WINNIPEG, MB, Oct. 24,
2024 /CNW/ - Winpak Ltd. (WPK) today reports
consolidated results in US dollars for the third quarter of 2024,
which ended on September 29,
2024.
|
Quarter
Ended
|
|
Year-To-Date Ended
(1)
|
|
September 29
|
|
October 1
|
|
September 29
|
|
October 1
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
(thousands of US
dollars, except per share amounts)
|
|
|
|
|
|
|
|
|
Revenue
|
285,473
|
|
273,790
|
|
845,752
|
|
865,770
|
Net income
|
39,309
|
|
33,824
|
|
114,103
|
|
112,577
|
|
|
|
|
|
|
|
|
Income tax
expense
|
14,659
|
|
11,970
|
|
43,287
|
|
38,956
|
Net finance
income
|
(5,710)
|
|
(5,033)
|
|
(17,816)
|
|
(12,551)
|
Depreciation and
amortization
|
13,338
|
|
11,866
|
|
39,038
|
|
35,912
|
EBITDA (2)
|
61,596
|
|
52,627
|
|
178,612
|
|
174,894
|
|
|
|
|
|
|
|
|
Net income attributable
to equity holders of the Company
|
38,486
|
|
33,991
|
|
112,833
|
|
113,284
|
Net income (loss)
attributable to non-controlling interests
|
823
|
|
(167)
|
|
1,270
|
|
(707)
|
Net income
|
39,309
|
|
33,824
|
|
114,103
|
|
112,577
|
|
|
|
|
|
|
|
|
Basic and diluted
earnings per share (cents)
|
61
|
|
52
|
|
177
|
|
174
|
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 The
2024 fiscal year comprises 52 weeks and the 2023 fiscal year
comprised 53 weeks. Each quarter of 2024 and 2023 comprises
13 weeks with the exception of the first quarter of 2023, which
comprised 14 weeks.
|
|
2 EBITDA is
not a recognized measure under IFRS Accounting 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. 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 (Earnings)
for the third quarter of 2024 of $38.5
million advanced by $4.5
million or 13.2 percent from the comparable 2023 quarter.
The growth in sales volumes raised Earnings by $1.7 million. Gross profit was highly
influential, elevating Earnings by $5.4
million. Operating expenses reduced Earnings by $1.8 million. In total, all remaining items
lowered Earnings by $0.8 million.
For the nine months ended September 29,
2024, Earnings declined narrowly by 0.4 percent to
$112.8 million from the corresponding
2023 result of $113.3 million. The
improvement in gross profit was a key factor, augmenting Earnings
by $11.7 million. Higher operating
expenses led to a contraction in Earnings of $8.4 million. In combination, all other factors
reduced Earnings by $3.8 million.
The fiscal year of the Company ends on the last Sunday of the
calendar year and is usually 52 weeks in duration. However, the
2023 fiscal year consisted of 53 weeks, with the first quarter
comprising 14 weeks, one more week than the current year. The
additional week included in the 2023 first quarter was essentially
the last week of the 2022 calendar year which contained several
statutory holidays. Consequently, it is estimated that this
additional week contributed 2 percent to 2023 year-to-date sales
volumes and net income results.
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, pet food, 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 2024 was $285.5 million, exceeding the prior year
comparable level of $273.8 million by
4.3 percent. Volumes expanded by 4.6 percent. Within the flexible
packaging operating segment, volume gains amounted to 7 percent.
For the modified atmosphere packaging product group, healthy volume
growth was achieved at several meat accounts by onboarding much
needed new converting capacity. Biaxially oriented nylon product
group volumes advanced by 29 percent as the order level in the
third quarter of 2023 was severely constrained while several key
customers managed excessive inventory levels. The rigid packaging
and flexible lidding operating segment posted volume gains of 1
percent. Rigid container volumes decreased by 4 percent due to a
moderate drop in specialty beverage and applesauce container
shipments. For the lidding product group, volumes surpassed the
prior year by 5 percent predominantly because of specialty beverage
lidding volumes. Building on the success achieved with
pharmaceutical and nutraceutical accounts in 2023, the specialized
printed packaging product group's volumes surged by 16 percent.
