VANCOUVER, BC, Nov. 6, 2024
/CNW/ - Premium Brands Holdings Corporation (TSX: PBH), a leading
producer, marketer and distributor of branded specialty food
products, announced today its results for the third quarter of
2024.
THIRD QUARTER HIGHLIGHTS
- Record third quarter revenue of $1.67
billion representing a 1.3%, or $22.0
million, increase as compared to the third quarter of
2023
- Solid progress on Specialty Foods' core U.S. growth initiatives
in protein and baked goods, which for the quarter generated organic
volume growth rates of 7.8% and 25.3%, respectively.
Specialty Foods' U.S. growth initiatives in sandwiches were
impacted by consumer demand related challenges faced by a major
foodservice customer
- Record third quarter adjusted EBITDA1 of
$159.4 million representing a 0.4%,
or $0.6 million, increase as compared
to the third quarter of 2023
- Third quarter adjusted EPS1 of $1.11 per share representing a 12.6%, or
$0.16 per share, decrease as compared
to the third quarter of 2023
- Declared a dividend of $0.85 per
common share for the fourth quarter of 2024
- Announced the sale of a redundant vacant property for
$26.0 million, which is expected to
close in the fourth quarter of 2024
- Announced the signing of a non-binding letter of intent to sell
and lease back a recently expanded production facility located in
the State of Washington for
US$68.0 million or approximately
CA$92.5 million
1
|
The Company
reports its financial results in accordance with
International Financial Reporting Standards (IFRS) as issued by the
International Accounting Standards Board. Adjusted EBITDA and
adjusted EPS are non-IFRS financial measures. Reconciliations and
explanations for all non-IFRS measures are included in the Non-IFRS
Financial Measures section of this press release.
|
QUESTIONS AND ANSWERS SESSION
The Company will hold a Q&A session on its third quarter
2024 results today at 10:30 a.m.
Vancouver time (1:30 p.m. Toronto time). Management's pre-recorded
remarks and an investor presentation that will be referenced on the
conference call are available here or by navigating
through the Company's website at
www.premiumbrandsholdings.com.
Access to the Q&A session may be obtained by calling
the operator at (289) 514-5100 or (800) 717-1738 (Conference ID:
98593) up to ten minutes prior to the scheduled start time.
For those who are unable to participate, a recording of the
conference call will be available through to 11:59
p.m. Toronto time on December 6, 2024 at (289)
819-1325 or (888) 660-6264 (passcode: 98593#). Alternatively,
a recording of the conference call will be available on the
Company's website at www.premiumbrandsholdings.com.
SUMMARY FINANCIAL INFORMATION
(In millions of
dollars except per share amounts and ratios)
|
|
|
13
weeks
ended
Sep
28,
2024
|
13
weeks
ended
Sep
30,
2023
|
39
weeks
ended
Sep
28,
2024
|
39
weeks
ended
Sep
30,
2023
|
Revenue
|
|
|
1,666.9
|
1,644.9
|
4,831.4
|
4,706.3
|
Adjusted
EBITDA1
|
|
|
159.4
|
158.8
|
445.0
|
421.9
|
Earnings
|
|
|
25.4
|
39.4
|
84.2
|
79.2
|
EPS
|
|
|
0.57
|
0.89
|
1.90
|
1.78
|
Adjusted
earnings1
|
|
|
49.4
|
56.4
|
130.3
|
141.3
|
Adjusted
EPS1
|
|
|
1.11
|
1.27
|
2.93
|
3.18
|
|
|
|
Trailing Four
Quarters Ended
|
|
|
|
Sep
28,
2024
|
Dec
30,
2023
|
Free cash
flow1
|
|
|
250.2
|
253.0
|
Free cash flow per
share
|
|
|
5.64
|
5.70
|
Declared
dividends
|
|
|
148.1
|
137.5
|
Declared dividend per
share
|
|
|
3.32
|
3.08
|
Payout
ratio1
|
|
|
59.2 %
|
54.3 %
|
|
1
Reconciliations for all
non-IFRS measures are included in the Non-IFRS Financial Measures
section of this press release.
|
"Despite temporary headwinds faced by our Sandwich group in the
quarter, we remain on course and continue to make steady progress
towards achieving our short and long-term strategic objectives,"
said Mr. George Paleologou,
President and CEO.
"Our results for the third quarter were generally in line with
our expectations except for a material shortfall in sales to a key
customer of our Sandwich group. We believe that this
challenge is temporary, and sales to this customer will recover and
eventually return to their historic growth rates," added Mr.
Paleologou.
"Our Specialty Foods segment's other U.S. business development
initiatives are progressing well with our Protein and Bakery groups
both generating solid organic volume growth rates in the
quarter. Correspondingly, our major U.S. sales initiatives in
total generated record third quarter sales of just over
$600 million and an organic volume
growth rate, after normalizing for the impact of the Sandwich
group's sales to its major foodservice customer, of over 8%.
"With many of our Sandwich, Protein and Bakery groups' major
U.S. capacity expansion projects either complete or nearing
completion, and their combined pipelines of actively pursued U.S.
sales opportunities now exceeding $1.4
billion, we are well positioned to accelerate our organic
volume growth rate and expand our operating margin in the coming
quarters," added Mr. Paleologou.
