9   (11,030 ) (1.6 ) 26,333   15,303   2.3
Income taxes expense (recovery) 3,651   0.5 1,627   5,278   0.8   (2,273 ) (0.3 ) 2,107   (166 ) -
Tax rate 18.7 % - -   20.4 % -   20.6 % -   -   (1.1 %) -
NET INCOME (LOSS) 15,866   2.4 4,781   20,647   3.1   (8,757 ) (1.3 ) 24,226   15,469   2.3
EARNINGS (LOSS) PER SHARE                                    
Basic 0.49     0.15   0.64       (0.27 )     0.75   0.48    
Diluted 0.49     0.14   0.63       (0.27 )     0.75   0.48    
SHARES OUTSTANDING                                    
Basic - weighted average 32,359,496         32,359,496       32,322,011           32,322,011    
Diluted - weighted average 32,615,350         32,615,350       32,322,011           32,530,160    
                                     
                                     
Reconciliation of non-GAAP financial measures
                                     
  Nine Months Ended September 30
  2016   2015
  Reported   % of
revenue
  Impairment losses,
restructuring and
other costs
  Adjusted   % of
revenue
  Reported   % of
revenue
Impairment losses,
restructuring and
other costs
  Adjusted   % of
revenue
  $   %   $   $   %   $   % $   $   %
TOTAL REVENUE 1,954,436   100.0   -   1,954,436   100.0   2,014,419   100.0 -   2,014,419   100.0
Cost of sales 1,492,816   76.4   (2,702 ) 1,490,114   76.2   1,582,052   78.5 (3,379 ) 1,578,673   78.4
GROSS PROFIT 461,620   23.6   2,702   464,322   23.8   432,367   21.5 3,379   435,746   21.6
                                     
Selling expenses 172,893   8.8   -   172,893   8.8   174,452   8.7 -   174,452   8.7
General and administrative expenses 168,412   8.6   -   168,412   8.6   154,680   7.7 -   154,680   7.7
Research and development expenses 24,629   1.3   -   24,629   1.3   27,041   1.3 -   27,041   1.3
Restructuring and other costs 13,673   0.7   (13,673 ) -   -   7,246   0.4 (7,246 ) -   -
Impairment losses on goodwill and intangible assets 55,341   2.8   (55,341 ) -   -   26,510   1.3 (26,510 ) -   -
OPERATING PROFIT 26,672   1.4   71,716   98,388   5.1   42,438   2.1 37,135   79,573   3.9
Finance expenses 31,133   1.6   (1,425 ) 29,708   1.6   20,463   1.0 9,879   30,342   1.5
INCOME (LOSS) BEFORE INCOME TAXES (4,461 ) (0.2 ) 73,141   68,680   3.5   21,975   1.1 27,256   49,231   2.4
Income taxes expense 1,583   0.1   12,246   13,829   0.7   2,885   0.2 2,457   5,342   0.2
Tax rate (35.5 %) -   -   20.1 % -   13.1 % - -   10.9 % -
NET INCOME (LOSS) (6,044 ) (0.3 ) 60,895   54,851   2.8   19,090   0.9 24,799   43,889   2.2
EARNINGS (LOSS) PER SHARE                                    
Basic (0.19 )     1.89   1.70       0.59     0.77   1.36    
Diluted (0.19 )     1.87   1.68       0.59     0.76   1.35    
SHARES OUTSTANDING                                    
Basic - weighted average 32,346,051           32,346,051       32,321,887         32,321,887    
Diluted - weighted average 32,346,051           32,581,534       32,522,810         32,522,810    

The detail of impairment losses, restructuring and other costs and remeasurement of forward purchase agreement liabilities are presented below:

                 
                 
  Third Quarters Ended September 30   Nine Months Ended September 30  
  2016   2015   2016   2015  
  $   $   $   $  
Inventory markdowns recorded within gross profit 2,578   3,379   2,578   3,379  
Employee severance and termination benefits 2,245   3,235   4,431   2,976  
Accelerated depreciation 838   -   838   -  
Write-down of long-lived assets -   1,000   424   1,000  
Losses from the remeasurement and disposals of assets held for sale 464   -   83   -  
Other associated costs (5 ) 800   156   435  
Recorded within a separate line in the condensed consolidated interim income statements 3,542   5,035   5,932   4,411  
Total restructuring costs 6,120   8,414   8,510   7,790  
                 
