VANCOUVER, Nov. 11, 2019 /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 2019.
HIGHLIGHTS
- Record revenue of $968.3 million
representing a 15.9% or $132.8
million increase as compared to the third quarter of
2018
- Industry leading organic volume growth of 6.2%
- Record adjusted EBITDA of $84.1
million representing an 18.0% or $12.8 million increase as compared to the third
quarter of 2018. After normalizing for the adoption of the IFRS-16
accounting standard the Company's adjusted EBITDA for the third
quarter of 2019 is $75.0 million
- Steady progress on the execution of an exciting pipeline of new
growth opportunities in meat snacks, charcuterie, artisan
sandwiches, cooked protein and seafood with many of these
categories being well positioned to become billion dollar platforms
in the coming years
- Year-to-date U.S. based sales increased by 49.3% to
$1.1 billion and now represent almost
40% of the Company's total sales
- The investment of $67.2 million
for the acquisitions of Viandex Distribution Alimentaire and Maine
Coast Shellfish as well as the purchase of a 50% interest in North
Delta Seafood
- The appointment of Sean Cheah to
the Company's Board of Directors effective immediately. Mr. Cheah
is a Senior Principal, Relationship Investments at Canada Pension
Plan Investment Board
- Declaration of a quarterly dividend of $0.525 per share
SUMMARY FINANCIAL INFORMATION
(In millions of
dollars except per share amounts and ratios)
|
13
weeks ended Sept 28, 2019
|
13
weeks ended Sept 29, 2018
|
39
weeks ended Sept 28, 2019
|
39
weeks ended Sept 29, 2018
|
|
|
|
|
|
Revenue
|
968.3
|
835.5
|
2,690.3
|
2,181.9
|
Adjusted
EBITDA
|
84.1
|
71.3
|
232.6
|
188.6
|
Earnings
|
26.9
|
36.1
|
68.0
|
79.9
|
EPS
|
0.72
|
1.09
|
1.92
|
2.50
|
Adjusted
earnings
|
33.0
|
34.4
|
88.9
|
93.7
|
Adjusted
EPS
|
0.88
|
1.04
|
2.51
|
2.93
|
|
Trailing Four
Quarters Ended
|
|
Sept
28, 2019
|
Sept
29, 2018
|
|
|
|
Free cash
flow
|
174.7
|
153.9
|
Declared
dividends
|
73.1
|
59.5
|
Declared dividend per
share
|
2.05
|
1.85
|
Payout
ratio
|
41.8%
|
38.7%
|
"Our solid year over year results for the quarter, including our
industry leading organic growth rates, clearly illustrate the
progress we are making in positioning our company for long term
success," said Mr. George
Paleologou, President and CEO.
"While we are pleased with this progress we know that we could
have done far better had it not been for the very unusual
challenges that we faced as a result of the outbreak of African
Swine Fever in Asia and more
specifically China. In particular, a significant increase in
exports from Europe to
China resulting from China's ASF related pork shortages, combined
with a variety of political and trade disputes that isolated
Canadian and U.S. commodity pork markets from this situation,
created an almost perfect storm for some of our protein businesses
as the cost of the specialty pork products they imported from
Europe rose substantially while
North America commodity pork
prices were either stable or even in some cases slightly
deflationary. This unprecedented dichotomy not only impacted our
margins but also forced us to adjust and finesse a number of our
growth initiatives.
"What is happening in global commodity proteins markets has
certainly created some short term headwinds for us, however, it has
not impacted our outlook on the long-term potential of our Company.
We are continuing to make steady progress on the execution of an
exciting pipeline of new growth opportunities in meat snacks,
charcuterie, artisan sandwiches, cooked protein and seafood. These
were the primary drivers of our growth in the quarter with much of
our success being in the U.S. where our sales increased by 47.6% to
over $400 million", said Mr.
Paleologou. "We are in the early innings of executing our U.S.
growth strategy and are very encouraged by our progress in opening
new channels and markets," added Mr. Paleologou.
"Given the traction we are seeing in the U.S. I am more
confident than ever in the ability of our meat snack, deli meats,
sandwich, cooked protein and seafood platforms to become billion
dollar platforms in the coming years and that we will substantially
beat our targets of achieving $6
billion in sales and a sustainable 10% EBITDA margin by
2023.
"In terms of acquisitions, we are pleased to announce the
investment of $67.2 million for the
acquisitions of Viandex and Maine Coast Shellfish as well as the
purchase of a 50% interest in North Delta Seafood. All of these
businesses represent best-in-class operations and strengthen one or
more of our existing businesses," said Mr. Paleologou. "Looking
forward we continue to have an exceptionally robust pipeline of
transactions we are working on and expect to close several more
before the end of the year. We have become the acquirer or
partner of choice for an increasing number of successful food
entrepreneurs in Canada and the
U.S.
"We are also pleased to announce the appointment of Sean Cheah to our Board of Directors.
Sean, who is a Senior Principal, Relationship Investments at Canada
Pension Plan Investment Board, brings a diverse set of experiences
to the Board," stated Mr. Paleologou. "I am very much looking
forward to working with him and CPPIB as we execute on our global
growth strategies," added Mr. Paleologou.
