TORONTO, May 8, 2024
/CNW/ - TerraVest Industries Inc., (TSX: TVK) ("TerraVest" or the
"Company") announces its results for the second quarter ended
March 31, 2024 and the declaration of
its quarterly dividend.
SECOND QUARTER AND SIX MONTHS REVIEW AND OUTLOOK
Business Performance
Management believes that there are certain non‐IFRS financial
measures that can be used to assist shareholders in analyzing the
performance of TerraVest. The table below highlights certain
financial results and reconciles net income to adjusted earnings
before interests, income taxes, depreciation and amortization
("EBITDA") for the second quarter and six months ended
March 31, 2024 and the comparative periods in fiscal
2023.
|
|
Second quarters
ended
|
|
Six months
ended
|
|
|
March 31, 2024
|
March
31, 2023
|
|
March 31, 2024
|
March
31, 2023
|
|
|
$
|
$
|
|
$
|
$
|
|
|
|
|
|
|
|
|
Sales
|
214,943
|
176,858
|
|
443,033
|
354,056
|
|
|
|
|
|
|
|
|
Net
Income
|
25,729
|
11,444
|
|
45,032
|
24,530
|
|
|
|
|
|
|
|
|
Add
(subtract):
|
|
|
|
|
|
|
Income tax
expense
|
6,006
|
4,507
|
|
14,148
|
9,020
|
|
Financing
costs
|
6,822
|
3,762
|
|
13,239
|
7,478
|
|
Depreciation and
amortization
|
11,774
|
9,434
|
|
22,899
|
18,725
|
|
Change in fair value of
derivative
financial instruments
|
308
|
32
|
|
28
|
(1,280)
|
|
Change in fair value of
investment in
equity instruments
|
(877)
|
99
|
|
(304)
|
304
|
|
Change in fair value of
investment in a
limited partnership
|
123
|
390
|
|
526
|
390
|
|
(Gain) loss on foreign
exchange
|
(3,171)
|
208
|
|
(158)
|
961
|
|
(Gain) loss on disposal
of other property, plant
and equipment
|
(2,938)
|
(774)
|
|
(2,605)
|
(320)
|
|
(Gain) loss on disposal
of property, plant and
equipment for rental
|
414
|
(38)
|
|
39
|
(605)
|
|
(Gain) loss on lease
modification
|
-
|
-
|
|
-
|
19
|
|
(Gain) loss on sale of
business
|
(339)
|
-
|
|
(339)
|
-
|
|
Acquisition‑related
cost
|
83
|
74
|
|
485
|
154
|
|
Other non-recurring
expenses i)
|
-
|
3,084
|
|
-
|
3,084
|
|
Adjusted
EBITDA
|
43,934
|
32,222
|
|
92,990
|
62,460
|
i) Settlement of the working
capital adjustment with the prior owner of ECR International Inc.
("ECR").
|
Sales for the second quarter and six months ended March 31, 2024
were $214,943 and $443,033 versus $176,858 and $354,056 for the prior comparable periods. This
represents increases of 22% and 25% respectively. However,
TerraVest acquired all the operating assets of the subsidiaries of
Highland Tank Holdings, LLC ("HT") in November 2023 and all of the issued and
outstanding shares of LV Energy Services Ltd. and its sister
company (together referred as "LV") effective in October 2023,
all of which did not contribute to the prior comparable periods.
Excluding HT and LV, sales for the second quarter and six months
ended March 31, 2024 were $169,869
and $359,412 versus $176,858 and $354,056 for the prior comparable periods. This
represents a decrease of 4% and an increase of 2% respectively for
TerraVest's base portfolio (excluding HT and LV). The variations in
sales are the result of slightly higher demand in the Service
segment, as well as for compressed gas distribution equipment and
for residential and commercial petroleum tanks; offset by lower
sales for furnaces and boilers and for oil and gas processing
equipment compared to prior periods.
Net income for the second quarter and six months ended
March 31, 2024 were $25,729 and
$45,032 versus $11,444 and $24,530 for the prior comparable periods.
