EBITDA(1) of $280 million and Net Earnings of $112 million in 2018
NCIB Purchases of 2.3 million Shares for $37 million in 2018
Net Debt to Invested Capital(1) of 6%
VANCOUVER, British Columbia, Feb. 07, 2019 (GLOBE NEWSWIRE) — INTERFOR CORPORATION (“Interfor” or the “Company”) (TSX: IFP) recorded net earnings of $111.7 million, or $1.60 per share, in 2018, compared to $97.2 million, or $1.39 per share in 2017. Adjusted EBITDA was $280.4 million on record annual sales of $2.2 billion.
Interfor recorded a net loss in Q4’18 of $13.2 million, or $0.19 per share, compared to net earnings of $28.1 million, or $0.40 per share in Q3’18 and $36.2 million, or $0.52 per share in Q4’17. Adjusted net loss in Q4’18 was $19.8 million compared to Adjusted net earnings of $28.2 million in Q3’18 and $45.1 million in Q4’17.
Adjusted EBITDA was $6.2 million on sales of $468.5 million in Q4’18 versus $69.4 million on sales of $570.5 million in Q3’18.
Notable items in the quarter included:
- Lumber Price Volatility
• Key benchmark prices decreased in Q4’18 versus Q3’18. The Western SPF Composite and KD H-F Stud 2×4 9’ benchmarks fell US$117 and US$132 per mfbm, respectively. The SYP Composite decreased US$77 to US$386 per mfbm.
• Interfor’s average lumber selling price fell $102 to $599 per mfbm, on 647 million board feet of lumber sales.
- Lumber Production Decline Due to Temporary Factors
• Total lumber production was 607 million board feet, down 67 million board feet quarter-over-quarter. This decline reflects Interfor’s previously announced plan to temporarily reduce production across its B.C. Interior operating platform. In addition, project related down-time in the U.S. South and normal holiday-related operating schedules further contributed to the lower lumber production.
• Production in the B.C. region declined to 174 million board feet from 224 million board feet in the preceding quarter. The U.S. South and U.S. Northwest regions accounted for 303 million board feet and 130 million board feet, respectively, compared to 313 million board feet and 137 million board feet in Q3’18, respectively.
• Lumber inventory levels ended at 32 million board feet lower than Q3’18.
- Log Cost Inflation in B.C.
• Operating cost increases were driven by B.C. log cost inflation, which was impacted by higher stumpage rates and open market log costs.
• Interfor’s operating costs were also impacted by an increase in its net realizable value provision for log and lumber inventories by $8.2 million in Q4’18.
- Financial Flexibility
• Net debt ended the quarter at $63.8 million, or 6.1% of invested capital, resulting in available liquidity of $506.9 million.
• Interfor generated $6.7 million of cash from operations before changes in working capital, or $0.10 per share, and total cash from operations of $18.0 million. The $11.3 million net cash inflow from working capital was driven by reduced accounts receivable and lumber inventory volumes, partially offset by a seasonal increase in B.C. Interior log volumes.
• Capital investments of $59.4 million in Q4’18 included $38.1 million on U.S. South focused high-return discretionary projects, with the remainder related to maintenance capital and woodlands projects.
• Interfor purchased and cancelled 1,680,295 of its Common Shares (“Shares”) at a cost of $25.0 million in Q4’18, for a total of 2,277,540 Shares purchased at a cost of $36.9 million in 2018. The Company’s normal course issuer bid (“NCIB”) was amended in December 2018 and permits the purchase of up to 6,934,456 Shares until its expiry on March 6, 2019.
- Softwood Lumber Duties
• Interfor expensed $9.7 million of duties in the quarter, representing the full amount of countervailing (“CV”) and anti-dumping (“AD”) duties incurred on its Canadian shipments of softwood lumber into the U.S. at a combined rate of 20.23%.
• Cumulative duties of US$60.4 million have been paid by Interfor since the inception of the current trade dispute and are held in trust by the U.S. With the exception of US$3.3 million recorded as a long-term receivable in respect of overpayments arising from duty rate adjustments, Interfor has recorded the duty deposits as an expense.
(1) Refer to Adjusted EBITDA and Net debt to invested capital in the Non-GAAP Measures section
Strategic Capital Plan Update
- Interfor continues to make progress on previously announced Phase I and II strategic capital projects in the U.S. South.
