Margin Improvements Lead to EBITDA Growth Over
Prior Year
Announces Dividend Increase of $0.02, or 13.3%
LUNENBURG, NS, Nov. 8, 2024
/CNW/ - High Liner Foods Incorporated (TSX: HLF) ("High Liner
Foods" or the "Company"), a leading North American value-added
frozen seafood company, today announced financial results for the
thirteen and thirty-nine weeks ended September 28, 2024. The Company also announced a
dividend increase of CAD $0.02 per
share, representing 13.3% increase.
"During the third quarter we delivered another quarter of
Adjusted EBITDA growth as well as sequential improvement to sales
and volume," said Paul Jewer,
President, and Chief Executive Officer of High Liner Foods. "We are
executing well to meet the evolving needs of our customers and
consumers across both retail and foodservice. Our promotional
strategies are driving expanded distribution and supporting top
line recovery. While market conditions remain challenging, I am
encouraged by our gains this quarter and believe we are well
positioned to continue this positive trajectory."
Key financial results, reported in U.S. dollars ("USD"), for the
thirteen weeks ended September 28, 2024, or the third quarter
of 2024, are as follows (unless otherwise noted, all comparisons
are relative to the third quarter of 2023):
- Adjusted EBITDA(1) increased by $1.5 million, or 7.5%, to $21.5 million compared to $20.0 million, and Adjusted EBITDA as a
percentage of sales increased to 9.4% compared to 7.7%;
- Net income(2) increased by $12.8 million, or 232.7%, to $18.3 million compared to $5.5 million and diluted earnings per share
("EPS") increased to $0.61 per share,
compared to $0.16 per share;
- Adjusted Net Income(1) increased by $0.7 million, or 14.3%, to $5.6 million compared to $4.9 million and Adjusted Diluted
EPS(1) increased to $0.20 per share compared to $0.14 per share;
- Gross profit decreased by $1.3
million, or 2.6%, to $48.3
million compared to $49.6
million, however gross profit as a percentage of sales
increased to 21.1% compared to 19.1%;
- Sales volume decreased by 4.2 million pounds, or 6.9%, to 56.8
million pounds compared to 61.0 million pounds and sales decreased
by $30.8 million, or 11.9%, to
$228.9 million compared to
$259.7 million;
- Cash Flows from Operations decreased by $40.6 million, or 75.2%, to an inflow of
$13.4 million compared to an inflow
of $54.0 million; and
- Net Debt(1) to Rolling Twelve-Month Adjusted
EBITDA(1) was 2.4x at September 28, 2024 compared
to 2.6x at the end of Fiscal 2023 and 3.7x at end of Fiscal
2022.
Key financial results, reported in U.S. dollars ("USD"), for the
thirty-nine weeks ended September 28, 2024, or Fiscal 2024,
are as follows (unless otherwise noted, all comparisons are
relative to the thirty-nine weeks ended September 30, 2023, or
"Fiscal 2023"):
- Adjusted EBITDA(1) increased by $6.4 million, or 8.7%, to $79.6 million compared to $73.2 million, and Adjusted EBITDA as a
percentage of sales(1) increased to 11.0% compared to
8.7%;
- Net income(2) increased by $28.9 million, or 114.2%, to $54.2 million compared to $25.3 million and diluted earnings per share
("EPS") increased to $1.69 per share
compared to $0.73 per share;
- Adjusted Net Income(1) increased by $4.0 million, or 12.7%, to $35.4 million compared to $31.4 million and Adjusted Diluted
EPS(1) increased to $1.10
per share compared to $0.91 per
share.
- Gross profit decreased by $3.7
million, or 2.2%, to $166.3
million compared to $170.0
million, while gross profit as a percentage of sales
increased to 23.0% compared to 20.2%;
- Sales volume decreased by 22.0 million pounds, or 11.1%, to
175.4 million pounds compared to 197.4 million pounds and sales
decreased by $119.0 million, or
14.1%, to $724.2 million compared to
$843.2 million; and
- Cash Flows from Operations decreased by $42.4 million, or 37.7%, to an inflow of
$70.0 million compared to an inflow
of $112.4 million.
