WINNIPEG, MB, July 25,
2024 /CNW/ - Winpak Ltd. (WPK) today reports
consolidated results in US dollars for the second quarter of 2024,
which ended on June 30, 2024.
|
Quarter Ended
(1)
|
|
Year-To-Date Ended
(1)
|
|
June 30
|
|
July 2
|
|
June 30
|
|
July 2
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
(thousands of US
dollars, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
283,496
|
|
287,464
|
|
560,279
|
|
591,980
|
Net income
|
39,019
|
|
40,017
|
|
74,794
|
|
78,753
|
|
|
|
|
|
|
|
|
Income tax
expense
|
14,981
|
|
13,538
|
|
28,628
|
|
26,986
|
Net finance
income
|
(5,932)
|
|
(3,884)
|
|
(12,106)
|
|
(7,518)
|
Depreciation and
amortization
|
13,047
|
|
11,950
|
|
25,700
|
|
24,046
|
EBITDA (2)
|
61,115
|
|
61,621
|
|
117,016
|
|
122,267
|
|
|
|
|
|
|
|
|
Net income attributable
to equity holders of the Company
|
38,825
|
|
40,006
|
|
74,347
|
|
79,293
|
Net income (loss)
attributable to non-controlling interests
|
194
|
|
11
|
|
447
|
|
(540)
|
Net income
|
39,019
|
|
40,017
|
|
74,794
|
|
78,753
|
|
|
|
|
|
|
|
|
Basic and diluted
earnings per share (cents)
|
61
|
|
62
|
|
116
|
|
122
|
|
|
|
|
|
|
|
|
Winpak Ltd. manufactures and distributes high-quality packaging
materials and related packaging machines. The Company's
products are used primarily for the packaging of perishable foods,
beverages and in healthcare applications.
1 The 2024 fiscal year comprises 52 weeks and
the 2023 fiscal year comprised 53 weeks. Each quarter of 2024
and 2023 comprises 13 weeks with the exception of the first quarter
of 2023, which comprised 14 weeks.
2 EBITDA is not a recognized measure under IFRS
Accounting Standards (IFRS). Management believes that in
addition to net income, this measure provides useful supplemental
information to investors including an indication of cash available
for distribution prior to debt service, capital expenditures,
payment of lease liabilities and income taxes. Investors
should be cautioned, however, that this measure should not be
construed as an alternative to net income, determined in accordance
with IFRS, as an indicator of the Company's performance. The
Company's method of calculating this measure may differ from other
companies and, accordingly, the results may not be comparable.
(presented in US dollars)
Forward-looking statements: Certain statements made in the
following report contain forward-looking statements including, but
not limited to, statements concerning possible or assumed future
results of operations of the Company. Forward-looking
statements represent the Company's intentions, plans, expectations
and beliefs, and are not guarantees of future performance.
Such forward-looking statements represent Winpak's current views
based on information as at the date of this report. They
involve risks, uncertainties and assumptions and the Company's
actual results could differ, which in some cases may be material,
from those anticipated in these forward-looking statements.
Factors that could cause results to differ from those expected
include, but are not limited to: the terms, availability and costs
of acquiring raw materials and the ability to pass on price
increases to customers; ability to negotiate contracts with new
customers or renew existing customer contracts with less favorable
terms; timely response to changes in customer product needs and
market acceptance of our products; the potential loss of business
or increased costs due to customer or vendor consolidation;
competitive pressures, including new product development; industry
capacity, and changes in competitors' pricing; ability to maintain
or increase productivity levels; ability to contain or reduce
costs; foreign currency exchange rate fluctuations; changes in
governmental regulations, including environmental, health and
safety; changes in Canadian and foreign income tax rates, income
tax laws and regulations. Unless otherwise required by
applicable securities law, Winpak disclaims any intention or
obligation to publicly update or revise this information, whether
as a result of new information, future events or otherwise.
The Company cautions investors not to place undue reliance upon
forward-looking statements.
