WINNIPEG, MB, Oct. 20,
2022 /CNW/ - Winpak Ltd. (WPK) today reports
consolidated results in US dollars for the third quarter of 2022,
which ended on September 25,
2022.
|
Quarter
Ended
|
|
Year-To-Date
Ended
|
|
September 25
|
|
September 26
|
|
September 25
|
|
September 26
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
(thousands of US
dollars, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
302,532
|
|
254,166
|
|
888,768
|
|
722,941
|
Net income
|
29,350
|
|
21,350
|
|
97,387
|
|
76,031
|
|
|
|
|
|
|
|
|
Income tax
expense
|
10,425
|
|
6,768
|
|
34,621
|
|
24,419
|
Net finance (income)
expense
|
(468)
|
|
197
|
|
(12)
|
|
615
|
Depreciation and
amortization
|
11,911
|
|
11,084
|
|
35,781
|
|
33,743
|
EBITDA (1)
|
51,218
|
|
39,399
|
|
167,777
|
|
134,808
|
|
|
|
|
|
|
|
|
Net income attributable
to equity holders of the Company
|
29,567
|
|
20,762
|
|
97,108
|
|
73,777
|
Net (loss) income
attributable to non-controlling interests
|
(217)
|
|
588
|
|
279
|
|
2,254
|
Net income
|
29,350
|
|
21,350
|
|
97,387
|
|
76,031
|
|
|
|
|
|
|
|
|
Basic and diluted
earnings per share (cents)
|
45
|
|
32
|
|
149
|
|
114
|
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 third quarter of 2022 of
$29.6 million or 45 cents in earnings per share (EPS) increased by
$8.8 million or 13 cents per share from the comparable 2021
quarter. The favorable result was heavily influenced by the
sizeable expansion in gross profit which generated an advancement
in EPS of 20.5 cents. The level
of net income attributable to non-controlling interests resulted in
an additional 1.0 cent added to EPS
while sales volumes and net finance income each raised EPS by
0.5 cents. Operating expenses
had the opposite effect, lowering EPS by 7.0
cents. Foreign exchange reduced EPS by a further
2.0 cents and higher income taxes
subtracted 0.5 cents from EPS.
For the nine months ended September 25,
2022, net income attributable to equity holders of the
Company advanced by 31.6 percent to $97.1
million or $1.49 per share
from the corresponding 2021 result of $73.8
million or $1.14 per
share. The improvement in gross profit was the dominant
factor, augmenting EPS by a remarkable 56.5
cents. The level of net income attributable to
non-controlling interests added 3.0
cents to EPS. The additional sales volumes benefitted
EPS by 2.5 cents and net finance
income provided another 0.5
cents. Conversely, higher operating expenses, foreign
exchange and income taxes narrowed EPS by 19.5 cents, 5.0
cents and 3.0 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
Revenue in the third quarter of 2022 was
$302.5 million, exceeding the prior
year comparable level of $254.2
million by 19.0 percent. Volume growth was modest at
2.0 percent when compared to the third quarter of 2021.
Within the flexible packaging operating segment, volume gains
amounted to 5 percent. The modified atmosphere packaging
product group's volumes expanded significantly. Strong demand
for retail meat and cheese products and the performance of the
frozen food product launch that took place in the third quarter of
2021 were the catalysts. Conversely, biaxially oriented nylon
volumes retreated as several core customers modified their order
patterns in response to excess inventory levels they had
accumulated during the recent period of severe supply chain
challenges. In addition, specialty films volumes declined
mainly on account of customer loss. The rigid packaging and
flexible lidding operating segment's volumes were virtually
unchanged. Rigid container volumes increased slightly as the
rebound in specialty beverage shipments was largely offset by lower
condiment container activity. Lidding product group volumes
fell by 3 percent as the availability of production labor hampered
manufacturing output. Packaging machinery volumes dropped in
the quarter as a higher than typical number of machines were
shipped in the third quarter of 2021. Selling price and mix
changes had a large favorable impact on revenue of 17.4 percent,
which was mainly due to the scale of raw material pass-through
adjustments to customer selling prices. Foreign exchange had
a minor negative influence on revenue.
