VANCOUVER, Nov. 3, 2016 /CNW/ - Premium Brands Holdings
Corporation (TSX: PBH), a leading producer, marketer and distributor of branded specialty food products, announced today its
results for the third quarter of 2016.
HIGHLIGHTS FOR THE QUARTER
- Record third quarter revenue of $481.0 million representing a 22.5% increase as compared to the
third quarter of 2015
- Record third quarter adjusted EBITDA of $44.0 million representing a 34.6% increase as compared
to the third quarter of 2015
- Record third quarter earnings and earnings per share of $21.2 million and $0.72 per share, respectively
- Record rolling four quarters free cash flow of $106.9 million resulting in a dividend to free
cash flow ratio of 39.9%
- Acquired Seattle, WA based Fletcher's U.S. for US$5.0 million
- Commenced construction of a 212,000 square foot sandwich production facility in Phoenix, AZ
and a 105,000 square foot distribution and custom processing facility in Toronto, ON
- Subsequent to the quarter, acquired Toronto, ON based Belmont Meats for $50.0 million
- Also subsequent to the quarter declared a quarterly dividend of $0.38 per share
SUMMARY FINANCIAL INFORMATION
(In millions of dollars except per share amounts and ratios)
|
13 weeks
Ended
Sep 24,
2016
|
13 weeks
Ended
Sep 26,
2015
|
39 weeks
Ended
Sep 24,
2016
|
39 weeks
Ended
Sep 26,
2015
|
|
|
|
|
|
Revenue
|
481.0
|
392.6
|
1,324.9
|
1,084.2
|
Adjusted EBITDA
|
44.0
|
32.7
|
109.2
|
80.1
|
Earnings
|
21.2
|
9.9
|
48.8
|
3.0
|
EPS
|
0.72
|
0.39
|
1.72
|
0.13
|
Adjusted earnings
|
21.4
|
13.9
|
50.2
|
30.7
|
Adjusted EPS
|
0.73
|
0.55
|
1.76
|
1.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trailing Four Quarters Ending
|
|
|
|
Sep 24,
|
Dec 26,
|
|
|
|
2016
|
2015
|
|
|
|
|
|
Free cash flow
|
|
|
106.9
|
81.1
|
Declared dividends
|
|
|
42.6
|
35.0
|
Declared dividends per share
|
|
|
1.4850
|
1.3800
|
Payout ratio
|
|
|
39.9%
|
43.2%
|
"We are pleased to announce another quarter of record sales, earnings and free cash flow with our sales increasing by 22.5%, our
earnings per share increasing by 84.6% and our free cash flow increasing by 31.8%," said Mr. George
Paleologou, President and CEO. "While the improvement in our results was generated broadly across our portfolio of
businesses, a key driver was the investments we have made internally and in acquisitions over the last three years. These
initiatives, many of which were based on ten year plus investment horizons, are now generating their expected returns.
"We are also pleased and excited about a number of new projects we launched over the past four months that will be future
drivers of our performance, including the introduction of a number of new and very innovative products in a variety of high growth
categories such as seafood, meat snacks and artisan breads. We also commenced construction of two new plants that will come
on line in mid-2017, namely a 212,000 square foot sandwich plant in Phoenix and a 105,000 square
foot distribution and custom processing facility in Toronto. The Phoenix plant will
complement our two other U.S. sandwich plants, both of which are operating at capacity, while the Toronto facility will not only provide our Ocean Miracle seafood business with much needed capacity but will
also allow our western Canada based Centennial Foodservice business to expand into
Ontario.
"Over the past couple of months we also completed two acquisitions. We purchased Seattle
based Fletcher's U.S. at the end of the third quarter and more recently Toronto based Belmont
Meats. Fletcher's is a marketer and distributor of branded premium processed meats in the U.S. Pacific Northwest market while
Belmont Meats is a leading supplier of premium and customized burger patties to retailers and foodservice customers across
Canada. Both of these companies fit perfectly with our business model," said Mr. Paleologou. "Looking forward, we
expect to complete more accretive transactions in the relatively near future based on a robust acquisition pipeline and leveraging
our strong financial position," added Mr. Paleologou.