(1) This is a non-IFRS financial
measure. For more information on non-IFRS financial measures, see
"Non-IFRS Measures" below and see "Non-IFRS Financial Measures" in
our Third Quarter 2024 Management's Discussion and Analysis
("3Q2024 MD&A").
|
|
(2) For the thirty-nine weeks
ended September 28, 2024, this amount includes a gain of $9.8M
relating to the shares reacquired in result of the litigation
settlement reached between High Liner Foods and the former
shareholders of Rubicon. For the thirteen and thirty-nine weeks
ended September 28, 2024, this amount includes a gain of $12.7
million on the modification of debt related to the debt refinancing
completed in July 2024.
|
Financial Results and Operational Update
For the purpose of presenting the Consolidated Financial
Statements in USD, CAD-denominated assets and liabilities in the
Company's operations are converted using the exchange rate at the
reporting date, and revenue and expenses are converted at the
average exchange rate of the month in which the transaction occurs.
As such, foreign currency fluctuations affect the reported values
of individual lines on our balance sheet and income statement. When
the USD strengthens (weakening CAD), the reported USD values of the
Parent's CAD-denominated items decrease in the Consolidated
Financial Statements, and the opposite occurs when the USD weakens
(strengthening CAD).
Investors are reminded for purposes of calculating financial
ratios, including dividend payout and share price-to-earnings
ratios, to take into consideration that the Company's share price
and dividend rate are reported in CAD and its earnings, EPS and
financial statements are reported in USD.
The financial results in USD for the thirteen and thirty-nine
weeks ended September 28, 2024 and September 30, 2023 are
summarized in the following table:
|
|
Thirteen weeks
ended
|
|
Thirty-nine weeks
ended
|
(Amounts in 000s,
except per share amounts, unless otherwise noted)
|
|
September
28,
2024
|
|
September 30,
2023
|
|
September
28,
2024
|
|
September 30,
2023
|
Sales volume
(millions of lbs)
|
|
56.8
|
|
61.0
|
|
175.4
|
|
197.4
|
Average foreign
exchange rate (USD/CAD)
|
|
1.3641
|
|
1.3414
|
|
1.3604
|
|
1.3456
|
Sales
|
|
$
228,884
|
|
$ 259,699
|
|
$
724,179
|
|
$ 843,212
|
Gross
profit
|
|
$
48,346
|
|
$
49,644
|
|
$
166,306
|
|
$ 170,032
|
Gross profit as a
percentage of sales
|
|
21.1 %
|
|
19.1 %
|
|
23.0 %
|
|
20.2 %
|
Adjusted
EBITDA
|
|
$
21,493
|
|
$
19,974
|
|
$
79,557
|
|
$
73,205
|
Adjusted EBITDA as a
percentage of sales
|
|
9.4 %
|
|
7.7 %
|
|
11.0 %
|
|
8.7 %
|
Net
income
|
|
$
18,347
|
|
$
5,486
|
|
$
54,236
|
|
$
25,261
|
Diluted
EPS
|
|
$
0.61
|
|
$
0.16
|
|
$
1.69
|
|
$
0.73
|
Adjusted Net
Income
|
|
$
5,601
|
|
$
4,906
|
|
$
35,430
|
|
$
31,387
|
Adjusted Diluted
EPS
|
|
$
0.20
|
|
$
0.14
|
|
$
1.10
|
|
$
0.91
|
Diluted weighted
average number of shares outstanding
|
|
30,509
|
|
34,001
|
|
32,180
|
|
34,092
|
Sales volume for the thirteen weeks ended September 28, 2024, or the third quarter of 2024,
decreased by 4.2 million pounds, or 6.9%, to 56.8 million pounds
compared to 61.0 million pounds in the thirteen weeks ended
September 30, 2023, due to customer
and consumer pull back and the continued impact of a decline in
contract manufacturing business and exiting of low margin
business. In the Company's retail business, while High Liner
Foods experienced year over year decline in volumes, the Company
once again expanded distribution in strategic areas including club
and premium offerings. In the Company's foodservice business, High
Liner Foods saw continued success of new value-added innovations in
terms of volume and expanded distribution, and saw continued growth
in alternative species despite the overall year-over-year decline
in volume.
Sales in the third quarter of 2024 decreased by $30.8 million, or 11.9%, to $228.9 million compared to $259.7 million in the same period in 2023, driven
by volume declines amid challenging market conditions and reduced
pricing reflecting deflationary markets. Given the highly
promotional and price sensitive retail and foodservice markets, the
Company continues to take actions on promotions, innovation and
distribution to strengthen its competitive positioning and mitigate
the impact of external pressures while preserving profitability.
The weaker Canadian dollar in the first three quarters of 2024
compared to the same period in 2023 decreased the value of reported
USD sales from our CAD-denominated operations by approximately
$1.0 million relative to the
conversion impact last year.