- The Phase I projects total US$65 million at the Meldrim, Georgia and Monticello, Arkansas sawmills, with completion scheduled for Q2’19. The related capital expenditures through Q4’18 total US$34.6 million and expected total costs through completion remain in-line with initial guidance.
- The Phase II projects total US$240 million at the Thomaston and Eatonton sawmills in Georgia and the Georgetown sawmill in South Carolina. These projects are on track for completion in various stages over the period of 2019 to 2021. The related capital expenditures through Q4’18 total US$15.3 million and the projects remain on budget.
Financial and Operating Highlights (1)
For the three months ended |
||||||||||||||||||||
Dec. 31, | Dec. 31, |
Sep. 30, |
For the year ended Dec. 31 |
|||||||||||||||||
Unit | 2018 | 2017 | 2018 | 2018 | 2017 | 2016 | ||||||||||||||
Financial Highlights(2) | ||||||||||||||||||||
Total sales | $MM | 468.5 | 532.8 | 570.5 | 2,186.6 | 1,990.1 | 1,792.7 | |||||||||||||
Lumber | $MM | 387.7 | 446.0 | 480.3 | 1,841.1 | 1,679.4 | 1,458.3 | |||||||||||||
Logs, residual products and other | $MM | 80.8 | 86.8 | 90.2 | 345.5 | 310.7 | 334.4 | |||||||||||||
Operating earnings (loss) | $MM | (17.0) | 47.9 | 41.3 | 156.6 | 149.3 | 75.9 | |||||||||||||
Net earnings (loss) | $MM | (13.2) | 36.2 | 28.1 | 111.7 | 97.2 | 65.6 | |||||||||||||
Net earnings (loss) per share, basic | $/share | (0.19) | 0.52 | 0.40 | 1.60 | 1.39 | 0.94 | |||||||||||||
Adjusted net earnings (loss)(3) | $MM | (19.8) | 45.1 | 28.2 | 114.1 | 116.5 | 58.7 | |||||||||||||
Adjusted net earnings (loss) per share, basic(3) | $/share | (0.29) | 0.64 | 0.40 | 1.64 | 1.66 | 0.84 | |||||||||||||
Operating cash flow per share (before working capital changes)(3) | $/share | 0.10 | 1.19 | 1.00 | 3.95 | 3.91 | 2.75 | |||||||||||||
Adjusted EBITDA(3) | $MM | 6.2 | 89.5 | 69.4 | 280.4 | 287.8 | 199.6 | |||||||||||||
Adjusted EBITDA margin(3) | % | 1.3% | 16.8% | 12.2% | 12.8% | 14.5% | 11.1% | |||||||||||||
Total assets | $MM | 1,529.5 | 1,353.0 | 1,539.5 | 1,529.5 | 1,353.0 | 1,301.6 | |||||||||||||
Total debt | $MM | 272.8 | 250.9 | 258.9 | 272.8 | 250.9 | 308.8 | |||||||||||||
Net debt(3) | $MM | 63.8 | 119.3 | 3.8 | 63.8 | 119.3 | 289.6 | |||||||||||||
Net debt to invested capital(3) | % | 6.1% | 12.3% | 0.4% | 6.1% | 12.3% | 26.9% | |||||||||||||
Annualized return on invested capital(3) | % | 2.4% | 36.4% | 27.7% | 27.9% | 28.1% | 17.7% | |||||||||||||
Operating Highlights | ||||||||||||||||||||
Lumber production | million fbm | 607 | 655 | 674 | 2,635 | 2,595 | 2,490 | |||||||||||||
Total lumber sales | million fbm | 647 | 686 | 685 | 2,680 | 2,677 | 2,561 | |||||||||||||
Lumber sales – Interfor produced | million fbm | 639 | 666 | 675 | 2,638 | 2,594 | 2,469 | |||||||||||||
Lumber sales – wholesale and commission | million fbm | 8 | 20 | 10 | 42 | 83 | 92 | |||||||||||||
Lumber – average selling price(4) | $/thousand fbm | 599 | 650 | 701 | 687 | 627 | 570 | |||||||||||||
Average USD/CAD exchange rate(5) | 1 USD in CAD | 1.3204 | 1.2713 | 1.3070 | 1.2957 | 1.2986 | 1.3248 | |||||||||||||
Closing USD/CAD exchange rate(5) | 1 USD in CAD | 1.3642 | 1.2545 | 1.2945 | 1.3642 | 1.2545 | 1.3427 | |||||||||||||
Notes: | ||
(1 | ) | Figures in this table may not equal or sum to figures presented elsewhere due to rounding. |
(2 | ) | Financial information presented for interim periods in this release is prepared in accordance with IFRS and is unaudited. |
(3 | ) | Refer to the Non-GAAP Measures section of this release for definitions and reconciliations of these measures to figures reported in the Company’s consolidated financial statements. |
