Maple Leaf Foods Reports Second Quarter 2023 Financial Results
TSX: MFI
www.mapleleaffoods.com
Meat Protein delivers strong top-line growth of 6.6% and Adjusted EBITDA Margin of 9.3% in the quarter
Plant Protein progressing toward Adjusted EBITDA target of neutral or better in the latter half of 2023
"In our second quarter, we successfully executed our playbook, improving the financial performance of our business and marking a significant step toward the next inflection point in our journey. With our supply chain stabilized and pricing now in place to mitigate current levels of inflation, we are well positioned to meet our Adjusted EBITDA margin target of 14-16% once pork markets normalize," said
"In the quarter, we delivered over 6% revenue growth driven by our portfolio of leading brands, we sequentially improved our Adjusted EBITDA margins in the Meat Protein business, and we advanced our strategic plan to achieve Adjusted EBITDA neutral or better in our Plant Protein business in the second half of 2023."
"Looking forward to 2024 and beyond, we can't help but be optimistic," continued
Second Quarter 2023 Highlights
- Total Company sales grew 6.2% to
$1,269.7 million , with an Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA")(i) Margin of 8.1%. - Meat Protein Group sales grew to
$1,236.7 million , an increase of 6.6% year over year. Adjusted EBITDA was$115.3 million , and Adjusted EBITDA Margin was 9.3% an improvement of 30 basis points from a year ago and 170 basis points from last quarter. - Plant Protein Group sales were
$36.7 million . Plant Protein Group Adjusted EBITDA improved by 61.3% year over year to a loss of$11.6 million , en route to an Adjusted EBITDA target of neutral or better in the latter half of 2023. - Capital expenditures were
$52.7 million . - The London Poultry facility transition is progressing on schedule. Two legacy facilities have fully transitioned their production volumes, and the transition from the third facility has begun. The Company expects London Poultry to be fully ramped up by the end of 2023.
Outlook Remains Unchanged
- Meat Protein: Expect mid-to-high single digit sales growth in 2023, and Adjusted EBITDA Margin expansion to achieve a target range of 14% - 16% when markets normalize.
- Plant Protein: Targeting to deliver Adjusted EBITDA neutral or better in the latter half of 2023.
- Capital expenditure: For 2023 is expected to be less than
$250 million with up to$120 million attributable to Maintenance Capital(i) and the balance attributable to Growth Capital(i).
(i) Refer to the section titled Non-IFRS Financial Measures in this news release. |
Financial Highlights
As at or for the | As at or for the | |||||||||||
Measure(i) (Unaudited) | Three months ended | Six months ended | ||||||||||
2023 | 2022 | Change | 2023 | 2022 | Change | |||||||
Sales | $ 1,269.7 | $ 1,195.1 | 6.2 % | $ 2,444.6 | $ 2,321.7 | 5.3 % | ||||||
Net (Loss) | $ (53.7) | $ (54.6) | 1.7 % | $ (111.4) | $ (40.9) | (172.2) % | ||||||
Basic Loss per Share | $ (0.44) | $ (0.44) | — % | $ (0.92) | $ (0.33) | (178.8) % | ||||||
Adjusted Operating Earnings(ii) | $ 45.9 | $ 23.6 | 94.3 % | $ 65.2 | $ 39.7 | 64.0 % | ||||||
Adjusted (Loss) Earnings per Share(ii) | $ 0.00 | $ 0.00 | nm(iv) | $ (0.12) | $ 0.03 | nm(iv) | ||||||
Adjusted EBITDA - Meat Protein Group(ii) | $ 115.3 | $ 104.1 | 10.8 % | $ 202.6 | $ 201.6 | 0.5 % | ||||||
Adjusted EBITDA - Plant Protein Group(ii) | $ (11.6) | $ (30.0) | 61.3 % | $ (23.6) | $ (60.7) | 61.1 % | ||||||
Free Cash Flow(ii)(iii) | $ (76.3) | $ 0.2 | nm(iv) | $ (64.0) | $ (99.5) | 35.7 % | ||||||
Construction Capital(ii) | $ 37.3 | $ 665.8 | (94.4) % | |||||||||
Net Debt(ii) | $ (1,807.4) | $ (1,421.2) | (27.2) % | |||||||||
Adjusted EBT(ii) | $ 6.7 | $ 10.9 | (38.5) % | $ (7.3) | $ 17.8 | nm(iv) | ||||||
(i) All financial measures in millions of dollars except Basic and Adjusted Earnings per Share. |
(ii) Refer to the section titled Non-IFRS Financial Measures in this news release. |
(iii) Certain comparative figures have been restated to conform with current year presentation. |
(iv) Not meaningful. |
Sales for the second quarter of 2023 were
Year-to-date sales for 2023 were
Net loss for the second quarter of 2023 was
Year-to-date net loss for 2023 was
Adjusted Operating Earnings for the second quarter of 2023 were
Year-to-date Adjusted Operating Earnings for 2023 were
Adjusted Earnings Before Taxes ("Adjusted EBT") for the second quarter of 2023 were
Year-to-date Adjusted EBT for 2023 were loss of
For further discussion on key metrics and a discussion of results by operating segment, refer to the section titled Operating Review.
Note: Several items are excluded from the discussions of underlying earnings performance as they are not representative of ongoing operational activities. Refer to the section entitled Non-IFRS Financial Measures at the end of this news release for a description and reconciliation of all non-IFRS financial measures. |
Operating Review
The Company has two reportable segments. These segments offer different products, with separate organizational structures, brands, and financial and marketing strategies. The Company's chief operating decision makers regularly review internal reports for these businesses. Performance of the Meat Protein Group is based on profitable revenue growth, Adjusted Operating Earnings, Adjusted EBITDA, and Adjusted EBT while the performance of the Plant Protein Group in the short term is focused on obtaining Adjusted EBITDA neutral or better results.