Fueled by much higher replacement parts sales, packaging machinery
volumes vaulted by 34 percent. Selling price and mix changes
lowered revenue by 0.3 percent.
For the first nine months of 2024, revenue decreased by
$20.0 million from the $865.8 million recorded in the corresponding
prior year period. Volumes receded by 0.4 percent. When normalizing
for the additional week in the first quarter of 2023, volumes were
1.6 percent higher. The subsequent comments on operating segment
and product group volumes are presented on an adjusted basis. The
flexible packaging operating segment recorded an uptick in volumes
of 4 percent. Modest volume growth for the modified atmosphere
packaging product group reflected business gains pertaining to meat
and cheese packaging, which was partially mitigated by the
curtailment in demand for frozen food packaging. For the biaxially
oriented nylon product group, volume growth of 26 percent was a
reflection of the recovery from the sharp downturn in demand during
the first three quarters of 2023. Specialty film volumes were
virtually unchanged. Within the rigid packaging and flexible
lidding operating segment, volumes dropped by 1 percent. The rigid
container product group experienced a 3 percent decline in volumes
stemming from lower specialty beverage and retort pet food
container shipments. Lidding product group volumes were equal to
the prior year. Packaging machinery volumes declined by 1 percent.
Selling price and mix changes had a negative effect on revenue of
$16.0 million.
Gross Profit Margins
Gross profit margins in the third quarter climbed by 2.8 percentage
points to 32.0 percent of revenue from the 29.2 percent recorded in
the same quarter of 2023. Despite the negative impact on selling
prices of heightened competitive pressures and the pass-through of
indexing adjustments, material costs declined to a greater extent,
generating an increase in Earnings of $6.6
million. Other factors combined to reduce Earnings by
$1.2 million. The most notable were
greater personnel and depreciation expenses.
For the first nine months of 2024, gross profit margins were
31.9 percent of revenue, expanding by 2.5 percentage points from
the 29.4 percent of revenue achieved during the 2023 year-to-date
comparative period. Raw material cost reductions significantly
outpaced the corresponding selling price decreases, which included
the pass-through of indexing adjustments. This differential raised
Earnings by $16.4 million. In total,
all remaining items lowered Earnings by $4.7
million. The Company's cost structure was adversely affected
by higher personnel and depreciation expenses. Due to inflationary
pressures, wages increased at a rate well above the historical
norm. Conversely, enhanced output levels lowered the effective cost
of production.
The raw material purchase price index increased by 1 percent
compared to the second quarter of 2024. In relation to a year
earlier, the index has advanced by 5 percent. During the third
quarter, polyethylene resin realized modest appreciation of 5
percent while the prices for other key inputs were relatively
unchanged.
Expenses and Other
Operating expenses in the third quarter of 2024, adjusted for
foreign exchange, advanced at a rate of 11.0 percent in comparison
to the 4.6 percent growth in sales volumes, thereby having an
unfavorable impact on Earnings of $1.8
million. Expenses pertaining to the enterprise resource
planning (ERP) project were the main driver. Furthermore, as a
consequence of the inflationary environment, personnel and freight
costs expanded markedly. The effective income tax rate edged higher
because of permanent differences associated with foreign exchange,
contracting Earnings by $0.5 million.
Lastly, the level of net income attributable to non-controlling
interests lessened Earnings by $1.0
million.
On a year-to-date basis, operating expenses, exclusive of
foreign exchange, progressed at a rate of 9.4 percent whereas sales
volumes fell by 0.4 percent, resulting in a reduction in Earnings
of $8.4 million. The main
contributing factors were personnel expenses and costs associated
with implementing the upgraded ERP system. Foreign exchange had a
negative effect on Earnings of $2.4
million 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
first nine months of 2023. Net finance income added $3.4 million to Earnings as the magnitude of cash
invested in short-term deposits and money market accounts, on
average, was much higher than a year earlier. Permanent differences
elevated the effective income tax rate by 1.8 percentage points,
lowering Earnings by $2.3 million.