(4 | ) | Gross sales before duties. |
(5 | ) | Based on Bank of Canada foreign exchange rates. |
Liquidity
Balance Sheet
Interfor strengthened its financial position throughout 2018, with strong cash flow generated from operations used to fund capital projects, invest in marketable securities and repurchase Shares. Net debt at December 31, 2018 was $63.8 million, or 6.1% of invested capital, representing a decrease of $55.5 million from the level of net debt at December 31, 2017. Net debt was negatively impacted by a weakened Canadian Dollar against the U.S. Dollar as all debt held was denominated in U.S. Dollars; this was partially hedged by the Company’s U.S. Dollar cash and marketable securities balances.
For the 3 months ended |
For the year ended |
||||||||||||||
Dec. 31, |
Dec. 31, |
Sep. 30, |
Dec. 31, |
Dec. 31, |
|||||||||||
Thousands of Dollars | 2018 | 2017 | 2018 | 2018 | 2017 | ||||||||||
Net debt | |||||||||||||||
Net debt, period opening | $ 3,800 | $ 176,866 | $ 34,415 | $ 119,300 | $ 289,551 | ||||||||||
Net drawing (repayment) on credit facilities | (1) | (1) | 112 | 110 | (40,217) | ||||||||||
Impact on U.S. Dollar denominated debt from (strengthening) weakening CAD | 13,941 | 1,301 | (4,572) | 21,830 | (17,704) | ||||||||||
Decrease (increase) in cash and cash equivalents | 7,286 | (59,698) | 61,248 | (23,968) | (114,789) | ||||||||||
Decrease (increase) in marketable securities | 49,871 | 921 | (91,011) | (41,140) | – | ||||||||||
Impact on U.S. Dollar denominated cash and cash equivalents and marketable securities from strengthening (weakening) CAD | (11,072) | (89) | 3,608 | (12,307) | 2,459 | ||||||||||
Net debt, period ending | $ 63,825 | $ 119,300 | $ 3,800 | $ 63,825 | $ 119,300 | ||||||||||
As at December 31, 2018, the Company had net working capital of $359.2 million and available liquidity of $506.9 million, including cash, marketable securities and borrowing capacity on operating and term line facilities.
On June 15, 2018, the Company extended the maturity of its U.S. Operating line from May 1, 2019 to June 15, 2021, with no other significant changes. On August 14, 2018, Interfor completed an agreement to extend US$84 million of its 2021 to 2023 Senior Secured Note maturities to 2027 to 2029. As a result, Interfor’s weighted average fixed interest rate on its term debt rose to 4.47%.
These resources, in addition to cash generated from operations, will be used to support working capital requirements, debt servicing commitments and capital expenditures. We believe that Interfor will have sufficient liquidity to fund operating and capital requirements for the foreseeable future.
Capital Resources
The following table summarizes Interfor’s credit facilities and availability as of December 31, 2018:
Revolving | Senior | U.S. | |||||
Operating | Term | Secured | Operating | ||||
Thousands of Canadian Dollars | Line | Line | Notes | Line | Total | ||
Available line of credit | $ 65,000 | $ 200,000 | $ 272,840 | $ 68,210 | $ 606,050 | ||
Maximum borrowing available | $ 65,000 | $ 200,000 | $ 272,840 | $ 50,590 | $ 588,430 | ||
Less: | |||||||
Drawings | – | – | 272,840 | – | 272,840 | ||
Outstanding letters of credit included in line utilization | 14,858 | – | – | 2,810 | 17,668 | ||
Unused portion of facility | $ 50,142 | $ 200,000 | $ – | $ 47,780 | 297,922 | ||
Add: | |||||||
Cash and cash equivalents | 166,152 | ||||||
Marketable securities | 42,863 | ||||||
Available liquidity at December 31, 2018 | $ 506,937 |
As of December 31, 2018, the Company had commitments for capital expenditures totaling $161.4 million for both maintenance and discretionary capital projects.