The following table summarizes the Company's sales, gross profit (loss), SG&A, Adjusted Operating Earnings, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted EBT by operating segment for the three months ended
Three months ended | Three months ended | |||||||
($ millions)(i) | Meat | Plant | Non- | Total | Meat | Plant | Non- | Total |
Sales | $ 1,236.7 | 36.7 | (3.7) | $ 1,269.7 | $ 1,160.2 | 40.8 | (5.9) | $ 1,195.1 |
Gross profit (loss) | $ 120.2 | (1.8) | (24.7) | $ 93.6 | $ 136.0 | (10.1) | (38.7) | $ 87.2 |
Selling, general and administrative expenses | $ 91.7 | 14.4 | — | $ 106.2 | $ 87.3 | 26.3 | — | $ 113.6 |
Adjusted Operating Earnings(iii) | $ 62.2 | (16.3) | — | $ 45.9 | $ 57.7 | (34.0) | — | $ 23.6 |
Adjusted EBITDA(iii) | $ 115.3 | (11.6) | (0.6) | $ 103.1 | $ 104.1 | (30.0) | — | $ 74.1 |
Adjusted EBITDA Margin(iii) | 9.3 % | (31.7) % | n/a | 8.1 % | 9.0 % | (73.6) % | n/a | 6.2 % |
Adjusted EBT(iii) | $ 23.8 | (16.5) | (0.6) | $ 6.7 | $ 47.5 | (36.6) | — | $ 10.9 |
(i) | Totals may not add due to rounding. |
(ii) | Non-allocated includes eliminations of inter-segment sales and associated cost of goods sold, changes in the fair value of biological assets and derivatives, and non-allocated costs which are comprised of expenses not separately identifiable to reportable segments or are not part of the measures used by the Company when assessing a segment's operating results. |
(iii) | Refer to the section titled Non-IFRS Financial Measures in this news release. |
The following table summarizes the Company's sales, gross profit (loss), SG&A, Adjusted Operating Earnings, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted EBT by operating segment for the six months ended
Six months ended | Six months ended | |||||||
($ millions)(i) | Meat | Plant | Non- | Total | Meat | Plant | Non- | Total |
Sales | $ 2,380.5 | 74.1 | (10.0) | $ 2,444.6 | $ 2,249.6 | 85.7 | (13.6) | $ 2,321.7 |
Gross profit (loss) | $ 210.7 | (5.1) | (35.5) | $ 170.0 | $ 266.9 | (16.3) | (9.5) | $ 241.1 |
Selling, general and administrative expenses | $ 181.0 | 27.9 | — | $ 208.9 | $ 176.0 | 57.1 | — | $ 233.1 |
Adjusted Operating Earnings(iii) | $ 98.2 | (33.0) | — | $ 65.2 | $ 108.7 | (68.9) | — | $ 39.7 |
Adjusted EBITDA(iii) | $ 202.6 | (23.6) | (0.6) | $ 178.4 | $ 201.6 | (60.7) | — | $ 140.9 |
Adjusted EBITDA Margin(iii) | 8.5 % | (31.9) % | n/a | 7.3 % | 9.0 % | (70.8) % | n/a | 6.1 % |
Adjusted EBT(iii) | $ 26.8 | (33.5) | (0.6) | $ (7.3) | $ 91.8 | (74.0) | — | $ 17.8 |
(i) | Totals may not add due to rounding. |
(ii) | Non-allocated includes eliminations of inter-segment sales and associated cost of goods sold, changes in the fair value of biological assets and derivatives, and non-allocated costs which are comprised of expenses not separately identifiable to reportable segments or are not part of the measures used by the Company when assessing a segment's operating results. |
(iii) | Refer to the section titled Non-IFRS Financial Measures in this news release. |
Meat Protein Group
The Meat Protein Group is comprised of prepared meats, ready-to-cook and ready-to-serve meals, snack kits, value-added fresh pork and poultry products that are sold to retail, foodservice and industrial channels, and agricultural operations in pork and poultry. The Meat Protein Group includes leading brands such as Maple Leaf®, Maple Leaf Prime®, Maple Leaf Natural Selections®, Schneiders®, Schneiders® Country Naturals®, Mina®, Greenfield Natural Meat Co.®, and other leading regional brands.
Sales for the second quarter of 2023 increased 6.6% to
Year-to-date sales for 2023 increased 5.8% to
Gross profit for the second quarter of 2023 was
Year-to-date gross profit for 2023 was
SG&A expenses for the second quarter of 2023 were
Year-to-date SG&A expenses for 2023 were
Adjusted Operating Earnings for the second quarter of 2023 were
Year-to-date Adjusted Operating Earnings for 2023 were
Adjusted EBITDA for the second quarter of 2023 were
Year-to-date Adjusted EBITDA for 2023 were
During the second quarter of 2023 the Meat Protein Group Adjusted EBT were
Year-to-date Adjusted EBT were $26.8 million compared to
Plant Protein Group
The Plant Protein Group is comprised of refrigerated plant protein products, premium grain-based protein, and vegan cheese products sold to retail, foodservice and industrial channels. The Plant Protein Group includes the leading brands Lightlife® and Field Roast™.
Sales for the second quarter of 2023 decreased 10.2% to
Year-to-date sales for 2023 decreased 13.6% to
Gross profit for the second quarter of 2023 was a loss of
Year-to-date gross profit for 2023 was a loss of
SG&A expenses for the second quarter of 2023 were
Year-to-date SG&A expenses for 2023 were
Adjusted Operating Earnings for the second quarter of 2023 were a loss of
Year-to-date Adjusted Operating Earnings for 2023 were a loss of
Adjusted EBITDA for the second quarter of 2023 were a loss of
Year-to-date Adjusted EBITDA for the second quarter of 2023 were a loss of
(i) | Gross margin is defined as gross profit (loss) divided by sales. |
Other Matters
On
Conference Call
A conference call will be held at 8:00 a.m. ET on
A webcast of the second quarter conference call will also be available at: https://www.mapleleaffoods.com
The Company's full consolidated interim financial statements ("Consolidated Interim Financial Statements") and related Management's Discussion and Analysis are available on the Company's website.
An investor presentation related to the Company's second quarter financial results is available at www.mapleleaffoods.com and can be found under Presentations and Webcasts on the Investors page.
Outlook Remains Unchanged
Maple Leaf Foods is a leading consumer protein company, supported by a portfolio of market leading brands. Over the last several years, the Company has developed a foundation to pursue compelling growth vectors across its business and to create value for all stakeholders.
Meat Protein Group
In Meat Protein, the Company's strategy is to drive profitable growth. Given the unprecedented market dynamics, marked by a challenging post-pandemic economy, the conflict in
- Mid-to-high single digit sales growth in 2023, supported by brand leadership, and growth in the U.S. market and sustainable meats.
- Adjusted EBITDA Margin expansion to a 14% - 16% target range once markets normalize, including a pork complex in-line with the five year average.
Plant Protein Group
- In late 2021, the Company announced that it was re-evaluating its outlook for the Plant Protein Group and launching a comprehensive review of the overall plant protein category. This decision was driven by a pronounced slowdown in growth rates in the category, particularly in the second half of the year, which fueled the Company's imperative to identify and thoroughly assess the causes, near and long-term trends, and overall implications. The Company's analysis to date confirms that the very high category growth rates previously predicted by many industry experts are unlikely to be achieved given current customer feedback, experience, buy rates and household penetration. Based on this information, the Company believes that the category will continue to grow at more modest, but still attractive rates. Current estimates suggest that the category will grow at an average annual rate of 10% to 15%, making it a
$6 billion to$10 billion market by 2030. Accordingly, the Company has pivoted its strategy and investment thesis for the Plant Protein Group and has set a new goal to deliver neutral or better Adjusted EBITDA in the latter half of 2023. Work is ongoing to implement this pivot. The Company expects steady Adjusted EBITDA improvement to continue throughout the year.
