WINNIPEG, MB, April 22, 2021 /CNW/ - Winpak Ltd. (WPK) today
reports consolidated results in US dollars for the first quarter of
2021, which ended on March 28,
2021.
|
Quarter
Ended
|
|
March 28
|
|
March 29
|
|
2021
|
|
2020
|
(thousands of US
dollars, except per share amounts)
|
|
|
|
|
|
|
|
Revenue
|
224,806
|
|
213,596
|
Net income
|
25,242
|
|
23,546
|
|
|
|
|
Income tax
expense
|
8,874
|
|
8,605
|
Net finance expense
(income)
|
166
|
|
(1,030)
|
Depreciation and
amortization
|
11,282
|
|
10,835
|
EBITDA (1)
|
45,564
|
|
41,956
|
|
|
|
|
Net income
attributable to equity holders of the Company
|
24,495
|
|
23,155
|
Net income
attributable to non-controlling interests
|
747
|
|
391
|
Net income
|
25,242
|
|
23,546
|
|
|
|
|
Basic and diluted
earnings per share (cents)
|
38
|
|
36
|
Winpak Ltd. manufactures and distributes high-quality packaging
materials and related packaging machines. The Company's
products are used primarily for the packaging of perishable foods,
beverages and in healthcare applications.
1 EBITDA is not a recognized measure under
International Financial Reporting Standards (IFRS).
Management believes that in addition to net income, this measure
provides useful supplemental information to investors including an
indication of cash available for distribution prior to debt
service, capital expenditures, payment of lease liabilities and
income taxes. Investors should be cautioned, however, that
this measure should not be construed as an alternative to net
income, determined in accordance with IFRS, as an indicator of the
Company's performance. The Company's method of calculating
this measure may differ from other companies and, accordingly, the
results may not be comparable.
(presented in US dollars)
Forward-looking statements: Certain statements made in the
following report contain forward-looking statements including, but
not limited to, statements concerning possible or assumed future
results of operations of the Company. Forward-looking
statements represent the Company's intentions, plans, expectations
and beliefs, and are not guarantees of future performance.
Such forward-looking statements represent Winpak's current views
based on information as at the date of this report. They
involve risks, uncertainties and assumptions and the Company's
actual results could differ, which in some cases may be material,
from those anticipated in these forward-looking statements.
Factors that could cause results to differ from those expected
include, but are not limited to: the terms, availability and costs
of acquiring raw materials and the ability to pass on price
increases to customers; ability to negotiate contracts with new
customers or renew existing customer contracts with less favorable
terms; timely response to changes in customer product needs and
market acceptance of our products; the potential loss of business
or increased costs due to customer or vendor consolidation;
competitive pressures, including new product development; industry
capacity, and changes in competitors' pricing; ability to maintain
or increase productivity levels; ability to contain or reduce
costs; foreign currency exchange rate fluctuations; changes in
governmental regulations, including environmental, health and
safety; changes in Canadian and foreign income tax rates, income
tax laws and regulations. In addition, factors arising as a
result of the Coronavirus (COVID-19) global pandemic that could
cause results to differ from those expected include, but are not
limited to: potential government actions, changes in consumer
behaviors and demand, changes in customer requirements, disruptions
of the Company's suppliers and supply chain, availability of
personnel and uncertainty about the extent and duration of the
pandemic. Unless otherwise required by applicable securities
law, Winpak disclaims any intention or obligation to publicly
update or revise this information, whether as a result of new
information, future events or otherwise. The Company cautions
investors not to place undue reliance upon forward-looking
statements.
Financial Performance
Net income attributable to equity holders of the Company for the
first quarter of 2021 of $24.5
million or 38 cents in
earnings per share (EPS) exceeded the corresponding quarter of 2020
by $1.3 million or 5.8 percent.
Higher sales volumes were a key contributor, adding 2.5 cents to EPS. It is estimated that
COVID-19 had a limited impact on EPS. Foreign exchange
augmented EPS by 3.5 cents while both
operating expenses and income taxes raised EPS by 0.5 cents. Gross profit margins subtracted
3.0 cents from EPS. Net finance
expense (income) and net income attributable to non-controlling
interests also had a negative influence, lowering EPS by
1.5 cents and 0.5 cents, respectively.
Operating Segments and Product Groups
The Company provides three distinct types of packaging
technologies: a) flexible packaging, b) rigid packaging and
flexible lidding and c) packaging machinery. Each is deemed
to be a separate operating segment.