Non-GAAP Measures
This release makes reference to the following non-GAAP measures: Adjusted net earnings, Adjusted net earnings per share, EBITDA, Adjusted EBITDA, Net debt to invested capital and Operating cash flow per share (before working capital changes) which are used by the Company and certain investors to evaluate operating performance and financial position. These non-GAAP measures do not have any standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other issuers.
The following table provides a reconciliation of these non-GAAP measures to figures as reported in the Company’s audited consolidated financial statements (unaudited for interim periods) prepared in accordance with IFRS:
For the 3 months ended | ||||||||||||||||||
Thousands of Canadian Dollars except number of shares | Dec. 31, |
Dec. 31, |
Sep. 30, |
For the year ended Dec. 31, |
||||||||||||||
and per share amounts | 2018 | 2017 | 2018 | 2018 | 2017 | 2016 | ||||||||||||
Adjusted Net Earnings (Loss) | ||||||||||||||||||
Net earnings (loss) | $ (13,165) | $ 36,196 | $ 28,092 | $ 111,678 | $ 97,153 | $ 65,643 | ||||||||||||
Add: | ||||||||||||||||||
Capital asset write-downs and restructuring costs | 4,551 | 7,422 | 5,848 | 15,304 | 9,203 | 7,280 | ||||||||||||
Other foreign exchange loss (gain) | (3,330) | (412) | 1,847 | (3,474) | 2,035 | (1,468) | ||||||||||||
Long term incentive compensation expense (recovery) | (9,180) | 3,110 | (7,503) | (7,829) | 12,977 | 4,551 | ||||||||||||
Other expense (income) | (1,254) | 995 | (192) | (1,188) | 1,987 | (14,094) | ||||||||||||
Post closure wind-down costs and losses (recoveries) | – | 5 | – | 4 | (21) | 909 | ||||||||||||
Income tax effect of above adjustments | 2,530 | (2,260) | 149 | (396) | (6,848) | 2,008 | ||||||||||||
Recognition of previously unrecognized deferred tax assets | – | – | – | – | – | (6,171) | ||||||||||||
Adjusted net earnings (loss) | $ (19,848) | $ 45,056 | $ 28,241 | $ 114,099 | $ 116,486 | $ 58,658 | ||||||||||||
Weighted average number of shares – basic (‘000) | 68,884 | 70,030 | 69,908 | 69,713 | 70,030 | 70,030 | ||||||||||||
Adjusted net earnings (loss) per share | $ (0.29) | $ 0.64 | $ 0.40 | $ 1.64 | $ 1.66 | $ 0.84 | ||||||||||||
Adjusted EBITDA | ||||||||||||||||||
Net earnings (loss) | $ (13,165) | $ 36,196 | $ 28,092 | $ 111,678 | $ 97,153 | $ 65,643 | ||||||||||||
Add: | ||||||||||||||||||
Depreciation of plant and equipment | 19,283 | 19,217 | 20,071 | 80,273 | 77,623 | 76,092 | ||||||||||||
Depletion and amortization of timber, roads and other | 8,566 | 11,879 | 9,715 | 36,048 | 38,635 | 34,895 | ||||||||||||
Capital asset write-downs and restructuring costs | 4,551 | 7,422 | 5,848 | 15,304 | 9,203 | 7,280 | ||||||||||||
Finance costs | 2,254 | 3,139 | 2,465 | 10,410 | 14,030 | 18,602 | ||||||||||||
Other foreign exchange loss (gain) | (3,330) | (412) | 1,847 | (3,474) | 2,035 | (1,468) | ||||||||||||
Income tax expense (recovery) | (1,518) | 7,968 | 9,044 | 39,191 | 34,136 | 7,207 | ||||||||||||
EBITDA | 16,641 | 85,409 | 77,082 | 289,430 | 272,815 | 208,251 | ||||||||||||
Add: | ||||||||||||||||||
Long term incentive compensation expense (recovery) | (9,180) | 3,110 | (7,503) | (7,829) | 12,977 | 4,551 | ||||||||||||
Other (income) expense | (1,254) | 995 | (192) | (1,188) | 1,987 | (14,094) | ||||||||||||
Post closure wind-down costs and losses (recoveries) | – | 5 | – | 4 | (21) | 909 | ||||||||||||
Adjusted EBITDA | $ 6,207 | $ 89,519 | $ 69,387 | $ 280,417 | $ 287,758 | $ 199,617 | ||||||||||||
Sales | $468,544 | $532,781 | $570,486 | $2,186,567 | $1,990,106 | $1,792,712 | ||||||||||||
