Advertisement
Canada markets close in 3 hours 1 minute
  • S&P/TSX

    21,984.25
    +98.87 (+0.45%)
     
  • S&P 500

    5,111.17
    +62.75 (+1.24%)
     
  • DOW

    38,305.89
    +220.09 (+0.58%)
     
  • CAD/USD

    0.7314
    -0.0009 (-0.13%)
     
  • CRUDE OIL

    83.89
    +0.32 (+0.38%)
     
  • Bitcoin CAD

    87,137.76
    -954.84 (-1.08%)
     
  • CMC Crypto 200

    1,324.67
    -71.87 (-5.15%)
     
  • GOLD FUTURES

    2,346.10
    +3.60 (+0.15%)
     
  • RUSSELL 2000

    2,002.14
    +21.02 (+1.06%)
     
  • 10-Yr Bond

    4.6690
    -0.0370 (-0.79%)
     
  • NASDAQ

    15,963.87
    +352.11 (+2.26%)
     
  • VOLATILITY

    15.11
    -0.26 (-1.69%)
     
  • FTSE

    8,139.83
    +60.97 (+0.75%)
     
  • NIKKEI 225

    37,934.76
    +306.28 (+0.81%)
     
  • CAD/EUR

    0.6836
    +0.0015 (+0.22%)
     

Acadian Timber Corp. Reports Third Quarter Results

Acadian Timber Corp.
Acadian Timber Corp.

Investors, analysts and other interested parties may access Acadian Timber Corp.’s 2022 Third Quarter Results conference call and webcast on Thursday, October 27, 2022 at 1:00PM ET. Please register here, or follow the link on our website at www.acadiantimber.com/presentations_and_webcasts, to receive your unique PIN. For those unable to participate, a recorded rebroadcast will be available until 4:00PM ET October 27, 2023.

EDMUNDSTON, New Brunswick, Oct. 26, 2022 (GLOBE NEWSWIRE) -- Acadian Timber Corp. (“Acadian” or the “Company”) (TSX:ADN) today reported financial and operating results1 for the three months ended September 24, 2022 (the “third quarter”).

“Acadian generated solid financial results for the third quarter, despite the challenges posed by increasing costs and limited contractor availability,” commented Adam Sheparski, President and Chief Executive Officer. “Though the greater economic outlook is uncertain, Acadian has experienced steady regional demand and pricing for its key products, which we expect to continue for the remainder of the year and into fiscal 2023.”

ADVERTISEMENT

Acadian generated $3.3 million of Free Cash Flow1 and declared dividends of $4.9 million to shareholders during the third quarter. Our balance sheet continues to be solid with $17.1 million of net liquidity1 as at September 24, 2022, which includes funds available under our credit facilities.

Acadian is committed to health and safety as our number one priority. We believe that emphasizing and achieving good safety performance is a leading indicator of success in the broader business. Acadian’s operations experienced two recordable safety incidents during the quarter among contractors and none among employees. The individuals have made full recoveries and have returned to work. We remain committed to maintaining a culture across the organization that emphasizes the importance of strong safety performance.

Review of Operations

Financial and Operating Highlights

 

Three Months Ended

Nine Months Ended

(CAD thousands, except per share information)

September
        24, 2022

September
        25, 2021

September
        24, 2022

September
        25, 2021

Sales volume (000s m3)

 

229.4

 

 

270.9

 

 

687.3

 

 

772.2

 

Sales

$

23,594

 

$

24,488

 

$

66,718

 

$

69,783

 

Operating income

 

4,406

 

 

5,011

 

 

13,928

 

 

15,591

 

Net income

 

4,831

 

 

344

 

 

13,505

 

 

12,143

 

Adjusted EBITDA

$

4,480

 

$

5,394

 

$

14,136

 

$

16,172

 

Adjusted EBITDA margin

 

19

%

 

22

%

 

21

%

 

23

%

Free Cash Flow

$

3,260

 

$

3,853

 

$

10,151

 

$

11,784

 

Dividends declared

 

4,876

 

 

4,840

 

