VANCOUVER, BRITISH COLUMBIA--(Marketwire - July 31, 2012) -
Investors, analysts and other interested parties can access Acadian Timber Corp.'s 2012 Second Quarter Results conference call via webcast on Wednesday, August 1, 2012 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 teleconference taped rebroadcast can be accessed at 1-800-319-6413 or +1-604-638-9010 and enter passcode 2826.
All figures in Canadian dollars unless otherwise noted
Acadian Timber Corp. ("Acadian" or the "Company") (TSX:ADN) today reported financial and operating results1 for the three months ended June 30, 2012 (the "second quarter").
"Demand for spruce-fir sawlogs continues to be reasonably strong with most of Acadian's softwood sawmilling customers maintaining active operations", said Reid Carter, Chief Executive Officer of Acadian. "Markets for hardwood pulpwood are also reasonably strong with Acadian's major hardwood pulp customers all operating and actively competing for deliveries".
For the second quarter of 2012, Acadian generated net sales of $14.3 million on sales volume of 306 thousand m3, which represents a $2.5 million, or 22%, increase in net sales compared to the same period in 2011. Operating results for the period benefitted from sales carried over from the first quarter of 2012 under the short-term vender managed inventory ("VMI") program discussed in Acadian's First Quarter 2012 Interim Report.
Adjusted EBITDA of $2.2 million for the second quarter of 2012 was $1.6 million higher than in the second quarter of 2011, while Adjusted EBITDA margin increased to 15% from 5% in the same period of last year.
For the six months ended June 30, 2012, Acadian generated net sales of $32.9 million on sales volume of 658 thousand m3 as compared to net sales of $33.5 million on sales volume of 669 thousand m3 in the comparable period of 2011. Adjusted EBITDA of $7.0 million during the six months ended June 30, 2012 is $0.9 million lower than the first half of 2011.
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, unrealized exchange gain/loss on debt, depreciation and amortization. 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.
Review of Operations
Financial and Operating Highlights
| Three Months Ended | Six Months Ended | |||||||||||||
| (CAD thousands, except per share information) | June 30 2012 | June 25 2011 | June 30 2012 | June 25 2011 | ||||||||||
| Sales volume (000s m3) | 306.0 | 242.7 | 657.5 | 669.1 | ||||||||||
| Net sales | $ | 14,257 | $ | 11,723 | $ | 32,905 | $ | 33,479 | ||||||
| Adjusted EBITDA | 2,196 | 608 | 6,966 | 7,873 | ||||||||||
| Free cash flow | 2,087 | (37 | ) | 6,122 | 7,015 | |||||||||
| Dividends declared | 3,451 | 3,451 | 6,902 | 6,902 | ||||||||||
| Net income (loss) | 575 | (261 | ) | 4,943 | 2,673 | |||||||||
| Per share (fully diluted) | ||||||||||||||
| Net income (loss) | 0.03 | (0.02 | ) | 0.30 | 0.16 | |||||||||
| Free cash flow | 0.12 | - | 0.37 | 0.42 | ||||||||||
| Dividends declared | 0.21 | 0.21 | 0.41 | 0.41 | ||||||||||
Acadian traditionally experiences very low levels of operating, marketing and selling activity during the second quarter of each year owing to spring break-up which causes much of the infrastructure to be temporarily inoperable. However, results for the second quarter of 2012 benefitted from sales carried over from the first quarter under the aforementioned VMI program. As per the terms of this agreement, all purchase commitments were filled during the second quarter generating net sales of $3.9 million on a sales volume of 84 thousand m3 and Adjusted EBITDA of $1.7 million, slightly above the indication provided in the First Quarter 2012 Interim Report.
New Brunswick Timberlands
The table below summarizes operating and financial results for New Brunswick Timberlands.
