VANCOUVER, BRITISH COLUMBIA--(Marketwired - Oct. 30, 2013) - Investors, analysts and other interested parties can access Acadian Timber Corp.'s 2013 Third Quarter Results conference call via webcast on Thursday, October 31, 2013 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.
All figures in Canadian dollars unless otherwise noted
Acadian Timber Corp. ("Acadian" or the "Company") (TSX:ADN) today reported financial and operating results(1) for the three months ended September 28, 2013 (the "third quarter").
"Acadian's operations ran well this quarter with solid demand for all our products and our customers continuing to have a positive market outlook. Business development was also a focus with development opportunities arising primarily from our proactive outreach initiatives", said Reid Carter, Chief Executive Officer of Acadian. "We are excited about Acadian's investment prospects."
For the third quarter of 2013, Acadian generated net sales of $18.8 million on sales volume of 343 thousand m(3), which represents a $1.2 million, or 7%, increase in net sales compared to the same period in 2012.
Adjusted EBITDA of $3.8 million for the third quarter of 2013 was $0.6 million lower than in the third quarter of 2012, while Adjusted EBITDA margin decreased to 20% from 25% in the same period of last year.
For the nine months ended September 28, 2013, Acadian generated net sales of $52.6 million on sales volume of 1,013 thousand m(3) as compared to net sales of $50.4 million on sales volume of 976 thousand m(3) in the comparable period of 2012. Adjusted EBITDA of $11.3 million during the nine months ended September 28, 2013 is unchanged from the same period of 2012.
Further to the announced broadening of Acadian's growth strategy, management has been actively pursuing several significant value-oriented opportunities in North and South America and Australia. These growth opportunities have ranged from traditional pure-play timberland sales to monetization strategies by industrial owners that seek to redeploy capital in their operating businesses. Acadian is targeting investments that meet the long-term total return targets of 10-15% and will remain disciplined when allocating capital. Acadian's investment strategy is focused on acquiring assets on a value basis by utilizing an operations-oriented approach to drive improved performance or using its strong structuring expertise to assist partners in monetizing assets. Acadian is well positioned to benefit from Brookfield's broader platform and relationships when sourcing transactions.
Financial and Operating Highlights
| Three Months Ended | Nine Months Ended | ||||||||
| (CAD thousands, except per share information) | Sep 28 2013 | Sep 29 2012 | Sep 28 2013 | Sep 29 2012 | |||||
| Sales volume (000s m(3)) | 343.2 | 318.9 | 1,012.9 | 976.4 | |||||
| Net sales | $ | 18,759 | $ | 17,523 | $ | 52,619 | $ | 50,428 | |
| Operating earnings | 3,642 | 4,195 | 10,823 | 10,869 | |||||
| Net income | 3,394 | 4,995 | 3,828 | 9,938 | |||||
| Adjusted EBITDA | 3,789 | 4,377 | 11,341 | 11,343 | |||||
| Free cash flow | 2,812 | 3,532 | 8,497 | 9,654 | |||||
| Dividends declared | 3,451 | 3,451 | 10,353 | 10,353 | |||||
| Per share (fully diluted) | |||||||||
| Net income | 0.20 | 0.30 | 0.23 | 0.59 | |||||
| Free cash flow | 0.17 | 0.21 | 0.51 | 0.58 | |||||
| Dividends declared | 0.21 | 0.21 | 0.62 | 0.62 | |||||
Net income totaled $3.4 million, or $0.20 per share, for the third quarter, a decrease of $1.6 million, or $0.10 per share, compared to the same period of the prior year with the change attributable to increased costs as a result of harvesting in more distant stands and the timing of reforestation expenditures, as well as a non-cash $0.9 million decrease in the unrealized exchange gain on long-term debt. Operating earnings for the period at $3.6 million were down $0.6 million reflecting the aforementioned higher hauling and reforestation costs.
Acadian's operations ran well during the third quarter. Weather conditions were typical for the summer season and improved demand for biomass resulted in a 5% increase in total harvest volume compared to the same period in the prior year. Harvest volume, excluding biomass, for the third quarter was almost unchanged from the same period in 2012 at 271 thousand m. Consolidated sales volume of 343 thousand m(3) was up 8% from the third quarter of 2012 with the increase primarily coming from Acadian's operations in Maine.