 

14,571

 

 

14,518

 

Dividends paid in cash

 

3,721

 

 

4,840

 

 

12,281

 

 

14,518

 

Payout Ratio

 

150

%

 

126

%

 

144

%

 

123

%

Payout Ratio with DRIP

 

114

%

                           n/a

 

121

%

                         n/a

Per share – basic and diluted

 

 

 

 

Net income

$

0.29

 

$

0.02

 

$

0.81

 

$

0.73

 

Free Cash Flow

 

0.19

 

 

0.23

 

 

0.61

 

 

0.71

 

Dividends declared

 

0.29

 

 

0.29

 

 

0.87

 

 

0.87

 

Book value

 

17.55

 

 

17.41

 

 

17.55

 

 

17.41

 

Common shares outstanding

 

16,812,357

 

 

16,686,916

 

 

16,812,357

 

 

16,686,916

 

Weighted average shares outstanding

 

16,797,722

 

 

16,686,916

 

 

16,740,531

 

 

16,686,916

 

During the third quarter, Acadian generated sales of $23.6 million, compared to $24.5 million in the prior year period. Weighted average selling price, excluding biomass, increased 11% year-over-year, benefiting from strong sawlog prices and improved pulpwood prices driven by strong demand, as well as the partial recovery of rising fuel costs from our customers.

Sales volume, excluding biomass, decreased 15% primarily as a result of limited contractor availability in the third quarter. Biomass sales volume decreased 21% due to unfavourable market conditions.

Operating costs and expenses were $19.2 million during the third quarter, compared to $19.5 million during the prior year period. This year-over-year decrease reflects lower harvesting and timber services activity offset by higher contractor costs and fuel prices. Weighted average variable costs, excluding biomass, increased 14% primarily as a result of higher contractor and fuel costs.

Net income for the third quarter totaled $4.8 million, or $0.29 per share, compared to $0.3 million, or $0.02 per share, in the same period of 2021. Lower operating income and gain on sales of timberlands and other fixed assets in the third quarter of 2022 were offset by higher fair value adjustments on timberlands as compared to the prior year period, and changes in the non-cash unrealized foreign exchange loss on long-term debt. As a result of the application of hedge accounting effective January 1, 2022 the unrealized foreign exchange gains and losses are now recorded in other comprehensive income.

Adjusted EBITDA was $4.5 million during the third quarter compared to $5.4 million in the prior year period. Adjusted EBITDA margin for the quarter was 19% compared to 22% in the prior year period. Free Cash Flow was $3.3 million, being $0.6 million lower than the prior year period.

During the first nine months of 2022, Acadian generated sales of $66.7 million compared to $69.8 million in the prior year period. The weighted average selling price, excluding biomass, increased 11%, however, sales volume, excluding biomass, decreased 9%. Operating costs and expenses of $52.8 million were $1.4 million lower year-over-year. Adjusted EBITDA of $14.1 million was $2.1 million lower compared to the prior year period.

For the nine months ended September 24, 2022, net income was $13.5 million, or $0.81 per share, which represents an increase of $1.4 million compared to the prior year period. Lower operating income and gain on sales of timberlands and other fixed assets were offset by higher fair value adjustments on timberlands as compared to the prior year period.

Segment Performance

New Brunswick Timberlands

The table below summarizes operating and financial results for New Brunswick Timberlands.

 

Three Months Ended

Nine Months Ended

 

September 24, 2022

September 25, 2021

September 24, 2022

September 25, 2021

Harvest (000s m3)

 

 

 

 

Softwood

 

103.7

 

 

98.6

 

 

280.1

 

 

237.8

 

Hardwood

 

64.9

 

 

80.3

 

 

175.6

 

 

240.1

 

Biomass

 

23.0

 

 

31.7

 

 

52.5

 

 

82.7

 

Total

 

191.6

 

 

210.6

 

 

508.2

 

 

560.6

 

Sales (000s m3)

 

 

 

 

Softwood

 

105.9

 

 

99.3

 

 

287.2

 

 

240.7

 