The proportion of earnings attributable to non-controlling
interests dampened Earnings by $2.0
million.
Capital Resources, Cash Flow and Liquidity
On
February 29, 2024, the Toronto Stock
Exchange (the "TSX") accepted a notice filed by Winpak of its
intention to make a normal course issuer bid (the "NCIB") with
respect to its outstanding common shares. The notice provided that
Winpak may, during the 12-month period commencing March 4, 2024 and ending no later than
March 3, 2025, purchase through the
facilities of the TSX and other alternative Canadian trading
systems up to a maximum of 1,950,000 common shares in total, being
3.0 percent of the issued and outstanding shares of Winpak as of
February 21, 2024, which was
fulfilled on May 13, 2024. On
October 17, 2024, the TSX accepted a
notice filed by Winpak to amend the NCIB to a maximum of 3,250,000
common shares. The price which Winpak will pay for any common
shares will be the market price at the time of acquisition. Daily
purchases under the NCIB will be generally limited to 11,644 common
shares, other than block purchases. All shares purchased will be
canceled. In connection with the NCIB, Winpak has entered into an
automatic share purchase plan ("ASPP") with CIBC World Markets Inc.
to facilitate the purchase of common shares under the NCIB,
including at times when Winpak would ordinarily not be permitted to
purchase its common shares due to regulatory restrictions or
self-imposed blackout periods.
During the third quarter of 2024, dividends in Canadian dollars
of 5 cents per common share were
declared, a significant increase from the 3
cents per common share that had been paid on a quarterly
basis since 2007. The Board of Directors is committed to
sustainable growth in the quarterly dividend, targeting the
achievement of a payout ratio of approximately 10 percent of net
earnings attributable to equity holders of the Company within the
next five years.
The Company's cash and cash equivalents balance ended the third
quarter of 2024 at $516.0 million, an
increase of $25.6 million from the
end of the second quarter. Winpak continued to generate strong cash
flows from operating activities before changes in working capital
of $60.0 million. The net investment
in working capital increased by $2.0
million. Trade and other receivables advanced by
$6.9 million, reflecting the timing
of customer payments and the higher revenue level relative to the
preceding quarter. The $5.5 million
growth in inventories was caused by the seasonal buildup of both
raw materials and work-in-process inventories. Stemming from the
timing of equipment and inventory purchases, trade payables and
other liabilities expanded by $9.6
million. Cash was used for property, plant and equipment
additions of $26.8 million, income
tax payments of $9.5 million and
other items totaling $1.9 million.
Net finance income provided cash of $5.8
million.
For the first nine months of 2024, the cash and cash equivalents
balance decreased by $25.9 million.
Cash flows generated from operating activities before changes in
working capital were solid at $177.4
million. Investments in working capital amounted to
$5.8 million. Trade and other
receivables grew by $14.0 million
largely due to the higher level of revenue in the current quarter
compared to the final quarter of 2023. In addition, inventories
climbed by $12.8 million. The planned
accumulation of manufactured inventories was partially offset by
the continued reversal of aluminum foil inventories that had
amassed during 2022. Influenced by the timing of supplier payments
relating to inventory, equipment and building additions, trade
payables and other liabilities increased by $20.6 million. Cash outflows included: property,
plant and equipment expenditures of $101.2
million, common share repurchases of $62.9 million, income tax payments of
$44.1 million and other items
amounting to $6.8 million. Net
finance income produced incremental cash of $17.5 million.