"The quarter was not without its challenges. Several of our businesses continued to face strong headwinds in Alberta and Saskatchewan due to difficult economic conditions caused by the
fall in oil prices, and our Columbus sandwich plant, while generating improved results on a year
over year basis, continued to operate at below its expected efficiency levels," stated Mr. Paleologou. "We are, however, very
satisfied with our overall progress as we drive towards our goal of being one of North America's
leading specialty food companies," said Mr. Paleologou.
FOURTH QUARTER 2016 DIVIDEND
The Company's Board of Directors approved a cash dividend of $0.38 per share for the fourth
quarter of 2016, which will be payable on January 16, 2017 to shareholders of record at the close of
business on December 30, 2016.
Unless indicated otherwise in writing at or before the time the dividend is paid, each dividend paid by the Company in 2016 or a
subsequent year is an eligible dividend for the purposes of the Enhanced Dividend Tax Credit System.
ABOUT PREMIUM BRANDS
Premium Brands owns a broad range of leading specialty food manufacturing and differentiated food distribution businesses with
operations in British Columbia, Alberta, Saskatchewan, Manitoba, Ontario,
Quebec, Nevada, Ohio,
Arizona and Washington State. The Company services a diverse base of customers located
across North America and its family of brands and businesses include Grimm's, Harvest,
McSweeney's, Piller's, Freybe, Expresco, Belmont Meats, Hempler's, Isernio's, Fletcher's U.S., Direct Plus, Audrey's, SK Food
Group, OvenPride, Bread Garden Go, Hygaard, Quality Fast Foods, Deli Chef, Creekside Bakehouse,
Stuyver's Bakestudio, Gourmet Chef, Duso's, Centennial Foodservice, B&C Food Distributors, Shahir, Wescadia, Harlan Fairbanks, Maximum Seafood, Ocean Miracle, Hub City Fisheries, C&C Packing and Premier Meats.
RESULTS OF OPERATIONS
Revenue
|
(in millions of dollars except percentages)
|
|
|
13 weeks
|
%
|
13 weeks
|
%
|
39 weeks
|
%
|
39 weeks
|
%
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
|
|
Sep 24,
|
|
Sep 26,
|
|
Sep 24,
|
|
Sep 26,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Revenue by segment:
|
|
|
|
|
|
|
|
|
|
Specialty Foods
|
274.5
|
57.1%
|
256.9
|
65.4%
|
809.7
|
61.1%
|
704.6
|
65.0%
|
|
Premium Food Distribution
|
206.5
|
42.9%
|
135.7
|
34.6%
|
515.2
|
38.9%
|
379.6
|
35.0%
|
|
|
|
|
|
|
|
|
|
Consolidated
|
481.0
|
100.0%
|
392.6
|
100.0%
|
1,324.9
|
100.0%
|
1,084.2
|
100.0%
|
Specialty Foods' revenue for the third quarter of 2016 as compared to the third quarter of 2015 increased by $17.6 million or 6.9% primarily due to: (i) the acquisition of Expresco Foods in the third quarter of 2015 which
accounted for $11.5 million of the increase; and (ii) $8.2 million of
organic volume growth, representing a growth rate of 3.2%, across a range of products with a significant portion coming from the
segment's sandwich initiatives. These increases were partially offset by: (i) a $1.2 million
decrease in the translated value of its U.S. based businesses' sales; and (ii) a $0.9 million
decrease in its net selling prices resulting from lower commodity raw material costs.
For the first three quarters of 2016 as compared to the first three quarters of 2015 Specialty Foods' revenue increased by
$105.1 million or 14.9% primarily due to: (i) the acquisitions of Isernio's Sausage and Expresco
Foods in 2015 which accounted for $51.0 million of the increase; (ii) $37.5
million of organic volume growth, representing a growth rate of 5.3%; and (iii) a $16.8
million increase in the translated value of its U.S. based businesses' sales. These increases were partially offset by
approximately $0.2 million in net selling price decreases.
Specialty Foods' organic volume growth rate for the third quarter of 3.2% was below its year to date rate of 5.3% and the
Company's long-term targeted range of 4% to 6% primarily due to: (i) customer product promotions and limited time offerings that
were either delayed to the fourth quarter of 2016 or not repeated; (ii) general volatility in the timing of certain larger
customers' orders; and (iii) rationalization of lower margin products. Looking forward (see Forward Looking Statements), the
Company expects Specialty Foods to recapture a significant portion of the sales not achieved in the third quarter in the fourth
quarter and correspondingly is maintaining its 2016 revenue guidance for this segment, i.e. its organic volume growth being at the
top end or above the Company's long-term targeted range of 4% to 6% (6% to 8% after inflation).