Gross profit in the third quarter of 2024 decreased by
$1.3 million to $48.3 million compared to $49.6 million in the same period in 2023 and
gross profit as a percentage of sales increased by 200 basis points
to 21.1% compared to 19.1%. The decrease in gross profit reflects
the decline in sales volume previously mentioned. This was
partially mitigated by the benefit of lower inventory levels, lower
raw material costs and the favourable changes in the product mix
reflected in the improved gross profit as a percentage of sales. In
addition, the weaker Canadian dollar decreased the value of
reported USD gross profit from our CAD-denominated operations by
$0.2 million relative to the
conversion impact last year.
Adjusted EBITDA in the third quarter of 2024 increased by
$1.5 million to $21.5 million compared to $20.0 million in the same period in 2023 and
Adjusted EBITDA as a percentage of sales increased to 9.4% compared
to 7.7%. The increase in Adjusted EBITDA reflects favourable
distribution expenses and lower net SG&A expenses, partially
offset by lower gross profit.
Reported net income in the third quarter of 2024 increased by
$12.8 million to net income of
$18.3 million (diluted EPS of
$0.61) compared to $5.5 million (diluted EPS of $0.16) in the same period in 2023. The increase
in net income reflects the increase in Adjusted EBITDA discussed
previously, a $13.0 million gain on
the modification of long term debt recorded in finance costs
(income), lower depreciation and amortization costs and an increase
in business acquisition, integration and other (income) expense,
partially offset by higher income taxes.
Reported net income in the third quarter of 2024 and 2023
included certain non-routine expenses classified as "business
acquisition, integration and other expense (income)." Excluding the
impact of these non-routine items or other non-cash expenses, and
share-based compensation, Adjusted Net Income in the third quarter
of 2024 increased by $0.7 million, or
14.3% to $5.6 million compared to
$4.9 million in the same period in
the prior year and Adjusted Diluted EPS increased $0.06
in the third quarter of 2024 to $0.20
as compared to $0.14 in the same
period in the prior year.
Net cash flows provided by operating activities in the third
quarter of 2024 decreased by $40.6
million to an inflow of $13.4
million compared to an inflow of $54.0 million in the same period in 2023 despite
higher net income and lower interest paid. This is due to net
changes in non-cash working capital balances. Capital expenditures
were $17.2 million in the first three
quarters of 2024 compared to $13.1
million in the prior year reflecting the continued
significant investment in the business.
Net Debt decreased by $10.3
million to $239.6 million at
September 28, 2024 compared to $249.9
million at December 30, 2023, reflecting lower bank
loans, long-term debt, lease liabilities, and a higher cash balance
as at September 28, 2024.
Net Debt to Rolling Twelve-Month Adjusted EBITDA was 2.4x at
September 28, 2024 compared to 2.6x at the end of Fiscal 2023
and 3.7x at December 31, 2022. The ratio has continued to
improve in 2024 due to lower net debt and higher Rolling
Twelve-Month Adjusted EBITDA compared to Fiscal 2023. In the
absence of any major acquisitions or unplanned capital expenditures
in 2024, we expect this ratio to continue to be lower than the
Company's long-term target of 3.0x at the end of Fiscal 2024.
Refinancing of term loan facility
As previously disclosed, during the third quarter, the Company
also completed a refinancing of its Term Loan B. The $240 million Term Loan B was refinanced to bear
interest at SOFR plus 3.25% with a SOFR floor of 0.50%, which
represents a 60-basis point reduction that replaces the prior
interest rate of SOFR plus 3.75% and the 0.10% credit spread
adjustment with a SOFR floor of 0.75%. The maturity was also
extended from October 2026 to
July 2031. The Company anticipates
saving approximately $1.4 million in
annual cash interest expenses based on current borrowings and SOFR
rates.
"As noted last quarter, the early refinancing of our Term Loan B
was oversubscribed, demonstrating the confidence of our lender
community in our business," said Darryl
Bergman, Chief Financial Officer of High Liner Foods. "The
refinancing provides High Liner Foods with continued financial
stability and a platform to execute on our organic and accelerated
growth strategies."
Outlook
"Our solid third quarter performance, in addition to strong
performance in the first half of the year, reinforces my confidence
in the outlook for our business," said Mr. Jewer. "With a
strong balance sheet, low debt ratio and strong free cash flow
generation, we remain well positioned to navigate short-term market
challenges, support the continued improvement in the topline of our
business and deliver year over year Adjusted EBITDA growth, while
continuing to advance our strategy to support long-term value
creation for our business."