Adjusted EBITDA margin | 1.3% | 16.8% | 12.2% | 12.8% | 14.5% | 11.1% | ||||||||||||
Net debt to invested capital | ||||||||||||||||||
Net debt | ||||||||||||||||||
Total debt | $ 272,840 | $ 250,900 | $ 258,900 | $ 272,840 | $ 250,900 | $ 308,821 | ||||||||||||
Cash and cash equivalents | (166,152) | (131,600) | (165,553) | (166,152) | (131,600) | (19,270) | ||||||||||||
Marketable securities | (42,863) | – | (89,547) | (42,863) | – | – | ||||||||||||
Total net debt | $ 63,825 | $ 119,300 | $ 3,800 | $ 63,825 | $ 119,300 | $ 289,551 | ||||||||||||
Invested capital | ||||||||||||||||||
Net debt | $ 63,825 | $ 119,300 | $ 3,800 | $ 63,825 | $ 119,300 | $ 289,551 | ||||||||||||
Shareholders’ equity | 974,065 | 854,188 | 985,316 | 974,065 | 854,188 | 786,667 | ||||||||||||
Total invested capital | $ 1,037,890 | $973,488 | $ 989,116 | $ 1,037,890 | $ 973,488 | $1,076,218 | ||||||||||||
Net debt to invested capital(1) | 6.1% | 12.3% | 0.4% | 6.1% | 12.3% | 26.9% | ||||||||||||
Operating cash flow per share (before working capital changes) | ||||||||||||||||||
Cash provided by operating activities | $ 18,037 | $ 86,749 | $ 84,956 | $ 255,233 | $ 258,224 | $ 199,272 | ||||||||||||
Cash used in (generated from) operating working capital | (11,303) | (3,332) | (15,223) | 19,868 | 15,696 | (6,695) | ||||||||||||
Operating cash flow (before working capital changes) | $ 6,734 | $ 83,417 | $ 69,733 | $ 275,101 | $ 273,920 | $ 192,577 | ||||||||||||
Weighted average number of shares – basic (‘000) | 68,884 | 70,030 | 69,908 | 69,713 | 70,030 | 70,030 | ||||||||||||
Operating cash flow per share (before working capital changes) | $ 0.10 | $ 1.19 | $ 1.00 | $ 3.95 | $ 3.91 | $ 2.75 | ||||||||||||
Annualized return on invested capital | ||||||||||||||||||
Adjusted EBITDA | $6,207 | $89,519 | $69,387 | $280,417 | $287,758 | $199,617 | ||||||||||||
Invested capital, beginning of period | $989,116 | $994,542 | $1,011,709 | $973,488 | $1,076,218 | $1,177,557 | ||||||||||||
Invested capital, end of period | 1,037,890 | 973,488 | 989,116 | 1,037,890 | 973,488 | 1,076,218 | ||||||||||||
Average invested capital | $1,013,503 | $984,015 | $1,000,413 | $1,005,689 | $1,024,853 | 1,126,888 | ||||||||||||
Adjusted EBITDA divided by average invested capital | 0.6% | 9.1% | 6.9% | 27.9% | 28.1% | 17.7% | ||||||||||||
Annualization factor | 4.0 | 4.0 | 4.0 | 1.0 | 1.0 | 1.0 | ||||||||||||
Annualized return on invested capital | 2.4% | 36.4% | 27.7% | 27.9% | 28.1% | 17.7% |
Notes: | ||
(1 | ) | Net debt to invested capital as of the period end. |
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS | |||||||||
For the three months and years ended December 31, 2018 and 2017 (unaudited) | |||||||||
(thousands of Canadian Dollars except earnings per share) | Three Months |
Three Months |
Year |
Year |
|||||
Dec. 31, 2018 |
Dec. 31, 2017 |
Dec. 31, 2018 |
Dec. 31, 2017 |
||||||
Sales Costs and expenses: |
$468,544 | $532,781 | $2,186,567 | $1,990,106 | |||||
Production | 440,534 | 427,418 | 1,799,825 | 1,632,922 | |||||
Selling and administration | 12,142 | 13,958 | 52,992 | 50,775 | |||||
Long term incentive compensation expense (recovery) | (9,180) | 3,110 | (7,829) | 12,977 | |||||
U.S. countervailing and anti-dumping duty deposits | 9,661 | 1,891 | 53,337 | 18,630 | |||||
Depreciation of plant and equipment | 19,283 | 19,217 | 80,273 | 77,623 | |||||
Depletion and amortization of timber, roads and other | 8,566 | 11,879 | 36,048 | 38,635 | |||||
481,006 | 477,473 | 2,014,646 | 1,831,562 | ||||||