Premium Food Distribution's revenue for the third quarter of 2016 as compared to the third quarter of 2015 increased by
$70.8 million or 52.2% primarily due to: (i) the acquisition of C&C Foods in the second quarter
of 2016 which accounted for $67.5 million of the increase; (ii) approximately $1.1 million in net selling price increases that were implemented in response to higher raw material costs,
namely a variety of seafood products; and (iii) net organic volume growth of $2.2 million
representing an organic volume growth rate of 1.6%.
For the first three quarters of 2016 as compared to the first three quarters of 2015 Premium Food Distribution's revenue
increased by $135.6 million or 35.7% primarily due to: (i) the acquisition of C&C Foods which
accounted for $120.1 million of the increase; (ii) approximately $10.8
million in net selling price increases; and (iii) net organic volume growth of $4.7 million
representing an organic volume growth rate of 1.2%.
Premium Food Distribution's low organic volume growth rate in 2016 is due to the impact on its Alberta and Saskatchewan foodservice operations from the economic slowdowns
in these regions. Excluding this factor, Premium Food Distribution's organic volume growth rate would have been near to or at
the bottom end of the Company's long-term targeted range of 4% to 6%.
Looking forward (see Forward Looking Statements), for 2016 the Company is maintaining its revenue guidance for Premium Food
Distribution's organic volume growth to be below the Company's long-term targeted range of 4% to 6% (6% to 8% after inflation) as
the impact of the weakness in the Alberta and Saskatchewan
economies continues to largely offset the solid growth being generated from a variety of new product initiatives as well as
stronger foodservice sales in southern British Columbia.
Gross Profit
|
(in millions of dollars except percentages)
|
|
|
13 weeks
|
%
|
13 weeks
|
%
|
39 weeks
|
%
|
39 weeks
|
%
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
|
|
Sep 24,
|
|
Sep 26,
|
|
Sep 24,
|
|
Sep 26,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Gross profit by segment
|
|
|
|
|
|
|
|
|
|
Specialty Foods
|
58.2
|
21.2%
|
56.2
|
21.9%
|
162.9
|
20.1%
|
146.9
|
20.8%
|
|
Premium Food Distribution
|
33.1
|
16.0%
|
22.2
|
16.4%
|
83.3
|
16.2%
|
61.3
|
16.1%
|
|
|
|
|
|
|
|
|
|
Consolidated
|
91.3
|
19.0%
|
78.4
|
20.0%
|
246.2
|
18.6%
|
208.2
|
19.2%
|
Specialty Foods' gross profit as a percentage of its revenue (gross margin) for the third quarter of 2016 as compared to the
third quarter of 2015 and for the first three quarters of 2016 as compared to the first three quarters of 2015 decreased slightly
due to a variety of factors including changes in the its sales mix, namely higher sandwich sales, and lower than normal margins on
certain turkey and chicken based products resulting from raw material cost increases. In addition, Specialty Foods' sandwich
operation's gross margins were impacted by temporary operating inefficiencies at its new sandwich plant in Columbus, Ohio. These totaled approximately $1.3 million for the third
quarter and $5.1 million for the first three quarters of 2016.
Premium Food Distribution's gross margin for the third quarter of 2016 as compared to the third quarter of 2015 and for the
first three quarters of 2016 as compared to the first three quarters of 2015 was relatively stable as improved margins on beef
based products, resulting from a decline in raw material costs from record highs earlier in the year, were largely offset by the
lower average gross margins, on a relative basis, of its recently acquired C&C Foods business.
Selling, General and Administrative Expenses (SG&A)
|
(in millions of dollars except percentages)
|
|
|
13 weeks
|
%
|
13 weeks
|
%
|
39 weeks
|
%
|
39 weeks
|
%
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
|
|
Sep 24,
|
|
Sep 26,
|
|
Sep 24,
|
|
Sep 26,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
SG&A by segment:
|
|
|
|
|
|
|
|
|
|
Specialty Foods
|
26.5
|
9.7%
|
26.6
|
10.4%
|
78.7
|
9.7%
|
74.3
|
10.5%
|
|
Premium Food Distribution
|
18.4
|
8.9%
|
15.3
|
11.3%
|
51.0
|
9.9%
|
44.4
|
11.7%
|
|
Corporate
|
2.4
|
|
3.8
|
|
7.3
|
|
9.4
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
47.3
|
9.8%
|
45.7
|
11.6%
|
137.0
|
10.3%
|
128.1
|
11.8%
|
Specialty Foods' SG&A as a percentage of sales (SG&A ratio) for the third quarter of 2016 as compared to the third
quarter of 2015 and for the first three quarters of 2016 as compared to the first three quarters of 2015 decreased primarily due
to: (i) reduced discretionary employee compensation associated with growth in the free cash flow of certain businesses; (ii) the
fixed nature of a variety of costs relative to its organic revenue growth; and (iii) changes in its sales mix, namely higher
sandwich sales.
