TORONTO, ONTARIO--(Marketwired - May 15, 2015) -
All amounts in U.S. dollars unless otherwise stated.
Onex Corporation ("Onex") (TSX:OCX) today announced its consolidated financial results for the first quarter ended March 31, 2015 and an update on matters following quarter-end.
Highlights
- During the first quarter of 2015, approximately $1.5 billion of combined equity was invested in two acquisitions, of which $478 million was Onex' share.
- SIG Combibloc Group was acquired for a total equity investment of $1.2 billion.
- Survitec Group was acquired for a total equity investment of $322 million.
- In the first four months of 2015, Onex Credit's AUM grew by 15% to $5.8 billion including the eighth collateralized loan obligation ("CLO") of $764 million, of which $54 million of equity was from Onex.
- In the first four months of 2015, more than 1.1 million of Subordinate Voting Shares ("SVS") were repurchased under Onex' Normal Course Issuer Bids for a total cost of $66 million (C$82 million), or an average cost per share of C$71.82.
- In May, the quarterly dividend was increased by 25% to C$0.0625 per share. This follows previous increases in the dividend rate in 2013 and 2014.
Recent Performance
"We've had a great start to 2015 with two acquisitions closed and a new CLO offering at Onex Credit," said Gerry Schwartz, Chairman and Chief Executive Officer of Onex. "Nonetheless, finding larger private equity investments remains challenging as corporate disposition activity continues to be slow."
Onex remains in an excellent position to capitalize on investment opportunities. In addition to our substantial cash balance, we have approximately $3.6 billion of uncalled committed capital available from our limited partners.
Onex management continues to share in the risks and rewards of our businesses through the team's significant investment in everything we buy. At March 31, 2015, the team had an investment of $2.2 billion in underlying private equity operating businesses, credit funds and Onex shares.
Creating Value for Shareholders
Onex has two long-term goals. The first is to grow our capital per share by 15% per year. For the twelve months ended March 31, 2015, Onex' capital per share grew by 4% to $52.82 (C$66.91). While the value of Onex Partners' and ONCAP's operating businesses, including realizations and distributions, increased by 13% in the last twelve months, our significant cash balance muted the overall growth in Onex' capital. Over the last five years, Onex' capital per share has grown at a 12% compounded annual growth rate.
The second goal is to grow our fee-generating assets by 10% per year. For the twelve months ended March 31, 2015, Onex' fee-generating assets decreased by 1% to $13.6 billion due to significant realizations in the second half of 2014, which were substantially offset by the Onex Partners IV fundraise and the completion of two CLOs by Onex Credit. Over the last five years, Onex' fee-generating assets have grown at a compounded annual growth rate of 12%.
As we reach our goals over the long term, we believe Onex' shares will reflect both the growth in the value of our investments and the growing contribution from managing investments for our limited partners and other investors. At March 31, 2015, Onex' SVS closed at C$73.55, which represents a 9% quarterly increase and a 20% increase over the last twelve months. This compares to the S&P/TSX Composite, which increased 2% and 4%, respectively, over the same periods.
As a substantial portion of Onex' investments are in U.S. dollars, Onex' Canadian dollar share price will also be impacted by the change in the exchange rate between these two currencies. The U.S. dollar strengthened by 9% and 15% versus the Canadian dollar during the three and twelve months ended March 31, 2015, respectively. During the first quarter of 2015, Onex' SVS were largely unchanged in U.S. dollars and increased 4% over the last twelve months. This compares to the S&P 500, which was essentially flat in the quarter and up 10% over the last twelve months.
Onex paid a first-quarter dividend of C$0.05 per SVS on April 30, 2015 to shareholders of record on April 10, 2015.
Consolidated Results
Onex' quarterly and full-year consolidated financial results do not follow any specific trends due to acquisitions and dispositions of businesses, changes in the value of its publicly traded and privately held operating companies and varying business cycles at its operating companies.
On a consolidated basis for the first quarter, revenues increased 5% to $4.8 billion as compared to the same period of the prior year. The increase in revenues was largely due to the inclusion of revenues from York Risk Services Group, SIG Combibloc Group and Survitec Group. In the first quarter of 2015, Onex reported a consolidated net loss of $84 million compared to net earnings of $99 million in the same quarter of 2014. This decrease in net earnings was primarily due to a lower increase in the fair value of investments recorded at fair value and a decrease in earnings from discontinued operations.