Other costs recorded within gross profit 124   -   124   -  
Acquisition-related costs -   1,120   729   2,835  
U.S. car seat settlement -   -   7,000   -  
Other costs 12   -   12   -  
Recorded within a separate line in the condensed consolidated interim income statements 12   1,120   7,741   2,835  
Total other costs 136   1,120   7,865   2,835  
Total restructuring and other costs 6,256   9,534   16,375   10,625  
Impairment losses on goodwill and intangible assets -   26,510   55,341   26,510  
Finance expenses                
Loss (gain) on remeasurement of forward purchase agreement liabilities 152   (9,711 ) 1,425   (9,879 )
Total impairment losses, restructuring and other costs and remeasurement of forward purchase agreement liabilities before income taxes (1) 6,408   26,333   73,141   27,256  
Total impairment losses, restructuring and other costs and remeasurement of forward purchase agreement liabilities after income taxes 4,781   24,226   60,895   24,799  
Total impact on diluted earnings (loss) per share (0.14 ) (0.75 ) (1.87 ) (0.76 )
(1) Includes non-cash amounts of: 4,032   21,178   60,689   21,010  
                           
Dorel Juvenile
Reconciliation of non-GAAP financial measures
                           
  Third Quarters Ended September 30
  2016   2015
  Reported % of
revenue
Restructuring
and other
costs
  Adjusted % of
revenue
  Reported % of
revenue
Restructuring
and other
costs
  Adjusted % of
revenue
  $ % $   $ %   $ % $   $ %
TOTAL REVENUE 232,601 100.0 -   232,601 100.0   247,296 100.0 -   247,296 100.0
Cost of sales 154,188 66.3 -   154,188 66.3   183,096 74.0 (867 ) 182,229 73.7
GROSS PROFIT 78,413 33.7 -   78,413 33.7   64,200 26.0 867   65,067 26.3
                           
Selling expenses 29,087 12.5 -   29,087 12.5   28,051 11.3 -   28,051 11.3
General and administrative expenses 30,388 13.1 -   30,388 13.1   22,503 9.1 -   22,503 9.1
Research and development expenses 5,387 2.3 -   5,387 2.3   6,661 2.7 -   6,661 2.7
Restructuring and other costs 1,151 0.5 (1,151 ) - -   4,183 1.8 (4,183 ) - -
OPERATING PROFIT 12,400 5.3 1,151   13,551 5.8   2,802 1.1 5,050   7,852 3.2
                           
  Nine Months Ended September 30
    2016     2015
  Reported % of
revenue
Restructuring
and other
costs
  Adjusted % of
revenue
  Reported % of
revenue
Restructuring
and other
costs
  Adjusted % of
revenue
  $ % $   $ %   $ % $   $ %
TOTAL REVENUE 724,811 100.0 -   724,811 100.0   786,910 100.0 -   786,910 100.0
Cost of sales 498,704 68.8 -   498,704 68.8   578,280 73.5 (867 ) 577,413 73.4
GROSS PROFIT 226,107 31.2 -   226,107 31.2   208,630 26.5 867   209,497 26.6
                           
Selling expenses 85,426 11.8 -   85,426 11.8   84,719 10.8 -   84,719 10.8
General and administrative expenses 74,806 10.3 -   74,806 10.3   71,698 9.0 -   71,698 9.0
Research and development expenses 16,927 2.3 -   16,927 2.3   19,583 2.5 -   19,583 2.5
Restructuring and other costs 11,436 1.6 (11,436 ) - -   5,898 0.8 (5,898 ) - -
OPERATING PROFIT 37,512 5.2 11,436   48,948 6.8   26,732 3.4 6,765   33,497 4.3
                                 
Dorel Sports                                
Reconciliation of non-GAAP financial measures                    
  Third Quarters Ended September 30  
  2016   2015  
  Reported % of
revenue
  Restructuring and
other costs
  Adjusted % of
revenue
  Reported   % of
revenue
Impairment losses,
restructuring and
other costs
  Adjusted % of
revenue
 
  $ %   $   $ %   $   % $   $ %  
TOTAL REVENUE 250,711 100.0   -   250,711 100.0   266,499   100.0 -   266,499 100.0  
Cost of sales 198,847 79.3   (2,702 ) 196,145 78.2   215,545   80.9 (2,512 ) 213,033 79.9  
GROSS PROFIT 51,864 20.7   2,702   54,566 21.8   50,954   19.1 2,512   53,466 20.1  
                                 