Premium Food Distribution's SG&A ratio for the third quarter of 2016 as compared to the third quarter of 2015 and for the
first three quarters of 2016 as compared to the first three quarters of 2015 decreased primarily due to: (i) the acquisition of
C&C Foods, which has a lower SG&A ratio relative to Premium Food Distribution's other businesses; and (ii) the fixed nature
of a variety of costs relative to its organic revenue growth.
Adjusted EBITDA
|
(in millions of dollars except percentages)
|
|
|
13 weeks
|
%
|
13 weeks
|
%
|
39 weeks
|
%
|
39 weeks
|
%
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
|
|
Sep 24,
|
|
Sep 26,
|
|
Sep 24,
|
|
Sep 26,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA by segment:
|
|
|
|
|
|
|
|
|
|
Specialty Foods
|
31.7
|
11.5%
|
29.6
|
11.5%
|
84.2
|
10.4%
|
72.6
|
10.3%
|
|
Premium Food Distribution
|
14.7
|
7.1%
|
6.9
|
5.1%
|
32.3
|
6.3%
|
16.9
|
4.5%
|
|
Corporate
|
(2.4)
|
|
(3.8)
|
|
(7.3)
|
|
(9.4)
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
44.0
|
9.1%
|
32.7
|
8.3%
|
109.2
|
8.2%
|
80.1
|
7.4%
|
The Company's targeted adjusted EBITDA as a percentage of sales (EBITDA margin) for 2016 is to be within a range of 8.0% to
8.5%. This objective was set several years ago when its EBITDA margin was approximately 6.5% and since then the Company has
made steady progress with its adjusted EBITDA margin improving to 8.2% for the rolling four quarters ended September 24, 2016.
Looking forward (see Forward Looking Statements) the Company is maintaining its adjusted EBITDA margin guidance for 2016
of being at the lower end of its 8.0% to 8.5% targeted range. This guidance is based on the following key assumptions:
- The impact of its recent acquisitions of C&C Foods and Belmont as both businesses have
adjusted EBITDA margins that are below the Company's 2016 targeted range. Furthermore, due to the seasonality of
Belmont's business, which mirrors the Company's but is much more dramatic, Belmont is expected to generate only nominal adjusted EBITDA in the fourth quarter of 2016;
- Continued improvement in the Columbus sandwich plant's operating efficiencies;
- A general improvement in operating efficiencies in many of the Company's businesses resulting from projected organic sales
volume growth; and
- Continued improvement in the gross margins of certain beef and poultry based products due to falling commodity raw material
costs.
Interest and other financing costs
The Company's interest and other financing costs for the third quarter of 2016 as compared to the third quarter of 2015
increased by $0.8 million due to $1.4 million in additional accretion
associated with convertible debentures converted or redeemed during the quarter. This increase was partially offset by the
impact of: (i) lower total funded debt levels; and (ii) lower average interest rates on the Company's outstanding convertible
debentures.
The Company's interest and other financing costs for the first three quarters of 2016 as compared to the first three quarters of
2015 decreased by $0.9 million primarily due to the impact of (i) lower total funded debt levels; and
(ii) lower average interest rates on the Company's outstanding convertible debentures. The impact of these items was
partially mitigated by $0.5 million of additional accretion associated with convertible debentures
converted or redeemed during the year.