Financial Performance
Net income attributable to equity holders of the Company
(Earnings) for the second quarter of 2024 of $38.8 million declined by 3.0 percent from the
$40.0 million recorded in the
corresponding quarter in 2023. Higher operating expenses led
to a contraction in Earnings of $3.2
million. In addition, foreign exchange lowered
Earnings by $1.8 million.
Furthermore, income taxes subtracted $0.9
million from Earnings. Conversely, gross profit
elevated Earnings by $3.7
million. Net finance income added $1.0 million to Earnings.
For the six months ended June 30,
2024, Earnings amounted to $74.3
million, a decrease of 6.2 percent compared to the 2023
first half result of $79.3
million. Operating expenses reduced Earnings by
$6.7 million. The drop in sales
volumes lowered Earnings by a further $2.2
million. Foreign exchange, income taxes and the level
of net income attributable to non-controlling interests narrowed
Earnings by $2.7 million,
$1.8 million and $1.0 million, respectively. The sizeable
expansion in gross profit enhanced Earnings by $6.3 million. Greater finance income
benefitted Earnings to the extent of $3.1
million.
The fiscal year of the Company ends on the last Sunday of the
calendar year and is usually 52 weeks in duration. However,
the 2023 fiscal year consisted of 53 weeks, with the first quarter
comprising 14 weeks, one more week than the current year. The
additional week included in the 2023 first quarter was essentially
the last week of the 2022 calendar year which contained several
statutory holidays. Consequently, it is estimated that this
additional week contributed 3.0 percent to 2023 first half sales
volumes and net income results.
Operating Segments and Product Groups
The Company provides three distinct types of packaging
technologies: a) flexible packaging, b) rigid packaging and
flexible lidding and c) packaging machinery. Each is deemed
to be a separate operating segment.
The flexible packaging segment includes the modified atmosphere
packaging, specialty films and biaxially oriented nylon product
groups. Modified atmosphere packaging extends the shelf life
of perishable foods, while at the same time maintains or improves
the quality of the product. The packaging is used for a wide
range of markets and applications, including fresh and processed
meats, poultry, cheese, medical device packaging, high performance
pouch applications and high-barrier films for converting
applications. Specialty films include a full line of barrier
and non-barrier films which are ideal for converting applications
such as printing, laminating and bag making, including shrink
bags. Biaxially oriented nylon film is stretched by length
and width to add stability for further conversion using printing,
metalizing or laminating processes and is ideal for food packaging
applications such as cheese, fluid and viscous liquids, and
industrial applications such as book covers and balloons.
The rigid packaging and flexible lidding segment includes the
rigid containers, lidding and specialized printed packaging product
groups. Rigid containers include portion control and
single-serve containers, as well as plastic sheet, custom and
retort trays, which are used for applications such as food, pet
food, beverage, dairy, industrial and healthcare. Lidding
products are available in die-cut, daisy chain and rollstock
formats and are used for applications such as food, dairy,
beverage, pet food, industrial and healthcare. Specialized
printed packaging provides packaging solutions to the
pharmaceutical, healthcare, nutraceutical, cosmetic and personal
care markets.
Packaging machinery includes a full line of horizontal fill/seal
machines for preformed containers and vertical form/fill/seal pouch
machines for pumpable liquid and semi-liquid products and certain
dry products.
Revenue
Revenue in the second quarter of 2024 was $283.5 million, $4.0
million or 1.4 percent less than the second quarter of
2023. In line with expectations, limited volume growth of 0.4
percent was realized when compared to the second quarter of
2023. The flexible packaging operating segment recorded an
expansion in volumes of 3 percent. Volume growth of 3 percent
was attained by the modified atmosphere packaging product group,
reflecting a slight rebound in order levels for meat protein and
cheese applications. For the biaxially oriented nylon product
group, volume growth of 17 percent was a reflection of the recovery
from the sharp downturn in demand during the first three quarters
of 2023. Within the rigid packaging and flexible lidding
operating segment, volumes dropped by 3 percent. The rigid
container product group experienced a 5 percent decline in volumes
stemming from lower specialty beverage container shipments.