"Both our Specialty Foods segment's Canadian operations and our
Premium Food Distribution segment generated solid progress in
recovering from the impacts of a weaker consumer environment.
Specialty Foods' Canadian operations generated positive organic
volume growth after contracting last quarter and Premium Food
Distribution generated positive organic growth after five quarters
of contraction. We expect this trend to continue as
moderating interest and inflation rates help strengthen the
consumer backdrop in Canada.
"Our acquisition pipeline remains full and we expect to close
several transactions this quarter. The combination of these
transactions, our robust sales pipeline and the generally higher
growth rates associated with the product categories we are focused
on, provides a clear path to achieving our 2027 targets of
$10 billion in sales and a minimum
adjusted EBITDA margin of 10%," added Mr. Paleologou.
FOURTH QUARTER 2024 DIVIDEND
The Company also announced that its Board of Directors approved
a cash dividend of $0.85 per common
share for the fourth quarter of 2024, which will be payable on
January 15, 2025 to shareholders of
record at the close of business on December
31, 2024.
Unless indicated otherwise in writing at or before the time the
dividend is paid, each dividend paid by the Company in 2024 or a
subsequent year is an eligible dividend for the purposes of the
Enhanced Dividend Tax Credit System.
ABOUT PREMIUM BRANDS
Premium Brands owns a broad range of leading specialty food
manufacturing and differentiated food distribution businesses with
operations across Canada and the
United States.
www.premiumbrandsholdings.com
RESULTS OF OPERATIONS
The Company reports on two reportable segments, Specialty Foods
and Premium Food Distribution, as well as non-segmented investment
income and corporate costs (Corporate). The Specialty Foods
segment consists of the Company's specialty food manufacturing
businesses while the Premium Food Distribution segment consists of
the Company's differentiated distribution and wholesale businesses
as well as certain seafood processing businesses. Investment
income includes interest and management fees generated from the
Company's businesses that are accounted for using the equity
method.
Revenue
(in millions of
dollars except percentages)
|
|
13 weeks
ended
Sep 28,
2024
|
%
(1)
|
13 weeks
ended
Sep 30,
2023
|
%
(1)
|
39 weeks
ended
Sep 28,
2024
|
%
(1)
|
39 weeks
ended
Sep 30,
2023
|
%
(1)
|
Revenue by
segment:
|
|
|
|
|
|
|
|
|
Specialty
Foods
|
1,067.3
|
64.0 %
|
1,058.0
|
64.3 %
|
3,206.5
|
66.4 %
|
3,091.8
|
65.7 %
|
Premium Food
Distribution
|
599.6
|
36.0 %
|
586.9
|
35.7 %
|
1,624.9
|
33.6 %
|
1,614.5
|
34.3 %
|
Consolidated
|
1,666.9
|
100.0 %
|
1,644.9
|
100.0 %
|
4,831.4
|
100.0 %
|
4,706.3
|
100.0 %
|
|
(1) Expressed as a percentage
of consolidated revenue.
|
Specialty Foods' (SF) revenue for the quarter increased by
$9.3 million or 0.9% primarily due
to: (i) selling price increases of $8.4
million, which were put into place to address rising
chicken, beef and egg costs; and (ii) a $6.7
million increase in the translated value of sales generated
by SF's U.S. based businesses due to a weaker Canadian
dollar. These factors were partially offset by: (i) a sales
volume contraction of $4.0 million or
0.4%; and (ii) the shutdown of SF's Creekside Custom Foods business
as its capacity is transitioned to support the growth of SF's
Global Gourmet kettle business – this resulted in $1.8 million of lost sales, primarily in the
fresh sandwich category.
The contraction in SF's sales volume was due to a decline in
sales to a major foodservice customer resulting from reduced
consumer spending in the customer's stores in general, and on food
in particular. Excluding the impact of this customer, SF's
organic volume growth rate (OVGR) was 2.3%, which was driven
by: (i) other core U.S. sales growth initiatives in sandwiches,
protein and baked goods, which generated an OVGR of 8.1%; and (ii)
the stabilization of its Canadian sales, which grew at an OVGR of
0.6% versus a contraction of 1.4% in the previous quarter.
These factors were partially offset by: (i) reduced jerky product
sales due to weaker consumer spending, increased selling prices
resulting from high beef commodity input costs and a change by a
customer in the seasonal rotation of a relatively high volume
product; (ii) a temporary pullback in SF's growth rate in the U.S.
market due to several new major product launches being delayed to
2025 because of longer than expected customer on-boarding
timelines; and (iii) generally weaker consumer spending in the
foodservice and convenience store channels.
SF's revenue for the first three quarters of 2024 increased by
$114.7 million or 3.7% primarily due
to: (i) organic volume growth of $111.4
million representing an organic volume growth rate (OVGR) of
3.6%; and (ii) a $15.4 million
increase in the translated value of sales generated by SF's U.S.
based businesses due to a weaker Canadian dollar. These
factors were partially offset by: (i) selling price deflation of
$6.7 million; and (ii) the shutdown
of SF's Creekside Custom Foods business that resulted in
$5.4 million of lost sales.
Premium Food Distribution's (PFD) revenue for the quarter
increased by $12.7 million or 2.2%
due to: (i) selling price inflation of $21.4
million relating to lobster products and to a lesser extent
beef products; (ii) business acquisitions, which generated
$7.3 million in growth; and (iii) a
$1.1 million increase in the
translated value of sales generated by PFD's U.S. based businesses
due to a weaker Canadian dollar. These factors were partially
offset by a sales volume contraction of $17.1 million.