Hardwood

 

62.9

 

 

78.2

 

 

178.7

 

 

241.2

 

Biomass

 

23.0

 

 

31.7

 

 

52.5

 

 

82.7

 

Total

 

191.8

 

 

209.2

 

 

518.4

 

 

564.6

 

Sales Mix

 

 

 

 

Softwood

 

55

%

 

47

%

 

56

%

 

43

%

Hardwood

 

33

%

 

37

%

 

34

%

 

43

%

Biomass

 

12

%

 

16

%

 

10

%

 

14

%

Total

 

100

%

 

100

%

 

100

%

 

100

%

Results ($000s)

 

 

 

 

Softwood

$

7,231

 

$

6,420

 

$

        19,428

 

$

15,451

 

Hardwood

 

5,580

 

 

5,718

 

 

15,726

 

 

18,005

 

Biomass

 

1,064

 

 

1,162

 

 

2,372

 

 

3,249

 

Total

 

13,875

 

 

13,300

 

 

37,526

 

 

36,705

 

Timber services and other

 

6,042

 

 

6,037

 

 

13,944

 

 

16,816

 

Sales

$

         19,917

 

$

19,337

 

$

        51,470

 

$

53,521

 

Adjusted EBITDA

$

        4,577

 

$

4,422

 

$

        11,955

 

$

13,417

 

Adjusted EBITDA margin

 

23

%

 

23

%

 

23

%

 

25

%

Sales for New Brunswick Timberlands were $19.9 million compared to $19.3 million during the prior year period. Sales volume, excluding biomass, decreased by 5% primarily due to limited contractor availability in the current period. Biomass sales volume decreased 27% as compared to the prior year period due to unfavourable market conditions.

The weighted average selling price, excluding biomass, for the third quarter was $75.87 per m3, or 11% higher than the prior year period, as a result of strong sawlog and pulpwood prices, driven by strong demand, as well as fuel cost recovery from customers. Biomass pricing was up 26% year-over-year.

Operating costs and expenses were $15.4 million during the third quarter, compared to $15.0 million in the prior year period due to higher contractor costs and fuel prices, offset by lower harvesting activity and timber services activity. Weighted average variable costs, excluding biomass, increased 14% primarily as a result of higher contractor and fuel costs compared to the prior year period.

Adjusted EBITDA for the quarter was $4.6 million compared to $4.4 million in the prior year period and Adjusted EBITDA margin was 23% which is consistent with the prior year period.

During the first nine months of 2022, New Brunswick Timberlands’ sales of $51.5 million decreased 4% from the prior year period. The weighted average selling price, excluding biomass, increased 9%, however sales volume, excluding biomass, decreased 3% year-over-year. Operating costs and expenses of $39.6 million during the first nine months of 2022 were $0.6 million lower than the prior year period due lower harvesting activity, partially offset by higher contractor and fuel costs. Adjusted EBITDA was $12.0 million compared to $13.4 million in the first nine months of 2021, and Adjusted EBITDA margin decreased to 23% from 25%.

Maine Timberlands

The table below summarizes operating and financial results for Maine Timberlands.

 

Three Months Ended

Nine Months Ended

 

September 24, 2022

September 25, 2021

September 24, 2022

September 25, 2021

Harvest (000s m3)

 

 

 

 

Softwood

 

24.6

 

 

44.6

 

 

121.2

 

 

148.2

 

Hardwood

 

11.9

 

 

18.9

 

 

39.6

 

 

55.8

 

Biomass

 

2.0

 

 

 

 

5.2

 

 

0.6

 

Total

 

38.5

 

 

63.5

 

 

166.0

 

 

204.6

 

Sales (000s m3)

 

 

 

 

Softwood

 

24.6

 

 

44.7

 

 

121.2

 

 

148.2

 

Hardwood

 

11.0

 

 

17.0

 

 

42.5

 

 

58.8

 

Biomass

 

2.0

 

 

 

 

5.2

 

 

0.6

 

Total

 

37.6

 

 

61.7

 

 

168.9

 

 

