TORONTO, ONTARIO--(Marketwired - Feb. 16, 2017) - Superior Plus Corp. (TSX:SPB) -
Financial Overview
|
Three Months Ended |
Twelve Months Ended |
|
December 31 |
December 31 |
(millions of dollars, except per share amounts) |
2016 |
2015 |
2016 |
2015 |
Revenue (1) |
583.1 |
|
546.0 |
2,023.7 |
2,253.1 |
|
Gross Profit (1) |
193.6 |
|
174.3 |
656.4 |
658.2 |
|
Net earnings (loss) from continuing operations |
(22.8 |
) |
20.2 |
114.2 |
(8.9 |
) |
Net earnings (loss) from continuing operations per share, basic |
$(0.16 |
) |
$0.15 |
$0.80 |
$(0.07 |
) |
Net earnings (loss) from continuing operations per share, diluted |
$(0.19 |
) |
$0.13 |
$0.78 |
$(0.07 |
) |
Adjusted EBITDA from operations (2)(3)(4) |
94.0 |
|
100.3 |
303.6 |
331.6 |
|
Net cash flows from operating activities |
27.6 |
|
47.6 |
188.5 |
339.5 |
|
Net cash flows from operating activities per share - basic and diluted |
$0.19 |
|
$0.34 |
$1.33 |
$2.64 |
|
Adjusted operating cash flow before transaction and other costs (2)(5)(6) |
77.3 |
|
71.3 |
212.6 |
213.6 |
|
Adjusted operating cash flow before transaction and other costs per share - basic and diluted
(2)(4)(5)(6)(7) |
$0.54 |
|
$0.52 |
$1.50 |
$1.65 |
|
Adjusted operating cash flow after transaction and other costs (2) |
68.4 |
|
61.3 |
162.4 |
203.6 |
|
Adjusted operating cash flow per share - basic and diluted (2)(4)(6)(7) |
$0.48 |
|
$0.45 |
$1.14 |
$1.58 |
|
Cash dividends declared |
$25.5 |
|
$24.5 |
$102.2 |
$92.8 |
|
Cash dividends declared per share |
$0.18 |
|
$0.18 |
$0.72 |
$0.72 |
|
|
|
(1) |
Revenue and gross profit exclude the results of Construction Products Distribution (CPD) and the
Fixed-price energy service business. |
(2) |
Adjusted EBITDA from operations and adjusted operating cash flow (AOCF) are non-GAAP measures. Refer to
"Non-GAAP Measures" for further details and reconciliations. |
(3) |
Adjusted EBITDA from operations excludes the results of the Fixed-price energy services business as
substantially all assets were divested during Q1 2016. Comparative figures have been reclassified to reflect the current
period presentation. |
(4) |
Adjusted EBITDA from operations, AOCF and AOCF per share include the results of CPD up to the August 9,
2016 date of disposition. For the three and twelve months ended December 31, 2016, CPD contributed $nil per share and $0.16
per share to AOCF per share, respectively. For the three and twelve months ended December 31, 2015, CPD contributed $0.10
per share and $0.33 per share to AOCF per share, respectively. |
(5) |
Transaction and other costs for the three and twelve months ended December 31, 2016 and 2015 are related to
the terminated acquisition of Canexus Corporation, the divesture of the CPD business, restructuring costs and costs
associated with the relocation of the Superior Plus Corporate office to Toronto. Refer to "Transaction and Other Costs" in
the Annual MD&A (the "MD&A") for further details. |
(6) |
The weighted average number of shares outstanding for the three months ended December 31, 2016 is 142.8
million (December 31, 2015 - 136.3 million) and for the twelve months ended December 31, 2016 is 142.1 million (December
31, 2015 - 129.0 million). |
(7) |
There were no dilutive instruments with respect to AOCF per share for the three and twelve months ended
December 31, 2016 and December 31, 2015. |
Highlights
- For the quarter ended December 31, 2016, Superior Plus Corp. (Superior) generated AOCF per share before transaction and
other costs of $0.54, consistent with management's expectations and $0.02 per share higher than the prior year quarter of $0.52
per share. AOCF per share increased due to lower realized foreign currency hedging losses, higher Energy Distribution and
Specialty Chemicals Adjusted EBITDA, and lower interest expense, partially offset by lower CPD Adjusted EBITDA related to the
divesture, higher corporate costs and weighted average shares outstanding. AOCF for the current quarter excludes $7.1 million
in restructuring costs and $1.8 million in transaction costs related to business development activities.