The contraction in PFD's sales volume was primarily due to lower
lobster product sales resulting from: (i) less promotion of live
lobsters by retailers caused by a high pricing environment; and
(ii) reduced exports of live lobsters to China and processed lobster products to
Europe due to weaker consumer
spending environments.
PFD's revenue for the first three quarters of 2024 increased by
$10.4 million or 0.6% primarily due
to (i) selling price inflation of $45.4
million relating primarily to lobster and beef products;
(ii) business acquisitions, which generated $17.7 million in growth; and (iii) a $2.0 million increase in the translated value of
sales generated by PFD's U.S. based businesses due to a weaker
Canadian dollar. These factors were partially offset by a
sales volume contraction of $54.7
million.
Gross Profit
(in millions of
dollars except percentages)
|
|
13 weeks
ended
Sep 28,
2024
|
%
(1)
|
13 weeks
ended
Sep 30,
2023
|
%
(1)
|
39 weeks
ended
Sep 28,
2024
|
%
(1)
|
39 weeks
ended
Sep 30,
2023
|
%
(1)
|
Gross profit by
segment:
|
|
|
|
|
|
|
|
|
Specialty
Foods
|
234.1
|
21.9 %
|
235.9
|
22.3 %
|
712.2
|
22.2 %
|
671.5
|
21.7 %
|
Premium Food
Distribution
|
90.5
|
15.1 %
|
84.1
|
14.3 %
|
259.9
|
16.0 %
|
241.7
|
15.0 %
|
Consolidated
|
324.6
|
19.5 %
|
320.0
|
19.5 %
|
972.1
|
20.1 %
|
913.2
|
19.4 %
|
(1) Expressed as a percentage
of the corresponding segment's revenue.
|
SF's gross profit as a percentage of its revenue (gross margin) for
the quarter decreased by 40 basis points primarily due to: (i)
higher chicken and beef raw material costs; and (ii) additional
plant overhead costs associated with new production capacity being
brought online. These factors were partially offset by
production efficiency improvements.
SF's gross margin for the first three quarters of 2024 increased
by 50 basis points primarily due to the impact of improved
production efficiencies and sales leveraging benefits associated
with SF's sales growth more than offsetting: (i) additional plant
overhead costs associated with new production capacity being
brought online; and (ii) the third quarter impact of higher chicken
and beef raw material costs.
PFD's gross margin for the quarter and for the first three
quarters of 2024 increased by 80 basis points and 100 basis points,
respectively, primarily due to: (i) higher margins on processed
lobster, resulting from favorable inventory positions; and (ii)
lower warehousing and production overhead costs associated with
cost savings initiatives and higher inventory levels.
Selling, General and Administrative Expenses
(SG&A)
(in millions of
dollars except percentages)
|
|
13 weeks
ended
Sep 28,
2024
|
%
(1)
|
13 weeks
ended
Sep 30,
2023
|
%
(1)
|
39 weeks
ended
Sep 28,
2024
|
%
(1)
|
39 weeks
ended
Sep 30,
2023
|
%
(1)
|
SG&A by
segment:
|
|
|
|
|
|
|
|
|
Specialty
Foods
|
122.0
|
11.4 %
|
119.9
|
11.3 %
|
385.6
|
12.0 %
|
364.5
|
11.8 %
|
Premium Food
Distribution
|
49.0
|
8.2 %
|
48.3
|
8.2 %
|
153.6
|
9.5 %
|
147.9
|
9.2 %
|
Corporate
|
7.6
|
|
8.4
|
|
27.3
|
|
24.5
|
|
Consolidated
|
178.6
|
10.7 %
|
176.6
|
10.7 %
|
566.5
|
11.7 %
|
536.9
|
11.4 %
|
(1) Expressed as a percentage
of the corresponding segment's revenue.
|
SF's SG&A as a percentage of sales (SG&A ratio) for the
quarter and for the first three quarters of 2024 was relatively
stable as: (i) higher outside storage costs, which were mostly the
result of providing a major customer with additional services, the
cost of which is recovered through increased selling prices on
applicable products; and (ii) wage inflation, which was mostly
offset by lower discretionary compensation accruals in the
quarter.
PFD's SG&A ratio for the quarter was stable as the impact of
lower discretionary compensation accruals was offset by wage and
general cost inflation.
PFD's SG&A ratio for the first three quarters of 2024
increased by 30 basis points primarily due to wage inflation and
higher freight costs associated with some of PFD's new sales
initiatives.