The flexible packaging segment includes the modified atmosphere
packaging, specialty films and biaxially oriented nylon product
groups. Modified atmosphere packaging extends the shelf life
of perishable foods, while at the same time maintains or improves
the quality of the product. The packaging is used for a wide
range of markets and applications, including fresh and processed
meats, poultry, cheese, medical device packaging, high performance
pouch applications and high-barrier films for converting
applications. Specialty films include a full line of barrier
and non-barrier films which are ideal for converting applications
such as printing, laminating and bag making, including shrink
bags. Biaxially oriented nylon film is stretched by length
and width to add stability for further conversion using printing,
metalizing or laminating processes and is ideal for food packaging
applications such as cheese, fluid and viscous liquids, and
industrial applications such as book covers and balloons.
The rigid packaging and flexible lidding segment includes the
rigid containers, lidding and specialized printed packaging product
groups. Rigid containers include portion control and
single-serve containers, as well as plastic sheet, custom and
retort trays, which are used for applications such as food, pet
food, beverage, dairy, industrial and healthcare. Lidding
products are available in die-cut, daisy chain and rollstock
formats and are used for applications such as food, dairy,
beverage, industrial and healthcare. Specialized printed
packaging provides packaging solutions to the pharmaceutical,
healthcare, nutraceutical, cosmetic and personal care markets.
Packaging machinery includes a full line of horizontal fill/seal
machines for preformed containers and vertical form/fill/seal pouch
machines for pumpable liquid and semi-liquid products and certain
dry products.
Revenue
COVID-19 has influenced the Company's product groups to varying
degrees. In total, it is estimated that the pandemic reduced
first quarter sales volumes by less than 0.5 percent. For
customers that focus on the food service and restaurant industries,
sales activity continued to rebound in the early stages of 2021,
but was limited by the varied public health orders in place across
North America. Conversely, for customers that supply the
retail food industries, volumes benefitted from the shift to
greater at-home meal consumption.
Revenue in the first quarter of 2021 of $224.8 million surpassed the prior year level of
$213.6 million by 5.2 percent.
Volumes grew by a sizeable 6.6 percent with all three operating
segments progressing. The flexible packaging operating
segment experienced volume growth of 5 percent. For the
modified atmosphere packaging product group, demand and the
corresponding order levels were heightened for customers that
service the retail meat and cheese markets. Volumes within
the rigid packaging and flexible lidding operating segment expanded
by 9 percent. The significant uptick in rigid container
volumes stemmed from the success of customers' new product
offerings in addition to the gains made with respect to condiment
and snack food containers along with meat trays. Building on
the momentum of the prior year, volumes for the packaging machinery
operating segment advanced by 12 percent. Selling price and
mix changes lowered revenue by 1.7 percent. Foreign exchange
had virtually no effect on revenue.
Gross Profit Margins
Gross profit margins in the current quarter of 29.3 percent of
revenue contracted by 0.7 percentage points from the 2020 first
quarter level of 30.0 percent. Higher raw material costs, in
tandem with lower selling prices, generated a decrease in EPS of
5.0 cents. The downward
movement in selling prices was attributed to the timing of selling
price pass-through adjustments to customers on formal indexing
programs which had a negative influence in the current quarter but
had the opposite impact in the initial quarter of 2020. Fixed
manufacturing costs increased at a lesser rate than the expansion
in sales volumes, enhancing EPS by 2.0
cents.
In the first quarter of the year, the raw material purchase
price index advanced by 16.8 percent compared to the fourth quarter
of 2020. In the past 12 months, the rise in the purchase
price index was similar. The substantial increase in the
index during the quarter was caused by the continued elevated
global demand for the Company's main resins and the tightness in
producer supply, which intensified in the latter part of the
quarter due to the winter storm that transpired in the US Gulf
Coast region in mid-February, creating unexpected producer
outages. During the first quarter, polypropylene resin had
the most notable increase of 67 percent while polyethylene and
nylon resins each experienced increases of approximately 10
percent.