Summary of Quarterly Results
|
|
|
|
|
|
|
|
|
|
|
|
|
Thousands of US
dollars, except per share amounts (US cents)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
2024
|
|
2024
|
|
2024
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
285,473
|
|
283,496
|
|
276,783
|
|
275,637
|
|
273,790
|
|
287,464
|
|
304,516
|
|
292,365
|
Net income attributable
to equity holders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of the
Company
|
38,486
|
|
38,825
|
|
35,522
|
|
34,846
|
|
33,991
|
|
40,006
|
|
39,287
|
|
31,235
|
EPS
|
61
|
|
61
|
|
55
|
|
54
|
|
52
|
|
62
|
|
60
|
|
48
|
Looking Forward
Leveraging the business opportunity pipeline and building upon the
solid volume growth achieved in the most recent quarter, Winpak is
optimistic about the balance of 2024 as well as the upcoming year.
In addition, central banks have initiated the cycle of significant
projected interest rate cuts, which should have a positive impact
on North American economic growth.
New pet food, healthcare and In-Mold-Label (IML) business will
have a positive impact on sales volumes going forward. Furthermore,
the strategic addition of new extrusion and converting capacity
within the modified atmosphere packaging facility will provide the
foundation for volume growth. Based on the preceding factors, the
Company is projecting sales volume growth in the range of 5 to 7
percent for the final quarter of 2024 and 4 to 6 percent for
2025.
Over the next twelve months, market expectations are for overall
resin prices to decline moderately. Effective October 15, 2024, the Canadian federal government
implemented a 25 percent tariff on aluminum foil imported from
China. As a result, the Company
has expedited the realignment of its sourcing in order to minimize
the financial impact. Two significant collective bargaining
agreements will expire by mid-2025, adding some uncertainty to the
Company's future cost structure. Forecasted sales volume growth
will positively influence equipment utilization rates, lowering the
overall per unit cost of production. Overall, gross profit margins
in the fourth quarter of 2024 should be comparable to the
immediately preceding quarter and for 2025, should be within the
range of 31 to 32 percent. Capital expenditures are forecast to be
$130 million for 2024. During the
third quarter of 2024, the Company continued to dedicate
significant resources to the multi-year expansion project at the
Winnipeg, Manitoba modified
atmosphere packaging facility. It will establish a footprint for
sizeable volume growth from 2026 onwards. A new cast co-extrusion
line at the same facility was recently commercialized, targeting
additional growth in the dairy market. Winpak will continue to
assess prospective acquisition opportunities that align
strategically with the Company's core strengths. Based on the
success of the current NCIB program, the Company is evaluating its
renewal, effective March 2025.
Winpak Ltd.
Interim Condensed Consolidated Financial
Statements
Third Quarter Ended: September 29, 2024
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 29
|
|
December 31
|
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and
cash equivalents
|
|
515,959
|
|
541,870
|
Trade and
other receivables
|
222,263
|
|
207,355
|
Income
taxes receivable
|
|
|
6,352
|
|
4,565
|
Inventories
|
|
|
232,551
|
|
219,763
|
Prepaid
expenses
|
|
|
8,144
|
|
8,942
|
Derivative
financial instruments
|
268
|
|
1,542
|
|
|
|
985,537
|
|
984,037
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
Property,
plant and equipment
|
606,562
|
|
543,387
|
Intangible
assets and goodwill
|
30,635
|
|
31,833
|
Employee
benefit plan assets
|
11,062
|
|
12,209
|
|
|
|
648,259
|
|
587,429
|
Total
assets
|
|
|
1,633,796
|
|
1,571,466
|
|
|
|
|
|
|
Equity and
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Trade
payables and other liabilities
|
111,639
|
|
89,359
|
Contract
liabilities
|
|
|
1,048
|
|
1,478
|
Provisions
|
|
|
600
|
|
-
|
Income
taxes payable
|
|
|
5,252
|
|
3,109
|
|
|
|
118,539
|
|
93,946
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
Employee
benefit plan liabilities
|
6,243
|
|
6,362
|
Deferred
income
|
|
|
17,818
|
|
18,062
|
Provisions
and other long-term liabilities
|
11,162
|
|
12,685
|
Deferred
tax liabilities
|
|
|
52,731
|
|
56,762
|
|
|
|
87,954
|
|
93,871
|
Total
liabilities
|
|
|
206,493
|
|
187,817
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Share
capital
|
|
|
28,319
|
|
29,195
|
Reserves
|
|
|
189
|
|
1,361
|
Retained
earnings
|
|
|
1,363,923
|
|
1,319,491
|
Total equity
attributable to equity holders of the Company
|
1,392,431
|
|
1,350,047
|
Non-controlling
interests
|
|
34,872
|
|
33,602
|
Total
equity
|
|
|
1,427,303
|
|
1,383,649
|
Total equity and
liabilities
|
|
1,633,796
|
|
1,571,466
|
Winpak
Ltd.