Adjusted EBITDA (1)
(in millions of
dollars except percentages)
|
|
13 weeks
ended
Sep 28,
2024
|
%
(2)
|
13 weeks
ended
Sep 30,
2023
|
%
(2)
|
39 weeks
ended
Sep 28,
2024
|
%
(2)
|
39 weeks
ended
Sep 30,
2023
|
%
(2)
|
Adjusted EBITDA by
segment:
|
|
|
|
|
|
|
|
|
Specialty
Foods
|
112.1
|
10.5 %
|
116.0
|
11.0 %
|
326.6
|
10.2 %
|
307.0
|
9.9 %
|
Premium Food
Distribution
|
41.5
|
6.9 %
|
35.8
|
6.1 %
|
106.3
|
6.5 %
|
93.8
|
5.8 %
|
Corporate
|
(7.6)
|
|
(8.4)
|
|
(27.3)
|
|
(24.5)
|
|
Interest income from
investments
|
13.4
|
|
15.4
|
|
39.4
|
|
45.6
|
|
Consolidated
|
159.4
|
9.6 %
|
158.8
|
9.7 %
|
445.0
|
9.2 %
|
421.9
|
9.0 %
|
|
(1) Adjusted EBITDA is a
non-IFRS financial measure. Reconciliation and explanations
are included in the Non-IFRS Financial Measures section of this
press release.
|
(2) Expressed as a percentage
of the corresponding segment's revenue.
|
Plant Start-up and Restructuring Costs
Plant start-up and restructuring costs consist of expenses
associated with: (i) the start-up of new production capacity; (ii)
the reconfiguration of existing capacity to gain efficiencies
and/or additional capacity; and/or (iii) the restructuring of a
business to improve its profitability. The Company expects (see
Forward Looking Statements) these investments to result in
improvements in its future earnings and cash flows.
During the first three quarters of 2024, the Company incurred
$29.5 million in plant start-up and
restructuring costs relating primarily to the following projects,
all of which are expected to expand its capacity and/or generate
improved operating efficiencies (see Forward Looking
Statements):
- Start-up of new capacity associated with a 107,000 square foot
expansion and reconfiguration of a meat snack and processed meats
facility in Ferndale, Washington
- Start-up of a new 91,000 square foot artisan bakery in
San Francisco, California
- Reconfiguration of two deli meats facilities in Ontario to improve production efficiencies and
increase dry cured production capacity
- Start-up of a new cooked protein capacity in Versailles, Ohio
- Reconfiguration of a 27,000 square foot production facility in
Richmond, British Columbia, from
primarily fresh sandwich production to supporting the Company's
Global Gourmet kettle business
- Reconfiguration of a kettle cooking facility in Richmond, British Columbia
- Construction of a new 165,000 square foot distribution center
and the related reconfiguration of a sandwich production facility
in Columbus, Ohio
- Start-up of a new 60,000 square foot value-added seafood
processing facility in Auburn,
Maine
Equity Earnings (Losses) from Investments in
Associates
Equity earnings (losses) from investments in associates includes
the Company's proportionate share of the earnings and losses of its
investments in associates.
(in millions of
dollars)
|
13 weeks
ended
Sep 28,
2024
|
13 weeks
ended
Sep 30,
2023
|
39 weeks
ended
Sep 28,
2024
|
39 weeks
ended
Sep 30,
2023
|
Clearwater:
|
Revenue
|
154.1
|
149.6
|
423.9
|
412.0
|
Earnings before
payments to shareholders
|
2.7
|
18.5
|
2.8
|
24.6
|
Net loss
|
(19.5)
|
(3.2)
|
(62.8)
|
(39.6)
|
|
|
|
|
|
The Company:
|
|
|
|
|
Equity loss in
Clearwater
|
(9.7)
|
(1.6)
|
(31.4)
|
(19.8)
|
Other net equity
earnings (losses)
|
0.5
|
0.8
|
0.3
|
0.8
|
Equity earnings
(losses) from investments in associates
|
(9.2)
|
(0.8)
|
(31.1)
|
(19.0)
|
Clearwater Seafoods Incorporated (Clearwater)
Clearwater's revenue for the
third quarter of 2024 increased by $4.5
million primarily due to: (i) above average harvesting
conditions for Argentina scallops;
(ii) the sale of clam inventories that were carried over from prior
quarters; and (iii) improved turbot catch rates resulting from a
replacement harvesting vessel as well as above average harvesting
conditions. These factors were partially offset by below
average harvesting conditions for Canadian scallops, clams and
deep-sea lobsters due to natural variability in the resource and
environment.
Clearwater's earnings before
payments to shareholders for the third quarter of 2024 decreased by
$15.8 million primarily due to: (i)
inefficiencies and lost contribution margin associated with the
below average harvesting conditions for Canadian scallops, clams
and deep sea lobsters – all of these generally earn higher than
average margins for Clearwater;
and (ii) $4.0 million in start-up
costs associated with Clearwater's
replacement turbot and frozen-at-sea shrimp harvesting vessel.
Revenue and Adjusted EBITDA Outlook
See Forward Looking Statements for a discussion of the
risks and assumptions associated with forward looking
statements.
2024 Outlook
The Company no longer expects its 2024 results to be within its
previous revenue and adjusted EBITDA guidance ranges of
$6.65 billion to $6.85 billion and $630
million to $650 million,
respectively due to: (i) the sales challenges being faced by one of
its major customers, as discussed above; and (ii) several major
product launches in the U.S. market being delayed to 2025 due to
longer than expected customer on-boarding timelines. The
Company does, however, expect (see Forward Looking
Statements) to accelerate the growth of its revenue and
adjusted EBITDA in the coming quarters based on: (i) having a
significant pipeline of new sales initiatives, many of which are
close to being realized; and (ii) working closely with the major
customer referenced earlier to support new initiatives that will
help drive short-term and long-term sustainable growth.