Expenses and Other
Operating expenses in the current quarter, adjusted for foreign
exchange, increased by 5.8 percent but were outpaced by sales
volume gains, generating a favorable impact on EPS of 0.5 cents. Contributing to the higher
operating expenses were elevated freight costs as well as strategic
additions to the healthcare product line's salesforce in alignment
with the recently announced Wiicare initiative. Foreign
exchange added 3.5 cents to EPS in
the quarter due to the favorable translation differences recorded
on the revaluation of monetary assets and liabilities in comparison
to the large unfavorable translation differences recorded in the
prior year's opening quarter. A modest decrease in the
effective income tax rate raised EPS by 0.5
cents but was offset by the magnitude of income attributable
to non-controlling interests. Net finance expense (income)
lowered EPS by 1.5 cents, reflecting
the much lower rate of interest applied in the current quarter to
the cash and cash equivalent balances.
Capital Resources, Cash Flow and Liquidity
The Company's cash and cash equivalents balance ended the first
quarter of 2021 at $496.2 million, an
increase of $0.9 million from the end
of the prior year. Winpak continued to generate solid cash
flow from operating activities before changes in working capital of
$45.4 million. Cash was
consumed by net working capital additions of $26.0 million. Trade and other receivables
advanced by $15.7 million mainly due
to the 6.0 percent advancement in revenue in comparison to the
immediately preceeding quarter. In addition, inventories grew
by $11.6 million, reflecting
the magnitude of raw material purchases towards the end of the
quarter, notably higher resin costs and the build-up of
work-in-process and finished goods to accomodate strong
customer order levels. Cash was utilized for plant and
equipment expenditures of $9.1
million, income tax payments of $7.4
million, dividend payments of $1.5
million and other items amounting to $0.5 million.
Summary of Quarterly Results
|
Thousands of US
dollars, except per share amounts (US cents)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
2021
|
|
2020
|
|
2020
|
|
2020
|
|
2020
|
|
2019
|
|
2019
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
224,806
|
|
212,091
|
|
210,605
|
|
216,201
|
|
213,596
|
|
217,456
|
|
212,734
|
|
219,618
|
Net income
attributable to equity holders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of the
Company
|
24,495
|
|
27,256
|
|
26,684
|
|
29,226
|
|
23,155
|
|
26,679
|
|
28,578
|
|
31,086
|
EPS
|
38
|
|
42
|
|
41
|
|
45
|
|
36
|
|
41
|
|
44
|
|
48
|
Looking Forward
Winpak continues to navigate through the ongoing consequences of
the Coronavirus (COVID-19) pandemic being an essential supplier of
packaging materials and machinery for our customers. The
Company is paying attention to the effects from the economic
reopening activities taking place in North America with the United States progressing at a much faster
rate. Concerns are emerging as a third wave of COVID-19 has
commenced in Canada with a noted
increase in infections from more dangerous variants. Moving
forward, key factors will be whether the current approved vaccines
will be able to effectively combat the multiple variants and the
timing/execution of the vaccination plans across North America which are wide-ranging with
the United States being well
ahead. The Company continues to address the challenges
arising from the pandemic with the expectation that it will
persist, in varying degrees, for the balance of the year. All
plants continue to be fully operational with a nominal number of
COVID-19 cases. Winpak remains steadfast in its efforts to
curtail the pandemic and will remain focused on ensuring all
required health and safety protocols are fully supported at each
facility to provide our highly dedicated and ardent employees and
their families with a safe work environment.
Current market views are that the economy could gradually return
to levels close to pre-COVID-19 later this year, however, the
timing and extent is unclear. During the first quarter,
pandemic-related business trends continued within the Company's
operating segments with soft volumes being realized in the
foodservice and hospitality markets and strong volume growth from
retail protein and cheese products. New customer business
volume gains from initial product launches within the rigid
container product group (retort pet food and single-serve
desserts), in addition to reclose label packaging, spouted pouch
and frozen food wins from the flexible packaging segment, will
provide a solid foundation for volume expansion in 2021. The
flexible lidding and specialized printed packaging product groups
continue to execute on new business activity with pharmaceutical
customers. The packaging machinery segment has a healthy
level of orders which will keep the operations active for the rest
of the year. Several new business prospects are progressing
in the sales funnel with execution dependent upon the customers'
time horizon. Winpak along with Wipak, its European sister
Company, formally announced and launched its strategic initiative
Wiicare to create a global commercial healthcare platform to
respond to customer requirements and expectations from their
procurement partners in the medical and pharmaceutical
markets. New healthcare opportunities are being sourced and
pursued.