FOURTH QUARTER 2019 DIVIDEND
The Company also announced that its Board of Directors approved
a cash dividend of $0.525 per share
for the fourth quarter of 2019, which will be payable on
January 15, 2020 to shareholders of
record at the close of business on December
31, 2019.
Unless indicated otherwise in writing at or before the time the
dividend is paid, each dividend paid by the Company in 2019 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 across Canada and the
United States.
www.premiumbrandsholdings.com
RESULTS OF OPERATIONS
The Company reports on two reportable segments, Specialty Foods
and Premium Food Distribution, as well as corporate costs
(Corporate). The Specialty Foods segment consists of the Company's
specialty food manufacturing businesses while the Premium Food
Distribution segment consists of the Company's differentiated
distribution and wholesale businesses.
Revenue
(in millions of
dollars except percentages)
|
|
13 weeks
ended
Sep 28,
2019
|
%
(1)
|
13 weeks
ended
Sep 29,
2018
|
%
(1)
|
39 weeks
ended
Sep 28,
2019
|
%
(1)
|
39 weeks
ended
Sep 29,
2018
|
%
(1)
|
Revenue by
segment:
|
|
|
|
|
|
|
|
|
Specialty
Foods
|
632.0
|
65.3%
|
579.7
|
69.4%
|
1,822.6
|
67.7%
|
1,479.7
|
67.8%
|
Premium Food
Distribution
|
336.3
|
34.7%
|
255.8
|
30.6%
|
867.7
|
32.3%
|
702.2
|
32.2%
|
Consolidated
|
968.3
|
100.0%
|
835.5
|
100.0%
|
2,690.3
|
100.0%
|
2,181.9
|
100.0%
|
|
(1)
Expressed as a percentage of consolidated revenue
|
Specialty Foods' (SF) revenue for the third quarter of 2019 as
compared to the third quarter of 2018 increased by $52.3 million or 9.0% primarily due to: (i)
organic volume growth of $35.8
million representing a growth rate of 6.2%; (ii) business
acquisitions, which accounted for $6.9
million of the increase; (iii) a $5.1
million increase in the translated value of its U.S. based
businesses' sales resulting from a weaker Canadian dollar; and
(iv) net selling price inflation of $4.5
million, which was driven primarily by price increases
implemented to deal with global raw material cost inflation caused
by a severe outbreak of African Swine Fever (ASF) in China, partially offset by price deflation
resulting from lower input costs associated with certain cost plus
sandwich sales arrangements.
SF's organic volume growth of 6.2% was driven by sandwiches,
meat snacks and premium processed meats. While this growth rate
exceeded the Company's long term targeted range of 4% to 6% it was
below its expectations for the quarter primarily due to: (i) the
steady but slower than planned ramp up in a variety of new meat
snack and sandwich product launches; and (ii) lower than normal
promotional and feature activity for certain products due to
commodity cost uncertainties associated with the outbreak of ASF in
China.
Specialty Foods' (SF) revenue for the first three quarters of
2019 as compared to the first three quarters of 2018 increased by
$342.9 million or 23.2% primarily due
to: (i) business acquisitions, which accounted for $257.1 million of the increase; (ii) organic
volume growth of $66.2 million
representing a growth rate of 4.5%; and (iii) a $21.0 million increase in the translated value of
its U.S. based businesses' sales. These increases were partially
offset by selling price deflation of $1.4
million.
Premium Food Distribution's (PFD) revenue for the third quarter
of 2019 as compared to the third quarter of 2018 increased by
$80.5 million or 31.5% primarily due
to: (i) business acquisitions, which accounted for $62.2 million of the increase; (ii) organic
volume growth of $15.9 million
representing a growth rate of 6.2%, (iii) net selling price
inflation of $2.1 million, which was
driven primarily by price increases associated with the outbreak of
ASF in China; and (iv) a
$0.3 million increase in the
translated value of its U.S. based businesses' sales resulting from
a weaker Canadian dollar.
PFD's organic volume growth of 6.2% was primarily due to: (i) a
very successful new lobster procurement initiative; (ii) additional
sales of value-added processed lobster products, driven in part by
the start-up of PFD's new Saco
facility; and (iii) PFD's Ontario
growth strategy, which is centered around its new distribution and
custom cutting operation in the Greater
Toronto Area (GTA). These factors were partially offset by:
(i) continued weakness in foodservice sales in western Canada resulting from reduced consumer
spending, particularly in the full service segment of the market;
and (ii) several very successful protein features by a large
retailer in the third quarter of 2018 that were either not being
repeated this year or have been delayed to the fourth quarter.
PFD's revenue for the first three quarters of 2019 as compared
to the first three quarters of 2018 increased by $165.5 million or 23.6% primarily due to: (i)
business acquisitions, which accounted for $145.4 million of the increase; (ii) selling
price inflation of $8.5 million;
(iii) organic volume growth of $11.3
million representing a growth rate of 1.6%; and (iv) a
$0.3 million increase in the
translated value of its U.S. based businesses' sales resulting from
a weaker Canadian dollar. PFD's low year-to-date growth rate
was primarily due to (i) weather related challenges in eastern
Canada during the first two
quarters of the year; and (ii) the ongoing challenges in the
western Canada foodservice
industry as discussed above.