Lidding product group volumes were equal to the prior year's
comparative quarter. Packaging machinery volumes achieved
modest growth of 5 percent. Selling price and mix changes had
a negative effect on revenue of $4.9
million.
For the first six months of 2024, revenue fell by 5.4 percent to
$560.3 million from $592.0 million in the comparable prior year
period. Volume contraction of 2.8 percent was recorded.
After taking into account the additional week in the first quarter
of 2023, volumes were essentially equal. The subsequent
comments on operating segment and product group volumes are
presented on an adjusted basis. Within the flexible packaging
operating segment, volume gains amounted to 3 percent. For
the modified atmosphere packaging product group, limited volume
growth reflected the challenges with respect to overall demand at
meat protein and frozen food accounts. Biaxially oriented
nylon product group volumes advanced by 24 percent as the order
level in the first half of 2023 was severely constrained while
several core customers managed excessive inventory levels.
Specialty film volumes were virtually unchanged. The rigid
packaging and flexible lidding operating segment volumes narrowed
by 2 percent. Rigid container volumes decreased by 3 percent
due to a moderate drop in specialty beverage and retort pet food
container shipments. For the lidding product group, volumes
retreated by 1 percent. The contraction in specialty beverage
lidding volumes was partially offset by advances in retort pet food
and condiment lidding. Building on the inroads made with
pharmaceutical accounts in 2023, the specialized printed packaging
product group's volumes grew by 4 percent. Influenced by the
higher cost of capital, several packaging machinery customers
delayed order placement and volumes declined by 13 percent as a
result. Selling price and mix changes lowered revenue by 2.5
percent.
Gross Profit Margins
Gross profit margins in the current quarter of 32.5 percent of
revenue ascended by 2.3 percentage points from the 2023 second
quarter result of 30.2 percent of revenue. Raw material cost
reductions significantly outpaced the corresponding selling price
decreases, which included the pass-through of indexing
adjustments. Additionally, enhanced output levels decreased
the effective cost of production. The Company's cost
structure was adversely affected by higher personnel, depreciation
and consumables expenses.
Gross profit margins in the first six months of 2024 climbed by
2.3 percentage points to 31.8 percent of revenue from the 29.5
percent recorded in the 2023 year-to-date comparative period.
Despite the negative impact on selling prices of heightened
competitive pressures and the pass-through of indexing adjustments,
material costs declined to a greater extent, generating an increase
in Earnings of $9.6 million.
Other factors combined to reduce Earnings by $3.3 million, the most notable were personnel and
depreciation expenses. Due to inflationary pressures, wages
increased at a rate well above the historical norm.
During the second quarter of 2024, the raw material purchase
price index experienced a decrease of 3 percent compared to the
initial quarter of 2024. Over the past 12 months, the index
dropped by 2 percent. In the second quarter, polyethylene and
nylon resins had the most substantial reductions of 5 percent and 4
percent, respectively.
Expenses and Other
Operating expenses in the second quarter of 2024, exclusive of
foreign exchange, progressed at a rate of 11.6 percent whereas
sales volumes increased by 0.4 percent, resulting in a reduction in
Earnings of $3.2 million. The
main contributing factors were personnel expenses and costs
associated with implementing an upgraded enterprise resource
planning (ERP) system, which commenced in late 2023. Foreign
exchange had a negative effect on Earnings of $1.8 million due to the unfavorable translation
differences recorded on the revaluation of monetary assets and
liabilities in comparison to the favorable translation differences
recorded in the same quarter in 2023. Net finance income
added $1.0 million to Earnings as the
magnitude of cash invested in short-term deposits and money market
accounts was much higher than a year earlier. Permanent
differences elevated the effective income tax rate by 2.4
percentage points, lowering Earnings by $0.9
million.