The Company is focused on executing against its branded and
value-added strategy and ongoing supply chain diversification and
innovation within the frozen seafood category as the means to
reinforce its competitive positioning in a dynamic global seafood
market. In addition, High Liner Foods continues to explore
opportunities across the value-chain to position the Company for
long-term growth, through potential M&A activities, as
illustrated by High Liner Foods' investments in aquaculture
leaders, Norcod and Andfjord during the first half of the year.
The Company cautions that additional challenges in the
geopolitical and economic environment may impact the timeline for
improvements to its financial performance and growth agenda.
Dividend
Today, the Company's Board of Directors approved a quarterly
dividend of CAD $0.17 per share on
the Company's common shares, payable on December 15, 2024 to
holders of record on December 1, 2024. These dividends are
considered "eligible dividends" for Canadian income tax purposes.
The quarterly dividend of CAD $0.17
per share represents a CAD $0.02
increase from the CAD $0.15 per share
quarterly dividend paid during the third quarter of 2024 and
reflects the Board's continued confidence in the Company's
operations.
"High Liner Foods continues to demonstrate its resilience and
agility, navigating market challenges and driving improved
performance," said Robert Pace,
Chair of High Liner Foods' Board of Directors. "Today's dividend
increase reflects the Board's confidence in the Company's outlook
for improved performance and our ability to return capital to
shareholders while preserving our balance sheet strength and
investing in growth."
Normal Course Issuer Bid
The Company intends to file an amended notice of intention with
the Toronto Stock Exchange ("TSX") to increase the size of its
Normal Course Issuer Bid ("NCIB") from 700,000 common shares to a
newly authorized limit of 1,643,340, representing approximately 5%
of the common shares outstanding as of May
24, 2024. The amendment of the Company's NCIB is subject to
the approval of the TSX in all respects.
Conference Call
The Company will host a conference call on Friday,
November 8, 2024, at 2:00 p.m.
ET (3:00 p.m. AT) during which
Paul Jewer, Chief Executive Officer,
Darryl Bergman, Chief Financial
Officer and Anthony Rasetta, Chief
Commercial Officer, will discuss the financial results for the
third quarter of 2024. To access the conference call by telephone,
dial 1-416-945-7677 or 1-888-699-1199. Please connect approximately
10 minutes prior to the beginning of the call to ensure
participation. The conference call will be archived for replay by
telephone until Sunday, December 8, 2024 at midnight (ET). To
access the archived conference call, dial 1-888-660-6345 and enter
the replay entry code 20102#.
A live audio webcast of the conference call will be available at
www.highlinerfoods.com. Please connect at least 15 minutes prior to
the conference call to ensure adequate time for any software
download that may be required to join the webcast.
The Company's Unaudited Condensed Interim Consolidated Financial
Statements and MD&A as at and for the thirteen and thirty-nine
weeks ended September 28, 2024 were filed concurrently on
SEDAR+ with this news release and are also available at
www.highlinerfoods.com.
Non-IFRS Measures
The Company reports its financial results in accordance with
International Financial Reporting Standards ("IFRS"). Included in
this media release are the following non-IFRS financial measures:
Adjusted EBITDA, Adjusted EBITDA as a Percentage of Net Sales,
Adjusted Net Income, Adjusted Diluted EPS, Net Debt and Net Debt to
Rolling Twelve-Month Adjusted EBITDA. The Company believes these
non-IFRS financial measures provide useful information to both
management and investors in measuring the financial performance and
financial condition of the Company for the reasons outlined below.
These measures do not have any standardized meaning as prescribed
by IFRS and therefore may not be comparable to similarly titled
measures presented by other publicly traded companies, nor should
they be construed as an alternative to other financial measures
determined in accordance with IFRS.
Adjusted EBITDA and Adjusted EBITDA as a Percentage of
Sales
Adjusted EBITDA is defined as earnings before interest, taxes,
depreciation and amortization adjusted for items that are not
considered representative of ongoing operational activities of the
business. The related margin, Adjusted EBITDA as a Percentage of
Sales, is defined as Adjusted EBITDA divided by net sales, where
net sales is defined as "Sales" on the consolidated statements of
income.
We use Adjusted EBITDA (and Adjusted EBITDA as a percentage of
sales) as a performance measure as it approximates cash generated
from operations before capital expenditures and changes in working
capital, and it excludes the impact of expenses and recoveries
associated with certain non-routine items that are not considered
representative of the ongoing operational activities, as discussed
above, and share-based compensation expense related to the
Company's share price. We believe investors and analysts also
use Adjusted EBITDA (and Adjusted EBITDA as a percentage of sales)
to evaluate the performance of our business. The most directly
comparable IFRS measure to Adjusted EBITDA is "Net income" on the
consolidated statements of income. Adjusted EBITDA is also useful
when comparing to other companies, as it eliminates the differences
in earnings that are due to how a company is financed. Also, for
the purpose of certain covenants on our credit facilities, "EBITDA"
is based on Adjusted EBITDA, with further adjustments as defined in
the Company's credit agreements.