Gross Profit
(in millions of
dollars except percentages)
|
|
13 weeks
ended
Sep 28,
2019
|
%
(1)
|
13 weeks
ended
Sep 29,
2018
|
%
(1)
|
39 weeks
ended
Sep 28,
2019
|
%
(1)
|
39 weeks
ended
Sep 29,
2018
|
%
(1)
|
Gross profit by
segment:
|
|
|
|
|
|
|
|
|
Specialty
Foods
|
142.8
|
22.6%
|
127.4
|
22.0%
|
418.3
|
23.0%
|
325.5
|
22.0%
|
Premium Food
Distribution
|
47.8
|
14.2%
|
39.1
|
15.3%
|
127.8
|
14.7%
|
110.6
|
15.8%
|
Consolidated
|
190.6
|
19.7%
|
166.5
|
19.9%
|
546.1
|
20.3%
|
436.1
|
20.0%
|
|
(1) Expressed
as a percentage of the corresponding segment's revenue
|
SF's gross profit as a percentage of its revenue (gross margin)
for the third quarter of 2019 as compared to the third quarter of
2018 increased by 60 basis points primarily due to: (i) incremental
contribution margin associated with its organic sales volume
growth; (ii) the adoption of the IFRS-16 accounting standard which
resulted in SF's gross margin increasing by approximately
$4.4 million – normalizing for this
SF's gross margin is 21.9%; and (iii) improved operating
efficiencies at a number of SF's plants that were driven by a
variety of continuous improvement initiatives. These factors were
partially offset by: (i) labor cost inflation; (ii) additional
outside storage costs mainly associated with long inventory
positions taken to help hedge against rising global pork and beef
commodity costs, and to prepare for new product launches; and (iii)
sales mix changes. The impact of rising pork and beef commodity
costs was largely offset by selling price increases.
SF's gross margin for the first three quarters of 2019 as
compared to the first three quarters of 2018 increased by 100 basis
points primarily due to the factors outlined above. The impact of
the adoption of the IFRS-16 accounting standard on SF's 2019
year-to-date gross profit was $13.6
million.
PFD's gross margins for the third quarter of 2019 as compared to
the third quarter of 2018 decreased by 110 basis points primarily
due to: (i) lower than normal margins on a significant portion of
the sales generated from its new lobster procurement initiative as
access to this incremental supply is part of a longer term growth
strategy, which includes the development of its processed lobster
business utilizing its newly built Saco facility, and in the interim the sourced
lobsters are being sold at trading margins – note that the scarcity
of this resource makes procurement a crucial first step in the
execution of PFD's lobster based growth strategies; (ii) a run up
in the cost of Maine landed
lobsters due to unexpectedly low landings which resulted in lower
than normal margins on fixed priced promotions with several major
retail chains; and (iii) additional overhead costs associated with
PFD's new GTA facility, its expanded Montreal seafood operation and its new lobster
procurement initiatives. These factors were partially offset by the
adoption of the IFRS-16 accounting standard which resulted in PFD's
gross profit increasing by approximately $0.7 million – normalizing for this PFD's gross
margin is 14.0%.
PFD's gross margins for the first three quarters of 2019 as
compared to the first three quarters of 2018 decreased by 110
basis points primarily due to: (i) the factors outlined above; and
(ii) margins on lobsters sold in the U.S. in the first half of the
year being negatively impacted by increased domestic supply
resulting from China implementing
tariffs on U.S. caught lobsters in the latter part of 2018. The
impact of the adoption of the IFRS-16 accounting standard on PFD's
2019 year-to-date gross profit was $2.0
million.
Selling, General and Administrative Expenses
(SG&A)
(in millions of
dollars except percentages)
|
|
13 weeks
ended
Sep 28,
2019
|
%
(1)
|
13 weeks
ended
Sep 29,
2018
|
%
(1)
|
39 weeks
ended
Sep 28,
2019
|
%
(1)
|
39 weeks
ended
Sep 29,
2018
|
%
(1)
|
SG&A by
segment:
|
|
|
|
|
|
|
|
|
Specialty
Foods
|
73.5
|
11.6%
|
67.8
|
11.7%
|
222.2
|
12.2%
|
167.3
|
11.3%
|
Premium Food
Distribution
|
28.7
|
8.5%
|
23.8
|
9.3%
|
79.1
|
9.1%
|
69.3
|
9.9%
|
Corporate
|
4.3
|
|
3.6
|
|
12.2
|
|
10.9
|
|
Consolidated
|
106.5
|
11.0%
|
95.2
|
11.4%
|
313.5
|
11.7%
|
247.5
|
11.3%
|
|
(1) Expressed
as a percentage of the corresponding segment's revenue
|
SF's SG&A for the third quarter of 2019 as compared to the
third quarter of 2018 increased by $5.7
million due to a range of factors including: (i) variable
selling and infrastructure costs, including discretionary
marketing, associated with supporting SF's current and future
growth initiatives; (ii) wage and freight inflation; (iii) a
$0.8 million increase in the
translated value of its U.S. based businesses' SG&A due to a
weaker Canadian dollar; (iv) variable compensation accruals
associated with growth in SF's free cash flow; and (v) business
acquisitions. These factors were partially offset by the adoption
of the IFRS-16 accounting standard which resulted in a $1.2 million decrease in SF's SG&A.