Capital
- The Company's capital expenditures estimate for the full year 2023 remains unchanged at less than
$250 million . Up to$120 million will be Maintenance Capital with the remainder being Growth Capital. The Growth Capital will mainly consist of an increase in further processed poultry capacity at the Prepared Meats facility inBrampton, Ontario , residual expenditures for the London Poultry facility, and expanded capacity in the snacking kits category. - The Company expects the
London, Ontario poultry facility to start to deliver approximately$100 million annually of additional Adjusted EBITDA once fully ramped up which is expected to be by the end of 2023. Additionally, the Company expects the Bacon Centre of Excellence inWinnipeg, Manitoba to contribute approximately$30 million annually of additional Adjusted EBITDA once fully ramped up which is expected to be in the second half of 2023.
The ongoing effects of the post-pandemic economy induced supply chain disruptions and the war in
- Agricultural commodity and foreign exchange markets;
- Inflationary cost pressures;
- Disruptions in the global supply chain;
- Availability of labour; and
- Demand for products and changes in product mix.
The execution of the Company's financial and operational priorities are embedded in a commitment to deliver shared value for the benefit of all stakeholders. The Company's guiding pillars to be the "Most Sustainable Protein Company on Earth" include Better Food, Better Care, Better Communities, Better Planet and are core to how Maple Leaf Foods conducts itself. To that end, the Company's priorities include:
- Better Food - leading the real food movement and transitioning key brands to 100% "raised without antibiotics".
- Better Care - further advancement of animal care, after achieving our transition of all sows under management to open housing systems in 2021, we have an ongoing program to convert any new sow barns that we acquire.
- Better Communities - investing a minimum of approximately 1% of pre-tax profit to advance sustainable food security.
- Better Planet - continuing to amplify its commitment to carbon neutrality, while focusing on eliminating waste in any resources it consumes, including food, energy, water, packaging, and time.
Non-IFRS Financial Measures
The Company uses the following non-IFRS measures: Adjusted Operating Earnings, Adjusted Earnings per Share, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted EBT, Construction Capital, Net Debt, Free Cash Flow and Return on Net Assets. Management believes that these non-IFRS measures provide useful information to investors in measuring the financial performance of the Company for the reasons outlined below. These measures do not have a standardized meaning prescribed by IFRS and therefore they may not be comparable to similarly titled measures presented by other publicly traded companies and should not be construed as an alternative to other financial measures determined in accordance with IFRS.
Adjusted Operating Earnings, Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted EBT
Adjusted Operating Earnings, Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted EBT are non-IFRS measures used by Management to evaluate financial operating results. Adjusted Operating Earnings is defined as earnings before other income, income taxes and interest expense adjusted for items that are not considered representative of ongoing operational activities of the business and certain items where the economic impact of the transactions will be reflected in earnings in future periods when the underlying or related asset is sold or transferred. Adjusted EBITDA is defined as Adjusted Operating Earnings plus depreciation and intangible asset amortization, adjusted for items included in other expense that are considered representative of ongoing operational activities of the business. Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by sales. Adjusted EBT is used annually by the Company to evaluate its performance and is a component of calculating the bonus entitlements under the Company's short term incentive plan. It is defined as Adjusted EBITDA, less depreciation and amortization, and interest expense. Interest expense is allocated to the operating segments for this metric on a legal entity basis.
The table below provides a reconciliation of earnings (loss) before income taxes as reported under IFRS in the Consolidated Interim Financial Statements to Adjusted Operating Earnings, Adjusted EBITDA and Adjusted EBT for the three and six months ended
Three months ended | Three months ended | |||||||
($ millions)(i) | Meat | Plant | Non- | Total | Meat | Plant | Non- | Total |
(Loss) earnings before income taxes | $ 22.5 | (23.2) | (63.0) | $ (63.7) | $ 46.4 | (55.1) | (50.0) | $ (58.6) |
Interest expense and other financing costs | — | — | 37.6 | 37.6 | — | — | 10.8 | 10.8 |
Other expense | 1.7 | 0.2 | 0.7 | 2.6 | 1.9 | 0.1 | 0.5 | 2.5 |
Restructuring and other related costs | 4.3 | 6.8 | — | 11.0 | 0.4 | 18.7 | — | 19.0 |
Earnings (loss) from operations | $ 28.4 | (16.3) | (24.7) | $ (12.6) | $ 48.6 | (36.4) | (38.7) | $ (26.4) |
Start-up expenses from Construction Capital(iii) | 33.8 | — | — | 33.8 | 9.0 | 2.3 | — | 11.3 |
Change in fair value of biological assets | — | — | 27.5 | 27.5 | — | — | 50.0 | 50.0 |
Unrealized and deferred loss (gain) on derivative contracts | — | — | (2.8) | (2.8) | — | — | (11.3) | (11.3) |
Adjusted Operating Earnings | $ 62.2 | (16.3) | — | $ 45.9 | $ 57.7 | (34.0) | — | $ 23.6 |
Depreciation and amortization | 54.8 | 4.9 | — | 59.7 | 48.3 | 4.1 | — | 52.4 |
Items included in other income (expense) representative of ongoing operations(iv) | (1.7) | (0.2) | (0.6) | (2.5) | (1.9) | (0.1) | — | (1.9) |
Adjusted EBITDA | $ 115.3 | (11.6) | (0.6) | $ 103.1 | $ 104.1 | (30.0) | — | $ 74.1 |
Adjusted EBITDA Margin | 9.3 % | (31.7) % | n/a | 8.1 % | 9.0 % | (73.6) % | n/a | 6.2 % |
Interest expense and other financing costs | (37.5) | (0.1) | — | (37.6) | (8.3) | (2.5) | — | (10.8) |
Interest income | 0.8 | — | — | 0.8 | — | — | — | — |
Depreciation and amortization | (54.8) | (4.9) | — | (59.7) | (48.3) | (4.1) | — | (52.4) |
Adjusted EBT | $ 23.8 | (16.5) | (0.6) | $ 6.7 | $ 47.5 | (36.6) | — | $ 10.9 |
(i) | Totals may not add due to rounding. |
(ii) | Non-allocated includes eliminations of inter-segment sales and associated cost of goods sold, and non-allocated costs which are comprised of income and expenses not separately identifiable to reportable segments or are not part of the measures used by the Company when assessing a segment's operating results. |
(iii) | Start-up expenses are temporary costs as a result of operating new facilities that are or have been classified as Construction Capital. These costs can include training, product testing, yield and labour efficiency variances, duplicative overheads and other temporary expenses required to ramp-up production. |
(iv) | Primarily includes certain costs associated with sustainability projects, gains and losses on the sale of long-term assets, gains and losses on investments, and other miscellaneous expenses. |
Six months ended | Six months ended | |||||||
($ millions)(i) | Meat | Plant | Non- | Total | Meat | Plant | Non- | Total |
(Loss) earnings before income taxes | $ 18.9 | (44.6) | (108.0) | $ (133.7) | $ 84.2 | (92.2) | (29.6) | $ (37.6) |