This represents increases of 125% and 84% respectively, which are
the result of the positive contributions from HT and LV, a gain on
disposal of other property, plant and equipment ("PP&E") and
from increased sales in some of TerraVest's base portfolio of
businesses. The increases in net income were partially offset by
acquisition‑related costs, increased financing costs due to higher
debt levels to finance business acquisitions and increased interest
rates versus the prior periods as well as higher income tax
expense. TerraVest also incurred additional expenses in the
development of a new product line. Other variances are also
highlighted in the table above.
Adjusted EBITDA for the second quarter and six months ended
March 31, 2024 were $43,934 and $92,990 versus $32,222 and $62,460 for the prior comparable periods.
This represents increases of 36% and 49% respectively, which is the
result of the reasons explained above.
The table below reconciles cash flow from operating activities
to Cash Available for Distribution for the second quarter and six
months ended March 31, 2024 and the comparative periods in
fiscal 2023.
|
|
Second quarters
ended
|
|
Six months
ended
|
|
|
March 31, 2024
|
March
31, 2023
|
|
March 31, 2024
|
March
31, 2023
|
|
|
$
|
$
|
|
$
|
$
|
|
|
|
|
|
|
|
|
Cash Flow from
Operating Activities
|
43,166
|
19,164
|
|
81,719
|
41,047
|
|
Add
(subtract):
|
|
|
|
|
|
|
Change in non‑cash
operating working
capital items
|
(12,361)
|
3,049
|
|
(18,895)
|
4,961
|
|
Maintenance capital
expenditures
|
(6,241)
|
(3,317)
|
|
(13,150)
|
(4,856)
|
|
Repayment of lease
liabilities
|
(1,940)
|
(1,303)
|
|
(3,570)
|
(2,819)
|
|
Cash Available for
Distribution
|
22,624
|
17,593
|
|
46,104
|
38,333
|
|
Dividends
Paid
|
2,717
|
2,229
|
|
4,956
|
4,018
|
|
Dividend Payout
Ratio
|
12 %
|
13 %
|
|
11 %
|
10 %
|
Cash flow from operating activities for the second quarter and
six months ended March 31, 2024 were $43,166 and $81,719
versus $19,164 and $41,047 for the prior comparable periods. This
represents increases of 125% and 99% respectively. The increases in
cash flow from operating activities are largely attributable to the
increases in net income and the reduction of inventory levels for
TerraVest's base portfolio businesses compared to the prior periods
as the supply chain has greatly improved and is more stable. The
increases in cash flow from operating activities were partially
offset by additional interest and income taxes paid.
Maintenance Capital Expenditures were $6,241 for the second quarter ended
March 31, 2024 versus $3,317 for the
prior comparable period representing an increase of 88%, which is
primarily explained by the timing of such capital expenditures, the
growth of TerraVest's portfolio of businesses, as well as the
Company's decision to consolidate two manufacturing plants into a
single facility during the period. During the second quarter ended
March 31, 2024, TerraVest's total purchase of PP&E paid was
$14,765 of which $8,524 is considered growth capital. The growth
capital incurred during the second quarter was mainly used to add
to the Company's rental fleet, automate and expand certain
manufacturing processes and invest in a new manufacturing product
line.
Cash Available for Distribution for the second quarter and six
months ended March 31, 2024 increased by 29% and 20% respectively
versus the prior comparable periods. These increases are a result
of reasons explained above and elsewhere in this press
release.
The Dividend Payout Ratio for the second quarter and six months
ended March 31, 2024 were 12% and 11% versus 13% and 10% for the
prior comparable periods.
Outlook
The overall business environment continues to present challenges
via persistent labour shortages and higher interest rates. However,
TerraVest's businesses continue to perform well. Management expects
continued growth for the current fiscal year across its base
portfolio of businesses, as well as a meaningful contribution from
its recent acquisitions.