Selling expenses 24,635 9.8   -   24,635 9.8   25,391   9.5 -   25,391 9.5  
General and administrative expenses 17,348 6.9   -   17,348 6.9   15,712   5.9 -   15,712 5.9  
Research and development expenses 1,660 0.7   -   1,660 0.7   1,538   0.6 -   1,538 0.6  
Restructuring and other costs 2,403 1.0   (2,403 ) - -   1,972   0.8 (1,972 ) - -  
Impairment losses on goodwill and intangible assets - -   -   - -   26,510   9.9 (26,510 ) - -  
    -         -       -       -  
OPERATING PROFIT (LOSS) 5,818 2.3   5,105   10,923 4.4   (20,169 ) (7.6) 30,994   10,825 4.1  
                                 
    Nine Months Ended September 30  
    2016       2015  
  Reported % of
revenue
  Impairment losses,
restructuring and
other costs
  Adjusted % of
revenue
  Reported   % of
revenue
Impairment losses,
restructuring and
other costs
  Adjusted % of
revenue
 
  $   % $   $   % $   % $   $   %
TOTAL REVENUE 703,722 100.0   -   703,722 100.0   746,515   100.0 -   746,515 100.0  
Cost of sales 555,519 78.9   (2,702 ) 552,817 78.6   585,474   78.4 (2,512 ) 582,962 78.1  
GROSS PROFIT 148,203 21.1   2,702   150,905 21.4   161,041   21.6 2,512   163,553 21.9  
                                 
Selling expenses 70,989 10.1   -   70,989 10.1   74,593   10.0 -   74,593 10.0  
General and administrative expenses 53,691 7.6   -   53,691 7.6   51,466   6.9 -   51,466 6.9  
Research and development expenses 4,840 0.7   -   4,840 0.7   4,652   0.6 -   4,652 0.6  
Restructuring and other costs 2,237 0.3   (2,237 ) - -   1,348   0.2 (1,348 ) - -  
Impairment losses on goodwill and intangible assets 55,341 7.9   (55,341 ) - -   26,510   3.6 (26,510 ) - -  
    -         -       -       -  
OPERATING PROFIT (LOSS) (38,895) (5.5 ) 60,280   21,385 3.0   2,472   0.3 30,370   32,842 4.4  
   
DOREL INDUSTRIES INC.  
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION  
ALL FIGURES IN THOUSANDS OF US $  
(unaudited)  
  as at   as at  
  September 30, 2016   December 30, 2015  
         
ASSETS        
CURRENT ASSETS        
  Cash and cash equivalents $ 39,899   $ 33,182  
  Trade and other receivables   463,544     447,345  
  Inventories   589,431     584,986  
  Other financial assets   2,549     4,467  
  Income taxes receivable   10,783     12,985  
  Prepaid expenses   22,781     20,234  
      1,128,987     1,103,199  
  Assets held for sale   6,657     11,265  
    1,135,644     1,114,464  
             
NON-CURRENT ASSETS            
  Property, plant and equipment   197,552     206,542  
  Intangible assets   457,272     465,447  
  Goodwill   446,558     476,330  
  Deferred tax assets   40,203     37,258  
  Other assets   6,569     4,904  
    1,148,154     1,190,481  
  $ 2,283,798   $ 2,304,945  
             
LIABILITIES            
CURRENT LIABILITIES            
  Bank indebtedness $ 56,933   $ 54,471  
  Trade and other payables   446,075     434,178  
  Written put option and forward purchase agreement liabilities   4,964     4,104  
  Other financial liabilities   1,274     895  
  Income taxes payable   13,520     15,590  
  Long-term debt   60,397     32,857  
  Provisions   63,318     34,267  
      646,481     576,362  
             
NON-CURRENT LIABILITIES            
  Long-term debt   400,490     465,732  
  Net pension and post-retirement defined benefit liabilities   37,537     43,058  
  Deferred tax liabilities   65,433     72,447  
  Provisions   1,785     1,702  
  Written put option and forward purchase agreement liabilities   30,280     30,788  
  Other financial liabilities   1,751     1,890  
  Other long-term liabilities   12,292     10,569  
    549,568     626,186  
             