|
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Income
|
(thousands of US
dollars, except per share amounts) (unaudited)
|
|
|
|
Quarter
Ended
|
|
Year-To-Date
Ended
|
|
|
|
September 29
|
|
October 1
|
|
September 29
|
|
October 1
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
285,473
|
|
273,790
|
|
845,752
|
|
865,770
|
Cost of
sales
|
|
|
(194,121)
|
|
(193,781)
|
|
(576,143)
|
|
(611,010)
|
Gross profit
|
|
|
91,352
|
|
80,009
|
|
269,609
|
|
254,760
|
|
|
|
|
|
|
|
|
|
|
Sales, marketing and
distribution expenses
|
(25,240)
|
|
(22,564)
|
|
(74,307)
|
|
(70,517)
|
General and
administrative expenses
|
(11,632)
|
|
(10,647)
|
|
(36,766)
|
|
(30,758)
|
Research and technical
expenses
|
(5,221)
|
|
(4,980)
|
|
(15,952)
|
|
(14,738)
|
Other (expenses)
income
|
|
|
(1,001)
|
|
(1,057)
|
|
(3,010)
|
|
235
|
Income from
operations
|
|
48,258
|
|
40,761
|
|
139,574
|
|
138,982
|
Finance
income
|
|
|
6,833
|
|
6,697
|
|
21,461
|
|
17,150
|
Finance
expense
|
|
|
(1,123)
|
|
(1,664)
|
|
(3,645)
|
|
(4,599)
|
Income before income
taxes
|
53,968
|
|
45,794
|
|
157,390
|
|
151,533
|
Income tax
expense
|
|
|
(14,659)
|
|
(11,970)
|
|
(43,287)
|
|
(38,956)
|
Net income for the
period
|
39,309
|
|
33,824
|
|
114,103
|
|
112,577
|
|
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
|
|
|
Equity holders of the
Company
|
38,486
|
|
33,991
|
|
112,833
|
|
113,284
|
Non-controlling
interests
|
823
|
|
(167)
|
|
1,270
|
|
(707)
|
|
|
|
39,309
|
|
33,824
|
|
114,103
|
|
112,577
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
earnings per share - cents
|
61
|
|
52
|
|
177
|
|
174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Comprehensive Income
|
(thousands of US
dollars) (unaudited)
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year-To-Date
Ended
|
|
|
|
September 29
|
|
October 1
|
|
September 29
|
|
October 1
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
Net income for the
period
|
39,309
|
|
33,824
|
|
114,103
|
|
112,577
|
|
|
|
|
|
|
|
|
|
|
Items that will not be
reclassified to the statements of income:
|
Cash flow hedge gains
(losses) recognized
|
241
|
|
(633)
|
|
(919)
|
|
133
|
Cash flow hedge (gains)
losses transferred to property, plant and equipment
|
(35)
|
|
(42)
|
|
29
|
|
(59)
|
|
|
|
206
|
|
(675)
|
|
(890)
|
|
74
|
Items that are or may
be reclassified subsequently to the statements of
income:
|
Cash flow hedge gains
(losses) recognized
|
684
|
|
(863)
|
|
(879)
|
|
91
|
Cash flow hedge losses
transferred to the statements of income
|
142
|
|
37
|
|
494
|
|
955
|
Income tax
effect
|
|
|
(221)
|
|
222
|
|
103
|
|
(280)
|
|
|
|
605
|
|
(604)
|
|
(282)
|
|
766
|
Other comprehensive
income (loss) for the period - net of income
tax
|
811
|
|
(1,279)
|
|
(1,172)
|
|
840
|
Comprehensive income
for the period
|
40,120
|
|
32,545
|
|
112,931
|
|
113,417
|
|
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
|
|
|
Equity holders of the
Company
|
39,297
|
|
32,712
|
|
111,661
|
|
114,124
|
Non-controlling
interests
|
823
|
|
(167)
|
|
1,270
|
|
(707)
|
|
|
|
40,120
|
|
32,545
|
|
112,931
|
|
113,417
|
Winpak Ltd.