For the first nine months of 2022, revenue grew by $165.8 million or 22.9 percent from the
$722.9 million recorded in the
corresponding prior year period. Volumes increased by 2.5
percent. The flexible packaging operating segment achieved volume
growth of 6 percent. Exceptional volume growth for the
modified atmosphere packaging product group reflected business
gains and enhanced demand for protein and cheese packaging,
especially for customers that supply retail food industries.
The frozen food packaging business was a critical component of the
growth as well. Within the rigid packaging and flexible
lidding operating segment, volumes narrowed by 2 percent.
Rigid container volumes retreated by 3 percent as gains in retort
pet food and creamer container shipments were eclipsed by lower
condiment container activity. For the lidding product group,
volumes were restrained due to the shortage of manufacturing labor
and the aluminum foil procurement challenges experienced in the
first quarter of 2022. Packaging machinery volumes improved
by 10 percent. Selling price and mix changes had a
substantial positive effect on revenue of $149.3 million as the considerable rise in raw
material and other costs since mid-2021 resulted in much higher
selling prices to customers. The impact of foreign exchange
on revenue was negligible.
Gross Profit Margins
Gross profit margins in the
current quarter of 26.9 percent of revenue ascended by 2.5
percentage points from the 2021 third quarter result of 24.4
percent of revenue. A sizeable increase in EPS of
20.5 cents took place as a
result. Selling prices advanced to a much larger extent than
raw material costs, which included the remaining aluminum foil air
freight transportation expenses to the lidding plant in
Montreal, raising EPS by
30.0 cents. During the third
quarter of 2021, the unfavorable divergence between the rise in raw
material costs and the related selling price adjustments was
enormous. Furthermore, in the past 12 months, a sequence of
inflationary selling price adjustments have been implemented.
Compared to the third quarter of 2021, the rate of growth of fixed
manufacturing overheads outpaced the level of sales volume
growth. This mismatch, along with expenses pertaining to
inventory obsolescence, lowered EPS by 9.5
cents.
For the first nine months of 2022, gross profit margins were
28.4 percent of revenue, expanding by 1.1 percentage points from
the 27.3 percent of revenue achieved during the 2021 year-to-date
comparative period. In dollar terms, gross profit climbed by
an incredible 27.7 percent over the same period. Accordingly,
EPS vaulted by 56.5 cents. The
magnitude of selling price increases significantly surpassed the
corresponding rise in raw material costs, including the
non-recurring expenses incurred to expedite aluminum foil.
This discrepancy elevated EPS by 75.0
cents. During 2021, raw material costs increased
considerably while selling price increases were limited. In
addition, non-contractual, inflationary selling price increases
have been implemented since the fourth quarter of 2021 to partially
recover advances in key cost categories such as consumables,
freight and distribution and energy. With respect to
operating leverage, manufacturing costs increased to a greater
extent than the gain in sales volumes, tempering EPS by
18.5 cents.
The raw material purchase price index increased by less than 1
percent compared to the second quarter of 2022. In relation
to a year earlier, the index has risen by 4 percent. During
the third quarter, nylon resin and aluminum foil each realized
increases ranging between 5 and 8 percent. In contrast,
polypropylene and polyethylene resin prices declined by 20 percent
and 5 percent, respectively.
Expenses and Other
Operating expenses in the third
quarter of 2022, adjusted for foreign exchange, progressed at a
larger rate relative to the expansion in sales volumes and as such,
lowered EPS by 7.0 cents.