|
Premium Brands Holdings Corporation
|
|
Consolidated Balance Sheets
|
(Unaudited and in millions of Canadian dollars)
|
|
|
|
|
|
September 24,
|
December 26,
|
September 26,
|
|
2016
|
2015
|
2015
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
5.4
|
11.3
|
9.7
|
|
Accounts receivable
|
166.6
|
159.9
|
150.0
|
|
Inventories
|
169.2
|
141.6
|
136.2
|
|
Prepaid expenses
|
5.8
|
6.4
|
6.1
|
|
Other assets
|
0.6
|
1.0
|
0.8
|
|
347.6
|
320.2
|
302.8
|
|
|
|
|
Capital assets
|
233.1
|
227.3
|
224.0
|
Intangible assets
|
123.0
|
79.7
|
80.4
|
Goodwill
|
277.6
|
209.5
|
208.4
|
Investment in associates
|
9.6
|
9.3
|
9.2
|
Other assets
|
9.5
|
10.2
|
10.2
|
|
|
|
|
|
1,000.4
|
856.2
|
835.0
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Cheques outstanding
|
7.1
|
6.8
|
7.0
|
|
Bank indebtedness
|
1.2
|
3.9
|
1.1
|
|
Dividend payable
|
11.3
|
9.4
|
8.7
|
|
Accounts payable and accrued liabilities
|
154.1
|
133.9
|
133.8
|
|
Current portion of long-term debt
|
1.2
|
3.7
|
3.4
|
|
Current portion of provisions
|
2.1
|
1.9
|
1.9
|
|
177.0
|
159.6
|
155.9
|
|
|
|
|
Long-term debt
|
182.9
|
202.8
|
194.0
|
Puttable interest in subsidiaries
|
27.3
|
26.3
|
25.7
|
Deferred revenue
|
4.3
|
4.4
|
4.5
|
Provisions
|
20.5
|
4.1
|
4.1
|
Pension obligation
|
1.7
|
1.4
|
1.6
|
Deferred income taxes
|
31.9
|
15.5
|
10.8
|
|
445.6
|
414.1
|
396.6
|
|
|
|
|
Convertible unsecured subordinated debentures
|
146.7
|
121.8
|
178.0
|
|
|
|
|
Equity attributable to shareholders:
|
|
|
|
|
Deficit
|
(42.1)
|
(57.9)
|
(57.5)
|
|
Share capital
|
425.2
|
345.2
|
290.6
|
|
Reserves
|
24.5
|
32.4
|
26.8
|
|
Non-controlling interest
|
0.5
|
0.6
|
0.5
|
|
408.1
|
320.3
|
260.4
|
|
|
|
|
|
1,000.4
|
856.2
|
835.0
|
|
Premium Brands Holdings Corporation
|
|
Consolidated Statements of Operations
|
(Unaudited and in millions of Canadian dollars)
|
|
|
|
|
|
|
13 weeks
|
13 weeks
|
39 weeks
|
39 weeks
|
|
ended
|
ended
|
ended
|
ended
|
|
September 24,
|
September 26,
|
September 24,
|
September 26,
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
Revenue
|
481.0
|
392.6
|
1,324.9
|
1,084.2
|
Cost of goods sold
|
389.7
|
314.2
|
1,078.7
|
876.0
|
Gross profit
|
91.3
|
78.4
|
246.2
|
208.2
|
Selling, general and administrative expenses before depreciation,
amortization and plant start-up costs
|
47.3
|
45.7
|
137.0
|
128.1
|
|
44.0
|
32.7
|
109.2
|
80.1
|
Plant start-up costs
|
-
|
-
|
-
|
2.9
|
|
44.0
|
32.7
|
109.2
|
77.2
|
Depreciation of capital assets
|
6.9
|
6.6
|
20.1
|
18.9
|
Amortization of intangible assets
|
1.9
|
1.2
|
5.2
|
3.3
|
Interest and other financing costs
|
5.3
|
4.5
|
12.9
|
13.8
|
Amortization of financing costs
|
0.1
|
0.1
|
0.2
|
0.2
|
Acquisition transaction costs
|
-
|
0.2
|
0.5
|
0.2
|
Change in value of puttable interest in subsidiaries
|
0.8
|
4.3
|
2.5
|
5.2
|
Accretion of provisions
|
0.3
|
0.2
|
0.7
|
0.4
|
Unrealized loss on foreign currency contracts
|
-
|
-
|
0.7
|
0.1
|
Equity income (loss) in associates
|
(0.1)
|
0.1
|
(0.4)
|
0.2
|
Earnings before income taxes
|
28.8
|
15.5
|
66.8
|
34.9
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
|
Current
|
2.6
|
1.0
|
6.2
|
1.8
|
|
Deferred
|
5.0
|
4.5
|
11.8
|
30.2
|
|
7.6
|
5.5
|
18.0
|
32.0
|
Earnings from continuing operations
|
21.2
|
10.0
|
48.8
|
2.9
|
Discontinued operation, net of income taxes
|
-
|
(0.1)
|
-
|
0.1
|
|
|
|
|
|