The Company continues to make targeted investments to improve
its manufacturing efficiency and expand its product lines, and with
the recently obtained credit facility, TerraVest is well-positioned
to pursue its acquisition strategy.
Business Combinations
On November 1, 2023, a subsidiary
of TerraVest entered into an acquisition agreement to acquire all
the operating assets of the subsidiaries of HT. HT is a leading
manufacturer of fuel and chemical storage tanks, wastewater storage
and treatment tanks, LPG vessels and other custom built steel
storage products in North America.
The acquisition was a business combination and has been accounted
for using the acquisition method with the results of operations
included in earnings from the date of acquisition.
On October 1, 2023, a partially
owned subsidiary of TerraVest entered into a share purchase
agreement to acquire all of the issued and outstanding shares of
LV. LV provides water management and other related services in the
Western Canadian energy industry. The acquisition was a business
combination and has been accounted for using the acquisition method
with the results of operations included in earnings from the date
of acquisition.
As contemplated in the initial acquisition of LV, the sister
company of LV was sold during the second quarter ended
March 31, 2024.
CONSOLIDATED RESULTS OF OPERATIONS
The following section provides the financial results of
TerraVest's operations for the second quarter and six months ended
March 31, 2024 and the comparative periods in fiscal 2023.
|
|
Second quarters
ended
|
|
Six months
ended
|
|
|
March 31, 2024
|
March
31, 2023
|
|
March 31, 2024
|
March
31, 2023
|
|
|
$
|
$
|
|
$
|
$
|
|
|
|
|
|
|
|
|
Sales
|
214,943
|
176,858
|
|
443,033
|
354,056
|
|
Cost of
sales
|
151,969
|
132,516
|
|
314,626
|
267,702
|
|
Gross profit
|
62,974
|
44,342
|
|
128,407
|
86,354
|
|
|
|
|
|
|
|
|
Administration
expenses
|
23,103
|
19,562
|
|
43,975
|
35,388
|
|
Selling
expenses
|
7,791
|
5,176
|
|
14,819
|
10,467
|
|
Financing
costs
|
6,822
|
3,762
|
|
13,239
|
7,478
|
|
Share of an associate
and joint ventures
net (income) loss
|
3
|
(26)
|
|
7
|
2
|
|
Other (gains)
losses
|
(6,480)
|
(83)
|
|
(2,813)
|
(531)
|
|
|
31,239
|
28,391
|
|
69,227
|
52,804
|
|
|
|
|
|
|
|
|
Earnings before income
taxes
|
31,735
|
15,951
|
|
59,180
|
33,550
|
|
Income tax
expense
|
6,006
|
4,507
|
|
14,148
|
9,020
|
|
Net Income
|
25,729
|
11,444
|
|
45,032
|
24,530
|
|
Allocated to
non‐controlling interests
|
3,368
|
2,553
|
|
5,294
|
3,728
|
|
Net income attributable
to common
shareholders
|
22,361
|
8,891
|
|
39,738
|
20,802
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding – Basic
|
18,124,451
|
17,831,318
|
|
18,083,930
|
17,845,095
|
|
Weighted average shares
outstanding – Diluted
|
18,741,085
|
18,088,215
|
|
18,653,242
|
18,077,862
|
|
Net income per share –
Basic
|
$1.23
|
$0.50
|
|
$2.20
|
$1.17
|
|
Net income per share –
Diluted
|
$1.19
|
$0.49
|
|
$2.13
|
$1.15
|
Sales for the second quarter and six months ended March 31, 2024
increased by 22% and 25% respectively versus the prior comparable
periods. The reasons have been explained previously in this press
release.
Gross profit for the second quarter and six months ended
March 31, 2024 increased by 42% and 49%
respectively versus the prior comparable periods. This is
primarily explained by the contribution of HT and LV, a more
favorable product mix and tighter cost control in the HVAC and
Containment Equipment segment, partially offset by reduced activity
levels in some of TerraVest's
base portfolio businesses.