5 Year Plan
(in millions of
dollars)
|
5-Year Target
(2027)
|
Revenue
|
10,000
|
Adjusted
EBITDA
|
1,000
|
The Company has a strong pipeline of sales opportunities and
remains on track (see Forward Looking Statements) to meet or
exceed the five-year targets it set at the beginning of
2023.
SUBSEQUENT EVENTS
Real Estate Sale
Subsequent to the quarter, the Company entered into a binding
agreement to sell a redundant piece of land for $26.0 million. The sale is expected to
close early December of 2024.
Sale and Leaseback of Property
Subsequent to the quarter, the Company entered into a
non-binding letter of intent to sell and lease back a recently
expanded production facility located in the State of Washington for US$68.0 million. The transaction will
involve a REIT type structure (the "REIT") in which the Company
will have a 40% ownership stake. The net proceeds of the
transaction, after accounting for transaction costs, taxes and the
Company's investment in the REIT, are expected to be approximately
US$60 million (see Forward Looking
Statements).
Premium Brands
Holdings Corporation
|
Consolidated Balance
Sheets
|
(in millions of
Canadian dollars)
|
|
|
Sep 28,
2024
|
Dec 30,
2023
|
Sep 30,
2023
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
9.2
|
27.6
|
40.7
|
|
|
Accounts
receivable
|
410.9
|
509.9
|
545.5
|
|
|
Inventories
|
809.4
|
746.7
|
756.7
|
|
|
Prepaid expenses and
other assets
|
35.1
|
43.8
|
27.6
|
|
|
|
1,264.6
|
1,328.0
|
1,370.5
|
|
|
|
|
|
|
|
|
Capital
assets
|
1,382.0
|
1,163.9
|
1,066.9
|
|
|
Right of use
assets
|
564.3
|
565.3
|
551.7
|
|
|
Intangible
assets
|
530.2
|
540.6
|
547.5
|
|
|
Goodwill
|
1,093.4
|
1,084.1
|
1,092.5
|
|
|
Investments in and
advances to associates
|
453.4
|
453.5
|
554.2
|
|
|
Other assets
|
22.3
|
22.7
|
22.7
|
|
|
|
|
|
|
|
|
|
5,310.2
|
5,158.1
|
5,206.0
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Cheques
outstanding
|
17.5
|
16.4
|
16.7
|
|
|
Bank
indebtedness
|
47.2
|
-
|
-
|
|
|
Dividends
payable
|
37.9
|
34.4
|
34.4
|
|
|
Accounts payable and
accrued liabilities
|
472.2
|
470.9
|
480.1
|
|
|
Current portion of
puttable interest in subsidiaries
|
31.2
|
30.4
|
24.0
|
|
|
Current portion of
long-term debt
|
1.3
|
2.0
|
2.0
|
|
|
Current portion of
lease obligations
|
57.8
|
53.9
|
49.6
|
|
|
Current portion of
provisions
|
4.0
|
29.9
|
29.2
|
|
|
Current portion of
convertible unsecured subordinated debentures
|
171.0
|
-
|
-
|
|
|
|
840.1
|
637.9
|
636.0
|
|
|
|
|
|
|
|
|
Long-term
debt
|
1,675.8
|
1,510.4
|
1,548.5
|
|
|
Lease obligations
|
589.1
|
583.4
|
571.9
|
|
|
Puttable interest in
subsidiaries
|
42.4
|
42.4
|
48.7
|
|
|
Deferred
revenue
|
2.7
|
2.8
|
2.8
|
|
|
Provisions
|
14.3
|
14.5
|
14.4
|
|
|
Deferred income tax
liabilities
|
108.5
|
115.7
|
114.0
|
|
|
|
3,272.9
|
2,907.1
|
2,936.3
|
|
|
|
|
|
|
|
|
Convertible unsecured
subordinated debentures
|
298.2
|
484.5
|
483.0
|
|
|
|
|
|
|
|
|
Equity attributable to
shareholders:
|
|
|
|
|
|
Retained
earnings (deficit)
|
(10.7)
|
18.8
|
39.2
|
|
|
Share
capital
|
1,707.4
|
1,703.9
|
1,703.9
|
|
|
Reserves
|
42.4
|
43.8
|
43.6
|
|
|
|
1,739.1
|
1,766.5
|
1,786.7
|
|
|
|
|
|
|
|
|
|
5,310.2
|
5,158.1
|
5,206.0
|
|
|
|
|
|
|
|
Premium Brands
Holdings Corporation
|
Consolidated
Statements of Operations
|
(in millions of
Canadian dollars except per share amounts)
|
|
|
13 weeks
ended
Sep 28,
2024
|
13 weeks
ended
Sep 30,
2023
|
39 weeks
ended
Sep 28,
2024
|
39 weeks
ended
Sep 30,
2023
|
|
|
|
|
|
|
|
|
|
Revenue
|
1,666.9
|
1,644.9
|
4,831.4
|
4,706.3
|
|
|
Cost of goods
sold
|
1,342.3
|
1,324.9
|
3,859.3
|
3,793.1
|
|
|
Gross profit before
depreciation, amortization, and plant start-up and
restructuring costs
|
324.6
|
320.0
|
972.1
|
913.2
|
|
|
|
|
|
|
|
|
|
Interest income from
investments in associates
|
13.4
|
15.4
|
39.4
|
45.6
|
|
|
Selling, general and
administrative expenses before depreciation and
amortization
|
178.6
|
176.6
|
566.5
|
536.9
|
|
|
Operating profit before
depreciation, amortization, and plant start-up and
restructuring costs
|
159.4
|
158.8
|
445.0
|
421.9
|
|
|
|
|
|
|
|
|
|
Depreciation of capital
assets
|
26.4
|
21.7
|
74.3
|
63.0
|
|
|
Amortization of
intangible assets
|
5.4
|
2.5
|
16.1
|
10.5
|
|
|
Amortization of right
of use assets
|
16.5
|
15.3
|
49.2
|
45.0
|
|
|
Accretion of lease
obligations