EQUITY            
Share capital   201,170     200,277  
Contributed surplus   27,473     26,480  
Accumulated other comprehensive loss   (92,769 )   (113,956 )
Other equity   (928 )   1,527  
Retained earnings   952,803     988,069  
    1,087,749     1,102,397  
  $ 2,283,798   $ 2,304,945  
 
DOREL INDUSTRIES INC.
CONDENSED CONSOLIDATED INTERIM INCOME STATEMENTS
ALL FIGURES IN THOUSANDS OF US $, EXCEPT PER SHARE AMOUNTS
(unaudited)
             
  Third Quarters Ended   Nine Months Ended
  September 30, 2016 September 30, 2015   September 30, 2016   September 30, 2015
             
             
Sales $ 670,265 $ 676,196   $ 1,948,503   $ 2,004,519
Licensing and commission income   1,008   3,091     5,933     9,900
TOTAL REVENUE   671,273   679,287     1,954,436     2,014,419
                     
Cost of sales (1)   510,268   542,732     1,492,816     1,582,052
GROSS PROFIT   161,005   136,555     461,620     432,367
                     
                     
Selling expenses   59,229   57,943     172,893     174,452
General and administrative expenses   60,599   46,245     168,412     154,680
Research and development expenses   8,029   9,210     24,629     27,041
Restructuring and other costs (1)   3,554   6,155     13,673     7,246
Impairment losses on goodwill and intangible assets   -   26,510     55,341     26,510
OPERATING PROFIT (LOSS)   29,594   (9,508 )   26,672     42,438
                     
Finance expenses   10,077   1,522     31,133     20,463
INCOME (LOSS) BEFORE INCOME TAXES   19,517   (11,030 )   (4,461 )   21,975
                     
Income taxes expense (recovery)   3,651   (2,273 )   1,583     2,885
NET INCOME (LOSS) $ 15,866 $ (8,757 ) $ (6,044 ) $ 19,090
                     
EARNINGS (LOSS) PER SHARE                    
  Basic $ 0.49 $ (0.27 ) $ (0.19 ) $ 0.59
  Diluted $ 0.49 $ (0.27 ) $ (0.19 ) $ 0.59
                     
SHARES OUTSTANDING                    
  Basic - weighted average   32,359,496   32,322,011     32,346,051     32,321,887
  Diluted - weighted average   32,615,350   32,322,011     32,346,051     32,522,810
                     
(1)Restructuring and other costs charged to:                    
Cost of sales $ 2,702 $ 3,379   $ 2,702   $ 3,379
Expenses   3,554   6,155     13,673     7,246
  $ 6,256 $ 9,534   $ 16,375   $ 10,625
   
DOREL INDUSTRIES INC.  
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF COMPREHENSIVE INCOME (LOSS)  
ALL FIGURES IN THOUSANDS OF US $  
(unaudited)  
                   
  Third Quarters Ended     Nine Months Ended  
  September 30, 2016   September 30, 2015     September 30, 2016   September 30, 2015  
                   
                   
                   
NET INCOME (LOSS) $ 15,866   $ (8,757 )   $ (6,044 ) $ 19,090  
                           
OTHER COMPREHENSIVE INCOME (LOSS):                          
                           
Items that are or may be reclassified subsequently to net income:                          
                         
Cumulative translation account:                          
Net change in unrealized foreign currency gains (losses) on translation of net investments in foreign operations, net of tax of nil                          
                         
  3,246     (37,859 )     20,093     (71,862 )
Net gains (losses) on hedge of net investments in foreign operations, net of tax of nil                          
  2,279     129       4,852     (11,692 )
    5,525     (37,730 )     24,945     (83,554 )
                           
Net changes in cash flow hedges:                          
Net change in unrealized gains (losses) on derivatives designated as cash flow hedges                          
  (90 )   1,723       (1,023 )   1,490  
Reclassification to income   142     214       452     808  
Reclassification to the related non-financial asset   (1,196 )   88       (1,709 )   (5,384 )
Deferred income taxes   65     (163 )     784     1,260  
    (1,079 )   1,862       (1,496 )   (1,826 )
                           