Interest expense and other financing costs | — | — | 69.2 | 69.2 | — | — | 18.5 | 18.5 |
Other expense | 3.2 | 0.4 | 3.3 | 6.9 | 3.4 | 0.1 | 1.6 | 5.1 |
Restructuring and other related costs | 7.6 | 11.2 | — | 18.8 | 3.4 | 18.7 | — | 22.1 |
Earnings (loss) from operations | $ 29.7 | (33.0) | (35.5) | $ (38.9) | $ 91.0 | (73.5) | (9.5) | $ 8.0 |
Start-up expenses from Construction Capital(iii) | 68.5 | — | — | 68.5 | 17.7 | 4.5 | — | 22.2 |
Change in fair value of biological assets | — | — | 28.7 | 28.7 | — | — | 10.7 | 10.7 |
Unrealized and deferred loss (gain) on derivative contracts | — | — | 6.8 | 6.8 | — | — | (1.2) | (1.2) |
Adjusted Operating Earnings | $ 98.2 | (33.0) | — | $ 65.2 | $ 108.7 | (68.9) | — | $ 39.7 |
Depreciation and amortization | 107.6 | 9.8 | — | 117.4 | 96.3 | 8.3 | — | 104.6 |
Items included in other income (expense) representative of ongoing operations(iv) | (3.2) | (0.4) | (0.6) | (4.1) | (3.4) | (0.1) | — | (3.5) |
Adjusted EBITDA | $ 202.6 | (23.6) | (0.6) | $ 178.4 | $ 201.6 | (60.7) | — | $ 140.9 |
Adjusted EBITDA Margin | 8.5 % | (31.9) % | n/a | 7.3 % | 9.0 % | (70.8) % | n/a | 6.1 % |
Interest expense and other financing costs | (69.0) | (0.1) | — | (69.2) | (13.5) | (5.0) | — | (18.5) |
Interest income | 0.8 | — | — | 0.8 | — | — | — | — |
Depreciation and amortization | (107.6) | (9.8) | — | (117.4) | (96.3) | (8.3) | — | (104.6) |
Adjusted EBT | $ 26.8 | (33.5) | (0.6) | $ (7.3) | $ 91.8 | (74.0) | — | $ 17.8 |
(i) | Totals may not add due to rounding. |
(ii) | Non-allocated includes eliminations of inter-segment sales and associated cost of goods sold, and non-allocated costs which are comprised of income and expenses not separately identifiable to reportable segments or are not part of the measures used by the Company when assessing a segment's operating results. |
(iii) | Start-up expenses are temporary costs as a result of operating new facilities that are or have been classified as Construction Capital. These costs can include training, product testing, yield and labour efficiency variances, duplicative overheads and other temporary expenses required to ramp-up production. |
(iv) | Primarily includes certain costs associated with sustainability projects, gains and losses on the sale of long-term assets, gains and losses on investments, and other miscellaneous expenses. |
Adjusted Earnings per Share
Adjusted Earnings per Share, a non-IFRS measure, is used by Management to evaluate financial operating results. It is defined as basic earnings per share and is adjusted on the same basis as Adjusted Operating Earnings. The table below provides a reconciliation of basic earnings per share as reported under IFRS in the Consolidated Interim Financial Statements to Adjusted Earnings per Share for the three and six months ended
($ per share) (Unaudited) | Three months ended | Six months ended | ||||||
2023 | 2022 | 2023 | 2022 | |||||
Basic loss per share | $ (0.44) | $ (0.44) | $ (0.92) | $ (0.33) | ||||
Restructuring and other related costs(i) | 0.08 | 0.13 | 0.14 | 0.15 | ||||
Items included in other expense not considered representative of ongoing operations(ii) | 0.01 | — | 0.02 | 0.01 | ||||
Start-up expenses from Construction Capital(iii) | 0.21 | 0.07 | 0.42 | 0.14 | ||||
Change in fair value of biological assets | 0.17 | 0.30 | 0.18 | 0.06 | ||||
Change in unrealized and deferred fair value on derivatives | (0.02) | (0.07) | 0.04 | (0.01) | ||||
Adjusted Earnings per Share(iv) | $ 0.00 | $ 0.00 | $ (0.12) | $ 0.03 | ||||
(i) | Includes per share impact of restructuring and other related costs, net of tax. |
(ii) | Primarily includes legal fees, gains or losses on investment property, and transaction related costs, net of tax. |
(iii) | Start-up expenses are temporary costs as a result of operating new facilities that are or have been classified as Construction Capital. These costs can include training, product testing, yield and labour efficiency variances, duplicative overheads and other temporary expenses required to ramp-up production, net of tax. |
(iv) | Totals may not add due to rounding. |
Construction Capital
Construction Capital, a non-IFRS measure, is used by Management to evaluate the amount of capital resources invested in specific strategic development projects that are not yet operational. It is defined as investments and related financing charges in projects over
($ thousands) (Unaudited) | 2023 | 2022 | ||
Property and equipment and intangibles at | $ 2,663,985 | $ 2,554,483 | ||
Other capital and intangible assets at | 2,654,419 | 1,811,164 | ||
Construction Capital at | $ 9,566 | $ 743,319 | ||
Additions | 8,822 | 54,776 | ||
Transfers from Construction Capital | — | (182,210) | ||
Construction Capital at | $ 18,388 | $ 615,885 | ||
Additions | 18,896 | 49,903 | ||
Construction Capital at | $ 37,284 | $ 665,788 | ||
Other capital and intangible assets at | 2,598,055 | 1,957,586 | ||
Property and equipment and Intangibles at | $ 2,635,339 | $ 2,623,374 | ||
Construction Capital debt financing(iii)(iv) | $ 36,589 | $ 637,795 |
(i) | Other capital and intangible assets consists of property and equipment and intangibles that do not meet the definition of Construction Capital. |
(ii) | As at |
(iii) | Does not include |
(iv) | Assumed to be fully funded by debt to the extent that the Company has Net Debt outstanding. Construction Capital debt financing excludes interest paid and capitalized. |
Net Debt
The following table reconciles Net Debt to amounts reported under IFRS in the Company's Consolidated Interim Financial Statements as at
($ thousands) (Unaudited) | As at | |||
2023 | 2022 | |||
Cash and cash equivalents | $ 156,859 | $ 92,971 | ||
Current portion of long-term debt | $ (398,394) | $ (1,029) | ||
Long-term debt | (1,565,822) | (1,513,124) | ||
Total debt | $ (1,964,216) | $ (1,514,153) | ||
Net Debt | $ (1,807,357) | $ (1,421,182) | ||
Free Cash Flow
Free Cash Flow, a non-IFRS measure, is used by Management to evaluate cash flow after investing in the maintenance of the Company's asset base. It is defined as cash provided by operations, less Maintenance Capital(i) and associated interest paid and capitalized. The following table calculates Free Cash Flow for the periods indicated below:
($ thousands) (Unaudited) | Three months ended | Six months ended | ||||||
2023 | 2022 | 2023 | 2022 | |||||
Cash (used in) provided by operating activities | $ (57,004) | $ 16,492 | $ (68,501) | |||||
Maintenance Capital(i) | (19,070) | (16,336) | (42,178) | (30,870) | ||||
Interest paid and capitalized related to Maintenance Capital | (252) | (1) | (486) | (172) | ||||
Free Cash Flow(ii) | $ (76,326) | $ 155 | $ (99,543) | |||||
(i) | Maintenance Capital is defined as non-discretionary investment required to maintain the Company's existing operations and competitive position. For the three and six months ended |
(ii) | Certain comparative figures have been restated to conform with current year presentation. |
Return on Net Assets ("RONA")
RONA is calculated by dividing tax effected earnings from operations (adjusted for items which are not considered representative of the underlying operations of the business) by average monthly net assets. Net assets are defined as total assets (excluding cash and deferred tax assets) less non-interest bearing liabilities (excluding deferred tax liabilities). Management believes that RONA is an appropriate basis upon which to evaluate long-term financial performance.