Operating earnings (loss) before write-downs and restructuring | (12,462) | 55,308 | 171,921 | 158,544 | |||||
Capital asset write-downs and restructuring costs | 4,551 | 7,422 | 15,304 | 9,203 | |||||
Operating earnings (loss) | (17,013) | 47,886 | 156,617 | 149,341 | |||||
Finance costs | (2,254) | (3,139) | (10,410) | (14,030) | |||||
Other foreign exchange gain (loss) | 3,330 | 412 | 3,474 | (2,035) | |||||
Other income (expense) | 1,254 | (995) | 1,188 | (1,987) | |||||
2,330 | (3,722) | (5,748) | (18,052) | ||||||
Earnings (loss) before income taxes | (14,683) | 44,164 | 150,869 | 131,289 | |||||
Income tax expense (recovery): | |||||||||
Current | (45) | 356 | 2,955 | 1,064 | |||||
Deferred | (1,473) | 7,612 | 36,236 | 33,072 | |||||
(1,518) | 7,968 | 39,191 | 34,136 | ||||||
Net earnings (loss) | $(13,165) | $36,196 | $111,678 | $97,153 | |||||
Net earnings (loss) per share, basic and diluted | $(0.19) | $0.52 | $1.60 | $1.39 |
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | ||||||||
For the three months and years ended December 31, 2018 and 2017 (unaudited) | ||||||||
(thousands of Canadian Dollars) | Three Months |
Three Months |
Year |
Year |
||||
Dec. 31, 2018 |
Dec. 31, 2017 |
Dec. 31, 2018 |
Dec. 31, 2017 |
|||||
Net earnings (loss)
|
$(13,165) | $36,196 | $111,678 | $97,153 | ||||
Other comprehensive income (loss): | ||||||||
Items that will not be recycled to Net earnings: | ||||||||
Defined benefit plan actuarial gain (loss), net of tax | (2,338) | (2,144) | 508 | (1,350) | ||||
Items that are or may be recycled to Net earnings: | ||||||||
Foreign currency translation differences for | ||||||||
foreign operations, net of tax | 29,015 | 2,297 | 43,703 | (28,854) | ||||
Loss in fair value of interest rate swaps | – | – | – | (11) | ||||
Total items that are or may be recycled to Net earnings | 29,015 | 2,297 | 43,703 | (28,865) | ||||
Total other comprehensive income (loss), net of tax | 26,677 | 153 | 44,211 | (30,215) | ||||
Comprehensive income | $13,512 | $36,349 | $155,889 | $66,938 | ||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||
For the three months and years ended December 31, 2018 and 2017 (unaudited) | ||||||||||||||||
(thousands of Canadian Dollars) | Three Months |
Three Months |
Year |
Year |
||||||||||||
Dec. 31, 2018 |
Dec. 31, 2017 |
Dec. 31, 2018 |
Dec. 31, 2017 |
|||||||||||||
Cash provided by (used in): | ||||||||||||||||
Operating activities: | ||||||||||||||||
Net earnings (loss) | $(13,165) | $36,196 | $111,678 | $97,153 | ||||||||||||
Items not involving cash: | ||||||||||||||||
Depreciation of plant and equipment | 19,283 | 19,217 | 80,273 | 77,623 | ||||||||||||
Depletion and amortization of timber, roads and other | 8,566 | 11,879 | 36,048 | 38,635 | ||||||||||||
Income tax expense (recovery) | (1,518) | 7,968 | 39,191 | 34,136 | ||||||||||||
Finance costs | 2,254 | 3,139 | 10,410 | 14,030 | ||||||||||||
Other assets | (2,824) | (4,133) | (3,000) | (4,203) | ||||||||||||
Reforestation liability | 763 | (678) | 79 | 1,109 | ||||||||||||
Provisions and other liabilities | (5,024) | 1,404 | (9,204) | 5,629 | ||||||||||||
Stock options | 216 | 163 | 774 | 583 | ||||||||||||
Write-down of plant, equipment and intangibles | 3,238 | 7,091 | 13,925 | 7,091 | ||||||||||||
Unrealized foreign exchange loss (gain) | (3,801) | 158 | (3,885) | 147 | ||||||||||||
Other expense (income) | (1,254) | 1,013 | (1,188) | 1,987 | ||||||||||||
6,734 | 83,417 | 275,101 | 273,920 | |||||||||||||
Cash generated from (used in) operating working capital: | ||||||||||||||||
