Acadian Timber Corp. Reports Fourth Quarter Results
VANCOUVER, BRITISH COLUMBIA--(Marketwired - Feb 11, 2014) -
All figures in Canadian dollars unless otherwise
noted.
Investors, analysts and other interested parties can access
Acadian Timber Corp.'s 2013 Fourth Quarter Results conference call
via webcast on Wednesday, February 12, 2014 at 1:00 p.m. ET at
www.acadiantimber.com or via teleconference at 1-800-319-4610, toll
free in North America. For overseas calls please dial +1-604-638-5340, at
approximately 12:50 p.m. ET. The recorded teleconference
rebroadcast can be accessed at 1-800-319-6413
or +1-604-638-9010 and
enter passcode 2826.
Acadian Timber Corp. ("Acadian" or the "Company") (TSX:ADN)
today reported financial and operating results(1) for the three
months ended December 31, 2013 (the "fourth quarter").
"Acadian's financial performance for the fourth quarter was
strong with good production and improved pricing for all of our
products," said Reid Carter, Chief Executive Officer of Acadian.
"We continued to actively pursue business development opportunities
during the quarter in support of Acadian's growth strategy."
For the three months ended December 31, 2013, Acadian generated
net sales of $21.8 million on sales volume of 370 thousand m3,
which represents a $3.4 million, or 18%, increase in net sales
compared to the same period in 2012.
Adjusted EBITDA of $6.1 million for the fourth quarter of 2013
was $1.0 million higher than in the fourth quarter of 2012, while
Adjusted EBITDA margin remained unchanged from the same period of
last year at 28%.
For the year ended December 31, 2013, Acadian generated net
sales of $74.4 million on sales volume of 1,383 thousand m3 as
compared to net sales of $68.8 million on sales volume of 1,304
thousand m3 in the comparable period of 2012. Adjusted EBITDA of
$17.5 million during the year ended December 31, 2013 increased
$1.0 million from the same period of 2012.
Acadian continues to focus on profitably growing its business
and is well positioned to benefit from Brookfield's broader
platform and relationships when sourcing transactions. We are
optimistic that Acadian will be in a position to participate in
attractive opportunities during 2014.
Financial and Operating Highlights
|
Three Months Ended |
Year Ended |
(CAD thousands, except per share
information) |
Dec 31 2013 |
Dec 31 2012 |
Dec 31 2013 |
Dec 31 2012 |
Sales volume (000s m3) |
|
369.7 |
|
327.1 |
|
1,382.6 |
|
1,303.5 |
Net sales |
$ |
21,764 |
$ |
18,410 |
$ |
74,383 |
$ |
68,838 |
Operating earnings |
|
5,988 |
|
4,948 |
|
16,811 |
|
15,817 |
Net income |
|
3,420 |
|
3,791 |
|
7,248 |
|
13,729 |
Adjusted EBITDA |
|
6,139 |
|
5,145 |
|
17,480 |
|
16,488 |
Free Cash Flow |
|
5,304 |
|
4,368 |
|
13,801 |
|
14,022 |
Dividends declared |
|
3,451 |
|
3,451 |
|
13,804 |
|
13,804 |
Per share (fully diluted) |
|
|
|
|
|
|
|
|
|
Net
income |
|
0.20 |
|
0.23 |
|
0.43 |
|
0.82 |
|
Free
cash flow |
|
0.32 |
|
0.26 |
|
0.82 |
|
0.84 |
|
Dividends declared |
|
0.21 |
|
0.21 |
|
0.83 |
|
0.83 |
Operating earnings for the period at $6.0 million increased $1.0
million reflecting higher sales volumes and log selling prices. Net
income totaled $3.4 million, or $0.20 per share, for the fourth
quarter down $0.4 million or $0.02 per share from the same period
in 2012. The decrease in net income is primarily attributable to a
$1.7 million rise in the unrealized foreign exchange loss on
long-term debt due to the impact of the weaker Canadian dollar on
the U.S. dollar denominated debt.
Harvest volume, excluding biomass, for the fourth quarter was
319 thousand m3, an increase of 11% from the same period of 2012.
Consolidated sales volume of 370 thousand m3 was up 13% from the
fourth quarter of 2012 with the increase primarily coming from
Acadian's operations in New Brunswick.