Heightened freight and distribution costs were the main
contributing factor, accounting for approximately half of the EPS
contraction. Pre-production costs of $2.0 million were also significant. Foreign
exchange subtracted 2.0 cents from
EPS due to the unfavorable translation differences recorded on the
revaluation of monetary assets and liabilities denominated in
Canadian dollars. The effective income tax rate was almost
two percentage points higher in the third quarter of 2022,
deducting 0.5 cents from EPS.
Lastly, a lesser proportion of net income attributable to
non-controlling interests and net finance income enhanced EPS by
1.0 cent and 0.5 cents, respectively.
On a year-to-date basis, operating expenses, exclusive of
foreign exchange, advanced at a rate of 19.7 percent in relation to
the 2.5 percent acceleration in sales volumes, thereby having a
major negative impact on EPS of 19.5
cents. Significantly higher freight and distribution
costs, greater employee compensation expenses, along with
pre-production costs incurred to commercialize the new biaxially
oriented polyamide (BOPA) line, drove the elevated operating
expenses. Foreign exchange had a negative effect on EPS of
5.0 cents due to the unfavorable
translation differences recorded on the revaluation of monetary
assets and liabilities in comparison to the favorable translation
differences recorded in the same period in 2021. Furthermore,
the foreign exchange contracts that matured in the 2021
year-to-date period were at a more beneficial average exchange
rate. The effective income tax rate reduced EPS by
3.0 cents, however, this was offset
by a smaller proportion of earnings attributable to non-controlling
interests. Net finance income added 0.5 cents to EPS.
Capital Resources, Cash Flow and Liquidity
The
Company's cash and cash equivalents balance ended the third quarter
of 2022 at $377.2 million, an
increase of $8.2 million from the end
of the second quarter. Winpak continued to generate strong
cash flows from operating activities before changes in working
capital of $52.9 million.
Working capital consumed $30.6
million in cash. The $20.5
million increase in inventories was impacted by aluminum
foil purchase commitments that were entered into during the
significant supply chain challenges experienced in the early stages
of 2022. Also relevant was the targeted accumulation of raw
material resin inventories in advance of hurricane season.
Due to the timing of supplier payments, trade payables and other
liabilities dropped by $15.7
million. Trade and other receivables declined by
$5.2 million, reflecting the lower
revenue level relative to the preceding quarter. Cash
outflows included: $11.8 million in
plant and equipment additions, dividend payments of $1.5 million and other items amounting to
$0.8 million.
For the first nine months of 2022, the cash and cash equivalents
balance decreased by $0.2
million. Cash flows generated from operating
activities before changes in working capital were solid at
$168.8 million. The net
investment in working capital increased by $108.2 million. The extraordinary
$93.7 million growth in inventories
arose due to the deliberate accumulation of raw materials in order
to manage the uncertainty caused by supply chain challenges,
especially with aluminum foil. Finished goods inventories
grew since the start of the year, reflecting an increase in the
number of customer inventory management programs and also to
support the higher sales volumes. In addition, trade and
other receivables grew by $28.9
million due to the timing of customer payments and the
higher level of revenue in the current quarter compared to the
final quarter of 2021. Stemming from the magnitude of raw
material purchases, trade payables and other liabilities advanced
by $18.4 million. Cash was
utilized for property, plant and equipment additions of
$35.3 million, income tax payments of
$18.2 million, dividend payments of
$4.6 million, employee defined
benefit plan contributions of $1.7
million and other items totaling $1.0
million.
Summary of Quarterly Results
|
|
|
Thousands of US
dollars, except per share amounts (US cents)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
2022
|
|
2022
|
|
2022
|
|
2021
|
|
2021
|
|
2021
|
|
2021
|
|
2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
302,532
|
|
310,254
|
|
275,982
|
|
279,053
|
|
254,166
|
|
243,969
|
|
224,806
|
|
212,091
|
Net income attributable
to equity holders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of the
Company
|
29,567
|
|
33,671
|
|
33,870
|
|
30,031
|
|
20,762
|
|
28,520
|
|
24,495
|
|
27,256
|
EPS
|
45
|
|
52
|
|
52
|
|
46
|
|
32
|
|
44
|
|
38
|
|
42
|
Looking Forward
As expected, central banks raised
interest rates significantly during the third quarter of
2022. With further increases projected over the next 12
months, paired with the continued conflict in Ukraine, the risk of a North American
recession has increased. However, this aggressive monetary
policy, along with recovering supply chains, are likely to have a
moderating impact on inflation and upgrade the availability of
labor.