Administration expenses for the second quarter and six months
ended March 31, 2024 increased by 18% and 24% respectively compared
to the prior comparable periods. The increases in administration
expenses are mainly due to the addition of HT and LV and the
increase in activity level in certain of TerraVest's subsidiaries
which resulted in additional administrative expenses. TerraVest
also incurred relocation fees related to the retirement of one of
its manufacturing plants to consolidate its activities into one of
its existing facilities. In addition, in the second quarter of
fiscal 2023, TerraVest recognized a non-recurring expense of
$3,084 following the settlement of
the working capital adjustment with the prior owner of ECR
International Inc.
Selling expenses for the second quarter and six months ended
March 31, 2024 increased by 51% and 42% respectively versus the
prior comparable periods. The increases in selling expenses are
explained by the addition of HT and LV and increased salary and
commission expenses to support sales growth in certain product
lines.
Financing costs for the second quarter and six months ended
March 31, 2024 increased by 81% and 77% respectively versus the
prior comparable periods. The increases are primarily explained by
additional interest expenses as a result of increased debt balances
following recent business acquisitions and increases in interest
rates on floating rate debt versus the prior comparable periods. In
addition, TerraVest incurred more interest on lease liabilities as
a result of additional lease liabilities compared to the prior
period.
Other (gains) losses variance for the second quarter and six
months ended March 31, 2024 are a result of a gain on foreign
exchange, a favorable change in fair value of investment in equity
instruments, an unfavorable change in fair value of derivative
financial instruments and additional gain on disposal of other
PP&E compared to the prior periods. In addition, during the
second quarter ended March 31, 2024,
TerraVest realized a gain on the sale of LV's sister company.
Income tax expense variance for the second quarter and six
months ended March 31, 2024 is the result of the variation in
taxable earnings and the timing of income tax expense
adjustments.
As a result of the above, net income attributable to common
shareholders for the second quarter and six months ended
March 31, 2024 increased by 152% and 91% respectively versus the
prior comparable periods.
REFILING OF ANNUAL FINANCIAL STATEMENTS
The Company also announces today that it has refiled its audited
financial statements as at and for the years ended September 30, 2023 and 2022 (the "Refiled
Financial Statements"). The Refiled Financial Statements have
been filed to include the predecessor auditor's independent
auditor's report on the September 30,
2022 comparative information contained in the annual
financial statements and for corresponding changes to both of the
independent auditors' reports resulting from changes made during
fiscal year 2023 to the 2022 reportable segment information
contained in the Refiled Financial Statements. The Refiled
Financial Statements are available on SEDAR+ at www.sedarplus.ca.
Other than the updates to the independent auditors' reports, there
were no other changes to the financial statements and the Refiled
Financial Statements replace and supersede the previously filed
annual financial statements in respect of the same period filed on
December 13, 2023.
In connection with the filing of the Refiled Financial
Statements, the Company is also filing CEO and CFO certifications
in compliance with National Instrument 52-109 Certification of
Disclosure in Issuers' Annual and Interim Filings.
DIVIDENDS
TerraVest is pleased to announce that The Board of Directors has
declared a quarterly dividend of $0.15 per common share payable on July 10, 2024 to shareholders of record as at the
close of business on June 30, 2024.
The dividend is designated an "eligible dividend" for Canadian
income tax purposes.
Additional information can be found in TerraVest's annual
consolidated financial statements and MD&A which are available
on SEDAR+ at www.sedarplus.ca.
Non‑IFRS Financial Measures
This news release makes reference to certain non‑IFRS
financial measures. These measures are not recognized measures
under IFRS and do not have a standardized meaning prescribed by
IFRS. TerraVest's definitions may differ from those of other
issuers and therefore may not be comparable to similarly titled
measures used by other issuers. The Company uses non‑IFRS financial
measures including adjusted EBITDA, cash available for
distribution, dividend payout ratio and maintenance capital
expenditures.