- As previously announced on February 13, 2017, Superior has entered into an option purchase agreement which gives Superior
the rights to acquire all of the outstanding shares and units of the entities that carry on the industrial propane business of
Canwest Propane from Gibson Energy Inc., representing a total transaction value of $412 million. Superior anticipates the
acquisition of Canwest will close in the second half of 2017.
- The acquisition of Canwest will significantly enhance Superior's current Energy Distribution business, while positioning
the business for oilfield activity recovery and improved demand in Western Canada. On a pro forma basis, the acquisition of
Canwest would result in an approximate 20% increase in the Energy Distribution Adjusted EBITDA from operations excluding
synergies. Superior anticipates the acquisition of Canwest will generate run-rate synergies of at least $20 million,
providing for double digit run-rate accretion.
- Superior has the ability to finance 100% of the purchase price with the available room on its credit facility and
additional commitments received from lenders. Depending on market conditions, Superior may consider additional long-term debt
financing alternatives to reduce the draw on its credit facilities.
- Adjusted EBITDA from operations for the Energy Distribution business increased $7.9 million or 15% compared to the prior
year quarter due to higher gross profit related to colder weather and lower operating expenses related to cost reductions.
- Adjusted EBITDA from operations for the Specialty Chemicals business increased $1.7 million or 5% compared to the prior
year quarter due primarily to lower operating costs and modestly higher sodium chlorate gross profit, partially offset by lower
chlor-alkali gross profit.
- For the year ended December 31, 2016, Superior generated AOCF per share before transaction and other costs of $1.50,
consistent with management's expectations and $0.15 per share lower than $1.65 per share in the prior year.
- Superior's 2017 financial outlook of AOCF per share has been confirmed at $1.45 to $1.75. Superior's 2017 Financial Outlook
excludes the impact of the Canwest acquisition. See "2017 Financial Outlook" for further details.
- Superior's total debt to Adjusted EBITDA as at December 31, 2016 was 2.1X. Superior's forecasted December 31, 2017, total
debt to Adjusted EBITDA ratio, excluding the acquisition of Canwest, is expected to be in the range of 1.8X to 2.2X, which is
below Superior's target range of 3.0X. See "Debt Management Update" in the MD&A for additional details.
- Superior's total debt, including convertible debentures, as at December 31, 2016 was $542 million, which was $331 million
lower than total debt of $873 million as at December 31, 2015.
- During the fourth quarter, Energy Distribution and Specialty Chemicals incurred $7.1 million in restructuring costs to
align the operating costs with the current business. One of the key mandates of Evolution 2020 is to continuously improve the
business to manage costs. Due primarily to reduced customer demand in the Western Canadian oilfield and reduced demand for
chlor-alkali products, Superior identified potential cost savings opportunities and executed on a plan to sustainably reduce
the cost structure of Energy Distribution and Specialty Chemicals.
Segmented Information |
|
|
|
|
Three months ended |
Twelve months ended |
|
December 31 |
December 31 |
(millions of dollars) |
2016 |
2015 |
2016 |
2015 |
Adjusted EBITDA from operations(1) |
|
|
|
|
|
Energy Distribution(2) |
59.8 |
51.9 |
167.4 |
166.3 |
|
Specialty Chemicals |
34.2 |
32.5 |
109.1 |
117.4 |
|
Construction Products Distribution(3) |
- |
15.9 |
27.1 |
47.9 |
|
94.0 |
100.3 |
303.6 |
331.6 |
|
|
|
|
|
(1) |
See "Non-GAAP Financial Measures". |
(2) |
Adjusted EBITDA from operations excludes the results of the fixed-price energy services business as the
segment was divested during Q1 2016. |
(3) |
Adjusted EBITDA from operations includes the results of CPD up to the August 9, 2016 date of
disposition. |
Energy Distribution
- Adjusted EBITDA from operations for the fourth quarter was $59.8 million compared to $51.9 million in the prior year
quarter. Results were $7.9 million higher due primarily to an increase in gross profit and a decrease in operating costs.