207.6

 

Sales Mix

 

 

 

 

Softwood

 

66

%

 

72

%

 

72

%

 

71

%

Hardwood

 

29

%

 

28

%

 

25

%

 

28

%

Biomass

 

5

%

 

0

%

 

3

%

 

1

%

Total

 

100

%

 

100

%

 

100

%

 

100

%

Results ($000s)

 

 

 

 

Softwood

$

2,328

 

$

3,518

 

$

10,777

 

$

11,091

 

Hardwood

 

1,090

 

 

1,460

 

 

3,943

 

 

4,765

 

Biomass

 

3

 

 

2

 

 

13

 

 

10

 

Total

 

3,421

 

 

4,980

 

 

14,733

 

 

15,866

 

Timber services and other

 

256

 

 

171

 

 

515

 

 

396

 

Sales

$

             3,677

 

$

5,151

 

$

15,248

 

$

16,262

 

Adjusted EBITDA

$

234

 

$

1,337

 

$

3,350

 

$

           3,789

 

Adjusted EBITDA margin

 

6

%

 

26

%

 

22

%

 

23

%

Sales for Maine Timberlands during the third quarter totaled $3.7 million compared to $5.2 million in the prior year period. Sales volume, excluding biomass, decreased 42% reflecting limited contractor availability in the current year period.

The weighted average selling price, excluding biomass, in Canadian dollar terms was $95.97 per m3, compared to $80.87 per m3 during the same period of 2021. In U.S dollar terms, the weighted average selling price, excluding biomass, was $73.58 per m3, compared to $64.30 per m3 in 2021 with higher prices across all products benefiting from favourable market dynamics, as well as fuel cost recovery from customers.

Operating costs and expenses for the third quarter were $3.5 million, compared to $4.2 million during the same period in 2021, primarily due to lower harvesting activity offset by higher contractor costs and fuel prices. Weighted average variable costs, excluding biomass, increased 25% primarily as a result of higher contractor and fuel costs.

Adjusted EBITDA for the quarter was $0.2 million compared to $1.3 million in the prior year period, and Adjusted EBITDA margin was 6% compared to 26% in the prior year period, primarily due to lower harvesting activity.

During the first nine months of 2022, sales for Maine Timberlands were $15.2 million compared to $16.3 million in the prior year period. The weighted average selling price, excluding biomass, increased 17% in Canadian dollar terms, and 15% in U.S. dollar terms, however, sales volume, excluding biomass, decreased 21% year-over-year due to limited contractor availability. Operating costs and expenses of $12.0 million during the first nine months of 2022 were 8% lower than the $12.9 million in the prior year period, as a result of lower harvesting activity partially offset by higher contractor fuel costs.

Outlook2        

The North American economic outlook remains uncertain. With interest rates rising, as well as housing sales and price growth slowing, consensus forecast has been lowered to approximately 1.55 million U.S. housing starts in 2022 and 1.40 million in 2023 as compared to 1.60 million in 2021. These estimates, however, are still above historical levels. Accordingly, we remain confident that the stability of the northeast forestry sector combined with the long-term demand for new homes and repair and remodel activity will support the demand for, and pricing of, our products.

Though likely to decelerate, inflation is expected to remain a challenge in the near term and to continue to exert pressure on our financial results through increased contractor rates and fuel surcharges that we pay our contractors. The recovery of some of the incremental cost from our customers beginning in the second quarter is expected to continue to mitigate some of this impact.

Although softwood lumber pricing has decreased from its historic levels, demand for softwood sawlogs remains stable in the regions in which Acadian operates and, therefore, strong pricing is expected through the remainder of the year. The implementation of a new Crown timber royalty rate system as announced during the quarter by the Province of New Brunswick will not have an immediate material direct impact to Acadian’s net earnings, however, the new system may impact future market prices and in turn, the prices obtained by Acadian for products from its freehold timberlands going forward.

End use hardwood markets remain stable throughout the northeast. Demand and pricing for high grade hardwood sawlogs are starting to be pressured by some uncertainty in the end use hardwood markets. However, as we exit the third quarter, Acadian expects stable demand and pricing for its hardwood sawlogs to close out 2022.