Trade accounts receivable and other | 30,624 | 1,196 | 27,392 | (19,845) | ||||||||||||
Inventories | (2,846) | (8,988) | (33,821) | (14,243) | ||||||||||||
Prepayments | 216 | 2,349 | (3,128) | 919 | ||||||||||||
Trade accounts payable and provisions | (15,575) | 9,847 | (5,919) | 19,688 | ||||||||||||
Income taxes paid | (1,116) | (1,072) | (4,392) | (2,215) | ||||||||||||
18,037 | 86,749 | 255,233 | 258,224 | |||||||||||||
Investing activities: | ||||||||||||||||
Additions to property, plant and equipment | (50,307) | (17,413) |
(106,440) |
(60,370) | ||||||||||||
Additions to roads and bridges | (8,524) | (7,072) |
(32,165) |
(32,211) | ||||||||||||
Additions to timber licences and other intangible assets | (68) | (534) |
(158) |
(2,360) | ||||||||||||
Proceeds on disposal of property, plant and equipment | 1,846 | 100 |
2,355 |
561 | ||||||||||||
Net proceeds from (additions to) investments and other assets | 58,555 | 626 |
(48,364) |
3,279 | ||||||||||||
1,502 | (24,293) | (184,772) | (91,101) |
|||||||||||||
Financing activities: | ||||||||||||||||
Share issuance, net of expenses | – | – | 143 | – | ||||||||||||
Share repurchase | (24,979) | – | (36,929) | – | ||||||||||||
Interest payments | (1,827) | (2,655) | (9,729) | (12,240) | ||||||||||||
Debt refinancing costs | (18) | (22) | (88) | (807) | ||||||||||||
Change in operating line components of long term debt | (1) | (1) | (2) | (64) | ||||||||||||
Additions to long term debt | – | – | 155,909 | 76,107 | ||||||||||||
Repayments of long term debt | – | – | (155,797) | (116,260) | ||||||||||||
(26,825) | (2,678) | (46,493) | (53,264) | |||||||||||||
Foreign exchange gain (loss) on cash and | ||||||||||||||||
cash equivalents held in a foreign currency | 7,885 | 9 | 10,584 | (1,529) | ||||||||||||
Increase in cash and cash equivalents | 599 | 59,787 | 34,552 | 112,330 | ||||||||||||
Cash and cash equivalents, beginning of period | 165,553 | 71,813 | 131,600 | 19,270 | ||||||||||||
Cash and cash equivalents, end of period | $166,152 | $131,600 | $166,152 | $131,600 |
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | ||||||
December 31, 2018 and 2017 (unaudited) | ||||||
(thousands of Canadian Dollars) | ||||||
Dec. 31, 2018 | Dec. 31, 2017 | |||||
Assets | ||||||
Current assets: | ||||||
Cash and cash equivalents | $166,152 | $131,600 | ||||
Marketable securities | 42,863 | – | ||||
Trade accounts receivable and other | 90,384 | 112,470 | ||||
Income taxes receivable | 3,008 | 1,289 | ||||
Inventories | 209,178 | 165,156 | ||||
Prepayments | 17,307 | 12,562 | ||||
528,892 | 423,077 | |||||
Employee future benefits | 303 | 502 | ||||
Deposits and other assets | 16,842 | 6,404 | ||||
Property, plant and equipment | 725,266 | 670,830 | ||||
Roads and bridges | 29,829 | 24,092 | ||||
Timber licences | 64,153 | 66,589 | ||||
Other intangible assets | 5,288 | 14,170 | ||||
Goodwill | 158,799 | 147,081 | ||||
Deferred income taxes | 132 | 251 | ||||
$1,529,504 | $1,352,996 | |||||
Liabilities and Shareholders’ Equity | ||||||
Current liabilities: | ||||||
Trade accounts payable and provisions | $155,434 | $152,854 | ||||
Reforestation liability | 13,947 | 12,873 | ||||
Income taxes payable | 356 | 224 | ||||
169,737 | 165,951 | |||||
Reforestation liability | 28,235 | 27,535 | ||||
Long term debt | 272,840 | 250,900 | ||||
Employee future benefits | 8,687 | 8,249 | ||||
Provisions and other liabilities | 17,413 | 26,976 | ||||
Deferred income taxes | 58,527 | 19,197 | ||||
|
||||||
Equity: | ||||||
Share capital | 537,534 | 555,388 | ||||
Contributed surplus | 3,851 | 8,582 | ||||