The following table reconciles Adjusted EBITDA with measures in
our Consolidated Financial Statements and calculates Adjusted
EBITDA as a Percentage of Sales.
|
|
|
|
Thirteen weeks
ended
|
(Amounts in
$000s)
|
|
September 28,
2024
|
|
September 30,
2023
|
Net
income
|
|
$
18,347
|
|
$
5,486
|
Add back
(deduct):
|
|
|
|
|
Depreciation and
amortization expense
|
|
5,917
|
|
6,367
|
Finance
costs(1)
|
|
(7,997)
|
|
6,502
|
Income tax
expense
|
|
4,804
|
|
2,044
|
Standardized
EBITDA
|
|
21,071
|
|
20,399
|
Add back
(deduct):
|
|
|
|
|
Business acquisition,
integration and other expenses (income)(2)
|
|
232
|
|
1,044
|
Loss on disposal of
assets
|
|
135
|
|
133
|
Share-based
compensation expense (recovery)
|
|
55
|
|
(1,602)
|
Adjusted
EBITDA
|
|
$
21,493
|
|
$
19,974
|
Net
Sales
|
|
$
228,884
|
|
$
259,699
|
Adjusted EBITDA as
Percentage of Sales
|
|
9.4 %
|
|
7.7 %
|
|
|
|
|
Thirty-nine weeks
ended
|
(Amounts in
$000s)
|
|
September 28,
2024
|
|
September 30,
2023
|
Net
income
|
|
$
54,236
|
|
$
25,261
|
Add back
(deduct):
|
|
|
|
|
Depreciation and
amortization expense
|
|
17,191
|
|
18,396
|
Finance
costs(1)
|
|
3,032
|
|
20,361
|
Income tax
expense
|
|
9,927
|
|
1,768
|
Standardized
EBITDA
|
|
84,386
|
|
65,786
|
Add back
(deduct):
|
|
|
|
|
Business acquisition,
integration and other expenses (income)(2)
|
|
(8,760)
|
|
6,660
|
Loss (gain) on
disposal of assets
|
|
349
|
|
(42)
|
Share-based
compensation expense
|
|
3,582
|
|
801
|
Adjusted
EBITDA
|
|
$
79,557
|
|
$
73,205
|
Net
Sales
|
|
$
724,179
|
|
$
843,212
|
Adjusted EBITDA as a
Percentage of Sales
|
|
11.0 %
|
|
8.7 %
|
|
(1) Finance
Costs for the thirteen and thirty-nine weeks ended
September 28, 2024 include a gain of $12.7 million on
the modification of debt related to the debt refinancing completed
in July 2024.
|
(2) The
business acquisition, integration and other expenses (income) for
the thirty-nine weeks ended September 28, 2024, include
includes a gain of $9.8 million relating to the shares
reacquired in result of the litigation settlement reached between
High Liner Foods and the former shareholders of Rubicon. For the
thirteen and thirty-nine weeks ended September 30, 2023 this
amount includes legal and consulting fees relating to the lawsuit
High Liner Foods filed against Mr. Brian Wynn.
|
Rolling Twelve-Month Adjusted EBITDA
|
|
Rolling twelve
months ended
|
(Amounts in
$000s)
|
|
September
28,
2024
|
|
December 30,
2023
|
|
September
30,
2023
|
Net
income
|
|
$
60,652
|
|
31,677
|
|
36,392
|
Add back
(deduct):
|
|
|
|
|
|
|
Depreciation and
amortization expense
|
|
25,168
|
|
26,373
|
|
24,566
|
Finance
costs
|
|
8,849
|
|
26,178
|
|
26,312
|
Income tax
expense
|
|
10,593
|
|
2,434
|
|
2,075
|
Standardized
EBITDA
|
|
105,262
|
|
86,662
|
|
89,345
|
Add back
(deduct):
|
|
|
|
|
|
|
Business acquisition,
integration and other (income) expenses(1)
|
|
(8,350)
|
|
7,070
|
|
7,605
|
Impairment of property,
plant and equipment
|
|
β
|
|
β
|
|
164
|
Loss on disposal of
assets
|
|
282
|
|
(109)
|
|
(12)
|
Share-based
compensation expense
|
|
4,250
|
|
1,469
|
|
1,488
|
Rolling Twelve-Month
Adjusted EBITDA
|
|
$
101,444
|
|
95,092
|
|
98,590
|
|
(1) Finance
Costs for the rolling twelve months ended September 28, 2024
include a gain of $12.7 million on the modification of debt related
to the debt refinancing completed in July 2024.