On a year-to-date basis, operating expenses, adjusted for
foreign exchange, advanced at a rate of 8.7 percent in comparison
to the 2.8 percent reduction in sales volumes, thereby having an
unfavorable impact on Earnings of $6.7
million. Expenses pertaining to the ERP project were
the main driver. Furthermore, as a consequence of the
inflationary environment and strategic headcount additions,
personnel costs expanded markedly. Foreign exchange dampened
Earnings by $2.7 million. The
negative translation differences recorded on the revaluation of
monetary assets and liabilities denominated in Canadian dollars was
in contrast to the positive translation differences recorded in the
first six months of 2023. Due to the substantial increase in
the balance of cash invested in short-term deposits and money
market accounts, net finance income boosted Earnings by
$3.1 million. The effective
income tax rate was pushed higher in 2024 because of permanent
differences associated with foreign exchange, contracting Earnings
by $1.8 million. Lastly, the
level of net income attributable to non-controlling interests
lessened Earnings by $1.0
million.
Capital Resources, Cash Flow and Liquidity
On February 29, 2024, the Toronto
Stock Exchange (the "TSX") accepted a notice filed by Winpak of its
intention to make a normal course issuer bid (the "NCIB") with
respect to its outstanding common shares. The notice provides
that Winpak may, during the 12-month period commencing March 4, 2024 and ending no later than
March 3, 2025, purchase through the
facilities of the TSX and other alternative Canadian trading
systems up to a maximum of 1,950,000 common shares in total, being
3.0 percent of the issued and outstanding shares of Winpak as of
February 21, 2024. The program
was fulfilled on May 13, 2024.
The price which Winpak paid for any common shares was the market
price at the time of acquisition. Daily purchases under the
NCIB were generally limited to 11,644 common shares, other than
block purchases. All shares purchased were canceled. In
connection with the NCIB, Winpak entered into an automatic share
purchase plan ("ASPP") with CIBC World Markets Inc. to facilitate
the purchase of common shares under the NCIB, including at times
when Winpak was not permitted to purchase its common shares due to
regulatory restrictions or self-imposed blackout periods.
The Company's cash and cash equivalents balance ended the second
quarter of 2024 at $490.3 million, a
decrease of $64.0 million from the
end of the prior quarter. Winpak generated strong cash flows
from operating activities before changes in working capital of
$61.2 million. The net
investment in working capital increased by $21.5 million. Trade and other receivables
grew by $12.5 million, reflecting the
higher revenue level relative to the preceeding quarter.
Inventory amounts climbed by $10.0
million as a result of accumulating finished goods
inventories prior to the upcoming summer plant maintenance
shutdowns. Cash was used for common share repurchases of
$56.6 million, property, plant and
equipment additions of $27.1 million,
income tax payments of $23.8 million,
dividend payments of $1.4 million and
other items totaling $0.4
million. Net finance income provided cash of
$5.6 million.
For the first half of 2024, the cash and cash equivalents
balance declined by $51.5
million. Cash flows generated from operating
activities before changes in working capital were solid at
$117.4 million. Working capital
consumed $3.8 million in cash.
The $7.3 million increase in
inventories was caused by the seasonal buildup of finished goods
inventories. Additionally, trade and other receivables
escalated by $7.1 million, coinciding
with the rise in revenue from the fourth quarter of 2023 to the
second quarter of 2024. Stemming from the timing of equipment
purchases, trade payables and other liabilities expanded by
$11.0 million. Cash outflows
included: property, plant and equipment expenditures of
$74.4 million, common share
repurchases of $62.9 million, income
tax payments of $34.6 million,
dividend payments of $2.9 million and
other items amounting to $2.1
million. Net finance income produced incremental cash
of $11.8 million.
Summary of Quarterly
Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thousands of US
dollars, except per share amounts (US cents)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
2024
|
|
2024
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
283,496
|
|
276,783
|
|
275,637
|
|
273,790
|
|
287,464
|
|
304,516
|
|
292,365
|
|
302,532
|
Net income attributable
to equity holders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of the
Company
|
38,825
|
|
35,522
|
|
34,846
|
|
33,991
|
|
40,006
|
|
39,287
|
|
31,235
|
|
29,567
|
EPS
|
61
|
|
55
|
|
54
|
|
52
|
|
62
|
|
60
|
|
48
|
|
45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Looking Forward
Building upon the positive profitability performance of the most
recent quarter, Winpak is optimistic about the second half of the
year. With inflation approaching the targets set by central
banks, the anticipated cycle of significant interest rate cuts
appears imminent, which should have a positive impact on North
American economic growth.