Attached are the Unaudited Interim Consolidated Balance Sheets, Statements of Earnings, Statements of Cash Flows and information by industry segment for quarters ended March 31, 2015 and 2014 as prepared under International Financial Reporting Standards. The complete financial statements, including Management's Discussion and Analysis of the results, are posted on Onex' website and are also available on SEDAR at www.sedar.com. Also attached is the "How We Are Invested" schedule, which details Onex' $5.9 billion of proprietary capital and provides private company performance information. The Schedule of Fees and Expenses is available on Onex' website, www.onex.com.
Webcast
Onex management will host a conference call to review Onex' first-quarter 2015 results on Friday, May 15 at 11:00 a.m. ET. A live webcast of this conference call will be available in listen-only mode on its website, www.onex.com.
About Onex
Onex is one of the oldest and most successful private equity firms with offices in Toronto, New York and London. Through its Onex Partners and ONCAP private equity funds, Onex acquires and builds high-quality businesses in partnership with talented management teams. At Onex Credit, Onex manages and invests in leveraged loans, collateralized loan obligations and other credit securities. The Company has approximately $21 billion of assets under management, including $5.9 billion of Onex capital, in private equity and credit securities. Onex invests its capital through its two investing platforms and is the largest limited partner in each of its private equity funds.
Onex' businesses have assets of $34 billion, generate annual revenues of $24 billion and employ approximately 196,000 people worldwide. Onex shares trade on the Toronto Stock Exchange under the stock symbol OCX. For more information on Onex, visit its website at www.onex.com. The Company's security filings can also be accessed at www.sedar.com.
This news release may contain forward-looking statements that are based on management's current expectations and are subject to known and unknown uncertainties and risks, which could cause actual results to differ materially from those contemplated or implied by such forward-looking statements. Onex is under no obligation to update any forward-looking statements contained herein should material facts change due to new information, future events or otherwise.
| HOW WE ARE INVESTED |
| All dollar amounts, unless otherwise noted, are in millions of U.S. dollars. |
| Onex' Capital |
| As at | March 31, 2015 |
December 31, 2014 |
|
| Private Equity | |||
| Onex Partners | |||
| Private Companies(1) | $ 2,289 | $ 1,748 | |
| Public Companies(2) | 25 | 30 | |
| Unrealized Carried Interest(3) | 130 | 115 | |
| ONCAP(4) | 291 | 292 | |
| Direct Investments | |||
| Private Companies(5) | 100 | 100 | |
| Public Companies(2) | 198 | 210 | |
| 3,033 | 2,495 | ||
| Onex Credit(6) | 430 | 366 | |
| Onex Real Estate Partners(7) | 255 | 242 | |
| 685 | 608 | ||
| Other Investments | 23 | 24 | |
| Cash and Near-Cash(8) | 2,160 | 2,877 | |
| Debt(9) | - | - | |
| $ 5,901 | $ 6,004 | ||
| Onex' Capital per Share (March 31, 2015 - C$66.91; December 31, 2014 - C$62.77)(10)(11) | $ 52.82 | $ 54.11 | |
| (1) | Based on the fair value of the investments in Onex Partners' financial statements net of the estimated Management Investment Plan ("MIP") liability on these investments of $44 million (December 31, 2014 - $40 million). |
| (2) | Based on closing price on March 31, 2015. |