Forward-Looking Statements
This document contains, and the Company's oral and written public communications often contain, "forward-looking information" within the meaning of applicable securities law. These statements are based on current expectations, estimates, projections, beliefs, judgements and assumptions based on information available at the time the applicable forward-looking statement was made and in light of the Company's experience combined with its perception of historical trends. Such statements include, but are not limited to, statements with respect to objectives and goals, in addition to statements with respect to beliefs, plans, targets, goals, objectives, expectations, anticipations, estimates, and intentions. Forward-looking statements are typically identified by words such as "anticipate", "continue", "estimate", "expect", "may", "will", "project", "should", "could", "would", "believe", "plan", "intend", "design", "target", "undertake", "view", "indicate", "maintain", "explore", "entail", "schedule", "objective", "strategy", "likely", "potential", "outlook", "aim", "propose", "goal", and similar expressions suggesting future events or future performance. These statements are not guarantees of future performance and involve assumptions, risks and uncertainties that are difficult to predict.
By their nature, forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results or events to differ materially from those anticipated in such forward-looking statements. The Company believes the expectations reflected in the forward-looking statements are reasonable, but no assurance can be given that these expectations will prove to be correct and such forward-looking statements should not be unduly relied upon.
Specific forward-looking information in this document may include, but is not limited to, statements with respect to:
- post-COVID-19 pandemic recovery, including implications for supply chain, workforce availability, global pork markets and consumption patterns;
- expected future cash flows and the sufficiency thereof, sources of capital at attractive rates, future contractual obligations, future financing options, renewal of credit facilities, compliance with credit facility covenants, and availability of capital to fund growth plans, operating obligations and dividends;
- future performance, including future financial objectives, goals and targets, category growth analysis, expected capital spend and expected SG&A expenditures, global pork market dynamics,
Japan export market margin outlook, labour markets, inflationary pressures (including the ability to price for inflation); - ongoing impacts or potential for a recurrence of a cybersecurity incident on the Company's systems, business and operations, as well as the ability to mitigate the financial and operational impacts, the success of remediation and recovery efforts, the implications of data exfiltration, and other ongoing risks associated with cybersecurity;
- the execution of the Company's business strategy, including the development and expected timing of business initiatives, brand expansion and repositioning, plant protein category investment and performance, market access in
China andJapan , capital allocation decisions (including investment in share repurchases under the NCIB) and investment in potential growth opportunities and the expected returns associated therewith; - the impact of international trade conditions and markets on the Company's business, including access to markets, implications associated with the spread of foreign animal disease (such as African Swine Fever ("ASF")) and other animal diseases such as Avian Influenza, as well as other social, economic and political factors that affect trade, including the war in
Ukraine ; - competitive conditions and the Company's ability to position itself competitively in the markets in which it competes;
- capital projects, including planning, construction, estimated expenditures, schedules, approvals, expected capacity, in-service dates and anticipated benefits of construction of new facilities and expansions of existing facilities;
- the Company's dividend policy, including future levels and sustainability of cash dividends, the tax treatment thereof and future dividend payment dates;
- the impact of commodity prices and foreign exchange impacts on the Company's operations and financial performance, including the use and effectiveness of hedging instruments;
- operating risks, including the execution, monitoring and continuous improvement of the Company's food safety programs, animal health initiatives, cost reduction initiatives, and service levels (including service level penalties);
- the implementation, cost and impact of environmental sustainability initiatives, the ability of the Company to achieve its sustainability objectives, changing climate and sustainability laws and regulation, changes in customer and consumer expectations related to sustainability matters, as well as the anticipated future cost of remediating environmental liabilities;
- the adoption of new accounting standards and the impact of such adoption on the financial position of the Company;
- expectations regarding pension plan performance, including future pension plan assets, liabilities and contributions; and
- developments and implications of actual or potential legal actions.
Various factors or assumptions are typically applied by the Company in drawing conclusions or making the forecasts, projections, predictions or estimations set out in the forward-looking statements. These factors and assumptions are based on information currently available to the Company, including information obtained by the Company from third-party sources and include but are not limited to the following:
- expectations regarding the ongoing impact and future implications of post-COVID-19 pandemic recovery, including adaptations in operations, supply chain, customer and consumer behaviour, economic patterns (including but not limited to global pork markets), foreign exchange rates, international trade dynamics and access to capital;
- the competitive environment, associated market conditions and market share metrics, category growth or contraction, the expected behaviour of competitors and customers and trends in consumer preferences;
- the success of the Company's business strategy, including execution of the strategy in the Meat Protein Group, the execution of the Adjusted EBITDA neutral strategy for the Plant Protein Group and the relationship between pricing, inflation, volume and sales of the Company's products;
- prevailing commodity prices (especially in pork and feed markets), interest rates, tax rates and exchange rates;
- potential ongoing impacts of the cybersecurity incident, the potential for a future incident, the risks associated with data exfiltration, the availability of insurance, the effectiveness of remediation and prevention activities, third party activities, ongoing impacts, customer, consumer and supplier responses and regulatory considerations;
- the economic condition of and the sociopolitical dynamics between
Canada , theU.S. ,Japan andChina , and the ability of the Company to access markets and source ingredients and other inputs in light of global sociopolitical disruption, and the ongoing impact of the war inUkraine on international relations, trade and markets; - the spread of foreign animal disease (including ASF and Avian Influenza), preparedness strategies to manage such spread, and implications for all protein markets;
- the availability of and access to capital to fund future capital requirements and ongoing operations;
- expectations regarding participation in and funding of the Company's pension plans;
- the availability of insurance coverage to manage certain liability exposures;
- the extent of future liabilities and recoveries related to legal claims;
- prevailing regulatory, tax and environmental laws; and
- future operating costs and performance, including the Company's ability to achieve operating efficiencies and maintain sales volumes, turnover of inventories and turnover of accounts receivable.