Although customer order patterns and limited loss of business
muted the magnitude of volume expansion in the third quarter of
2022, the Company projects a slightly higher rate of growth for the
fourth quarter of 2022. As a result of operational
improvements and modest gains in labor availability, the elevated
productive capacity of the lidding product group will support
enhanced sales volumes. In addition, the new cast
co-extrusion line commercialized at the modified atmosphere
packaging plant in late 2021 has facilitated the acquisition of
sizeable new protein and cheese business. Based on customer
order activity, specialty beverage container volumes will be
disproportionately weighted towards the fourth quarter of 2022
whereas the opposite occurrence took place in the prior
year.
Current market expectations are for raw material costs to
decline moderately in the fourth quarter of 2022 and then again
throughout 2023. In accordance with customer agreements,
these lower costs would lead to a contraction in selling prices,
although with an estimated average delay of four months. The
Company's cost structure continues to be impacted by inflationary
pressures. After implementing several non-contractual price
increases over the past 12 months, it has become increasingly
difficult to pass along further increases to customers. On
balance, the net impact of these counteracting factors should be
relatively neutral in the final quarter of 2022, thereby having
minimal effect on gross profit margins.
Capital expenditures for 2022 are forecast to be in the range of
$50 to $55
million. During the third quarter, the Company
continued to dedicate significant resources to the installation of
the new BOPA line in Winnipeg,
Manitoba. It is estimated that the line will be fully
commercialized in the first half of 2023. The expansionary
projects relating to new co-extrusion capacity at the modified
atmosphere packaging plant and the next phase of the injection
molded container endeavor are proceeding as scheduled and will be
completed in the second half of 2023. Furthermore, the
Company is currently evaluating potential building expansions at
two of its key manufacturing sites. Simultaneously, Winpak
will continue to assess prospective acquisition opportunities that
align strategically with the Company's core strengths in
sophisticated high-barrier packaging for food, medical and
pharmaceutical applications that provide long-term shareholder
value.
Winpak Ltd.
Interim Condensed Consolidated
Financial Statements
Third Quarter Ended:
September 25, 2022
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 25
|
|
December 26
|
|
|
|
2022
|
|
2021
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and
cash equivalents
|
|
|
377,215
|
|
377,461
|
Trade and
other receivables
|
|
|
206,236
|
|
177,382
|
Income
taxes receivable
|
|
|
6,101
|
|
9,825
|
Inventories
|
|
|
280,757
|
|
187,058
|
Prepaid
expenses
|
|
|
7,432
|
|
6,702
|
|
|
|
877,741
|
|
758,428
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
Property,
plant and equipment
|
|
|
516,062
|
|
515,247
|
Intangible
assets and goodwill
|
|
|
33,454
|
|
34,472
|
Employee
benefit plan assets
|
|
|
12,515
|
|
13,547
|
|
|
|
562,031
|
|
563,266
|
Total
assets
|
|
|
1,439,772
|
|
1,321,694
|
|
|
|
|
|
|
Equity and
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Trade
payables and other liabilities
|
|
|
110,201
|
|
91,717
|
Contract
liabilities
|
|
|
160
|
|
3,503
|
Income
taxes payable
|
|
|
13,381
|
|
1,102
|
Derivative
financial instruments
|
|
|
1,852
|
|
715
|
|
|
|
125,594
|
|
97,037
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
Employee
benefit plan liabilities
|
|
|
11,032
|
|
9,837
|
Deferred
income
|
|
|
17,730
|
|
17,685
|
Provisions
and other long-term liabilities
|
|
|
12,345
|
|
13,029
|
Deferred
tax liabilities
|
|
|
65,290
|
|
68,367
|
|
|
|
106,397
|
|
108,918
|
Total
liabilities
|
|
|
231,991
|
|
205,955
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Share
capital
|
|
|
29,195
|
|
29,195
|
Reserves
|
|
|
(1,357)
|
|
(524)
|
Retained
earnings
|
|
|
1,143,545
|
|
1,050,949
|
Total equity
attributable to equity holders of the Company
|
|
|
1,171,383
|
|
1,079,620
|
Non-controlling
interests
|
|
|
36,398
|
|
36,119
|
Total
equity
|
|
|
1,207,781
|
|
1,115,739
|
Total equity and
liabilities
|
|
|
1,439,772
|
|
1,321,694
|
Winpak
Ltd.