Earnings
|
21.2
|
9.9
|
48.8
|
3.0
|
|
|
|
|
|
Earnings (loss) attributable to:
|
|
|
|
|
|
Shareholders
|
21.3
|
9.9
|
48.9
|
3.1
|
|
Non-controlling interest
|
(0.1)
|
-
|
(0.1)
|
(0.1)
|
|
|
|
|
|
|
21.2
|
9.9
|
48.8
|
3.0
|
|
|
|
|
|
Earnings per share from:
|
|
|
|
|
|
Continuing operations - basic and diluted
|
0.72
|
0.40
|
1.71
|
0.12
|
|
Discontinued operation - basic and diluted
|
-
|
-
|
-
|
-
|
|
Earnings attributable to shareholders - basic
|
0.72
|
0.39
|
1.72
|
0.13
|
|
Earnings attributable to shareholders - diluted
|
0.72
|
0.39
|
1.71
|
0.13
|
|
|
|
|
|
Weighted average shares outstanding (in millions):
|
|
|
|
|
|
Basic
|
29.4
|
25.2
|
28.5
|
24.1
|
|
Diluted
|
29.6
|
25.3
|
28.6
|
24.2
|
|
Premium Brands Holdings Corporation
|
|
Consolidated Statements of Cash Flows
|
(Unaudited and in millions of Canadian dollars)
|
|
|
|
|
|
|
13 weeks
|
13 weeks
|
39 weeks
|
39 weeks
|
|
ended
|
ended
|
ended
|
ended
|
|
September 24,
|
September 26,
|
September 24,
|
September 26,
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
Cash flows from (used in) operating activities:
|
|
|
|
|
|
Earnings from continuing operations
|
21.2
|
10.0
|
48.8
|
2.9
|
|
Items not involving cash:
|
|
|
|
|
|
|
Depreciation of capital assets
|
6.9
|
6.6
|
20.1
|
18.9
|
|
|
Amortization of intangible assets
|
1.9
|
1.2
|
5.2
|
3.3
|
|
|
Amortization of financing costs
|
0.1
|
0.1
|
0.2
|
0.2
|
|
|
Change in value of puttable interest in subsidiaries
|
0.8
|
4.3
|
2.5
|
5.2
|
|
|
Unrealized loss on foreign currency contracts
|
-
|
-
|
0.7
|
0.1
|
|
|
Equity loss (income) in associates
|
(0.1)
|
0.1
|
(0.4)
|
0.2
|
|
|
Deferred revenue
|
-
|
(0.1)
|
(0.1)
|
(0.2)
|
|
|
Accretion of financial liabilities
|
2.2
|
0.6
|
3.4
|
2.6
|
|
|
Deferred income taxes
|
5.0
|
4.5
|
11.8
|
30.2
|
|
38.0
|
27.3
|
92.2
|
63.4
|
Change in non-cash working capital
|
10.5
|
2.1
|
23.6
|
(6.0)
|
Discontinued operation
|
-
|
(0.1)
|
-
|
0.1
|
Non-cash items in discontinued operations
|
-
|
-
|
-
|
0.1
|
|
48.5
|
29.3
|
115.8
|
57.6
|
Cash flows from (used in) financing activities:
|
|
|
|
|
|
Long term debt - net change
|
(11.5)
|
30.4
|
(20.9)
|
(23.4)
|
|
Bank indebtedness and cheques outstanding
|
(8.4)
|
3.0
|
(2.9)
|
(0.4)
|
|
Convertible debentures - net of issuance costs
|
-
|
-
|
82.3
|
65.7
|
|
Dividends paid to shareholders
|
(11.0)
|
(8.7)
|
(31.2)
|
(23.8)
|
|
Repayment of convertible debentures
|
(0.7)
|
-
|
(0.7)
|
(1.4)
|
|
Other
|
-
|
-
|
(0.6)
|
(0.1)
|
|
(31.6)
|
24.7
|
26.0
|
16.6
|
Cash flows from (used in) investing activities:
|
|
|
|
|
|
Capital asset additions
|
(9.0)
|
(7.6)
|
(26.1)
|
(21.7)
|
|
Business acquisitions
|
(6.6)
|
(43.0)
|
(118.4)
|
(43.0)
|
|
Payments to shareholders of non-wholly owned
subsidiaries
|
(0.3)
|
(0.3)
|
(1.7)
|
(1.4)
|
|
Payment of provisions
|
-
|
(1.3)
|
(1.7)
|
(1.3)
|
|
Purchase of shares for employee share loans
|
(0.3)
|
-
|
-
|
(7.5)
|
|
Change in share purchase loans and notes receivable
|
0.3
|
0.1
|
0.4
|
0.2
|
|
Distribution from associates
|
(0.1)
|
0.1
|
0.1
|
0.2
|
|
Net proceeds from sales of assets
|
0.2
|
0.4
|
0.2
|
0.5
|
|
Other
|
-
|
-
|
(0.4)
|
-
|
|
(15.8)
|
(51.6)
|
(147.6)
|
(74.0)
|
Change in cash and cash equivalents
|
1.1
|
2.4
|
(5.8)
|
0.2
|
Effects of exchange on cash and cash equivalents
|
-
|
-
|
(0.1)
|
0.1
|
Cash and cash equivalents, beginning of period