For the balance of 2024, sales volumes will be positively
impacted by new rigid container and retort pet food lidding
business. In addition, the completion of much needed capacity
expansions within the modified atmosphere packaging facility will
facilitate further volume growth. For the remainder of 2024,
the Company projects sales volume growth to be in the range of 4 to
6 percent.
With raw material costs dropping by 3 percent over the past
three months, the pass-through of these decreases to customers with
formal price indexing arrangements will be implemented, on average,
after a time lag of four months. In the next two quarters,
market expectations are that overall resin prices will be
relatively stable with some materials projected to increase
moderately. The current rate of inflation remains above
recent norms and key components of the Company's cost structure
continue to be impacted, especially personnel expenses. This
is compounded by challenges in attracting and retaining personnel,
putting further pressure on compensation levels. Within
certain product markets, customer expectations for lower selling
prices remains heightened. In contrast, forecasted sales
volume growth would serve to lower the overall cost of production
on a per unit basis. Taking the above factors into account,
gross profit margins for the second half of 2024 should be similar
to the level achieved in the most recently completed quarter.
Capital expenditures of approximately $125 to $135
million are forecast for 2024, highlighted by the extensive
expansion of the Winnipeg,
Manitoba modified atmosphere packaging facility.
Winpak is also assessing prospective acquisition opportunities that
align strategically with the Company's core strengths. After
successfully completing the current NCIB program, the Company is
evaluating both the expansion of the current program and its
renewal in March 2025.
Winpak Ltd.
Interim Condensed Consolidated
Financial Statements
Second Quarter Ended: June 30, 2024
These interim condensed consolidated financial statements have
not been audited or reviewed by the Company's independent external
auditors, KPMG LLP. For a complete set of notes to the
condensed consolidated financial statements, refer to www.sedar.com
or the Company's website, www.winpak.com.
Winpak
Ltd.
|
|
|
|
|
|
Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
(thousands of US
dollars) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30
|
|
December 31
|
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and
cash equivalents
|
|
|
490,333
|
|
541,870
|
Trade and
other receivables
|
|
|
214,486
|
|
207,355
|
Income
taxes receivable
|
|
|
7,461
|
|
4,565
|
Inventories
|
|
|
227,083
|
|
219,763
|
Prepaid
expenses
|
|
|
8,783
|
|
8,942
|
Derivative
financial instruments
|
|
|
-
|
|
1,542
|
|
|
|
948,146
|
|
984,037
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
Property,
plant and equipment
|
|
|
592,701
|
|
543,387
|
Intangible
assets and goodwill
|
|
|
31,087
|
|
31,833
|
Employee
benefit plan assets
|
|
|
11,200
|
|
12,209
|
|
|
|
634,988
|
|
587,429
|
Total
assets
|
|
|
1,583,134
|
|
1,571,466
|
|
|
|
|
|
|
Equity and
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Trade
payables and other liabilities
|
|
|
101,141
|
|
89,359
|
Contract
liabilities
|
|
|
950
|
|
1,478
|
Provisions
|
|
|
600
|
|
-
|
Income
taxes payable
|
|
|
2,489
|
|
3,109
|
Derivative
financial instruments
|
|
|
765
|
|
-
|
|
|
|
105,945
|
|
93,946
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
Employee
benefit plan liabilities
|
|
|
5,861
|
|
6,362
|
Deferred
income
|
|
|
17,878
|
|
18,062
|
Provisions
and other long-term liabilities
|
|
|
11,387
|
|
12,685
|
Deferred
tax liabilities
|
|
|
52,547
|
|
56,762
|
|
|
|
87,673
|
|
93,871
|
Total
liabilities
|
|
|
193,618
|
|
187,817
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Share
capital
|
|
|
28,319
|
|
29,195
|
Reserves
|
|
|
(622)
|
|
1,361
|
Retained
earnings
|
|
|
1,327,770
|
|
1,319,491
|
Total equity
attributable to equity holders of the Company
|
|
|
1,355,467
|
|
1,350,047
|
Non-controlling
interests
|
|
|
34,049
|
|
33,602
|
Total
equity
|
|
|
1,389,516
|
|
1,383,649
|
Total equity and
liabilities
|
|
|
1,583,134
|
|
1,571,466
|
|
|
|
|
|
|
Winpak
Ltd.