| (3) | Represents Onex' share of the unrealized carried interest on public and private companies in the Onex Partners Funds. |
| (4) | Based on the fair value of the investments in ONCAP's financial statements net of the estimated management incentive programs on these investments of $12 million (December 31, 2014 - $9 million) and a US$/C$ exchange rate of 1.2666 (December 31, 2014 - 1.1601). |
| (5) | Based on the fair value. |
| (6) | Based on the market values of investments in Onex Credit Funds of $129 million (December 31, 2014 - $129 million) and Onex Credit Collateralized Loan Obligations and the warehouse facilities for Onex Credit CLO-8 and Onex Credit's anticipated first European CLO of $301 million (December 31, 2014 - $237 million). Excludes $354 million (December 31, 2014 - $346 million) invested in a segregated Onex Credit unleveraged senior secured loan strategy fund, which is included with cash and near-cash items. |
| (7) | Based on the fair values. During the first three months of 2015, Onex invested $29 million in Flushing Town Center and sold two Onex Real Estate Partners investments. |
| (8) | Includes $354 million (December 31, 2014 - $346 million) invested in a segregated Onex Credit unleveraged senior secured loan strategy fund. |
| (9) | Represents debt at Onex Corporation, the parent company. |
| (10) | Calculated on a fully diluted basis. Fully diluted shares were 119.8 million at March 31, 2015 (December 31, 2014 - 112.9 million). Fully diluted shares include all outstanding Subordinate Voting Shares and outstanding Stock Options that have met the minimum 25% price appreciation threshold. |
| (11) | The change in Onex' Capital per Share is impacted by fair value changes of Onex' investments. Share repurchases and options exercised during the period will have an impact on the calculation of Onex' Capital per Share to the extent that the price for share repurchases and option exercises is above or below Onex' Capital per Share. |
HOW WE ARE INVESTED
Public and Private Company Information
| Public Companies As at March 31, 2015 |
Shares Subject to Carried Interest (millions) |
Shares Held by Onex (millions) |
Closing Price per Share(1) |
Market Value of Onex' Investment |
| Onex Partners - Genesis Healthcare(2) | 10.7 | 3.5 | $ 7.12 | $ 25 |
| Direct Investments - Celestica(3) | - | 17.9 | $ 11.11 | 198 |
| $ 223 | ||||
| Significant Private Companies | |||||||
As at March 31, 2015 |
Onex' and its Limited Partners' Ownership |
LTM EBITDA (4) |
Net Debt |
Cumulative Distrib- utions |
Onex' Economic Ownership |
Original Cost of Onex' Investment |
|
| Onex Partners | |||||||
| Carestream Health | 91% | $ 398 | $ 1,994 | $ 1,311 | 33%(3) | $ 186 | |
| Tropicana Las Vegas | 83% | 3 | 56 | - | 18% | 70 | |
| ResCare | 98% | 141 | 569 | 235 | 20% | 41 | |
| JELD-WEN | 83%(5) | 266(6) | 837(6) | - | 21%(5) | 217(7) | |
| SGS International | 93% | 109(8) | 555 | - | 23% | 66 | |
| USI | 88% | 327(8) | 1,728 | - | 25% | 170 | |
| BBAM(9) | 50% | 82 | (56)(10) | 112 | 13% | 66 | |
| KraussMaffei | 96% | EUR 119 | EUR 215 | - | 24% | 92(11) | |
| Emerald Expositions | 99% | 143(8) | 759 | - | 24% | 119 | |
| York | 88% | 109(8) | 923 | - | 29% | 173 | |
| AIT | 40% | n/a | n/a | n/a | 9% | 45 | |
| Survitec | 99% | £ 46 | £ 232 | - | 22% | 73(12) | |
| SIG | 100% | EUR 423 | EUR 2,673 | - | 33% | 405 | |
| 1,723 | |||||||
| Direct Investments - Sitel Worldwide | 86%(13) | $ 129 | $ 734 | $ - | 86%(13) | 320 | |
| $ 2,043 | |||||||
| (1) | Closing prices on March 31, 2015. |