|
6.9
|
6.5
|
21.1
|
19.7
|
|
|
Plant start-up and
restructuring costs
|
11.1
|
12.4
|
29.5
|
28.0
|
|
|
Interest and other
financing costs
|
43.7
|
39.5
|
127.5
|
110.5
|
|
|
Acquisition transaction
costs
|
1.1
|
1.1
|
3.4
|
3.3
|
|
|
Change in value of
puttable interest in subsidiaries
|
1.0
|
3.0
|
5.2
|
9.2
|
|
|
Change in value and
accretion of provisions
|
0.4
|
1.0
|
4.2
|
1.9
|
|
|
Provision
released
|
-
|
-
|
(20.5)
|
-
|
|
|
Equity losses
(earnings) from investments in associates
|
9.2
|
0.8
|
31.1
|
19.0
|
|
|
Change in fair value of
option liabilities
|
-
|
-
|
(20.0)
|
-
|
|
|
Others
|
-
|
-
|
4.8
|
-
|
|
|
Earnings before income
taxes
|
37.7
|
55.0
|
119.1
|
111.8
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes (recovery)
|
|
|
|
|
|
|
Current
|
14.8
|
14.2
|
43.2
|
39.1
|
|
|
Deferred
|
(2.5)
|
1.4
|
(8.3)
|
(6.5)
|
|
|
|
12.3
|
15.6
|
34.9
|
32.6
|
|
|
Earnings
|
25.4
|
39.4
|
84.2
|
79.2
|
|
|
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
|
Basic
|
0.57
|
0.89
|
1.90
|
1.78
|
|
|
Diluted
|
0.57
|
0.88
|
1.89
|
1.77
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding (in millions):
|
|
|
|
|
|
|
Basic
|
44.4
|
44.4
|
44.4
|
44.4
|
|
|
Diluted
|
44.6
|
44.6
|
44.6
|
44.6
|
|
|
|
|
|
|
|
|
Premium Brands
Holdings Corporation
|
Consolidated
Statements of Cash Flows
|
(in millions of
Canadian dollars)
|
|
13 weeks
ended
Sep 28,
2024
|
13 weeks
ended
Sep 30,
2023
|
39 weeks
ended
Sep 28,
2024
|
39 weeks
ended
Sep 30,
2023
|
|
|
|
|
|
Cash flows from (used
in) operating activities:
|
|
|
|
|
Earnings
|
25.4
|
39.4
|
84.2
|
79.2
|
Items not involving
cash:
|
|
|
|
|
Depreciation of
capital assets
|
26.4
|
21.7
|
74.3
|
63.0
|
Amortization of
intangible assets
|
5.4
|
2.5
|
16.1
|
10.5
|
Amortization of right
of use assets
|
16.5
|
15.3
|
49.2
|
45.0
|
Accretion of lease
obligations
|
6.9
|
6.5
|
21.1
|
19.7
|
Change in value of
puttable interest in subsidiaries
|
1.0
|
3.0
|
5.2
|
9.2
|
Equity losses
(earnings) from investments in associates
|
9.2
|
0.8
|
31.1
|
19.0
|
Non-cash financing
costs
|
2.1
|
2.2
|
5.9
|
6.1
|
Change in value and
accretion of provisions
|
0.4
|
1.0
|
4.2
|
1.9
|
Provision
released
|
-
|
-
|
(20.5)
|
-
|
Change in fair value
of option liabilities
|
-
|
-
|
(20.0)
|
-
|
Deferred income taxes
(recovery)
|
(2.5)
|
1.4
|
(8.3)
|
(6.5)
|
Others
|
-
|
-
|
4.8
|
-
|
|
90.8
|
93.8
|
247.3
|
247.1
|
Change in non-cash
working capital
|
12.7
|
139.7
|
10.8
|
106.3
|
|
103.5
|
233.5
|
258.1
|
353.4
|
|
|
|
|
|
Cash flows from (used
in) financing activities:
|
|
|
|
|
Long-term debt,
net
|
6.9
|
(60.0)
|
139.2
|
122.3
|
Payments for lease
obligations
|
(20.4)
|
(18.9)
|
(60.0)
|
(54.7)
|
Bank indebtedness and
cheques outstanding
|
26.8
|
(16.3)
|
48.3
|
(20.6)
|
Common shares
purchased for cancellation
|
-
|
-
|
-
|
(1.4)
|
Dividends paid to
shareholders
|
(37.9)
|
(34.3)
|
(110.2)
|
(100.0)
|
|
(24.6)
|
(129.5)
|
17.3
|
(54.4)
|
|
|
|
|
|
Cash flows from (used
in) investing activities:
|
|
|
|
|
Capital asset
additions
|
(82.1)
|
(92.9)
|
(284.5)
|
(268.1)
|
Payment of
provisions
|
-
|
(2.2)
|
(10.7)
|
(4.3)
|
Payment to
shareholders of non-wholly owned subsidiaries
|
-
|
-
|
(3.6)
|
(1.2)
|
Payments for
settlement of puttable interest of non-wholly owned
subsidiary
|
-
|
-
|
-
|
(2.3)
|
Net change in share
purchase loans and notes receivable
|
0.2
|
0.7
|
1.4
|
0.5
|
Investments in and
advances to associates – net of distributions
|
0.1
|
3.7
|
3.6
|
5.7
|
|
(81.8)
|
(90.7)
|
(293.8)
|
(269.7)
|
|
|
|
|
|
Change in cash and cash
equivalents
|
(2.9)
|
13.3
|
(18.4)
|
29.3
|
Cash and cash
equivalents – beginning of period
|
12.1
|
27.4
|
27.6
|
11.4
|
|
|
|
|
|
Cash and cash
equivalents – end of period
|
9.2
|
40.7
|
9.2
|
40.7
|
|
|
|
|
|
|
|
|
|
|
Interest and other
financing costs paid
|
46.4
|
38.8
|
125.3
|
108.5
|
Income taxes paid
(recovered)
|
8.8
|
(5.4)
|
37.0
|
24.6
|
NON-IFRS FINANCIAL MEASURES
The Company uses certain non-IFRS financial measures including
adjusted EBITDA, free cash flow, adjusted earnings and adjusted
earnings per share, which are not defined under IFRS and, as a
result, may not be comparable to similarly titled measures
presented by other publicly traded entities, nor should they be
construed as an alternative to other earnings measures determined
in accordance with IFRS. These non-IFRS measures are