|
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
(thousands of US
dollars, except per share amounts) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year-To-Date
Ended
|
|
|
|
June 30
|
|
July 2
|
|
June 30
|
|
July 2
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
283,496
|
|
287,464
|
|
560,279
|
|
591,980
|
Cost of
sales
|
|
|
(191,431)
|
|
(200,563)
|
|
(382,022)
|
|
(417,229)
|
Gross profit
|
|
|
92,065
|
|
86,901
|
|
178,257
|
|
174,751
|
|
|
|
|
|
|
|
|
|
|
Sales, marketing and
distribution expenses
|
|
|
(24,418)
|
|
(22,559)
|
|
(49,067)
|
|
(47,953)
|
General and
administrative expenses
|
|
|
(12,414)
|
|
(9,595)
|
|
(25,134)
|
|
(20,111)
|
Research and technical
expenses
|
|
|
(5,435)
|
|
(5,480)
|
|
(10,731)
|
|
(9,758)
|
Other (expenses)
income
|
|
|
(1,730)
|
|
404
|
|
(2,009)
|
|
1,292
|
Income from
operations
|
|
|
48,068
|
|
49,671
|
|
91,316
|
|
98,221
|
Finance
income
|
|
|
7,094
|
|
5,461
|
|
14,628
|
|
10,453
|
Finance
expense
|
|
|
(1,162)
|
|
(1,577)
|
|
(2,522)
|
|
(2,935)
|
Income before income
taxes
|
|
|
54,000
|
|
53,555
|
|
103,422
|
|
105,739
|
Income tax
expense
|
|
|
(14,981)
|
|
(13,538)
|
|
(28,628)
|
|
(26,986)
|
Net income for the
period
|
|
|
39,019
|
|
40,017
|
|
74,794
|
|
78,753
|
|
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
|
|
|
Equity holders of the
Company
|
|
|
38,825
|
|
40,006
|
|
74,347
|
|
79,293
|
Non-controlling
interests
|
|
|
194
|
|
11
|
|
447
|
|
(540)
|
|
|
|
39,019
|
|
40,017
|
|
74,794
|
|
78,753
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
earnings per share - cents
|
|
|
61
|
|
62
|
|
116
|
|
122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
(thousands of US
dollars) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year-To-Date
Ended
|
|
|
|
June 30
|
|
July 2
|
|
June 30
|
|
July 2
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
Net income for the
period
|
|
|
39,019
|
|
40,017
|
|
74,794
|
|
78,753
|
|
|
|
|
|
|
|
|
|
|
Items that will not be
reclassified to the statements of income:
|
|
|
|
|
|
|
|
|
|
Cash flow hedge
(losses) gains recognized
|
|
|
(354)
|
|
478
|
|
(1,160)
|
|
766
|
Cash flow hedge losses
(gains) transferred to property, plant and equipment
|
|
|
115
|
|
(17)
|
|
64
|
|
(17)
|
|
|
|
(239)
|
|
461
|
|
(1,096)
|
|
749
|
Items that are or may
be reclassified subsequently to the statements of
income:
|
|
|
|
|
|
|
|
|
|
Cash flow hedge
(losses) gains recognized
|
|
|
(508)
|
|
544
|
|
(1,563)
|
|
954
|
Cash flow hedge losses
transferred to the statements of income
|
|
|
344
|
|
632
|
|
352
|
|
918
|
Income tax
effect
|
|
|
44
|
|
(315)
|
|
324
|
|
(502)
|
|
|
|
(120)
|
|
861
|
|
(887)
|
|
1,370
|
Other comprehensive
(loss) income for the period - net of income
tax
|
|
|
(359)
|
|
1,322
|
|
(1,983)
|
|
2,119
|
Comprehensive income
for the period
|
|
|
38,660
|
|
41,339
|
|
72,811
|
|
80,872
|
|
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
|
|
|
Equity holders of the
Company
|
|
|
38,466
|
|
41,328
|
|
72,364
|
|
81,412
|
Non-controlling
interests
|
|
|
194
|
|
11
|
|
447
|
|
(540)
|
|
|
|
38,660
|
|
41,339
|
|
72,811
|
|
80,872
|
|
|
|
|
|
|
|
|
|
|
Winpak
Ltd.