|
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
(thousands of US
dollars, except per share amounts) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year-To-Date
Ended
|
|
|
|
September 25
|
|
September 26
|
|
September 25
|
|
September 26
|
|
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
302,532
|
|
254,166
|
|
888,768
|
|
722,941
|
Cost of
sales
|
|
|
(221,051)
|
|
(192,138)
|
|
(636,503)
|
|
(525,388)
|
Gross profit
|
|
|
81,481
|
|
62,028
|
|
252,265
|
|
197,553
|
|
|
|
|
|
|
|
|
|
|
Sales, marketing and
distribution expenses
|
|
|
(23,881)
|
|
(21,187)
|
|
(72,168)
|
|
(61,144)
|
General and
administrative expenses
|
|
|
(9,524)
|
|
(7,863)
|
|
(28,773)
|
|
(24,018)
|
Research and technical
expenses
|
|
|
(4,380)
|
|
(4,519)
|
|
(13,130)
|
|
(13,130)
|
Pre-production
expenses
|
|
|
(1,995)
|
|
-
|
|
(2,915)
|
|
-
|
Other (expenses)
income
|
|
|
(2,394)
|
|
(144)
|
|
(3,283)
|
|
1,804
|
Income from
operations
|
|
|
39,307
|
|
28,315
|
|
131,996
|
|
101,065
|
Finance
income
|
|
|
1,847
|
|
237
|
|
2,802
|
|
726
|
Finance
expense
|
|
|
(1,379)
|
|
(434)
|
|
(2,790)
|
|
(1,341)
|
Income before income
taxes
|
|
|
39,775
|
|
28,118
|
|
132,008
|
|
100,450
|
Income tax
expense
|
|
|
(10,425)
|
|
(6,768)
|
|
(34,621)
|
|
(24,419)
|
Net income for the
period
|
|
|
29,350
|
|
21,350
|
|
97,387
|
|
76,031
|
|
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
|
|
|
Equity holders of the
Company
|
|
|
29,567
|
|
20,762
|
|
97,108
|
|
73,777
|
Non-controlling
interests
|
|
|
(217)
|
|
588
|
|
279
|
|
2,254
|
|
|
|
29,350
|
|
21,350
|
|
97,387
|
|
76,031
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
earnings per share - cents
|
|
|
45
|
|
32
|
|
149
|
|
114
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
(thousands of US
dollars) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year-To-Date
Ended
|
|
|
|
September 25
|
|
September 26
|
|
September 25
|
|
September 26
|
|
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Net income for the
period
|
|
|
29,350
|
|
21,350
|
|
97,387
|
|
76,031
|
|
|
|
|
|
|
|
|
|
|
Items that will not be
reclassified to the statements of income:
|
|
|
|
|
|
|
|
|
|
Cash flow hedge losses
recognized
|
|
|
-
|
|
(867)
|
|
-
|
|
(867)
|
|
|
|
-
|
|
(867)
|
|
-
|
|
(867)
|
Items that are or may
be reclassified subsequently to the statements of
income:
|
|
|
|
|
|
|
|
|
|
Cash flow hedge
(losses) gains recognized
|
|
|
(1,575)
|
|
(933)
|
|
(1,679)
|
|
282
|