SF's SG&A as a percentage of sales (SG&A ratio) for the
third quarter of 2019 as compared to the third quarter of
2018 decreased by 10 basis points primarily due to the
adoption of the IFRS-16 accounting standard which resulted in a
$1.2 million decrease in SF's
SG&A – normalizing for this SF's SG&A ratio is 11.8%.
The benefit to SF's SG&A ratio from its sales growth relative
to the generally fixed nature of a portion of its SG&A was more
than offset by: (i) wage and freight cost inflation; and (ii)
investments made in sales and administration staff infrastructure
to support SF's growth strategies.
SF's SG&A for the first three quarters of 2019 as compared
to the first three quarters of 2018 increased by $54.9 million primarily due to the factors
outlined above. The impact of U.S. dollar translation and the
adoption of IFRS-16 on SF's 2019 year-to-date SG&A was
$2.4 million and $2.5 million, respectively.
PFD's SG&A for the third quarter of 2019 as compared to the
third quarter of 2018 increased by $4.9
million primarily due to: (i) business acquisitions, which
accounted for most of the increase; (ii) infrastructure costs
associated with supporting SF's current and future growth; and
(iii) freight and wage inflation. These factors were partially
offset by the adoption of the IFRS-16 accounting standard which
resulted in a $1.4 million decrease
in PFD's SG&A.
PFD's SG&A ratio for the third quarter of 2019 as compared
to the third quarter of 2018 decreased by 80 basis points
primarily due to the adoption of the IFRS-16 accounting standard –
normalizing for this PFD's SG&A ratio is 9.0%. This was
partially offset by PFD's investment in additional fleet and sales
infrastructure to support current and future growth
initiatives.
PFD's SG&A for the first three quarters of 2019 as compared
to the first three quarters of 2018 increased by $9.8 million primarily due to the factors
outlined above. The impact of the adoption of IFRS-16 on PFD's 2019
year-to-date SG&A was $4.4
million.
Adjusted EBITDA
(in millions of
dollars except percentages)
|
|
13 weeks
ended
Sep 28,
2019
|
%
(1)
|
13 weeks
ended
Sep 29,
2018
|
%
(1)
|
39 weeks
ended
Sep 28,
2019
|
%
(1)
|
39 weeks
ended
Sep 29,
2018
|
%
(1)
|
Adjusted EBITDA by
segment:
|
|
|
|
|
|
|
|
|
Specialty
Foods
|
69.3
|
11.0%
|
59.6
|
10.3%
|
196.1
|
10.8%
|
158.2
|
10.7%
|
Premium Food
Distribution
|
19.1
|
5.7%
|
15.3
|
6.0%
|
48.7
|
5.6%
|
41.3
|
5.9%
|
Corporate
|
(4.3)
|
|
(3.6)
|
|
(12.2)
|
|
(10.9)
|
|
Consolidated
|
84.1
|
8.7%
|
71.3
|
8.5%
|
232.6
|
8.6%
|
188.6
|
8.6%
|
|
(1) Expressed
as a percentage of the corresponding segment's revenue
|
Adjusted EBITDA for the third quarter of 2019 as compared to the
third quarter of 2018 increased by $12.8
million or 18.0%. While this was a third quarter
record for the Company, it was below its expectations primarily due
to: (i) lower than projected gross margins in its SF segment as it
had expected selling price increases implemented late in the second
quarter of 2019 to result in the recovery of a portion of the
margin lost in that quarter due to a sudden and dramatic rise in
its pork commodity costs. This, however, did not happen due to
significant appreciation in the cost of specialized raw materials
being sourced from Europe – as
their exports to China spiked –
and, to a lesser extent, expected cost deflation in North American
pork costs not materializing; (ii) lower than normal margins on
certain fixed priced lobster promotions with several major U.S.
retailers due to an unexpected run up in the cost of Maine landed lobsters as discussed above; and
(iii) the impact on the SF segment's sales from ASF related issues
and the slower than planned ramp up associated with a variety of
new sales initiatives as discussed above.
Excluding the impact of adopting the IFRS-16 accounting
standard, the Company's adjusted EBITDA for the third quarter of
2019 is $75.0 million, representing
an increase of $3.7 million or 5.2%
from the third quarter of 2018.
Plant Start-up and Restructuring Costs
Plant start-up and restructuring costs consist of expenses
associated with the start-up of new production capacity or the
reconfiguration of existing capacity to gain efficiencies and/or
additional capacity. The Company expects (see Forward Looking
Statements) these projects to result in significant
improvements in its future earnings and cash flows.
During the quarter and for the first three quarters of 2019, the
Company incurred $3.7 million and
$7.0 million, respectively, in plant
start-up and restructuring costs relating primarily to the start-up
of: (i) a new 105,000 square foot state-of-the-art distribution and
custom cutting facility in the GTA in the fourth quarter of 2018;
(ii) a new 40,000 square foot lobster processing facility in
Saco, ME during the quarter; (iii)
a new 45,000 square foot distribution and seafood processing
facility in Montreal during the
quarter; (iv) a new 22,300 square foot culinary plant for fresh
salads, soups and sauces in Surrey,
BC in the fourth quarter of 2018; and (v) a 25,000 square
foot expansion of the Company's cooked protein plant in
Montreal during the quarter.