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Changes in Equity
|
|
|
|
|
|
|
|
(thousands of US
dollars) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to equity
holders of the Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
|
|
Share
|
|
Retained
|
|
controlling
|
|
|
|
capital
|
Reserves
|
earnings
|
Total
|
interests
|
Total equity
|
|
|
|
|
|
|
|
|
Balance at December
26, 2022
|
|
29,195
|
(972)
|
1,174,551
|
1,202,774
|
36,001
|
1,238,775
|
|
|
|
|
|
|
|
|
Comprehensive income for the period
|
|
|
|
|
|
|
|
Cash flow hedge gains,
net of tax
|
|
-
|
1,464
|
-
|
1,464
|
-
|
1,464
|
Cash flow hedge losses
transferred to the statements
|
|
|
|
|
|
|
|
of
income, net of tax
|
|
-
|
672
|
-
|
672
|
-
|
672
|
Cash flow hedge gains
transferred to property, plant and
|
|
|
|
|
|
|
|
equipment
|
|
-
|
(17)
|
-
|
(17)
|
-
|
(17)
|
Other
comprehensive income
|
|
-
|
2,119
|
-
|
2,119
|
-
|
2,119
|
Net
income (loss) for the period
|
|
-
|
-
|
79,293
|
79,293
|
(540)
|
78,753
|
Comprehensive income (loss) for the period
|
|
-
|
2,119
|
79,293
|
81,412
|
(540)
|
80,872
|
|
|
|
|
|
|
|
|
Dividends
|
|
-
|
-
|
(2,914)
|
(2,914)
|
-
|
(2,914)
|
|
|
|
|
|
|
|
|
Balance at July 2,
2023
|
|
29,195
|
1,147
|
1,250,930
|
1,281,272
|
35,461
|
1,316,733
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January
1, 2024
|
|
29,195
|
1,361
|
1,319,491
|
1,350,047
|
33,602
|
1,383,649
|
|
|
|
|
|
|
|
|
Comprehensive (loss) income for the period
|
|
|
|
|
|
|
|
Cash flow hedge
losses, net of tax
|
|
-
|
(2,305)
|
-
|
(2,305)
|
-
|
(2,305)
|
Cash flow hedge losses
transferred to the statements
|
|
|
|
|
|
|
|
of
income, net of tax
|
|
-
|
258
|
-
|
258
|
-
|
258
|
Cash flow hedge losses
transferred to property, plant and
|
|
|
|
|
|
|
|
equipment
|
|
-
|
64
|
-
|
64
|
-
|
64
|
Other
comprehensive loss
|
|
-
|
(1,983)
|
-
|
(1,983)
|
-
|
(1,983)
|
Net
income for the period
|
|
-
|
-
|
74,347
|
74,347
|
447
|
74,794
|
Comprehensive (loss) income for the period
|
|
-
|
(1,983)
|
74,347
|
72,364
|
447
|
72,811
|
|
|
|
|
|
|
|
|
Dividends
|
|
-
|
-
|
(2,818)
|
(2,818)
|
-
|
(2,818)
|
Repurchase of common shares
|
|
(876)
|
-
|
(63,250)
|
(64,126)
|
-
|
(64,126)
|
|
|
|
|
|
|
|
|
Balance at June 30,
2024
|
|
28,319
|
(622)
|
1,327,770
|
1,355,467
|
34,049
|
1,389,516
|
|
|
|
|
|
|
|
|
Winpak Ltd.