| Three Months Ended June 30, 2012 | Three Months Ended June 25, 2011 | |||||||||||
| Harvest | Sales | Results | Harvest | Sales | Results | |||||||
| (000s m3) | (000s m3) | ($000s) | (000s m3) | (000s m3) | ($000s) | |||||||
| Softwood | 54.2 | 130.4 | $ | 6,161 | 88.9 | 96.3 | $ | 5,131 | ||||
| Hardwood | 91.9 | 94.0 | 5,667 | 87.6 | 91.6 | 5,315 | ||||||
| Biomass | 46.3 | 46.3 | 748 | 34.2 | 34.2 | 472 | ||||||
| 192.4 | 270.7 | 12,576 | 210.7 | 222.1 | 10,918 | |||||||
| Other sales | (184 | ) | (301 | ) | ||||||||
| Net sales | $ | 12,392 | $ | 10,617 | ||||||||
| Adjusted EBITDA | $ | 2,485 | $ | 1,139 | ||||||||
| Adjusted EBITDA margin | 20 | % | 11 | % | ||||||||
| Six Months Ended June 30, 2012 | Six Months Ended June 25, 2011 | |||||||||||
| Harvest | Sales | Results | Harvest | Sales | Results | |||||||
| (000s m3) | (000s m3) | ($000s) | (000s m3) | (000s m3) | ($000s) | |||||||
| Softwood | 209.7 | 212.6 | $ | 10,322 | 254.8 | 252.6 | $ | 12,714 | ||||
| Hardwood | 185.1 | 208.7 | 12,652 | 225.2 | 218.2 | 12,921 | ||||||
| Biomass | 106.1 | 106.1 | 1,868 | 103.9 | 103.9 | 1,635 | ||||||
| 500.9 | 527.4 | 24,842 | 583.9 | 574.7 | 27,270 | |||||||
| Other sales | 705 | 1,278 | ||||||||||
| Net sales | $ | 25,547 | $ | 28,548 | ||||||||
| Adjusted EBITDA | $ | 5,601 | $ | 7,494 | ||||||||
| Adjusted EBITDA margin | 22 | % | 26 | % | ||||||||
Softwood, hardwood and biomass shipments were 130 thousand m3, 94 thousand m3 and 46 thousand m3, respectively, for the second quarter of 2012. Approximately 39% was sold as sawlogs, 44% as pulpwood and 17% as biomass. This compares to 37% sold as sawlogs, 48% as pulpwood and 15% as biomass in the second quarter of 2011.
Net sales for the second quarter of 2012 were $12.4 million (2011 - $10.6 million) with an average selling price across all products of $46.45 per m3, which compares to an average selling price of $49.18 per m3 during the second quarter of 2011. This year-over-year decrease in the average selling price reflects a higher proportion of sales made to closer proximity markets. Approximately $3.9 million of the sales during the second quarter were the result of the completion of purchase commitments under the VMI. Net sales for the first six months ended June 30, 2012 were $25.5 million, a decrease of $3.0 million over the first half of 2011 primarily as a result of decreased sales volume.
Costs for the second quarter were $9.9 million (2011 - $9.5 million). Variable costs per m3 were 9% lower than the second quarter of 2011 due to decreased hauling costs as a greater proportion of sales were made to closer proximity markets.
Adjusted EBITDA for the second quarter was $2.5 million, compared to $1.1 million in the comparable period of 2011 as NB Timberlands realized approximately $1.7 million in Adjusted EBITDA from the completion of purchase commitments under the VMI. Adjusted EBITDA margin increased to 20%, as compared to 11% for the second quarter of 2011, reflecting the effect of increased sales volume on fixed cost absorption.
NB Timberlands experienced no recordable safety incidents among contractors and one minor recordable incident involving an employee during the second quarter of 2012.
Maine Timberlands
The table below summarizes operating and financial results for Maine Timberlands.
| Three Months Ended June 30, 2012 | Three Months Ended June 25, 2011 | |||||||||||
| Harvest | Sales | Results | Harvest | Sales | Results | |||||||
| (000s m3) | (000s m3) | ($000s) | (000s m3) | (000s m3) | ($000s) | |||||||
| Softwood | 20.4 | 21.6 | $ | 1,176 | 11.7 | 11.8 | $ | 627 | ||||
| Hardwood | 8.4 | 9.3 | 550 | 5.8 | 6.7 | 380 | ||||||
| Biomass | 4.4 | 4.4 | 34 | 2.1 | 2.1 | 13 | ||||||
| 33.2 | 35.3 | 1,760 | 19.6 | 20.6 | 1,020 | |||||||
| Other sales | 105 | 86 | ||||||||||
| Net sales | $ | 1,865 | $ | 1,106 | ||||||||
| Adjusted EBITDA | $ | (7 | ) | $ | (148 | ) | ||||||
| Adjusted EBITDA margin | - | % | (13 | )% | ||||||||
| Six Months Ended June 30, 2012 | Six Months Ended June 25, 2011 | |||||||||||
| Harvest | Sales | Results | Harvest | Sales | Results | |||||||
| (000s m3) | (000s m3) | ($000s) | (000s m3) | (000s m3) | ($000s) | |||||||
| Softwood | 96.4 | 96.2 | $ | 5,384 | 70.0 | 70.0 | $ | 3,685 | ||||
| Hardwood | 28.2 | 28.9 | 1,773 | 16.4 | 17.8 | 1,045 | ||||||
| Biomass | 5.0 | 5.0 | 53 | 6.6 | 6.6 | 57 | ||||||
| 129.6 | 130.1 | 7,210 | 93.0 | 94.4 | 4,787 | |||||||
| Other sales | 148 | 144 | ||||||||||
| Net sales | $ | 7,358 | $ | 4,931 | ||||||||
| Adjusted EBITDA | $ | 1,801 | $ | 1,081 | ||||||||
| Adjusted EBITDA margin | 24 | % | 22 | % | ||||||||
Softwood, hardwood and biomass shipments were 22 thousand m3, 9 thousand m3 and 4 thousand m3, respectively, for the second quarter of 2012. Approximately 52% was sold as sawlogs, 35% as pulpwood and 13% as biomass. This compares to 50% sold as sawlogs, 40% as pulpwood and 10% as biomass in the second quarter of 2011.