Interest and Other Financing Costs
The Company's interest and other financing costs for the third
quarter of 2019 as compared to the third quarter of 2018 was
relatively stable as slightly higher average interest rates,
resulting from the relative mix of its U.S. dollar to Canadian
dollar denominated debt, was mostly offset by lower average funded
debt levels for the quarter.
The Company's interest and other financing costs for the first
three quarters of 2019 as compared to the first three quarters of
2018 increased by $9.3 million
primarily due to higher average funded debt levels that were mainly
the result of the Company's business acquisition activities.
Income Taxes
The Company's expected range (see Forward Looking
Statements) for its provision for income taxes as a percentage
of earnings before income taxes (income tax rate) for 2019 is 24%
to 27%. This is based on: (i) an effective income tax rate range
within the main tax jurisdictions that it operates in (the Tax
Jurisdictions) of 21% to 28%; (ii) the expected allocation of its
taxable income among the Tax Jurisdictions; and (iii) the
deductibility of certain costs for income tax purposes.
For the first three quarters of 2019, the Company's income tax
rate was 20.8%, which is below its expected range primarily due to
the recognition of $3.7 million in
tax attributes as a result of the reorganization of certain legal
entities within the Company's corporate structure. The impact of
this was partially offset by an increase in the translated value of
the Company's U.S. dollar denominated deferred income tax
liabilities resulting from a weaker Canadian dollar on a year over
year basis. Normalizing for these factors, the Company's income tax
rate for the first three quarters of 2019 is 24.1%.
The Company's income tax rate for the first three quarters of
2018 was also below the Company's expected range due to the
recognition of $10.3 million in tax
attributes as a result of the reorganization of certain legal
entities within the Company's corporate structure.
2019 Outlook
See Forward Looking Statements for a discussion of the
risks and assumptions associated with forward looking
statements.
(in millions of
dollars)
|
Bottom of
Range
|
Top of Range
|
|
|
|
Revenue
|
|
|
Prior
guidance
|
3,660.0
|
3,720.0
|
Current
guidance
|
3,620.0
|
3,650.0
|
|
|
|
Adjusted
EBITDA:
|
|
|
Prior
guidance
|
331.0
|
371.0
|
Current
guidance
|
300.0
|
315.0
|
The Company is reducing its sales and adjusted EBITDA guidance
for 2019 based primarily on: (i) the greater than expected
challenges that occurred in the third quarter (see Results
of Operations – Adjusted EBITDA); (ii) the continuation of some
of these challenges into the fourth quarter, namely those
associated with the outbreak of ASF in China and the slower than expected ramp up of
certain growth initiatives; (iii) the Canadian dollar being
stronger in the back half of 2019 than previously forecasted; and
(iv) delays in the closing of several planned business acquisitions
– this impacted only the top end of the Company's guidance. These
factors are expected to be partially offset by the recent
completion of two acquisitions, namely Viandex, and Maine Coast
albeit the impact of these is mitigated by the seasonality of their
businesses.
While the Company is expecting to complete additional
acquisitions in the fourth quarter of 2019, these have not been
factored into the revised guidance ranges.
There were no developments in the quarter that changed the
Company's long-term outlook for its business and correspondingly it
is maintaining its long-term objectives of achieving $6 billion in sales and a 10% adjusted EBITDA
margin by 2023.
Premium Brands
Holdings Corporation
|
Consolidated
Balance Sheets
|
(in millions of
Canadian dollars)
|
|
|
|
|
|
Sep 28,
2019
|
Dec 29,
2018
|
Sep 29,
2018
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
15.2
|
19.4
|
18.0
|
Accounts
receivable
|
334.2
|
321.9
|
311.7
|
Inventories
|
358.6
|
339.8
|
324.5
|
Prepaid expenses and
other assets
|
17.6
|
15.1
|
13.6
|
|
725.6
|
696.2
|
667.8
|
|
|
|
|
Capital
assets
|
493.6
|
476.4
|
455.0
|
Right of use
assets
|
299.3
|
-
|
-
|
Intangible
assets
|
445.7
|
452.9
|
445.7
|
Goodwill
|
817.1
|
776.7
|
759.4
|
Investment in and
advances to associates
|
59.2
|
26.7
|
28.0
|
Other
assets
|
21.7
|
21.6
|
21.6
|
|
|
|
|
|
2,862.2
|
2,450.5
|
2,377.5
|
|
|
|
|
Current
liabilities:
|
|
|
|
Cheques
outstanding
|
15.8
|
22.0
|
10.3
|
Bank
indebtedness
|
27.4
|
35.9
|
0.5
|
Dividends
payable
|
19.6
|
16.0
|
16.0
|
Accounts payable and
accrued liabilities
|
285.4
|
246.6
|
242.4
|
Current portion of
long-term debt
|
5.6
|
10.8
|
11.1
|
Current portion of
lease obligations
|
30.4
|
-
|
-
|
Current portion of
provisions
|
12.6
|
2.3
|
2.3
|
Current portion of
puttable interest in subsidiaries
|
53.2
|
73.2
|
64.4
|
|
450.0
|
406.8
|
347.0
|
|
|
|
|
Long-term
debt
|
539.4
|
726.4
|
730.1
|
Lease
obligations
|
302.7
|
-
|
-
|
Provisions
|
58.0
|
36.3
|
42.8
|
Puttable interest in
subsidiaries
|
5.0
|
4.6
|
4.6
|
Pension
obligation
|
0.8
|
0.9
|
1.8
|
Deferred income
taxes
|
67.0
|
84.6
|
79.2
|
Other
liabilities
|
4.3
|
6.8
|
6.6
|
|
1,427.2
|
1,266.4
|
1,212.1
|
|
|
|
|
Convertible unsecured
subordinated debentures
|
363.0
|
360.2
|
359.3
|
|
|
|
|
Equity attributable
to shareholders:
|
|
|
|
Retained
earnings
|
24.2
|
32.4
|
29.6
|
Share
capital
|
1,021.0
|
753.9
|
753.9
|
Reserves
|
26.8
|
37.6
|
22.6
|
|
1,072.0
|
823.9
|
806.1
|
|
|
|
|
|
2,862.2
|
2,450.5
|
2,377.5
|
Premium Brands
Holdings Corporation
|
Consolidated
Statements of Operations
|
(in millions of
Canadian dollars except per share amounts)
|
|
|
13 weeks
ended
Sep 28,
2019
|
13 weeks
ended
Sep 29,
2018
|
39 weeks
ended
Sep 28,
2019
|
39 weeks
ended
Sep 29,
2018
|
|
|
|
|
|
Revenue
|
968.3
|
835.5
|
2,690.3
|
2,181.9
|
Cost of goods
sold
|
777.7
|
669.0
|
2,144.2
|
1,745.8
|
Gross profit before
the below
|
190.6
|
166.5
|
546.1
|
436.1
|
|
|
|
|
|
Selling, general and
administrative expenses before the below
|
106.5
|
95.2
|
313.5
|
247.5
|
|
84.1
|
71.3
|
232.6
|
188.6
|
|
|
|
|
|
Plant start-up and
restructuring costs
|
3.7
|
1.4
|
7.0
|
2.5
|
Depreciation of
capital assets
|
15.0
|
13.2
|
43.8
|
32.8
|
Amortization of
intangible assets
|
5.1
|
4.0
|
15.2
|
10.8
|
Amortization of right
of use assets
|
7.0
|
-
|
20.5
|
-
|
Accretion of lease
obligations
|
3.4
|
-
|
9.8
|
-
|
Interest and other
financing costs
|
12.5
|
12.3
|
42.1
|
32.8
|
Business acquisition
transaction costs
|
1.3
|
2.3
|
2.5
|
7.3
|
Change in value of
puttable interest in subsidiaries
|
-
|
1.9
|
0.5
|
5.2
|
Accretion of
provisions
|
1.6
|
-
|
4.0
|
0.3
|
Equity loss in
investments in associates
|
0.4
|
0.4
|
1.3
|
1.5
|
Earnings before
income taxes
|
34.1
|
35.8
|
85.9
|
95.4
|
|
|
|
|
|
Provision (recovery)
for income taxes
|
|
|
|
|
Current
|
6.6
|
5.1
|
17.1
|
22.8
|
Deferred
|
0.6
|
(5.4)
|
0.8
|
(7.3)
|
|
7.2
|
(0.3)
|
17.9
|
15.5
|
|
|
|
|
|
Earnings
|
26.9
|
36.1
|
68.0
|
79.9
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
Basic
|
0.72
|
1.09
|
1.92
|
2.50
|
Diluted
|
0.71
|
1.08
|
1.92
|
2.49
|
|
|
|
|
|
Weighted average
shares outstanding (in millions):
|
|
|
|
|
Basic
|
37.3
|
33.3
|
35.4
|
32.0
|
Diluted
|
37.4
|
33.4
|
35.5
|
32.1
|
Premium Brands
Holdings Corporation
|
Consolidated
Statements of Cash Flows
|
(in millions of
Canadian dollars)
|
|
|
13 weeks
ended
Sep 28,
2019
|
13 weeks
ended
Sep 29,
2018
|
39 weeks
ended
Sep 28,
2019
|
39 weeks
ended
Sep 29,
2018
|
|
|
|
|
|
Cash flows from (used
in) operating activities:
|
|
|
|
|
Earnings
|
26.9
|
36.1
|
68.0
|
79.9
|
Items not involving
cash:
|
|
|
|
|
Depreciation of
capital assets
|
15.0
|
13.2
|
43.8
|
32.8
|
Amortization of
intangible assets
|
5.1
|
4.0
|
15.2
|
10.8
|
Amortization of right
of use assets
|
7.0
|
-
|
20.5
|
-
|
Accretion of lease
obligations
|
3.4
|
-
|
9.8
|
-
|
Change in value of
puttable interest in subsidiaries
|
-
|
1.9
|
0.5
|
5.2
|
Equity loss in
investments in associates
|
0.4
|
0.4
|
1.3
|
1.5
|
Non-cash financing
costs
|
1.2
|
1.1
|
3.5
|
4.1
|
Accretion of
provisions
|
1.6
|
-
|
4.0
|
0.3
|
Deferred income taxes
(recovery)
|
0.6
|
(5.4)
|
0.8
|
(7.3)
|
Other
|
(0.2)
|
0.1
|
0.2
|
0.2
|
|
61.0
|
51.4
|
167.6
|
127.5
|
Change in non-cash
working capital
|
55.0
|
8.8
|
(11.3)
|
(22.6)
|
|
116.0
|
60.2
|
156.3
|
104.9
|
|
|
|
|
|
Cash flows from (used
in) financing activities:
|
|
|
|
|
Long-term debt,
net
|
(37.6)
|
135.3
|
(176.6)
|
260.1
|
Payments for lease
obligations
|
(9.1)
|
-
|
(26.1)
|
-
|
Bank indebtedness and
cheques outstanding
|
25.9
|
(3.1)
|
(14.6)
|
(9.3)
|
Convertible debentures
– net of issuance costs
|
-
|
-
|
-
|
164.7
|
Common share issuance
from private placement – net of
|
|
|
|
|
issuance
costs
|
-
|
-
|
250.9
|
164.9
|
Dividends paid to
shareholders
|
(19.7)