- The Canadian propane distribution ("Canadian propane") business generated gross profit of $88.0 million in the fourth
quarter compared to $84.6 million in the prior year quarter, an increase of $3.4 million due to higher sales volumes, partially
offset by modestly lower average sales margins.
- Average weather across Canada, as measured by degree days, for the fourth quarter was 7% colder than the prior year and 2%
warmer than the five-year average.
- Canadian propane average sales margins were 21.1 cents per litre in the fourth quarter compared to 21.4 cents per litre in
the prior year quarter due to weaker basis differentials, partially offset by higher retail sales margins. Average retail sales
margins in the fourth quarter of 2016 increased as sales volumes for higher margin heating demand improved and sales volumes
for lower margin industrial volumes declined due to reduced oilfield demand.
- Canadian propane sales volumes were 6% higher than the prior year quarter as increases in all other segments were partially
offset by a decrease in industrial and automotive volumes. Industrial sales volumes were lower due to a decrease in oilfield
volumes as continued weakness in oilfield activity negatively impacted demand. Residential and commercial volumes were higher
due to increased demand related to the colder weather. Agricultural volumes were higher due to increased crop drying demand
related to wetter weather compared to the prior year quarter. Wholesale volumes were higher due primarily to an increase in
third-party sales volumes from the supply portfolio management business.
- The U.S. refined fuels business generated gross profit of $42.9 million in the fourth quarter consistent with the prior
year quarter as the impact of higher unit margins were partially offset by lower sales volumes.
- Average weather for the Northeast U.S., as measured by degree days, for the fourth quarter was 20% colder than the prior
year and 4% warmer than the five-year average.
- U.S. refined fuels average sales margin were 11.5 cents per litre in the fourth quarter compared to 10.9 cents per litre in
the prior year quarter due primarily to sales mix as higher margin residential and commercial volumes improved and lower margin
wholesale volumes declined.
- Sales volumes within the U.S. refined fuels business were 4% lower than the prior year quarter due primarily to a decrease
in wholesale volumes related to increased competition, offset in part by increased residential and commercial volumes related
to colder weather.
- Other services gross profit was $9.6 million in the fourth quarter consistent with the prior year quarter.
- Cash operating and administrative costs were $80.7 million in the fourth quarter, a decrease of $3.9 million compared to
the prior year quarter. Operating expenses in the fourth quarter were lower due primarily to a decrease in salaries and wages
from reduced headcount in the Canadian propane and the U.S. refined fuels businesses. Canadian propane reduced headcount in
response to lower oilfield activity and customer demand in Western Canada. U.S. refined fuels hired fewer seasonal employees
and reduced headcount in the service business.
- Andrew Peyton assumed the role of President of U.S. refined fuels effective October 3, 2016. Mr. Peyton has held senior
positions within the fuel distribution industry over the past 10 years and brings significant propane industry knowledge,
business development and operational experience.
- Energy Distribution Adjusted EBITDA from operations for 2017 is anticipated to be consistent to modestly higher than 2016.
Gross profits in Canadian propane distribution are anticipated to be consistent to modestly higher than 2016 due to increased
sales volumes related to sales and marketing initiatives and normal weather, partially offset by a decrease in oilfield
volumes. U.S. refined fuels gross profits are anticipated to be higher than 2016 due to increased sales volumes related to
sales and marketing initiatives and normal weather. Average weather for 2017, as measured by degree days, is anticipated
to be consistent with the 5-year average. Operating conditions for 2017 are anticipated to be similar to 2016.