Raw material costs for Winpak's three principal resins started
to increase during the fourth quarter of 2020. During the
first quarter of 2021, this trend continued and intensified with
sharp resin price increases implemented by producers. The
rapid elevation in resin costs has come about due to: heightened
North American demand for feedstocks, unplanned plant outages at
producers, an increase in global demand for feedstocks creating a
vibrant export market and to add further pressure on producer
supply, the severe winter event "Uri" occurred in mid-February
across the US Gulf Coast. This storm caused epic power,
water, and electrical outages throughout the Gulf Coast where most
of the resin producers are located. Resin production was
significantly disrupted with plants slowly returning to service in
the second half of March, however, several are not yet
operating. This supply disruption has forced producers to put
customers on allocations and most have declared force
majeure. The Company has been working diligently to source
sufficient supply of the affected resins, however, there is the
potential that we could encounter some resin shortages, for a short
period of time, and may have to curtail certain production lines
until producer supply has been stabilized. The reduced
producer supply capabilities have created marked resin price
increases which will elevate the Company's costs of goods sold in
the upcoming quarters and put stress on gross profit margins.
Fortunately, these higher resin costs will generate appreciable
customer selling price increases due to the pass-through of higher
raw material costs as 66 percent of Winpak's revenues are indexed
albeit with a three to four-month time lag. The Company
expects to pass on selling price increases to non-indexed customers
as well. Additionally, there have been noteworthy increases
in freight costs with this dynamic expected to be prevalent in the
upcoming quarters.
In the first quarter, capital spending was less than anticipated
due to equipment supplier delays stemming from the pandemic and the
timing of supplier progress payments. Expenditures for 2021
are forecast to be in the range of $60 to $70
million. The Winnipeg,
Manitoba modified atmosphere packaging facility is
completing several key projects including: new conversion
capabilities for reclosable lidding and spouted pouches and
retrofitting a cast co-extrusion line which will elevate Winpak's
sustainable product offering with the next generation of
reusable/recyclable high-barrier thermoformable films. These
three initiatives will be coming onstream in the second quarter,
and in addition, incremental capacity with a new cast co-extrusion
line is scheduled to start-up in the fourth quarter. The new
BOPA line installation in Winnipeg,
Manitoba is progressing with pre-production scheduled by the
end of the third quarter. At the Sauk Village, Illinois rigid container
facility, the Company will be expanding its product offering with
the installation of the infrastructure and production equipment to
enter the injection molded container and in-mold label market with
initial production expected by the fourth quarter. Bolstering
and expanding Winpak's sustainable packaging product offering will
remain at the forefront to meet our customers' expectations.
Potential acquisition opportunities have started to slowly
resurface as many transactions were put on hold in 2020 due to the
pandemic with the expectation that activity will pick up moving
forward. In this regard, the Company will evaluate
acquisition opportunities that align strategically with Winpak's
core strengths in sophisticated high-barrier packaging for food,
medical and pharmaceutical applications.
Winpak Ltd.
Interim Condensed Consolidated
Financial Statements
First Quarter Ended: March 28, 2021