Acadian's weighted average log price for the fourth quarter
increased 8% year-over-year with price increases across all
products. Stronger softwood sawlog markets resulted in a 10%
increase in softwood sawlog prices relative to the fourth quarter
of 2012. Prices for hardwood logs in both the New Brunswick and
Maine operations improved with selling prices for hardwood sawlogs
increasing by 13% and prices for hardwood pulpwood climbing 6%
year-over-year. Biomass markets remained stable, however, realized
gross margins on this product climbed 27% year-over-year due to
better salvage of material in Maine and new export markets in New
Brunswick with better realized margins.
New Brunswick Timberlands
The table below summarizes operating and financial results for
New Brunswick Timberlands.
|
Three Months Ended December 31, 2013 |
|
Three Months Ended December 31, 2012 |
|
|
Harvest |
Sales |
Results |
|
Harvest |
Sales |
Results |
|
|
(000s m3) |
(000s m3) |
($000s) |
|
(000s m3) |
(000s m3) |
($000s) |
|
Softwood |
121.7 |
119.9 |
$ |
6,681 |
|
96.9 |
96.5 |
$ |
4,855 |
|
Hardwood |
115.9 |
110.0 |
|
7,142 |
|
104.8 |
102.2 |
|
6,276 |
|
Biomass |
52.3 |
52.3 |
|
1,658 |
|
39.0 |
39.0 |
|
932 |
|
|
289.9 |
282.2 |
|
15,481 |
|
240.7 |
237.7 |
|
12,063 |
|
Other sales |
|
|
|
1,241 |
|
|
|
|
1,680 |
|
Net sales |
|
|
$ |
16,722 |
|
|
|
$ |
13,743 |
|
Adjusted EBITDA |
|
|
$ |
5,047 |
|
|
|
$ |
4,012 |
|
Adjusted EBITDA margin |
|
|
|
30 |
% |
|
|
|
29 |
% |
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2013 |
|
Year Ended December 31, 2012 |
|
|
Harvest |
Sales |
Results |
|
Harvest |
Sales |
Results |
|
|
(000s m3) |
(000s m3) |
($000s) |
|
(000s m3) |
(000s m3) |
($000s) |
|
Softwood |
422.8 |
421.8 |
$ |
22,424 |
|
398.9 |
403.8 |
$ |
20,268 |
|
Hardwood |
406.6 |
405.9 |
|
25,217 |
|
403.8 |
416.9 |
|
25,150 |
|
Biomass |
225.7 |
225.7 |
|
5,040 |
|
198.7 |
198.7 |
|
3,677 |
|
|
1,055.1 |
1,053.4 |
|
52,681 |
|
1,001.4 |
1,019.4 |
|
49,095 |
|
Other sales |
|
|
|
3,350 |
|
|
|
|
3,930 |
|
Net sales |
|
|
$ |
56,031 |
|
|
|
$ |
53,025 |
|
Adjusted EBITDA |
|
|
$ |
13,683 |
|
|
|
$ |
13,239 |
|
Adjusted EBITDA margin |
|
|
|
24 |
% |
|
|
|
25 |
% |
Softwood, hardwood and biomass shipments were 120 thousand m3,
110 thousand m3 and 52 thousand m3, respectively, during the fourth
quarter. This represents a year-over-year increase in sales volume
of 19%. Approximately 43% of sales volume was sold as sawlogs, 38%
as pulpwood and 19% as biomass in the fourth quarter. This compares
to 42% of sales volume sold as sawlogs, 42% as pulpwood and 16% as
biomass in the fourth quarter of 2012.
Net sales for the fourth quarter totaled $16.7 million compared
to $13.7 million for the same period last year, primarily due to
higher sales volume and increases in selling prices across most
products. The weighted average log selling price was $60.13 per m3
in the fourth quarter of 2013, a 7% increase from $56.03 per m3 in
the same period of 2012 reflecting a higher proportion of
spruce-fir sawlogs in the sales mix and increased prices for most
log products. The decrease in other sales reflects lower operating
activity on the NB Crown Lands.
Costs for the fourth quarter were $11.7 million, compared to
$9.7 million in the same period in 2012. This is attributable to
higher volumes sold with variable costs per m3 flat
year-over-year.
Adjusted EBITDA for the fourth quarter was $5.0 million,
compared to $4.0 million in the same period in 2012. Adjusted
EBITDA margin increased to 30% from 29% in the prior year primarily
due to improved log selling prices.
