CALGARY, May 14, 2018 /CNW/ - Mosaic Capital
Corporation ("Mosaic" or the "Company") (TSX–V
Symbols: M and M.DB) has released its unaudited
consolidated financial results for the three months ended
March 31, 2018. The Company's
financial statements and management's discussion and analysis
("MD&A") for the period ended March 31, 2018 can be accessed under Mosaic's
profile on SEDAR at www.sedar.com and on the Company's website at
www.mosaiccapitalcorp.com.
Selected Financial Highlights
|
|
|
|
|
|
For the three months
ended March 31, (in $000s, except as noted)
|
|
2018
|
|
2017
|
$ Change
|
|
|
|
|
|
|
Revenue
|
$
|
68,000
|
$
|
58,109
|
17%
|
Adjusted EBITDA
(1)
|
$
|
1,783
|
$
|
5,262
|
-66%
|
|
per
share
|
$
|
0.17
|
$
|
0.52
|
-70%
|
|
as a % of
revenue
|
|
2.6%
|
|
9.1%
|
-71%
|
Net income
|
$
|
5,891
|
$
|
1,010
|
483%
|
Net income (loss)
attributable to equity holders
|
$
|
6,712
|
$
|
(2,425)
|
377%
|
|
per
share
|
$
|
0.63
|
$
|
(0.26)
|
341%
|
Free Cash Flow
(2)
|
$
|
(891)
|
$
|
2,572
|
-135%
|
|
per
share
|
$
|
(0.08)
|
$
|
0.25
|
-130%
|
Preferred securities
distributions declared
|
$
|
1,479
|
$
|
2,216
|
-33%
|
Common share
dividends declared
|
$
|
1,113
|
$
|
1,093
|
2%
|
|
per
share
|
$
|
0.11
|
$
|
0.11
|
-
|
TTM Preferred
Distribution Payout Ratio (3)
|
|
73%
|
|
108%
|
|
TTM Combined Payout
Ratio (4)
|
|
127%
|
|
141%
|
|
Weighted avg. common
shares outstanding
|
|
10,573,667
|
|
9,205,410
|
|
Notes:
|
(1)
|
Adjusted EBITDA is
defined as earnings before finance costs, taxes, depreciation and
amortization, and other non-cash items. Adjusted EBITDA is not a
recognized measure under IFRS. Refer to "Non-GAAP
Measures".
|
(2)
|
Free Cash Flow is
defined as Adjusted EBITDA less (i) non-controlling interests'
share of Adjusted EBITDA, (ii) Mosiac's share of: net cash
interest; current income taxes; and sustaining capital
expenditures. Free Cash Flow is not a recognized measure under
IFRS. Refer to "Non-GAAP Measures".
|
(3)
|
Preferred
Distribution Payout Ratio is defined as preferred distributions
divided by Free Cash Flow. Preferred Distribution Payout Ratio is
not a recognized measure under IFRS. Refer to "Non-GAAP
Measures".
|
(4)
|
Combined Payout Ratio
is defined as preferred distributions and common share dividends
divided by Free Cash Flow. Combined Payout Ratio is not a
recognized measure under IFRS. Refer to "Non-GAAP
Measures".
|
For the three-month period ended and as at March 31, 2018, Mosaic:
- increased revenue by 17% over the same period in 2017, largely
driven by the acquisition of new portfolio companies during
2017;
- generated Adjusted EBITDA of $1.8
million which was a decrease of 66% over the prior year
period, as certain of Mosaic's portfolio companies experienced
project delays and an unfavourable product mix;
- experienced trailing 12-month ("TTM") Free Cash Flow of
$8.2 million;
- had a TTM Combined Payout Ratio of 127%, which was an
improvement from the TTM Q1 2017 ratio of 141%;
- maintained a healthy balance sheet with $15.9 million in cash, $60.9 million in working capital and Total Debt
to EBITDA leverage of 1.74; and
- settled a put option with a non-controlling interest partner of
Industrial Scaffold increasing Mosaic's ownership from 67.5% to
90.0%, finalizing the founder's succession plan while leaving a
10.0% interest with the operating management team.