These interim condensed consolidated financial statements have
not been audited or reviewed by the Company's independent external
auditors, KPMG LLP. For a complete set of notes to the
condensed consolidated financial statements, refer to www.sedar.com
or the Company's website, www.winpak.com.
Winpak
Ltd
|
|
|
|
Condensed
Consolidated Balance Sheets
|
|
|
|
(thousands of US
dollars) (unaudited)
|
|
|
|
|
|
|
|
|
March 28
|
|
December
27
|
|
2021
|
|
2020
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
Cash and
cash equivalents
|
496,224
|
|
495,346
|
Trade
and other receivables
|
151,062
|
|
135,406
|
Income
taxes receivable
|
9,716
|
|
10,506
|
Inventories
|
147,253
|
|
135,629
|
Prepaid
expenses
|
6,301
|
|
3,128
|
Derivative financial instruments
|
1,187
|
|
1,138
|
|
811,743
|
|
781,153
|
|
|
|
|
Non-current
assets:
|
|
|
|
Property, plant and equipment
|
505,321
|
|
507,461
|
Intangible assets
|
35,574
|
|
35,887
|
Employee
benefit plan assets
|
7,591
|
|
8,114
|
|
548,486
|
|
551,462
|
Total
assets
|
1,360,229
|
|
1,332,615
|
|
|
|
|
Equity and
Liabilities
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
Trade
payables and other liabilities
|
66,985
|
|
64,592
|
Contract
liabilities
|
3,914
|
|
1,775
|
Provisions
|
-
|
|
149
|
Income
taxes payable
|
81
|
|
1,490
|
Derivative financial instruments
|
13
|
|
-
|
|
70,993
|
|
68,006
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
Employee
benefit plan liabilities
|
13,852
|
|
13,484
|
Deferred
income
|
14,049
|
|
14,359
|
Provisions and other long-term liabilities
|
13,721
|
|
13,770
|
Deferred
tax liabilities
|
56,853
|
|
55,953
|
|
98,475
|
|
97,566
|
Total
liabilities
|
169,468
|
|
165,572
|
|
|
|
|
Equity:
|
|
|
|
Share
capital
|
29,195
|
|
29,195
|
Reserves
|
860
|
|
834
|
Retained
earnings
|
1,126,380
|
|
1,103,435
|
Total equity
attributable to equity holders of the Company
|
1,156,435
|
|
1,133,464
|
Non-controlling
interests
|
34,326
|
|
33,579
|
Total
equity
|
1,190,761
|
|
1,167,043
|
Total equity and
liabilities
|
1,360,229
|
|
1,332,615
|
Winpak
Ltd
|
|
|
|
Condensed
Consolidated Statements of Income
|
|
|
|
(thousands of US
dollars, except per share amounts) (unaudited)
|
|
|
|
|
Quarter
Ended
|
|
March 28
|
|
March 29
|
|
2021
|
|
2020
|
|
|
|
|
Revenue
|
224,806
|
|
213,596
|
Cost of
sales
|
(158,971)
|
|
(149,427)
|
Gross
profit
|
65,835
|
|
64,169
|
|
|
|
|
Sales, marketing and
distribution expenses
|
(19,591)
|
|
(17,701)
|
General and
administrative expenses
|
(8,485)
|
|
(8,093)
|
Research and
technical expenses
|
(4,030)
|
|
(4,053)
|
Pre-production
expenses
|
-
|
|
(178)
|
Other income
(expenses)
|
553
|
|
(3,023)
|
Income from
operations
|
34,282
|
|
31,121
|
Finance
income
|
277
|
|
1,659
|
Finance
expense
|
(443)
|
|
(629)
|
Income before income
taxes
|
34,116
|
|
32,151
|
Income tax
expense
|
(8,874)
|
|
(8,605)
|
Net income for the
period
|
25,242
|
|
23,546
|
|
|
|
|
Attributable
to:
|
|
|
|
Equity holders of the
Company
|
24,495
|
|
23,155
|
Non-controlling
interests
|
747
|
|
391
|
|
25,242
|
|
23,546
|
|
|
|
|
Basic and diluted
earnings per share - cents
|
38
|
|
36
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Comprehensive Income
|
|
|
|
(thousands of US
dollars) (unaudited)
|
|
|
|
|
Quarter
Ended
|
|
March 28
|
|
March 29
|
|
2021
|
|
2020
|
|
|
|
|
Net income for the
period
|
25,242
|
|
23,546
|
|
|
|
|
Items that are or may
be reclassified subsequently to the statements of
income:
|
|
|
|
Cash flow hedge gains
(losses) recognized
|
488
|
|
(2,143)
|
Cash flow hedge gains
transferred to the statements of income
|
(452)
|
|
(73)
|
Income tax
effect
|
(10)
|
|
593
|
|
26
|
|
(1,623)
|
Other
comprehensive income (loss) for the period - net of income
tax
|
26
|
|
(1,623)
|
Comprehensive
income for the period
|
25,268
|
|
21,923
|
|
|
|
|
Attributable
to:
|
|
|
|