Adjusted EBITDA: is defined as net income
adjusted for income tax expense, financing costs, depreciation,
amortization, change in fair value of derivative financial
instruments, change in fair value of investment in equity
instruments and investment in a limited partnership, gains or
losses on foreign exchange, gains or losses on disposal of other
property, plant and equipment and property, plant and equipment for
rental, gains or losses on disposal of intangible assets, gains or
losses on lease modification, gains or losses on remeasurement of
equity interest, gain on bargain purchase, gains or losses on sale
of business, non-recurring acquisition related costs, impairment
charges and other non-recurring and/or non‑operations related items
that do not reflect the current ongoing operations of TerraVest.
Management believes this is a useful metric in evaluating the
ongoing operating performance of TerraVest. Readers are cautioned
that Adjusted EBITDA should not be construed as an alternative to
net income determined in accordance with IFRS as an indicator of
TerraVest's performance.
Cash Available for Distribution: is defined as cash
flow from operating activities adjusted for changes in non-cash
operating working capital, maintenance capital expenditures and
repayment of lease liabilities. Management believes that Cash
Available for Distribution, as a liquidity measure, is a useful
metric that provides an indication of the cash available from
ongoing operations that can be distributed to shareholders as a
dividend. Readers are cautioned that Cash Available for
Distribution should not be construed as an alternative to cash flow
from operating activities determined in accordance with IFRS as an
indicator of TerraVest's liquidity and cash flows.
Dividend Payout Ratio: is defined as dividends paid in
cash during the period divided by Cash Available for Distribution
for the period. Management believes that Dividend Payout Ratio is a
useful metric as it provides an indication of TerraVest's ability
to sustain its current dividend policy. There is no directly
comparable IFRS measure for Dividend Payout Ratio.
Maintenance Capital Expenditures: is defined as
Capital Expenditures made to sustain the operations of TerraVest's
operating businesses and to maintain the productive capacity of the
businesses over an economic cycle, whether or not they yield
significant cost or production efficiencies. Management believes
that Maintenance Capital Expenditures should be funded by cash flow
from existing operating activities and, therefore, deducted in
determining Cash Available for Distribution. There is no directly
comparable IFRS measure for Maintenance
Capital Expenditures.
Working Capital: is calculated by subtracting
current liabilities from current assets. Management uses Working
Capital as a measure for assessing overall liquidity. There is no
directly comparable IFRS measure for Working Capital.
Caution Regarding Forward-Looking Statements
This news release contains forward-looking statements.
All statements other than statements of historical fact contained
in this news release are forward-looking statements, including,
without limitation, statements regarding our strategic direction
and evaluation of the business segments and TerraVest as a whole,
and other plans and objectives of or involving TerraVest. Readers
can identify many of these statements by looking for words such as
"expects" and "will" or similar terms or variations of these words.
Although management believes that the expectations represented in
such forward-looking statements are reasonable, there can be no
assurance that such expectations will prove to be correct.
By their nature, forward-looking statements require us to
make assumptions and, accordingly, forward looking statements are
subject to inherent risks and uncertainties. There is significant
risk that the forward-looking statements will not prove to be
accurate. We caution readers of this news release not to place
undue reliance on our forward-looking statements because a number
of factors may cause actual future circumstances, results,
conditions, actions or events to differ materially from the plans,
expectations, estimates or intentions expressed in the
forward-looking statements and the assumptions underlying the
forward-looking statements.
Assumptions and analysis about the performance of TerraVest
as a whole and its business segments, the markets in which the
business segments compete and the prospects and values of the
business segments are considered in setting the business plan for
TerraVest, plans and/or ability to pay dividends, outlook for
operations, financial position, results and cash flows, other plans
and objectives and in making related forward-looking statements.
Such assumptions include, without limitation, demand for
products and services of the business segments in respect of the
Canadian and other markets in which the businesses are active will
be stable, and that input costs to business segments do not vary
significantly from levels experienced
historically. Should any of these factors or
assumptions vary, actual results may differ materially from the
forward-looking statements.
SOURCE TerraVest Industries Inc.