Cash flow hedge losses
(gains) transferred to the statements of income
|
|
|
263
|
|
(540)
|
|
541
|
|
(1,615)
|
Income tax
effect
|
|
|
351
|
|
394
|
|
305
|
|
356
|
|
|
|
(961)
|
|
(1,079)
|
|
(833)
|
|
(977)
|
Other comprehensive
loss for the period - net of income tax
|
|
|
(961)
|
|
(1,946)
|
|
(833)
|
|
(1,844)
|
Comprehensive income
for the period
|
|
|
28,389
|
|
19,404
|
|
96,554
|
|
74,187
|
|
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
|
|
|
Equity holders of the
Company
|
|
|
28,606
|
|
18,816
|
|
96,275
|
|
71,933
|
Non-controlling
interests
|
|
|
(217)
|
|
588
|
|
279
|
|
2,254
|
|
|
|
28,389
|
|
19,404
|
|
96,554
|
|
74,187
|
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
|
|
|
|
capital
|
Reserves
|
earnings
|
Total
|
interests
|
Total equity
|
|
|
|
|
|
|
|
|
Balance at December
28, 2020
|
|
29,195
|
834
|
1,103,435
|
1,133,464
|
33,579
|
1,167,043
|
|
|
|
|
|
|
|
|
Comprehensive (loss) income for the period
|
|
|
|
|
|
|
|
Cash flow hedge gains
(losses), net of tax
|
|
-
|
206
|
(867)
|
(661)
|
-
|
(661)
|
Cash flow hedge gains
transferred to the statements
|
|
|
|
|
|
|
|
of
income, net of tax
|
|
-
|
(1,183)
|
-
|
(1,183)
|
-
|
(1,183)
|
Other
comprehensive loss
|
|
-
|
(977)
|
(867)
|
(1,844)
|
-
|
(1,844)
|
Net
income for the period
|
|
-
|
-
|
73,777
|
73,777
|
2,254
|
76,031
|
Comprehensive (loss) income for the period
|
|
-
|
(977)
|
72,910
|
71,933
|
2,254
|
74,187
|
|
|
|
|
|
|
|
|
Dividends
|
|
-
|
-
|
(163,213)
|
(163,213)
|
-
|
(163,213)
|
|
|
|
|
|
|
|
|
Balance at September
26, 2021
|
|
29,195
|
(143)
|
1,013,132
|
1,042,184
|
35,833
|
1,078,017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December
27, 2021
|
|
29,195
|
(524)
|
1,050,949
|
1,079,620
|
36,119
|
1,115,739
|
|
|
|
|
|
|
|
|
Comprehensive (loss) income for the period
|
|
|
|
|
|
|
|
Cash flow hedge
losses, net of tax
|
|
-
|
(1,230)
|
-
|
(1,230)
|
-
|
(1,230)
|
Cash flow hedge losses
transferred to the statements
|
|
|
|
|
|
|
|
of
income, net of tax
|
|
-
|
397
|
-
|
397
|
-
|
397
|
Other
comprehensive loss
|
|
-
|
(833)
|
-
|
(833)
|
-
|
(833)
|
Net
income for the period
|
|
-
|
-
|
97,108
|
97,108
|
279
|
97,387
|
Comprehensive (loss) income for the period
|
|
-
|
(833)
|
97,108
|
96,275
|
279
|
96,554
|
|
|
|
|
|
|
|
|
Dividends
|
|
-
|
-
|
(4,512)
|
(4,512)
|
-
|
(4,512)
|
|
|
|
|
|
|
|
|
Balance at September
25, 2022
|
|
29,195
|
(1,357)
|
1,143,545
|
1,171,383
|
36,398
|
1,207,781
|
Winpak
Ltd.