Acadian's weighted average log price for the third quarter increased 3% year-over-year with product-level price increases being somewhat offset by a heavier mix of pulpwood relative to the same period last year. Stronger softwood sawlog markets, particularly in the Maine operations, resulted in a 4% increase in softwood sawlog prices relative to the third quarter of 2012. Prices for hardwood logs in both the New Brunswick and Maine operations improved with selling prices for hardwood sawlogs, which represented 10% of net sales, increasing by 5% and prices for hardwood pulpwood also climbing 5% year-over-year. Biomass markets remained stable, however, realized gross margins on this product climbed 17% year-over-year due to an increased proportion of the New Brunswick volume being sold to export markets in addition to lower costs in the Maine operations due to the recovery of volumes stored in wood yards.
New Brunswick Timberlands
The table below summarizes operating and financial results for New Brunswick Timberlands.
| Three Months Ended September 28, 2013 | Three Months Ended September 29, 2012 | |||||||||||||
| Harvest | Sales | Results | Harvest | Sales | Results | |||||||||
| (000s m(3) | ) | (000s m(3) | ) | $ | (000s | ) | (000s m(3) | ) | (000s m(3) | ) | $ | (000s | ) | |
| Softwood | 87.7 | 90.5 | $ | 4,632 | 92.3 | 94.7 | $ | 5,091 | ||||||
| Hardwood | 106.3 | 103.3 | 6,213 | 113.9 | 106.0 | 6,222 | ||||||||
| Biomass | 60.3 | 60.3 | 1,364 | 53.6 | 53.6 | 877 | ||||||||
| 254.3 | 254.1 | 12,209 | 259.8 | 254.3 | 12,190 | |||||||||
| Other sales | 1,439 | 1,545 | ||||||||||||
| Net sales | $ | 13,648 | $ | 13,735 | ||||||||||
| Adjusted EBITDA | $ | 2,701 | $ | 3,626 | ||||||||||
| Adjusted EBITDA margin | 20 | % | 26 | % | ||||||||||
| Nine Months Ended September 28, 2013 | Nine Months Ended September 29, 2012 | |||||||||||||
| Harvest | Sales | Results | Harvest | Sales | Results | |||||||||
| (000s m(3) | ) | (000s m(3) | ) | $ | (000s | ) | (000s m(3) | ) | (000s m(3) | ) | $ | (000s | ) | |
| Softwood | 301.1 | 301.9 | $ | 15,743 | 302.0 | 307.3 | $ | 15,413 | ||||||
| Hardwood | 290.7 | 295.9 | 18,075 | 299.0 | 314.7 | 18,874 | ||||||||
| Biomass | 173.4 | 173.4 | 3,382 | 159.7 | 159.7 | 2,745 | ||||||||
| 765.2 | 771.2 | 37,200 | 760.7 | 781.7 | 37,032 | |||||||||
| Other sales | 2,109 | 2,250 | ||||||||||||
| Net sales | $ | 39,309 | $ | 39,282 | ||||||||||
| Adjusted EBITDA | $ | 8,636 | $ | 9,227 | ||||||||||
| Adjusted EBITDA margin | 22 | % | 23 | % | ||||||||||
Softwood, hardwood and biomass shipments were 91 thousand m(3), 103 thousand m(3) and 60 thousand m(3), respectively, for the third quarter of 2013. Approximately 33% was sold as sawlogs, 43% as pulpwood and 24% as biomass. This compares to 41% sold as sawlogs, 38% as pulpwood and 21% as biomass in the third quarter of 2012.
Net sales for the third quarter of 2013 were $13.6 million (2012 - $13.7 million) with an average selling price across all log products of $55.94 per m(3), which compares to an average selling price of $56.39 per m(3) during the third quarter of 2012. This year-over-year decrease in the average selling price reflects lower prices for softwood pulpwood and a higher proportion of that lower value product in the sales mix.
Costs for the third quarter were $10.9 million (2012 - $10.1 million). Variable costs per m(3) were 4% higher than in the third quarter of 2012 due to longer hauling distances for hardwood logs as a greater proportion of the volume was sold to export markets and in-yard sales decreased.
Adjusted EBITDA for the third quarter was $2.7 million, compared to $3.6 million in the comparable period of 2012 reflecting the timing of reforestation expenditures, higher hauling costs and decreased activity in our land management services business. Adjusted EBITDA margin decreased to 20% from 26% in the third quarter of 2012.
NB Timberlands experienced three minor recordable safety incidents among contractors and no recordable incidents involving employees during the third quarter of 2013.