calculated as follows:
Adjusted EBITDA
(in millions of
dollars)
|
13 weeks
ended
Sep 28,
2024
|
13 weeks
ended
Sep 30,
2023
|
39 weeks
ended
Sep 28,
2024
|
39 weeks
ended
Sep 30,
2023
|
Earnings before income
taxes
|
37.7
|
55.0
|
119.1
|
111.8
|
Plant start-up and
restructuring costs
|
11.1
|
12.4
|
29.5
|
28.0
|
Depreciation of capital
assets
|
26.4
|
21.7
|
74.3
|
63.0
|
Amortization of
intangible assets
|
5.4
|
2.5
|
16.1
|
10.5
|
Amortization of right
of use assets
|
16.5
|
15.3
|
49.2
|
45.0
|
Accretion of lease
obligations
|
6.9
|
6.5
|
21.1
|
19.7
|
Interest and other
financing costs
|
43.7
|
39.5
|
127.5
|
110.5
|
Acquisition transaction
costs
|
1.1
|
1.1
|
3.4
|
3.3
|
Change in value of
puttable interest in subsidiaries
|
1.0
|
3.0
|
5.2
|
9.2
|
Change in value and
accretion of provisions
|
0.4
|
1.0
|
4.2
|
1.9
|
Provision
released
|
-
|
-
|
(20.5)
|
-
|
Equity losses
(earnings) from investments in associates
|
9.2
|
0.8
|
31.1
|
19.0
|
Change in fair value of
option liabilities
|
-
|
-
|
(20.0)
|
-
|
Others
|
-
|
-
|
4.8
|
-
|
Adjusted
EBITDA
|
159.4
|
158.8
|
445.0
|
421.9
|
Free Cash Flow
(in millions of
dollars)
|
52 weeks
ended
Dec 30,
2023
|
39 weeks
ended
Sep 28,
2024
|
39 weeks
ended
Sep 30,
2023
|
Rolling
Four
Quarters
|
Cash flow from
operating activities
|
433.9
|
258.1
|
353.4
|
338.6
|
Changes in non-cash
working capital
|
(110.6)
|
(10.8)
|
(106.3)
|
(15.1)
|
Lease obligation
payments
|
(74.0)
|
(60.0)
|
(54.7)
|
(79.3)
|
Business acquisition
transaction costs
|
4.4
|
3.4
|
3.3
|
4.5
|
Plant start-up and
restructuring costs
|
45.3
|
29.5
|
28.0
|
46.8
|
Maintenance capital
expenditures
|
(46.0)
|
(33.7)
|
(34.4)
|
(45.3)
|
Free cash
flow
|
253.0
|
186.5
|
189.3
|
250.2
|
Adjusted Earnings and Adjusted Earnings per Share
(in millions of
dollars except per share amounts)
|
13 weeks
ended
Sep 28,
2024
|
13 weeks
ended
Sep 30,
2023
|
39 weeks
ended
Sep 28,
2024
|
39 weeks
ended
Sep 30,
2023
|
Earnings
|
25.4
|
39.4
|
84.2
|
79.2
|
Plant start-up and
restructuring costs
|
11.1
|
12.4
|
29.5
|
28.0
|
Acquisition transaction
costs
|
1.1
|
1.1
|
3.4
|
3.3
|
Change in value and
accretion of provisions
|
0.4
|
1.0
|
4.2
|
1.9
|
Provisions
released
|
-
|
-
|
(20.5)
|
-
|
Equity losses
(earnings) from investments in associates
|
9.2
|
0.8
|
31.1
|
19.0
|
Change in value of
puttable interest in subsidiaries
|
1.0
|
3.0
|
5.2
|
9.2
|
Amortization of
intangible assets associated with acquisitions
|
5.4
|
2.5
|
16.1
|
10.5
|
Change in fair value of
option liabilities
|
-
|
-
|
(20.0)
|
-
|
Others
|
-
|
-
|
4.8
|
-
|
|
53.6
|
60.2
|
138.0
|
151.1
|
Current and deferred
income tax effect of above items, and
unusual tax recovery
|
(4.2)
|
(3.8)
|
(7.7)
|
(9.8)
|
Adjusted
earnings
|
49.4
|
56.4
|
130.3
|
141.3
|
Weighted average shares
outstanding
|
44.4
|
44.4
|
44.4
|
44.4
|
Adjusted earnings per
share
|
1.11
|
1.27
|
2.93
|
3.18
|
FORWARD LOOKING STATEMENTS
This press release contains forward looking statements with
respect to the Company, including, without limitation, statements
regarding its business operations, strategy and financial
performance and condition, cash distributions, proposed
acquisitions, budgets, projected costs and plans and objectives of
or involving the Company. While management believes that the
expectations reflected in such forward looking statements are
reasonable and represent the Company's internal expectations and
belief as of November 6, 2024, there
can be no assurance that such expectations will prove to be correct
as such forward looking statements involve unknown risks and
uncertainties beyond the Company's control which may cause its
actual performance and results in future periods to differ
materially from any estimates or projections of future performance
or results expressed or implied by such forward looking
statements.
Forward looking statements generally can be identified by the
use of the words "may", "could", "should", "would", "will",
"expect", "intend", "plan", "estimate", "project", "anticipate",
"believe" or "continue", or the negative thereof or similar
variations. Forward looking statements in this press release
include statements with respect to the Company's expectations
and/or projections on its: revenue; adjusted EBITDA; plant start-up