Hardwood and softwood pulpwood markets have continued improving and are expected to remain at improved levels throughout the remainder of 2022 and into 2023.

Quarterly Dividend

Based on a strong balance sheet and outlook for the remainder of the year, Acadian is pleased to announce a dividend of $0.29 per share, payable on January 15, 2023 to shareholders of record on December 31, 2022.

Acadian Timber Corp. is one of the largest timberland owners in Eastern Canada and the Northeastern U.S. and has a total of approximately 2.4 million acres of land under management. Acadian owns and manages approximately 761,000 acres of freehold timberlands in New Brunswick, approximately 300,000 acres of freehold timberlands in Maine and provides timber services relating to approximately 1.3 million acres of Crown licensed timberlands in New Brunswick. Acadian’s products include softwood and hardwood sawlogs, pulpwood and biomass by-products, sold to approximately 90 regional customers.

Acadian’s business strategy is to maximize cash flows from its existing timberland assets through sustainable forest management and other land use activities while growing its business by acquiring assets and actively managing these assets to drive improved performance.

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 or contact:

Susan Wood
Chief Financial Officer
Tel:        506-737-2345
Email:        ir@acadiantimber.com

Cautionary Statement Regarding Forward-Looking Information and Statements

This News Release contains forward-looking information and statements 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. Forward-looking information is included in this News Release and includes statements made in the section entitled “Outlook,” and without limitation 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. 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. Actual results may vary. These forward-looking statements include, but are not limited to:

  • Expectations regarding product demand, pricing and end use markets, including expectations for U.S. housing starts, which may be impacted by changes in interest rates, U.S. population demographics and the inventory of homes for sale. Expectations regarding product demand are based on anticipated market conditions, anticipated regional inventory levels of key customers, and the economic situation of key customers. Estimates for U.S. housing starts are based on forecasts published by major financial institutions.

Other risks and factors are discussed under the heading “Risk Factors” in the Annual Report dated February 9, 2022, and in each of the Annual Information Form dated March 25, 2022 and the Management Information Circular dated March 25, 2022 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. 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 based on information currently available to management 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 Condensed Consolidated Balance Sheets

(unaudited)

As at
(CAD thousands)

 

September 24, 2022

December 31, 2021

Assets

 

 

 

Current assets

 

 

 

Cash

 

$

3,766

$

7,316

Accounts receivable and other assets

 

 

13,512

 

8,386

Current income taxes receivable

 

 

492

 

104

Inventory

 

 

943

 

1,450

 

 

 

18,713

 

17,256

Timber

 

 

409,852

 

394,063

Land, roads, and other fixed assets

 

 

102,412

 

99,183

Intangible asset

 

 

6,140

 

6,140

Total assets

 

$

537,117

$

516,642

Liabilities and shareholders’ equity

 

 

 

Current liabilities

 

 

 

Accounts payable and accrued liabilities

 

$

12,244

$

8,800

Dividends payable to shareholders

 

 

4,876

 

4,839

 

 

 

17,120

 

13,639

Long-term debt

 

 

108,115

 

100,888

Deferred income tax liabilities, net

 

 

116,780

 

110,630

Total liabilities

 

 

242,015

 

225,157

Shareholders’ equity

 

 

295,102

 

291,485

Total liabilities and shareholders’ equity

 

$

537,117

$

516,642

Acadian Timber Corp.
Interim Condensed Consolidated Statements of Net Income

(unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

Nine Months Ended

(CAD thousands, except per share data)

 

September 24, 2022

September 25, 2021

September 24, 2022

September 25, 2021

Sales

 

$

23,594

 

$

24,488

 

$

66,718

 

$

69,783

 

Operating costs and expenses

 

 

 

 

 

Cost of sales

 

 

16,266

 

 

16,778

 

 

45,368

 

 

47,406

 

Selling, administration and other

 

 

2,027

 

 

1,867

 

 

5,921

 

 