|
(2) The
business acquisition, integration and other (income) expenses for
the rolling twelve months ended September 28, 2024 includes a
gain of $9.8 million relating to the shares reacquired in result of
the litigation settlement reached between High Liner Foods and the
former shareholders of Rubicon. For the rolling twelve months ended
December 30, 2023 and September 30, 2023 this amount
includes legal and consulting fees relating to the lawsuit High
Liner Foods filed against Mr. Brian Wynn.
|
Adjusted Net Income and Adjusted Diluted EPS
Adjusted Net Income is net income adjusted for the after-tax
impact of items which are not representative of ongoing operational
activities of the business and certain non-cash expenses or income.
Adjusted Diluted EPS is Adjusted Net Income divided by the average
diluted number of shares outstanding.
We use Adjusted Net Income and Adjusted Diluted EPS to assess
the performance of our business without the effects of the
above-mentioned items, and we believe our investors and analysts
also use these measures. We exclude these items because they affect
the comparability of our financial results and could potentially
distort the analysis of trends in business performance. The
most comparable IFRS financial measures are net income and EPS.
The table below reconciles our Adjusted Net Income with measures
that are found in our Consolidated Financial Statements and
calculates Adjusted Diluted EPS.
|
|
Thirteen weeks
ended
|
|
Thirteen weeks
ended
|
|
|
September 28,
2024
|
|
September 30,
2023
|
|
|
$000s
|
|
Adjusted
Diluted EPS
|
|
$000s
|
|
Adjusted
Diluted EPS
|
Net
income
|
|
$
18,347
|
|
$
0.61
|
|
$
5,486
|
|
$
0.16
|
Add back
(deduct):
|
|
|
|
|
|
|
|
|
Business acquisition,
integration and other (income)
expenses (1)
|
|
232
|
|
0.01
|
|
1,044
|
|
0.03
|
Share-based
compensation expense (recovery)
|
|
55
|
|
β
|
|
(1,602)
|
|
(0.05)
|
Modification gain on
debt refinancing activities (2)
|
|
(13,033)
|
|
(0.42)
|
|
β
|
|
β
|
Tax impact of
reconciling items
|
|
β
|
|
β
|
|
(22)
|
|
β
|
Adjusted Net
Income
|
|
$
5,601
|
|
$
0.20
|
|
$
4,906
|
|
$
0.14
|
Average shares for
the period (000s)
|
|
|
|
30,509
|
|
|
|
34,001
|
|
|
Thirty-nine weeks
ended
|
|
Thirty-nine weeks
ended
|
|
|
September 28,
2024
|
|
September 30,
2023
|
|
|
$000s
|
|
Adjusted
Diluted EPS
|
|
$000s
|
|
Adjusted
Diluted EPS
|
Net
income
|
|
$
54,236
|
|
$
1.69
|
|
$
25,261
|
|
$
0.73
|
Add back
(deduct):
|
|
|
|
|
|
|
|
|
Business acquisition,
integration and other (income)
expenses (1)
|
|
(8,760)
|
|
(0.27)
|
|
6,660
|
|
0.19
|
Share-based
compensation expense
|
|
3,582
|
|
0.11
|
|
801
|
|
0.02
|
Modification
gain on debt refinancing activities (2)
|
|
(13,033)
|
|
(0.41)
|
|
β
|
|
β
|
Tax impact of
reconciling items
|
|
(595)
|
|
(0.02)
|
|
(1,335)
|
|
(0.03)
|
Adjusted Net
Income
|
|
$
35,430
|
|
$
1.10
|
|
$
31,387
|
|
$
0.91
|
Average shares for
the period (000s)
|
|
|
|
32,180
|
|
|
|
34,092
|
(1) The
business acquisition, integration and other expenses (income) for
the thirty-nine weeks ended September 28,
2024 include a gain of $9.8 million relating to the shares
reacquired in result of the litigation settlement reached between
High Liner Foods and the former shareholders of Rubicon. For the
thirteen and thirty-nine weeks ended ended September 30, 2023,
this amount includes legal and consulting fees relating to the
lawsuit High Liner Foods filed against Mr. Brian Wynn.
|
(2)
Modification gain on debt refinancing activities for the thirteen
and thirty-nine weeks ended September 28, 2024 includes a gain
of $12.7 million on the modification of debt related to the debt
refinancing completed in July 2024.
|
Net Debt and Net Debt to Rolling Twelve-Month Adjusted
EBITDA
Net Debt is calculated as the sum of bank loans, long-term debt
(excluding deferred finance costs and modification gains/losses)
and lease liabilities, less cash.