Net sales for the second quarter of 2012 were $1.9 million (2011 - $1.1 million) with an average selling price across all products of $49.90 per m3, comparable to the average selling price of $49.61 per m3 during the second quarter of 2011. Strategies implemented by Acadian have allowed for improved contractor availability which, together with favourable operating conditions, resulted in increased sales volume. Net sales for the first six months ended June 30, 2012 were $7.4 million, an increase of $2.4 million over the first half of 2011.
Costs for the second quarter were $1.9 million (2011 - $1.3 million). Variable costs per m3 increased 7% in Canadian dollar terms due to changes in contractor rates driven by increases in fuel costs and greater distances from the harvest site to mill delivery locations.
Adjusted EBITDA for the second quarter was nil, compared to negative $0.1 million in the comparable period of 2011. Adjusted EBITDA margin was 0% in the second quarter of 2012 as compared to negative 13% during the second quarter of 2011.
We are pleased to report that during the second quarter of 2012, Maine Timberlands experienced no recordable safety incidents among employees or contractors.
Market Outlook
The following Market Outlook contains forward-looking statements about Acadian Timber Corp.'s market outlook for the remainder of fiscal 2012. 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 appears to be gradually gaining momentum. Milder than usual weather in the Northeast and Midwest during the seasonally slow winter months, modest gains in employment, increased household formations and resurgent demand for apartments has led to a significant improvement in new construction and sales during the first six months of 2012. Single-family starts are 20% ahead of their year-ago pace through June with multi-family starts up an impressive 45%. As well, the inventory of existing homes for sale declined by 20% year-over-year in June and home prices have firmed up. We believe the first half of 2012 has been a promising start to the recovery of the U.S. housing market, but we continue to expect this recovery to be gradual with normalization of home inventories and recovery of new home construction to trend levels not expected before 2014-2015.
Our outlook for the remainder of 2012 and into 2013 remains cautiously optimistic as demand for spruce-fir sawlogs continues to be reasonably strong with most of Acadian's softwood sawmilling customers maintaining active operations and markets for hardwood sawlogs remain stable and appear to have a similar outlook for the foreseeable future. Markets for hardwood pulpwood are also reasonably strong with Acadian's major hardwood pulp customers all operating and actively competing for deliveries suggesting prices will remain stable through the remainder of 2012. Softwood pulpwood markets, however, have become increasingly soft as there has been an ample supply of sawmill residuals and too little demand from regional pulp mills due to mill closures. This is particularly true in our New Brunswick operations where the provincial government has responded to the oversupply situation by allowing Crown licensees to leave softwood pulpwood in the woods as an interim solution until markets improve. We expect markets for softwood pulpwood will be very challenging through the summer and expect prices to continue to soften. However, this will not significantly affect Acadian's financial performance as softwood pulpwood typically accounts for only 7 - 8% of total sales and an even smaller proportion of cash flows.
Biomass markets continue to face significant market challenges. Cogeneration plants associated with manufacturing facilities are generally in good shape, but stand-alone wood-to-energy plants continue to suffer from depressed prices for electricity and decade-low prices for natural gas. Despite this challenging market environment, Acadian continues to be able to sell all of its biomass with a stable price outlook.
Quarterly Dividend
Acadian is pleased to announce a dividend of $0.20625 per share, payable on October 15, 2012 to shareholders of record on September 28, 2012.