During the fourth quarter of 2013, NB Timberlands experienced
one recordable incident among employees and three reportable
incidents among contractors.
Maine Timberlands
The table below summarizes operating and financial results for
Maine Timberlands.
|
Three Months Ended December 31, 2013 |
|
Three Months Ended December 31, 2012 |
|
|
Harvest |
Sales |
Results |
|
Harvest |
Sales |
Results |
|
|
(000s m3) |
(000s m3) |
($000s) |
|
(000s m3) |
(000s m3) |
($000s) |
|
Softwood |
54.4 |
54.4 |
$ |
3,228 |
|
57.9 |
57.7 |
$ |
3,164 |
|
Hardwood |
26.5 |
26.1 |
|
1,698 |
|
28.5 |
24.1 |
|
1,382 |
|
Biomass |
7.0 |
7.0 |
|
42 |
|
7.6 |
7.6 |
|
58 |
|
|
87.9 |
87.5 |
|
4,968 |
|
94.0 |
89.4 |
|
4,604 |
|
Other sales |
|
|
|
74 |
|
|
|
|
63 |
|
Net sales |
|
|
$ |
5,042 |
|
|
|
$ |
4,667 |
|
Adjusted EBITDA |
|
|
$ |
1,577 |
|
|
|
$ |
1,376 |
|
Adjusted EBITDA margin |
|
|
|
31 |
% |
|
|
|
29 |
% |
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2013 |
|
Year Ended December 31, 2012 |
|
|
Harvest |
Sales |
Results |
|
Harvest |
Sales |
Results |
|
|
(000s m3) |
(000s m3) |
($000s) |
|
(000s m3) |
(000s m3) |
($000s) |
|
Softwood |
200.4 |
200.0 |
$ |
11,613 |
|
199.6 |
199.2 |
$ |
11,111 |
|
Hardwood |
87.7 |
94.1 |
|
6,110 |
|
74.8 |
68.8 |
|
4,144 |
|
Biomass |
35.1 |
35.1 |
|
232 |
|
16.1 |
16.1 |
|
133 |
|
|
323.2 |
329.2 |
|
17,955 |
|
290.5 |
284.1 |
|
15,388 |
|
Other sales |
|
|
|
397 |
|
|
|
|
425 |
|
Net sales |
|
|
$ |
18,352 |
|
|
|
$ |
15,813 |
|
Adjusted EBITDA |
|
|
$ |
5,276 |
|
|
|
$ |
4,026 |
|
Adjusted EBITDA margin |
|
|
|
29 |
% |
|
|
|
25 |
% |
Softwood, hardwood and biomass shipments were 54 thousand m3, 26
thousand m3, and 7 thousand m3, respectively, during the fourth
quarter. This represents a year-over-year decrease in sales volume
of 2%. Approximately 49% of sales volume was sold as sawlogs, 43%
as pulpwood and 8% as biomass during the fourth quarter. This
compares to 51% of sales volume sold as sawlogs, 41% as pulpwood
and 8% as biomass in the fourth quarter of 2012.
Net sales for the fourth quarter totaled $5.0 million compared
to $4.7 million for the same period last year. The improvement was
primarily the result of increased selling prices compared to the
prior year. The weighted average log selling price was $61.26 per
m3 in the fourth quarter of 2013, a 10% increase from $55.56 per m3
in the same period of 2012 in Canadian dollar terms. Weighted
average log selling prices in U.S. dollar terms increased 4%
year-over-year.
Costs for the fourth quarter were $3.5 million, compared to $3.3
million during the same period in 2012. This slight increase
reflects adverse foreign exchange movements during the year.
Adjusted EBITDA for the fourth quarter was $1.6 million,
compared to $1.4 million for the same period in 2012, while
Adjusted EBITDA margin increased from 29% to 31%, reflecting
improved log selling prices.
There were no recordable safety incidents among employees and
one recordable incident among contractors during the fourth quarter
of 2013.
Market Outlook
The following Market Outlook contains forward-looking statements
about Acadian Timber Corp.'s market outlook for the remainder of
2014. Reference should be made to the "Forward-looking Statements"
section of this news release. For a description of material factors
that could cause actual results to differ materially from the
forward-looking statements in the following, please see the Risk
Factors section of our management's discussion and analysis of
Acadian's most recent Annual Report and Annual Information Form
available on our website at www.acadiantimber.com or filed with
SEDAR at www.sedar.com.