|
4.3
|
7.3
|
11.3
|
9.4
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
5.4
|
9.7
|
5.4
|
9.7
|
|
|
|
|
|
Interest and other financing costs paid
|
2.3
|
4.7
|
8.8
|
13.4
|
Income taxes paid
|
0.3
|
0.3
|
1.0
|
0.3
|
NON-IFRS FINANCIAL MEASURES
The Company uses certain non-IFRS financial measures including adjusted EBITDA, free cash flow, adjusted earnings and adjusted
earnings per share, which are not defined under IFRS and, as a result, may not be comparable to similarly titled measures presented
by other publicly traded entities, nor should they be construed as an alternative to other earnings measures determined in
accordance with IFRS. These non-IFRS measures are calculated as follows:
Adjusted EBITDA
|
|
|
|
|
(in millions of dollars)
|
13 weeks
|
13 weeks
|
39 weeks
|
39 weeks
|
|
ended
|
ended
|
ended
|
ended
|
|
Sep 24,
|
Sep 26,
|
Sep 24,
|
Sep 26,
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
Earnings before income taxes
|
28.8
|
15.5
|
66.8
|
34.9
|
Plant start-up costs
|
-
|
-
|
-
|
2.9
|
Depreciation of capital assets
|
6.9
|
6.6
|
20.1
|
18.9
|
Amortization of intangible assets
|
1.9
|
1.2
|
5.2
|
3.3
|
Interest and other financing costs
|
5.3
|
4.5
|
12.9
|
13.8
|
Amortization of financing costs
|
0.1
|
0.1
|
0.2
|
0.2
|
Acquisition transaction costs
|
-
|
0.2
|
0.5
|
0.2
|
Change in value of puttable interest in subsidiaries
|
0.8
|
4.3
|
2.5
|
5.2
|
Accretion of provisions
|
0.3
|
0.2
|
0.7
|
0.4
|
Unrealized loss on foreign currency contracts
|
-
|
-
|
0.7
|
0.1
|
Equity loss (income) in associates
|
(0.1)
|
0.1
|
(0.4)
|
0.2
|
|
|
|
|
|
Adjusted EBITDA
|
44.0
|
32.7
|
109.2
|
80.1
|
Free Cash Flow
|
|
|
|
|
(in millions of dollars)
|
52 weeks
|
39 weeks
|
39 weeks
|
|
|
ended
|
ended
|
ended
|
Trailing
|
|
Dec 26
|
Sep 24,
|
Sep 26,
|
Four
|
|
2015
|
2016
|
2015
|
Quarters
|
|
|
|
|
|
Cash flow from operating activities
|
67.4
|
115.8
|
57.6
|
125.6
|
Changes in non-cash working capital
|
17.1
|
(23.6)
|
6.0
|
(12.5)
|
Acquisition transaction costs
|
0.2
|
0.5
|
0.2
|
0.5
|
Plant start-up costs
|
2.9
|
-
|
2.9
|
-
|
Maintenance capital expenditures
|
(6.5)
|
(5.4)
|
(5.2)
|
(6.7)
|
|
|
|
|
|
Free cash flow
|
81.1
|
87.3
|
61.5
|
106.9
|
Adjusted Earnings and Adjusted Earnings per Share
|
|
|
|
|
(in millions of dollars except per share amounts)
|
13 weeks
|
13 weeks
|
39 weeks
|
39 weeks
|
|
ended
|
ended
|
ended
|
ended
|
|
Sep 24,
|
Sep 26,
|
Sep 24,
|
Sep 26,
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
Earnings
|
21.2
|
9.9
|
48.8
|
3.0
|
Plant start-up costs
|
-
|
-
|
-
|
2.9
|
Acquisition transaction costs
|
-
|
0.2
|
0.5
|
0.2
|
Accretion of provisions
|
0.3
|
0.2
|
0.7
|
0.4
|
Additional change in puttable interest expense resulting from
SJ Fine Foods minority shareholder buyout
|
-
|
3.7
|
-
|
3.7
|
Unrealized loss on foreign currency contracts
|
-
|
-
|
0.7
|
0.1
|
|
21.5
|
14.0
|
50.7
|
10.3
|
|
|
|
|
|
Current and deferred income tax effect of above items
|
(0.1)
|
(0.1)
|
(0.5)
|
(1.1)
|
Non-cash write-down of deferred income tax assets resulting from
CRA settlement
|
-
|
-
|
-
|
21.5
|
|
|
|
|
|
Adjusted earnings
|
21.4
|
13.9
|
50.2
|
30.7
|
|
|
|
|
|
Weighted average shares outstanding
|
29.4
|
25.2
|
28.5
|
24.1
|
|
|
|
|
|
Adjusted earnings per share
|
0.73
|
0.55
|
1.76
|
1.27
|
FORWARD LOOKING STATEMENTS