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. 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 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 regarding management's beliefs, intentions, results, performance, goals, achievements, future events, plans and objectives, business strategy, 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; and other risks and factors discussed under the heading "Risk Factors" in each of the Annual Information Form dated March 28, 2012 and the Management Information Circular dated March 28, 2012, 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; business prospects; 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, which are subject to change based on commodity prices, market conditions for timber and wood products, and the economic situation of key customers. 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 | Six Months Ended | ||||||||||||||
| (CAD thousands) | June 30 2012 | June 25 2011 | June 30 2012 | June 25 2011 | |||||||||||
| Net sales | $ | 14,257 | $ | 11,723 | $ | 32,905 | $ | 33,479 | |||||||
| Operating costs and expenses | |||||||||||||||
| Cost of sales | 10,378 | 9,237 | 22,825 | 22,224 | |||||||||||
| Selling, administration and other | 1,536 | 1,682 | 2,971 | 3,187 | |||||||||||
| Reforestation | 162 | 293 | 162 | 293 | |||||||||||
| Depreciation and amortization | 136 | 135 | 273 | 272 | |||||||||||
| 12,212 | 11,347 | 26,231 | 25,976 | ||||||||||||
| Operating earnings | 2,045 | 376 | 6,674 | 7,503 | |||||||||||
| Interest expense, net | (743 | ) | (737 | ) | (1,458 | ) | (1,677 | ) | |||||||
| Other items: | |||||||||||||||
| Fair value adjustments | 808 | 1,235 | 407 | (398 | ) | ||||||||||
| Unrealized exchange gain (loss) on long-term debt | (1,399 | ) | (450 | ) | 370 | (987 | ) | ||||||||
| Gain on sale of timberlands | 15 | 97 | 19 | 98 | |||||||||||
| Earnings before income taxes | 726 | 521 | 6,012 | 4,539 | |||||||||||
| Deferred tax expense | (151 | ) | (782 | ) | (1,069 | ) | (1,866 | ) | |||||||
| Net income (loss) for the period | $ | 575 | $ | (261 | ) | $ | 4,943 | $ | 2,673 | ||||||
| Net income (loss) per share - basic and diluted | $ | 0.03 | $ | (0.02 | ) | $ | 0.30 | $ | 0.16 | ||||||
| Acadian Timber Corp. | |||||||||||||||||
| Interim Consolidated Statements of Comprehensive Income | |||||||||||||||||
| (unaudited) | |||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||
| (CAD thousands) | June 30 2012 | June 25 2011 | June 30 2012 | June 25 2011 | |||||||||||||
| Net income (loss) | $ | 575 | $ | (261 | ) | $ | 4,943 | $ | 2,673 | ||||||||
| Other comprehensive income (loss) | |||||||||||||||||
| Unrealized foreign currency translation income (loss) | 1,655 | 704 | (417 | ) | (232 | ) | |||||||||||
| Amortization of derivatives designated as hedges | (49 | ) | (77 | ) | (98 | ) | (222 | ) | |||||||||
| Comprehensive income | $ | 2,181 | $ | 366 | $ | 4,428 | $ | 2,219 | |||||||||
| Acadian Timber Corp. | |||||||
| Interim Consolidated Balance Sheets | |||||||
| (unaudited) | |||||||
| As at (CAD thousands) |
June 30 2012 |
December 31 2011 |
|||||
| ASSETS | |||||||
| Current Assets: | |||||||
| Cash and cash equivalents | $ | 6,128 | $ | 4,019 | |||
| Accounts receivable and other assets | 7,112 | 8,726 | |||||
| Inventory | 936 | 2,263 | |||||
| 14,176 | 15,008 | ||||||
| Timber | 231,830 | 231,370 | |||||
| Land, roads and other fixed assets | 33,193 | 33,438 | |||||
| Intangible Assets | 6,140 | 6,140 | |||||
| Deferred income tax asset | 2,140 | 3,038 | |||||
| $ | 287,479 | $ | 288,994 | ||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable and accrued liabilities | $ | 5,740 | $ | 4,534 | |||
| Dividends payable to shareholders | 3,451 | 3,451 | |||||
| 9,191 | 7,985 | ||||||
| Long-term debt | 72,832 | 73,079 | |||||