Readers are cautioned that these assumptions may prove to be incorrect in whole or in part. The Company's actual results may differ materially from those anticipated in any forward-looking statements.
Factors that could cause actual results or outcomes to differ materially from the results expressed, implied, or projected in the forward-looking statements contained in this document include, among other things, risks associated with the following:
- implications of the post-COVID-19 pandemic recovery on the operations and financial performance of the Company, as well the ongoing implications for macro socio-economic trends;
- macro economic trends, including inflation, recessionary indicators, labour availability and labour market dynamics and international trade trends (including global pork markets);
- the results of the Company's execution of its business plans, the degree to which benefits are realized or not, and the timing associated realizing those benefits, including the implications on cash flow;
- competition, market conditions, and the activities of competitors and customers, including the expansion or contraction of key categories. pork market dynamics and
Japan export margins; - cybersecurity and maintenance and operation of the Company's information systems, processes and data, recovery, restoration and long term impacts of the cybersecurity event, the risk of future cybersecurity events, actions of third parties, risks of data exfiltration, effectiveness of business continuity planning and execution, and availability of insurance;
- the health status of livestock, including the impact of potential pandemics;
- international trade and access to markets and supplies, as well as social, political and economic dynamics, including the war in
Ukraine ; - operating performance, including manufacturing operating levels, fill rates and penalties;
- availability of and access to capital, and compliance with credit facility covenants;
- decision respecting the return of capital to shareholders;
- the execution of capital projects, including cost, schedule and regulatory variables, all of which impact expected returns on investment;
- food safety, consumer liability and product recalls;
- climate change, climate regulation and the Company's sustainability performance;
- strategic risk management, including execution of the Adjusted EBITDA neutral strategy in the plant protein segment;
- acquisitions and divestitures;
- fluctuations in the debt and equity markets;
- fluctuations in interest rates and currency exchange rates;
- pension assets and liabilities;
- cyclical nature of the cost and supply of hogs and the competitive nature of the pork market generally;
- the effectiveness of commodity and interest rate hedging strategies;
- impact of changes in the market value of the biological assets and hedging instruments;
- the supply management system for poultry in
Canada ; - availability of plant protein ingredients;
- intellectual property, including product innovation, product development, brand strategy and trademark protection;
- consolidation of operations and focus on protein;
- the use of contract manufacturers;
- reputation;
- weather;
- compliance with government regulation and adapting to changes in laws;
- actual and threatened legal claims;
- consumer trends and changes in consumer tastes and buying patterns;
- environmental regulation and potential environmental liabilities;
- consolidation in the retail environment;
- employment matters, including complying with employment laws across multiple jurisdictions, the potential for work stoppages due to non-renewal of collective agreements, recruiting and retaining qualified personnel, reliance on key personnel and succession planning;
- pricing of products;
- managing the Company's supply chain;
- changes in International Financial Reporting Standards and other accounting standards that the Company is required to adhere to for regulatory purposes; and
- other factors as set out under the heading "Risk Factors" in the Company's Management Discussion and Analysis for the year ended
December 31, 2022 .
The Company cautions readers that the foregoing list of factors is not exhaustive.
Readers are further cautioned that some of the forward-looking information, such as statements concerning future capital expenditures, Adjusted EBITDA Margin growth in the Meat Protein Group, and Adjusted EBITDA target in the Plant Protein Group (including the timing, pace and impact of restructuring activities), may be considered to be financial outlooks for purposes of applicable securities legislation. These financial outlooks are presented to evaluate potential future earnings and anticipated future uses of cash flows and may not be appropriate for other purposes. Readers should not assume these financial outlooks will be achieved.
More information about risk factors can be found under the heading "Risk Factors" in the Company's Annual Management's Discussion and Analysis for the year ended
All forward-looking statements included herein speak only as of the date hereof. Unless required by law, the Company does not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. All forward-looking statements contained herein are expressly qualified by this cautionary statement.
About Maple Leaf Foods Inc.
Maple Leaf Foods is a carbon neutral company with a vision to be the most sustainable protein company on earth, responsibly producing food products under leading brands including Maple Leaf®, Maple Leaf Prime®, Maple Leaf Natural Selections®, Schneiders®, Schneiders® Country Naturals®, Mina®, Greenfield Natural Meat Co.®, Lightlife® and Field Roast™. The Company employs approximately 14,000 people and does business primarily in
Consolidated Interim Balance Sheets
(In thousands of Canadian dollars) | As at | As at | As at | As at | ||||
ASSETS | ||||||||
Cash and cash equivalents | $ 156,859 | $ 92,971 | $ 91,076 | $ 162,031 | ||||
Accounts receivable | 205,930 | 191,199 | 167,611 | 167,082 | ||||
Notes receivable | 48,159 | 62,609 | 48,556 | 33,294 | ||||
Inventories | 523,377 | 507,489 | 485,979 | 409,677 | ||||