| (2) | In February 2015, Skilled Healthcare Group, Inc. combined with Genesis HealthCare, LLC. The combined company operates under the Genesis Healthcare name and continues to be publicly traded (NYSE:GEN). |
| (3) | Excludes shares held in connection with the MIP. |
| (4) | EBITDA is a non-GAAP measure and is based on the local GAAP of the individual operating companies. These adjustments may include non-cash costs of stock-based compensation and retention plans, transition and restructuring expenses including severance payments, the impact of derivative instruments that no longer qualify for hedge accounting, the impacts of purchase accounting and other similar amounts. |
| (5) | Onex' and its limited partners' investment includes convertible preferred shares. The ownership percentage is presented on an as-converted basis. |
| (6) | LTM EBITDA and net debt are presented for JELD-WEN Holding, inc. |
| (7) | Net of a $27 million return of capital on the convertible promissory notes prior to the conversion into additional Series A Convertible Preferred Stock of JELD-WEN in April 2013. |
| (8) | LTM EBITDA for SGS International, USI, Emerald Expositions and York is presented on a pro-forma basis to reflect the impact of acquired businesses. |
| (9) | Ownership percentages, LTM EBITDA, net debt and cumulative distributions are presented for BBAM and do not reflect information for Onex' investments in Meridian Aviation Partners Limited or FLY Leasing Limited (NYSE:FLY). The Original Cost of Onex' Investment includes $19 million invested in Meridian Aviation Partners Limited and $5 million invested in FLY Leasing Limited. |
| (10) | Net debt for BBAM represents unrestricted cash, reduced for accrued compensation liabilities. |
| (11) | The investments in KraussMaffei were made in euros and converted to U.S. dollars using the prevailing exchange rate on the date of the investments. |
| (12) | The investment in Survitec was made in pounds sterling and converted to U.S. dollars using the prevailing exchange rate on the date of the investment. |
| (13) | The economic ownership interests of Sitel Worldwide are presented based on preferred shareholdings. |
| Onex Corporation | ||||
| CONSOLIDATED BALANCE SHEETS | ||||
(Unaudited) (in millions of U.S. dollars) |
As at March 31, 2015 |
As at December 31, 2014 |
||
| Assets | ||||
| Current assets | ||||
| Cash and cash equivalents | $ | 3,332 | $ | 3,764 |
| Accounts receivable | 3,068 | 3,085 | ||
| Inventories | 2,109 | 2,013 | ||
| Other current assets | 892 | 803 | ||
| Assets held by discontinued operations | - | 680 | ||
| 9,401 | 10,345 | |||
| Property, plant and equipment | 4,055 | 2,902 | ||
| Long-term investments | 5,785 | 5,026 | ||
| Other non-current assets | 925 | 666 | ||
| Intangible assets | 6,796 | 5,069 | ||
| Goodwill | 6,988 | 4,928 | ||
| $ | 33,950 | $ | 28,936 | |
| Liabilities and Equity | ||||
| Current liabilities | ||||
| Accounts payable and accrued liabilities | $ | 3,376 | $ | 3,353 |
| Current portion of provisions | 469 | 273 | ||
| Other current liabilities | 1,018 | 965 | ||
| Current portion of long-term debt of operating companies, without recourse to Onex Corporation | 572 | 408 | ||
| Liabilities held by discontinued operations | - | 545 | ||
| 5,435 | 5,544 | |||
| Non-current portion of provisions | 355 | 324 | ||
| Long-term debt of operating companies, without recourse to Onex Corporation | 16,073 | 12,874 | ||
| Other non-current liabilities | 1,679 | 1,302 | ||
| Deferred income taxes | 1,634 | 1,241 | ||
| Limited Partners' Interests | 6,709 | 5,153 | ||
| 31,885 | 26,438 | |||
| Equity | ||||
| Share capital | 341 | 336 | ||