The U.S. housing market continues to improve with total starts
in 2013 increasing 18.3% year-over-year. The strengthening U.S.
economy and key indicators such as employment growth and consumer
confidence suggest continuing recovery. This positive outlook is
currently reflected in the plans of Acadian's key solid wood
customers as they announce new capital investments, increase
operating shifts and increase their requests for additional log
purchases.
Our outlook for 2014 is positive. Softwood log prices continue
to be very strong in Maine with this trend expected to continue
throughout 2014. Markets for hardwood sawlogs are expected to
remain stable while demand and pricing for hardwood pulpwood
continues to be very strong. Softwood pulpwood markets are our most
challenging market as supply continues to outstrip demand.
Fortunately, this product represents only a very small portion of
Acadian's sales and an even lower proportion of our operating
earnings. Biomass markets are expected to continue to benefit from
new export markets offering stable demand and pricing with modest
margins.
Quarterly Dividend
Acadian is pleased to announce a dividend of $0.20625 per share,
payable on April 15, 2014 to shareholders of record on March 31,
2014.
Acadian Timber Corp. is a leading supplier of
primary forest products in Eastern Canada and the Northeastern U.S.
With a total of 2.4 million acres of land under management, Acadian
is the second largest timberland operator in New Brunswick and
Maine.
Acadian owns and manages approximately 1.1 million acres of
freehold timberlands in New Brunswick and Maine, and provides
management services relating to approximately 1.3 million acres of
Crown licensed timberlands in New Brunswick. Acadian also owns and
operates a forest nursery in Second Falls, New Brunswick. Acadian's
products include softwood and hardwood sawlogs, pulpwood and
biomass by-products, sold to approximately 90 regional
customers.
Acadian's business strategy is to maximize cash flows from
its existing timberland assets while growing our business by
acquiring assets on a value basis and utilizing our
operations-oriented approach to drive improved
performance.
Acadian's shares are listed for trading on the Toronto Stock
Exchange under the symbol ADN.
For further information, please visit our website at
www.acadiantimber.com.
Forward-Looking Statements
This News Release contains forward-looking information
within the meaning of applicable Canadian securities laws that
involve known and unknown risks, uncertainties and other factors
that may cause the actual results, performance or achievements of
Acadian Timber Corp. and its subsidiaries (collectively,
"Acadian"), or industry results, to be materially different from
any future results, performance or achievements expressed or
implied by such forward-looking statements. When used in this News
Release, such statements may contain such words as "may," "will,"
"intend," "should," "expect," "believe," "outlook," "predict,"
"remain," "anticipate," "estimate," "potential," "continue,"
"plan," "could," "might," "project," "targeting" or the negative of
these terms or other similar terminology. Forward-looking
information in this News Release includes, without limitation,
statements made in the section entitled "Market Outlook" and other
statements regarding management's beliefs, intentions, results,
performance, goals, achievements, future events, plans and
objectives, business strategy, growth strategy and prospects,
access to capital, liquidity and trading volumes, dividends, taxes,
capital expenditures, projected costs, market trends and similar
statements concerning anticipated future events, results,
achievements, circumstances, performance or expectations that are
not historical facts. These statements, which reflect management's
current expectations regarding future events and operating
performance, are based on information currently available to
management and speak only as of the date of this News Release. All
forward-looking statements in this News Release are qualified by
these cautionary statements. Forward-looking statements involve
significant risks and uncertainties, should not be read as
guarantees of future performance or results, should not be unduly
relied upon, and will not necessarily be accurate indications of
whether or not such results will be achieved. Factors that could
cause actual results to differ materially from the results
discussed in the forward-looking statements include, but are not
limited to: general economic and market conditions; product demand;
concentration of customers; commodity pricing; interest rate and
foreign currency fluctuations; seasonality; weather and natural
conditions; regulatory, trade or environmental policy changes;
changes in Canadian income tax law; economic situation of key
customers; Brookfield's ability to source and secure potential
investment opportunities; the availability of potential
acquisitions that suit Acadian's growth profile; and other risks
and factors discussed under the heading "Risk Factors" in each of
the Annual Information Form dated March 28, 2013 and the Management
Information Circular dated May 16, 2013, and other filings of
Acadian made with securities regulatory authorities, which are
available on SEDAR at www.sedar.com. Forward-looking information is
based on various material factors or assumptions, which are based
on information currently available to Acadian. Material factors or
assumptions that were applied in drawing a conclusion or making an
estimate set out in the forward-looking information may include,
but are not limited to: anticipated financial performance;
anticipated market conditions; business prospects; the economic
situation of key customers; strategies; regulatory developments;
exchange rates; the sufficiency of budgeted capital expenditures in
carrying out planned activities; the availability and cost of
labour and services and the ability to obtain financing on
acceptable terms. Readers are cautioned that the preceding list of
material factors or assumptions is not exhaustive. Although the
forward-looking statements contained in this News Release are based
upon what management believes are reasonable assumptions, Acadian
cannot assure readers that actual results will be consistent with
these forward-looking statements. The forward-looking statements in
this News Release are made as of the date of this News Release, and
should not be relied upon as representing Acadian's views as of any
date subsequent to the date of this News Release. Acadian assumes
no obligation to update or revise these forward-looking statements
to reflect new information, events, circumstances or otherwise,
except as may be required by applicable law.