Specialty Chemicals
- Adjusted EBITDA from operations for the fourth quarter was $34.2 million compared to $32.5 million in the prior year
quarter.
- Sodium chlorate gross profit was modestly higher than the prior year as the decrease in sales volumes and average selling
prices were offset by lower power costs. Sodium chlorate sales volumes were 9% lower than the prior year quarter due to a
decrease in sales volumes associated with purchases under the Tronox agreement. Excluding the Tronox volumes, total sodium
chlorate sales volumes were consistent with the prior year quarter, and 5.9% higher for the year when compared to 2015.
- Chlor-alkali gross profits were lower than the prior year quarter primarily due to a decline in insurance settlement
proceeds, decreased demand for caustic potash due to a slower start to the de-icing season and weaker agricultural demand and
decreased hydrochloric acid demand on reduced oilfield activity. The lower chlor-alkali gross profit was partially offset by
improved caustic soda and chlorine pricing and increased chlorine sales volumes. In the prior year quarter Superior recognized
$4.9 million in insurance settlement proceeds related to a previous claim.
- Cash operating and administrative costs of $36.3 million were $4.6 million lower than the prior year quarter due to a
decrease in Tronox-related expenses, partially offset by general inflationary increases.
- Specialty Chemicals Adjusted EBITDA from operations for 2017 is anticipated to be consistent to modestly lower than 2016.
Sodium chlorate Adjusted EBITDA is anticipated to be consistent to modestly lower than 2016 as modest improvements in sodium
chlorate pricing are expected to be offset by increases in electricity mill rates. Chlor-alkali Adjusted EBITDA is anticipated
to be consistent to modestly higher than 2016 due to an increase in netback prices for caustic soda and improvements in caustic
potash volumes. Operating conditions for 2017 are anticipated to be consistent with 2016.
Construction Products Distribution
- Adjusted EBITDA from operations for the fourth quarter was $nil million compared to $15.9 million in the prior year quarter
as the CPD business was sold to Foundation Building Materials on August 9, 2016.
Corporate Related
- Interest expense for the year was $36.3 million compared to $47.1 million in the prior year. Interest expense was $10.8
million lower than the prior year quarter due to lower average effective interest rates and reduced average debt levels.
- Corporate costs for 2016 were $20.2 million which was $3.7 million higher than the prior year due primarily to an increase
in long-term incentive plan costs and professional fees. Long-term incentive plan costs increased primarily due to Superior's
higher share price compared to the prior year. Corporate costs exclude one-time transaction and other costs in 2016 of $50.2
million. See "Transaction and Other Costs" in the MD&A for further details.
- Superior's total debt (including convertible debentures) to Adjusted EBITDA was 2.1X as at December 31, 2016 compared to
3.3X at December 31, 2015. The reduction in leverage is due to lower debt levels as a result of the repayment of debt with the
proceeds from the divesture of the CPD business.
- Realized losses on foreign currency hedging contracts were $29.6 million compared to $52.3 million in the prior year.
Realized losses were $22.7 million lower due to the increase in Superior's effective average hedge rate. Superior's effective
average hedge rate is higher due to the settlement and reset of foreign currency hedging contracts for 2016 in the third
quarter. During the third quarter Superior settled its foreign currency hedging contracts for 2016 and 2017 and re-entered new
foreign currency hedging contracts for 2016 and 2017 at market rates on August 12, 2016. See "Foreign Currency Hedging
Contracts" in the MD&A for further details.
- Realized losses on foreign currency hedging contracts for 2017 are anticipated to be lower than 2016 due to an increase in
Superior's effective average hedge rate due to the settlement and reset of foreign currency hedging contracts discussed above.
See "Foreign Currency Hedging Contracts" in the MD&A for further details.