Biological assets | 111,796 | 129,181 | 144,169 | 138,209 | ||||
Income taxes recoverable | 69,521 | 6,297 | 57,497 | 1,830 | ||||
Prepaid expenses and other assets | 36,786 | 50,774 | 50,266 | 24,988 | ||||
Assets held for sale | 11,204 | 604 | 604 | — | ||||
Total current assets | $ 1,163,632 | $ 1,045,758 | $ 937,111 | |||||
Property and equipment | 2,285,314 | 2,262,609 | 2,303,424 | 2,189,165 | ||||
Right-of-use assets | 150,211 | 158,328 | 159,199 | 161,662 | ||||
Investments | 22,869 | 22,667 | 23,712 | 22,326 | ||||
Investment property | 5,289 | 7,244 | 5,289 | 5,289 | ||||
Employee benefits | 49,699 | 15,873 | 12,531 | — | ||||
Other long-term assets | 9,601 | 18,928 | 12,493 | 9,780 | ||||
Deferred tax asset | 41,450 | 48,725 | 42,541 | 39,907 | ||||
Goodwill | 477,353 | 662,261 | 477,353 | 658,673 | ||||
Intangible assets | 350,025 | 360,765 | 360,561 | 365,318 | ||||
Total long-term assets | $ 3,391,811 | $ 3,397,103 | $ 3,452,120 | |||||
Total assets | $ 4,555,443 | $ 4,442,861 | $ 4,389,231 | |||||
LIABILITIES AND EQUITY | ||||||||
Accounts payable and accruals | $ 528,481 | $ 545,432 | $ 485,114 | $ 526,189 | ||||
Current portion of provisions | 23,837 | 32,680 | 42,589 | 842 | ||||
Current portion of long-term debt | 398,394 | 1,029 | 921 | 5,176 | ||||
Current portion of lease obligations | 37,749 | 37,522 | 38,321 | 31,375 | ||||
Income taxes payable | 1,600 | — | 2,311 | 23,853 | ||||
Other current liabilities | 17,998 | 43,106 | 64,684 | 81,265 | ||||
Total current liabilities | $ 1,008,059 | $ 659,769 | $ 633,940 | $ 668,700 | ||||
Long-term debt | 1,565,822 | 1,513,124 | 1,709,493 | 1,247,073 | ||||
Lease obligations | 137,029 | 142,462 | 144,569 | 144,391 | ||||
Employee benefits | 64,251 | 64,964 | 64,280 | 97,629 | ||||
Provisions | 2,281 | 16,197 | 3,799 | 44,650 | ||||
Other long-term liabilities | 928 | 2,232 | 1,841 | 1,057 | ||||
Deferred tax liability | 223,190 | 177,360 | 221,606 | 147,060 | ||||
Total long-term liabilities | $ 1,993,501 | $ 2,145,588 | $ 1,681,860 | |||||
Total liabilities | $ 3,001,560 | $ 2,779,528 | $ 2,350,560 | |||||
Shareholders' equity | ||||||||
Share capital | $ 859,046 | $ 862,688 | $ 850,086 | $ 847,016 | ||||
Retained earnings | 671,870 | 1,160,951 | 809,616 | 1,212,244 | ||||
Contributed surplus | — | 9,969 | — | 5,371 | ||||
Accumulated other comprehensive income | 30,150 | 14,724 | 29,547 | 286 | ||||
Treasury shares | (7,183) | (25,916) | (25,916) | (26,246) | ||||
Total shareholders' equity | $ 1,553,883 | $ 1,663,333 | $ 2,038,671 | |||||
Total liabilities and equity | $ 4,555,443 | $ 4,442,861 | $ 4,389,231 | |||||
(i) Restated, refer to Note 3 of the Consolidated Interim Financial Statements. |
Consolidated Interim Statements of Net Loss
(In thousands of Canadian dollars, except share amounts) (Unaudited) | Three months ended | Six months ended | ||||||
2023 | 2022 | 2023 | 2022 | |||||
Sales | ||||||||
Cost of goods sold | 1,176,069 | 1,107,894 | 2,274,511 | 2,080,584 | ||||
Gross profit | $ 93,595 | $ 87,239 | $ 170,042 | $ 241,102 | ||||
Selling, general and administrative expenses | 106,184 | 113,608 | 208,897 | 233,065 | ||||
(Loss) earnings before the following: | $ (12,589) | $ (26,369) | $ (38,855) | $ 8,037 | ||||
Restructuring and other related costs | 11,026 | 19,039 | 18,775 | 22,057 | ||||
Other expense | 2,579 | 2,452 | 6,874 | 5,076 | ||||
(Loss) before interest and income taxes | $ (26,194) | $ (47,860) | $ (64,504) | $ (19,096) | ||||
Interest expense and other financing costs | 37,554 | 10,786 | 69,157 | 18,502 | ||||
(Loss) before income taxes | $ (63,748) | $ (58,646) | $ (133,661) | $ (37,598) | ||||
Income tax (recovery) expense | (10,070) | (4,034) | (22,279) | 3,327 | ||||
Net loss | $ (53,678) | $ (54,612) | $ (111,382) | $ (40,925) | ||||
(Loss) earnings per share attributable to common shareholders: | ||||||||
Basic loss per share | $ (0.44) | $ (0.44) | $ (0.92) | $ (0.33) | ||||
Diluted loss per share | $ (0.44) | $ (0.44) | $ (0.92) | $ (0.33) | ||||
Weighted average number of shares (millions): | ||||||||
Basic | 121.5 | 124.1 | 121.5 | 124.0 | ||||
Diluted | 121.5 | 124.1 | 121.5 | 124.0 | ||||
Consolidated Interim Statements of Other Comprehensive Income (Loss)
(In thousands of Canadian dollars) (Unaudited) | Three months ended | Six months ended | ||||||
2023 | 2022 | 2023 | 2022 | |||||
Net loss | $ (53,678) | $ (54,612) | $ (111,382) | $ (40,925) | ||||
Other comprehensive income | ||||||||
Actuarial (losses) gains that will not be reclassified to profit or loss (Net of tax of | $ 25,779 | $ 505 | $ 27,903 | $ 39,406 | ||||
Change in revaluation surplus (Net of tax of | — | — | 6,993 | — | ||||
Total items that will not be reclassified to profit or loss | $ 25,779 | $ 505 | $ 34,896 | $ 39,406 | ||||
Items that are or may be reclassified subsequently to profit or loss: | ||||||||
Change in accumulated foreign currency translation adjustment (Net of tax of | (8,686) | 15,063 | (9,119) | 8,092 | ||||
Change in foreign exchange on long-term debt designated as a net investment hedge (Net of tax of | 6,498 | (9,085) | 6,618 | (5,525) | ||||
Change in cash flow hedges (Net of tax of | (782) | 1,907 | (3,889) | 11,871 | ||||
Total items that are or may be reclassified subsequently to profit or loss | $ (2,970) | $ 7,885 | $ (6,390) | $ 14,438 | ||||
Total other comprehensive income | $ 22,809 | $ 8,390 | $ 28,506 | $ 53,844 | ||||
Comprehensive (loss) income | $ (30,869) | $ (46,222) | $ (82,876) | $ 12,919 | ||||
Consolidated Interim Statements of Changes in Total Equity
Accumulated other comprehensive income (loss) | |||||||||
(In thousands of Canadian dollars) (Unaudited) | Share capital | Retained earnings | Contributed surplus | Foreign | Unrealized | Unrealized | Revaluation | Treasury shares | Total equity |
Balance at | $ 850,086 | 809,616 | — | 10,972 | 12,885 | 2,945 | 2,745 | (25,916) | |
Net loss | — | (111,382) | — | — | — | — | — | — | (111,382) |
Other comprehensive income (loss)(ii) | — | 27,903 | — | (2,501) | (3,889) | — | 6,993 | — | 28,506 |
Dividends declared ( | — | (51,252) | — | — | — | — | — | — | (51,252) |