Acadian Timber Corp. |
Interim Consolidated Statements of Net Income |
(unaudited) |
|
|
Three Months Ended |
|
Year Ended |
|
(CAD thousands) |
Dec 31 2013 |
|
Dec 31 2012 |
|
Dec 31 2013 |
|
Dec 31 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
$ |
21,764 |
|
$ |
18,410 |
|
$ |
74,383 |
|
$ |
68,838 |
|
Operating costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of sales |
|
13,747 |
|
|
11,642 |
|
|
49,514 |
|
|
46,095 |
|
|
Selling, administration and other |
|
2,005 |
|
|
1,509 |
|
|
6,929 |
|
|
5,885 |
|
|
Reforestation |
|
(111 |
) |
|
174 |
|
|
563 |
|
|
493 |
|
|
Depreciation and amortization |
|
135 |
|
|
137 |
|
|
566 |
|
|
548 |
|
|
|
15,776 |
|
|
13,462 |
|
|
57,572 |
|
|
53,021 |
|
Operating earnings |
|
5,988 |
|
|
4,948 |
|
|
16,811 |
|
|
15,817 |
|
Interest expense, net |
|
(764 |
) |
|
(720 |
) |
|
(3,032 |
) |
|
(2,889 |
) |
Other items |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value adjustments |
|
1,724 |
|
|
1,475 |
|
|
2,633 |
|
|
1,924 |
|
|
Unrealized exchange gain (loss) on long-term debt |
|
(2,307 |
) |
|
(621 |
) |
|
(5,078 |
) |
|
2,148 |
|
|
Gain
on sale of timberlands |
|
16 |
|
|
60 |
|
|
103 |
|
|
123 |
|
|
Loss on revaluation of roads and land |
|
(134 |
) |
|
(83 |
) |
|
(134 |
) |
|
(83 |
) |
Earnings before income taxes |
|
4,523 |
|
|
5,059 |
|
|
11,303 |
|
|
17,040 |
|
Current income tax expense |
|
(51 |
) |
|
- |
|
|
(51 |
) |
|
- |
|
Deferred income tax expense |
|
(1,052 |
) |
|
(1,268 |
) |
|
(4,004 |
) |
|
(3,311 |
) |
Net income for the period |
$ |
3,420 |
|
$ |
3,791 |
|
$ |
7,248 |
|
$ |
13,729 |
|
Net income per share - basic and diluted |
$ |
0.20 |
|
$ |
0.23 |
|
$ |
0.43 |
|
$ |
0.82 |
|
|
Acadian Timber Corp. |
Interim Consolidated Statements of Comprehensive Income |
(unaudited) |
|
|
Three Months Ended |
|
Year Ended |
|
(CAD thousands) |
Dec 31 2013 |
|
Dec 31 2012 |
|
Dec 31 2013 |
|
Dec 31 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
3,420 |
|
$ |
3,791 |
|
$ |
7,248 |
|
$ |
13,729 |
|
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
Items that may be reclassified subsequently to net
income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain
(loss) on revaluation of roads and land |
|
(1,215 |
) |
|
413 |
|
|
(1,215 |
) |
|
413 |
|
|
Unrealized foreign currency translation income gain (loss) |
|
2,829 |
|
|
738 |
|
|
6,151 |
|
|
(2,499 |
) |
|
Amortization of derivatives designated as cash flow hedges |
|
(47 |
) |
|
(49 |
) |
|
(189 |
) |
|
(195 |
) |
Comprehensive income |
$ |
4,987 |
|
$ |
4,893 |
|
$ |
11,995 |
|
$ |
11,448 |
|
|
Acadian Timber Corp. |
Interim Consolidated Balance Sheets |
(unaudited) |
|
As at (CAD thousands) |
December 31 2013 |
December 31 2012 |
|
|
|
|
|
ASSETS |
|
|
|
|
Current Assets |
|
|
|
|
|
Cash
and cash equivalents |
$ |
8,564 |
$ |
6,136 |
|
Accounts receivable and other assets |