Maine Timberlands
The table below summarizes operating and financial results for Maine Timberlands.
| Three Months Ended September 28, 2013 | Three Months Ended September 29, 2012 | |||||||||||||
| Harvest | Sales | Results | Harvest | Sales | Results | |||||||||
| (000s m(3 | )) | (000s m(3 | )) | $ | (000s | ) | (000s m(3 | )) | (000s m(3 | )) | $ | (000s | ) | |
| Softwood | 51.4 | 51.3 | $ | 3,168 | 45.3 | 45.3 | $ | 2,563 | ||||||
| Hardwood | 25.6 | 26.0 | 1,754 | 18.1 | 15.8 | 989 | ||||||||
| Biomass | 11.8 | 11.8 | 65 | 3.5 | 3.5 | 22 | ||||||||
| 88.8 | 89.1 | 4,987 | 66.9 | 64.6 | 3,574 | |||||||||
| Other sales | 124 | 214 | ||||||||||||
| Net sales | $ | 5,111 | $ | 3,788 | ||||||||||
| Adjusted EBITDA | $ | 1,456 | $ | 849 | ||||||||||
| Adjusted EBITDA margin | 28 | % | 22 | % | ||||||||||
| Nine Months Ended September 28, 2013 | Nine Months Ended September 29, 2012 | |||||||||||||
| Harvest | Sales | Results | Harvest | Sales | Results | |||||||||
| (000s m(3 | )) | (000s m(3 | )) | $ | (000s | ) | (000s m(3 | )) | (000s m(3) | ) | $ | (000s | ) | |
| Softwood | 146.0 | 145.6 | $ | 8,385 | 141.7 | 141.5 | $ | 7,947 | ||||||
| Hardwood | 61.2 | 68.0 | 4,412 | 46.3 | 44.7 | 2,762 | ||||||||
| Biomass | 28.1 | 28.1 | 190 | 8.5 | 8.5 | 75 | ||||||||
| 235.3 | 241.7 | 12,987 | 196.5 | 194.7 | 10,784 | |||||||||
| Other sales | 323 | 362 | ||||||||||||
| Net sales | $ | 13,310 | $ | 11,146 | ||||||||||
| Adjusted EBITDA | $ | 3,699 | $ | 2,650 | ||||||||||
| Adjusted EBITDA margin | 28 | % | 24 | % | ||||||||||
Softwood, hardwood and biomass shipments were 51 thousand m(3), 26 thousand m(3) and 12 thousand m(3), respectively, for the third quarter of 2013. Approximately 51% was sold as sawlogs, 36% as pulpwood and 13% as biomass. This compares to 59% sold as sawlogs, 36% as pulpwood and 5% as biomass in the third quarter of 2012.
Net sales for the third quarter of 2013 were up 35% to $5.1 million from $3.8 million in the same period of 2012. The significant improvement in net sales reflects a 38% increase in sales volume and an average selling price across all log products of $63.39 per m(3), compared to an average log selling price of $57.80 per m(3) during the third quarter of 2012. The average log price in the current quarter benefitted from improved U.S. dollar-based prices for softwood sawlogs and a weaker Canadian dollar.
Costs for the third quarter were $3.6 million (2012 - $2.9 million). Variable costs per m(3) increased 4% in U.S. dollar terms due to higher freight costs owing to an increased proportion of the hardwood harvest occurring in more distant stands. In Canadian dollar terms, variable costs increased 8%.
Adjusted EBITDA for the third quarter was $1.5 million, compared to $0.8 million in the comparable period of 2012. Adjusted EBITDA margin was 28% in the third quarter of 2013 compared to 22% during the third quarter of 2012.
Maine Timberlands experienced two recordable safety incidents among contractors and no recordable safety incidents among employees.
Market Outlook
The following Market Outlook contains forward-looking statements about Acadian Timber Corp.'s market outlook for the remainder of fiscal 2013 and into 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 has entered a period of stabilization where further improvement is expected to be based on buying interest from new homeowners rather than investors. While housing starts and pricing continue to improve year-over-year, the rate of increase and consensus expectations have moderated since the second quarter. Housing affordability declined early in the third quarter, then recovered as mortgage rates eased in response to the U.S. Federal Reserve's decision not to taper securities purchases. We remain confident that the recovery of the U.S. housing market is on track and see most of Acadian's solid wood customers sharing our outlook as they increase capital investments, increase operating shifts and ramp up log purchases.
Our outlook for the remainder of 2013 and into 2014 is positive. Softwood lumber prices have largely recovered from the weakness seen in the late spring and early summer of this year resulting in continued strong demand for spruce-fir sawlogs from Acadian's softwood sawmilling customers. Markets for hardwood sawlogs remain stable and appear to have a similar outlook for the foreseeable future.
After a modest recovery of regional softwood pulpwood markets in the second half of 2012 and early 2013, markets have softened again as there has been an ample supply of sawmill residuals and raw material at regional pulp mills. This is particularly true in our New Brunswick operations where we expect markets for softwood pulpwood to be challenging through the remainder of 2013. Demand for spruce-fir pulpwood from pulp mills in Maine remains reasonably strong.