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
(thousands of US
dollars) (unaudited)
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year-To-Date
Ended
|
|
September 25
|
|
September 26
|
|
September 25
|
|
September 26
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
Cash provided by
(used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
|
|
Net income
for the period
|
29,350
|
|
21,350
|
|
97,387
|
|
76,031
|
Items not
involving cash:
|
|
|
|
|
|
|
|
Depreciation
|
11,912
|
|
11,390
|
|
35,791
|
|
34,006
|
Amortization -
deferred income
|
(429)
|
|
(718)
|
|
(1,283)
|
|
(1,509)
|
Amortization -
intangible assets
|
428
|
|
412
|
|
1,273
|
|
1,246
|
Employee defined
benefit plan expenses
|
1,149
|
|
1,135
|
|
3,325
|
|
3,492
|
Net finance (income)
expense
|
(468)
|
|
197
|
|
(12)
|
|
615
|
Income tax
expense
|
10,425
|
|
6,768
|
|
34,621
|
|
24,419
|
Other
|
523
|
|
(370)
|
|
(2,336)
|
|
(3,194)
|
Cash flow from operating activities before the following
|
52,890
|
|
40,164
|
|
168,766
|
|
135,106
|
Change in
working capital:
|
|
|
|
|
|
|
|
Trade and other
receivables
|
5,181
|
|
(7,362)
|
|
(28,854)
|
|
(26,967)
|
Inventories
|
(20,451)
|
|
(12,662)
|
|
(93,699)
|
|
(37,705)
|
Prepaid
expenses
|
1,987
|
|
(995)
|
|
(730)
|
|
(3,911)
|
Trade payables and
other liabilities
|
(15,692)
|
|
(879)
|
|
18,419
|
|
11,571
|
Contract
liabilities
|
(1,647)
|
|
(1,405)
|
|
(3,343)
|
|
704
|
|
|
|
|
|
|
|
|
Employee defined benefit plan contributions
|
(35)
|
|
(31)
|
|
(1,675)
|
|
(1,045)
|
Income tax paid
|
(902)
|
|
(5,174)
|
|
(18,205)
|
|
(16,713)
|
Interest received
|
1,703
|
|
204
|
|
2,438
|
|
640
|
Interest paid
|
(1,293)
|
|
(331)
|
|
(2,574)
|
|
(1,050)
|
Net cash from operating activities
|
21,741
|
|
11,529
|
|
40,543
|
|
60,630
|
|
|
|
|
|
|
|
|
Investing
activities:
|
|
|
|
|
|
|
|
Acquisition of property, plant and equipment - net
|
(11,801)
|
|
(11,296)
|
|
(35,292)
|
|
(38,845)
|
Acquisition of intangible assets
|
(22)
|
|
-
|
|
(253)
|
|
(185)
|
|
(11,823)
|
|
(11,296)
|
|
(35,545)
|
|
(39,030)
|
|
|
|
|
|
|
|
|
Financing
activities:
|
|
|
|
|
|
|
|
Payment of
lease liabilities
|
(219)
|
|
(205)
|
|
(647)
|
|
(599)
|
Dividends
paid
|
(1,512)
|
|
(160,987)
|
|
(4,597)
|
|
(164,055)
|
|
(1,731)
|
|
(161,192)
|
|
(5,244)
|
|
(164,654)
|
|
|
|
|
|
|
|
|
Change in cash and
cash equivalents
|
8,187
|
|
(160,959)
|
|
(246)
|
|
(143,054)
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, beginning of period
|
369,028
|
|
513,251
|
|
377,461
|
|
495,346
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, end of period
|
377,215
|
|
352,292
|
|
377,215
|
|
352,292
|
SOURCE Winpak Ltd.