Items that will not be reclassified to net income:                          
Defined benefit plans:                          
Remeasurements of the net pension and post-retirement defined benefit liabilities                          
  (3,689 )   (1 )     (3,692 )   91  
Deferred income taxes   1,428     -       1,430     (30 )
    (2,261 )   (1 )     (2,262 )   61  
                           
TOTAL OTHER COMPREHENSIVE INCOME (LOSS)   2,185     (35,869 )     21,187     (85,319 )
                           
TOTAL COMPREHENSIVE INCOME (LOSS) $ 18,051   $ (44,626 )   $ 15,143   $ (66,229 )
                           
                           
   
DOREL INDUSTRIES INC.  
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN EQUITY  
ALL FIGURES IN THOUSANDS OF US $  
(unaudited)  
  Attributable to equity holders of the Company  
        Accumulated other              
        comprehensive income (loss)              
  Share Capital Contributed
Surplus
  Cumulative
Translation
Account
  Cash
Flow
Hedges
  Defined
Benefit
Plans
  Other
Equity
  Retained
Earnings
  Total
Equity
 
                               
                               
                               
Balance as at December 30, 2014 $ 199,927 $ 25,691   $ (8,842 ) $ 2,180   $ (13,917 ) $ 579   $ 1,001,366   $ 1,206,984  
                                               
Total comprehensive loss:                                              
  Net income   -   -     -     -     -     -     19,090     19,090  
  Other comprehensive income (loss)   -   -     (83,554 )   (1,826 )   61     -     -     (85,319 )
  $ - $ -   $ (83,554 ) $ (1,826 ) $ 61   $ -   $ 19,090   $ (66,229 )
                                               
  Reclassification from contributed surplus due to settlement of deferred share units                                              
    61   (101 )   -     -     -     -     -     (40 )
  Share-based payments   -   635     -     -     -     -     -     635  
  Remeasurement of written put option liabilities   -   -     -     -     -     1,400     -     1,400  
  Dividends on common shares   -   -     -     -     -     -     (29,090 )   (29,090 )
  Dividends on deferred share units   -   170     -     -     -     -     (170 )   -  
                                               
Balance as at September 30, 2015 $ 199,988 $ 26,395   $ (92,396 ) $ 354   $ (13,856 ) $ 1,979   $ 991,196   $ 1,113,660  
                                               
Balance as at December 30, 2015 $ 200,277 $ 26,480   $ (104,521 ) $ 2,680   $ (12,115 ) $ 1,527   $ 988,069   $ 1,102,397  
                                               
Total comprehensive income:                                              
  Net loss   -   -     -     -     -     -     (6,044 )   (6,044 )
  Other comprehensive income (loss)   -   -     24,945     (1,496 )   (2,262 )   -     -     21,187  
  $ - $ -   $ 24,945   $ (1,496 ) $ (2,262 ) $ -   $ (6,044 ) $ 15,143  
                                               
  Issued under stock option plan   645   -     -     -     -     -     -     645  
  Reclassification from contributed surplus due to exercise
of stock options
                                             
    187   (187 )   -     -     -     -     -     -  
  Reclassification from contributed surplus due to settlement of deferred share units                                              
    61   (103 )   -     -     -     -     -     (42 )
  Share-based payments   -   1,083     -     -     -     -     -     1,083  
  Remeasurement of written put option liabilities   -   -     -     -     -     (2,455 )   -     (2,455 )
  Dividends on common shares   -   -     -     -     -     -     (29,022 )   (29,022 )
  Dividends on deferred share units   -   200     -     -     -     -     (200 )   -  
                                               
  Balance as at September 30, 2016 $ 201,170 $ 27,473   $ (79,576 ) $ 1,184   $ (14,377 ) $ (928 ) $ 952,803   $ 1,087,749  
   
DOREL INDUSTRIES INC.  
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS  
ALL FIGURES IN THOUSANDS OF US $  
(unaudited)  
             
  Third Quarters Ended   Nine Months Ended  
  September 30, 2016   September 30, 2015   September 30, 2016   September 30, 2015  
                 
CASH PROVIDED BY (USED IN):                
                 
OPERATING ACTIVITIES                
Net income (loss) $ 15,866   $ (8,757 ) $ (6,044 ) $ 19,090  
Items not involving cash:                        
  Depreciation and amortization   13,451     14,957     39,911     43,692  
  Impairment losses on goodwill and intangible assets   -     26,510     55,341     26,510  
  Unrealized losses (gains) arising on financial assets
and financial liabilities classified as held for trading
                       