5,565

 

Silviculture

 

 

821

 

 

766

 

 

1,307

 

 

1,029

 

Depreciation and amortization

 

 

74

 

 

66

 

 

194

 

 

192

 

 

 

 

19,188

 

 

19,477

 

 

52,790

 

 

54,192

 

Operating income

 

 

4,406

 

 

5,011

 

 

13,928

 

 

15,591

 

Interest expense, net

 

 

(795

)

 

(748

)

 

(2,295

)

 

(2,230

)

Other items

 

 

 

 

        

Fair value adjustments and other

 

 

3,027

 

 

111

 

 

7,185

 

 

2,591

 

Unrealized exchange gain on long-term debt

 

 

 

(3,088

)

 

 

 

416

 

Gain on sale of timberlands and other fixed assets

 

 

 

317

 

 

14

 

 

389

 

Income before income taxes

 

 

6,638

 

 

1,603

 

 

18,832

 

 

16,757

 

Income tax expense

 

 

(1,807

)

 

(1,259

)

 

(5,327

)

 

(4,614

)

Net income

 

$

4,831

 

$

344

 

$

13,505

 

$

12,143

 

Net income per share – basic and diluted

 

$

0.29

 

$

0.02

 

$

0.81

 

$

0.73

 


Acadian Timber Corp.
Interim Condensed Consolidated Statements of Comprehensive Income

(unaudited)

 

Three Months Ended

Nine Months Ended

(CAD thousands)

September 24, 2022

September 25, 2021

September 24, 2022

September 25, 2021

Net income

$

4,831

$

        344

$

13,505

$

12,143

 

Other comprehensive income / (loss)

 

 

 

 

Items that may be reclassified subsequently to net income:

 

 

 

 

Unrealized foreign currency translation gain / (loss)

 

1,775

 

4,315

 

2,455

 

(303

)

Comprehensive income

$

6,606

$

        4,659

$

15,960

$

11,840

 

Acadian Timber Corp.
Interim Condensed Consolidated Statements of Cash Flows

(unaudited)

 

Three Months Ended

Nine Months Ended

(CAD thousands)

September 24, 2022

September 25, 2021

September 24, 2022

September 25, 2021

Cash provided by (used for):

 

 

 

 

Operating activities

 

 

 

 

Net income

$

4,831

 

$

344

 

$

13,505

 

$

12,143

 

Adjustments to net income:

                

                

                

                

Income tax expense

 

1,807

 

 

1,259

 

 

5,327

 

 

4,614

 

Depreciation and amortization

 

74

 

 

66

 

 

194

 

 

192

 

Fair value adjustments and other

 

(3,027

)

 

(111

)

 

(7,185

)

 

(2,591

)

Unrealized exchange loss / (gain) on long-term debt

 

 

 

3,088

 

 

 

 

(416

)

Gain on sale of timberlands and other fixed assets

 

 

 

(317

)

 

(14

)

 

(389

)

Income taxes paid

 

(1,175

)

 

(1,110

)

 

(1,858

)

 

(1,642

)

Net change in non-cash working capital balances and other

 

(1,666

)

 

4,031

 

 

(1,001

)

 

2,694

 

 

 

844

 

 

7,250

 

 

8,968

 

 

14,605

 

Financing activities

 

 

 

 

Dividends paid to shareholders

 

(3,721

)

 

(4,840

)

 

(12,281

)

 

(14,518

)

Investing activities

 

 

                

                

Additions to timber, land, roads, and other fixed assets

 

(148

)

 

(148

)

 

(251

)

 

(305

)

Proceeds from sale of timberlands and other fixed assets

 

 

 

339

 

 

14

 

 

414

 

 

 

(148

)

 

191

 

 

(237

)

 

109

 

(Decrease) increase in cash during the period

 

(3,025

)

 

2,601

 

 

(3,550

)

 

196

 

Cash, beginning of period

 

6,791

 

 

7,853

 

 

7,316

 

 

10,258

 

Cash, end of period

$

3,766

 

$

10,454

 

$

3,766

 