| Deferred income tax liability | 21,572 | 21,572 | |||||
| Shareholders' equity | 183,884 | 186,358 | |||||
| $ | 287,479 | $ | 288,994 | ||||
| Acadian Timber Corp. | |||||||||||||||||
| Interim Consolidated Statements of Cash Flows | |||||||||||||||||
| (unaudited) | |||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||
| (CAD thousands) | June 30 2012 |
June 25 2011 |
June 30 2012 |
June 25 2011 |
|||||||||||||
| Cash provided by (used for): | |||||||||||||||||
| Operating activities | |||||||||||||||||
| Net income (loss) | $ | 575 | $ | (261 | ) | $ | 4,943 | $ | 2,673 | ||||||||
| Items not affecting cash: | |||||||||||||||||
| Deferred tax expense | 151 | 782 | 1,069 | 1,866 | |||||||||||||
| Depreciation and amortization | 136 | 135 | 273 | 272 | |||||||||||||
| Fair value adjustments | (808 | ) | (1,235 | ) | (407 | ) | 398 | ||||||||||
| Unrealized exchange (gain) loss on long term debt | 1,399 | 450 | (370 | ) | 987 | ||||||||||||
| Interest expense, net | 743 | 737 | 1,458 | 1,677 | |||||||||||||
| Interest paid, net | (16 | ) | (639 | ) | (736 | ) | (844 | ) | |||||||||
| Gain on sale of timberlands | (15 | ) | (97 | ) | (19 | ) | (98 | ) | |||||||||
| 2,165 | (128 | ) | 6,211 | 6,931 | |||||||||||||
| Net change in non-cash working capital and other | 1,008 | (1,264 | ) | 2,889 | 721 | ||||||||||||
| 3,173 | (1,392 | ) | 9,100 | 7,652 | |||||||||||||
| Financing activities | |||||||||||||||||
| Borrowings on term facility | - | - | - | 70,608 | |||||||||||||
| Repayment of bank term credit facility and term loan | - | - | - | (73,639 | ) | ||||||||||||
| Deferred financing costs | - | - | - | (1,205 | ) | ||||||||||||
| Dividends paid to shareholders | (3,451 | ) | (3,451 | ) | (6,902 | ) | (4,287 | ) | |||||||||
| (3,451 | ) | (3,451 | ) | (6,902 | ) | (8,523 | ) | ||||||||||
| Investing activities | |||||||||||||||||
| Additions to timber, property, plant and equipment | (95 | ) | (8 | ) | (110 | ) | (16 | ) | |||||||||
| Proceeds from sale of timberlands | 17 | 99 | 21 | 100 | |||||||||||||
| (78 | ) | 91 | (89 | ) | 84 | ||||||||||||
| Increase (decrease) in cash and cash equivalents during the period | (356 | ) | (4,752 | ) | 2,109 | (787 | ) | ||||||||||
| Cash and cash equivalents, beginning of period | 6,484 | 11,298 | 4,019 | 7,333 | |||||||||||||
| Cash and cash equivalents, end of period | $ | 6,128 | $ | 6,546 | $ | 6,128 | $ | 6,546 | |||||||||
| Reconciliations to Adjusted EBITDA and Free Cash Flow | |||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||
| (CAD thousands) | June 30 2012 | June 25 2011 | June 30 2012 | June 25 2011 | |||||||||||||
| Net income (loss) | $ | 575 | $ | (261 | ) | $ | 4,943 | $ | 2,673 | ||||||||
| Add (deduct): | |||||||||||||||||
| Interest expense, net | 743 | 737 | 1,458 | 1,677 | |||||||||||||
| Deferred tax expense | 151 | 782 | 1,069 | 1,866 | |||||||||||||
| Depreciation and amortization | 136 | 135 | 273 | 272 | |||||||||||||
| Fair value adjustments | (808 | ) | (1,235 | ) | (407 | ) | 398 | ||||||||||
| Unrealized exchange (gain) loss on long-term debt | 1,399 | 450 | (370 | ) | 987 | ||||||||||||
| Adjusted EBITDA | 2,196 | 608 | 6,966 | 7,873 | |||||||||||||
| Add (deduct): | |||||||||||||||||
| Interest paid on debt, net | (16 | ) | (639 | ) | (736 | ) | (844 | ) | |||||||||
| Capital expenditures | (95 | ) | (8 | ) | (110 | ) | (16 | ) | |||||||||
| Gain on sale of timberlands | (15 | ) | (97 | ) | (19 | ) | (98 | ) | |||||||||
| Proceeds on sale of timberlands | 17 | 99 | 21 | 100 | |||||||||||||
| Free cash flow | $ | 2,087 | $ | (37 | ) | $ | 6,122 | $ | 7,015 | ||||||||
| Dividends declared | $ | 3,451 | $ | 3,451 | $ | 6,902 | $ | 6,902 | |||||||||
Contact Information:
Robert Lee
Investor Relations and Communications
604-661-9607
rlee@acadiantimber.com
www.acadiantimber.com