Markets for hardwood pulpwood have continued to be reasonably strong with Acadian's major hardwood pulp customers all operating and taking deliveries suggesting that prices should remain stable through the remainder of 2013 and well into 2014.
Domestic markets for biomass remain stable and export markets are growing. As a result, Acadian continues to be able to sell all of its biomass and the outlook for gross margins is stable to modestly improving.
Quarterly Dividend
Acadian is pleased to announce a dividend of $0.20625 per share, payable on January 15, 2014 to shareholders of record on December 31, 2013.
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 shares are listed for trading on the Toronto Stock Exchange under the symbol ADN.
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 | Nine Months Ended | ||||||||||||
| (CAD thousands) | Sep 28 2013 | Sep 29 2012 | Sep 28 2013 | Sep 29 2012 | |||||||||
| Net sales | $ | 18,759 | $ | 17,523 | $ | 52,619 | $ | 50,428 | |||||
| Operating costs and expenses | |||||||||||||
| Cost of sales | 12,657 | 11,628 | 35,767 | 34,453 | |||||||||
| Selling, administration and other | 1,778 | 1,405 | 4,924 | 4,376 | |||||||||
| Reforestation | 535 | 157 | 674 | 319 | |||||||||
| Depreciation and amortization | 147 | 138 | 431 | 411 | |||||||||
| 15,117 | 13,328 | 41,796 | 39,559 | ||||||||||
| Operating earnings | 3,642 | 4,195 | 10,823 | 10,869 | |||||||||
| Interest expense, net | (756 | ) | (711 | ) | (2,268 | ) | (2,169 | ) | |||||
| Other items | |||||||||||||
| Fair value adjustments | (334 | ) | 42 | 909 | 449 | ||||||||
| Unrealized exchange gain (loss) on long-term debt | 1,544 | 2,399 | (2,771 | ) | 2,769 | ||||||||
| Gain on sale of timberlands | - | 44 | 87 | 63 | |||||||||
| Earnings before income taxes | 4,096 | 5,969 | 6,780 | 11,981 | |||||||||
| Deferred tax expense | (702 | ) | (974 | ) | (2,952 | ) | (2,043 | ) | |||||
| Net income | $ | 3,394 | $ | 4,995 | $ | 3,828 | $ | 9,938 | |||||
| Net income per share - basic and diluted | $ | 0.20 | $ | 0.30 | $ | 0.23 | $ | 0.59 | |||||
Acadian Timber Corp.
Interim Consolidated Statements of Comprehensive Income
(unaudited)
| Three Months Ended | Nine Months Ended | ||||||||||||
| (CAD thousands) | Sep 28 2013 | Sep 29 2012 | Sep 28 2013 | Sep 29 2012 | |||||||||
| Net income | $ | 3,394 | $ | 4,995 | $ | 3,828 | $ | 9,938 | |||||
| Other comprehensive income (loss) | |||||||||||||
| Items that may be reclassified subsequently to net income: | |||||||||||||
| Unrealized foreign currency translation income (loss) | (1,558 | ) | (2,820 | ) | 3,322 | (3,237 | ) | ||||||
| Amortization of derivatives designated as hedges | (47 | ) | (48 | ) | (142 | ) | (146 | ) | |||||
| Comprehensive income | $ | 1,789 | $ | 2,127 | $ | 7,008 | $ | 6,555 | |||||
Acadian Timber Corp.
Interim Consolidated Balance Sheets
(unaudited)
| As at (CAD thousands) |
September 28 2013 |
December 31 2012 |
|||
| ASSETS | |||||
| Current Assets | |||||
| Cash and cash equivalents | $ | 8,499 | $ | 6,136 | |
| Accounts receivable and other assets | 10,073 | 6,619 | |||
| Inventory | 906 | 1,651 | |||
| 19,478 | 14,406 | ||||
| Timber | 235,538 | 230,686 | |||
| Land, roads and other fixed assets | 34,047 | 33,307 | |||
| Intangible assets | 6,140 | 6,140 | |||
| Deferred income tax asset | - | 696 | |||
| $ | 295,203 | $ | 285,235 | ||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||
| Current liabilities | |||||
| Accounts payable and accrued liabilities | $ | 10,073 | $ | 4,685 | |
| Dividends payable to shareholders | 3,451 | 3,451 | |||
| Short-term debt | 1,649 | - | |||
| 15,173 | 8,136 | ||||
| Long-term debt | 74,130 | 71,173 | |||
| Deferred income tax liability | 25,243 | 21,924 | |||
| Shareholders' equity | 180,657 | 184,002 | |||
| $ | 295,203 | $ | 285,235 | ||
Acadian Timber Corp.