This press release contains forward looking statements with respect to the Company, including its business operations, strategy
and financial performance and condition. These statements generally can be identified by the use of forward looking words such as
"may", "could", "should", "would", "will", "expect", "intend", "plan", "estimate", "project", "anticipate", "believe" or
"continue", or the negative thereof or similar variations.
Although management believes that the expectations reflected in such forward looking statements are reasonable and represent the
Company's internal expectations and belief as of November 2, 2016, such statements involve unknown
risks and uncertainties beyond the Company's control which may cause its actual performance and results in future periods to differ
materially from any estimates or projections of future performance or results expressed or implied by such forward looking
statements.
Some of the factors that could affect future results and could cause results to differ materially from those expressed in the
forward-looking statements contained herein include: (i) changes in the cost of raw materials used in the production of the
Company's products; (ii) seasonal and/or weather related fluctuations in the Company's sales; (iii) changes in consumer
discretionary spending resulting from changes in economic conditions and/or general consumer confidence levels; (iv) changes in the
cost of finished products sourced from third party manufacturers; (v) changes in the Company's relationships with its larger
customers; (vi) access to commodity raw materials; (vii) potential liabilities and expenses resulting from defects in the Company's
products; (viii) changes in consumer food product preferences; (ix) competition from other food manufacturers and distributors; *
execution risk associated with the Company's growth and business restructuring initiatives; (xi) risks associated with the
Company's business acquisition strategies; (xii) changes in the value of the Canadian dollar relative to the U.S. dollar; (xiii)
new government regulations affecting the Company's business and operations; (xiv) the Company's ability to raise the capital needed
to fund its growth initiatives; (xv) labor related issues including potential disputes with employees represented by labor unions
and labor shortages; (xvi) the loss and/or inability to attract key senior personnel; (xvii) fluctuations in the interest rates
associated with the Company's funded debt; (xviii) failure or breach of the Company's information systems; (xix) financial exposure
resulting from credit extended to the Company's customers; (xx) the malfunction of critical equipment used in the Company's
operations; (xxi) livestock health issues; (xxii) international trade issues; and (xxiii) changes in environmental, health and
safety standards. Details on these risk factors as well as other factors can be found in the Company's 2015 MD&A, which is
filed electronically through SEDAR and is available online at www.sedar.com.
Unless otherwise indicated, the forward looking statements in this document are made as of November 2,
2016 and, except as required by applicable law, will not be publicly updated or revised. This cautionary statement expressly
qualifies the forward looking statements in this press release.
SOURCE Premium Brands Holdings Corporation