Share-based compensation expense | — | — | 6,062 | — | — | — | — | — | 6,062 |
Deferred taxes on share-based compensation | — | — | 1,100 | — | — | — | — | — | 1,100 |
Exercise of stock options | 4,447 | — | (1,363) | — | — | — | — | — | 3,084 |
Shares re-purchased | (4,498) | — | (11,595) | — | — | — | — | — | (16,093) |
Shares sold by RSU trust | — | — | — | — | — | — | — | 9,841 | 9,841 |
Settlement of share-based compensation | — | (3,015) | (15,192) | — | — | — | — | 8,892 | (9,315) |
Change in obligation for repurchase of shares | 9,011 | — | 20,988 | — | — | — | — | — | 29,999 |
Balance at | $ 859,046 | 671,870 | — | 8,471 | 8,996 | 2,945 | 9,738 | (7,183) | |
Accumulated other comprehensive income (loss)(i) | |||||||||
(In thousands of Canadian dollars) (Unaudited) | Share capital | Retained earnings | Contributed surplus | Foreign | Unrealized | Unrealized | Revaluation | Treasury shares | Total equity |
Balance at | $ 847,016 | 1,212,244 | 5,371 | 2,037 | (7,441) | 2,945 | 2,745 | (26,246) | |
Net loss | — | (40,925) | — | — | — | — | — | — | (40,925) |
Other comprehensive income (loss)(ii) | — | 39,406 | — | 2,567 | 11,871 | — | — | — | 53,844 |
Dividends declared ( | — | (49,774) | — | — | — | — | — | — | (49,774) |
Share-based compensation expense | — | — | 13,758 | — | — | — | — | — | 13,758 |
Modification of stock compensation plan | — | — | (3,594) | — | — | — | — | — | (3,594) |
Deferred taxes on share-based compensation | — | — | (800) | — | — | — | — | — | (800) |
Exercise of stock options | 5,888 | — | (1,289) | — | — | — | — | — | 4,599 |
Shares purchased by RSU trust | — | — | — | — | — | — | (7,500) | (7,500) | |
Settlement of share-based compensation | — | — | (15,560) | — | — | — | — | 7,830 | (7,730) |
Change in obligation for repurchase of shares | 9,784 | — | 12,083 | — | — | — | — | — | 21,867 |
Balance at | $ 862,688 | 1,160,951 | 9,969 | 4,604 | 4,430 | 2,945 | 2,745 | (25,916) | |
(i) | Items that are or may be subsequently reclassified to profit or loss. |
(ii) | Included in other comprehensive income (loss) is the change in actuarial gains and losses that will not be reclassified to profit or loss and has been reclassified to retained earnings. |
(iii) | Restated, refer to Note 3 of the Consolidated Interim Financial Statements. |
Consolidated Interim Statements of Cash Flows
(In thousands of Canadian dollars) (Unaudited) | Three months ended | Six months ended | ||||||
2023 | 2022 | 2023 | 2022 | |||||
CASH PROVIDED BY (USED IN): | ||||||||
Operating activities | ||||||||
Net loss | $ (53,678) | $ (54,612) | $ (111,382) | $ (40,925) | ||||
Add (deduct) items not affecting cash: | ||||||||
Change in fair value of biological assets | 27,547 | 49,963 | 28,674 | 10,652 | ||||
Depreciation and amortization | 66,371 | 57,239 | 133,796 | 114,430 | ||||
Share-based compensation | 4,050 | 9,362 | 6,062 | 13,758 | ||||
Deferred income taxes | (5,144) | (3,160) | (8,018) | 4,812 | ||||
Income tax current | (4,926) | (874) | (14,261) | (1,485) | ||||
Interest expense and other financing costs | 37,554 | 10,786 | 69,157 | 18,502 | ||||
Loss on sale of long-term assets | 741 | 1,124 | 975 | 1,582 | ||||
Impairment of property and equipment and ROU assets | 6,530 | 16,056 | 6,530 | 16,056 | ||||
Change in fair value of non-designated derivatives | (8,635) | (14,109) | (5,526) | (12,535) | ||||
Change in net pension obligation | (136) | 1,944 | 331 | 4,442 | ||||
Net income taxes paid | 3,143 | (2,875) | 1,366 | (26,487) | ||||
Interest paid, net of capitalized interest | (33,838) | (22,712) | (67,628) | (30,388) | ||||
Change in provision for restructuring and other related costs | (13,545) | 1,743 | (19,551) | 3,456 | ||||
Change in derivatives margin | 8,454 | 24,784 | (5,286) | (319) | ||||
Cash settlement of derivatives | (2,735) | — | 8,274 | — | ||||
Other | (3,913) | (6,559) | (3,696) | (7,810) | ||||
Change in non-cash operating working capital | (84,844) | (51,608) | (41,107) | (136,242) | ||||
Cash (used in) provided by operating activities | $ (57,004) | $ 16,492 | $ (21,290) | $ (68,501) | ||||
Investing activities | ||||||||
Additions to long-term assets | $ (55,869) | $ (81,935) | $ (105,121) | $ (179,240) | ||||
Interest paid and capitalized | (757) | (5,123) | (1,238) | (9,620) | ||||
Proceeds from sale of long-term assets | 206 | 23 | 270 | 117 | ||||
Purchase of investments | (100) | — | (100) | — | ||||
Cash used in investing activities | $ (56,520) | $ (87,035) | $ (106,189) | $ (188,743) | ||||
Financing activities | ||||||||
Dividends paid | $ (25,693) | $ (24,901) | $ (51,252) | $ (49,774) | ||||
Net increase in long-term debt | 219,554 | 141,085 | 268,354 | 255,947 | ||||
Payment of lease obligation | (7,462) | (8,682) | (17,380) | (18,090) | ||||
Receipt of lease inducement | — | — | — | 6,847 | ||||
Exercise of stock options | 2,315 | 881 | 3,084 | 4,599 | ||||
Repurchase of shares | (5,324) | — | (16,093) | — | ||||
Sale (purchase) of treasury shares | 9,841 | (7,500) | 9,841 | (7,500) | ||||
Payment of financing fees | (2,281) | (3,845) | (3,292) | (3,845) | ||||
Cash provided by financing activities | $ 190,950 | $ 97,038 | $ 193,262 | $ 188,184 | ||||
Increase (decrease) in cash and cash equivalents | $ 77,426 | $ 26,495 | $ 65,783 | $ (69,060) | ||||
Cash and cash equivalents, beginning of period | 79,433 | 66,476 | 91,076 | 162,031 | ||||
Cash and cash equivalents, end of period | $ 156,859 | $ 92,971 | $ 156,859 | $ 92,971 | ||||
View original content to download multimedia:https://www.prnewswire.com/news-releases/maple-leaf-foods-reports-second-quarter-2023-financial-results-301892271.html
SOURCE Maple Leaf Foods Inc.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Wolfe Research upgrades Biogen, AbbVie on pipeline strength and valuation
- Ackman adds Netflix, Visa and Mastercard in portfolio revamp
- In HelloNation, Real Estate Expert Robin Cavallaro of Annapolis, MD, Explains VA Loan Home Buying Basics
Create E-mail Alert Related Categories
PRNewswire, Press ReleasesRelated Entities
Raising Prices, Dividend, Earnings, Definitive AgreementSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!



Tweet
Share