Interim Consolidated Statements of Cash Flows
(unaudited)
| Three Months Ended | Nine Months Ended | ||||||||||||
| (CAD thousands) | Sep 28 2013 | Sep 29 2012 | Sep 28 2013 | Sep 29 2012 | |||||||||
| Cash provided by (used for): | |||||||||||||
| Operating activities | |||||||||||||
| Net income | $ | 3,394 | $ | 4,995 | $ | 3,828 | $ | 9,938 | |||||
| Adjustments to net income: | |||||||||||||
| Deferred tax expense | 702 | 974 | 2,952 | 2,043 | |||||||||
| Depreciation and amortization | 147 | 138 | 431 | 411 | |||||||||
| Fair value adjustments | 334 | (42 | ) | (909 | ) | (449 | ) | ||||||
| Unrealized exchange (gain) loss on long term debt | (1,544 | ) | (2,399 | ) | 2,771 | (2,769 | ) | ||||||
| Interest expense, net | 756 | 711 | 2,268 | 2,169 | |||||||||
| Interest paid, net | (760 | ) | (740 | ) | (2,282 | ) | (1,476 | ) | |||||
| Gain on sale of timberlands | - | (44 | ) | (87 | ) | (63 | ) | ||||||
| Net change in non-cash working capital and other | 2,040 | 172 | 2,570 | 3,061 | |||||||||
| 5,069 | 3,765 | 11,542 | 12,865 | ||||||||||
| Financing activities | |||||||||||||
| Borrowings | 1,649 | - | 1,649 | - | |||||||||
| Dividends paid to shareholders | (3,451 | ) | (3,451 | ) | (10,353 | ) | (10,353 | ) | |||||
| (1,802 | ) | (3,451 | ) | (8,704 | ) | (10,353 | ) | ||||||
| Investing activities | |||||||||||||
| Additions to timber, land, roads and other fixed assets | (217 | ) | (105 | ) | (562 | ) | (215 | ) | |||||
| Proceeds from sale of timberlands | - | 44 | 87 | 65 | |||||||||
| (217 | ) | (61 | ) | (475 | ) | (150 | ) | ||||||
| Increase in cash and cash equivalents during the period | 3,050 | 253 | 2,363 | 2,362 | |||||||||
| Cash and cash equivalents, beginning of period | 5,449 | 6,128 | 6,136 | 4,019 | |||||||||
| Cash and cash equivalents, end of period | $ | 8,499 | $ | 6,381 | $ | 8,499 | $ | 6,381 | |||||
Reconciliations to Adjusted EBITDA and Free Cash Flow
| Three Months Ended | Nine Months Ended | ||||||||||||
| (CAD thousands) | Sep 28 2013 | Sep 29 2012 | Sep 28 2013 | Sep 29 2012 | |||||||||
| Net income | $ | 3,394 | $ | 4,995 | $ | 3,828 | $ | 9,938 | |||||
| Add (deduct): | |||||||||||||
| Interest expense, net | 756 | 711 | 2,268 | 2,169 | |||||||||
| Deferred tax expense | 702 | 974 | 2,952 | 2,043 | |||||||||
| Depreciation and amortization | 147 | 138 | 431 | 411 | |||||||||
| Fair value adjustments | 334 | (42 | ) | (909 | ) | (449 | ) | ||||||
| Unrealized exchange (gain) loss on long-term debt | (1,544 | ) | (2,399 | ) | 2,771 | (2,769 | ) | ||||||
| Adjusted EBITDA | 3,789 | 4,377 | 11,341 | 11,343 | |||||||||
| Add (deduct): | |||||||||||||
| Interest paid on debt, net | (760 | ) | (740 | ) | (2,282 | ) | (1,476 | ) | |||||
| Additions to timber, land, roads and other fixed assets | (217 | ) | (105 | ) | (562 | ) | (215 | ) | |||||
| Gain on sale of timberlands | - | (44 | ) | (87 | ) | (63 | ) | ||||||
| Proceeds on sale of timberlands | - | 44 | 87 | 65 | |||||||||
| Free cash flow | $ | 2,812 | $ | 3,532 | $ | 8,497 | $ | 9,654 | |||||
| Dividends declared | $ | 3,451 | $ | 3,451 | $ | 10,353 | $ | 10,353 | |||||
| Payout ratio | 123 | % | 98 | % | 122 | % | 107 | % | |||||
| (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. |
Contact Information:
Robert Lee
Investor Relations and Communications
604-661-9607
rlee@acadiantimber.com
www.acadiantimber.com