| Non-controlling interests | 1,523 | 1,692 | ||
| Retained earnings and accumulated other comprehensive earnings | 201 | 470 | ||
| 2,065 | 2,498 | |||
| $ | 33,950 | $ | 28,936 | |
| Onex Corporation | |||||||
| CONSOLIDATED STATEMENTS OF EARNINGS | |||||||
| (Unaudited) (in millions of U.S. dollars except per share data) |
Three months ended March 31 | ||||||
| 2015 | 2014 | ||||||
| Revenues | $ | 4,808 | $ | 4,589 | |||
| Cost of sales (excluding amortization of property, plant and equipment, intangible assets and deferred charges) | (3,307 | ) | (3,342 | ) | |||
| Operating expenses | (1,036 | ) | (885 | ) | |||
| Interest income | 56 | 31 | |||||
| Amortization of property, plant and equipment | (108 | ) | (99 | ) | |||
| Amortization of intangible assets and deferred charges | (132 | ) | (123 | ) | |||
| Interest expense of operating companies | (217 | ) | (177 | ) | |||
| Increase in value of investments in joint ventures and associates at fair value, net | 19 | 355 | |||||
| Stock-based compensation expense | (59 | ) | (83 | ) | |||
| Other income (expense) | 22 | (71 | ) | ||||
| Limited Partners' Interests charge | (178 | ) | (250 | ) | |||
| Loss before income taxes and discontinued operations | (132 | ) | (55 | ) | |||
| Provision for income taxes | (22 | ) | (14 | ) | |||
| Loss from continuing operations | (154 | ) | (69 | ) | |||
| Earnings from discontinued operations | 70 | 168 | |||||
| Net Earnings (Loss) for the Period | $ | (84 | ) | $ | 99 | ||
| Earnings (Loss) from Continuing Operations attributable to: | |||||||
| Equity holders of Onex Corporation | $ | (176 | ) | $ | (84 | ) | |
| Non-controlling Interests | 22 | 15 | |||||
| Loss from Continuing Operations for the Period | $ | (154 | ) | $ | (69 | ) | |
| Net Earnings (Loss) attributable to: | |||||||
| Equity holders of Onex Corporation | $ | (107 | ) | $ | (40 | ) | |
| Non-controlling Interests | 23 | 139 | |||||
| Net Earnings (Loss) for the Period | $ | (84 | ) | $ | 99 | ||
| Net Earnings (Loss) per Subordinate Voting Share of Onex Corporation | |||||||
| Basic and Diluted: | |||||||
| Continuing operations | $ | (1.61 | ) | $ | (0.75 | ) | |
| Discontinued operations | 0.63 | 0.39 | |||||
| Net Loss per Subordinate Voting Share for the Period | $ | (0.98 | ) | $ | (0.36 | ) | |
| Onex Corporation | |||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||
| (Unaudited) (in millions of U.S. dollars) |
Three months ended March 31 | ||
| 2015 | 2014 | ||
| Operating Activities | |||
| Loss for the period from continuing operations | $ (154) | $ (69) | |
| Adjustments to loss from continuing operations: | |||
| Provision for income taxes | 22 | 14 | |
| Interest income | (56) | (31) | |
| Interest expense of operating companies | 217 | 177 | |
| Net earnings before interest and provision for income taxes | 29 | 91 | |
| Cash taxes paid | (56) | (35) | |
| Items not affecting cash and cash equivalents: | |||
| Amortization of property, plant and equipment | 108 | 99 | |
| Amortization of intangible assets and deferred charges | 132 | 123 | |
| Increase in value of investments in joint ventures and associates at fair value, net | (19) | (355) | |
| Stock-based compensation | 54 | 79 | |
| Gain on Onex Credit asset management platform | (38) | - | |
| Gain on sale of B.C. Sugar residual property | (36) | - | |
| Foreign exchange loss (gain) | (40) | 2 | |
| Limited Partners' Interests charge | 178 | 250 | |
| Change in provisions | 4 | 25 | |
| Other | 9 | 13 | |
| 325 | 292 | ||
| Changes in non-cash working capital items: | |||