  (798 )   (522 )   412     (357 )
  Share-based payments   140     104     370     294  
  Defined benefit pension and post-retirement costs   (7,767 )   815     (5,637 )   2,448  
  Loss (gain) on disposal of property, plant and equipment   (1,873 )   745     (1,353 )   727  
  Restructuring and other costs   3,880     4,379     3,923     4,379  
  Finance expenses   10,077     1,522     31,133     20,463  
Income taxes expense (recovery)   3,651     (2,273 )   1,583     2,885  
Net change in balances related to operations   23,105     48,178     12,421     (94,079 )
Income taxes paid   (4,135 )   (4,527 )   (16,427 )   (13,925 )
Income taxes received   2,356     972     8,612     7,100  
Interest paid   (5,059 )   (4,784 )   (23,273 )   (11,594 )
Interest received   180     85     385     258  
                         
CASH PROVIDED BY OPERATING ACTIVITIES   53,074     77,404     101,357     7,891  
                         
FINANCING ACTIVITIES                        
Bank indebtedness   6,685     (14,458 )   (1,953 )   45,310  
Increase of long-term debt   560     504     978     72,721  
Repayments of long-term debt   (49,528 )   (52,927 )   (46,618 )   (63,125 )
Repayments of forward purchase agreement liabilities   -     -     (4,414 )   -  
Increase of written put option liabilities   -     -     673     525  
Financing costs   (143 )   (398 )   (2,082 )   (1,863 )
Issuance of share capital   204     -     610     -  
Dividends on common shares   (9,621 )   (9,697 )   (29,022 )   (29,090 )
CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES   (51,843 )   (76,976 )   (81,828 )   24,478  
                         
INVESTING ACTIVITIES                        
Acquisition of businesses   -     -     5,475     (1,736 )
Additions to property, plant and equipment   (4,202 )   (7,788 )   (14,013 )   (24,617 )
Disposals of property, plant and equipment   1,414     27     1,552     557  
Net proceeds from disposals of assets held for sale   1,555     -     4,536     -  
Additions to intangible assets   (3,054 )   (3,816 )   (12,104 )   (13,491 )
CASH USED IN INVESTING ACTIVITIES   (4,287 )   (11,577 )   (14,554 )   (39,287 )
                         
Effect of foreign currency exchange rate changes on cash
and cash equivalents
                       
  (198 )   (2,584 )   1,742     (5,482 )
                         
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS   (3,254 )   (13,733 )   6,717     (12,400 )
                         
Cash and cash equivalents, beginning of period   43,153     48,434     33,182     47,101  
                         
CASH AND CASH EQUIVALENTS, END OF PERIOD $ 39,899   $ 34,701   $ 39,899   $ 34,701  
                         
Supplemental information on net changes in balances related to operations:                        
  Trade and other receivables $ 5,014   $ 7,715   $ (3,432 ) $ 1,923  
  Inventories   (9,560 )   (18,028 )   3,402     (85,636 )
  Other financial assets   1,256     37     1,261     149  
  Prepaid expenses   8,692     (1,452 )   (2,144 )   (10,470 )
  Other assets   (196 )   (484 )   (552 )   (566 )
  Trade and other payables   7,997     60,049     552     7,462  
  Net pension and post-retirement defined benefit liabilities   (1,774 )   (671 )   (3,854 )   (2,656 )
  Provisions, other financial liabilities and other
long-term liabilities
                       
  11,676     1,012     17,188     (4,285 )
  $ 23,105   $ 48,178   $ 12,421   $ (94,079 )
 
DOREL INDUSTRIES INC.
SEGMENTED INFORMATION
THIRD QUARTERS ENDED SEPTEMBER 30
ALL FIGURES IN THOUSANDS OF US $, EXCEPT PER SHARE AMOUNTS
(unaudited)
                     
  Total   Dorel Juvenile Dorel Sports   Dorel Home Furnishings
  2016 2015   2016 2015 2016 2015   2016 2015
                     