|
(15.9)
|
(53.5)
|
(43.6)
|
Other
|
-
|
(0.9)
|
-
|
(2.8)
|
|
(40.5)
|
115.4
|
(19.9)
|
534.0
|
|
|
|
|
|
Cash flows from (used
in) investing activities:
|
|
|
|
|
Capital asset
additions
|
(24.5)
|
(17.0)
|
(63.2)
|
(45.2)
|
Business
acquisitions
|
(31.7)
|
(135.5)
|
(55.0)
|
(553.5)
|
Payments to
shareholders of non-wholly owned subsidiaries
|
-
|
(0.2)
|
(2.3)
|
(2.0)
|
Payment for settlement
of puttable interest of non-wholly
|
|
|
|
|
owned
subsidiary
|
-
|
-
|
(0.5)
|
-
|
Payment of
provisions
|
-
|
(20.0)
|
(0.8)
|
(20.5)
|
Purchase of shares for
employee share loans
|
-
|
(1.3)
|
-
|
(11.3)
|
Investment in and
advances to associates – net of
|
|
|
|
|
distributions
|
(16.3)
|
(0.6)
|
(19.6)
|
(5.9)
|
Other
|
0.2
|
1.3
|
0.8
|
2.4
|
|
(72.3)
|
(173.3)
|
(140.6)
|
(636.0)
|
|
|
|
|
|
Change in cash and
cash equivalents
|
3.2
|
2.3
|
(4.2)
|
2.9
|
Cash and cash
equivalents – beginning of period
|
12.0
|
15.7
|
19.4
|
15.1
|
|
|
|
|
|
Cash and cash
equivalents – end of period
|
15.2
|
18.0
|
15.2
|
18.0
|
|
|
|
|
|
|
|
|
|
|
Interest and other
financing costs paid
|
7.5
|
7.8
|
33.4
|
25.0
|
Income taxes paid
(recovered)
|
(4.5)
|
23.5
|
0.9
|
41.4
|
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
ended
Sep 28,
2019
|
13 weeks
ended
Sep 29,
2018
|
39 weeks
ended
Sep 28,
2019
|
39 weeks
ended
Sep 29,
2018
|
Earnings before
income taxes
|
34.1
|
35.8
|
85.9
|
95.4
|
Plant start-up and
restructuring costs
|
3.7
|
1.4
|
7.0
|
2.5
|
Depreciation of
capital assets
|
15.0
|
13.2
|
43.8
|
32.8
|
Amortization of
intangible assets
|
5.1
|
4.0
|
15.2
|
10.8
|
Amortization of right
of use assets
|
7.0
|
-
|
20.5
|
-
|
Accretion of lease
obligations
|
3.4
|
-
|
9.8
|
-
|
Interest and other
financing costs
|
12.5
|
12.3
|
42.1
|
32.8
|
Business acquisition
transaction costs
|
1.3
|
2.3
|
2.5
|
7.3
|
Change in value of
puttable interest in subsidiaries
|
-
|
1.9
|
0.5
|
5.2
|
Accretion of
provisions
|
1.6
|
-
|
4.0
|
0.3
|
Equity loss in
investments in associates
|
0.4
|
0.4
|
1.3
|
1.5
|
Adjusted
EBITDA
|
84.1
|
71.3
|
232.6
|
188.6
|
Free Cash Flow
(in millions of
dollars)
|
52 weeks
ended
Dec 29,
2018
|
39 weeks
ended
Sep 28,
2019
|
39 weeks
ended
Sep 29,
2018
|
Rolling
Four
Quarters
|
|
|
|
|
|
Cash flow from
operating activities
|
135.9
|
156.3
|
104.9
|
187.3
|
Changes in non-cash
working capital
|
35.1
|
11.3
|
22.6
|
23.8
|
Lease obligation
payments
|
-
|
(26.1)
|
-
|
(26.1)
|
Business acquisition
transaction costs
|
8.2
|
2.5
|
7.3
|
3.4
|
Plant start-up and
restructuring costs
|
5.2
|
7.0
|
2.5
|
9.7
|
Maintenance capital
expenditures
|
(19.8)
|
(17.0)
|
(13.4)
|
(23.4)
|
Free cash
flow
|
164.6
|
134.0
|
123.9
|
174.7
|
Adjusted Earnings and Adjusted Earnings per
Share
(in millions of
dollars except per share amounts)
|
13 weeks
ended
Sep 28,
2019
|
13 weeks
ended
Sep 29,
2018
|
39 weeks
ended
Sep 28,
2019
|
39 weeks
ended
Sep 29,
2018
|
|
|
|
|
|
Earnings
|
26.9
|
36.1
|
68.0
|
79.9
|
Plant start-up and
restructuring costs
|
3.7
|
1.4
|
7.0
|
2.5
|
Business acquisition
transaction costs
|
1.3
|
2.3
|
2.5
|
7.3
|
Accretion of
provisions
|
1.6
|
-
|
4.0
|
0.3
|
Equity loss from
associates in start-up
|
0.4
|
0.4
|
1.3
|
1.5
|
Change in value of
puttable interest in subsidiaries
|
-
|
1.9
|
0.5
|
5.2
|
Amortization of
intangibles associated with acquisitions
|
5.1
|
4.0
|
15.2
|
10.8
|
|
|
|
|
|
Current and deferred
income tax effect of above items
|
(6.0)
|
(11.7)
|
(9.6)
|
(13.8)
|
Adjusted
earnings
|
33.0
|
34.4
|
88.9
|
93.7
|
Weighted average
shares outstanding
|
37.3
|
33.3
|
35.4
|
32.0
|
Adjusted earnings per
share
|
0.88
|
1.04
|
2.51
|
2.93
|
FORWARD LOOKING STATEMENTS
This press release contains forward looking statements with
respect to the Company, including, without limitation, statements
regarding its business operations, strategy and financial
performance and condition, cash distributions, proposed
acquisitions, budgets, projected costs and plans and objectives of
or involving the Company. While 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 11, 2019, there
can be no assurance that such expectations will prove to be correct
as such forward looking 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.
Forward looking statements generally can be identified by the
use of the words "may", "could", "should", "would", "will",
"expect", "intend", "plan", "estimate", "project", "anticipate",