2017 Financial Outlook
Superior's 2017 financial outlook of AOCF per share of $1.45 to $1.75 is consistent with the financial outlook provided at the
end of the third quarter of 2016. As previously noted in the individual business financial outlook sections, Energy Distribution
results are anticipated to be consistent to modestly higher and Specialty Chemicals results are anticipated to be consistent to
modestly lower than 2016. The positive impact from the decrease in the realized losses on foreign currency hedging contracts in
the 2017 financial outlook is offset in part by the loss of the CPD business contribution compared to 2016.
For additional details on the assumptions underlying the 2017 financial outlook, see Superior's 2016 MD&A. Superior's 2017
financial outlook does not incorporate the Canwest acquisition. Once Superior purchases the option to acquire Canwest (the
"Option") Superior anticipates providing an updated 2017 financial outlook.
Debt Management Update
Superior remains focused on managing both its total debt and its total debt to Adjusted EBITDA. Superior's total debt
(including convertible debentures) to Adjusted EBITDA was 2.1X as at December 31, 2016, compared to 3.3X at December 31, 2015.
The debt levels and the total leverage ratio as at December 31, 2016 are lower as the proceeds from the Sale of CPD were used to
reduce indebtedness.
Superior is forecasting a total debt to Adjusted EBITDA range of 1.8X to 2.2X as at December 31, 2017, which is below the
target range of 3.0X. Superior's 2017 total debt (including convertible debentures) to Adjusted EBITDA guidance does not
incorporate the Canwest acquisition. Once Superior purchases the Option, Superior will provide updated total debt to Adjusted
EBITDA guidance.
Superior's total debt to Adjusted EBITDA (excluding 2016 CPD results and realized losses on foreign exchange hedging
contracts) on a pro forma basis including the Canwest acquisition would be 3.3X. Pro forma total debt to Adjusted EBITDA,
including realized losses on foreign exchange hedging contracts (excluding 2016 CPD results) would be 3.7X.
MD&A and Financial Statements
Superior's MD&A, the unaudited Consolidated Financial Statements and the Notes to the Consolidated Financial Statements
for the year ended December 31, 2016, are available online at Superior's website at www.superiorplus.com under the Investor Relations section and on www.sedar.com.
2016 Fourth Quarter Conference Call
Superior will be conducting a conference call and webcast for investors, analysts, brokers and media representatives to
discuss the 2016 Fourth Quarter and Annual Results at 10:30 a.m. EST on Friday, February 17, 2017. To participate in the call,
dial: 1-844-389-8661. An archived recording of the call will be available on Superior's website until February 17, 2018.
Internet users can listen to the call live, or as an archived call, on Superior's website at: www.superiorplus.com under the Events section.
Non-GAAP Measures
Throughout the fourth quarter earnings release, Superior has used the following terms that are not defined by GAAP, but are
used by management to evaluate the performance of Superior and its business. These measures may also be used by investors,
financial institutions and credit rating agencies to assess Superior's performance and ability to service debt. Non-GAAP
financial measures do not have standardized meaning prescribed by GAAP and are therefore unlikely to be comparable to similar
measures presented by other companies, securities regulations require that Non-GAAP financial measures be clearly defined,
qualified and reconciled to their most comparable GAAP financial measures. Except as otherwise indicated, these Non-GAAP
financial measures are calculated and disclosed on a consistent basis from period to period. Specific adjusting items may only be
relevant in certain periods.
The intent of Non-GAAP financial measures is to provide additional useful information to investors and analysts. The measures
do not have any standardized meaning under IFRS. The measures should not, therefore, be considered in isolation or used in
substitute for measures of performance prepared in accordance with IFRS. Other issuers may calculate Non-GAAP financial measures
differently.
Investors should be cautioned that AOCF, Adjusted EBITDA, and Adjusted EBITDA from operations should not be construed as
alternatives to net earnings, cash flow from operating activities or other measures of financial results determined in accordance
with GAAP as an indicator of Superior's performance.