Condensed Consolidated Statements of Changes in Equity
(thousands of US dollars) (unaudited)
|
|
Attributable to equity
holders of the Company
|
|
|
|
Share
capital
|
Reserves
|
Retained
earnings
|
Total
|
Non-
controlling
interests
|
Total equity
|
Balance at December
26, 2022
|
29,195
|
(972)
|
1,174,551
|
1,202,774
|
36,001
|
1,238,775
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) for the period
|
|
Cash flow hedge gains,
net of tax
|
-
|
199
|
-
|
199
|
-
|
199
|
Cash flow hedge losses
transferred to the statements
|
|
|
|
|
|
|
of
income, net of tax
|
|
|
-
|
700
|
-
|
700
|
-
|
700
|
Cash flow hedge gains
transferred to property, plant and
|
|
|
|
|
|
|
equipment
|
|
|
-
|
(59)
|
-
|
(59)
|
-
|
(59)
|
Other
comprehensive income
|
-
|
840
|
-
|
840
|
-
|
840
|
Net
income (loss) for the period
|
-
|
-
|
113,284
|
113,284
|
(707)
|
112,577
|
Comprehensive income (loss) for the period
|
-
|
840
|
113,284
|
114,124
|
(707)
|
113,417
|
|
|
|
|
|
|
|
|
|
Dividends
|
|
|
-
|
-
|
(4,351)
|
(4,351)
|
-
|
(4,351)
|
|
|
|
|
|
|
|
|
|
Balance at October
1, 2023
|
29,195
|
(132)
|
1,283,484
|
1,312,547
|
35,294
|
1,347,841
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January
1, 2024
|
29,195
|
1,361
|
1,319,491
|
1,350,047
|
33,602
|
1,383,649
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss) income for the period
|
Cash flow hedge
losses, net of tax
|
-
|
(1,563)
|
-
|
(1,563)
|
-
|
(1,563)
|
Cash flow hedge losses
transferred to the statements
|
of
income, net of tax
|
-
|
362
|
-
|
362
|
-
|
362
|
Cash flow hedge losses
transferred to property, plant and
|
equipment
|
|
|
-
|
29
|
-
|
29
|
-
|
29
|
Other
comprehensive loss
|
-
|
(1,172)
|
-
|
(1,172)
|
-
|
(1,172)
|
Net
income for the period
|
-
|
-
|
112,833
|
112,833
|
1,270
|
114,103
|
Comprehensive (loss) income for the period
|
-
|
(1,172)
|
112,833
|
111,661
|
1,270
|
112,931
|
|
|
|
|
|
|
|
|
|
Dividends
|
|
|
-
|
-
|
(5,151)
|
(5,151)
|
-
|
(5,151)
|
Repurchase of common shares
|
(876)
|
-
|
(63,250)
|
(64,126)
|
-
|
(64,126)
|
|
|
|
|
|
|
|
|
|
Balance at September
29, 2024
|
28,319
|
189
|
1,363,923
|
1,392,431
|
34,872
|
1,427,303
|
Winpak Ltd.