We consider Net Debt to be an important indicator of our
Company's financial leverage because it represents the amount of
debt that is not covered by available cash. We believe investors
and analysts use Net Debt to determine the Company's financial
leverage. Net Debt has no comparable IFRS financial measure, but
rather is calculated using several asset and liability items in the
consolidated statements of financial position.
Net Debt to Rolling Twelve-Month Adjusted EBITDA is calculated
as Net Debt divided by Rolling Twelve-Month Adjusted
EBITDA (see above). We consider Net Debt to Rolling
Twelve-Month Adjusted EBITDA to be an important indicator of our
ability to generate sufficient earnings to service our debt, that
enhances understanding of our financial performance, and highlights
operational trends. This measure is widely used by investors and
rating agencies in the valuation, comparison, rating and investment
recommendations of companies; however, the calculations of Adjusted
EBITDA may not be comparable to those of other companies, which
limits their usefulness as comparative measures.
The following table reconciles Net Debt to IFRS measures
reported as at the end of the indicated periods in the consolidated
statements of financial position and calculates Net Debt to Rolling
Twelve-Month Adjusted EBITDA.
(Amounts in
$000s)
|
|
September
28,
2024
|
|
December 30,
2023
|
|
September
30,
2023
|
Bank loans
|
|
$
β
|
|
$
2,559
|
|
$
47,307
|
Add-back: Deferred
finance costs included in bank loans (1)
|
|
β
|
|
441
|
|
475
|
Total bank
loans
|
|
β
|
|
3,000
|
|
47,782
|
Long-term
debt
|
|
212,013
|
|
233,791
|
|
233,490
|
Current portion of
long-term debt
|
|
6,000
|
|
5,625
|
|
7,500
|
Add-back: Deferred
finance costs included in long-term debt (2)
|
|
8,382
|
|
3,607
|
|
3,945
|
Less: Net gain (loss)
on modification of debt (3)
|
|
12,106
|
|
(393)
|
|
(430)
|
Total term loan
debt
|
|
238,501
|
|
242,630
|
|
244,505
|
Long-term portion of
lease liabilities
|
|
6,690
|
|
6,997
|
|
7,893
|
Current portion of
lease liabilities
|
|
4,072
|
|
4,589
|
|
4,791
|
Total lease
liabilities
|
|
10,762
|
|
11,586
|
|
12,684
|
Less: Cash
|
|
(9,629)
|
|
(7,300)
|
|
(183)
|
Net
Debt
|
|
$
239,634
|
|
$
249,916
|
|
$
304,788
|
Rolling Twelve-Month
Adjusted EBITDA
|
|
$
101,444
|
|
95,092
|
|
$
98,590
|
Net Debt to Rolling
Twelve-Month Adjusted EBITDA
|
|
2.4x
|
|
2.6x
|
|
3.1x
|
(1)
Represents deferred finance costs that are included in "Bank loans"
in the consolidated statements of financial position. See Note 4 to
the Consolidated Financial Statements.
|
(2) Represents deferred finance costs
that are included in "Long-term debt" in the consolidated
statements of financial position. See Note 5 to the Consolidated
Financial Statements.
|
(3) The
net gain/loss on modification of debt has been excluded from the
calculation of Net Debt as it does not represent the expected cash
outflows from the term loan facility.