Non-GAAP financial measures are identified and defined as follows:
Adjusted Operating Cash Flow
AOCF is equal to cash flow from operating activities as defined by IFRS, adjusted for changes in non-cash working capital,
other expenses, non-cash interest expense, current income taxes and finance costs. Superior may deduct or include additional
items in its calculation of AOCF; these items would generally, but not necessarily, be infrequent in nature and could distort the
analysis of trends in business performance. Excluding these items does not imply that they are non-recurring. AOCF and AOCF
per share are presented before and after transaction and other costs.
AOCF per share before transaction and other costs is calculated by dividing AOCF before transaction and other costs by the
weighted average number of shares outstanding. AOCF per share is calculated by dividing AOCF by the weighted average number of
shares outstanding.
AOCF is the main performance measure used by management and investors to evaluate Superior's ongoing performance of its
businesses and ability to generate cash flow. AOCF represents cash flow generated by Superior that is available for, but not
necessarily limited to, changes in working capital requirements, investing activities and financing activities of Superior. AOCF
is also used as one component in determining short-term incentive compensation for certain management employees.
The seasonality of Superior's individual quarterly results must be assessed in the context of annualized AOCF. Adjustments
recorded by Superior as part of its calculation of AOCF include, but are not limited to, the impact of the seasonality of
Superior's businesses, principally the Energy Distribution segment, by adjusting for non-cash working capital items, thereby
eliminating the impact of the timing between the recognition and collection/payment of Superior's revenues and expenses, which
can differ significantly from quarter to quarter.
Adjusted EBITDA
Adjusted EBITDA represents earnings before taxes, depreciation, amortization, losses/(gains) on disposal of assets, finance
expense, restructuring, transaction and other costs and unrealized gains/(losses) on derivative financial instruments. Adjusted
EBITDA is used by Superior and investors to assess its consolidated results and those of its operating segments.
Adjusted EBITDA from Operations
Adjusted EBITDA from operations is defined as adjusted EBITDA excluding gains/(losses) on foreign currency hedging contracts,
corporate costs and transaction and other costs. For purposes of this MD&A, foreign currency hedging contract gains and
losses are excluded from the results of the operating segments. Adjusted EBITDA from operations is used by Superior and investors
to assess the results of its operating segments. Adjusted EBITDA from operations is reconciled to net earnings before income
taxes.
Reconciliation of Net Earnings Before Income Taxes to Adjusted EBITDA from Operations
|
|
|
|
For the three months ended December 31, 2016 (millions of dollars) |
Energy Distribution |
|
Specialty Chemicals |
|
Construction Products Distribution |
Net earnings before income taxes |
48.5 |
|
21.6 |
|
− |
Add: Depreciation and amortization included in selling, distribution and administrative
costs |
15.0 |
|
− |
|
− |
|
Depreciation included in cost of sales |
− |
|
13.6 |
|
− |
|
Realized losses on foreign currency hedging contracts |
− |
|
1.5 |
|
− |
|
Losses (gains) on disposal of assets |
(0.5 |
) |
0.2 |
|
− |
|
Finance expense |
0.7 |
|
0.1 |
|
− |
|
Restructuring |
3.4 |
|
3.7 |
|
− |
|