"believe" or "continue", or the negative thereof or similar
variations. Forward looking statements in this press release
include statements with respect to the Company's expectations
and/or projections on its: (i) revenue; (ii) adjusted EBITDA; (iii)
plant start-up and restructuring costs; (iv) income tax rates; (v)
dividend policy; (vi) capital expenditures and business
acquisitions; (vii) senior debt capacity utilization; and (viii)
convertible debentures.
Some of the factors that could cause actual results to differ
materially from the Company's expectations are outlined under
Risks and Uncertainties in the Company's MD&A.
Assumptions used by the Company to develop forward looking
statements contained or incorporated by reference in this press
release are based on information currently available to it and
include those outlined below as well as those outlined elsewhere in
this document. Readers are cautioned that this information is not
exhaustive.
- The overall economic conditions in Canada and the
United States will be relatively stable with modest
improvement in the near to medium term.
- The Company's organic growth initiatives will progress in line
with its expectations.
- The average cost of the basket of food commodities purchased by
it being relatively stable for the balance of the year including no
further major disruptions in the commodity pork market.
- The Company's major capital projects, plant start-up and
business acquisition initiatives will progress in line with its
expectations.
- The Company will be able to continue to access sufficient
skilled and unskilled labor at reasonable wage levels.
- The Company will be able to continue to access sufficient goods
and services for its manufacturing and distribution operations.
- The value of the Canadian dollar relative to the U.S. dollar
will continue to fluctuate in line with recent levels.
- The Company will be able to achieve its projected operating
efficiency improvements.
- There will not be any material changes in the competitive
environment of the markets in which the Company's various
businesses compete.
- There will not be any material changes in the key food trends
that are driving growth in many of the Company's businesses. These
trends include: (i) growing demand for higher quality foods made
with simpler more wholesome ingredients and/or with differentiating
attributes such as antibiotic free, no added hormones or use of
organic ingredients; (ii) increased reliance on convenience
oriented foods both for on-the-go snacking as well as easy home
meal preparation; (iii) healthier eating including reduced sugar
consumption and increased emphasis on protein; (iv) increased
snacking in between and in place of meals; (v) increased interest
in understanding the background and stories behind food products
being consumed; and (vi) increased social awareness on issues such
as sustainability, sourcing products locally, animal welfare and
food waste.
- Weather conditions in the Company's core markets will not have
a significant impact on any of its businesses.
- There will not be any material changes in the Company's
relationships with its larger customers including the loss of a
major product listing and/or being forced to give significant
product pricing concessions.
- There will not be any material changes in the trade
relationship between Canada and
the U.S., particularly with respect to certain protein commodities
such as beef, pork and chicken products.
- The Company will be able to negotiate new collective agreements
with no labor disruptions.
- The Company will be able to continue to access reasonably
priced debt and equity capital.
- The Company's average interest cost on floating rate debt will
remain relatively stable in the near to medium future.
- Contractual counterparties will continue to fulfill their
obligations to the Company.
- There will be no material changes to the tax and other
regulatory requirements governing the Company.
Management has set out the above summary of assumptions related
to forward looking statements included in this press release in
order to provide a more complete perspective on the Company's
future operations. Readers are cautioned that this information may
not be appropriate for other purposes.
Unless otherwise indicated, the forward looking statements in
this press release are made as of November
11, 2019 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