Condensed Consolidated Statements of Cash Flows
(thousands of US dollars) (unaudited)
|
|
Quarter
Ended
|
|
Year-To-Date
Ended
|
|
September 29
|
|
October 1
|
|
September
29
|
|
October 1
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Cash provided by
(used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
|
|
Net income
for the period
|
39,309
|
|
33,824
|
|
114,103
|
|
112,577
|
Items not
involving cash:
|
|
|
|
|
|
|
|
Depreciation
|
13,313
|
|
11,930
|
|
39,079
|
|
35,969
|
Amortization -
deferred income
|
(432)
|
|
(461)
|
|
(1,276)
|
|
(1,300)
|
Amortization -
intangible assets
|
457
|
|
397
|
|
1,235
|
|
1,243
|
Employee defined
benefit plan expenses
|
756
|
|
623
|
|
2,112
|
|
2,446
|
Net finance
income
|
(5,710)
|
|
(5,033)
|
|
(17,816)
|
|
(12,551)
|
Income tax
expense
|
14,659
|
|
11,970
|
|
43,287
|
|
38,956
|
Other
|
(2,351)
|
|
76
|
|
(3,368)
|
|
(2,178)
|
Cash flow from operating activities before the following
|
60,001
|
|
53,326
|
|
177,356
|
|
175,162
|
Change in
working capital:
|
|
|
|
|
|
|
|
Trade and other
receivables
|
(6,866)
|
|
8,970
|
|
(13,997)
|
|
14,664
|
Inventories
|
(5,468)
|
|
26,003
|
|
(12,788)
|
|
46,368
|
Prepaid
expenses
|
639
|
|
(1,530)
|
|
798
|
|
(5,273)
|
Trade payables and
other liabilities
|
9,618
|
|
3,009
|
|
20,613
|
|
(18,003)
|
Contract
liabilities
|
98
|
|
(29)
|
|
(430)
|
|
(1,864)
|
|
|
|
|
|
|
|
|
Employee defined benefit plan contributions
|
(18)
|
|
(1,523)
|
|
(1,192)
|
|
(2,308)
|
Income tax paid
|
(9,546)
|
|
(10,407)
|
|
(44,144)
|
|
(56,780)
|
Interest received
|
6,787
|
|
6,700
|
|
20,865
|
|
16,782
|
Interest paid
|
(1,037)
|
|
(1,547)
|
|
(3,365)
|
|
(4,509)
|
Net cash from operating activities
|
54,208
|
|
82,972
|
|
143,716
|
|
164,239
|
|
|
|
|
|
|
|
|
Investing
activities:
|
|
|
|
|
|
|
|
Acquisition of property, plant and equipment - net
|
(26,785)
|
|
(22,921)
|
|
(101,214)
|
|
(44,506)
|
Acquisition of intangible assets
|
(6)
|
|
(70)
|
|
(38)
|
|
(356)
|
|
(26,791)
|
|
(22,991)
|
|
(101,252)
|
|
(44,862)
|
|
|
|
|
|
|
|
|
Financing
activities:
|
|
|
|
|
|
|
|
Payment of
lease liabilities
|
(409)
|
|
(234)
|
|
(1,208)
|
|
(680)
|
Dividends
paid
|
(1,382)
|
|
(1,472)
|
|
(4,289)
|
|
(4,349)
|
Repurchase
of common shares
|
-
|
|
-
|
|
(62,878)
|
|
-
|
|
(1,791)
|
|
(1,706)
|
|
(68,375)
|
|
(5,029)
|
|
|
|
|
|
|
|
|
Change in cash and cash
equivalents
|
25,626
|
|
58,275
|
|
(25,911)
|
|
114,348
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, beginning of period
|
490,333
|
|
454,746
|
|
541,870
|
|
398,673
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, end of period
|
515,959
|
|
513,021
|
|
515,959
|
|
513,021
|
SOURCE Winpak Ltd.