Unrealized (gains) on derivative financial instruments |
(7.3 |
) |
(6.5 |
) |
− |
Adjusted EBITDA from operations |
59.8 |
|
34.2 |
|
− |
|
|
|
|
|
|
For the three months ended December 31, 2015 (millions of dollars) |
Energy Distribution |
|
Specialty Chemicals |
|
Construction Products Distribution |
Net earnings (loss) before income taxes |
32.1 |
|
(0.9 |
) |
11.9 |
Add: Depreciation and amortization included in selling, distribution and administrative
costs |
14.2 |
|
− |
|
2.2 |
|
Depreciation included in cost of sales |
− |
|
19.1 |
|
− |
|
Realized losses on foreign currency hedging contracts |
3.1 |
|
11.7 |
|
1.5 |
|
Losses on disposal of assets |
− |
|
1.0 |
|
− |
|
Finance expense |
0.9 |
|
0.3 |
|
0.3 |
|
Unrealized losses on derivative financial instruments |
1.6 |
|
1.3 |
|
− |
Adjusted EBITDA from operations |
51.9 |
|
32.5 |
|
15.9 |
For the year ended December 31, 2016 (millions of dollars) |
Energy Distribution |
|
Specialty Chemicals |
|
Construction Products Distribution |
|
Net earnings (loss) before income taxes |
143.4 |
|
30.7 |
|
(21.4 |
) |
Add (Deduct): |
|
|
|
|
|
|
|
Depreciation included in selling, distribution, and administrative costs and amortization of intangible
assets |
58.2 |
|
− |
|
4.8 |
|
|
Depreciation included in cost of sales |
− |
|
54.5 |
|
− |
|
|
Realized losses (gains) on foreign currency hedging contracts |
(0.1 |
) |
26.1 |
|
3.6 |
|
|
Losses (gains) on disposal of assets |
(1.0 |
) |
0.7 |
|
39.4 |
|
|
Finance expense |
2.9 |
|
0.4 |
|
0.7 |
|
|
Restructuring |
3.4 |
|
3.7 |
|
− |
|
|
Unrealized (gains) on derivative financial instruments |
(39.4 |
) |
(7.0 |
) |
− |
|
Adjusted EBITDA from operations |
167.4 |
|
109.1 |
|
27.1 |
|
|
|
|
|
|
|
|
For the year ended December 31, 2015 (millions of dollars) |
Energy Distribution |
|
Specialty Chemicals |
|
Construction Products Distribution |
|
Net earnings before income taxes |
121.3 |
|
8.0 |
|
34.9 |
|
Add (Deduct): |
|
|
|
|
|
|
|
Depreciation included in selling, distribution, and administrative costs and amortization of intangible
assets |
52.9 |
|
− |
|
7.5 |
|
|
Depreciation included in cost of sales |
− |
|
63.8 |
|
− |
|
|
Realized losses on foreign currency hedging contracts |
7.7 |
|
40.0 |
|
4.6 |
|
|
Losses on disposal of assets |
1.3 |
|
1.2 |
|
− |
|
|
Finance expense |
2.9 |
|
0.9 |
|
0.9 |
|
|
Unrealized (gains) losses on derivative financial instruments |
(19.8 |
) |
3.5 |
|
− |
|
Adjusted EBITDA from operations |
166.3 |
|
117.4 |
|
47.9 |
|
|
|
|
|
|
|
|
Adjusted Operating Cash Flow Reconciled to Net Cash Flow from Operating
Activities(1)(2) |
Three months ended |
Twelve months ended |
|
December 31 |
December 31 |
(millions of dollars) |
2016 |
2015 |
2016 |
2015 |
Net cash flow from operating activities |
27.6 |
|
47.6 |
|
188.5 |
|
339.5 |
|
Add (Deduct): |
|
|
|
|
|
|
|
|
|
Non-cash interest expense |
1.1 |
|
1.9 |
|
7.4 |
|
13.6 |
|
|
Changes in non-cash operating working capital |
48.6 |
|
21.4 |
|
35.1 |
|
(87.5 |
) |
|
Discontinued operations |
0.4 |
|
(1.8 |
) |
14.6 |
|
(3.6 |
) |
|
Cash income tax expense |
(1.1 |
) |
(0.1 |
) |
(4.9 |
) |
(2.1 |
) |
|
Finance expense recognized in net earnings |
(8.2 |
) |
(7.7 |
) |
(78.3 |
) |
(56.3 |
) |
Adjusted Operating Cash Flow |
68.4 |
|
61.3 |
|
162.4 |
|
203.6 |
|
(1) |
See "Non-GAAP Financial Measures". |
(2) |
See the unaudited condensed consolidated financial statements for net cash flow from operating activities
and changes in non-cash working capital. |
Forward Looking Information
Certain information included herein is forward-looking information within the meaning of applicable Canadian securities laws.