|
7,673 |
|
6,619 |
|
Inventory |
|
1,380 |
|
1,651 |
|
|
17,617 |
|
14,406 |
|
|
|
|
|
Timber |
|
240,143 |
|
230,686 |
Land, roads and other fixed assets |
|
32,268 |
|
33,307 |
Intangible assets |
|
6,140 |
|
6,140 |
Deferred income tax asset |
|
- |
|
696 |
|
$ |
296,168 |
$ |
285,235 |
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
Current liabilities |
|
|
|
|
|
Accounts payable and accrued liabilities |
$ |
7,680 |
$ |
4,685 |
|
Dividends payable to shareholders |
|
3,451 |
|
3,451 |
|
|
11,131 |
|
8,136 |
|
|
|
|
|
Long-term debt |
|
76,496 |
|
71,173 |
Deferred income tax liability |
|
26,348 |
|
21,924 |
Shareholders' equity |
|
182,193 |
|
184,002 |
|
$ |
296,168 |
$ |
285,235 |
|
Acadian Timber Corp. |
Interim Consolidated Statements of Cash Flows |
(unaudited) |
|
|
Three Months Ended |
|
Year Ended |
|
(CAD thousands) |
Dec 31 2013 |
|
Dec 31 2012 |
|
Dec 31 2013 |
|
Dec 31 2012 |
|
Cash provided by (used for): |
|
|
|
|
|
|
|
|
Operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
3,420 |
|
$ |
3,791 |
|
$ |
7,248 |
|
$ |
13,729 |
|
Adjustments to net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax expense |
|
1,052 |
|
|
1,268 |
|
|
4,004 |
|
|
3,311 |
|
|
Depreciation and amortization |
|
135 |
|
|
137 |
|
|
566 |
|
|
548 |
|
|
Fair
value adjustments |
|
(1,724 |
) |
|
(1,475 |
) |
|
(2,633 |
) |
|
(1,924 |
) |
|
Loss
on revaluation |
|
134 |
|
|
83 |
|
|
134 |
|
|
83 |
|
|
Unrealized exchange (gain) loss on long term debt |
|
2,307 |
|
|
621 |
|
|
5,078 |
|
|
(2,148 |
) |
|
Interest expense, net |
|
764 |
|
|
720 |
|
|
3,032 |
|
|
2,889 |
|
|
Interest paid, net |
|
(770 |
) |
|
(723 |
) |
|
(3,052 |
) |
|
(2,199 |
) |
|
Gain
on sale of timberlands |
|
(16 |
) |
|
(60 |
) |
|
(103 |
) |
|
(123 |
) |
Net change in non-cash working capital and other |
|
(139 |
) |
|
(1,162 |
) |
|
2,431 |
|
|
1,899 |
|
|
|
5,163 |
|
|
3,200 |
|
|
16,705 |
|
|
16,065 |
|
Financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of short-term debt |
|
(1,649 |
) |
|
- |
|
|
- |
|
|
- |
|
Dividends paid to shareholders |
|
(3,451 |
) |
|
(3,451 |
) |
|
(13,804 |
) |
|
(13,804 |
) |
|
|
(5,100 |
) |
|
(3,451 |
) |
|
(13,804 |
) |
|
(13,804 |
) |
Investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Additions to timber, land, roads and other fixed
assets |
|
(14 |
) |
|
(54 |
) |
|
(576 |
) |
|
(269 |
) |
Proceeds from sale of timberlands |
|
16 |
|
|
60 |
|
|
103 |
|
|
125 |
|
|
|
2 |
|
|
6 |
|
|
(473 |
) |
|
(144 |
) |
Increase (decrease) in cash and cash equivalents during
the period |
|
65 |
|
|
(245 |
) |
|
2,428 |
|
|
2,117 |
|
Cash and cash equivalents, beginning of period |
|
8,499 |
|
|
6,381 |
|
|
6,136 |
|
|
4,019 |
|
Cash and cash equivalents, end of period |
$ |
8,564 |
|
$ |
6,136 |
|
$ |
8,564 |
|
$ |
6,136 |
|
Reconciliations to Adjusted EBITDA and Free Cash Flow