| Accounts receivable | 162 | (21) | |
| Inventories | 150 | (83) | |
| Other current assets | 80 | 2 | |
| Accounts payable, accrued liabilities and other current liabilities | (335) | (217) | |
| Increase (decrease) in cash and cash equivalents due to changes in non-cash working capital items | 57 | (319) | |
| Decrease in other operating activities | (12) | (37) | |
| Cash flows from operating activities of discontinued operations | 5 | 92 | |
| 375 | 28 | ||
| Financing Activities | |||
| Issuance of long-term debt | 565 | 787 | |
| Repayment of long-term debt | (439) | (135) | |
| Cash interest paid | (161) | (131) | |
| Cash dividends paid | (4) | (4) | |
| Repurchase of share capital of Onex Corporation | (33) | (21) | |
| Repurchase of share capital of operating companies | (53) | (39) | |
| Financing provided by Limited Partners | 1,076 | 170 | |
| Issuance of share capital by operating companies | 21 | 3 | |
| Proceeds from sale of interests in operating company under continuing control | - | 171 | |
| Purchase of shares of operating company under continuing control | - | (66) | |
| Distributions paid to non-controlling interests and Limited Partners | (107) | (374) | |
| Decrease due to other financing activities | (15) | (8) | |
| Cash flows used in financing activities of discontinued operations | - | (56) | |
| 850 | 297 | ||
| Investing Activities | |||
| Acquisitions, net of cash and cash equivalents in acquired companies of $344 (2014 - nil) | (1,275) | (356) | |
| Purchase of property, plant and equipment | (186) | (86) | |
| Proceeds from sale of property, plant and equipment | 55 | 4 | |
| Proceeds from sale of investments in joint ventures and associates at fair value and other investments | 10 | 432 | |
| Distributions received from investments in joint ventures and associates | - | 13 | |
| Cash interest received | 55 | 23 | |
| Net purchases of investments and securities for Onex Credit CLOs and Funds | (271) | (278) | |
| Decrease due to other investing activities | (14) | (26) | |
| Cash flows used in investing activities of discontinued operations | (8) | (71) | |
| (1,634) | (345) | ||
| Decrease in Cash and Cash Equivalents for the Period | (409) | (20) | |
| Decrease in cash due to changes in foreign exchange rates | (27) | (3) | |
| Cash and cash equivalents, beginning of the period - continuing operations | 3,764 | 2,618 | |
| Cash and cash equivalents, beginning of the period - discontinued operations | 4 | 573 | |
| Cash and Cash Equivalents | 3,332 | 3,168 | |
| Cash and cash equivalents held by discontinued operations | - | 535 | |
| Cash and Cash Equivalents Held by Continuing Operations | $ 3,332 | $ 2,633 | |
| Onex Corporation |
| INFORMATION BY INDUSTRY SEGMENT |
| FOR THE THREE MONTHS ENDED MARCH 31, 2015 |
(Unaudited) (in millions of U.S. dollars) |
Electronics Manufacturing Services |
Healthcare Imaging |
Health and Human Services |
Customer Care Services |
Building Products |
Insurance Services |
Packaging Products and Services |
Credit Strategies |
Other(a) |
Consolidated Total |
||||||||||
| Revenues | $ 1,298 | $ 470 | $ 442 | $ 355 | $ 737 | $ 431 | $ 220 | $ 1 | $ 854 | $ 4,808 | ||||||||||
| Cost of sales (excluding amortization of property, plant and equipment, intangible assets and deferred charges) | (1,189 | ) | (290 | ) | (336 | ) | (236 | ) | (591 | ) | − | (151 | ) | − | (514 | ) | (3,307 | ) | ||
| Operating expenses | (54 | ) | (142 | ) | (76 | ) | (83 | ) | (110 | ) | (334 | ) | (24 | ) | (7 | ) | (206 | ) | (1,036 | ) |