Segmented Financial Performance
|
|
|
|
|
|
For the three months
ended March 31, (in $000s, except as noted)
|
|
2018
|
|
2017
|
% Change
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
Infrastructure
|
$
|
42,706
|
$
|
39,947
|
7%
|
|
Diversified
|
|
22,570
|
|
15,486
|
46%
|
|
Energy
|
|
2,655
|
|
2,510
|
6%
|
|
Real
Estate
|
|
69
|
|
166
|
-58%
|
|
Corporate
|
|
-
|
|
-
|
-
|
Total
revenue
|
$
|
68,000
|
$
|
58,109
|
17%
|
|
|
|
|
|
|
Adjusted EBITDA
(1):
|
|
|
|
|
|
|
Infrastructure
|
$
|
714
|
$
|
3,508
|
-80%
|
|
Diversified
|
|
2,781
|
|
3,158
|
-12%
|
|
Energy
|
|
11
|
|
569
|
-98%
|
|
Real
Estate
|
|
(114)
|
|
(38)
|
-200%
|
|
Corporate
|
|
(1,609)
|
|
(1,935)
|
17%
|
Total adjusted
EBITDA
|
$
|
1,783
|
$
|
5,262
|
-66%
|
|
as a % of
revenue
|
|
2.6%
|
|
9.1%
|
|
Note:
|
(1)
|
Adjusted EBITDA is
defined as earnings before finance costs, taxes, depreciation and
amortization, and other non-cash items. Adjusted EBITDA is not a
recognized measure under IFRS. Refer to "Non-GAAP
Measures".
|
Outlook
Notwithstanding an overall bias to measure portfolio results and
create value on a long-term basis, Management is disappointed with
the Company's first quarter 2018 financial and operating
results. The shortfall from expectations was largely a result
of lingering winter weather which delayed the normal spring ramp-up
in project related activity levels. This negative impact was
largely centered within the Company's Infrastructure segment which
has a greater exposure to construction and industrial development
activity levels. Compounding this, the Company's Energy
segment experienced certain challenges related to a reduction in
customer expenditure levels due to wide commodity price
differentials in Canada. While we are pleased with the
improved performance of certain companies in our Diversified
segment, the sequential gains were not sufficient to offset the
negative impacts in our other business segments.
As we progress into the second quarter of 2018, we are pleased
to see more supportive operating conditions and the commencement of
a large number of the delayed projects. Reflecting on this,
we expect to see sequential and year-over-year EBITDA growth in the
second and third quarters of 2018 as our portfolio companies
capitalize on a large suite of delayed projects.
Mark Gardhouse, CEO commented
"Mosaic's first quarter results do not illustrate the cash flow
capabilities of our underlying portfolio. In reaction to an
unusual number of delayed projects in the first quarter, we believe
we made the appropriate decisions to preserve the long-term value
of our portfolio companies despite the negative impact on near term
financial results. By maintaining operating capacity in this
environment, we prioritized the preservation of strong business
relationships and an ability to capitalize on a large backlog of
project work. We are pleased to see that much of this work is
now underway and we look forward to demonstrating the full cash
flow capability of our portfolio as we progress into the second and
third quarters of 2018 which are generally the strongest of the
year."
Mosaic's growth strategy is centered on the acquisition of
controlling equity interests in new portfolio companies with a
specific focus on growing Free Cash Flow per share while
maintaining a strong balance sheet. Supplementing this,
Mosaic's management team adds value with strong operational and
strategic focus by actively engaging with its portfolio companies
to improve results and capture growth
opportunities.
Mosaic's pipeline of high quality acquisition opportunities
remains robust and the Company will continue to pursue its strategy
to grow through acquisitions with a focus on building an
increasingly diversified portfolio of private, mid-market companies
that offer strong free cash flow while maintaining a healthy
balance sheet.
Conference Call
Management will hold a conference call to discuss the Q1 2018
results on Tuesday May 15, 2018 at
10:00 AM ET. All interested parties
are invited to join the conference call by dialing
1-855-353-9183 from within Canada or the U.S. or 403-532-5601 from
Calgary or internationally, then
entering the participant Code 63121#. A recording of the
conference call will be made available on Mosaic's website at
www.mosaiccapitalcorp.com.
ABOUT MOSAIC CAPITAL CORPORATION
Mosaic is a Canadian investment company that owns a portfolio of
established businesses which span a diverse range of industries and
geographies. Mosaic's strategy is to create long-term value for its
shareholders through accretive acquisitions, long-term portfolio
ownership, sustained cash flows and organic portfolio growth.