|
Three Months Ended |
|
Year Ended |
|
(CAD thousands) |
Dec 31 2013 |
|
Dec 31 2012 |
|
Dec 31 2013 |
|
Dec 31 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
3,420 |
|
$ |
3,791 |
|
$ |
7,248 |
|
$ |
13,729 |
|
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
764 |
|
|
720 |
|
|
3,032 |
|
|
2,889 |
|
|
Current tax expense |
|
51 |
|
|
- |
|
|
51 |
|
|
- |
|
|
Deferred tax expense |
|
1,052 |
|
|
1,268 |
|
|
4,004 |
|
|
3,311 |
|
|
Depreciation and amortization |
|
135 |
|
|
137 |
|
|
566 |
|
|
548 |
|
|
Fair
value adjustments |
|
(1,724 |
) |
|
(1,475 |
) |
|
(2,633 |
) |
|
(1,924 |
) |
|
Loss
on revaluation of roads and land |
|
134 |
|
|
83 |
|
|
134 |
|
|
83 |
|
|
Unrealized exchange (gain) loss on long-term debt |
|
2,307 |
|
|
621 |
|
|
5,078 |
|
|
(2,148 |
) |
Adjusted EBITDA |
|
6,139 |
|
|
5,145 |
|
|
17,480 |
|
|
16,488 |
|
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid on debt, net |
|
(770 |
) |
|
(723 |
) |
|
(3,052 |
) |
|
(2,199 |
) |
|
Additions to timber, land, roads and other fixed assets |
|
(14 |
) |
|
(54 |
) |
|
(576 |
) |
|
(269 |
) |
|
Gain
on sale of timberlands |
|
(16 |
) |
|
(60 |
) |
|
(103 |
) |
|
(123 |
) |
|
Proceeds from sale of timberlands |
|
16 |
|
|
60 |
|
|
103 |
|
|
125 |
|
|
Current income tax expense |
|
(51 |
) |
|
- |
|
|
(51 |
) |
|
- |
|
Free Cash Flow |
$ |
5,304 |
|
$ |
4,368 |
|
$ |
13,801 |
|
$ |
14,022 |
|
Dividends declared |
$ |
3,451 |
|
$ |
3,451 |
|
$ |
13,804 |
|
$ |
13,804 |
|
Payout ratio |
|
65 |
% |
|
79 |
% |
|
100 |
% |
|
98 |
% |
|
|
(1) |
This news release makes reference to Adjusted EBITDA and Free
Cash Flow which are key performance measures in evaluating
Acadian's operations and are important in enhancing investors'
understanding of Acadian's operating performance. Acadian's
management defines Adjusted EBITDA as earnings before interest,
taxes, fair value adjustments, recovery of or impairment of land
and roads, unrealized exchange gain/loss on debt, depreciation and
amortization and Free Cash Flow as Adjusted EBITDA less interest
paid, current income tax expense, additions to, and gains from the
sale of, fixed assets plus losses on, and proceeds from, the sale
of fixed assets. As these performance measures do not have
standardized meanings prescribed by International Financial
Reporting Standards ("IFRS"), they may not be comparable to similar
measures presented by other companies. As a result, we have
provided in this news release reconciliations of net income, as
determined in accordance with IFRS, to Adjusted EBITDA and Free
Cash Flow. |
Acadian Timber Corp.Robert LeeInvestor Relations and
Communications604-661-9607rlee@acadiantimber.comwww.acadiantimber.com
Grafico Azioni Acadian Timber (TSX:ADN)
Storico
Da Ott 2024 a Nov 2024
Grafico Azioni Acadian Timber (TSX:ADN)
Storico
Da Nov 2023 a Nov 2024