Equity holders of the
Company
|
24,521
|
|
21,532
|
Non-controlling
interests
|
747
|
|
391
|
|
25,268
|
|
21,923
|
Winpak
Ltd
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Changes in Equity
|
|
|
|
|
|
|
(thousands of US
dollars) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to
equity holders of the Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
|
Share
|
|
Retained
|
|
controlling
|
Total
|
|
capital
|
Reserves
|
earnings
|
Total
|
interests
|
equity
|
|
|
|
|
|
|
|
Balance at
December 30, 2019
|
29,195
|
380
|
1,005,202
|
1,034,777
|
30,985
|
1,065,762
|
|
|
|
|
|
|
|
Comprehensive (loss) income for the period
|
|
|
|
|
|
|
Cash flow hedge
losses, net of tax
|
-
|
(1,570)
|
-
|
(1,570)
|
-
|
(1,570)
|
Cash flow hedge gains
transferred to the statements
|
|
|
|
|
|
|
of
income, net of tax
|
-
|
(53)
|
-
|
(53)
|
-
|
(53)
|
Other
comprehensive loss
|
-
|
(1,623)
|
-
|
(1,623)
|
-
|
(1,623)
|
Net
income for the period
|
-
|
-
|
23,155
|
23,155
|
391
|
23,546
|
Comprehensive (loss) income for the period
|
-
|
(1,623)
|
23,155
|
21,532
|
391
|
21,923
|
|
|
|
|
|
|
|
Dividends
|
-
|
-
|
(1,394)
|
(1,394)
|
-
|
(1,394)
|
|
|
|
|
|
|
|
Balance at March
29, 2020
|
29,195
|
(1,243)
|
1,026,963
|
1,054,915
|
31,376
|
1,086,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
December 28, 2020
|
29,195
|
834
|
1,103,435
|
1,133,464
|
33,579
|
1,167,043
|
|
|
|
|
|
|
|
Comprehensive income for the period
|
|
|
|
|
|
|
Cash flow hedge gains,
net of tax
|
-
|
357
|
-
|
357
|
-
|
357
|
Cash flow hedge gains
transferred to the statements
|
|
|
|
|
|
|
of
income, net of tax
|
-
|
(331)
|
-
|
(331)
|
-
|
(331)
|
Other
comprehensive income
|
-
|
26
|
-
|
26
|
-
|
26
|
Net
income for the period
|
-
|
-
|
24,495
|
24,495
|
747
|
25,242
|
Comprehensive income for the period
|
-
|
26
|
24,495
|
24,521
|
747
|
25,268
|
|
|
|
|
|
|
|
Dividends
|
-
|
-
|
(1,550)
|
(1,550)
|
-
|
(1,550)
|
|
|
|
|
|
|
|
Balance at March
28, 2021
|
29,195
|
860
|
1,126,380
|
1,156,435
|
34,326
|
1,190,761
|
Winpak
Ltd
|
|
|
|
Condensed
Consolidated Statements of Cash Flows
|
|
|
|
(thousands of US
dollars) (unaudited)
|
|
|
|
|
Quarter
Ended
|
|
March 28
|
|
March 29
|
|
2021
|
|
2020
|
|
|
|
|
Cash provided by
(used in):
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
Net
income for the period
|
25,242
|
|
23,546
|
Items
not involving cash:
|
|
|
|
Depreciation
|
11,251
|
|
10,802
|
Amortization -
deferred income
|
(384)
|
|
(388)
|
Amortization -
intangible assets
|
415
|
|
421
|
Employee defined
benefit plan expenses
|
1,123
|
|
915
|
Net finance expense
(income)
|
166
|
|
(1,030)
|
Income tax
expense
|
8,874
|
|
8,605
|
Other
|
(1,322)
|
|
(341)
|
Cash flow from operating activities before the following
|
45,365
|
|
42,530
|
Change
in working capital:
|
|
|
|
Trade and other
receivables
|
(15,656)
|
|
388
|
Inventories
|
(11,624)
|
|
3,358
|
Prepaid
expenses
|
(3,173)
|
|
(2,144)
|
Trade payables and
other liabilities
|
2,292
|
|
(7,151)
|
Contract
liabilities
|
2,139
|
|
(1,226)
|
|
|
|
|
Employee defined benefit plan contributions
|
(131)
|
|
(1,299)
|
Income tax paid
|
(7,356)
|
|
(7,292)
|
Interest received
|
252
|
|
1,549
|
Interest paid
|
(354)
|
|
(477)
|
Net cash from operating activities
|
11,754
|
|
28,236
|
|
|
|
|
Investing
activities:
|
|
|
|
Acquisition of property, plant and equipment - net
|
(9,066)
|
|
(6,387)
|
Acquisition of intangible assets
|
(103)
|
|
(31)
|
|
(9,169)
|
|
(6,418)
|
|
|
|
|
Financing
activities:
|
|
|
|
Payment
of lease liabilities
|
(189)
|
|
(101)
|
Dividends paid
|
(1,518)
|
|
(1,491)
|
|
(1,707)
|
|
(1,592)
|
|
|
|
|
Change in cash and
cash equivalents
|
878
|
|
20,226
|
|
|
|
|
Cash and cash
equivalents, beginning of period
|
495,346
|
|
397,159
|
|
|
|
|
Cash and cash
equivalents, end of period
|
496,224
|
|
417,385
|
SOURCE Winpak Ltd.