and restructuring costs; income tax rates; dividends and dividend
policy; capital expenditures and business acquisitions; convertible
debentures; net working capital; liquidity outlook; provisions;
financial leverage ratios; value of puttable interests; property
sales; and sale and leaseback and lease renewal transactions.
Some of the factors that could cause actual results to differ
materially from the Company's expectations are referenced in the
Risks and Uncertainties section in the Company's MD&A
for the 13 and 39 Weeks ended September 28,
2024.
Assumptions used by the Company to develop forward looking
statements contained or incorporated by reference in this press
release are based on information currently available to it and
include those outlined below as well as those outlined elsewhere in
this document. Readers are cautioned that this information is
not exhaustive.
- Economic conditions in Canada
and the United States will remain
relatively stable with interest rates and inflation continuing to
moderate.
- The Company will be able to achieve the projected sales growth
and operating efficiency improvement associated with the
significant capital investments it has made in recent years.
- There will not be any material changes in the long-term food
trends that have been driving growth in many of the Company's
businesses. These include: (i) growing demand for higher
quality foods made with simpler, more wholesome ingredients and/or
with differentiated attributes such as zero sugar, antibiotic free,
no added hormones or use of organic ingredients; (ii) increased
reliance on healthier and less processed convenience-oriented foods
both for on-the-go snacking as well as easy meal preparation, both
at home and in foodservice; (iii) healthier eating, including
reduced sugar consumption and an increased emphasis on animal
protein and seafood; (iv) increased snacking in between and in
place of meals; (v) increased interest in understanding the
provenance of individual food products; and (vi) increased social
awareness of issues such as reconciliation with Indigenous Peoples,
sustainability, and ethical supply chain practices.
- There will not be any material changes in the competitive
environment of the markets in which the Company's businesses
compete.
- There will not be any material changes in the Company's
relationships with its larger customers including the loss of a
major product listing and/or being forced to give significant
product pricing concessions.
- There will not be any material changes in the trade
relationship between Canada and
the U.S.
- The average cost of the basket of procured products and raw
materials purchased by the Company will remain relatively
stable.
- The Company will be able to access sufficient goods and
services for its manufacturing and distribution operations.
- The Company will be able to access sufficient skilled and
unskilled labor at reasonable wage levels.
- The value of the Canadian dollar relative to the U.S. dollar
will fluctuate in line with the levels seen over the last several
months.
- The Company's major capital projects, plant start-up and
restructuring, and business acquisition initiatives will progress
in line with its expectations.
- Weather conditions in the Company's core markets will not have
a significant impact on any of its businesses.
- The Company will be able to negotiate new collective agreements
with no labor disruptions.
- The Company will be able to access reasonably priced debt and
equity capital.
- Contractual counterparties will continue to fulfill their
obligations to the Company.
- There will be no material changes to the tax, environmental and
other regulatory requirements governing the Company.
Management has set out the above summary of assumptions related
to forward looking statements included in this press release to
provide a more complete perspective on the Company's future
operations. Readers are cautioned that these statements may
not be appropriate for other purposes.
Unless otherwise indicated, the forward looking statements in
this press release are made as of November
6, 2024 and, except as required by applicable law, will not
be publicly updated or revised. This cautionary statement
expressly qualifies the forward-looking statements in this press
release.
SOURCE Premium Brands Holdings Corporation