$

10,454

 

Acadian Timber Corp.
Reconciliations to Adjusted EBITDA and Free Cash Flow

 

Three Months Ended

Nine Months Ended

(CAD thousands)

September
        24, 2022

September
        25, 2021

September
         24, 2022

September
         25 2021

Net income

$

4,831

 

$

344

 

$

13,505

 

$

12,143

 

Add / (deduct):

 

 

 

 

Interest expense, net

 

795

 

 

748

 

 

2,295

 

 

2,230

 

Income tax expense

 

1,807

 

 

1,259

 

 

5,327

 

 

4,614

 

Depreciation and amortization

 

74

 

 

66

 

 

194

 

 

192

 

Fair value adjustments and other

 

(3,027

)

 

(111

)

 

(7,185

)

 

(2,591

)

Unrealized exchange loss / (gain) on long-term debt

 

 

 

3,088

 

 

 

 

(416

)

Adjusted EBITDA

$

4,480

 

$

5,394

 

$

14,136

 

$

16,172

 

Add / (deduct):

 

 

 

 

Interest paid on debt, net

 

(765

)

 

(717

)

 

(2,204

)

 

(2,125

)

Additions to timber, land, roads, and other fixed assets

 

 

(148

 

)

 

 

 

 

(148

)

 

 

 

(251

)

 

(305

)

Gain on sale of timberlands and other fixed assets

 

 

 

(317

)

 

(14

)

 

(389

)

Proceeds from sale of timberlands and other assets

 

 

 

339

 

 

14

 

 

414

 

Current income tax expense

 

(307

)

 

(698

)

 

(1,530

)

 

(1,983

)

Free Cash Flow

$

3,260

 

$

3,853

 

$

10,151

 

$

11,784

 

Dividends declared

 

4,876

 

 

4,840

 

 

14,571

 

 

14,518

 

Dividends paid in cash

 

3,721

 

 

 

 

 

4,840

 

 

 

 

12,281

 

 

14,518

 

Payout Ratio

 

150

%

 

126

%

 

144

%

 

123

%

Payout Ratio with DRIP

 

114

%

n/a

121

%

           n/a

1 This news release makes reference to Adjusted EBITDA, Adjusted EBITDA margin, Free Cash Flow and Payout Ratios which are key performance measures in evaluating Acadian’s operations and are important in enhancing investors’ understanding of the Company’s operating performance. Adjusted EBITDA and Adjusted EBITDA margin are indicative of the underlying profitability of Acadian’s operating segments and are used to evaluate operational performance. Free Cash Flow is used to evaluate Acadian’s ability to generate sustainable cash flows from our operations while Payout Ratios are used to evaluate Acadian’s ability to fund its distribution using Free Cash Flow. Acadian’s management defines Adjusted EBITDA as net income before interest, income taxes, fair value adjustments, recovery of or impairment of land and roads, unrealized exchange gain/loss on long-term debt and depreciation and amortization, and defines Adjusted EBITDA margin as Adjusted EBITDA as a percentage of Acadian’s sales. Acadian’s management defines Free Cash Flow as Adjusted EBITDA less interest paid, current income tax expense, and capital expenditures plus net proceeds from the sale of timberlands and fixed assets (proceeds less gains or losses). Payout Ratio is defined as dividends declared divided by Free Cash Flow and Payout Ratio with DRIP is defined as dividends paid in cash divided by Free Cash Flow. We have provided in this news release reconciliations of net income, as determined in accordance with IFRS, to Adjusted EBITDA and Free Cash Flow. Reference is also made to net liquidity which includes cash and funds available under credit facilities less amounts reserved to support the minimum cash balance related to long-term debt. As these 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. Please refer to Management’s Discussion and Analysis for further details.
2 The following contains forward-looking information about Acadian Timber Corp.’s outlook for the remainder of 2022. Reference should be made to the section entitled “Cautionary Statement Regarding Forward-Looking Information and Statements” for further details. 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 in this document and in our Annual Information Form available on our website at www.acadiantimber.com or www.sedar.com.