Forward-looking information may include statements regarding the objectives, business strategies to achieve those objectives,
expected financial results (including those in the area of risk management), economic or market conditions, and the outlook of or
involving Superior, Superior LP and its businesses. Such information is typically identified by words such as "anticipate",
"believe", "continue", "estimate", "expect", "plan", "forecast", "future", "outlook, "guidance", "may", "project", "should",
"strategy", "target", "will" or similar expressions suggesting future outcomes.
Forward-looking information in this document includes: future financial position, consolidated and business segment outlooks,
expected EBITDA from operations, expected AOCF and AOCF per share, expected leverage ratios and debt repayment, expectations in
terms of the cost of operations, business strategy and objectives, development plans and programs, business expansion and cost
structure and other improvement projects, expected product margins and sales volumes, market conditions in Canada and the U.S.,
continued improvements in operational efficiencies and sales and marketing initiatives in Energy Distribution, expected
synergies as a result of the acquisition of Canwest, anticipated acquisition closing and financing, future economic conditions,
future exchange rates, exposure to such rates and incremental earnings associated with such rates, expected weather, expectations
for to the global economic environment, our trading strategy and the risk involved in these strategies, the impact of certain
hedges on future reported earnings and cash flows, commodity prices and costs, the impact of contracts for commodities, demand
for propane, heating oil and similar products, demand for chemicals including sodium chlorate and chlor-alkali, effect of
operational and technological improvements, anticipated costs and benefits of business enterprise system upgrade plans, future
working capital levels, expected governmental regulatory regimes and legislation and their expected impact on regulatory and
legislative compliance costs, expectations for the outcome of existing or potential legal and contractual claims, our ability to
obtain financing on acceptable terms, expected life of facilities and statements regarding net working capital and capital
expenditure requirements of Superior or Superior LP.
Forward-looking information is provided for the purpose of providing information about management's expectations and plans
about the future and may not be appropriate for other purposes. Forward-looking information herein is based on various
assumptions and expectations that Superior believes are reasonable in the circumstances. No assurance can be given that these
assumptions and expectations will prove to be correct. Those assumptions and expectations are based on information currently
available to Superior, including information obtained from third party industry analysts and other third party sources,
and the historic performance of Superior's businesses. Such assumptions include anticipated financial performance, current
business and economic trends, the amount of future dividends paid by Superior, business prospects, availability and utilization
of tax basis, regulatory developments, currency, exchange and interest rates, future commodity prices relating to the oil and gas
industry, future oil rig activity levels as well as receipt of required regulatory approvals to complete the acquisition of
Canwest, trading data, cost estimates, our ability to obtain financing on acceptable terms, the assumptions set forth under the
"Financial Outlook" sections of our MD&A and are subject to the risks and uncertainties set forth below.
By its very nature, forward-looking information involves numerous assumptions, risks and uncertainties, both general and
specific. Should one or more of these risks and uncertainties materialize or should underlying assumptions prove incorrect, as
many important factors are beyond our control, Superior's or Superior LP's actual performance and financial results may vary
materially from those estimates and intentions contemplated, expressed or implied in the forward-looking information. These risks
and uncertainties include incorrect assessments of value when making acquisitions, increases in debt service charges, the loss of
key personnel, fluctuations in foreign currency and exchange rates, inadequate insurance coverage, liability for cash taxes,
counterparty risk, compliance with environmental laws and regulations, reduced customer demand, operational risks involving our
facilities, force majeure, labour relations matters, our ability to access external sources of debt and equity capital, and the
risks identified in (i) our MD&A under the heading "Risk Factors" and (ii) Superior's most recent Annual Information Form.
The preceding list of assumptions, risks and uncertainties is not exhaustive.
When relying on our forward-looking information to make decisions with respect to Superior, investors and others should
carefully consider the preceding factors, other uncertainties and potential events. Any forward-looking information is provided
as of the date of this document and, except as required by law, neither Superior nor Superior LP undertakes to update or revise
such information to reflect new information, subsequent or otherwise. For the reasons set forth above, investors should not place
undue reliance on forward-looking information.
For more information about Superior, visit our website at www.superiorplus.com.