| Interest income | − | 1 | − | − | − | − | − | 54 | 1 | 56 | ||||||||||
| Amortization of property, plant and equipment | (14 | ) | (17 | ) | (7 | ) | (7 | ) | (26 | ) | (4 | ) | (12 | ) | − | (21 | ) | (108 | ) | |
| Amortization of intangible assets and deferred charges | (2 | ) | (26 | ) | (4 | ) | (4 | ) | (3 | ) | (47 | ) | (14 | ) | (1 | ) | (31 | ) | (132 | ) |
| Interest expense of operating companies | (1 | ) | (36 | ) | (4 | ) | (30 | ) | (12 | ) | (46 | ) | (26 | ) | (24 | ) | (38 | ) | (217 | ) |
| Increase in value of investments in joint ventures and associates at fair value, net | − | − | − | − | − | − | − | − | 19 | 19 | ||||||||||
| Stock-based compensation expense | (11 | ) | (1 | ) | − | − | (9 | ) | (5 | ) | − | − | (33 | ) | (59 | ) | ||||
| Other income (expense) | − | − | (4 | ) | (7 | ) | (19 | ) | (22 | ) | 38 | 42 | (6 | ) | 22 | |||||
| Limited Partners' Interests (charge) recovery | − | − | − | − | − | − | − | 3 | (181 | ) | (178 | ) | ||||||||
| Earnings (loss) before income taxes and discontinued operations | 27 |
(41 |
) | 11 |
(12 |
) | (33 |
) | (27 |
) | 31 |
68 |
(156 |
) | (132 |
) | ||||
| Recovery of (provision for) income taxes | (7 | ) | 1 | (5 | ) | (3 | ) | 8 | 12 | (3 | ) | - | (25 | ) | (22 | ) | ||||
| Earnings (loss) from continuing operations | 20 | (40 | ) | 6 | (15 | ) | (25 | ) | (15 | ) | 28 | 68 | (181 | ) | (154 | ) | ||||
| Earnings from discontinued operations(b) | − | − | − | − | − | − | - | - | 70 | 70 | ||||||||||
| Net earnings (loss) for the period | $ 20 | $ (40 | ) | $ 6 | $ (15 | ) | $ (25 | ) | $ (15 | ) | $ 28 | $ 68 | $ (111 | ) | $ (84 | ) | ||||
| Net earnings (loss) attributable to: | ||||||||||||||||||||
| Equity holders of Onex Corporation | $ 2 | $ (36 | ) | $ 6 | $ (11 | ) | $ (23 | ) | $ (13 | ) | $ 28 | $ 68 | $ (128 | ) | $ (107 | ) | ||||
| Non-controlling interests | 18 | (4 | ) | - | (4 | ) | (2 | ) | (2 | ) | - | - | 17 | 23 | ||||||
| Net earnings (loss) for the period | $ 20 | $ (40 | ) | $ 6 | $ (15 | ) | $ (25 | ) | $ (15 | ) | $ 28 | $ 68 | $ (111 | ) | $ (84 | ) | ||||
| Total assets | $ 2,579 | $ 1,627 | $ 1,102 | $ 611 | $ 2,299 | $ 4,944 | $ 6,454 | $ 5,144 | $ 9,190 | $ 33,950 | ||||||||||
| Long-term debt(c) | $ - | $ 2,058 | $ 546 | $ 733 | $ 846 | $ 2,640 | $ 3,480 | $ 3,708 | $ 2,634 | $ 16,645 |
| (a) | Includes Tropicana Las Vegas, KraussMaffei, Emerald Expositions, Survitec (since March 2015), ONCAP II, ONCAP III, Flushing Town Center, Meridian Aviation and the parent company. Investments in joint ventures and associates recorded at fair value include AIT, BBAM and Mavis Discount Tire. |
| (b) | Represents the after-tax results of Skilled Healthcare Group. |
| (c) | Long-term debt includes current portion, excludes finance leases and is net of financing charges. |
| Onex Corporation |
| INFORMATION BY INDUSTRY SEGMENT |
| FOR THE THREE MONTHS ENDED MARCH 31, 2014 |
(Unaudited) (in millions of U.S. dollars) |
Electronics Manufacturing Services |
Healthcare Imaging |
Health and Human Services |
Customer Care Services |
Building Products |
Insurance Services |
Packaging Products and Services(a) |
Credit Strategies |
Other (a) (b) |
Consolidated Total |
||||||||||
| Revenues | $ 1,312 | $ 519 | $ 421 | $ 351 | $ 765 | $ 203 | $ 121 | $ − | $ 897 | $ 4,589 | ||||||||||
| Cost of sales (excluding amortization of property, plant and equipment, intangible assets and deferred charges) | (1,205 | ) | (306 | ) | (316 | ) | (234 | ) | (646 | ) | − | (78 | ) | − | (557 | ) | (3,342 | ) | ||
| Operating expenses | (50 | ) | (143 | ) | (80 | ) | (91 | ) | (116 | ) | (141 | ) | (19 | ) | (7 | ) | (238 | ) | (885 | ) |