Total revenue $ 671,273 $ 679,287   $ 232,601 $ 247,296 $ 250,711 $ 266,499   $ 187,961 $ 165,492
Cost of sales (1)   510,268   542,732     154,188   183,096   198,847   215,545     157,233   144,091
Gross profit   161,005   136,555     78,413   64,200   51,864   50,954     30,728   21,401
Selling expenses   58,883   57,658     29,087   28,051   24,635   25,391     5,161   4,216
General and administrative expenses   55,618   44,267     30,388   22,503   17,348   15,712     7,882   6,052
Research and development expenses   8,029   9,210     5,387   6,661   1,660   1,538     982   1,011
Restructuring and other costs (1)   3,554   6,155     1,151   4,183   2,403   1,972     -   -
Impairment losses on goodwill and intangible assets   -   26,510     -   -   -   26,510     -   -
Operating profit (loss)   34,921   (7,245 ) $ 12,400 $ 2,802 $ 5,818 $ (20,169 ) $ 16,703 $ 10,122
Finance expenses   10,077   1,522                            
Corporate expenses   5,327   2,263                            
Income taxes expense (recovery)   3,651   (2,273 )                          
                                     
Net income (loss) $ 15,866 $ (8,757 )                          
                                     
Earnings (loss) per share                                    
  Basic $ 0.49 $ (0.27 )                          
  Diluted $ 0.49 $ (0.27 )                          
                                     
                                     
Depreciation and amortization included in operating profit (loss) $ 13,249 $ 14,692   $ 9,652 $ 10,381 $ 2,497 $ 3,200   $ 1,100 $ 1,111
                                     
                                     
                                     
(1)Restructuring and other costs charged to:                                    
Cost of sales $ 2,702 $ 3,379   $ - $ 867 $ 2,702 $ 2,512   $ - $ -
Expenses   3,554   6,155     1,151   4,183   2,403   1,972     -   -
  $ 6,256 $ 9,534   $ 1,151 $ 5,050 $ 5,105 $ 4,484   $ - $ -
 
DOREL INDUSTRIES INC.
SEGMENTED INFORMATION
NINE MONTHS ENDED SEPTEMBER 30
ALL FIGURES IN THOUSANDS OF US $, EXCEPT PER SHARE AMOUNTS
(unaudited)
                     
  Total Dorel Juvenile Dorel Sports Dorel Home Furnishings
  2016   2015 2016 2015 2016   2015 2016 2015
                     
Total revenue $ 1,954,436   $ 2,014,419 $ 724,811 $ 786,910 $ 703,722   $ 746,515 $ 525,903 $ 480,994
Cost of sales (1)   1,492,816     1,582,052   498,704   578,280   555,519     585,474   438,593   418,298
Gross profit   461,620     432,367   226,107   208,630   148,203     161,041   87,310   62,696
Selling expenses   171,719     172,217   85,426   84,719   70,989     74,593   15,304   12,905
General and administrative expenses   150,723     141,792   74,806   71,698   53,691     51,466   22,226   18,628
Research and development expenses   24,629     27,041   16,927   19,583   4,840     4,652   2,862   2,806
Restructuring and other costs (1)   13,673     7,246   11,436   5,898   2,237     1,348   -   -
Impairment losses on goodwill and intangible assets   55,341     26,510   -   -   55,341     26,510   -   -
Operating profit (loss)   45,535     57,561 $ 37,512 $ 26,732 $ (38,895 ) $ 2,472 $ 46,918 $ 28,357
Finance expenses   31,133     20,463                          
Corporate expenses   18,863     15,123                          
Income taxes expense   1,583     2,885                          
                                     
Net income (loss) $ (6,044 ) $ 19,090                          
                                     
Earnings (loss) per share                                    
Basic $ (0.19 ) $ 0.59                          
Diluted $ (0.19 ) $ 0.59                          
                                     
                                     
Depreciation and amortization included in operating profit (loss) $ 39,308   $ 43,337 $ 27,548 $ 29,903 $ 8,423   $ 9,943 $ 3,337 $ 3,491
                                     
                                     
                                     
(1)Restructuring and other costs charged to:                                    
Cost of sales $ 2,702   $ 3,379 $ - $ 867 $ 2,702   $ 2,512 $ - $ -
Expenses   13,673     7,246   11,436   5,898   2,237     1,348   -   -
  $ 16,375   $ 10,625 $ 11,436 $ 6,765 $ 4,939   $ 3,860 $ - $ -

MaisonBrison Communications
Rick Leckner
(514) 731-0000

Dorel Industries Inc.
Jeffrey Schwartz
(514) 934-3034



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today