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash
Flows
|
|
|
|
|
|
|
|
(thousands of US dollars)
(unaudited)
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year-To-Date
Ended
|
|
June 30
|
|
July 2
|
|
June 30
|
|
July 2
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Cash provided by (used
in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
|
|
Net income
for the period
|
39,019
|
|
40,017
|
|
74,794
|
|
78,753
|
Items not
involving cash:
|
|
|
|
|
|
|
|
Depreciation
|
13,086
|
|
11,952
|
|
25,766
|
|
24,039
|
Amortization -
deferred income
|
(426)
|
|
(421)
|
|
(844)
|
|
(839)
|
Amortization -
intangible assets
|
387
|
|
419
|
|
778
|
|
846
|
Employee defined
benefit plan expenses
|
697
|
|
1,072
|
|
1,356
|
|
1,823
|
Net finance
income
|
(5,932)
|
|
(3,884)
|
|
(12,106)
|
|
(7,518)
|
Income tax
expense
|
14,981
|
|
13,538
|
|
28,628
|
|
26,986
|
Other
|
(652)
|
|
(854)
|
|
(1,017)
|
|
(2,254)
|
Cash flow from operating activities before the following
|
61,160
|
|
61,839
|
|
117,355
|
|
121,836
|
Change in
working capital:
|
|
|
|
|
|
|
|
Trade and other
receivables
|
(12,509)
|
|
2,092
|
|
(7,131)
|
|
5,694
|
Inventories
|
(9,951)
|
|
13,794
|
|
(7,320)
|
|
20,365
|
Prepaid
expenses
|
1,754
|
|
(1,296)
|
|
159
|
|
(3,743)
|
Trade payables and
other liabilities
|
(1,180)
|
|
(10,423)
|
|
10,995
|
|
(21,012)
|
Contract
liabilities
|
391
|
|
(503)
|
|
(528)
|
|
(1,835)
|
|
|
|
|
|
|
|
|
Employee defined benefit plan contributions
|
(19)
|
|
(28)
|
|
(1,174)
|
|
(785)
|
Income tax paid
|
(23,803)
|
|
(20,856)
|
|
(34,598)
|
|
(46,373)
|
Interest received
|
6,686
|
|
5,141
|
|
14,078
|
|
10,082
|
Interest paid
|
(1,062)
|
|
(1,593)
|
|
(2,328)
|
|
(2,962)
|
Net cash from operating activities
|
21,467
|
|
48,167
|
|
89,508
|
|
81,267
|
|
|
|
|
|
|
|
|
Investing
activities:
|
|
|
|
|
|
|
|
Acquisition of property, plant and equipment - net
|
(27,086)
|
|
(12,142)
|
|
(74,429)
|
|
(21,585)
|
Acquisition of intangible assets
|
(9)
|
|
(79)
|
|
(32)
|
|
(286)
|
|
(27,095)
|
|
(12,221)
|
|
(74,461)
|
|
(21,871)
|
|
|
|
|
|
|
|
|
Financing
activities:
|
|
|
|
|
|
|
|
Payment of
lease liabilities
|
(402)
|
|
(227)
|
|
(799)
|
|
(446)
|
Dividends
paid
|
(1,436)
|
|
(1,443)
|
|
(2,907)
|
|
(2,877)
|
Repurchase
of common shares
|
(56,567)
|
|
-
|
|
(62,878)
|
|
-
|
|
(58,405)
|
|
(1,670)
|
|
(66,584)
|
|
(3,323)
|
|
|
|
|
|
|
|
|
Change in cash and cash
equivalents
|
(64,033)
|
|
34,276
|
|
(51,537)
|
|
56,073
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, beginning of period
|
554,366
|
|
420,470
|
|
541,870
|
|
398,673
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, end of period
|
490,333
|
|
454,746
|
|
490,333
|
|
454,746
|
|
|
|
|
|
|
|
|
SOURCE Winpak Ltd.