| Interest income | − | 1 | − | − | − | − | − | 28 | 2 | 31 | ||||||||||
| Amortization of property, plant and equipment | (14 | ) | (17 | ) | (6 | ) | (7 | ) | (28 | ) | (1 | ) | (3 | ) | − | (23 | ) | (99 | ) | |
| Amortization of intangible assets and deferred charges | (3 | ) | (34 | ) | (3 | ) | (5 | ) | (4 | ) | (35 | ) | (9 | ) | − | (30 | ) | (123 | ) | |
| Interest expense of operating companies | (1 | ) | (39 | ) | (8 | ) | (25 | ) | (19 | ) | (27 | ) | (10 | ) | (9 | ) | (39 | ) | (177 | ) |
| Increase in value of investments in joint ventures and associates at fair value, net | − | − | − | − | − | − | − | − | 355 | 355 | ||||||||||
| Stock-based compensation expense | (11 | ) | (1 | ) | (1 | ) | − | (12 | ) | (3 | ) | − | − | (55 | ) | (83 | ) | |||
| Other income (expense) | 2 | 2 | − | (2 | ) | (5 | ) | (11 | ) | 4 | (6 | ) | (55 | ) | (71 | ) | ||||
| Limited Partners' Interests charge | − | − | − | − | − | − | − | − | (250 | ) | (250 | ) | ||||||||
| Earnings (loss) before income taxes and discontinued operations | 30 |
(18 |
) | 7 |
(13 |
) | (65 |
) | (15 |
) | 6 |
6 |
7 |
(55 |
) | |||||
| Recovery of (provision for) income taxes | 7 | (5 | ) | (3 | ) | (4 | ) | 1 | 5 | (1 | ) | − | (14 | ) | (14 | ) | ||||
| Earnings (loss) from continuing operations | 37 | (23 | ) | 4 | (17 | ) | (64 | ) | (10 | ) | 5 | 6 | (7 | ) | (69 | ) | ||||
| Earnings (loss) from discontinued operations(c) | − | − | − | − | − | − | - | − | 168 | 168 | ||||||||||
| Net earnings (loss) for the period | $ 37 | $ (23 | ) | $ 4 | $ (17 | ) | $ (64 | ) | $ (10 | ) | $ 5 | $ 6 | $ 161 | $ 99 | ||||||
| Net earnings (loss) attributable to: | ||||||||||||||||||||
| Equity holders of Onex Corporation | $ 4 | $ (21 | ) | $ 4 | $ (12 | ) | $ (54 | ) | $ (9 | ) | $ 5 | $ 6 | $ 37 | $ (40 | ) | |||||
| Non-controlling interests | 33 | (2 | ) | - | (5 | ) | (10 | ) | (1 | ) | - | − | 124 | 139 | ||||||
| Net earnings (loss) for the period | $ 37 | $ (23 | ) | $ 4 | $ (17 | ) | $ (64 | ) | $ (10 | ) | $ 5 | $ 6 | $ 161 | $ 99 | ||||||
| (Unaudited)(in millions of U.S. dollars)As at December 31, 2014 | Electronics Manufacturing Services |
Healthcare Imaging |
Health and Human Services |
Customer Care Services |
Building Products |
Insurance Services |
Packaging Products and Services(a) |
Credit Strategies |
Other (a) (b) |
Consolidated Total |
||||||||||
| Total assets(d) | $ 2,584 | $ 1,803 | $ 1,110 | $ 640 | $ 2,351 | $ 5,088 | $ 1,037 | $ 4,373 | $ 9,950 | $ 28,936 | ||||||||||
| Long-term debt(d)(e) | $ - | $ 2,115 | $ 455 | $ 750 | $ 804 | $ 2,644 | $ 568 | $ 3,431 | $ 2,515 | $ 13,282 |
| (a) | The other segment has been restated to show the results of SGS International as a new reportable industry segment, packaging products and services. |
| (b) | Includes Tropicana Las Vegas, KraussMaffei, Emerald Expositions, ONCAP II, ONCAP III, Flushing Town Center, Meridian Aviation and the parent company. Investments in joint ventures and associates recorded at fair value include Allison Transmission, BBAM, Tomkins and certain Onex Real Estate investments. |
| (c) | Represents the after-tax results of The Warranty Group, Spirit AeroSystems and Skilled Healthcare Group. |
| (d) | The other segment includes Skilled Healthcare Group, which was a discontinued operation at December 31, 2014. |
| (e) | Long-term debt includes current portion, excludes finance leases and is net of financing charges. |
Contact Information:
Emma Thompson
Managing Director - Investor Relations
416.362.7711
www.onex.com