Mosaic achieves its objectives by maintaining financial discipline,
acquiring businesses at attractive valuations, performing extensive
acquisition due diligence, utilizing optimal transaction
structuring and working closely with subsidiary businesses after
acquisition.
Reader Advisory
Non-GAAP Measures
Selected financial information for the three month period
ended March 31, 2018 are set out
above and includes the following measures that are not recognized
under International Financial Reporting Standards ("IFRS")
and are non-generally accepted accounting principles
("Non-GAAP") measures: Adjusted EBITDA, Free Cash Flow,
Preferred Distribution Payout Ratio and Combined Payout Ratio. This
information should be read in conjunction with the unaudited
condensed interim consolidated financial statements for the periods
ended March 31, 2018 and 2017 and
Mosaic's MD&A for the period ended March
31, 2018 available under Mosaic's profile on SEDAR at
www.sedar.com. Further information regarding these
Non-GAAP measures is contained in Mosaic's MD&A.
Forward-Looking Statements
This news release contains forward-looking information and
statements within the meaning of applicable Canadian securities
laws (herein referred to as "forward-looking statements")
that involve known and unknown risks, uncertainties and other
factors that may cause actual results, performance or achievements
to be materially different from any future results, performance or
achievements expressed or implied by such forward-looking
statements. All information and statements in this press release
which are not statements of historical fact may be forward-looking
statements. The words "believe", "expect", "intend", "estimate",
"anticipate", "project", "scheduled", and similar expressions, as
well as future or conditional verbs such as "will", "should",
"would", and "could" often identify forward-looking statements.
Forward-looking statements included in this news release include,
but are not limited to:
- the overall business strategy and objectives of
Mosaic;
- the Company's expectation to grow and diversify cash
flow;
- the normal spring ramp-up in project related activity
levels;
- the Company's expectation of sequential and year-over-year
EBITDA growth;
- the Company's ability to capitalize on a large backlog of
project work;
- the Company demonstrating its full cash flow capability;
and
- management's expectation that is recent acquisitions will
result in future benefits to the Company.
Such statements or information, if any, are only predictions
and reflect the current beliefs of management with respect to
future events and are based on information currently available to
management. Actual results and events may differ materially from
those contemplated by these forward-looking statements due to these
statements being subject to a number of risks and uncertainties.
Undue reliance should not be placed on these forward-looking
statements as there can be no assurance that the plans, intentions
or expectations upon which they are based will occur.
By their nature forward-looking statements involve
assumptions and known and unknown risks and uncertainties, both
general and specific, that contribute to the possibility that the
predictions, forecasts, projections and other things contemplated
by the forward-looking statements will not occur. A number of
factors could cause actual results to differ materially from the
results stated in the forward-looking statements, including, but
not limited to, risks related to: general economic and business
conditions; the failure to realize the anticipated benefits of
Mosaic's recent and future acquisitions; adverse fluctuations in
commodity prices; competition for, among other things, capital,
equipment and skilled personnel; the inability to generate
sufficient cash flow from operations to meet current and future
obligations; the inability to obtain required debt and/or equity
capital on suitable terms; competition for acquisition targets;
adverse weather conditions; seasonality and fluctuations in
results; and limited diversification of Mosaic's subsidiaries.
Should any of the risks or uncertainties facing Mosaic and its
subsidiaries materialize, or should assumptions underlying the
forward-looking statements prove incorrect, actual results,
performance, activities or achievements could vary materially from
those expressed or implied by any forward-looking statements
contained in this news release.
Although Mosaic believes that the expectations represented by
any forward-looking-statements contained herein are reasonable
based on the information available to them on the date of this news
release, management cannot assure investors that actual results,
performance or achievements will be consistent with these
forward-looking statements. Any forward-looking statements herein
contained are made as of the date of this press release and Mosaic
does not assume any obligation to update or revise them to reflect
new information, events or circumstances, except as required by
law.
Neither the TSX Venture Exchange nor its
Regulation Services Provider (as that term is defined in policies
of the TSX Venture Exchange) accepts responsibility for the
adequacy or accuracy of this release.
SOURCE Mosaic Capital Corporation