|
Forward Looking Statements
Forward-looking statements can generally be identified by the
use of the conditional tense, the words "may", "should", "would",
"could", "believe", "plan", "expect", "intend", "anticipate",
"estimate", "foresee", "objective", "goal", "remain" or "continue"
or the negative of these terms or variations of them or words and
expressions of similar nature. Forward-looking statements in this
press release include, but are not limited to, statements regarding
the business strategies and operational activities of High Liner
Foods,the markets in which High Liner Foods operates,
potential M&A and other investment opportunities and the
return of capital to shareholders, anticipated operating
conditions, and the geopolitical and economic environment, the
Company's intention to apply to the Toronto Stock Exchange to amend
its NCIB, and the future financial and operating performance of
High Liner Foods, including the Company's leverage and anticipated
growth in Adjusted EBITDA. Actual results could differ materially
from the conclusion, forecast or projection stated in such
forward-looking information. As a result, we cannot guarantee that
any forward-looking statements will materialize. Assumptions,
expectations and estimates made in the preparation of
forward-looking statements and risks that could cause our actual
results to differ materially from our current expectations are
discussed in detail in the Company's materials filed with the
Canadian securities regulatory authorities from time to time,
including the Risk Factors section of our MD&A for the thirteen
and thirty-nine weeks ended September 28,
2024, the Risk Factors section of our 2023 MD&A and the
Risk Factors section of our 2023 Annual Information Form. The risks
and uncertainties that may affect the operations, performance,
development and results of High Liner Foods' business include, but
are not limited to, the following factors: compliance with food
safety laws and regulations; timely identification of and response
to events that could lead to a product recall; volatility in the
CAD/USD exchange rate; competitive developments including increases
in overseas seafood production and industry consolidation; ability
to import seafood into North
America while adhering to updated government sanctions;
ability to adapt to regulatory changes and increase flexibility on
seafood substitutions in certain products with customers;
availability and price of seafood raw materials and finished goods
and the impact of geopolitical events (and related economic
sanctions) on the same; the impact of the U.S. Trade
Representative's tariffs on certain seafood products; costs of
commodity products, freight, storage and other production inputs,
and the ability to pass cost increases on to customers; successful
integration of acquired operations; potential increases in
maintenance and operating costs; shifts in market demands for
seafood; performance of new products launched and existing products
in the market place; changes in laws and regulations, including
environmental, taxation and regulatory requirements; technology
changes with respect to production and other equipment and software
programs; enterprise resource planning system risk; adverse impacts
of cybersecurity attacks or breach of sensitive information;
supplier fulfillment of contractual agreements and obligations;
competitor reactions; completion and/or advancement of
sustainability initiatives, including, without limitation,
initiatives relating to the carbon work plan, waste reduction
and/or seafood sustainability and traceability initiatives; High
Liner Foods' ability to generate adequate cash flow or to finance
its future business requirements through outside sources; credit
risk associated with receivables from customers; volatility
associated with the funding status of the Company's post-retirement
pension benefits; adverse weather conditions and natural disasters;
the availability of adequate levels of insurance; management
retention and development; economic and geopolitical conditions
such as Russia's invasion of
Ukraine and the implementation
and/or expansion of related sanctions policies; and the potential
impact of a pandemic outbreak of a contagious illness, on general
economic and business conditions and therefore the Company's
operations and financial performance. Forward-looking information
is based on management's current estimates, expectations and
assumptions, which we believe are reasonable as of the current
date but may prove to be incorrect, including, but not
limited to, the following factors and assumptions: availability,
demand and prices of raw materials, energy and supplies; the
condition of the Canadian and American economies; product pricing;
foreign exchange rates, especially the rate of exchange of the CAD
to the USD; the ability to attract and retain customers;
operating costs and improvement to operating efficiencies;
interest rates; continued access to capital; the competitive
environment and related market conditions; and the general
assumption that none of the risks identified below or elsewhere in
this document will materialize. You should not place undue
importance on forward-looking information and should not rely upon
this information as of any other date. Except as required under
applicable securities laws, we do not undertake to update these
forward-looking statements, whether written or oral, that may be
made from time to time by us or on our behalf, whether as a result
of new information, future events or otherwise. We include in
publicly available documents filed from time to time with
securities commissions and The Toronto Stock Exchange, a discussion
of the risk factors that can cause anticipated outcomes to differ
from actual outcomes. Except as required under applicable
securities legislation, we do not undertake to update
forward-looking statements, whether written or oral, that may be
made from time to time by us or on our behalf, whether as a result
of new information, future events or otherwise.
About High Liner Foods Incorporated
High Liner Foods Incorporated is a leading North American
processor and marketer of value-added frozen seafood. High Liner
Foods' retail branded products are sold throughout the United States and Canada under the High Liner,
Fisher Boy, Mirabel, Sea Cuisine,
and Catch of the Day labels, and are available in
most grocery and club stores. The Company also sells branded
products to restaurants and institutions under the High
Liner, Mirabel, Icelandic
Seafood and FPI labels and is a major
supplier of private label value-added seafood products to North
American food retailers and foodservice distributors. High Liner
Foods is a publicly traded Canadian company, trading under the
symbol HLF on the Toronto Stock Exchange.
For further information about the Company, please visit our
website at www.highlinerfoods.com or send an e-mail to
investor@highlinerfoods.com.
SOURCE High Liner Foods Incorporated