Translation reserve | 84,423 | 40,720 | ||||
Retained earnings | 348,257 | 249,498 | ||||
974,065 | 854,188 | |||||
$1,529,504 | $1,352,996 |
Approved on behalf of the Board: | ||
“L. Sauder” | “Thomas V. Milroy” | |
Director | Director |
FORWARD-LOOKING STATEMENTS
This release contains forward-looking information about the Company’s business outlook, objectives, plans, strategic priorities and other information that is not historical fact. A statement contains forward-looking information when the Company uses what it knows and expects today, to make a statement about the future. Generally, statements containing forward-looking information can be identified by the use of words such as: believe, expect, intend, forecast, plan, target, budget, outlook, opportunity, risk, strategy or variations or comparable language, or statements that certain actions, events or results may, could, would, should, might, or will occur or not occur. Readers are cautioned that actual results may vary from the forward-looking information in this release, and undue reliance should not be placed on such forward-looking information. Risk factors that could cause actual results to differ materially from the forward-looking information in this release are described in Interfor’s annual Management’s Discussion & Analysis under the heading “Risks and Uncertainties”, which is available on www.interfor.com and under Interfor’s profile on www.sedar.com. Material factors and assumptions used to develop the forward-looking information in this release include assumptions regarding selling prices for lumber, logs and wood chips; the Company’s ability to compete on a global basis; the availability and cost of log supply; the effects of natural or man-made disasters; currency exchange rates; changes in government regulations; the availability of the Company’s allowable annual cut (“AAC”); claims by and treaty settlements with Indigenous peoples; the Company’s ability to export its products; the softwood lumber dispute between Canada and the U.S.; stumpage fees payable to the Province of British Columbia; environmental impacts of the Company’s operations; labour disruptions; and the efficacy of information systems security. Unless otherwise indicated, the forward-looking information in this release is based on the Company’s expectations at the date of this release. Interfor undertakes no obligation to update such forward-looking information, except as required by law.
ABOUT INTERFOR
Interfor is a growth-oriented lumber company with operations in Canada and the United States. The Company has annual production capacity of approximately 3.1 billion board feet and offers one of the most diverse lines of lumber products to customers around the world. For more information about Interfor, visit our website at www.interfor.com.
The Company’s 2018 audited consolidated financial statements and Management’s Discussion and Analysis are available at www.sedar.com and www.interfor.com.
There will be an analyst conference call on Friday, February 8, 2019 at 8:00 a.m. (Pacific Time) hosted by INTERFOR CORPORATION for the purpose of reviewing the Company’s release of its fourth quarter and fiscal 2018 financial results.
The dial-in number is 1-833-297-9919. The conference call will also be recorded for those unable to join in for the live discussion, and will be available until March 8, 2019. The number to call is 1-855-859-2056, Passcode 9966426.
For further information:
Martin L. Juravsky, Senior Vice President and Chief Financial Officer
(604) 689-6873